# EDGAR Filing Document

**Accession Number:** 0002026478
**File Stem:** 0001213900-25-078700
**Filing Date:** 2025-8
**Character Count:** 30070
**Document Hash:** 5a041626008a5ed8eabd24b97dc4cbe4
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001213900-25-078700.hdr.sgml**: 20250820

**ACCESSION NUMBER**: 0001213900-25-078700

**CONFORMED SUBMISSION TYPE**: 8-K

**PUBLIC DOCUMENT COUNT**: 14

**CONFORMED PERIOD OF REPORT**: 20250819

**ITEM INFORMATION**: Results of Operations and Financial Condition

**ITEM INFORMATION**: Financial Statements and Exhibits

**FILED AS OF DATE**: 20250820

**DATE AS OF CHANGE**: 20250820

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** Newsmax Inc.
- **CENTRAL INDEX KEY:** 0002026478
- **STANDARD INDUSTRIAL CLASSIFICATION:** TELEVISION BROADCASTING STATIONS [4833]
- **ORGANIZATION NAME:** 06 Technology
- **EIN:** 992600308
- **STATE OF INCORPORATION:** FL

**FILING VALUES:**
- **FORM TYPE:** 8-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-42575
- **FILM NUMBER:** 251233812

**BUSINESS ADDRESS:**
- **STREET 1:** 750 PARK OF COMMERCE DRIVE
- **STREET 2:** SUITE 100
- **CITY:** BOCA RATON
- **STATE:** FL
- **ZIP:** 33487
- **BUSINESS PHONE:** (561) 686-1165

**MAIL ADDRESS:**
- **STREET 1:** 750 PARK OF COMMERCE DRIVE
- **STREET 2:** SUITE 100
- **CITY:** BOCA RATON
- **STATE:** FL
- **ZIP:** 33487

?xml version='1.0' encoding='ASCII'?

**UNITED STATES**

**SECURITIES AND EXCHANGE COMMISSION**

**Washington, D.C. 20549**

**FORM 8-K**

**CURRENT REPORT**

**Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934**

**<u>August 19, 2025</u>**

Date of Report (Date of earliest event reported)

**NEWSMAX INC.**

(Exact name of registrant as specified in its charter)

---

| | | |
|:---|:---|:---|
| **Florida** | **024-12567** | **99-2600308** |
| (State or other jurisdiction of<br> incorporation or organization) | (Commission File Number) | (I.R.S. Employer<br> Identification Number) |

---

**750 Park of Commerce Drive, Suite 100**

**Boca Raton, Florida 33487**

(Address of principal executive offices and zip code)

(561) 686-1165

(Registrant's telephone number, including area code)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligations of the registrant under any of the following provisions:

☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

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

---

| | | |
|:---|:---|:---|
| **Title of each class** | **Trading Symbol(s)** | **Name of each exchange on which registered** |
| Class B Common Stock, $0.001 par value per share | NMAX | New York Stock Exchange, LLC |

---

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

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. ☐

**<u>Item 2.02 - Results of Operations and Financial Condition.</u>**

On August 19, 2025, Newsmax Inc. (the "Company") issued a press release announcing its results of operations for the three months ended June 30, 2025. A copy of the press release is furnished as Exhibit 99.1 hereto and incorporated herein by reference.

The information in Item 2.02 of this Form 8-K and in the press release attached as Exhibit 99.1 is being furnished and shall not be deemed "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), or otherwise subject to the liabilities of that Section. The information in each of Item 2.02 of this Form 8-K and Exhibit 99.1 shall not be incorporated by reference in any filing made by the Company or other document under the Securities Act of 1933, as amended, or the Exchange Act, regardless of any general incorporation language in any such filing or document, except as shall be expressly set forth by specific reference in any such filing or document.

