# EDGAR Filing Document

**Accession Number:** 0001282224
**File Stem:** 0001079973-25-001694
**Filing Date:** 2025-11
**Character Count:** 189474
**Document Hash:** d5435604ea69f9f34a1356ff6ce2a8d8
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001079973-25-001694.hdr.sgml**: 20251112

**ACCESSION NUMBER**: 0001079973-25-001694

**CONFORMED SUBMISSION TYPE**: 10-Q

**PUBLIC DOCUMENT COUNT**: 80

**CONFORMED PERIOD OF REPORT**: 20250930

**FILED AS OF DATE**: 20251112

**DATE AS OF CHANGE**: 20251112

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** Dolphin Entertainment, Inc.
- **CENTRAL INDEX KEY:** 0001282224
- **STANDARD INDUSTRIAL CLASSIFICATION:** SERVICES-PERSONAL SERVICES [7200]
- **ORGANIZATION NAME:** 07 Trade & Services
- **EIN:** 860787790
- **STATE OF INCORPORATION:** FL
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 10-Q
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-38331
- **FILM NUMBER:** 251474314

**BUSINESS ADDRESS:**
- **STREET 1:** 150 ALHAMBRA CIRCLE
- **STREET 2:** SUITE 1200
- **CITY:** CORAL GABLES
- **STATE:** FL
- **ZIP:** 33134
- **BUSINESS PHONE:** 305-774-0407

**MAIL ADDRESS:**
- **STREET 1:** 150 ALHAMBRA CIRCLE
- **STREET 2:** SUITE 1200
- **CITY:** CORAL GABLES
- **STATE:** FL
- **ZIP:** 33134

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** DOLPHIN DIGITAL MEDIA INC
- **DATE OF NAME CHANGE:** 20080818

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** LOGICA HOLDINGS INC
- **DATE OF NAME CHANGE:** 20070716

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** MAXIMUM AWARDS INC
- **DATE OF NAME CHANGE:** 20040301

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

**UNITED STATES**

**SECURITIES AND EXCHANGE COMMISSION**

**WASHINGTON, DC 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 September 30, 2025**

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: 001-38331**

![](image_001.jpg)

**DOLPHIN ENTERTAINMENT, INC.**

*(Exact name of registrant as specified in its charter)*

———————

---

| | |
|:---|:---|
| **Florida** | **86-0787790** |
| *(State or other jurisdiction of* | *(I.R.S. Employer* |
| *incorporation or organization)* | *Identification No.)* |

---

**150 Alhambra Circle, Suite 1200, Coral Gables, Florida 33134**

*(Address of principal executive offices, including zip code)*

**(305) 774-0407**

*(Registrant's telephone number)*

———————

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

---

| | | |
|:---|:---|:---|
| **Title of each class** | **Trading Symbol(s)** | **Name of each exchange on which registered** |
| Common Stock, $0.015 par value per share | DLPN | The Nasdaq Capital Market |

---

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 (Section 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, 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 ☐ <br> Non-accelerated filer ☒ Smaller reporting company ☒ <br> Emerging growth company ☐

If an emerging growth company, indicate by checkmark 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☒

The number of shares of common stock outstanding was 12,122,422 as of November 10, 2025.

**TABLE OF CONTENTS**

---

| | | |
|:---|:---|:---|
|  |  | **Page** |
| **PART I — FINANCIAL INFORMATION** | **PART I — FINANCIAL INFORMATION** |  |
| ITEM 1. | [FINANCIAL STATEMENTS](#a_001) | 1 |
|  | [Condensed Consolidated Balance Sheets as of September 30, 2025 and December 31, 2024 (unaudited)](#a_002) | 1 |
|  | [Condensed Consolidated Statements of Operations for the three and nine months ended September 30, 2025 and 2024 (unaudited)](#a_003) | 3 |
|  | [Condensed Consolidated Statements of Cash Flows for the nine months ended September 30, 2025 and 2024 (unaudited)](#a_004) | 4 |
|  | [Consolidated Statements of Changes in Stockholders' Equity for the three and nine months ended September 30, 2025 and 2024 (unaudited)](#a_005) | 6 |
|  | [Notes to Unaudited Condensed Consolidated Financial Statements](#a_006) | 7 |
| ITEM 2. | [MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS](#a_007) | 25 |
| ITEM 4. | [CONTROLS AND PROCEDURES](#a_008) | 37 |
| **PART II — OTHER INFORMATION** | **PART II — OTHER INFORMATION** |  |
| ITEM 1. | [LEGAL PROCEEDINGS](#a_009) | 39 |
| ITEM 1A. | [RISK FACTORS](#a_010) | 39 |
| ITEM 2. | [UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS](#a_011) | 39 |
| ITEM 3. | [DEFAULTS UPON SENIOR SECURITIES](#a_012) | 39 |
| ITEM 4 | [MINE SAFETY DISCLOSURES](#a_013) | 39 |
| ITEM 5. | [OTHER INFORMATION](#a_014) | 39 |
| ITEM 6. | [EXHIBITS](#a_015) | 41 |
| [SIGNATURES](#a_016) | [SIGNATURES](#a_016) | 42 |

---

i

**PART I — FINANCIAL INFORMATION**

**ITEM 1. FINANCIAL STATEMENTS**

**DOLPHIN ENTERTAINMENT, INC. AND SUBSIDIARIES**

**CONDENSED CONSOLIDATED BALANCE SHEETS**

**(Unaudited)**

---

| | | |
|:---|:---|:---|
|  | **September 30, 2025** | **December 31, 2024** |
| **<u>ASSETS</u>** |  |  |
| Current |  |  |
| &nbsp;&nbsp;&nbsp;Cash and cash equivalents | $7832402 | $8203842 |
| &nbsp;&nbsp;&nbsp;Restricted cash | 925004 | 925004 |
| &nbsp;&nbsp;&nbsp;Accounts receivable: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Trade, net of allowance of $326,979 and $1,327,808, respectively | 8490035 | 5113157 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other receivables | 6238120 | 5451697 |
| &nbsp;&nbsp;&nbsp;Other current assets | 993453 | 373399 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total current assets | 24479014 | 20067099 |
| Capitalized production costs, net | 640216 | 594763 |
| Employee receivable | 1148085 | 1007418 |
| Right-of-use asset | 3465591 | 4738997 |
| Goodwill | 21507944 | 21507944 |
| Intangible assets, net | 8466300 | 10189026 |
| Property, equipment and leasehold improvements, net | 65360 | 114011 |
| Other long-term assets | 189298 | 218021 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total Assets | $59961808 | $58437279 |

---

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

**DOLPHIN ENTERTAINMENT, INC. AND SUBSIDIARIES**

**CONDENSED CONSOLIDATED BALANCE SHEETS (CONTINUED)**

**(Unaudited)**

---

| | | |
|:---|:---|:---|
|  | **September 30, 2025** | **December 31, 2024** |
| **<u>LIABILITIES</u>** |  |  |
| Current |  |  |
| &nbsp;&nbsp;&nbsp;Accounts payable | $2797753 | $2344272 |
| &nbsp;&nbsp;&nbsp;Term loan, current portion | 1778083 | 1686018 |
| &nbsp;&nbsp;&nbsp;Notes payable, current portion | 3350000 | 3750000 |
| &nbsp;&nbsp;&nbsp;Convertible note payable, current portion | 500000 |  |
| &nbsp;&nbsp;&nbsp;Revolving line of credit | 400000 | 400000 |
| &nbsp;&nbsp;&nbsp;Accrued interest – related parties | 2095812 | 1857986 |
| &nbsp;&nbsp;&nbsp;Accrued compensation – related party | 2625000 | 2625000 |
| &nbsp;&nbsp;&nbsp;Lease liability, current portion | 2042738 | 1919672 |
| &nbsp;&nbsp;&nbsp;Deferred revenue | 1811631 | 341153 |
| &nbsp;&nbsp;&nbsp;Contingent consideration |  | 486000 |
| &nbsp;&nbsp;&nbsp;Other current liabilities | 12471309 | 11104036 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total current liabilities | 29872326 | 26514137 |
| Term loan, noncurrent portion | 3446960 | 4782271 |
| Notes payable | 4330000 | 3130000 |
| Convertible notes payable | 7250000 | 5100000 |
| Convertible note payable at fair value | 300000 | 320000 |
| Convertible notes payable – related party | 3062823 |  |
| Loans from related party | 983112 | 3225985 |
| Lease liability | 1848732 | 3306033 |
| Deferred tax liability | 437592 | 394547 |
| Other noncurrent liabilities |  | 18915 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total Liabilities | 51531545 | 46791888 |
| Commitments and contingencies (Note 14) |  |  |
| **<u>STOCKHOLDERS' EQUITY</u>** |  |  |
| Preferred Stock, Series C, $0.001 par value, 50,000 shares authorized, 50,000 shares issued and outstanding at September 30, 2025 and December 31, 2024 | 1000 | 1000 |
| Common stock, $0.015 par value, 200,000,000 shares authorized, 11,982,422 and 11,162,026 shares issued and outstanding at September 30, 2025 and December 31, 2024, respectively | 179736 | 166688 |
| Additional paid-in capital | 158572430 | 157692132 |
| Accumulated deficit | (150322903) | (146214429) |
| Total Stockholders' Equity | 8430263 | 11645391 |
| Total Liabilities and Stockholders' Equity | $59961808 | $58437279 |

---

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

**DOLPHIN ENTERTAINMENT, INC. AND SUBSIDIARIES**

**CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS** 

**(unaudited)**

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three Months Ended** <br> **September 30,** | **Three Months Ended** <br> **September 30,** | **Nine Months Ended** <br> **September 30,** | **Nine Months Ended** <br> **September 30,** |
|  | **2025** | **2024** | **2025** | **2024** |
| Revenues | $14796309 | $12682437 | $41053549 | $39367418 |
| Expenses: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Direct costs | 643931 | 254574 | 1730516 | 2790043 |
| &nbsp;&nbsp;&nbsp;Payroll and benefits | 10397559 | 9575596 | 31004544 | 28344865 |
| &nbsp;&nbsp;&nbsp;Selling, general and administrative | 2041440 | 1838765 | 5735759 | 5665365 |
| &nbsp;&nbsp;&nbsp;Depreciation and amortization | 589388 | 636782 | 1772492 | 1745579 |
| &nbsp;&nbsp;&nbsp;Impairment of goodwill |  | 6480992 |  | 6671557 |
| &nbsp;&nbsp;&nbsp;Impairment of notes receivables |  | 1270000 |  | 1270000 |
| &nbsp;&nbsp;&nbsp;Acquisition costs |  | 148798 | 416171 | 164044 |
| &nbsp;&nbsp;&nbsp;Legal and professional | 815695 | 631629 | 1916351 | 1825588 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total expenses | 14488013 | 20837136 | 42575833 | 48477041 |
| Income (loss) from operations | 308296 | (8154699) | (1522284) | (9109623) |
| Other (expenses) income, net: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Change in fair value of convertible note | (50000) | (10000) | 20000 | 55000 |
| &nbsp;&nbsp;&nbsp;Change in fair value of warrants |  |  |  | 5000 |
| &nbsp;&nbsp;&nbsp;Loss on extinguishment of debt |  |  | (835324) |  |
| &nbsp;&nbsp;&nbsp;Interest income | 4164 | 3391 | 21443 | 9991 |
| &nbsp;&nbsp;&nbsp;Interest expense | (627954) | (533454) | (1749264) | (1559276) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total other (expenses) income, net | (673790) | (540063) | (2543145) | (1489285) |
| Loss before income taxes | (365494) | (8694762) | (4065429) | (10598908) |
| Income tax benefit (expense) |  | 2373 | (43045) | (44706) |
| Net loss | $(365494) | $(8692389) | $(4108474) | $(10643614) |
| Loss per share: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Basic | $(0.03) | $(0.80) | $(0.36) | $(1.07) |
| &nbsp;&nbsp;&nbsp;Diluted | $(0.03) | $(0.80) | $(0.36) | $(1.07) |
| Weighted average number of shares outstanding: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Basic | 11770195 | 10930286 | 11370007 | 9964607 |
| &nbsp;&nbsp;&nbsp;Diluted | 11770195 | 10930286 | 11370007 | 9964607 |

---

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

**DOLPHIN ENTERTAINMENT, INC. AND SUBSIDIARIES**

**Condensed Consolidated Statements of Cash Flows**

**(unaudited)**

---

| | | |
|:---|:---|:---|
|  | **Nine Months Ended September 30,** | **Nine Months Ended September 30,** |
|  | **2025** | **2024** |
| CASH FLOWS FROM OPERATING ACTIVITIES: |  |  |
| &nbsp;&nbsp;&nbsp;Net loss | $(4108474) | $(10643614) |
| &nbsp;&nbsp;&nbsp;Adjustments to reconcile net loss to net cash used in operating activities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 1772492 | 1745579 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Share-based compensation | 11943 | 323948 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Share-based consulting fees |  | 36769 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Amortization of capitalized production costs |  | 1781810 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Impairment of goodwill |  | 6671557 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Impairment of notes receivable |  | 1270000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Allowance for credit losses | 264583 | 301030 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Change in fair value of warrants |  | (5000) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Change in fair value of convertible notes | (20000) | (55000) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Loss on extinguishment of debt | 835324 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Deferred income tax expense, net | 43045 | 15446 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Debt origination costs amortization | 21035 | 12617 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Amortization of loan premium | (15374) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Changes in operating assets and liabilities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accounts receivable, trade and other | (4402884) | 821042 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other current assets | (363651) | 131763 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Capitalized production costs | (45454) | (55464) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other long-term assets and employee receivable | (111942) | (164583) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Deferred revenue | 1470478 | (706219) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accounts payable | 1212222 | (5340875) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accrued interest – related parties | 237826 | 192906 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other current liabilities | 608533 | 2711309 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other noncurrent liabilities | (18915) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Lease liability, operating leases | (60931) | (121144) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Lease liability, finance leases | 65961 | 68070 |
| Net cash used in operating activities | (2604183) | (1008053) |
| CASH FLOWS FROM INVESTING ACTIVITIES: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Purchase of fixed assets | (1117) | (1510) |
| &nbsp;&nbsp;&nbsp;Issuance of notes receivable |  | (1380000) |
| &nbsp;&nbsp;&nbsp;Proceeds from notes receivable repayment |  | 110000 |
| &nbsp;&nbsp;&nbsp;Acquisition of Elle Communications, LLC, net cash acquired |  | (1186777) |
| Net cash used in investing activities | (1117) | (2458287) |
| CASH FLOWS FROM FINANCING ACTIVITIES: |  |  |
| &nbsp;&nbsp;&nbsp;Proceeds from convertible note payable | 3250000 |  |
| &nbsp;&nbsp;&nbsp;Proceeds from notes payable | 800000 |  |
| &nbsp;&nbsp;&nbsp;Proceeds from related party loan |  | 2110000 |
| &nbsp;&nbsp;&nbsp;Proceeds from equity line of credit agreement |  | 1185300 |
| &nbsp;&nbsp;&nbsp;Repayment of term loan | (1264280) | (739847) |
| &nbsp;&nbsp;&nbsp;Proceeds from revolving line of credit | 400000 | 400000 |
| &nbsp;&nbsp;&nbsp;Repayment of revolving line of credit | (400000) | (400000) |
| &nbsp;&nbsp;&nbsp;Payment of contingent consideration | (486000) |  |
| &nbsp;&nbsp;&nbsp;Principal payments on finance leases | (65860) | (64917) |
| Net cash provided by financing activities | 2233860 | 2490536 |
| Net decrease in cash and cash equivalents and restricted cash | (371440) | (975804) |
| Cash and cash equivalents and restricted cash, beginning of period | 9128846 | 7560691 |
| Cash and cash equivalents and restricted cash, end of period | $8757406 | $6584887 |

---

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

**DOLPHIN ENTERTAINMENT, INC. AND SUBSIDIARIES**

**Condensed Consolidated Statements of Cash Flows (Continued)**

**(unaudited)**

---

| | | |
|:---|:---|:---|
|  | **Nine Months Ended**<br> **September 30,** | **Nine Months Ended**<br> **September 30,** |
|  | **2025** | **2024** |
| **SUPPLEMENTAL DISCLOSURES OF CASH FLOWS INFORMATION:** |  |  |
| &nbsp;&nbsp;&nbsp;Interest paid | $1374901 | $903339 |
| &nbsp;&nbsp;&nbsp;Lease liabilities arising from obtaining right-of-use assets | $73577 | $76321 |

---

---

| | | |
|:---|:---|:---|
| **SUPPLEMENTAL DISCLOSURES OF NON-CASH FLOWS INFORMATION:** | | |
| &nbsp;&nbsp;&nbsp;Issuance of shares of common stock related to the Elle Communications LLC acquisitions | $— | $1768792 |
| &nbsp;&nbsp;&nbsp;Settlement of Special Projects working capital adjustment in shares of common stock | $— | $886077 |
| &nbsp;&nbsp;&nbsp;Settlement of Special Projects working capital adjustment in shares of common stock | $— | $436000 |
| &nbsp;&nbsp;&nbsp;Issuance of shares of common stock related to the conversion of convertible notes payable | $600000 | $— |
| &nbsp;&nbsp;&nbsp;Issuance of shares of common stock related to the Lincoln Park Capital Fund LLC agreement | $281403 | $— |

---

The following table provides a reconciliation of cash, cash equivalents and restricted cash reported within the statements of cash flows that sum to the total of the same such amounts shown in the statements of cash flows:

---

| | | |
|:---|:---|:---|
|  | **As of Nine Months Ended**<br> **September 30,** | **As of Nine Months Ended**<br> **September 30,** |
|  | **2025** | **2024** |
| Cash and cash equivalents | $7832402 | $5659883 |
| Restricted cash | 925004 | 925004 |
| Total cash, cash equivalents and restricted cash shown in the condensed consolidated statements of cash flows | $8757406 | $6854887 |

---

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

**DOLPHIN ENTERTAINMENT, INC. AND SUBSIDIARIES**

**Consolidated Statements of Changes in Stockholders' Equity**

**(unaudited)** 

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
| **For the three and nine months ended September 30, 2025** | **For the three and nine months ended September 30, 2025** | **For the three and nine months ended September 30, 2025** | **For the three and nine months ended September 30, 2025** | **For the three and nine months ended September 30, 2025** | **For the three and nine months ended September 30, 2025** | **For the three and nine months ended September 30, 2025** | **For the three and nine months ended September 30, 2025** |
|  | **Preferred Stock** | **Preferred Stock** | **Common Stock** | **Common Stock** | **Additional**<br> **Paid-in** | **Accumulated** | **Total**<br> **Stockholders'** |
|  | **Shares** | **Amount** | **Shares** | **Amount** | **Capital** | **Deficit** | **Equity** |
| **Balance December 31, 2024** | **50000** | $**1000** | **11162026** | $**166688** | $**157692132** | $**(146214429)** | $**11645391** |
| Net loss for the three months ended March 31, 2025 |  |  |  |  |  | (2329062) | (2329062) |
| Issuance of shares related to restricted stock units |  |  | 6093 | 91 | (91) |  |  |
| **Balance March 31, 2025** | **50000** | $**1000** | **11168119** | $**166779** | $**157692041** | $**(148543491)** | $**9316329** |
| Net loss for the three months ended June 30, 2025 |  |  |  |  |  | (1413918) | (1413918) |
| Issuance of shares related to restricted stock units |  |  | 1330 | 20 | (20) |  |  |
| Rounding related to reverse stock split |  |  |  | 743 | (743) |  |  |
| **Balance June 30, 2025** | **50000** | $**1000** | **11169449** | $**167542** | $**157691278** | $**(149957409)** | $**7902411** |
| Net loss for the three months ended September 30, 2025 |  |  |  |  |  | (365494) | (365494) |
| Issuance of shares to Lincoln Park Capital Fund, LLC |  |  | 244698 | 3670 | 277733 |  | 281403 |
| Conversion of convertible notes payable |  |  | 555605 | 8334 | 591666 |  | 600000 |
| Equity based compensation |  |  | 12670 | 190 | 11753 |  | 11943 |
| **Balance September 30, 2025** | **50000** | $**1000** | **11982422** | $**179736** | $**158572430** | $**(150322903)** | $**8430263** |

