Thursday, March 19

Snail, Inc. Reports Fourth Quarter and Full Year 2025 Financial Results


Management Commentary

“The fourth quarter provided strong visibility into the momentum we expect across the ARK franchise over the next two years. In addition to launching ARK: Lost Colony, ASA’s first standalone DLC expansion pack, we introduced robust ASA content and DLC roadmap during our December Investor Day. The 2026 slate includes the ARK SOTF remake, ARK World Creator for consoles, ARK Bob’s True Tales – Tides of Fortune, the ASA remake of ARK Genesis Part 1, and ARK: Dragontopia. Since launching in October 2023, ASA has surpassed 4 million units sold, and our expanded roadmap reflects our commitment to sustained franchise growth and increased revenue visibility through 2027.

“Beyond ARK, we are continuing to invest, advance, and scale our broader game portfolio. We are particularly encouraged by the meaningful progress made across our developing AAA games; For The Stars, Nine Yin Sutra: Immortal, and Nine Yin Sutra: Wushu. AAA games are high-budget, high-profile projects that are designed to deliver expansive worlds, cutting-edge visuals, and robust marketing campaigns that far exceed those of typical indie releases. These games, while still in development, represent Snail’s investment and expansion into other AAA games outside of ASE and ASA. These three games have represented a core pillar of our long-term investment strategy over the past few years. Being classified as an AAA game, we believe these titles offer substantial upside with an attractive profit margin profile compared to many of our other games. The progress made has been encouraging, and we are excited to continue developing and sharing updates. At the recent GDC event, we shared an event-exclusive trailer for For The Stars that provided some early insights into the gameplay and concept art.

“Across our other business units, we also made meaningful progress. We minted the first official $USDO stablecoin during the Investor Day and debuted the Golden Poop digital collectible coin. We are currently working towards a potential partnership opportunity tied to our stablecoin initiative and look forward to sharing additional information later this year. Within our short film vertical, SaltyTV has now released 100+ short film dramas, with three productions receiving recognition from the International Short Drama Association. Our Interactive Films division also expanded into narrative-driven game development in 2025, which we view as a strategic adjacency that builds on existing creative capabilities.

“We remain excited about our gaming pipeline for the next two years. ARK will continue to remain the foundational backbone of our company, while we also invest in and grow other arms of the business. Many of our projects are approaching the final stages of development, and we believe we are well-positioned to broaden our portfolio, diversify revenue streams, and drive long-term shareholder value.”

Fourth Quarter 2025 Financial Highlights

Net revenues were $25.1 million compared to $26.2 million in the same period last year. The decrease was primarily due to a decrease in deferred revenues that were recognized in 2025 of $3.5 million, partially offset by increases in ARK sales of $1.3 million and an increase in Bellwright sales of $1.2 million.

Total units sold were 1.5 million units compared to 1.3 million units in the same period last year, primarily driven by an increase in sales of ASA of 0.2 million units, an increase in Bellwright sales of 0.1 million units, partially offset by a decrease in sales of ASE and our other titles of 0.1 million units.

Net loss was $(0.9) million compared to net income of $1.1 million in the same period last year, primarily due to a decrease in gross profit of $1.7 million and an increase in operating expenses of $2.8 million, partially offset by an increase in other income (expense) of $2.0 million and benefit from income taxes of $0.5 million.

Bookings were $20.8 million compared to $17.0 million in the same period last year. The increase was primarily due to a lower portion of sales deferred in 2025. Changes in deferred revenues decreased by $4.9 million while net revenue decreased $1.1 million.

EBITDA was $(1.3) million compared to $1.6 million in the same period last year. The decrease was primarily due to an increase in operating expenses of $2.8 million.

As of December 31, 2025, unrestricted cash was $8.6 million compared to $7.3 million as of December 31, 2024.

Full Year 2025 Financial Highlights

Net revenues were $81.2 million compared to $84.5 million in the same period last year. The decrease was primarily due to a decrease in recognition of deferred revenues of $15.5 million related to the ARK franchise, decrease in Bellwright and Myth of Empires sales of $1.5 million and $1.3 million respectively, partially offset by an increase in ASA sales of $11.3 million, ARK Mobile sales of $2.4 million, and revenue generated from the SaltyTV application of $0.8 million.

