← SEC 公告列表 | GOAI SEC 公告 | Eva Live Inc(GOAI)

季報 季度報告 10-Q 2026-05-15

Eva Live 首季收入增6%惟轉虧856萬美元,應收賬款逾期及成本飆升添隱憂

於 SEC 網站開啟原文

AI 繁中摘要

申報類型:10-Q(季度報告)|公司:Eva Live Inc.(NASDAQ: GOAI)|財政季度:2026年第一季(截至2026年3月31日) 重點摘要: Eva Live 公佈 2026 年第一季業績,收入錄得 390 萬美元,按年增長 6%(去年同期 368 萬美元),但期內由盈轉虧,錄得淨虧損 856 萬美元(去年同期純利 200 萬美元)。虧損主因是一般及行政開支急升至 928 萬美元,當中包括 761 萬美元的非現金股份基礎薪酬支出(主要涉及 CEO 購股權歸屬),以及媒體流量採購成本增至 373 萬美元(佔收入約 95%),大幅壓縮毛利率。 營運現金流方面,期內經營活動淨流出 128 萬美元(去年同期淨流入 11 萬美元)。現金及現金等價物由年初 20 萬美元大幅增至 577 萬美元,主要得益於融資活動:公司於 2026 年 2 月 26 日向 Streeterville Capital 發行本金額 756 萬美元的高級有抵押可轉換票據,扣除發行成本及折讓後淨籌 685 萬美元。 資產負債表亮點:總資產 2,472 萬美元,流動資產 2,470 萬美元(包括應收賬款 1,844 萬美元,其中約 79% 已逾期超過 90 天);總負債 1,236 萬美元,股東權益 1,235 萬美元。管理層指出,由於應收賬款賬齡偏高及媒體成本上升,公司存在持續經營重大疑慮。 管理層應對計劃: - 已於 2026 年 4 月 14 日與 Maxim Group 簽訂股權分銷協議,可透過 ATM 發行最多 1 億美元普通股,補充營運資金。 - 預期媒體流量採購成本比率將在未來兩季回落至約 41%–45% 的歷史水平。 - 積極跟進大額應收賬款(約 1,453 萬美元逾期 90 日以上),預期可於未來一年內收回。 - Streeterville 可轉換票據持有人可選擇轉換為普通股,毋須現金償還,預期大部分餘額將以股份結算。 投資者影響:第一季業績顯示公司收入增長但盈利能力大幅倒退,主要受一次性非現金項目及成本結構惡化影響。管理層已透過融資安排(ATM 及可轉換票據)增強現金緩衝,但應收賬款回收及成本正常化將是短期關鍵。股價近期波動較大,投資者需關注後續季度能否扭轉虧損趨勢。
展開英文正文
false
 --12-31
 Q1
 0001983736
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 0001983736
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 
 2026-05-13
 
 
 
 
 0001983736
 
 
 2026-03-31
 
 
 
 
 0001983736
 
 
 2025-12-31
 
 
 
 
 0001983736
 
 
 2025-01-01
 2025-03-31
 
 
 
 
 0001983736
 
 us-gaap:CommonStockMember
 
 
 
 2024-12-31
 
 
 
 
 0001983736
 
 us-gaap:AdditionalPaidInCapitalMember
 
 
 
 2024-12-31
 
 
 
 
 0001983736
 
 us-gaap:DeferredCompensationShareBasedPaymentsMember
 
 
 
 2024-12-31
 
 
 
 
 0001983736
 
 us-gaap:RetainedEarningsMember
 
 
 
 2024-12-31
 
 
 
 
 0001983736
 
 
 2024-12-31
 
 
 
 
 0001983736
 
 us-gaap:CommonStockMember
 
 
 
 2025-12-31
 
 
 
 
 0001983736
 
 us-gaap:AdditionalPaidInCapitalMember
 
 
 
 2025-12-31
 
 
 
 
 0001983736
 
 us-gaap:DeferredCompensationShareBasedPaymentsMember
 
 
 
 2025-12-31
 
 
 
 
 0001983736
 
 us-gaap:RetainedEarningsMember
 
 
 
 2025-12-31
 
 
 
 
 0001983736
 
 us-gaap:CommonStockMember
 
 
 
 2025-01-01
 2025-03-31
 
 
 
 
 0001983736
 
 us-gaap:AdditionalPaidInCapitalMember
 
 
 
 2025-01-01
 2025-03-31
 
 
 
 
 0001983736
 
 us-gaap:DeferredCompensationShareBasedPaymentsMember
 
 
 
 2025-01-01
 2025-03-31
 
 
 
 
 0001983736
 
 us-gaap:RetainedEarningsMember
 
 
 
 2025-01-01
 2025-03-31
 
 
 
 
 0001983736
 
 us-gaap:CommonStockMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 us-gaap:AdditionalPaidInCapitalMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 us-gaap:DeferredCompensationShareBasedPaymentsMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 us-gaap:RetainedEarningsMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 us-gaap:CommonStockMember
 
 
 
 2025-03-31
 
 
 
 
 0001983736
 
 us-gaap:AdditionalPaidInCapitalMember
 
 
 
 2025-03-31
 
 
 
 
 0001983736
 
 us-gaap:DeferredCompensationShareBasedPaymentsMember
 
 
 
 2025-03-31
 
 
 
 
 0001983736
 
 us-gaap:RetainedEarningsMember
 
 
 
 2025-03-31
 
 
 
 
 0001983736
 
 
 2025-03-31
 
 
 
 
 0001983736
 
 us-gaap:CommonStockMember
 
 
 
 2026-03-31
 
 
 
 
 0001983736
 
 us-gaap:AdditionalPaidInCapitalMember
 
 
 
 2026-03-31
 
 
 
 
 0001983736
 
 us-gaap:DeferredCompensationShareBasedPaymentsMember
 
 
 
 2026-03-31
 
 
 
 
 0001983736
 
 us-gaap:RetainedEarningsMember
 
 
 
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:ImpactFutureMediaLLCMember
 
 
 
 2014-02-11
 
 
 
 
 0001983736
 
 GOAI:EvaMediaCorpMember
 
 
 
 2021-09-28
 2021-09-28
 
 
 
 
 0001983736
 
 GOAI:EvaMediaCorpMember
 
 
 
 2021-09-28
 
 
 
 
 0001983736
 
 GOAI:EvaMediaCorpMember
 
 
 
 2021-09-28
 
 
 
 
 0001983736
 
 
 2021-09-09
 2021-09-09
 
 
 
 
 0001983736
 
 GOAI:GeneralAndAdministrativeExpensesMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:GeneralAndAdministrativeExpensesMember
 
 
 
 2025-01-01
 2025-03-31
 
 
 
 
 0001983736
 
 GOAI:BraiinLimitedMember
 
 
 
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:JetAIIncMember
 
 
 