---

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
| **For the three and nine months ended September 30, 2024** | **For the three and nine months ended September 30, 2024** | **For the three and nine months ended September 30, 2024** | **For the three and nine months ended September 30, 2024** | **For the three and nine months ended September 30, 2024** | **For the three and nine months ended September 30, 2024** | **For the three and nine months ended September 30, 2024** | **For the three and nine months ended September 30, 2024** |
|  | **Preferred Stock** | **Preferred Stock** | **Common Stock** | **Common Stock** | **Additional**<br> **Paid-in** | **Accumulated** | **Total**<br> **Stockholders'** |
|  | **Shares** | **Amount** | **Shares** | **Amount** | **Capital** | **Deficit** | **Equity** |
| **Balance December 31, 2023** | **50000** | $**1000** | **9109766** | $**136646** | $**153430403** | $**(133611204)** | $**19956845** |
| Net loss for the three months ended March 31, 2024 |  |  |  |  |  | (326767) | (326767) |
| Issuance of shares to Lincoln Park Capital Fund, LLC |  |  | 175000 | 2625 | 492575 |  | 495200 |
| Share-based compensation |  |  |  |  | 4884 |  | 4884 |
| Issuance of shares related to employment agreements |  |  | 34961 | 524 | 100353 |  | 100877 |
| Issuance of shares related to services received |  |  | 12500 | 188 | 36581 |  | 36769 |
| **Balance March 31, 2024** | **50000** | $**1000** | **9332227** | $**139983** | $**154064796** | $**(133937971)** | $**20267808** |
| Net loss for the three months ended June 30, 2024 |  |  |  |  |  | (1624458) | (1624458) |
| Issuance of shares to Lincoln Park Capital Fund, LLC |  |  | 300000 | 4500 | 685600 |  | 690100 |
| Shared-based compensation |  |  | 1548 | 23 | 4615 |  | 4638 |
| Issuance of shares related to Special Projects acquisition |  |  | 357289 | 5360 | 880717 |  | 886077 |
| Issuance of shares related to GlowLab Collective LLC |  |  | 14552 | 218 | (218) |  |  |
| Issuance of shares related to employment agreements |  |  | 92592 | 1389 | 202416 |  | 203805 |
| **Balance June 30, 2024** | **50000** | $**1000** | **10098208** | $**151473** | $**155837926** | $**(135562429)** | $**20427970** |
| Net loss for the three months ended September 30, 2024 |  |  |  |  |  | (8692389) | (8692389) |
| Shared-based compensation |  |  | 1421 | 21 | 3704 |  | 3725 |
| Issuance of shares related to Elle Communications, LLC acquisition |  |  | 961300 | 14420 | 1754372 |  | 1768792 |
| Issuance of shares related to employment agreements |  |  | 51563 | 773 | 92198 |  | 92971 |
| **Balance September 30, 2024** | **50000** | $**1000** | **11112492** | $**166687** | $**157688200** | $**(144254818)** | $**13601069** |

---

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

 **DOLPHIN ENTERTAINMENT, INC. AND SUBSIDIARIES**

**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**(Unaudited)**

**NOTE 1 – GENERAL** 

Dolphin Entertainment, Inc., a Florida corporation (the "<u>Company,</u>" "<u>Dolphin</u>," "<u>we</u>," "<u>us</u>" or "<u>our</u>"), is a leading independent entertainment marketing and production company. Through its subsidiaries 42West LLC ("<u>42West</u>"), The Door Marketing Group, LLC ("<u>The Door</u>"), Shore Fire Media, Ltd ("<u>Shore Fire</u>"), The Digital Dept., LLC ("<u>The Digital Dept</u>."), Special Projects Media, LLC ("<u>Special Projects</u>"), Always Alpha Sports Management, LLC ("<u>Always Alpha</u>") and Elle Communications, LLC ("<u>Elle</u>"), the Company provides expert strategic marketing and publicity services to many of the top brands, both individual and corporate, in the motion picture, television, music, gaming, culinary, hospitality lifestyle and charitable industries.

42West (Film and Television, Gaming), Shore Fire (Music), The Door (Culinary, Hospitality, Lifestyle) and Elle (Impact, Philanthropy, Non-Profit) are each recognized global public relations ("PR") and marketing leaders for the industries they serve. The Digital Dept., and Always Alpha, provide influencer marketing capabilities through divisions dedicated to influencer talent management, brand campaign strategy and execution, and influencer event ideation and production. Always Alpha is a talent management firm primarily focused on representing female athletes, broadcasters and coaches. The Digital Dept. is a talent management firm primarily focused on social media influencers in beauty, fashion, lifestyle and dermatology. Special Projects is the entertainment industry's leading celebrity booking firm, specializing in uniting brands and events with celebrities and influencers across the entertainment, media, fashion, consumer product and tech industries. Dolphin's legacy content production business, founded by our Emmy-nominated Chief Executive Officer, Bill O'Dowd, has produced multiple feature films and award-winning digital series, primarily aimed at family and young adult markets.

On July 4, 2025, the U.S. H.R.1, an act to provide for reconciliation pursuant to title II of H. Con. Res. 14. (the "OBBBA") was enacted. The OBBBA introduces multiple tax law and other legislative changes, including modifications to income tax provisions such as domestic research and development expenses, capital expenditures, and U.S. taxation of international earnings; the repeal or acceleration of the sunset of certain tax credits under the 2022 Inflation Reduction Act and elimination of certain penalties for violations of certain regulatory credit programs. We have recognized the effects of the OBBBA provisions in our financial results to the extent they are applicable to the three and nine months ended September 30, 2025. We will continue to evaluate the impact of these provisions on our future consolidated financial statements.

***Basis of Presentation***

The accompanying unaudited condensed consolidated financial statements include the accounts of Dolphin, and all of its wholly owned subsidiaries, comprising Dolphin Films, Inc. ("<u>Dolphin Films</u>"), Dolphin SB Productions LLC, Dolphin Max Steel Holdings, LLC, Dolphin JB Believe Financing, LLC, Dolphin JOAT Productions, LLC, Always Alpha, 42West, The Door, Viewpoint Computer Animation, Incorporated ("<u>Viewpoint</u>"), Shore Fire, The Digital Dept. and Special Projects. During the second quarter of 2024, the Company ceased the operations of Viewpoint. The Company applies the equity method of accounting for its investments in entities for which it does not have a controlling financial interest, but over which it has the ability to exert significant influence.

The unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States ("<u>U.S. GAAP</u>") for interim financial information and the instructions to Form 10-Q under the Securities Exchange Act of 1934, as amended (the "<u>Exchange Act</u>"), and Article 8 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by U.S. GAAP for complete financial statements. In the opinion of the Company's management, the accompanying unaudited condensed consolidated financial statements contain all adjustments, consisting only of normal recurring adjustments, necessary for a fair statement of its financial position as of September 30, 2025, and its results of operations and cash flows for the nine months ended September 30, 2025 and 2024. All significant inter-company balances and transactions have been eliminated from the condensed consolidated financial statements. Operating results for the three and nine months ended September 30, 2025 are not necessarily indicative of the results that may be expected for the full year ending December 31, 2025. The condensed consolidated balance sheet as of December 31, 2024 has been derived from the audited financial statements at that date but does not include all the information and footnotes required by U.S. GAAP for complete financial statements. The accompanying unaudited condensed consolidated financial statements should be read together with the audited consolidated financial statements and related notes included in the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2024.

***Use of Estimates***

The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenue and expenses during the reporting period. The most significant estimates made by management in the preparation of the financial statements relate to the estimates in the fair value of acquisitions, estimates in assumptions used to calculate the fair value of certain liabilities and impairment assessments for investment in capitalized production costs, goodwill and long-lived assets. Actual results could differ materially from such estimates.

**DOLPHIN ENTERTAINMENT, INC. AND SUBSIDIARIES**<br>**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**<br>(Unaudited)<br>

***Recent Accounting Pronouncements***

 ****

In December 2023, the Financial Statement Accounting Board (the "FASB") issued Accounting Standard Update ("ASU") No. 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures ("ASU 2023-09"), which will require the Company to disclose specified additional information in its income tax rate reconciliation and provide additional information for reconciling items that meet a quantitative threshold. ASU 2023-09 will also require the Company to disaggregate its income taxes paid disclosure by federal, state and foreign taxes, with further disaggregation required for significant individual jurisdictions. The new income tax disclosures are effective for the current fiscal year and we will implement the new disclosure updates within the Company's consolidated financial statements for the fiscal year ending December 31, 2025. Management is in the process of reviewing the extent and impact of these new disclosures using a prospective transition method.

***Accounting Guidance Not Yet Adopted***

In November 2024, the FASB issued ASU 2024-03, Disaggregation of Income Statement Expenses (Subtopic 220-40) ("ASU 2024-03"). ASU 2024-03 requires the disaggregated disclosure of specific expense categories, including employee compensation, depreciation, and amortization, within relevant income statement captions. ASU 2024-03 is effective for annual periods beginning after December 15, 2026, and interim periods within fiscal years beginning after December 15, 2027. Adoption of ASU 2024-03 can either be applied prospectively to consolidated financial statements issued for reporting periods after the effective date of ASU 2024-03 or retrospectively to any or all prior periods presented in the consolidated financial statements. Early adoption is also permitted. ASU 2024-03 will likely result in the required additional disclosures being included in our consolidated financial statements once adopted. We are currently evaluating the provisions of ASU 2024-03.

In July 2025, the FASB issued ASU No. 2025-05, Financial Instruments—Credit Losses (Topic 326): Measurement of Credit Losses for Accounts Receivable and Contract Assets. The amendments in this update provide a practical expedient permitting an entity to assume that conditions at the balance sheet date remain unchanged over the life of the asset when estimating expected credit losses for current classified accounts receivable and contract assets. This update is effective for annual periods beginning after December 15, 2025, including interim periods within those fiscal years. Adoption of this ASU can be applied prospectively for reporting periods after its effective date. Early adoption is permitted. We are currently evaluating the provisions of this ASU and do not expect this ASU to have a material impact on our consolidated financial statements.

 **NOTE 2 – REVENUE**

***Disaggregation of Revenue***

The Company's principal geographic markets are within the U.S. The following is a description of the principal activities, by reportable segment, from which we generate revenue. For more detailed information about reportable segments, see Note 11.

***Entertainment Publicity and Marketing***

The Entertainment Publicity and Marketing ("<u>EPM</u>") segment generates revenue from diversified marketing services, including public relations, entertainment and hospitality content marketing, strategic marketing consulting and content production of marketing materials. Within the EPM segment, we typically identify one performance obligation, the delivery of professional publicity services, in which we typically act as the principal. The Company renders services to clients for a fixed monthly fee. The services provided by the Company are considered a single performance obligation that is simultaneously consumed by clients as they are being rendered by the Company. Because the Company's agreements with its clients provide for monthly services at a fixed fee, the Company recognizes revenue as the monthly services are performed. Direct costs are reimbursed by clients and are billed as pass-through revenue with no mark-up.

We also enter into management agreements with a roster of social media influencers, athletes, sports broadcasters and coaches and we are paid a percentage of the revenue earned by them. Due to the short-term nature of these contracts, in which we typically act as the agent, the performance obligation is typically completed and revenue is recognized net at a point in time, typically the date of publication.

***Content Production***

The Content Production ("<u>CPD</u>") segment generates revenue from the production of original motion pictures and other digital content production. In the CPD segment, we typically identify performance obligations depending on the type of service, for which we generally act as the principal. Revenue from motion pictures is recognized upon transfer of control of the licensing rights of the motion picture to the customer. For minimum guarantee licensing arrangements, the amount related to each performance obligation is recognized when the content is delivered, and the window for exploitation rights in that territory has begun, which is the point in time at which the customer is able to begin to use and benefit from the content. For sales or usage-based royalty income, revenue is recognized starting at the exhibition date and is based on the Company's participation in the box office receipts of the theatrical exhibitor and the performance of the motion picture.

**DOLPHIN ENTERTAINMENT, INC. AND SUBSIDIARIES**<br>**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**<br>(Unaudited)<br>

In June 2022, the Company entered into an agreement with IMAX Corporation ("<u>IMAX</u>") to co-produce and co-finance a documentary motion picture on the flight demonstration squadron of the United States Navy called The Blue Angels. On April 25, 2023, IMAX entered into an acquisition agreement with Amazon Content Services, LLC (the "<u>Amazon Agreement</u>") for the distribution rights of The Blue Angels. During the nine months ended September 30, 2024, we recorded net revenues of $3,421,141 from the Amazon Agreement upon delivery of the film to Amazon Content Services LLC, our single performance obligation. Under this arrangement, we acted in the capacity of an agent. During the nine months ended September 30, 2025, the Company recognized $92,033 of revenue in its CPD segment related to sales of its motion picture, Believe, released in 2013.

The revenues recorded by the EPM and CPD segments are detailed below:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **For the Three Months Ended** <br> **September 30,** | **For the Three Months Ended** <br> **September 30,** | **For the Nine months Ended** <br> **September 30,** | **For the Nine months Ended** <br> **September 30,** |
|  | **2025** | **2024** | **2025** | **2024** |
| Entertainment publicity and marketing | $14796309 | $12682437 | $40961516 | $35946277 |
| Content production |  |  | 92033 | 3421141 |
| Total Revenues | $14796309 | $12682437 | $41053549 | $39367418 |

---

*Contract Balances*

The opening and closing balances of our contract asset and liability balances from contracts with customers as of September 30, 2025 and December 31, 2024 were as follows:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Accounts Receivable** | **Other Receivables** | **Contract Assets** | **Contract Liabilities** |
| Balance at December 31, 2024 | $5113157 | $5451697 | $— | $341153 |
| Balance at September 30, 2025 | 8490035 | 6238120 | 188804 | 1811631 |

---

Contract assets are recorded when revenue is earned but not yet billed from customers for public relations, which are included in other current assets in the condensed consolidated balance sheets as of September 30, 2025. The contract assets are short term and are expected to be billed at the end of fiscal year, December 31, 2025.

Contract liabilities are recorded when the Company receives advance payments from customers for public relations projects. Advance payments received are generally for short duration and are recognized once the performance obligation of the contract is met and are recognized as revenue once the work is performed or the projects are delivered to the customer.

Revenues for the three and nine months ended September 30, 2025 and 2024 include the following:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three Months Ended <br> September 30,** | **Three Months Ended <br> September 30,** | **Nine Months Ended <br> September 30,** | **Nine Months Ended <br> September 30,** |
|  | **2025** | **2024** | **2025** | **2024** |
| Amounts included in the beginning of year contract liability balance | $— | $86167 | $341153 | $1280985 |

---

The Company's unsatisfied performance obligations are for contracts that have an original expected duration of one year or less and, as such, the Company is not required to disclose the remaining performance obligation.

 **NOTE 3 — GOODWILL AND INTANGIBLE ASSETS**

***Goodwill***

As of September 30, 2025, the Company had a balance of $21,507,944 of goodwill on its condensed consolidated balance sheet resulting from its acquisitions of 42West, The Door, Special Projects, Shore Fire and Elle. All the Company's goodwill is related to the entertainment, publicity and marketing segment.

**DOLPHIN ENTERTAINMENT, INC. AND SUBSIDIARIES**<br>**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**<br>(Unaudited)<br>

The Company evaluates goodwill in the fourth quarter or more frequently if management believes indicators of impairment exist. Such indicators could include but are not limited to (1) a significant adverse change in legal factors or in business climate, (2) unanticipated competition, (3) significant decline in market capitalization or (4) an adverse action or assessment by a regulator. There were no triggering events noted during the three and nine months ended September 30, 2025, that would require the Company to reassess goodwill for impairment outside its annual impairment test. During the three months ended September 30, 2024, the Company's stock price declined and this, in combination with recurring net losses, resulted in the Company's market capitalization being than the Company's book value. The Company considered this to be a triggering event, and therefore performed a quantitative analysis of the fair value of goodwill as of August 31, 2024. As a result of this quantitative analysis, during the third quarter of 2024, the Company recorded an impairment of goodwill amounting to $6,480,992, which is included in the condensed consolidated statement of operations for the three and nine months ended September 30, 2024. During the nine months ended September 30, 2024, the Company determined to close the Viewpoint subsidiary, and therefore the Company impaired goodwill for $190,565, which is the balance of goodwill attributable to Viewpoint as of September 30, 2024 immediately prior to the decision to shut down. This impairment is included in the condensed consolidated statement of operations for the three and nine months ended September 30, 2024.

***Intangible Assets***

Finite-lived intangible assets consisted of the following as of September 30, 2025 and December 31, 2024:

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | **September 30, 2025** | **September 30, 2025** | **September 30, 2025** | **December 31, 2024** | **December 31, 2024** | **December 31, 2024** |
|  | **Gross <br> Carrying <br> Amount** | **Accumulated <br> Amortization** | **Net <br> Carrying <br> Amount** | **Gross <br> Carrying <br> Amount** | **Accumulated <br> Amortization** | **Net <br> Carrying <br> Amount** |
| Intangible assets subject to amortization: |  |  |  |  |  |  |
| Customer relationships | $17592387 | $10561835 | $7030552 | $17592387 | $9236609 | $8355778 |
| Trademarks and trade names | 5128583 | 3692835 | 1435748 | 5128583 | 3295335 | 1833248 |
| Non-compete agreements | 690000 | 690000 |  | 690000 | 690000 |  |
|  | $23410970 | $14944670 | $8466300 | $23410970 | $13221944 | $10189026 |

---

Amortization expense associated with the Company's intangible assets was $574,242 and $619,472 for the three months ended September 30, 2025 and 2024, respectively, and $1,722,726 and $1,681,166 for the nine months ended September 30, 2025 and 2024, respectively.

Amortization expense related to intangible assets for the remainder of 2025 and thereafter is as follows:

---

| | |
|:---|:---|
| 2025 | $567693 |
| 2026 | 2091505 |
| 2027 | 1406262 |
| 2028 | 1064106 |
| 2029 | 906886 |
| Thereafter | 2429848 |
|  | $8466300 |

---

 **NOTE 4 — OTHER CURRENT LIABILITIES**

Other current liabilities consisted of the following:

---

| | | |
|:---|:---|:---|
|  | **September 30,**<br> **2025** | **December 31,**<br> **2024** |
| Accrued funding under Max Steel production agreement | $620000 | $620000 |
| Accrued audit, legal and other professional fees | 136280 | 369347 |
| Accrued commissions | 981456 | 1285751 |
| Accrued bonuses | 1028546 | 1207829 |
| Talent liability | 6130512 | 5595816 |
| Accumulated customer deposits | 2145417 | 937766 |
| Other | 1429098 | 1087527 |
| Other current liabilities | $12471309 | $11104036 |

---

**DOLPHIN ENTERTAINMENT, INC. AND SUBSIDIARIES**<br>**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**<br>(Unaudited)<br>

During the nine months ended September 30, 2025, the Company entered into an agreement with Andrea Oliveri and Nicole Vecchiarelli, ("<u>Special Projects Sellers</u>), to pay $416,171 of additional consideration related to the working capital adjustment. Since the agreement was made outside of the measurement period of one year from the acquisition date of October 1, 2023, the payment due to the Special Projects Sellers was recorded as acquisition costs in the condensed consolidated statement of operations for the nine months ended September 30, 2025. The additional consideration related to the working capital adjustment is being paid in installments and as of September 30, 2025 there was a balance of $138,723 recorded in other current liabilities on the Company's condensed consolidated balance sheet.

