Form 10-Q - Quarterly report [Sections 13 or 15(d)]

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 March 31, 2024

☐ 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

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	☐
Non-accelerated filer	☒	Smaller reporting company	☒
		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 18,954,912 as of May 13, 2024.

TABLE OF CONTENTS

		Page
PART I — FINANCIAL INFORMATION

ITEM 1.	FINANCIAL STATEMENTS	1

	Condensed Consolidated Balance Sheets as of March 31, 2024 and December 31, 2023 (unaudited)	1
	Condensed Consolidated Statements of Operations for the three months ended March 31, 2024 and 2023 (unaudited)	3
	Condensed Consolidated Statements of Cash Flows for the three months ended March 31, 2024 and 2023 (unaudited)	4
	Consolidated Statements of Changes in Stockholders’ Equity for the three months ended March 31, 2024 and 2023 (unaudited)	6
	Notes to Unaudited Condensed Consolidated Financial Statements	7

ITEM 2.	MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS	19

ITEM 4.	CONTROLS AND PROCEDURES	27

PART II — OTHER INFORMATION

ITEM 1.	LEGAL PROCEEDINGS	28

ITEM 1A.	RISK FACTORS	28

ITEM 2.	UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS	28

ITEM 3.	DEFAULTS UPON SENIOR SECURITIES	28

ITEM 4	MINE SAFETY DISCLOSURES	28

ITEM 5.	OTHER INFORMATION	28

ITEM 6.	EXHIBITS	29

SIGNATURES		30

PART I — FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

DOLPHIN ENTERTAINMENT, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)


	March 31, 2024		December 31, 2023
ASSETS
Current
Cash and cash equivalents	$	6,384,459	$	6,432,731
Restricted cash		1,127,960		1,127,960
Accounts receivable:
Trade, net of allowance of $1,679,972 and $1,456,752, respectively		8,954,785		5,817,615
Other receivables		5,045,671		6,643,960
Other current assets		737,646		701,335
Total current assets		22,250,521		20,723,601

Capitalized production costs, net		529,215		2,295,275
Employee receivable		844,085		796,085
Right-of-use asset		5,149,182		5,599,736
Goodwill		25,220,085		25,220,085
Intangible assets, net		10,678,817		11,209,664
Property, equipment and leasehold improvements, net		171,968		194,223
Other long-term assets		216,305		216,305
Total Assets	$	65,060,178	$	66,254,974

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)


	March 31, 2024			December 31, 2023
LIABILITIES
Current
Accounts payable	$	2,215,312		$	6,892,349
Term loan, current portion		1,022,228			980,651
Revolving line of credit		400,000			400,000
Notes payable, current portion		3,500,000			3,500,000
Accrued interest – related party		1,629,574			1,718,009
Accrued compensation – related party		2,625,000			2,625,000
Lease liability, current portion		2,085,331			2,192,213
Deferred revenue		988,056			1,451,709
Other current liabilities		11,270,739			7,694,114
Total current liabilities		25,736,240			27,454,045

Term loan, noncurrent portion		4,222,270			4,501,963
Notes payable		3,380,000			3,380,000
Convertible notes payable		5,100,000			5,100,000
Convertible note payable at fair value		330,000			355,000
Loan from related party		2,007,873			1,107,873
Lease liability		3,666,840			4,068,642
Deferred tax liability		330,232			306,691
Warrant liability		—			5,000
Other noncurrent liabilities		18,915			18,915
Total Liabilities		44,792,370			46,298,129

Commitments and contingencies (Note 16)

STOCKHOLDERS’ EQUITY
Preferred Stock, Series C, $0.001 par value, 50,000 shares authorized, 50,000 shares issued and outstanding at March 31, 2024 and December 31, 2023		1,000			1,000
Common stock, $0.015 par value, 200,000,000 shares authorized, 18,664,453 and 18,219,531 shares issued and outstanding at March 31, 2024 and December 31, 2023, respectively		279,967			273,293
Additional paid-in capital		153,924,812			153,293,756
Accumulated deficit		(133,937,971	)		(133,611,204	)
Total Stockholders’ Equity		20,267,808			19,956,845
Total Liabilities and Stockholders’ Equity	$	65,060,178		$	66,254,974

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 March 31,
	2024			2023

Revenues	$	15,235,892		$	9,891,421

Expenses:
Direct costs		2,319,227			218,896
Payroll and benefits		9,574,251			9,054,730
Selling, general and administrative		1,976,990			1,871,937
Depreciation and amortization		553,103			533,096
Change in fair value of contingent consideration		—			15,485
Legal and professional		647,781			763,277
Total expenses		15,071,352			12,457,421

Income (loss) from operations		164,540			(2,566,000	)

Other (expenses) income:
Change in fair value of convertible note		25,000			(10,444	)
Change in fair value of warrants		5,000			—
Interest income		5,869			102,017
Interest expense		(503,637	)		(355,870	)
Total other (expenses) income, net		(467,768	)		(264,297	)

Loss before income taxes and equity in losses of unconsolidated affiliates		(303,228	)		(2,830,297	)

Income tax expense		(23,539	)		(27,098	)

Net loss before equity in losses of unconsolidated affiliates		(326,767	)		(2,857,395	)

Equity in losses of unconsolidated affiliates		—			(111,925	)

Net loss	$	(326,767	)	$	(2,969,320	)

Loss per share:
Basic	$	(0.02	)	$	(0.23	)
Diluted	$	(0.02	)	$	(0.23	)

Weighted average number of shares outstanding:
Basic		18,477,825			12,640,285
Diluted		18,605,702			12,640,285

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)


	Three Months Ended March 31,
	2024			2023
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss	$	(326,767	)	$	(2,969,320	)
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization		553,103			533,096
Share-based compensation		105,761			74,641
Share-based consulting fees		36,769			—
Amortization of capitalized production costs		1,766,060			—
Equity in losses of unconsolidated affiliates		—			111,925
Change in allowance for credit losses		204,021			75,779
Change in fair value of contingent consideration		—			15,485
Change in fair value of warrants		(5,000	)		—
Change in fair value of convertible notes		(25,000	)		10,444
Deferred income tax expense, net		23,539			27,098
Debt origination costs amortization		4,206			—
Changes in operating assets and liabilities:
Accounts receivable, trade and other		(1,742,902	)		2,291,361
Other current assets		(36,311	)		(277,602	)
Capitalized production costs		—			(5,000	)
Other long-term assets and employee receivable		(48,000	)		(48,000	)
Deferred revenue		(463,653	)		451,821
Accounts payable		(4,677,036	)		(1,136,175	)
Accrued interest – related party		111,565			92,043
Other current liabilities		3,576,625			(641,532	)
Lease liability		(40,209	)		(30,886	)
Net cash used in operating activities		(983,229	)		(1,424,822	)

CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from equity line of credit agreement		495,200			529,450
Proceeds from convertible notes payable		—			800,000
Repayment of term loan		(242,322	)		(102,308	)
Proceeds from related party notes payable		900,000			2,215,000
Repayment of notes payable		—			(28,639	)
Payment of interest to related party		(200,000	)		(200,000	)
Principal payments on finance leases		(17,921	)		—
Net cash provided by financing activities		934,957			3,213,503

Net (decrease) increase in cash and cash equivalents and restricted cash		(48,272	)		1,788,681
Cash and cash equivalents and restricted cash, beginning of period		7,560,691			7,197,849
Cash and cash equivalents and restricted cash, end of period	$	7,512,419		$	8,986,530

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)


	Three Months Ended March 31,
	2024		2023
SUPPLEMENTAL DISCLOSURES OF CASH FLOWS INFORMATION:
Interest paid	$	562,072	$	434,548
Lease liabilities arising from obtaining right-of-use assets.	$	50,666	$	—

SUPPLEMENTAL DISCLOSURES OF NON-CASH INVESTING AND FINANCING ACTIVITIES:
Employee compensation paid in shares of common stock	$	105,761	$	74,641
Consulting services paid in shares of common stock	$	36,769	$	—

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:

	Three Months Ended March 31,
	2024		2023

Cash and cash equivalents	$	6,384,459	$	7,858,570
Restricted cash		1,127,960		1,127,960
Total cash, cash equivalents and restricted cash shown in the condensed consolidated statement of cash flows	$	7,512,419	$	8,986,530

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 months ended March 31, 2024

	Preferred Stock				Common Stock				Additional Paid-In		Accumulated			Total Stockholders’
	Shares		Amount		Shares		Amount		Capitol		Deficit			Equity
Balance December 31, 2023		50,000	$	1,000		18,219,531	$	273,293	$	153,293,756	$	(133,611,204	)	$	19,956,845
Net loss for the three months ended March 31, 2024		—		—		—		—		—		(326,767	)		(326,767	)
Issuance of shares to Lincoln Park Capital LLC		—		—		350,000		5,250		489,950		—			495,200
Share-based compensation		—		—		—		—		4,884		—			4,884
Issuance of shares related to employment agreements		—		—		69,922		1,049		99,828		—			100,877
Issuance of shares related to services received		—		—		25,000		375		36,394		—			36,769
Balance March 31, 2024		50,000	$	1,000		18,664,453	$	279,967	$	153,924,812	$	(133,937,971	)	$	20,267,808

For the three months ended March 31, 2023

		Preferred Stock				Common Stock				Additional Paid-In		Accumulated			Total Stockholders’
		Shares		Amount		Shares		Amount		Capital		Deficit			Equity
Balance December 31, 2022		50,000	$	1,000		12,340,664	$	185,110	$	143,119,461	$	(109,214,479	)	$	34,091,092
Net loss for the three months ended March 31, 2023		—		—		—		—		—		(2,969,320	)		(2,969,320	)
Issuance of shares to Lincoln Park Capital LLC		—		—		250,000		3,750		525,700		—			529,450
Issuance of shares related to employment agreements		—		—		36,672		550		74,091		—			74,641
Balance March 31, 2023		50,000	$	1,000		12,627,336	$	189,410	$	143,719,252	$	(112,183,799	)	$	31,725,863

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 “Company,” “Dolphin,” “we,” “us” or “our”), is a leading independent entertainment marketing and production company. Through its subsidiaries 42West LLC (“42West”) including BHI Communications Inc (“BHI”) that merged with 42West effective January 1, 2024, The Door Marketing Group, LLC (“The Door”), Shore Fire Media, Ltd (“Shore Fire”), Viewpoint Computer Animation Incorporated (“Viewpoint), The Digital Dept., LLC (“The Digital Dept.”) formerly known as Socialyte, LLC (“Socialyte”) and Be Social Public Relations LLC (“Be Social”) that merged effective January 1, 2024 and Special Projects LLC (“Special Projects”), 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 and lifestyle industries.

42West (Film and Television, Gaming), Shore Fire (Music), and The Door (Culinary, Hospitality, Lifestyle) are each recognized global PR and marketing leaders for the industries they serve. Viewpoint adds full-service creative branding and production capabilities to the marketing group. The Digital Dept. (formerly, Socialyte and Be Social), provides influencer marketing capabilities through divisions dedicated to influencer talent management, brand campaign strategy and execution, and influencer event ideation and production. 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.

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. (“Dolphin Films”), Dolphin SB Productions LLC, Dolphin Max Steel Holdings, LLC, Dolphin JB Believe Financing, LLC, Dolphin JOAT Productions, LLC, 42West, The Door, Viewpoint, Shore Fire, The Digital Dept. and Special Projects. 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.S. GAAP”) for interim financial information and the instructions to Form 10-Q under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), 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 March 31, 2024, and its results of operations and cash flows for the three months ended March 31, 2024 and 2023. All significant inter-company balances and transactions have been eliminated from the condensed consolidated financial statements. Operating results for the three months ended March 31, 2024 are not necessarily indicative of the results that may be expected for the full year ending December 31, 2024. The condensed consolidated balance sheet as of December 31, 2023 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, 2023.

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.

Recent Accounting Pronouncements

Accounting Guidance Not Yet Adopted

In December 2023, the FASB issued new guidance on income tax disclosures (ASU 2023-09, “Income Taxes (Topic 740): Improvements to Income Tax Disclosures”). Among other requirements, this update adds specific disclosure requirements for income taxes, including: (1) disclosing specific categories in the rate reconciliation and (2) providing additional information for reconciling items that meet quantitative thresholds. The guidance is effective for fiscal years beginning after December 15, 2024, including interim periods within those fiscal years. Early adoption is permitted. The Company is in the process of evaluating the impact of the adoption of ASU 2023-09 on the Company’s condensed consolidated financial statements and disclosures.

In November 2023, the FASB issued new guidance on segment reporting (ASU 2023-08, “Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures”). The amendments in the ASU are intended to improve reportable segment disclosure requirements primarily through enhanced disclosures about significant segment expenses. The guidance is effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024. Early adoption is permitted. The Company is in the process of evaluating the impact of the adoption of ASU 2023-08 on the Company’s condensed consolidated financial statements and disclosures.

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 12.

Entertainment Publicity and Marketing

The Entertainment Publicity and Marketing (“EPM”) 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. Fees are generally recognized on a straight-line or monthly basis, as the services are consumed by our clients, which approximates the proportional performance on such contracts.

We also enter into management agreements with a roster of social media influencers and are paid a percentage of the revenue earned by the social media influencer. 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 (“CPD”) 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 or web series 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 right 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.

In June 2022, the Company entered into an agreement with IMAX Corporation (“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. On April 25, 2023, IMAX entered into an acquisition agreement with Amazon Content Services, LLC (the “Amazon Agreement”) for the distribution rights of The Blue Angels. During the three months ended March 31, 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 three months ended March 31, 2023, were no revenues recognized from the content licensing arrangement.

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


	For the Three Months Ended March 31,
	2024		2023

Entertainment publicity and marketing	$	11,814,751	$	9,891,421
Content production		3,421,141		—
Total Revenues	$	15,235,892	$	9,891,421

Contract Balances

The opening and closing balances of our contract liability balances from contracts with customers as of March 31, 2024 and December 31, 2023 were as follows:


	Contract Liabilities
Balance as of December 31, 2023	$	1,451,709
Balance as of March 31, 2024		988,056
Change	$	463,653

Contract liabilities are recorded when the Company receives advance payments from customers for public relations projects or as deposits for promotional or brand-support video projects. Once the work is performed or the projects are delivered to the customer, the contract liabilities are deemed earned and recorded as revenue. Advance payments received are generally for short duration and are recognized once the performance obligation of the contract is met.

Revenues for the three months ended March 31, 2024 and 2023 include the following:


	Three Months Ended March 31,
		2024		2023

Amounts included in the beginning of year contract liability balance	$	1,008,544	$	689,017

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 March 31, 2024, the Company had a balance of $25,220,085 of goodwill on its condensed consolidated balance sheet resulting from its acquisitions of 42West, The Door, Viewpoint, Shore Fire, The Digital Dept. and Special Projects. All of the Company’s goodwill is related to the entertainment, publicity and marketing segment.

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 months ended March 31, 2024, that would require the Company to reassess goodwill for impairment outside of its regular annual impairment test.

Intangible Assets

Finite-lived intangible assets consisted of the following as of March 31, 2024 and December 31, 2023:

Schedule of intangible assets
	March 31, 2024						December 31, 2023
		Gross Carrying Amount		Accumulated Amortization		Net Carrying Amount		Carrying Amount		Accumulated Amortization		Net Carrying Amount
Intangible assets subject to amortization:
Customer relationships	$	16,512,388	$	7,854,321	$	8,658,067	$	16,512,387	$	7,445,973	$	9,066,414
Trademarks and trade names		4,928,583		2,907,833		2,020,750		4,928,583		2,785,333		2,142,250
Non-compete agreements		690,000		690,000		—		690,000		690,000		—
	$	22,130,971	$	11,452,154	$	10,678,817	$	22,130,970	$	10,921,306	$	11,209,664

Amortization expense associated with the Company’s intangible assets was $530,848 and $505,840 for the three months ended March 31, 2024 and 2023, respectively.

Amortization expense related to intangible assets for the remainder of 2024 and thereafter is as follows:

Schedule of amortization expense
	2024	$	1,592,542
	2025		1,986,973
	2026		1,849,969
	2027		1,212,088
	2028		906,162
	Thereafter		3,131,083
	Total	$	10,678,817

NOTE 4 —ACQUISITIONS

Business Acquisitions

Special Projects Media LLC

On October 2, 2023, (the “Special Projects Closing Date”), the Company acquired all of the issued and outstanding membership interests of Special Projects Media LLC, a New York limited liability company (“Special Projects”), pursuant to a membership interest purchase agreement (the “Special Projects Purchase Agreement”) between the Company and Andrea Oliveri, Nicole Vecchiarelli, Foxglove Corp and Alexandra Alonso (“Special Projects Sellers”). Special Projects is a talent booking and events agency that elevates media, fashion, and lifestyle brands. Special Projects has headquarters in New York and Los Angeles.

