| VIP Play, Inc. |
Q4-CY2025 | Q3-CY2025 | Q2-CY2025 | Q1-CY2025 | Q4-CY2024 | Q3-CY2024 | Q2-CY2024 | Q1-CY2024 | Q4-CY2023 | Q3-CY2023 | Q2-CY2023 | Q1-CY2023 | Q4-CY2022 | Q3-CY2022 | Q2-CY2022 | Q1-CY2022 | Q4-CY2021 | Q3-CY2021 | Q2-CY2021 | Q1-CY2021 | Q4-CY2020 | Q3-CY2020 | Q2-CY2020 | Q1-CY2020 | Q4-CY2019 | Q3-CY2019 | Q2-CY2019 | Q1-CY2019 | Q4-CY2018 | Q3-CY2018 | Q2-CY2018 | Q1-CY2018 | Q4-CY2017 | Q3-CY2017 | Q2-CY2017 | Q1-CY2017 | Q4-CY2016 | Q3-CY2016 | Q2-CY2016 | Q1-CY2016 | Q4-CY2015 | Q3-CY2015 | Q2-CY2015 | Q1-CY2015 | Q4-CY2014 | Q3-CY2014 | Q2-CY2014 | Q1-CY2014 | Q4-CY2013 |
Balance Sheet Date | | | 2025-Jun-30 | 2025-Mar-31 | 2024-Dec-31 | 2024-Sep-30 | 2024-Jun-30 | 2024-Mar-31 | 2023-Dec-31 | 2023-Sep-30 | 2023-Jun-30 | 2023-Mar-31 | 2022-Dec-31 | 2022-Sep-30 | 2022-Jun-30 | 2022-Mar-31 | 2021-Dec-31 | 2021-Sep-30 | 2021-Jun-30 | 2021-Mar-31 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Fiscal Period | | | Q4-FY2025 | Q3-FY2025 | Q2-FY2025 | Q1-FY2025 | Q4-FY2024 | Q3-FY2024 | Q2-FY2024 | Q1-FY2024 | Q4-FY2023 | Q3-FY2023 | Q2-FY2023 | Q1-FY2023 | Q4-FY2022 | Q3-FY2022 | Q2-FY2022 | Q1-FY2022 | Q4-FY2021 | Q3-FY2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Assets | | | 3,745,856$ | 2,297,529$ | 1,231,697$ | 8,171,165$ | 9,350,283$ | 10,157,595$ | 11,266,369$ | 16,267,635$ | 15,302,529$ | 9,651,418$ | 8,483,493$ | 8,657,359$ | 77,819$ | 68,999$ | 70,252$ | 86,367$ | 108,573$ | 74,359$ | | | 83,508$ | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Current Assets | | | 2,858,752$ | 1,767,232$ | 916,682$ | 1,067,593$ | 1,245,426$ | 907,122$ | 897,445$ | 2,018,427$ | 1,549,684$ | 845,103$ | 132,245$ | 501,206$ | 76,296$ | 67,476$ | 68,729$ | 84,844$ | 107,050$ | 72,836$ | | | 83,508$ | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and Cash Equivalents | | | | | | | | | | | | | | | | | 65,854$ | 80,734$ | 88,565$ | 62,114$ | 68,590$ | 35,107$ | 37,918$ | | | | | | | | | | | | | | | | | | | | | | | | | | |
Receivables | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other Current Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Assets Held for Sale in Short Term | | | | | | | | | | | | | | | 992$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Noncurrent Assets | | | 887,104$ | 530,297$ | 315,015$ | 7,103,572$ | 8,104,857$ | 9,250,473$ | 10,368,924$ | 14,249,208$ | 13,752,845$ | 8,806,315$ | 8,351,248$ | 8,156,153$ | 1,523$ | 1,523$ | 1,523$ | 1,523$ | 1,523$ | 1,523$ | | | 0$ | | | | | | | | | | | | | | | | | | | | | | | | | | |
Goodwill | | | | | | | | | | | | 1,255,647$ | 1,255,647$ | 1,255,647$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other Intangible Assets | | | 882,535$ | 525,313$ | 135,837$ | 6,400,086$ | 6,760,295$ | 7,103,867$ | 7,422,829$ | 7,746,186$ | 8,067,198$ | 7,544,917$ | 7,081,710$ | 6,891,080$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Physical Assets | | | 493$ | 908$ | 1,323$ | 1,738$ | 2,153$ | 2,568$ | 2,983$ | 3,398$ | 3,813$ | 4,228$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other Noncurrent Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Assets