**NOTE 5 — DEBT**

Total debt of the Company was as follows as of September 30, 2025 and December 31, 2024:

---

| | | |
|:---|:---|:---|
| **Debt Type** | **September 30, <br> 2025** | **December 31, <br> 2024** |
| Convertible notes payable | $7750000 | $5100000 |
| Convertible note payable - fair value option | 300000 | 320000 |
| Non-convertible promissory notes | 4680000 | 3880000 |
| Non-convertible promissory notes – Socialyte | 3000000 | 3000000 |
| Convertible notes payable – related party | 3062823 |  |
| Loans from related party | 983112 | 3225985 |
| Revolving line of credit | 400000 | 400000 |
| First BKU Term loan | 3760701 | 4565048 |
| Second BKU Term loan | 1540066 | 2000000 |
| Debt issuance costs | (75724) | (96759) |
| Total debt | $25400978 | $22394274 |
| Less current portion of debt | (6028083) | (5836018) |
| Noncurrent portion of debt | $19372895 | $16558256 |

---

The table below details the maturity dates of the principal amounts for the Company's debt as of September 30, 2025:

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
| **Debt Type** | **Maturity Date** | **2025** | **2026** | **2027** | **2028** | **2029** | **Thereafter** |
| Convertible notes payable | Between October 2026 and September 2030 | $— | $1250000 | $3050000 | $200000 | $925000 | $2825000 |
| Non-convertible promissory notes | Between June 2025 and August 2030 | 350000 | 500000 | 400000 | 2465000 | 715000 | 250000 |
| Non-convertible promissory notes - Socialyte | September 2023 <sup>(A)</sup> | 3000000 <sup>(A)</sup> |  |  |  |  |  |
| BKU First Term Loan | September 2028 | 279519 | 1176307 | 1276631 | 1028244 |  |  |
| BKU Second Term Loan | December 2027 | 159040 | 665501 | 715525 |  |  |  |
| Revolving line of credit | July 11, 2026 (mandatory 30-day annual clearing of the line of credit balance) |  | 400000 |  |  |  |  |
| Loans and convertible notes from related party | Between December 2026 and June 2029 |  |  | 1107873 |  | 2118112 |  |
|  |  | $3788559 | $4991808 | $6550029 | $3693243 | $3758112 | $3075000 |

---

<sup>(A)</sup> The Socialyte Purchase Agreement (as defined below) allows the Company to offset a working capital deficit against the Socialyte Promissory Note (as defined below). As such, the Company deferred the installment payments until the final post-closing working capital adjustment is agreed upon with the seller of Socialyte.

**DOLPHIN ENTERTAINMENT, INC. AND SUBSIDIARIES**<br>**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**<br>(Unaudited)<br>

**Convertible Notes Payable**

During the nine months ended September 30, 2025, the Company issued twenty-three convertible notes payable and received proceeds of $3,250,000. As of September 30, 2025, the Company had thirty-one convertible notes payable outstanding. The convertible notes payable bear interest at a rate of 10% per annum, with maturity dates ranging between the first anniversary and the sixth anniversary of their respective issuances.

In two tranches, on July 7, 2025 and July 23, 2025, a holder of a convertible note payable that had been issued in 2022 with a principal balance of $500,000 converted the entirety of the convertible note payable into an aggregate of 463,861 shares of the Company's common stock. On July 23, 2025, another holder of a convertible note payable issued on January 16, 2025 with a principal balance of $100,000 converted the convertible note payable into 91,744 shares of the Company's common stock.

The balance of each convertible notes payable and any accrued interest may be converted at the noteholder's option at any time at the following conversion prices:

---

| | | |
|:---|:---|:---|
| **Aggregate Convertible Notes balance** | **Conversion Price** | **Floor/Conversion Price** |
| $2700000 | &nbsp;&nbsp;90-day average closing market price of our common stock | $5.00 |
| 900000 | &nbsp;&nbsp;90-day average closing market price of our common stock | $4.00 |
| 100000 | &nbsp;&nbsp;30-day average closing market price of our common stock | $1.01 |
| 325000 | &nbsp;&nbsp;Fixed conversion price | $1.11 |
| 100000 | &nbsp;&nbsp;Fixed conversion price | $1.02 |
| 150000 | &nbsp;&nbsp;Fixed conversion price | $1.01 |
| 1750000 | &nbsp;&nbsp;Fixed conversion price | $1.07 |
| 125000 | &nbsp;&nbsp;Fixed conversion price | $1.03 |
| 110000 | &nbsp;&nbsp;Fixed conversion price | $1.12 |
| 740000 | &nbsp;&nbsp;Fixed conversion price | $1.00 |
| 100000 | &nbsp;&nbsp;Fixed conversion price | $1.16 |
| 200000 | &nbsp;&nbsp;Fixed conversion price | $1.04 |
| 350000 | &nbsp;&nbsp;Fixed conversion price | $1.28 |
| 100000 | &nbsp;&nbsp;Fixed conversion price | $1.25 |
| $7750000 |  |  |

---

As of September 30, 2025 and December 31, 2024, the principal balance of the convertible notes payable of $7,250,000 and $5,100,000, respectively, was recorded in noncurrent liabilities under the caption "Convertible notes payable" and $500,000 was recorded in current liabilities under the same caption on the Company's condensed consolidated balance sheets.

On October 30, 2025, the Company issued a convertible promissory note and received proceeds of $100,000. The convertible promissory note matures October 30, 2028, bears interest at a rate of 10% per annum and is convertible at $1.67 per share of common stock.

The Company recorded interest expense related to these convertible notes payable of $179,028 and $127,500 during the three months ended September 30, 2025 and 2024, respectively, and $480,279 and $382,750, respectively, during the nine months ended September 30, 2025 and 2024. In addition, the Company made cash interest payments amounting to $457,612 and $382,750, respectively, during the nine months ended September 30, 2025 and 2024, related to the convertible notes payable.

**DOLPHIN ENTERTAINMENT, INC. AND SUBSIDIARIES**<br>**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**<br>(Unaudited)<br>

**Convertible Note Payable at Fair Value**

The Company had one convertible promissory note outstanding with a principal amount of $500,000 as of September 30, 2025, for which it elected the fair value option (the "<u>March 4<sup>th</sup> Note</u>"). As such, the estimated fair value of the note was recorded on its issue date. At each balance sheet date, the Company records the fair value of the March 4<sup>th</sup> Note with any changes in the fair value recorded in the condensed consolidated statements of operations.

The Company had a balance of $300,000 and $320,000 in noncurrent liabilities as of September 30, 2025 and December 31, 2024, respectively, on its condensed consolidated balance sheets related to the March 4<sup>th</sup> Note. See Note 7 – Fair Value Measurements for further discussion on the valuation of the convertible promissory note payable.

The Company recorded a loss in fair value of $50,000 and $10,000 for the three months ended September 30, 2025 and 2024, respectively and a gain of $20,000 and $55,000 for the nine months ended September 30, 2025 and 2024, respectively, on its condensed consolidated statements of operations related to the March 4<sup>th</sup> Note.

The March 4<sup>th</sup> Note bears interest at a rate of 8% per annum. The Company recorded interest expense related to the March 4<sup>th</sup> Note of $9,863 for each of the three months ended September 30, 2025 and 2024, and $29,589 for each of the nine months ended September 30, 2025 and 2024. In addition, the Company made cash interest payments amounting to $29,589 for each of the nine months ended September 30, 2025 and 2024, related to the March 4<sup>th</sup> Note.

**Nonconvertible Promissory Notes**

During the nine months ended September 30, 2025, the Company issued three unsecured nonconvertible promissory notes and received proceeds of $800,000. As of September 30, 2025, the Company had outstanding eight unsecured nonconvertible promissory notes in the aggregate amount of $4,680,000, which bear interest at a rate of 10% per annum and mature between November 2025 and August 2030.

As of September 30, 2025 and December 31, 2024, the Company had a balance of $350,000 and $750,000, respectively, recorded as current liabilities and $4,330,000 and $3,130,000, respectively, in noncurrent liabilities on its condensed consolidated balance sheets related to these unsecured nonconvertible promissory notes.

The Company recorded interest expense related to these nonconvertible promissory notes of $112,625 and $97,000 for the three months ended September 30, 2025 and 2024, respectively, and $316,375 and $291,000 for the nine months ended September 30, 2025 and 2024, respectively. The Company made interest payments of $309,917 and $291,000 during the nine months ended September 30, 2025 and 2024, respectively, related to the nonconvertible promissory notes.

On October 13, 2025, the Company issued a nonconvertible promissory note and received proceeds of $200,000. The nonconvertible promissory note bears interest at 10% per annum and matures on October 13, 2030.

**Nonconvertible Unsecured Promissory Note - Socialyte Promissory Note**

In connection with the purchase agreement for the acquisition of Socialyte ("<u>Socialyte Purchase Agreement</u>"), the Company entered into a promissory note with the seller of Socialyte ("the <u>Socialyte Promissory Note</u>") amounting to $3,000,000. The Socialyte Promissory Note matured on September 30, 2023 and was payable in two payments: $1,500,000 on June 30, 2023 and $1,500,000 on September 30, 2023. The Socialyte Promissory Note carries an interest of 4% per annum, which accrues monthly, and all accrued interest was to be due and payable on September 30, 2023.

The Socialyte Purchase Agreement allows the Company to offset a working capital deficit against the Socialyte Promissory Note. As such, the Company deferred these installment payments until the final post-closing working capital adjustment is agreed upon with the seller of Socialyte. The Company has filed a lawsuit against the seller of Socialyte and certain of its principals related to the Socialyte Purchase Agreement. See Note 14.

The Company recorded interest expense related to this Socialyte Promissory Note of $30,000 for the three months ended September 30, 2025 and 2024, and $90,000 for the nine months ended September 30, 2025 and 2024. No interest payments were made during the nine months ended September 30, 2025 and 2024, related to the Socialyte Promissory Note.

**DOLPHIN ENTERTAINMENT, INC. AND SUBSIDIARIES**<br>**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**<br>(Unaudited)<br>

**BankUnited Term Loans**

On September 29, 2023, the Company entered into a loan agreement with BankUnited ("<u>BankUnited Loan Agreement</u>") in which an existing term loan with BankProv was repaid (the "<u>Refinancing Transaction</u>"). The BankUnited Loan Agreement includes: (i) $5,800,000 secured term loan ("<u>First BKU Term Loan</u>"), (ii) and $750,000 of a secured revolving line of credit ("<u>BKU Line of Credit</u>") and (iii) $400,000 Commercial Card ("<u>BKU Commercial Card</u>") (collectively, the "<u>BankUnited Credit Facility</u>"). The First BKU Term Loan carries a 1.0% origination fee and matures in September 2028, the BKU Line of Credit carries an initial origination fee of 0.5% and a 0.25% fee on each annual anniversary and matures in September 2026; the BKU Commercial Card does not have any initial or annual fee and matures in September 2026. The First BKU Term Loan has a declining prepayment penalty equal to 5% in year one, 4% in year two, 3% in year three, 2% in year four and 1% in year five of the outstanding balance. The BKU Line of Credit and BKU Commercial Card can be repaid without any prepayment penalty.

On December 6, 2024, the Company entered into a second Bank United Loan Agreement ("<u>Second BKU Term Loan</u>") for $2.0 million to finance the acquisition of Elle. The Second BKU Term Loan carries a 1.0% origination fee and matures in December 2027. Similar to the First BKU Term Loan, the Second BKU Term Loan has a declining prepayment penalty equal to 3% in year one, 2% in year two and 1% in year three of the outstanding balance. (The First BKU Term Loan, Second BKU Term Loan, BKU Line of Credit and BKU Commercial Card are collectively referred to as the "Bank United Credit Facility").

Interest accrues at 8.10% fixed rate per annum on the First BKU Term Loan and 7.10% fixed rate per annum on the Second BKU Term Loan. Principal and interest are payable on a monthly basis based on a 5-year amortization for the First BKU Term Loan and 3-year amortization for the Second BKU Term Loan. Interest on the BKU Line of credit is payable on a monthly basis, with all principal due at maturity. The BKU Commercial Card payment is due in full at the end of each bi-weekly billing cycle. During the nine months ended September 30, 2025 and the year ended December 31, 2024, the Company did not use the BKU Commercial Card. During each of the three months ended September 30, 2025 and 2024, the Company made payments in the amount of $354,621, inclusive of $81,596 and $103,279, respectively, of interest related to the First BKU Term Loan. During each of the nine months ended September 30, 2025 and 2024, the Company made payments in the amount of $1,063,862, inclusive of $259,515 and $324,015, respectively, of interest related to the First BKU Term Loan. During the three and nine months ended September 30, 2025, the Company made payments in amount of $185,995 and $557,986, respectively, inclusive of $30,115 and $98,052, respectively, of interest related to the Second BKU Term Loan. During the three and nine months ended September 30, 2024, there were no payments made in connection with the Second BKU Term Loan.

Interest on the BKU Line of Credit is variable based on the Lender's Prime Rate. During the three months ended September 30, 2025 and 2024, the Company recorded interest expense and made payments of $5,000 and $9,161, respectively, and $20,217 and $26,444 for the nine months ended September 30, 2025 and 2024, respectively, related to the BKU Line of Credit.

As of September 30, 2025, the Company had a balance of $1,778,083 classified as current liabilities and $3,446,960 classified as noncurrent liabilities, net of $75,724 of debt issuance costs, in its condensed consolidated balance sheet related to the First BKU Term Loan and the Second BKU Term Loan. During the nine months ended September 30, 2025, the Company repaid $400,000 of the BKU Line of Credit for a period of 30-days in compliance with the covenants of the BKU Line of Credit. Once the 30-day period was done, on July 11, 2025, the Company drew $400,000 on the BKU Line of Credit. As of September 30, 2025 and December 31, 2024, the Company had a balance of $400,000, of principal outstanding under the BKU Line of Credit.

Amortization of debt origination costs under the Bank United Credit Facility is included as a component of interest expense in the condensed consolidated statements of operations and amounted to approximately $7,012 and $4,206 for the three months ended September 30, 2025 and 2024, respectively, and $21,035 and $12,617 for the nine months ended September 30, 2025 and 2024, respectively.

The BankUnited Credit Facility contains financial covenants tested semi-annually, starting on June 30, 2024, on a trailing twelve-month basis that require the Company to maintain a minimum debt service coverage ratio of 1.25:1.00 and a maximum funded debt/EBITDA ratio of 3.00:1.00. In addition, the BankUnited Credit Facility contains a liquidity covenant that requires the Company to hold a cash balance at BankUnited with a daily minimum deposit balance of $2,000,000. As of September 30, 2025, the Company believes that it is in compliance with all of the debt covenants.

**DOLPHIN ENTERTAINMENT, INC. AND SUBSIDIARIES**<br>**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**<br>(Unaudited)<br>

**NOTE 6 — LOANS FROM RELATED PARTY**

***Dolphin Entertainment, LLC Notes***

On June 1, 2021, the Company exchanged a promissory note that had been issued on October 1, 2016, for a nonconvertible promissory note with a principal balance of $1,107,873 that matures on December 31, 2026 and bears interest at a rate of 10% per annum. The nonconvertible promissory note was issued to Dolphin Entertainment, LLC ("<u>DE LLC</u>"), an entity wholly owned by the Company's Chief Executive Officer, William O'Dowd (the "<u>CEO</u>"). On April 29, 2024 and June 10, 2024, the Company issued two nonconvertible promissory notes to DE LLC in the amounts of $1,000,000 and $135,000, respectively, which mature on April 29, 2029 and June 10, 2029, respectively, (collectively, "the <u>DE LLC Notes</u>"). The DE LLC Notes each bear interest at a rate of 10% per annum.

On May 12, 2025, the Company entered into an exchange agreement (the "<u>Exchange Agreement</u>") with DE LLC pursuant to which the Company and DE LLC agreed to exchange the three nonconvertible promissory notes in the aggregate principal amount of $2,242,873 currently held by DE LLC for three convertible promissory notes (the "<u>DE New Notes</u>") in the same principal amounts. As consideration for the exchange, the Company and DE LLC agreed to extend the maturity date on each of the notes by six months. One note, with a principal balance of $1,107,873 now matures on June 30, 2027, one note with a principal balance of $1,000,000 now matures on October 29, 2029 and one note with a principal balance of $135,000, now matures on December 10, 2029. The DE New Notes continue to bear interest at a rate of 10% per annum. DE LLC may convert the principal balance of the DE New Notes and any accrued interest thereon at any time before the maturity date of the DE New Notes into common stock of the Company at a conversion price of $1.00 per share. The Company accounted for this exchange as an extinguishment of debt and recorded the difference between the carrying value of DE LLC Notes and the fair value of the DE New Notes of $835,324 as a loss from extinguishment of debt in its condensed consolidated statement of operations for the nine months ended September 30, 2025. During the three months ended September 30, 2025, the Company recorded $15,374 of debt premium amortization in interest expense.

As of September 30, 2025 the Company had an aggregate principal balance of $3,062,823 related to the DE New Notes under the caption convertible notes payable – related party in its condensed consolidated balance sheet. As of December 31, 2024, the Company had an aggregate balance of $2,242,873 related to DE LLC Notes under the caption loans from related party in its condensed consolidated balance sheet. For the nine months ended September 30, 2025, the Company did not repay any principal balance or make interest payments on the DE LLC Notes. During the nine months ended September 30, 2024, the Company made cash interest payments in the amount of $200,000 related to the DE LLC Notes.

The Company recorded interest expense of $56,533 and $56,597 for the three months ended September 30, 2025 and 2024, respectively, and $167,755 and $129,812 for the nine months ended September 30, 2025 and 2024, respectively, related to the DE New Notes. As of September 30, 2025 and December 31, 2024, the Company had a balance in accrued interest – related parties of $431,522 and $263,767, respectively, on its condensed consolidated balance sheets related to the DE LLC Notes.

***Mock Notes***

 ****

During 2024, the Company issued three nonconvertible promissory notes to Mr. Donald Scott Mock, brother of Mr. O'Dowd in the amount of $900,000, $75,000, and $8,112 respectively, and received proceeds of $983,112 (the "<u>Mock Notes</u>"). The Mock Notes bear interest at a rate of 10% per annum and mature on the fourth anniversary of their respective issuance dates.

As of September 30, 2025 and December 31, 2024, the Company had a principal balance of $983,112 related to the Mock Notes under the caption loans from related party in its condensed consolidated balance sheets. For the nine months ended September 30, 2025 and 2024, the Company did not repay any principal balance or make interest payments on the Mock Notes.

The Company recorded interest expense of $24,578 and $24,375 for the three months ended September 30, 2025 and 2024, respectively, and $73,733 and $66,041 for the nine months ended September 30, 2025 and 2024, respectively, related to the Mock Notes. As of September 30, 2025 and December 31, 2024, the Company had a balance in accrued interest – related parties of $164,150 and $90,417, respectively, on its condensed consolidated balance sheets related to the Mock Notes.

**NOTE 7 — FAIR VALUE MEASUREMENTS**

The Company's non-financial assets measured at fair value on a nonrecurring basis include intangible assets. The determination of our intangible fair values includes several assumptions and inputs (Level 3) that are subject to various risks and uncertainties. Management believes it has made reasonable estimates and judgments concerning these risks and uncertainties. All other financial assets and liabilities are carried at amortized cost.

The Company's cash balances are representative of their fair values, as these balances are comprised of deposits available on demand. The carrying amounts of accounts receivable, notes receivable, prepaid and other current assets, accounts payable and other non-current liabilities approximate their fair values because of the short turnover of these instruments.