**<u>Item 9.01 - Financial Statements and Exhibits</u>**

(d) The following exhibits are being filed herewith:

---

| | |
|:---|:---|
| **Exhibit No.** | **Description** |
| 99.1 | [Press Release, dated August 19, 2025](ea025399101ex99-1_newsmax.htm) |
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |

---

**<u>SIGNATURES</u>**

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

Dated: August 19, 2025

---

| | |
|:---|:---|
| **Newsmax Inc.** | **Newsmax Inc.** |
| By: | /s/ Darryle Burnham |
| Name: | Darryle Burnham |
| Title: | Chief Financial Officer |

---

## Exhibit 99.1

**Exhibit 99.1**

![](ex99-1_001.jpg)

**Newsmax Announces Second Quarter 2025 Financial Results**

 

*Company Reports Revenues of $46.4 million, an 18.4% Increase Year-Over-Year*

 

*Broadcast Revenues Soar to $38.0 Million, a 28.5% Increase Year-Over-Year*

 

*Newsmax Remains the Fourth Highest-Rated Cable News Channel<br> With Over 26 Million Quarterly Viewers*

**BOCA RATON, FL – August 19, 2025 – Newsmax Inc. (NYSE: NMAX)** ("Newsmax" or the "Company") today announced its financial results for the second quarter ended June 30, 2025.

**Management Commentary**

"We are excited to report another strong quarter with impressive financial and operational results that demonstrate the power of our growing cable and FAST channels," said Christopher Ruddy, Chief Executive Officer of Newsmax Inc. "Our second quarter revenue growth reflects the continued strength of our business model and the resonance of our content with American audiences."

Ruddy continued, "Our strong financial position, bolstered by our successful IPO and access to public markets, provides the strategic flexibility to capitalize on the significant opportunities in the evolving media landscape. We are building for sustainable, long-term growth while expanding our reach across multiple distribution channels and platforms."

"With our diversified revenue streams showing growth across affiliate fees, advertising, and subscription services, and supported by a strong balance sheet, we are well-positioned to capitalize on ongoing trends in streaming, international markets and multi-platform distribution. We remain committed to delivering long-term value for our shareholders as we execute on this strategy."

**Dominion Resolution**

On August 18, 2025, Newsmax announced that the Company reached a settlement agreement with Dominion Voting Systems, concluding a defamation lawsuit that Dominion filed in Delaware Superior Court in 2021.

"We are pleased to have reached a resolution with Dominion," commented Ruddy. "This settlement enables us to move forward from the litigation and remain focused on delivering the trusted news and analysis our viewers rely on every day. This was a strategic business decision made in the best interests of the company and its shareholders, and we remain confident in the integrity of our journalism and steadfast in our commitment to a free and vibrant press."

The resolution of the Dominion suit, which ends all litigation the Company faced relating to the 2020 election, is expected to significantly reduce Newsmax's legal expenses for the foreseeable future.

**Second Quarter 2025 Business and Operational Highlights**

● Newsmax continued to grow its domestic and global reach, expanding its footprint to over 60 million U.S. homes and to over 100 countries:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;o Extended multi-year carriage partnership with Fubo and launched Newsmax en Español on Fubo's
Latino plan, the first and only U.S.-based news channel to use advanced AI technology to dub its content into another language on a live
basis.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;o Expanded distribution through pay TV Hulu+ achieving household penetration of approximately 60 million
U.S. homes.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;o Formed strategic partnerships with Cellcom Israel, Telecom Armenia and Supercanal in the Dominican Republic.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;o Expanded Newsmax+ streaming availability across Comcast entertainment devices including Xfinity X1, Xfinity
Flex, Xumo Stream Box and Xumo TV.

● Secured multi-year contract renewal with veteran anchor Greta Van Susteren to continue leading prime-time programming with "The Record".

● Grew social media following to 20 million followers and achieved over 16 million downloads of the free Newsmax App.

● Appointed Ambassador Paula J. Dobriansky and former U.S. Secretary of Labor Alex Acosta to Board of Directors, bringing extensive government, regulatory and international affairs expertise.

● Added to Russell 2000® and Russell 3000® indexes, providing increased visibility via the $10.6 trillion in institutional investor assets benchmarked against Russell's U.S. indexes.