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:BraiinLimitedMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:JetAIIncMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 us-gaap:CustomerConcentrationRiskMember
 us-gaap:AccountsReceivableMember
 GOAI:ThreeCustomersMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 us-gaap:CustomerConcentrationRiskMember
 us-gaap:AccountsReceivableMember
 GOAI:ThreeCustomersMember
 
 
 
 2025-01-01
 2025-12-31
 
 
 
 
 0001983736
 
 us-gaap:FairValueInputsLevel1Member
 
 
 
 2026-03-31
 
 
 
 
 0001983736
 
 us-gaap:FairValueInputsLevel3Member
 
 
 
 2026-03-31
 
 
 
 
 0001983736
 
 
 2025-10-01
 2025-12-31
 
 
 
 
 0001983736
 
 us-gaap:ReclassificationOtherMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 
 2024-01-01
 2024-12-31
 
 
 
 
 0001983736
 
 
 2023-01-01
 2023-12-31
 
 
 
 
 0001983736
 
 
 2025-01-01
 2025-12-31
 
 
 
 
 0001983736
 
 
 2026-02-26
 
 
 
 
 0001983736
 
 GOAI:EquityDistributionAgreementMember
 us-gaap:SubsequentEventMember
 
 
 
 2026-04-14
 2026-04-14
 
 
 
 
 0001983736
 
 GOAI:EquityDistributionAgreementMember
 us-gaap:SubsequentEventMember
 
 
 
 2026-04-09
 
 
 
 
 0001983736
 
 GOAI:EquityDistributionAgreementMember
 us-gaap:SubsequentEventMember
 srt:MinimumMember
 
 
 
 2026-04-14
 2026-04-14
 
 
 
 
 0001983736
 
 GOAI:EquityDistributionAgreementMember
 us-gaap:SubsequentEventMember
 srt:MaximumMember
 
 
 
 2026-04-14
 2026-04-14
 
 
 
 
 0001983736
 
 GOAI:DigitalAdvertisingAndMediaMonetizationMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:DigitalAdvertisingAndMediaMonetizationMember
 
 
 
 2025-01-01
 2025-03-31
 
 
 
 
 0001983736
 
 GOAI:MarketingServicesMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:MarketingServicesMember
 
 
 
 2025-01-01
 2025-03-31
 
 
 
 
 0001983736
 
 
 2026-01-01
 2026-01-01
 
 
 
 
 0001983736
 
 us-gaap:RestrictedStockMember
 
 
 
 2026-01-01
 2026-01-01
 
 
 
 
 0001983736
 
 
 2026-01-16
 2026-01-31
 
 
 
 
 0001983736
 
 
 2026-02-28
 2026-02-28
 
 
 
 
 0001983736
 
 
 2026-03-31
 2026-03-31
 
 
 
 
 0001983736
 
 
 2026-01-14
 2026-01-14
 
 
 
 
 0001983736
 
 
 2026-02-20
 2026-02-20
 
 
 
 
 0001983736
 
 
 2026-02-26
 2026-02-26
 
 
 
 
 0001983736
 
 GOAI:MonthOneMember
 GOAI:BraiinLimitedMember
 
 
 
 2026-03-05
 2026-03-05
 
 
 
 
 0001983736
 
 GOAI:MonthTwoMember
 GOAI:BraiinLimitedMember
 
 
 
 2026-03-05
 2026-03-05
 
 
 
 
 0001983736
 
 GOAI:MonthThreeMember
 GOAI:BraiinLimitedMember
 
 
 
 2026-03-05
 2026-03-05
 
 
 
 
 0001983736
 
 GOAI:MonthFourToSixMember
 GOAI:BraiinLimitedMember
 
 
 
 2026-03-05
 2026-03-05
 
 
 
 
 0001983736
 
 GOAI:MonthSevenToNineMember
 GOAI:BraiinLimitedMember
 
 
 
 2026-03-05
 2026-03-05
 
 
 
 
 0001983736
 
 us-gaap:RestrictedStockMember
 
 
 
 2026-03-05
 2026-03-05
 
 
 
 
 0001983736
 
 
 2026-03-05
 
 
 
 
 0001983736
 
 GOAI:BraiinLimitedMember
 
 
 
 2026-03-05
 2026-03-05
 
 
 
 
 0001983736
 
 
 2026-03-05
 2026-03-05
 
 
 
 
 0001983736
 
 GOAI:BraiinLimitedInvestorRelationsContractMember
 
 
 
 2026-03-05
 2026-03-05
 
 
 
 
 0001983736
 
 GOAI:BraiinLimitedInvestorRelationsContractMember
 
 
 
 2026-03-31
 
 
 
 
 0001983736
 
 
 2026-03-06
 2026-03-06
 
 
 
 
 0001983736
 
 us-gaap:SubsequentEventMember
 
 
 
 2026-04-07
 2026-04-07
 
 
 
 
 0001983736
 
 us-gaap:RestrictedStockMember
 GOAI:JetAIIncMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 us-gaap:RestrictedStockMember
 GOAI:BraiinLimitedMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 us-gaap:SubsequentEventMember
 
 
 
 2026-04-08
 2026-04-08
 
 
 
 
 0001983736
 
 GOAI:JetAIIncMember
 
 
 
 2026-04-08
 2026-04-08
 
 
 
 
 0001983736
 
 us-gaap:SubsequentEventMember
 
 
 
 2026-04-28
 2026-04-28
 
 
 
 
 0001983736
 
 GOAI:BraiinLimitedMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:JetAIIncMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:BraiinLimitedMember
 
 
 
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:BraiinLimitedMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:JetAIIncMember
 
 
 
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:JetAIIncMember
 
 
 
 2025-12-31
 
 
 
 
 0001983736
 
 GOAI:BraiinLimitedMember
 
 
 
 2025-12-31
 
 
 
 
 0001983736
 
 us-gaap:FurnitureAndFixturesMember
 srt:MinimumMember
 
 
 
 2026-03-31
 
 
 
 
 0001983736
 
 us-gaap:FurnitureAndFixturesMember
 srt:MaximumMember
 
 
 
 2026-03-31
 
 
 
 
 0001983736
 
 us-gaap:FurnitureAndFixturesMember
 
 
 
 2026-03-31
 
 
 
 
 0001983736
 
 us-gaap:FurnitureAndFixturesMember
 
 
 
 2025-12-31
 
 
 
 
 0001983736
 
 us-gaap:FurnitureAndFixturesMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 us-gaap:FurnitureAndFixturesMember
 
 
 
 2025-01-01
 2025-03-31
 
 
 
 
 0001983736
 
 GOAI:MrBouletteMember
 
 
 
 2025-05-31
 2025-05-31
 
 
 
 
 0001983736
 
 GOAI:MrBouletteMember
 
 
 
 2026-02-17
 2026-02-17
 
 
 
 
 0001983736
 
 GOAI:MrBouletteMember
 
 
 
 2026-04-17
 2026-04-17
 
 
 
 
 0001983736
 
 GOAI:MrBouletteMember
 
 
 
 2026-02-17
 
 
 
 
 0001983736
 
 GOAI:MrJamalMember
 
 
 