**Financial Disclosures about Fair Value of Financial Instruments**

The tables below set forth information related to the Company's consolidated financial instruments:

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | | **September 30, 2025** | **September 30, 2025** | **December 31, 2024** | **December 31, 2024** |
|  | **Level in**<br>**Fair Value**<br>**Hierarchy** | **Carrying**<br>**Amount** | **Fair**<br>**Value** | **Carrying**<br>**Amount** | **Fair**<br>**Value** |
| Assets: |  |  |  |  |  |
| Cash and cash equivalents | 1 | $7832402 | $7832402 | $8203842 | $8203842 |
| Restricted cash | 1 | 925004 | 925004 | 925004 | 925004 |
| Liabilities: |  |  |  |  |  |
| Convertible notes payable | 3 | $7750000 | $7854000 | $5100000 | $5065000 |
| Convertible notes payable, related party | 3 | 3062823 | 3142000 |  |  |
| Convertible note payable at fair value | 3 | 300000 | 300000 | 320000 | 320000 |
| Contingent consideration<sup>(1)</sup> | 3 |  |  | 486000 | 486000 |

---

<sup>(1)</sup> On December 31, 2024, the Company calculated the final contingent consideration for the acquisition of Elle to be $486,000 and it was paid on April 14, 2025.

**DOLPHIN ENTERTAINMENT, INC. AND SUBSIDIARIES**<br>**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**<br>(Unaudited)<br>

**Convertible notes payable**

As of September 30, 2025, the Company has thirty-one outstanding convertible notes payable with an aggregate principal amount of $7,750,000 and three outstanding convertible notes payable with a related party amounting to $3,062,823. See Note 5 for further information on the terms of these convertible notes and Note 6 for further information on terms of convertible notes with a related party.

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | | **September 30, 2025** | **September 30, 2025** | **December 31, 2024** | **December 31, 2024** |
|  | <br>**Level** | **Carrying Amount** | **Fair Value** | **Carrying Amount** | **Fair Value** |
| 10% convertible notes due in May 2026 | 3 | $500000 | $530000 | $— | $— |
| 10% convertible notes due in October 2026 | 3 | 300000 | 297000 | 800000 | 793000 |
| 10% convertible notes due in November 2026 | 3 | 300000 | 297000 | 300000 | 298000 |
| 10% convertible notes due in December 2026 | 3 | 150000 | 149000 | 650000 | 643000 |
| 10% convertible notes due in January 2027 | 3 | 300000 | 297000 | 800000 | 839000 |
| 10% convertible note due in March 2027 | 3 | 100000 | 112000 |  |  |
| 10% convertible note due in April 2027 | 3 | 100000 | 108000 |  |  |
| 10% convertible notes due in June 2027 | 3 | 150000 | 148000 | 150000 | 148000 |
| 10% convertible notes due in August 2027 | 3 | 2000000 | 1953000 | 2000000 | 1955000 |
| 10% convertible notes due in September 2027 | 3 | 400000 | 390000 | 400000 | 389000 |
| 10% convertible notes due in January 2028 | 3 | 100000 | 102000 |  |  |
| 10% convertible notes due in July 2028 | 3 | 100000 | 100000 |  |  |
| 10% convertible note due in March 2029 | 3 | 50000 | 57000 |  |  |
| 10% convertible note due in April 2029 | 3 | 315000 | 349000 |  |  |
| 10% convertible note due in May 2029 | 3 | 100000 | 111000 |  |  |
| 10% convertible note due in June 2029 | 3 | 110000 | 123000 |  |  |
| 10% convertible note due in July 2029 | 3 | 350000 | 350000 |  |  |
| 10% convertible notes due in February 2030 | 3 | 425000 | 483000 |  |  |
| 10% convertible notes due in August 2030 | 3 | 1800000 | 1789000 |  |  |
| 10% convertible notes due in September 2030 | 3 | 100000 | 100000 |  |  |
| 10% convertible note with related party due in June 2027 | 3 | 1382914 | 1781000 |  |  |
| 10% convertible note with related party due in October 2029 | 3 | 1478524 | 1204000 |  |  |
| 10% convertible note with related party due in December 2029 | 3 | 201385 | 157000 |  |  |
|  |  | $10812823 | $10987000 | $5100000 | $5065000 |

---

The estimated fair value of the convertible notes was computed using a Monte Carlo Simulation, using the following assumptions:

---

| | | |
|:---|:---|:---|
| **Fair Value Assumption – Convertible Debt** | **September 30, 2025** | **December 31, 2024** |
| Stock Price | $1.28 | $1.07 |
| Minimum Conversion Price | $1.00 – 5.00 | $4.00 – 5.00 |
| Annual Asset Volatility Estimate | 60% | 65% |
| Risk Free Discount Rate | 3.60 % – 3.80 | 4.23% – 4.26 |

---

On May 12, 2025, the Company exchanged three promissory notes held by its CEO for three convertible notes payable. See Note 6 for additional information on the transaction. As of May 12, 2025, the estimated fair value of the convertible notes with our CEO was computed using a Monte Carlo Simulation, using the following assumptions:

---

| | |
|:---|:---|
| **Fair Value Assumption – Convertible Notes Payable – Related Party** | **May 12, 2025** |
| Stock Price | $1.00 |
| Conversion Price | $1.00 |
| Annual Asset Volatility Estimate | 55% – 80 |
| Risk Free Discount Rate | 3.99 % – 4.05 |

---

**DOLPHIN ENTERTAINMENT, INC. AND SUBSIDIARIES**<br>**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**<br>(Unaudited)<br>

**Fair Value Option ("<u>FVO</u>") Election – Convertible note payable and freestanding warrants** 

*<u>Convertible note payable, at fair value</u>*

As of September 30, 2025, the Company had the March 4<sup>th</sup> Note outstanding with a face value of $500,000, which is accounted for under the ASC 825-10-15-4 FVO election. Under the FVO election, the financial instrument is initially measured at its issue-date estimated fair value and subsequently remeasured at estimated fair value on a recurring basis at each reporting period date. The estimated fair value adjustment is presented as a single line item within other (expenses) income in the accompanying condensed consolidated statements of operations under the caption "Change in fair value of convertible note."

The March 4<sup>th</sup> Note is measured at fair value and categorized within Level 3 of the fair value hierarchy. The following is a reconciliation of the fair values from December 31, 2024 to September 30, 2025:

---

| | |
|:---|:---|
|  | **March 4<sup>th</sup> Note** |
| Beginning fair value balance reported on the condensed consolidated balance sheet at December 31, 2024 | $320000 |
| Gain on the change in fair value reported in the condensed consolidated statements of operations | (20000) |
| Ending fair value balance reported on the condensed consolidated balance sheet at September 30, 2025 | $300000 |

---

The estimated fair value of the March 4<sup>th</sup> Note as of September 30, 2025 and December 31, 2024, was computed using a Black-Scholes simulation of the present value of its cash flows using a synthetic credit rating analysis and a required rate of return, using the following assumptions:

---

| | | |
|:---|:---|:---|
|  | **September 30, 2025** | **December 31, 2024** |
| Face value principal payable | $500000 | $500000 |
| Original conversion price | $7.82 | $7.82 |
| Value of common stock | $1.28 | $1.07 |
| Expected term (years) | 4.43 | 5.18 |
| Volatility | 75% | 90% |
| Risk free rate | 3.70% | 5.18% |

---

 

*<u>Warrant</u>*

In connection with the March 4th Note, the Company issued the Series I Warrant, which was exercisable for 10,000 shares at a purchase price of $7.82 per share. The Series I Warrant was measured at fair value and categorized within Level 3 of the fair value hierarchy. The Series I Warrant expired on September 4, 2025. The fair value of the Series I Warrant was nominal as of December 31, 2024.

**NOTE 8 — STOCKHOLDERS' EQUITY**

*<u>2025 Lincoln Park Transaction</u>*

On August 12, 2025, the Company entered into a purchase agreement (the "2025 LP Purchase Agreement") with Lincoln Park Capital Fund, LLC ("Lincoln Park" or "Investor"), which provides that, upon the terms and subject to the conditions and limitations set forth therein, the Company may sell to Lincoln Park up to $15,000,000 of shares (the "Purchase Shares") of its common stock, par value $0.015 per share (the "Common Stock") over the thirty-six (36) month term of the 2025 LP Purchase Agreement. Concurrently with entering into the 2025 LP Purchase Agreement, the Company also entered into a registration rights agreement with Lincoln Park, pursuant to which it agreed to provide Lincoln Park with certain registration rights related to the shares issued under the 2025 LP Purchase Agreement (the "2025 LP Registration Rights Agreement").

**DOLPHIN ENTERTAINMENT, INC. AND SUBSIDIARIES**<br>**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**<br>(Unaudited)<br>

Beginning one business day following the Commencement Date (as defined below) and thereafter, the Company may direct Lincoln Park, on any business day selected by the Company (the "Purchase Date") to purchase up to 20,000 shares of Common Stock if the closing sale price is not below $0.10 (each, a "Regular Purchase"); provided that the share amount under a Regular Purchase may be increased to up to 25,000 shares, up to 50,000 shares, up to 75,000 or up to 100,000 shares if the closing sale price of the Common Stock is not below $1.50, $1.75, $2.00 or $2.50, respectively, on the business day on which we initiate the Regular Purchase. However, Lincoln Park's maximum commitment in any single Regular Purchase may not exceed $500,000. Each Regular Purchase is subject to adjustment for any reorganization, recapitalization, non-cash dividend, stock split, reverse stock split or other similar transaction as provided in the 2025 LP Purchase Agreement. The purchase price for Regular Purchases (the "Purchase Price") shall be equal to 97% of the lesser of: (i) the lowest sale price of the Common Stock during the Purchase Date, or (ii) the average of the three (3) lowest closing sale prices of the Common Stock during the ten (10) business days prior to the Purchase Date. The Company shall have the right to submit a Regular Purchase notice to the Investor as often as every business day. A Regular Purchase notice is delivered to the Investor after the market has closed (i.e. after 4:00 P.M. Eastern Time) so that the Purchase Price is always fixed and known at the time the Company elects to sell shares to Lincoln Park.

In addition to Regular Purchases and provided that the Company has directed a Regular Purchase in full, the Company in its sole discretion may require Lincoln Park on each Purchase Date to purchase on the following business day ("Accelerated Purchase Date") up to the lesser of (i) three (3) times the number of shares purchased pursuant to such Regular Purchase or (ii) 30% of the trading volume on the Accelerated Purchase Date (the "Accelerated Purchase") at a purchase price equal to 97% of the lessor of: (i) the closing sale price on the Accelerated Purchase Date, or (ii) the Accelerated Purchase Date's volume weighted average price (the "Accelerated Purchase Price"). The Company shall have the right in its sole discretion to set a minimum price threshold for each Accelerated Purchase in the notice provided with respect to such Accelerated Purchase and the Company may direct multiple Accelerated Purchases in a day provided that delivery of shares has been completed with respect to any prior Regular and Accelerated Purchases that Lincoln Park has purchased.

The Company may also direct Lincoln Park, on any business day on which an Accelerated Purchase has been completed and all of the shares to be purchased thereunder have been properly delivered to Lincoln Park in accordance with the 2025 LP Purchase Agreement, to make additional purchases upon the same terms as an Accelerated Purchase, (an "Additional Accelerated Purchase").

The purchase price of Regular Purchases, Accelerated Purchases and Additional Accelerated Purchases and the minimum closing sale price for a Regular Purchase will be adjusted for any reorganization, recapitalization, non-cash dividend, stock split, reverse stock split or other similar transaction occurring during the business days used to compute the purchase price. The aggregate number of shares that the Company can sell to Lincoln Park under the 2025 LP Purchase Agreement may in no case exceed 2,346,371 shares (subject to adjustment as described above) of the Common Stock (which is equal to approximately 19.99% of the shares of the Common Stock outstanding immediately prior to the execution of the 2025 LP Purchase Agreement) (the "Exchange Cap"), unless (i) shareholder approval is obtained to issue shares above the Exchange Cap, in which the Exchange Cap will no longer apply, or (ii) the average price of all applicable sales of Common Stock to Lincoln Park under the 2025 LP Purchase Agreement equals or exceeds $1.12 per share (subject to adjustment as described above) (which represents the lower of (A) the official closing price of the Common Stock on Nasdaq immediately preceding the signing of the 2025 LP Purchase Agreement and (B) the average official closing price of the Common Stock on Nasdaq for the five consecutive trading days ending on the trading day immediately preceding the date of the 2025 LP Purchase Agreement); provided that at no time may Lincoln Park (together with its affiliates) beneficially own more than 4.99% of the Company's issued and outstanding Common Stock.

On August 13, 2025 we issued 244,698 shares of Common Stock to Lincoln Park as an initial fee for its commitment to Purchase Shares of our Common Stock under the 2025 LP Purchase Agreement (the "Initial Commitment Shares"). The Company may issue up to 122,349 additional shares of Common Stock pro-rata in connection with the sale of Purchase Shares (the "Additional Commitment Shares, and together with the Initial Commitment Shares, the "Commitment Shares"). In connection with the 2025 LP Purchase Agreement, the Company incurred and capitalized $281,403 of equity issuance costs recorded in other current assets on the Company's condensed consolidated balance sheet.

**DOLPHIN ENTERTAINMENT, INC. AND SUBSIDIARIES**<br>**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**<br>(Unaudited)<br>

The 2025 LP Purchase Agreement contains customary representations, warranties, covenants, closing conditions, indemnification and termination provisions. Sales under the 2025 LP Purchase Agreement may commence only after certain conditions have been satisfied (the date on which all requisite conditions have been satisfied, the "Commencement Date"), which conditions include the filing of the Registration Statement (as defined below) covering the shares of Common Stock issued or sold by the Company to Lincoln Park under the 2025 LP Purchase Agreement.

The 2025 LP Purchase Agreement may be terminated by the Company at any time after the Commencement Date, at its sole discretion, without any cost or penalty, by giving one business day notice to Lincoln Park to terminate the 2025 LP Purchase Agreement. Lincoln Park has covenanted not to cause or engage in any manner whatsoever, any direct or indirect short selling or hedging of the Common Stock. Although the Company has agreed to reimburse Lincoln Park for a limited portion of the fees it incurred in connection with the 2025 LP Purchase Agreement, the Company did not pay any additional amounts to reimburse or otherwise compensate Lincoln Park in connection with the transaction, other than the issuance of the Commitment Shares.

There are no limitations on the use of proceeds, financial or business covenants, restrictions on future financings (other than restrictions on the Company's ability to enter into a similar type of agreement involving a "variable rate transaction," as such term is defined the 2025 LP Purchase Agreement, excluding an "at-the-market transaction," through the 36-month anniversary of the date of the 2025 LP Purchase Agreement), rights of first refusal, participation rights, penalties or liquidated damages in the 2025 LP Purchase Agreement. The Company may deliver purchase notices under the 2025 LP Purchase Agreement, subject to market conditions, and in light of its capital needs, from time to time and under the limitations contained in the 2025 LP Purchase Agreement. Any proceeds that the Company receives under the 2025 LP Purchase Agreement are expected to be used for working capital and general corporate purposes.

On October 3, 2025 the Company filed a new Registration Statement on Form S-1 (the "Registration Statement" with the Securities Exchange Commission (the "SEC") covering the resale of Common Stock in accordance with the terms of the 2025 LP Registration Rights Agreement.

*<u>2022 Lincoln Park Transaction</u>*

On August 10, 2022, the Company entered into a purchase agreement (the "<u>LP 2022 Purchase Agreement</u>") and a registration rights agreement (the "<u>LP 2022 Registration Rights Agreement</u>") with Lincoln Park, pursuant to which the Company could sell and issue to Lincoln Park, and Lincoln Park was obligated to purchase, up to $25,000,000 in value of its shares of the Company's common stock from time to time over a 36-month period.

During the three and nine months ended September 30, 2025, and the three months ended September 30, 2024, the Company did not sell shares of common stock under the LP 2022 Purchase Agreement. During the nine months ended September 30, 2024, the Company sold 475,000 shares of its common stock at prices ranging between $2.14 and $3.06 and received proceeds of $1,185,300. The LP 2022 Purchase Agreement expired on September 20, 2025.

*<u>Series C Convertible Preferred Stock</u>*

 

On November 6, 2024, the Company received a letter (the "<u>Letter</u>") from the Listing Qualifications staff (the "<u>Staff</u>") of the Nasdaq Stock Market LLC ("Nasdaq") notifying the Company that the Staff has determined that the Company violated Nasdaq's voting rights rule set forth in Listing Rule 5640 (the "<u>Voting Rights Rule</u>") due to the Company's filing of shareholder-approved amendments to the Company's articles of incorporation modifying the terms of the Company's Series C Convertible Preferred Stock (the "Series C") to increase the number of votes per share of common stock the Series C is convertible into (i) from three votes per share to five votes per share, filed on September 29, 2022 (the "2022 Amendment") and (ii) from five votes per share to ten votes per share, filed on September 25, 2024 (the "<u>2024 Amendment</u>" and, together with the 2022 Amendment, the "<u>Amendments</u>").

As agreed with the Nasdaq, on January 21, 2025, the Company held a special shareholder meeting and the shareholders approved the adoption of the Articles of Amendment that would modify the terms of the Series C to decrease the number of votes per share of common stock the Series C is convertible into from ten votes per share to three votes per share. On January 24, 2025, the Company filed those Articles of Amendment to its Amended and Restated Articles of Incorporation with the Secretary of State of the State of Florida.

*<u>Special Projects Working Capital Adjustment</u>*

On May 14, 2024, the Company entered into an agreement with the Special Projects Sellers to amend the purchase agreement to revise the working capital mechanism to provide that the working capital surplus, as defined in the purchase agreement, plus a ten percent premium be paid to the Special Projects Sellers by issuing 357,289 shares of its common stock on May 15, 2024. The adjustment resulted in an increase in the amount of $181,688, to the purchase price and an increase to goodwill.

**DOLPHIN ENTERTAINMENT, INC. AND SUBSIDIARIES**<br>**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**<br>(Unaudited)<br>

**NOTE 9— LOSS PER SHARE**

The following table sets forth the computation of basic and diluted loss per share:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three Months Ended** <br> **September 30,** | **Three Months Ended** <br> **September 30,** | **Nine Months Ended**<br> **September 30,** | **Nine Months Ended**<br> **September 30,** |
|  | **2025** | **2024** | **2025** | **2024** |
| **Numerator** |  |  |  |  |
| Numerator net loss and diluted loss per share | $(365494) | $(8692389) | $(4108475) | $(10643614) |
| **Denominator** |  |  |  |  |
| Denominator for basic and diluted EPS - adjusted weighted-average shares | 11770195 | 10930286 | 11370007 | 9964607 |
| Basic and diluted loss per share | $(0.03) | $(0.80) | $(0.36) | $(1.07) |

---

Basic (loss) earnings per share is computed by dividing income or loss attributable to the shareholders of common stock (the numerator) by the weighted-average number of shares of common stock outstanding (the denominator) for the period. Diluted (loss) earnings per share assume that any dilutive equity instruments, such as convertible notes payable and warrants were exercised and outstanding common stock adjusted accordingly, if their effect is dilutive.

The Company's convertible note payable at fair value, the warrant and the Series C preferred stock have clauses that entitle the holder to participate if dividends are declared to the common stockholders as if the instruments had been converted into shares of common stock. As such, the Company uses the two-class method to compute earnings per share and attribute a portion of the Company's net income to these participating securities. These securities do not contractually participate in losses. For the three and nine ended September 30, 2025 and 2024, the Company had a net loss and as such the two-class method is not presented.

For the three and nine months ended September 30, 2025, potentially dilutive instruments including 6,136,092 shares and 5,509,016 shares, respectively, of common stock issuable upon conversion of convertible notes outstanding were not included in the diluted loss per share as inclusion was considered to be antidilutive.

