false Q2 2024 --06-30 0001451448 0001451448 2023-07-01 2023-12-31 0001451448 2024-03-26 0001451448 2023-12-31 0001451448 2023-06-30 0001451448 GMBL:SeriesACumulativeRedeemableConvertiblePreferredStockMember 2023-12-31 0001451448 GMBL:SeriesACumulativeRedeemableConvertiblePreferredStockMember 2023-06-30 0001451448 GMBL:SeriesBRedeemablePreferredStockMember 2023-12-31 0001451448 GMBL:SeriesBRedeemablePreferredStockMember 2023-06-30 0001451448 GMBL:SeriesCConvertiblePreferredStockMember 2023-12-31 0001451448 GMBL:SeriesCConvertiblePreferredStockMember 2023-06-30 0001451448 GMBL:SeriesDConvertiblePreferredStockMember 2023-12-31 0001451448 GMBL:SeriesDConvertiblePreferredStockMember 2023-06-30 0001451448 2023-10-01 2023-12-31 0001451448 2022-10-01 2022-12-31 0001451448 2022-07-01 2022-12-31 0001451448 us-gaap:PreferredStockMember GMBL:SeriesACumulativeRedeemablePreferredStockMember 2023-06-30 0001451448 us-gaap:PreferredStockMember GMBL:SeriesBRedeemablePreferredStockMember 2023-06-30 0001451448 us-gaap:PreferredStockMember GMBL:SeriesCConvertiblePreferredStockMember 2023-06-30 0001451448 us-gaap:PreferredStockMember us-gaap:SeriesCPreferredStockMember 2023-06-30 0001451448 us-gaap:PreferredStockMember us-gaap:SeriesDPreferredStockMember 2023-06-30 0001451448 us-gaap:CommonStockMember 2023-06-30 0001451448 us-gaap:AdditionalPaidInCapitalMember 2023-06-30 0001451448 us-gaap:RetainedEarningsMember 2023-06-30 0001451448 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2023-06-30 0001451448 us-gaap:PreferredStockMember GMBL:SeriesACumulativeRedeemablePreferredStockMember 2023-09-30 0001451448 us-gaap:PreferredStockMember GMBL:SeriesBRedeemablePreferredStockMember 2023-09-30 0001451448 us-gaap:PreferredStockMember GMBL:SeriesCConvertiblePreferredStockMember 2023-09-30 0001451448 us-gaap:PreferredStockMember us-gaap:SeriesCPreferredStockMember 2023-09-30 0001451448 us-gaap:PreferredStockMember us-gaap:SeriesDPreferredStockMember 2023-09-30 0001451448 us-gaap:CommonStockMember 2023-09-30 0001451448 us-gaap:AdditionalPaidInCapitalMember 2023-09-30 0001451448 us-gaap:RetainedEarningsMember 2023-09-30 0001451448 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2023-09-30 0001451448 2023-09-30 0001451448 us-gaap:PreferredStockMember GMBL:SeriesACumulativeRedeemablePreferredStockMember 2022-06-30 0001451448 us-gaap:PreferredStockMember GMBL:SeriesBRedeemablePreferredStockMember 2022-06-30 0001451448 us-gaap:PreferredStockMember GMBL:SeriesCConvertiblePreferredStockMember 2022-06-30 0001451448 us-gaap:PreferredStockMember us-gaap:SeriesCPreferredStockMember 2022-06-30 0001451448 us-gaap:PreferredStockMember us-gaap:SeriesDPreferredStockMember 2022-06-30 0001451448 us-gaap:CommonStockMember 2022-06-30 0001451448 us-gaap:AdditionalPaidInCapitalMember 2022-06-30 0001451448 us-gaap:RetainedEarningsMember 2022-06-30 0001451448 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2022-06-30 0001451448 2022-06-30 0001451448 us-gaap:PreferredStockMember GMBL:SeriesACumulativeRedeemablePreferredStockMember 2022-09-30 0001451448 us-gaap:PreferredStockMember GMBL:SeriesBRedeemablePreferredStockMember 2022-09-30 0001451448 us-gaap:PreferredStockMember GMBL:SeriesCConvertiblePreferredStockMember 2022-09-30 0001451448 us-gaap:PreferredStockMember us-gaap:SeriesCPreferredStockMember 2022-09-30 0001451448 us-gaap:PreferredStockMember us-gaap:SeriesDPreferredStockMember 2022-09-30 0001451448 us-gaap:CommonStockMember 2022-09-30 0001451448 us-gaap:AdditionalPaidInCapitalMember 2022-09-30 0001451448 us-gaap:RetainedEarningsMember 2022-09-30 0001451448 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2022-09-30 0001451448 2022-09-30 0001451448 us-gaap:PreferredStockMember GMBL:SeriesACumulativeRedeemablePreferredStockMember 2023-07-01 2023-09-30 0001451448 us-gaap:PreferredStockMember GMBL:SeriesBRedeemablePreferredStockMember 2023-07-01 2023-09-30 0001451448 us-gaap:PreferredStockMember GMBL:SeriesCConvertiblePreferredStockMember 2023-07-01 2023-09-30 0001451448 us-gaap:PreferredStockMember us-gaap:SeriesCPreferredStockMember 2023-07-01 2023-09-30 0001451448 us-gaap:PreferredStockMember us-gaap:SeriesDPreferredStockMember 2023-07-01 2023-09-30 0001451448 us-gaap:CommonStockMember 2023-07-01 2023-09-30 0001451448 us-gaap:AdditionalPaidInCapitalMember 2023-07-01 2023-09-30 0001451448 us-gaap:RetainedEarningsMember 2023-07-01 2023-09-30 0001451448 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2023-07-01 2023-09-30 0001451448 2023-07-01 2023-09-30 0001451448 us-gaap:PreferredStockMember GMBL:SeriesACumulativeRedeemablePreferredStockMember 2023-10-01 2023-12-31 0001451448 us-gaap:PreferredStockMember GMBL:SeriesBRedeemablePreferredStockMember 2023-10-01 2023-12-31 0001451448 us-gaap:PreferredStockMember GMBL:SeriesCConvertiblePreferredStockMember 2023-10-01 2023-12-31 0001451448 us-gaap:PreferredStockMember us-gaap:SeriesCPreferredStockMember 2023-10-01 2023-12-31 0001451448 us-gaap:PreferredStockMember us-gaap:SeriesDPreferredStockMember 2023-10-01 2023-12-31 0001451448 us-gaap:CommonStockMember 2023-10-01 2023-12-31 0001451448 us-gaap:AdditionalPaidInCapitalMember 2023-10-01 2023-12-31 0001451448 us-gaap:RetainedEarningsMember 2023-10-01 2023-12-31 0001451448 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2023-10-01 2023-12-31 0001451448 us-gaap:PreferredStockMember GMBL:SeriesACumulativeRedeemablePreferredStockMember 2022-07-01 2022-09-30 0001451448 us-gaap:PreferredStockMember GMBL:SeriesBRedeemablePreferredStockMember 2022-07-01 2022-09-30 0001451448 us-gaap:PreferredStockMember GMBL:SeriesCConvertiblePreferredStockMember 2022-07-01 2022-09-30 0001451448 us-gaap:PreferredStockMember us-gaap:SeriesCPreferredStockMember 2022-07-01 2022-09-30 0001451448 us-gaap:PreferredStockMember us-gaap:SeriesDPreferredStockMember 2022-07-01 2022-09-30 0001451448 us-gaap:CommonStockMember 2022-07-01 2022-09-30 0001451448 us-gaap:AdditionalPaidInCapitalMember 2022-07-01 2022-09-30 0001451448 us-gaap:RetainedEarningsMember 2022-07-01 2022-09-30 0001451448 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2022-07-01 2022-09-30 0001451448 2022-07-01 2022-09-30 0001451448 us-gaap:PreferredStockMember GMBL:SeriesACumulativeRedeemablePreferredStockMember 2022-10-01 2022-12-31 0001451448 us-gaap:PreferredStockMember GMBL:SeriesBRedeemablePreferredStockMember 2022-10-01 2022-12-31 0001451448 us-gaap:PreferredStockMember GMBL:SeriesCConvertiblePreferredStockMember 2022-10-01 2022-12-31 0001451448 us-gaap:PreferredStockMember us-gaap:SeriesCPreferredStockMember 2022-10-01 2022-12-31 0001451448 us-gaap:PreferredStockMember us-gaap:SeriesDPreferredStockMember 2022-10-01 2022-12-31 0001451448 us-gaap:CommonStockMember 2022-10-01 2022-12-31 0001451448 us-gaap:AdditionalPaidInCapitalMember 2022-10-01 2022-12-31 0001451448 us-gaap:RetainedEarningsMember 2022-10-01 2022-12-31 0001451448 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2022-10-01 2022-12-31 0001451448 us-gaap:PreferredStockMember GMBL:SeriesACumulativeRedeemablePreferredStockMember 2023-12-31 0001451448 us-gaap:PreferredStockMember GMBL:SeriesBRedeemablePreferredStockMember 2023-12-31 0001451448 us-gaap:PreferredStockMember GMBL:SeriesCConvertiblePreferredStockMember 2023-12-31 0001451448 us-gaap:PreferredStockMember us-gaap:SeriesCPreferredStockMember 2023-12-31 0001451448 us-gaap:PreferredStockMember us-gaap:SeriesDPreferredStockMember 2023-12-31 0001451448 us-gaap:CommonStockMember 2023-12-31 0001451448 us-gaap:AdditionalPaidInCapitalMember 2023-12-31 0001451448 us-gaap:RetainedEarningsMember 2023-12-31 0001451448 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2023-12-31 0001451448 us-gaap:PreferredStockMember GMBL:SeriesACumulativeRedeemablePreferredStockMember 2022-12-31 0001451448 us-gaap:PreferredStockMember GMBL:SeriesBRedeemablePreferredStockMember 2022-12-31 0001451448 us-gaap:PreferredStockMember GMBL:SeriesCConvertiblePreferredStockMember 2022-12-31 0001451448 us-gaap:PreferredStockMember us-gaap:SeriesCPreferredStockMember 2022-12-31 0001451448 us-gaap:PreferredStockMember us-gaap:SeriesDPreferredStockMember 2022-12-31 0001451448 us-gaap:CommonStockMember 2022-12-31 0001451448 us-gaap:AdditionalPaidInCapitalMember 2022-12-31 0001451448 us-gaap:RetainedEarningsMember 2022-12-31 0001451448 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2022-12-31 0001451448 2022-12-31 0001451448 srt:MinimumMember us-gaap:SubsequentEventMember 2024-02-27 2024-02-27 0001451448 2023-01-01 2023-06-30 0001451448 GMBL:ATMOfferingMember 2023-07-01 2023-12-31 0001451448 us-gaap:SubsequentEventMember 2024-03-26 0001451448 GMBL:EquityDistributionAgreementMember 2023-12-31 0001451448 GMBL:CommonStockOptionsMember 2023-07-01 2023-12-31 0001451448 GMBL:CommonStockOptionsMember 2022-07-01 2022-12-31 0001451448 GMBL:CommonStockWarrantsMember 2023-07-01 2023-12-31 0001451448 GMBL:CommonStockWarrantsMember 2022-07-01 2022-12-31 0001451448 GMBL:CommonStockSeniorConvertibleNoteMember 2023-07-01 2023-12-31 0001451448 GMBL:CommonStockSeniorConvertibleNoteMember 2022-07-01 2022-12-31 0001451448 GMBL:TenPercentageSeriesACumulativeRedeemablePreferredStockMember 2023-07-01 2023-12-31 0001451448 GMBL:TenPercentageSeriesACumulativeRedeemablePreferredStockMember 2022-07-01 2022-12-31 0001451448 GMBL:SeriesCConvertiblePreferredStockMember 2023-07-01 2023-12-31 0001451448 GMBL:SeriesCConvertiblePreferredStockMember 2022-07-01 2022-12-31 0001451448 GMBL:SeriesDConvertiblePreferredStockMember 2023-07-01 2023-12-31 0001451448 GMBL:SeriesDConvertiblePreferredStockMember 2022-07-01 2022-12-31 0001451448 GMBL:SeriesDConvertiblePreferredStockIssuableFromExerciseOfSeriesDPreferredStockWarrantsMember 2023-07-01 2023-12-31 0001451448 GMBL:SeriesDConvertiblePreferredStockIssuableFromExerciseOfSeriesDPreferredStockWarrantsMember 2022-07-01 2022-12-31 0001451448 us-gaap:ComputerEquipmentMember 2023-12-31 0001451448 us-gaap:ComputerEquipmentMember 2023-06-30 0001451448 us-gaap:FurnitureAndFixturesMember 2023-12-31 0001451448 us-gaap:FurnitureAndFixturesMember 2023-06-30 0001451448 GMBL:EEGiGamingMember 2023-06-30 0001451448 GMBL:EEGGamesMember 2023-06-30 0001451448 GMBL:EEGiGamingMember 2023-07-01 2023-12-31 0001451448 GMBL:EEGGamesMember 2023-07-01 2023-12-31 0001451448 GMBL:EEGiGamingMember 2023-12-31 0001451448 GMBL:EEGGamesMember 2023-12-31 0001451448 GMBL:EEGiGamingMember us-gaap:TradeNamesMember 2023-07-01 2023-12-31 0001451448 GMBL:EEGiGamingMember GMBL:DevelopedTechnologyAndSoftwareMember 2023-07-01 2023-12-31 0001451448 GMBL:EEGiGamingMember GMBL:PlayerRelationshipsMember 2023-07-01 2023-12-31 0001451448 GMBL:EEGiGamingMember GMBL:InternalUseSoftwareMember 2023-07-01 2023-12-31 0001451448 GMBL:EEGiGamingMember 2022-07-01 2022-12-31 0001451448 GMBL:EEGGamesMember 2022-07-01 2022-12-31 0001451448 GMBL:EEGiGamingMember 2023-10-01 2023-12-31 0001451448 GMBL:EEGGamesMember 2023-10-01 2023-12-31 0001451448 GMBL:EEGiGamingMember 2022-10-01 2022-12-31 0001451448 GMBL:EEGGamesMember 2022-10-01 2022-12-31 0001451448 us-gaap:TradeNamesMember 2023-12-31 0001451448 us-gaap:TradeNamesMember 2023-06-30 0001451448 GMBL:DevelopedTechnologyAndSoftwareMember 2023-12-31 0001451448 GMBL:DevelopedTechnologyAndSoftwareMember 2023-06-30 0001451448 GMBL:GamingLicensesMember 2023-12-31 0001451448 GMBL:GamingLicensesMember 2023-06-30 0001451448 GMBL:PlayerRelationshipsMember 2023-12-31 0001451448 GMBL:PlayerRelationshipsMember 2023-06-30 0001451448 GMBL:InternalUseSoftwareMember 2023-12-31 0001451448 GMBL:InternalUseSoftwareMember 2023-06-30 0001451448 srt:ChiefExecutiveOfficerMember 2023-07-01 2023-12-31 0001451448 srt:ChiefExecutiveOfficerMember 2022-07-01 2023-06-30 0001451448 us-gaap:RelatedPartyMember 2023-10-01 2023-12-31 0001451448 us-gaap:RelatedPartyMember 2023-07-01 2023-12-31 0001451448 us-gaap:RelatedPartyMember 2022-10-01 2022-12-31 0001451448 us-gaap:RelatedPartyMember 2022-07-01 2022-12-31 0001451448 srt:ChiefExecutiveOfficerMember us-gaap:RelatedPartyMember 2022-10-01 2022-12-31 0001451448 srt:ChiefExecutiveOfficerMember us-gaap:RelatedPartyMember 2022-07-01 2022-12-31 0001451448 us-gaap:RelatedPartyMember GMBL:AdvisoryServicesLtdMember 2023-12-31 0001451448 us-gaap:RelatedPartyMember GMBL:AdvisoryServicesLtdMember 2023-06-30 0001451448 GMBL:ConsultancyAgreementMember GMBL:FormerChiefFinancialOfficerMember 2022-04-01 2022-06-30 0001451448 GMBL:EmploymentAgreementMember 2022-04-01 2022-04-03 0001451448 GMBL:FormerChiefFinancialOfficerMember 2022-04-02 2022-04-02 0001451448 GMBL:ExchangeAgreementMember GMBL:SeniorConvertibleNoteMember 2022-02-22 0001451448 GMBL:SeptemberTwoThousandTwentyTwoOfferingMember GMBL:SeniorConvertibleNoteMember 2022-09-17 2022-09-19 0001451448 GMBL:SeptemberTwoThousandTwentyTwoOfferingMember GMBL:SeniorConvertibleNoteMember 2022-09-19 0001451448 GMBL:SeniorConvertibleNoteMember 2022-12-19 2022-12-19 0001451448 GMBL:SeniorConvertibleNoteMember 2023-01-27 0001451448 GMBL:SeniorConvertibleNoteHolderMember GMBL:WaiverAgreementMember 2023-01-27 2023-04-28 0001451448 GMBL:SeniorConvertibleNoteHolderMember GMBL:WaiverAgreementMember 2023-04-28 0001451448 us-gaap:SeniorNotesMember 2023-04-28 0001451448 us-gaap:SeniorNotesMember us-gaap:CommonStockMember 2023-01-27 2023-04-28 0001451448 GMBL:SeniorConvertibleNoteMember 2023-01-27 2023-04-28 0001451448 GMBL:MakeWholeDerivativeLiabilityMember 2022-10-01 2022-12-31 0001451448 GMBL:MakeWholeDerivativeLiabilityMember 2022-07-01 2022-12-31 0001451448 GMBL:SeriesCandDConvertiblePreferredStockMember us-gaap:FairValueInputsLevel3Member 2023-12-05 0001451448 GMBL:SeriesCandDConvertiblePreferredStockMember us-gaap:FairValueInputsLevel3Member 2023-12-31 0001451448 GMBL:SeriesCandDConvertiblePreferredStockMember us-gaap:FairValueInputsLevel3Member 2023-07-01 2023-12-31 0001451448 GMBL:SeriesCandDConvertiblePreferredStockMember 2023-12-04 2023-12-04 0001451448 GMBL:SeptemberTwoThousandTwentyTwoWarrantsMember 2022-09-17 2022-09-19 0001451448 GMBL:SeptemberTwoThousandTwentyTwoWarrantsMember 2022-09-19 0001451448 us-gaap:OverAllotmentOptionMember 2022-09-17 2022-09-19 0001451448 GMBL:SeptemberTwoThousandTwentyTwoWarrantsMember 2023-12-31 0001451448 GMBL:SeptemberTwoThousandTwentyTwoWarrantsMember 2023-06-30 0001451448 GMBL:SeptemberTwoThousandTwentyTwoWarrantsMember 2023-10-01 2023-12-31 0001451448 GMBL:SeptemberTwoThousandTwentyTwoWarrantsMember 2023-07-01 2023-12-31 0001451448 GMBL:SeptemberTwoThousandTwentyTwoWarrantsMember 2022-10-01 2022-12-31 0001451448 GMBL:SeptemberTwoThousandTwentyTwoWarrantsMember 2022-07-01 2022-12-31 0001451448 GMBL:MarchTwoThousandTwentyTwoWarrantsMember 2022-03-01 2022-03-02 0001451448 GMBL:MarchTwoThousandTwentyTwoWarrantsMember 2022-03-02 0001451448 GMBL:MarchTwoThousandTwentyTwoWarrantsMember us-gaap:MeasurementInputExercisePriceMember 2022-03-02 0001451448 GMBL:MarchTwoThousandTwentyTwoWarrantsMember 2022-04-01 0001451448 GMBL:MarchTwoThousandTwentyTwoWarrantsMember us-gaap:MeasurementInputExercisePriceMember 2022-04-01 0001451448 GMBL:AprilTwoThousandTwentyTwoWarrantsMember 2022-03-02 0001451448 GMBL:MarchTwoThousandTwentyTwoWarrantsMember 2023-12-31 0001451448 GMBL:MarchTwoThousandTwentyTwoWarrantsMember 2023-06-30 0001451448 GMBL:MarchTwoThousandTwentyTwoWarrantsMember 2023-10-01 2023-12-31 0001451448 GMBL:MarchTwoThousandTwentyTwoWarrantsMember 2023-07-01 2023-12-31 0001451448 GMBL:MarchTwoThousandTwentyTwoWarrantsMember 2022-10-01 2022-12-31 0001451448 GMBL:MarchTwoThousandTwentyTwoWarrantsMember 2022-07-01 2022-12-31 0001451448 GMBL:SeriesAWarrantsMember 2021-06-02 0001451448 GMBL:SeriesBWarrantsMember 2021-06-02 0001451448 GMBL:SeriesAWarrantsMember 2021-05-30 2021-06-02 0001451448 GMBL:SeriesAWarrantsMember 2023-09-30 0001451448 GMBL:SeriesAWarrantsMember 2023-06-30 0001451448 GMBL:SeriesAWarrantsMember 2023-10-01 2023-12-31 0001451448 GMBL:SeriesAWarrantsMember 2023-07-01 2023-12-31 0001451448 GMBL:SeriesAWarrantsMember 2022-10-01 2022-12-31 0001451448 GMBL:SeriesAWarrantsMember 2022-07-01 2022-12-31 0001451448 GMBL:OneYearAnniversaryMember 2020-08-16 2020-08-17 0001451448 GMBL:OneYearAnniversaryMember GMBL:JulyOneTwoThousandTwentyOneOnwardsMember 2020-08-16 2020-08-17 0001451448 GMBL:OneYearAnniversaryMember 2023-07-01 2023-12-31 0001451448 GMBL:OneYearAnniversaryMember 2023-10-01 2023-12-31 0001451448 GMBL:OneYearAnniversaryMember 2022-10-01 2022-12-31 0001451448 GMBL:OneYearAnniversaryMember 2022-07-01 2022-12-31 0001451448 GMBL:OneYearAnniversaryMember 2023-12-31 0001451448 GMBL:OneYearAnniversaryMember 2023-06-30 0001451448 GMBL:OneYearAnniversaryMember 2023-09-28 0001451448 GMBL:GameFundPartnersLLCMember GMBL:PartnershipAgreementMember 2023-12-31 0001451448 GMBL:GameFundPartnersLLCMember GMBL:PartnershipAgreementMember GMBL:InitialInvestEEGSharesMember 2023-12-31 0001451448 GMBL:GameFundPartnersLLCMember GMBL:PartnershipAgreementMember GMBL:InitialInvestEEGSharesMember 2023-07-01 2023-12-31 0001451448 GMBL:PartnershipAgreementMember 2023-07-01 2023-12-31 0001451448 GMBL:PartnershipAgreementMember GMBL:AdditionalSharesCapitalMember 2023-07-01 2023-12-31 0001451448 GMBL:MultiYearAgreementsMember 2023-10-01 2023-12-31 0001451448 GMBL:MultiYearAgreementsMember 2023-07-01 2023-12-31 0001451448 GMBL:MultiYearAgreementsMember 2022-10-01 2022-12-31 0001451448 GMBL:MultiYearAgreementsMember 2022-07-01 2022-12-31 0001451448 GMBL:MultiYearAgreementsMember 2023-07-01 2024-06-30 0001451448 GMBL:MultiYearAgreementsMember srt:ScenarioForecastMember 2024-07-01 2025-06-30 0001451448 GMBL:LegalSettlementAgreementMember 2023-07-01 2023-12-31 0001451448 srt:ChiefExecutiveOfficerMember GMBL:MrJohnsonMember 2023-12-31 0001451448 GMBL:LegalSettlementAgreementMember 2023-10-01 2023-12-31 0001451448 2022-03-31 2022-03-31 0001451448 2022-05-17 2022-05-17 0001451448 GMBL:OnlineBettingAndCasinoRevenuesMember 2023-10-01 2023-12-31 0001451448 GMBL:OnlineBettingAndCasinoRevenuesMember 2022-10-01 2022-12-31 0001451448 GMBL:OnlineBettingAndCasinoRevenuesMember 2023-07-01 2023-12-31 0001451448 GMBL:OnlineBettingAndCasinoRevenuesMember 2022-07-01 2022-12-31 0001451448 GMBL:EsportsAndOtherRevenuesMember 2023-10-01 2023-12-31 0001451448 GMBL:EsportsAndOtherRevenuesMember 2022-10-01 2022-12-31 0001451448 GMBL:EsportsAndOtherRevenuesMember 2023-07-01 2023-12-31 0001451448 GMBL:EsportsAndOtherRevenuesMember 2022-07-01 2022-12-31 0001451448 country:US 2023-10-01 2023-12-31 0001451448 country:US 2022-10-01 2022-12-31 0001451448 country:US 2023-07-01 2023-12-31 0001451448 country:US 2022-07-01 2022-12-31 0001451448 us-gaap:NonUsMember 2023-10-01 2023-12-31 0001451448 us-gaap:NonUsMember 2022-10-01 2022-12-31 0001451448 us-gaap:NonUsMember 2023-07-01 2023-12-31 0001451448 us-gaap:NonUsMember 2022-07-01 2022-12-31 0001451448 GMBL:PointInTimeMember 2023-10-01 2023-12-31 0001451448 GMBL:PointInTimeMember 2022-10-01 2022-12-31 0001451448 GMBL:PointInTimeMember 2023-07-01 2023-12-31 0001451448 GMBL:PointInTimeMember 2022-07-01 2022-12-31 0001451448 GMBL:OverTimeMember 2023-10-01 2023-12-31 0001451448 GMBL:OverTimeMember 2022-10-01 2022-12-31 0001451448 GMBL:OverTimeMember 2023-07-01 2023-12-31 0001451448 GMBL:OverTimeMember 2022-07-01 2022-12-31 0001451448 country:US 2023-12-31 0001451448 country:US 2023-06-30 0001451448 us-gaap:NonUsMember 2023-12-31 0001451448 us-gaap:NonUsMember 2023-06-30 0001451448 GMBL:RegisteredDirectOfferingMember 2023-08-14 2023-08-15 0001451448 GMBL:RegisteredDirectOfferingMember 2023-08-15 0001451448 2023-08-15 0001451448 us-gaap:SeriesCPreferredStockMember GMBL:HolderMember 2023-07-01 2023-12-31 0001451448 us-gaap:SeriesCPreferredStockMember 2023-12-31 0001451448 us-gaap:SeriesCPreferredStockMember 2023-07-01 2023-12-31 0001451448 GMBL:SettlementAgreementMember 2023-08-15 0001451448 GMBL:SeriesCConvertiblePreferredStockMember GMBL:SettlementAgreementMember 2023-12-31 0001451448 GMBL:SeriesCConvertiblePreferredStockMember GMBL:SettlementAgreementMember 2023-06-30 0001451448 us-gaap:SeriesCPreferredStockMember GMBL:SettlementAgreementMember 2023-07-01 2023-12-31 0001451448 GMBL:SettlementAgreementMember GMBL:HolderMember 2023-07-01 2023-12-31 0001451448 GMBL:SettlementAgreementMember GMBL:HolderMember 2023-12-31 0001451448 GMBL:SettlementAgreementMember GMBL:HolderMember 2023-12-31 2023-12-31 0001451448 GMBL:SettlementAgreementMember GMBL:HolderMember 2023-10-05 2023-10-06 0001451448 GMBL:SettlementAgreementMember GMBL:HolderMember 2023-10-06 0001451448 GMBL:SettlementAgreementMember 2023-10-06 0001451448 GMBL:SettlementAgreementMember 2023-11-03 2023-11-03 0001451448 GMBL:SettlementAgreementMember 2023-11-03 0001451448 GMBL:SettlementAgreementOneMember 2023-11-10 2023-11-10 0001451448 GMBL:SettlementAgreementOneMember 2023-11-10 0001451448 GMBL:SettlementAgreementMember 2023-11-17 2023-11-17 0001451448 GMBL:SettlementAgreementMember 2023-11-17 0001451448 GMBL:SettlementAgreementMember 2023-11-24 2023-11-24 0001451448 GMBL:SettlementAgreementMember 2023-11-24 0001451448 GMBL:SettlementAgreementMember 2023-12-01 2023-12-01 0001451448 GMBL:SettlementAgreementMember 2023-12-01 0001451448 GMBL:SeriesCandDConvertiblePreferredStockMember 2023-07-01 2023-12-31 0001451448 GMBL:SeriesCandDConvertiblePreferredStockMember 2023-10-01 2023-12-31 0001451448 GMBL:SeriesCandDConvertiblePreferredStockMember 2023-08-17 0001451448 GMBL:SeriesCandDConvertiblePreferredStockMember 2023-10-06 0001451448 GMBL:SeriesCandDConvertiblePreferredStockMember 2023-11-03 0001451448 GMBL:SeriesCandDConvertiblePreferredStockMember 2023-11-10 0001451448 GMBL:SeriesCandDConvertiblePreferredStockMember 2023-11-17 0001451448 GMBL:SeriesCandDConvertiblePreferredStockOneMember 2023-11-24 0001451448 GMBL:SeriesCandDConvertiblePreferredStockMember 2023-12-01 0001451448 GMBL:ATMSalesMember 2023-07-01 2023-12-31 0001451448 GMBL:SettlementAgreementMember 2023-07-01 2023-12-31 0001451448 GMBL:HolderMember 2023-12-31 0001451448 GMBL:SeriesDConvertiblePreferredStockMember 2023-07-01 2023-12-31 0001451448 GMBL:SeriesDConvertiblePreferredStockMember GMBL:SettlementAgreementMember 2023-12-31 0001451448 GMBL:SeriesDConvertiblePreferredStockMember GMBL:SettlementAgreementMember 2023-06-30 0001451448 GMBL:SeriesDConvertiblePreferredStockMember GMBL:SettlementAgreementMember 2023-07-01 2023-12-31 0001451448 GMBL:HolderMember us-gaap:SubsequentEventMember 2024-03-26 0001451448 GMBL:SeriesDConvertiblePreferredStockMember us-gaap:SubsequentEventMember 2024-03-26 0001451448 GMBL:SeriesDConvertiblePreferredStockMember us-gaap:SubsequentEventMember 2024-03-25 2024-03-26 0001451448 us-gaap:CommonStockMember 2023-07-01 2023-12-31 0001451448 GMBL:SeptemberTwoThousandTwentyTwoOfferingMember 2022-07-01 2022-12-31 0001451448 GMBL:SeptemberTwoThousandTwentyTwoOfferingMember 2022-12-31 0001451448 GMBL:SeptemberTwoThousandTwentyTwoOfferingMember 2023-07-01 2023-12-31 0001451448 GMBL:RegisteredDirectOfferingMember 2022-07-01 2022-12-31 0001451448 GMBL:RegisteredDirectOfferingMember 2022-12-31 0001451448 GMBL:RegisteredDirectOfferingMember 2023-01-01 0001451448 GMBL:RegisteredDirectOfferingMember 2023-01-01 2023-01-01 0001451448 GMBL:EquityDistributionAgreementMember 2023-09-15 0001451448 GMBL:EquityDistributionAgreementMember srt:MaximumMember 2023-09-15 2023-09-15 0001451448 GMBL:EquityDistributionAgreementMember 2023-09-14 2023-09-15 0001451448 GMBL:OctoberTwoThousandTwentyThreeWaiverMember GMBL:ATMSalesMember 2023-10-05 2023-10-06 0001451448 GMBL:SecuritiesPurchaseAgreementMember 2023-08-15 0001451448 GMBL:SecuritiesPurchaseAgreementMember 2023-08-14 2023-08-15 0001451448 us-gaap:WarrantMember 2023-08-16 0001451448 us-gaap:SeriesDPreferredStockMember 2023-05-22 0001451448 us-gaap:CommonStockMember GMBL:CommonWarrantMember 2023-05-22 0001451448 us-gaap:SeriesDPreferredStockMember GMBL:PreferredWarrantMember 2023-05-22 0001451448 us-gaap:SeriesDPreferredStockMember GMBL:PreferredWarrantMember 2023-05-22 2023-05-22 0001451448 us-gaap:SeriesDPreferredStockMember GMBL:PreferredWarrantMember 2023-05-01 2023-05-22 0001451448 GMBL:TwoThousandTwentyEquityAndIncentivePlanMember 2020-09-10 0001451448 GMBL:StockOptionsMember GMBL:TwoThousandTwentyEquityAndIncentivePlanMember 2020-09-09 2020-09-10 0001451448 GMBL:TwoThousandTwentyEquityAndIncentivePlanMember 2023-12-31 0001451448 srt:ChiefExecutiveOfficerMember 2023-01-03 0001451448 us-gaap:SeriesCPreferredStockMember us-gaap:PreferredStockMember 2023-07-01 2023-12-31 0001451448 us-gaap:SeriesDPreferredStockMember us-gaap:PreferredStockMember 2023-07-01 2023-12-31 0001451448 us-gaap:SeriesCPreferredStockMember 2023-06-30 0001451448 us-gaap:SeriesDPreferredStockMember 2023-12-31 0001451448 us-gaap:SeriesDPreferredStockMember 2023-06-30 0001451448 us-gaap:SeriesDPreferredStockMember 2023-07-01 2023-12-31 0001451448 us-gaap:SeriesDPreferredStockMember 2022-07-01 2023-06-30 0001451448 GMBL:AugustTwentyTwentyThreeSettlementAgreementMember 2023-08-15 0001451448 GMBL:StockOptionsMember 2023-10-01 2023-12-31 0001451448 GMBL:StockOptionsMember 2023-07-01 2023-12-31 0001451448 GMBL:StockOptionsMember 2022-10-01 2022-12-31 0001451448 GMBL:StockOptionsMember 2022-07-01 2022-12-31 0001451448 2021-07-01 2022-06-30 0001451448 2021-06-30 0001451448 2022-07-01 2023-06-30 0001451448 GMBL:March2022WarrantsMember 2023-12-31 0001451448 us-gaap:FairValueInputsLevel1Member GMBL:March2022WarrantsMember 2023-12-31 0001451448 us-gaap:FairValueInputsLevel2Member GMBL:March2022WarrantsMember 2023-12-31 0001451448 us-gaap:FairValueInputsLevel3Member GMBL:March2022WarrantsMember 2023-12-31 0001451448 GMBL:SeptemberWarrantsMember 2023-12-31 0001451448 us-gaap:FairValueInputsLevel1Member GMBL:SeptemberWarrantsMember 2023-12-31 0001451448 us-gaap:FairValueInputsLevel2Member GMBL:SeptemberWarrantsMember 2023-12-31 0001451448 us-gaap:FairValueInputsLevel3Member GMBL:SeptemberWarrantsMember 2023-12-31 0001451448 GMBL:DerivativeLiabilityMember 2023-12-31 0001451448 us-gaap:FairValueInputsLevel1Member GMBL:DerivativeLiabilityMember 2023-12-31 0001451448 us-gaap:FairValueInputsLevel2Member GMBL:DerivativeLiabilityMember 2023-12-31 0001451448 us-gaap:FairValueInputsLevel3Member GMBL:DerivativeLiabilityMember 2023-12-31 0001451448 GMBL:March2022WarrantsMember 2023-06-30 0001451448 us-gaap:FairValueInputsLevel1Member GMBL:March2022WarrantsMember 2023-06-30 0001451448 us-gaap:FairValueInputsLevel2Member GMBL:March2022WarrantsMember 2023-06-30 0001451448 us-gaap:FairValueInputsLevel3Member GMBL:March2022WarrantsMember 2023-06-30 0001451448 GMBL:SeptemberWarrantsMember 2023-06-30 0001451448 us-gaap:FairValueInputsLevel1Member GMBL:SeptemberWarrantsMember 2023-06-30 0001451448 us-gaap:FairValueInputsLevel2Member GMBL:SeptemberWarrantsMember 2023-06-30 0001451448 us-gaap:FairValueInputsLevel3Member GMBL:SeptemberWarrantsMember 2023-06-30 0001451448 GMBL:SeptemberTwoThousandTwentyTwoWarrantsMember us-gaap:FairValueInputsLevel3Member 2023-07-01 2023-12-31 0001451448 GMBL:SeptemberTwoThousandTwentyTwoWarrantsMember us-gaap:FairValueInputsLevel3Member 2022-07-01 2023-06-30 0001451448 GMBL:SeptemberTwoThousandTwentyTwoWarrantsMember us-gaap:FairValueInputsLevel3Member 2023-12-31 0001451448 GMBL:SeptemberTwoThousandTwentyTwoWarrantsMember us-gaap:FairValueInputsLevel3Member 2023-06-30 0001451448 GMBL:MarchTwoThousandTwentyTwoWarrantsMember us-gaap:FairValueInputsLevel1Member 2023-07-01 2023-12-31 0001451448 GMBL:MarchTwoThousandTwentyTwoWarrantsMember us-gaap:FairValueInputsLevel1Member 2022-07-01 2023-06-30 0001451448 GMBL:MarchTwoThousandTwentyTwoWarrantsMember us-gaap:FairValueInputsLevel1Member 2023-12-31 0001451448 GMBL:MarchTwoThousandTwentyTwoWarrantsMember us-gaap:FairValueInputsLevel1Member 2023-06-30 0001451448 GMBL:MonteCarloMember GMBL:SeriesAWarrantMember 2023-07-01 2023-12-31 0001451448 GMBL:MonteCarloMember GMBL:SeriesAWarrantMember 2022-07-01 2023-06-30 0001451448 GMBL:MonteCarloMember GMBL:SeriesAWarrantMember 2023-12-31 0001451448 GMBL:MonteCarloMember GMBL:SeriesAWarrantMember 2023-06-30 0001451448 us-gaap:MeasurementInputExpectedTermMember us-gaap:SeriesCPreferredStockMember 2023-12-31 0001451448 us-gaap:MeasurementInputExpectedTermMember us-gaap:SeriesCPreferredStockMember 2023-12-05 0001451448 us-gaap:MeasurementInputDiscountRateMember us-gaap:SeriesCPreferredStockMember 2023-12-31 0001451448 us-gaap:MeasurementInputDiscountRateMember us-gaap:SeriesCPreferredStockMember 2023-12-05 0001451448 us-gaap:MeasurementInputRiskFreeInterestRateMember us-gaap:SeriesCPreferredStockMember 2023-12-31 0001451448 us-gaap:MeasurementInputRiskFreeInterestRateMember us-gaap:SeriesCPreferredStockMember 2023-12-05 0001451448 us-gaap:MeasurementInputExpectedDividendRateMember us-gaap:SeriesCPreferredStockMember 2023-12-31 0001451448 us-gaap:MeasurementInputExpectedDividendRateMember us-gaap:SeriesCPreferredStockMember 2023-12-05 0001451448 us-gaap:MeasurementInputExpectedDividendPaymentMember us-gaap:SeriesCPreferredStockMember 2023-12-31 0001451448 us-gaap:MeasurementInputExpectedDividendPaymentMember us-gaap:SeriesCPreferredStockMember 2023-12-05 0001451448 us-gaap:MeasurementInputExercisePriceMember us-gaap:SeriesCPreferredStockMember 2023-12-31 0001451448 us-gaap:MeasurementInputExercisePriceMember us-gaap:SeriesCPreferredStockMember 2023-12-05 0001451448 GMBL:IGamingSegmentMember 2023-12-31 0001451448 GMBL:IGamingSegmentMember 2023-06-30 0001451448 GMBL:EEGGamesSegmentMember 2023-12-31 0001451448 GMBL:EEGGamesSegmentMember 2023-06-30 0001451448 GMBL:OtherCorporateMember 2023-12-31 0001451448 GMBL:OtherCorporateMember 2023-06-30 0001451448 us-gaap:OperatingSegmentsMember GMBL:IGamingSegmentMember 2023-10-01 2023-12-31 0001451448 us-gaap:OperatingSegmentsMember GMBL:IGamingSegmentMember 2022-10-01 2022-12-31 0001451448 us-gaap:OperatingSegmentsMember GMBL:IGamingSegmentMember 2023-07-01 2023-12-31 0001451448 us-gaap:OperatingSegmentsMember GMBL:IGamingSegmentMember 2022-07-01 2022-12-31 0001451448 us-gaap:OperatingSegmentsMember GMBL:EEGGamesSegmentMember 2023-10-01 2023-12-31 0001451448 us-gaap:OperatingSegmentsMember GMBL:EEGGamesSegmentMember 2022-10-01 2022-12-31 0001451448 us-gaap:OperatingSegmentsMember GMBL:EEGGamesSegmentMember 2023-07-01 2023-12-31 0001451448 us-gaap:OperatingSegmentsMember GMBL:EEGGamesSegmentMember 2022-07-01 2022-12-31 0001451448 us-gaap:OperatingSegmentsMember 2023-10-01 2023-12-31 0001451448 us-gaap:OperatingSegmentsMember 2022-10-01 2022-12-31 0001451448 us-gaap:OperatingSegmentsMember 2023-07-01 2023-12-31 0001451448 us-gaap:OperatingSegmentsMember 2022-07-01 2022-12-31 0001451448 GMBL:IGamingSegmentMember 2023-10-01 2023-12-31 0001451448 GMBL:IGamingSegmentMember 2022-10-01 2022-12-31 0001451448 GMBL:IGamingSegmentMember 2023-07-01 2023-12-31 0001451448 GMBL:IGamingSegmentMember 2022-07-01 2022-12-31 0001451448 GMBL:EEGGamesSegmentMember 2023-10-01 2023-12-31 0001451448 GMBL:EEGGamesSegmentMember 2022-10-01 2022-12-31 0001451448 GMBL:EEGGamesSegmentMember 2023-07-01 2023-12-31 0001451448 GMBL:EEGGamesSegmentMember 2022-07-01 2022-12-31 0001451448 us-gaap:SeriesEPreferredStockMember us-gaap:SubsequentEventMember 2024-01-05 0001451448 us-gaap:SeriesEPreferredStockMember us-gaap:SubsequentEventMember 2024-01-05 2024-01-05 0001451448 us-gaap:SeriesCPreferredStockMember us-gaap:SubsequentEventMember 2024-03-13 0001451448 us-gaap:SeriesDPreferredStockMember us-gaap:SubsequentEventMember 2024-03-13 0001451448 us-gaap:SubsequentEventMember 2024-03-13 0001451448 us-gaap:SubsequentEventMember 2024-03-07 2024-03-07 0001451448 us-gaap:PreferredStockMember us-gaap:SubsequentEventMember 2024-03-07 2024-03-07 0001451448 us-gaap:SubsequentEventMember 2024-03-07 0001451448 us-gaap:SubsequentEventMember us-gaap:SeriesCPreferredStockMember 2024-03-07 0001451448 us-gaap:SubsequentEventMember us-gaap:SeriesDPreferredStockMember 2024-03-07 iso4217:USD xbrli:shares iso4217:USD xbrli:shares xbrli:pure iso4217:EUR iso4217:GBP GMBL:Segment iso4217:NZD utr:D

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

 

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended: December 31, 2023

 

or

 

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: 001-39262

 

ESPORTS ENTERTAINMENT GROUP, INC.

(Exact name of registrant as specified in its charter)

 

Nevada   26-3062752
(State or other jurisdiction
of incorporation or organization)
 

(IRS Employer

Identification No.)

 

Block 6, Triq Paceville

St. Julians, Malta, STJ 3109

(Address of principal executive offices) (Zip Code)

 

356 2713 1276

(Registrant’s telephone number, including area code)

 

 

(Former name, former address and formal fiscal year, if changed since last report)

 

Securities registered pursuant to Section 15(d) of the Act:

 

Title of each class   Trading Symbol(s)   Name of each exchange on which registered
Common Stock   GMBL   OTC Pink
Common Stock Purchase Warrants   GMBLW   OTC Pink
10.0% Series A Cumulative Redeemable Convertible Preferred Stock   GMBLP   OTC Pink
Common Stock Purchase Warrants   GMBLZ   OTC Pink

 

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 ☒ No ☐

 

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 ☒ No ☐

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a 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 Accelerated filer
Non-accelerated filer Smaller reporting company
    Emerging growth company

 

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. ☐

 

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

 

As of March 26, 2024, there were 1,145,980 shares of common stock, par value $0.001 issued and outstanding.

 

 

 

 
 

 

ESPORTS ENTERTAINMENT GROUP, INC.

 

Quarterly Report on Form 10-Q

 

For the Quarter ended December 31, 2023

 

TABLE OF CONTENTS

 

PART I: FINANCIAL INFORMATION 1
   
Item 1. Financial Statements 1
   
Condensed Consolidated Balance Sheets as of December 31, 2023 (unaudited) and June 30, 2023 1
   
Condensed Consolidated Statements of Operations for the Three and Six Months Ended December 31, 2023 and 2022 (unaudited) 2
   
Condensed Consolidated Statements of Comprehensive Loss for the Three and Six Months Ended December 31, 2023 and 2022 (unaudited) 3
   
Condensed Consolidated Statements of Changes in Mezzanine Equity and Stockholders’ Equity (Deficit) For the Three and Six Months Ended December 31, 2023 and 2022 (unaudited) 4
   
Condensed Consolidated Statements of Cash Flows for the Six Months Ended December 31, 2023 and 2022 (unaudited) 5
   
Notes to Unaudited Condensed Consolidated Financial Statements 7
   
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations 30
   
Item 3. Quantitative and Qualitative Disclosures about Market Risk 37
   
Item 4. Controls and Procedures 37
   
PART II: OTHER INFORMATION 38
   
Item 1. Legal Proceedings 38
   
Item 1A. Risk Factors 38
   
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds 38
   
Item 3. Defaults Upon Senior Securities 38
   
Item 4. Mine Safety Disclosures 38
   
Item 5. Other Information 39
   
Item 6. Exhibits 39
   
Signatures 40

 

i
 

 

PART I. - FINANCIAL INFORMATION

 

Item 1. Financial Statements.

 

Esports Entertainment Group, Inc.

Condensed Consolidated Balance Sheets

 

   December 31, 2023   June 30, 2023 
   (Unaudited)     
         
ASSETS          
           
Current assets          
Cash  $1,101,731   $1,745,298 
Restricted cash   2,350,231    168,304 
Accounts receivable, net   72,919    93,871 
Receivables reserved for users   445,988    831,942 
Other receivables   293,874    497,603 
Prepaid expenses and other current assets   402,390    706,030 
Total current assets   4,667,133    4,043,048 
           
Equipment, net   -    20,013 
Operating lease right-of-use asset   43,305    85,517 
Intangible assets, net   2,893,971    13,324,627 
Goodwill   -    4,491,223 
Other non-current assets   -    136,863 
           
TOTAL ASSETS  $7,604,409   $22,101,291 
           
LIABILITIES, MEZZANINE EQUITY AND STOCKHOLDERS’ EQUITY (DEFICIT)          
           
Current liabilities          
Accounts payable and accrued expenses  $8,488,120   $7,106,194 
Liabilities to customers   270,931    664,313 
Deferred revenue   1,267,682    989,027 
Derivative liability   2,356,698    - 
Operating lease liability – current   49,500    95,903 
Total current liabilities   12,432,931    8,855,437 
           
Warrant liability   86,250    365,726 
Deferred income taxes   -    - 
           
Total liabilities   12,519,181    9,221,163 
           
Commitments and contingencies (Note 10)   -    - 
           
Mezzanine equity:          
10% Series A cumulative redeemable convertible preferred stock, $0.001 par value, 1,725,000 authorized, 835,950 shares issued and outstanding, aggregate liquidation preference $9,262,326 at December 31, 2023 and $9,195,450 at June 30, 2023   8,306,371    8,083,869 
Series B redeemable preferred stock, $0.001 par value, 100 authorized, no shares issued and outstanding, December 31, 2023 and June 30, 2023   -    - 
Series C Convertible Preferred Stock, $0.001 par value, 20,000 authorized, 1,775 shares issued and outstanding, aggregate liquidation preference $4,405,831 at December 31, 2023    3,524,665    - 
           
Total Mezzanine equity   11,831,036    8,083,869 
           
Stockholders’ equity (deficit)          
Preferred stock $0.001 par value; 10,000,000 shares authorized   -    - 
Series C Convertible Preferred Stock, $0.001 par value, 20,000 authorized, 14,601 shares issued and outstanding, aggregate liquidation preference $18,506,798 at June 30, 2023   -    14,805,438 
Series D Convertible Preferred Stock, $0.001 par value, 10,000 authorized, 3,988 shares issued and outstanding, aggregate liquidation preference $5,244,520 at December 31, 2023 and 4,300 shares issued and outstanding, aggregate liquidation preference $5,421,245 at June 30, 2023   2,495,617    2,618,389 
           
Common stock $0.001 par value; 1,250,000 shares authorized, 1,145,980 and 9,461 shares issued and outstanding as of December 31, 2023 and June 30, 2023, respectively   

1,146

    9 
Additional paid-in capital   

188,472,019

    173,465,492 
Accumulated deficit   

(203,272,130

)   (181,425,905)
Accumulated other comprehensive loss   (4,442,460)   (4,667,164)
Total stockholders’ equity (deficit)   (16,745,808)   4,796,259 
           
TOTAL LIABILITIES, MEZZANINE EQUITY AND STOCKHOLDERS’ EQUITY (DEFICIT)  $7,604,409   $22,101,291 

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

 

1
 

 

Esports Entertainment Group, Inc.