**Second Quarter 2025 Financial Highlights**

● Newsmax reported total quarterly revenues of $46.4 million for the three-month period ended June 30, 2025, representing an 18.4% year-over-year increase.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;o Total Broadcasting revenues grew significantly year-over-year, increasing from $29.6 million in the second quarter of 2024 to $38.0
million for the second quarter of 2025 – an increase of 28.5%.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;o Advertising Revenues increased 26.2% year-over-year to $29.9 million driven by higher linear cable and satellite advertising due to
higher Nielsen ratings which translated to higher rates.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;o Affiliate Revenues increased 7.3% year-over-year to $7.3 million driven by new contractual relationships as well as rate increases
that went into effect in 2025.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;o Subscription Revenues increased 5.2% year-over-year to $7.0 million driven by an increase in Newsmax + subscribers.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;o Product Sales Revenues increased 5.1% year-over-year to $1.6 million driven by continued sales of "Pay Zero Taxes" but was
offset by lower nutraceutical sales.

● Newsmax reported a quarterly Net Loss of $(75.2) million as compared to a Net Loss of $(4.8) million reported in the prior year quarter primarily driven by the settlement of the Dominion lawsuit which was settled on August 18, 2025 but recognized in Q2 2025 in accordance with GAAP.

● Quarterly Adjusted EBITDA was $(3.8) million, a decrease of $5.7 million, or 300.1%, from the amount reported in the same quarter last year, primarily due to an increase in cost of revenues and general and administrative costs associated with the continued expansion of the business and costs associated with becoming a public company. (See reconciliation of net loss to adjusted EBITDA below)

● The Company ended the quarter with $197.9 million in Cash and short-term investments. Cash and Cash Equivalents was $33.8 million and short-term investment was $164.1 million

Newsmax is reiterating its previously issued full-year 2025 revenue guidance of $180 million to $190 million.

"Our second quarter results demonstrate the strength and resilience of our diversified revenue model," commented Darryle Burnham, Chief Financial Officer. "The growth we're seeing across our affiliate fees, advertising revenue and Newsmax+ subscriptions, combined with our strong balance sheet and access to capital markets, positions us well to execute on our long-term strategic vision while maintaining the operational flexibility needed to pursue emerging growth opportunities."

**About Newsmax**

Newsmax Inc. is listed on the NYSE (NMAX) and operates, through Newsmax Broadcasting LLC, one of the nation's leading news outlets, the Newsmax channel. The fourth highest-rated network is carried on all major pay TV providers. Newsmax's media properties reach more than 40 million Americans regularly through Newsmax TV, the Newsmax App, its popular website Newsmax.com, and publications such as Newsmax Magazine. Through its social media accounts, Newsmax reaches 20 million combined followers. Reuters Institute says Newsmax is one of the top U.S. news brands and Forbes has called Newsmax "a news powerhouse."

For more information, please visit Investor Relations \| Newsmax Inc.

**Investor Contacts**

Newsmax Investor Relations<br> <u>ir@newsmax.com</u>

**Forward-Looking Statements**

This communication contains forward-looking statements. From time to time, we or our representatives may make forward-looking statements orally or in writing. We base these forward-looking statements on our expectations and projections about future events, which we derive from the information currently available to us. Forward-looking statements can be identified by those that are not historical in nature. The forward-looking statements discussed in this communication and other statements made from time to time by us or our representatives, may not occur, and actual events and results may differ materially and are subject to risks, uncertainties and assumptions about us. Newsmax does not guarantee future results, performance or achievements. Moreover, neither we nor any other person assumes responsibility for the accuracy or completeness of any of these forward-looking statements. Forward-looking statements should not be relied upon as predictions of future events. We are under no duty to update any of these forward-looking statements after the date of this communication to conform our prior statements to actual results or revised expectations, and we do not intend to do so. Factors that may cause actual results to differ materially from current expectations include various factors, including but not limited changes in domestic and global general economic and macro-economic conditions and the volatility of the price of Common Stock that may result from, among other things, comments by securities analysts or other third parties, including blogs, articles, message boards and social and other media, large shareholders exiting their position in our Common Stock, any negative public perception of us, sales of shares previously registered for resale, or other uncertainties and the factors set forth in the sections entitled "Risk Factors" in Newsmax's Annual Report on Form 10-K for the twelve months ended December 31, 2024, Newsmax's Quarterly Report on Form 10-Q for the three months ended June 31, 2025, and other filings Newsmax makes with the Securities and Exchange Commission. Nothing in this communication should be regarded as a representation by any person that the forward-looking statements set forth herein will be achieved or that any of the contemplated results of such forward-looking statements will be achieved. Undue reliance should not be placed on forward-looking statements in this communication, which speak only as of the date they are made and are qualified in their entirety by reference to the cautionary statements herein.