For the three and nine months ended September 30, 2024, potentially dilutive instruments including 3,427,514 shares and 2,376,531 shares, respectively, of common stock upon conversion of convertible notes outstanding and 10,000 shares of common stock issuable upon exercise of the Series I Warrant were not included in the diluted loss per share as inclusion was considered to be antidilutive.

 **NOTE 10 — RELATED PARTY TRANSACTIONS**

As part of the employment agreement with its CEO, the Company provided a $1,000,000 signing bonus in 2012, which has not been paid and is recorded in accrued compensation on the condensed consolidated balance sheets, along with unpaid base salary of $1,625,000 in aggregate attributable for the period from 2012 through 2018. Any unpaid and accrued compensation due to the CEO under his employment agreement will accrue interest on the principal amount at a rate of 10% per annum from the date of his employment agreement until it is paid. Even though the employment agreement expired and has not been renewed, the Company has an obligation under the agreement to continue to accrue interest on the unpaid balance.

As of September 30, 2025 and December 31, 2024, the Company had accrued $2,625,000 of compensation as accrued compensation and has balances of $1,500,141 and $1,503,805, respectively, in accrued interest in current liabilities on its condensed consolidated balance sheets, related to the CEO's employment agreement. Amounts owed under this arrangement are payable on demand. During the three and nine months ended September 30, 2025, the Company made cash interest payments in the amount of $200,000 related to the accrued compensation. The Company did not make cash interest payments during the three and nine months ended September 30, 2024.

The Company recorded interest expense related to the accrued compensation in the condensed consolidated statements of operations amounting to $66,164 for the three months ended September 30, 2025 and 2024, and $196,336 and $197,055 for the nine months ended September 30, 2025 and 2024, respectively. During the nine months ended September 30, 2025 and 2024, the Company did not make cash interest payments in connection with the accrued compensation to the CEO.

On May 13, 2025, the Company entered into a one year consulting agreement (the "<u>Consulting Agreement</u>") with Hilarie Bass, a director, with an effective date of January 1, 2025, pursuant to which Ms. Bass will provide commercial litigation advice and litigation consulting services to the Company. As compensation for these services the Company will pay Ms. Bass $100,000 payable in four quarterly installments of $25,000 each. The initial $25,000 payment was made on May 15, 2025, and a second $25,000 payment was made on July 10, 2025.

The Company entered into three DE New Notes with an entity wholly owned by its CEO and into three Mock Notes with its CEO's brother. See Note 6 for further discussion.

**DOLPHIN ENTERTAINMENT, INC. AND SUBSIDIARIES**<br>**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**<br>(Unaudited)<br>

**NOTE 11 — SEGMENT INFORMATION**

The Company operates in two reportable segments, Entertainment Publicity and Marketing Segment ("<u>EPM</u>") and Content Production Segment ("<u>CPD</u>").

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• The Entertainment Publicity and Marketing segment is composed of 42West, The Door, Shore Fire, The Digital Dept, Special Projects, Always Alpha and Elle. This segment primarily provides clients with diversified marketing services, including public relations, entertainment and hospitality content marketing, strategic marketing consulting and content production of marketing materials.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• The Content Production segment is composed of Dolphin Entertainment and Dolphin Films. This segment engages in the production and distribution of digital content and feature films. The activities of our Content Production segment also include all corporate overhead activities.

The Company's chief operating decision maker ("<u>CODM</u>") is its CEO. The profitability measure employed by our CODM for allocating resources to operating segments and assessing operating segment performance is adjusted operating income (loss) which is the Loss from operations on the Company's consolidated statements of operations adjusted for depreciation and amortization, impairment of goodwill, acquisition costs, change in fair value of contingent consideration, stock compensation, bad debt and write-off of notes receivable. All segments follow the same accounting policies as those described in Note 2 in the Form 10-K.

The following tables present revenue and significant expenses by segment that are regularly provided to the CODM. Other segment items that the CODM does not consider in assessing segment performance are presented to reconcile to adjusted (loss) income from operations.

---

| | | | |
|:---|:---|:---|:---|
| <br>**Three months ended September 30, 2025** | | | |
|  |<br>**EPM** |<br>**CPD** |<br>**Total** |
| &nbsp;&nbsp;Segment revenue | $14796309 | $— | $14796309 |
| &nbsp;&nbsp;Significant expenses: |  |  |  |
| &nbsp;&nbsp;Segment direct costs | 643931 |  | 643931 |
| &nbsp;&nbsp;Segment payroll and benefits | 10014011 | 383548 | 10397559 |
| &nbsp;&nbsp;Segment selling, general and administrative <sup>(1)</sup> | 1545847 | 380171 | 1926018 |
| &nbsp;&nbsp;Segment legal and professional | 483423 | 332272 | 815695 |
| &nbsp;&nbsp;Adjusted income (loss) from operations | $2109097 | $(1095991) | $1013106 |
| &nbsp;&nbsp;Reconciliation to consolidated loss from operations: |  |  |  |
| &nbsp;&nbsp;Bad debt expense |  |  | 115422 |
| &nbsp;&nbsp;Depreciation and amortization |  |  | 589388 |
| &nbsp;&nbsp;Income from operations | $— | $— | $308296 |

---

<sup>(1)</sup> Excludes bad debt

---

| | | | |
|:---|:---|:---|:---|
| <br>**Nine months ended September 30, 2025** | | | |
|  |<br>**EPM** |<br>**CPD** |<br>**Total** |
| &nbsp;&nbsp;Segment revenue | $40961516 | $92033 | $41053549 |
| &nbsp;&nbsp;Significant expenses: |  |  |  |
| &nbsp;&nbsp;Segment direct costs | 1726670 | 3846 | 1730516 |
| &nbsp;&nbsp;Segment payroll and benefits | 29963633 | 1040911 | 31004544 |
| &nbsp;&nbsp;Segment selling, general and administrative <sup>(1)</sup> | 4306776 | 1134716 | 5441492 |
| &nbsp;&nbsp;Segment legal and professional | 1436194 | 480157 | 1916351 |
| &nbsp;&nbsp;Adjusted income (loss) from operations | $3528243 | $(2567597) | $960646 |
| &nbsp;&nbsp;Reconciliation to consolidated loss from operations: |  |  |  |
| &nbsp;&nbsp;Bad debt expense |  |  | 264583 |
| &nbsp;&nbsp;Acquisition costs |  |  | 416171 |
| &nbsp;&nbsp;State and local tax payments |  |  | 29684 |
| &nbsp;&nbsp;Depreciation and amortization |  |  | 1772492 |
| &nbsp;&nbsp;Loss from operations | $— | $— | $(1522284) |

---

<sup>(1)</sup> Excludes bad debt and state and local taxes

**DOLPHIN ENTERTAINMENT, INC. AND SUBSIDIARIES**<br>**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**<br>(Unaudited)<br>

---

| | | | |
|:---|:---|:---|:---|
| <br>**Three months ended September 30, 2024** | <br>**Three months ended September 30, 2024** | | |
|  | **EPM** |<br>**CPD** |<br>**Total** |
| &nbsp;&nbsp;Segment revenue | $12682437 | $— | $12682437 |
| &nbsp;&nbsp;Significant expenses: |  |  |  |
| &nbsp;&nbsp;Segment direct costs | 240824 | 13750 | 254574 |
| &nbsp;&nbsp;Segment payroll and benefits | 9071101 | 504495 | 9575596 |
| &nbsp;&nbsp;Segment selling, general and administrative <sup>(1)</sup> | 1570600 | 254116 | 1824716 |
| &nbsp;&nbsp;Segment legal and professional | 486495 | 145134 | 631629 |
| &nbsp;&nbsp;Adjusted income (loss) from operations | $1313417 | $(917495) | $395922 |
| &nbsp;&nbsp;*Reconciliation to consolidated income from operations* |  |  |  |
| &nbsp;&nbsp;Bad debt expense |  |  | 14049 |
| &nbsp;&nbsp;Depreciation and amortization |  |  | 636782 |
| &nbsp;&nbsp;Impairment of goodwill |  |  | 6480992 |
| &nbsp;&nbsp;Impairment of notes receivable |  |  | 1270000 |
| &nbsp;&nbsp;Acquisition costs |  |  | 148798 |
| &nbsp;&nbsp;Loss from operations | $— | $— | $(8154699) |

---

<sup>(1)</sup> Excludes bad debt

---

| | | | |
|:---|:---|:---|:---|
| **Nine months ended September 30, 2024** | **Nine months ended September 30, 2024** | | |
|  | **EPM** |<br>**CPD** |<br>**Total** |
| &nbsp;&nbsp;Segment revenue | $35946277 | $3421141 | $39367418 |
| &nbsp;&nbsp;Significant expenses: |  |  |  |
| &nbsp;&nbsp;Segment direct costs | 982283 | 1807760 | 2790043 |
| &nbsp;&nbsp;Segment payroll and benefits | 26687693 | 1657172 | 28344865 |
| &nbsp;&nbsp;Segment selling, general and administrative <sup>(1)</sup> | 4555007 | 809328 | 5364335 |
| &nbsp;&nbsp;Segment legal and professional | 1280633 | 544955 | 1825588 |
| &nbsp;&nbsp;Adjusted income (loss) from operations | $2440661 | $(1398074) | $1042587 |
| &nbsp;&nbsp;Reconciliation to consolidated income from operations |  |  |  |
| &nbsp;&nbsp;Bad debt expense |  |  | 301030 |
| &nbsp;&nbsp;Depreciation and amortization |  |  | 1745579 |
| &nbsp;&nbsp;Impairment of goodwill |  |  | 6671557 |
| &nbsp;&nbsp;Impairment of notes receivable |  |  | 1270000 |
| &nbsp;&nbsp;Acquisition costs |  |  | 164044 |
| &nbsp;&nbsp;Loss from operations | $— | $— | $(9109623) |

---

<sup>(1)</sup> Excludes bad debt

The CODM does not review assets on a segment basis. In connection with the acquisitions of its wholly owned subsidiaries, as of September 30, 2025 the Company had assigned $8,466,300 of intangible assets, net of accumulated amortization of $14,944,670, and goodwill of $21,507,944, net of impairments, to the EPM segment.

During the three and nine months ended September 30, 2025 and 2024, there were no triggering events noted that would require the Company to reassess goodwill impairment outside of its regular annual impairment test.

**NOTE 12 — LEASES**

The Company and its subsidiaries are party to various office leases with terms expiring at different dates through February 2032. The amortizable life of the right-of-use asset is limited by the expected lease term. Although certain leases include options to extend, the Company did not include these in the right-of-use asset or lease liability calculations because it is not reasonably certain that the options will be executed.

---

| | | |
|:---|:---|:---|
| **Operating Leases** | **As of <br> September 30, 2025** | **As of<br> December 31, 2024** |
| **Assets** |  |  |
| Right-of-use asset | $3329271 | $4606431 |
| **Liabilities** |  |  |
| Current |  |  |
| Lease liability | $1952068 | $1839323 |
| Noncurrent |  |  |
| Lease liability | $1796456 | $3247291 |
| Total operating lease liability | $3748524 | $5086614 |

---

**DOLPHIN ENTERTAINMENT, INC. AND SUBSIDIARIES**<br>**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**<br>(Unaudited)<br>

---

| | | |
|:---|:---|:---|
| **Finance Lease** | **As of <br> September 30, 2025** | **As of<br> December 31, 2024** |
| **Assets** |  |  |
| Right-of-use asset | $136320 | $132566 |
| **Liabilities** |  |  |
| Current |  |  |
| Lease liability | $90670 | $80349 |
| Noncurrent |  |  |
| Lease liability | $52276 | $58742 |
| Total finance lease liability | $142946 | $139091 |

---

The tables below show the lease income and expenses recorded in the condensed consolidated statements of operations incurred during the three and nine months ended September 30, 2025 and 2024 for operating and financing leases, respectively.

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| | | **Three Months Ended September 30,** | **Three Months Ended September 30,** | **Nine Months Ended September 30,** | **Nine Months Ended September 30,** |
| <br>**Lease costs** | <br>**Classification** | **2025** | **2024** | **2025** | **2024** |
| Operating lease costs | Selling, general and administrative expenses | $580969 | $693733 | $1621189 | $2049925 |
| Sublease income | Selling, general and administrative expenses |  | (106835) | (12665) | (317918) |
| Net operating lease costs |  | $580969 | $586898 | $1608524 | $1732007 |

---

**Lease Payments**

For the nine months ended September 30, 2025 and 2024, the Company made payments in cash related to its operating leases in the amounts of $1,643,296 and $2,001,959, respectively.

Future minimum lease payments for leases for the remainder of 2025 and thereafter, were as follows:

---

| | | |
|:---|:---|:---|
| **Year** | **Operating Leases** | **Finance Leases** |
| 2025 | $583723 | $28782 |
| 2026 | 2054617 | 81623 |
| 2027 | 918827 | 33167 |
| 2028 | 155710 | 8239 |
| 2029 | 159255 |  |
| Thereafter | 355538 |  |
| Total lease payments | $4227670 | $151811 |
| Less: Imputed interest | (479146) | (8865) |
| Present value of lease liabilities | $3748524 | $142946 |

---

As of September 30, 2025, the Company's weighted average remaining lease term on its operating and finance leases is 3.83 years and 1.78 years, respectively, and the Company's weighted average discount rate is 8.84% and 7.78% related to its operating and finance leases, respectively.

**DOLPHIN ENTERTAINMENT, INC. AND SUBSIDIARIES**<br>**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**<br>(Unaudited)<br>

**NOTE 13 — COLLABORATIVE ARRANGEMENT**

<u>IMAX Co-Production Agreement</u>

On June 24, 2022, the Company entered into an agreement with IMAX to co-produce and co-finance a documentary motion picture on the flight demonstration squadron of the United States Navy, called The Blue Angels ("<u>Blue Angels Agreement</u>"). IMAX and Dolphin each agreed to fund 50% of the production budget and the Company paid $2,250,000 in connection with this agreement.

On April 25, 2023, IMAX entered into the Amazon Agreement for the distribution rights of The Blue Angels. The Amazon Agreement was determined to be entity-customer relationship, and the revenue recognized from the agreement was recorded separately as revenue from a customer. The Blue Angels documentary motion picture was released in theatres on May 17, 2024 and began streaming on Amazon Prime Video on May 23, 2024.

During the nine months ended September 30, 2024, the Company recorded net revenues of $3,421,141 from the Amazon Agreement. On February 22, 2024, the Company received $777,905 from the Amazon Agreement upon delivery of the film by IMAX to Amazon Content Services LLC, the Company's single performance obligation under the Amazon Agreement. On July 9, 2024, the Company received a second installment from IMAX in the amount of $2,556,452.

**NOTE 14— COMMITMENTS AND CONTINGENCIES**

<u>Litigation</u>

On June 21, 2024, the Company filed a complaint in Los Angeles County Superior Court against NSL Ventures ("NSL") the Socialyte seller, and its principals alleging that the defendants breached the Socialyte Purchase Agreement and committed acts of fraud and negligence in connection with that transaction, and that the Company is entitled to monetary damages caused by those acts. On September 16, 2024, Defendants answered the Complaint with a general denial and affirmative defenses. On September 16, 2024, defendant NSL also filed a Cross-complaint against the Company and Social Midco, LLC, alleging a single cause of action for breach of contract. The Company and Social Midco answered the Cross-complaint on October 1, 2024. Trial has been scheduled by the Court for February 2026. Due to the early stage of the litigation, an estimate of any possible loss or range of loss cannot be made at this time.

The Company may be subject to legal proceedings, claims, and liabilities that arise in the ordinary course of business. In the opinion of management and based upon the advice of its outside counsels, the liability, if any, from any pending litigation is not expected to have a material effect in the Company's financial position, results of operations and cash flows.

**ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS**

*You should read the following management's discussion and analysis together with our unaudited condensed consolidated financial statements and related notes included under Part I, Item 1 of this Quarterly Report on Form 10-Q, together with the audited consolidated financial statements, the accompanying notes, "Risk Factors" and "Management's Discussion and Analysis of Financial Condition and Results of Operations" included in our Annual Report on Form 10-K. This discussion contains forward-looking statements based upon current plans, expectations and beliefs involving risks and uncertainties. Our actual results may differ materially from those anticipated in these forward-looking statements as a result of various factors, including those set forth in the "Risk Factors" section of our Annual Report on Form 10-K and other factors set forth in other parts of this Quarterly Report on Form 10-Q and our filings with the SEC.*

**Overview**

We are a leading independent entertainment marketing and production company. We were first incorporated in the State of Nevada on March 7, 1995 and domesticated in the State of Florida on December 4, 2014. Our common stock trades on The Nasdaq Capital Market under the symbol "DLPN."

Through our subsidiaries, 42West LLC ("4<u>2West</u>"), The Door Marketing Group LLC ("<u>The Door</u>"), Shore Fire Media, Ltd ("<u>Shore Fire</u>"), The Digital Dept, LLC ("<u>The Digital Dept</u>."), Special Projects Media, LLC ("<u>Special Projects</u>"), Always Alpha Sports Management, LLC ("<u>Always Alpha</u>") and Elle Communications, LLC ("<u>Elle</u>") we provide expert strategic marketing and publicity services to many of the top brands, both individual and corporate, in the motion picture, television, music, gaming, culinary, hospitality, lifestyle and charitable industries. 42West (Film and Television, Gaming), Shore Fire (Music), The Door (Culinary, Hospitality, Lifestyle) and Elle (Impact, Philanthropy, Non-Profit) are each recognized global public relations ("<u>PR</u>") and marketing leaders for the industries they serve. As a group, they were recognized as the #1 PR firm in the country in the prestigious Observer rankings earlier this year. The Digital Dept. provides influencer marketing capabilities through divisions dedicated to influencer talent management, brand campaign strategy and execution, and influencer event ideation and production. Always Alpha is a talent management firm primarily focused on representing female athletes, broadcasters and coaches. Special Projects is the entertainment industry's leading celebrity booking firm, specializing in uniting brands and events with celebrities and influencers across the entertainment, media, fashion, consumer product and tech industries. Dolphin's legacy content production business, Dolphin Films, founded by our Emmy-nominated Chief Executive Officer, Bill O'Dowd, has produced multiple feature films and award-winning digital series, primarily aimed at family and young adult markets.

We have established an acquisition strategy based on identifying and acquiring companies that complement our existing entertainment publicity and marketing services and content production businesses. We believe that complementary businesses can create synergistic opportunities and bolster profits and cash flow. While we may acquire additional companies in the future, we are not in active negotiations with any such companies, and there is no assurance that we will be successful in acquiring any additional companies, whether in 2025 or at all.

We have also established an investment strategy, "Ventures" or "Dolphin 2.0," based upon identifying opportunities to develop internally owned assets, or acquire ownership stakes in others' assets, in the categories of entertainment content, live events and consumer products. We believe these categories represent the types of assets wherein our expertise and relationships in entertainment marketing most influences the likelihood of success. We are in various stages of internal development and outside conversations on a wide range of opportunities within these Ventures. We intend to enter into Venture investments, but there is no assurance that we will be successful in doing so, whether in 2025 or at all.

On July 4, 2025, the U.S. H.R.1, an act to provide for reconciliation pursuant to title II of H. Con. Res. 14. (the "OBBBA") was enacted. The OBBBA introduces multiple tax law and other legislative changes, including modifications to income tax provisions such as domestic research and development expenses, capital expenditures, and U.S. taxation of international earnings; the repeal or acceleration of the sunset of certain tax credits under the 2022 Inflation Reduction Act and elimination of certain penalties for violations of certain regulatory credit programs. We have recognized the effects of the OBBBA provisions in our financial results to the extent they are applicable to the three and nine months ended September 30, 2025. We will continue to evaluate the impact of these provisions on our future consolidated financial statements.