 2025-05-27
 
 
 
 
 0001983736
 
 GOAI:MrJamalMember
 
 
 
 2025-05-27
 2025-05-27
 
 
 
 
 0001983736
 
 srt:DirectorMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 
 2025-09-22
 
 
 
 
 0001983736
 
 GOAI:MrImranFirozMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:MrImranFirozMember
 
 
 
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:GlobalAllianceConsultingAgreementMember
 GOAI:GlobalAllianceConsultingMember
 
 
 
 2026-01-01
 2026-01-01
 
 
 
 
 0001983736
 
 GOAI:GlobalAllianceConsultingAgreementMember
 
 
 
 2026-01-01
 
 
 
 
 0001983736
 
 GOAI:GlobalAllianceConsultingAgreementMember
 
 
 
 2026-01-01
 2026-01-01
 
 
 
 
 0001983736
 
 GOAI:GlobalAllianceConsultingAgreementMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:BusinessConsultingAgreementMember
 
 
 
 2026-01-01
 
 
 
 
 0001983736
 
 GOAI:BusinessConsultingAgreementMember
 
 
 
 2026-01-01
 2026-01-01
 
 
 
 
 0001983736
 
 GOAI:BusinessConsultingAgreementMember
 
 
 
 2025-12-31
 
 
 
 
 0001983736
 
 srt:ChiefExecutiveOfficerMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:GlobalAllianceConsultingGroupMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:GlobalAllianceConsultingGroupMember
 
 
 
 2026-03-31
 
 
 
 
 0001983736
 
 us-gaap:EmployeeStockOptionMember
 srt:ChiefExecutiveOfficerMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 us-gaap:EmployeeStockOptionMember
 srt:ChiefExecutiveOfficerMember
 
 
 
 2026-03-31
 
 
 
 
 0001983736
 
 us-gaap:RestrictedStockUnitsRSUMember
 GOAI:GlobalAllianceConsultingGroupMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 us-gaap:RestrictedStockUnitsRSUMember
 GOAI:GlobalAllianceConsultingGroupMember
 
 
 
 2026-03-31
 
 
 
 
 0001983736
 
 srt:ManagementMember
 
 
 
 2026-03-31
 
 
 
 
 0001983736
 
 srt:ChiefExecutiveOfficerMember
 GOAI:CEOEmployeeAgreementMember
 
 
 
 2025-05-31
 2025-05-31
 
 
 
 
 0001983736
 
 GOAI:EmployeeAgreementMember
 GOAI:CEOEmployeeAgreementMember
 
 
 
 2025-05-31
 2025-05-31
 
 
 
 
 0001983736
 
 GOAI:EmployeeAgreementMember
 GOAI:CEOEmployeeAgreementMember
 
 
 
 2025-05-31
 
 
 
 
 0001983736
 
 GOAI:EmployeeAgreementMember
 srt:ChiefExecutiveOfficerMember
 
 
 
 2025-01-01
 2025-12-31
 
 
 
 
 0001983736
 
 GOAI:EmployeeAgreementMember
 
 
 
 2025-12-31
 
 
 
 
 0001983736
 
 GOAI:EmployeeAgreementMember
 GOAI:ShareBasedCompensationAwardTrancheFiveMember
 srt:ChiefExecutiveOfficerMember
 
 
 
 2025-12-31
 
 
 
 
 0001983736
 
 GOAI:ShareBasedCompensationAwardTrancheFiveMember
 GOAI:CEOEmployeeAgreementMember
 
 
 
 2026-02-17
 
 
 
 
 0001983736
 
 GOAI:CEOEmployeeAgreementMember
 
 
 
 2026-02-17
 
 
 
 
 0001983736
 
 GOAI:CEOEmployeeAgreementMember
 GOAI:BouletteMember
 
 
 
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:CEOEmployeeAgreementMember
 GOAI:BouletteMember
 
 
 
 2025-12-31
 
 
 
 
 0001983736
 
 GOAI:CarolinaVRamosMember
 us-gaap:RelatedPartyMember
 
 
 
 2018-12-31
 2018-12-31
 
 
 
 
 0001983736
 
 GOAI:OfficeManagerMember
 us-gaap:RelatedPartyMember
 
 
 
 2018-12-31
 2018-12-31
 
 
 
 
 0001983736
 
 GOAI:CEOEmployeeAgreementMember
 GOAI:RamosMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:CEOEmployeeAgreementMember
 GOAI:RamosMember
 
 
 
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:CEOEmployeeAgreementMember
 GOAI:RamosMember
 
 
 
 2025-12-31
 
 
 
 
 0001983736
 
 GOAI:WalserMember
 GOAI:DirectorAgreementMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:AspinMember
 GOAI:DirectorAgreementMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:IndependentDirectorAgreementMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:IndependentDirectorAgreementMember
 srt:BoardOfDirectorsChairmanMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:MessrsWalserMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:MessrsMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:WalserMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:WalserMember
 
 
 
 2025-01-01
 2025-12-31
 
 
 
 
 0001983736
 
 GOAI:AspinMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:AspinMember
 
 
 
 2025-01-01
 2025-12-31
 
 
 
 
 0001983736
 
 GOAI:JamalMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:JamalMember
 
 
 
 2025-01-01
 2025-12-31
 
 
 
 
 0001983736
 
 GOAI:ShadmanMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:ShadmanMember
 
 
 
 2025-01-01
 2025-12-31
 
 
 
 
 0001983736
 
 GOAI:ImranFirozMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:SparkCapitalInvestmentsLLCMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:ImranFirozMember
 
 
 
 2025-01-01
 2025-12-31
 
 
 
 
 0001983736
 
 srt:OfficerMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 srt:DirectorMember
 
 
 
 2025-01-01
 2025-12-31
 
 
 
 
 0001983736
 
 GOAI:SparkCapitalInvestmentLLCMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:SparkCapitalInvestmentLLCMember
 
 
 
 2025-01-01
 2025-12-31
 
 
 
 
 0001983736
 
 GOAI:BouletteMember
 us-gaap:RelatedPartyMember
 
 
 
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:BouletteMember
 us-gaap:RelatedPartyMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:CEOEmployeeAgreementMember
 us-gaap:RelatedPartyMember
 
 
 
 2026-02-17
 2026-02-17
 
 
 
 
 0001983736
 
 GOAI:DiagonalLendingLLCMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:BootCapitalLLCMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:DiagonalLendingLLCMember
 
 
 
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:DiagonalLendingLLCMember
 
 
 
 2025-12-31
 
 
 
 
 0001983736
 
 GOAI:BootCapitalLLCMember
 
 
 
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:BootCapitalLLCMember
 
 
 
 2025-12-31
 
 
 
 
 0001983736
 
 GOAI:NotesPayableMember
 
 
 
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:NotesPayableMember
 
 
 
 2025-12-31
 
 
 
 
 0001983736
 
 GOAI:GlobalAllianceConslutingGroupMember
 
 
 