Total units sold increased 32.7% to 6.3 million units compared to 4.7 million units in the same period last year, primarily driven by an increase in ARK franchise units sold by 1.7 million units, partially offset by a slight decrease in Bellwright and West Hunt sales of 0.1 million units.

Net loss was $(27.2) million compared to net income of $1.8 million in the same period last year, primarily due to a non-cash tax expense related to the full valuation of our deferred tax assets of $10.1 million, increase in general and administrative expenses of $5.2 million, increase in research and development of $2.9 million, increase in advertising and marketing of $3.7 million, and impairment expenses of $1.5 million.

Bookings increased 16.2% to $87.8 million compared to $75.7 million in the same period last year. The increase was primarily due to the increased ASA sales driven by the launch of ARK: Lost Colony, ARK: Astraeos, and ASE’s first sales event in June 2025 since the price drop in August 2023.

EBITDA was $(16.8) million compared to $3.2 million in the same period last year. The decrease was due to the increase in general and administrative expenses of $5.2 million, an increase in research and development of $2.9 million, an increase in advertising and marketing of $3.7 million and an additional $1.5 million in impairment expenses.

Use of Non-GAAP Financial Measures

In addition to the financial results determined in accordance with U.S. generally accepted accounting principles, or GAAP, Snail believes Bookings and EBITDA, as non-GAAP measures, are useful in evaluating its operating performance. Bookings and EBITDA are non-GAAP financial measures that are presented as supplemental disclosures and should not be construed as alternatives to net income (loss) or revenue as indicators of operating performance, nor as alternatives to cash flow provided by operating activities as measures of liquidity, both as determined in accordance with GAAP. Snail supplementally presents Bookings and EBITDA because they are key operating measures used by management to assess financial performance. Bookings adjusts for the impact of deferrals and, Snail believes, provides a useful indicator of sales in a given period. Management believes Bookings and EBITDA are useful to investors and analysts in highlighting trends in Snail’s operating performance, while other measures can differ significantly depending on long-term strategic decisions regarding capital structure, the tax jurisdictions in which Snail operates and capital investments.

Bookings is defined as the net amount of products and services sold digitally or physically in the period. Bookings is equal to revenues, excluding the impact from deferrals. Below is a reconciliation of total net revenue to Bookings, the closest GAAP financial measure.

 

 

Three Months Ended
December 31,

Fiscal Year Ended
December 31,

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

 

 

(in millions)

 

 

(in millions)

Total net revenue

 

$

25.1

 

 

$

26.2

 

 

$

81.2

 

 

$

84.5

 

Change in deferred net revenue

 

 

(4.3

)

 

 

(9.2

)

 

 

6.6

 

 

 

(8.8

)

Bookings

 

$

20.8

 

 

$

17.0

 

 

$

87.8

 

 

$

75.7

 


We define EBITDA as net income (loss) before (i) interest expense, (ii) interest income, (iii) provision for (benefit from) income taxes and (iv) depreciation expense. The following table provides a reconciliation from net income (loss) to EBITDA:

 

 

Three Months Ended
December 31,

Fiscal Year Ended
December 31,

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

 

 

(in millions)

 

 

(in millions)

Net income (loss)

 

$

(0.9

)

 

$

1.1

 

 

$

(27.2

)

 

$

1.8

 

Interest income and interest income – related parties

 

 

(0.7

)

 

 

(0.1

)

 

 

(1.3

)

 

 

(0.3

)

Interest expense

 

 

0.3

 

 

 

0.1

 

 

 

0.7

 

 

 

0.7

 

Provision for (benefit from) income taxes

 

 

(0.1

)

 

 

0.3

 

 

 

10.7

 

 

 

0.6

 

Depreciation expense

 

 

0.1

 

 

 

0.2

 

 

 

0.3

 

 

 

0.4

 

EBITDA

 

$

(1.3

)

 

$

1.6

 

 

$

(16.8

)

 

$

3.2

 


Webcast Details

The Company will host a webcast at 4:30 PM ET today to discuss its fourth quarter and full year 2025 financial and operational results. Participants may access the live webcast and replay via the link here or on the Company’s investor relations website at https://investor.snail.com/.

