XML 15 R7.htm IDEA: XBRL DOCUMENT v3.22.2.2
Condensed Consolidated Statements of Changes in Stockholders' Equity (Unaudited) - USD ($)
Common Stock [Member]
Common Class A [Member]
Common Stock [Member]
Common Class B [Member]
Members Equity [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
AOCI Attributable to Parent [Member]
Parent [Member]
Noncontrolling Interest [Member]
Total
Beginning balance, value at Dec. 31, 2020 $ 3,791,674 $ (4,826,335) $ 4,928 $ (1,029,733) $ 2,645,559 $ 1,615,826
Beginning balance, shares at Dec. 31, 2020              
Stock-based compensation $ 3 9,076,913 9,076,916 9,076,916
Stock-based compensation, shares 33,063                
Other comprehensive loss (32,914) (32,914) (32,914)
Net loss (13,811,974) (13,811,974) (273,450) (14,085,424)
Conversion of membership interests into shares of common stock $ 70 $ 70 (3,791,674) 3,791,534
Conversion of membership interests into shares of common stock, shares 700,000 700,000              
Issuance of common stock in initial public offering, net [1] $ 34 63,074,094 63,074,128 63,074,128
Issuance of common stock in initial public offering, net, shares 345,000                
Purchase of additional interest in Le Mans Esports Series Ltd. 1,584,892 1,584,892
Ending balance, value at Mar. 31, 2021 $ 107 $ 70 75,942,541 (18,638,309) (27,986) 57,276,423 3,957,001 61,233,424
Ending balance, shares at Mar. 31, 2021 1,078,063 700,000              
Beginning balance, value at Dec. 31, 2020 3,791,674 (4,826,335) 4,928 (1,029,733) 2,645,559 1,615,826
Beginning balance, shares at Dec. 31, 2020              
Net loss                 (26,704,996)
Ending balance, value at Sep. 30, 2021 $ 116 $ 70 75,411,554 (30,977,918) (636,376) 43,797,446 1,252,006 45,049,452
Ending balance, shares at Sep. 30, 2021 1,163,590 700,000              
Beginning balance, value at Mar. 31, 2021 $ 107 $ 70 75,942,541 (18,638,309) (27,986) 57,276,423 3,957,001 61,233,424
Beginning balance, shares at Mar. 31, 2021 1,078,063 700,000              
Stock-based compensation 116,274 116,274 116,274
Other comprehensive loss (70,809) (70,809) (70,809)
Net loss (5,780,094) (5,780,094) (180,849) (5,960,943)
Issuance of common stock to 704Games former minority shareholders $ 9 9 9
Issuance of common stock to Gaming Nation and Playfast, shares 85,527                
Purchase of 704Games minority interest (939,434) (939,434) (2,659,786) (3,599,220)
ACO Investment in Le Mans Esports Series Ltd. 234,754 234,754
Ending balance, value at Jun. 30, 2021 $ 116 $ 70 75,119,381 (24,418,403) (98,795) 50,602,369 1,351,120 51,953,489
Ending balance, shares at Jun. 30, 2021 1,163,590 700,000              
Stock-based compensation 292,173 292,173 292,173
Other comprehensive loss (537,581) (537,581) (537,581)
Net loss         (6,559,515)   (6,559,515) (99,114) (6,658,629)
Ending balance, value at Sep. 30, 2021 $ 116 $ 70 75,411,554 (30,977,918) (636,376) 43,797,446 1,252,006 45,049,452
Ending balance, shares at Sep. 30, 2021 1,163,590 700,000              
Beginning balance, value at Dec. 31, 2021 $ 116 $ 70 75,652,853 (37,988,326) (945,375) 36,719,338 1,262,665 37,982,003
Beginning balance, shares at Dec. 31, 2021 1,163,590 700,000              
Stock-based compensation   353,030 353,030 353,030
Stock-based compensation, shares 3,769                
Other comprehensive loss   (125,245) (125,245) (59,293) (184,538)
Net loss (15,137,617) (15,137,617) (829,428) (15,967,045)
Ending balance, value at Mar. 31, 2022 $ 116 $ 70 76,005,883 (53,125,943) (1,070,620) 21,809,506 373,944 22,183,450
Ending balance, shares at Mar. 31, 2022 1,167,359 700,000              
Beginning balance, value at Dec. 31, 2021 $ 116 $ 70 75,652,853 (37,988,326) (945,375) 36,719,338 1,262,665 37,982,003
Beginning balance, shares at Dec. 31, 2021 1,163,590 700,000              
Net loss                 (31,991,431)
Ending balance, value at Sep. 30, 2022 $ 116 $ 70 76,473,168 (69,046,523) (709,414) 6,717,417 231,440 6,948,857
Ending balance, shares at Sep. 30, 2022 1,167,359 700,000              
Beginning balance, value at Mar. 31, 2022 $ 116 $ 70 76,005,883 (53,125,943) (1,070,620) 21,809,506 373,944 22,183,450
Beginning balance, shares at Mar. 31, 2022 1,167,359 700,000              
Stock-based compensation   238,573 238,573 238,573
Other comprehensive loss   136,976 136,976 (57,849) 79,127
Net loss (7,405,296) (7,405,296) (82,375) (7,487,671)
Ending balance, value at Jun. 30, 2022 $ 116 $ 70 76,244,456 (60,531,239) (933,644) 14,779,759 233,720 15,013,479
Ending balance, shares at Jun. 30, 2022 1,167,359 700,000              
Stock-based compensation     228,712 228,712 228,712
Other comprehensive loss     224,230 224,230 19,151 243,381
Net loss   (8,515,284) (8,515,284) (21,431) (8,536,715)
Ending balance, value at Sep. 30, 2022 $ 116 $ 70 $ 76,473,168 $ (69,046,523) $ (709,414) $ 6,717,417 $ 231,440 $ 6,948,857
Ending balance, shares at Sep. 30, 2022 1,167,359 700,000