BEN Reports Third Quarter 2024 Financial Results
| BRAND ENGAGEMENT NETWORK INC. UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS | |||||||
| September 30, 2024 | December 31, 2023* | ||||||
| ASSETS | |||||||
| Current assets: | |||||||
| Cash and cash equivalents | $ | 72,878 | $ | 1,685,013 | |||
| Accounts receivable, net of allowance | 30,888 | 10,000 | |||||
| Due from Sponsor | 3,000 | - | |||||
| Prepaid expenses and other current assets | 1,075,103 | 201,293 | |||||
| Total current assets | 1,181,869 | 1,896,306 | |||||
| Property and equipment, net | 285,305 | 802,557 | |||||
| Intangible assets, net | 17,006,906 | 17,882,147 | |||||
| Other assets | 13,475,000 | 1,427,729 | |||||
| TOTAL ASSETS | $ | 31,949,080 | $ | 22,008,739 | |||
| LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||
| Current liabilities: | |||||||
| Accounts payable | $ | 5,376,310 | $ | 1,282,974 | |||
| Accrued expenses | 4,185,315 | 1,637,048 | |||||
| Due to related parties | 693,036 | - | |||||
| Deferred revenue | - | 2,290 | |||||
| Convertible note | 1,900,000 | - | |||||
| Short-term debt | 891,974 | 223,300 | |||||
| Total current liabilities | 13,046,635 | 3,145,612 | |||||
| Warrant liabilities | 1,150,868 | - | |||||
| Note payable - related party | - | 500,000 | |||||
| Long-term debt | - | 668,674 | |||||
| Total liabilities | 14,197,503 | 4,314,286 | |||||
| Commitments and contingencies (Note M) | |||||||
| Stockholders' equity: | |||||||
| Preferred stock par value $0.0001 per share, 10,000,000 shares authorized, none designated. There are no shares issued or outstanding as of September 30, 2024 or December 31, 2023 | - | - | |||||
| Common stock par value of $0.0001 per share, 750,000,000 shares authorized. As of September 30, 2024 and December 31, 2023, respectively, 37,931,764 and 23,270,404 shares issued and outstanding | 3,794 | 2,327 | |||||
| Additional paid-in capital | 46,806,699 | 30,993,846 | |||||
| Accumulated deficit | (29,058,916 | ) | (13,301,720 | ) | |||
| Total stockholders' equity | 17,751,577 | 17,694,453 | |||||
| TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY | $ | 31,949,080 | $ | 22,008,739 | |||
| * Derived from audited information | |||||||
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
| BRAND ENGAGEMENT NETWORK INC. UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||
| Revenues | $ | 50,000 | $ | - | $ | 99,790 | $ | - | |||||||
| Cost of revenues | - | - | - | - | |||||||||||
| Gross profit | 50,000 | - | 99,790 | - | |||||||||||
| Operating expenses: | |||||||||||||||
| General and administrative | 4,203,946 | 2,282,434 | 15,969,617 | 7,678,880 | |||||||||||
| Depreciation and amortization | 972,375 | 209,729 | 1,771,966 | 449,663 | |||||||||||
| Research and development | 153,191 | 75,450 | 759,427 | 153,828 | |||||||||||
| Total operating expenses | 5,329,512 | 2,567,613 | 18,501,010 | 8,282,371 | |||||||||||
| Loss from operations | (5,279,512 | ) | (2,567,613 | ) | (18,401,220 | ) | (8,282,371 | ) | |||||||
| Other income (expenses): | |||||||||||||||
| Interest expense | (18,055 | ) | (34,507 | ) | (62,508 | ) | (34,507 | ) | |||||||
| Interest income | 92 | - | 3,324 | - | |||||||||||
| Gain on debt extinguishment | 98,318 | - | 1,946,310 | - | |||||||||||
| Change in fair value of warrant liabilities | (632,969 | ) | - | 762,869 | - | ||||||||||