Condensed Consolidated Statements of Operations

(Unaudited)

 

   2023   2022   2023   2022 
  

Three Months Ended

December 31,

  

Six Months Ended

December 31,

 
   2023   2022   2023   2022 
                 
Net revenue  $2,582,027   $6,409,405   $5,271,844   $16,014,669 
                     
Operating costs and expenses:                    
Cost of revenue   688,532    2,371,655    1,290,558    6,122,071 
Sales and marketing   658,846    1,843,557    1,571,942    4,288,892 
General and administrative   4,784,053    7,559,402    10,971,889    17,030,436 
Asset impairment charges   12,981,142    16,135,000    12,981,142    16,135,000 
Total operating expenses   19,112,573    27,909,614    26,815,531    43,576,399 
                     
Operating loss   (16,530,546)   (21,500,209)   (21,543,687)   (27,561,730)
                     
Other income (expense):                    
Interest expense   -    (971,374)   -    (2,029,782)
Change in fair value of derivative liability   (536,698)   8,324,802    (536,698)   8,599,666 
Change in fair value of warrant liability   74,111    2,571,732    279,476    5,022,288 
Loss on contingent consideration   -    (3,044,019)   -    (2,864,551)
Other non-operating income (loss)   (54,940)   486,386    (45,316)   532,836 
Total other income (expense), net   (517,527)   7,367,527    (302,538)   9,260,457 
                     
Loss before income taxes   (17,048,073)   (14,132,682)   (21,846,225)   (18,301,273)
                     
Income tax benefit (expense)   -    -    -    - 
                     
Net loss  $(17,048,073)  $(14,132,682)  $(21,846,225)  $(18,301,273)
                     
Dividend on 10% Series A cumulative redeemable convertible preferred stock   (133,752)   (200,628)   (334,380)   (401,256)
Undeclared dividend on 10% Series A cumulative redeemable convertible preferred stock   (66,876)   -    

(66,876

)   - 
Accretion of 10% Series A cumulative redeemable convertible preferred stock to redemption value   (78,184)   (75,258)   (155,626)   (149,802)
Accretion of the discount on Series C convertible preferred stock   

(1,820,000

)   -    

(1,820,000

)   - 
Dividend on Series C convertible preferred stock   (125,459)   -    (380,982)   - 
Dividend on Series D convertible preferred stock   (87,282)   -    (174,607)   - 
Deemed dividend on accretion of Series D Convertible Preferred Stock to redemption value   (24,741)   -    (24,741)   - 
Deemed dividend on make whole provision on Series C Convertible Preferred Stock   (1,046,341)   -    (4,805,990)   - 
Deemed dividend from down round provision on Series C Convertible Preferred Stock and Series D Convertible Preferred Stock   (10,979,863)   -    (20,362,772)   - 
                     
Net loss attributable to common stockholders  $(31,410,571)  $(14,408,568)  $(49,972,199)  $(18,852,331)
                     
Net loss per common share:                    
Basic and diluted loss per common share  $(64.55)  $(7,873.53)  $(180.08)  $(12,824.71)
Weighted average number of common shares outstanding, basic and diluted   486,579    1,830    277,506    1,470 

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

 

2
 

 

Esports Entertainment Group, Inc.

Condensed Consolidated Statements of Comprehensive Loss

(Unaudited)

 

   2022   2021   2022   2021 
  

Three Months Ended

December 31,

  

Six Months Ended

December 31,

 
   2023   2022   2023   2022 
                 
Net loss  $(17,048,073)  $(14,132,682)  $(21,846,225)  $(18,301,273)
                     
Other comprehensive loss:                    
Foreign currency translation gain    559,946    2,536,663    224,704    10,185 
                     
Total comprehensive loss  $(16,488,127)  $(11,596,019)  $(21,621,521)  $(18,291,088)

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

 

3
 

 

Esports Entertainment Group, Inc.

Condensed Consolidated Statements of Changes in Mezzanine Equity and Stockholders’ Equity (Deficit)

For the Three and Six Months Ended December 31, 2023 and 2022 (Unaudited)

 

   Shares   Amount   Shares   Amount   Shares   Amount   Shares   Amount   Shares   Amount   Shares   Amount   capital   Deficit   loss   (Deficit) 
   Mezzanine Equity   Shareholders’ Equity (Deficit) 
   10% Series A Cumulative Redeemable   Series B   Series C   Series C   Series D               Accumulated   Total 
   Convertible Preferred Stock   Redeemable Preferred Stock  

Convertible

Preferred Stock

  

Convertible

Preferred Stock

   Convertible
Preferred Stock
   Common Stock  

Additional

paid-in

   Accumulated   other comprehensive   Stockholders’ Equity 
   Shares   Amount   Shares   Amount   Shares   Amount   Shares   Amount   Shares   Amount   Shares   Amount   capital   Deficit   loss   (Deficit) 
Balance as at July 1, 2023   835,950   $8,083,869    -   $-    -   $-    14,601   $14,805,438    4,300   $2,618,389    9,460   $9   $173,465,492   $(181,425,905)  $(4,667,164)  $4,796,259 
                                                                                 
Common stock and warrants issued in equity financing   -    -    -    -    -    -    -    -    -    -    2,500    3    193,497    -    -    193,500 
Proceeds from exercise of pre funded warrants   -    -    -    -    -    -    -    -    -    -    10,420    10    806,490    -    -    806,500 
Accretion of redemption value and issuance costs for 10% Series A cumulative redeemable convertible preferred stock   -    77,442    -    -    -    -    -    -    -    -    -    -    (77,442)   -    -    (77,442)
10% Series A cumulative redeemable convertible preferred stock cash dividend   -    -    -    -    -    -    -    -    -    -    -    -    (200,628)   -    -    (200,628)
Series C Convertible Preferred Stock and Series D Convertible Preferred Stock dividends   -    -    -    -    -    -    -    255,523    -    87,325    -    -    (342,848)   -    -    - 
Deemed dividend on make whole provision on Series C   -    -    -    -              -    3,759,649    -    -    -    -    (3,759,649)   -    -    - 
Deemed dividend from down round provision on Series C Convertible Preferred Stock and Series D Convertible Preferred Stock   -    -    -    -    -    -    -    -    -    -    -    -    -    -    -    - 
Conversions of the Convertible preferred stock   -    -    -    -    -    -    (10,382)   (12,406,014)   -    -    124,792    125    12,405,889    -    -    - 
Delay Payment for Series D Convertible Preferred Stock   -    -    -    -    -    -    -    -    -    -    25    -    1,935    -    -    1,935 
Stock based compensation   -    -    -    -    -    -    -    -    -    -    -    -    21,078    -    -    21,078 
Foreign exchange translation   -    -    -    -    -    -    -    -    -    -    -    -    -    -    (335,242)   (335,242)
Net loss   -    -    -    -    -    -    -    -    -    -    -    -    -    (4,798,152)   -    (4,798,152)
Balance as of September 30, 2023   835,950   $8,161,311    -   $-    -   $-    4,219   $6,414,596    4,300   $2,705,714    147,197   $147   $182,513,814   $(186,224,057)  $(5,002,406)  $407,808 
Accretion of redemption value and issuance costs   -    78,184    -    -    -    -    -    -    -    -    -    -    (78,184)   -    -    (78,184)
10% Series A cumulative redeemable convertible preferred stock cash dividend   -    -    -    -    -    -    -    -    -    -    -    -    (133,752)   -    -    (133,752)
Undeclared dividend on 10% Series A cumulative redeemable convertible preferred stock   -    66,876   -    -    -    -    -    -    -    -    -    -    (66,876)   -    -    (66,876)
Series C Convertible Preferred Stock and Series D Convertible Preferred Stock dividends   -    -    -    -    -    -    -    125,459    -    87,282    -    -    (212,741)   -    -    - 
Deemed dividend on make whole provision on Series C   -    -    -    -    -    -    -    1,046,341    -    -    -    -    (1,046,341)   -    -      
Deemed dividend from down round provision on Series C Convertible Preferred Stock and Series D Convertible Preferred Stock   -    -    -    -    -    -    -    -    -    -    -    -    -    -    -    - 
Conversions of the Convertible preferred stock   -    -    -    -    -    -    (2,444)   (4,061,731)   -    -    401,711    402    4,061,329    -    -    - 
Redemption of Series D Convertible Preferred Stock and payment of dividend   -    -    -    -    -    -    -    -    (312)   (322,120)   -    -    -    -    -    (322,120)
Deemed dividend on accretion of redemption value and issuance costs for Series D Convertible Preferred Stock   -    -    -    -    -    -    -    -    -    24,741    -    -    (24,741)   -    -    - 
Delay Payment for Series D Convertible Preferred Stock   -    -    -    -    -    -    -    -    -    -    627    1    10,143    -    -    10,144 
Reclass of Series C Convertible Preferred Stock and Series D Convertible Preferred Stock to Mezzanine Equity   -    -    -    -    1,775    3,524,665   (1,775)   (3,524,665)   -    -    -    -    -    -    -    (3,524,665)
Bifurcation of derivative   -    -    -    -    -    (1,820,000)   -    -    -    -    -    -    -    -    -    - 
Accretion of discount on Series C Convertible Preferred Stock   -    -    -    -    -    1,820,000    -    -    -    -    -    -    (1,820,000)   -    -    (1,820,000)
Issuance of common stock under the ATM, net of issuance costs   -    -    -    -    -    -    -    -    -    -    515,394    515    5,248,371    -    -    5,248,886 
Stock based compensation   -    -    -    -    -    -    -    -    -    -    -    -    21,078    -    -    21,078 
Issuance of common stock due to the reverse stock split round-up   -    -    -    -    -    -    -    -    -    -    81,051    

81

    (81   -    -    - 
Foreign exchange translation   -    -    -    -    -    -    -    -    -    -    -    -    -    -    559,946    559,946 
Net loss   -    -    -    -    -    -    -    -    -    -    -    -    -    (17,048,073)   -    

(17,048,073

)
Balance as of December 31, 2023   835,950   $8,306,371    -   $-    1,775   $3,524,665    -   $-    3,988   $2,495,617   1,145,980   $1,146   $188,472,019   $(203,272,130)  $(4,442,460)  $(16,745,808)
                                                                                 
Balance as of July 1, 2022   835,950   $7,781,380    -   $-    -   $-     -   $-    -   $-    1,024   $1   $144,915,095   $(149,140,426)  $(7,376,114)  $(11,601,444)
                                                                                 
Accretion of redemption value and issuance costs   -    74,544    -    -    -    -    -    -    -    -    -    -    (74,544)   -    -    (74,544)
10% Series A cumulative redeemable convertible preferred stock cash dividend   -    -    -    -    -    -    -    -    -    -    -    -    (200,628)   -    -    (200,628)
Common stock and warrants issued in equity financing, net of issuance costs   -    -    -    -    -    -    -    -    -    -    750    1    

1,568,129

    -    -    1,568,130 
Stock based compensation   -    -    -    -    -    -    -    -    -    -    -    -    921,991    -    -    921,991 
Foreign exchange translation   -    -    -    -    -    -    -    -    -    -    -    -    -    -    (2,526,478)   (2,526,478)
Net loss   -    -    -    -    -    -    -    -    -    -    -    -    -    (4,168,591)   -    (4,168,591)
Balance as at September 30, 2022   835,950   $7,855,924    -   $-    -   $-    -   $-    -   $-    1,774   $2   $147,130,043   $(153,309,017)  $(9,902,592)  $(16,081,564)
Accretion of redemption value and issuance costs   -    75,258    -    -    -    -    -    -    -    -    -    -    (75,258)   -    -    (75,258)
10% Series A cumulative redeemable convertible preferred stock cash dividend   -    -         -    -    -    -    -    -    -    -    -    (200,628)   -    -    (200,628)
Proceeds from issuance of Series B redeemable preferred stock   -    -    100    1,000    -    -    -    -    -    -    -    -    -    -    -    - 
Common stock and pre-funded warrants issued in equity financing, net of issuance costs   -    -    -    -    -    -    -    -    -         177    -    2,146,685    -    -    2,146,685 
Common stock issued on exercise of Pre-funded warrants   -    -    -     -    -    -    -    -    -    -    165    -    6,566    -    -    6,566 
Foreign exchange translation   -    -    -         -    -    -    -    -    -    -    -   -         2,536,663    2,536,663 
Net loss   -    -    -    -    -    -    -    -    -    -    -    -    -    (14,132,682)   -    (14,132,682)
Balance as of December 31, 2022   835,950    $7,931,182    100    $1,000    -    $-    -   $ -    -    $-    2,116    $2    $149,007,408   $ 167,441,699    $(7,365,929)  $(25,800,218)

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

 

4
 

 

Esports Entertainment Group, Inc.

Condensed Consolidated Statements of Cash Flows

(Unaudited)

 

   2023   2022 
   Six Months Ended December 31, 
   2023   2022 
Cash flows from operating activities:          
Net loss  $(21,846,225)  $(18,301,273)
Adjustments to reconcile net loss to net cash used in operating activities:          
Asset impairment charges   12,981,142    16,135,000 
Amortization and depreciation   2,163,005    3,788,874 
Right-of-use asset amortization   42,410    44,819 
Bad debt expense   

324,558

    - 
Stock-based compensation   42,156    921,991 
Change in fair value of warrant liability   (279,476)   (5,022,288)
Change in fair value of contingent consideration   -    2,864,551 
Change in fair value of derivative liability   536,698    (8,599,666)
Changes in operating assets and liabilities:          
Accounts receivable   20,952    (575,781)
Receivables reserved for users   388,401    284,610 
Other receivables   19,587    (577,026)
Prepaid expenses and other current assets   333,965    251,743 
Other non-current assets   -    288,658 
Accounts payable and accrued expenses   1,355,659    1,844,155 
Liabilities to customers   (393,574)   (2,342,854)
Deferred revenue   278,655    515,236 
Operating lease liability   (46,403)   (61,727)
Net cash used in operating activities   (4,078,490)   (8,540,978)
           
Cash flows from investing activities:          
Purchase of intangible assets   (62,790)   - 
Purchase of equipment   -    (3,321)
Net cash used in investing activities   (62,790)   (3,321)
           
Cash flows from financing activities:          
Proceeds from equity financing, net of issuance costs   193,500    9,001,103 
Proceeds from the exercise of pre-funded warrants   806,500    6,566 
Proceeds from issuance of Series B redeemable preferred stock   

-

    1,000 
Redemption of Series D redeemable preferred stock, net of issuance costs   (322,120)   - 
Payment of dividends on 10% Series A cumulative redeemable convertible preferred stock   (334,380)   (401,256)
Issuance of common stock under the ATM, net of issuance costs   5,248,886    

-

 
Repayment of senior convertible note   -    (2,778,427)
Repayment of notes payable and finance leases   -    (36,746)
Net cash provided by financing activities   5,592,386    5,792,240 
           
Effect of exchange rate on changes in cash and restricted cash   87,254    (697,641)
Net decrease in cash and restricted cash   1,538,360    (3,449,700)
Cash and restricted cash, beginning of period   1,913,602    4,809,808 
Cash and restricted cash, end of period  $3,451,962   $1,360,108 

 

Reconciliation of cash and restricted cash to the unaudited condensed consolidated balance sheets:

 

   December 31, 2023   December 31, 2022 
Cash  $1,101,731   $682,378 
Restricted cash   2,350,231    677,730 
Cash and restricted cash  $3,451,962   $1,360,108 

 

Reconciliation of cash and restricted cash to the unaudited condensed consolidated balance sheets:

 

   June 30, 2023   June 30, 2022 
Cash  $1,745,298   $2,517,146 
Restricted cash   168,304    2,292,662 
Cash and restricted cash  $1,913,602   $4,809,808 

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

 

5
 

 

Esports Entertainment Group, Inc.

Condensed Consolidated Statements of Cash Flows

(Unaudited)

 

   December 31, 2023   December 31, 2022 
SUPPLEMENTAL CASH FLOW INFORMATION:          
CASH PAID FOR:          
Interest  $-   $2,013,588 
Income taxes  $-   $- 
           
SUPPLEMENTAL DISCLOSURE OF NON-CASH FINANCING ACTIVITIES:          
Accretion of 10% Series A cumulative redeemable convertible preferred stock  $155,626   $149,802 
Undeclared dividend on 10% Series A cumulative redeemable convertible preferred stock  $66,876   $- 
Conversion of Series C Convertible Preferred Stock to common stock  $16,467,745   $- 
Common Stock issued to settle registration rights delay fee  $12,078   $- 
Accretion of the discount on Series C convertible preferred stock  $

1,820,000

   $- 
Bifurcation of derivative  $1,820,000   $- 
Accretion of Series D convertible preferred stock issuance costs  $24,741   $- 
Series C Convertible Preferred Stock dividends and Series D Convertible Preferred Stock dividends  $555,589   $- 
Deemed dividend on make whole provision on Series C and Series D Convertible Preferred Stock  $4,805,990   $- 
Deemed dividend from down round provision on Series C Convertible Preferred Stock and Series D Convertible Preferred Stock  $20,362,772   $- 

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

 

6
 

 

Esports Entertainment Group, Inc.

Notes to Unaudited Condensed Consolidated Financial Statements

 

Note 1 – Nature of Operations

 

Esports Entertainment Group, Inc. (the “Company”) was formed in the state of Nevada on July 22, 2008 under the name Virtual Closet, Inc., before changing its name to DK Sinopharma, Inc. on June 6, 2010 and then to, VGambling, Inc. on August 12, 2014. On or about April 24, 2017, VGambling, Inc. changed its name to Esports Entertainment Group, Inc.

 

The Company is a diversified operator of iGaming, traditional sports betting and esports businesses with a global footprint. The Company’s strategy is to build and acquire iGaming and traditional sports betting platforms and use them to grow the esports business. On July 31, 2020, the Company commenced revenue generating operations with the acquisition of LHE Enterprises Limited, a holding company for Argyll Entertainment (“Argyll”), an online sportsbook and casino operator. On January 21, 2021, the Company completed its acquisition of Phoenix Games Network Limited, the holding company for the Esports Gaming League (“EGL”), and provider of event management and team services, including live and online events and tournaments. On March 1, 2021, the Company completed the acquisition of the operating assets and specified liabilities that comprise the online gaming operations of Lucky Dino Gaming Limited, a company registered in Malta, and Hiidenkivi Estonia OU, its wholly owned subsidiary registered in Estonia (collectively referred to as “Lucky Dino”). On June 1, 2021, the Company acquired ggCircuit, LLC (“GGC”). GGC is a business-to-business software company that provides cloud-based management for gaming centers, a tournament platform and integrated wallet and point-of-sale solutions. On July 13, 2021, the Company acquired Bethard Group Limited’s business-to-consumer operations that included the online casino and sports book business operating under the brand of Bethard (“Bethard”). Bethard’s operations provided sportsbook, casino, live casino and fantasy sport betting services.

 

In the prior year ended June 30, 2023, the Company completed a series of independent transactions to streamline its operations to reduce operating losses and to increase its focus on core businesses. The Company closed its Argyll operations on December 8, 2022 by surrendering its UK license and deconsolidated its Argyll operating entities due to liquidation and loss of control of the entities, with Argyll Entertainment being deconsolidated on March 27, 2023 and Argyll Productions being deconsolidated on June 9, 2023. The Company sold its Spanish iGaming operations on January 18, 2023, sold the Bethard business on February 24, 2023 and exited the EGL business as of June 30, 2023. The core businesses of the Company include Lucky Dino of EEG iGaming and GGC of EEG Games (see Reportable Segments).

 

On February 13, 2024, the Company announced it was voluntarily delisting from the Nasdaq Capital Markets, LLC (“Nasdaq”). On February 16, 2024, the Company received notice from Nasdaq that it was being suspended on Nasdaq on opening of trading on February 21, 2024. As a result of the suspension, on February 21, 2024 the Company began trading on the Over the Counter Market (the “OTC”). The Company is currently trading on the “Pink Market” of the OTC. On February 27, 2024, the Company filed a Form 25 with the SEC to effect the delisting of its securities from Nasdaq. At the time of announcing its delisting and suspension the Company was not in compliance with the minimum of $2,500,000 stockholders’ equity requirement (the “Equity Rule”), as set forth in Nasdaq Listing Rules 5550(a)(2) and 5550(b)(1). The Company is now subject to listing requirements of the OTC and expects to be trading on the OTCQB tier level of the OTC upon filing of this report.

 

Note 2 – Summary of Significant Accounting Policies

 

Basis of presentation and principles of consolidation

 

The accompanying unaudited condensed consolidated financial statements and related notes have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) for interim financial information, and with the rules and regulations of the United States Securities and Exchange Commission (the “SEC”) set forth in Article 8 of Regulation S-X. Pursuant to the rules and regulations of the SEC, certain information and footnote disclosures normally included in annual consolidated financial statements prepared in accordance with U.S. GAAP have been omitted. The unaudited condensed consolidated financial statements reflect all adjustments (consisting of normal recurring accruals) which are, in the opinion of management, necessary to fairly state the results for the interim periods presented. Interim results are not necessarily indicative of the results for the full fiscal year. The unaudited condensed consolidated financial statements should be read along with the Annual Report filed on Form 10-K of the Company for the annual period ended June 30, 2023. The unaudited condensed consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries. All material intercompany transactions and balances have been eliminated in consolidation.

 

Effective February 22, 2023, the Company completed a one-for-one-hundred (1-for-100) reverse stock split of the Company’s issued and outstanding common stock (the “Reverse Stock Split February 2023”). Effective December 22, 2023, the Company completed a one-for-four-hundred (1-for-400) reverse stock split of the Company’s issued and outstanding common stock (the “Reverse Stock Split December 2023”). The Reverse Stock Split January 2023 and the Reverse Stock Split December 2023 are together referred to as the “Reverse Stock Splits”. All references to shares of the Company’s common stock in the unaudited condensed consolidated financial statements and related notes refer to the number of shares of common stock after giving effect to the Reverse Stock Splits and are presented as if the Reverse Stock Splits had occurred at the beginning of the earliest period presented.

 

Reportable Segments

 

The Company operates two complementary business segments:

 

EEG iGaming

 

EEG iGaming includes the Company’s iGaming casino and other functionality and services for iGaming customers. Currently, the Company operates the business to consumer segment primarily in Europe. iDefix, proprietary technology acquired in connection with the acquisition of Lucky Dino, is a Malta Gaming Authority (“MGA”) licensed iGaming platform with payments, payment automation manager, bonusing, loyalty, compliance and casino integrations that services Lucky Dino.

 

Alongside the esports focused platform, EEG owns and operates five online casino brands of Lucky Dino Gaming Limited and Hiidenkivi Estonia OU, its wholly-owned subsidiary (collectively referred to as “Lucky Dino”), licensed by the MGA on its in-house built iDefix casino-platform. We currently hold one Tier-1 gambling license in Malta. Our Lucky Dino business provides a foothold in mature markets in Europe into which we believe we can cross-sell our esports offerings.

 

EEG Games

 

EEG Games’ focus is on providing esports entertainment experiences to gamers through a combination of: (1) our proprietary infrastructure software, GGC, which underpins our focus on esports and is a leading provider of local area network (“LAN”) center management software and services, enabling us to seamlessly manage mission critical functions such as game licensing and payments, and (2) the creation of esports content for distribution to the betting industry. Currently, we operate our esports EEG Games business in the United States and Europe.

 

These segments consider the organizational structure of the Company and the nature of financial information available and are reviewed by the chief operating decision maker to assess performance and make decisions about resource allocations.

 

7
 

 

Use of Estimates

 

The preparation of unaudited condensed consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the unaudited condensed consolidated financial statements, and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Significant estimates include the valuation and recoverability of goodwill and intangible assets.

 

Liquidity and Going Concern

 

The accompanying unaudited condensed consolidated financial statements of the Company have been prepared assuming the Company will continue as a going concern. The going concern basis of presentation assumes that the Company will continue in operation one year after the date these unaudited condensed consolidated financial statements are issued and will be able to realize its assets and discharge its liabilities and commitments in the normal course of business.

 

The Company has determined that certain factors raise substantial doubt about its ability to continue as a going concern for a least one year from the date of issuance of these unaudited condensed consolidated financial statements.

 

The Company considered that it had an accumulated deficit of $203,272,130 as of December 31, 2023 and that it has had a history of recurring losses from operations and recurring negative cash flows from operations as it has prepared to grow its esports business through acquisition and new venture opportunities. At December 31, 2023, the Company had $1,101,731 of available cash on-hand and net current liabilities of $7,765,798. Net cash used in operating activities for the six months ended December 31, 2023 was $4,078,490, which includes a net loss of $21,846,225.

 

The Company also considered its current liquidity as well as future market and economic conditions that may be deemed outside the control of the Company as it relates to obtaining financing and generating future profits.

 

In determining whether the Company can overcome the presumption of substantial doubt about its ability to continue as a going concern, the Company may consider the effects of any mitigating plans for additional sources of financing. The Company identified additional financing sources it believes, depending on market conditions, may be available to fund its operations and drive future growth, which includes:

 

  (i) approximately $1,400,000 of net proceeds from the Secured Note with the holder of the Series C Convertible Preferred Stock and the Series D Convertible Preferred Stock (the “Holder”, discussed further below);
  (ii) the potential expected proceeds from future offerings, where the amount of the offering has not yet been determined; and
  (iii) the ability to raise additional financing from other sources.

 

These above plans are likely to require the Company to place reliance on several factors, including favorable market conditions, to access additional capital in the future. These plans were therefore determined not to be sufficient to overcome the presumption of substantial doubt about the Company’s ability to continue as a going concern. The unaudited condensed consolidated financial statements do not reflect any adjustments that might result from the outcome of this uncertainty.

 

The amount of available cash on hand on March 26, 2024, one business day preceding this filing, was approximately $1,300,000.

 

8
 

 

Restricted Cash

 

Restricted cash includes cash reserves maintained for compliance with gaming regulations that require adequate liquidity to satisfy the Company’s liabilities to customers and amounts held in escrow related to the execution of the an escrow agreement (as defined in Note 12) with an independent third-party escrow agent, that was entered into concurrent with a settlement agreement, dated October 6, 2023 (as defined in Note 12), pursuant to which Redemption Proceeds (as defined in Note 12) received from each closing of “at the market” sales from the Equity Distribution Agreement (as defined in Note 12) were deposited into a non-interest bearing escrow account. As of December 31, 2023, there was $54,409 and $2,295,822, for liabilities to customers and deposited in the non-interest bearing escrow account, respectively and as of June 30, 2023, there was $168,304 for liabilities to customers.

 

Derivative financial instruments

 

The Company assesses classification of its equity-linked instruments at each reporting date to determine whether a change in classification between equity and liabilities (assets) is required (Note 9). The Company can make an accounting policy election on the allocation order and choose the policy that management determines is most favorable. The Company elected to reclassify outstanding instruments based on allocating the unissued shares to contracts with the latest inception date resulting in the contracts with the earliest inception date being recognized as liabilities first.

 

The Company evaluates its convertible notes, equity instruments and warrants, to determine if those contracts or embedded components of those contracts qualify as derivatives (Note 9). The result of this accounting treatment is that the fair value of the embedded derivative is recorded at fair value each reporting period and recorded as a liability in the balance sheet. In the event the fair value is recorded as a liability (Note 14), the change in fair value is recorded in the statements of operations as other income or expense (Note 14).

 

In circumstances where the embedded conversion option in a convertible instrument is required to be bifurcated and there are also other embedded derivative instruments in the convertible instrument that are required to be bifurcated, the bifurcated derivative instruments are accounted for as a single, compound derivative instrument.

 

The classification of derivative instruments, including whether such instruments should be recorded as liabilities or as equity, is reassessed at the end of each reporting period. Equity instruments that are initially classified as equity that become subject to reclassification are reclassified to a liability at the fair value of the instrument on the reclassification date. Derivative instrument liabilities are classified in the balance sheet as current or non-current to correspond with their host instrument. The Company records the fair value of the remaining embedded derivative at each balance sheet date and records the change in the fair value of the remaining embedded derivative as other income or expense in the consolidated statements of operations.

 

Earnings Per Share

 

Basic income (loss) per share is calculated using the two-class method. Under the two-class method, basic income (loss) is computed by dividing net income (loss) available to common stockholders by the weighted-average number of common shares outstanding during the period excluding the effects of any potentially dilutive securities. Diluted income (loss) per share is computed similar to basic income (loss) per share, except that the denominator is increased to include the number of additional common shares that would have been outstanding if potential common shares had been issued if such additional common shares were dilutive. Diluted income (loss) per share includes the effect of potential common shares, such as the Company’s preferred stock, notes, warrants and stock options, to the extent the effect is dilutive. As the Company had net losses for all the periods presented, basic and diluted loss per share are the same, and additional potential common shares have been excluded, as their effect would be anti-dilutive.

 

9
 

 

The following securities were excluded from weighted average diluted common shares outstanding for the three and six months ended December 31, 2023 and 2022 because their inclusion would have been antidilutive:

 

  

December 31, 2023

  

December 31, 2022

 
Common stock options   75    20 
Common stock warrants   4,938    1,406 
Common stock issuable upon conversion of senior convertible note   -    369 
10% Series A cumulative redeemable convertible preferred stock   842,030    835,950 
Common stock issuable on conversion of Series C convertible preferred stock   991,467    - 
Common stock issuable on conversion of Series D convertible preferred stock   1,178,553    - 
Common stock issuable on conversion of Series D convertible preferred stock issuable from exercise of Series D preferred stock warrants issued in the Series D convertible preferred stock offering   1,209,564    - 
Total   4,226,627    837,745 

 

The table includes the number of shares of common stock potentially issuable upon a conversion of the Series C Convertible Preferred Stock and Series D Convertible Preferred Stock into shares of common stock. The table also includes any shares of common stock that would be issuable upon conversion of the Series D Preferred Stock issuable upon exercise of the preferred warrants issued in the Series D Convertible Preferred Stock offering. The conversion price used to estimate the number of common stock issuable for the Series C Convertible Preferred Stock, Series D Convertible Preferred Stock and common stock issuable on conversion of Series D Convertible Preferred Stock issuable from exercise of Series D Preferred Stock warrants (the “Series D Preferred Warrants”), was 90% of the Company’s Nasdaq Official Closing Price of $3.95 on December 31, 2023. Issuances of shares of common stock upon conversion of the Series D Convertible Preferred Stock and Common Warrants.

 

Recently Adopted Accounting Pronouncements

 

In June 2016, the FASB issued ASU 2016-13, Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments. The amendments included in ASU 2016-13 require the measurement of all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts. Although the new standard, known as the current expected credit loss (“CECL”) model, has a greater impact on financial institutions, most other organizations with financial instruments or other assets (trade receivables, contract assets, lease receivables, financial guarantees, loans and loan commitments, and held-to-maturity (HTM) debt securities) are subject to the CECL model and will need to use forward-looking information to better evaluate their credit loss estimates. Many of the loss estimation techniques applied today will still be permitted, although the inputs to those techniques will change to reflect the full amount of expected credit losses. The Company adopted this standard as of July 1, 2023. The adoption of this guidance did not have a material impact on the accompanying unaudited condensed consolidated financial statements.

 

In October 2021, the FASB issued ASU 2021-08, Business Combinations (Topic 805): Accounting for Contract Assets and Contract Liabilities from Contracts with Customers, which requires an acquirer in a business combination to recognize and measure contract assets and contract liabilities in accordance with Accounting Standards Codification Topic 606. The guidance is effective for fiscal years beginning after December 15, 2022 and early adoption is permitted. The Company is currently evaluating the impact that the adoption of this guidance will have on its unaudited condensed consolidated financial statements. The Company adopted this standard as of July 1, 2023. The adoption of this guidance did not have a material impact on the accompanying unaudited condensed consolidated financial statements.

 

Recently Issued Accounting Standards

 

In December 2023, the FASB issued ASU 2023-09, Income Taxes—Income Taxes (Topic 740): Improvements to Income Tax Disclosures (“ASU 2023-09”). ASU 2023-09 modifies the rules on income tax disclosures to enhance the transparency and decision-usefulness of income tax disclosures, particularly in the rate reconciliation table and disclosures about income taxes paid. The amendments are intended to address investors’ requests for income tax disclosures that provide more information to help them better understand an entity’s exposure to potential changes in tax laws and the ensuing risks and opportunities and to assess income tax information that affects cash flow forecasts and capital allocation decisions. The guidance also eliminates certain existing disclosure requirements related to uncertain tax positions and unrecognized deferred tax liabilities. ASU 2023-09 is effective for public business entities for annual periods beginning after December 15, 2024. All entities are required to apply the guidance prospectively but have the option to apply it retrospectively. Early adoption is permitted. The Company is currently evaluating the impact that the adoption of this guidance will have on its unaudited condensed consolidated financial statements.

 

In June 2022, the FASB issued ASU 2022-03, Fair Value Measurement (Topic 820): Fair Value Measurement of Equity Securities Subject to Contractual Sale Restrictions (“ASU 2022-03”), which clarifies the guidance in Accounting Standards Codification Topic 820, Fair Value Measurement (“Topic 820”), when measuring the fair value of an equity security subject to contractual restrictions that prohibit the sale of an equity security and introduces new disclosure requirements for equity securities subject to contractual sale restrictions that are measured at fair value in accordance with Topic 820. ASU 2022-03 is effective for fiscal years beginning after December 15, 2023, including interim periods within those fiscal years, and early adoption is permitted. The Company is currently evaluating the impact that the adoption of this guidance will have on its unaudited condensed consolidated financial statements.

 

10
 

 

From time to time, new accounting pronouncements are issued by the FASB or other standard setting bodies that the Company adopts as of the specified effective date. The Company does not believe that the impact of recently issued standards that are not yet effective will have a material impact on the Company’s financial position or results of operations upon adoption.

 

Note 3 – Other Receivables

 

The components of other receivables are as follows:

  

   December 31, 2023   June 30, 2023 
Indirect taxes  $147,019   $21,024 
Other   146,855    476,579 
Other receivables  $293,874   $497,603 

 

Note 4 – Prepaid Expenses and Other Current Assets

 

The components of prepaid expenses and other current assets are as follows:

 

   December 31, 2023   June 30, 2023 
Prepaid marketing costs  $14,264   $53,365 
Prepaid insurance   281,532    265,974 
Prepaid gaming costs   25,934    375,082 
Other   80,660    11,609 
Prepaid expenses and other current assets  $402,390   $706,030 

 

Note 5 – Equipment

 

The components of equipment are as follows:

 

   December 31, 2023   June 30, 2023 
Computer equipment  $        -   $36,630 
Furniture and equipment   -    35,943 
Equipment, at cost        72,573 
Accumulated depreciation   -    (52,560)
Equipment, net  $-   $20,013 

 

Depreciation expense was $3,535 and $13,899 for the three months ended December 31, 2023 and 2022 and $8,757 and $36,312 for the six months ended December 31, 2023 and 2022, respectively. All Equipment depreciation expense was for the EEG iGaming segment.

 

During the three and six months ended December 31, 2023, the Company recognized a total impairment charge of $13,192 on its Equipment long-lived assets. All Equipment asset impairment charges were for the EEG iGaming segment. There were no impairment charges on Equipment long-lived assets identified for the three and six months ended December 31, 2022.

 

11
 

 

Note 6 – Goodwill and Intangible Assets

 

A summary of the changes in the balance of goodwill by segment is as follows:

 

   EEG iGaming   EEG Games   Total 
             
Goodwill, balance as of June 30, 2023  $3,511,391   $979,832   $4,491,223 
Foreign currency translation   44,949    -    44,949 
Asset impairment charges   (3,556,340)   (979,832)   (4,536,172)
Goodwill, balance as of December 31, 2023  $-   $-   $- 

 

At December 31, 2023, the Company concluded that impairment indicators existed considering that the Company delisted from Nasdaq, had management changes in the EEG iGaming segment and continued to see revenues decline in the EEG iGaming segment and they were significantly down from levels seen in the previous year and in the previous quarters and EEG Games segment was not performing at the level previously expected. This, the decline in the Company’s stock price and other factors were determined to be a triggering event and the long-lived assets of the Company were quantitatively tested for impairment.

 

The Company performed its impairment tests on its long-lived assets, including its definite-lived intangible assets using an undiscounted cash flow analysis to determine if the cash flows expected to be generated by the asset groups over the estimated remaining useful life of the primary assets were sufficient to recover the carrying value of the asset groups, which were determined to be at the business component level. Based on the circumstances described above as of December 31, 2023, the Company determined that the EEG Games asset group was recoverable under the undiscounted cash flow recoverability test but the EEG iGaming asset group was not recoverable. Accordingly, the Company estimated the fair value of its EEG iGaming individual long-lived assets to determine if any asset impairment charges were present. The Company’s estimation of the fair value of the definite-lived intangible assets considering the current results and impacts expected from the delisting from Nasdaq and concluded that the fair values of the EEG iGaming intangibles were no longer recoverable and recognized impairment totaling $1,380,280 for tradename, $2,546,981 for developed technology and software, $4,252,423 for player relationships and $252,094 for internal-use software. The table below reflects the adjusted gross carrying amounts for these intangible assets. There were no asset impairment charges for long-lived assets, including definite-lived intangible assets, for the three and six months ended December 31, 2022.

 

12
 

 

Further, in accordance with ASC 350, for goodwill, the Company performed a goodwill impairment test, which compared the estimated fair value of each reporting unit to its respective carrying values. The estimated fair value of each reporting unit was derived primarily by utilizing a discounted cash flows analysis. The results of the impairment test performed as of December 31, 2023, indicated that the carrying value of the iGaming and GGC reporting units exceeded their estimated fair values determined by the Company. At December 31, 2023, the Company recognized goodwill impairments of $3,556,340 for the iGaming Malta reporting unit of the EEG iGaming segment, and $979,832 for the GGC reporting unit, in the EEG Games segment, totaling $4,536,172 in asset impairment charges in the unaudited condensed consolidated statements of operations. This impaired all the remaining goodwill of the Company.

 

Similarly, at December 31, 2022, the Company recognized goodwill impairments of $14,500,000 for the iGaming Malta reporting unit of the EEG iGaming segment, and goodwill of $1,635,000 for the GGC reporting unit, in the EEG Games segment, totaling $16,135,000 in asset impairment charges in the unaudited condensed consolidated statements of operations.

 

In total, as described in detail above, the Company recorded $12,967,950 of goodwill and intangible asset impairment charges for the three and six months ended December 31, 2023 and $16,135,000 of goodwill asset impairment charges for the three and six months ended December 31, 2022.

 

The assumptions used in the cost and undiscounted and discounted cash flow analyses require significant judgment, including judgment about appropriate growth rates, and the amount and timing of expected future cash flows. The Company’s forecasted cash flows were based on the current assessment of the markets and were based on assumed growth rates expected as of the measurement date. The key assumptions used in the cash flows were revenue growth rates, operating expenses and gross margins and the discount rates in the discounted cash flows. The assumptions used consider the current early growth stage of the Company. The industry markets are currently at volatile levels and future developments are difficult to predict. The Company believes that its procedures for estimating future cash flows for each reporting unit, asset group and intangible asset are reasonable and consistent with current market conditions as of the testing date. If the markets that impact the Company’s business continue to deteriorate, the Company could recognize further long-lived asset impairment charges.

 

The table below reflects the adjusted gross carrying amounts for these intangible assets. The intangible amounts comprising the intangible asset balance are as follows:

 

   December 31, 2023   June 30, 2023 
   Gross Carrying Amount   Accumulated Amortization   Net Carrying Amount   Gross Carrying Amount   Accumulated Amortization   Net Carrying Amount 
Tradename  $900,333    (171,882)   728,451   $2,801,963   $(566,501)  $2,235,462 
Developed technology and software   3,400,333    (1,428,140)   1,972,193    9,240,018    (3,757,061)   5,482,957 
Gaming licenses   -    -    -    724,431    (724,431)   - 
Player relationships   333,334    (140,007)   193,327    10,022,587    (4,621,655)   5,400,932 
Internal-use software   -    -    -    226,438    (21,162)   205,276 
Total  $4,634,000    (1,740,029)   2,893,971   $23,015,437   $(9,690,810)  $13,324,627 

 

During the three months and six months ended December 31, 2023, the Company recorded amortization expense for its intangible assets of $1,072,521 and $2,154,248, respectively. The amortization for EEG iGaming segment was $823,945 and $1,657,097, and for the EEG Games segment was $248,576 and $497,151, for the three and six months ended December 31, 2023, respectively. During the three months and six months ended December 31, 2022, the Company recorded amortization expense for its intangible assets of $1,912,257 and $3,752,562, respectively. The amortization for EEG iGaming segment was $1,663,671 and $3,255,411, and for the EEG Games segment was $248,586 and $497,151, for the three and six months ended December 31, 2022, respectively.

 

The estimated future amortization related to definite-lived intangible assets is as follows:

 

      
Remainder of Fiscal 2024  $497,149 
Fiscal 2025   994,298 
Fiscal 2026   919,625 
Fiscal 2027   98,218 
Fiscal 2028   98,218 
Thereafter   286,463 
Total  $2,893,971 

 

13
 

 

Note 7 – Accounts Payable and Accrued Expenses

 

The components of accounts payable and accrued expenses are as follows:

 

   December 31, 2023   June 30, 2023 
Trade accounts payable  $4,512,575   $4,469,927 
Accrued marketing   2,012,710    1,054,085 
Accrued payroll and benefits   303,035    298,636 
Accrued gaming liabilities   123,243    145,393 
Accrued professional fees   480,000    286,314 
Accrued jackpot liabilities   -    91,892 
Accrued legal settlement (Note 10)   450,000    - 
Accrued other liabilities   606,557    759,947 
Total  $8,488,120   $7,106,194 

 

Note 8 – Related Party Transactions

 

The Company’s Chief Executive Officer owns less than 5% of Oddin.gg, a vendor of the Company, that was owed $0 and $47,895 by the Company as of December 31, 2023 and June 30, 2023, respectively. The Company incurred no cost of revenue to Oddin.gg for the three and six months ended December 31, 2023 and $43,107 and $72,107 cost of revenue for the three and six months ended December 31, 2022. On October 3, 2023, the Company signed an agreement to integrate the Oddin.gg esports iFrame solution that is expected to allow the Company to offer esports wagering to its iGaming customers. The integration of the Oddin.gg’s esports iFrame solution has been completed by the Company and is expected to be utilized towards the end of fiscal 2024. The agreement requires the Company to pay Oddin.gg a revenue share based on the net gaming revenues generated from esports wagering.

 

The Company reimbursed the former Chief Executive Officer for office rent and related expenses. The Company incurred charges owed to the former Chief Executive Officer for office expense reimbursement of $0 and $1,200 for the three and six months ended December 31, 2022, respectively. The former Chief Executive Officer was terminated by the Board from his position as Chief Executive Officer on December 3, 2022. The former Chief Executive Officer resigned from the Board on December 23, 2022. Other than the remaining amount of the legal settlement of $450,000 (as described in Note 10), there were no amounts payable to the former Chief Executive Officer as of December 31, 2023 and June 30, 2023.

 

On May 4, 2017, the Company entered into a services agreement and a referral agreement with Contact Advisory Services Ltd., an entity that is partly owned by a member of the Board of Directors. The Company incurred general and administrative expenses of $8,130 and $12,194 for three and six months ended December 31, 2023, respectively, and $1,339 and $4,274 for three and six months ended December 31, 2022, respectively, in accordance with these agreements. As of December 31, 2023 and June 30, 2023, there was approximately $10,263 and $12,700 amounts payable to Contact Advisory Services Ltd, respectively.

 

The Company’s Chief Operating Officer was previously its former Chief Financial Officer and Chief Operating Officer and his services as the former Chief Financial Officer and Chief Operating Officer were previously retained through a consultancy agreement dated April 2, 2022 and an employment agreement dated April 2, 2022. The Company remitted monthly payments to its former Chief Financial Officer of NZD 36,995 ($23,524 translated using the exchange rate in effect at June 30, 2022) under the consultancy agreement and $500 per month under the employment agreement. In connection with this appointment the Company provided a one-time issuance of 2,000 shares of Common Stock to the former Chief Financial Officer and Chief Operating Officer. The former Chief Financial Officer and Chief Operating Officer resigned from his roles on December 31, 2022, and the consultancy agreement and employment agreement were terminated. He later rejoined the Company as the Chief Operating Officer on May 29, 2023 under a new employment agreement and subsequently has announced his resignation from his position as Chief Operating Officer, effective April 30, 2024, and will remain in his position as a member of the Company’s Board of Directors.

 

14
 

 

Note 9 – Debt

 

Senior Convertible Note

 

In the year ended June 30, 2022, on February 22, 2022, the Company exchanged the existing senior convertible note (the “Old Senior Convertible Note”) with a remaining principal of $29,150,001, with the Senior Convertible Note in the aggregate principal of $35,000,000.

 

On September 19, 2022 as part of the Company’s September 2022 Offering (defined below) of shares of common stock and warrants to purchase common stock, the Company remitted to the Holder an amount of $2,778,427 from the proceeds reducing the Senior Convertible Note principal balance to $32,221,573.

 

On December 19, 2022, as part of the Registered Direct Offering (Note 12) the Company paid the Holder an amount equal to $1,073,343 for interest due and interest prepaid through February 28, 2023.

 

On January 27, 2023, the Company received the written consent of the Holder to lower the conversion price of the Senior Convertible Note to 90% of the lowest volume-weighted average price (“VWAP”) (as defined in the Senior Convertible Note) of the Common Stock for a trading day during the five (5) consecutive trading day period ending, and including, the applicable date that the conversion price is lowered for purposes of a conversion, in accordance with Section 7(g) of the Senior Convertible Note (as adjusted for stock splits, stock dividends, stock combinations, recapitalizations and similar events during such measuring period) until further written notice to the Holder from the Company. From January 27, 2023 through April 28, 2023, the date of the Senior Convertible Note was converted to Series C Convertible Preferred Stock, pursuant to the debt for equity exchanges, and after increasing the Senior Convertible Note by $2,950,010, for fees of $450,010 and converted accrued liabilities of $2,500,000 pursuant to an amendment and waiver dated February 16, 2023 (the “Amendment”) related to the sale of the Bethard Business, the Holder exchanged $19,261,583 in aggregate principal amount of the Senior Convertible Note for an aggregate of 2,242,143 shares of our common stock, at the lowered conversion prices (the “Exchanges”) and recorded a loss on extinguishment of the Senior Convertible Note of $3,616,372 related to the conversions. Following the Exchanges and the impact of the Amendment, $15,910,000 in aggregate principal amount of the Senior Convertible Note remained outstanding until April 28, 2023, when it was converted to the Series C Convertible Preferred Stock.

 

Senior Convertible Note Make-Whole Derivative Liability

 

Prior to the conversion of the Senior Convertible Note into the Series C Convertible Preferred Stock on April 28, 2023, the make-whole provision in the Senior Convertible Note was a derivative liability. This considered that the Company had obtained debt waivers from the Holder for its breaches of debt covenants. The Company’s historical stock price had also traded at levels significantly in excess of the Conversion Floor Price.

 

On April 28, 2023, the date of the conversion of the Senior Convertible Note into the Series C Convertible Preferred Stock the derivative liability was eliminated and no balance is recorded in the unaudited condensed consolidated balance sheet at December 31, 2023 and June 30, 2023. The Company recognized a gain in the Change in fair value of derivative liability on Senior Convertible Note of $8,324,802 and $8,599,666 as a gain in the unaudited condensed consolidated statement of operations for the three and six months ended December 31, 2022. No amounts were recognized in the three months ended December 31, 2023 due to the elimination of the derivative liability.

 

Series C Convertible Preferred Stock and Series D Convertible Preferred Stock Make-Whole Derivative Liability Warrants

 

The Company assesses classification of its equity-linked instruments at each reporting date to determine whether a change in classification between equity and liabilities (assets) is required. The Company can make an accounting policy election on the allocation order and choose the policy that management determines is most favorable. The Company elected to reclassify outstanding instruments based on allocating the unissued shares to contracts with the latest inception date resulting in the contracts with the earliest inception date being recognized as liabilities first. Due to the issuances of shares during the three months ended December 31, 2023, and the lack of authorized and unissued shares available, the Company was required to assess its classification of its equity instruments during this period. On December 5, 2023 the Company determined it did not have enough authorized and unissued shares to satisfy the Series C Convertible Preferred Stock and using the last contract entered into sequencing election. Due to this the amounts of the carrying amounts of the Series C Convertible Preferred Stock was reclassed to Mezzanine equity in the balance sheet and the Company determined that a derivative related to the conversion feature was required. This was recorded at fair value using a Monte-Carlo method with assumptions that will fluctuate based on the Company’s share price, market capitalization, assets carrying value, and the Company’s estimates of the discount rate, risk-free rate, remaining term of the conversion features and credit and non-performance risk. The valuations are derived from techniques which utilize inputs, certain of which are significant and unobservable, that result in classification of the change of control redemption liabilities as Level 3 fair value measurements and as such recorded a derivative liability of $1,820,000 on December 5, 2023 on the initial recognition the derivative liability. The fair value of the derivative liability was $2,356,698 on December 31, 2023, with $536,698 (Note 14) recorded as a change in fair value of derivative liability in the unaudited condensed consolidated statement of operations. The Series D Convertible Preferred Stock, Series D Preferred Warrants and Series D Common Warrants were not reclassified as they were limited to the 9.99% beneficial owner cap per the Series D Convertible Preferred Stock Certificate of Designations at December 31, 2023, and therefore the Company had authorized and unissued shares to cover the contracted number. See Note 14 for further discussion of the fair value determined for the derivative liability for the period ended December 31, 2023.

 

September 2022 Warrants

 

On September 19, 2022, the Company completed, an equity offering in which it sold 750 units at $10,000 consisting of one share of Common Stock and one warrant for a total of 750 September 2022 Warrants with an exercise price of $10,000 (the “September 2022 Offering”). The Company also sold a further 90 September 2022 Warrants in an overallotment with an exercise price of $10,000 issued to the underwriters of the offering on September 19, 2022.

 

The September 2022 Warrants may be exercised at any time after issuance for one share of Common Stock of the Company at an exercise price of $10,000. The September 2022 Warrants also contain a beneficial ownership limitation of 4.99% which may be increased up to 9.99%, provided that any such increase will not be effective until the 61st day after delivery of a notice to the Company of such increase. The warrants are not callable by the Company.