**How We Assess the Performance of Our Business**

In assessing the performance of our business, we consider a variety of performance and financial measures. The key indicators of the financial condition and operating performance of our business are revenues, direct costs, payroll and benefits, selling, general and administrative expenses, legal and professional expenses, other income/expense and net income. Other income/expense consists mainly of interest expense, interest income and non-cash changes in fair value of liabilities.

We operate in two reportable segments: our entertainment publicity and marketing segment and our content production segment. The entertainment publicity and marketing segment is composed of 42West, The Door, Shore Fire, The Digital Dept., Special Projects, Elle and Always Alpha, and provides clients with diversified services, including public relations, entertainment content marketing, strategic communications, influencer marketing, celebrity booking and live event production. The content production segment is composed of Dolphin Films and Dolphin Digital Studios, which produce and distribute feature films and digital content.

**Entertainment Publicity and Marketing ("<u>EPM</u>")**

Our revenue is directly impacted by the retention and spending levels of existing clients and by our ability to win new clients. We believe that we have a stable client base, and we have continued to grow organically through referrals and by actively soliciting new business. We earn revenues primarily from the following sources: (i) celebrity talent services; (ii) content marketing services under multiyear master service agreements in exchange for fixed project-based fees; (iii) individual engagements for entertainment content marketing services for durations of generally between three and nine months; (iv) strategic communications services; (v) engagements for marketing of special events such as food and wine festivals; (vi) engagement for marketing of brands; (vii) arranging strategic marketing agreements between brands and social media influencers or celebrities and (viii) curating and booking celebrities for live events. For these revenue streams, we collect fees through either fixed fee monthly retainer agreements, fees based on a percentage of contracts or project-based fees.

We earn entertainment publicity and marketing revenues primarily through the following:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;· <u>Talent</u> – We earn fees from creating and implementing strategic communication campaigns for performers and entertainers, including Oscar, Tony and Emmy winning film, theater and television stars, directors, producers, celebrity chefs and Grammy winning recording artists. Our services in this area include ongoing strategic counsel, media relations, studio and/or network liaison work, and event and tour support. We believe that the proliferation of content, both traditional and on social media, will lead to an increasing number of individuals seeking such services, which will drive growth and revenue in our Talent departments for several years to come.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;· <u>Entertainment Marketing and Brand Strategy</u> – We earn fees from providing marketing direction, public relations counsel and media strategy for entertainment content (including theatrical films, television programs, DVD and VOD releases, and online series) from virtually all the major studios and streaming services, as well as content producers ranging from individual filmmakers and creative artists to production companies, film financiers, DVD distributors, and other entities. In addition, we provide entertainment marketing services in connection with film festivals, food and wine festivals, awards campaigns, event publicity and red-carpet management. As part of our services, we offer marketing and publicity services tailored to reach diverse audiences. We also provide marketing direction targeted to the ideal consumer through a creative public relations and creative brand strategy for hotel and restaurant groups.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;· <u>Strategic Communications</u> – We earn fees by advising companies looking to create, raise or reposition their public profiles, primarily in the entertainment industry. We also help studios and filmmakers deal with controversial movies, as well as high-profile individuals address sensitive situations. We believe that growth in the Strategic Communications division will be driven by increasing demand for these varied services by traditional and non-traditional media clients who are expanding their activities in the content production, branding, and consumer products PR sectors.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;· <u>Digital Media Influencer Marketing Campaigns</u> – We arrange strategic marketing agreements between brands and social media influencers, for both organic and paid campaigns. We also offer services for social media activations at events. Our services extend beyond our own captive influencer network, and we manage custom campaigns targeting specific demographics and locations, from ideation to delivery of results reports. We expect that our relationship with social media influencers will provide us the ability to offer these services to our existing clients in the entertainment and consumer products industries and will be accretive to our revenue.

· <u>Celebrity Booking and Live Event Programming</u> – We arrange for brands and events to book celebrity and influencer talent. Our services include the creation of the strategy to
 elevate the brand or event through celebrity and/or influencer inclusion, to the booking of celebrities and influencers for commercial
 endorsements or appearances, to the curation of event lists and securing attendance, to the coordination and production of live events.
 We believe the expansion of brands seeking celebrity and/or influencer endorsements, as well as celebrity and/or influencers to attend
 brand-sponsored live events, will drive growth and revenue for the next several years.

 

**Content Production ("<u>CPD</u>")**

 ****

***Project Development and Related Services***

We have a team that dedicates a portion of its time to identifying scripts, story treatments and novels for acquisition, development and production. The scripts can be for either digital, television or motion picture productions. We have acquired the rights to certain scripts that we intend to produce and release in the future, subject to obtaining financing. We have not yet determined if these projects would be produced for digital, television or theatrical distribution.

We have completed development of several feature films, which means that we have completed the script and can begin pre-production once financing is obtained. We are planning to fund these projects through third-party financing arrangements, domestic distribution advances, pre-sales, and location-based tax credits, and if necessary, sales of our common stock, securities convertible into our common stock, debt securities or a combination of such financing alternatives; however, there is no assurance that we will be able to obtain the financing necessary to produce any of these feature films.

In June 2022, we entered into an agreement with IMAX Corporation ("<u>IMAX</u>") to co-produce and co-finance a documentary motion picture on the flight demonstration squadron of the United States Navy called The Blue Angels. IMAX and Dolphin each agreed to fund 50% of the production budget and we paid $2,250,000 related to production costs of The Blue Angels in connection with this agreement. IMAX entered into an acquisition agreement with Amazon Content Services LLC, (the "<u>Amazon Agreement</u>") for the distribution rights of The Blue Angels and during the nine months ended September 30, 2024, we recorded $3,421,141 of revenue related to the Amazon Agreement. The Blue Angels documentary motion picture was released in theatres on May 17, 2024 and began streaming on Amazon Prime Video on May 23, 2024. We expect to derive additional revenues in 2025 from The Blue Angels documentary from sales in IMAX theatres in museums.

In February 2025, Dolphin Films partnered with Aircraft Productions of Toronto, Canada to produce a re-boot of the popular 1986 MGM hockey movie "Youngblood." The film premiered at the Toronto Film Festival in September 2025.

**Revenues**

For the three months ended September 30, 2025 and 2024, we derived a majority of our revenues from our entertainment publicity and marketing segment. During the nine months ended September 30, 2024, we generated income in our content production segment related to The Blue Angels documentary motion picture and during the nine months ended September 30, 2025, we generated income in our content production segment related to sales of our motion picture, Believe, released in 2013.

The table below sets forth the percentage of total revenue derived from our segments for the three and nine months ended September 30, 2025 and 2024:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **For the three months ended <br> September 30,** | **For the three months ended <br> September 30,** | **For the nine months ended** <br> **September 30,** | **For the nine months ended** <br> **September 30,** |
|  | **2025** | **2024** | **2025** | **2024** |
| **Revenues:** |  |  |  |  |
| Entertainment publicity and marketing | 100% | 100% | 99.8% | 91.3% |
| Content production | — % | — % | 0.2% | 8.7% |
| Total revenue | 100% | 100% | 100% | 100% |

---

**Expenses**

Our expenses consist primarily of:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(1) Direct costs – include certain costs of services, as well as certain production costs, related to our entertainment publicity and marketing business. In the same period of the prior year, direct cost includes the amortization of film production costs related to The Blue Angels, using the individual film-forecast-computation method which amortizes film production costs in the same ratio as the current period actual revenue bears to estimated remaining unrecognized ultimate revenue.

(2) Payroll and benefits expenses – includes wages, stock-based compensation, payroll taxes and employee benefits.

(3) Selling, general and administrative expenses – includes all overhead costs except for payroll, depreciation and amortization and legal and professional fees that are reported as a separate expense item.

(4) Acquisition costs – includes agreed upon payment to the Special Projects sellers during the nine months ended September 30, 2025 and during the three and nine months ended September 30, 2024, the costs were related to the acquisition of Elle.

(5) Impairment of goodwill – includes an impairment charge related to ceasing operations of Viewpoint and triggering event during the third quarter 2024.

(6) Impairment of notes receivables – includes the write-off of the notes receivable from Midnight Theatre.

(7) Depreciation and amortization – includes the depreciation of our property and equipment and amortization of intangible assets and leasehold improvements.

(8) Legal and professional fees – includes fees paid to our attorneys, fees for investor relations consultants, audit and accounting fees and fees for general business consultants.

**Other (Expense) Income** 

For the three months ended September 30, 2025 and 2024, other expense (income) consisted primarily of: (1) changes in fair value of convertible notes; (2) interest income; and (3) interest expense. For the nine months ended September 30, 2025, other expense (income) also included loss of extinguishment of debt. For the nine months ended September 30, 2024, other expense (income) also included the change in fair value of the outstanding warrants.

**RESULTS OF OPERATIONS**

*<u>Three and nine months ended September 30, 2025 as compared to three and nine months ended September 30, 2024</u>*

**Revenues**

For the three and nine months ended September 30, 2025 and 2024 revenues were as follows:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **For the three months ended <br> September 30,** | **For the three months ended <br> September 30,** | **For the nine months ended** <br> **September 30,** | **For the nine months ended** <br> **September 30,** |
|  | **2025** | **2024** | **2025** | **2024** |
| **Revenues:** |  |  |  |  |
| Entertainment publicity and marketing | $14796309 | $12682437 | $40961516 | $35946277 |
| Content production |  |  | 92033 | 3421141 |
| Total revenue | $14796309 | $12682437 | $41053549 | $39367418 |

---

Revenues from entertainment publicity and marketing increased by approximately $2.1 million for the three months ended September 30, 2025, as compared to the same period in the prior year, primarily driven by an increase in revenues attributed to organic growth across substantially all of our subsidiaries. Revenue from entertainment publicity and marketing increased by $5.0 million for the nine months ended September 30, 2025, as compared to the same period in the prior year. The increase for the nine months ended September 30, 2025, is primarily driven by the inclusion of $2.1 million in revenues from Elle and Always Alpha that were not present for the first six months in 2024, increase of approximately $4.3 million in the revenues of Shore Fire, Special Projects, The Digital Dept and The Door, offset by a decrease in revenues of 42West of $0.8 million and a decrease in revenues of Viewpoint that ceased operations during the nine months ended September 30, 2024.

Revenues from content production decreased by approximately $3.3 million during the nine months ended September 30, 2025, compared to the same period in the prior year. The decrease was related to revenue from the Amazon Agreement for The Blue Angels documentary film that was released in 2024.

**Expenses**

For the three and nine months ended September 30, 2025 and 2024, our expenses were as follows:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **For the three months ended <br> September 30,** | **For the three months ended <br> September 30,** | **For the nine months ended** <br> **September 30,** | **For the nine months ended** <br> **September 30,** |
|  | **2025** | **2024** | **2025** | **2024** |
| **Expenses:** |  |  |  |  |
| Direct costs | $643931 | $254574 | $1730516 | $2790043 |
| Payroll and benefits | 10397559 | 9575596 | 31004544 | 28344865 |
| Selling, general and administrative | 2041440 | 1838765 | 5735759 | 5665365 |
| Depreciation and amortization | 589388 | 636782 | 1772492 | 1745579 |
| Impairment of goodwill |  | 6480992 |  | 6671557 |
| Impairment of intangible assets |  | 1270000 |  | 1270000 |
| Acquisition costs |  | 148798 | 416171 | 164044 |
| Legal and professional | 815695 | 631629 | 1916351 | 1825588 |
| Total expenses | $14488013 | $20837136 | $42575833 | $48477041 |

---

Direct costs increased by approximately $0.4 million in the three months ended September 30, 2025 as compared to the three months ended September 30, 2024. The increase of direct costs is attributed to cost incurred of approximately $0.3 million for The Digital Dept. events, and $0.1 million for Special Projects during the three months ended September 30, 2025. Direct costs decreased by approximately $1.1 million for the nine months ended September 30, 2025 as compared to the nine months ended September 30, 2024. The decrease in direct costs for the nine months ended September 30, 2025 is directly attributable to approximately $1.8 million of capitalized production costs amortized for the production costs of The Blue Angels that was recorded during the nine months ended September 30, 2024. The decrease was offset by an increase of direct costs of approximately $0.7 million for The Digital Dept. events. During the nine months ended September 30, 2025, the Company did not amortize capitalized production costs related to The Blue Angels documentary film.

Payroll and benefits expenses increased by approximately $0.8 million for the three months ended September 30, 2025 as compared to the three months ended September 30, 2024, primarily due to an increase in payroll expenses for Always Alpha, Special Projects, The Digital Dept. and The Door to support the increase in revenue of those subsidiaries. Payroll and benefits increased by approximately $2.7 million for the nine months ended September 30, 2025 as compared to the nine months ended September 30, 2024, primarily due to the inclusion of the Elle and Always Alpha payroll expenses of approximately $2.2 million in the nine months ended September 30, 2025.

Selling, general and administrative expenses increased by approximately $0.2 million, for the three months ended September 30, 2025 as compared to the three months ended September 30, 2024, due to the $0.1 million increase in bad debt expense, and an increase of $0.1 million in travel expenses. Selling, general and administrative expenses remained consistent for the nine months ended September 30, 2025 as compared to the nine months ended September 30, 2024.

Acquisition costs for the nine months ended September 30, 2025 were approximately $0.4 million, related to an agreed upon payment to the sellers of Special Projects related to the working capital adjustment. Acquisition costs for the three and nine months ended September 30, 2024 were $0.1 million and $0.2 million, respectively, related to our acquisition of Elle on July 15, 2024.

Impairment of goodwill was approximately $6.5 million and $6.7 million for the three and nine months ended September 30, 2024, respectively. As discussed in Note 3 – Goodwill and Intangibles Assets in the condensed consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q, during the three months ended September 30, 2024, we performed a quantitative assessment driven by triggering events related to decline in our stock price in combination with recurring net losses, resulted our market capitalization to less than our book value. We considered this to be a triggering event and therefore performed a quantitative assessment analysis of fair value of goodwill as of August 31, 2024. The quantitative assessment resulted in the impairment of goodwill in the amount of $6.5 million of a few of our reporting units, and $0.2 million impairment of goodwill as a result of the closure of one of our reporting units. Goodwill was not impaired for the three and nine months ended September 30, 2025.

Depreciation and amortization remained consistent for the three and nine months ended September 30, 2025, as compared to the three and nine months ended September 30, 2024.

Legal and professional fees increased by approximately $0.2 million and $0.1 million, respectively, for the three months and nine months ended September 30, 2025, as compared to same period of the prior year. The increase is primarily due to legal fees incurred in connection with ongoing litigation with the seller of Socialyte.

**Other Expense (Income), net** 

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **For the three months ended <br> September 30,** | **For the three months ended <br> September 30,** | **For the nine months ended** <br> **September 30,** | **For the nine months ended** <br> **September 30,** |
|  | **2025** | **2024** | **2025** | **2024** |
| **Other (expense) income, net:** |  |  |  |  |
| Change in fair value of convertible notes | $(50000) | $(10000) | $20000 | $55000 |
| Change in fair value of warrants |  |  |  | 5000 |
| Loss on extinguishment of debt |  |  | (835324) |  |
| Interest income | 4164 | 3391 | 21443 | 9991 |
| Interest expense | (627954) | (533454) | (1749264) | (1559276) |
| Total other (expenses) income, net | $(673790) | $(540063) | $(2543145) | $(1489285) |

---

*Change in fair value of convertible notes* – We elected the fair value option for one convertible note issued in 2020. The fair value of this convertible note is remeasured at every balance sheet date and any changes are recorded on our condensed consolidated statements of operations. For the three months ended September 30, 2025, we recorded a loss in the change in fair value of the convertible note issued in 2020 in the amount of $0.05 million and for the nine months ended September 30, 2025, we recorded a gain in change of fair value of the convertible notes issued in 2020 in the amount of $0.02 million. For the three months ended September 30, 2024, we recorded a loss in change in fair value of convertible notes issued in 2020 in the amount of $0.01 million, and for the nine months ended September 30, 2024, we recorded a gain in the change of fair value of the convertible notes issued in 2020 in the amount of $0.06 million. None of the decrease in the value of the convertible note was attributable to instrument specific credit risk and as such, all the gain or loss in the change in fair value was recorded within net loss.

*Change in fair value of warrant* – The warrant issued with the convertible note payable at fair value issued in 2020 was measured at fair value at the time of issuance and subsequently remeasured at estimated fair value on a recurring basis at each reporting period date, with changes in estimated fair value of the warrant liability recognized as other income or expense. The warrant expired on September 4, 2025. The change in fair value of the 2020 warrant that was not exercised decreased minimally for the nine months ended September 30, 2024. For the three and nine months ended September 30, 2025 and the three months ended September 30, 2024, there was no change in fair value.

*Loss on extinguishment of debt* – On May 12, 2025, we exchanged three nonconvertible promissory notes held by Dolphin Entertainment LLC, ("DE LLC") an entity wholly owned by our Chief Executive Officer ("CEO"), Bill O'Dowd, for three convertible promissory notes. We determined that the transaction should be accounted for as an extinguishment of debt and recorded a loss on the extinguishment of debt of $0.8 million for the nine months ended September 30, 2025, for the difference between the carrying value of the nonconvertible notes payable and the fair value of the convertible notes payable on May 12, 2025.

*Interest income* – The increase of interest income was inconsequential for the three and nine months ended September 30, 2025 as compared to same period of the prior year.

*Interest expense* – Interest expense increased by approximately $0.1 million and $0.2 million for the three and nine months ended September 30, 2025, respectively, as compared to the same periods in the prior year. The increases were primarily due to the new convertible and nonconvertible notes entered into during the three and nine months ended September 30, 2025 and the second term loan outstanding during 2025 as compared to the same period in the prior year.

**Income Taxes** 

We recorded an income tax expense of approximately $0.04 million for each of the nine months ended September 30, 2025 and 2024. The income tax expense reflects the accrual of a valuation allowance in connection with the limitations of our indefinite lived tax assets to offset our indefinite lived tax liabilities. To the extent the tax assets are unable to offset the tax liabilities, we have recorded a deferred expense for the tax liability (a "naked credit").

**Net Loss**

Net loss was approximately $0.4 million or $(0.03) per share based on 11,770,195 weighted average shares outstanding for both basic loss per share and diluted loss per share for the three months ended September 30, 2025. Net loss was approximately $8.7 million or ($0.80) per share based on 10,930,286 weighted average shares outstanding for both basic loss per share and fully diluted loss per share, for the three months ended September 30, 2024. The change in net loss for the three months ended September 30, 2025 as compared to the three months ended September 30, 2024, is related to the factors discussed above.

Net loss was approximately $4.1 million or $(0.36) per share based on 11,370,007 weighted average shares outstanding for both basic loss per share and diluted loss per share, for the nine months ended September 30, 2025. Net loss was approximately $10.6 million or ($1.07) per share based on 9,964,607 weighted average shares outstanding for both basic loss per share and fully diluted loss per share, for the nine months ended September 30, 2024. The change in net loss for the nine months ended September 30, 2025 as compared to the nine months ended September 30, 2024, is related to the factors discussed above.

**LIQUIDITY AND CAPITAL RESOURCES**

**Cash Flows**

---

| | | |
|:---|:---|:---|
|  | **Nine Months Ended <br> September 30,** | **Nine Months Ended <br> September 30,** |
|  | **2025** | **2024** |
| Statement of Cash Flows Data: |  |  |
| Net cash used in operating activities | $(2604183) | $(1008053) |
| Net cash used in investing activities | (1117) | (2458287) |
| Net cash provided by financing activities | 2233860 | 2490536 |
| Net increase in cash and cash equivalents and restricted cash | (371440) | (975804) |
| Cash and cash equivalents and restricted cash, beginning of period | 9128846 | 7560691 |
| Cash and cash equivalents and restricted cash, end of period | $8757406 | $6584887 |

---

 ****

***Operating Activities***

Cash used in operating activities was approximately $2.6 million for the nine months ended September 30, 2025, a change of approximately $1.6 million from cash used in operating activities of approximately $1.0 million for nine months ended September 30, 2024. The increase in cash used in operating activities was primarily a result of a decrease of approximately $2.7 million in non-cash items such as impairment of goodwill and notes receivable, share-based compensation, amortization of capitalized production costs, and other non-cash losses, which was offset by an increase of approximately $1.1 million net change in working capital.