The total consideration paid by the Company in connection with the acquisition of Special Projects was approximately $10.2 million, which is subject to adjustments based on a customary post-closing cash consideration adjustment. On the Special Projects Closing Date, the Company paid the Sellers $5,000,000 million cash and issued the Sellers 2,500,000 shares of the Company’s common stock. The Company partially financed the cash portion of the consideration with the Refinancing Transaction described in Note 6.

As part of the Special Projects Purchase Agreement, the Company entered into employment agreements with Andrea Oliveri and Nicole Vecchiarelli, each for a period of four years.

The following table summarizes the fair value of the consideration transferred:


Cash paid to sellers at closing	$	5,000,000
Working capital and excess cash adjustment		704,389
Fair value of common stock issued to the Special Projects Sellers		4,525,000
Fair value of the consideration transferred	$	10,229,389

The following table summarizes the fair values of the assets acquired and liabilities assumed by the acquisition of Special Projects on the Special Projects Closing Date. Amounts in the table are estimates that may change, as described below. The measurement period of the Special Projects acquisition concludes on October 2, 2024. There were no measurement period adjustments from the Special Projects Closing Date through March 31, 2024.


	October 2, 2023
Cash	$	521,821
Accounts receivable		1,155,871
Other current assets		11,338
Right-of-use asset		90,803
Other assets		30,453
Intangibles		3,740,000
Total identifiable assets acquired		5,550,286

Accrued payable		(764,641	)
Accrued expenses and other current liabilities		(15,000	)
Lease liability		(90,803	)
Deferred revenue		(30,000	)
Total liabilities assumed		(900,444	)
Net identifiable liabilities acquired		4,649,842
Goodwill		5,579,547
Fair value of the consideration transferred	$	10,229,389

Unaudited Pro Forma Consolidated Statements of Operations

The following presents the unaudited pro forma consolidated operations as if Special Projects had been acquired on January 1, 2023:


	Three Months Ended March 31, 2023
Revenue	$	10,615,460
Net Loss	$	(2,707,940	)

The pro forma amounts for 2023 have been calculated after applying the Company’s accounting policies and adjusting the results of the acquisition to reflect (a) the amortization that would have been charged, assuming the intangible assets resulting from the acquisition had been recorded on January 1, 2023, (b) include interest expense on the Bank United term loan (see Note 6) in the amount of $60,967 for the three months ended March 31, 2023 and (c) eliminate $111,373 of revenue and expenses related to work performed by Special Projects for Dolphin.

The impact of the acquisition of Special Projects on the Company’s actual results for periods following the acquisition may differ significantly from that reflected in this unaudited pro forma information for a number of reasons. As a result, this unaudited pro forma information is not necessarily indicative of what the combined company’s financial condition or results of operations would have been had the acquisition been completed on January 1, 2023, as provided in this pro forma financial information. In addition, the pro forma financial information does not purport to project the future financial condition and results of operations of the combined company.

NOTE 5 — OTHER CURRENT LIABILITIES

Other current liabilities consisted of the following:

Schedule of other liabilities
	March 31,		December 31,
	2024		2023
Accrued funding under Max Steel production agreement	$	620,000	$	620,000
Accrued audit, legal and other professional fees		203,647		310,797
Accrued commissions		421,720		697,106
Accrued bonuses		729,293		971,276
Talent liability		5,037,025		2,983,577
Accumulated customer deposits		2,541,434		432,552
Other		1,717,620		1,678,806
	$	11,270,739	$	7,694,114

NOTE 6 — DEBT

Total debt of the Company was as follows as of March 31, 2024 and December 31, 2023:

Schedule of debt
Debt Type	March 31, 2024			December 31, 2023
Convertible notes payable	$	5,100,000		$	5,100,000
Convertible note payable - fair value option		330,000			355,000
Nonconvertible promissory notes		3,880,000			3,880,000
Nonconvertible promissory note – Socialyte		3,000,000			3,000,000
Loans from related party		2,007,873			1,107,873
Revolving line of credit		400,000			400,000
Term loan, net of debt issuance costs		5,244,498			5,482,614
Total debt	$	19,962,371		$	19,325,487
Less current portion of debt		(4,922,228	)		(4,880,651	)
Noncurrent portion of debt	$	15,040,143		$	14,444,836

The table below details the maturity dates of the principal amounts for the Company’s debt as of March 31, 2024:


Debt Type	Maturity Date	2024		2025		2026		2027		2028		Thereafter
Convertible notes payable	Between October 2026 and March 2030	$	—	$	—	$	1,750,000	$	3,350,000	$	—	$	500,000
Nonconvertible promissory notes	Ranging between November 2024 and March 2029		500,000		750,000		—		—		2,215,000		1,315,000
Nonconvertible promissory note - Socialyte	June and September 2023 (A)		3,000,000		—		—		—		—		—
Revolving line of credit	September 2024		400,000		—		—		—		—		—
Term loan	September 2028		755,151		1,083,866		1,176,307		1,276,631		1,028,244		—
Loans from related party	December 2026		—		—		1,107,873		—		—		—
		$	4,655,151	$	1,833,866	$	4,034,180	$	4,626,631	$	3,243,244	$	1,815,000

(A)

As discussed below, 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, on June 30, 2023, the Company deferred these installment payments until the final post-closing working capital adjustment is agreed upon with the Socialyte Seller.

Convertible Notes Payable

As of March 31, 2024, the Company has ten convertible notes payable outstanding. The convertible notes payable bear interest at a rate of 10% per annum, with initial maturity dates ranging between the second anniversary and the sixth anniversary of their respective issuances. The balance of each convertible note payable and any accrued interest may be converted at the noteholder’s option at any time at a purchase price based on a 90-day average closing market price per share of the common stock. Three of the convertible notes payable may not be converted at a price less than $2.50 per share, four of the convertible notes payable may not be converted at a price less than $2.00 per share, and three of the convertible notes payable may not be converted at a price less than $1.00 per share. As of both March 31, 2024 and December 31, 2023, the principal balance of the convertible notes payable of $5,100,000 was recorded in noncurrent liabilities under the caption “Convertible Notes Payable” on the Company’s condensed consolidated balance sheets.

The Company recorded interest expense related to these convertible notes payable of $127,750 and $144,556 during the three months ended March 31, 2024 and 2023, respectively. In addition, the Company made cash interest payments amounting to $127,750 and $137,597 during the three months ended March 31, 2024 and 2023, respectively, related to the convertible notes payable.

Convertible Note Payable at Fair Value

The Company had one convertible promissory note outstanding with aggregate principal amount of $500,000 as of March 31, 2024 for which it 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, the Company records the fair value of the convertible promissory note with any changes in the fair value recorded in the condensed consolidated statements of operations.

The Company had a balance of $330,000 and $355,000 in noncurrent liabilities as of March 31, 2024 and December 31, 2023, respectively, on its condensed consolidated balance sheets related to the convertible promissory note payable measured at fair value.

The Company recorded a gain in fair value of $25,000 and a loss in fair value of $10,444 for the three months ended March 31, 2024 and 2023, respectively, on its condensed consolidated statements of operations related to this convertible promissory note at fair value.

The Company recorded interest expense related to this convertible promissory note payable at fair value of $9,863 for both the three months ended March 31, 2024 and 2023. In addition, the Company made cash interest payments amounting to $9,863 for both the three months ended March 31, 2024 and 2023, related to the convertible promissory note at fair value.

Nonconvertible Promissory Notes

As of March 31, 2024, the Company has outstanding unsecured nonconvertible promissory notes in the aggregate amount of $3,880,000, which bear interest at a rate of 10% per annum and mature between November 2024 and March 2029.

As of both March 31, 2024 and December 31, 2023, the Company had a balance of $500,000, respectively, net of debt discounts recorded as current liabilities and $3,380,000, 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 $97,000 and $56,585 for the three months ended March 31, 2024 and 2023, respectively. The Company made interest payments of $97,000 and $34,264 during the three months ended March 31, 2024 and 2023, respectively, related to the nonconvertible promissory notes.

Nonconvertible unsecured promissory note - Socialyte Promissory Note

In connection with the purchase agreement with Socialyte (“Socialyte Purchase Agreement”), the Company entered into a promissory note with Socialyte (“the Socialyte Promissory Note”) 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, on June 30, 2023, the Company deferred these installment payments until the final post-closing working capital adjustment is agreed upon with the Socialyte Seller.

The Company recorded interest expense related to this Socialyte Promissory Note of $30,000 for the three months ended March 31, 2024. No interest payments were made during the three months ended March 31, 2024 and 2023, related to the Socialyte Promissory Note.

BankUnited Loan Agreement

The Company entered into a loan agreement with BankUnited (“BankUnited Loan Agreement”), which includes: (i) $5,800,000 secured term loan (“BKU Term Loan”), (ii) $750,000 of a secured revolving line of credit (“BKU Line of Credit”), and (iii) $400,000 Commercial Card (“BKU Commercial Card”). The BankUnited Loan Agreement refinanced the Company’s previous credit facility with BankProv.

The 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 an 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.

Interest on the BKU Term Loan accrues at 8.10% fixed rate per annum. Principal and interest on the BKU Term Loan shall be payable on a monthly basis based on a 5-year amortization. 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.

The BankUnited Credit Facility contains financial covenants tested semi-annually 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 $1,500,000.

As of March 31, 2024 and December 31, 2023, the Company had a balance of $5,244,498 and $5,482,614 of principal outstanding under the BKU Term Loan, respectively, net of debt issuance costs of $75,701 and $79,907, respectively. As of March 31, 2024 and December 31, 2023, the Company had a balance of $400,000 of principal outstanding under the BKU Line of Credit.

Amortization of debt origination costs under the BKU Credit Facility is included as a component of interest expense in the condensed consolidated statements of operations and amounted to approximately $4,206 for the three months ended March 31, 2024.

During the three months ended March 31, 2024, the Company did not use the BKU Commercial Card.

NOTE 7 — LOANS FROM RELATED PARTY

The Company issued Dolphin Entertainment, LLC (“DE LLC”), an entity wholly owned by the Company’s Chief Executive Officer, William O’Dowd (the “CEO”), a promissory note (the “DE LLC Note”) which matures on December 31, 2026.

As of both March 31, 2024 and December 31, 2023, the Company had a principal balance of $1,107,873, and accrued interest amounted to $105,044 and $277,423 as of March 31, 2024 and December 31, 2023, respectively. For both the three months ended March 31, 2024 and 2023, the Company did not repay any principal balance on the DE LLC Note. During each of the three months ended March 31, 2024 and 2023, the Company made cash interest payments in the amount of $200,000 each, related to the DE LLC Note.

On January 16, 2024, the Company issued a nonconvertible promissory note to Mr. Donald Scott Mock, brother of Mr. O’Dowd in the amount of $900,000 and received proceeds of $900,000. The promissory note bears interest at a rate of 10% per annum and matures on January 16, 2029. As of March 31, 2024, the Company had a principal balance of $900,000, and accrued interest of $18,500.

The Company recorded interest expense of $46,121 and $27,317 for the three months ended March 31, 2024 and 2023, respectively, related to these loans from related party. The Company did not make any cash payments during the three months ended March 31, 2023, related to these loans from related party.

NOTE 8 — FAIR VALUE MEASUREMENTS

The Company’s non-financial assets measured at fair value on a nonrecurring basis include goodwill and 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:


	Level in	March 31, 2024				December 31, 2023
	Fair Value	Carrying		Fair		Carrying		Fair
	Hierarchy	Amount		Value		Amount		Value
Assets:
Cash and cash equivalents	1	$	6,384,459	$	6,384,459	$	6,432,731	$	6,432,731
Restricted cash	1		1,127,960		1,127,960		1,127,960		1,127,960

Liabilities:
Convertible notes payable	3	$	5,100,000	$	4,737,000	$	5,100,000	$	4,875,000
Convertible note payable at fair value	3		330,000		330,000		355,000		355,000
Warrant liability	3		—		—		5,000		5,000

Convertible notes payable

As of March 31, 2024, the Company has ten outstanding convertible notes payable with aggregate principal amount of $5,100,000. See Note 6 for further information on the terms of these convertible notes.


		March 31, 2024				December 31, 2023
	Level	Carrying Amount		Fair Value		Carrying Amount		Fair Value

10% convertible notes due in October 2026	3	$	800,000	$	800,000	$	800,000	$	817,000
10% convertible notes due in November 2026	3		300,000		277,000		300,000	$	285,000
10% convertible notes due in December 2026	3		650,000		634,000		650,000	$	649,000
10% convertible notes due in January 2027	3		800,000		808,000		800,000	$	821,000
10% convertible notes due in June 2027	3		150,000		134,000		150,000		140,000
10% convertible notes due in August 2027	3		2,000,000		1,744,000		2,000,000	$	1,808,000
10% convertible notes due in September 2027	3		400,000		340,000		400,000	$	355,000
		$	5,100,000	$	4,737,000	$	5,100,000	$	4,875,000

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

Schedule of estimated fair value
Fair Value Assumption – Convertible Debt	March 31, 2024			December 31, 2023
Stock Price	$	1.46		$	1.71
Minimum Conversion Price	$	2.00 - 2.50		$	2.00 - 2.50
Annual Asset Volatility Estimate		70	%		80	%
Risk Free Discount Rate (based on U.S. government treasury obligation with a term similar to that of the convertible note)		4.35% - 5.37			3.95% - 5.01

Fair Value Option (“FVO”) Election – Convertible note payable and freestanding warrants

Convertible note payable, at fair value

As of March 31, 2024, the Company had one outstanding convertible note payable with a face value of $500,000 (the “March 4^th Note”), 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^th 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, 2023 to March 31, 2024:

Schedule of estimated fair value	March 4^th Note
Beginning fair value balance reported on the condensed consolidated balance sheet at December 31, 2023	$	355,000
(Gain) Loss on the change in fair value reported in the condensed consolidated statements of operations		(25,000	)
Ending fair value balance reported on the condensed consolidated balance sheet at March 31, 2024	$	330,000

The estimated fair value of the March 4^th Note as of March 31, 2024 and December 31, 2023, 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:


	March 31, 2024			December 31, 2023
Face value principal payable	$	500,000		$	500,000
Original conversion price	$	3.91		$	3.91
Value of common stock	$	1.46		$	1.71
Expected term (years)		5.93			6.16
Volatility		90	%		90	%
Risk free rate		4.21	%		4.41	%

Warrants

In connection with the March 4^th Note, the Company issued the Series I Warrants. The Series I Warrants are measured at fair value and categorized within Level 3 of the fair value hierarchy. The fair values of the Series I Warrants were nominal as of March 31, 2024 and December 31, 2023.

NOTE 9 — STOCKHOLDERS’ EQUITY

2022 Lincoln Park Transaction

On August 10, 2022, the Company entered into a purchase agreement (the “LP 2022 Purchase Agreement”) and a registration rights agreement (the “LP 2022 Registration Rights Agreement”) 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 months ended March 31, 2024, the Company sold 350,000 shares of its common stock, at prices ranging between $1.27 and $1.53 and received proceeds of $495,200. Subsequent to March 31, 2024, the Company sold 300,000 shares of Common Stock at prices ranging between $1.09 and $1.27 and received proceeds of $350,150.

During the three months ended March 31, 2023, the Company sold 250,000 shares of its common stock, at prices ranging between $1.88 and $2.27 and received proceeds of $529,450.

The Company evaluated the contract that includes the right to require Lincoln Park to purchase shares of its common stock in the future (“put right”) considering the guidance in ASC 815-40, “Derivatives and Hedging — Contracts on an Entity’s Own Equity” (“ASC 815-40”) and concluded that it is an equity-linked contract that does not qualify for equity classification, and therefore requires fair value accounting. The Company has analyzed the terms of the freestanding put right and has concluded that it has insignificant value as of March 31, 2024.

NOTE 10 — LOSS PER SHARE

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


	Three Months Ended March 31,
	2024			2023
Numerator
Net loss attributable to Dolphin Entertainment common stock shareholders and numerator for basic loss per share	$	(326,767	)	$	(2,969,320	)
Change in fair value of convertible notes payable		(25,000	)		—
Interest expense		9,863			—
Numerator for diluted loss per share	$	(341,904	)	$	(2,969,320	)

Denominator
Denominator for basic EPS - weighted-average shares		18,477,825			12,640,285
Effect of dilutive securities:
Convertible notes payable		127,877			—
Denominator for diluted EPS - adjusted weighted-average shares		18,605,702			12,640,285

Basic loss per share	$	(0.02	)	$	(0.23	)
Diluted loss per share	$	(0.02	)	$	(0.23	)

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.