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:GlobalAllianceConslutingGroupMember
 
 
 
 2025-12-31
 
 
 
 
 0001983736
 
 GOAI:StreetervilleCapitalLLCMember
 
 
 
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:StreetervilleCapitalLLCMember
 
 
 
 2025-12-31
 
 
 
 
 0001983736
 
 us-gaap:ConvertibleNotesPayableMember
 
 
 
 2026-03-31
 
 
 
 
 0001983736
 
 us-gaap:ConvertibleNotesPayableMember
 
 
 
 2025-12-31
 
 
 
 
 0001983736
 
 us-gaap:ConvertibleDebtMember
 
 
 
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:DAllisonNoteMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:StreetrvilleInitialNoteMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:DiagonalLendingLLCMember
 
 
 
 2026-01-29
 
 
 
 
 0001983736
 
 GOAI:ConvertiblePromissoryNoteMember
 GOAI:DiagonalLendingLLCMember
 
 
 
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:DiagonalLendingLLCMember
 
 
 
 2025-03-17
 2026-01-28
 
 
 
 
 0001983736
 
 srt:MinimumMember
 GOAI:DiagonalLendingLLCMember
 
 
 
 2026-01-29
 
 
 
 
 0001983736
 
 srt:MaximumMember
 GOAI:DiagonalLendingLLCMember
 
 
 
 2026-01-29
 
 
 
 
 0001983736
 
 srt:MinimumMember
 GOAI:DiagonalLendingLLCMember
 
 
 
 2025-03-17
 2026-01-29
 
 
 
 
 0001983736
 
 srt:MaximumMember
 GOAI:DiagonalLendingLLCMember
 
 
 
 2025-03-17
 2026-01-29
 
 
 
 
 0001983736
 
 us-gaap:ConvertibleNotesPayableMember
 GOAI:DiagonalLendingLLCMember
 
 
 
 2026-01-15
 
 
 
 
 0001983736
 
 GOAI:DiagonalLendingLLCMember
 
 
 
 2026-01-15
 2026-01-15
 
 
 
 
 0001983736
 
 us-gaap:ConvertibleNotesPayableMember
 GOAI:DiagonalLendingLLCMember
 
 
 
 2026-01-29
 
 
 
 
 0001983736
 
 
 2026-01-29
 2026-01-29
 
 
 
 
 0001983736
 
 GOAI:DiagonalLendingLLCMember
 
 
 
 2026-01-30
 2026-01-30
 
 
 
 
 0001983736
 
 us-gaap:ConvertibleNotesPayableMember
 GOAI:DiagonalLendingLLCMember
 
 
 
 2026-03-26
 
 
 
 
 0001983736
 
 GOAI:DiagonalLendingLLCMember
 
 
 
 2026-01-29
 2026-01-29
 
 
 
 
 0001983736
 
 us-gaap:ConvertibleNotesPayableMember
 GOAI:DiagonalLendingLLCMember
 
 
 
 2026-01-28
 
 
 
 
 0001983736
 
 GOAI:DiagonalLendingLLCMember
 
 
 
 2026-01-28
 2026-01-28
 
 
 
 
 0001983736
 
 us-gaap:ConvertibleNotesPayableMember
 GOAI:DiagonalLendingLLCMember
 
 
 
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:DiagonalLendingLLCMember
 
 
 
 2026-04-28
 2026-04-28
 
 
 
 
 0001983736
 
 GOAI:DiagonalLendingLLCMember
 
 
 
 2026-04-28
 
 
 
 
 0001983736
 
 GOAI:BootCapitalLLCMember
 
 
 
 2026-01-30
 
 
 
 
 0001983736
 
 GOAI:ConvertiblePromissoryNoteMember
 GOAI:BootCapitalLLCMember
 
 
 
 2026-01-30
 
 
 
 
 0001983736
 
 GOAI:BootCapitalLLCMember
 
 
 
 2025-03-18
 2026-01-30
 
 
 
 
 0001983736
 
 srt:MinimumMember
 GOAI:BootCapitalLLCMember
 
 
 
 2026-01-30
 
 
 
 
 0001983736
 
 srt:MaximumMember
 GOAI:BootCapitalLLCMember
 
 
 
 2026-01-30
 
 
 
 
 0001983736
 
 srt:MinimumMember
 GOAI:BootCapitalLLCMember
 
 
 
 2025-03-18
 2026-01-30
 
 
 
 
 0001983736
 
 srt:MaximumMember
 GOAI:BootCapitalLLCMember
 
 
 
 2025-03-18
 2026-01-30
 
 
 
 
 0001983736
 
 us-gaap:ConvertibleNotesPayableMember
 GOAI:BootCapitalLLCMember
 
 
 
 2026-03-31
 
 
 
 
 0001983736
 
 us-gaap:ConvertibleNotesPayableMember
 
 
 
 2026-01-30
 
 
 
 
 0001983736
 
 us-gaap:ConvertibleNotesPayableMember
 GOAI:BootCapitalLLCMember
 
 
 
 2026-01-30
 
 
 
 
 0001983736
 
 GOAI:BootCapitalLLCMember
 
 
 
 2026-01-30
 2026-01-30
 
 
 
 
 0001983736
 
 GOAI:BootCapitalLLCMember
 
 
 
 2026-01-28
 
 
 
 
 0001983736
 
 GOAI:BootCapitalLLCMember
 
 
 
 2026-01-28
 2026-01-28
 
 
 
 
 0001983736
 
 us-gaap:ConvertibleNotesPayableMember
 GOAI:BootCapitalLLCMember
 
 
 
 2026-01-28
 
 
 
 
 0001983736
 
 us-gaap:ConvertibleNotesPayableMember
 GOAI:BootCapitalLLCMember
 
 
 
 2026-01-28
 2026-01-28
 
 
 
 
 0001983736
 
 GOAI:NotesPayableMember
 GOAI:DAllisionMember
 
 
 
 2024-06-21
 
 
 
 
 0001983736
 
 srt:MinimumMember
 
 
 
 2025-03-17
 2026-01-29
 
 
 
 
 0001983736
 
 GOAI:NotesPayableMember
 GOAI:DAllisionMember
 
 
 
 2024-08-31
 
 
 
 
 0001983736
 
 GOAI:NotesPayableMember
 GOAI:DAllisionMember
 
 
 
 2025-01-06
 
 
 
 
 0001983736
 
 GOAI:NotesPayableMember
 GOAI:DAllisionMember
 
 
 
 2025-11-20
 
 
 
 
 0001983736
 
 GOAI:NotesPayableMember
 GOAI:DAllisionMember
 
 
 
 2025-12-08
 
 
 
 
 0001983736
 
 GOAI:NotesPayableMember
 GOAI:DAllisionMember
 
 
 
 2025-12-31
 
 
 
 
 0001983736
 
 GOAI:NotesPayableMember
 GOAI:DAllisionMember
 
 
 
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:NotesPayableMember
 GOAI:DAllisionMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:ConvertiblePromissoryNoteMember
 GOAI:GlobalAllianceConsultingGroupMember
 