| Other | 9,043 | 19,789 | (5,971 | ) | (11,961 | ) | |||||||||
| Other income (expenses), net | (543,571 | ) | (14,718 | ) | 2,644,024 | (46,468 | ) | ||||||||
| Loss before income taxes | (5,823,083 | ) | (2,582,331 | ) | (15,757,196 | ) | (8,328,839 | ) | |||||||
| Income taxes | - | - | - | - | |||||||||||
| Net loss | $ | (5,823,083 | ) | $ | (2,582,331 | ) | $ | (15,757,196 | ) | $ | (8,328,839 | ) | |||
| Net loss per common share- basic and diluted | $ | (0.16 | ) | $ | (0.12 | ) | $ | (0.50 | ) | $ | (0.42 | ) | |||
| Weighted-average common shares - basic and diluted | 35,539,043 | 22,409,790 | 31,623,082 | 19,928,947 | |||||||||||
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
| BRAND ENGAGEMENT NETWORK INC. UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (DEFICIT) | |||||||||||||||||||||
| Preferred Stock | Common Stock | Additional Paid-in Capital | Accumulated Deficit | Total Stockholders' Equity | |||||||||||||||||
| Shares | Par Value | Shares | Par Value | ||||||||||||||||||
| Balance at December 31, 2023 | - | $ | - | 23,270,404 | $ | 2,327 | $ | 30,993,846 | $ | (13,301,720 | ) | $ | 17,694,453 | ||||||||
| Stock issued to DHC shareholders in reverse recapitalization | - | - | 7,885,220 | 789 | (10,722,277 | ) | - | (10,721,488 | ) | ||||||||||||
| Issuance of common stock pursuant to Reseller Agreement | - | - | 1,750,000 | 175 | 13,474,825 | - | 13,475,000 | ||||||||||||||
| Sale of common stock | - | - | 645,917 | 65 | 6,324,935 | - | 6,325,000 | ||||||||||||||
| Warrant exercises | - | - | 40,514 | 4 | 15,260 | - | 15,264 | ||||||||||||||
| Stock-based compensation | - | - | - | - | 698,705 | - | 698,705 | ||||||||||||||
| Net loss | - | - | - | - | - | (6,884,409 | ) | (6,884,409 | ) | ||||||||||||
| Balance at March 31, 2024 | - | - | 33,592,055 | 3,360 | 40,785,294 | (20,186,129 | ) | 20,602,525 | |||||||||||||
| Stock issued in settlement of accounts payable and loans payable | - | - | 93,333 | 9 | 321,999 | - | 322,008 | ||||||||||||||
| Sale of common stock | - | - | 877,500 | 198 | 1,993,552 | - | 1,993,750 | ||||||||||||||
| Warrant exercises | - | - | 13,505 | 1 | 4,999 | - | 5,000 | ||||||||||||||
| Stock-based compensation, including vested restricted shares | - | - | 381,915 | 42 | 768,497 | - | 768,539 | ||||||||||||||
| Net loss | - | - | - | - | - | (3,049,704 | ) | (3,049,704 | ) | ||||||||||||
| Balance at June 30, 2024 | - | - | 34,958,308 | 3,610 | 43,874,341 | (23,235,833 | ) | 20,642,118 | |||||||||||||
| Issuance of common stock for Standby Equity Purchase Agreement commitment fee | - | - | 280,899 | 28 | 499,972 | - | 500,000 | ||||||||||||||
| Stock issued in settlement of accrued expenses | - | - | 151,261 | 15 | 261,667 | - | 261,682 | ||||||||||||||
| Sale of common stock | - | - | 602,500 | 131 | 1,756,056 | - | 1,756,187 | ||||||||||||||
| Option and warrant exercises | - | - | 98,335 | 10 | 79,750 | - | 79,760 | ||||||||||||||
| Stock-based compensation, including vested restricted shares | - | - | 35,461 | - | 334,913 | - | 334,913 | ||||||||||||||
| Net loss | - | - | - | - | - | (5,823,083 | ) | (5,823,083 | ) | ||||||||||||
| Balance at September 30, 2024 | - | $ | - | 36,126,764 | $ | 3,794 | $ | 46,806,699 | $ | (29,058,916 | ) | $ | 17,751,577 |
| BRAND ENGAGEMENT NETWORK INC. UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (DEFICIT) | ||||||||||||||||||||