 

The Company determined the September 2022 Warrants should be classified as a liability as the warrants are redeemable for cash in the event of a fundamental transaction, as defined in the Warrant Agreement, pursuant to which the September 2022 Warrants were purchased, which includes a change in control. The Company has recorded a liability for the September 2022 Warrants at fair value on the issuance date with subsequent changes in fair value reflected in earnings. On September 19, 2022, the date of the Common Stock issuance, the Company determined the total fair value of the September 2022 Warrants to be $5,286,288. On December 31, 2023 and June 30, 2023, the Company determined the total fair value of the September 2022 Warrants to be $0 and $251,876, respectively. The change in fair value of the September 2022 Warrants liability recorded in the unaudited condensed consolidated statement of operations for the three and six months ended December 31, 2023 were gains of $22,361 and $251,876, respectively. The change in fair value of the September 2022 Warrants liability recorded in the unaudited condensed consolidated statement of operations for the three and six months ended December 31, 2022 were gains of $1,536,732 and $3,018,834, respectively. See Note 14 for additional disclosures related to the change in the fair value of the warrant liabilities.

 

15
 

 

March 2022 Warrants

 

On March 2, 2022, the Company completed the March 2022 Offering, an equity offering in which it sold 375 units at $40,000 consisting of one share of Common Stock and one warrant for a total of 375 March 2022 Warrants with an exercise price of $40,000. The Company also sold a further 56 March 2022 Warrants in an overallotment with an exercise price of $40,000 issued to the underwriters of the offering on April 1, 2022.

 

The March 2022 Warrants may be exercised at any time after issuance for one share of Common Stock of the Company at an exercise price of $40,000. The March 2022 Warrants are callable by the Company should the volume weighted average share price of the Company exceed $120,000 for each of 20 consecutive trading days following the date such warrants become eligible for exercise. The March 2022 Warrants also contain a beneficial ownership limitation of 4.99% which may be increased up to 9.99%, provided that any such increase will not be effective until the 61st day after delivery of a notice to the Company of such increase.

 

The Company determined the March 2022 Warrants should be classified as a liability as the warrants are redeemable for cash in the event of a fundamental transaction, as defined in the Common Stock Purchase Warrant Agreement pursuant to which the March 2022 Warrants were purchased, which includes a change in control. The Company has recorded a liability for the March 2022 Warrants at fair value on the issuance date with subsequent changes in fair value reflected in earnings. On March 2, 2022, the date of the Common Stock issuance, the Company determined the total fair value of the March 2022 Offering Warrants to be $9,553,500 and on the date of the Common Stock issuance, the Company determined the total fair value of the April 2022 Overallotment to be $607,500. On December 31, 2023 and June 30, 2023, the Company determined the total fair value of the March 2022 Warrants to be $86,250 and $113,850, respectively. The change in fair value of the March 2022 Warrants liability recorded in the unaudited condensed consolidated statement of operations for the three and six months ended December 31, 2023, were gains of $51,750 and $27,600, respectively. The change in fair value of the March 2022 Warrants liability recorded in the unaudited condensed consolidated statement of operations for the three and six months ended December 31, 2022, were gains of $1,035,000 and $1,897,500, respectively. See Note 14 for additional disclosures related to the change in the fair value of the warrant liabilities.

 

Series A and Series B Warrants

 

On June 2, 2021, the Company issued 50 Series A Warrants and 50 Series B Warrants (the Series B Warrants expired June 2, 2023) to the holder of the Old Senior Convertible Note. The Exchange Agreement pursuant to which the Old Senior Convertible Note was exchanged for the Senior Convertible Note, the Note to Preferred Stock Exchange Agreement and conversion to the Series C Convertible Preferred Stock did not impact the Series A Warrants and Series B Warrants previously issued and outstanding. The Series A Warrants may be exercised at any time after issuance for one share of Common Stock of the Company at an exercise price of $700,000. The Series A Warrants are callable by the Company should the volume weighted average share price of the Company exceed $1,300,000 for each of 30 consecutive trading days following the date such warrants become eligible for exercise. The Series A Warrants also contain a beneficial ownership limitation of 4.99% which may be increased up to 9.99%, provided that any such increase will not be effective until the 61st day after delivery of a notice to the Company of such increase.

 

16
 

 

The Company determined the Series A and Series B Warrants should be classified as a liability as the warrants are redeemable for cash in the event of a fundamental transaction, as defined in the Senior Convertible Note, which includes a change in control. The Company has recorded a liability for the Series A Warrants and Series B Warrants at fair value on the issuance date with subsequent changes in fair value reflected in earnings. At December 31, 2023 and June 30, 2023, the Company determined the total fair value of the Series A Warrants to be $0 (Series B Warrants expired June 2, 2023). There was no change in the fair value of the Series A Warrants liability recorded in the unaudited condensed consolidated statement of operations for the three and six months ended December 31, 2023. The change in fair value of the Series A Warrants and Series B Warrants liability recorded in the unaudited condensed consolidated statements of operations for the three and six months ended December 31, 2022 was a gain of $105,953. See Note 14 for additional disclosures related to the change in the fair value of the warrant liabilities.

 

Note 10 – Commitments and contingencies

 

Commitments

 

On August 17, 2020, the Company entered into an agreement with Bally’s Corporation, an operator of various online gaming and wagering services in the state of New Jersey, USA, to assist the Company in its entrance into the sports wagering market in New Jersey under the State Gaming Law. The commencement date of the arrangement with Bally’s Corporation was March 31, 2021. The Company paid $1,550,000 and issued 2 shares of Common Stock in connection with the commencement of the arrangement. The Bally’s Corporation agreement extends for 10 years from July 1, 2021, the date of commencement, requiring the Company to pay $1,250,000 and issue 1 share of Common Stock on each annual anniversary date. As of December 31, 2023, the future annual commitments by the Company under this agreement are estimated at $1,250,000 and 1 share of Common Stock payable each year through the year ended June 30, 2030. During each of the three and six months ended December 31, 2023 and 2022, the Company recorded $342,333 and $684,665, respectively, in sales and marketing expense for its arrangement with Bally’s Corporation. There was approximately $1,928,000 and $1,250,000 in accounts payable and accrued expenses in the unaudited condensed consolidated financial statements outstanding and payable to Bally’s Corporation as of December 31, 2023 and June 30, 2023, respectively. On October 28, 2022, the Company determined that it would close down its vie.gg New Jersey operations and exit its transactional waiver from the New Jersey Division of Gaming Enforcement. On September 28, 2023, the Company entered into an online wagering and services agreement with Delasport Limited that has an initial term of 18 months with subsequent annual renewals. The agreement has annual commitment of approximately $385,000.

 

17
 

 

The Company has signed a subscription and operating agreement with Game Fund Partners LLC to support the development of a planned $300,000,000 game fund. Under the agreements, the Company will initially invest approximately $2,000,000 of Company shares into 20% of the general partnership of the fund, and the Company will become part of the management and investment committee that manages an investment fund focused on joint projects and investment vehicles to fuel growth in the areas of gaming, data, blockchain, online gaming, and joint casino hotel investments. The Company has agreed to contribute 3 shares to the fund during the period in which the fund receives total capital commitments of $100,000,000. The Company has agreed to contribute an additional 3 shares to the fund during the period in which the fund reaches total capital commitments of $200,000,000. As of December 31, 2023, the Company has not contributed any shares of its Common Stock to the fund.

 

In the ordinary course of business, the Company enters into multi-year agreements to purchase sponsorships with professional teams as part of its marketing efforts to expand competitive esports gaming. During the three and six months ended December 31, 2023, the Company recorded $90,544 and $181,088, respectively, and during the three and six months ended December 31, 2022, the Company recorded $578,498 and $816,183, respectively, in sales and marketing expense for these arrangements. As of December 31, 2023, the commitments under these agreements are estimated at approximately $159,000 for the remainder of the year ending June 30, 2024 and approximately $225,000 for the year ended June 30, 2025.

 

Contingencies

 

On November 7, 2023, the Company entered into a confidential settlement agreement and general release (the “Legal Settlement Agreement”) with Grant Johnson, the former Chairman of the board of directors and Chief Executive Officer of the Company, with respect to all disputes and pending litigation between the Company and Mr. Johnson. Pursuant to the Legal Settlement Agreement, the parties have agreed to settle and resolve any and all disputes between the parties, including without limitation, disputes arising out of or relating to the following litigation:

 

  (i) A complaint filed on December 23, 2022 by Mr. Johnson against the Company in the United States District Court for the Southern District of New York;
  (ii) an amended complaint filed on February 28, 2023 by Mr. Johnson against the Company; and
  (iii) a counterclaim filed on May 24, 2023 by the Company against Mr. Johnson (together with (i) and (ii) above, the “Actions”).

 

Pursuant to the Legal Settlement Agreement, Mr. Johnson and the Company settled the Actions and provided a general release of all claims, whether or not raised in the pending litigation, and included mutual non-disparagement agreements. No party admitted any liability by entering into the Legal Settlement Agreement. Pursuant to the Legal Settlement Agreement, the Company has agreed to make an aggregate payment of $500,000 in cash to Mr. Johnson (which among includes attorneys’ fees and costs), comprised of an initial payment of $50,000 beginning approximately thirty (30) days after the signing of the Legal Settlement Agreement, with subsequent payments of $50,000 due on each subsequent thirtieth (30th) day of each month thereafter until fully paid. The case regarding the above Actions and settlement is captioned Grant Johnson v. Esports Entertainment Group, Inc. 1:22-cv-10861 (SDNY). As of December 31, 2023, the Company has recorded $450,000 as a liability in accounts payable and other accrued expenses in the unaudited condensed consolidated balance sheet and an expense of $0 and $500,000 for the three and six months ended December 31, 2023, in general and administrative expenses in the unaudited condensed consolidated statement of operations.

 

On March 31, 2022, the Company filed a statement of claim against Metaverse Partners for breach of contract, fraud and defamation. The Company seeks damages in an amount to be determined at the upcoming hearing, but not less than $50,000 plus interest at the statutory rate, and an order directing the defendant to discontinue their extortion and defamation. Subsequently, on May 17, 2022, Metaverse Partners filed counterclaims in arbitration against the Company and former CEO for breach of contract, fraud and defamation claiming damages of not less than $5,000,000. The Company and Metaverse Partners have agreed to an arbitration hearing to take place in June 2024 to resolve any potential disputes pursuant to previous dealings between the companies. At this time we are unable to reasonably estimate a potential liability, if any, and expect to vigorously defend on this matter.

 

The Company at times may be involved in pending or threatened litigation relating to claims arising from its operations in the normal course of business. Some of these proceedings may result in fines, penalties, judgments or costs being assessed against the Company at some future time.

 

In determining the appropriate level of specific liabilities, if any, the Company considers a case-by-case evaluation of the underlying data and updates the Company’s evaluation as further information becomes known. Specific liabilities are provided for loss contingencies to the extent the Company concludes that a loss is both probable and estimable. Other than related to the Legal Settlement Agreement discussed above, the Company did not have any liabilities recorded for loss contingencies as of December 31, 2023 and June 30, 2023. However, the results of litigation are inherently unpredictable, and the possibility exists that the ultimate resolution of one or more of these matters could result in a material effect on the Company’s financial position, results of operations or liquidity.

 

Other than as discussed above, the Company is currently not involved in any other litigation that it believes could have a material adverse effect on the Company’s financial condition or results of operations.

 

18
 

 

Note 11 – Revenue and Geographic Information

 

The Company is a provider of iGaming, traditional sports betting and esports services that commenced revenue generating operations during the year ended June 30, 2021 with the acquisitions of Argyll, Flip Sports Limited (“FLIP”), EGL, Lucky Dino, and GGC. The Company acquired Bethard in July 2021 adding to its revenue generating operations. The revenues and long-lived assets of Lucky Dino, Argyll (until November 30, 2022 when no further bets were taken as part of the winding down of the Argyll operations), Bethard (until February 2023 when the operations of Bethard were sold), EGL (until disposed of on June 30, 2023), have been identified as the international operations as they principally service customers in Europe, inclusive of the United Kingdom. The revenues and long-lived assets of GGC principally service customers in the United States. The Company’s remaining businesses of Lucky Dino and GGC are the primary revenue generators for fiscal 2024.

 

A disaggregation of revenue by type of service for the three and six months ended December 31, 2023 and 2022 is as follows:

 

   2023   2022   2023   2022 
  

Three months ended

December 31,

  

Six months ended

December 31,

 
   2023   2022   2023   2022 
Online betting and casino revenues  $1,840,958   $5,538,486   $3,797,007   $14,133,832 
Esports and other revenues   741,069    870,919    1,474,837    1,880,837 
Total  $2,582,027   $6,409,405   $5,271,844   $16,014,669 

 

A summary of revenue by geography follows for the three and six months ended December 31, 2023 and 2022 is as follows:

 

   2023   2022   2023   2022 
  

Three months ended

December 31,

  

Six months ended

December 31,

 
   2023   2022   2023   2022 
United States  $741,069   $581,501   $1,474,837   $1,394,381 
International   1,840,958    5,827,904    3,797,007    14,620,288 
Total  $2,582,027   $6,409,405   $5,271,844   $16,014,669 

 

The Company’s revenue from EEG iGaming is principally recognized at the point in time when gaming occurs. The Company’s EEG Games revenue is recognized at a point in time for hardware and equipment and consulting services typically when a customer obtains control or receives the service and over time for subscriptions, maintenance, licensing and event management using the input method of time lapsed to measure the progress toward satisfying the performance obligation. A summary of revenue by recognized at point in time or over time is for the three months ended December 31, 2023 and 2022 is as follows:

 

   2023   2022   2023   2022 
  

Three months ended

December 31,

  

Six months ended

December 31,

 
   2023   2022   2023   2022 
Point in time  $2,021,898   $6,154,472   $4,254,047   $15,380,944 
Over time   560,129    254,933    1,017,797    633,725 
Total  $2,582,027   $6,409,405   $5,271,844   $16,014,669 

 

The deferred revenue balances were as follows:

 

   December 31, 2023   December 31, 2022 
Deferred revenue, beginning of the year  $989,027   $575,097 
Deferred revenue, end of the period  $1,267,682   $1,090,333 
Revenue recognized in the six months ended from amounts included in deferred revenue at the beginning of the year  $451,098   $428,107 

 

The majority of the deferred revenue at December 31, 2023 is expected to be recognized over the twelve months ending December 31, 2024.

 

A summary of long-lived assets by geography at December 31, 2023 and June 30, 2023 is as follows:

 

   December 31, 2023   June 30, 2023 
United States  $2,893,971   $5,146,469 
International   43,305    12,911,774 
Total  $2,937,276   $18,058,243 

 

19
 

 

Note 12 – Equity

 

Common Stock

 

The following is a summary of common stock issuances for the six months ended December 31, 2023:

 

During the six months ended December 31, 2023, on August 15, 2023, the Company entered into a securities purchase agreement with the Holder (the “RD SPA”). The RD SPA related to an offering of (a) 2,500 shares of our common stock, $0.001 par value per share, for a price of $77.40 per share, directly to the Holder and (b) pre-funded warrants to purchase 10,420 shares of our common stock at a price of $77.40 per warrant, directly to the Holder (the “RD Pre-funded Warrants”), with all but $0.001 per warrant prepaid to the Company at the closing of the offering. The RD Pre-funded Warrants were exercisable immediately upon issuance. The exercise price of each RD Pre-funded Warrant was $77.40 per share of common stock, of which $77.00 was prepaid. The offering closed on August 15, 2023. On August 16, 2023 all the Pre-funded Warrants were exercised.

 

The RD SPA included the Holder waiving its rights to require the Company to cause a Subsequent Placement Optional Redemption (as defined in each of the Series C Convertible Preferred Stock Certificate of Designations (the “Series C Certificate of Designations”) and Series D Convertible Preferred Stock Certificate of Designations (the “Series D Certificate of Designations) (together the “Preferred Stock Certificates of Designations”) using the gross proceeds from the sale of the shares of common stock and warrants (including from the exercise thereof) and its rights to participate in an Eligible Subsequent Placement (as defined in each of the Preferred Stock Certificates of Designations) pursuant to Section 7(b) of the Preferred Stock Certificates of Designations, but only with respect to the offering and sale of the Securities contemplated by the RD SPA. As a result, the Company did not make any payments from the gross proceeds to the Holder. The gross proceeds from the issuance and sale of the shares of common stock were $193,500 and RD Pre-funded Warrants, were $806,500, before deducting the estimated offering expenses payable by the Company.

   

From July 1, 2023, through December 31, 2023, the Holder exchanged $16,309,814 in Series C Convertible Preferred Stock and $157,931 in accrued dividends, for 526,503 shares of our common stock at conversion prices equal to 90% of the lowest VWAP (as defined in the Senior Convertible Note) of our common stock for a trading day during the ten consecutive trading day period ending, and including, the applicable date that the conversion price was lowered for purposes of a conversion, or the floor price then in effect. The reduction in the Series C Convertible Preferred Stock was offset by the aggregate Alternate Conversion Floor Amount of $4,805,990 and additional accrued dividends of $223,050 over the same period.

 

Under the Settlement Agreements, dated August 15, 2023 (the “August 2023 Settlement Agreement”), as described below and October 6, 2023 (the “October 2023 Settlement Agreement”), between the Company and the Holder, in the event that the conversion price then in effect, as may be adjusted under the Settlement Agreements, is greater than 90% of the lowest VWAP of the common stock during the ten consecutive trading day period ending and including the trading day of an applicable conversion notice, the accrued and unpaid dividends on the outstanding shares of preferred stock shall automatically increase, pro rata, by the applicable Alternate Conversion Floor Amount (as defined in the Preferred Stock Certificates of Designations) or, at the Company’s option, the Company shall deliver the applicable Alternate Conversion Floor Amount to the holder on the applicable date of conversion. The Company’s shares of common stock issued in connection with these conversions were not registered under the Securities Act of 1933, as amended (the “Securities Act”), and were issued to an existing Holder of the Company’s securities without commission or additional consideration in reliance on the exemption from registration provided by Section 3(a)(9) of the Securities Act. As of December 31, 2023, the following these conversions, the number Series C Convertible Preferred Stock shares outstanding reduced to 1,775 from 14,601 at June 30, 2023, and $3,524,665 in aggregate amount of the Series C Convertible Preferred Stock remained outstanding.

   

During the six months ended December 31, 2023, per the August 2023 Settlement Agreement entered into with the Holder for the Company to issue common stock in partial settlement of the Registration Rights Fees payable (“RRA Fees”) under the Registration Rights Agreement (the “Series D RRA”), in connection with a delay in the filing of a registration statement for the purpose of registering the resale of the common stock issuable under the Holder’s Series D Convertible Preferred Stock and common warrants, despite the Company’s best efforts to avoid such delay, the Company agreed to initially issue 25 shares at $40.00 per share in partial settlement of RRA Fees.

 

Further, on October 6, 2023, the Company entered into the separate October 2023 Settlement Agreement with the Holder for the Company to issue common stock in partial settlement of the RRA Fees by the Company under the Series D RRA, and replacing the August 2023 Settlement Agreement. As of December 31, 2023, the Company was obligated to pay to the Holder a Registration Delay Payment of approximately $119,500, (subject to increase with respect to any additional RRA Fees that may accrue, from time to time, under the Series D RRA and subject to decrease in accordance with the October 2023 Settlement Agreement as described below).

 

The Company agreed to issue an additional 25 shares at $20.00 per share on October 6, 2023, (“Continued Settlement Price Per Share”) in partial settlement of RRA Fees. The Company further agreed to settle an additional $1,000 (or such other amount as the parties shall mutually agree) (“Further Settlements”) on each seven day anniversary of the October 2023 Settlement Agreement (or another date mutually agreed between the parties), until the earlier of (i) the date that the parties mutually terminate the October 2023 Settlement Agreement in writing, and (ii) such time as the remaining balance of the RRA Fees are paid in full, as applicable, to satisfy up to the remaining balance of the RRA Fees at a price per share equal to the lower of (1) 90% of the lowest VWAP per share of the common stock during the ten consecutive trading day period ending and including the trading day immediately preceding the additional share settlement, and (2) the Continued Settlement Price Per Share. As part of the settlement, the Holder also agreed to continue to waive, in part, applicable antidilution provisions within the Certificates of Designations governing the Series C Convertible Preferred Stock and Series D Convertible Preferred Stock such that the issuances of any settlement shares in accordance with the October 2023 Settlement Agreement shall not result in a Conversion Price for the applicable Conversion Amount (as such terms are defined in the Certificates of Designations governing the Series C Convertible Preferred Stock and Series D Convertible Preferred Stock) subject to such conversion less than the lesser of (A) the Conversion Price then in effect (without giving effect to any adjustments to the Conversion Price arising solely as a result of the issuances of the settlement shares under the October 2023 Settlement Agreement) and (B) the greater of (x) the Conversion Price then in effect (after giving effect to all adjustments to the Conversion Price (including, without limitation, such adjustments arising as a result of the issuances of the settlement shares under the October 2023 Settlement Agreement)) and (y) 90% of the lowest VWAP of the common stock during the ten consecutive trading day period ending and including such applicable conversion date under the terms of the Series C Convertible Preferred Stock or Series C Convertible Preferred Stock, as applicable.

 

The October 2023 Settlement Agreement further provides that, notwithstanding anything in the applicable Preferred Stock Certificates of Designations to the contrary, with respect to any given conversion of any Series C Convertible Preferred Stock or Series D Convertible Preferred Stock, to the extent such Conversion Price, as so adjusted, is greater than 90% of the lowest VWAP of the common stock during the ten (10) consecutive trading day period ending and including the trading day of the applicable conversion notice, a Conversion Floor Price Condition (as defined in the Certificates of Designations governing the Series C Convertible Preferred Stock and Series D Convertible Preferred Stock) shall be deemed to have occurred with respect to such conversion of the Series C Convertible Preferred Stock or Series D Convertible Preferred Stock, as applicable.

 

During the six months ended December 31, 2023, in addition to the issuances on August 17, 2023, and on October 6, 2023, as part of the Further Settlements, the Company issued 200 shares at $20.00 per share on November 3, 2023, 65 shares at $15.41 per share on November 10, 2023, 91 shares at $10.92 per share on November 17, 2023, 103 shares at $9.72 per share on November 24, 2023, 143 shares at $7.00 per share December 1, 2023 at 90% of the lowest VWAP per share of the common stock during the ten consecutive trading day period ending and including the trading day immediately preceding the additional share settlement.

 

Due to the down round price protection provision on the Series C Convertible Preferred Stock and Series D Convertible Preferred Stock, the Company recorded a deemed dividend within stockholders’ equity associated with the reduction in conversion price in effect prior to the Further Settlements for both the Series C Convertible Preferred Stock and Series D Convertible Preferred Stock to the conversion price as defined above, of $20,362,772 based on the incremental value to the Holder due to the conversion price reduction. This incremental value is presented on the unaudited condensed consolidated statement of operations as an addition to the net loss available to common stockholders of $10,979,863 and $20,362,772 in the three and six months ending December 31, 2023, respectively. The incremental value was determined by computing the additional shares the Series C Convertible Preferred Stock and Series D Convertible Preferred Stock that would be received based on the conversion price reduction multiplied by the estimated fair value of common stock of $77.40 as of August 17, 2023, $38.60 as of October 6, 2023, $24.00 as of November 3, 2023, $17.04 as of November 10, 2023, $11.92 as of November 17, 2023, $10.88 as of November 24, 2023, $7.44 as of December 1, 2023.

 

20
 

 

 

As discussed below, the Company obtained a partial waiver of the Holder’s Redemption Amounts, for the six months ended December 31, 2023, the Company sold an aggregate of 515,394 shares through “at the market” (or “ATM”) sales (“ATM Sales”) for gross proceeds of $5,452,460. The net proceeds from these ATM Sales under the ATM equity offering program of approximately $5,248,886 were allocated 50% to the Company, and 50% to the Holder, pursuant to the October Settlement Agreement. Fees paid to the agent related to these ATM Sales were approximately $203,574.

 

As of December 31, 2023, there were $2,295,822 of Redemption Proceeds (as defined below) instructed for deposit into the Escrow Account for the Holder. During the three and six months ended December 31, 2023, there was $322,120 of the Redemption Proceeds (as defined below) disbursed from the Escrow Account to the Holder for redemption of $321,048 of Series D Convertible Preferred Stock and $1,072 in accrued dividends for 312 shares of Series D Convertible Preferred Stock. As of December 31, 2023, the following these conversions, the number Series D Convertible Preferred Stock shares outstanding reduced to 3,988 from 4,300 at June 30, 2023, and $4,189,754 in aggregate amount of the Series D Convertible Preferred Stock remained outstanding.

 

Subsequent to December 31, 2023, the remaining $2,295,822 of the Redemption Proceeds (as defined below) disbursed from the Escrow Account to the Holder for redemption of $2,237,643 of Series D Convertible Preferred Stock and $58,179 in accrued for 2,129 shares of Series D Convertible Preferred Stock.

   
  During the six months ended December 31, 2023, in connection with the rounding up from the Reverse Stock Split December 2023, the Company issued 81,051 shares of common stock at par value.

 

The following is a summary of Common Stock issuances for the six months ended December 31, 2022:

 

During the six months ended December 31, 2022, as part of the September 2022 Offering, the Company sold 750 units at $10,000, consisting of one share of Common Stock and one warrant with an exercise price of $10,000, for gross proceeds of $7,536,000. The Company recorded the issuance of these shares at a fair value of $1,568,130 comprised of $6,854,418 of cash received from the offering equal to the gross proceeds, net of $681,582 issuance costs, and net of the fair value of the September 2022 Warrant liability of $5,286,288, calculated on issuance. The proceeds from the offering were designated for general working capital and to pay to the Holder of the Senior Convertible Note an amount of $2,778,427, including $2,265,928 equal to 50% of the gross proceeds over $2,000,000 following the payment of 7% in offering fees including underwriting discounts and $512,500 equal to the Holders participation in the September 2022 Offering, that was applied as a reduction of principal (see Note 9).
   
During the six months ended December 31, 2022, as part of the December Registered Direct Offering, the Company sold: (a) 177 shares of Common Stock to the Holder (the “Registered Direct Shares”) and (b) Pre-funded Warrants to purchase 447 shares of our common stock at a price of $3,748 per warrant (the “Pre-funded Warrants”), directly to the Holder, with all but $40.00 per warrant prepaid to the Company at the closing. The Company recorded the issuance of these shares at a fair value of $2,316,686 comprised of $2,316,686 of cash received from the offering equal to the gross proceeds, net of $170,001 issuance costs, $2,146,685. The Company remitted approximately $1,073,343 to the Holder to be applied to accrued interest and future interest payments under the Senior Convertible Note. The net proceeds received by the Company, after deducting underwriting discounts and commissions and offering expenses payable by the Company and amounts remitted to the Holder was $1,073,343. The Holder redeemed 165 of the Pre-funded warrants through December 31, 2022 for additional net proceeds of $6,566. Subsequent to December 31, 2022, the remaining 282 outstanding Pre-funded warrants were redeemed for net proceeds of $11,284.

 

Equity Distribution Agreement

 

On September 15, 2023, the Company entered into an Equity Distribution Agreement with Maxim Group LLC (“Maxim Group”) under which the Company sold, from time to time at its sole discretion, shares of the Company’s common stock, par value $0.001 per share, with aggregate gross sales proceeds of up to $7,186,257 through an ATM equity offering program under which Maxim Group acted as sales agent.

 

Under the Equity Distribution Agreement, the Company set the parameters for the sale of shares, including the number of shares to be issued, the time period during which sales are requested to be made, limitations on the number of shares that may be sold in any one trading day and any minimum price below which sales may not be made. Subject to the terms and conditions of the Equity Distribution Agreement, Maxim Group sold the shares by methods deemed to be an ATM equity offering as defined in Rule 415 promulgated under the Securities Act, including by means of ordinary brokers’ transactions at market prices, in block transactions or as otherwise agreed by Maxim and us.

 

The Equity Distribution Agreement provided that Maxim Group was entitled to compensation for its services equal to 3.0% of the gross proceeds of any shares of common stock sold through Maxim Group under the Equity Distribution Agreement. The Company had no obligation to sell any shares under the Equity Distribution Agreement, and could have at any time suspended solicitation and offers under the Equity Distribution Agreement.

 

The shares were issued pursuant to the Company’s shelf registration statement on Form S-3 (File No. 333-252370) and its registration on Form S-3 MEF (File No. 333-274542). The Company filed a prospectus supplement, dated September 15, 2023, with the SEC in connection with the offer and sale of the shares pursuant to the Equity Distribution Agreement (the “Prospectus Supplement”).

 

The Equity Distribution Agreement contained customary representations, warranties and agreements of the Company and customary conditions to completing future sale transactions, indemnification rights and obligations of the parties and termination provisions.

 

As part of the filing of the Equity Distribution Agreement, the Company entered into a waiver agreement (“EDA Waiver”) on September 15, 2023, with the Holder of the Series C Convertible Preferred Stock and the Series D Convertible Preferred Stock, as a condition to filing the registration statement on Form S-3 MEF on September 15, 2023 and the prospectus supplement on September 15, 2023 for the “at the market” offering. The EDA Waiver allowed the Company to proceed with the initial filing of such registration statement and prospectus supplement with the SEC and not with respect to (x) any subsequent amendment or supplement thereto, (y) the issuance and sale of any of the Company’s securities contemplated by thereby or (z) any future Subsequent Placement (as defined in the Securities Purchase Agreement, dated April 30, 2023, among the Company and the buyers named therein).

 

The Company is unable to further use the ATM facility due to its voluntary delisting and suspension from Nasdaq and subsequent trading on the “Pink Market” of the OTC.

 

The Company also entered into a waiver agreement (“October 2023 Waiver”) on October 6, 2023, with the Holder, as a condition to access any net proceeds from the future sale of shares of common stock under the Company’s previously announced ATM equity offering program pursuant to a prospectus supplement that was filed with the SEC on September 15, 2023. The Holder agreed to partially waive its rights to ATM proceeds under the terms of a Subsequent Placement Optional Redemption, as defined in each of the Preferred Stock Certificates of Designations, but only with respect to sales under the ATM equity offering program (“ATM Sales”) and not with respect to any other future Subsequent Placement (as defined in each of the Preferred Stock Certificates of Designations) and, further, only to the extent of a waiver that provide that 50% of the net proceeds from ATM Sales (after deducting the agent’s commissions pursuant to the ATM offering and other reasonable and customary offering expenses) be retained by the Company and the remaining 50% of the net proceeds from ATM Sales be used by the Company to redeem first, the outstanding shares of Series D Convertible Preferred Stock and second, the outstanding shares of Series C Convertible Preferred Stock (“Redemption Proceeds”), unless the Holder elects to change such allocations (or waive such redemption, in whole or in part, with respect to one or more ATM Sales) as evidenced by a written notice to the Company (“Subsequent Placement Limited Waiver”). Concurrent with the execution of the October 2023 Settlement Agreement, the Company executed an escrow agreement (“Escrow Agreement”) with an independent third-party escrow agent (“Escrow Agent”), pursuant to which Redemption Proceeds received from each closing of ATM Sales shall be promptly deposited into a non-interest bearing escrow account (“Escrow Account”) and disbursed to the Holder under the terms and conditions contained in the August 2023 Settlement Agreement and the Escrow Agreement.

 

21
 

 

Common Stock Warrants and Preferred Stock Warrants

 

On August 15, 2023, as described above, the Company closed the August RD SPA agreement with the Holder. The August RD SPA relates to the offering of

 

  (i) 2,500 shares of our common stock, $0.001 par value per share, for a price of $77.40 per share, directly to the Holder, and
  (ii) pre-funded warrants to purchase 10,420 shares of our Common Stock at a price of $77.40 per warrant, directly to such Holder, with all but $0.40 per warrant prepaid to the Company at the closing of the offering. The August RD Pre-funded Warrants were exercisable immediately upon issuance and were entirely exercised on August 16, 2023 at $77.40 per share of common stock, of which $77.00 was prepaid.

 

On May 22, 2023, as described below, the Company closed the issuance of the Series D Convertible Preferred Stock, that included the issuance of

 

  (i) 4,300 shares of Series D Convertible Preferred Stock for a price of $1,000 per share,
  (ii) Common Warrants to purchase 3,583 shares of our common stock at a price of $784.00 per share (the “Series D Common Warrants”), and
  (iii) preferred warrants to purchase 4,300 shares of our Series D Convertible Preferred Stock at a price of $1,000 per share,

 

for total gross proceeds to the Company of $4,300,000 before deducting underwriting discounts and commissions of $341,000, for net proceeds of $3,959,000, with the Series D Preferred Warrants to purchase the Series D Convertible Preferred Stock as a potential source of additional funds.

 

A summary of the common stock warrant activity follows:

 

  

Number of

Warrants

  

Weighted

Average

Exercise

Price

  

Weighted

Average

Remaining

Life (Years)

  

Intrinsic

Value

 
Outstanding, June 30, 2022   565    567,600    4.07     
Issued   4,869    400           
Exercised   (446)   400           
Forfeited or cancelled   (50)   700,000           
Outstanding June 30, 2023   4,938    218,476    4.63     
Issued   10,420    77.40           
Exercised   (10,420)   77.40           
Forfeited or cancelled   -    -           
Outstanding December 31, 2023   4,938    218,476    4.12     

 

Common Stock Options

 

On September 10, 2020, the Board adopted the 2020 Equity and Incentive Plan (the “2020 Plan”) that provides for the issuance of incentive and non-qualified stock options, restricted stock, restricted stock units and stock appreciation rights to officers, employees, directors, consultants, and other key persons. Under the 2020 Plan, the maximum number of shares of Common Stock authorized for issuance was 38 shares. Each year on January 1, for a period of up to nine years, the maximum number of shares authorized for issuance under the 2020 Plan is automatically increased by 6 shares. At December 31, 2023, there was a maximum of 55 shares of Common Stock authorized for issuance under the 2020 Plan. There were no additional equity awards eligible for issuance from the 2017 Stock Incentive Plan that had been adopted by the Company on August 1, 2017. The outstanding stock options granted under the 2017 Stock Incentive Plan were transferred to the 2020 Plan. As of December 31, 2023, there were 43 shares of Common Stock available for future issuance under the 2020 Plan. On January 3, 2023, separate from the 2020 Plan, the Company issued an award of 63 time-based stock options to the Chief Executive Officer with an exercise price of $2,944 per option. The Chief Executive Officer’s stock options will vest in equal quarterly installments over a one-year period subject to his continued employment with the Company on the applicable vesting dates.

 

22
 

 

A summary of the Company’s stock option activity is as follows:

 

   Number of Options   Weighted Average Exercise Price 
Outstanding, June 30, 2022   28   $49,440 
Granted   63    2,944 
Exercised   -    - 
Cancelled   (14)   246,617 
Outstanding, June 30, 2023   77   $49,552 
Granted   -    - 
Exercised   -    - 
Cancelled   (2)   270,059 
Outstanding, September 30, 2023   75   $44,429 
Granted   -    - 
Exercised   -    - 
Cancelled   -    - 
Outstanding, December 31, 2023   75   $44,429 

 

As of December 31, 2023, the weighted average remaining life of the options outstanding was 7.98 years. There are 75 options exercisable at December 31, 2023, with a weighted average exercise price of $44,429. As of December 31, 2023, there was no remaining unamortized stock compensation for stock options.

 

Preferred Stock

 

The Company is authorized to issue 10,000,000 shares of blank check preferred stock.

 

Series C Convertible Preferred Stock and Series D Convertible Preferred Stock

 

During the three and six months ended December 31, 2023, the Company recorded dividends in total of $212,741 and $555,589, and Alternate Conversion Floor Amounts (as defined in the Preferred Stock Certificates of Designations) of $1,046,341 and $4,805,990 for the Series C Convertible Preferred Stock and the Series D Convertible Preferred Stock, respectively. The Series C Convertible Preferred Stock, had a total value of $3,524,665 and $14,805,438, with cumulative dividends accrued, including the Alternative Conversion Floor Amounts (as defined in the Preferred Stock Certificates of Designations), in total of $1,749,665 and $204,414, and per share of $986 and $14, as of December 31, 2023 and June 30, 2023, respectively. The Series D Convertible Preferred Stock, had a total value of $4,189,753 and $4,337,267, with cumulative dividends accrued, (as defined in the Preferred Stock Certificates of Designations), in total of $201,753 and $37,267, and per share of $51 and $9, as of December 31, 2023 and June 30, 2023, respectively.

 

The incremental value of the Alternate Conversion Floor Amounts make whole provisions of $1,046,341 and $4,805,990, for the three and six months ended December 31, 2023, is presented on the unaudited condensed consolidated statement of operations as an addition to the net loss available to common stockholders.

 

The August 2023 Settlement Agreement provided that, notwithstanding anything in the applicable Certificate of Designations for the Series C Convertible Preferred Stock or Certificate of Designations for the Series D Convertible Preferred Stock to the contrary, with respect to any given conversion of any Series C Convertible Preferred Stock or Series D Convertible Preferred Stock, to the extent such conversion price, as so adjusted, is greater than 90% of the lowest VWAP of the Common Stock during the ten consecutive trading day period ending and including the trading day of the applicable conversion notice, a conversion floor price condition (as defined in the Certificates of Designations governing the Series C Convertible Preferred Stock and Series D Convertible Preferred Stock) shall be deemed to have occurred with respect to such conversion of the Series C Convertible Preferred Stock or Series D Convertible Preferred Stock, as applicable.

 

As part of the August 2023 Settlement Agreement and the October 2023 Settlement Agreement and subsequent Further Settlements, the Company triggered the anti-dilution down round price protection provisions of the Series C Convertible Preferred Stock and Series D Convertible Preferred Stock that allows for the conversion at the conversion price described above. Due to the down round price protection provision on the Series C Convertible Preferred Stock and Series D Convertible Preferred Stock, the Company recorded a deemed dividend within stockholders’ equity associated with the reduction in conversion price in effect prior to each settlement to the price of the settlement, as applicable, of $10,979,863 and $20,362,772 based on the incremental value to the Holder due to the conversion price reduction, for the three and six months ended December 31, 2023. This incremental value is presented on the unaudited condensed consolidated statement of operations as an addition to the net loss available to common stockholders in the three months ended December 31, 2023. The incremental value was determined by computing the additional shares the Series C Convertible Preferred Stock and Series D Convertible Preferred Stock that would be received based on the conversion price reduction multiplied by the estimated fair value of common stock of $77.40 as of August 17, 2023, $38.60 as of October 6, 2023, $24.00 as of November 3, 2023, $17.04 as of November 10, 2023, $11.92 as of November 17, 2023, $10.88 as of November 24, 2023, $7.44 as of December 1, 2023 (as described above).

 

23
 

 

Registration Right Agreement

 

As discussed above, pursuant to a Series D RRA between the Holder and the Company, the Company granted certain registration rights to the Investor. The Series D SPA requires the Company to file a registration statement covering the resale of the shares of Common Stock underlying the shares of Series D Convertible Preferred Stock to be issued in the offering and the shares of common stock issued upon exercise of the Common Warrants. The Series D SPA also covers the conversion of any shares of Series D Convertible Preferred Stock issued upon exercise of the Series D Preferred Warrants. The Company was required to file the registration statement within 60 days from the closing of the transactions contemplated by the Series D SPA and cause the registration statement to be declared effective within 120 days after the closing of the transactions contemplated by the Securities Purchase Agreement. The Series D SPA contains mutual customary indemnification provisions among the parties and requires the Company to make certain cash payments in connection with the delay in the filing of a registration statement for the purpose of registering the resale of the common stock issuable under the Holder’s Series D Convertible Preferred Stock and common warrants, despite the Company’s best efforts.

 

Stock-Based Compensation

 

During the three and six months ended December 31, 2023, the Company recorded stock-based compensation expense of $21,078 and $42,156, respectively, for the amortization of stock options and the issuance of Common Stock to employees and contractors for services which has been recorded as general and administrative expense in the unaudited condensed consolidated statements of operations. During the three and six months ended December 31, 2022, the Company recorded stock-based compensation expense of $0 and $921,991, respectively, for the amortization of stock options and the issuance of Common Stock to employees and contractors for services which has been recorded as general and administrative expense in the unaudited condensed consolidated statements of operations.

 

As of December 31, 2023, there was no remaining unamortized stock compensation for stock options. No options were granted during the three or six months ended December 31, 2023.

 

Note 13 – Other Non-Operating Income (Loss), Net

 

Other non-operating income (loss), net, for the three and six months ended December 31, 2023 and 2022 was as follows:

 

   2023   2022   2023   2022 
  

Three months ended

December 31,

  

Six months ended

December 31,

 
   2023   2022   2023   2022 
Foreign exchange gain (loss)  $(39,844)  $38,640   $(11,702)  $49,494 
Other non-operating income (loss)   (15,096)   447,746    (33,614)   483,342 
Total  $(54,940)  $486,386   $(45,316)  $532,836 

 

Note 14 – Fair Value Measurements

 

The following financial instruments were measured at fair value on a recurring basis:

 

   Total   Level 1   Level 2   Level 3 
   December 31, 2023 
   Total   Level 1   Level 2   Level 3 
Liability for the March 2022 Warrants (Note 9)  $86,250   $86,250   $   $ 
Liability for the September Warrants (Note 9)  $   $   $   $ 
Derivative Liability (Note 9)  $2,356,698   $   $   $2,356,698 

 

   Total   Level 1   Level 2   Level 3 
   June 30, 2023 
   Total   Level 1   Level 2   Level 3 
Liability for the March 2022 Warrants (Note 9)  $113,850   $113,850   $   $ 
Liability for the September Warrants (Note 9)  $251,876   $   $   $251,876 

 

24
 

 

A summary of the changes in Level 3 financial instruments for the six months ended December 31, 2023 and the year ended June 30, 2023 is as follows:

 

   Warrant Liability   Contingent Consideration   Derivative liability 
Balance at June 30, 2022   122,730    3,328,361    9,399,620 
Fair value of the September 2022 Warrants (Note 9)   5,286,288         
Change in fair value of September 2022 Warrants (Note 9)   (5,034,412)        
Change in fair value of Series A and Series B Warrants issued with Senior Convertible Note (Note 9)   (122,730)        
Change in fair value of Bethard contingent consideration liability       2,864,551     
Elimination of Bethard contingent consideration liability on sale of Bethard       (6,192,912)    
Change in the fair value of the derivative liability (Note 9)           (9,399,620)
Balance at June 30, 2023   251,876   $   $ 
Change in fair value of September 2022 Warrants (Note 9)   (229,515)        
Balance at September 30, 2023  $22,361   $   $ 
Change in fair value of September 2022 Warrants (Note 9)   (22,361)        
Bifurcation of the derivative liability           1,820,000 
Change in the fair value of the derivative liability (Note 9)           536,698 
Balance at December 31, 2023  $   $   $2,356,698 

 

The contingent consideration was settled on February 24, 2023, as part of the disposal of the Bethard Business and the derivative liability were eliminated on the April 28, 2023, on the conversion of the Senior Convertible Note to the Series C Convertible Preferred Stock (Note 9). A derivative liability was recorded on the Series C Convertible Preferred Stock as the Company did not have enough authorized and unissued shares to settle all the outstanding balance (Note 9).

 

The September 2022 Warrants were classified as Level 3 as they are plain vanilla warrants and are not callable by the Company (Note 9). The September 2022 Warrants were valued using a Black Scholes valuation model for the warrants outstanding at December 31, 2023 and June 30, 2023 with the following assumptions:

 

   December 31, 2023   June 30, 2023 
Contractual term, in years   -    5.00 
Expected volatility   144%   154%
Risk-free interest rate   3.95%   4.27%
Dividend yield   -    - 
Conversion / exercise price  $10,000   $10,000 

 

The March 2022 Warrants were classified as Level 1 as they are publicly traded. They are callable by the Company if certain criteria are met (Note 9). At December 31, 2023, the Company was still trading on the Nasdaq. The March 2022 Warrants outstanding at December 31, 2023 and June 30, 2023 were valued using the following assumptions:

 

   December 31, 2023   June 30, 2023 
Contractual term, in years   5.00    5.00 
Active market    Nasdaq     Nasdaq 
Market price  $200   $264 

 

The Series A Warrants outstanding at December 31, 2023 and June 30, 2023 were valued using a Monte Carlo valuation model with the following assumptions:

 

   December 31, 2023   June 30, 2023 
Contractual term, in years   4.00    4.00 
Expected volatility   172%   152%
Risk-free interest rate   4.55%   4.90%
Dividend yield        
Conversion / exercise price  $700,000   $700,000 

 

The Series B Warrants expired on June 2, 2023.

 

25
 

 

The value of the derivative liability on the Series C Preferred Stock at December 31, 2023 and December 5, 2023 was valued using a nonperformance risk adjusted Monte Carlo valuation model using total assets with the following valuation assumptions:

 Schedule of Derivative Liability

   December 31, 2023 & December 5, 2023 
Contractual term remaining, in years   1.00 
Discount rate   25.00%
Risk-free interest rate   4.67 
Dividend rate   8.00%
Dividend rate as of valuation date   8.50%
Conversion / exercise price  $7.00 

 

The fair value of a derivative instrument in a liability position includes measures of the Company’s nonperformance risk. Significant changes in nonperformance risk used in the fair value measurement of the derivative liability may result in significant changes to the fair value measurement. The calculated make-whole liability may differ materially from the amount the Company may be required to pay under the Series C Preferred Stock.

 

The following is information relative to the Company’s derivative instruments in the unaudited condensed consolidated balance sheet as of December 31, 2023:

 Schedule of Derivative Instruments in the Unaudited Condensed Consolidated Balance Sheet

Derivatives Not Designated as

Hedging Instruments

 

Balance

Sheet Location

  December 31, 2023 
Derivative liability on Series C Preferred Stock (Note 9)  Derivative liability  $2,356,698 

 

The effect of the derivative instruments on the unaudited condensed consolidated statements of operations is as follows:

 

    Amount of Loss Recognized in Income on Derivatives 

Derivatives Not Designated as

Hedging Instruments

 

Location of Loss

Recognized in

Income on Derivatives

 

Three months ended

December 31, 2023

  

Six months ended

December 31, 2023

 
Derivative liability (Note 9)  Change in fair value of derivative liability (Note 9)  $536,698   $536,698 

 

Assets Measured on a Nonrecurring Basis

 

Assets that are measured at fair value on a nonrecurring basis are remeasured when carrying value exceeds fair value. This includes the evaluation of long-lived assets, goodwill and other intangible assets for impairment. The Company’s estimates of fair value required it to use significant unobservable inputs, representative of Level 3 fair value measurements, including numerous assumptions with respect to future circumstances that might directly impact each of the relevant asset groups’ operations in the future and are therefore uncertain.

 

The Company assesses the carrying amount of long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. The Company evaluates goodwill for impairment at least annually or when triggering events occur. The Company assesses the fair value of goodwill using the income approach. Inputs used to calculate the fair value based on the income approach primarily include estimated future cash flows, discounted at a rate that approximates the cost of capital of a market participant.

 

The Company uses undiscounted future cash flows of the asset or asset group for equipment and intangible assets. The Company estimated the fair value when conducting the long-lived asset impairment tests primarily using an income approach and used a variety of unobservable inputs and underlying assumptions consistent with those discussed above for purposes of the Company’s goodwill impairment test (See Note 5 and Note 6).

 

Note 15 – Segment Information

 

The Company operates its business and reports its results through two complementary operating and reportable segments: EEG iGaming and EEG Games, in accordance with ASC Topic 280, Segment Reporting.

 

EEG iGaming includes the Company’s iGaming casino. Currently, the Company operates the business to consumer segment primarily in Europe.

 

EEG Games’ focus is on providing esports entertainment experiences to gamers through a combination of: (1) our proprietary infrastructure software, GGC, which underpins our focus on esports and is a leading provider of local area network (“LAN”) center management software and services, enabling us to seamlessly manage mission critical functions such as game licensing and payments, and (2) the creation of esports content for distribution to the betting industry. Currently, we operate our esports EEG Games business in the United States and Europe.

 

Operating segments are components of the Company for which separate discrete financial information is available to and evaluated regularly by the chief operating decision maker (“CODM”), who is the Company’s Chief Executive Officer, in making decisions regarding resource allocation and assessing performance. The CODM assesses a combination of metrics such as revenue and Adjusted Segment EBITDA to evaluate the performance of each operating and reportable segment.

 

The Company utilizes Adjusted Segment EBITDA (as defined below) as its measure of the performance of its operating segments. The following table highlights the Company’s revenues and Adjusted Segment EBITDA for each reportable segment and reconciles Adjusted Segment EBITDA on a consolidated basis to net loss. Total capital expenditures for the Company were not material to the consolidated financial statements.