 
 
 2025-12-10
 
 
 
 
 0001983736
 
 GOAI:ConvertiblePromissoryNoteMember
 GOAI:GlobalAllianceConsultingGroupMember
 
 
 
 2025-12-10
 2025-12-10
 
 
 
 
 0001983736
 
 GOAI:ConvertiblePromissoryNoteMember
 GOAI:GlobalAllianceConslutingGroupMember
 
 
 
 2025-12-17
 2025-12-17
 
 
 
 
 0001983736
 
 GOAI:NotesPayableMember
 GOAI:DAllisionMember
 
 
 
 2025-12-10
 2025-12-10
 
 
 
 
 0001983736
 
 GOAI:NotesPayableMember
 GOAI:GlobalAllianceConslutingGroupMember
 
 
 
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:NotesPayableMember
 GOAI:GlobalAllianceConsultingGroupMember
 
 
 
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:NotesPayableMember
 GOAI:GlobalAllianceConsultingGroupMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:ConvertiblePromissoryNoteMember
 us-gaap:CommonStockMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:SeniorSecuredConvertibleNoteMember
 GOAI:StreetervilleCapitalLLCMember
 
 
 
 2026-02-26
 
 
 
 
 0001983736
 
 GOAI:SeniorSecuredConvertibleNoteMember
 GOAI:StreetervilleCapitalLLCMember
 
 
 
 2026-02-26
 2026-02-26
 
 
 
 
 0001983736
 
 GOAI:SeniorSecuredConvertibleNoteMember
 GOAI:StreetervilleCapitalLLCMember
 
 
 
 2026-02-26
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:SeniorSecuredConvertibleNoteMember
 GOAI:StreetervilleCapitalLLCMember
 
 
 
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:SeniorSecuredConvertibleNoteMember
 GOAI:StreetervilleCapitalLLCMember
 srt:MinimumMember
 
 
 
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:SeniorSecuredConvertibleNoteMember
 GOAI:StreetervilleCapitalLLCMember
 srt:MaximumMember
 
 
 
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:SeniorSecuredConvertibleNoteMember
 GOAI:StreetervilleCapitalLLCMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:DiagonalAndBootConvertibleNoteMember
 
 
 
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:DiagonalAndBootConvertibleNoteMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:DAllisonNoteMember
 
 
 
 2025-01-01
 2025-03-31
 
 
 
 
 0001983736
 
 GOAI:DAllisonNoteMember
 
 
 
 2025-03-17
 2025-03-17
 
 
 
 
 0001983736
 
 GOAI:StreetervilleCapitalLLCMember
 
 
 
 2026-01-01
 
 
 
 
 0001983736
 
 GOAI:IssuanceFebruaryTwentySixTwoThousandAndTwentySixFaceValueMember
 GOAI:StreetervilleCapitalLLCMember
 
 
 
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:AggregateDiscountEstablishedAtIssuanceMember
 GOAI:StreetervilleCapitalLLCMember
 
 
 
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:InitialFairValueOfCompoundEmbeddedDerivativeMember
 GOAI:StreetervilleCapitalLLCMember
 
 
 
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:DiscountAmortizationMember
 GOAI:StreetervilleCapitalLLCMember
 
 
 
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:StatedInterestAccrualMember
 GOAI:StreetervilleCapitalLLCMember
 
 
 
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:MarkToMarketRemeasurementGainMember
 GOAI:StreetervilleCapitalLLCMember
 
 
 
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:DiagonalConvertibleNotesMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:DiagonalConvertibleNotesMember
 
 
 
 2025-01-01
 2025-03-31
 
 
 
 
 0001983736
 
 GOAI:BootConvertibleNotesMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:BootConvertibleNotesMember
 
 
 
 2025-01-01
 2025-03-31
 
 
 
 
 0001983736
 
 GOAI:DAllisonNoteMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:DAllisonNoteMember
 
 
 
 2025-01-01
 2025-03-31
 
 
 
 
 0001983736
 
 GOAI:GlobalAllianceNoteMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:GlobalAllianceNoteMember
 
 
 
 2025-01-01
 2025-03-31
 
 
 
 
 0001983736
 
 GOAI:StreetervilleInitialNoteMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:StreetervilleInitialNoteMember
 
 
 
 2025-01-01
 2025-03-31
 
 
 
 
 0001983736
 
 us-gaap:CommonStockMember
 GOAI:GlobalAllianceConsultingGroupMember
 
 
 
 2026-01-01
 2026-01-01
 
 
 
 
 0001983736
 
 us-gaap:CommonStockMember
 GOAI:GlobalAllianceConsultingGroupMember
 
 
 
 2025-01-01
 2025-12-31
 
 
 
 
 0001983736
 
 us-gaap:CommonStockMember
 GOAI:GlobalAllianceConsultingGroupMember
 
 
 
 2025-12-31
 
 
 
 
 0001983736
 
 us-gaap:CommonStockMember
 GOAI:GlobalAllianceConsultingGroupMember
 
 
 
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:HottestMediaLLCMember
 
 
 
 2026-02-05
 2026-02-05
 
 
 
 
 0001983736
 
 
 2026-02-05
 2026-02-05
 
 
 
 
 0001983736
 
 
 2025-02-05
 
 
 
 
 0001983736
 
 srt:ChiefExecutiveOfficerMember
 
 
 
 2026-02-17
 2026-02-17
 
 
 
 
 0001983736
 
 
 2026-02-17
 2026-02-17
 
 
 
 
 0001983736
 
 
 2026-01-28
 2026-01-28
 
 
 
 
 0001983736
 
 
 2026-01-30
 2026-01-30
 
 
 
 
 0001983736
 
 GOAI:ThousandEightHundredDiagonalLendingLLCMember
 
 
 
 2026-01-28
 2026-01-28
 
 
 
 
 0001983736
 
 GOAI:ThousandEightHundredDiagonalLendingLLCMember
 
 
 
 2026-01-30
 2026-01-30
 
 
 
 
 0001983736
 
 
 2026-01-28
 
 
 
 
 0001983736
 
 
 2026-01-30
 
 
 
 
 0001983736
 
 GOAI:MaximGroupLLCMember
 
 
 
 2026-03-23
 2026-03-23
 
 
 
 
 0001983736
 
 GOAI:MaximGroupLLCMember
 
 
 
 2026-03-23
 
 
 
 
 0001983736
 
 GOAI:MaximGroupLLCMember
 GOAI:MutualAgreementMember
 
 
 
 2026-03-23
 2026-03-23
 
 
 
 
 0001983736
 
 GOAI:EmploymentAgreementMember
 srt:ChiefExecutiveOfficerMember
 
 
 
 2025-05-31
 2025-05-31
 
 
 
 
 0001983736
 
 GOAI:EmploymentAgreementMember
 srt:ChiefExecutiveOfficerMember
 
 
 
 2025-05-31
 
 
 