One of the Company’s convertible notes payable, the warrants 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 months ended March 31, 2024 and 2023, the Company had a net loss and as such the two-class method is not presented.

For the three months ended March 31, 2024 potentially dilutive instruments including 3,581,213 shares of common stock issuable upon conversion of convertible notes payable and 20,000 shares of common stock issuable upon exercise of warrants were not included in the diluted loss per share as inclusion was considered to be antidilutive.

For the three months ended March 31, 2023 potentially dilutive instruments including 2,883,114 shares of Common Stock issuable upon conversion of convertible notes payable and 20,000 shares of common stock issuable upon exercise of warrants were not included in the diluted loss per share as inclusion was considered to be antidilutive.

NOTE 11 — 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 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 March 31, 2024 and December 31, 2023, the Company had accrued $2,625,000 of compensation as accrued compensation and has balances of $1,506,031 and $1,440,586, 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. The Company recorded interest expense related to the accrued compensation in the condensed consolidated statements of operations amounting to $65,445 and $64,726 for the three months ended March 31, 2024 and 2023, respectively. During the three months ended March 31, 2023, the Company made cash interest payments in the amount of $200,000 in connection with the accrued compensation to the CEO. During the three months ended March 31, 2024, the Company did not make cash interest payments in connection with the accrued compensation to the CEO.

The Company entered into the DE LLC Note with an entity wholly owned by our CEO and into a nonconvertible promissory note with our CEO’s brother. See Note 7 for further discussion.

NOTE 12 — SEGMENT INFORMATION

The Company operates in two reportable segments, Entertainment Publicity and Marketing Segment (“EPM”) and Content Production Segment (“CPD”).

•

The Entertainment Publicity and Marketing segment is composed of 42West, The Door, Viewpoint, Shore Fire, The Digital Dept and Special Projects. 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. During the three months ended March 31, 2024, BHI merged into 42West and Be Social and Socialyte merged to become The Digital Dept.

•

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 profitability measure employed by our chief operating decision maker for allocating resources to operating segments and assessing operating segment performance is operating income (loss) which is the same as Income (loss) from operations on the Company’s condensed consolidated statements of operations for the three months ended March 31, 2024 and 2023. Salaries and related expenses include salaries, bonuses, commissions and other incentive related expenses. Legal and professional expenses primarily include professional fees related to financial statement audits, legal, investor relations and other consulting services, which are engaged and managed by each of the segments. In addition, general and administrative expenses include rental expense and depreciation of property, equipment and leasehold improvements for properties occupied by corporate office employees. All segments follow the same accounting policies as those described in the Annual Report on Form 10-K for the year ended December 31, 2023.

In connection with the acquisitions of our wholly owned subsidiaries, the Company assigned $10,678,817 of intangible assets, net of accumulated amortization, and $25,220,085 of goodwill, as of March 31, 2024 to the EPM segment. Equity method investments during the three months ended March 31, 2023 are included within the EPM segment. There were no equity investments during the three months ended March 31, 2024.


	Three Months Ended March 31,
	2024			2023
Revenues:
EPM	$	11,814,751		$	9,891,421
CPD		3,421,141			—
Total	$	15,235,892		$	9,891,421

Segment Operating Income (Loss):
EPM	$	(391,865	)	$	(1,096,263	)
CPD		556,405			(1,469,737	)
Total operating income (loss)		164,540			(2,566,000	)
Interest expense, net		(497,768	)		(355,870	)
Other income (expenses), net		30,000			91,573
Loss before income taxes and equity in losses of unconsolidated affiliates	$	(303,228	)	$	(2,830,297	)


	As of March 31, 2024		As of December 31, 2023
Total assets:
EPM	$	57,467,923	$	62,908,337
CPD		7,592,255		3,346,637
Total	$	65,060,178	$	66,254,974

NOTE 13 — LEASES

The Company and its subsidiaries are party to various office leases with terms expiring at different dates through November 2027. 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 March 31, 2024		As of December 31, 2023
Assets
Right-of-use asset	$	4,986,688	$	5,469,743

Liabilities
Current
Lease liability	$	2,017,333	$	2,141,240

Noncurrent
Lease liability	$	3,568,120	$	3,986,787

Total operating lease liability	$	5,585,453	$	6,128,027

Schedule of finance lease
Finance Lease	As of March 31, 2024		As of December 31, 2023
Assets
Right-of-use asset	$	162,494	$	129,993

Liabilities
Current
Lease liability	$	67,998	$	50,973

Noncurrent
Lease liability	$	98,720	$	81,855

Total finance lease liability	$	166,718	$	132,828

The tables below show the lease income and expenses recorded in the condensed consolidated statements of operations incurred during the three months ended March 31, 2024 and 2023 for operating and financing leases, respectively.


		Three Months Ended March 31,
Operating Lease costs	Classification	2024			2023
Operating lease costs	Selling, general and administrative expenses	$	674,669		$	706,141
Sublease income	Selling, general and administrative expenses		(105,351	)		(107,270	)
Net operating lease costs		$	569,318		$	598,871

		Three Months Ended March 31,
Finance Lease costs	Classification	2024		2023
Amortization of right-of-use assets	Selling, general and administrative expenses	$	15,895	$	—
Interest on lease liability	Selling, general and administrative expenses		3,126		—
Total finance lease costs		$	19,021	$	—

Lease Payments

For the three months ended March 31, 2024 and 2023, the Company made payments in cash related to its operating leases in the amounts of $665,807 and $696,556, respectively.

Future minimum lease payments for leases for the remainder of 2024 and thereafter, were as follows:


Year		Operating Leases			Finance Leases
	2024	$	1,930,494		$	58,911
	2025		1,979,589			78,549
	2026		1,782,057			45,042
	2027		719,794			—
	2028		—			—
	Thereafter		—			—
	Total lease payments	$	6,411,934		$	182,502
	Less: Imputed interest		(826,481	)		(15,784	)
	Present value of lease liabilities	$	5,585,453		$	166,718

As of March 31, 2024, the Company’s weighted average remaining lease term on its operating and finance leases is 2.84 years and 1.93 years, respectively, and the Company’s weighted average discount rate is 8.87% and 8.46% related to its operating and finance leases, respectively.

NOTE 14 — COLLABORATIVE ARRANGEMENT

IMAX Co-Production Agreement

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 (“Blue Angels Agreement”). IMAX and Dolphin each agreed to fund 50% of the production budget. As of March 31, 2024, we had 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. During the three months ended March 31, 2024, IMAX delivered The Blue Angels to Amazon Content Services LLC and the Company recorded net revenues of $3,421,141 from the Amazon Agreement. On February 22, 2024, the Company received $777,905 from IMAX, as a first installment in connection with the Amazon Agreement.

The Blue Angels documentary motion picture will be released in theatres on May 17, 2024 and will begin streaming on Amazon Prime Video on May 23, 2024.

NOTE 15 — SHARE-BASED COMPENSATION

On June 29, 2017, the shareholders of the Company approved the Dolphin Digital Media, Inc. 2017 Equity Incentive Plan (the “2017 Plan”), allowing for 2,000,000 shares to be granted under the 2017 Plan. During the three months ended March 31, 2024, the Company granted Restricted Stock Units (“RSUs”) to certain employees under the 2017 Plan, as detailed in the table below. During the three months ended March 31, 2023, the Company did not issue any awards under the 2017 Plan.

The RSUs granted under the 2017 Plan to the Company’s employees vest in four equal installments on the following dates: March 15, 2024, June 15, 2024, September 15, 2024 and December 15, 2024. The Company recognized compensation expense for RSUs of $4,884 for the three months ended March 31, 2024, which is included in payroll and benefits in the condensed consolidated statements of operations. There was no share-based compensation recognized for the three months ended March 31, 2023. As of March 31, 2024, unrecognized compensation expense related to RSUs of approximately $15,000 is expected to be recognized over a weighted-average period of 0.71 years.

The following table sets forth the activity for the RSUs:

Schedule of RSUs		Number of Shares			Weighted Average Grant Date Fair Value
	Outstanding (nonvested), December 31, 2023		—		$	—
	Granted		13,568			1.44
	Forfeited		—			—
	Vested		(3,392	)		1.44
	Outstanding (nonvested), March 31, 2024		10,176		$	1.44

NOTE 16 — COMMITMENTS AND CONTINGENCIES

Litigation

The Company may be subject to legal proceedings, claims, and liabilities that arise in the ordinary course of business. The Company is not aware of any pending litigation as of the date of this report and, therefore, 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.

NOTE 17 — SUBSEQUENT EVENTS

On April 29, 2024, the Company issued a nonconvertible promissory note to its CEO in the amount of $1 million and received $1 million. The nonconvertible promissory note bears interest at a rate of 10% per annum and matures on April 29, 2029.

On May 1, 2024, JDDC Elemental LLC (“Midnight Theatre”) issued an unsecured convertible promissory note to the Company with an aggregate principal of $550,000, with a ten percent (10%) per annum simple coupon rate, which has a maturity of November 1, 2024.

On May 14, 2024, the Company entered into an agreement with the sellers of Special Projects to amend the Special Projects Purchase Agreement to revise the working capital mechanism to provide that the working capital surplus, as defined in the Special Projects Purchase Agreement, plus a ten percent premium be paid to the sellers of Special Projects by issuing 714,578 shares of its common stock on May 15, 2024.

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

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, Shore Fire and The Door, we provide expert strategic marketing and publicity services to many of the top brands, both individual and corporate, in the entertainment and hospitality industries. 42West (Film and Television, Gaming), Shore Fire (Music), and The Door (Culinary, Hospitality, Lifestyle) are each recognized global PR and marketing leaders for the industries they serve. Viewpoint adds full-service creative branding and production capabilities to our marketing group. 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. 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.

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, such as public relations companies in new and distinct entertainment verticals, can create synergistic opportunities and bolster profits and cash flow. We have identified potential acquisition targets and are in various stages of discussion with such targets. We completed the Special Projects acquisition during 2023 (discussed below), and intend to complete at least one acquisition during 2024, but there is no assurance that we will be successful in doing so, whether in 2024 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 additional investments during 2024, but there is no assurance that we will be successful in doing so, whether in 2024 or at all.

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, non-cash changes in fair value of liabilities, costs directly relating to our acquisitions, and gains or losses on extinguishment of debt and disposal of fixed assets.

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, Viewpoint, The Digital Dept. and Special Projects, and provides clients with diversified services, including public relations, entertainment content marketing, strategic communications, influencer marketing, celebrity booking and live event production, creative branding, and the production of promotional video content. The content production segment is composed of Dolphin Films, Inc. (“Dolphin Films”) and Dolphin Digital Studios, which produce and distribute feature films and digital content.

Entertainment Publicity and Marketing

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 six 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, (viii) curating and booking celebrities for live events; and (ix) content production of marketing materials on a project contract basis. 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:

•

Talent – 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.

•

Entertainment Marketing and Brand Strategy – 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. We expect that increased digital streaming marketing budgets at several large key clients will drive growth of revenue and profit in 42West’s Entertainment Marketing division over the next several years.

•

Strategic Communications – 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.

•

Creative Branding and Production – We offer clients creative branding and production services from concept creation to final delivery. Our services include brand strategy, concept and creative development, design and art direction, script and copyrighting, live action production and photography, digital development, video editing and composite, animation, audio mixing and engineering, project management and technical support. We expect that our ability to offer these services to our existing clients in the entertainment and consumer products industries will be accretive to our revenue.

•

Digital Media Influencer Marketing Campaigns – 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.

•

Celebrity Booking and Live Event Programming – 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

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 (“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. As of March 31, 2024, we had paid $2,250,000 in connection with this agreement. On April 25, 2023, IMAX entered into an acquisition agreement with Amazon Content Services LLC, (the “Amazon Agreement”) for the distribution rights of The Blue Angels. During the three months ended March 31, 2024, we recorded revenue of $3.4 million related to the Amazon Agreement. On February 22, 2024, we received $777,905 from IMAX, as a first installment in connection with the Amazon Agreement.

The Blue Angels documentary will be released in theatres on May 17, 2024 and available for streaming on Amazon Prime Video on May 23, 2024.

Revenues

For the three months ended March 31, 2024 and 2023, we derived a majority of our revenues from our entertainment publicity and marketing segment. During the three months ended March 31, 2024, we generated income in our content production segment related to the “The Blue Angels” documentary motion picture.

The table below sets forth the percentage of total revenue derived from our segments for the three months ended March 31, 2024 and 2023:

	For the three months ended March 31,
	2024			2023
Revenues:
Entertainment publicity and marketing	$	78	%	$	100	%
Content production		22	%		—	%
Total revenue	$	100	%	$	100	%

Expenses

Our expenses consist primarily of:

(1)

Direct costs – 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. Direct costs also include certain costs of services, as well as certain production costs, related to our entertainment publicity and marketing business.

(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)

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

(5)

Change in fair value of contingent consideration – includes changes in the fair value of the contingent earn-out payment obligations for the Company’s acquisitions. The fair value of the related contingent consideration is measured at every balance sheet date and any changes recorded on our consolidated statements of operations. There was no contingent consideration outstanding during the three months ended March 31, 2024.

(6)

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 Income and Expenses

For the three months ended March 31, 2024 and 2023, other income and expenses consisted primarily of: (1) changes in fair value of convertible notes and warrants; (2) interest income; and (3) interest expense.

RESULTS OF OPERATIONS

Three months ended March 31, 2024 as compared to three months ended March 31, 2023

Revenues

For the three months ended March 31, 2024 and 2023 revenues were as follows:

	For the three months ended March 31,
	2024		2023
Revenues:
Entertainment publicity and marketing	$	11,814,751	$	9,891,421
Content production		3,421,141		—
Total revenue	$	15,235,892	$	9,891,421

Revenues from entertainment publicity and marketing increased by approximately $1.9 million for the three months ended March 31, 2024 as compared to the same period in the prior year. The increase is primarily driven by increases across substantially all subsidiaries, as well as the inclusion of $0.8 million of Special Projects revenues for 2024, which was not present in 2023.

Revenues from content production increased by approximately $3.4 million in connection with revenue generated from The Blue Angels documentary film, which will be released in theatres on May 17, 2024.

Expenses

For the three months ended March 31, 2024 and 2023, our expenses were as follows:

	For the three months ended March 31,
	2024		2023
Expenses:
Direct costs	$	2,319,227	$	218,896
Payroll and benefits		9,574,251		9,054,730
Selling, general and administrative		1,976,990		1,871,937
Depreciation and amortization		553,103		533,096
Change in fair value of contingent consideration		—		15,485
Legal and professional		647,781		763,277
Total expenses	$	15,071,352	$	12,457,421

Direct costs increased by approximately $2.1 million for the three months ended March 31, 2024, as compared to the three months ended March 31, 2023. The increase in direct costs is directly attributable to (i) $1.8 million of capitalized production costs being amortized for the production of The Blue Angels and (ii) the increase in subsidiaries’ revenues as compared with the same periods in the prior year.

Payroll and benefits expenses increased by approximately $0.5 million, for the three months ended March 31, 2024 as compared to the three months ended March 31, 2023, primarily due to the inclusion of the Special Projects payroll expenses in the three months ended March 31, 2024.

Selling, general and administrative expenses increased by approximately $0.1 million for the three months ended March 31, 2024, as compared to the three months ended March 31, 2023. The small increase was primarily due the inclusion of Special Projects selling, general and administrative expenses in the three months ended March 31, 2024.

Depreciation and amortization remained consistent for the three months ended March 31, 2024, as compared to the three months ended March 31, 2023. The minor increase, related primarily to the amortization of Special Projects property and equipment during the three months ended March 31, 2024.

Change in fair value of the contingent consideration was a loss of $15.5 thousand for the three months ended March 31, 2023. As all contingent consideration was settled by June 2023, there were no changes in fair value of contingent consideration for the three months ended March 31, 2024. The main components of the change in fair value of contingent consideration for the three months ended March 31, 2023 were the following:

•

Be Social: losses of $15.5 thousand the three months ended March 31, 2023. The Company settled this contingent consideration on April 25, 2023 through a combination of $500,000 in cash and 148,687 shares of the Company’s stock, with a value of $272,047.