 

26
 

 

A measure of segment liabilities has not been currently provided to the Company’s CODM and therefore is not shown below. Segment assets are shown due to the significant asset impairment charges recorded during the six months ended December 31, 2023. The following tables present the Company’s segment information:

 

  

December 31,

2023

  

June 30,

2023

 
   (Unaudited)     
Assets:          
EEG iGaming  $886,939   $15,275,501 
EEG Games  $3,048,490   $4,486,563 
Other Corporate  $3,668,980   $2,339,227 
           
Total  $7,604,409   $22,101,291 

 

 

   2023   2022   2023   2022 
  

For the three months ended

December 31,

  

For the six months ended

December 31,

 
   2023   2022   2023   2022 
Revenues:                
EEG iGaming segment  $1,840,958   $5,538,486   $3,797,007   $14,133,832 
EEG Games segment  $741,069   $870,919   $1,474,837   $1,880,837 
                     
Total  $2,582,027   $6,409,405   $5,271,844   $16,014,669 
                     
Adjusted EBITDA(1) (2)                    
EEG iGaming segment  $(202,562)  $(1,150,938)  $(454,965)  $(1,612,133)
EEG Games segment  $(109,175)  $(561,742)  $(210,642)  $(1,108,538)
Total Adjusted EBITDA  $(311,737)  $(1,712,680)  $(665,607)  $(2,720,671)
                     
Adjusted for:                    
                     
Other corporate and overhead costs  $(2,116,384)  $(1,744,816)  $(5,149,367)  $(3,914,445)
Interest expense  $-   $(971,374)  $-   $(2,029,782)
Change in fair value of derivative liability  $(536,698)  $8,324,802   $(536,698)  $8,599,666 
Change in fair value of warrant liability  $74,111   $2,571,732   $279,476   $5,022,288 
Change in fair value of contingent consideration  $-   $(3,044,019)  $-   $(2,864,551)
Other non-operating income (loss), net  $(54,940)  $486,386   $(45,316)  $532,836 
Depreciation and amortization  $(1,076,056)  $(1,887,729)  $(2,163,005)  $(3,788,874)
Right of use asset amortization  $(24,149)  $(19,984)  $(42,410)  $(44,819)
Asset impairment charges  $(12,981,142)  $(16,135,000)  $(12,981,142)  $(16,135,000)
Stock-based Compensation  $(21,078)  $-   $(42,156)  $(921,991)
Legal Settlement  $-   $-   $(500,000)  $- 
Cost of acquisition  $-   $-    -   $(35,930)
Income tax benefit (expense)  $-   $-   $-   $- 
Net loss  $(17,048,073)  $(14,132,682)  $(21,846,225)  $(18,301,273)

 

(1) The Company has no intersegment revenues or costs and thus no eliminations required.
(2) The Company defines Adjusted Segment EBITDA as earnings (loss) before, as applicable to the particular period, other corporate and overhead costs, interest expense; income taxes; depreciation and amortization, including right of use asset amortization; stock-based compensation; legal settlements; cost of acquisitions; asset impairment charges; loss on extinguishment of senior convertible note; loss on conversion of senior convertible note; change in fair value of derivative liability; change in fair value of warrant liability; change in fair value of contingent consideration; and other non-operating income (loss), net, and certain other non-recurring, non-cash or non-core items (included in table above).

 

Note 16 – Income Taxes

 

During the three and six months ended December 31, 2023, and the year ended June 30, 2023, the Company recorded no material current taxes, remained in a cumulative loss position in all jurisdictions, and maintained a full valuation allowance position against any deferred tax assets in the jurisdictions it operated in, thus recording no deferred tax benefits or expenses.

 

Note 17 – Subsequent Events

 

Series E Redeemable Preferred Stock

 

On January 5, 2024, the Company entered into a Subscription and Investment Representation Agreement with a member of management, pursuant to which the Company agreed to issue and sell one hundred (100) shares of the Company’s Series E Redeemable Preferred Stock, par value $0.001 per share, for $10 per share in cash (the “Series E Preferred Stock”). The sale closed on January 5, 2024.

 

On January 5, 2024, the Company filed a certificate of designations (the “Series E Certificate of Designations”) with the Secretary of State of Nevada, effective as of the time of filing, designating the rights, preferences, privileges and restrictions of the shares of Series E Preferred Stock. The Certificate of Designation provided that one hundred (100) shares of Series E Preferred Stock will have 6,000,000 votes each and will vote together with the outstanding shares of the Company’s common stock as a single class exclusively  with respect to any proposal of an amendment to the Company’s articles of incorporation to increase the authorized shares of Common Stock (the “Authorized Share Increase Proposal”) or any proposal to adjourn the annual or special meeting related to an Authorized Share Increase Proposal, if applicable.

 

27
 

 

Resignation of Chief Financial Officer, Chief Operating Officer and Chief People Officer

 

On February 1, 2024, the Company, in connection with cost reductions and streamlining of business operations at the Company, received notice from Michael Villani, Chief Financial Officer, Damian Mathews, Chief Operating Officer, and Jenny Pace, Chief People Officer of their resignations from their respective positions with the Company, effective April 30, 2024. Mr. Mathews shall remain in his position as a member of the Company’s Board of Directors. The resignations of Mr. Villani, Mr. Mathews and Ms. Pace were not the result of any disagreements with the Company on any matter relating to the Company’s operations, policies, or practices.

 

Secured Note Purchase Agreement

 

On March 13, 2024, the Company announced that it had entered into an agreement, dated March 7, 2024 (the “Secured Note Purchase Agreement”) and a Secured Promissory Note Agreement (the “Secured Note Agreement”), with the holder of its Series C Preferred Stock and Series D Preferred Stock, for approximately $1,420,000 (the “Secured Note”). The key terms of the Secured Note Agreement include:

 

Security of the balance by a first priority security interest in all of the Company’s tangible and intangible personal property;
   
 A maturity date of March 7, 2026;
   
Accrued interest to the outstanding principal balance of the Secured Note at a rate of 10% per annum. All interest shall be payable quarterly in-kind by adding the amount of accrued interest to the outstanding principal balance of the Secured Note on the last Business Day of each calendar quarter;

 

28
 

 

Agreement to Amend and Restate the Terms of the Series C Convertible Preferred Stock and Series D Convertible Preferred Stock

 

On March 7, 2024, in connection with the Secured Note Agreement, the Company amended and restated its Series C Preferred Stock and Series D Preferred Stock Certificates of Designations (the “Preferred Stock CODs, as amended and restated”) to include the following key amendments:

 

  A six month standstill on certain conversions through September 7, 2024;
     
  After the standstill a limit on certain conversions to $150,000 per month;
     
  Removal of the Floor Price and Conversion Floor Price Condition, as defined in the previous filed Preferred Stock CODs;
     
  A Maturity Date of March 7, 2026, was added, at what time the Preferred Stock becomes redeemable for cash;
     
  No dividends on the outstanding balances through the new Maturity Date unless there is a triggering event as defined in the Preferred Stock CODs, as amended and restated;
     
  Amendments to the Subsequent Placement Optional Redemption, as defined in the Preferred Stock CODs, such that the first $10,000,000 raised by the Company, (including the $1,420,000 from the Secured Note), would be excluded from being used to repay down the Preferred Stock, per the terms of the Preferred Stock CODs, as amended and restated, if it is used on operating expenses in its ordinary course of business.

 

The transactions contemplated by the Secured Note Purchase Agreement and the Secured Note Agreement and Preferred Stock CODs, as amended and restated, were approved by our Board of Directors.

 

The value of the Series C Preferred Stock and Series D Preferred Stock as of March 7, 2024, was $3,549,177 and $1,903,252, respectively.

 

29
 

 

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

 

The following discussion and analysis should be read in conjunction with the accompanying Unaudited Condensed Consolidated Financial Statements and related notes thereto included elsewhere in this report. This section of this report includes a number of forward-looking statements that reflect our current views with respect to future events and financial performance. Forward looking statements are often identified by words such as, but not limited to, believe, expect, estimate, anticipate, intend, plan, project targets, likely, aim, will, would, could, and similar expressions or words which, by their nature, refer to future events. You should not place undue certainty on these forward-looking statements, which apply only as of the date of this report. These forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ materially from historical results or our predictions.

 

These risks and uncertainties include those described in this Management’s Discussion and Analysis of Financial Condition and Results of Operations, and elsewhere in this report and in our 2023 Annual Report on Form 10-K, including those described under “Risk Factors” therein, as may be updated in our filings we make with the SEC. Forward-looking statements that were true at the time made may ultimately prove to be incorrect or false. Readers are cautioned to not place undue reliance on forward-looking statements, which reflect management’s view only as of the date of this report. We undertake no obligation to update or revise forward-looking statements to reflect changed assumptions, the occurrence of unanticipated events or changes to future operating results, unless required by law.

 

Overview

 

Esports is a skill-based, competitive, and organized form of video gaming by professional players, playing individually or as teams. Esports typically takes the form of organized, multiplayer video games that include genres such as real-time strategy, fighting, first-person shooter and multiplayer online battle arena games. Most major professional esports events and a wide range of amateur esports events are broadcast live via streaming services including twitch.tv and youtube.com.

 

Esports Entertainment Group (the “Company” or “EEG) is an esports-focused iGaming and entertainment company with a global footprint. EEG’s strategy is to build and acquire betting and related platforms, and lever them into the rapidly growing esports vertical.

 

Basis of Presentation

 

We operate two complementary business segments: Our EEG iGaming business and our EEG Games business.

 

EEG iGaming

 

EEG iGaming includes the Company’s iGaming casino and other functionality and services for iGaming customers. Currently, the Company operates the business to consumer segment primarily in Europe. iDefix, proprietary technology acquired in connection with the acquisition of Lucky Dino, is an MGA licensed iGaming platform with payments, payment automation manager, bonusing, loyalty, compliance and casino integrations that services Lucky Dino.

 

EEG’s goal is to be a leader in the large and rapidly growing sector of esports real-money wagering, offering fans the ability to wager on approved esports events in a licensed and secure environment. From February 2021, under the terms of our MGA license, we are now able to accept wagers from residents of over 180 jurisdictions including countries within the EU, Canada, New Zealand and South Africa, on our platform.

 

Alongside the esports focused platform, EEG owns and operates five online casino brands of Lucky Dino Gaming Limited and Hiidenkivi Estonia OU, its wholly-owned subsidiary (collectively referred to as “Lucky Dino”), licensed by the MGA on its in-house built iDefix casino-platform. We currently hold one Tier-1 gambling license in Malta. Our Lucky Dino business provides a foothold in mature markets in Europe into which we believe we can cross-sell our esports offerings.

 

EEG Games

 

EEG Games’ focus is on providing esports entertainment experiences to gamers through a combination of: (1) our proprietary infrastructure software, GGC, which underpins our focus on esports and is a leading provider of local area network (“LAN”) center management software and services, enabling us to seamlessly manage mission critical functions such as game licensing and payments, and (2) the creation of esports content for distribution to the betting industry. Currently, we operate our esports EEG Games business in the United States and Europe.

 

30
 

 

Compliance with Listing Requirements

 

On February 13, 2024, the Company announced it was voluntarily delisting from the Nasdaq Capital Markets, LLC (“Nasdaq”). On February 16, 2024, the Company received notice from Nasdaq that it was being suspended on Nasdaq on opening of trading on February 21, 2024. As a result of the suspension, on February 21, 2024 the Company began trading on the Over the Counter Market (the “OTC”). The Company is currently trading on the “Pink Market” of the OTC. On February 27, 2024, the Company filed a Form 25 with the SEC to effect the delisting of its securities from Nasdaq. At the time of announcing its delisting and suspension the Company was not in compliance with the minimum of $2,500,000 stockholders’ equity requirement (the “Equity Rule”), as set forth in Nasdaq Listing Rules 5550(a)(2) and 5550(b)(1). The Company is now subject to listing requirements of the OTC and expects to be trading on the OTCQB tier of the OTC upon filing of this report.

 

Key Performance Indicators

 

In the esports and gaming industry, revenue is driven by discretionary consumer spending. We have no way of determining why customers spend more or less money; therefore, we are unable to quantify a dollar amount for each factor that impacts our customers’ spending behaviors. However, some insight into the factors that we believe are likely to account for such changes and which factors may have a greater impact than others, include decreases in discretionary consumer spending have historically been brought about by weakened general economic conditions, such as lackluster recoveries from recessions, high unemployment levels, higher income taxes, low levels of consumer confidence, weakness in the housing market and high fuel or other transportation costs. Such insights are based solely on our judgment and professional experience, and no assurance can be given as to the accuracy of our judgments. The vast majority of our revenues is EEG iGaming revenue, which is highly dependent upon the number and volume and spending levels of customers.

 

Reportable Segments

 

At December 31, 2023, the Company has two reportable segments: EEG iGaming and EEG Games, consistent with our reportable segments at June 30, 2023.

 

31
 

 

Financial Highlights

 

The following tables set forth a summary of our financial results for the periods indicated and are derived from our unaudited condensed consolidated financial statements for the three and six months ended December 31, 2023 and 2022, respectively:

 

  

Three Months Ended

December 31,

  

Six Months Ended

December 31,

 
   2023   2022   2023   2022 
                 
Net revenue  $2,582,027   $6,409,405   $5,271,844   $16,014,669 
Total operating expenses (excluding Asset impairment charges)  $6,131,431   $11,774,614   $13,834,389   $27,441,399 
Asset impairment charges   12,981,142    16,135,000    12,981,142    16,135,000 
Total other income (expense), net  $(517,527)  $7,367,527   $(302,538)  $9,260,457 
Income tax expense  $-   $-   $-   $- 
Net loss  $(17,048,073)  $(14,132,682)  $(21,846,225)  $(18,301,273)
Net loss attributable to common stockholders  $(31,410,571)  $(14,408,568)  $(49,972,199)  $(18,852,331)

 

Non-GAAP Information

 

This report includes Adjusted EBITDA, which is a non-U.S. GAAP (“U.S. GAAP” is defined as accounting principles generally accepted in the United States of America) financial performance measure that we use to supplement our results presented in accordance with U.S. GAAP. The presentation of this financial information is not intended to be considered in isolation or as a substitute for, or superior to, the financial information prepared and presented in accordance with U.S. GAAP. The Company uses this non-U.S. GAAP financial measure for financial and operational decision making and as a means to evaluate period-to-period comparisons. The Company believes that it provides useful information about operating results, enhances the overall understanding of past financial performance and future prospects, and allows for greater transparency with respect to key metrics used by management in its financial and operational decision making. Adjusted EBITDA, as calculated, may not be comparable to other similarly titled measures of performance of other companies in other industries or within the same industry. We define Adjusted EBITDA as earnings (loss) before, as applicable to the particular period, interest expense; income taxes; depreciation and amortization including right of use asset amortization; stock-based compensation; cost of acquisitions; asset impairment charges; loss on extinguishment of senior convertible note; loss on conversion of senior convertible note; change in fair value of derivative liability; change in fair value of warrant liability; change in fair value of contingent consideration; and other non-operating income (loss), net and certain other non-recurring, non-cash or non-core items, as described in the reconciliation below, if not covered above.

 

Adjusted EBITDA excludes certain expenses that are required in accordance with U.S. GAAP because they are non-recurring items (for example, in the case of transaction-related costs), non-cash expenditures (for example, in the case of depreciation and amortization, stock-based compensation, legal settlements, asset impairment charges, change in fair value of derivative liability and change in fair value of warrant liability), or are not related to our underlying business performance (for example, in the case of interest income and expense and litigation settlement and related costs).

 

Segment Revenues and Adjusted EBITDA

 

The table below presents our Segment Revenues and Adjusted EBITDA reconciled to our net loss, for the periods indicated:

 

  

For the three months ended

December 31,

  

For the six months ended

December 31,

 
   2023   2022   2023   2022 
Revenues:                
EEG iGaming segment  $1,840,958   $5,538,486   $3,797,007   $14,133,832 
EEG Games segment  $741,069   $870,919   $1,474,837   $1,880,837 
                     
Total  $2,582,027   $6,409,405   $5,271,844   $16,014,669 
                     
Net loss:  $(17,048,073)  $(14,132,682)  $(21,846,225)  $(18,301,273)
                     
Adjusted for:                    
Interest expense  $-   $971,374   $-   $2,029,782 
Change in fair value of derivative liability  $536,698   $(8,324,802)  $536,698   $(8,599,666)
Change in fair value of warrant liability  $(74,111)  $(2,571,732)  $(279,476)  $(5,022,288)
Change in fair value of contingent consideration  $-   $3,044,019   $-   $2,864,551 
Other non-operating income (loss), net  $54,940   $(486,386)  $45,316   $(532,836)
Depreciation and amortization  $1,076,056   $1,887,729   $2,163,005   $3,750,447 
Right of use asset amortization  $24,149   $19,984   $42,410   $38,427 
Asset impairment charges  $12,981,142   $16,135,000   $12,981,142   $16,135,000 
Stock-based compensation  $21,078   $-   $42,156   $921,991 
Legal settlements  $-   $-   $500,000   $- 
Cost of acquisition  $-   $-   $-   $35,930 
Income tax benefit  $-   $-   $-   $- 
Total Adjusted EBITDA  $(2,428,121)  $(3,457,496)  $(5,814,974)  $(6,679,935)
                     
Adjusted EBITDA(1)                    
EEG iGaming segment  $(202,562)  $(1,150,938)  $(454,965)  $(1,612,133)
EEG Games segment  $(109,175)  $(561,742)  $(210,642)  $(1,108,538)
Other(2)  $(2,116,384)  $(1,744,816)  $(5,149,367)  $(3,959,264)
Total Adjusted EBITDA  $(2,428,121)  $(3,457,496)  $(5,814,974)  $(6,679,935)

 

(1) We have no intersegment revenues or costs and thus no eliminations were required.

(2) Other comprises corporate and overhead costs.

 

32
 

 

Results of Operations

 

The following discussion and analysis of our financial condition and results of operations should be read in conjunction with our unaudited condensed consolidated financial statements and related notes included elsewhere in this report. The financial data is at the consolidated and reporting segment levels and reported in U.S. Dollars ($).

 

Comparison of the three months ended December 31, 2023 and 2022

 

Net Revenue

 

Net revenue totaled $2.6 million in the three months ended December 31, 2023, a decrease of $3.8 million, or 59%, from the $6.4 million recorded in the three months ended December 31, 2022. The decrease is primarily attributable to the sale of the Bethard Business on February 24, 2023 and the wind down and eventual liquidation of the Argyll entities where revenue producing operations were ceased on December 8, 2022. The iGaming operations of Lucky Dino, Bethard and Argyll (before Bethard and Argyll were disposed of) were also impacted by worsening investment and market conditions and regulatory changes in the Finland and the UK from fiscal 2023, and the worsening investment and market conditions. The decrease in the iGaming segment revenue was $3.7 million, falling from $5.5 million to $1.8 million. Revenue in the EEG Games segment also decreased $0.1 million from $0.9 million to $0.8 million due to the timing of hardware installations.

 

Cost of Revenue

 

Cost of revenue totaled $0.7 million in the three months ended December 31, 2023, a decrease of $1.7 million, or 70%, from the $2.4 million recorded in the three months ended December 31, 2022. The decrease is primarily attributable to the previously mentioned disposals of the Bethard Business and the Argyll operating entities and the decrease in the iGaming operations of Lucky Dino in the EEG iGaming segment and includes corresponding EEG iGaming decreases in line with revenue. The iGaming decreases include $1.0 million lower payment processing fees, platform costs, gaming duties and costs related to revenue sharing arrangements, $0.2 million lower game provider expenses and $0.5 million lower other direct expenses related to the delivery of services.

 

Sales and Marketing

 

Sales and marketing expense totaled $0.7 million in the three months ended December 31, 2023, a decrease of $1.1 million, or 61%, compared to the $1.8 million recorded for the three months ended December 31, 2022. The decrease was primarily attributable to $1.1 million lower affiliate costs related to the EEG iGaming segment.

 

General and Administrative

 

General and administrative expense totaled $4.8 million for the three months ended December 31, 2023, a decrease of $2.8 million, or 37%, compared to the $7.6 million recorded for the three months ended December 31, 2022. The decrease was primarily attributable to decreases of $1.5 million in payroll costs, $0.8 million depreciation and amortization, and $0.3 million in information technology related costs from the EEG iGaming segment, decreases of $0.5 million in payroll costs and $0.1 million related to other general and administrative costs from the EEG Games segment, offset by a $0.4 million increase in other general and administrative costs in corporate expenses.

 

Asset Impairment Charges

 

At December 31, 2023, the Company concluded that impairment indicators existed considering that the Company delisted from Nasdaq, had management changes in the EEG iGaming segment and continued to see revenues decline in the EEG iGaming segment and that they were significantly down from levels seen in the previous year and in the previous quarters, and EEG Games was not performing at the level previously expected. This, the decline in the Company’s stock price and other factors were determined to be a triggering event and the long-lived assets of the Company were quantitatively tested for impairment. The Company recognized total asset impairment charges of $13.0 million, including $3.6 million of goodwill and $8.4 million of other intangible assets from the EEG iGaming segment and $1.0 million in of goodwill from the EEG Games. Further downturns in economic, regulatory and operating conditions could result in additional impairment in future periods.

 

During the three months ended December 31, 2022, the Company initiated a process to evaluate the strategic options for the EEG iGaming business and subsequent to the period end, the Company appointed a new CEO and a new CFO and on January 18, 2023 sold its EEG iGaming Spanish license. This and uncertainties caused by inflation and world instability were determined to be a triggering event and the long-lived assets of the Company were quantitatively tested for impairment. The Company recognized total goodwill asset impairment charges of $16.1 million, including asset impairment charges to the goodwill to the iGaming reporting unit of $14.5 million, which is part of the EEG iGaming segment, and to the goodwill of the GGC reporting unit of $1.6 million, which is part of the EEG Games segment.

 

33
 

 

Other Income (expense)

 

Other income (expense), net decreased by $7.9 million from income of $7.4 million for the three months ended December 31, 2023 to an expense of $0.5 million for the three months ended December 31, 2023. The other expense for the three months ended December 31, 2023 resulted primarily from $0.5 million of expense from the recognition of the derivative liability related to the Series C Convertible Preferred Stock after the reclass to mezzanine equity caused by lack of authorized and unissued shares and $0.1 million other non-operating losses, offset by a $0.1 million gain from the fair value of the warrant liability. The driver of the change in fair value of the warrants was a decrease of $0.1 million for the September 2022 Warrants issued as part of the September 2022 Offering.

 

The other income (expense), net for the three months ended December 31, 2022 resulted primarily from $1.0 million of interest expense related to the Senior Convertible Note and $3.0 million for the change in the fair value of the contingent consideration due as part of the Bethard transaction from the prior year, offset by other income primarily made up of $8.3 million for the change in the fair value of the derivative liability on Senior Convertible Note due to its elimination on the exchange to Series C Convertible Preferred Stock, and $2.6 million from the reduction in fair value of the warrant liability. The driver of the change in fair value of the warrants was a decrease of $1.5 million for the September 2022 Warrants issued as part of the September 2022 Offering that decreased from the $3.8 million valued on issuance at September 30, 2022 to $2.3 million at December 31, 2022, a decrease of $1.0 million for the March 2022 Warrants from $1.2 million at June 30, 2022 to $0.2 million at December 31, 2022 and a decrease of $0.1 million in other warrants.

 

Comparison of the six months ended December 31, 2023 and 2022

 

Net Revenue

 

Net revenue totaled $5.3 million in the six months ended December 31, 2023, a decrease of $10.7 million, or 67%, from the $16.0 million recorded in the six months ended December 31, 2022. The decrease is primarily attributable to the sale of the Bethard Business on February 24, 2023 and the wind down and eventual liquidation of the Argyll entities where revenue producing operations were ceased on December 8, 2022. The iGaming operations of Lucky Dino, Bethard and Argyll (before Bethard and Argyll were disposed of) were also impacted by worsening investment and market conditions and regulatory changes in the Finland and the UK from fiscal 2023, and the worsening investment and market conditions. The decrease in the iGaming segment revenue was $10.3 million falling from $14.1 million to $3.8 million. Revenue in the EEG Games segment also decreased $0.4 million from $1.9 million to $1.5 million due to the disposal of EGL and the timing of hardware installations.

 

Cost of Revenue

 

Cost of revenue totaled $1.3 million in the six months ended December 31, 2023, a decrease of $4.8 million, or 79%, from the $6.1 million recorded in the six months ended December 31, 2022. The decrease is primarily attributable to the previously mentioned disposals of the Bethard Business and the Argyll operating entities and the decrease in the iGaming operations of Lucky Dino in the EEG iGaming segment and includes corresponding EEG iGaming decreases in line with revenue. The iGaming decreases include $3.2 million lower payment processing fees, platform costs, gaming duties and costs related to revenue sharing arrangements, $0.5 million lower game provider expenses and $1.0 million lower other direct expenses related to the delivery of services. EEG Games also had a reduction in costs with $0.1 million lower hosting, hardware and equipment costs and other direct expenses.

 

Sales and Marketing

 

Sales and marketing expense totaled $1.6 million in the six months ended December 31, 2023, a decrease of $2.7 million, or 63%, compared to the $4.3 million recorded for the six months ended December 31, 2022. The decrease was primarily attributable to a $0.3 million reduction in marketing and $2.6 million lower affiliate costs related to the EEG iGaming segment, offset by a $0.2 million increase in corporate expense driven by our service partners.

 

General and Administrative

 

General and administrative expense totaled $11.0 million for the six months ended December 31, 2023, a decrease of $6.0 million, or 35%, compared to the $17.0 million recorded for the six months ended December 31, 2022. The decrease was primarily attributable to decreases of $2.7 million in payroll costs, $1.6 million depreciation and amortization, $0.9 million in information technology related costs and $0.3 million decrease related to other general and administrative cost from the EEG iGaming segment, decreases of $1.0 million in payroll costs and $0.2 million related to other general and administrative costs from the EEG Games segment, and $0.9 million decrease in share based compensation, $0.2 million decrease in payroll offset by $1.1 million increase related to the legal settlement with the former CEO and related legal costs, $0.4 million increase in other professional fees and $0.3 million increase in other general and administrative costs in corporate expenses.

 

Asset Impairment Charges

 

At December 31, 2023, the Company concluded that impairment indicators existed considering that the Company delisted from Nasdaq, had management changes in the EEG iGaming segment and continued to see revenues decline in the EEG iGaming segment and that they were significantly down from levels seen in the previous year and in the previous quarters and EEG Games was not performing at the level previously expected. This, the decline in the Company’s stock price and other factors were determined to be a triggering event and the long-lived assets of the Company were quantitatively tested for impairment. The Company recognized total asset impairment charges of $13.0 million, including $3.6 million of goodwill and $8.4 million of other intangible assets from the EEG iGaming segment and $1.0 million in of goodwill from the EEG Games. Further downturns in economic, regulatory and operating conditions could result in additional impairment in future periods.

 

During the six months ended December 31, 2022, the Company initiated a process to evaluate the strategic options for the EEG iGaming business and subsequent to the period end, the Company appointed a new CEO and a new CFO and on January 18, 2023 sold its EEG iGaming Spanish license. This and uncertainties caused by inflation and world instability were determined to be a triggering event and the long-lived assets of the Company were quantitatively tested for impairment. The Company recognized total goodwill asset impairment charges of $16.1 million, including asset impairment charges to the goodwill to the iGaming reporting unit of $14.5 million, which is part of the EEG iGaming segment, and to the goodwill of the GGC reporting unit of $1.6 million, which is part of the EEG Games segment.

 

34
 

 

Other Income (expense)

 

Other income (expense), net decreased by $9.6 million from income of $9.3 million for the six months ended December 31, 2022 to an expense of $0.3 million for the six months ended December 31, 2023. The other expense for the six months ended December 31, 2023 resulted primarily from $0.5 million of expense from the recognition of the derivative liability related to the Series C Convertible Preferred Stock after the reclass to mezzanine equity caused by lack of authorized and unissued shares and $0.1 million other non-operating losses, offset by a $0.3 million gain from the fair value of the warrant liability. The driver of the change in fair value of the warrants was a decrease of $0.3 million for the September 2022 Warrants issued as part of the September 2022 Offering. This was offset by a $0.1 million other non-operating gains.

 

The other income (expense), net for the three months ended December 31, 2022 results primarily from $2.0 million of interest expense related to the Senior Convertible Note and $2.9 million for the change in the fair value of the contingent consideration due as part of the Bethard transaction from the prior year, offset by other income primarily made up of $8.6 million for the change in the fair value of the derivative liability on Senior Convertible Note due to its elimination on the exchange to Series C Convertible Preferred Stock, $5.0 million from the reduction in fair value of the warrant liability. The driver of the change in fair value of the warrants was a decrease of $3.0 million for the September 2022 Warrants issued as part of the September 2022 Offering that decreased from the $5.3 million valued on issuance at September 19, 2022 to $2.3 million at December 31, 2022, a decrease of $1.9 million for the March 2022 Warrants from $2.1 million at June 30, 2022 to $0.2 million at December 31, 2022 and a decrease of $0.1 million in other warrants.

 

Liquidity and Capital Resources

 

Liquidity and Going Concern

 

The accompanying unaudited condensed consolidated financial statements of the Company have been prepared assuming the Company will continue as a going concern. The going concern basis of presentation assumes that the Company will continue in operation one year after the date these unaudited condensed consolidated financial statements are issued and will be able to realize its assets and discharge its liabilities and commitments in the normal course of business.

 

The Company has determined that certain factors raise substantial doubt about its ability to continue as a going concern for a least one year from the date of issuance of these unaudited condensed consolidated financial statements.

 

The Company considered that it had an accumulated deficit of $203.3 million as of December 31, 2023 and that it has had a history of recurring losses from operations and recurring negative cash flows from operations as it has prepared to grow its esports business through acquisition and new venture opportunities. At December 31, 2023, the Company had $1.1 million of available cash on-hand and net current liabilities of $7.8 million. Net cash used in operating activities for the six months ended December 31, 2023 was $4.1 million, which includes a net loss of $21.8 million.

 

The Company also considered its current liquidity as well as future market and economic conditions that may be deemed outside the control of the Company as it relates to obtaining financing and generating future profits.

 

In determining whether the Company can overcome the presumption of substantial doubt about its ability to continue as a going concern, the Company may consider the effects of any mitigating plans for additional sources of financing. The Company identified additional financing sources it believes, depending on market conditions, may be available to fund its operations and drive future growth, which includes:

 

  (i) approximately $1.4 million of net proceeds from the Secured Note with the holder of the Series C Convertible Preferred Stock and the Series D Convertible Preferred Stock;
  (ii) the potential expected proceeds from future offerings, where the amount of the offering has not yet been determined; and
  (iii) the ability to raise additional financing from other sources.

 

These above plans are likely to require the Company to place reliance on several factors, including favorable market conditions, to access additional capital in the future. These plans were therefore determined not to be sufficient to overcome the presumption of substantial doubt about the Company’s ability to continue as a going concern. The unaudited condensed consolidated financial statements do not reflect any adjustments that might result from the outcome of this uncertainty.

 

The amount of available cash on hand on March 26, 2024, one business day preceding this filing, was approximately $1,300,000.

 

35
 

 

The Company believes that its current level of cash is not sufficient to fund its operations and obligations without additional financing. Although the Company has financing available, as described above, the ability to raise financing using these sources is subject to several factors, including market and economic conditions, performance, and investor sentiment as it relates to the Company and the esports and iGaming industry. The combination of these conditions was determined to raise substantial doubt regarding the Company’s ability to continue as a going concern for a period of at least one year from the date of issuance of the unaudited condensed consolidated financial statements included in this report.

 

Our material cash requirements include sponsorships with professional teams and an online wagering and services agreement. The Company is expected to incur $0.5  million in sponsorship obligations with various sports teams, with $0.3 million being incurred within the next 12 months. The Company is also required to pay $1.25 million and issue 1 share of common stock annually under the Bally’s Corporation wagering and services agreement that extends for 10 years from July 1, 2021 and the Company has minimum annual commitments of approximately $0.4 million under the online wagering and services agreement with Delasport Limited that has an initial term of 18 months with subsequent annual renewals. Further, the Company is required to pay $0.05 million monthly for the first 9 months of the calendar year related to the legal settlement with the former CEO, until the remaining $0.45 million outstanding, as of December 31, 2023, is paid in full.

 

Net cash used in operating activities for the six months ended December 31, 2023 was $4.1 million, which includes a net loss of $21.8 million, offset by net non-cash adjustments of $15.8 million and changes in operating assets and liabilities of $2.0 million.

 

Net cash used in investing activities for the six months ended December 31, 2023 totaled less than $0.1 million principally related to the purchase of intangible assets.

 

Net cash provided by financing activities for the six months ended December 31, 2023 totaled $5.6 million, which included $5.2 million from use of the ATM facility, $1.0 million in net proceeds from the August 15, 2023 offering of common stock and the exercise of the related warrants, offset by $0.3 million used to redeem part of the Series D Preferred Stock and $0.3 million for the payments of the dividends on the 10% Series A cumulative redeemable convertible preferred stock.

 

Recent Accounting Pronouncements

 

For a discussion of recent accounting pronouncements, see Note 2, Summary of Significant Accounting Policies to the unaudited condensed consolidated financial statements.

 

Critical Accounting Estimates

 

Our discussion and analysis of our financial condition and results of operations are based on our unaudited condensed consolidated financial statements, which have been prepared in accordance with GAAP. The preparation of these unaudited condensed consolidated financial statements requires us to make estimates, assumptions and judgments that affect the amounts reported in our unaudited condensed consolidated financial statements and the accompanying notes to unaudited condensed consolidated financial statements. We base our estimates on historical experience and on various other assumptions that we believe to be reasonable under the circumstances, including, with respect to the three months ended December 31, 2023, related regulatory and government mandates and restrictions. Actual results may differ from these estimates.

 

Our critical accounting estimates are those that are both material to the presentation of our financial condition and results of operations and require management’s most subjective and complex judgments. Other than as described below, there have been no material changes or updates to our critical accounting estimates during the six months ended December 31, 2023 as compared to the critical accounting estimates disclosed in our Annual Report on Form 10-K for the fiscal year ended June 30, 2023.

 

Derivative financial instruments

 

The Company assesses classification of its equity-linked instruments at each reporting date to determine whether a change in classification between equity and liabilities (assets) is required. The Company can make an accounting policy election on the allocation order and choose the policy that management determines is most favorable. The Company elected to reclassify outstanding instruments based on allocating the unissued shares to contracts with the latest inception date resulting in the contracts with the earliest inception date being recognized as liabilities first.

 

The Company evaluates its convertible notes, equity instruments and warrants, to determine if those contracts or embedded components of those contracts qualify as derivatives. The result of this accounting treatment is that the fair value of the embedded derivative is recorded at fair value each reporting period and recorded as a liability in the balance sheet. In the event that the fair value is recorded as a liability, the change in fair value is recorded in the statements of operations as other income or expense.

 

In circumstances where the embedded conversion option in a convertible instrument is required to be bifurcated and there are also other embedded derivative instruments in the convertible instrument that are required to be bifurcated, the bifurcated derivative instruments are accounted for as a single, compound derivative instrument.

 

The classification of derivative instruments, including whether such instruments should be recorded as liabilities or as equity, is reassessed at the end of each reporting period. Equity instruments that are initially classified as equity that become subject to reclassification are reclassified to a liability at the fair value of the instrument on the reclassification date. Derivative instrument liabilities are classified in the balance sheet as current or non-current to correspond with its host instrument. The Company records the fair value of the remaining embedded derivative at each balance sheet date and records the change in the fair value of the remaining embedded derivative as other income or expense in the consolidated statements of operations.

 

The fair value of the derivative liability is determined using the Monte-Carlo method and the Company’s estimates for the discount rate, risk-free rate, remaining term of the conversion features and credit and non-performance risk. The valuations are derived from techniques which utilize inputs, certain of which are significant and unobservable, that result in classification of the derivative liability as Level 3 fair value measurements in the unaudited condensed consolidated financial statements.

 

Off Balance Sheet Arrangements

 

None.

 

36
 

 

Item 3. Quantitative and Qualitative Disclosures about Market Risk

 

As a “smaller reporting company” (as defined in Exchange Act Rule 12b-2), we are not required to provide the information required by this Item.

 

Item 4. Controls and Procedures

 

Evaluation of Disclosure Controls and Procedures

 

Our management, under the supervision and with the participation of our Chief Executive Officer and Chief Financial Officer performed an evaluation of the effectiveness of our disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”)) as of the end of the period covered by this report. For the reasons set forth below, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were not effective as of December 31, 2023. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by us in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the SEC’s rules and forms, and is accumulated and communicated to our management, including our principal executive and principal financial officers, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.

 

Previously identified material weakness

 

During fiscal 2023, our Chief Executive Officer and Chief Financial Officer concluded that the Company’s disclosure controls and procedures were not operating effectively at a reasonable assurance level. The material weaknesses identified during management’s assessment included, but were not limited to, (a) not performing an ongoing and/or separate formal evaluation to determine whether the components of internal control are present and functioning within the period under audit; (b) not having sufficient period-end financial reporting controls in place as it relates to segregation of duties, reviews of certain completed or nonrecurring transactions, accounting for income taxes, and certain procedures for preparing the financial statements and disclosures; and (c) not having sufficient controls in place as it relates to information technology (“IT”) controls and that the IT technology controls were not formally evaluated to determine operating effectiveness, including the evaluation of system organization controls and related complementary user entity controls.

 

Remediation Plans and Actions

 

During the six months ended December 31, 2023, and for fiscal 2024, we continue to work on implementing remediation initiatives in response to the previously identified material weakness, including, but not limited to, (a) revising the risk assessment to consider the significant changes in business composition and operations which occurred during the year ending June 30, 2023; (b) developing plans and templates for executing the design, documentation, and implementation of internal controls; (c) conducting training for process and control owners about the system of internal control and Sarbanes-Oxley (“SOX”) requirements and control design and execution best practices; (d) engaging and experienced income tax consultant to assist management; (e) reinforcing accountability and retaining required supporting control documentation, including the evaluation and implementation of a more controlled repository for retaining evidence; (f) implementing reporting tools and procedures for the monitoring of SOX compliance throughout the organization; (g) performing detailed analysis of segregation of duties to minimize duty conflicts where possible as well as properly mitigating risks of any unavoidable conflicts; and (h) performing detailed assessment and evaluation of information technology general controls to ensure that proper controls are designed and implemented including the evaluation of third-party system and organization control reports.

 

While we believe the Company’s remediation efforts to-date have improved and will continue to improve our disclosure controls and procedures, remediation of the material weakness will require validation and testing of the operating effectiveness of disclosure of internal controls over a sustained period of financial reporting cycles. As the Company continues to evaluate and work to improve its internal control over financial reporting, management may determine additional measures are necessary to address control deficiencies or determine that it is necessary to modify the remediation plan described above. Management cannot provide assurance as to when the Company will remediate such weaknesses, nor can management be certain of whether additional actions will be required or the costs of any such actions.

 

Our remediation efforts and activities are ongoing and are subject to continued management review supported by ongoing design and testing. Notwithstanding the material weaknesses, our management has concluded that the unaudited condensed consolidated financial statements included elsewhere in this Quarterly Report present fairly, in all material respects, our financial position, results of operations, and cash flows in conformity with accounting principles generally accepted in the United States of America.

 

Changes in internal control over financial reporting

 

Other than our ongoing remediation efforts with respect to our disclosure controls and procedures, which extend to our internal control over financial reporting, there were no changes during the three months ended December 31, 2023 that materially affected, or are reasonably likely to materially affect, our internal control over financial reporting. We intend to continue to monitor and upgrade our internal controls as necessary or appropriate for our business but cannot assure you that such improvements will be sufficient to provide us with effective internal control over financial reporting during this interim reporting period and until a thorough evaluation of the effectiveness of our disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)).

 

Inherent limitation on the effectiveness of internal control

 

The effectiveness of any system of internal control over financial reporting, including ours, is subject to inherent limitations, including the exercise of judgment in designing, implementing, operating, and evaluating the controls and procedures, and the inability to eliminate misconduct completely. Accordingly, in designing and evaluating the disclosure controls and procedures, management recognizes that any system of internal control over financial reporting, including ours, no matter how well designed and operated, can only provide reasonable, not absolute assurance of achieving the desired control objectives. In addition, the design of disclosure controls and procedures must reflect the fact that there are resource constraints, and that management is required to apply its judgment in evaluating the benefits of possible controls and procedures relative to their costs. Moreover, 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 intend to continue to monitor and upgrade our internal controls as necessary or appropriate for our business but cannot assure you that such improvements will be sufficient to provide us with effective internal control over financial reporting.

 

37
 

 

PART II - OTHER INFORMATION

 

Item 1. Legal Proceedings

 

On November 7, 2023, the Company entered into a confidential settlement agreement and general release (the “Legal Settlement Agreement”) with Grant Johnson, the former Chairman of the board of directors and Chief Executive Officer of the Company, with respect to all disputes and pending litigation between the Company and Mr. Johnson. Pursuant to the Legal Settlement Agreement, the parties have agreed to settle and resolve any and all disputes between the parties, including without limitation, disputes arising out of or relating to the following litigation:

 

  (i) A complaint filed on December 23, 2022 by Mr. Johnson against the Company in the United States District Court for the Southern District of New York;
  (ii) an amended complaint filed on February 28, 2023 by Mr. Johnson against the Company; and
  (iii) a counterclaim filed on May 24, 2023 by the Company against Mr. Johnson (together with (i) and (ii) above, the “Actions”).

 

Pursuant to the Legal Settlement Agreement, Mr. Johnson and the Company settled the Actions and provided a general release of all claims, whether or not raised in the pending litigation, and included mutual non-disparagement agreements. No party admitted any liability by entering into the Legal Settlement Agreement. Pursuant to the Legal Settlement Agreement, the Company has agreed to make an aggregate payment of $500,000 in cash to Mr. Johnson (which among includes attorneys’ fees and costs), comprised of an initial payment of $50,000 beginning approximately thirty (30) days after the signing of the Legal Settlement Agreement, with subsequent payments of $50,000 due on each subsequent thirtieth (30th) day of each month thereafter until fully paid. The case regarding the above Actions and settlement is captioned Grant Johnson v. Esports Entertainment Group, Inc. 1:22-cv-10861 (SDNY).

 

On March 31, 2022, the Company filed a statement of claim against Metaverse Partners for breach of contract, fraud and defamation. The Company seeks damages in an amount to be determined at the upcoming hearing, but not less than $50,000 plus interest at the statutory rate, and an order directing the defendant to discontinue their extortion and defamation. Subsequently, on May 17, 2022, Metaverse Partners filed counterclaims in arbitration against the Company and former CEO for breach of contract, fraud and defamation claiming damages of not less than $5,000,000. The Company and Metaverse Partners have agreed to an arbitration hearing to take place in June 2024 to resolve any potential disputes pursuant to previous dealings between the companies. At this time we are unable to reasonably estimate a potential liability, if any, and expect to vigorously defend on this matter.

 

The Company at times may be involved in litigation relating to claims arising from its operations in the normal course of business. The Company is currently not involved in any litigation that it believes could have a material adverse effect on our financial condition or results of operations. Other than as discussed above, there is no action, suit, proceeding, inquiry or investigation before or by any court, public board, government agency, self-regulatory organization or body pending or, to the knowledge of the executive officers of our Company or any of our subsidiaries, threatened against or affecting our company, our common stock, any of our subsidiaries or of our company’s or our subsidiaries’ officers or directors in their capacities as such, in which an adverse decision could have a material adverse effect.

 

Item 1A. Risk Factors

 

As a “smaller reporting company” (as defined in Exchange Act Rule 12b-2), we are not required to provide the information required by this Item.

 

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

 

During the six months ended December 31, 2023, and subsequently through March 26, 2023, the day preceding this filing, we sold the following shares of unregistered common stock on the date and for the consideration shown to the identified individuals pursuant to Section 4(a)(2) of the Securities Act or Section 3(a)(9), as applicable, which shares are restricted shares as defined in the Securities Act. The purchasers or recipients of our securities in these transactions were accredited investors, as defined in Regulation D.

 

Date   Purchaser/Recipient   Security Type   Number of
Securities
  Consideration
July 1, 2023 – December 31, 2023   Holder of Series C Convertible Preferred Stock   Common Stock   526,503   Conversions of Series C Convertible Preferred Stock for shares of common stock
                 
August 15, 2023   Holder of Series D Convertible Preferred Stock   Common Stock   25  

Settlement of $1,000 in Registration Delay Fees under the

August 2023 Settlement Agreement

                 
October 6, 2023   Holder of Series D Convertible Preferred Stock   Common Stock   25  

Settlement of $500 in Registration Delay Fees under the

October 2023 Settlement Agreement

                 
November 3, 2023   Holder of Series D Convertible Preferred Stock   Common Stock   200  

Settlement of $4,000 in Registration Delay Fees under the

October 2023 Settlement Agreement

                 
November 10, 2023   Holder of Series D Convertible Preferred Stock   Common Stock   65  

Settlement of $1,000 in Registration Delay Fees under the

October 2023 Settlement Agreement

                 
November 17, 2023   Holder of Series D Convertible Preferred Stock   Common Stock   91  

Settlement of $1,000 in Registration Delay Fees under the

October 2023 Settlement Agreement

                 
November 24, 2023   Holder of Series D Convertible Preferred Stock   Common Stock   103  

Settlement of $1,000 in Registration Delay Fees under the

October 2023 Settlement Agreement

                 
December 1, 2023   Holder of Series D Convertible Preferred Stock   Common Stock   143  

Settlement of $1,000 in Registration Delay Fees under the

October 2023 Settlement Agreement

                 
January 5, 2024   Member of management   Preferred Stock (Series E)   100   $1,000

 

Item 3. Defaults Upon Senior Securities

 

On December 8, 2023, the Company announced that its Board of Directors temporarily suspended the Company’s monthly cash dividend on its 10% Series A Cumulative Redeemable Convertible Preferred Stock, commencing with the December 2023 dividend. As of the date of this Quarterly Report on Form 10-Q, an aggregate of $66,876 in dividends had accrued.

 

Item 4. Mine Safety Disclosure

 

Not Applicable.

 

38
 

 

Item 5. Other Information

 

During the second quarter of 2024, none of the Company’s officers or directors adopted or terminated any “Rule 10b5-1 trading arrangement” or any “non-Rule 10b5-1 trading arrangement,” as each term is defined in Item 408 of Regulation S-K.

 

Item 6. Exhibits.

 

Exhibit No.   Description
3.1   Amended and Restated Articles of Incorporation (incorporated herein by reference to Exhibit 3.1 to the current report on Form 8-K filed with the SEC on May 2, 2019).
3.2   Amended and Restated Bylaws (incorporated herein by reference to Exhibit 3.2 to the current report on Form 8-K filed with the SEC on May 2, 2019).
3.3   Form of the Series C Convertible Preferred Note Certificate of Designations, as amended and restated (incorporated herein by reference to Exhibit 3.1 to the current report on Form 8-K filed with the SEC on March 13, 2024).
3.4   Form of the Series D Convertible Preferred Note Certificate of Designations, as amended and restated (incorporated herein by reference to Exhibit 3.2 to the current report on Form 8-K filed with the SEC on March 13, 2024).
3.5   Certificate of Change (incorporated herein by reference to Exhibit 3.1 to the current report on Form 8-K filed with the SEC on December 22, 2023).
4.1   Pre-Funded Warrant (incorporated herein by reference to Exhibit 4.1 to the current report on Form 8-K, filed with the SEC on August 16, 2023).
10.1   Securities Purchase Agreement, dated August 15, 2023 by and between Esports Entertainment Group, Inc. and Alto Opportunity Master Fund (incorporated herein by reference to Exhibit 10.1 to the current report on Form 8-K, filed with the SEC on August 16, 2023).
10.2   Partial Settlement of Registration Delay Payments under Registration Rights Agreement; dated August 15, 2023 by and between Esports Entertainment Group, Inc. and Alto Opportunity Master Fund, SPC-Segregated Master Portfolio B (incorporated herein by reference to Exhibit 10.2 to the current report on Form 8-K, filed with the SEC on August 16, 2023).
10.3   Equity Distribution Agreement, dated as of September 15, 2023, by and between Esports Entertainment Group, Inc. and Maxim Group LLC (incorporated herein by reference to Exhibit 1.1 to the current report on Form 8-K, filed with the SEC on September 18, 2023).
10.4   Waiver dated September 15, 2023 by and between Esports Entertainment Group, Inc. and Alto Opportunity Master Fund, SPC-Segregated Master Portfolio B (incorporated herein by reference to Exhibit 10.1 to the current report on Form 8-K, filed with the SEC on September 18, 2023).
10.5   Partial Settlement of Registration Delay Payments under Registration Rights Agreement; Subsequent Placement Optional Redemption Waiver dated October 6, 2023 by and among Esports Entertainment Group, Inc. and Alto Opportunity Master Fund, SPC-Segregated Master Portfolio B (incorporated herein by reference to Exhibit 10.1 to the current report on Form 8-K, filed with the SEC on October 10, 2023).
10.6   Escrow Agreement, dated October 6, 2023, by and among the Company, Maxim Group LLC, Alto Opportunity Master Fund, SPC - Segregated Master Portfolio B, CORPORATE ESCROW MANAGEMENT INC and InBank (incorporated herein by reference to Exhibit 10.2 to the current report on Form 8-K, filed with the SEC on October 10, 2023).
10.7   Form of Secured Note Purchase Agreement (incorporated herein by reference to Exhibit 10.1 to the current report on Form 8-K, filed with the SEC on March 13, 2024).
10.8   Form of Secured Note Agreement (incorporated herein by reference to Exhibit 10.2 to the current report on Form 8-K, filed with the SEC on March 13, 2024).
31.1*   Certification by the Principal Executive Officer of Registrant pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (Rule 13a-14(a) or Rule 15d-14(a)).
31.2*   Certification by the Principal Financial Officer of Registrant pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (Rule 13a-14(a) or Rule 15d-14(a)).
32.1**   Certification by the Principal Executive Officer pursuant to 18 U.S.C. 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
32.2**   Certification by the Principal Financial Officer pursuant to 18 U.S.C. 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 Label Linkbase Document
101.PRE*   Inline XBRL Taxonomy Extension Presentation Linkbase Document
104   Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)

 

* Filed herewith
   
** Furnished herewith

 

39
 

 

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, there unto duly authorized.