 
 0001983736
 
 us-gaap:ShareBasedCompensationAwardTrancheOneMember
 GOAI:EmploymentAgreementMember
 
 
 
 2026-01-01
 2026-01-01
 
 
 
 
 0001983736
 
 us-gaap:ShareBasedCompensationAwardTrancheOneMember
 
 
 
 2025-01-01
 2025-12-31
 
 
 
 
 0001983736
 
 
 2025-05-31
 
 
 
 
 0001983736
 
 
 2025-05-31
 2025-05-31
 
 
 
 
 0001983736
 
 us-gaap:ShareBasedCompensationAwardTrancheOneMember
 
 
 
 2026-02-17
 2026-02-17
 
 
 
 
 0001983736
 
 
 2026-02-17
 
 
 
 
 0001983736
 
 GOAI:MaximGroupLLCMember
 us-gaap:CommonStockMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:MaximGroupLLCMember
 us-gaap:CommonStockMember
 us-gaap:ShareBasedCompensationAwardTrancheOneMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:MaximGroupLLCMember
 us-gaap:CommonStockMember
 us-gaap:ShareBasedCompensationAwardTrancheTwoMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:HottestMediaLLCMember
 
 
 
 2026-02-05
 
 
 
 
 0001983736
 
 GOAI:HottestMediaLLCMember
 
 
 
 2025-02-05
 
 
 
 
 0001983736
 
 us-gaap:SubsequentEventMember
 GOAI:StreetervilleNoteMember
 
 
 
 2026-05-12
 
 
 
 
 0001983736
 
 us-gaap:SubsequentEventMember
 GOAI:StreetervilleNoteMember
 
 
 
 2026-05-12
 2026-05-12
 
 
 
 
 0001983736
 
 us-gaap:SubsequentEventMember
 GOAI:StreetervilleNoteMember
 
 
 
 2026-05-06
 2026-05-06
 
 
 
 
 0001983736
 
 GOAI:MaximGroupLLCMember
 us-gaap:CommonStockMember
 us-gaap:SubsequentEventMember
 
 
 
 2026-04-14
 2026-04-14
 
 
 
 
 0001983736
 
 GOAI:MaximGroupLLCMember
 us-gaap:SubsequentEventMember
 
 
 
 2026-04-14
 2026-04-14
 
 
 
 
 0001983736
 
 us-gaap:SubsequentEventMember
 GOAI:EquityDistributionAgreementMember
 
 
 
 2026-04-16
 2026-05-06
 
 
 
 
 0001983736
 
 us-gaap:SubsequentEventMember
 GOAI:EquityDistributionAgreementMember
 
 
 
 2026-05-06
 
 
 
 
 0001983736
 
 GOAI:DiagonalNoteFourMember
 us-gaap:SubsequentEventMember
 
 
 
 2026-04-01
 2026-05-08
 
 
 
 
 0001983736
 
 GOAI:DiagonalNoteFourMember
 us-gaap:SubsequentEventMember
 
 
 
 2026-05-08
 
 
 
 
 0001983736
 
 GOAI:BraiinLimitedMember
 us-gaap:SubsequentEventMember
 
 
 
 2026-04-07
 2026-04-07
 
 
 
 
 0001983736
 
 GOAI:BraiinLimitedMember
 us-gaap:SubsequentEventMember
 srt:MinimumMember
 
 
 
 2026-04-28
 2026-04-28
 
 
 
 
 0001983736
 
 GOAI:BraiinLimitedMember
 us-gaap:SubsequentEventMember
 srt:MaximumMember
 
 
 
 2026-04-28
 2026-04-28
 
 
 
 
 0001983736
 
 GOAI:JetAIIncMember
 us-gaap:SubsequentEventMember
 
 
 
 2026-04-08
 2026-04-08
 
 
 
 
 0001983736
 
 GOAI:JetAIIncMember
 us-gaap:SubsequentEventMember
 srt:MinimumMember
 
 
 
 2026-04-08
 2026-04-08
 
 
 
 
 0001983736
 
 GOAI:JetAIIncMember
 us-gaap:SubsequentEventMember
 srt:MaximumMember
 
 
 
 2026-04-08
 2026-04-08
 
 
 
 
 0001983736
 
 GOAI:CoversionOneMember
 
 
 
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:CoversionOneMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:CoversionTwoMember
 
 
 
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:CoversionTwoMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:CoversionThreeMember
 
 
 
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:CoversionThreeMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:CoversionFourMember
 
 
 
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:CoversionFourMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:CoversionFiveMember
 
 
 
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:CoversionFiveMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:SalesOneMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:SalesOneMember
 
 
 
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:SalesTwoMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:SalesTwoMember
 
 
 
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:SalesThreeMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:SalesThreeMember
 
 
 
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:SalesFourMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:SalesFourMember
 
 
 
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:SalesFiveMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:SalesFiveMember
 
 
 
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:SalesSixMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:SalesSixMember
 
 
 
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:SalesSevenMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:SalesSevenMember
 
 
 
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:SalesEightMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:SalesEightMember
 
 
 
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:SalesNineMember
 
 
 
 2026-01-01
 2026-03-31
 
 
 
 
 0001983736
 
 GOAI:SalesNineMember
 
 
 
 2026-03-31
 
 
 
 iso4217:USD
 
 
 xbrli:shares
 
 
 
 
 iso4217:USD
 
 
 xbrli:shares
 
 
 
 
 xbrli:pure
 
 
 

 

 

 

UNITED
STATES

SECURITIES
AND EXCHANGE COMMISSION

Washington,
D.C. 20549

 

FORM
10-Q

 

(Mark
One)

 

☒
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For
the Quarterly Period Ended March 31, 2026

 

OR

 

☐
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For
the transition period from ______________ to ______________

 

Commission
File No. 001-43076

 

REGISTRATION
STATEMENT UNDER THE SECURITIES ACT OF 1933

 

EVA
LIVE INC.

(Exact
name of registrant as specified in its charter)

 

 
 Nevada
  
 7370
  
 88-2864075

 
 State
 or Other Jurisdiction of

 Incorporation
 or Organization)

  
 (Primary
 Standard Industrial

 Classification
 Number)

  
 (IRS
 Employer

 Identification
 Number)

 
 

The Plaza,1800 Century Park East, Suite
600,

Los
Angeles, CA 90067

Tel:
(310) 229-5981

(Address,
including zip code, and telephone number, including area code, of registrant’s principal executive offices)

 

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, par value $0.0001
  
 GOAI
  
 The Nasdaq Stock Market LLC

 
 

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 (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the
registrant was required to submit and post such files). Yes
☒ No ☐

 

Indicate
by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See the definition
of “accelerated filer” and “large accelerated filer” in Rule 12b-2 of the Exchange Act. (Check one):

 

 
 Large
 accelerated filer
 ☐
 Accelerated
 filer
 ☐

 
 Non-accelerated
 filer
 ☐
 Smaller
 reporting company
 ☒

 
 Emerging
 growth company
 ☒
  
  

 
 

If
an emerging growth company, indicate by check mark 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 Act). Yes ☐ No ☒

 

The
number of shares of Common Stock, $0.0001 par value of the registrant outstanding on May 13, 2026, was 36,535,389.