***Investing Activities***

 ****

Cash flows used in investing activities for the nine months ended September 30, 2025 was inconsequential. Cash flows used in investing activities for the nine months ended September 30, 2024 were $2.5 million, mainly related to the net issuance of $1.3 million of notes receivable to Midnight Theatre, and $1.2 million payment related to the acquisition of Elle, net of cash acquired.

***Financing Activities***

 ****

Cash flows provided by financing activities for the nine months ended September 30, 2025 were approximately $2.2 million, which mainly related to:

Inflows:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;· $3.3 million of proceeds from convertible notes payable; and

· $0.8 million of proceeds from nonconvertible notes payable.

Outflows:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;· $1.3 million of repayment of existing term loan;

· $0.5 million payment of the contingent consideration related to the Elle acquisition; and

· $0.07 million of repayment of finance leases.

Cash flows provided by financing activities for the nine months ended September 30, 2024 were approximately $2.5 million, which mainly related to:

Inflows:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;· $2.1 million of proceeds from related party loan; and

· $1.2 million of proceeds from the Lincoln Park equity line of credit described below.

Outflows:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;· $0.7 million of repayment of existing term loan; and

· $0.06 million of repayment of finance leases.

 **Debt and Financing Arrangements** 

Total debt amounted to $25.4 million as of September 30, 2025, compared to $22.4 million as of December 31, 2024, an increase of $3.0 million, primarily related to an increase in convertible and nonconvertible promissory notes, offset by the repayment of the term loan.

Our debt obligations in the next twelve months from September 30, 2025 are approximately $6.0 million. We expect our current cash position, cash expected to be generated from our operations and other availability of funds, as detailed below, to be sufficient to meet our debt requirements.

***2025 Lincoln Park Transaction***

On August 12, 2025, we entered into a purchase agreement (the "2025 LP Purchase Agreement") with Lincoln Park Capital Fund, LLC ("Lincoln Park" or "Investor"), which provides that, upon the terms and subject to the conditions and limitations set forth therein, we may sell to Lincoln Park up to $15,000,000 of shares (the "Purchase Shares") of our common stock, par value $0.015 per share (the "Common Stock") over the thirty-six (36) month term of the 2025 LP Purchase Agreement. Concurrently with entering into the 2025 LP Purchase Agreement, we also entered into a registration rights agreement with Lincoln Park, pursuant to which we agreed to provide Lincoln Park with certain registration rights related to the shares issued under the 2025 LP Purchase Agreement (the "2025 LP Registration Rights Agreement").

Beginning one business day following the Commencement Date (as defined below) and thereafter, we may direct Lincoln Park, on any business day selected by us (the "Purchase Date") to purchase up to 20,000 shares of Common Stock if the closing sale price is not below $0.10 (each, a "Regular Purchase"); provided that the share amount under a Regular Purchase may be increased to up to 25,000 shares, up to 50,000 shares, up to 75,000 or up to 100,000 shares if the closing sale price of the Common Stock is not below $1.50, $1.75, $2.00 or $2.50, respectively, on the business day on which we initiate the Regular Purchase. However, Lincoln Park's maximum commitment in any single Regular Purchase may not exceed $500,000. Each Regular Purchase is subject to adjustment for any reorganization, recapitalization, non-cash dividend, stock split, reverse stock split or other similar transaction as provided in the 2025 LP Purchase Agreement. The purchase price for Regular Purchases (the "Purchase Price") shall be equal to 97% of the lesser of: (i) the lowest sale price of our Common Stock during the Purchase Date, or (ii) the average of the three (3) lowest closing sale prices of the Common Stock during the ten (10) business days prior to the Purchase Date. We shall have the right to submit a Regular Purchase notice to the Investor as often as every business day. A Regular Purchase notice is delivered to the Investor after the market has closed (i.e. after 4:00 P.M. Eastern Time) so that the Purchase Price is always fixed and known at the time we elect to sell shares to Lincoln Park.

In addition to Regular Purchases and provided that we have directed a Regular Purchase in full, we, in our sole discretion, may require Lincoln Park on each Purchase Date to purchase on the following business day ("Accelerated Purchase Date") up to the lesser of (i) three (3) times the number of shares purchased pursuant to such Regular Purchase or (ii) 30% of the trading volume on the Accelerated Purchase Date (the "Accelerated Purchase") at a purchase price equal to the lesser of 97% of (i) the closing sale price on the Accelerated Purchase Date, or (ii) the Accelerated Purchase Date's volume weighted average price (the "Accelerated Purchase Price"). We shall have the right, in our sole discretion, to set a minimum price threshold for each Accelerated Purchase in the notice provided with respect to such Accelerated Purchase and we may direct multiple Accelerated Purchases in a day provided that delivery of shares has been completed with respect to any prior Regular and Accelerated Purchases that Lincoln Park has purchased.

We may also direct Lincoln Park, on any business day on which an Accelerated Purchase has been completed and all of the shares to be purchased thereunder have been properly delivered to Lincoln Park in accordance with the 2025 LP Purchase Agreement, to make additional purchases upon the same terms as an Accelerated Purchase, (an "Additional Accelerated Purchase").

The purchase price of Regular Purchases, Accelerated Purchases and Additional Accelerated Purchases and the minimum closing sale price for a Regular Purchase will be adjusted for any reorganization, recapitalization, non-cash dividend, stock split, reverse stock split or other similar transaction occurring during the business days used to compute the purchase price. The aggregate number of shares that we can sell to Lincoln Park under the 2025 LP Purchase Agreement may in no case exceed 2,346,371 shares (subject to adjustment as described above) of the Common Stock (which is equal to approximately 19.99% of the shares of the Common Stock outstanding immediately prior to the execution of the 2025 LP Purchase Agreement) (the "Exchange Cap"), unless (i) shareholder approval is obtained to issue shares above the Exchange Cap, in which the Exchange Cap will no longer apply, or (ii) the average price of all applicable sales of Common Stock to Lincoln Park under the 2025 LP Purchase Agreement equals or exceeds $1.12 per share (subject to adjustment as described above) (which represents the lower of (A) the official closing price of the Common Stock on Nasdaq immediately preceding the signing of the 2025 LP Purchase Agreement and (B) the average official closing price of the Common Stock on Nasdaq for the five consecutive trading days ending on the trading day immediately preceding the date of the 2025 LP Purchase Agreement); provided that at no time may Lincoln Park (together with its affiliates) beneficially own more than 4.99% of our issued and outstanding Common Stock.

On August 13, 2025 we issued 244,698 shares of Common Stock to Lincoln Park as an initial fee for its commitment to Purchase Shares of our Common Stock under the 2025 LP Purchase Agreement (the "Initial Commitment Shares"). We may issue up to 122,349 additional shares of Common Stock pro-rata in connection with the sale of Purchase Shares (the "Additional Commitment Shares, and together with the Initial Commitment Shares, the "Commitment Shares"). In connection with the 2025 LP Purchase Agreement, we incurred and capitalized $281,403 of equity issuance costs recorded in other current assets on our condensed consolidated balance sheet.

The 2025 LP Purchase Agreement contains customary representations, warranties, covenants, closing conditions, indemnification and termination provisions. Sales under the 2025 LP Purchase Agreement may commence only after certain conditions have been satisfied (the date on which all requisite conditions have been satisfied, the "Commencement Date"), which conditions include the filing of the Registration Statement (as defined below) covering the shares of Common Stock issued or sold by us to Lincoln Park under the 2025 LP Purchase Agreement.

The 2025 LP Purchase Agreement may be terminated by us at any time after the Commencement Date, at our sole discretion, without any cost or penalty, by giving one business day notice to Lincoln Park to terminate the 2025 LP Purchase Agreement. Lincoln Park has covenanted not to cause or engage in any manner whatsoever, any direct or indirect short selling or hedging of the Common Stock. Although we have agreed to reimburse Lincoln Park for a limited portion of the fees it incurred in connection with the 2025 LP Purchase Agreement, we did not pay any additional amounts to reimburse or otherwise compensate Lincoln Park in connection with the transaction, other than the issuance of the Commitment Shares.

There are no limitations on the use of proceeds, financial or business covenants, restrictions on future financings (other than restrictions on the our ability to enter into a similar type of agreement involving a "variable rate transaction," as such term is defined the 2025 LP Purchase Agreement, excluding an "at-the-market transaction," through the 36-month anniversary of the date of the 2025 LP Purchase Agreement), rights of first refusal, participation rights, penalties or liquidated damages in the 2025 LP Purchase Agreement. We may deliver purchase notices under the 2025 LP Purchase Agreement, subject to market conditions, and in light of our capital needs, from time to time and under the limitations contained in the 2025 LP Purchase Agreement. Any proceeds that we receive under the 2025 LP Purchase Agreement are expected to be used for working capital and general corporate purposes.

On October 3, 2025 we filed a new registration statement on Form S-1 (the "Registration Statement" with the Securities Exchange Commission (the "SEC") covering the resale of Common Stock in accordance with the terms of the 2025 LP Registration Rights Agreement.

***2022 Lincoln Park Transaction***

 ****

On August 10, 2022, we entered into a purchase agreement (the "<u>LP 2022 Purchase Agreement</u>") and a registration rights agreement (the "<u>LP 2022 Registration Rights Agreement</u>") with Lincoln Park, pursuant to which we could sell and issue to Lincoln Park, and Lincoln Park was obligated to purchase, up to $25,000,000 in value of shares of our common stock from time to time over a 36-month period.

During the three and nine months ended September 30, 2025, we did not sell shares of common stock under the LP 2022 Purchase Agreement. During the three months ended September 30, 2024, the Company did not sell shares of common stock. During the nine months ended September 30, 2024, the Company sold 475,000 shares of its common stock, at prices ranging between $2.14 and $3.06 and received proceeds of $1,185,300. The LP 2022 Purchase Agreement expired on September 20, 2025.

***Convertible Notes Payable***

As of September 30, 2025, we had thirty-one convertible notes payable outstanding. The convertible notes payable bear interest at a rate of 10% per annum, with maturity dates ranging between the first anniversary and the sixth anniversary of their respective issuances.

In two tranches, on July 7, 2025 and July 23, 2025, a holder of a convertible note payable that had been issued in 2022 with a principal balance of $500,000 converted the convertible note payable into an aggregate of 463,861 shares of our common stock. On July 23, 2025, another holder of a convertible note payable issued on January 16, 2025 with a principal balance of $100,000 converted the convertible note payable into 91,744 shares of our common stock.

The balance of each convertible notes payable and any accrued interest may be converted at the noteholder's option at any time at the following conversion prices:

---

| | | |
|:---|:---|:---|
| **Aggregate Convertible Notes balance** | **Conversion Price** | **Floor/Conversion Price** |
| $2700000 | &nbsp;&nbsp;90-day average closing market price of our common stock | $5.00 |
| 900000 | &nbsp;&nbsp;90-day average closing market price of our common stock | $4.00 |
| 100000 | &nbsp;&nbsp;30-day average closing market price of our common stock | $1.01 |
| 325000 | &nbsp;&nbsp;Fixed conversion price | $1.11 |
| 100000 | &nbsp;&nbsp;Fixed conversion price | $1.02 |
| 150000 | &nbsp;&nbsp;Fixed conversion price | $1.01 |
| 1750000 | &nbsp;&nbsp;Fixed conversion price | $1.07 |
| 125000 | &nbsp;&nbsp;Fixed conversion price | $1.03 |
| 110000 | &nbsp;&nbsp;Fixed conversion price | $1.12 |
| 740000 | &nbsp;&nbsp;Fixed conversion price | $1.00 |
| 100000 | &nbsp;&nbsp;Fixed conversion price | $1.16 |
| 200000 | &nbsp;&nbsp;Fixed conversion price | $1.04 |
| 350000 | &nbsp;&nbsp;Fixed conversion price | $1.28 |
| 100000 | &nbsp;&nbsp;Fixed conversion price | $1.25 |
| $7750000 |  |  |

---

On October 30, 2025, we issued a convertible promissory note and received proceeds of $100,000. The convertible promissory note matures October 30, 2028, bears interest at a rate of 10% per annum and is convertible at $1.67 per share of common stock

We recorded interest expense related to these convertible notes payable of $179,028 and $127,500 during the three months ended September 30, 2025 and 2024, respectively, and $480,279 and $382,750, respectively, during the nine months ended September 30, 2025 and 2024. In addition, we made cash interest payments amounting to $457,612 and $382,750, respectively, during the three months ended September 30, 2025 and 2024, related to the convertible notes payable.

As of September 30, 2025 and December 31, 2024, the principal balance of the convertible notes payable of $7.3 million and $5.1 million was recorded in noncurrent liabilities under the caption "Convertible notes payable" and $0.5 million was recorded in current liabilities under the same caption as of September 30, 2025 and December 31, 2024 on our condensed consolidated balance sheets.

***Convertible Note Payable at Fair Value***

We had one convertible promissory note outstanding with aggregate principal amount of $500,000 as of September 30, 2025 for which we elected the fair value option. As such, the estimated fair value of the note was recorded on its issue date. At each balance sheet date, we record the fair value of the convertible promissory note with any changes in the fair value recorded in the condensed consolidated statements of operations.

We had a balance of $300,000 and $320,000 in noncurrent liabilities as of September 30, 2025, and December 31, 2024, respectively, on our condensed consolidated balance sheets related to the convertible promissory note payable measured at fair value.

We recorded a loss in fair value of $50,000 and $10,000 for the three months ended September 30, 2025 and 2024, respectively, and a gain of $20,000 and $55,000 for the nine months ended September 30, 2025 and 2024 on our condensed consolidated statements of operations related to this convertible promissory note payable at fair value.

We recorded interest expense related to this convertible note payable at fair value of $9,863 for each of the three months ended September 30, 2025 and 2024, and $29,589 for both the nine months ended September 30, 2025 and 2024. In addition, we made cash interest payments amounting to $29,589 for both the nine months ended September 30, 2025 and 2024, related to the convertible promissory note at fair value.

***Nonconvertible Promissory Notes***

During the nine months ended September 30, 2025, we issued three unsecured nonconvertible promissory notes and received proceeds of $800,000. As of September 30, 2025, we had eight outstanding unsecured nonconvertible promissory notes in the aggregate amount of $4,680,000, which bear interest at a rate of 10% per annum and mature between November 2025 and August 2030.

As of September 30, 2025 and December 31, 2024, we had a balance of $350,000 and $750,000, respectively, recorded as current liabilities and $4,330,000 and $3,130,000, respectively, in noncurrent liabilities on our condensed consolidated balance sheets related to these unsecured nonconvertible promissory notes.

We recorded interest expense related to these nonconvertible promissory notes of $112,625 and $97,000 for the three months ended September 30, 2025 and 2024, respectively, and $316,375 and $291,000 for the nine months ended September 30, 2025 and 2024, respectively. We made interest payments of $309,917 and $291,000 during the nine months ended September 30, 2025 and 2024, respectively, related to the unsecured nonconvertible promissory notes.

On October 13, 2025, we issued a nonconvertible promissory note and received proceeds of $200,000. The nonconvertible promissory note bears interest at 10% per annum and matures on October 13, 2030.

***Nonconvertible Unsecured Promissory Note - Socialyte Promissory Note***

In connection with the purchase agreement for the acquisition of Socialyte ("<u>Socialyte Purchase Agreement</u>"), we entered into a promissory note with the seller of Socialyte ("the <u>Socialyte Promissory Note</u>") amounting to $3,000,000. The Socialyte Promissory Note matured on September 30, 2023 and was payable in two payments: $1,500,000 on June 30, 2023 and $1,500,000 on September 30, 2023. The Socialyte Promissory Note carries an interest of 4% per annum, which accrues monthly, and all accrued interest was to be due and payable on September 30, 2023.

The Socialyte Purchase Agreement allows us to offset a working capital deficit against the Socialyte Promissory Note. As such, we deferred these installment payments until the final post-closing working capital adjustment is agreed upon with the seller of Socialyte. We filed a lawsuit against the seller of Socialyte and certain of its principals related to the Socialyte Purchase Agreement. See Note 14 to these unaudited condensed consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q.

We recorded interest expense related to this Socialyte Promissory Note of $30,000 for the three months ended September 30, 2025 and 2024, and $90,000 for the nine months ended September 30, 2025 and 2024. No interest payments were made during the nine months ended September 30, 2025 and 2024, related to the Socialyte Promissory Note.

***Promissory Notes from Related Parties***

 ****

**<u>Dolphin Entertainment, LLC Notes</u>**

We issued DE LLC, a nonconvertible promissory note with a principal balance of $1,107,873 which matures on December 31, 2026. On April 29, 2024 and June 10, 2024, we issued two nonconvertible promissory notes to DE LLC in the amounts of $1,000,000 and $135,000, respectively, which mature on April 29, 2029 and June 10, 2029, respectively, (collectively, "the <u>DE LLC Notes</u>"). The DE LLC Notes each bear interest at a rate of 10% per annum.

On May 12, 2025, we entered into an exchange agreement (the "<u>Exchange Agreement</u>") with DE LLC, pursuant to which, we and DE LLC agreed to exchange the three nonconvertible promissory notes in the aggregate principal amount of $2,242,873 currently held by DE LLC for three convertible promissory notes (the "<u>DE New Notes</u>") in the same principal amounts. As consideration for the exchange, we and DE LLC agreed to extend the maturity dates on each of the notes by six months. One note, with a principal balance of $1,107,873 now matures on June 30, 2027, one note with a principal balance of $1,000,000 now matures on October 29, 2029 and one note with a principal balance of $135,000, now matures on December 10, 2029. The DE New Notes continue to bear interest at a rate of 10% per annum. DE LLC may convert the principal balance of the DE New Notes and any accrued interest thereon at any time before the maturity date of the DE New Notes into our common stock. The conversion price of each of the DE New Notes is $1.00 per share. We accounted for this exchange as an extinguishment of debt and recorded the difference between the carrying value of DE LLC Notes and the fair value of the DE New Notes of $0.8 million as a loss from extinguishment of debt in our condensed consolidated statement of operations for the nine months ended September 30, 2025.

As of September 30, 2025 we had an aggregate principal balance of $3,062,823 related to the DE New Notes under the caption convertible note payable – related party in our condensed consolidated balance sheets. As of December 31, 2024, we had an aggregate balance of $2,242,873 related to DE LLC notes under the caption with loans from related party. During the nine months ended September 30, 2025, we did not repay any principal balance or make interest payments on the DE LLC Notes. During the nine months ended September 30, 2024, we made cash interest payments in the amount of $200,000 related to the DE LLC Notes.

We recorded interest expense of $56,553 and $56,597 for the three months ended September 30, 2025 and 2024, respectively, and $167,755 and $129,812 for the nine months ended September 30, 2025 and 2024, respectively, related to the DE LLC Notes. As of September 30, 2025 and December 31, 2024, we had a balance in accrued interest – related parties of $431,522 and $263,767, respectively, on our condensed consolidated balance sheets related to the DE LLC Notes.

 **<u>Mock Notes</u>**

During 2024, we issued three nonconvertible promissory notes to Mr. Donald Scott Mock, the brother of Mr. O'Dowd, in the amount of $900,000, $75,000 and $8,112, respectively, and received proceeds of $983,112 (the "<u>Mock Notes</u>"). The Mock Notes bear interest at a rate of 10% per annum and mature on January 16, 2029, May 28, 2029 and December 30, 2029, respectively.