Legal and professional fees decreased by approximately $0.1 million for the three months ended March 31, 2024, as compared to the three months ended March 31, 2023 due to reductions of $0.8 million in audit and accounting expenses and $40.4 thousand of legal fees, offset by a small increase in other professional fees.

Other Income and Expenses

	For the three months ended March 31,
	2024			2023
Other Income and expenses:
Change in fair value of convertible note	$	25,000		$	(10,444	)
Change in fair value of warrants		5,000			—
Interest income		5,869			102,017
Interest expense		(503,637	)		(355,870	)
Total other (expenses) income, net	$	(467,768	)	$	(264,297	)

Change in fair value of Convertible Notes at Fair Value – 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 March 31, 2024 and 2023, we recorded a $25.0 thousand gain and $10.4 thousand loss, respectively, in the fair value of the convertible notes issued in 2020. None of the decrease in the value of the convertible notes was attributable to instrument specific credit risk and as such, all of the gain in the change in fair value was recorded within net loss.

Change in fair value of warrants – Warrants issued with convertible notes payable issued in 2020, were initially 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 each respective warrant liability recognized as other income or expense. The fair value of the 2020 warrants that were not exercised decreased by approximately $5.0 thousand during the three months ended March 31, 2024; therefore, we recorded a change in the fair value of the warrants for the three months ended March 31, 2024 for that amount on our condensed consolidated statement of operations. We did not record any change in the value of the warrants for the three months ended March 31, 2023 on our condensed consolidated statements of operations.

Interest income – Interest income decreased by $0.1 million for the three months ended March 31, 2024 as compared to the same period in the prior year, primarily due to the write-off of notes receivable in the fourth quarter of 2023.

Interest expense – Interest expense increased by $0.1 million for the three months ended March 31, 2024, respectively, as compared to the same period in the prior year. The increases were primarily due to increased convertible and nonconvertible notes and the term loan outstanding during 2023 as compared to the same period in the prior year.

Income Taxes

We recorded an income tax expense of approximately $24 thousand and $27 thousand for the three months ended March 31, 2024 and 2023, respectively, which 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”).

Equity in losses of unconsolidated affiliates

Equity in earnings or losses of unconsolidated affiliates includes our share of income or losses from equity investments. The Company impaired its equity investment in the unconsolidated affiliates during the fourth quarter of 2023, therefore no income or loss has been recorded during the three months ended March 31, 2024.

For the three months ended March 31, 2023, we recorded losses of approximately $30.0 thousand and $82.0 thousand from our equity investments in Crafthouse Cocktails and Midnight Theatre, respectively.

Net Loss

Net loss was approximately $0.3 million or $0.02 per share based on 18,477,825 weighted average shares outstanding for basic loss per share and $0.02 per share based on 18,605,702 weighted average shares outstanding for fully diluted loss per share for the three months ended March 31, 2024. Net loss was approximately $3.0 million or $0.23 per share based on 12,640,285 weighted average shares outstanding for both basic and fully diluted loss per share for the three months ended March 31, 2023. The change in net loss for the three months ended March 31, 2024 as compared to the three months ended March 31, 2023, is related to the factors discussed above.

LIQUIDITY AND CAPITAL RESOURCES

Cash Flows

	Three Months Ended March 31,
	2024			2023
Statement of Cash Flows Data:
Net cash used in operating activities	$	(983,229	)	$	(1,424,822	)
Net cash provided by financing activities		934,957			3,213,503
Net decrease in cash and cash equivalents and restricted cash		(48,272	)		(1,788,681	)

Cash and cash equivalents and restricted cash, beginning of period		7,560,691			7,197,849
Cash and cash equivalents and restricted cash, end of period	$	7,512,419		$	8,986,530

Operating Activities

Cash used in operating activities was $1.0 million for the three months ended March 31, 2024, a change of $0.4 million from cash used in operating activities of $1.4 million for the three months ended March 31, 2023. The decrease in net cash used in operations was primarily as a result of $2.7 million of decreased net loss for the period, offset by a $1.7 million increase in non-cash items such as depreciation and amortization, bad debt expense, share-based compensation, impairment of capitalized production costs, impairment of goodwill and intangible asset and other non-cash losses and a $4.0 million net change in working capital.

Investing Activities

There were no cash flows used in investing activities for the three months ended March 31, 2024 or 2023.

Financing Activities

Cash flows provided by financing activities for the three months ended March 31, 2024 were $0.9 million, which mainly related to:

Inflows:

	•	$0.9 million of proceeds from notes payable;
	•	$0.5 million of proceeds from the LP 2022 Purchase Agreement (described below); and

Outflows:

	•	$0.2 million of repayment of existing term loan;
	•	$0.2 million of payment of interest to related party; and
	•	$17.9 thousand on principal payments on finance leases.

Cash flows provided by financing activities for the three months ended March 31, 2023 were $3.2 million, which mainly related to:

Inflows:

	•	$2.2 million of proceeds from notes payable;
	•	$0.8 million of proceeds from convertible notes payable; and
	•	$0.5 million of proceeds from the LP 2022 Purchase Agreement.

Outflows:

•

$0.3 million of repayment of notes payable, term loan, and interest to related party.

Debt and Financing Arrangements

Total debt amounted to $20.0 million as of March 31, 2024 compared to $19.3 million as of December 31, 2023, an increase of $0.7 million, primarily related to an increase in related party nonconvertible promissory notes.

Our debt obligations in the next twelve months from March 31, 2024 of $4.9 million remained consistent with those of December 31, 2023. 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.

2022 Lincoln Park Transaction

On August 10, 2022, the Company entered into a new purchase agreement (the “LP 2022 Purchase Agreement”) and a registration rights agreement (the “LP 2022 Registration Rights Agreement”) 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.

The Company may direct Lincoln Park, at its sole discretion, and subject to certain conditions, to purchase up to 50,000 shares of its common stock on any business day (a “Regular Purchase”). The amount of a Regular Purchase may be increased under certain circumstances up to 75,000 shares if the closing price is not below $7.50 and up to 100,000 shares if the closing price is not below $10.00, provided that Lincoln Park’s committed obligation for Regular Purchases on any business day shall not exceed $2,000,000. In the event we purchase the full amount allowed for a Regular Purchase on any given business day, we may also direct Lincoln Park to purchase additional amounts as accelerated and additional accelerated purchases. The purchase price of shares of the Company’s common stock related to the future funding will be based on the then prevailing market prices of such shares at the time of sales as described in the LP 2022 Purchase Agreement.

Convertible Notes Payable

As of March 31, 2024, the Company has ten convertible notes payable outstanding. The convertible notes payable bear interest at a rate of 10% per annum, with initial maturity dates ranging between the second anniversary and the sixth anniversary of their respective issuances. The balance of each convertible note payable and any accrued interest may be converted at the noteholder’s option at any time at a purchase price based on a 90-day average closing market price per share of the common stock. Three of the convertible notes payable may not be converted at a price less than $2.50 per share, four of the convertible notes payable may not be converted at a price less than $2.00 per share, and three of the convertible notes payable may not be converted at a price less than $1.00 per share. As of both March 31, 2024 and December 31, 2023, the principal balance of the convertible notes payable $5,100,000 was recorded in noncurrent liabilities under the caption “Convertible Notes Payable” on the Company’s condensed consolidated balance sheets.

As of both March 31, 2024 and December 31, 2023, the principal balance of the convertible notes payable of $5,100,000 was recorded in noncurrent liabilities under the caption “Convertible Notes Payable” on the Company’s condensed consolidated balance sheets.

Convertible Note at Fair Value

The Company has one convertible promissory note outstanding with aggregate principal amount of $500,000 as of March 31, 2024 for which it 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, the Company records the fair value of the convertible promissory note with any changes in the fair value recorded in the condensed consolidated statements of operations.

The Company recorded interest expense related to this convertible promissory note at fair value of $9,863 for both the three months ended March 31, 2024 and 2023. In addition, the Company made cash interest payments amounting to $9,863 for both the three months ended March 31, 2024 and 2023, related to this convertible promissory note at fair value.

Nonconvertible Promissory Notes

Nonconvertible unsecured promissory notes - Socialyte Promissory Note

The Company recorded interest expense related to these Socialyte Promissory Note of $30,000 for the three months ended March 31, 2024.

Nonconvertible Promissory Note from Related Parties

On January 16, 2024, the Company issued an unsecured nonconvertible promissory note in the amount of $900,000 to its CEO’s brother Donald Scott Mock and received proceeds of $900,000. The nonconvertible promissory note bears interest at 10% per annum and matures on January 16, 2029. During the three months ended March 31, 2024, the Company recorded $18,500 of interest expense in its condensed consolidated statement of operations and had a balance of $18,500 recorded in accrued interest – related party in its condensed consolidated balance sheet as of March 31, 2024, related to this related party nonconvertible promissory note.

BankUnited Loan Agreement

During the three months ended March 31, 2024, the Company did not use the BKU Commercial Card.

Critical Accounting Estimates

The preparation of financial statements in accordance with accounting principles generally accepted in the United States (“U.S. GAAP”) 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, 2023.

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, 2023.

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 March 31, 2024. 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, 2023, filed with the SEC on April 1, 2024, 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:

•

Developing formal policies and procedures over the Company’s fraud risk assessment and risk management function;

•

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

•

We have entered into an agreement with a third-party consultant that assists us in analyzing complex transactions and the appropriate accounting treatment;

•

We are enhancing our policies, procedures and documentation of period end closing procedures;

•

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

•

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

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. The Company is not aware of any pending litigation as of the date of this report.

ITEM 1A. RISK FACTORS

There have been no material changes to the risk factors disclosed in Item 1A, “Risk Factors,” of our Annual Report on Form 10-K for the fiscal year ended December 31, 2023 filed with the SEC on April 1, 2024.

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

During the quarter ended March 31, 2024, no director or officer of the Company adopted or terminated a “Rule 10b5-1 trading arrangement” or “non-Rule 10b5-1 trading arrangement”, as each term is defined in Item 408(a) of Regulation S-K.

Item 1.01 Entry into a Material Definitive Agreement

As previously disclosed, on October 2, 2023 (the “Closing Date”), Dolphin Entertainment, Inc., a Florida corporation (the “Company”), acquired all of the issued and outstanding membership interests of Special Projects Media LLC, a New York limited liability company (“Special Projects”), pursuant to a membership interest purchase agreement dated the Closing Date (the “Purchase Agreement”), by and among the Company and the sellers signatory thereto (collectively, the “Sellers”). Special Projects is a New York-based talent booking and creative content agency.

On May 14, 2024, the parties to the Purchase Agreement entered into an Amendment to the Membership Interest Purchase Agreement (the “Amendment”), pursuant to which the parties amended the Purchase Agreement to revise the working capital adjustment mechanism to provide that the Working Capital Surplus (as defined in the Purchase Agreement) plus a ten percent premium will be paid to the Sellers by issuing 714,578 shares of common stock of the Company on May 15, 2024.

The foregoing description of the Amendment does not purport to be complete and is subject to, and qualified in its entirety by reference to full text of the Amendment, a copy of which is attached to this Quarterly Report on Form 10-Q as Exhibit 2.1 hereto, and is incorporated herein by reference

ITEM 6. EXHIBITS

Exhibit No.		Description

2.1*		Amendment to Share Purchase Agreement
31.1*		Certification of Chief Executive Officer of the Company pursuant to Section 302 of the Sarbanes Oxley Act of 2002
31.2*		Certification of Chief Financial Officer of the Company pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32.1#		Certification of Chief Executive Officer of the Company pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
32.2#		Certification of Chief Financial Officer of the Company pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101.INS		Inline XBRL Instance Document (the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document)
101.SCH		Inline XBRL Taxonomy Extension Schema Document
101.CAL		Inline XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF		Inline XBRL Taxonomy Extension Definition Linkbase Document
101.LAB		Inline XBRL Taxonomy Extension Label Linkbase Document
101.PRE		Inline XBRL Taxonomy Extension Presentation Linkbase Document
104		Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)

	*	Filed herewith.
	**	Previously filed.
	#	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 May 15, 2024.

	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 2.1

AMENDMENT TO SHARE PURCHASE AGREEMENT

THIS AMENDMENT TO MEMBERSHIP INTEREST PURCHASE AGREEMENT (this “Amendment”) is entered into as of May 14, 2024, by and among Dolphin Entertainment, Inc., a Florida corporation (“Purchaser”), Nicole Vecchiarelli (“Seller 1”), Andrea Oliveri (“Seller 2”), Foxglove Corp., a New York corporation (“Seller 3”), and Alexandra Alonso (“Seller 4”, and together with Seller 1, Seller 2 and Seller 3, the “Sellers” and each a “Seller”). Purchaser and Sellers are each hereinafter referred to as a “Party”, and collectively as the “Parties”.

RECITALS:

A. The Parties are parties to that certain Membership Interest Purchase Agreement dated as of October 2, 2023 (the “Original Purchase Agreement”).

B. The Parties desire to amend the Original Purchase Agreement as more particularly stated hereafter.

NOW THEREFORE, in consideration of the mutual promises contained herein, and other good and valuable consideration, the receipt and sufficiency of which is hereby acknowledged, the parties agree as follows:

1. Recitals, Definitions. The Parties agree and confirm that the above stated recitals are true and correct. To the extent not otherwise defined herein, all capitalized terms contained in this Amendment shall have the same meanings as such terms are defined in the Original Purchase Agreement.

2. Amendment to Section 2.4(e)(i). Section 2.4(e)(i) of the Original Purchase Agreement is hereby deleted in their entirety and replaced with the following definition:

(i) If the Closing Cash Consideration calculated in accordance with Section 2.2(a) using the Final Cash, Final Indebtedness, Final Transaction Expenses and Final Working Capital is greater than the Closing Cash Consideration calculated in accordance with Section 2.2(a) using Estimated Cash, Estimated Indebtedness and Estimated Transaction Expenses (“Working Capital Surplus”), then Purchaser shall pay on May 15, 2024 such Working Capital Surplus, plus a ten percent (10%) premium added thereto, to Sellers allocated between Sellers pursuant to written instructions to be provided by Sellers to Purchaser, in shares of Dolphin Common Stock at a price per share equal to $1.16.

3. Ratification. Except as modified herein, the Parties hereby represent and warrant that the Original Purchase Agreement remains in full force and effect and is hereby reaffirmed and ratified by each of the Seller, Purchaser and Bender.

4. Counterparts/Electronic Signature. This Amendment may be executed in several counterparts, each constituting a duplicate original. All such counterparts shall constitute one and the same Amendment. The parties may execute counterparts of this Amendment, transmitted by facsimile or by electronic mail in .pdf format, and accordingly agree and intend that an electronic signature delivered by facsimile machine or electronic mail shall bind the parties so signing with the same effect as though the signature were an original signature.

[SIGNATURE PAGE FOLLOWS]

IN WITNESS WHEREOF, the Parties have each executed this Amendment as of the date and year first above written.

PURCHASER:

DOLPHIN ENTERTAINMENT, INC.

By: /s/William O’Dowd

Name: William O’Dowd IV

Title: Chief Executive Officer

SELLERS:

/s/Nicole Vecchairelli
Nicole Vecchiarelli

/s/Andrea Oliveri
Andrea Oliveri

FOXGLOVE CORP.

By :/s/Susan Holden
Name: Susan Holden
Title:

/s/Alexandra Alonso

Alexandra Alonso

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: May 15, 2024	/s/ William O’Dowd IV
	William O’Dowd IV
	Chief Executive Officer

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: May 15, 2024	/s/ Mirta A Negrini
	Mirta A Negrini
	Chief Financial Officer

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 March 31, 2024, 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:

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

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

Date: May 15, 2024	By:	/s/ William O’Dowd IV
		William O’Dowd IV
		Chief Executive Officer

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 March 31, 2024, 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:

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

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

Date: May 15, 2024

By:

/s/ Mirta A Negrini

Mirta A Negrini

Chief Financial Officer

Cover - shares	3 Months Ended
Cover - shares	Mar. 31, 2024	May 13, 2024
Cover [Abstract]
Document Type	10-Q
Amendment Flag	false
Document Quarterly Report	true
Document Transition Report	false
Document Period End Date	Mar. 31, 2024
Document Fiscal Period Focus	Q1
Document Fiscal Year Focus	2024
Current Fiscal Year End Date	--12-31
Entity File Number	001-38331
Entity Registrant Name	DOLPHIN ENTERTAINMENT, INC.
Entity Central Index Key	0001282224
Entity Tax Identification Number	86-0787790
Entity Incorporation, State or Country Code	FL
Entity Address, Address Line One	150 Alhambra Circle
Entity Address, Address Line Two	Suite 1200
Entity Address, City or Town	Coral Gables
Entity Address, State or Province	FL
Entity Address, Postal Zip Code	33134
City Area Code	(305)
Local Phone Number	774-0407
Title of 12(b) Security	Common Stock, $0.015 par value per share
Trading Symbol	DLPN
Security Exchange Name	NASDAQ
Entity Current Reporting Status	Yes
Entity Interactive Data Current	Yes
Entity Filer Category	Non-accelerated Filer
Entity Small Business	true
Entity Emerging Growth Company	false
Entity Shell Company	false
Entity Common Stock, Shares Outstanding		18,954,912

CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited) - USD ($)	Mar. 31, 2024	Dec. 31, 2023
Current
Cash and cash equivalents	$ 6,384,459	$ 6,432,731
Restricted cash	1,127,960	1,127,960
Accounts receivable:
Trade, net of allowance of $1,679,972 and $1,456,752, respectively	8,954,785	5,817,615
Other receivables	5,045,671	6,643,960
Other current assets	737,646	701,335
Total current assets	22,250,521	20,723,601
Capitalized production costs, net	529,215	2,295,275
Employee receivable	844,085	796,085
Right-of-use asset	5,149,182	5,599,736
Goodwill	25,220,085	25,220,085
Intangible assets, net	10,678,817	11,209,664
Property, equipment and leasehold improvements, net	171,968	194,223
Other long-term assets	216,305	216,305
Total Assets	65,060,178	66,254,974
Current
Accounts payable	2,215,312	6,892,349
Term loan, current portion	1,022,228	980,651
Revolving line of credit	400,000	400,000
Notes payable, current portion	3,500,000	3,500,000
Accrued interest – related party	1,629,574	1,718,009
Accrued compensation – related party	2,625,000	2,625,000
Lease liability, current portion	2,085,331	2,192,213
Deferred revenue	988,056	1,451,709
Other current liabilities	11,270,739	7,694,114
Total current liabilities	25,736,240	27,454,045
Term loan, noncurrent portion	4,222,270	4,501,963
Notes payable	3,380,000	3,380,000
Convertible notes payable	5,100,000	5,100,000
Convertible note payable at fair value	330,000	355,000
Loan from related party	2,007,873	1,107,873
Lease liability	3,666,840	4,068,642
Deferred tax liability	330,232	306,691
Warrant liability		5,000
Other noncurrent liabilities	18,915	18,915
Total Liabilities	44,792,370	46,298,129
STOCKHOLDERS’ EQUITY
Preferred Stock, Series C, $0.001 par value, 50,000 shares authorized, 50,000 shares issued and outstanding at March 31, 2024 and December 31, 2023	1,000	1,000
Common stock, $0.015 par value, 200,000,000 shares authorized, 18,664,453 and 18,219,531 shares issued and outstanding at March 31, 2024 and December 31, 2023, respectively	279,967	273,293
Additional paid-in capital	153,924,812	153,293,756
Accumulated deficit	(133,937,971)	(133,611,204)
Total Stockholders’ Equity	20,267,808	19,956,845
Total Liabilities and Stockholders’ Equity	$ 65,060,178	$ 66,254,974

CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited) (Parenthetical) - USD ($)	Mar. 31, 2024	Dec. 31, 2023
Net of allowance	$ 1,679,972	$ 1,456,752
Common stock, par value	$ 0.015	$ 0.015
Common stock, authorized	200,000,000	200,000,000
Common stock, issued	18,664,453	18,219,531
Common stock, Outstanding	18,664,453	18,219,531
Series C Preferred Stock [Member]
Preferred stock, par value	$ 0.001	$ 0.001
Preferred stock, authorized shares	50,000	50,000
Preferred stock, issued	50,000	50,000
Preferred stock, Outstanding	50,000	50,000

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) - USD ($)	3 Months Ended
	Mar. 31, 2024	Mar. 31, 2023
Income Statement [Abstract]
Revenues	$ 15,235,892	$ 9,891,421
Expenses:
Direct costs	2,319,227	218,896
Payroll and benefits	9,574,251	9,054,730
Selling, general and administrative	1,976,990	1,871,937
Depreciation and amortization	553,103	533,096
Change in fair value of contingent consideration		15,485
Legal and professional	647,781	763,277
Total expenses	15,071,352	12,457,421
Income (loss) from operations	164,540	(2,566,000)
Other (expenses) income:
Change in fair value of convertible note	25,000	(10,444)
Change in fair value of warrants	5,000
Interest income	5,869	102,017
Interest expense	(503,637)	(355,870)
Total other (expenses) income, net	(467,768)	(264,297)
Loss before income taxes and equity in losses of unconsolidated affiliates	(303,228)	(2,830,297)
Income tax expense	(23,539)	(27,098)
Net loss before equity in losses of unconsolidated affiliates	(326,767)	(2,857,395)
Equity in losses of unconsolidated affiliates		(111,925)
Net loss	$ (326,767)	$ (2,969,320)
Loss per share:
Basic	$ (0.02)	$ (0.23)
Diluted	$ (0.02)	$ (0.23)
Weighted average number of shares outstanding:
Basic	18,477,825	12,640,285
Diluted	18,605,702	12,640,285

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)	3 Months Ended
	Mar. 31, 2024	Mar. 31, 2023
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss	$ (326,767)	$ (2,969,320)
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization	553,103	533,096
Share-based compensation	105,761	74,641
Share-based consulting fees	36,769
Amortization of capitalized production costs	1,766,060
Equity in losses of unconsolidated affiliates		111,925
Change in allowance for credit losses	204,021	75,779
Change in fair value of contingent consideration		15,485
Change in fair value of warrants	(5,000)
Change in fair value of convertible notes	(25,000)	10,444
Deferred income tax expense, net	23,539	27,098
Debt origination costs amortization	4,206
Changes in operating assets and liabilities:
Accounts receivable, trade and other	(1,742,902)	2,291,361
Other current assets	(36,311)	(277,602)
Capitalized production costs		(5,000)
Other long-term assets and employee receivable	(48,000)	(48,000)
Deferred revenue	(463,653)	451,821
Accounts payable	(4,677,036)	(1,136,175)
Accrued interest – related party	111,565	92,043
Other current liabilities	3,576,625	(641,532)
Lease liability	(40,209)	(30,886)
Net cash used in operating activities	(983,229)	(1,424,822)
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from equity line of credit agreement	495,200	529,450
Proceeds from convertible notes payable		800,000
Repayment of term loan	(242,322)	(102,308)
Proceeds from related party notes payable	900,000	2,215,000
Repayment of notes payable		(28,639)
Payment of interest to related party	(200,000)	(200,000)
Principal payments on finance leases	(17,921)
Net cash provided by financing activities	934,957	3,213,503
Net (decrease) increase in cash and cash equivalents and restricted cash	(48,272)	1,788,681
Cash and cash equivalents and restricted cash, beginning of period	7,560,691	7,197,849
Cash and cash equivalents and restricted cash, end of period	7,512,419	8,986,530
SUPPLEMENTAL DISCLOSURES OF CASH FLOWS INFORMATION:
Interest paid	562,072	434,548
Lease liabilities arising from obtaining right-of-use assets.	50,666
SUPPLEMENTAL DISCLOSURES OF NON-CASH INVESTING AND FINANCING ACTIVITIES:
Employee compensation paid in shares of common stock	105,761	74,641
Consulting services paid in shares of common stock	36,769
Cash and cash equivalents	6,384,459	7,858,570
Restricted cash	1,127,960	1,127,960
Total cash, cash equivalents and restricted cash shown in the condensed consolidated statement of cash flows	$ 7,512,419	$ 8,986,530

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (Unaudited) - USD ($)	Preferred Stock [Member]	Common Stock [Member]	Additional Paid-in Capital [Member]	Retained Earnings [Member]	Total
Beginning balance, value at Dec. 31, 2022	$ 1,000	$ 185,110	$ 143,119,461	$ (109,214,479)	$ 34,091,092
Beginning Balance, Shares at Dec. 31, 2022	50,000	12,340,664
Net loss				(2,969,320)	(2,969,320)
Issuance of shares to Lincoln Park Capital LLC		$ 3,750	525,700		529,450
Issuance of shares to Lincoln Park Capital LLC, shares		250,000
Issuance of shares related to employment agreements		$ 550	74,091		74,641
Issuance of shares related to employment agreements, shares		36,672
Ending balance, value at Mar. 31, 2023	$ 1,000	$ 189,410	143,719,252	(112,183,799)	31,725,863
Ending Balance, Shares at Mar. 31, 2023	50,000	12,627,336
Beginning balance, value at Dec. 31, 2023	$ 1,000	$ 273,293	153,293,756	(133,611,204)	19,956,845
Beginning Balance, Shares at Dec. 31, 2023	50,000	18,219,531
Net loss				(326,767)	(326,767)
Issuance of shares to Lincoln Park Capital LLC		$ 5,250	489,950		495,200
Issuance of shares to Lincoln Park Capital LLC, shares		350,000
Share-based compensation			4,884		4,884
Issuance of shares related to employment agreements		$ 1,049	99,828		100,877
Issuance of shares related to employment agreements, shares		69,922
Issuance of shares related to services received		$ 375	36,394		36,769
Issuance of shares related to services received, shares		25,000
Ending balance, value at Mar. 31, 2024	$ 1,000	$ 279,967	$ 153,924,812	$ (133,937,971)	$ 20,267,808
Ending Balance, Shares at Mar. 31, 2024	50,000	18,664,453

Pay vs Performance Disclosure - USD ($)	3 Months Ended
Pay vs Performance Disclosure - USD ($)	Mar. 31, 2024	Mar. 31, 2023
Pay vs Performance Disclosure [Table]
Net Income (Loss)	$ (326,767)	$ (2,969,320)

Insider Trading Arrangements	3 Months Ended
Insider Trading Arrangements	Mar. 31, 2024
Insider Trading Arrangements [Line Items]
Rule 10b5-1 Arrangement Adopted	false
Non-Rule 10b5-1 Arrangement Adopted	false
Rule 10b5-1 Arrangement Terminated	false
Non-Rule 10b5-1 Arrangement Terminated	false

GENERAL

3 Months Ended

Mar. 31, 2024

Accounting Policies [Abstract]

GENERAL

NOTE 1 – GENERAL

Basis of Presentation

Use of Estimates

Recent Accounting Pronouncements

Accounting Guidance Not Yet Adopted

REVENUE

3 Months Ended

Mar. 31, 2024

Revenue

REVENUE

NOTE 2 – REVENUE

Disaggregation of Revenue

Entertainment Publicity and Marketing

Content Production

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


	For the Three Months Ended March 31,
	2024		2023

Entertainment publicity and marketing	$	11,814,751	$	9,891,421
Content production		3,421,141		—
Total Revenues	$	15,235,892	$	9,891,421

Contract Balances

The opening and closing balances of our contract liability balances from contracts with customers as of March 31, 2024 and December 31, 2023 were as follows:


	Contract Liabilities
Balance as of December 31, 2023	$	1,451,709
Balance as of March 31, 2024		988,056
Change	$	463,653

Revenues for the three months ended March 31, 2024 and 2023 include the following:


	Three Months Ended March 31,
		2024		2023

Amounts included in the beginning of year contract liability balance	$	1,008,544	$	689,017

GOODWILL AND INTANGIBLE ASSETS

3 Months Ended

Mar. 31, 2024

Goodwill and Intangible Assets Disclosure [Abstract]

GOODWILL AND INTANGIBLE ASSETS

NOTE 3 — GOODWILL AND INTANGIBLE ASSETS

Goodwill

Intangible Assets

Finite-lived intangible assets consisted of the following as of March 31, 2024 and December 31, 2023:

Schedule of intangible assets
	March 31, 2024						December 31, 2023
		Gross Carrying Amount		Accumulated Amortization		Net Carrying Amount		Carrying Amount		Accumulated Amortization		Net Carrying Amount
Intangible assets subject to amortization:
Customer relationships	$	16,512,388	$	7,854,321	$	8,658,067	$	16,512,387	$	7,445,973	$	9,066,414
Trademarks and trade names		4,928,583		2,907,833		2,020,750		4,928,583		2,785,333		2,142,250
Non-compete agreements		690,000		690,000		—		690,000		690,000		—
	$	22,130,971	$	11,452,154	$	10,678,817	$	22,130,970	$	10,921,306	$	11,209,664

Amortization expense associated with the Company’s intangible assets was $530,848 and $505,840 for the three months ended March 31, 2024 and 2023, respectively.

Amortization expense related to intangible assets for the remainder of 2024 and thereafter is as follows:

Schedule of amortization expense
	2024	$	1,592,542
	2025		1,986,973
	2026		1,849,969
	2027		1,212,088
	2028		906,162
	Thereafter		3,131,083
	Total	$	10,678,817

ACQUISITIONS

3 Months Ended

Mar. 31, 2024

Business Combination, Asset Acquisition, and Joint Venture Formation [Abstract]

ACQUISITIONS

NOTE 4 —ACQUISITIONS

Business Acquisitions

Special Projects Media LLC

As part of the Special Projects Purchase Agreement, the Company entered into employment agreements with Andrea Oliveri and Nicole Vecchiarelli, each for a period of four years.

The following table summarizes the fair value of the consideration transferred:


Cash paid to sellers at closing	$	5,000,000
Working capital and excess cash adjustment		704,389
Fair value of common stock issued to the Special Projects Sellers		4,525,000
Fair value of the consideration transferred	$	10,229,389


	October 2, 2023
Cash	$	521,821
Accounts receivable		1,155,871
Other current assets		11,338
Right-of-use asset		90,803
Other assets		30,453
Intangibles		3,740,000
Total identifiable assets acquired		5,550,286

Accrued payable		(764,641	)
Accrued expenses and other current liabilities		(15,000	)
Lease liability		(90,803	)
Deferred revenue		(30,000	)
Total liabilities assumed		(900,444	)
Net identifiable liabilities acquired		4,649,842
Goodwill		5,579,547
Fair value of the consideration transferred	$	10,229,389

Unaudited Pro Forma Consolidated Statements of Operations

The following presents the unaudited pro forma consolidated operations as if Special Projects had been acquired on January 1, 2023:


	Three Months Ended March 31, 2023
Revenue	$	10,615,460
Net Loss	$	(2,707,940	)

OTHER CURRENT LIABILITIES

3 Months Ended

Mar. 31, 2024

Payables and Accruals [Abstract]

OTHER CURRENT LIABILITIES

NOTE 5 — OTHER CURRENT LIABILITIES

Other current liabilities consisted of the following:

Schedule of other liabilities
	March 31,		December 31,
	2024		2023
Accrued funding under Max Steel production agreement	$	620,000	$	620,000
Accrued audit, legal and other professional fees		203,647		310,797
Accrued commissions		421,720		697,106
Accrued bonuses		729,293		971,276
Talent liability		5,037,025		2,983,577
Accumulated customer deposits		2,541,434		432,552
Other		1,717,620		1,678,806
	$	11,270,739	$	7,694,114

DEBT

3 Months Ended

Mar. 31, 2024

Debt Disclosure [Abstract]

DEBT

NOTE 6 — DEBT

Total debt of the Company was as follows as of March 31, 2024 and December 31, 2023:

Schedule of debt
Debt Type	March 31, 2024			December 31, 2023
Convertible notes payable	$	5,100,000		$	5,100,000
Convertible note payable - fair value option		330,000			355,000
Nonconvertible promissory notes		3,880,000			3,880,000
Nonconvertible promissory note – Socialyte		3,000,000			3,000,000
Loans from related party		2,007,873			1,107,873
Revolving line of credit		400,000			400,000
Term loan, net of debt issuance costs		5,244,498			5,482,614
Total debt	$	19,962,371		$	19,325,487
Less current portion of debt		(4,922,228	)		(4,880,651	)
Noncurrent portion of debt	$	15,040,143		$	14,444,836

The table below details the maturity dates of the principal amounts for the Company’s debt as of March 31, 2024:


Debt Type	Maturity Date	2024		2025		2026		2027		2028		Thereafter
Convertible notes payable	Between October 2026 and March 2030	$	—	$	—	$	1,750,000	$	3,350,000	$	—	$	500,000
Nonconvertible promissory notes	Ranging between November 2024 and March 2029		500,000		750,000		—		—		2,215,000		1,315,000
Nonconvertible promissory note - Socialyte	June and September 2023 (A)		3,000,000		—		—		—		—		—
Revolving line of credit	September 2024		400,000		—		—		—		—		—
Term loan	September 2028		755,151		1,083,866		1,176,307		1,276,631		1,028,244		—
Loans from related party	December 2026		—		—		1,107,873		—		—		—
		$	4,655,151	$	1,833,866	$	4,034,180	$	4,626,631	$	3,243,244	$	1,815,000

(A)

Convertible Notes Payable

Convertible Note Payable at Fair Value

Nonconvertible Promissory Notes

Nonconvertible unsecured promissory note - Socialyte Promissory Note

BankUnited Loan Agreement

During the three months ended March 31, 2024, the Company did not use the BKU Commercial Card.