 

 

 

  

  

 

 

 

EVA
LIVE INC.

 

FORM 10-Q

FOR THE THREE MONTHS ENDED MARCH 31, 2026

 

INDEX

 

 
 PART I – FINANCIAL INFORMATION
  

 
  
  
  

 
 Item
 1. 
 Financial Statements
 F-1

 
  
  
  

 
 Item
 2.
 Management’s Discussion and Analysis of Financial Condition and Results of Operations
 1

 
  
  
    

 
 Item
 3. 
 Quantitative and Qualitative Disclosure About Market Risk
 11

 
  
  
  

 
 Item
 4. 
 Controls and Procedures
 11

 
  
  
  

 
 PART II – OTHER INFORMATION
  

 
  
  
  

 
 Item
 1. 
 Legal Proceedings
 12

 
  
  
  

 
 Item
 1A.
 Risk Factors
 12

 
  
  
  

 
 Item
 2. 
 Unregistered Sales of Equity Securities and Use of Proceeds
 12

 
  
  
  

 
 Item
 3. 
 Defaults Upon Senior Securities
 13

 
  
  
  

 
 Item
 4.
 Mine Safety Disclosures
 13

 
  
  
  

 
 Item
 5. 
 Other Information
 13

 
  
  
  

 
 Item
 6. 
 Exhibits
 13

 

 

 i

  

 

 

Item
 1. Financial Statements

 

Index
to Consolidated Financial Statements

 

 
  
  
 Pages

 
  
  
  

 
 Consolidated Balance Sheet as of March 31, 2026 (Unaudited) and December 31, 2025 (Audited)
  
 F-2

 
  
  
  

 
 Consolidated Statement of Operations for the three months ended March 31, 2026 (Unaudited), and March 31, 2025 (Unaudited)
  
 F-3

 
  
  
  

 
 Consolidated Statement of Stockholders’ Equity (Deficit) for the three months ended March 31, 2026 (Unaudited), and March 31, 2025 (Unaudited, Restated)
  
 F-4

 
  
  
  

 
 Consolidated Statement of Cash Flows for the three months ended March 31, 2026 (Unaudited) and March 31, 2025 (Unaudited)
  
 F-5

 
  
  
  

 
 Notes to the Consolidated Financial Statements
  
 F-6

 
 

 F-1

  

 

 

EVA
LIVE, INC.

CONSOLIDATED
BALANCE SHEETS

 

 
  
  
 March
 31, 2026
  
  
 December
 31, 2025
  

 
  
  
 (Unaudited)
  
  
 (Audited)
  

 
 Assets:
  
  
  
  
  
  
  
  

 
 Current assets
  
  
  
  
  
  
  
  

 
 Cash
  
 $
 5,769,269
  
  
 $
 202,524
  

 
 Accounts receivable, net of allowance for doubtful accounts of $1,379,519 and $1,379,519, respectively
  
  
 18,436,030
  
  
  
 16,006,624
  

 
 Marketable securities
  
  
 360,900
  
  
  
 -
  

 
 Original issuance discount, net
  
  
 118,166
  
  
  
 73,482
  

 
 Deferred financing costs, net
  
  
 18,277
  
  
  
 18,044
  

 
 Other assets
  
  
 269
  
  
  
 269
  

 
 Total current assets
  
 $
 24,702,911
  
  
 $
 16,300,943
  

 
 Furniture, fixtures, and equipment
  
  
 14,670
  
  
  
 14,919
  

 
 Total assets
  
 $
 24,717,581
  
  
 $
 16,315,862
  

 
 Liabilities and stockholders’ equity (deficit):
  
  
  
  
  
  
  
  

 
 Accounts payable and accrued liabilities
  
  
 2,982,974
  
  
  
 2,933,844
  

 
 Accrued expenses
  
  
 2,376,260
  
  
  
 2,633,885
  

 
 Convertible promissory notes
  
  
 1,084,493
  
  
  
 985,330
  

 
 Accrued interest
  
  
 51,801
  
  
  
 68,601
  

 
 Deferred revenue
  
  
 549,803
  
  
  
 -
  

 
 Total current liabilities
  
 $
 7,045,331
  
  
 $
 6,621,660
  

 
 Senior secured convertible promissory note, face value
  
  
 7,560,000
  
  
  
 -
  

 
 Less: Unamortized debt discount
  
  
 (7,163,566
 )
  
  
  
  

 
 Convertible note payable, net of unamortized discount
  
  
 396,434
  
  
  
  
  

 
 Derivative liability
  
  
 4,923,000
  
  
  
 -
  

 
 Total long-term liabilities
  
  
 5,319,434
  
  
  
 -
  

 
 Total liabilities
  
 $
 12,364,765
  
  
 $
 6,621,660
  

 
 Commitments and Contingencies (Note 6)
  
  
 -
  
  
  
 -
  

 
 Stockholders’ equity:
  
  
  
  
  
  
  
  

 
 Common stock, par value $0.0001, 300,000,000 shares authorized; 36,535,389 and 31,342,285 shares issued and outstanding, as of March 31, 2026, and December 31, 2025, respectively
  
  
 3,653
  
  
  
 3,134
  

 
 Deferred stock-based compensation
  
  
 (2,062,500
 )
  
  
 -
  

 
 Additional paid-in capital
  
  
 43,318,101
  
  
  
 30,033,430
  

 
 Accumulated deficit
  
  
 (28,906,438
 )
  
  
 (20,342,362
 )

 
 Total stockholders’ equity (deficit)
  
 $
 12,352,816
  
  
 $
 9,694,202
  

 
 Total liabilities and stockholders’ deficit:
  
 $
 24,717,581
  
  
 $
 16,315,862
  

 

 

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

 

 F-2

  

 

 

EVA
LIVE, INC.

CONSOLIDATED
STATEMENTS OF OPERATIONS

 

 
   
 March 31, 2026  
 March 31, 2025 

   
 Three Months Ended 

 
   
 March 31, 2026  
 March 31, 2025 

 
   
 (Unaudited)  
 (Unaudited) 

 
 Sales 
  3,903,231  
  3,681,520 

 
 Total revenue 
 $3,903,231  
 $3,681,520 

 
 Operating expenses 
     
    

 
 General and administrative 
  9,279,934  
  377,385 

 
 Media traffic purchase 
  3,729,442  
  1,300,766 

 
 Amortization and depreciation 
  249  
  407 

 
 Total operating expenses 
  13,009,625  
  1,678,558 

 
 Operating income (loss) 
  (9,106,394) 
  2,002,962 

 
 Other income (expense): 
     
    

 
 Interest expense 
  (499,082) 
  (7,268)

 
 Marketable securities loss, unrealized 
  (140,600) 
  - 

 
 Change in fair value of derivative liability 
  1,739,000  
  - 

 
 Loss on settlement of payable 
  (310,000) 
  - 

 
 Loss on issuance of senior secured convertible promissory note 
  (247,000) 
  - 

 
 Total other income (expense) 
  542,318  
  (7,268)

 
 Income (loss) before provision for income taxes 
  (8,564,076) 
  1,995,694 

 
 Provision (benefit) for income taxes 
  -  
  - 

 
 Net income (loss) 
 $(8,564,076) 
 $1,995,694 

 
 Net loss per common share, basic and diluted 
  (0.24) 
  0.06 

 
 Weighted average number of common shares outstanding basic and diluted 
  36,015,045  
  31,342,285 

 

 

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

 

 F-3

  

 

 

EVA
LIVE, INC.