Held for Sale in Long Term | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Liabilities | | | 34,778,656$ | 31,072,979$ | 25,015,546$ | 26,582,939$ | 22,540,847$ | 15,156,224$ | 8,324,382$ | 19,893,197$ | 15,735,546$ | 13,733,038$ | 3,309,674$ | 1,850,068$ | 613,409$ | 147,758$ | 97,579$ | 112,798$ | 111,327$ | 99,639$ | | | 76,101$ | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Current Liabilities | | | 34,778,656$ | 31,072,979$ | 24,839,873$ | 26,236,469$ | 22,028,320$ | 14,535,560$ | 7,474,382$ | 19,043,197$ | 14,885,546$ | 12,883,038$ | 3,309,674$ | 1,850,068$ | 613,409$ | 147,758$ | 97,579$ | 112,798$ | 111,327$ | 99,639$ | | | 76,101$ | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts Payable | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Short Term Debt | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Short Term Capital Lease Obligations | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other Current Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Noncurrent Liabilities | | | 0$ | 0$ | 175,673$ | 346,470$ | 512,527$ | 620,664$ | 850,000$ | 850,000$ | 850,000$ | 850,000$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | | | 0$ | | | | | | | | | | | | | | | | | | | | | | | | | | |
Long Term Debt | | | | | | | 1,130,743$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Long Term Capital Lease Obligations | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other Noncurrent Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Equity | | | (31,032,800$) | (28,775,450$) | (23,783,849$) | (18,411,774$) | (13,190,564$) | (4,998,629$) | 2,941,987$ | (3,625,562$) | (433,017$) | 2,111,732$ | 5,173,819$ | 6,807,291$ | (535,590$) | (78,759$) | (27,327$) | (26,431$) | (2,754$) | (25,280$) | (22,656$) | (9,090$) | 7,407$ | | | | | | | | | | | | | | | | | | | | | | | | | | |
Equity to Minority | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Equity to Common Shareholders | | | (31,032,800$) | (28,775,450$) | (23,783,849$) | (18,411,774$) | (13,190,564$) | (4,998,629$) | 2,941,987$ | (3,625,562$) | (433,017$) | 2,111,732$ | 4,314,608$ | 5,866,680$ | (535,590$) | (78,759$) | 27,327$ | (26,431$) | (2,754$) | (25,280$) | (22,656$) | (9,090$) | 7,407$ | | | | | | | | | | | | | | | | | | | | | | | | | | |
Additional Paid-In Capital | | | 31,268,755$ | 30,862,211$ | 30,769,800$ | 30,278,695$ | 30,295,318$ | 30,247,273$ | 29,888,878$ | 14,535,687$ | 12,669,930$ | 12,436,490$ | 9,798,955$ | 9,724,455$ | 327,435$ | 886,285$ | 886,285$ | 53,297$ | 53,297$ | 13,400$ | | | 13,400$ | | | | | | | | | | | | | | | | | | | | | | | | | | |
Retained Earnings | | | (62,386,705$) | (59,722,187$) | (54,638,103$) | (48,774,156$) | (43,504,774$) | (35,264,667$) | (26,965,616$) | (18,177,383$) | (13,119,081$) | (16,534,200$) | (4,641,334$) | (2,933,362$) | (775,205$) | (968,236$) | (916,804$) | (82,908$) | (59,231$) | (41,780$) | | | (7,593$) | | | | | | | | | | | | | | | | | | | | | | | | | | |
Treasury Stock | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Capital Lease Obligations | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |