| Schedule of reportable segments and corporate |
| | |
As of March 31, 2023 | |
| | |
Creatd Labs | | |
Creatd Ventures | | |
Creatd Studios | | |
Creatd Partners | | |
Corporate | | |
Total | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
| Accounts receivable, net | |
$ | - | | |
$ | 4,972 | | |
$ | - | | |
$ | 239,381 | | |
$ | - | | |
$ | 244,353 | |
| Prepaid expenses and other current assets | |
| 25,575 | | |
| - | | |
| - | | |
| - | | |
| 248,506 | | |
| 274,080 | |
| Deposits and other assets | |
| 915,279 | | |
| - | | |
| - | | |
| - | | |
| 137,675 | | |
| 1,052,954 | |
| Intangible assets | |
| - | | |
| 217,176 | | |
| 14,108 | | |
| - | | |
| - | | |
| 231,283 | |
| Goodwill | |
| - | | |
| 46,460 | | |
| - | | |
| - | | |
| - | | |
| 46,460 | |
| Inventory | |
| 16,374 | | |
| 198,633 | | |
| 41,250 | | |
| - | | |
| - | | |
| 256,257 | |
| All other assets | |
| - | | |
| - | | |
| - | | |
| - | | |
| 2,369,947 | | |
| 2,369,948 | |
| Total Assets | |
$ | 957,228 | | |
$ | 467,241 | | |
$ | 55,358 | | |
$ | 239,381 | | |
$ | 2,756,128 | | |
$ | 4,475,336 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Accounts payable and accrued liabilities | |
$ | 2,019 | | |
$ | 1,514,866 | | |
$ | 22,750 | | |
$ | 433,409 | | |
$ | 9,136,296 | | |
$ | 11,109,340 | |
| Note payable, net of debt discount and issuance costs | |
| 474,496 | | |
| 139,770 | | |
| - | | |
| - | | |
| 988,355 | | |
| 1,602,621 | |
| Deferred revenue | |
| 253,348 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 253,348 | |
| All other Liabilities | |
| - | | |
| - | | |
| - | | |
| - | | |
| 6,862,324 | | |
| 6,862,324 | |
| Total Liabilities | |
$ | 729,863 | | |
$ | 1,654,636 | | |
$ | 22,750 | | |
$ | 433,409 | | |
$ | 16,986,975 | | |
$ | 19,827,633 | |
| | |
As of December 31, 2022 | |
| | |
Creatd Labs | | |
Creatd Ventures | | |
Creatd Studios | | |
Creatd Partners | | |
Corporate | | |
Total | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
| Accounts receivable, net | |
$ | - | | |
$ | 11,217 | | |
$ | - | | |
$ | 228,206 | | |
$ | - | | |
$ | 239,423 | |
| Prepaid expenses and other current assets | |
| 23,712 | | |
| 40,681 | | |
| - | | |
| - | | |
| 64,154 | | |
| 128,547 | |
| Deposits and other assets | |
| 629,955 | | |
| 2,600 | | |
| - | | |
| - | | |
| 164,676 | | |
| 797,231 | |
| Intangible assets | |
| - | | |
| 207,301 | | |
| - | | |
| - | | |
| 22,783 | | |
| 230,084 | |
| Goodwill | |
| 30,125 | | |
| 46,460 | | |
| - | | |
| - | | |
| - | | |
| 76,585 | |
| Inventory | |
| - | | |
| 374,845 | | |
| - | | |
| - | | |
| - | | |
| 374,845 | |
| All other assets | |
| - | | |
| - | | |
| - | | |
| - | | |
| 2,973,034 | | |
| 2,973,034 | |
| Total Assets | |
$ | 683,792 | | |
$ | 683,104 | | |
$ | - | | |
$ | 228,206 | | |
$ | 3,224,647 | | |
$ | 4,819,749 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Accounts payable and accrued liabilities | |
$ | 8,495 | | |
$ | 1,635,298 | | |
$ | - | | |
$ | 509,931 | | |
$ | 5,411,996 | | |
$ | 7,565,720 | |