Forward-Looking Statements

This press release contains statements that constitute forward-looking statements. Many of the forward-looking statements contained in this press release can be identified by the use of forward-looking words such as “anticipate,” “believe,” “could,” “expect,” “should,” “plan,” “intend,” “may,” “predict,” “continue,” “estimate” and “potential,” or the negative of these terms or other similar expressions. Forward-looking statements appear in a number of places in this press release and include, but are not limited to, statements regarding Snail’s intent, belief or current expectations. These forward-looking statements include information about possible or assumed future results of Snail’s business, financial condition, results of operations, liquidity, plans and objectives. The statements Snail makes regarding the following matters are forward-looking by their nature: Snail’s 2026 / 2027 ASA content roadmap; plans to port Bellwright to the Xbox and Playstation consoles; Snail’s announced strategic collaboration with Noiz and its potential to strengthen the visibility of Snail’s gaming portfolio with streamers; the momentum Snail expects across the ARK franchise over the next two years and the visibility regarding the same provided by Snail’s fourth quarter; Snail’s expanded roadmap and commitment to sustained franchise growth and increased revenue visibility through 2027; Snail’s continued investment, advancement, and scaling of its broader game portfolio; progress made across the development of AAA games; the intention for AAA games to deliver expansive worlds, cutting-edge visuals, and robust marketing campaigns that far exceed those of typical indie releases; Snail’s investment and expansion into other AAA games outside of ASE and ASA and the potential for its existing AAA games to form a core pillar of its long-term investment strategy; For The Stars, Nine Yin Sutra: Immortal, and Nine Yin Sutra: Wushu offering substantial upside with an attractive profit margin profile compared to many of our other games; the occurrence and timing of a potential partnership opportunity tied to Snail’s stablecoin initiative; Snail’s interactive films division serving as a strategic adjacency and building on Snail’s existing creative capabilities; ARK remaining the foundational backbone of Snail and its gaming pipeline; Snail investing in and growing other arms of its business; Snail’s in-house projects are approaching the final stages of development; Snail being positioned to broaden its portfolio, diversify revenue streams, and drive long-term shareholder value;and assumptions underlying any of the foregoing.

Further information on risks, uncertainties and other factors that could affect Snail’s financial results and business include Snail’s ability to strengthen its gaming portfolio’s visibility; its ability to expand and grow its franchise and increase its revenue; and the risks that are included in its filings with the Securities and Exchange Commission (the “SEC”) from time to time, including its annual reports on Form 10-K and quarterly reports on Form 10-Q filed, or to be filed, with the SEC. You should not rely on these forward-looking statements, as actual outcomes and results may differ materially from those expressed or implied in the forward-looking statements as a result of such risks and uncertainties. All forward-looking statements in this press release are based on management’s beliefs and assumptions and on information currently available to Snail, and Snail does not assume any obligation to update the forward-looking statements provided to reflect events that occur or circumstances that exist after the date on which they were made.

About Snail, Inc.

Snail, Inc. (Nasdaq: SNAL) is a leading, global independent developer and publisher of interactive digital entertainment for consumers around the world, with a premier portfolio of premium games designed for use on a variety of platforms, including consoles, PCs, and mobile devices. For more information, please visit: https://snail.com/.

Investor Contact:

John Yi and Steven Shinmachi
Gateway Group, Inc.
949-574-3860
SNAL@gateway-grp.com

 

 

Snail, Inc. and Subsidiaries
Consolidated Balance Sheets as of December 31, 2025 and 2024

 

 

 

 

 

December 31, 2025

 

 

December 31, 2024

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current Assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

8,568,164

 

 

$

7,303,944

 

Restricted cash and cash equivalents

 

 

187,000

 

 

 

 

Accounts receivable, net of allowances for credit losses of $523,500 as of December 31, 2025 and 2024

 

 

12,528,347

 

 

 

9,814,822

 

Accounts receivable – related party

 

 

 

 

 

2,336,274

 

Loan and interest receivable – related party

 

 