| Preferred Stock | Common Stock | Additional Paid-in Capital | Accumulated Deficit | Total Stockholders' Deficit | ||||||||||||||||
| Shares | Par Value | Shares | Par Value | |||||||||||||||||
| Balance at December 31, 2022 | - | $ | - | 17,057,085 | $ | 1,705 | $ | 1,528,642 | $ | (1,570,454 | ) | $ | (40,107 | ) | ||||||
| Warrant exercises | - | - | 81,030 | 8 | 29,992 | - | 30,000 | |||||||||||||
| Stock issued in conversion of accounts payable and loans payable | - | - | 135,050 | 14 | 49,986 | - | 50,000 | |||||||||||||
| Stock-based compensation | - | - | - | - | 2,442,701 | - | 2,442,701 | |||||||||||||
| Net loss | - | - | - | - | - | (2,637,956 | ) | (2,637,956 | ) | |||||||||||
| Balance at March 31, 2023 | - | - | 17,273,165 | 1,727 | 4,051,321 | (4,208,410 | ) | (155,362 | ) | |||||||||||
| Stock issued for DM Lab APA | - | - | 4,325,043 | 433 | 16,012,317 | - | 16,012,750 | |||||||||||||
| Options and warrant exercises | - | - | 56,552 | 10 | 20,928 | - | 20,938 | |||||||||||||
| Stock issued in conversion of convertible notes | - | - | 378,140 | 38 | 1,399,962 | - | 1,400,000 | |||||||||||||
| Stock issued in settlement of accounts payable and loans payable | - | - | 103,439 | 10 | 382,953 | - | 382,963 | |||||||||||||
| Stock-based compensation | - | - | - | - | 1,841,767 | - | 1,841,767 | |||||||||||||
| Net loss | - | - | - | - | - | (3,108,552 | ) | (3,108,552 | ) | |||||||||||
| Balance at June 30, 2023 | - | - | 22,136,339 | 2,218 | 23,709,248 | (7,316,962 | ) | 16,394,504 | ||||||||||||
| Options and warrant exercises | - | - | 64,993 | 3 | 9,997 | - | 10,000 | |||||||||||||
| Vesting of early exercised options | - | - | - | - | 1,563 | - | 1,563 | |||||||||||||
| Stock issued in conversion of convertible notes | - | - | 432,160 | 43 | 1,599,957 | - | 1,600,000 | |||||||||||||
| Sale of common stock, net of issuance costs | - | - | 123,333 | 12 | 949,988 | - | 950,000 | |||||||||||||
| Stock-based compensation | - | - | - | - | 464,075 | - | 464,075 | |||||||||||||
| Net loss | - | - | - | - | - | (2,582,331 | ) | (2,582,331 | ) | |||||||||||
| Balance at September 30, 2023 | - | $ | - | 22,756,825 | $ | 2,276 | $ | 26,734,828 | $ | (9,899,293 | ) | $ | 16,837,811 | |||||||
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
| BRAND ENGAGEMENT NETWORK INC. UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS | |||||||
| Nine Months Ended September 30, | |||||||
| 2024 | 2023 | ||||||
| Cash flows from operating activities: | |||||||
| Net loss | $ | (15,757,196 | ) | $ | (8,328,839 | ) | |
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||||
| Depreciation and amortization expense | 1,771,966 | 449,663 | |||||
| Allowance for uncollected receivables | 30,000 | - | |||||
| Write off of deferred financing fees | 1,427,729 | - | |||||
| Change in fair value of warrant liabilities | (762,869 | ) | - | ||||
| Gain on debt extinguishment | (1,946,310 | ) | - | ||||
| SEPA financing costs | 525,000 | - | |||||
| Stock based compensation, including the issuance of restricted shares | 1,581,744 | 4,727,799 | |||||
| Changes in operating assets and liabilities: | |||||||
| Prepaid expense and other current assets | (856,986 | ) | (103,917 | ) | |||
| Accounts receivable | (50,888 | ) | 500 | ||||
| Accounts payable | 5,393,334 | 62,373 | |||||