| Note payable, net of debt discount and issuance costs | |
| 130,615 | | |
| 184,160 | | |
| - | | |
| - | | |
| 1,368,919 | | |
| 1,683,694 | |
| Deferred revenue | |
| 275,017 | | |
| - | | |
| - | | |
| 24,392 | | |
| - | | |
| 299,409 | |
| All other Liabilities | |
| - | | |
| - | | |
| - | | |
| - | | |
| 7,774,125 | | |
| 7,774,125 | |
| Total Liabilities | |
$ | 414,127 | | |
$ | 1,819,458 | | |
$ | - | | |
$ | 534,323 | | |
$ | 14,555,040 | | |
$ | 17,322,948 | |
|
| | |
As of December 31, 2022 | |
| | |
Creatd Labs | | |
Creatd Ventures | | |
Creatd Partners | | |
Corporate | | |
Total | |
| | |
| | |
| | |
| | |
| | |
| |
| Accounts receivable, net | |
$ | - | | |
$ | 11,217 | | |
$ | 228,206 | | |
$ | - | | |
$ | 239,423 | |
| Prepaid expenses and other current assets | |
| 23,712 | | |
| 40,681 | | |
| - | | |
| 64,154 | | |
| 128,547 | |
| Deposits and other assets | |
| 629,955 | | |
| 2,600 | | |
| - | | |
| 164,676 | | |
| 797,231 | |
| Intangible assets | |
| - | | |
| 207,301 | | |
| - | | |
| 22,783 | | |
| 230,084 | |
| Goodwill | |
| - | | |
| 46,460 | | |
| - | | |
| - | | |
| 46,460 | |
| Inventory | |
| 30,125 | | |
| 374,845 | | |
| - | | |
| - | | |
| 404,970 | |
| All other assets | |
| - | | |
| - | | |
| - | | |
| 2,973,034 | | |
| 2,973,034 | |
| Total Assets | |
$ | 683,792 | | |
$ | 683,104 | | |
$ | 228,206 | | |
$ | 3,224,647 | | |
$ | 4,819,749 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Accounts payable and accrued liabilities | |
$ | 8,495 | | |
$ | 1,635,298 | | |
$ | 509,931 | | |
$ | 5,411,996 | | |
$ | 7,565,720 | |
| Note payable, net of debt discount and issuance costs | |
| 130,615 | | |
| 184,160 | | |
| - | | |
| 1,368,919 | | |
| 1,683,694 | |
| Deferred revenue | |
| 275,017 | | |
| - | | |
| 24,392 | | |
| - | | |
| 299,409 | |
| All other Liabilities | |
| - | | |
| - | | |
| - | | |
| 7,774,125 | | |
| 7,774,125 | |
| Total Liabilities | |
$ | 414,217 | | |
$ | 1,819,458 | | |
$ | 534,323 | | |
$ | 14,555,040 | | |
$ | 17,322,948 | |
| | |
As of December 31, 2021 | |
| | |
Creatd Labs | | |
Creatd Ventures | | |
Creatd Partners | | |
Corporate | | |
Total | |
| | |
| | |
| | |
| | |
| | |
| |
| Accounts receivable, net | |
$ | - | | |
$ | 2,884 | | |
$ | 334,556 | | |
$ | - | | |
$ | 337,440 | |
| Prepaid expenses and other current assets | |
| 48,495 | | |
| - | | |
| - | | |
| 188,170 | | |
| 236,665 | |
| Deposits and other assets | |
| 626,529 | | |
| - | | |
| - | | |
| 92,422 | | |
| 718,951 | |
| Intangible assets | |
| - | | |
| 1,637,924 | | |
| 783,676 | | |
| 11,241 | | |
| 2,432,841 | |
| Goodwill | |
| - | | |
| 25,139 | | |
| 1,349,696 | | |
| - | | |
| 1,374,835 | |
| Inventory | |
| - | | |
| 106,403 | | |
| - | | |
| - | | |
| 106,403 | |
| All other assets | |
| - | | |
| - | | |
| - | | |
| 3,966,124 | | |
| 3,966,124 | |
| Total Assets | |
$ | 675,024 | | |
$ | 1,772,350 | | |
$ | 2,467,928 | | |
$ | 4,257,957 | | |
$ | 9,173,259 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Accounts payable and accrued liabilities | |