**USE AND DEFINITION OF NON-GAAP FINANCIAL MEASURES**

This press release contains a financial measure that has not been prepared in accordance with United States Generally Accepted Accounting Principles ("U.S. GAAP"). This financial measure is Adjusted EBITDA.

Non-GAAP financial measures are used to supplement the financial information presented on a U.S. GAAP basis and should not be considered in isolation or as a substitute for the relevant U.S. GAAP measures and should be read in conjunction with information presented on a U.S. GAAP basis. Because not all companies use identical calculations, our presentation of Non-GAAP measures may not be comparable to other similarly titled measures of other companies.

Adjusted EBITDA<sup>1</sup> is defined as revenues less cost of revenues and general and administrative expenses and does not include depreciation and amortization, interest expense, net, impairment charges, unrealized gains (losses) on marketable securities, other corporate matters (consisting primarily of certain litigation expenses, and related fees, for specific legal proceedings that the Company has determined are infrequent and unusual in terms of their magnitude), other, net, and income tax expense.

<sup>1</sup> The Company compensates for limitations of the adjusted EBITDA measure by prominently disclosing GAAP net income (loss), which the Company believes is the most directly comparable GAAP measure, and providing investors with a reconciliation from GAAP net income (loss) to adjusted EBITDA on page 8.