107,759

 

 

 

105,759

 

Prepaid expenses – related party

 

 

2,700,474

 

 

 

2,521,291

 

Prepaid expenses and other current assets

 

 

2,232,485

 

 

 

1,846,024

 

Prepaid taxes

 

 

4,734,007

 

 

 

7,318,424

 

Total current assets

 

 

31,058,236

 

 

 

31,246,538

 

 

 

 

 

 

 

 

 

 

Restricted cash and cash equivalents, net of current portion

 

 

1,748,000

 

 

 

935,000

 

Accounts receivable – related party, net of current portion

 

 

 

 

 

1,500,592

 

Prepaid expenses – related party, net of current portion

 

 

8,282,974

 

 

 

9,378,594

 

Property and equipment, net

 

 

4,146,175

 

 

 

4,378,352

 

Intangible assets, net

 

 

3,827,927

 

 

 

973,914

 

Intangible assets, net – related party

 

 

4,916,667

 

 

 

 

Deferred income taxes

 

 

 

 

 

10,817,112

 

Other noncurrent assets, net

 

 

604,793

 

 

 

1,683,932

 

Operating lease right-of-use assets, net

 

 

4,722,366

 

 

 

1,279,330

 

Total assets

 

$

59,307,138

 

 

$

62,193,364

 

 

 

 

 

 

 

 

 

 

LIABILITIES, NONCONTROLLING INTERESTS AND STOCKHOLDERS’ EQUITY (DEFICIT)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current Liabilities:

 

 

 

 

 

 

 

 

Accounts payable

 

$

5,506,332

 

 

$

4,656,367

 

Accounts payable – related parties

 

 

20,067,013

 

 

 

15,383,171

 

Accrued expenses and other liabilities

 

 

3,364,150

 

 

 

4,499,280

 

Interest payable – related parties

 

 

527,770

 

 

 

527,770

 

Revolving loan

 

 

 

 

 

3,000,000

 

Convertible notes at fair value

 

 

3,842,189

 

 

 

 

Current portion of long-term debt

 

 

1,305,880

 

 

 

2,722,548

 

Current portion of deferred revenue

 

 

14,799,840

 

 

 

3,947,559

 

Current portion of operating lease liabilities

 

 

393,448

 

 

 

1,444,385

 

Total current liabilities

 

 

49,806,622

 

 

 

36,181,080

 

 

 

 

 

 

 

 

 

 

Accrued expenses

 

 

468,106

 

 

 

265,251

 

Revolving loan

 

 

5,000,000

 

 

 

 

Long-term debt, net of current portion

 

 

4,292,538

 

 

 

 

Deferred revenue, net of current portion

 

 

17,282,685

 

 

 

21,519,888

 

Operating lease liabilities, net of current portion

 

 

4,336,240

 

 

 

57,983

 

Total liabilities

 

 

81,186,191

 

 

 

58,024,202

 

 

 

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ Equity (Deficit):

 

 

 

 

 

 

 

 

Class A common stock, $0.0001 par value, 500,000,000 shares authorized; 10,382,336 shares issued and 9,032,061 shares outstanding as of December 31, 2025, and 9,626,070 shares issued and 8,275,795 shares outstanding as of December 31, 2024

 

 

1,038

 

 

 

962

 

Class B common stock, $0.0001 par value, 100,000,000 shares authorized; 28,748,580 shares issued and outstanding as of December 31, 2025 and December 31, 2024

 

 

2,875

 

 

 

2,875

 

 

 

 

 

 

 

 

 

 

Additional paid-in capital

 

 

26,923,115

 

 

 

25,738,082

 

Accumulated other comprehensive loss

 

 

(275,049

)

 

 

(279,457

)

Accumulated deficit

 

 

(39,352,510

)

 

 

(12,117,385

)

Treasury stock at cost (1,350,275 shares as of December 31, 2025 and 2024)

 

 

(3,671,806

)

 

 

(3,671,806

)

Total Snail, Inc. equity (deficit)

 

 

(16,372,337

)

 

 

9,673,271

 

Noncontrolling interests

 

 

(5,506,716

)

 

 

(5,504,109

)