LOANS FROM RELATED PARTY

3 Months Ended

Mar. 31, 2024

Loans From Related Party

LOANS FROM RELATED PARTY

NOTE 7 — LOANS FROM RELATED PARTY

FAIR VALUE MEASUREMENTS

3 Months Ended

Mar. 31, 2024

Fair Value Disclosures [Abstract]

FAIR VALUE MEASUREMENTS

NOTE 8 — FAIR VALUE MEASUREMENTS

Financial Disclosures about Fair Value of Financial Instruments

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


	Level in	March 31, 2024				December 31, 2023
	Fair Value	Carrying		Fair		Carrying		Fair
	Hierarchy	Amount		Value		Amount		Value
Assets:
Cash and cash equivalents	1	$	6,384,459	$	6,384,459	$	6,432,731	$	6,432,731
Restricted cash	1		1,127,960		1,127,960		1,127,960		1,127,960

Liabilities:
Convertible notes payable	3	$	5,100,000	$	4,737,000	$	5,100,000	$	4,875,000
Convertible note payable at fair value	3		330,000		330,000		355,000		355,000
Warrant liability	3		—		—		5,000		5,000

Convertible notes payable


		March 31, 2024				December 31, 2023
	Level	Carrying Amount		Fair Value		Carrying Amount		Fair Value

10% convertible notes due in October 2026	3	$	800,000	$	800,000	$	800,000	$	817,000
10% convertible notes due in November 2026	3		300,000		277,000		300,000	$	285,000
10% convertible notes due in December 2026	3		650,000		634,000		650,000	$	649,000
10% convertible notes due in January 2027	3		800,000		808,000		800,000	$	821,000
10% convertible notes due in June 2027	3		150,000		134,000		150,000		140,000
10% convertible notes due in August 2027	3		2,000,000		1,744,000		2,000,000	$	1,808,000
10% convertible notes due in September 2027	3		400,000		340,000		400,000	$	355,000
		$	5,100,000	$	4,737,000	$	5,100,000	$	4,875,000

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

Schedule of estimated fair value
Fair Value Assumption – Convertible Debt	March 31, 2024			December 31, 2023
Stock Price	$	1.46		$	1.71
Minimum Conversion Price	$	2.00 - 2.50		$	2.00 - 2.50
Annual Asset Volatility Estimate		70	%		80	%
Risk Free Discount Rate (based on U.S. government treasury obligation with a term similar to that of the convertible note)		4.35% - 5.37			3.95% - 5.01

Fair Value Option (“FVO”) Election – Convertible note payable and freestanding warrants

Convertible note payable, at fair value

Schedule of estimated fair value	March 4^th Note
Beginning fair value balance reported on the condensed consolidated balance sheet at December 31, 2023	$	355,000
(Gain) Loss on the change in fair value reported in the condensed consolidated statements of operations		(25,000	)
Ending fair value balance reported on the condensed consolidated balance sheet at March 31, 2024	$	330,000


	March 31, 2024			December 31, 2023
Face value principal payable	$	500,000		$	500,000
Original conversion price	$	3.91		$	3.91
Value of common stock	$	1.46		$	1.71
Expected term (years)		5.93			6.16
Volatility		90	%		90	%
Risk free rate		4.21	%		4.41	%

Warrants

STOCKHOLDERS’ EQUITY

3 Months Ended

Mar. 31, 2024

Equity [Abstract]

STOCKHOLDERS’ EQUITY

NOTE 9 — STOCKHOLDERS’ EQUITY

2022 Lincoln Park Transaction

During the three months ended March 31, 2023, the Company sold 250,000 shares of its common stock, at prices ranging between $1.88 and $2.27 and received proceeds of $529,450.

LOSS PER SHARE

3 Months Ended

Mar. 31, 2024

Loss per share:

LOSS PER SHARE

NOTE 10 — LOSS PER SHARE

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


	Three Months Ended March 31,
	2024			2023
Numerator
Net loss attributable to Dolphin Entertainment common stock shareholders and numerator for basic loss per share	$	(326,767	)	$	(2,969,320	)
Change in fair value of convertible notes payable		(25,000	)		—
Interest expense		9,863			—
Numerator for diluted loss per share	$	(341,904	)	$	(2,969,320	)

Denominator
Denominator for basic EPS - weighted-average shares		18,477,825			12,640,285
Effect of dilutive securities:
Convertible notes payable		127,877			—
Denominator for diluted EPS - adjusted weighted-average shares		18,605,702			12,640,285

Basic loss per share	$	(0.02	)	$	(0.23	)
Diluted loss per share	$	(0.02	)	$	(0.23	)

RELATED PARTY TRANSACTIONS

3 Months Ended

Mar. 31, 2024

RELATED PARTY TRANSACTIONS

NOTE 11 — RELATED PARTY TRANSACTIONS

The Company entered into the DE LLC Note with an entity wholly owned by our CEO and into a nonconvertible promissory note with our CEO’s brother. See Note 7 for further discussion.

SEGMENT INFORMATION

3 Months Ended

Mar. 31, 2024

Segment Reporting [Abstract]

SEGMENT INFORMATION

NOTE 12 — SEGMENT INFORMATION

The Company operates in two reportable segments, Entertainment Publicity and Marketing Segment (“EPM”) and Content Production Segment (“CPD”).

•


	Three Months Ended March 31,
	2024			2023
Revenues:
EPM	$	11,814,751		$	9,891,421
CPD		3,421,141			—
Total	$	15,235,892		$	9,891,421

Segment Operating Income (Loss):
EPM	$	(391,865	)	$	(1,096,263	)
CPD		556,405			(1,469,737	)
Total operating income (loss)		164,540			(2,566,000	)
Interest expense, net		(497,768	)		(355,870	)
Other income (expenses), net		30,000			91,573
Loss before income taxes and equity in losses of unconsolidated affiliates	$	(303,228	)	$	(2,830,297	)


	As of March 31, 2024		As of December 31, 2023
Total assets:
EPM	$	57,467,923	$	62,908,337
CPD		7,592,255		3,346,637
Total	$	65,060,178	$	66,254,974

LEASES

3 Months Ended

Mar. 31, 2024

Leases

LEASES

NOTE 13 — LEASES


Operating Leases	As of March 31, 2024		As of December 31, 2023
Assets
Right-of-use asset	$	4,986,688	$	5,469,743

Liabilities
Current
Lease liability	$	2,017,333	$	2,141,240

Noncurrent
Lease liability	$	3,568,120	$	3,986,787

Total operating lease liability	$	5,585,453	$	6,128,027

Schedule of finance lease
Finance Lease	As of March 31, 2024		As of December 31, 2023
Assets
Right-of-use asset	$	162,494	$	129,993

Liabilities
Current
Lease liability	$	67,998	$	50,973

Noncurrent
Lease liability	$	98,720	$	81,855

Total finance lease liability	$	166,718	$	132,828


		Three Months Ended March 31,
Operating Lease costs	Classification	2024			2023
Operating lease costs	Selling, general and administrative expenses	$	674,669		$	706,141
Sublease income	Selling, general and administrative expenses		(105,351	)		(107,270	)
Net operating lease costs		$	569,318		$	598,871

		Three Months Ended March 31,
Finance Lease costs	Classification	2024		2023
Amortization of right-of-use assets	Selling, general and administrative expenses	$	15,895	$	—
Interest on lease liability	Selling, general and administrative expenses		3,126		—
Total finance lease costs		$	19,021	$	—

Lease Payments

For the three months ended March 31, 2024 and 2023, the Company made payments in cash related to its operating leases in the amounts of $665,807 and $696,556, respectively.

Future minimum lease payments for leases for the remainder of 2024 and thereafter, were as follows:


Year		Operating Leases			Finance Leases
	2024	$	1,930,494		$	58,911
	2025		1,979,589			78,549
	2026		1,782,057			45,042
	2027		719,794			—
	2028		—			—
	Thereafter		—			—
	Total lease payments	$	6,411,934		$	182,502
	Less: Imputed interest		(826,481	)		(15,784	)
	Present value of lease liabilities	$	5,585,453		$	166,718

COLLABORATIVE ARRANGEMENT

3 Months Ended

Mar. 31, 2024

Organization, Consolidation and Presentation of Financial Statements [Abstract]

COLLABORATIVE ARRANGEMENT

NOTE 14 — COLLABORATIVE ARRANGEMENT

IMAX Co-Production Agreement

The Blue Angels documentary motion picture will be released in theatres on May 17, 2024 and will begin streaming on Amazon Prime Video on May 23, 2024.

SHARE-BASED COMPENSATION

3 Months Ended

Mar. 31, 2024

Share-Based Payment Arrangement [Abstract]

SHARE-BASED COMPENSATION

NOTE 15 — SHARE-BASED COMPENSATION

The following table sets forth the activity for the RSUs:

Schedule of RSUs		Number of Shares			Weighted Average Grant Date Fair Value
	Outstanding (nonvested), December 31, 2023		—		$	—
	Granted		13,568			1.44
	Forfeited		—			—
	Vested		(3,392	)		1.44
	Outstanding (nonvested), March 31, 2024		10,176		$	1.44

COMMITMENTS AND CONTINGENCIES

3 Months Ended

Mar. 31, 2024

Commitments and Contingencies Disclosure [Abstract]

COMMITMENTS AND CONTINGENCIES

NOTE 16 — COMMITMENTS AND CONTINGENCIES

Litigation

SUBSEQUENT EVENTS

3 Months Ended

Mar. 31, 2024

Subsequent Events

SUBSEQUENT EVENTS

NOTE 17 — SUBSEQUENT EVENTS

GENERAL (Policies)	3 Months Ended
GENERAL (Policies)	Mar. 31, 2024
Accounting Policies [Abstract]
Basis of Presentation	*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. (“Dolphin Films”), Dolphin SB Productions LLC, Dolphin Max Steel Holdings, LLC, Dolphin JB Believe Financing, LLC, Dolphin JOAT Productions, LLC, 42West, The Door, Viewpoint, Shore Fire, The Digital Dept. and Special Projects. 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.S. GAAP”) for interim financial information and the instructions to Form 10-Q under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), 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 March 31, 2024, and its results of operations and cash flows for the three months ended March 31, 2024 and 2023. All significant inter-company balances and transactions have been eliminated from the condensed consolidated financial statements. Operating results for the three months ended March 31, 2024 are not necessarily indicative of the results that may be expected for the full year ending December 31, 2024. The condensed consolidated balance sheet as of December 31, 2023 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, 2023.
Use of Estimates	*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.
Recent Accounting Pronouncements	*Recent Accounting Pronouncements* Accounting Guidance Not Yet Adopted In December 2023, the FASB issued new guidance on income tax disclosures (ASU 2023-09, “Income Taxes (Topic 740): Improvements to Income Tax Disclosures”). Among other requirements, this update adds specific disclosure requirements for income taxes, including: (1) disclosing specific categories in the rate reconciliation and (2) providing additional information for reconciling items that meet quantitative thresholds. The guidance is effective for fiscal years beginning after December 15, 2024, including interim periods within those fiscal years. Early adoption is permitted. The Company is in the process of evaluating the impact of the adoption of ASU 2023-09 on the Company’s condensed consolidated financial statements and disclosures. In November 2023, the FASB issued new guidance on segment reporting (ASU 2023-08, “Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures”). The amendments in the ASU are intended to improve reportable segment disclosure requirements primarily through enhanced disclosures about significant segment expenses. The guidance is effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024. Early adoption is permitted. The Company is in the process of evaluating the impact of the adoption of ASU 2023-08 on the Company’s condensed consolidated financial statements and disclosures.

REVENUE (Tables)

3 Months Ended

Mar. 31, 2024

Revenue

Schedule of revenue by major customers by reporting segments


	For the Three Months Ended March 31,
	2024		2023

Entertainment publicity and marketing	$	11,814,751	$	9,891,421
Content production		3,421,141		—
Total Revenues	$	15,235,892	$	9,891,421

Schedule of contract liability with customers


	Contract Liabilities
Balance as of December 31, 2023	$	1,451,709
Balance as of March 31, 2024		988,056
Change	$	463,653

Schedule of contract liability with customers


	Three Months Ended March 31,
		2024		2023

Amounts included in the beginning of year contract liability balance	$	1,008,544	$	689,017

GOODWILL AND INTANGIBLE ASSETS (Tables)

3 Months Ended

Mar. 31, 2024

Goodwill and Intangible Assets Disclosure [Abstract]

Schedule of intangible assets

Schedule of intangible assets
	March 31, 2024						December 31, 2023
		Gross Carrying Amount		Accumulated Amortization		Net Carrying Amount		Carrying Amount		Accumulated Amortization		Net Carrying Amount
Intangible assets subject to amortization:
Customer relationships	$	16,512,388	$	7,854,321	$	8,658,067	$	16,512,387	$	7,445,973	$	9,066,414
Trademarks and trade names		4,928,583		2,907,833		2,020,750		4,928,583		2,785,333		2,142,250
Non-compete agreements		690,000		690,000		—		690,000		690,000		—
	$	22,130,971	$	11,452,154	$	10,678,817	$	22,130,970	$	10,921,306	$	11,209,664

Schedule of amortization expense

Schedule of amortization expense
	2024	$	1,592,542
	2025		1,986,973
	2026		1,849,969
	2027		1,212,088
	2028		906,162
	Thereafter		3,131,083
	Total	$	10,678,817

ACQUISITIONS (Tables)

3 Months Ended

Mar. 31, 2024

Business Combination, Asset Acquisition, and Joint Venture Formation [Abstract]

Schedule of consideration transferred


Cash paid to sellers at closing	$	5,000,000
Working capital and excess cash adjustment		704,389
Fair value of common stock issued to the Special Projects Sellers		4,525,000
Fair value of the consideration transferred	$	10,229,389

Schedule of assets acquired and liabilities assumed


	October 2, 2023
Cash	$	521,821
Accounts receivable		1,155,871
Other current assets		11,338
Right-of-use asset		90,803
Other assets		30,453
Intangibles		3,740,000
Total identifiable assets acquired		5,550,286

Accrued payable		(764,641	)
Accrued expenses and other current liabilities		(15,000	)
Lease liability		(90,803	)
Deferred revenue		(30,000	)
Total liabilities assumed		(900,444	)
Net identifiable liabilities acquired		4,649,842
Goodwill		5,579,547
Fair value of the consideration transferred	$	10,229,389

ACQUISITIONS (Schedule of proforma)


	Three Months Ended March 31, 2023
Revenue	$	10,615,460
Net Loss	$	(2,707,940	)

OTHER CURRENT LIABILITIES (Tables)

3 Months Ended

Mar. 31, 2024

Payables and Accruals [Abstract]

Schedule of other liabilities

Schedule of other liabilities
	March 31,		December 31,
	2024		2023
Accrued funding under Max Steel production agreement	$	620,000	$	620,000
Accrued audit, legal and other professional fees		203,647		310,797
Accrued commissions		421,720		697,106
Accrued bonuses		729,293		971,276
Talent liability		5,037,025		2,983,577
Accumulated customer deposits		2,541,434		432,552
Other		1,717,620		1,678,806
	$	11,270,739	$	7,694,114

DEBT (Tables)

3 Months Ended

Mar. 31, 2024

Debt Disclosure [Abstract]

Schedule of debt

Schedule of debt
Debt Type	March 31, 2024			December 31, 2023
Convertible notes payable	$	5,100,000		$	5,100,000
Convertible note payable - fair value option		330,000			355,000
Nonconvertible promissory notes		3,880,000			3,880,000
Nonconvertible promissory note – Socialyte		3,000,000			3,000,000
Loans from related party		2,007,873			1,107,873
Revolving line of credit		400,000			400,000
Term loan, net of debt issuance costs		5,244,498			5,482,614
Total debt	$	19,962,371		$	19,325,487
Less current portion of debt		(4,922,228	)		(4,880,651	)
Noncurrent portion of debt	$	15,040,143		$	14,444,836