**NEWSMAX INC. AND SUBSIDIARIES** 

**CONDENSED CONSOLIDATED BALANCE SHEETS**

**(Unaudited)**

---

| | | |
|:---|:---|:---|
|  | **June 30,<br> 2025** | **December 31,<br> 2024** |
| **ASSETS** | | |
| **Current assets:** | | |
| &nbsp;&nbsp;&nbsp;Cash and cash equivalents | $33842039 | $24052887 |
| &nbsp;&nbsp;&nbsp;Investments | 164052830 | 58310955 |
| &nbsp;&nbsp;&nbsp;Accounts receivable, net | 29553260 | 28265721 |
| &nbsp;&nbsp;&nbsp;Inventories, net | 1640952 | 1792697 |
| &nbsp;&nbsp;&nbsp;Prepaid expenses and other current assets | 8209833 | 8925294 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Total current assets** | 237298914 | 121347554 |
| &nbsp;&nbsp;&nbsp;Property and equipment, net | 6187097 | 6225617 |
| &nbsp;&nbsp;&nbsp;Right of use asset, operating lease | 5431334 | 7191606 |
| &nbsp;&nbsp;&nbsp;Other assets | 10282124 | 10698660 |
| &nbsp;&nbsp;&nbsp;Security deposits | 598319 | 609426 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Total assets** | $**259797788** | $**146072863** |
| **LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)** |  |  |
| Current liabilities |  |  |
| &nbsp;&nbsp;&nbsp;Accounts payable | $15729014 | $14670846 |
| &nbsp;&nbsp;&nbsp;Accrued expenses | 7772710 | 9882720 |
| &nbsp;&nbsp;&nbsp;Accrued payroll | 1973340 | 2220872 |
| &nbsp;&nbsp;&nbsp;Accrued distribution | 895071 | 1068366 |
| &nbsp;&nbsp;&nbsp;Deferred revenue | 11511584 | 13652699 |
| &nbsp;&nbsp;&nbsp;Lease liability, operating lease | 3555150 | 3894102 |
| &nbsp;&nbsp;&nbsp;Lease liability, finance lease | 190239 | 199237 |
| &nbsp;&nbsp;&nbsp;Settlement Liability | 53231010 | 29099265 |
| &nbsp;&nbsp;&nbsp;Warrant liability |  | 6499821 |
| &nbsp;&nbsp;&nbsp;Derivative liability | - | 41459418 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Total current liabilities** | 94858118 | 122647346 |
| **Long-term liabilities:** |  |  |
| &nbsp;&nbsp;&nbsp;Deferred revenue, net of current portion | 2926255 | 2835218 |
| &nbsp;&nbsp;&nbsp;Lease liability, operating lease, net of current portion | 2494520 | 4049256 |
| &nbsp;&nbsp;&nbsp;Lease liability finance lease, net of current portion | 33933 | 129930 |
| &nbsp;&nbsp;&nbsp;Share repurchase liability | 5301080 |  |
| &nbsp;&nbsp;&nbsp;Other long-term liabilities | 1000000 |  |
| &nbsp;&nbsp;&nbsp;Settlement liability, net of current portion | 46330986 | 25477941 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Total liabilities** | 152944892 | 155139691 |
| **Commitments and contingencies (Note 11)** |  |  |
| Convertible and redeemable preferred stock, $0.001 par value; 11,034 shares authorized; and 0 and 5,575 shares issued and outstanding as of June 30, 2025 and December 31, 2024 |  | 128576901 |
| **Stockholders' equity (deficit)** |  |  |
| Convertible and redeemable preferred stock, $0.001 par value; 60,000 shares authorized; and 0 and 27,612 shares issued and outstanding as of June 30, 2025 and December 31, 2024 |  | 86742045 |
| Class A common stock, 0.001 par value; 50,000,000 shares authorized; 39,239,297 shares issued and outstanding; Class B common stock, 0.001 par value; 940,000,000 shares authorized 89,768,339 shares issued and outstanding at June 30, 2025. Class A common stock, 0.001 par value; 20,000 Class A shares authorized; 68,127,538 Class A shares issued and outstanding at December 31, 2024; 60,000 Class B shares authorized; 0 Class B shares issued and outstanding at December 31, 2024 <sup>(1)</sup> | 129008 | 10 |
| Treasury stock, 0 and 27,061,584 shares at cost, respectively |  | (14622222) |
| Additional paid-in capital | 426631367 | 18056702 |
| Accumulated other comprehensive income (loss) | 876320 | (52849) |
| Accumulated deficit | (320783799) | (227767415) |
| &nbsp;&nbsp;&nbsp;**Total stockholders' equity (deficit)** | 106852896 | (137643729) |
| &nbsp;&nbsp;&nbsp;**Total liabilities, convertible and redeemable preferred stock and stockholders' equity (deficit)** | $**259797788** | $**146072863** |

---

<sup>(1)</sup> On March 28, 2025, the Company announced a 6,765.396 for 1 stock split, effective March 31, 2025. This stock split is reflected retroactively in all periods presented for the common shares issued and outstanding.