| Accrued expenses | (3,019,367 | ) | 431,194 | ||||
| Other assets | - | 8,850 | |||||
| Deferred revenue | (2,290 | ) | - | ||||
| Net cash used in operating activities | (11,666,133 | ) | (2,752,377 | ) | |||
| Cash flows from investing activities: | |||||||
| Purchase of property and equipment | (53,023 | ) | (28,465 | ) | |||
| Purchase of patents | - | (379,864 | ) | ||||
| Capitalized internal-use software costs | (162,940 | ) | (310,944 | ) | |||
| Asset acquisition (Note D) | - | (257,113 | ) | ||||
| Net cash used in investing activities | (215,963 | ) | (976,386 | ) | |||
| Cash flows from financing activities: | |||||||
| Cash and cash equivalents acquired in connection with the reverse recapitalization | 858,292 | - | |||||
| Proceeds from the sale of common stock | 10,274,937 | 1,000,000 | |||||
| Proceeds from convertible notes | - | 3,075,000 | |||||
| Proceeds from related party note | - | 620,000 | |||||
| Proceeds received from option and warrant exercises | 100,024 | 22,500 | |||||
| Payment of financing costs | (883,292 | ) | (107,310 | ) | |||
| Payment of related party note | (80,000 | ) | - | ||||
| Advances to related parties | - | (39,065 | ) | ||||
| Proceeds received from related party advance repayments | - | 138,110 | |||||
| Net cash provided by financing activities | 10,269,961 | 4,709,235 | |||||
| Net (decrease) increase in cash and cash equivalents | (1,612,135 | ) | 980,472 | ||||
| Cash and cash equivalents at the beginning of the period | 1,685,013 | 2,010 | |||||
| Cash and cash equivalents at the end of the period | $ | 72,878 | $ | 982,482 | |||
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
| BRAND ENGAGEMENT NETWORK INC. UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS | |||||
| Nine Months Ended September 30, | |||||
| 2024 | 2023 | ||||
| Supplemental Cash Flow Information | |||||
| Cash paid for interest | $ | - | $ | - | |
| Cash paid for income taxes | $ | - | $ | - | |
| Supplemental Non-Cash Information | |||||
| Capitalized internal-use software costs in accrued expenses | $ | - | $ | 46,963 | |
| Issuance of common stock pursuant to Reseller Agreement | $ | 13,475,000 | $ | - | |
| Issuance of common stock for Standby Equity Purchase Agreement commitment fee | $ | 500,000 | $ | - | |
| Stock-based compensation capitalized as part of capitalized software costs | $ | 220,413 | $ | 20,745 | |
| Settlement of liabilities into common shares | $ | 583,690 | $ | 432,963 | |
| Settlement of accounts payable into convertible note | $ | 1,900,000 | $ | - | |
| Conversion of convertible notes into common shares | $ | - | $ | 3,000,000 | |
| Warrants exercise through settlement of accounts payable | $ | - | $ | 40,000 | |
| Financing costs in accounts payable and accrued expenses | $ | 200,000 | $ | 687,609 | |
| Issuance of common stock in connection with asset acquisition | $ | - | $ | 16,012,750 | |
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

Legal Disclaimer:
MENAFN provides the
information “as is” without warranty of any kind. We do not accept
any responsibility or liability for the accuracy, content, images,
videos, licenses, completeness, legality, or reliability of the information
contained in this article. If you have any complaints or copyright
issues related to this article, kindly contact the provider above.

Comments
No comment