 

  ESPORTS ENTERTAINMENT GROUP, INC.
     
Date: March 27, 2024 By: /s/ Alex Igelman
    Alex Igelman
    Chief Executive Officer
    (Principal Executive Officer)
     
Date: March 27, 2024 By: /s/ Michael Villani
   

Michael Villani

    Chief Financial Officer
    (Principal Accounting Officer and
    Principal Financial Officer)

 

40

 

 

 

 

 

EXHIBIT 31.1

 

Certification of the Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

 

I, Alex Igelman, certify that:

 

1. I have reviewed this Form 10-Q of Esports Entertainment Group, Inc. for the period ended December 31, 2023;

 

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 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 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.

 

Date: March 27, 2024

 

By: /s/ Alex Igelman  
  Alex Igelman  
  Chief Executive Officer  

 

 

 

 

EXHIBIT 31.2

 

Certification of the Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

 

I, Michael Villani, certify that:

 

1. I have reviewed this Form 10-Q of Esports Entertainment Group, Inc. for the period ended December 31, 2023;

 

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 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 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.

 

Date: March 27, 2024

 

By: /s/ Michael Villani  
  Michael Villani  
  Chief Financial Officer  

 

 

 

 

EXHIBIT 32.1

 

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

 

In connection with this Quarterly Report of Esports Entertainment Group, Inc. (the “Company”), on Form 10-Q for the period ended December 31, 2023, as filed with the U.S. Securities and Exchange Commission on the date hereof, I, Alex Igelman, Chief Executive Officer of the Company, certify, pursuant to 18 U.S.C. Sec. 1350, as adopted pursuant to Sec. 906 of the Sarbanes-Oxley Act of 2002, that:

 

  (1) Such Quarterly Report on Form 10-Q for the period ended December 31, 2023 fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
     
  (2) The information contained in such Quarterly Report on Form 10-Q for the period ended December 31, 2023, fairly presents, in all material respects, the financial condition and results of operations of the Company.

 

March 27, 2024

 

By: /s/ Alex Igelman  
  Alex Igelman  
  Chief Executive Officer  

 

 

 

 

EXHIBIT 32.2

 

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

 

In connection with this Quarterly Report of Esports Entertainment Group, Inc. (the “Company”), on Form 10-Q for the period ended December 31, 2023, as filed with the U.S. Securities and Exchange Commission on the date hereof, I, Michael Villani, Chief Financial Officer of the Company, certify, pursuant to 18 U.S.C. Sec. 1350, as adopted pursuant to Sec. 906 of the Sarbanes-Oxley Act of 2002, that:

 

  (1) Such Quarterly Report on Form 10-Q for the period ended December 31, 2023 fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
     
  (2) The information contained in such Quarterly Report on Form 10-Q for the period ended December 31, 2023, fairly presents, in all material respects, the financial condition and results of operations of the Company.

 

March 27, 2024

 

By: /s/ Michael Villani  
  Michael Villani  
  Chief Financial Officer  

 

 

 

v3.24.1
Cover - shares
6 Months Ended
Dec. 31, 2023
Mar. 26, 2024
Cover [Abstract]    
Document Type 10-Q  
Amendment Flag false  
Document Quarterly Report true  
Document Transition Report false  
Document Period End Date Dec. 31, 2023  
Document Fiscal Period Focus Q2  
Document Fiscal Year Focus 2024  
Current Fiscal Year End Date --06-30  
Entity File Number 001-39262  
Entity Registrant Name ESPORTS ENTERTAINMENT GROUP, INC.  
Entity Central Index Key 0001451448  
Entity Tax Identification Number 26-3062752  
Entity Incorporation, State or Country Code NV  
Entity Address, Address Line One Block 6  
Entity Address, Address Line Two Triq Paceville  
Entity Address, City or Town St. Julians  
Entity Address, Country MT  
Entity Address, Postal Zip Code STJ 3109  
City Area Code 356  
Local Phone Number 2713 1276  
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   1,145,980
v3.24.1
Condensed Consolidated Balance Sheets - USD ($)
Dec. 31, 2023
Jun. 30, 2023
Current assets    
Cash $ 1,101,731 $ 1,745,298
Restricted cash 2,350,231 168,304
Accounts receivable, net 72,919 93,871
Receivables reserved for users 445,988 831,942
Other receivables 293,874 497,603
Prepaid expenses and other current assets 402,390 706,030
Total current assets 4,667,133 4,043,048
Equipment, net 20,013
Operating lease right-of-use asset 43,305 85,517
Intangible assets, net 2,893,971 13,324,627
Goodwill 4,491,223
Other non-current assets 136,863
TOTAL ASSETS 7,604,409 22,101,291
Current liabilities    
Accounts payable and accrued expenses 8,488,120 7,106,194
Liabilities to customers 270,931 664,313
Deferred revenue 1,267,682 989,027
Derivative liability 2,356,698
Operating lease liability – current 49,500 95,903
Total current liabilities 12,432,931 8,855,437
Warrant liability 86,250 365,726
Deferred income taxes
Total liabilities 12,519,181 9,221,163
Commitments and contingencies (Note 10)
Mezzanine equity:    
Total Mezzanine equity 11,831,036 8,083,869
Stockholders’ equity (deficit)    
Preferred Stock value
Common stock $0.001 par value; 1,250,000 shares authorized, 1,145,980 and 9,461 shares issued and outstanding as of December 31, 2023 and June 30, 2023, respectively 1,146 9
Additional paid-in capital 188,472,019 173,465,492
Accumulated deficit (203,272,130) (181,425,905)
Accumulated other comprehensive loss (4,442,460) (4,667,164)
Total stockholders’ equity (deficit) (16,745,808) 4,796,259
TOTAL LIABILITIES, MEZZANINE EQUITY AND STOCKHOLDERS’ EQUITY (DEFICIT) 7,604,409 22,101,291
Series A Cumulative Redeemable Convertible Preferred Stock [Member]    
Mezzanine equity:    
Redeemable Convertible Preferred Stock 8,306,371 8,083,869
Series B Redeemable Preferred Stock [Member]    
Mezzanine equity:    
Redeemable Convertible Preferred Stock
Series C Convertible Preferred Stock [Member]    
Mezzanine equity:    
Redeemable Convertible Preferred Stock 3,524,665
Stockholders’ equity (deficit)    
Preferred Stock value 14,805,438
Series D Convertible Preferred Stock [Member]    
Stockholders’ equity (deficit)    
Preferred Stock value $ 2,495,617 $ 2,618,389
v3.24.1
Condensed Consolidated Balance Sheets (Parenthetical) - USD ($)
Dec. 31, 2023
Jun. 30, 2023
Preferred stock, par value $ 0.001 $ 0.001
Preferred stock, shares authorized 10,000,000 10,000,000
Common stock, par value $ 0.001 $ 0.001
Common stock, shares authorized 1,250,000 1,250,000
Common stock, shares issued 1,145,980 9,461
Common stock, shares outstanding 1,145,980 9,461
Series A Cumulative Redeemable Convertible Preferred Stock [Member]    
Temporary equity, par value $ 0.001 $ 0.001
Temporary equity, shares authorized 1,725,000 1,725,000
Temporary equity, shares issued 835,950 835,950
Temporary equity, shares outstanding 835,950 835,950
Temporary equity, liquidation preference $ 9,262,326 $ 9,195,450
Series B Redeemable Preferred Stock [Member]    
Temporary equity, par value $ 0.001 $ 0.001
Temporary equity, shares authorized 100 100
Temporary equity, shares issued 0 0
Temporary equity, shares outstanding 0 0
Series C Convertible Preferred Stock [Member]    
Temporary equity, par value $ 0.001 $ 0.001
Temporary equity, shares authorized 20,000 20,000
Temporary equity, shares issued 1,775 1,775
Temporary equity, shares outstanding 1,775 1,775
Temporary equity, liquidation preference $ 4,405,831  
Preferred stock, par value $ 0.001 $ 0.001
Preferred stock, shares authorized 20,000 20,000
Preferred stock, shares issued   14,601
Preferred stock, shares outstanding   14,601
Preferred stock, liquidation preference   $ 18,506,798
Series D Convertible Preferred Stock [Member]    
Preferred stock, par value $ 0.001 $ 0.001
Preferred stock, shares authorized 10,000 10,000
Preferred stock, shares issued 3,988 4,300
Preferred stock, shares outstanding 3,988 4,300
Preferred stock, liquidation preference $ 5,244,520 $ 5,421,245
v3.24.1
Condensed Consolidated Statements of Operations (Unaudited) - USD ($)
3 Months Ended 6 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2023
Dec. 31, 2022
Income Statement [Abstract]        
Net revenue $ 2,582,027 $ 6,409,405 $ 5,271,844 $ 16,014,669
Operating costs and expenses:        
Cost of revenue 688,532 2,371,655 1,290,558 6,122,071
Sales and marketing 658,846 1,843,557 1,571,942 4,288,892
General and administrative 4,784,053 7,559,402 10,971,889 17,030,436
Asset impairment charges 12,981,142 16,135,000 12,981,142 16,135,000
Total operating expenses 19,112,573 27,909,614 26,815,531 43,576,399
Operating loss (16,530,546) (21,500,209) (21,543,687) (27,561,730)
Other income (expense):        
Interest expense (971,374) (2,029,782)
Change in fair value of derivative liability (536,698) 8,324,802 (536,698) 8,599,666
Change in fair value of warrant liability 74,111 2,571,732 279,476 5,022,288
Loss on contingent consideration (3,044,019) (2,864,551)
Other non-operating income (loss) (54,940) 486,386 (45,316) 532,836
Total other income (expense), net (517,527) 7,367,527 (302,538) 9,260,457
Loss before income taxes (17,048,073) (14,132,682) (21,846,225) (18,301,273)
Income tax benefit (expense)
Net loss (17,048,073) (14,132,682) (21,846,225) (18,301,273)
Dividend on 10% Series A cumulative redeemable convertible preferred stock (133,752) (200,628) (334,380) (401,256)
Undeclared dividend on 10% Series A cumulative redeemable convertible preferred stock (66,876) (66,876)
Accretion of 10% Series A cumulative redeemable convertible preferred stock to redemption value (78,184) (75,258) (155,626) (149,802)
Accretion of the discount on Series C convertible preferred stock (1,820,000) (1,820,000)
Dividend on Series C convertible preferred stock (125,459) (380,982)
Dividend on Series D convertible preferred stock (87,282) (174,607)
Deemed dividend on accretion of Series D Convertible Preferred Stock to redemption value (24,741) (24,741)
Deemed dividend on make whole provision on Series C Convertible Preferred Stock (1,046,341) (4,805,990)
Deemed dividend from down round provision on Series C Convertible Preferred Stock and Series D Convertible Preferred Stock (10,979,863) (20,362,772)
Net loss attributable to common stockholders $ (31,410,571) $ (14,408,568) $ (49,972,199) $ (18,852,331)
Net loss per common share - basic $ (64.55) $ (7,873.53) $ (180.08) $ (12,824.71)
Net loss per common share - diluted $ (64.55) $ (7,873.53) $ (180.08) $ (12,824.71)
Weighted average number of common shares outstanding - basic 486,579 1,830 277,506 1,470
Weighted average number of common shares outstanding - diluted 486,579 1,830 277,506 1,470
v3.24.1
Condensed Consolidated Statements of Comprehensive Loss (Unaudited) - USD ($)
3 Months Ended 6 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2023
Dec. 31, 2022
Income Statement [Abstract]        
Net loss $ (17,048,073) $ (14,132,682) $ (21,846,225) $ (18,301,273)
Other comprehensive loss:        
Foreign currency translation gain 559,946 2,536,663 224,704 10,185
Total comprehensive loss $ (16,488,127) $ (11,596,019) $ (21,621,521) $ (18,291,088)
v3.24.1
Condensed Consolidated Statements of Changes in Mezzanine Equity and Stockholders' Equity (Deficit) (Unaudited) - USD ($)
Preferred Stock [Member]
Series A Cumulative Redeemable Preferred Stock [Member]
Preferred Stock [Member]
Series B Redeemable Preferred Stock [Member]
Preferred Stock [Member]
Series C Convertible Preferred Stock [Member]
Preferred Stock [Member]
Series C Preferred Stock [Member]
Preferred Stock [Member]
Series D Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
AOCI Attributable to Parent [Member]
Total
Balance at Jun. 30, 2022 $ 7,781,380 $ 1 $ 144,915,095 $ (149,140,426) $ (7,376,114) $ (11,601,444)
Balance, shares at Jun. 30, 2022 835,950 1,024        
Common stock and warrants issued in equity financing, net of issuance costs $ 1 1,568,129 1,568,130
Common stock and warrants issued in equity financing, net of issuance costs, shares           750        
10% Series A cumulative redeemable convertible preferred stock cash dividend (200,628) (200,628)
Stock based compensation 921,991 921,991
Foreign exchange translation (2,526,478) (2,526,478)
Net loss (4,168,591) (4,168,591)
Accretion of redemption value and issuance costs 74,544 (74,544) (74,544)
Balance at Sep. 30, 2022 $ 7,855,924 $ 2 147,130,043 (153,309,017) (9,902,592) (16,081,564)
Balance, shares at Sep. 30, 2022 835,950 1,774        
Balance at Jun. 30, 2022 $ 7,781,380 $ 1 144,915,095 (149,140,426) (7,376,114) (11,601,444)
Balance, shares at Jun. 30, 2022 835,950 1,024        
Foreign exchange translation                   10,185
Net loss                   (18,301,273)
Balance at Dec. 31, 2022 $ 7,931,182 $ 1,000 $ 2 149,007,408 167,441,699 (7,365,929) (25,800,218)
Balance, shares at Dec. 31, 2022 835,950 100 2,116        
Balance at Sep. 30, 2022 $ 7,855,924 $ 2 147,130,043 (153,309,017) (9,902,592) (16,081,564)
Balance, shares at Sep. 30, 2022 835,950 1,774        
10% Series A cumulative redeemable convertible preferred stock cash dividend (200,628) (200,628)
Foreign exchange translation     2,536,663 2,536,663
Net loss (14,132,682) (14,132,682)
Accretion of redemption value and issuance costs 75,258 (75,258) (75,258)
Proceeds from issuance of Series B redeemable preferred stock $ 1,000
Proceeds from issuance of Series B redeemable preferred stock, shares   100                
Common stock and pre-funded warrants issued in equity financing, net of issuance costs   2,146,685 2,146,685
Common stock and pre-funded warrants issued in equity financing, net of issuance costs, shares           177        
Common stock issued on exercise of Pre-funded warrants 6,566 6,566
Common stock issued on exercise of Pre-funded warrants, shares           165        
Balance at Dec. 31, 2022 $ 7,931,182 $ 1,000 $ 2 149,007,408 167,441,699 (7,365,929) (25,800,218)
Balance, shares at Dec. 31, 2022 835,950 100 2,116        
Balance at Jun. 30, 2023 $ 8,083,869 $ 14,805,438 $ 2,618,389 $ 9 173,465,492 (181,425,905) (4,667,164) 4,796,259
Balance, shares at Jun. 30, 2023 835,950 14,601 4,300 9,460        
Common stock and warrants issued in equity financing, net of issuance costs $ 3 193,497 193,500
Common stock and warrants issued in equity financing, net of issuance costs, shares           2,500        
Proceeds from exercise of pre funded warrants $ 10 806,490 806,500
Proceeds from exercise of pre funded warrants, shares           10,420        
Accretion of redemption value and issuance costs for 10% Series A cumulative redeemable convertible preferred stock 77,442 (77,442) (77,442)
10% Series A cumulative redeemable convertible preferred stock cash dividend (200,628) (200,628)
Series C Convertible Preferred Stock and Series D Convertible Preferred Stock dividends 255,523 87,325 (342,848)
Deemed dividend on make whole provision on Series C   3,759,649 (3,759,649)
Deemed dividend from down round provision on Series C Convertible Preferred Stock and Series D Convertible Preferred Stock
Conversions of the Convertible preferred stock $ (12,406,014) $ 125 12,405,889
Conversions of the Convertible preferred stock, shares       (10,382)   124,792        
Delay Payment for Series D Convertible Preferred Stock 1,935 1,935
Delay Payment for Series D Convertible Preferred Stock, shares           25        
Stock based compensation 21,078 21,078
Foreign exchange translation (335,242) (335,242)
Net loss (4,798,152) (4,798,152)
Balance at Sep. 30, 2023 $ 8,161,311 $ 6,414,596 $ 2,705,714 $ 147 182,513,814 (186,224,057) (5,002,406) 407,808
Balance, shares at Sep. 30, 2023 835,950 4,219 4,300 147,197        
Balance at Jun. 30, 2023 $ 8,083,869 $ 14,805,438 $ 2,618,389 $ 9 173,465,492 (181,425,905) (4,667,164) 4,796,259
Balance, shares at Jun. 30, 2023 835,950 14,601 4,300 9,460        
Foreign exchange translation                   224,704
Net loss                   (21,846,225)
Balance at Dec. 31, 2023 $ 8,306,371 $ 3,524,665 $ 2,495,617 $ 1,146 188,472,019 (203,272,130) (4,442,460) (16,745,808)
Balance, shares at Dec. 31, 2023 835,950 1,775 3,988 1,145,980        
Balance at Sep. 30, 2023 $ 8,161,311 $ 6,414,596 $ 2,705,714 $ 147 182,513,814 (186,224,057) (5,002,406) 407,808
Balance, shares at Sep. 30, 2023 835,950 4,219 4,300 147,197        
10% Series A cumulative redeemable convertible preferred stock cash dividend (133,752) (133,752)
Series C Convertible Preferred Stock and Series D Convertible Preferred Stock dividends 125,459 87,282 (212,741)
Deemed dividend on make whole provision on Series C 1,046,341 (1,046,341)  
Deemed dividend from down round provision on Series C Convertible Preferred Stock and Series D Convertible Preferred Stock
Conversions of the Convertible preferred stock $ (4,061,731) $ 402 4,061,329
Conversions of the Convertible preferred stock, shares       (2,444)   401,711        
Delay Payment for Series D Convertible Preferred Stock $ 1 10,143 10,144
Delay Payment for Series D Convertible Preferred Stock, shares           627        
Stock based compensation 21,078 21,078
Foreign exchange translation 559,946 559,946
Net loss (17,048,073) (17,048,073)
Accretion of redemption value and issuance costs 78,184 (78,184) (78,184)
Undeclared dividend on 10% Series A cumulative redeemable convertible preferred stock 66,876 (66,876) (66,876)
Redemption of Series D Convertible Preferred Stock and payment of dividend $ (322,120) (322,120)
Redemption of Series D Convertible Preferred Stock and payment of dividend, shares         (312)          
Deemed dividend on accretion of redemption value and issuance costs for Series D Convertible Preferred Stock $ 24,741 (24,741)
Reclass of Series C Convertible Preferred Stock and Series D Convertible Preferred Stock to Mezzanine Equity $ 3,524,665 $ (3,524,665) (3,524,665)
Reclass of Series C Convertible Preferred Stock and Series D Convertible Preferred Stock to Mezzanine Equity, shares     1,775 (1,775)            
Bifurcation of derivative $ (1,820,000)
Accretion of discount on Series C Convertible Preferred Stock 1,820,000 (1,820,000) (1,820,000)
Issuance of common stock under the ATM, net of issuance costs $ 515 5,248,371 5,248,886
Issuance of common stock under the ATM, net of issuance costs, shares           515,394        
Issuance of common stock due to the reverse stock split round-up $ 81 (81)
Issuance of common stock due to the reverse stock split round-up, shares           81,051        
Balance at Dec. 31, 2023 $ 8,306,371 $ 3,524,665 $ 2,495,617 $ 1,146 $ 188,472,019 $ (203,272,130) $ (4,442,460) $ (16,745,808)
Balance, shares at Dec. 31, 2023 835,950 1,775 3,988 1,145,980        
v3.24.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Cash flows from operating activities:    
Net loss $ (21,846,225) $ (18,301,273)
Adjustments to reconcile net loss to net cash used in operating activities:    
Asset impairment charges 12,981,142 16,135,000
Amortization and depreciation 2,163,005 3,788,874
Right-of-use asset amortization 42,410 44,819
Bad debt expense 324,558
Stock-based compensation 42,156 921,991
Change in fair value of warrant liability (279,476) (5,022,288)
Change in fair value of contingent consideration 2,864,551
Change in fair value of derivative liability 536,698 (8,599,666)
Changes in operating assets and liabilities:    
Accounts receivable 20,952 (575,781)
Receivables reserved for users 388,401 284,610
Other receivables 19,587 (577,026)
Prepaid expenses and other current assets 333,965 251,743
Other non-current assets 288,658
Accounts payable and accrued expenses 1,355,659 1,844,155
Liabilities to customers (393,574) (2,342,854)
Deferred revenue 278,655 515,236
Operating lease liability (46,403) (61,727)
Net cash used in operating activities (4,078,490) (8,540,978)
Cash flows from investing activities:    
Purchase of intangible assets (62,790)
Purchase of equipment (3,321)
Net cash used in investing activities (62,790) (3,321)
Cash flows from financing activities:    
Proceeds from equity financing, net of issuance costs 193,500 9,001,103
Proceeds from the exercise of pre-funded warrants 806,500 6,566
Proceeds from issuance of Series B redeemable preferred stock 1,000
Redemption of Series D redeemable preferred stock, net of issuance costs (322,120)
Payment of dividends on 10% Series A cumulative redeemable convertible preferred stock (334,380) (401,256)
Issuance of common stock under the ATM, net of issuance costs 5,248,886
Repayment of senior convertible note (2,778,427)
Repayment of notes payable and finance leases (36,746)
Net cash provided by financing activities 5,592,386 5,792,240
Effect of exchange rate on changes in cash and restricted cash 87,254 (697,641)
Net decrease in cash and restricted cash 1,538,360 (3,449,700)
Cash and restricted cash, beginning of period 1,913,602 4,809,808
Cash and restricted cash, end of period 3,451,962 1,360,108
Cash 1,101,731 682,378
Restricted cash 2,350,231 677,730
Cash and restricted cash 3,451,962 1,360,108
CASH PAID FOR:    
Interest 2,013,588
Income taxes
SUPPLEMENTAL DISCLOSURE OF NON-CASH FINANCING ACTIVITIES:    
Accretion of 10% Series A cumulative redeemable convertible preferred stock 155,626 149,802
Undeclared dividend on 10% Series A cumulative redeemable convertible preferred stock 66,876
Conversion of Series C Convertible Preferred Stock to common stock 16,467,745
Common Stock issued to settle registration rights delay fee 12,078
Accretion of the discount on Series C convertible preferred stock 1,820,000
Bifurcation of derivative 1,820,000
Accretion of Series D convertible preferred stock issuance costs 24,741
Series C Convertible Preferred Stock dividends and Series D Convertible Preferred Stock dividends 555,589
Deemed dividend on make whole provision on Series C and Series D Convertible Preferred Stock 4,805,990
Deemed dividend from down round provision on Series C Convertible Preferred Stock and Series D Convertible Preferred Stock $ 20,362,772
v3.24.1
Pay vs Performance Disclosure - USD ($)
3 Months Ended 6 Months Ended
Dec. 31, 2023
Sep. 30, 2023
Dec. 31, 2022
Sep. 30, 2022
Dec. 31, 2023
Dec. 31, 2022
Pay vs Performance Disclosure [Table]            
Net Income (Loss) Attributable to Parent $ (17,048,073) $ (4,798,152) $ (14,132,682) $ (4,168,591) $ (21,846,225) $ (18,301,273)
v3.24.1
Insider Trading Arrangements
3 Months Ended
Dec. 31, 2023
Insider Trading Arrangements [Line Items]  
Rule 10b5-1 Arrangement Adopted false
Non-Rule 10b5-1 Arrangement Adopted false
Rule 10b5-1 Arrangement Terminated false
Non-Rule 10b5-1 Arrangement Terminated false
v3.24.1
Nature of Operations
6 Months Ended
Dec. 31, 2023
Organization, Consolidation and Presentation of Financial Statements [Abstract]  
Nature of Operations

Note 1 – Nature of Operations

 

Esports Entertainment Group, Inc. (the “Company”) was formed in the state of Nevada on July 22, 2008 under the name Virtual Closet, Inc., before changing its name to DK Sinopharma, Inc. on June 6, 2010 and then to, VGambling, Inc. on August 12, 2014. On or about April 24, 2017, VGambling, Inc. changed its name to Esports Entertainment Group, Inc.

 

The Company is a diversified operator of iGaming, traditional sports betting and esports businesses with a global footprint. The Company’s strategy is to build and acquire iGaming and traditional sports betting platforms and use them to grow the esports business. On July 31, 2020, the Company commenced revenue generating operations with the acquisition of LHE Enterprises Limited, a holding company for Argyll Entertainment (“Argyll”), an online sportsbook and casino operator. On January 21, 2021, the Company completed its acquisition of Phoenix Games Network Limited, the holding company for the Esports Gaming League (“EGL”), and provider of event management and team services, including live and online events and tournaments. On March 1, 2021, the Company completed the acquisition of the operating assets and specified liabilities that comprise the online gaming operations of Lucky Dino Gaming Limited, a company registered in Malta, and Hiidenkivi Estonia OU, its wholly owned subsidiary registered in Estonia (collectively referred to as “Lucky Dino”). On June 1, 2021, the Company acquired ggCircuit, LLC (“GGC”). GGC is a business-to-business software company that provides cloud-based management for gaming centers, a tournament platform and integrated wallet and point-of-sale solutions. On July 13, 2021, the Company acquired Bethard Group Limited’s business-to-consumer operations that included the online casino and sports book business operating under the brand of Bethard (“Bethard”). Bethard’s operations provided sportsbook, casino, live casino and fantasy sport betting services.

 

In the prior year ended June 30, 2023, the Company completed a series of independent transactions to streamline its operations to reduce operating losses and to increase its focus on core businesses. The Company closed its Argyll operations on December 8, 2022 by surrendering its UK license and deconsolidated its Argyll operating entities due to liquidation and loss of control of the entities, with Argyll Entertainment being deconsolidated on March 27, 2023 and Argyll Productions being deconsolidated on June 9, 2023. The Company sold its Spanish iGaming operations on January 18, 2023, sold the Bethard business on February 24, 2023 and exited the EGL business as of June 30, 2023. The core businesses of the Company include Lucky Dino of EEG iGaming and GGC of EEG Games (see Reportable Segments).

 

On February 13, 2024, the Company announced it was voluntarily delisting from the Nasdaq Capital Markets, LLC (“Nasdaq”). On February 16, 2024, the Company received notice from Nasdaq that it was being suspended on Nasdaq on opening of trading on February 21, 2024. As a result of the suspension, on February 21, 2024 the Company began trading on the Over the Counter Market (the “OTC”). The Company is currently trading on the “Pink Market” of the OTC. On February 27, 2024, the Company filed a Form 25 with the SEC to effect the delisting of its securities from Nasdaq. At the time of announcing its delisting and suspension the Company was not in compliance with the minimum of $2,500,000 stockholders’ equity requirement (the “Equity Rule”), as set forth in Nasdaq Listing Rules 5550(a)(2) and 5550(b)(1). The Company is now subject to listing requirements of the OTC and expects to be trading on the OTCQB tier level of the OTC upon filing of this report.

 

v3.24.1
Summary of Significant Accounting Policies
6 Months Ended
Dec. 31, 2023
Accounting Policies [Abstract]  
Summary of Significant Accounting Policies

Note 2 – Summary of Significant Accounting Policies

 

Basis of presentation and principles of consolidation

 

The accompanying unaudited condensed consolidated financial statements and related notes have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) for interim financial information, and with the rules and regulations of the United States Securities and Exchange Commission (the “SEC”) set forth in Article 8 of Regulation S-X. Pursuant to the rules and regulations of the SEC, certain information and footnote disclosures normally included in annual consolidated financial statements prepared in accordance with U.S. GAAP have been omitted. The unaudited condensed consolidated financial statements reflect all adjustments (consisting of normal recurring accruals) which are, in the opinion of management, necessary to fairly state the results for the interim periods presented. Interim results are not necessarily indicative of the results for the full fiscal year. The unaudited condensed consolidated financial statements should be read along with the Annual Report filed on Form 10-K of the Company for the annual period ended June 30, 2023. The unaudited condensed consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries. All material intercompany transactions and balances have been eliminated in consolidation.

 

Effective February 22, 2023, the Company completed a one-for-one-hundred (1-for-100) reverse stock split of the Company’s issued and outstanding common stock (the “Reverse Stock Split February 2023”). Effective December 22, 2023, the Company completed a one-for-four-hundred (1-for-400) reverse stock split of the Company’s issued and outstanding common stock (the “Reverse Stock Split December 2023”). The Reverse Stock Split January 2023 and the Reverse Stock Split December 2023 are together referred to as the “Reverse Stock Splits”. All references to shares of the Company’s common stock in the unaudited condensed consolidated financial statements and related notes refer to the number of shares of common stock after giving effect to the Reverse Stock Splits and are presented as if the Reverse Stock Splits had occurred at the beginning of the earliest period presented.

 

Reportable Segments

 

The Company operates two complementary business segments:

 

EEG iGaming

 

EEG iGaming includes the Company’s iGaming casino and other functionality and services for iGaming customers. Currently, the Company operates the business to consumer segment primarily in Europe. iDefix, proprietary technology acquired in connection with the acquisition of Lucky Dino, is a Malta Gaming Authority (“MGA”) licensed iGaming platform with payments, payment automation manager, bonusing, loyalty, compliance and casino integrations that services Lucky Dino.

 

Alongside the esports focused platform, EEG owns and operates five online casino brands of Lucky Dino Gaming Limited and Hiidenkivi Estonia OU, its wholly-owned subsidiary (collectively referred to as “Lucky Dino”), licensed by the MGA on its in-house built iDefix casino-platform. We currently hold one Tier-1 gambling license in Malta. Our Lucky Dino business provides a foothold in mature markets in Europe into which we believe we can cross-sell our esports offerings.

 

EEG Games

 

EEG Games’ focus is on providing esports entertainment experiences to gamers through a combination of: (1) our proprietary infrastructure software, GGC, which underpins our focus on esports and is a leading provider of local area network (“LAN”) center management software and services, enabling us to seamlessly manage mission critical functions such as game licensing and payments, and (2) the creation of esports content for distribution to the betting industry. Currently, we operate our esports EEG Games business in the United States and Europe.

 

These segments consider the organizational structure of the Company and the nature of financial information available and are reviewed by the chief operating decision maker to assess performance and make decisions about resource allocations.

 

 

Use of Estimates

 

The preparation of unaudited condensed consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the unaudited condensed consolidated financial statements, and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Significant estimates include the valuation and recoverability of goodwill and intangible assets.

 

Liquidity and Going Concern

 

The accompanying unaudited condensed consolidated financial statements of the Company have been prepared assuming the Company will continue as a going concern. The going concern basis of presentation assumes that the Company will continue in operation one year after the date these unaudited condensed consolidated financial statements are issued and will be able to realize its assets and discharge its liabilities and commitments in the normal course of business.

 

The Company has determined that certain factors raise substantial doubt about its ability to continue as a going concern for a least one year from the date of issuance of these unaudited condensed consolidated financial statements.

 

The Company considered that it had an accumulated deficit of $203,272,130 as of December 31, 2023 and that it has had a history of recurring losses from operations and recurring negative cash flows from operations as it has prepared to grow its esports business through acquisition and new venture opportunities. At December 31, 2023, the Company had $1,101,731 of available cash on-hand and net current liabilities of $7,765,798. Net cash used in operating activities for the six months ended December 31, 2023 was $4,078,490, which includes a net loss of $21,846,225.

 

The Company also considered its current liquidity as well as future market and economic conditions that may be deemed outside the control of the Company as it relates to obtaining financing and generating future profits.

 

In determining whether the Company can overcome the presumption of substantial doubt about its ability to continue as a going concern, the Company may consider the effects of any mitigating plans for additional sources of financing. The Company identified additional financing sources it believes, depending on market conditions, may be available to fund its operations and drive future growth, which includes:

 

  (i) approximately $1,400,000 of net proceeds from the Secured Note with the holder of the Series C Convertible Preferred Stock and the Series D Convertible Preferred Stock (the “Holder”, discussed further below);
  (ii) the potential expected proceeds from future offerings, where the amount of the offering has not yet been determined; and
  (iii) the ability to raise additional financing from other sources.

 

These above plans are likely to require the Company to place reliance on several factors, including favorable market conditions, to access additional capital in the future. These plans were therefore determined not to be sufficient to overcome the presumption of substantial doubt about the Company’s ability to continue as a going concern. The unaudited condensed consolidated financial statements do not reflect any adjustments that might result from the outcome of this uncertainty.

 

The amount of available cash on hand on March 26, 2024, one business day preceding this filing, was approximately $1,300,000.

 

 

Restricted Cash

 

Restricted cash includes cash reserves maintained for compliance with gaming regulations that require adequate liquidity to satisfy the Company’s liabilities to customers and amounts held in escrow related to the execution of the an escrow agreement (as defined in Note 12) with an independent third-party escrow agent, that was entered into concurrent with a settlement agreement, dated October 6, 2023 (as defined in Note 12), pursuant to which Redemption Proceeds (as defined in Note 12) received from each closing of “at the market” sales from the Equity Distribution Agreement (as defined in Note 12) were deposited into a non-interest bearing escrow account. As of December 31, 2023, there was $54,409 and $2,295,822, for liabilities to customers and deposited in the non-interest bearing escrow account, respectively and as of June 30, 2023, there was $168,304 for liabilities to customers.

 

Derivative financial instruments

 

The Company assesses classification of its equity-linked instruments at each reporting date to determine whether a change in classification between equity and liabilities (assets) is required (Note 9). The Company can make an accounting policy election on the allocation order and choose the policy that management determines is most favorable. The Company elected to reclassify outstanding instruments based on allocating the unissued shares to contracts with the latest inception date resulting in the contracts with the earliest inception date being recognized as liabilities first.

 

The Company evaluates its convertible notes, equity instruments and warrants, to determine if those contracts or embedded components of those contracts qualify as derivatives (Note 9). The result of this accounting treatment is that the fair value of the embedded derivative is recorded at fair value each reporting period and recorded as a liability in the balance sheet. In the event the fair value is recorded as a liability (Note 14), the change in fair value is recorded in the statements of operations as other income or expense (Note 14).

 

In circumstances where the embedded conversion option in a convertible instrument is required to be bifurcated and there are also other embedded derivative instruments in the convertible instrument that are required to be bifurcated, the bifurcated derivative instruments are accounted for as a single, compound derivative instrument.

 

The classification of derivative instruments, including whether such instruments should be recorded as liabilities or as equity, is reassessed at the end of each reporting period. Equity instruments that are initially classified as equity that become subject to reclassification are reclassified to a liability at the fair value of the instrument on the reclassification date. Derivative instrument liabilities are classified in the balance sheet as current or non-current to correspond with their host instrument. The Company records the fair value of the remaining embedded derivative at each balance sheet date and records the change in the fair value of the remaining embedded derivative as other income or expense in the consolidated statements of operations.

 

Earnings Per Share

 

Basic income (loss) per share is calculated using the two-class method. Under the two-class method, basic income (loss) is computed by dividing net income (loss) available to common stockholders by the weighted-average number of common shares outstanding during the period excluding the effects of any potentially dilutive securities. Diluted income (loss) per share is computed similar to basic income (loss) per share, except that the denominator is increased to include the number of additional common shares that would have been outstanding if potential common shares had been issued if such additional common shares were dilutive. Diluted income (loss) per share includes the effect of potential common shares, such as the Company’s preferred stock, notes, warrants and stock options, to the extent the effect is dilutive. As the Company had net losses for all the periods presented, basic and diluted loss per share are the same, and additional potential common shares have been excluded, as their effect would be anti-dilutive.

 

 

The following securities were excluded from weighted average diluted common shares outstanding for the three and six months ended December 31, 2023 and 2022 because their inclusion would have been antidilutive:

 

  

December 31, 2023

  

December 31, 2022

 
Common stock options   75    20 
Common stock warrants   4,938    1,406 
Common stock issuable upon conversion of senior convertible note   -    369 
10% Series A cumulative redeemable convertible preferred stock   842,030    835,950 
Common stock issuable on conversion of Series C convertible preferred stock   991,467    - 
Common stock issuable on conversion of Series D convertible preferred stock   1,178,553    - 
Common stock issuable on conversion of Series D convertible preferred stock issuable from exercise of Series D preferred stock warrants issued in the Series D convertible preferred stock offering   1,209,564    - 
Total   4,226,627    837,745 

 

The table includes the number of shares of common stock potentially issuable upon a conversion of the Series C Convertible Preferred Stock and Series D Convertible Preferred Stock into shares of common stock. The table also includes any shares of common stock that would be issuable upon conversion of the Series D Preferred Stock issuable upon exercise of the preferred warrants issued in the Series D Convertible Preferred Stock offering. The conversion price used to estimate the number of common stock issuable for the Series C Convertible Preferred Stock, Series D Convertible Preferred Stock and common stock issuable on conversion of Series D Convertible Preferred Stock issuable from exercise of Series D Preferred Stock warrants (the “Series D Preferred Warrants”), was 90% of the Company’s Nasdaq Official Closing Price of $3.95 on December 31, 2023. Issuances of shares of common stock upon conversion of the Series D Convertible Preferred Stock and Common Warrants.

 

Recently Adopted Accounting Pronouncements

 

In June 2016, the FASB issued ASU 2016-13, Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments. The amendments included in ASU 2016-13 require the measurement of all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts. Although the new standard, known as the current expected credit loss (“CECL”) model, has a greater impact on financial institutions, most other organizations with financial instruments or other assets (trade receivables, contract assets, lease receivables, financial guarantees, loans and loan commitments, and held-to-maturity (HTM) debt securities) are subject to the CECL model and will need to use forward-looking information to better evaluate their credit loss estimates. Many of the loss estimation techniques applied today will still be permitted, although the inputs to those techniques will change to reflect the full amount of expected credit losses. The Company adopted this standard as of July 1, 2023. The adoption of this guidance did not have a material impact on the accompanying unaudited condensed consolidated financial statements.

 

In October 2021, the FASB issued ASU 2021-08, Business Combinations (Topic 805): Accounting for Contract Assets and Contract Liabilities from Contracts with Customers, which requires an acquirer in a business combination to recognize and measure contract assets and contract liabilities in accordance with Accounting Standards Codification Topic 606. The guidance is effective for fiscal years beginning after December 15, 2022 and early adoption is permitted. The Company is currently evaluating the impact that the adoption of this guidance will have on its unaudited condensed consolidated financial statements. The Company adopted this standard as of July 1, 2023. The adoption of this guidance did not have a material impact on the accompanying unaudited condensed consolidated financial statements.

 

Recently Issued Accounting Standards

 

In December 2023, the FASB issued ASU 2023-09, Income Taxes—Income Taxes (Topic 740): Improvements to Income Tax Disclosures (“ASU 2023-09”). ASU 2023-09 modifies the rules on income tax disclosures to enhance the transparency and decision-usefulness of income tax disclosures, particularly in the rate reconciliation table and disclosures about income taxes paid. The amendments are intended to address investors’ requests for income tax disclosures that provide more information to help them better understand an entity’s exposure to potential changes in tax laws and the ensuing risks and opportunities and to assess income tax information that affects cash flow forecasts and capital allocation decisions. The guidance also eliminates certain existing disclosure requirements related to uncertain tax positions and unrecognized deferred tax liabilities. ASU 2023-09 is effective for public business entities for annual periods beginning after December 15, 2024. All entities are required to apply the guidance prospectively but have the option to apply it retrospectively. Early adoption is permitted. The Company is currently evaluating the impact that the adoption of this guidance will have on its unaudited condensed consolidated financial statements.

 

In June 2022, the FASB issued ASU 2022-03, Fair Value Measurement (Topic 820): Fair Value Measurement of Equity Securities Subject to Contractual Sale Restrictions (“ASU 2022-03”), which clarifies the guidance in Accounting Standards Codification Topic 820, Fair Value Measurement (“Topic 820”), when measuring the fair value of an equity security subject to contractual restrictions that prohibit the sale of an equity security and introduces new disclosure requirements for equity securities subject to contractual sale restrictions that are measured at fair value in accordance with Topic 820. ASU 2022-03 is effective for fiscal years beginning after December 15, 2023, including interim periods within those fiscal years, and early adoption is permitted. The Company is currently evaluating the impact that the adoption of this guidance will have on its unaudited condensed consolidated financial statements.

 

 

From time to time, new accounting pronouncements are issued by the FASB or other standard setting bodies that the Company adopts as of the specified effective date. The Company does not believe that the impact of recently issued standards that are not yet effective will have a material impact on the Company’s financial position or results of operations upon adoption.

 

v3.24.1
Other Receivables
6 Months Ended
Dec. 31, 2023
Receivables [Abstract]  
Other Receivables

Note 3 – Other Receivables

 

The components of other receivables are as follows:

  

   December 31, 2023   June 30, 2023 
Indirect taxes  $147,019   $21,024 
Other   146,855    476,579 
Other receivables  $293,874   $497,603 

 

v3.24.1
Prepaid Expenses and Other Current Assets
6 Months Ended
Dec. 31, 2023
Prepaid Expenses And Other Current Assets  
Prepaid Expenses and Other Current Assets

Note 4 – Prepaid Expenses and Other Current Assets

 

The components of prepaid expenses and other current assets are as follows:

 

   December 31, 2023   June 30, 2023 
Prepaid marketing costs  $14,264   $53,365 
Prepaid insurance   281,532    265,974 
Prepaid gaming costs   25,934    375,082 
Other   80,660    11,609 
Prepaid expenses and other current assets  $402,390   $706,030 

 

v3.24.1
Equipment
6 Months Ended
Dec. 31, 2023
Property, Plant and Equipment [Abstract]  
Equipment

Note 5 – Equipment

 

The components of equipment are as follows:

 

   December 31, 2023   June 30, 2023 
Computer equipment  $        -   $36,630 
Furniture and equipment   -    35,943 
Equipment, at cost        72,573 
Accumulated depreciation   -    (52,560)
Equipment, net  $-   $20,013 

 

Depreciation expense was $3,535 and $13,899 for the three months ended December 31, 2023 and 2022 and $8,757 and $36,312 for the six months ended December 31, 2023 and 2022, respectively. All Equipment depreciation expense was for the EEG iGaming segment.

 

During the three and six months ended December 31, 2023, the Company recognized a total impairment charge of $13,192 on its Equipment long-lived assets. All Equipment asset impairment charges were for the EEG iGaming segment. There were no impairment charges on Equipment long-lived assets identified for the three and six months ended December 31, 2022.

 

 

v3.24.1
Goodwill and Intangible Assets
6 Months Ended
Dec. 31, 2023
Goodwill and Intangible Assets Disclosure [Abstract]  
Goodwill and Intangible Assets

Note 6 – Goodwill and Intangible Assets

 

A summary of the changes in the balance of goodwill by segment is as follows:

 

   EEG iGaming   EEG Games   Total 
             
Goodwill, balance as of June 30, 2023  $3,511,391   $979,832   $4,491,223 
Foreign currency translation   44,949    -    44,949 
Asset impairment charges   (3,556,340)   (979,832)   (4,536,172)
Goodwill, balance as of December 31, 2023  $-   $-   $- 

 

At December 31, 2023, the Company concluded that impairment indicators existed considering that the Company delisted from Nasdaq, had management changes in the EEG iGaming segment and continued to see revenues decline in the EEG iGaming segment and they were significantly down from levels seen in the previous year and in the previous quarters and EEG Games segment was not performing at the level previously expected. This, the decline in the Company’s stock price and other factors were determined to be a triggering event and the long-lived assets of the Company were quantitatively tested for impairment.

 

The Company performed its impairment tests on its long-lived assets, including its definite-lived intangible assets using an undiscounted cash flow analysis to determine if the cash flows expected to be generated by the asset groups over the estimated remaining useful life of the primary assets were sufficient to recover the carrying value of the asset groups, which were determined to be at the business component level. Based on the circumstances described above as of December 31, 2023, the Company determined that the EEG Games asset group was recoverable under the undiscounted cash flow recoverability test but the EEG iGaming asset group was not recoverable. Accordingly, the Company estimated the fair value of its EEG iGaming individual long-lived assets to determine if any asset impairment charges were present. The Company’s estimation of the fair value of the definite-lived intangible assets considering the current results and impacts expected from the delisting from Nasdaq and concluded that the fair values of the EEG iGaming intangibles were no longer recoverable and recognized impairment totaling $1,380,280 for tradename, $2,546,981 for developed technology and software, $4,252,423 for player relationships and $252,094 for internal-use software. The table below reflects the adjusted gross carrying amounts for these intangible assets. There were no asset impairment charges for long-lived assets, including definite-lived intangible assets, for the three and six months ended December 31, 2022.

 

 

Further, in accordance with ASC 350, for goodwill, the Company performed a goodwill impairment test, which compared the estimated fair value of each reporting unit to its respective carrying values. The estimated fair value of each reporting unit was derived primarily by utilizing a discounted cash flows analysis. The results of the impairment test performed as of December 31, 2023, indicated that the carrying value of the iGaming and GGC reporting units exceeded their estimated fair values determined by the Company. At December 31, 2023, the Company recognized goodwill impairments of $3,556,340 for the iGaming Malta reporting unit of the EEG iGaming segment, and $979,832 for the GGC reporting unit, in the EEG Games segment, totaling $4,536,172 in asset impairment charges in the unaudited condensed consolidated statements of operations. This impaired all the remaining goodwill of the Company.

 

Similarly, at December 31, 2022, the Company recognized goodwill impairments of $14,500,000 for the iGaming Malta reporting unit of the EEG iGaming segment, and goodwill of $1,635,000 for the GGC reporting unit, in the EEG Games segment, totaling $16,135,000 in asset impairment charges in the unaudited condensed consolidated statements of operations.

 

In total, as described in detail above, the Company recorded $12,967,950 of goodwill and intangible asset impairment charges for the three and six months ended December 31, 2023 and $16,135,000 of goodwill asset impairment charges for the three and six months ended December 31, 2022.

 

The assumptions used in the cost and undiscounted and discounted cash flow analyses require significant judgment, including judgment about appropriate growth rates, and the amount and timing of expected future cash flows. The Company’s forecasted cash flows were based on the current assessment of the markets and were based on assumed growth rates expected as of the measurement date. The key assumptions used in the cash flows were revenue growth rates, operating expenses and gross margins and the discount rates in the discounted cash flows. The assumptions used consider the current early growth stage of the Company. The industry markets are currently at volatile levels and future developments are difficult to predict. The Company believes that its procedures for estimating future cash flows for each reporting unit, asset group and intangible asset are reasonable and consistent with current market conditions as of the testing date. If the markets that impact the Company’s business continue to deteriorate, the Company could recognize further long-lived asset impairment charges.

 

The table below reflects the adjusted gross carrying amounts for these intangible assets. The intangible amounts comprising the intangible asset balance are as follows:

 

   December 31, 2023   June 30, 2023 
   Gross Carrying Amount   Accumulated Amortization   Net Carrying Amount   Gross Carrying Amount   Accumulated Amortization   Net Carrying Amount 
Tradename  $900,333    (171,882)   728,451   $2,801,963   $(566,501)  $2,235,462 
Developed technology and software   3,400,333    (1,428,140)   1,972,193    9,240,018    (3,757,061)   5,482,957 
Gaming licenses   -    -    -    724,431    (724,431)   - 
Player relationships   333,334    (140,007)   193,327    10,022,587    (4,621,655)   5,400,932 
Internal-use software   -    -    -    226,438    (21,162)   205,276 
Total  $4,634,000    (1,740,029)   2,893,971   $23,015,437   $(9,690,810)  $13,324,627 

 

During the three months and six months ended December 31, 2023, the Company recorded amortization expense for its intangible assets of $1,072,521 and $2,154,248, respectively. The amortization for EEG iGaming segment was $823,945 and $1,657,097, and for the EEG Games segment was $248,576 and $497,151, for the three and six months ended December 31, 2023, respectively. During the three months and six months ended December 31, 2022, the Company recorded amortization expense for its intangible assets of $1,912,257 and $3,752,562, respectively. The amortization for EEG iGaming segment was $1,663,671 and $3,255,411, and for the EEG Games segment was $248,586 and $497,151, for the three and six months ended December 31, 2022, respectively.

 

The estimated future amortization related to definite-lived intangible assets is as follows:

 

      
Remainder of Fiscal 2024  $497,149 
Fiscal 2025   994,298 
Fiscal 2026   919,625 
Fiscal 2027   98,218 
Fiscal 2028   98,218 
Thereafter   286,463 
Total  $2,893,971 

 

 

v3.24.1
Accounts Payable and Accrued Expenses
6 Months Ended
Dec. 31, 2023
Payables and Accruals [Abstract]  
Accounts Payable and Accrued Expenses

Note 7 – Accounts Payable and Accrued Expenses

 

The components of accounts payable and accrued expenses are as follows:

 

   December 31, 2023   June 30, 2023 
Trade accounts payable  $4,512,575   $4,469,927 
Accrued marketing   2,012,710    1,054,085 
Accrued payroll and benefits   303,035    298,636 
Accrued gaming liabilities   123,243    145,393 
Accrued professional fees   480,000    286,314 
Accrued jackpot liabilities   -    91,892 
Accrued legal settlement (Note 10)   450,000    - 
Accrued other liabilities   606,557    759,947 
Total  $8,488,120   $7,106,194 

 

v3.24.1
Related Party Transactions
6 Months Ended
Dec. 31, 2023
Related Party Transactions [Abstract]  
Related Party Transactions

Note 8 – Related Party Transactions

 

The Company’s Chief Executive Officer owns less than 5% of Oddin.gg, a vendor of the Company, that was owed $0 and $47,895 by the Company as of December 31, 2023 and June 30, 2023, respectively. The Company incurred no cost of revenue to Oddin.gg for the three and six months ended December 31, 2023 and $43,107 and $72,107 cost of revenue for the three and six months ended December 31, 2022. On October 3, 2023, the Company signed an agreement to integrate the Oddin.gg esports iFrame solution that is expected to allow the Company to offer esports wagering to its iGaming customers. The integration of the Oddin.gg’s esports iFrame solution has been completed by the Company and is expected to be utilized towards the end of fiscal 2024. The agreement requires the Company to pay Oddin.gg a revenue share based on the net gaming revenues generated from esports wagering.