Schedule of future annual contractual principal payment commitments of debt


Debt Type	Maturity Date	2024		2025		2026		2027		2028		Thereafter
Convertible notes payable	Between October 2026 and March 2030	$	—	$	—	$	1,750,000	$	3,350,000	$	—	$	500,000
Nonconvertible promissory notes	Ranging between November 2024 and March 2029		500,000		750,000		—		—		2,215,000		1,315,000
Nonconvertible promissory note - Socialyte	June and September 2023 (A)		3,000,000		—		—		—		—		—
Revolving line of credit	September 2024		400,000		—		—		—		—		—
Term loan	September 2028		755,151		1,083,866		1,176,307		1,276,631		1,028,244		—
Loans from related party	December 2026		—		—		1,107,873		—		—		—
		$	4,655,151	$	1,833,866	$	4,034,180	$	4,626,631	$	3,243,244	$	1,815,000

(A)

FAIR VALUE MEASUREMENTS (Tables)

3 Months Ended

Mar. 31, 2024

Schedule of consolidated financial instruments


	Level in	March 31, 2024				December 31, 2023
	Fair Value	Carrying		Fair		Carrying		Fair
	Hierarchy	Amount		Value		Amount		Value
Assets:
Cash and cash equivalents	1	$	6,384,459	$	6,384,459	$	6,432,731	$	6,432,731
Restricted cash	1		1,127,960		1,127,960		1,127,960		1,127,960

Liabilities:
Convertible notes payable	3	$	5,100,000	$	4,737,000	$	5,100,000	$	4,875,000
Convertible note payable at fair value	3		330,000		330,000		355,000		355,000
Warrant liability	3		—		—		5,000		5,000

Schedule of convertible notes payable


		March 31, 2024				December 31, 2023
	Level	Carrying Amount		Fair Value		Carrying Amount		Fair Value

10% convertible notes due in October 2026	3	$	800,000	$	800,000	$	800,000	$	817,000
10% convertible notes due in November 2026	3		300,000		277,000		300,000	$	285,000
10% convertible notes due in December 2026	3		650,000		634,000		650,000	$	649,000
10% convertible notes due in January 2027	3		800,000		808,000		800,000	$	821,000
10% convertible notes due in June 2027	3		150,000		134,000		150,000		140,000
10% convertible notes due in August 2027	3		2,000,000		1,744,000		2,000,000	$	1,808,000
10% convertible notes due in September 2027	3		400,000		340,000		400,000	$	355,000
		$	5,100,000	$	4,737,000	$	5,100,000	$	4,875,000

Schedule of estimated fair value of assumptions


	March 31, 2024			December 31, 2023
Face value principal payable	$	500,000		$	500,000
Original conversion price	$	3.91		$	3.91
Value of common stock	$	1.46		$	1.71
Expected term (years)		5.93			6.16
Volatility		90	%		90	%
Risk free rate		4.21	%		4.41	%

Schedule of estimated fair value

Schedule of estimated fair value	March 4^th Note
Beginning fair value balance reported on the condensed consolidated balance sheet at December 31, 2023	$	355,000
(Gain) Loss on the change in fair value reported in the condensed consolidated statements of operations		(25,000	)
Ending fair value balance reported on the condensed consolidated balance sheet at March 31, 2024	$	330,000

Convertible Debt [Member]

Schedule of estimated fair value of assumptions

Schedule of estimated fair value
Fair Value Assumption – Convertible Debt	March 31, 2024			December 31, 2023
Stock Price	$	1.46		$	1.71
Minimum Conversion Price	$	2.00 - 2.50		$	2.00 - 2.50
Annual Asset Volatility Estimate		70	%		80	%
Risk Free Discount Rate (based on U.S. government treasury obligation with a term similar to that of the convertible note)		4.35% - 5.37			3.95% - 5.01

LOSS PER SHARE (Tables)

3 Months Ended

Mar. 31, 2024

Loss per share:

Schedule of computation of basic and diluted loss per share


	Three Months Ended March 31,
	2024			2023
Numerator
Net loss attributable to Dolphin Entertainment common stock shareholders and numerator for basic loss per share	$	(326,767	)	$	(2,969,320	)
Change in fair value of convertible notes payable		(25,000	)		—
Interest expense		9,863			—
Numerator for diluted loss per share	$	(341,904	)	$	(2,969,320	)

Denominator
Denominator for basic EPS - weighted-average shares		18,477,825			12,640,285
Effect of dilutive securities:
Convertible notes payable		127,877			—
Denominator for diluted EPS - adjusted weighted-average shares		18,605,702			12,640,285

Basic loss per share	$	(0.02	)	$	(0.23	)
Diluted loss per share	$	(0.02	)	$	(0.23	)

SEGMENT INFORMATION (Tables)

3 Months Ended

Mar. 31, 2024

Segment Reporting [Abstract]

Schedule of revenue and assets by segment


	Three Months Ended March 31,
	2024			2023
Revenues:
EPM	$	11,814,751		$	9,891,421
CPD		3,421,141			—
Total	$	15,235,892		$	9,891,421

Segment Operating Income (Loss):
EPM	$	(391,865	)	$	(1,096,263	)
CPD		556,405			(1,469,737	)
Total operating income (loss)		164,540			(2,566,000	)
Interest expense, net		(497,768	)		(355,870	)
Other income (expenses), net		30,000			91,573
Loss before income taxes and equity in losses of unconsolidated affiliates	$	(303,228	)	$	(2,830,297	)


	As of March 31, 2024		As of December 31, 2023
Total assets:
EPM	$	57,467,923	$	62,908,337
CPD		7,592,255		3,346,637
Total	$	65,060,178	$	66,254,974

LEASES (Tables)

3 Months Ended

Mar. 31, 2024

Leases

Schedule of right of use asset or lease liability calculations


Operating Leases	As of March 31, 2024		As of December 31, 2023
Assets
Right-of-use asset	$	4,986,688	$	5,469,743

Liabilities
Current
Lease liability	$	2,017,333	$	2,141,240

Noncurrent
Lease liability	$	3,568,120	$	3,986,787

Total operating lease liability	$	5,585,453	$	6,128,027

Schedule of finance lease

Schedule of finance lease
Finance Lease	As of March 31, 2024		As of December 31, 2023
Assets
Right-of-use asset	$	162,494	$	129,993

Liabilities
Current
Lease liability	$	67,998	$	50,973

Noncurrent
Lease liability	$	98,720	$	81,855

Total finance lease liability	$	166,718	$	132,828

Schedule of lease income and expenses


		Three Months Ended March 31,
Operating Lease costs	Classification	2024			2023
Operating lease costs	Selling, general and administrative expenses	$	674,669		$	706,141
Sublease income	Selling, general and administrative expenses		(105,351	)		(107,270	)
Net operating lease costs		$	569,318		$	598,871

		Three Months Ended March 31,
Finance Lease costs	Classification	2024		2023
Amortization of right-of-use assets	Selling, general and administrative expenses	$	15,895	$	—
Interest on lease liability	Selling, general and administrative expenses		3,126		—
Total finance lease costs		$	19,021	$	—

Schedule of future minimum payments under operating lease agreements


Year		Operating Leases			Finance Leases
	2024	$	1,930,494		$	58,911
	2025		1,979,589			78,549
	2026		1,782,057			45,042
	2027		719,794			—
	2028		—			—
	Thereafter		—			—
	Total lease payments	$	6,411,934		$	182,502
	Less: Imputed interest		(826,481	)		(15,784	)
	Present value of lease liabilities	$	5,585,453		$	166,718

SHARE-BASED COMPENSATION (Tables)

3 Months Ended

Mar. 31, 2024

Share-Based Payment Arrangement [Abstract]

Schedule of RSUs

Schedule of RSUs		Number of Shares			Weighted Average Grant Date Fair Value
	Outstanding (nonvested), December 31, 2023		—		$	—
	Granted		13,568			1.44
	Forfeited		—			—
	Vested		(3,392	)		1.44
	Outstanding (nonvested), March 31, 2024		10,176		$	1.44

REVENUE (Schedule of revenue by segment) (Details) - USD ($)	3 Months Ended
	Mar. 31, 2024	Mar. 31, 2023
Total Revenues	$ 15,235,892	$ 9,891,421
Entertainment Publicity and Marketing [Member]
Total Revenues	11,814,751	9,891,421
Content Productions [Member]
Total Revenues	$ 3,421,141

REVENUE (Schedule of contract asset and liability) (Details) - USD ($)	Mar. 31, 2024	Dec. 31, 2023
Revenue
Contract liability	$ 988,056	$ 1,451,709
Changes in contracts liability	$ 463,653

REVENUE (Schedule of contract liability) (Details) - USD ($)	3 Months Ended
	Mar. 31, 2024	Mar. 31, 2023
Revenue
Amounts included in the beginning of year contract liability balance	$ 1,008,544	$ 689,017

REVENUE (Details Narrative) - USD ($)	3 Months Ended
REVENUE (Details Narrative) - USD ($)	Mar. 31, 2024	Mar. 31, 2023
Total Revenues	$ 15,235,892	$ 9,891,421
Content Productions [Member]
Total Revenues	$ 3,421,141

GOODWILL AND INTANGIBLE ASSETS (Intangible Assets) (Details) - USD ($)	Mar. 31, 2024	Dec. 31, 2023
Finite-Lived Intangible Assets [Line Items]
Gross Carrying Amount	$ 22,130,971	$ 22,130,970
Accumulated Amortization	11,452,154	10,921,306
Net Carrying Amount	10,678,817	11,209,664
Customer Relationships [Member]
Finite-Lived Intangible Assets [Line Items]
Gross Carrying Amount	16,512,388	16,512,387
Accumulated Amortization	7,854,321	7,445,973
Net Carrying Amount	8,658,067	9,066,414
Trademarks and Trade Names [Member]
Finite-Lived Intangible Assets [Line Items]
Gross Carrying Amount	4,928,583	4,928,583
Accumulated Amortization	2,907,833	2,785,333
Net Carrying Amount	2,020,750	2,142,250
Noncompete Agreements [Member]
Finite-Lived Intangible Assets [Line Items]
Gross Carrying Amount	690,000	690,000
Accumulated Amortization	690,000	690,000
Net Carrying Amount

GOODWILL AND INTANGIBLE ASSETS (Amortization expense) (Details) - USD ($)	Mar. 31, 2024	Dec. 31, 2023
Goodwill and Intangible Assets Disclosure [Abstract]
2024	$ 1,592,542
2025	1,986,973
2026	1,849,969
2027	1,212,088
2028	906,162
Thereafter	3,131,083
Finite-lived intangible assets, net	$ 10,678,817	$ 11,209,664

GOODWILL AND INTANGIBLE ASSETS (Details Narrative) - USD ($)	3 Months Ended
	Mar. 31, 2024	Mar. 31, 2023
Goodwill and Intangible Assets Disclosure [Abstract]
Goodwill	$ 25,220,085
Amortization expense	$ 530,848	$ 505,840

ACQUISITIONS (Fair value of consideration transferred) (Details) - Special Projects Media L L C [Member]	Oct. 02, 2023 USD ($)
Business Acquisition [Line Items]
Cash paid to sellers at closing	$ 5,000,000
Working capital and excess cash adjustment	704,389
Fair value of common stock issued to the Special Projects Sellers	4,525,000
Fair value of the consideration transferred	$ 10,229,389

ACQUISITIONS (Fair value of Assets Acquired and Liabilities Assumed) (Details) - USD ($)	Mar. 31, 2024	Dec. 31, 2023	Oct. 02, 2023
Business Acquisition [Line Items]
Goodwill	$ 25,220,085	$ 25,220,085
Special Projects Media L L C [Member]
Business Acquisition [Line Items]
Cash			$ 521,821
Accounts receivable			1,155,871
Other current assets			11,338
Right-of-use asset			90,803
Other assets			30,453
Intangibles			3,740,000
Total identifiable assets acquired			5,550,286
Accrued payable			(764,641)
Accrued expenses and other current liabilities			(15,000)
Lease liability			(90,803)
Deferred revenue			(30,000)
Total liabilities assumed			(900,444)
Net identifiable liabilities acquired			4,649,842
Goodwill			5,579,547
Fair value of the consideration transferred			$ 10,229,389

ACQUISITIONS (Schedule of proforma) (Details) - Special Projects Media L L C [Member]	3 Months Ended
	Mar. 31, 2023 USD ($)
Business Acquisition [Line Items]
Revenue	$ 10,615,460
Netm Loss	$ (2,707,940)

ACQUISITIONS (Details Narrative) - USD ($)		3 Months Ended
ACQUISITIONS (Details Narrative) - USD ($)	Oct. 02, 2023	Mar. 31, 2023
Socialyte Seller [Member]
Business Acquisition [Line Items]
Payment to seller	$ 5,000,000
Number of shares issued	2,500,000
Special Projects Media L L C [Member]
Business Acquisition [Line Items]
Pro forma description		The pro forma amounts for 2023 have been calculated after applying the Company’s accounting policies and adjusting the results of the acquisition to reflect (a) the amortization that would have been charged, assuming the intangible assets resulting from the acquisition had been recorded on January 1, 2023, (b) include interest expense on the Bank United term loan (see Note 6) in the amount of $60,967 for the three months ended March 31, 2023 and (c) eliminate $111,373 of revenue and expenses related to work performed by Special Projects for Dolphin.

OTHER CURRENT LIABILITIES (Other liabilities) (Details) - USD ($)	Mar. 31, 2024	Dec. 31, 2023
Payables and Accruals [Abstract]
Accrued funding under Max Steel production agreement	$ 620,000	$ 620,000
Accrued audit, legal and other professional fees	203,647	310,797
Accrued commissions	421,720	697,106
Accrued bonuses	729,293	971,276
Talent liability	5,037,025	2,983,577
Accumulated customer deposits	2,541,434	432,552
Other	1,717,620	1,678,806
Other current liabilities	$ 11,270,739	$ 7,694,114

DEBT (Total debt) (Details) - USD ($)	Mar. 31, 2024	Dec. 31, 2023
Debt Disclosure [Abstract]
Convertible notes payable	$ 5,100,000	$ 5,100,000
Convertible note payable - fair value option	330,000	355,000
Nonconvertible promissory notes	3,880,000	3,880,000
Nonconvertible promissory note – Socialyte	3,000,000	3,000,000
Loans from related party	2,007,873	1,107,873
Revolving line of credit	400,000	400,000
Term loan, net of debt issuance costs	5,244,498	5,482,614
Total debt	19,962,371	19,325,487
Less current portion of debt	(4,922,228)	(4,880,651)
Noncurrent portion of debt	$ 15,040,143	$ 14,444,836

DEBT (Principal Payment Commitments of Debt) (Details)

3 Months Ended

Mar. 31, 2024

USD ($)

Debt Instrument [Line Items]

$ 4,655,151

1,833,866

4,034,180

4,626,631

3,243,244

$ 1,815,000

Convertible Notes Payable [Member]

Debt Instrument [Line Items]

Maturity Date

Between October 2026 and March 2030

1,750,000

3,350,000

$ 500,000

Nonconvertible Promissory Notes [Member]

Debt Instrument [Line Items]

Maturity Date

Ranging between November 2024 and March 2029

$ 500,000

750,000

2,215,000

$ 1,315,000

Nonconvertible Promissory Notes Socialyte [Member]

Debt Instrument [Line Items]

Maturity Date

June and September 2023 (A)

^[1]

$ 3,000,000

Revolving Line Of Credit [Member]

Debt Instrument [Line Items]

September 2024

$ 400,000

Debt Instrument [Line Items]

September 2028

$ 755,151

1,083,866

1,176,307

1,276,631

1,028,244

Loan From Related Party [Member]

Debt Instrument [Line Items]

December 2026

1,107,873

[1]