$ | 9,693 | | |
$ | 766,253 | | |
$ | 6,232 | | |
$ | 2,948,362 | | |
$ | 3,730,540 | |
| Note payable, net of debt discount and issuance costs | |
| 313,979 | | |
| - | | |
| - | | |
| 1,028,685 | | |
| 1,342,664 | |
| Deferred revenue | |
| 161,112 | | |
| 13,477 | | |
| 59,570 | | |
| - | | |
| 234,159 | |
| All other Liabilities | |
| - | | |
| - | | |
| - | | |
| 177,644 | | |
| 177,644 | |
| Total Liabilities | |
$ | 484,784 | | |
$ | 779,730 | | |
$ | 65,802 | | |
$ | 4,154,691 | | |
$ | 5,485,007 | |
|
| Schedule of financial information related to our reportable segments and corporate |
| | |
For the three months ended March
31, 2023 | |
| | |
Creatd Labs | | |
Creatd Ventures | | |
Creatd Studios | | |
Creatd Partners | | |
Corporate | | |
Total | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
| Net revenue | |
$ | 299,195 | | |
$ | 410,894 | | |
$ | 28,869 | | |
$ | 247,187 | | |
$ | - | | |
$ | 986,145 | |
| Cost of revenue | |
| 232,098 | | |
| 703,253 | | |
| 2,500 | | |
| 74,836 | | |
| - | | |
| 1,012,687 | |
| Gross margin | |
| 67,097 | | |
| (292,359 | ) | |
| 26,369 | | |
| 172,351 | | |
| - | | |
| (26,542 | ) |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Compensation | |
| 787,259 | | |
| 134,050 | | |
| 41,538 | | |
| 2,638 | | |
| 3,149,038 | | |
| 4,114,523 | |
| Research and development | |
| 131,626 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 131,626 | |
| Marketing | |
| 532,065 | | |
| 3,456 | | |
| - | | |
| - | | |
| - | | |
| 535,521 | |
| Stock based compensation | |
| 1,685,450 | | |
| 1,538,889 | | |
| - | | |
| 1,685,450 | | |
| 2,418,255 | | |
| 7,328,044 | |
| General and administrative | |
| 173,831 | | |
| 77,133 | | |
| 41,223 | | |
| 78,761 | | |
| 1,165,610 | | |
| 1,536,558 | |
| Depreciation and amortization | |
| - | | |
| 8,025 | | |
| - | | |
| - | | |
| 30,776 | | |
| 38,801 | |
| Total operating
expenses | |
$ | 3,310,231 | | |
$ | 1,761,553 | | |
$ | 82,761 | | |
$ | 1,766,849 | | |
$ | 6,763,679 | | |
$ | 13,685,073 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Interest expense | |
$ | 16,778 | | |
$ | - | | |
$ | - | | |
$ | 2,266 | | |
$ | 46,326 | | |
$ | 65,370 | |
| All other expenses | |
| - | | |
| - | | |
| - | | |
| - | | |
| (2,309,280 | ) | |
| (2,309,280 | ) |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Other expenses,
net | |
$ | 16,778 | | |
$ | - | | |
$ | - | | |
$ | 2,266 | | |
$ | (2,262,954 | ) | |
$ | (2,243,910 | ) |
| Loss before income
tax provision and equity in net loss from unconsolidated investments | |
$ | (3,226,356 | ) | |
$ | (2,053,912 | ) | |
$ | (56,392 | ) | |
$ | (1,592,232 | ) | |
$ | (9,026,633 | ) | |
$ | (15,955,525 | ) |
| | |
For the three months ended March
31, 2022 | |
| | |
Creatd Labs | | |
Creatd Ventures | | |
Creatd Studios | | |
Creatd Partners | | |
Corporate | | |
Total | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
| Net revenue | |
$ | 508,268 | | |
$ | 254,690 | | |
| - | | |