**NEWSMAX INC. AND SUBSIDIARIES** 

**CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND**

**COMPREHENSIVE INCOME (LOSS)**

**(Unaudited)**

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **For the three months ended** | **For the three months ended** | **For the six months ended** | **For the six months ended** |
|  | **June 30,** | **June 30,** | **June 30,** | **June 30,** |
|  | **2025** | **2024** | **2025** | **2024** |
| **Revenues:** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Service revenue | $44884207 | $37746093 | $88619548 | $76909470 |
| &nbsp;&nbsp;&nbsp;Product revenue | 1555537 | 1480639 | 3121904 | 2916907 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Total revenues** | 46439744 | 39226732 | 91741452 | 79826377 |
| &nbsp;&nbsp;&nbsp;Cost of services | 27758685 | 21073281 | 52407148 | 41576599 |
| &nbsp;&nbsp;&nbsp;Cost of products sold | 1039298 | 1431756 | 2230404 | 2623036 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Gross profit | 17641761 | 16721695 | 37103900 | 35626742 |
| **General and administrative expenses:** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Personnel costs | 8614761 | 6047773 | 16628179 | 11839569 |
| &nbsp;&nbsp;&nbsp;Advertising costs | 5941417 | 3852379 | 10359871 | 8344979 |
| &nbsp;&nbsp;&nbsp;Professional fees | 4766085 | 1132068 | 7390549 | 2470818 |
| &nbsp;&nbsp;&nbsp;Rent and utilities | 1540453 | 1472394 | 2990244 | 2969458 |
| &nbsp;&nbsp;&nbsp;Depreciation | 734590 | 820044 | 1471465 | 1625093 |
| &nbsp;&nbsp;&nbsp;Other corporate matters | 68437098 | 5838233 | 78104701 | 59074353 |
| &nbsp;&nbsp;&nbsp;Other | 4012806 | 2309934 | 8137119 | 4896946 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Total general and administrative expenses** | 94047210 | 21472825 | 125082128 | 91221216 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Loss from operations | (76405449) | (4751130) | (87978228) | (55594474) |
| **Other income (expense), net** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Interest and dividend income | 1802054 | 26168 | 2856340 | 53461 |
| &nbsp;&nbsp;&nbsp;Interest expense | (7456) | (22377) | (13511) | (48162) |
| &nbsp;&nbsp;&nbsp;Unrealized (loss) gain on marketable securities | (500736) | (34772) | 1084844 | 128574 |
| &nbsp;&nbsp;&nbsp;Other, net | (54342) | (28461) | (8342898) | (31686) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Total other income (expense), net** | 1239520 | (59442) | (4415225) | 102187 |
| &nbsp;&nbsp;&nbsp;Net loss before income taxes | (75165929) | (4810572) | (92393453) | (55492287) |
| **Income tax expense** | 9693 | 18988 | 14693 | 20960 |
| &nbsp;&nbsp;&nbsp;Net loss | $(75175622) | $(4829560) | $(92408146) | $(55513247) |
| Other comprehensive income: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Unrealized gain on available for sale debt investments, net of income tax | 446778 |  | 929169 |  |
| &nbsp;&nbsp;&nbsp;Comprehensive loss | $(74728844) | $(4829560) | $(91478977) | $(55513247) |
| Weighted average common stock outstanding, basic and diluted <sup>(1)</sup> | 128333356 | 41065954 | 86938585 | 41065954 |
| &nbsp;&nbsp;&nbsp;Net loss per share attributable to common stockholders, basic and diluted | $(0.59) | $(0.15) | $(1.12) | $(1.42) |

---

<sup>(1)</sup> On March 28, 2025, the Company announced a 6,765.396 for 1 stock split, effective March 31, 2025. This stock split is reflected retroactively in all periods presented for the common shares issued and outstanding. See Note 1. Nature of Business.