Total stockholders’ equity (deficit)

 

 

(21,879,053

)

 

 

4,169,162

 

Total liabilities, noncontrolling interests and stockholders’ equity (deficit)

 

$

59,307,138

 

 

$

62,193,364

 

 

 

Snail, Inc. and Subsidiaries
Consolidated Statements of Operations and Comprehensive Income (Loss) for the Years Ended December 31, 2025 and 2024

 

 

 

 

 

Three months ended
December 31,

 

 

Years ended
December 31,

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues, net

 

$

 

25,109,473

 

 

 

$

26,214,296

 

 

 

$

81,225,622

 

 

 

$

84,467,047

 

 

Cost of revenues

 

 

 

15,495,477

 

 

 

 

14,866,526

 

 

 

 

58,794,947

 

 

 

 

54,236,342

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

 

9,613,997

 

 

 

 

11,347,770

 

 

 

 

22,430,675

 

 

 

 

30,230,705

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative

 

 

 

4,808,505

 

 

 

 

3,943,985

 

 

 

 

18,092,206

 

 

 

 

12,867,210

 

 

Research and development

 

 

 

3,946,074

 

 

 

 

4,123,964

 

 

 

 

14,580,668

 

 

 

 

11,647,293

 

 

Advertising and marketing

 

 

 

1,525,471

 

 

 

 

192,235

 

 

 

 

5,236,951

 

 

 

 

1,523,398

 

 

Depreciation

 

 

 

44,397

 

 

 

 

68,420

 

 

 

 

247,976

 

 

 

 

303,714

 

 

Impairment expenses

 

 

 

784,329

 

 

 

 

 

 

 

 

1,536,182

 

 

 

 

 

 

Total operating expenses

 

 

 

11,108,775

 

 

 

 

8,328,604

 

 

 

 

39,693,983

 

 

 

 

26,341,615

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from operations

 

 

 

(1,494,779

)

 

 

 

3,019,166

 

 

 

 

(17,263,308

)

 

 

 

3,889,090

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

 

794,047

 

 

 

 

35,451

 

 

 

 

1,348,013

 

 

 

 

260,679

 

 

Interest income – related parties

 

 

 

504

 

 

 

 

504

 

 

 

 

2,000

 

 

 

 

2,005

 

 

Interest expense

 

 

 

(215,784

)

 

 

 

(88,776

)

 

 

 

(660,088

)

 

 

 

(723,038

)

 

Other income (expenses)

 

 

 

(77,272

)

 

 

 

(1,527,707

)

 

 

 

115,051

 

 

 

 

(981,223

)

 

Foreign currency transaction (loss) gain

 

 

 

(13,802

)

 

 

 

43,742

 

 

 

 

(90,500

)

 

 

 

11,686

 

 

Total other income (expense), net

 

 

 

487,692

 

 

 

 

(1,536,786

)

 

 

 

714,476

 

 

 

 

(1,429,891

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before benefit from income taxes

 

 

 

(1,007,087

)

 

 

 

1,482,380

 

 

 

 

(16,548,832

)

 

 

 

2,459,199

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for income taxes

 

 

 

(144,716

)

 

 

 

362,623

 

 

 

 

10,688,900

 

 

 

 

632,124

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

 

 

(862,371

)

 

 

 

1,119,757

 

 

 

 

(27,237,732

)

 

 

 

1,827,075

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss attributable to non-controlling interests

 

 

 

(215

)

 

 

 

(215

)

 

 

 

(2,607

)

 

 

 

(4,865

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to Snail, Inc.