$ | 585,780 | | |
$ | - | | |
$ | 1,348,738 | |
| Cost of revenue | |
| 706,196 | | |
| 409,969 | | |
| - | | |
| 456,005 | | |
| - | | |
| 1,572,170 | |
| Gross margin | |
| (197,928 | ) | |
| (155,279 | ) | |
| - | | |
| 129,775 | | |
| - | | |
| (223,432 | ) |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Compensation | |
| 129,009 | | |
| 195,442 | | |
| - | | |
| 249,608 | | |
| 299,151 | | |
| 873,210 | |
| Research and development | |
| 134,876 | | |
| - | | |
| - | | |
| 91,778 | | |
| - | | |
| 226,654 | |
| Marketing | |
| 970,484 | | |
| 1,013,706 | | |
| - | | |
| - | | |
| 107,831 | | |
| 2,092,021 | |
| Stock based compensation | |
| 251,907 | | |
| 226,298 | | |
| - | | |
| 248,548 | | |
| 354,039 | | |
| 1,080,792 | |
| General and administrative | |
| 89,757 | | |
| 92,830 | | |
| - | | |
| 128,884 | | |
| 2,059,812 | | |
| 2,371,283 | |
| Depreciation and amortization | |
| - | | |
| 71,271 | | |
| - | | |
| 31,599 | | |
| 39,022 | | |
| 141,892 | |
| Impairment of goodwill | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| Impairment of intangibles | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| Total operating expenses | |
$ | 1,576,033 | | |
$ | 1,599,547 | | |
| - | | |
$ | 750,417 | | |
$ | 2,859,855 | | |
$ | 6,785,852 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Interest expense | |
| (13,229 | ) | |
| - | | |
| - | | |
| - | | |
| (667 | ) | |
| (13,896 | ) |
| All other expenses | |
| - | | |
| - | | |
| - | | |
| - | | |
| 142,132 | | |
| 142,132 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Other expenses,
net | |
| (13,229 | ) | |
| - | | |
| - | | |
| - | | |
| 141,465 | | |
| 128,236 | |
| Loss before income
tax provision and equity in net loss from unconsolidated investments | |
$ | (1,787,190 | ) | |
$ | (1,754,826 | ) | |
$ | - | | |
$ | (620,642 | ) | |
$ | (2,718,390 | ) | |
$ | (6,881,048 | ) |
|
| | |
For the year December 30, 2022 | |
| | |
Creatd
Labs | | |
Creatd Ventures | | |
Creatd Partners | | |
Corporate | | |
Total | |
| | |
| | |
| | |
| | |
| | |
| |
| Net revenue | |
$ | 1,616,278 | | |
$ | 1,456,593 | | |
$ | 1,723,603 | | |
$ | - | | |
$ | 4,796,474 | |
| Cost of revenue | |
| 2,000,970 | | |
| 2,807,285 | | |
| 1,300,951 | | |
| - | | |
| 6,109,206 | |
| Gross margin (loss) | |
| (384,692 | ) | |
| (1,350,692 | ) | |
| 422,652 | | |
| - | | |
| (1,312,732 | ) |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Compensation | |
| 1,794,003 | | |
| 826,185 | | |
| 931,158 | | |
| 1,127,044 | | |
| 4,678,390 | |
| Research and development | |
| 606,211 | | |
| - | | |
| 345,203 | | |
| - | | |
| 951,414 | |
| Marketing | |
| 2,722,579 | | |
| 1,675,083 | | |
| 302,509 | | |
| - | | |
| 4,700,171 | |
| Stock based compensation | |
| 864,507 | | |
| 781,928 | | |
| 887,627 | | |
| 1,649,782 | | |
| 4,183,844 | |
| General and administrative not including depreciation, amortization, or Impairment | |
| 246,540 | | |
| 592,210 | | |
| 509,757 | | |
| 7,675,921 | | |
| 9,024,428 | |