 

The Company reimbursed the former Chief Executive Officer for office rent and related expenses. The Company incurred charges owed to the former Chief Executive Officer for office expense reimbursement of $0 and $1,200 for the three and six months ended December 31, 2022, respectively. The former Chief Executive Officer was terminated by the Board from his position as Chief Executive Officer on December 3, 2022. The former Chief Executive Officer resigned from the Board on December 23, 2022. Other than the remaining amount of the legal settlement of $450,000 (as described in Note 10), there were no amounts payable to the former Chief Executive Officer as of December 31, 2023 and June 30, 2023.

 

On May 4, 2017, the Company entered into a services agreement and a referral agreement with Contact Advisory Services Ltd., an entity that is partly owned by a member of the Board of Directors. The Company incurred general and administrative expenses of $8,130 and $12,194 for three and six months ended December 31, 2023, respectively, and $1,339 and $4,274 for three and six months ended December 31, 2022, respectively, in accordance with these agreements. As of December 31, 2023 and June 30, 2023, there was approximately $10,263 and $12,700 amounts payable to Contact Advisory Services Ltd, respectively.

 

The Company’s Chief Operating Officer was previously its former Chief Financial Officer and Chief Operating Officer and his services as the former Chief Financial Officer and Chief Operating Officer were previously retained through a consultancy agreement dated April 2, 2022 and an employment agreement dated April 2, 2022. The Company remitted monthly payments to its former Chief Financial Officer of NZD 36,995 ($23,524 translated using the exchange rate in effect at June 30, 2022) under the consultancy agreement and $500 per month under the employment agreement. In connection with this appointment the Company provided a one-time issuance of 2,000 shares of Common Stock to the former Chief Financial Officer and Chief Operating Officer. The former Chief Financial Officer and Chief Operating Officer resigned from his roles on December 31, 2022, and the consultancy agreement and employment agreement were terminated. He later rejoined the Company as the Chief Operating Officer on May 29, 2023 under a new employment agreement and subsequently has announced his resignation from his position as Chief Operating Officer, effective April 30, 2024, and will remain in his position as a member of the Company’s Board of Directors.

 

 

v3.24.1
Debt
6 Months Ended
Dec. 31, 2023
Debt Disclosure [Abstract]  
Debt

Note 9 – Debt

 

Senior Convertible Note

 

In the year ended June 30, 2022, on February 22, 2022, the Company exchanged the existing senior convertible note (the “Old Senior Convertible Note”) with a remaining principal of $29,150,001, with the Senior Convertible Note in the aggregate principal of $35,000,000.

 

On September 19, 2022 as part of the Company’s September 2022 Offering (defined below) of shares of common stock and warrants to purchase common stock, the Company remitted to the Holder an amount of $2,778,427 from the proceeds reducing the Senior Convertible Note principal balance to $32,221,573.

 

On December 19, 2022, as part of the Registered Direct Offering (Note 12) the Company paid the Holder an amount equal to $1,073,343 for interest due and interest prepaid through February 28, 2023.

 

On January 27, 2023, the Company received the written consent of the Holder to lower the conversion price of the Senior Convertible Note to 90% of the lowest volume-weighted average price (“VWAP”) (as defined in the Senior Convertible Note) of the Common Stock for a trading day during the five (5) consecutive trading day period ending, and including, the applicable date that the conversion price is lowered for purposes of a conversion, in accordance with Section 7(g) of the Senior Convertible Note (as adjusted for stock splits, stock dividends, stock combinations, recapitalizations and similar events during such measuring period) until further written notice to the Holder from the Company. From January 27, 2023 through April 28, 2023, the date of the Senior Convertible Note was converted to Series C Convertible Preferred Stock, pursuant to the debt for equity exchanges, and after increasing the Senior Convertible Note by $2,950,010, for fees of $450,010 and converted accrued liabilities of $2,500,000 pursuant to an amendment and waiver dated February 16, 2023 (the “Amendment”) related to the sale of the Bethard Business, the Holder exchanged $19,261,583 in aggregate principal amount of the Senior Convertible Note for an aggregate of 2,242,143 shares of our common stock, at the lowered conversion prices (the “Exchanges”) and recorded a loss on extinguishment of the Senior Convertible Note of $3,616,372 related to the conversions. Following the Exchanges and the impact of the Amendment, $15,910,000 in aggregate principal amount of the Senior Convertible Note remained outstanding until April 28, 2023, when it was converted to the Series C Convertible Preferred Stock.

 

Senior Convertible Note Make-Whole Derivative Liability

 

Prior to the conversion of the Senior Convertible Note into the Series C Convertible Preferred Stock on April 28, 2023, the make-whole provision in the Senior Convertible Note was a derivative liability. This considered that the Company had obtained debt waivers from the Holder for its breaches of debt covenants. The Company’s historical stock price had also traded at levels significantly in excess of the Conversion Floor Price.

 

On April 28, 2023, the date of the conversion of the Senior Convertible Note into the Series C Convertible Preferred Stock the derivative liability was eliminated and no balance is recorded in the unaudited condensed consolidated balance sheet at December 31, 2023 and June 30, 2023. The Company recognized a gain in the Change in fair value of derivative liability on Senior Convertible Note of $8,324,802 and $8,599,666 as a gain in the unaudited condensed consolidated statement of operations for the three and six months ended December 31, 2022. No amounts were recognized in the three months ended December 31, 2023 due to the elimination of the derivative liability.

 

Series C Convertible Preferred Stock and Series D Convertible Preferred Stock Make-Whole Derivative Liability Warrants

 

The Company assesses classification of its equity-linked instruments at each reporting date to determine whether a change in classification between equity and liabilities (assets) is required. The Company can make an accounting policy election on the allocation order and choose the policy that management determines is most favorable. The Company elected to reclassify outstanding instruments based on allocating the unissued shares to contracts with the latest inception date resulting in the contracts with the earliest inception date being recognized as liabilities first. Due to the issuances of shares during the three months ended December 31, 2023, and the lack of authorized and unissued shares available, the Company was required to assess its classification of its equity instruments during this period. On December 5, 2023 the Company determined it did not have enough authorized and unissued shares to satisfy the Series C Convertible Preferred Stock and using the last contract entered into sequencing election. Due to this the amounts of the carrying amounts of the Series C Convertible Preferred Stock was reclassed to Mezzanine equity in the balance sheet and the Company determined that a derivative related to the conversion feature was required. This was recorded at fair value using a Monte-Carlo method with assumptions that will fluctuate based on the Company’s share price, market capitalization, assets carrying value, and the Company’s estimates of the discount rate, risk-free rate, remaining term of the conversion features and credit and non-performance risk. The valuations are derived from techniques which utilize inputs, certain of which are significant and unobservable, that result in classification of the change of control redemption liabilities as Level 3 fair value measurements and as such recorded a derivative liability of $1,820,000 on December 5, 2023 on the initial recognition the derivative liability. The fair value of the derivative liability was $2,356,698 on December 31, 2023, with $536,698 (Note 14) recorded as a change in fair value of derivative liability in the unaudited condensed consolidated statement of operations. The Series D Convertible Preferred Stock, Series D Preferred Warrants and Series D Common Warrants were not reclassified as they were limited to the 9.99% beneficial owner cap per the Series D Convertible Preferred Stock Certificate of Designations at December 31, 2023, and therefore the Company had authorized and unissued shares to cover the contracted number. See Note 14 for further discussion of the fair value determined for the derivative liability for the period ended December 31, 2023.

 

September 2022 Warrants

 

On September 19, 2022, the Company completed, an equity offering in which it sold 750 units at $10,000 consisting of one share of Common Stock and one warrant for a total of 750 September 2022 Warrants with an exercise price of $10,000 (the “September 2022 Offering”). The Company also sold a further 90 September 2022 Warrants in an overallotment with an exercise price of $10,000 issued to the underwriters of the offering on September 19, 2022.

 

The September 2022 Warrants may be exercised at any time after issuance for one share of Common Stock of the Company at an exercise price of $10,000. The September 2022 Warrants also contain a beneficial ownership limitation of 4.99% which may be increased up to 9.99%, provided that any such increase will not be effective until the 61st day after delivery of a notice to the Company of such increase. The warrants are not callable by the Company.

 

The Company determined the September 2022 Warrants should be classified as a liability as the warrants are redeemable for cash in the event of a fundamental transaction, as defined in the Warrant Agreement, pursuant to which the September 2022 Warrants were purchased, which includes a change in control. The Company has recorded a liability for the September 2022 Warrants at fair value on the issuance date with subsequent changes in fair value reflected in earnings. On September 19, 2022, the date of the Common Stock issuance, the Company determined the total fair value of the September 2022 Warrants to be $5,286,288. On December 31, 2023 and June 30, 2023, the Company determined the total fair value of the September 2022 Warrants to be $0 and $251,876, respectively. The change in fair value of the September 2022 Warrants liability recorded in the unaudited condensed consolidated statement of operations for the three and six months ended December 31, 2023 were gains of $22,361 and $251,876, respectively. The change in fair value of the September 2022 Warrants liability recorded in the unaudited condensed consolidated statement of operations for the three and six months ended December 31, 2022 were gains of $1,536,732 and $3,018,834, respectively. See Note 14 for additional disclosures related to the change in the fair value of the warrant liabilities.

 

 

March 2022 Warrants

 

On March 2, 2022, the Company completed the March 2022 Offering, an equity offering in which it sold 375 units at $40,000 consisting of one share of Common Stock and one warrant for a total of 375 March 2022 Warrants with an exercise price of $40,000. The Company also sold a further 56 March 2022 Warrants in an overallotment with an exercise price of $40,000 issued to the underwriters of the offering on April 1, 2022.

 

The March 2022 Warrants may be exercised at any time after issuance for one share of Common Stock of the Company at an exercise price of $40,000. The March 2022 Warrants are callable by the Company should the volume weighted average share price of the Company exceed $120,000 for each of 20 consecutive trading days following the date such warrants become eligible for exercise. The March 2022 Warrants also contain a beneficial ownership limitation of 4.99% which may be increased up to 9.99%, provided that any such increase will not be effective until the 61st day after delivery of a notice to the Company of such increase.

 

The Company determined the March 2022 Warrants should be classified as a liability as the warrants are redeemable for cash in the event of a fundamental transaction, as defined in the Common Stock Purchase Warrant Agreement pursuant to which the March 2022 Warrants were purchased, which includes a change in control. The Company has recorded a liability for the March 2022 Warrants at fair value on the issuance date with subsequent changes in fair value reflected in earnings. On March 2, 2022, the date of the Common Stock issuance, the Company determined the total fair value of the March 2022 Offering Warrants to be $9,553,500 and on the date of the Common Stock issuance, the Company determined the total fair value of the April 2022 Overallotment to be $607,500. On December 31, 2023 and June 30, 2023, the Company determined the total fair value of the March 2022 Warrants to be $86,250 and $113,850, respectively. The change in fair value of the March 2022 Warrants liability recorded in the unaudited condensed consolidated statement of operations for the three and six months ended December 31, 2023, were gains of $51,750 and $27,600, respectively. The change in fair value of the March 2022 Warrants liability recorded in the unaudited condensed consolidated statement of operations for the three and six months ended December 31, 2022, were gains of $1,035,000 and $1,897,500, respectively. See Note 14 for additional disclosures related to the change in the fair value of the warrant liabilities.

 

Series A and Series B Warrants

 

On June 2, 2021, the Company issued 50 Series A Warrants and 50 Series B Warrants (the Series B Warrants expired June 2, 2023) to the holder of the Old Senior Convertible Note. The Exchange Agreement pursuant to which the Old Senior Convertible Note was exchanged for the Senior Convertible Note, the Note to Preferred Stock Exchange Agreement and conversion to the Series C Convertible Preferred Stock did not impact the Series A Warrants and Series B Warrants previously issued and outstanding. The Series A Warrants may be exercised at any time after issuance for one share of Common Stock of the Company at an exercise price of $700,000. The Series A Warrants are callable by the Company should the volume weighted average share price of the Company exceed $1,300,000 for each of 30 consecutive trading days following the date such warrants become eligible for exercise. The Series A Warrants also contain a beneficial ownership limitation of 4.99% which may be increased up to 9.99%, provided that any such increase will not be effective until the 61st day after delivery of a notice to the Company of such increase.

 

 

The Company determined the Series A and Series B Warrants should be classified as a liability as the warrants are redeemable for cash in the event of a fundamental transaction, as defined in the Senior Convertible Note, which includes a change in control. The Company has recorded a liability for the Series A Warrants and Series B Warrants at fair value on the issuance date with subsequent changes in fair value reflected in earnings. At December 31, 2023 and June 30, 2023, the Company determined the total fair value of the Series A Warrants to be $0 (Series B Warrants expired June 2, 2023). There was no change in the fair value of the Series A Warrants liability recorded in the unaudited condensed consolidated statement of operations for the three and six months ended December 31, 2023. The change in fair value of the Series A Warrants and Series B Warrants liability recorded in the unaudited condensed consolidated statements of operations for the three and six months ended December 31, 2022 was a gain of $105,953. See Note 14 for additional disclosures related to the change in the fair value of the warrant liabilities.

 

v3.24.1
Commitments and contingencies
6 Months Ended
Dec. 31, 2023
Commitments and Contingencies Disclosure [Abstract]  
Commitments and contingencies

Note 10 – Commitments and contingencies

 

Commitments

 

On August 17, 2020, the Company entered into an agreement with Bally’s Corporation, an operator of various online gaming and wagering services in the state of New Jersey, USA, to assist the Company in its entrance into the sports wagering market in New Jersey under the State Gaming Law. The commencement date of the arrangement with Bally’s Corporation was March 31, 2021. The Company paid $1,550,000 and issued 2 shares of Common Stock in connection with the commencement of the arrangement. The Bally’s Corporation agreement extends for 10 years from July 1, 2021, the date of commencement, requiring the Company to pay $1,250,000 and issue 1 share of Common Stock on each annual anniversary date. As of December 31, 2023, the future annual commitments by the Company under this agreement are estimated at $1,250,000 and 1 share of Common Stock payable each year through the year ended June 30, 2030. During each of the three and six months ended December 31, 2023 and 2022, the Company recorded $342,333 and $684,665, respectively, in sales and marketing expense for its arrangement with Bally’s Corporation. There was approximately $1,928,000 and $1,250,000 in accounts payable and accrued expenses in the unaudited condensed consolidated financial statements outstanding and payable to Bally’s Corporation as of December 31, 2023 and June 30, 2023, respectively. On October 28, 2022, the Company determined that it would close down its vie.gg New Jersey operations and exit its transactional waiver from the New Jersey Division of Gaming Enforcement. On September 28, 2023, the Company entered into an online wagering and services agreement with Delasport Limited that has an initial term of 18 months with subsequent annual renewals. The agreement has annual commitment of approximately $385,000.

 

 

The Company has signed a subscription and operating agreement with Game Fund Partners LLC to support the development of a planned $300,000,000 game fund. Under the agreements, the Company will initially invest approximately $2,000,000 of Company shares into 20% of the general partnership of the fund, and the Company will become part of the management and investment committee that manages an investment fund focused on joint projects and investment vehicles to fuel growth in the areas of gaming, data, blockchain, online gaming, and joint casino hotel investments. The Company has agreed to contribute 3 shares to the fund during the period in which the fund receives total capital commitments of $100,000,000. The Company has agreed to contribute an additional 3 shares to the fund during the period in which the fund reaches total capital commitments of $200,000,000. As of December 31, 2023, the Company has not contributed any shares of its Common Stock to the fund.

 

In the ordinary course of business, the Company enters into multi-year agreements to purchase sponsorships with professional teams as part of its marketing efforts to expand competitive esports gaming. During the three and six months ended December 31, 2023, the Company recorded $90,544 and $181,088, respectively, and during the three and six months ended December 31, 2022, the Company recorded $578,498 and $816,183, respectively, in sales and marketing expense for these arrangements. As of December 31, 2023, the commitments under these agreements are estimated at approximately $159,000 for the remainder of the year ending June 30, 2024 and approximately $225,000 for the year ended June 30, 2025.

 

Contingencies

 

On November 7, 2023, the Company entered into a confidential settlement agreement and general release (the “Legal Settlement Agreement”) with Grant Johnson, the former Chairman of the board of directors and Chief Executive Officer of the Company, with respect to all disputes and pending litigation between the Company and Mr. Johnson. Pursuant to the Legal Settlement Agreement, the parties have agreed to settle and resolve any and all disputes between the parties, including without limitation, disputes arising out of or relating to the following litigation:

 

  (i) A complaint filed on December 23, 2022 by Mr. Johnson against the Company in the United States District Court for the Southern District of New York;
  (ii) an amended complaint filed on February 28, 2023 by Mr. Johnson against the Company; and
  (iii) a counterclaim filed on May 24, 2023 by the Company against Mr. Johnson (together with (i) and (ii) above, the “Actions”).

 

Pursuant to the Legal Settlement Agreement, Mr. Johnson and the Company settled the Actions and provided a general release of all claims, whether or not raised in the pending litigation, and included mutual non-disparagement agreements. No party admitted any liability by entering into the Legal Settlement Agreement. Pursuant to the Legal Settlement Agreement, the Company has agreed to make an aggregate payment of $500,000 in cash to Mr. Johnson (which among includes attorneys’ fees and costs), comprised of an initial payment of $50,000 beginning approximately thirty (30) days after the signing of the Legal Settlement Agreement, with subsequent payments of $50,000 due on each subsequent thirtieth (30th) day of each month thereafter until fully paid. The case regarding the above Actions and settlement is captioned Grant Johnson v. Esports Entertainment Group, Inc. 1:22-cv-10861 (SDNY). As of December 31, 2023, the Company has recorded $450,000 as a liability in accounts payable and other accrued expenses in the unaudited condensed consolidated balance sheet and an expense of $0 and $500,000 for the three and six months ended December 31, 2023, in general and administrative expenses in the unaudited condensed consolidated statement of operations.

 

On March 31, 2022, the Company filed a statement of claim against Metaverse Partners for breach of contract, fraud and defamation. The Company seeks damages in an amount to be determined at the upcoming hearing, but not less than $50,000 plus interest at the statutory rate, and an order directing the defendant to discontinue their extortion and defamation. Subsequently, on May 17, 2022, Metaverse Partners filed counterclaims in arbitration against the Company and former CEO for breach of contract, fraud and defamation claiming damages of not less than $5,000,000. The Company and Metaverse Partners have agreed to an arbitration hearing to take place in June 2024 to resolve any potential disputes pursuant to previous dealings between the companies. At this time we are unable to reasonably estimate a potential liability, if any, and expect to vigorously defend on this matter.

 

The Company at times may be involved in pending or threatened litigation relating to claims arising from its operations in the normal course of business. Some of these proceedings may result in fines, penalties, judgments or costs being assessed against the Company at some future time.

 

In determining the appropriate level of specific liabilities, if any, the Company considers a case-by-case evaluation of the underlying data and updates the Company’s evaluation as further information becomes known. Specific liabilities are provided for loss contingencies to the extent the Company concludes that a loss is both probable and estimable. Other than related to the Legal Settlement Agreement discussed above, the Company did not have any liabilities recorded for loss contingencies as of December 31, 2023 and June 30, 2023. However, the results of litigation are inherently unpredictable, and the possibility exists that the ultimate resolution of one or more of these matters could result in a material effect on the Company’s financial position, results of operations or liquidity.

 

Other than as discussed above, the Company is currently not involved in any other litigation that it believes could have a material adverse effect on the Company’s financial condition or results of operations.

 

 

v3.24.1
Revenue and Geographic Information
6 Months Ended
Dec. 31, 2023
Revenue from Contract with Customer [Abstract]  
Revenue and Geographic Information

Note 11 – Revenue and Geographic Information

 

The Company is a provider of iGaming, traditional sports betting and esports services that commenced revenue generating operations during the year ended June 30, 2021 with the acquisitions of Argyll, Flip Sports Limited (“FLIP”), EGL, Lucky Dino, and GGC. The Company acquired Bethard in July 2021 adding to its revenue generating operations. The revenues and long-lived assets of Lucky Dino, Argyll (until November 30, 2022 when no further bets were taken as part of the winding down of the Argyll operations), Bethard (until February 2023 when the operations of Bethard were sold), EGL (until disposed of on June 30, 2023), have been identified as the international operations as they principally service customers in Europe, inclusive of the United Kingdom. The revenues and long-lived assets of GGC principally service customers in the United States. The Company’s remaining businesses of Lucky Dino and GGC are the primary revenue generators for fiscal 2024.

 

A disaggregation of revenue by type of service for the three and six months ended December 31, 2023 and 2022 is as follows:

 

   2023   2022   2023   2022 
  

Three months ended

December 31,

  

Six months ended

December 31,

 
   2023   2022   2023   2022 
Online betting and casino revenues  $1,840,958   $5,538,486   $3,797,007   $14,133,832 
Esports and other revenues   741,069    870,919    1,474,837    1,880,837 
Total  $2,582,027   $6,409,405   $5,271,844   $16,014,669 

 

A summary of revenue by geography follows for the three and six months ended December 31, 2023 and 2022 is as follows:

 

   2023   2022   2023   2022 
  

Three months ended

December 31,

  

Six months ended

December 31,

 
   2023   2022   2023   2022 
United States  $741,069   $581,501   $1,474,837   $1,394,381 
International   1,840,958    5,827,904    3,797,007    14,620,288 
Total  $2,582,027   $6,409,405   $5,271,844   $16,014,669 

 

The Company’s revenue from EEG iGaming is principally recognized at the point in time when gaming occurs. The Company’s EEG Games revenue is recognized at a point in time for hardware and equipment and consulting services typically when a customer obtains control or receives the service and over time for subscriptions, maintenance, licensing and event management using the input method of time lapsed to measure the progress toward satisfying the performance obligation. A summary of revenue by recognized at point in time or over time is for the three months ended December 31, 2023 and 2022 is as follows:

 

   2023   2022   2023   2022 
  

Three months ended

December 31,

  

Six months ended

December 31,

 
   2023   2022   2023   2022 
Point in time  $2,021,898   $6,154,472   $4,254,047   $15,380,944 
Over time   560,129    254,933    1,017,797    633,725 
Total  $2,582,027   $6,409,405   $5,271,844   $16,014,669 

 

The deferred revenue balances were as follows:

 

   December 31, 2023   December 31, 2022 
Deferred revenue, beginning of the year  $989,027   $575,097 
Deferred revenue, end of the period  $1,267,682   $1,090,333 
Revenue recognized in the six months ended from amounts included in deferred revenue at the beginning of the year  $451,098   $428,107 

 

The majority of the deferred revenue at December 31, 2023 is expected to be recognized over the twelve months ending December 31, 2024.

 

A summary of long-lived assets by geography at December 31, 2023 and June 30, 2023 is as follows:

 

   December 31, 2023   June 30, 2023 
United States  $2,893,971   $5,146,469 
International   43,305    12,911,774 
Total  $2,937,276   $18,058,243 

 

 

v3.24.1
Equity
6 Months Ended
Dec. 31, 2023
Equity [Abstract]  
Equity

Note 12 – Equity

 

Common Stock

 

The following is a summary of common stock issuances for the six months ended December 31, 2023:

 

During the six months ended December 31, 2023, on August 15, 2023, the Company entered into a securities purchase agreement with the Holder (the “RD SPA”). The RD SPA related to an offering of (a) 2,500 shares of our common stock, $0.001 par value per share, for a price of $77.40 per share, directly to the Holder and (b) pre-funded warrants to purchase 10,420 shares of our common stock at a price of $77.40 per warrant, directly to the Holder (the “RD Pre-funded Warrants”), with all but $0.001 per warrant prepaid to the Company at the closing of the offering. The RD Pre-funded Warrants were exercisable immediately upon issuance. The exercise price of each RD Pre-funded Warrant was $77.40 per share of common stock, of which $77.00 was prepaid. The offering closed on August 15, 2023. On August 16, 2023 all the Pre-funded Warrants were exercised.

 

The RD SPA included the Holder waiving its rights to require the Company to cause a Subsequent Placement Optional Redemption (as defined in each of the Series C Convertible Preferred Stock Certificate of Designations (the “Series C Certificate of Designations”) and Series D Convertible Preferred Stock Certificate of Designations (the “Series D Certificate of Designations) (together the “Preferred Stock Certificates of Designations”) using the gross proceeds from the sale of the shares of common stock and warrants (including from the exercise thereof) and its rights to participate in an Eligible Subsequent Placement (as defined in each of the Preferred Stock Certificates of Designations) pursuant to Section 7(b) of the Preferred Stock Certificates of Designations, but only with respect to the offering and sale of the Securities contemplated by the RD SPA. As a result, the Company did not make any payments from the gross proceeds to the Holder. The gross proceeds from the issuance and sale of the shares of common stock were $193,500 and RD Pre-funded Warrants, were $806,500, before deducting the estimated offering expenses payable by the Company.

   

From July 1, 2023, through December 31, 2023, the Holder exchanged $16,309,814 in Series C Convertible Preferred Stock and $157,931 in accrued dividends, for 526,503 shares of our common stock at conversion prices equal to 90% of the lowest VWAP (as defined in the Senior Convertible Note) of our common stock for a trading day during the ten consecutive trading day period ending, and including, the applicable date that the conversion price was lowered for purposes of a conversion, or the floor price then in effect. The reduction in the Series C Convertible Preferred Stock was offset by the aggregate Alternate Conversion Floor Amount of $4,805,990 and additional accrued dividends of $223,050 over the same period.

 

Under the Settlement Agreements, dated August 15, 2023 (the “August 2023 Settlement Agreement”), as described below and October 6, 2023 (the “October 2023 Settlement Agreement”), between the Company and the Holder, in the event that the conversion price then in effect, as may be adjusted under the Settlement Agreements, is greater than 90% of the lowest VWAP of the common stock during the ten consecutive trading day period ending and including the trading day of an applicable conversion notice, the accrued and unpaid dividends on the outstanding shares of preferred stock shall automatically increase, pro rata, by the applicable Alternate Conversion Floor Amount (as defined in the Preferred Stock Certificates of Designations) or, at the Company’s option, the Company shall deliver the applicable Alternate Conversion Floor Amount to the holder on the applicable date of conversion. The Company’s shares of common stock issued in connection with these conversions were not registered under the Securities Act of 1933, as amended (the “Securities Act”), and were issued to an existing Holder of the Company’s securities without commission or additional consideration in reliance on the exemption from registration provided by Section 3(a)(9) of the Securities Act. As of December 31, 2023, the following these conversions, the number Series C Convertible Preferred Stock shares outstanding reduced to 1,775 from 14,601 at June 30, 2023, and $3,524,665 in aggregate amount of the Series C Convertible Preferred Stock remained outstanding.

   

During the six months ended December 31, 2023, per the August 2023 Settlement Agreement entered into with the Holder for the Company to issue common stock in partial settlement of the Registration Rights Fees payable (“RRA Fees”) under the Registration Rights Agreement (the “Series D RRA”), in connection with a delay in the filing of a registration statement for the purpose of registering the resale of the common stock issuable under the Holder’s Series D Convertible Preferred Stock and common warrants, despite the Company’s best efforts to avoid such delay, the Company agreed to initially issue 25 shares at $40.00 per share in partial settlement of RRA Fees.

 

Further, on October 6, 2023, the Company entered into the separate October 2023 Settlement Agreement with the Holder for the Company to issue common stock in partial settlement of the RRA Fees by the Company under the Series D RRA, and replacing the August 2023 Settlement Agreement. As of December 31, 2023, the Company was obligated to pay to the Holder a Registration Delay Payment of approximately $119,500, (subject to increase with respect to any additional RRA Fees that may accrue, from time to time, under the Series D RRA and subject to decrease in accordance with the October 2023 Settlement Agreement as described below).

 

The Company agreed to issue an additional 25 shares at $20.00 per share on October 6, 2023, (“Continued Settlement Price Per Share”) in partial settlement of RRA Fees. The Company further agreed to settle an additional $1,000 (or such other amount as the parties shall mutually agree) (“Further Settlements”) on each seven day anniversary of the October 2023 Settlement Agreement (or another date mutually agreed between the parties), until the earlier of (i) the date that the parties mutually terminate the October 2023 Settlement Agreement in writing, and (ii) such time as the remaining balance of the RRA Fees are paid in full, as applicable, to satisfy up to the remaining balance of the RRA Fees at a price per share equal to the lower of (1) 90% of the lowest VWAP per share of the common stock during the ten consecutive trading day period ending and including the trading day immediately preceding the additional share settlement, and (2) the Continued Settlement Price Per Share. As part of the settlement, the Holder also agreed to continue to waive, in part, applicable antidilution provisions within the Certificates of Designations governing the Series C Convertible Preferred Stock and Series D Convertible Preferred Stock such that the issuances of any settlement shares in accordance with the October 2023 Settlement Agreement shall not result in a Conversion Price for the applicable Conversion Amount (as such terms are defined in the Certificates of Designations governing the Series C Convertible Preferred Stock and Series D Convertible Preferred Stock) subject to such conversion less than the lesser of (A) the Conversion Price then in effect (without giving effect to any adjustments to the Conversion Price arising solely as a result of the issuances of the settlement shares under the October 2023 Settlement Agreement) and (B) the greater of (x) the Conversion Price then in effect (after giving effect to all adjustments to the Conversion Price (including, without limitation, such adjustments arising as a result of the issuances of the settlement shares under the October 2023 Settlement Agreement)) and (y) 90% of the lowest VWAP of the common stock during the ten consecutive trading day period ending and including such applicable conversion date under the terms of the Series C Convertible Preferred Stock or Series C Convertible Preferred Stock, as applicable.

 

The October 2023 Settlement Agreement further provides that, notwithstanding anything in the applicable Preferred Stock Certificates of Designations to the contrary, with respect to any given conversion of any Series C Convertible Preferred Stock or Series D Convertible Preferred Stock, to the extent such Conversion Price, as so adjusted, is greater than 90% of the lowest VWAP of the common stock during the ten (10) consecutive trading day period ending and including the trading day of the applicable conversion notice, a Conversion Floor Price Condition (as defined in the Certificates of Designations governing the Series C Convertible Preferred Stock and Series D Convertible Preferred Stock) shall be deemed to have occurred with respect to such conversion of the Series C Convertible Preferred Stock or Series D Convertible Preferred Stock, as applicable.

 

During the six months ended December 31, 2023, in addition to the issuances on August 17, 2023, and on October 6, 2023, as part of the Further Settlements, the Company issued 200 shares at $20.00 per share on November 3, 2023, 65 shares at $15.41 per share on November 10, 2023, 91 shares at $10.92 per share on November 17, 2023, 103 shares at $9.72 per share on November 24, 2023, 143 shares at $7.00 per share December 1, 2023 at 90% of the lowest VWAP per share of the common stock during the ten consecutive trading day period ending and including the trading day immediately preceding the additional share settlement.

 

Due to the down round price protection provision on the Series C Convertible Preferred Stock and Series D Convertible Preferred Stock, the Company recorded a deemed dividend within stockholders’ equity associated with the reduction in conversion price in effect prior to the Further Settlements for both the Series C Convertible Preferred Stock and Series D Convertible Preferred Stock to the conversion price as defined above, of $20,362,772 based on the incremental value to the Holder due to the conversion price reduction. This incremental value is presented on the unaudited condensed consolidated statement of operations as an addition to the net loss available to common stockholders of $10,979,863 and $20,362,772 in the three and six months ending December 31, 2023, respectively. The incremental value was determined by computing the additional shares the Series C Convertible Preferred Stock and Series D Convertible Preferred Stock that would be received based on the conversion price reduction multiplied by the estimated fair value of common stock of $77.40 as of August 17, 2023, $38.60 as of October 6, 2023, $24.00 as of November 3, 2023, $17.04 as of November 10, 2023, $11.92 as of November 17, 2023, $10.88 as of November 24, 2023, $7.44 as of December 1, 2023.

 

 

 

As discussed below, the Company obtained a partial waiver of the Holder’s Redemption Amounts, for the six months ended December 31, 2023, the Company sold an aggregate of 515,394 shares through “at the market” (or “ATM”) sales (“ATM Sales”) for gross proceeds of $5,452,460. The net proceeds from these ATM Sales under the ATM equity offering program of approximately $5,248,886 were allocated 50% to the Company, and 50% to the Holder, pursuant to the October Settlement Agreement. Fees paid to the agent related to these ATM Sales were approximately $203,574.

 

As of December 31, 2023, there were $2,295,822 of Redemption Proceeds (as defined below) instructed for deposit into the Escrow Account for the Holder. During the three and six months ended December 31, 2023, there was $322,120 of the Redemption Proceeds (as defined below) disbursed from the Escrow Account to the Holder for redemption of $321,048 of Series D Convertible Preferred Stock and $1,072 in accrued dividends for 312 shares of Series D Convertible Preferred Stock. As of December 31, 2023, the following these conversions, the number Series D Convertible Preferred Stock shares outstanding reduced to 3,988 from 4,300 at June 30, 2023, and $4,189,754 in aggregate amount of the Series D Convertible Preferred Stock remained outstanding.

 

Subsequent to December 31, 2023, the remaining $2,295,822 of the Redemption Proceeds (as defined below) disbursed from the Escrow Account to the Holder for redemption of $2,237,643 of Series D Convertible Preferred Stock and $58,179 in accrued for 2,129 shares of Series D Convertible Preferred Stock.

   
  During the six months ended December 31, 2023, in connection with the rounding up from the Reverse Stock Split December 2023, the Company issued 81,051 shares of common stock at par value.

 

The following is a summary of Common Stock issuances for the six months ended December 31, 2022:

 

During the six months ended December 31, 2022, as part of the September 2022 Offering, the Company sold 750 units at $10,000, consisting of one share of Common Stock and one warrant with an exercise price of $10,000, for gross proceeds of $7,536,000. The Company recorded the issuance of these shares at a fair value of $1,568,130 comprised of $6,854,418 of cash received from the offering equal to the gross proceeds, net of $681,582 issuance costs, and net of the fair value of the September 2022 Warrant liability of $5,286,288, calculated on issuance. The proceeds from the offering were designated for general working capital and to pay to the Holder of the Senior Convertible Note an amount of $2,778,427, including $2,265,928 equal to 50% of the gross proceeds over $2,000,000 following the payment of 7% in offering fees including underwriting discounts and $512,500 equal to the Holders participation in the September 2022 Offering, that was applied as a reduction of principal (see Note 9).
   
During the six months ended December 31, 2022, as part of the December Registered Direct Offering, the Company sold: (a) 177 shares of Common Stock to the Holder (the “Registered Direct Shares”) and (b) Pre-funded Warrants to purchase 447 shares of our common stock at a price of $3,748 per warrant (the “Pre-funded Warrants”), directly to the Holder, with all but $40.00 per warrant prepaid to the Company at the closing. The Company recorded the issuance of these shares at a fair value of $2,316,686 comprised of $2,316,686 of cash received from the offering equal to the gross proceeds, net of $170,001 issuance costs, $2,146,685. The Company remitted approximately $1,073,343 to the Holder to be applied to accrued interest and future interest payments under the Senior Convertible Note. The net proceeds received by the Company, after deducting underwriting discounts and commissions and offering expenses payable by the Company and amounts remitted to the Holder was $1,073,343. The Holder redeemed 165 of the Pre-funded warrants through December 31, 2022 for additional net proceeds of $6,566. Subsequent to December 31, 2022, the remaining 282 outstanding Pre-funded warrants were redeemed for net proceeds of $11,284.

 

Equity Distribution Agreement

 

On September 15, 2023, the Company entered into an Equity Distribution Agreement with Maxim Group LLC (“Maxim Group”) under which the Company sold, from time to time at its sole discretion, shares of the Company’s common stock, par value $0.001 per share, with aggregate gross sales proceeds of up to $7,186,257 through an ATM equity offering program under which Maxim Group acted as sales agent.

 

Under the Equity Distribution Agreement, the Company set the parameters for the sale of shares, including the number of shares to be issued, the time period during which sales are requested to be made, limitations on the number of shares that may be sold in any one trading day and any minimum price below which sales may not be made. Subject to the terms and conditions of the Equity Distribution Agreement, Maxim Group sold the shares by methods deemed to be an ATM equity offering as defined in Rule 415 promulgated under the Securities Act, including by means of ordinary brokers’ transactions at market prices, in block transactions or as otherwise agreed by Maxim and us.

 

The Equity Distribution Agreement provided that Maxim Group was entitled to compensation for its services equal to 3.0% of the gross proceeds of any shares of common stock sold through Maxim Group under the Equity Distribution Agreement. The Company had no obligation to sell any shares under the Equity Distribution Agreement, and could have at any time suspended solicitation and offers under the Equity Distribution Agreement.

 

The shares were issued pursuant to the Company’s shelf registration statement on Form S-3 (File No. 333-252370) and its registration on Form S-3 MEF (File No. 333-274542). The Company filed a prospectus supplement, dated September 15, 2023, with the SEC in connection with the offer and sale of the shares pursuant to the Equity Distribution Agreement (the “Prospectus Supplement”).

 

The Equity Distribution Agreement contained customary representations, warranties and agreements of the Company and customary conditions to completing future sale transactions, indemnification rights and obligations of the parties and termination provisions.

 

As part of the filing of the Equity Distribution Agreement, the Company entered into a waiver agreement (“EDA Waiver”) on September 15, 2023, with the Holder of the Series C Convertible Preferred Stock and the Series D Convertible Preferred Stock, as a condition to filing the registration statement on Form S-3 MEF on September 15, 2023 and the prospectus supplement on September 15, 2023 for the “at the market” offering. The EDA Waiver allowed the Company to proceed with the initial filing of such registration statement and prospectus supplement with the SEC and not with respect to (x) any subsequent amendment or supplement thereto, (y) the issuance and sale of any of the Company’s securities contemplated by thereby or (z) any future Subsequent Placement (as defined in the Securities Purchase Agreement, dated April 30, 2023, among the Company and the buyers named therein).

 

The Company is unable to further use the ATM facility due to its voluntary delisting and suspension from Nasdaq and subsequent trading on the “Pink Market” of the OTC.

 

The Company also entered into a waiver agreement (“October 2023 Waiver”) on October 6, 2023, with the Holder, as a condition to access any net proceeds from the future sale of shares of common stock under the Company’s previously announced ATM equity offering program pursuant to a prospectus supplement that was filed with the SEC on September 15, 2023. The Holder agreed to partially waive its rights to ATM proceeds under the terms of a Subsequent Placement Optional Redemption, as defined in each of the Preferred Stock Certificates of Designations, but only with respect to sales under the ATM equity offering program (“ATM Sales”) and not with respect to any other future Subsequent Placement (as defined in each of the Preferred Stock Certificates of Designations) and, further, only to the extent of a waiver that provide that 50% of the net proceeds from ATM Sales (after deducting the agent’s commissions pursuant to the ATM offering and other reasonable and customary offering expenses) be retained by the Company and the remaining 50% of the net proceeds from ATM Sales be used by the Company to redeem first, the outstanding shares of Series D Convertible Preferred Stock and second, the outstanding shares of Series C Convertible Preferred Stock (“Redemption Proceeds”), unless the Holder elects to change such allocations (or waive such redemption, in whole or in part, with respect to one or more ATM Sales) as evidenced by a written notice to the Company (“Subsequent Placement Limited Waiver”). Concurrent with the execution of the October 2023 Settlement Agreement, the Company executed an escrow agreement (“Escrow Agreement”) with an independent third-party escrow agent (“Escrow Agent”), pursuant to which Redemption Proceeds received from each closing of ATM Sales shall be promptly deposited into a non-interest bearing escrow account (“Escrow Account”) and disbursed to the Holder under the terms and conditions contained in the August 2023 Settlement Agreement and the Escrow Agreement.

 

 

Common Stock Warrants and Preferred Stock Warrants

 

On August 15, 2023, as described above, the Company closed the August RD SPA agreement with the Holder. The August RD SPA relates to the offering of

 

  (i) 2,500 shares of our common stock, $0.001 par value per share, for a price of $77.40 per share, directly to the Holder, and
  (ii) pre-funded warrants to purchase 10,420 shares of our Common Stock at a price of $77.40 per warrant, directly to such Holder, with all but $0.40 per warrant prepaid to the Company at the closing of the offering. The August RD Pre-funded Warrants were exercisable immediately upon issuance and were entirely exercised on August 16, 2023 at $77.40 per share of common stock, of which $77.00 was prepaid.

 

On May 22, 2023, as described below, the Company closed the issuance of the Series D Convertible Preferred Stock, that included the issuance of

 

  (i) 4,300 shares of Series D Convertible Preferred Stock for a price of $1,000 per share,
  (ii) Common Warrants to purchase 3,583 shares of our common stock at a price of $784.00 per share (the “Series D Common Warrants”), and
  (iii) preferred warrants to purchase 4,300 shares of our Series D Convertible Preferred Stock at a price of $1,000 per share,

 

for total gross proceeds to the Company of $4,300,000 before deducting underwriting discounts and commissions of $341,000, for net proceeds of $3,959,000, with the Series D Preferred Warrants to purchase the Series D Convertible Preferred Stock as a potential source of additional funds.

 

A summary of the common stock warrant activity follows:

 

  

Number of

Warrants

  

Weighted

Average

Exercise

Price

  

Weighted

Average

Remaining

Life (Years)

  

Intrinsic

Value

 
Outstanding, June 30, 2022   565    567,600    4.07     
Issued   4,869    400           
Exercised   (446)   400           
Forfeited or cancelled   (50)   700,000           
Outstanding June 30, 2023   4,938    218,476    4.63     
Issued   10,420    77.40           
Exercised   (10,420)   77.40           
Forfeited or cancelled   -    -           
Outstanding December 31, 2023   4,938    218,476    4.12     

 

Common Stock Options

 

On September 10, 2020, the Board adopted the 2020 Equity and Incentive Plan (the “2020 Plan”) that provides for the issuance of incentive and non-qualified stock options, restricted stock, restricted stock units and stock appreciation rights to officers, employees, directors, consultants, and other key persons. Under the 2020 Plan, the maximum number of shares of Common Stock authorized for issuance was 38 shares. Each year on January 1, for a period of up to nine years, the maximum number of shares authorized for issuance under the 2020 Plan is automatically increased by 6 shares. At December 31, 2023, there was a maximum of 55 shares of Common Stock authorized for issuance under the 2020 Plan. There were no additional equity awards eligible for issuance from the 2017 Stock Incentive Plan that had been adopted by the Company on August 1, 2017. The outstanding stock options granted under the 2017 Stock Incentive Plan were transferred to the 2020 Plan. As of December 31, 2023, there were 43 shares of Common Stock available for future issuance under the 2020 Plan. On January 3, 2023, separate from the 2020 Plan, the Company issued an award of 63 time-based stock options to the Chief Executive Officer with an exercise price of $2,944 per option. The Chief Executive Officer’s stock options will vest in equal quarterly installments over a one-year period subject to his continued employment with the Company on the applicable vesting dates.

 

 

A summary of the Company’s stock option activity is as follows:

 

   Number of Options   Weighted Average Exercise Price 
Outstanding, June 30, 2022   28   $49,440 
Granted   63    2,944 
Exercised   -    - 
Cancelled   (14)   246,617 
Outstanding, June 30, 2023   77   $49,552 
Granted   -    - 
Exercised   -    - 
Cancelled   (2)   270,059 
Outstanding, September 30, 2023   75   $44,429 
Granted   -    - 
Exercised   -    - 
Cancelled   -    - 
Outstanding, December 31, 2023   75   $44,429 

 

As of December 31, 2023, the weighted average remaining life of the options outstanding was 7.98 years. There are 75 options exercisable at December 31, 2023, with a weighted average exercise price of $44,429. As of December 31, 2023, there was no remaining unamortized stock compensation for stock options.

 

Preferred Stock

 

The Company is authorized to issue 10,000,000 shares of blank check preferred stock.

 

Series C Convertible Preferred Stock and Series D Convertible Preferred Stock

 

During the three and six months ended December 31, 2023, the Company recorded dividends in total of $212,741 and $555,589, and Alternate Conversion Floor Amounts (as defined in the Preferred Stock Certificates of Designations) of $1,046,341 and $4,805,990 for the Series C Convertible Preferred Stock and the Series D Convertible Preferred Stock, respectively. The Series C Convertible Preferred Stock, had a total value of $3,524,665 and $14,805,438, with cumulative dividends accrued, including the Alternative Conversion Floor Amounts (as defined in the Preferred Stock Certificates of Designations), in total of $1,749,665 and $204,414, and per share of $986 and $14, as of December 31, 2023 and June 30, 2023, respectively. The Series D Convertible Preferred Stock, had a total value of $4,189,753 and $4,337,267, with cumulative dividends accrued, (as defined in the Preferred Stock Certificates of Designations), in total of $201,753 and $37,267, and per share of $51 and $9, as of December 31, 2023 and June 30, 2023, respectively.

 

The incremental value of the Alternate Conversion Floor Amounts make whole provisions of $1,046,341 and $4,805,990, for the three and six months ended December 31, 2023, is presented on the unaudited condensed consolidated statement of operations as an addition to the net loss available to common stockholders.

 

The August 2023 Settlement Agreement provided that, notwithstanding anything in the applicable Certificate of Designations for the Series C Convertible Preferred Stock or Certificate of Designations for the Series D Convertible Preferred Stock to the contrary, with respect to any given conversion of any Series C Convertible Preferred Stock or Series D Convertible Preferred Stock, to the extent such conversion price, as so adjusted, is greater than 90% of the lowest VWAP of the Common Stock during the ten consecutive trading day period ending and including the trading day of the applicable conversion notice, a conversion floor price condition (as defined in the Certificates of Designations governing the Series C Convertible Preferred Stock and Series D Convertible Preferred Stock) shall be deemed to have occurred with respect to such conversion of the Series C Convertible Preferred Stock or Series D Convertible Preferred Stock, as applicable.

 

As part of the August 2023 Settlement Agreement and the October 2023 Settlement Agreement and subsequent Further Settlements, the Company triggered the anti-dilution down round price protection provisions of the Series C Convertible Preferred Stock and Series D Convertible Preferred Stock that allows for the conversion at the conversion price described above. Due to the down round price protection provision on the Series C Convertible Preferred Stock and Series D Convertible Preferred Stock, the Company recorded a deemed dividend within stockholders’ equity associated with the reduction in conversion price in effect prior to each settlement to the price of the settlement, as applicable, of $10,979,863 and $20,362,772 based on the incremental value to the Holder due to the conversion price reduction, for the three and six months ended December 31, 2023. This incremental value is presented on the unaudited condensed consolidated statement of operations as an addition to the net loss available to common stockholders in the three months ended December 31, 2023. The incremental value was determined by computing the additional shares the Series C Convertible Preferred Stock and Series D Convertible Preferred Stock that would be received based on the conversion price reduction multiplied by the estimated fair value of common stock of $77.40 as of August 17, 2023, $38.60 as of October 6, 2023, $24.00 as of November 3, 2023, $17.04 as of November 10, 2023, $11.92 as of November 17, 2023, $10.88 as of November 24, 2023, $7.44 as of December 1, 2023 (as described above).

 

 

Registration Right Agreement

 

As discussed above, pursuant to a Series D RRA between the Holder and the Company, the Company granted certain registration rights to the Investor. The Series D SPA requires the Company to file a registration statement covering the resale of the shares of Common Stock underlying the shares of Series D Convertible Preferred Stock to be issued in the offering and the shares of common stock issued upon exercise of the Common Warrants. The Series D SPA also covers the conversion of any shares of Series D Convertible Preferred Stock issued upon exercise of the Series D Preferred Warrants. The Company was required to file the registration statement within 60 days from the closing of the transactions contemplated by the Series D SPA and cause the registration statement to be declared effective within 120 days after the closing of the transactions contemplated by the Securities Purchase Agreement. The Series D SPA contains mutual customary indemnification provisions among the parties and requires the Company to make certain cash payments in connection with the delay in the filing of a registration statement for the purpose of registering the resale of the common stock issuable under the Holder’s Series D Convertible Preferred Stock and common warrants, despite the Company’s best efforts.

 

Stock-Based Compensation

 

During the three and six months ended December 31, 2023, the Company recorded stock-based compensation expense of $21,078 and $42,156, respectively, for the amortization of stock options and the issuance of Common Stock to employees and contractors for services which has been recorded as general and administrative expense in the unaudited condensed consolidated statements of operations. During the three and six months ended December 31, 2022, the Company recorded stock-based compensation expense of $0 and $921,991, respectively, for the amortization of stock options and the issuance of Common Stock to employees and contractors for services which has been recorded as general and administrative expense in the unaudited condensed consolidated statements of operations.

 

As of December 31, 2023, there was no remaining unamortized stock compensation for stock options. No options were granted during the three or six months ended December 31, 2023.

 

v3.24.1
Other Non-Operating Income (Loss), Net
6 Months Ended
Dec. 31, 2023
Other Income and Expenses [Abstract]  
Other Non-Operating Income (Loss), Net

Note 13 – Other Non-Operating Income (Loss), Net

 

Other non-operating income (loss), net, for the three and six months ended December 31, 2023 and 2022 was as follows:

 

   2023   2022   2023   2022 
  

Three months ended

December 31,

  

Six months ended

December 31,

 
   2023   2022   2023   2022 
Foreign exchange gain (loss)  $(39,844)  $38,640   $(11,702)  $49,494 
Other non-operating income (loss)   (15,096)   447,746    (33,614)   483,342 
Total  $(54,940)  $486,386   $(45,316)  $532,836 

 

v3.24.1
Fair Value Measurements
6 Months Ended
Dec. 31, 2023
Fair Value Disclosures [Abstract]  
Fair Value Measurements

Note 14 – Fair Value Measurements

 

The following financial instruments were measured at fair value on a recurring basis:

 

   Total   Level 1   Level 2   Level 3 
   December 31, 2023 
   Total   Level 1   Level 2   Level 3 
Liability for the March 2022 Warrants (Note 9)  $86,250   $86,250   $   $ 
Liability for the September Warrants (Note 9)  $   $   $   $ 
Derivative Liability (Note 9)  $2,356,698   $   $   $2,356,698 

 

   Total   Level 1   Level 2   Level 3 
   June 30, 2023 
   Total   Level 1   Level 2   Level 3 
Liability for the March 2022 Warrants (Note 9)  $113,850   $113,850   $   $ 
Liability for the September Warrants (Note 9)  $251,876   $   $   $251,876 

 

 

A summary of the changes in Level 3 financial instruments for the six months ended December 31, 2023 and the year ended June 30, 2023 is as follows:

 

   Warrant Liability   Contingent Consideration   Derivative liability 
Balance at June 30, 2022   122,730    3,328,361    9,399,620 
Fair value of the September 2022 Warrants (Note 9)   5,286,288         
Change in fair value of September 2022 Warrants (Note 9)   (5,034,412)        
Change in fair value of Series A and Series B Warrants issued with Senior Convertible Note (Note 9)   (122,730)        
Change in fair value of Bethard contingent consideration liability       2,864,551     
Elimination of Bethard contingent consideration liability on sale of Bethard       (6,192,912)    
Change in the fair value of the derivative liability (Note 9)           (9,399,620)
Balance at June 30, 2023   251,876   $   $ 
Change in fair value of September 2022 Warrants (Note 9)   (229,515)        
Balance at September 30, 2023  $22,361   $   $ 
Change in fair value of September 2022 Warrants (Note 9)   (22,361)        
Bifurcation of the derivative liability           1,820,000 
Change in the fair value of the derivative liability (Note 9)           536,698 
Balance at December 31, 2023  $   $   $2,356,698 

 

The contingent consideration was settled on February 24, 2023, as part of the disposal of the Bethard Business and the derivative liability were eliminated on the April 28, 2023, on the conversion of the Senior Convertible Note to the Series C Convertible Preferred Stock (Note 9). A derivative liability was recorded on the Series C Convertible Preferred Stock as the Company did not have enough authorized and unissued shares to settle all the outstanding balance (Note 9).

 

The September 2022 Warrants were classified as Level 3 as they are plain vanilla warrants and are not callable by the Company (Note 9). The September 2022 Warrants were valued using a Black Scholes valuation model for the warrants outstanding at December 31, 2023 and June 30, 2023 with the following assumptions:

 

   December 31, 2023   June 30, 2023 
Contractual term, in years   -    5.00 
Expected volatility   144%   154%
Risk-free interest rate   3.95%   4.27%
Dividend yield   -    - 
Conversion / exercise price  $10,000   $10,000 

 

The March 2022 Warrants were classified as Level 1 as they are publicly traded. They are callable by the Company if certain criteria are met (Note 9). At December 31, 2023, the Company was still trading on the Nasdaq. The March 2022 Warrants outstanding at December 31, 2023 and June 30, 2023 were valued using the following assumptions:

 

   December 31, 2023   June 30, 2023 
Contractual term, in years   5.00    5.00 
Active market    Nasdaq     Nasdaq 
Market price  $200   $264 

 

The Series A Warrants outstanding at December 31, 2023 and June 30, 2023 were valued using a Monte Carlo valuation model with the following assumptions:

 

   December 31, 2023   June 30, 2023 
Contractual term, in years   4.00    4.00 
Expected volatility   172%   152%
Risk-free interest rate   4.55%   4.90%
Dividend yield        
Conversion / exercise price  $700,000   $700,000 

 

The Series B Warrants expired on June 2, 2023.

 

 

The value of the derivative liability on the Series C Preferred Stock at December 31, 2023 and December 5, 2023 was valued using a nonperformance risk adjusted Monte Carlo valuation model using total assets with the following valuation assumptions:

 Schedule of Derivative Liability

   December 31, 2023 & December 5, 2023 
Contractual term remaining, in years   1.00 
Discount rate   25.00%
Risk-free interest rate   4.67 
Dividend rate   8.00%
Dividend rate as of valuation date   8.50%
Conversion / exercise price  $7.00 

 

The fair value of a derivative instrument in a liability position includes measures of the Company’s nonperformance risk. Significant changes in nonperformance risk used in the fair value measurement of the derivative liability may result in significant changes to the fair value measurement. The calculated make-whole liability may differ materially from the amount the Company may be required to pay under the Series C Preferred Stock.

 

The following is information relative to the Company’s derivative instruments in the unaudited condensed consolidated balance sheet as of December 31, 2023:

 Schedule of Derivative Instruments in the Unaudited Condensed Consolidated Balance Sheet

Derivatives Not Designated as

Hedging Instruments

 

Balance

Sheet Location

  December 31, 2023 
Derivative liability on Series C Preferred Stock (Note 9)  Derivative liability  $2,356,698 

 

The effect of the derivative instruments on the unaudited condensed consolidated statements of operations is as follows:

 

    Amount of Loss Recognized in Income on Derivatives 

Derivatives Not Designated as

Hedging Instruments

 

Location of Loss

Recognized in

Income on Derivatives

 

Three months ended

December 31, 2023

  

Six months ended

December 31, 2023

 
Derivative liability (Note 9)  Change in fair value of derivative liability (Note 9)  $536,698   $536,698 

 

Assets Measured on a Nonrecurring Basis

 

Assets that are measured at fair value on a nonrecurring basis are remeasured when carrying value exceeds fair value. This includes the evaluation of long-lived assets, goodwill and other intangible assets for impairment. The Company’s estimates of fair value required it to use significant unobservable inputs, representative of Level 3 fair value measurements, including numerous assumptions with respect to future circumstances that might directly impact each of the relevant asset groups’ operations in the future and are therefore uncertain.

 

The Company assesses the carrying amount of long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. The Company evaluates goodwill for impairment at least annually or when triggering events occur. The Company assesses the fair value of goodwill using the income approach. Inputs used to calculate the fair value based on the income approach primarily include estimated future cash flows, discounted at a rate that approximates the cost of capital of a market participant.

 

The Company uses undiscounted future cash flows of the asset or asset group for equipment and intangible assets. The Company estimated the fair value when conducting the long-lived asset impairment tests primarily using an income approach and used a variety of unobservable inputs and underlying assumptions consistent with those discussed above for purposes of the Company’s goodwill impairment test (See Note 5 and Note 6).

 

v3.24.1
Segment Information
6 Months Ended
Dec. 31, 2023
Segment Reporting [Abstract]  
Segment Information

Note 15 – Segment Information

 

The Company operates its business and reports its results through two complementary operating and reportable segments: EEG iGaming and EEG Games, in accordance with ASC Topic 280, Segment Reporting.

 

EEG iGaming includes the Company’s iGaming casino. Currently, the Company operates the business to consumer segment primarily in Europe.

 

EEG Games’ focus is on providing esports entertainment experiences to gamers through a combination of: (1) our proprietary infrastructure software, GGC, which underpins our focus on esports and is a leading provider of local area network (“LAN”) center management software and services, enabling us to seamlessly manage mission critical functions such as game licensing and payments, and (2) the creation of esports content for distribution to the betting industry. Currently, we operate our esports EEG Games business in the United States and Europe.

 

Operating segments are components of the Company for which separate discrete financial information is available to and evaluated regularly by the chief operating decision maker (“CODM”), who is the Company’s Chief Executive Officer, in making decisions regarding resource allocation and assessing performance. The CODM assesses a combination of metrics such as revenue and Adjusted Segment EBITDA to evaluate the performance of each operating and reportable segment.

 

The Company utilizes Adjusted Segment EBITDA (as defined below) as its measure of the performance of its operating segments. The following table highlights the Company’s revenues and Adjusted Segment EBITDA for each reportable segment and reconciles Adjusted Segment EBITDA on a consolidated basis to net loss. Total capital expenditures for the Company were not material to the consolidated financial statements.

 

 

A measure of segment liabilities has not been currently provided to the Company’s CODM and therefore is not shown below. Segment assets are shown due to the significant asset impairment charges recorded during the six months ended December 31, 2023. The following tables present the Company’s segment information:

 

  

December 31,

2023

  

June 30,

2023

 
   (Unaudited)     
Assets:          
EEG iGaming  $886,939   $15,275,501 
EEG Games  $3,048,490   $4,486,563 
Other Corporate  $3,668,980   $2,339,227 
           
Total  $7,604,409   $22,101,291 

 

 

   2023   2022   2023   2022 
  

For the three months ended

December 31,

  

For the six months ended

December 31,

 
   2023   2022   2023   2022 
Revenues:                
EEG iGaming segment  $1,840,958   $5,538,486   $3,797,007   $14,133,832 
EEG Games segment  $741,069   $870,919   $1,474,837   $1,880,837 
                     
Total  $2,582,027   $6,409,405   $5,271,844   $16,014,669 
                     
Adjusted EBITDA(1) (2)                    
EEG iGaming segment  $(202,562)  $(1,150,938)  $(454,965)  $(1,612,133)
EEG Games segment  $(109,175)  $(561,742)  $(210,642)  $(1,108,538)
Total Adjusted EBITDA  $(311,737)  $(1,712,680)  $(665,607)  $(2,720,671)
                     
Adjusted for:                    
                     
Other corporate and overhead costs  $(2,116,384)  $(1,744,816)  $(5,149,367)  $(3,914,445)
Interest expense  $-   $(971,374)  $-   $(2,029,782)
Change in fair value of derivative liability  $(536,698)  $8,324,802   $(536,698)  $8,599,666 
Change in fair value of warrant liability  $74,111   $2,571,732   $279,476   $5,022,288 
Change in fair value of contingent consideration  $-   $(3,044,019)  $-   $(2,864,551)
Other non-operating income (loss), net  $(54,940)  $486,386   $(45,316)  $532,836 
Depreciation and amortization  $(1,076,056)  $(1,887,729)  $(2,163,005)  $(3,788,874)
Right of use asset amortization  $(24,149)  $(19,984)  $(42,410)  $(44,819)
Asset impairment charges  $(12,981,142)  $(16,135,000)  $(12,981,142)  $(16,135,000)
Stock-based Compensation  $(21,078)  $-   $(42,156)  $(921,991)
Legal Settlement  $-   $-   $(500,000)  $- 
Cost of acquisition  $-   $-    -   $(35,930)
Income tax benefit (expense)  $-   $-   $-   $- 
Net loss  $(17,048,073)  $(14,132,682)  $(21,846,225)  $(18,301,273)

 

(1) The Company has no intersegment revenues or costs and thus no eliminations required.
(2) The Company defines Adjusted Segment EBITDA as earnings (loss) before, as applicable to the particular period, other corporate and overhead costs, interest expense; income taxes; depreciation and amortization, including right of use asset amortization; stock-based compensation; legal settlements; cost of acquisitions; asset impairment charges; loss on extinguishment of senior convertible note; loss on conversion of senior convertible note; change in fair value of derivative liability; change in fair value of warrant liability; change in fair value of contingent consideration; and other non-operating income (loss), net, and certain other non-recurring, non-cash or non-core items (included in table above).

 

v3.24.1
Income Taxes
6 Months Ended
Dec. 31, 2023
Income Tax Disclosure [Abstract]  
Income Taxes

Note 16 – Income Taxes

 

During the three and six months ended December 31, 2023, and the year ended June 30, 2023, the Company recorded no material current taxes, remained in a cumulative loss position in all jurisdictions, and maintained a full valuation allowance position against any deferred tax assets in the jurisdictions it operated in, thus recording no deferred tax benefits or expenses.

 

v3.24.1
Subsequent Events
6 Months Ended
Dec. 31, 2023
Subsequent Events [Abstract]  
Subsequent Events

Note 17 – Subsequent Events

 

Series E Redeemable Preferred Stock

 

On January 5, 2024, the Company entered into a Subscription and Investment Representation Agreement with a member of management, pursuant to which the Company agreed to issue and sell one hundred (100) shares of the Company’s Series E Redeemable Preferred Stock, par value $0.001 per share, for $10 per share in cash (the “Series E Preferred Stock”). The sale closed on January 5, 2024.

 

On January 5, 2024, the Company filed a certificate of designations (the “Series E Certificate of Designations”) with the Secretary of State of Nevada, effective as of the time of filing, designating the rights, preferences, privileges and restrictions of the shares of Series E Preferred Stock. The Certificate of Designation provided that one hundred (100) shares of Series E Preferred Stock will have 6,000,000 votes each and will vote together with the outstanding shares of the Company’s common stock as a single class exclusively  with respect to any proposal of an amendment to the Company’s articles of incorporation to increase the authorized shares of Common Stock (the “Authorized Share Increase Proposal”) or any proposal to adjourn the annual or special meeting related to an Authorized Share Increase Proposal, if applicable.

 

 

Resignation of Chief Financial Officer, Chief Operating Officer and Chief People Officer

 

On February 1, 2024, the Company, in connection with cost reductions and streamlining of business operations at the Company, received notice from Michael Villani, Chief Financial Officer, Damian Mathews, Chief Operating Officer, and Jenny Pace, Chief People Officer of their resignations from their respective positions with the Company, effective April 30, 2024. Mr. Mathews shall remain in his position as a member of the Company’s Board of Directors. The resignations of Mr. Villani, Mr. Mathews and Ms. Pace were not the result of any disagreements with the Company on any matter relating to the Company’s operations, policies, or practices.

 

Secured Note Purchase Agreement

 

On March 13, 2024, the Company announced that it had entered into an agreement, dated March 7, 2024 (the “Secured Note Purchase Agreement”) and a Secured Promissory Note Agreement (the “Secured Note Agreement”), with the holder of its Series C Preferred Stock and Series D Preferred Stock, for approximately $1,420,000 (the “Secured Note”). The key terms of the Secured Note Agreement include:

 

Security of the balance by a first priority security interest in all of the Company’s tangible and intangible personal property;
   
 A maturity date of March 7, 2026;
   
Accrued interest to the outstanding principal balance of the Secured Note at a rate of 10% per annum. All interest shall be payable quarterly in-kind by adding the amount of accrued interest to the outstanding principal balance of the Secured Note on the last Business Day of each calendar quarter;

 

 

Agreement to Amend and Restate the Terms of the Series C Convertible Preferred Stock and Series D Convertible Preferred Stock

 

On March 7, 2024, in connection with the Secured Note Agreement, the Company amended and restated its Series C Preferred Stock and Series D Preferred Stock Certificates of Designations (the “Preferred Stock CODs, as amended and restated”) to include the following key amendments:

 

  A six month standstill on certain conversions through September 7, 2024;
     
  After the standstill a limit on certain conversions to $150,000 per month;
     
  Removal of the Floor Price and Conversion Floor Price Condition, as defined in the previous filed Preferred Stock CODs;
     
  A Maturity Date of March 7, 2026, was added, at what time the Preferred Stock becomes redeemable for cash;
     
  No dividends on the outstanding balances through the new Maturity Date unless there is a triggering event as defined in the Preferred Stock CODs, as amended and restated;
     
  Amendments to the Subsequent Placement Optional Redemption, as defined in the Preferred Stock CODs, such that the first $10,000,000 raised by the Company, (including the $1,420,000 from the Secured Note), would be excluded from being used to repay down the Preferred Stock, per the terms of the Preferred Stock CODs, as amended and restated, if it is used on operating expenses in its ordinary course of business.

 

The transactions contemplated by the Secured Note Purchase Agreement and the Secured Note Agreement and Preferred Stock CODs, as amended and restated, were approved by our Board of Directors.

 

The value of the Series C Preferred Stock and Series D Preferred Stock as of March 7, 2024, was $3,549,177 and $1,903,252, respectively.

v3.24.1
Summary of Significant Accounting Policies (Policies)
6 Months Ended
Dec. 31, 2023
Accounting Policies [Abstract]  
Basis of presentation and principles of consolidation

Basis of presentation and principles of consolidation

 

The accompanying unaudited condensed consolidated financial statements and related notes have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) for interim financial information, and with the rules and regulations of the United States Securities and Exchange Commission (the “SEC”) set forth in Article 8 of Regulation S-X. Pursuant to the rules and regulations of the SEC, certain information and footnote disclosures normally included in annual consolidated financial statements prepared in accordance with U.S. GAAP have been omitted. The unaudited condensed consolidated financial statements reflect all adjustments (consisting of normal recurring accruals) which are, in the opinion of management, necessary to fairly state the results for the interim periods presented. Interim results are not necessarily indicative of the results for the full fiscal year. The unaudited condensed consolidated financial statements should be read along with the Annual Report filed on Form 10-K of the Company for the annual period ended June 30, 2023. The unaudited condensed consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries. All material intercompany transactions and balances have been eliminated in consolidation.

 

Effective February 22, 2023, the Company completed a one-for-one-hundred (1-for-100) reverse stock split of the Company’s issued and outstanding common stock (the “Reverse Stock Split February 2023”). Effective December 22, 2023, the Company completed a one-for-four-hundred (1-for-400) reverse stock split of the Company’s issued and outstanding common stock (the “Reverse Stock Split December 2023”). The Reverse Stock Split January 2023 and the Reverse Stock Split December 2023 are together referred to as the “Reverse Stock Splits”. All references to shares of the Company’s common stock in the unaudited condensed consolidated financial statements and related notes refer to the number of shares of common stock after giving effect to the Reverse Stock Splits and are presented as if the Reverse Stock Splits had occurred at the beginning of the earliest period presented.

 

Reportable Segments

Reportable Segments

 

The Company operates two complementary business segments:

 

EEG iGaming

 

EEG iGaming includes the Company’s iGaming casino and other functionality and services for iGaming customers. Currently, the Company operates the business to consumer segment primarily in Europe. iDefix, proprietary technology acquired in connection with the acquisition of Lucky Dino, is a Malta Gaming Authority (“MGA”) licensed iGaming platform with payments, payment automation manager, bonusing, loyalty, compliance and casino integrations that services Lucky Dino.

 

Alongside the esports focused platform, EEG owns and operates five online casino brands of Lucky Dino Gaming Limited and Hiidenkivi Estonia OU, its wholly-owned subsidiary (collectively referred to as “Lucky Dino”), licensed by the MGA on its in-house built iDefix casino-platform. We currently hold one Tier-1 gambling license in Malta. Our Lucky Dino business provides a foothold in mature markets in Europe into which we believe we can cross-sell our esports offerings.

 

EEG Games

 

EEG Games’ focus is on providing esports entertainment experiences to gamers through a combination of: (1) our proprietary infrastructure software, GGC, which underpins our focus on esports and is a leading provider of local area network (“LAN”) center management software and services, enabling us to seamlessly manage mission critical functions such as game licensing and payments, and (2) the creation of esports content for distribution to the betting industry. Currently, we operate our esports EEG Games business in the United States and Europe.

 

These segments consider the organizational structure of the Company and the nature of financial information available and are reviewed by the chief operating decision maker to assess performance and make decisions about resource allocations.

 

 

Use of Estimates

Use of Estimates

 

The preparation of unaudited condensed consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the unaudited condensed consolidated financial statements, and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Significant estimates include the valuation and recoverability of goodwill and intangible assets.

 

Liquidity and Going Concern

Liquidity and Going Concern

 

The accompanying unaudited condensed consolidated financial statements of the Company have been prepared assuming the Company will continue as a going concern. The going concern basis of presentation assumes that the Company will continue in operation one year after the date these unaudited condensed consolidated financial statements are issued and will be able to realize its assets and discharge its liabilities and commitments in the normal course of business.

 

The Company has determined that certain factors raise substantial doubt about its ability to continue as a going concern for a least one year from the date of issuance of these unaudited condensed consolidated financial statements.

 

The Company considered that it had an accumulated deficit of $203,272,130 as of December 31, 2023 and that it has had a history of recurring losses from operations and recurring negative cash flows from operations as it has prepared to grow its esports business through acquisition and new venture opportunities. At December 31, 2023, the Company had $1,101,731 of available cash on-hand and net current liabilities of $7,765,798. Net cash used in operating activities for the six months ended December 31, 2023 was $4,078,490, which includes a net loss of $21,846,225.

 

The Company also considered its current liquidity as well as future market and economic conditions that may be deemed outside the control of the Company as it relates to obtaining financing and generating future profits.

 

In determining whether the Company can overcome the presumption of substantial doubt about its ability to continue as a going concern, the Company may consider the effects of any mitigating plans for additional sources of financing. The Company identified additional financing sources it believes, depending on market conditions, may be available to fund its operations and drive future growth, which includes:

 

  (i) approximately $1,400,000 of net proceeds from the Secured Note with the holder of the Series C Convertible Preferred Stock and the Series D Convertible Preferred Stock (the “Holder”, discussed further below);
  (ii) the potential expected proceeds from future offerings, where the amount of the offering has not yet been determined; and
  (iii) the ability to raise additional financing from other sources.

 

These above plans are likely to require the Company to place reliance on several factors, including favorable market conditions, to access additional capital in the future. These plans were therefore determined not to be sufficient to overcome the presumption of substantial doubt about the Company’s ability to continue as a going concern. The unaudited condensed consolidated financial statements do not reflect any adjustments that might result from the outcome of this uncertainty.

 

The amount of available cash on hand on March 26, 2024, one business day preceding this filing, was approximately $1,300,000.

 

 

Restricted Cash

Restricted Cash

 

Restricted cash includes cash reserves maintained for compliance with gaming regulations that require adequate liquidity to satisfy the Company’s liabilities to customers and amounts held in escrow related to the execution of the an escrow agreement (as defined in Note 12) with an independent third-party escrow agent, that was entered into concurrent with a settlement agreement, dated October 6, 2023 (as defined in Note 12), pursuant to which Redemption Proceeds (as defined in Note 12) received from each closing of “at the market” sales from the Equity Distribution Agreement (as defined in Note 12) were deposited into a non-interest bearing escrow account. As of December 31, 2023, there was $54,409 and $2,295,822, for liabilities to customers and deposited in the non-interest bearing escrow account, respectively and as of June 30, 2023, there was $168,304 for liabilities to customers.

 

Derivative financial instruments

Derivative financial instruments

 

The Company assesses classification of its equity-linked instruments at each reporting date to determine whether a change in classification between equity and liabilities (assets) is required (Note 9). The Company can make an accounting policy election on the allocation order and choose the policy that management determines is most favorable. The Company elected to reclassify outstanding instruments based on allocating the unissued shares to contracts with the latest inception date resulting in the contracts with the earliest inception date being recognized as liabilities first.

 

The Company evaluates its convertible notes, equity instruments and warrants, to determine if those contracts or embedded components of those contracts qualify as derivatives (Note 9). The result of this accounting treatment is that the fair value of the embedded derivative is recorded at fair value each reporting period and recorded as a liability in the balance sheet. In the event the fair value is recorded as a liability (Note 14), the change in fair value is recorded in the statements of operations as other income or expense (Note 14).

 

In circumstances where the embedded conversion option in a convertible instrument is required to be bifurcated and there are also other embedded derivative instruments in the convertible instrument that are required to be bifurcated, the bifurcated derivative instruments are accounted for as a single, compound derivative instrument.

 

The classification of derivative instruments, including whether such instruments should be recorded as liabilities or as equity, is reassessed at the end of each reporting period. Equity instruments that are initially classified as equity that become subject to reclassification are reclassified to a liability at the fair value of the instrument on the reclassification date. Derivative instrument liabilities are classified in the balance sheet as current or non-current to correspond with their host instrument. The Company records the fair value of the remaining embedded derivative at each balance sheet date and records the change in the fair value of the remaining embedded derivative as other income or expense in the consolidated statements of operations.

 

Earnings Per Share

Earnings Per Share

 

Basic income (loss) per share is calculated using the two-class method. Under the two-class method, basic income (loss) is computed by dividing net income (loss) available to common stockholders by the weighted-average number of common shares outstanding during the period excluding the effects of any potentially dilutive securities. Diluted income (loss) per share is computed similar to basic income (loss) per share, except that the denominator is increased to include the number of additional common shares that would have been outstanding if potential common shares had been issued if such additional common shares were dilutive. Diluted income (loss) per share includes the effect of potential common shares, such as the Company’s preferred stock, notes, warrants and stock options, to the extent the effect is dilutive. As the Company had net losses for all the periods presented, basic and diluted loss per share are the same, and additional potential common shares have been excluded, as their effect would be anti-dilutive.

 

 

The following securities were excluded from weighted average diluted common shares outstanding for the three and six months ended December 31, 2023 and 2022 because their inclusion would have been antidilutive:

 

  

December 31, 2023

  

December 31, 2022

 
Common stock options   75    20 
Common stock warrants   4,938    1,406 
Common stock issuable upon conversion of senior convertible note   -    369 
10% Series A cumulative redeemable convertible preferred stock   842,030    835,950 
Common stock issuable on conversion of Series C convertible preferred stock   991,467    - 
Common stock issuable on conversion of Series D convertible preferred stock   1,178,553    - 
Common stock issuable on conversion of Series D convertible preferred stock issuable from exercise of Series D preferred stock warrants issued in the Series D convertible preferred stock offering   1,209,564    - 
Total   4,226,627    837,745 

 

The table includes the number of shares of common stock potentially issuable upon a conversion of the Series C Convertible Preferred Stock and Series D Convertible Preferred Stock into shares of common stock. The table also includes any shares of common stock that would be issuable upon conversion of the Series D Preferred Stock issuable upon exercise of the preferred warrants issued in the Series D Convertible Preferred Stock offering. The conversion price used to estimate the number of common stock issuable for the Series C Convertible Preferred Stock, Series D Convertible Preferred Stock and common stock issuable on conversion of Series D Convertible Preferred Stock issuable from exercise of Series D Preferred Stock warrants (the “Series D Preferred Warrants”), was 90% of the Company’s Nasdaq Official Closing Price of $3.95 on December 31, 2023. Issuances of shares of common stock upon conversion of the Series D Convertible Preferred Stock and Common Warrants.

 

Recently Adopted Accounting Pronouncements

Recently Adopted Accounting Pronouncements

 

In June 2016, the FASB issued ASU 2016-13, Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments. The amendments included in ASU 2016-13 require the measurement of all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts. Although the new standard, known as the current expected credit loss (“CECL”) model, has a greater impact on financial institutions, most other organizations with financial instruments or other assets (trade receivables, contract assets, lease receivables, financial guarantees, loans and loan commitments, and held-to-maturity (HTM) debt securities) are subject to the CECL model and will need to use forward-looking information to better evaluate their credit loss estimates. Many of the loss estimation techniques applied today will still be permitted, although the inputs to those techniques will change to reflect the full amount of expected credit losses. The Company adopted this standard as of July 1, 2023. The adoption of this guidance did not have a material impact on the accompanying unaudited condensed consolidated financial statements.

 

In October 2021, the FASB issued ASU 2021-08, Business Combinations (Topic 805): Accounting for Contract Assets and Contract Liabilities from Contracts with Customers, which requires an acquirer in a business combination to recognize and measure contract assets and contract liabilities in accordance with Accounting Standards Codification Topic 606. The guidance is effective for fiscal years beginning after December 15, 2022 and early adoption is permitted. The Company is currently evaluating the impact that the adoption of this guidance will have on its unaudited condensed consolidated financial statements. The Company adopted this standard as of July 1, 2023. The adoption of this guidance did not have a material impact on the accompanying unaudited condensed consolidated financial statements.

 

Recently Issued Accounting Standards

Recently Issued Accounting Standards

 

In December 2023, the FASB issued ASU 2023-09, Income Taxes—Income Taxes (Topic 740): Improvements to Income Tax Disclosures (“ASU 2023-09”). ASU 2023-09 modifies the rules on income tax disclosures to enhance the transparency and decision-usefulness of income tax disclosures, particularly in the rate reconciliation table and disclosures about income taxes paid. The amendments are intended to address investors’ requests for income tax disclosures that provide more information to help them better understand an entity’s exposure to potential changes in tax laws and the ensuing risks and opportunities and to assess income tax information that affects cash flow forecasts and capital allocation decisions. The guidance also eliminates certain existing disclosure requirements related to uncertain tax positions and unrecognized deferred tax liabilities. ASU 2023-09 is effective for public business entities for annual periods beginning after December 15, 2024. All entities are required to apply the guidance prospectively but have the option to apply it retrospectively. Early adoption is permitted. The Company is currently evaluating the impact that the adoption of this guidance will have on its unaudited condensed consolidated financial statements.

 

In June 2022, the FASB issued ASU 2022-03, Fair Value Measurement (Topic 820): Fair Value Measurement of Equity Securities Subject to Contractual Sale Restrictions (“ASU 2022-03”), which clarifies the guidance in Accounting Standards Codification Topic 820, Fair Value Measurement (“Topic 820”), when measuring the fair value of an equity security subject to contractual restrictions that prohibit the sale of an equity security and introduces new disclosure requirements for equity securities subject to contractual sale restrictions that are measured at fair value in accordance with Topic 820. ASU 2022-03 is effective for fiscal years beginning after December 15, 2023, including interim periods within those fiscal years, and early adoption is permitted. The Company is currently evaluating the impact that the adoption of this guidance will have on its unaudited condensed consolidated financial statements.

 

 

From time to time, new accounting pronouncements are issued by the FASB or other standard setting bodies that the Company adopts as of the specified effective date. The Company does not believe that the impact of recently issued standards that are not yet effective will have a material impact on the Company’s financial position or results of operations upon adoption.

 

v3.24.1
Summary of Significant Accounting Policies (Tables)
6 Months Ended
Dec. 31, 2023
Accounting Policies [Abstract]  
Schedule of Weighted Average Diluted Common Shares Outstanding

 

  

December 31, 2023

  

December 31, 2022

 
Common stock options   75    20 
Common stock warrants   4,938    1,406 
Common stock issuable upon conversion of senior convertible note   -    369 
10% Series A cumulative redeemable convertible preferred stock   842,030    835,950 
Common stock issuable on conversion of Series C convertible preferred stock   991,467    - 
Common stock issuable on conversion of Series D convertible preferred stock   1,178,553    - 
Common stock issuable on conversion of Series D convertible preferred stock issuable from exercise of Series D preferred stock warrants issued in the Series D convertible preferred stock offering   1,209,564    - 
Total   4,226,627    837,745 
v3.24.1
Other Receivables (Tables)
6 Months Ended
Dec. 31, 2023
Receivables [Abstract]  
Schedule of Other Receivables

The components of other receivables are as follows:

  

   December 31, 2023   June 30, 2023 
Indirect taxes  $147,019   $21,024 
Other   146,855    476,579 
Other receivables  $293,874   $497,603 
v3.24.1
Prepaid Expenses and Other Current Assets (Tables)
6 Months Ended
Dec. 31, 2023
Prepaid Expenses And Other Current Assets  
Schedule of Prepaid Expenses and Other Current Assets

The components of prepaid expenses and other current assets are as follows:

 

   December 31, 2023   June 30, 2023 
Prepaid marketing costs  $14,264   $53,365 
Prepaid insurance   281,532    265,974 
Prepaid gaming costs   25,934    375,082 
Other   80,660    11,609 
Prepaid expenses and other current assets  $402,390   $706,030 
v3.24.1
Equipment (Tables)
6 Months Ended
Dec. 31, 2023
Property, Plant and Equipment [Abstract]  
Schedule of Equipment

The components of equipment are as follows:

 

   December 31, 2023   June 30, 2023 
Computer equipment  $        -   $36,630 
Furniture and equipment   -    35,943 
Equipment, at cost        72,573 
Accumulated depreciation   -    (52,560)
Equipment, net  $-   $20,013 
v3.24.1
Goodwill and Intangible Assets (Tables)
6 Months Ended
Dec. 31, 2023
Goodwill and Intangible Assets Disclosure [Abstract]  
Schedule of Goodwill

A summary of the changes in the balance of goodwill by segment is as follows:

 

   EEG iGaming   EEG Games   Total 
             
Goodwill, balance as of June 30, 2023  $3,511,391   $979,832   $4,491,223 
Foreign currency translation   44,949    -    44,949 
Asset impairment charges   (3,556,340)   (979,832)   (4,536,172)
Goodwill, balance as of December 31, 2023  $-   $-   $- 
Schedule of Intangible Assets

The table below reflects the adjusted gross carrying amounts for these intangible assets. The intangible amounts comprising the intangible asset balance are as follows:

 

   December 31, 2023   June 30, 2023 
   Gross Carrying Amount   Accumulated Amortization   Net Carrying Amount   Gross Carrying Amount   Accumulated Amortization   Net Carrying Amount 
Tradename  $900,333    (171,882)   728,451   $2,801,963   $(566,501)  $2,235,462 
Developed technology and software   3,400,333    (1,428,140)   1,972,193    9,240,018    (3,757,061)   5,482,957 
Gaming licenses   -    -    -    724,431    (724,431)   - 
Player relationships   333,334    (140,007)   193,327    10,022,587    (4,621,655)   5,400,932 
Internal-use software   -    -    -    226,438    (21,162)   205,276 
Total  $4,634,000    (1,740,029)   2,893,971   $23,015,437   $(9,690,810)  $13,324,627 
Schedule of Future Amortization of Intangible Assets

The estimated future amortization related to definite-lived intangible assets is as follows:

 

      
Remainder of Fiscal 2024  $497,149 
Fiscal 2025   994,298 
Fiscal 2026   919,625 
Fiscal 2027   98,218 
Fiscal 2028   98,218 
Thereafter   286,463 
Total  $2,893,971 
v3.24.1
Accounts Payable and Accrued Expenses (Tables)
6 Months Ended
Dec. 31, 2023
Payables and Accruals [Abstract]  
Schedule of Account Payable and Accrued Expenses

The components of accounts payable and accrued expenses are as follows:

 

   December 31, 2023   June 30, 2023 
Trade accounts payable  $4,512,575   $4,469,927 
Accrued marketing   2,012,710    1,054,085 
Accrued payroll and benefits   303,035    298,636 
Accrued gaming liabilities   123,243    145,393 
Accrued professional fees   480,000    286,314 
Accrued jackpot liabilities   -    91,892 
Accrued legal settlement (Note 10)   450,000    - 
Accrued other liabilities   606,557    759,947 
Total  $8,488,120   $7,106,194 
v3.24.1
Revenue and Geographic Information (Tables)
6 Months Ended
Dec. 31, 2023
Revenue from Contract with Customer [Abstract]  
Schedule of Disaggregated by Revenue

A disaggregation of revenue by type of service for the three and six months ended December 31, 2023 and 2022 is as follows:

 

   2023   2022   2023   2022 
  

Three months ended

December 31,

  

Six months ended

December 31,

 
   2023   2022   2023   2022 
Online betting and casino revenues  $1,840,958   $5,538,486   $3,797,007   $14,133,832 
Esports and other revenues   741,069    870,919    1,474,837    1,880,837 
Total  $2,582,027   $6,409,405   $5,271,844   $16,014,669 
Schedule of Revenues with Customers and Long-lived Assets by Geographical Area

A summary of revenue by geography follows for the three and six months ended December 31, 2023 and 2022 is as follows:

 

   2023   2022   2023   2022 
  

Three months ended

December 31,

  

Six months ended

December 31,

 
   2023   2022   2023   2022 
United States  $741,069   $581,501   $1,474,837   $1,394,381 
International   1,840,958    5,827,904    3,797,007    14,620,288 
Total  $2,582,027   $6,409,405   $5,271,844   $16,014,669 
Schedule of Company’s Revenue Recognized at Point in Time or Over Time
   2023   2022   2023   2022 
  

Three months ended

December 31,

  

Six months ended

December 31,

 
   2023   2022   2023   2022 
Point in time  $2,021,898   $6,154,472   $4,254,047   $15,380,944 
Over time   560,129    254,933    1,017,797    633,725 
Total  $2,582,027   $6,409,405   $5,271,844   $16,014,669 
Schedule of Deferred Revenue

The deferred revenue balances were as follows:

 

   December 31, 2023   December 31, 2022 
Deferred revenue, beginning of the year  $989,027   $575,097 
Deferred revenue, end of the period  $1,267,682   $1,090,333 
Revenue recognized in the six months ended from amounts included in deferred revenue at the beginning of the year  $451,098   $428,107 
Schedule of Long-lived Assets Geography

A summary of long-lived assets by geography at December 31, 2023 and June 30, 2023 is as follows:

 

   December 31, 2023   June 30, 2023 
United States  $2,893,971   $5,146,469 
International   43,305    12,911,774 
Total  $2,937,276   $18,058,243 
v3.24.1
Equity (Tables)
6 Months Ended
Dec. 31, 2023
Equity [Abstract]  
Schedule of Warrant Activity

A summary of the common stock warrant activity follows:

 

  

Number of

Warrants

  

Weighted

Average

Exercise

Price

  

Weighted

Average

Remaining

Life (Years)

  

Intrinsic

Value

 
Outstanding, June 30, 2022   565    567,600    4.07     
Issued   4,869    400           
Exercised   (446)   400           
Forfeited or cancelled   (50)   700,000           
Outstanding June 30, 2023   4,938    218,476    4.63     
Issued   10,420    77.40           
Exercised   (10,420)   77.40           
Forfeited or cancelled   -    -           
Outstanding December 31, 2023   4,938    218,476    4.12     
Schedule of Stock Option Activity

A summary of the Company’s stock option activity is as follows:

 

   Number of Options   Weighted Average Exercise Price 
Outstanding, June 30, 2022   28   $49,440 
Granted   63    2,944 
Exercised   -    - 
Cancelled   (14)   246,617 
Outstanding, June 30, 2023   77   $49,552 
Granted   -    - 
Exercised   -    - 
Cancelled   (2)   270,059 
Outstanding, September 30, 2023   75   $44,429 
Granted   -    - 
Exercised   -    - 
Cancelled   -    - 
Outstanding, December 31, 2023   75   $44,429 
v3.24.1
Other Non-Operating Income (Loss), Net (Tables)
6 Months Ended
Dec. 31, 2023
Other Income and Expenses [Abstract]  
Schedule of Other Non Operating Income Loss Net

Other non-operating income (loss), net, for the three and six months ended December 31, 2023 and 2022 was as follows:

 

   2023   2022   2023   2022 
  

Three months ended

December 31,

  

Six months ended

December 31,

 
   2023   2022   2023   2022 
Foreign exchange gain (loss)  $(39,844)  $38,640   $(11,702)  $49,494 
Other non-operating income (loss)   (15,096)   447,746    (33,614)   483,342 
Total  $(54,940)  $486,386   $(45,316)  $532,836 
v3.24.1
Fair Value Measurements (Tables)
6 Months Ended
Dec. 31, 2023
Fair Value Disclosures [Abstract]  
Schedule of Fair Value of Financial Instruments

The following financial instruments were measured at fair value on a recurring basis:

 

   Total   Level 1   Level 2   Level 3 
   December 31, 2023 
   Total   Level 1   Level 2   Level 3 
Liability for the March 2022 Warrants (Note 9)  $86,250   $86,250   $   $ 
Liability for the September Warrants (Note 9)  $   $   $   $ 
Derivative Liability (Note 9)  $2,356,698   $   $   $2,356,698 

 

   Total   Level 1   Level 2   Level 3 
   June 30, 2023 
   Total   Level 1   Level 2   Level 3 
Liability for the March 2022 Warrants (Note 9)  $113,850   $113,850   $   $ 
Liability for the September Warrants (Note 9)  $251,876   $   $   $251,876 
Schedule of Changes in Level 3 Financial Instruments

A summary of the changes in Level 3 financial instruments for the six months ended December 31, 2023 and the year ended June 30, 2023 is as follows:

 

   Warrant Liability   Contingent Consideration   Derivative liability 
Balance at June 30, 2022   122,730    3,328,361    9,399,620 
Fair value of the September 2022 Warrants (Note 9)   5,286,288         
Change in fair value of September 2022 Warrants (Note 9)   (5,034,412)        
Change in fair value of Series A and Series B Warrants issued with Senior Convertible Note (Note 9)   (122,730)        
Change in fair value of Bethard contingent consideration liability       2,864,551     
Elimination of Bethard contingent consideration liability on sale of Bethard       (6,192,912)    
Change in the fair value of the derivative liability (Note 9)           (9,399,620)
Balance at June 30, 2023   251,876   $   $ 
Change in fair value of September 2022 Warrants (Note 9)   (229,515)        
Balance at September 30, 2023  $22,361   $   $ 
Change in fair value of September 2022 Warrants (Note 9)   (22,361)        
Bifurcation of the derivative liability           1,820,000 
Change in the fair value of the derivative liability (Note 9)           536,698 
Balance at December 31, 2023  $   $   $2,356,698 
Schedule of Warrants Outstanding Fair Value Assumptions

The September 2022 Warrants were classified as Level 3 as they are plain vanilla warrants and are not callable by the Company (Note 9). The September 2022 Warrants were valued using a Black Scholes valuation model for the warrants outstanding at December 31, 2023 and June 30, 2023 with the following assumptions:

 

   December 31, 2023   June 30, 2023 
Contractual term, in years   -    5.00 
Expected volatility   144%   154%
Risk-free interest rate   3.95%   4.27%
Dividend yield   -    - 
Conversion / exercise price  $10,000   $10,000 

 

The March 2022 Warrants were classified as Level 1 as they are publicly traded. They are callable by the Company if certain criteria are met (Note 9). At December 31, 2023, the Company was still trading on the Nasdaq. The March 2022 Warrants outstanding at December 31, 2023 and June 30, 2023 were valued using the following assumptions:

 

   December 31, 2023   June 30, 2023 
Contractual term, in years   5.00    5.00 
Active market    Nasdaq     Nasdaq 
Market price  $200   $264 

 

The Series A Warrants outstanding at December 31, 2023 and June 30, 2023 were valued using a Monte Carlo valuation model with the following assumptions:

 

   December 31, 2023   June 30, 2023 
Contractual term, in years   4.00    4.00 
Expected volatility   172%   152%
Risk-free interest rate   4.55%   4.90%
Dividend yield        
Conversion / exercise price  $700,000   $700,000 
Schedule of Derivative Liability

The value of the derivative liability on the Series C Preferred Stock at December 31, 2023 and December 5, 2023 was valued using a nonperformance risk adjusted Monte Carlo valuation model using total assets with the following valuation assumptions:

 Schedule of Derivative Liability

   December 31, 2023 & December 5, 2023 
Contractual term remaining, in years   1.00 
Discount rate   25.00%
Risk-free interest rate   4.67 
Dividend rate   8.00%
Dividend rate as of valuation date   8.50%
Conversion / exercise price  $7.00 
Schedule of Derivative Instruments in the Unaudited Condensed Consolidated Balance Sheet

The following is information relative to the Company’s derivative instruments in the unaudited condensed consolidated balance sheet as of December 31, 2023:

 Schedule of Derivative Instruments in the Unaudited Condensed Consolidated Balance Sheet

Derivatives Not Designated as

Hedging Instruments

 

Balance

Sheet Location

  December 31, 2023 
Derivative liability on Series C Preferred Stock (Note 9)  Derivative liability  $2,356,698 

 

The effect of the derivative instruments on the unaudited condensed consolidated statements of operations is as follows:

 

    Amount of Loss Recognized in Income on Derivatives 

Derivatives Not Designated as

Hedging Instruments

 

Location of Loss

Recognized in

Income on Derivatives

 

Three months ended

December 31, 2023

  

Six months ended

December 31, 2023

 
Derivative liability (Note 9)  Change in fair value of derivative liability (Note 9)  $536,698   $536,698 
v3.24.1
Segment Information (Tables)
6 Months Ended
Dec. 31, 2023
Segment Reporting [Abstract]  
Schedule of Segment Information

A measure of segment liabilities has not been currently provided to the Company’s CODM and therefore is not shown below. Segment assets are shown due to the significant asset impairment charges recorded during the six months ended December 31, 2023. The following tables present the Company’s segment information:

 

  

December 31,

2023

  

June 30,

2023

 
   (Unaudited)     
Assets:          
EEG iGaming  $886,939   $15,275,501 
EEG Games  $3,048,490   $4,486,563 
Other Corporate  $3,668,980   $2,339,227 
           
Total  $7,604,409   $22,101,291 

 

 

   2023   2022   2023   2022 
  

For the three months ended

December 31,

  

For the six months ended

December 31,

 
   2023   2022   2023   2022 
Revenues:                
EEG iGaming segment  $1,840,958   $5,538,486   $3,797,007   $14,133,832 
EEG Games segment  $741,069   $870,919   $1,474,837   $1,880,837 
                     
Total  $2,582,027   $6,409,405   $5,271,844   $16,014,669 
                     
Adjusted EBITDA(1) (2)                    
EEG iGaming segment  $(202,562)  $(1,150,938)  $(454,965)  $(1,612,133)
EEG Games segment  $(109,175)  $(561,742)  $(210,642)  $(1,108,538)
Total Adjusted EBITDA  $(311,737)  $(1,712,680)  $(665,607)  $(2,720,671)
                     
Adjusted for:                    
                     
Other corporate and overhead costs  $(2,116,384)  $(1,744,816)  $(5,149,367)  $(3,914,445)
Interest expense  $-   $(971,374)  $-   $(2,029,782)
Change in fair value of derivative liability  $(536,698)  $8,324,802   $(536,698)  $8,599,666 
Change in fair value of warrant liability  $74,111   $2,571,732   $279,476   $5,022,288 
Change in fair value of contingent consideration  $-   $(3,044,019)  $-   $(2,864,551)
Other non-operating income (loss), net  $(54,940)  $486,386   $(45,316)  $532,836 
Depreciation and amortization  $(1,076,056)  $(1,887,729)  $(2,163,005)  $(3,788,874)
Right of use asset amortization  $(24,149)  $(19,984)  $(42,410)  $(44,819)
Asset impairment charges  $(12,981,142)  $(16,135,000)  $(12,981,142)  $(16,135,000)
Stock-based Compensation  $(21,078)  $-   $(42,156)  $(921,991)
Legal Settlement  $-   $-   $(500,000)  $- 
Cost of acquisition  $-   $-    -   $(35,930)
Income tax benefit (expense)  $-   $-   $-   $- 
Net loss  $(17,048,073)  $(14,132,682)  $(21,846,225)  $(18,301,273)

 

(1) The Company has no intersegment revenues or costs and thus no eliminations required.
(2) The Company defines Adjusted Segment EBITDA as earnings (loss) before, as applicable to the particular period, other corporate and overhead costs, interest expense; income taxes; depreciation and amortization, including right of use asset amortization; stock-based compensation; legal settlements; cost of acquisitions; asset impairment charges; loss on extinguishment of senior convertible note; loss on conversion of senior convertible note; change in fair value of derivative liability; change in fair value of warrant liability; change in fair value of contingent consideration; and other non-operating income (loss), net, and certain other non-recurring, non-cash or non-core items (included in table above).
v3.24.1
Nature of Operations (Details Narrative)
Feb. 27, 2024
USD ($)
Minimum [Member] | Subsequent Event [Member]  
Stockholders' equity requirement amount $ 2,500,000
v3.24.1
Schedule of Weighted Average Diluted Common Shares Outstanding (Details) - shares
6 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]    
Anti-dilutive securities 4,226,627 837,745
Common Stock Options [Member]    
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]    
Anti-dilutive securities 75 20
Common Stock Warrants [Member]    
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]    
Anti-dilutive securities 4,938 1,406
Common Stock Senior Convertible Note [Member]    
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]    
Anti-dilutive securities 369
10% Series A Cumulative Redeemable Preferred Stock [Member]    
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]    
Anti-dilutive securities 842,030 835,950
Series C Convertible Preferred Stock [Member]    
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]    
Anti-dilutive securities 991,467
Series D Convertible Preferred Stock [Member]    
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]    
Anti-dilutive securities 1,178,553
Series D Convertible Preferred Stock Issuable From Exercise of Series D Preferred Stock Warrants [Member]    
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]    
Anti-dilutive securities 1,209,564
v3.24.1
Summary of Significant Accounting Policies (Details Narrative) - USD ($)
3 Months Ended 6 Months Ended
Dec. 31, 2023
Sep. 30, 2023
Dec. 31, 2022
Sep. 30, 2022
Dec. 31, 2023
Jun. 30, 2023
Dec. 31, 2022
Mar. 26, 2024
Jun. 30, 2022
Subsidiary, Sale of Stock [Line Items]                  
Reverse stock split           one-for-four-hundred (1-for-400) reverse stock split      
Accumulated deficit $ 203,272,130       $ 203,272,130 $ 181,425,905      
Cash 1,101,731   $ 682,378   1,101,731 1,745,298 $ 682,378   $ 2,517,146
Liabilities current 7,765,798       7,765,798        
Net cash used in operating activities         4,078,490   8,540,978    
Net loss 17,048,073 $ 4,798,152 14,132,682 $ 4,168,591 21,846,225   18,301,273    
Liabilities to customers 270,931       270,931 664,313      
Liability to customers 2,350,231   $ 677,730   $ 2,350,231 $ 168,304 $ 677,730   $ 2,292,662
Earning per share convertible description         The conversion price used to estimate the number of common stock issuable for the Series C Convertible Preferred Stock, Series D Convertible Preferred Stock and common stock issuable on conversion of Series D Convertible Preferred Stock issuable from exercise of Series D Preferred Stock warrants (the “Series D Preferred Warrants”), was 90% of the Company’s Nasdaq Official Closing Price of $3.95 on December 31, 2023. Issuances of shares of common stock upon conversion of the Series D Convertible Preferred Stock and Common Warrants.        
Equity Distribution Agreement [Member]                  
Subsidiary, Sale of Stock [Line Items]                  
Liabilities to customers 54,409       $ 54,409        
Non-interest bearing escrow deposits $ 2,295,822       2,295,822        
Subsequent Event [Member]                  
Subsidiary, Sale of Stock [Line Items]                  
Cash on hand               $ 1,300,000  
ATM Offering [Member]                  
Subsidiary, Sale of Stock [Line Items]                  
Gross proceeds         $ 1,400,000        
v3.24.1
Schedule of Other Receivables (Details) - USD ($)
Dec. 31, 2023
Jun. 30, 2023
Receivables [Abstract]    
Indirect taxes $ 147,019 $ 21,024
Other 146,855 476,579
Other receivables $ 293,874 $ 497,603
v3.24.1
Schedule of Prepaid Expenses and Other Current Assets (Details) - USD ($)
Dec. 31, 2023
Jun. 30, 2023
Prepaid Expenses And Other Current Assets    
Prepaid marketing costs $ 14,264 $ 53,365
Prepaid insurance 281,532 265,974
Prepaid gaming costs 25,934 375,082
Other 80,660 11,609
Prepaid expenses and other current assets $ 402,390 $ 706,030
v3.24.1
Schedule of Equipment (Details) - USD ($)
Dec. 31, 2023
Jun. 30, 2023
Property, Plant and Equipment [Line Items]    
Equipment, at cost   $ 72,573
Accumulated depreciation (52,560)
Equipment, net 20,013
Computer Equipment [Member]    
Property, Plant and Equipment [Line Items]    
Equipment, at cost 36,630
Furniture and Fixtures [Member]    
Property, Plant and Equipment [Line Items]    
Equipment, at cost $ 35,943
v3.24.1
Equipment (Details Narrative) - USD ($)
3 Months Ended 6 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2023
Dec. 31, 2022
Property, Plant and Equipment [Abstract]        
Depreciation expense $ 3,535 $ 13,899 $ 8,757 $ 36,312
Asset impairment charges $ 13,192 $ 0 $ 13,192 $ 0
v3.24.1
Schedule of Goodwill (Details)
6 Months Ended
Dec. 31, 2023
USD ($)
Indefinite-Lived Intangible Assets [Line Items]  
Goodwill, balance as of June 30, 2023 $ 4,491,223
Foreign currency translation 44,949
Asset impairment charges (4,536,172)
Goodwill, balance as of December 31, 2023
EEG iGaming [Member]  
Indefinite-Lived Intangible Assets [Line Items]  
Goodwill, balance as of June 30, 2023 3,511,391
Foreign currency translation 44,949
Asset impairment charges (3,556,340)
Goodwill, balance as of December 31, 2023
EEG Games [Member]  
Indefinite-Lived Intangible Assets [Line Items]  
Goodwill, balance as of June 30, 2023 979,832
Foreign currency translation
Asset impairment charges (979,832)
Goodwill, balance as of December 31, 2023
v3.24.1
Schedule of Intangible Assets (Details) - USD ($)
Dec. 31, 2023
Jun. 30, 2023
Finite-Lived Intangible Assets [Line Items]    
Gross Carrying Amount $ 4,634,000 $ 23,015,437
Accumulated Amortization (1,740,029) (9,690,810)
Net Carrying Amount 2,893,971 13,324,627
Trade Names [Member]    
Finite-Lived Intangible Assets [Line Items]    
Gross Carrying Amount 900,333 2,801,963
Accumulated Amortization (171,882) (566,501)
Net Carrying Amount 728,451 2,235,462
Developed Technology and Software [Member]    
Finite-Lived Intangible Assets [Line Items]    
Gross Carrying Amount 3,400,333 9,240,018
Accumulated Amortization (1,428,140) (3,757,061)
Net Carrying Amount 1,972,193 5,482,957
Gaming Licenses [Member]    
Finite-Lived Intangible Assets [Line Items]    
Gross Carrying Amount 724,431
Accumulated Amortization (724,431)
Net Carrying Amount
Player Relationships [Member]    
Finite-Lived Intangible Assets [Line Items]    
Gross Carrying Amount 333,334 10,022,587
Accumulated Amortization (140,007) (4,621,655)
Net Carrying Amount 193,327 5,400,932
Internal-use Software [Member]    
Finite-Lived Intangible Assets [Line Items]    
Gross Carrying Amount 226,438
Accumulated Amortization (21,162)
Net Carrying Amount $ 205,276
v3.24.1
Schedule of Future Amortization of Intangible Assets (Details) - USD ($)
Dec. 31, 2023
Jun. 30, 2023
Goodwill and Intangible Assets Disclosure [Abstract]    
Remainder of Fiscal 2024 $ 497,149  
Fiscal 2025 994,298  
Fiscal 2026 919,625  
Fiscal 2027 98,218  
Fiscal 2028 98,218  
Thereafter 286,463  
Total $ 2,893,971 $ 13,324,627
v3.24.1
Goodwill and Intangible Assets (Details Narrative) - USD ($)
3 Months Ended 6 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2023
Dec. 31, 2022
Indefinite-Lived Intangible Assets [Line Items]        
Impairment of intangible assets, finite-lived   $ 0   $ 0
Goodwill, impairment loss, net of tax     $ 4,536,172 16,135,000
Goodwill and intangible asset impairment charges $ 12,967,950 16,135,000 12,967,950 16,135,000
Amortization of intangible assets 1,072,521 1,912,257 2,154,248 3,752,562
EEG iGaming [Member]        
Indefinite-Lived Intangible Assets [Line Items]        
Goodwill, impairment loss, net of tax     3,556,340 14,500,000
Amortization of intangible assets 823,945 1,663,671 1,657,097 3,255,411
EEG iGaming [Member] | Trade Names [Member]        
Indefinite-Lived Intangible Assets [Line Items]        
Asset impairment charges     1,380,280  
EEG iGaming [Member] | Developed Technology and Software [Member]        
Indefinite-Lived Intangible Assets [Line Items]        
Asset impairment charges     2,546,981  
EEG iGaming [Member] | Player Relationships [Member]        
Indefinite-Lived Intangible Assets [Line Items]        
Asset impairment charges     4,252,423  
EEG iGaming [Member] | Internal-use Software [Member]        
Indefinite-Lived Intangible Assets [Line Items]        
Asset impairment charges     252,094  
EEG Games [Member]        
Indefinite-Lived Intangible Assets [Line Items]        
Goodwill, impairment loss, net of tax     979,832 1,635,000
Amortization of intangible assets $ 248,576 $ 248,586 $ 497,151 $ 497,151
v3.24.1
Schedule of Account Payable and Accrued Expenses (Details) - USD ($)
Dec. 31, 2023
Jun. 30, 2023
Payables and Accruals [Abstract]    
Trade accounts payable $ 4,512,575 $ 4,469,927
Accrued marketing 2,012,710 1,054,085
Accrued payroll and benefits 303,035 298,636
Accrued gaming liabilities 123,243 145,393
Accrued professional fees 480,000 286,314
Accrued jackpot liabilities 91,892
Accrued legal settlement (Note 10) 450,000
Accrued other liabilities 606,557 759,947
Total $ 8,488,120 $ 7,106,194
v3.24.1
Related Party Transactions (Details Narrative)
3 Months Ended 6 Months Ended 12 Months Ended
Apr. 03, 2022
USD ($)
Apr. 02, 2022
shares
Dec. 31, 2023
USD ($)
Dec. 31, 2022
USD ($)
Jun. 30, 2022
USD ($)
Jun. 30, 2022
NZD ($)
Dec. 31, 2023
USD ($)
Dec. 31, 2022
USD ($)
Jun. 30, 2023
USD ($)
Related Party Transaction [Line Items]                  
Cost of revenue     $ 688,532 $ 2,371,655     $ 1,290,558 $ 6,122,071  
Employment Agreement [Member]                  
Related Party Transaction [Line Items]                  
Related party amount of transaction $ 500                
Related Party [Member]                  
Related Party Transaction [Line Items]                  
Cost of revenue     0 43,107     0 72,107  
General and administrative expense     8,130 1,339     12,194 4,274  
Related Party [Member] | Advisory Services Ltd [Member]                  
Related Party Transaction [Line Items]                  
Amounts payable to related parties     $ 10,263       $ 10,263   $ 12,700
Chief Executive Officer [Member]                  
Related Party Transaction [Line Items]                  
Related party transaction rate             5.00%   5.00%
Related party amount of transaction             $ 0   $ 47,895
Chief Executive Officer [Member] | Related Party [Member]                  
Related Party Transaction [Line Items]                  
Operating costs and expenses       $ 0       1,200  
Legal settlement               $ 450,000  
Former Chief Financial Officer [Member]                  
Related Party Transaction [Line Items]                  
Issuance of Common Stock, shares | shares   2,000              
Former Chief Financial Officer [Member] | Consultancy Agreement [Member]                  
Related Party Transaction [Line Items]                  
Related party amount of transaction         $ 23,524 $ 36,995      
v3.24.1
Debt (Details Narrative) - USD ($)
3 Months Ended 6 Months Ended 12 Months Ended
Dec. 04, 2023
Dec. 19, 2022
Sep. 19, 2022
Mar. 02, 2022
Jun. 02, 2021
Dec. 31, 2023
Apr. 28, 2023
Dec. 31, 2022
Dec. 31, 2023
Dec. 31, 2022
Jun. 30, 2023
Dec. 05, 2023
Sep. 30, 2023
Aug. 15, 2023
Jan. 27, 2023
Jun. 30, 2022
Apr. 01, 2022
Feb. 22, 2022
Short-Term Debt [Line Items]                                    
Amount remitted                 $ 2,778,427                
Fair value of derivative liability           $ 2,356,698     2,356,698         $ 9,399,620    
Change in fair value of derivative liability           (536,698)   $ 8,324,802 $ (536,698) 8,599,666                
Exercise price                           $ 77.40        
Warrants overallotment                 10,420   4,869              
Change in fair market value of warrant liability           (74,111)   (2,571,732) $ (279,476) (5,022,288)                
Series C & D Convertible Preferred Stock [Member]                                    
Short-Term Debt [Line Items]                                    
Class of warrant description The Series D Convertible Preferred Stock, Series D Preferred Warrants and Series D Common Warrants were not reclassified as they were limited to the 9.99% beneficial owner cap per the Series D Convertible Preferred Stock Certificate of Designations at December 31, 2023, and therefore the Company had authorized and unissued shares to cover the contracted number. See Note 14 for further discussion of the fair value determined for the derivative liability for the period ended December 31, 2023.                                  
Series C & D Convertible Preferred Stock [Member] | Fair Value, Inputs, Level 3 [Member]                                    
Short-Term Debt [Line Items]                                    
Fair value of derivative liability                       $ 1,820,000            
Fair value of derivative liability           2,356,698     2,356,698                  
Change in fair value of derivative liability                 536,698                  
Series A Warrants [Member]                                    
Short-Term Debt [Line Items]                                    
Class of warrant description         The Series A Warrants are callable by the Company should the volume weighted average share price of the Company exceed $1,300,000 for each of 30 consecutive trading days following the date such warrants become eligible for exercise. The Series A Warrants also contain a beneficial ownership limitation of 4.99% which may be increased up to 9.99%, provided that any such increase will not be effective until the 61st day after delivery of a notice to the Company of such increase.                          
Number of warrants issued         50                          
Exercise price         $ 700,000                          
Warrants and rights outstanding                     $ 0   $ 0          
Change in fair market value of warrant liability           0   $ 105,953 0 $ 105,953                
Series B Warrants [Member]                                    
Short-Term Debt [Line Items]                                    
Number of warrants issued         50                          
Senior Notes [Member]                                    
Short-Term Debt [Line Items]                                    
Debt principle outstanding             $ 15,910,000                      
Debt principle amount             $ 19,261,583                      
Senior Notes [Member] | Common Stock [Member]                                    
Short-Term Debt [Line Items]                                    
Debt aggregate shares of common stock             2,242,143                      
September 2022 Offering [Member]                                    
Short-Term Debt [Line Items]                                    
Number of shares sold                   750                
Price per share               $ 10,000   $ 10,000                
Exercise price               $ 10,000   $ 10,000                
September 2022 Warrants [Member]                                    
Short-Term Debt [Line Items]                                    
Class of warrant description     The September 2022 Warrants also contain a beneficial ownership limitation of 4.99% which may be increased up to 9.99%, provided that any such increase will not be effective until the 61st day after delivery of a notice to the Company of such increase. The warrants are not callable by the Company.                              
Number of shares sold     750                              
Price per share     $ 10,000                              
Number of warrants issued     750                              
Exercise price     $ 10,000                              
Warrants and rights outstanding     $ 5,286,288     0     0   251,876              
Change in fair market value of warrant liability           22,361   $ 1,536,732 251,876 $ 3,018,834                
Over-Allotment Option [Member]                                    
Short-Term Debt [Line Items]                                    
Warrants overallotment     90                              
March 2022 Warrants [Member]                                    
Short-Term Debt [Line Items]                                    
Class of warrant description       The March 2022 Warrants are callable by the Company should the volume weighted average share price of the Company exceed $120,000 for each of 20 consecutive trading days following the date such warrants become eligible for exercise. The March 2022 Warrants also contain a beneficial ownership limitation of 4.99% which may be increased up to 9.99%, provided that any such increase will not be effective until the 61st day after delivery of a notice to the Company of such increase.                            
Number of shares sold       375                            
Price per share       $ 40,000                            
Number of warrants issued       375                         56  
Exercise price       $ 40,000                            
Warrants and rights outstanding       $ 9,553,500   86,250     86,250   $ 113,850              
Change in fair market value of warrant liability           $ 51,750   1,035,000 $ 27,600 1,897,500                
March 2022 Warrants [Member] | Measurement Input, Exercise Price [Member]                                    
Short-Term Debt [Line Items]                                    
Number of warrants issued       40,000                         40,000  
April 2022 Warrants [Member]                                    
Short-Term Debt [Line Items]                                    
Warrants and rights outstanding       $ 607,500                            
Senior Convertible Note [Member]                                    
Short-Term Debt [Line Items]                                    
Interest due   $ 1,073,343                                
Debt weighted average interest rate                             90.00%      
Loss on extinguishment of debt             $ 3,616,372                      
Senior Convertible Note [Member] | September 2022 Offering [Member]                                    
Short-Term Debt [Line Items]                                    
Debt principle outstanding     $ 32,221,573                              
Amount remitted     $ 2,778,427                              
Make Whole Derivative Liability [Member]                                    
Short-Term Debt [Line Items]                                    
Loss on extinguishment of debt               $ 8,324,802   $ 8,599,666                
Exchange Agreement [Member] | Senior Convertible Note [Member]                                    
Short-Term Debt [Line Items]                                    
Remaining principal amount                                   $ 29,150,001
Debt principle outstanding                                   $ 35,000,000
Waiver Agreement [Member] | Senior Convertible Note Holder [Member]                                    
Short-Term Debt [Line Items]                                    
Increasing in debt             2,950,010                      
Debt principle amount             450,010                      
Converted accrued liabilities             $ 2,500,000                      
v3.24.1
Commitments and contingencies (Details Narrative) - USD ($)
3 Months Ended 6 Months Ended 12 Months Ended
May 17, 2022
Mar. 31, 2022
Aug. 17, 2020
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2023
Dec. 31, 2022
Jun. 30, 2025
Jun. 30, 2024
Sep. 28, 2023
Jun. 30, 2023
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                      
Paid for issuance of common stock       $ 5,248,886              
Sales and marketing expense       658,846 $ 1,843,557 $ 1,571,942 $ 4,288,892        
Accounts payable and accrued expenses       8,488,120   8,488,120         $ 7,106,194
General and administrative expense       4,784,053 7,559,402 10,971,889 17,030,436        
Damages paid amount   $ 50,000                  
Claiming damages $ 5,000,000                    
Chief Executive Officer [Member] | MrJohnson [Member]                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                      
Accounts payable and accrued expenses       450,000   $ 450,000          
Partnership Agreement [Member]                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                      
Capital commitments, shares           3          
Total capital commitments           $ 100,000,000          
Partnership Agreement [Member] | Additional Shares Capital [Member]                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                      
Total capital commitments           200,000,000          
Multi-year Agreement [Member]                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                      
Sales and marketing expense       90,544 578,498 $ 181,088 816,183        
Commitments agreements                 $ 159,000    
Multi-year Agreement [Member] | Forecast [Member]                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                      
Commitments agreements               $ 225,000      
Legal Settlement Agreement [Member]                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                      
Subsequent event, description           Pursuant to the Legal Settlement Agreement, the Company has agreed to make an aggregate payment of $500,000 in cash to Mr. Johnson (which among includes attorneys’ fees and costs), comprised of an initial payment of $50,000 beginning approximately thirty (30) days after the signing of the Legal Settlement Agreement, with subsequent payments of $50,000 due on each subsequent thirtieth (30th) day of each month thereafter until fully paid.          
General and administrative expense       0   $ 500,000          
Game Fund Partners LLC [Member] | Partnership Agreement [Member]                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                      
Amount of investment       300,000,000   300,000,000          
Game Fund Partners LLC [Member] | Partnership Agreement [Member] | Initial Invest EEG Shares [Member]                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                      
Amount of investment       2,000,000   $ 2,000,000          
Investment percentage           20.00%          
One Year Anniversary [Member]                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                      
Paid for issuance of common stock     $ 1,550,000     $ 1,250,000          
Issuance of common stock     2     1          
Sales and marketing expense       342,333 $ 684,665 $ 342,333 $ 684,665        
Accounts payable and accrued expenses       $ 1,928,000   $ 1,928,000         $ 1,250,000
Annual commitment                   $ 385,000  
One Year Anniversary [Member] | July 1, 2021 Onwards [Member]                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                      
Paid for issuance of common stock     $ 1,250,000                
Issuance of common stock     1                
v3.24.1
Schedule of Disaggregated by Revenue (Details) - USD ($)
3 Months Ended 6 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2023
Dec. 31, 2022
Disaggregation of Revenue [Line Items]        
Revenue $ 2,582,027 $ 6,409,405 $ 5,271,844 $ 16,014,669
Online Betting and Casino Revenues [Member]        
Disaggregation of Revenue [Line Items]        
Revenue 1,840,958 5,538,486 3,797,007 14,133,832
Esports and Other Revenues [Member]        
Disaggregation of Revenue [Line Items]        
Revenue $ 741,069 $ 870,919 $ 1,474,837 $ 1,880,837
v3.24.1
Schedule of Revenues with Customers and Long-lived Assets by Geographical Area (Details) - USD ($)
3 Months Ended 6 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2023
Dec. 31, 2022
Disaggregation of Revenue [Line Items]        
Revenue $ 2,582,027 $ 6,409,405 $ 5,271,844 $ 16,014,669
UNITED STATES        
Disaggregation of Revenue [Line Items]        
Revenue 741,069 581,501 1,474,837 1,394,381
Non-US [Member]        
Disaggregation of Revenue [Line Items]        
Revenue $ 1,840,958 $ 5,827,904 $ 3,797,007 $ 14,620,288
v3.24.1
Schedule of Company’s Revenue Recognized at Point in Time or Over Time (Details) - USD ($)
3 Months Ended 6 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2023
Dec. 31, 2022
Disaggregation of Revenue [Line Items]        
Revenue $ 2,582,027 $ 6,409,405 $ 5,271,844 $ 16,014,669
Point In Time [Member]        
Disaggregation of Revenue [Line Items]        
Revenue 2,021,898 6,154,472 4,254,047 15,380,944
Over Time [Member]        
Disaggregation of Revenue [Line Items]        
Revenue $ 560,129 $ 254,933 $ 1,017,797 $ 633,725
v3.24.1
Schedule of Deferred Revenue (Details) - USD ($)
6 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Revenue from Contract with Customer [Abstract]    
Deferred revenue, beginning of the year $ 989,027 $ 575,097
Deferred revenue, end of the period 1,267,682 1,090,333
Deferred revenue $ 451,098 $ 428,107
v3.24.1
Schedule of Long-lived Assets Geography (Details) - USD ($)
Dec. 31, 2023
Jun. 30, 2023
Disaggregation of Revenue [Line Items]    
Long-lived assets $ 2,937,276 $ 18,058,243
UNITED STATES    
Disaggregation of Revenue [Line Items]    
Long-lived assets 2,893,971 5,146,469
Non-US [Member]    
Disaggregation of Revenue [Line Items]    
Long-lived assets $ 43,305 $ 12,911,774
v3.24.1
Schedule of Warrant Activity (Details) - USD ($)
6 Months Ended 12 Months Ended
Dec. 31, 2023
Jun. 30, 2023
Jun. 30, 2022
Equity [Abstract]      
Number of Warrants, Outstanding, Beginning Balance 4,938 565  
Weighted Average Exercise Price, Outstanding, Beginning Balance $ 218,476 $ 567,600  
Weighted Average Remaining Life (Years), Outstanding Balance 4 years 1 month 13 days 4 years 7 months 17 days 4 years 25 days
Intrinsic Value, Outstanding, Beginning Balance  
Number of Warrants, Issued 10,420 4,869  
Weighted Average Exercise Price, Issued $ 77.40 $ 400  
Number of Warrants, Exercised (10,420) (446)  
Weighted Average Exercise Price, Exercised $ 77.40 $ 400  
Number of Warrants, Forfeited or cancelled (50)  
Weighted Average Exercise Price, Forfeited or cancelled $ 700,000  
Number of Warrants, Outstanding, Ending Balance 4,938 4,938 565
Weighted Average Exercise Price, Outstanding, Ending Balance $ 218,476 $ 218,476 $ 567,600
Intrinsic Value, Outstanding, Ending Balance  
v3.24.1
Schedule of Stock Option Activity (Details) - $ / shares
3 Months Ended 6 Months Ended 12 Months Ended
Dec. 31, 2023
Sep. 30, 2023
Dec. 31, 2023
Jun. 30, 2023
Equity [Abstract]        
Number of Options, Outstanding, Beginning Balance 75 77 77 28
Weighted Average Exercise Price, Outstanding, Beginning Balance $ 44,429 $ 49,552 $ 49,552 $ 49,440
Number of Options, Granted 63
Weighted Average Exercise Price, Granted   $ 2,944
Number of Options, Exercised  
Weighted Average Exercise Price, Exercised  
Number of Options, Cancelled (2)   (14)
Weighted Average Exercise Price, Cancelled $ 270,059   $ 246,617
Number of Options, Outstanding, Ending Balance 75 75 75 77
Weighted Average Exercise Price, Outstanding, Ending Balance $ 44,429 $ 44,429 $ 44,429 $ 49,552
v3.24.1
Equity (Details Narrative) - USD ($)
1 Months Ended 3 Months Ended 6 Months Ended 12 Months Ended
Mar. 26, 2024
Mar. 07, 2024
Dec. 31, 2023
Dec. 01, 2023
Nov. 24, 2023
Nov. 17, 2023
Nov. 10, 2023
Nov. 03, 2023
Oct. 06, 2023
Sep. 15, 2023
Sep. 15, 2023
Aug. 15, 2023
May 22, 2023
Jan. 01, 2023
Sep. 10, 2020
May 22, 2023
Dec. 31, 2023
Sep. 30, 2023
Dec. 31, 2022
Dec. 31, 2023
Dec. 31, 2022
Jun. 30, 2023
Aug. 17, 2023
Aug. 16, 2023
Jan. 03, 2023
Subsidiary, Sale of Stock [Line Items]                                                  
Aggregate price                       $ 77.40                          
Warrant prepaid per share                       $ 77.00                          
Proceeds from issuance of Common Stock                                       $ 5,248,886        
Proceeds from the exercise of pre-funded warrants                                       806,500 6,566        
Conversion of stock, amount converted                                       16,467,745        
Shares issued value                                 $ 5,248,886                
Net loss available to common stockholders                                 $ (31,410,571)   $ (14,408,568) $ (49,972,199) (18,852,331)        
Common stock par value     $ 0.001                           $ 0.001     $ 0.001   $ 0.001      
Common Stock, Shares, Issued     1,145,980                           1,145,980     1,145,980   9,461      
Preferred Stock, Par or Stated Value Per Share     $ 0.001                           $ 0.001     $ 0.001   $ 0.001      
Weighted average remaining life                                       7 years 11 months 23 days          
Exercisable shares     75                           75     75          
Weighted average exercise price, exercisable     $ 44,429                           $ 44,429     $ 44,429          
Preferred stock, shares authorized     10,000,000                           10,000,000     10,000,000   10,000,000      
Dividends                                 $ 125,459   $ 380,982        
Preferred Stock, Value, Issued                                          
Deemed dividend on make whole provision preferred stock                                 1,046,341   4,805,990        
Deemed dividend from down round provision preferred stock                                 10,979,863   20,362,772        
Unamortized stock options compensation     $ 0                           $ 0     $ 0          
Options granted                                     63      
Stock Options [Member]                                                  
Subsidiary, Sale of Stock [Line Items]                                                  
Stock-based compensation expense                                 $ 21,078   $ 0 $ 42,156 $ 921,991        
2020 Equity and Incentive Plan [Member]                                                  
Subsidiary, Sale of Stock [Line Items]                                                  
Shares authorized for issuance     55                       38   55     55          
Common stock available for future issuance     43                           43     43          
2020 Equity and Incentive Plan [Member] | Stock Options [Member]                                                  
Subsidiary, Sale of Stock [Line Items]                                                  
Common stock description                             Each year on January 1, for a period of up to nine years, the maximum number of shares authorized for issuance under the 2020 Plan is automatically increased by 6 shares.                    
Preferred Warrant [Member] | Series D Preferred Stock [Member]                                                  
Subsidiary, Sale of Stock [Line Items]                                                  
Proceeds from the exercise of pre-funded warrants                         $ 4,300,000                        
Underwriting discounts and commissions                               $ 341,000                  
Proceeds from Issuance of Redeemable Convertible Preferred Stock                               $ 3,959,000                  
Common Stock [Member]                                                  
Subsidiary, Sale of Stock [Line Items]                                                  
Issuance of common stock under the ATM, net of issuance costs, shares                                 515,394                
Shares issued value                                 $ 515                
Shares issued                                       81,051          
Common Stock [Member] | Common Warrant [Member]                                                  
Subsidiary, Sale of Stock [Line Items]                                                  
Warrants purchase                         3,583     3,583                  
Common stock par value                         $ 784.00     $ 784.00                  
Warrant [Member]                                                  
Subsidiary, Sale of Stock [Line Items]                                                  
Aggregate price                                               $ 77.40  
Warrant prepaid per share                                               $ 77.00  
Subsequent Event [Member]                                                  
Subsidiary, Sale of Stock [Line Items]                                                  
Conversion of stock, amount converted   $ 150,000                                              
Subsequent Event [Member] | Preferred Stock [Member]                                                  
Subsidiary, Sale of Stock [Line Items]                                                  
Shares issued value   10,000,000                                              
Settlement Agreement [Member]                                                  
Subsidiary, Sale of Stock [Line Items]                                                  
Exercise price       $ 7.00 $ 9.72 $ 10.92   $ 20.00                                  
Percentage of preferred stock conversion       90.00%         90.00%     90.00%                          
Issuance of common stock under the ATM, net of issuance costs, shares       143 103 91   200                                  
Gross proceeds, percentage                                       50.00%          
Settlemen tAgreement One [Member]                                                  
Subsidiary, Sale of Stock [Line Items]                                                  
Exercise price             $ 15.41                                    
Issuance of common stock under the ATM, net of issuance costs, shares             65                                    
Series C & D Convertible Preferred Stock [Member]                                                  
Subsidiary, Sale of Stock [Line Items]                                                  
Conversion price       $ 7.44   $ 11.92 $ 17.04 $ 24.00 $ 38.60                           $ 77.40    
Series C & D Convertible Preferred Stock One [Member]                                                  
Subsidiary, Sale of Stock [Line Items]                                                  
Conversion price         $ 10.88                                        
Equity Distribution Agreement [Member]                                                  
Subsidiary, Sale of Stock [Line Items]                                                  
Gross proceeds, percentage                   3.00%                              
Escrow deposit     $ 2,295,822                           2,295,822     $ 2,295,822          
Common stock par value                   $ 0.001 $ 0.001                            
Equity Distribution Agreement [Member] | Maximum [Member]                                                  
Subsidiary, Sale of Stock [Line Items]                                                  
Aggregate gross sales proceeds                     $ 7,186,257                            
Securities Purchase Agreement [Member]                                                  
Subsidiary, Sale of Stock [Line Items]                                                  
Sale of stock price per share                       $ 0.001                          
Exercise price                       77.40                          
Warrant prepaid per share                       $ 0.40                          
Common Stock, Shares, Issued                       2,500                          
Proceeds from issuance of warrants shares                       10,420                          
August 2023 Settlement Agreement [Member]                                                  
Subsidiary, Sale of Stock [Line Items]                                                  
Proceeds to redeem additional shares settlement percentage                       90.00%                          
Holder [Member]                                                  
Subsidiary, Sale of Stock [Line Items]                                                  
Escrow deposit     2,295,822                           2,295,822     2,295,822          
Redemption amount     $ 322,120                           $ 322,120     $ 322,120          
Holder [Member] | Subsequent Event [Member]                                                  
Subsidiary, Sale of Stock [Line Items]                                                  
Escrow deposit $ 2,295,822                                                
Holder [Member] | Settlement Agreement [Member]                                                  
Subsidiary, Sale of Stock [Line Items]                                                  
Exercise price     $ 40.00           $ 20.00               $ 40.00     $ 40.00          
Issuance of common stock under the ATM, net of issuance costs, shares                 25                     25          
Holder fees payment     $ 119,500                                            
Shares issued value                 $ 1,000                                
Gross proceeds, percentage                                       50.00%          
Chief Executive Officer [Member]                                                  
Subsidiary, Sale of Stock [Line Items]                                                  
Exercise price                                                 $ 2,944
Remitted amount                                       $ 0   $ 47,895      
Series C Preferred Stock [Member]                                                  
Subsidiary, Sale of Stock [Line Items]                                                  
Sale of stock price per share     $ 986                           $ 986     $ 986   $ 14      
Accrued dividends     $ 157,931                           $ 157,931     $ 157,931          
Percentage of preferred stock conversion     90.00%                           90.00%     90.00%          
Conversion floor amount                                       $ 4,805,990          
Accrued dividends     $ 223,050                           $ 223,050     223,050          
Preferred Stock, Value, Issued     3,524,665                           3,524,665     3,524,665   $ 14,805,438      
Cumulative Dividends     $ 1,749,665                           1,749,665     1,749,665   $ 204,414      
Series C Preferred Stock [Member] | Preferred Stock [Member]                                                  
Subsidiary, Sale of Stock [Line Items]                                                  
Shares issued value                                                
Dividends                                 $ 212,741     555,589          
Deemed dividend, preferred stock                                       1,046,341          
Series C Preferred Stock [Member] | Subsequent Event [Member]                                                  
Subsidiary, Sale of Stock [Line Items]                                                  
Preferred Stock, Value, Issued   3,549,177                                              
Series C Preferred Stock [Member] | Settlement Agreement [Member]                                                  
Subsidiary, Sale of Stock [Line Items]                                                  
Conversion of stock, amount converted                                       3,524,665          
Series C Preferred Stock [Member] | Holder [Member]                                                  
Subsidiary, Sale of Stock [Line Items]                                                  
Conversion of stock, amount converted                                       $ 16,309,814          
Conversion of shares                                       526,503          
Series C Convertible Preferred Stock [Member]                                                  
Subsidiary, Sale of Stock [Line Items]                                                  
Preferred stock, shares outstanding                                           14,601      
Preferred Stock, Shares Issued                                           14,601      
Preferred Stock, Par or Stated Value Per Share     $ 0.001                           $ 0.001     $ 0.001   $ 0.001      
Preferred stock, shares authorized     20,000                           20,000     20,000   20,000      
Preferred Stock, Value, Issued                                     $ 14,805,438      
Series C Convertible Preferred Stock [Member] | Preferred Stock [Member]                                                  
Subsidiary, Sale of Stock [Line Items]                                                  
Shares issued value                                                
Series C Convertible Preferred Stock [Member] | Settlement Agreement [Member]                                                  
Subsidiary, Sale of Stock [Line Items]                                                  
Preferred stock, shares outstanding     1,775                           1,775     1,775   14,601      
Series C & D Convertible Preferred Stock [Member]                                                  
Subsidiary, Sale of Stock [Line Items]                                                  
Conversion of stock, amount converted                                       $ 20,362,772          
Net loss available to common stockholders                                 $ 10,979,863     20,362,772          
Series D Convertible Preferred Stock [Member]                                                  
Subsidiary, Sale of Stock [Line Items]                                                  
Accrued dividends     $ 1,072                           $ 1,072     $ 1,072          
Preferred stock, shares outstanding     3,988                           3,988     3,988   4,300      
Issuance of common stock under the ATM, net of issuance costs, shares                                       312          
Redemption amount     $ 321,048                           $ 321,048     $ 321,048          
Preferred Stock, Shares Issued     3,988                           3,988     3,988   4,300      
Preferred Stock, Par or Stated Value Per Share     $ 0.001                           $ 0.001     $ 0.001   $ 0.001      
Preferred stock, shares authorized     10,000                           10,000     10,000   10,000      
Preferred Stock, Value, Issued     $ 2,495,617                           $ 2,495,617     $ 2,495,617   $ 2,618,389      
Series D Convertible Preferred Stock [Member] | Subsequent Event [Member]                                                  
Subsidiary, Sale of Stock [Line Items]                                                  
Accrued dividends $ 58,179                                                
Issuance of common stock under the ATM, net of issuance costs, shares 2,129                                                
Redemption amount $ 2,237,643                                                
Series D Convertible Preferred Stock [Member] | Settlement Agreement [Member]                                                  
Subsidiary, Sale of Stock [Line Items]                                                  
Conversion of stock, amount converted                                       $ 4,189,754          
Preferred stock, shares outstanding     3,988                           3,988     3,988   4,300      
Series D Preferred Stock [Member]                                                  
Subsidiary, Sale of Stock [Line Items]                                                  
Preferred Stock, Shares Issued                         4,300     4,300                  
Preferred Stock, Par or Stated Value Per Share                         $ 1,000     $ 1,000                  
Preferred Stock, Value, Issued     $ 4,189,753                           $ 4,189,753     $ 4,189,753   $ 4,337,267      
Unrealized Gain (Loss) on Derivatives                                       $ 201,753   $ 37,267      
Derivative, Average Floor Price     51                           51     51   9      
Series D Preferred Stock [Member] | Preferred Warrant [Member]                                                  
Subsidiary, Sale of Stock [Line Items]                                                  
Warrants purchase                         4,300     4,300                  
Preferred Stock, Par or Stated Value Per Share                         $ 1,000     $ 1,000                  
Series D Preferred Stock [Member] | Preferred Stock [Member]                                                  
Subsidiary, Sale of Stock [Line Items]                                                  
Shares issued value                                                
Deemed dividend, preferred stock                                       $ 4,805,990          
Series D Preferred Stock [Member] | Subsequent Event [Member]                                                  
Subsidiary, Sale of Stock [Line Items]                                                  
Preferred Stock, Value, Issued   $ 1,903,252                                              
Registered Direct Offering [Member]                                                  
Subsidiary, Sale of Stock [Line Items]                                                  
Sale of stock number of shares issued in transaction                       2,500                 177        
Sale of stock price per share                       $ 0.001                          
Exercise price                       $ 77.40                          
Warrants purchase                       10,420             447   447        
Aggregate price                       $ 77.40             $ 3,748   $ 3,748        
Warrant prepaid per share                       $ 0.001             $ 40.00   $ 40.00        
Proceeds from issuance of Common Stock                       $ 193,500                          
Proceeds from the exercise of pre-funded warrants                       $ 806,500                          
Cash received from offering                                         $ 2,316,686        
Warrant prepaid per share                                         2,316,686        
Issuance costs                                         170,001        
Proceeds from issuance of warrants                           $ 11,284             6,566        
Net proceeds from issuance of warrants                                         2,146,685        
Remitted amount                                         $ 1,073,343        
Proceeds from issuance of warrants                           282         165   165        
ATM Sales [Member]                                                  
Subsidiary, Sale of Stock [Line Items]                                                  
Sale of stock number of shares issued in transaction                                       515,394          
Gross proceeds                                       $ 5,452,460          
Cash received from offering                                       5,248,886          
Fees paid                                       203,574          
ATM Sales [Member] | October 2023 Waiver [Member]                                                  
Subsidiary, Sale of Stock [Line Items]                                                  
Percentage of net proceeds                 50.00%                                
September 2022 Offering [Member]                                                  
Subsidiary, Sale of Stock [Line Items]                                                  
Sale of stock number of shares issued in transaction                                         750        
Sale of stock price per share                                     $ 10,000   $ 10,000        
Aggregate price                                     $ 10,000   $ 10,000        
Proceeds from the exercise of pre-funded warrants                                         $ 7,536,000        
Cash received from offering                                         6,854,418        
Warrant prepaid per share                                         1,568,130        
Issuance costs                                         681,582        
Proceeds from issuance of warrants                                       $ 5,286,288          
General working capital                                         2,778,427        
General working capital included equity                                         $ 2,265,928        
Percentage of gross proceeds                                         50.00%        
Aggregate gross sales proceeds                                         $ 2,000,000        
Percentage of offering fees                                         7.00%        
Underwriting discounts                                         $ 5,125        
v3.24.1
Schedule of Other Non Operating Income Loss Net (Details) - USD ($)
3 Months Ended 6 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2023
Dec. 31, 2022
Other Income and Expenses [Abstract]        
Foreign exchange gain (loss) $ (39,844) $ 38,640 $ (11,702) $ 49,494
Other non-operating income (loss) (15,096) 447,746 (33,614) 483,342
Total $ (54,940) $ 486,386 $ (45,316) $ 532,836
v3.24.1
Schedule of Fair Value of Financial Instruments (Details) - USD ($)
Dec. 31, 2023
Jun. 30, 2023
March 2022 Warrants [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Liability $ 86,250 $ 113,850
March 2022 Warrants [Member] | Fair Value, Inputs, Level 1 [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Liability 86,250 113,850
March 2022 Warrants [Member] | Fair Value, Inputs, Level 2 [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Liability
March 2022 Warrants [Member] | Fair Value, Inputs, Level 3 [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Liability
September Warrants [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Liability 251,876
September Warrants [Member] | Fair Value, Inputs, Level 1 [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Liability
September Warrants [Member] | Fair Value, Inputs, Level 2 [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Liability
September Warrants [Member] | Fair Value, Inputs, Level 3 [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Liability $ 251,876
Derivative Liability [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Liability 2,356,698  
Derivative Liability [Member] | Fair Value, Inputs, Level 1 [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Liability  
Derivative Liability [Member] | Fair Value, Inputs, Level 2 [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Liability  
Derivative Liability [Member] | Fair Value, Inputs, Level 3 [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Liability $ 2,356,698  
v3.24.1
Schedule of Changes in Level 3 Financial Instruments (Details) - USD ($)
3 Months Ended 12 Months Ended
Dec. 31, 2023
Sep. 30, 2023
Jun. 30, 2023
Fair Value Disclosures [Abstract]      
Warrant liability, beginning balance $ 22,361 $ 251,876 $ 122,730
Contingent consideration, beginning balance 3,328,361
Derivative liability on senior convertible note, beginning balance 9,399,620
Fair value of warrants     5,286,288
Change in fair value of September Warrants (22,361) (229,515) (5,034,412)
Change in fair value of Series A and Series B Warrants issued with Senior Convertible Note     (122,730)
Change in fair value of Bethard contingent consideration liability (Note 3)     2,864,551
Change in fair value of Bethard contingent consideration liability (Note 3)     (6,192,912)
Change in fair value of derivative liability on the senior convertible note 536,698   (9,399,620)
Bifurcation of the derivative liability 1,820,000    
Warrant liability, ending balance 22,361 251,876
Contingent consideration, ending balance
Derivative liability on senior convertible note, ending balance $ 2,356,698
v3.24.1
Schedule of Warrants Outstanding Fair Value Assumptions (Details) - $ / shares
6 Months Ended 12 Months Ended
Dec. 31, 2023
Jun. 30, 2023
September 2022 Warrants [Member] | Fair Value, Inputs, Level 3 [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Contractual term, in years 5 years
Expected volatility 144.00% 154.00%
Risk-free interest rate 3.95% 4.27%
Dividend yield
Conversion / exercise price $ 10,000 $ 10,000
March 2022 Warrants [Member] | Fair Value, Inputs, Level 1 [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Contractual term, in years 5 years 5 years
Active market Nasdaq Nasdaq
Market price $ 200 $ 264
Series A Warrant [Member] | Monte Carlo [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Contractual term, in years 4 years 4 years
Expected volatility 172.00% 152.00%
Risk-free interest rate 4.55% 4.90%
Dividend yield
Conversion / exercise price $ 700,000 $ 700,000
v3.24.1
Schedule of Derivative Liability (Details) - Series C Preferred Stock [Member]
Dec. 31, 2023
Dec. 05, 2023
Measurement Input, Expected Term [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Contractual term remaining, in years 1 year 1 year
Measurement Input, Discount Rate [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Conversion / exercise price 25.00 25.00
Measurement Input, Risk Free Interest Rate [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Conversion / exercise price 4.67 4.67
Measurement Input, Expected Dividend Rate [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Conversion / exercise price 8.00 8.00
Measurement Input, Expected Dividend Payment [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Conversion / exercise price 8.50 8.50
Measurement Input, Exercise Price [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Conversion / exercise price 7.00 7.00
v3.24.1
Schedule of Derivative Instruments in the Unaudited Condensed Consolidated Balance Sheet (Details) - USD ($)
3 Months Ended 6 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2023
Dec. 31, 2022
Sep. 30, 2023
Jun. 30, 2023
Jun. 30, 2022
Derivative liability $ 2,356,698   $ 2,356,698   $ 9,399,620
Change in fair value of derivative liability 536,698 $ (8,324,802) 536,698 $ (8,599,666)      
Series C Preferred Stock [Member]              
Derivative liability $ 2,356,698   $ 2,356,698        
v3.24.1
Schedule of Segment Information (Details) - USD ($)
3 Months Ended 6 Months Ended
Dec. 31, 2023
Sep. 30, 2023
Dec. 31, 2022
Sep. 30, 2022
Dec. 31, 2023
Dec. 31, 2022
Jun. 30, 2023
Segment Reporting Information [Line Items]              
Total Assets $ 7,604,409       $ 7,604,409   $ 22,101,291
Total 2,582,027   $ 6,409,405   5,271,844 $ 16,014,669  
Total Adjusted Segment EBITDA [1],[2] (311,737)   (1,712,680)   (665,607) (2,720,671)  
Interest expense   (971,374)   (2,029,782)  
Change in fair value of derivative liability (536,698)   8,324,802   (536,698) 8,599,666  
Other non-operating income (loss), net (54,940)   486,386   (45,316) 532,836  
Asset impairment charges 12,981,142   16,135,000   12,981,142 16,135,000  
Stock-based Compensation         42,156 921,991  
Income tax benefit (expense)      
Net loss (17,048,073) $ (4,798,152) (14,132,682) $ (4,168,591) (21,846,225) (18,301,273)  
Operating Segments [Member]              
Segment Reporting Information [Line Items]              
Total 2,582,027   6,409,405   5,271,844 16,014,669  
Other corporate and overhead costs (2,116,384)   (1,744,816)   (5,149,367) (3,914,445)  
Interest expense   (971,374)   (2,029,782)  
Change in fair value of derivative liability (536,698)   8,324,802   (536,698) 8,599,666  
Change in fair value of warrant liability 74,111   2,571,732   279,476 5,022,288  
Change in fair value of contingent consideration   (3,044,019)   (2,864,551)  
Other non-operating income (loss), net (54,940)   486,386   (45,316) 532,836  
Depreciation and amortization (1,076,056)   (1,887,729)   (2,163,005) (3,788,874)  
Right of use asset amortization (24,149)   (19,984)   (42,410) (44,819)  
Asset impairment charges (12,981,142)   (16,135,000)   (12,981,142) (16,135,000)  
Stock-based Compensation (21,078)     (42,156) (921,991)  
Legal Settlement     (500,000)  
Cost of acquisition     (35,930)  
Income tax benefit (expense)      
Net loss (17,048,073)   (14,132,682)   (21,846,225) (18,301,273)  
I Gaming Segment [Member]              
Segment Reporting Information [Line Items]              
Total Assets 886,939       886,939   15,275,501
Total Adjusted Segment EBITDA (202,562)   (1,150,938)   (454,965) (1,612,133)  
I Gaming Segment [Member] | Operating Segments [Member]              
Segment Reporting Information [Line Items]              
Total 1,840,958   5,538,486   3,797,007 14,133,832  
EEG Games Segment [Member]              
Segment Reporting Information [Line Items]              
Total Assets 3,048,490       3,048,490   4,486,563
Total Adjusted Segment EBITDA [1],[2] (109,175)   (561,742)   (210,642) (1,108,538)  
EEG Games Segment [Member] | Operating Segments [Member]              
Segment Reporting Information [Line Items]              
Total 741,069   $ 870,919   1,474,837 $ 1,880,837  
Other Corporate [Member]              
Segment Reporting Information [Line Items]              
Total Assets $ 3,668,980       $ 3,668,980   $ 2,339,227
[1] The Company defines Adjusted Segment EBITDA as earnings (loss) before, as applicable to the particular period, other corporate and overhead costs, interest expense; income taxes; depreciation and amortization, including right of use asset amortization; stock-based compensation; legal settlements; cost of acquisitions; asset impairment charges; loss on extinguishment of senior convertible note; loss on conversion of senior convertible note; change in fair value of derivative liability; change in fair value of warrant liability; change in fair value of contingent consideration; and other non-operating income (loss), net, and certain other non-recurring, non-cash or non-core items (included in table above).
[2] The Company has no intersegment revenues or costs and thus no eliminations required.
v3.24.1
Subsequent Events (Details Narrative) - USD ($)
3 Months Ended 6 Months Ended
Mar. 07, 2024
Jan. 05, 2024
Dec. 31, 2023
Dec. 31, 2023
Dec. 31, 2022
Mar. 13, 2024
Jun. 30, 2023
Subsequent Event [Line Items]              
Variable conversions       $ 16,467,745    
Issuance of common stock under the ATM, net of issuance costs     $ 5,248,886        
Preferred stock, value        
Subsequent Event [Member]              
Subsequent Event [Line Items]              
Secured note $ 1,420,000            
Maturity date           Mar. 07, 2026  
Interest rate           10.00%  
Variable conversions $ 150,000            
Maturity date Mar. 07, 2026            
Subsequent Event [Member] | Preferred Stock [Member]              
Subsequent Event [Line Items]              
Issuance of common stock under the ATM, net of issuance costs $ 10,000,000            
Series E Preferred Stock [Member] | Subsequent Event [Member]              
Subsequent Event [Line Items]              
Temporary equity, shares issued   100          
Temporary equity, par value   $ 0.001          
Temporary equity, redemption price per share   $ 10          
Preferred stock, voting rights   The Certificate of Designation provided that one hundred (100) shares of Series E Preferred Stock will have 6,000,000 votes each and will vote together with the outstanding shares of the Company’s common stock as a single class exclusively  with respect to any proposal of an amendment to the Company’s articles of incorporation to increase the authorized shares of Common Stock (the “Authorized Share Increase Proposal”) or any proposal to adjourn the annual or special meeting related to an Authorized Share Increase Proposal, if applicable.          
Series C Preferred Stock [Member]              
Subsequent Event [Line Items]              
Preferred stock, value     3,524,665 3,524,665     14,805,438
Series C Preferred Stock [Member] | Preferred Stock [Member]              
Subsequent Event [Line Items]              
Issuance of common stock under the ATM, net of issuance costs            
Series C Preferred Stock [Member] | Subsequent Event [Member]              
Subsequent Event [Line Items]              
Secured note           $ 1,420,000  
Preferred stock, value 3,549,177            
Series D Preferred Stock [Member]              
Subsequent Event [Line Items]              
Preferred stock, value     4,189,753 $ 4,189,753     $ 4,337,267
Series D Preferred Stock [Member] | Preferred Stock [Member]              
Subsequent Event [Line Items]              
Issuance of common stock under the ATM, net of issuance costs            
Series D Preferred Stock [Member] | Subsequent Event [Member]              
Subsequent Event [Line Items]              
Secured note           $ 1,420,000  
Preferred stock, value $ 1,903,252            

Esports Entertainment (NASDAQ:GMBLP)
Historical Stock Chart
From Oct 2024 to Nov 2024 Click Here for more Esports Entertainment Charts.
Esports Entertainment (NASDAQ:GMBLP)
Historical Stock Chart
From Nov 2023 to Nov 2024 Click Here for more Esports Entertainment Charts.