As of both September 30, 2025 and December 31, 2024, we had a principal balance of $983,112 related to the Mock Notes under the caption loans from related party in our condensed consolidated balance sheets. For the nine months ended September 30, 2025 and 2024, we did not repay any principal balance or make interest payments on the Mock Notes.

We recorded interest expense of $24,578 and $24,375 for the three months ended September 30, 2025 and 2024, respectively, and $73,733 and $66,041 for the nine months ended September 30, 2025 and 2024, respectively, related to the DE New Notes and Mock Notes. As of September 30, 2025 and December 31, 2024, we had a balance in accrued interest – related parties of $164,150 and $90,417, respectively, on our condensed consolidated balance sheets related to the Mock Notes.

***BankUnited Loan Agreement***

 ****

On September 29, 2023, we entered into a loan agreement with BankUnited ("<u>BankUnited Loan Agreement</u>") in which an existing term loan with BankProv was repaid (the "<u>Refinancing Transaction</u>"). The BankUnited Loan Agreement includes: (i) $5,800,000 secured term loan ("<u>First BKU Term Loan</u>"), (ii) and $750,000 of a secured revolving line of credit ("<u>BKU Line of Credit</u>") and (iii) $400,000 Commercial Card ("<u>BKU Commercial Card</u>"). The First BKU Term Loan carries a 1.0% origination fee and matures in September 2028, the BKU Line of Credit carries an initial origination fee of 0.5% and a 0.25% fee on each annual anniversary and matures in September 2026; the BKU Commercial Card does not have any initial or annual fee and matures in September 2026. The BKU Term Loan has a declining prepayment penalty equal to 5% in year one, 4% in year two, 3% in year three, 2% in year four and 1% in year five of the outstanding balance. The BKU Line of Credit and BKU Commercial Card can be repaid without any prepayment penalty.

On December 6, 2024, we entered into a second Bank United Loan Agreement ("<u>Second BKU Term Loan</u>") for $2.0 million to finance the acquisition of Elle. The Second BKU Term Loan carries a 1.0% origination fee and matures in December 2027. Similar to the First BKU Term Loan, the Second BKU Term Loan has a declining prepayment penalty equal to 3% in year one, 2% in year two and 1% in year three of the outstanding balance. (The First BKU Term Loan, Second BKU Term Loan, BKU Line of Credit and BKU Commercial Card are collectively referred to as the "<u>Bank United Credit Facility</u>").

Interest accrues at 8.10% fixed rate per annum on the First BKU Term Loan and 7.10% fixed rate per annum on the Second BKU Term Loan. Principal and interest are payable on a monthly basis based on a 5-year amortization for the First BKU Term Loan and 3-year amortization for the Second BKU Term Loan. Interest on the BKU Line of credit is payable on a monthly basis, with all principal due at maturity. The BKU Commercial Card payment is due in full at the end of each bi-weekly billing cycle. During the nine months ended September 30, 2025 and the year ended December 31, 2024, we did not use the BKU Commercial Card. During each of the three months ended September 30, 2025 and 2024, we made payments in the amount of $354,621, inclusive of $81,596 and $103,279, respectively, of interest related to the First BKU Term Loan. During each of the nine months ended September 30, 2025 and 2024, we made payments in the amount of $1,063,862, inclusive of $259,515 and $324,015, respectively, related to the First BKU Term Loan. During the three and nine months ended September 30, 2025, we made payments in amount of $185,995 and $557,986, inclusive of $30,115 and $98,052, respectively, of interest related to the Second BKU Term Loan. During the three and nine months ended September 30, 2024, there were no payments made in connection with the Second BKU Term Loan.

Interest on the BKU Line of Credit is variable based on the Lender's Prime Rate. During the three months ended September 30, 2025 and 2024, we recorded interest expense and made payments of $5,000 and $9,161, respectively, and $20,217 and $26,444 for the nine months ended September 30, 2025 and 2024, respectively, related to the BKU Line of Credit.

As of September 30, 2025, we had a balance of $1,778,083 classified as current liabilities and $3,446,960 classified as noncurrent liabilities, net of $75,724 of debt issuance costs, in our condensed consolidated balance sheet related to the First BKU Term Loan and the Second BKU Term Loan. As of December 31, 2024, we had a balance of $1,686,018 classified as current liabilities and $4,782,271 classified as noncurrent liabilities, net of $96,759 of debt issuance costs, in our condensed consolidated balance sheet related to the First BKU Term Loan and the Second BKU Term Loan. During the nine months ended September 30, 2025, we repaid $400,000 of the BKU Line of Credit for a period of 30-days in compliance with the covenants of the BKU Line of Credit. Once the 30-day period was done on July 11, 2025, the Company drew $400,000 on the BKU Line of Credit. As of September 30, 2025 and December 31, 2024, we had a balance of $400,000 of principal outstanding under the BKU Line of Credit.

Amortization of debt origination costs under the Bank United Credit Facility is included as a component of interest expense in the condensed consolidated statements of operations and amounted to approximately $7,012 and $4,206 for the three months ended September 30, 2025 and 2024, respectively, and $21,035 and $12,617 for the nine months ended September 30, 2025 and 2024, respectively.

The BankUnited Credit Facility contains financial covenants tested semi-annually, on June 30<sup>th</sup> and December 31st, on a trailing twelve-month basis that require us to maintain a minimum debt service coverage ratio of 1.25:1.00 and a maximum funded debt/EBITDA ratio of 3.00:1.00. In addition, the BankUnited Credit Facility contains a liquidity covenant that requires us to hold a cash balance at BankUnited with a daily minimum deposit balance of $2,000,000. As of September 30, 2025, we believe that we are in compliance with all of the debt covenants.

**Critical Accounting Estimates**

The preparation of financial statements in accordance with accounting principles generally accepted in the United States ("<u>U.S. GAAP</u>") requires management to make estimates and assumptions about future events that affect amounts reported in our consolidated financial statements and related notes, as well as the related disclosure of contingent assets and liabilities at the date of the financial statements. Management evaluates its accounting policies, estimates and judgments on an on-going basis. Management bases its estimates and judgments on historical experience and various other factors that are believed to be reasonable under the circumstances. Actual results may differ from these estimates under different assumptions and conditions. Our significant accounting policies are discussed in Note 2 to our Consolidated Financial Statements in our Annual Report on Form 10-K for the year ended December 31, 2024.

An accounting policy is considered to be critical if it requires an accounting estimate to be made based on assumptions about matters that are highly uncertain at the time the estimate is made, and if different estimates that reasonably could have been used, or changes in the accounting estimate that are reasonably likely to occur, could materially impact the consolidated financial statements.

We consider the fair value estimates, including those related to acquisitions, valuations of goodwill, intangible assets, acquisition-related contingent consideration and convertible debt to be the most critical in the preparation of our consolidated financial statements as they are important to the portrayal of our financial condition and require significant or complex judgment and estimates on the part of management.

**Recent Accounting Pronouncements**

For a discussion of recent accounting pronouncements, see Note 1 to the unaudited condensed consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q.

**SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS**

This Quarterly Report on Form 10-Q contains "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements may include, but are not limited to, statements relating to our objectives, plans and strategies, as well as statements, other than historical facts, that address activities, events or developments that we intend, expect, project, believe or anticipate will or may occur in the future. These statements are often characterized by terminology such as "may," "will," "should," "expects," "plans," "anticipates," "could," "intends," "target," "projects," "contemplates," "believes," "estimates," "predicts," "potential," "goal" or "continue" or the negative of these terms or other similar expressions.

Forward-looking statements are based on assumptions and assessments made in light of our experience and perception of historical trends, current conditions, expected and future developments and other factors believed to be appropriate. Forward-looking statements are not guarantees of future performance and are subject to risks and uncertainties, many of which are outside of our control. You should not place undue reliance on these forward-looking statements, which reflect our views only as of the date of this Quarterly Report on Form 10-Q, and we undertake no obligation to update these forward-looking statements in the future, except as required by applicable law.

Risks that could cause actual results to differ materially from those indicated by the forward-looking statements include those described as "Risk Factors" in our Annual Report on Form 10-K for the fiscal year ended December 31, 2024.

**ITEM 4. CONTROLS AND PROCEDURES**

**Management's Report on the Effectiveness of Disclosure Controls and Procedures**

Disclosure controls and procedures are controls and other procedures that are designed to ensure that information required to be disclosed in our reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the SEC's rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed in our reports filed under the Exchange Act is accumulated and communicated to management, including our Chief Executive Officer, to allow timely decisions regarding required disclosure.

We carried out an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) as of September 30, 2025. Based upon that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were not effective due to material weaknesses disclosed in our Annual Report on Form 10-K for the year ended December 31, 2024, filed with the SEC on March 27, 2025, as amended, which have not been remediated as of the date of the filing of this report.

**Remediation of Material Weaknesses in Internal Control over Financial Reporting**

We have begun the process of designing and implementing effective internal controls measures to improve our internal control over financial reporting and remediate the material weaknesses. Our internal control remediation efforts include the following:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Developing formal policies and procedures over the Company's fraud risk assessment and risk management function;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Developing policies and procedures to enhance the precision of management review of financial statement information and control impact of changes in the external environment;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Entering into an agreement with a third-party consultant that assists us in analyzing complex transactions and the appropriate accounting treatment;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Enhancing our policies, procedures and documentation of period end closing procedures;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Implementing policies and procedures to enhance independent review and documentation of journal entries, including segregation of duties; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Reevaluating our monitoring activities for relevant controls.

Management is beginning the process of implementing and monitoring the effectiveness of these and other processes, procedures and controls and will make any further changes deemed appropriate. Management believes our planned remedial efforts will effectively remediate the identified material weaknesses. As we continue to evaluate and work to improve our internal control over financial reporting, management may determine it is necessary to take additional measures to address control deficiencies or determine it necessary to modify the remediation plan described above.

**Changes in Internal Control over Financial Reporting**

During the most recently completed fiscal quarter, there have been no changes in our internal control over financial reporting that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting for the fiscal quarter covered by this report.

**PART II** — **OTHER INFORMATION**

**ITEM 1. LEGAL PROCEEDINGS**

On June 21, 2024, the Company filed a complaint in Los Angeles County Superior Court against NSL Ventures ("<u>NSL</u>"), the Socialyte seller, and its principals alleging that the defendants breached the Socialyte Purchase Agreement and committed acts of fraud and negligence in connection with that transaction, and that the Company is entitled to monetary damages caused by those acts. On September 16, 2024, the defendants answered the Complaint with a general denial and affirmative defenses. On September 16, 2024 defendant NSL also filed a Cross-complaint against the Company and Social Midco, LLC, alleging a single cause of action for breach of contract. The Company and Social Midco answered the cross-complaint on October 1, 2024. Trial has been scheduled by the Court for February 2026. Due to the early stage of the litigation, an estimate of any possible loss or range of loss cannot be made at this time. The Company may be subject to legal proceedings, claims, and liabilities that arise in the ordinary course of business. In the opinion of management and based upon the advice of its outside counsels, the liability, if any, from any pending litigation is not expected to have a material effect in the Company's financial position, results of operations and cash flows.

**ITEM 1A. RISK FACTORS**

Not required for a "smaller reporting company."

**ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS**

None**.**

**ITEM 3. DEFAULTS UPON SENIOR SECURITIES**

None.

**ITEM 4. MINE SAFETY DISCLOSURES**

None.

**ITEM 5. OTHER INFORMATION**

On August 28, 2025, William O'Dowd, our Chief Executive Officer, adopted a Rule 10b5-1 trading arrangement (as such term is defined in Item 408(a) of Regulation S-K) (the "10b5-1 Plan"). The 10b5-1 Plan covers the purchase of $5,000 worth of shares of the Company's common stock per week, with no limit price. The trading arrangement is intended to satisfy the affirmative defense in Rule 10b5-1(c). The duration of the trading arrangement is estimated to be from December 1, 2025 until December 31, 2026, or earlier if all transactions under the trading arrangement are completed. No other officers or directors, as defined in Rule 16a-1(f), adopted and/or terminated a Rule 10b5-1 trading arrangement or a non-Rule 10b5-1 trading arrangement, as defined in Regulation S-K Item 408, during the third quarter of 2025

The following information is included in this Item 5 in lieu of filing a Form 8-K:

**Item 3.02 Unregistered Sales of Equity Securities.**

Between August 29, 2025 and November 12, 2025, the Company entered into two subscription agreements (the "<u>Subscription Agreements</u>") with investors for two convertible promissory notes (each a <u>"Note</u>") each in the aggregate principal amount of $100,000 and received cash proceeds of $200,000. The Notes bear interest at a rate of 10% per annum. The noteholders may convert the principal balance of the Notes and any accrued interest thereon at any time before the maturity date of the Notes into common stock of the Company ("<u>Common Stock</u>"). One of the Notes matures three years from its issuance date and is convertible at $1.67 per share of Common Stock. The other Note matures five years from its issuance date and is convertible at $1.28 per share of Common Stock. The conversion prices for these Notes were either above or the closing price of the Common Stock on the Nasdaq Stock Market on the respective dates of those Notes.

The foregoing description of the terms of the Subscription Agreements, the Notes, and the transactions contemplated thereby does not purport to be complete and is qualified in its entirety by reference to the form of Subscription Agreement and the form of Note, which are included as Exhibits 4.1 and 10.1 to the Company's Current Report on Form 8-K filed with the Securities and Exchange Commission on January 13, 2023 and are incorporated herein by reference.

The issuance and sale of the Notes, and any shares of common stock to be issued upon conversion thereof will be issued, by the Company in reliance upon the exemption from registration provided by Section 4(a)(2) of the Securities Act.

 

**ITEM 6. EXHIBITS**

---

| | |
|:---|:---|
| **Exhibit No.** | **Description** |
| 3.1 | [Amended and Restated Articles of Incorporation of Dolphin Entertainment, Inc.](https://www.sec.gov/Archives/edgar/data/1282224/000107997325000795/ex3x1.htm) (incorporated by reference to Exhibit 3.1 to the Quarterly Report on Form 10-Q filed on May 13, 2025 (File No. 001-38331)) |
| 3.2 | [Bylaws of Dolphin Digital Media, Inc. dated as of December 3, 2014](https://www.sec.gov/Archives/edgar/data/1282224/000135448814006106/dpdm_ex32.htm) (incorporated by reference to Exhibit 3.2 to Current Report on Form 8-K, filed on December 9, 2014 (File No. 000-560621)) |
| 4.1 | [Form of Dolphin Entertainment LLC Convertible Note](https://www.sec.gov/Archives/edgar/data/1282224/000107997325000795/ex4x1.htm) (incorporated by reference to Exhibit 4.1 to the Quarterly Report on Form 10-Q filed on May 13, 2025 (File No. 001-38331)) |
| 4.2 | [Lincoln Park Registration Rights Agreement dated August 12, 2025](http://www.sec.gov/Archives/edgar/data/1282224/000107997325001298/ex4x2.htm) (incorporated by reference to Exhibit 4.2 to the Quarterly Report on Form 10-Q filed on August 14, 2025 (File No. 001-38331)) |
| 10.1 | [Bass Consulting Agreement dated May 13, 2025](https://www.sec.gov/Archives/edgar/data/1282224/000107997325000795/ex10x1.htm) (incorporated by reference to Exhibit 10.1 to the Quarterly Report on Form 10-Q filed on May 13, 2025 (File No. 001-38331)) |
| 10.2 | [Dolphin Entertainment LLC Note Exchange Agreement](https://www.sec.gov/Archives/edgar/data/1282224/000107997325000795/ex10x2.htm) [Dolphin Entertainment LLC Note Exchange Agreement](https://www.sec.gov/Archives/edgar/data/1282224/000107997325000795/ex10x2.htm) (incorporated by reference to Exhibit 10.2 to the Quarterly Report on Form 10-Q filed on May 13, 2025 (File No. 001-38331)) |
| 10.3 | [Lincoln Park Purchase Agreement dated August 12, 2025](http://www.sec.gov/Archives/edgar/data/1282224/000107997325001298/ex10x3.htm) (incorporated by reference to Exhibit 10.3 to the Quarterly Report on Form 10-Q filed on August 14, 2025 (File No. 001-38331)) |
| 31.1\* | [Certification of Chief Executive Officer of the Company pursuant to Section 302 of the Sarbanes Oxley Act of 2002](ex31x1.htm) |
| 31.2\* | [Certification of Chief Financial Officer of the Company pursuant to Section 302 of the Sarbanes-Oxley Act of 2002](ex31x2.htm) |
| 32.1# | [Certification of Chief Executive Officer of the Company pursuant to Section 906 of the Sarbanes-Oxley Act of 2002](ex32x1.htm) |
| 32.2# | [Certification of Chief Financial Officer of the Company pursuant to Section 906 of the Sarbanes-Oxley Act of 2002](ex32x2.htm) |
| 101.INS\* | Inline XBRL Instance Document–the instance document does not appear in the Interactive Data File as its XBRL tags are embedded within the Inline XBRL document |
| 101.SCH\* | Inline XBRL Taxonomy Extension Schema With Embedded Linkbase Documents |
| 101.DEF\* | Inline XBRL Taxonomy Extension Definition Linkbase |
| 101.LAB\* | Inline XBRL Taxonomy Extension Label Linkbase |
| 101.SCH\* | Inline XBRL Taxonomy Extension Presentation Linkbase |
| 104\* | Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101) |

---

\* Filed herewith. <br> # Furnished herewith.

**SIGNATURES**

In accordance with the requirements of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized November 12, 2025.

---

| | |
|:---|:---|
| **Dolphin Entertainment, Inc.** | **Dolphin Entertainment, Inc.** |
| By: | /s/ William O'Dowd IV |
|  | Name: William O'Dowd IV |
|  | Chief Executive Officer |

---

---

| | |
|:---|:---|
| By: | /s/ Mirta A Negrini |
|  | Name: Mirta A Negrini |
|  | Chief Financial Officer |

---

## Exhibit 31.1

**Exhibit 31.1**

**CHIEF EXECUTIVE OFFICER**

**CERTIFICATION PURSUANT TO SECTION 302**

I, William O'Dowd IV, Chief Executive Officer of Dolphin Entertainment Inc. (the "Registrant"), certify that:

1. I have reviewed this Quarterly Report on Form 10-Q of the Registrant;

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: November 12, 2025 | /s/ William O'Dowd IV |
|  | William O'Dowd IV |
|  | Chief Executive Officer |

---

## Exhibit 31.2

**Exhibit 31.2**

**PRINCIPAL FINANCIAL OFFICER**

**CERTIFICATION PURSUANT TO SECTION 302**

I, Mirta A Negrini, Chief Financial Officer of Dolphin Entertainment Inc. (the "Registrant"), certify that:

1. I have reviewed this Quarterly Report on Form 10-Q of the Registrant;

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: November 12, 2025 | /s/ Mirta A Negrini |
|  | Mirta A Negrini |
|  | Chief Financial Officer |

---

## Exhibit 32.1

**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 the accompanying Quarterly Report of Dolphin Entertainment, Inc. (the "Company") on Form 10-Q for the quarter ended September 30, 2025, as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I, William O'Dowd IV, Chief Executive Officer of the Company, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, to the best of my knowledge, that:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(1) The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(2) The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

---

| | | |
|:---|:---|:---|
| Date: November 12, 2025 | By: | /s/ William O'Dowd IV |
|  |  | William O'Dowd IV |

---

## Exhibit 32.2

**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 the accompanying Quarterly Report of Dolphin Entertainment, Inc. (the "Company") on Form 10-Q for the quarter ended September 30, 2025, as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I, Mirta A Negrini, Chief Financial Officer of the Company, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, to the best of my knowledge, that:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(1) The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(2) The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

---

| | | |
|:---|:---|:---|
| Date: November 12, 2025 | By: | /s/ Mirta A Negrini |
|  |  | Mirta A Negrini |
|  |  | Chief Financial Officer |

---