**NEWSMAX INC. AND SUBSIDIARIES** 

**CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS**

**FOR THE SIX MONTHS ENDED JUNE 30, 2025 AND 2024**

**(Unaudited)**

---

| | | |
|:---|:---|:---|
|  | **2025** | **2024** |
| **Cash flows from operating activities:** |  |  |
| Net loss | $(92408146) | $(55513247) |
| Adjustments to reconcile net loss to net cash used in operating activities: |  |  |
| &nbsp;&nbsp;&nbsp;Depreciation and amortization | 3089126 | 3153473 |
| &nbsp;&nbsp;&nbsp;Stock-based compensation | 4994794 |  |
| &nbsp;&nbsp;&nbsp;Change in fair value of warrant liability | 1824179 | 6373757 |
| &nbsp;&nbsp;&nbsp;Change in fair value of derivative liability | 6104230 |  |
| &nbsp;&nbsp;&nbsp;(Recovery of) provision for credit losses | (266076) | (458695) |
| &nbsp;&nbsp;&nbsp;Unrealized gain on marketable securities | (1084844) | (128574) |
| &nbsp;&nbsp;&nbsp;Non-cash lease expense | 1788532 | 1706637 |
| &nbsp;&nbsp;&nbsp;Non-cash expense related to SEPA Agreement | 500000 |  |
| &nbsp;&nbsp;&nbsp;Changes in operating assets and liabilities: |  |  |
| &nbsp;&nbsp;&nbsp;(Increase) decrease in assets: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accounts receivable | (1021463) | (545163) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Inventory | 151745 | 1072475 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Prepaid expenses and other current assets | (1226532) | (1151295) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other asset | (1201125) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Security deposits | 11107 | 54989 |
| &nbsp;&nbsp;&nbsp;Increase (decrease) in liabilities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accounts payable | 314683 | (1918363) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accrued expenses | (2530837) | 3677186 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Lease liabilities | (1921948) | (1753792) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Settlement liability | 44984790 | 40000000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other long-term liabilities | 1000000 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Deferred revenue | (2050078) | (1996968) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Net cash used in operating activities** | (38947863) | (7427580) |
| **Cash flows from investing activities:** |  |  |
| Purchase of investments | (131727862) |  |
| Proceeds from maturity of investments | 28000000 |  |
| Sale of investments |  | 314185 |
| Purchase of property and equipment | (689460) | (207489) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Net cash (used in) provided by investing activities** | (104417322) | 106696 |
| **Cash flows from financing activities:** |  |  |
| Proceeds from issuance of convertible preferred stock, net | 80742222 | 8025738 |
| Proceeds from issuance of common stock IPO, net | 66659453 |  |
| Proceeds from exercise of stock options | 6707723 |  |
| Proceeds from additional stock issuance | 65000 |  |
| Payment of dividend | (915067) |  |
| Principal payment under finance lease obligation | (104995) | (90102) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Net cash provided by financing activities** | 153154337 | 7935636 |
| **Net change in cash** | 9789152 | 614752 |
| Cash and cash equivalents – beginning | 24052887 | 6037211 |
| **Cash and cash equivalents – ending** | $33842039 | $6651963 |
| **Supplemental disclosures of cash flow information:** |  |  |
| Operating lease assets obtained in exchange for operating lease liabilities | $28391 | $76708 |
| Allocation from equity to derivative liability for Series B Preferred Stock | $- | $2358376 |
| Interest paid | $1829 | $19968 |
| **Non-cash transactions:** |  |  |
| Property and equipment acquired through accounts payable: | $743485 | $217172 |
| **Non-cash financing activities:** |  |  |
| Issuance of warrants in connection with the issuance of convertible stock | $1144976 | $- |
| Common stock issuance costs reclassified from prepaid expenses | $(1798989) | $- |
| IPO funds receivable in escrow | $34500 | $- |
| Proceeds from exercise of stock options in transit | $38320 | $- |

---

**NEWSMAX INC. AND SUBSIDIARIES**

**ADJUSTED EBITDA RECONCILIATION**

**(Unaudited)** 

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **For the three months ended <br> June 30,** | **For the three months ended <br> June 30,** | **For the six months ended<br> June 30,** | **For the six months ended<br> June 30,** |
|  | **2025** | **2024** | **2025** | **2024** |
| Net loss | $(75175622) | $(4829560) | $(92408146) | $(55513247) |
| **Add** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Depreciation | 734590 | 820044 | 1471465 | 1625093 |
| &nbsp;&nbsp;&nbsp;Interest, net | (1794598) | (3791) | (2842829) | (5299) |
| &nbsp;&nbsp;&nbsp;Unrealized (gain) loss on marketable securities | 500736 | 34772 | (1084844) | (128574) |
| &nbsp;&nbsp;&nbsp;Stock-based compensation | 3417686 |  | 4994794 |  |
| &nbsp;&nbsp;&nbsp;Other corporate matters | 68437098 | 5838233 | 78104701 | 59074353 |
| &nbsp;&nbsp;&nbsp;Other, net<sup>2</sup> | 54342 | 28461 | 8342898 | 31686 |
| &nbsp;&nbsp;&nbsp;Income tax expense | 9693 | 18988 | 14693 | 20960 |
| Adjusted EBITDA<sup>3</sup> | $(3816075) | $1907147 | $(3407268) | $5104972 |

---

<sup>2</sup> Comprised of miscellaneous items such as derivative adjustments, income tax credits, and unrealized gains on securities

<sup>3</sup> For a discussion of Adjusted EBITDA, see "Non-GAAP Financial Measures" above.