 

 

 

(862,156

)

 

 

 

1,119,972

 

 

 

 

(27,235,125

)

 

 

 

1,831,940

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income (loss) statement:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

 

$

(862,371

)

 

 

 

1,119,757

 

 

 

 

(27,237,732

)

 

 

 

1,827,075

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income (loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive loss related to currency translation adjustments, net of tax

 

 

 

(92,250

)

 

 

 

(48,600

)

 

 

 

(23,969

)

 

 

 

(25,074

)

 

Other comprehensive income related to credit adjustments, net of tax

 

 

 

5,357

 

 

 

 

 

 

 

 

28,377

 

 

 

 

 

 

Total other comprehensive income (loss)

 

 

 

(86,893

)

 

 

 

(48,600

)

 

 

 

4,408

 

 

 

 

(25,074

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total comprehensive income (loss)

 

$

 

(949,264

)

 

 

$

1,071,157

 

 

 

$

(27,233,324

)

 

 

$

1,802,001

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to Class A common stockholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

 

(205,518

)

 

 

$

248,176

 

 

 

$

(6,322,162

)

 

 

$

400,576

 

 

Diluted

 

$

 

(243,606

)

 

 

$

248,176

 

 

 

$

(6,322,162

)

 

 

$

400,576

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to Class B common stockholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

 

(656,637

)

 

 

$

871,796

 

 

 

$

(20,912,963

)

 

 

$

1,431,364

 

 

Diluted

 

$

 

(778,330

)

 

 

$

871,796

 

 

 

$

(21,289,188

)

 

 

$

1,431,364

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per share attributable to Class A common stockholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

 

(0.02

)

 

 

$

0.03

 

 

 

$

(0.73

)

 

 

$

0.05

 

 

Diluted

 

$

 

(0.03

)

 

 

$

0.03

 

 

 

$

(0.73

)

 

 

$

0.05

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per share attributable to Class B common stockholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

 

(0.02

)

 

 

$

0.03

 

 

 

$

(0.73

)

 

 

$

0.05

 

 

Diluted

 

$

 

(0.03

)

 

 

$

0.03

 

 

 

$

(0.74

)

 

 

$

0.05

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares used to compute income (loss) per share attributable to Class A common stockholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

 

8,997,876

 

 

 

 

8,183,918

 

 

 

 

8,690,934

 

 

 

 

8,045,469

 

 

Diluted

 

 

 

9,175,310

 

 

 

 

8,183,918

 

 

 

 

8,690,934

 

 

 

 

8,045,469

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares used to compute income (loss) per share attributable to Class B common stockholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

 

28,748,580

 

 

 

 

28,748,580

 

 

 

 

28,748,580

 

 

 

 

28,748,580

 

 

Diluted

 

 

 

28,748,580

 

 

 

 

28,748,580

 

 

 

 

28,748,580

 

 

 

 

28,748,580

 

 

 

 

Snail, Inc. and Subsidiaries
Consolidated Statements of Cash Flows for the Years Ended December 31, 2025 and 2024

 

 

 

 

 

2025

 

 

2024

 

 

 

 

 

 

 

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(27,237,732

)

 

$

1,827,075

 

Adjustments to reconcile net income (loss) to net cash used in operating activities:

 

 

 

 

 

 

 

 

Amortization – intangible assets, net

 

 

311,129

 

 

 

7,804

 

Amortization – intangible assets, net – related party

 

 

83,333

 

 

 

 

Amortization – film assets

 

 

1,331,330

 

 

 

 

Amortization – loan origination fees and debt discounts

 

 

13,109

 

 

 

62,855

 

Accretion – convertible notes

 

 

 

 

 

222,628

 

Loss on change in fair value of convertible notes

 

 

504,658

 

 

 

 

(Gain) loss on change in fair value of warrant liabilities

 

 

(719,925

)

 

 

1,332,815

 

Depreciation – property and equipment

 

 

247,976

 

 

 

303,714

 

Impairment of film assets

 

 

868,722

 

 

 

 

Impairment of intangible assets

 

 

667,460

 

 

 

 

Gain on remeasurement of previously held equity interest

 

 

(7,857

)

 

 

 

Stock-based compensation expense (income)

 

 

371,496

 

 

 

(890,208

)

Deferred taxes, net

 

 

10,817,741

 

 

 

(569,601

)

 

 

 

 

 

 

 

 

 

Changes in assets and liabilities, net of business acquisitions:

 

 

 

 

 

 

 

 

Accounts receivable

 

 

(2,678,525

)

 

 

15,319,987

 

Accounts receivable – related party

 

 

3,836,866

 

 

 

3,663,726

 

Prepaid expenses – related party

 

 

(1,583,563

)

 

 