| Depreciation and amortization | |
| - | | |
| 143,360 | | |
| 132,683 | | |
| 316,096 | | |
| 592,139 | |
| Impairment of intangibles | |
| 213,141 | | |
| 365,732 | | |
| - | | |
| 3,009,121 | | |
| 3,587,994 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Total operating expenses | |
$ | 4,439,837 | | |
$ | 3,558,313 | | |
$ | 2,177,779 | | |
$ | 12,650,920 | | |
$ | 27,718,380 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Interest expense | |
| (33,938 | ) | |
| 298 | | |
| - | | |
| (787,411 | ) | |
| (821,051 | ) |
| All other expenses | |
| - | | |
| - | | |
| - | | |
| (5,824,152 | ) | |
| (5,824,152 | ) |
| Other expenses, net | |
| (33,938 | ) | |
| 298 | | |
| - | | |
| (6,611,563 | ) | |
| (6,645,203 | ) |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Loss before income tax provision | |
$ | (4,858,467 | ) | |
$ | (4,908,707 | ) | |
$ | (1,755,127 | ) | |
$ | (19,262,483 | ) | |
$ | (35,676,315 | ) |
| | |
For the year ended December 31, 2021 | |
| | |
Creatd Labs | | |
Creatd Ventures | | |
Creatd Partners | | |
Corporate | | |
Total | |
| | |
| | |
| | |
| | |
| | |
| |
| Net revenue | |
$ | 1,926,374 | | |
$ | 90,194 | | |
$ | 2,283,149 | | |
$ | - | | |
$ | 4,299,717 | |
| Cost of revenue | |
| 3,186,240 | | |
| 148,989 | | |
| 1,964,808 | | |
| - | | |
| 5,300,037 | |
| Gross margin | |
| (1,259,866 | ) | |
| (58,940 | ) | |
| 318,341 | | |
| - | | |
| (1,000,320 | ) |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Research and development | |
| 758,293 | | |
| 131 | | |
| 225,104 | | |
| - | | |
| 983,528 | |
| Marketing | |
| 8,182,935 | | |
| - | | |
| 962,698 | | |
| 481,349 | | |
| 9,626,982 | |
| Stock based compensation | |
| 1,727,021 | | |
| 1,560,546 | | |
| 1,884,986 | | |
| 4,488,615 | | |
| 9,661,168 | |
| Impairment of goodwill | |
| - | | |
| - | | |
| 1,035,795 | | |
| - | | |
| 1,035,795 | |
| General and administrative not including depreciation, amortization, or Impairment | |
| 3,918,130 | | |
| 1,665,783 | | |
| 1,600,212 | | |
| 2,791,236 | | |
| 9,975,360 | |
| Depreciation and amortization | |
| - | | |
| 100,633 | | |
| 252,730 | | |
| 44,076 | | |
| 397,440 | |
| Impairment of intangibles | |
| - | | |
| - | | |
| 688,127 | | |
| - | | |
| 688,127 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Total operating expenses | |
$ | 14,586,379 | | |
$ | 3,327,093 | | |
$ | 6,649,652 | | |
$ | 11,803,003 | | |
$ | 32,368,400 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Interest expense | |
| (12,706 | ) | |
| - | | |
| - | | |
| (359,400 | ) | |
| (372,106 | ) |
| All other expenses | |
| - | | |
| - | | |
| - | | |
| (3,638,327 | ) | |
| (3,638,327 | ) |
| Other expenses, net | |
| (12,706 | ) | |
| | | |
| | | |
| (3,997,727 | ) | |
| (4,010,433 | ) |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Loss before income tax provision and equity in net loss from unconsolidated investments | |
$ | (15,858,951 | ) | |
$ | (3,385,888 | ) | |
$ | (6,331,311 | ) | |
$ | (11,803,003 | ) | |
$ | (37,379,153 | ) |
|