DEBT (Details Narrative) - USD ($)	1 Months Ended		3 Months Ended		12 Months Ended
DEBT (Details Narrative) - USD ($)	Sep. 30, 2023	Jun. 30, 2023	Mar. 31, 2024	Mar. 31, 2023	Dec. 31, 2023	May 01, 2024
Short-Term Debt [Line Items]
Interest rate			10.00%
Share price			$ 1.00
Interest payments			$ 127,750	$ 137,597
Gain (loss) on fair value			25,000	10,444
Interest expense			503,637	355,870
Interest payment			46,121	27,317
Socialyte promissory note amount			$ 3,000,000
Bank united loan description			The Company entered into a loan agreement with BankUnited (“BankUnited Loan Agreement”), which includes: (i) $5,800,000 secured term loan (“BKU Term Loan”), (ii) $750,000 of a secured revolving line of credit (“BKU Line of Credit”), and (iii) $400,000 Commercial Card (“BKU Commercial Card”). The BankUnited Loan Agreement refinanced the Company’s previous credit facility with BankProv.
Minimum deposit amount			$ 1,500,000
Principle outstanding						$ 550,000
Debt orgination cost			4,206
Two Payments [Member]
Short-Term Debt [Line Items]
Socialyte promissory note amount	$ 1,500,000	$ 1,500,000
Convertible Notes Payable [Member]
Short-Term Debt [Line Items]
Interest expense			127,750	144,556
Interest payments			9,863	9,863
Interest expense			9,863	9,863
Convertible Debt [Member]
Short-Term Debt [Line Items]
Noncurrent liabilities			$ 330,000		$ 355,000
Non Convertible Notes Payable [Member]
Short-Term Debt [Line Items]
Interest rate			10.00%
Proceeds from unsecured promissory note			$ 3,880,000
Net of debt discount recorded as current liability			500,000		500,000
Interest expense related to promissory notes			97,000	56,585
Interest payment			97,000	$ 34,264
Nonconvertible Unsecured Promissory Note [Member]
Short-Term Debt [Line Items]
Interest expense related to promissory notes			30,000
BKU Term Loan [Member]
Short-Term Debt [Line Items]
Principal amount			5,244,498		5,482,614
Debt issuance cost			75,701		79,907
Principle outstanding			400,000		$ 400,000
Debt orgination cost			$ 4,206
Two Convertible Notes [Member]
Short-Term Debt [Line Items]
Conversion price			$ 2.00
Convertible Promissory Notes [Member]
Short-Term Debt [Line Items]
Debt conversion, principal			$ 5,100,000

LOANS FROM RELATED PARTY (Details Narrative) - USD ($)	3 Months Ended
LOANS FROM RELATED PARTY (Details Narrative) - USD ($)	Mar. 31, 2024	Mar. 31, 2023	May 01, 2024	Jan. 16, 2024	Dec. 31, 2023
Debt Instrument [Line Items]
Principal balance			$ 550,000
Accrued interest amounted	$ 1,629,574				$ 1,718,009
Cash interest payment	200,000
Interest expenses related party	46,121	$ 27,317
Donald Scott Mock [Member]
Debt Instrument [Line Items]
Non convertible promissory note				$ 900,000
Received amount				$ 900,000
Remaining balance	900,000
Accrued interest	18,500
Notes Payable, Other Payables [Member]
Debt Instrument [Line Items]
Principal balance	1,107,873
Accrued interest amounted	$ 105,044				$ 277,423

FAIR VALUE MEASUREMENTS (Details) - USD ($)	Mar. 31, 2024	Dec. 31, 2023
Schedule of Investments [Line Items]
Carrying amount	$ 5,244,498	$ 5,482,614
Convertible Notes Payable [Member]
Schedule of Investments [Line Items]
Carrying amount	5,100,000	5,100,000
Fair value	4,737,000	4,875,000
Convertible Notes Payable At Fair Value [Member]
Schedule of Investments [Line Items]
Carrying amount	330,000	355,000
Fair value	330,000	355,000
Warrantliability [Member]
Schedule of Investments [Line Items]
Carrying amount		5,000
Fair value		5,000
Cash and Cash Equivalents [Member]
Schedule of Investments [Line Items]
Carrying amount	6,384,459	6,432,731
Fair value	6,384,459	6,432,731
Restricted Cash [Member]
Schedule of Investments [Line Items]
Carrying amount	1,127,960	1,127,960
Fair value	$ 1,127,960	$ 1,127,960

FAIR VALUE MEASUREMENTS (Details 1) - USD ($)	Mar. 31, 2024	Dec. 31, 2023
Short-Term Debt [Line Items]
Net Carrying Amount	$ 5,100,000	$ 5,100,000
Fair Value Amount	4,737,000	4,875,000
October 2026 [Member]
Short-Term Debt [Line Items]
Net Carrying Amount	800,000	800,000
Fair Value Amount	800,000	817,000
November 2026 [Member]
Short-Term Debt [Line Items]
Net Carrying Amount	300,000	300,000
Fair Value Amount	277,000	285,000
December 2026 [Member]
Short-Term Debt [Line Items]
Net Carrying Amount	650,000	650,000
Fair Value Amount	634,000	649,000
January 2027 [Member]
Short-Term Debt [Line Items]
Net Carrying Amount	800,000	800,000
Fair Value Amount	808,000	821,000
June 2027 [Member]
Short-Term Debt [Line Items]
Net Carrying Amount	150,000	150,000
Fair Value Amount	134,000	140,000
August 2027 [Member]
Short-Term Debt [Line Items]
Net Carrying Amount	2,000,000	2,000,000
Fair Value Amount	1,744,000	1,808,000
September 2027 [Member]
Short-Term Debt [Line Items]
Net Carrying Amount	400,000	400,000
Fair Value Amount	$ 340,000	$ 355,000

FAIR VALUE MEASUREMENTS (Details 2) - Monte Carlo Simulation [Member] - $ / shares	3 Months Ended	12 Months Ended
	Mar. 31, 2024	Dec. 31, 2023
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Stock Price	$ 1.46	$ 1.71
Annual asset volatility estimate	70.00%	80.00%
Minimum [Member]
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Minimum conversion price	$ 2.00	$ 2.00
Risk free discount rate	4.35%	3.95%
Maximum [Member]
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Minimum conversion price	$ 2.50	$ 2.50
Risk free discount rate	5.37%	5.01%

FAIR VALUE MEASUREMENTS (Details 3)	3 Months Ended
FAIR VALUE MEASUREMENTS (Details 3)	Mar. 31, 2024 USD ($)
Fair Value Disclosures [Abstract]
Beginning balance	$ 355,000
Loss on change in fair value reported in the condensed consolidated statements of operations	(25,000)
Ending balance	$ 330,000

FAIR VALUE MEASUREMENTS (Details 4) - Convertible Debt [Member] - USD ($)	3 Months Ended	12 Months Ended
	Mar. 31, 2024	Dec. 31, 2023
Short-Term Debt [Line Items]
Face value principal payable	$ 500,000	$ 500,000
Original conversion price	$ 3.91	$ 3.91
Value of common stock	$ 1.46	$ 1.71
Expected term (years)	5 years 11 months 4 days	6 years 1 month 28 days
Volatility	90.00%	90.00%
Risk free rate	4.21%	4.41%

FAIR VALUE MEASUREMENTS (Details Narrative) - USD ($)	3 Months Ended
FAIR VALUE MEASUREMENTS (Details Narrative) - USD ($)	Mar. 31, 2024	May 01, 2024
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]
Aggregate principal amount		$ 550,000
Face value	$ 500,000
Contingent Consideration [Member]
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]
Aggregate principal amount	$ 5,100,000

STOCKHOLDERS’ EQUITY (Details Narrative) - USD ($)		1 Months Ended	3 Months Ended
STOCKHOLDERS’ EQUITY (Details Narrative) - USD ($)	Aug. 10, 2022	May 14, 2024	Mar. 31, 2024	Mar. 31, 2023
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]
Share of common stock sale			350,000
Proceeds from issuance of common stock			$ 495,200
Lincoln Park Transaction [Member]
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]
Shares available to purchase per agreement, value	$ 25,000,000
Share of common stock sale				250,000
Proceeds from issuance of common stock				$ 529,450
Lincoln Park Transaction [Member] \| Minimum [Member]
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]
Shares issued price per share		$ 1.09	$ 1.27	$ 1.88
Lincoln Park Transaction [Member] \| Maximum [Member]
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]
Shares issued price per share		$ 1.27	$ 1.53	$ 2.27
Lincoln Park Transaction 2022 [Member]
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]
Proceeds from issuance of common stock		$ 350,150

LOSS PER SHARE (Details) - USD ($)	3 Months Ended
LOSS PER SHARE (Details) - USD ($)	Mar. 31, 2024	Mar. 31, 2023
Loss per share:
Net loss attributable to Dolphin Entertainment common stock shareholders and numerator for basic loss per share	$ (326,767)	$ (2,969,320)
Change in fair value of convertible notes payable	(25,000)
Interest expense	9,863
Numerator for diluted loss per share	$ (341,904)	$ (2,969,320)
Denominator for basic EPS - weighted-average shares	18,477,825	12,640,285
Convertible notes payable	$ 127,877
Denominator for diluted EPS - adjusted weighted-average shares	18,605,702	12,640,285
Basic loss per share	$ (0.02)	$ (0.23)
Diluted loss per share	$ (0.02)	$ (0.23)

LOSS PER SHARE (Details Narrative) - shares	3 Months Ended
LOSS PER SHARE (Details Narrative) - shares	Mar. 31, 2024	Mar. 31, 2023
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]
Common stock excercise warrant shares	20,000	20,000
Common Stock [Member]
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]
Stock issued upon conversion, shares	3,581,213	2,883,114

RELATED PARTY TRANSACTIONS (Details Narrative) - USD ($)	1 Months Ended	3 Months Ended
	Dec. 31, 2012	Mar. 31, 2024	Mar. 31, 2023	Dec. 31, 2023
Related Party Transaction [Line Items]
Interest expense		$ 65,445	$ 64,726
Interest paid related to accrued compensation			$ 200,000
Chief Executive Officer [Member]
Related Party Transaction [Line Items]
Signing bonus owed to related party per signed agreement	$ 1,000,000
Base salary	$ 1,625,000
Interest rate	10.00%
Accrued Salaries		2,625,000
Accrued interest and liabilities		$ 1,506,031		$ 1,440,586

SEGMENT INFORMATION (Details) - USD ($)	3 Months Ended
SEGMENT INFORMATION (Details) - USD ($)	Mar. 31, 2024	Mar. 31, 2023	Dec. 31, 2023
Revenue from External Customer [Line Items]
Revenue	$ 15,235,892	$ 9,891,421
Total operating income (loss)	164,540	(2,566,000)
Interest expense	(497,768)	(355,870)
Other income (loss), net	30,000	91,573
Loss before income taxes and equity in losses of unconsolidated affiliates	(303,228)	(2,830,297)
Total assets	65,060,178		$ 66,254,974
EPM [Member]
Revenue from External Customer [Line Items]
Revenue	11,814,751	9,891,421
Total operating income (loss)	(391,865)	(1,096,263)
Total assets	57,467,923		62,908,337
CPD [Member]
Revenue from External Customer [Line Items]
Revenue	3,421,141
Total operating income (loss)	556,405	$ (1,469,737)
Total assets	$ 7,592,255		$ 3,346,637

SEGMENT INFORMATION (Details Narrative) - USD ($)	3 Months Ended
SEGMENT INFORMATION (Details Narrative) - USD ($)	Mar. 31, 2024	Dec. 31, 2023
Restructuring Cost and Reserve [Line Items]
Net accumulated amortization	$ 11,452,154	$ 10,921,306
Forty Second West Door and Viewpoint Shore Media [Member]
Restructuring Cost and Reserve [Line Items]
Intangible assets	10,678,817
Net accumulated amortization	$ 25,220,085

LEASES (Right of Use Asset or Lease Liability Calculations) (Details) - USD ($)	Mar. 31, 2024	Dec. 31, 2023
Assets
Right-of-use asset	$ 4,986,688	$ 5,469,743
Current
Lease liability	2,017,333	2,141,240
Noncurrent
Lease liability	3,568,120	3,986,787
Total operating lease liability	$ 5,585,453	$ 6,128,027

LEASES (Finance lease liability) (Details) - USD ($)	Mar. 31, 2024	Dec. 31, 2023
Assets
Right-of-use asset	$ 162,494	$ 129,993
Current
Lease liability	67,998	50,973
Noncurrent
Lease liability	98,720	81,855
Total finance lease liability	$ 166,718	$ 132,828

LEASES (Lease Income and Expenses) (Details) - USD ($)	3 Months Ended
LEASES (Lease Income and Expenses) (Details) - USD ($)	Mar. 31, 2024	Mar. 31, 2023
Net lease costs	$ 569,318	$ 598,871
Total finance lease costs	19,021
Selling, General and Administrative Expenses [Member]
Operating lease costs	674,669	706,141
Sublease income	(105,351)	(107,270)
Amortization of right-of-use assets	15,895
Interest on lease liability	$ 3,126

LEASES (Maturities of Lease Liabilities) (Details) - USD ($)	Mar. 31, 2024	Dec. 31, 2023
Present value of lease liabilities, operating leases	$ 5,585,453	$ 6,128,027
Present value of lease liabilities, finance leases	166,718	$ 132,828
Property Subject To Finance Lease [Member]
2024	58,911
2025	78,549
2026	45,042
2027
2028
2028
Total lease payments	182,502
Less: Imputed interest	(15,784)
Property Subject to Operating Lease [Member]
2024	1,930,494
2025	1,979,589
2026	1,782,057
2027	719,794
Thereafter
Total lease payments	6,411,934
Less: Imputed interest	$ (826,481)

LEASES (Details Narrative) - USD ($)	3 Months Ended
LEASES (Details Narrative) - USD ($)	Mar. 31, 2024	Mar. 31, 2023
Leases
Operating lease payment	$ 665,807	$ 696,556
Operating lease term	2 years 10 months 2 days
Finance lease term	1 year 11 months 4 days
Lease operating discount rate	8.87%
Finance lease discount rate	8.46%

COLLABORATIVE ARRANGEMENT (Details Narrative) - Amazon Content Services [Member] - USD ($)	1 Months Ended
	Feb. 22, 2024	Apr. 25, 2023
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]
Net revenue		$ 3,421,141
I M A X [Member]
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]
Company received amount	$ 777,905

SHARE-BASED COMPENSATION (Schedule of RSUs) (Details)	3 Months Ended
SHARE-BASED COMPENSATION (Schedule of RSUs) (Details)	Mar. 31, 2024 $ / shares shares
Share-Based Payment Arrangement [Abstract]
Number of Shares Outstanding, Beginning \| shares
Weiighted Average Grant Date Fair Value, Beginning \| $ / shares
Number of Shares Granted \| shares	13,568
Weighted average Grant Date Fair Value granted \| $ / shares	$ 1.44
Number of Shares Forfeited \| shares
Weighted average Grant Date Fair Value forfeited \| $ / shares
Number of Shares Vested \| shares	(3,392)
Weighted average Grant Date Fair Value vested \| $ / shares	$ 1.44
Number of Shares Outstanding, Ending \| shares	10,176
Weiighted Average Grant Date Fair Value, Ending \| $ / shares	$ 1.44

SHARE-BASED COMPENSATION (Details Narrative) - USD ($)		3 Months Ended
SHARE-BASED COMPENSATION (Details Narrative) - USD ($)	Jun. 29, 2017	Mar. 31, 2024
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Share-Based Compensation Arrangement by Share-Based Payment Award, Non-Option Equity Instruments, Granted		13,568
Equity Incentive Plan [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Share-Based Compensation Arrangement by Share-Based Payment Award, Non-Option Equity Instruments, Granted	2,000,000
Restricted Stock Units (RSUs) [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Compensation expense		$ 4,884
Compensation expense		$ 15,000

SUBSEQUENT EVENTS (Details Narrative) - USD ($)	May 01, 2024	Apr. 29, 2024
Subsequent Events
Non convertable promissory note		$ 1,000,000
Non convertable promissory note recceivable		$ 1,000,000
Principle outstanding	$ 550,000
Promissory note percentage	10.00%

Grafico Azioni Dolphin Entertainment (NASDAQ:DLPN)
Storico
Da Mar 2025 a Mar 2025

Clicca qui per i Grafici di Dolphin Entertainment

Grafico Azioni Dolphin Entertainment (NASDAQ:DLPN)
Storico
Da Mar 2024 a Mar 2025

Dati di Mercato

Notizie

Utensili

Mercato

Scoprire

Caratteristiche principali

Follow Feed

Flusso di Opzioni

Monitor

DLPN Dolphin Entertainment Inc

Notizie Dolphin Entertainment Inc - DLPN

La tua Cronologia

Azienda

Attività

Popular

Ottieni l'app

Più Attivi

Toplist

Dati di Mercato

Notizie

Utensili

Mercato

Scoprire

Caratteristiche principali

Follow Feed

Flusso di Opzioni

Monitor

DLPN Dolphin Entertainment Inc

Notizie Dolphin Entertainment Inc - DLPN

La tua Cronologia

Azienda

Attività

Popular

Ottieni l'app

Rimuovi gli annunci