1,928,581

 

Prepaid expenses and other current assets

 

 

(386,461

)

 

 

(1,206,331

)

Prepaid taxes

 

 

2,584,417

 

 

 

2,211,331

 

Other noncurrent assets

 

 

(1,265,874

)

 

 

(1,523,065

)

Accounts payable

 

 

1,106,676

 

 

 

(7,183,648

)

Accounts payable – related parties

 

 

3,473,842

 

 

 

(8,001,265

)

Accrued expenses and other liabilities

 

 

110,762

 

 

 

46,542

 

Loan and interest receivable – related party

 

 

(2,000

)

 

 

(2,005

)

Lease liabilities

 

 

(215,715

)

 

 

(266,800

)

Deferred revenue

 

 

6,615,079

 

 

 

(8,849,259

)

Net cash used in operating activities

 

 

(1,153,056

)

 

 

(1,565,124

)

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

Acquisition of software

 

 

(290,000

)

 

 

 

Acquisition of software licenses

 

 

(4,093,027

)

 

 

 

Investments in software

 

 

(849,138

)

 

 

 

Net cash paid for acquisition of Matrioshka

 

 

(9,719

)

 

 

 

Acquisition of fixed assets

 

 

(15,798

)

 

 

 

Net cash used in investing activities

 

 

(5,257,682

)

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

Repayments on promissory note

 

 

 

 

 

(89,374

)

Repayments on notes payable

 

 

(624,131

)

 

 

(2,333,333

)

Repayments on convertible notes

 

 

(2,303,527

)

 

 

(1,020,000

)

Repayments on revolving loan

 

 

 

 

 

(3,000,000

)

Borrowings on revolving loan

 

 

2,000,000

 

 

 

 

Borrowings on term loan

 

 

3,500,000

 

 

 

 

Cash proceeds from exercise of warrants

 

 

159,000

 

 

 

220,000

 

Proceeds on issuance of convertible notes

 

 

6,000,000

 

 

 

 

Payments of loan origination fees

 

 

(25,750

)

 

 

 

Payments of offering costs in accounts payable

 

 

 

 

 

(262,914

)

Net cash provided by (used in) financing activities

 

 

8,705,592

 

 

 

(6,485,621

)

 

 

 

 

 

 

 

 

 

Effect of foreign currency translation on cash and cash equivalents

 

 

(30,634

)

 

 

(24,630

)

 

 

 

 

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents, and restricted cash and cash equivalents

 

 

2,264,220

 

 

 

(8,075,375

)

 

 

 

 

 

 

 

 

 

Cash and cash equivalents, and restricted cash and cash equivalents – beginning of the year

 

 

8,238,944

 

 

 

16,314,319

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents, and restricted cash and cash equivalents – end of the year

 

$

10,503,164

 

 

$

8,238,944

 

 

 

 

 

 

 

 

 

 

Supplemental disclosures of cash flow information

 

 

 

 

 

 

 

 

Cash paid during the year for:

 

 

 

 

 

 

 

 

Interest

 

$

617,246

 

 

$

467,188

 

Income taxes

 

$

(2,859,830

)

 

$

(1,100,302

)

Noncash transactions during the year for:

 

 

 

 

 

 

 

 

Change in fair value of notes recorded in accumulated other comprehensive income

 

$

21,297

 

 

$

 

Debt converted to equity

 

$

(331,500

)

 

$

(60,000

)

Right-of-use assets obtained in exchange for a lease liability

 

$

(4,709,564

)

 

$

(85,588

)

Liabilities converted to equity upon exercise of warrants

 

$

323,113

 

 

$

176,750

 

Acquisition of software in accounts payable – related parties

 

$

 

 

$

290,000

 

Acquisition of software and software licenses in accounts payable and accrued expenses

 

$

130,000

 

 

$

420,000

 

Net assets acquired in a business combination

 

$

5,461

 

 

$

 

Acquisition of software licenses in accounts payable – related parties

 

$

1,500,000

 

 

$

 

Acquisition of software license paid in prior years

 

$

2,500,000

 

 

$

 



Source link

Leave a Reply

Your email address will not be published. Required fields are marked *