CONSOLIDATED
STATEMENTS OF STOCKHOLDERS’ EQUITY (DEFICIT)

(Unaudited)

 

 
   
 Number

 of Shares  
 Common
 Stock  
 Additional

 Paid-in

 Capital  
 Deferred

 Stock-Based

 Compensation  
 Accumulated

 Deficit  
 Total
 Equity 

 
 Balance — December 31, 2024 
  31,342,285  
  3,134  
  30,033,430  
  -  
  (28,469,675) 
  1,566,889 

 
 Net income 
  -  
  -  
  -  
  -  
  1,995,694  
  1,995,694 

 
 Balance — March 31, 2025 
  31,342,285  
  3,134  
  30,033,430  
  -  
  (26,473,981) 
  3,562,583 

 
 Balance — December 31, 2025 
  31,342,285  
  3,134  
  30,033,430  
  -  
  (20,342,362) 
  9,694,202 

 
 Balance 
  31,342,285  
  3,134  
  30,033,430  
  -  
  (20,342,362) 
  9,694,202 

 Shares issued for services, consultant, valued at $7.50 per share 
  300,000  
  30  
  2,249,970  
  (2,062,500) 
  -  
  187,500 

 
 Stock-based compensation — CEO option exercise valued at $0.10 per
 share 
  4,000,000  
  400  
  399,600  
  -  
  -  
  400,000 

 
 Increase in APIC for officer’s stock-based compensation 
  -  
  -  
  7,611,669  
  -  
  -  
  7,611,669 

 
 Shares issued for note settlement valued at $3.26 per share 
  143,104  
  14  
  466,007  
  -  
  -  
  466,021 

 
 Shares issued for accounts payable settlement valued at $3.10 per share 
  500,000  
  50  
  1,549,950  
  -  
  -  
  1,550,000 

 
 Shares issued for advisory services, underwriter, valued at $4.03 per share 
  250,000  
  25  
  1,007,475  
  -  
  -  
  1,007,500 

 
 Net loss 
  -  
  -  
  -  
  -  
  (8,564,076) 
  (8,564,076)

 
 Net income (loss) 
  -  
  -  
  -  
  -  
  (8,564,076) 
  (8,564,076)

 Balance — March 31, 2026 
  36,535,389  
  3,653  
  43,318,101  
  (2,062,500) 
  (28,906,438) 
  12,352,816 

 
 Balance 
  36,535,389  
  3,653  
  43,318,101  
  (2,062,500) 
  (28,906,438) 
  12,352,816 

 

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

 

 F-4

  

 

 

EVA
LIVE, INC.

CONSOLIDATED
STATEMENTS OF CASH FLOWS

 

 
  
  
 March 31, 2026
  
  
 March 31, 2025
  

  
  
 Three Months Ended
  

 
  
  
 March 31, 2026
  
  
 March 31, 2025
  

 
  
  
 (Unaudited)
  
  
 (Unaudited)
  

 
 Cash Flows from operating activities:
  
  
  
  
  
  
  
  

 
 Net loss
  
 $
 (8,564,076
 )
  
 $
 1,995,694
  

 
 Adjustments to reconcile net loss to net cash used in operating activities:
  
  
  
  
  
  
  
  

 
 Depreciation and amortization
  
  
 249
  
  
  
 407
  

 
 Shares issued for services
  
  
 3,257,500
  
  
  
 -
  

 
 Deferred stock based compensation
  
  
 (2,062,500
 )
  
  
 -
  

 
 Stock-based compensation
  
  
 8,011,669
  
  
  
 -
  

 
 Issuance of stock for settlement of payable
  
  
 1,550,000
  
  
  
 -
  

 
 Amortization of deferred financing costs
  
  
 (233
 )
  
  
 (7,000
 )

 
 Loss on issuance of convertible note
  
  
 247,000
 )
  
  
 -
  

 
 Change in fair value of derivative liability
  
  
 (1,739,000
 )
  
  
 -
  

 
 Unrealized loss on marketable securities
  
  
 140,600
  
  
  
 -
  

 
 Amortization of debt discount and accrued interest, convertible note
  
  
 396,434
  
  
  
 -
  

 
 Change in deferred discount on notes payable, net
  
  
 129,246
 
  
  
 -
  

 
 Changes in operating assets and liabilities:
  
  
  
  
  
  
  
  

 
 Accounts receivable
  
  
 (2,429,406
 )
  
  
 (1,959,417
 )

 
 Accounts payable and accrued liabilities
  
  
 49,130
  
  
  
 99,500
  

 
 Accrued expenses
  
  
 (257,625
 )
  
  
 -
  

 
 Accrued interest
  
  
 (16,800
 )
  
  
 7,268
  

 Deferred
 revenue
  
  
 48,303
  
  
  
 -
  

 
 Original issuance discount
  
  
 (44,684
 )
  
  
 (26,910
 )

 
 Net Cash used in operating activities
  
 $
 (1,284,193
 )
  
 $
 109,542
  

 
 Cash flow from investing activities:
  
  
  
  
  
  
  
  

 
 Fixed assets
  
  
 -
  
  
  
 (3,230
 )

 
 Net Cash provided by investing activities
  
 $
 -
  
  
 $
 (3,230
 )

 
 Cash flow from financing activities:
  
  
  
  
  
  
  
  

 
 Proceeds from issuance of senior convertible promissory note
  
  
 7,560,000
  
  
  
 -
  

 
 Less closing costs
  
  
 (585,000
 )
  
  
 -
  

 
 Convertible note original issue discount (OID)
  
  
 (560,000
 )
  
  
 -
  

 
 Proceeds from notes payable
  
  
 650,000
  
  
  
 133,910
  

 
 Gross payments for convertible promissory note
  
  
 (214,062
 )
  
  
 -
  

 
 Net Cash Provided by financing activities
  
 $
 6,850,938
  
  
 $
 133,910
  

 
 Net change in Cash and cash equivalents for the year
  
  
 5,566,745
  
  
  
 240,222
  

 
 Cash and cash equivalents at the beginning of the year
  
  
 202,524
  
  
  
 76,356
  

 
 Cash and cash equivalents at the end of the year
  
 $
 5,769,269
  
  
 $
 316,578
  

 
 Supplemental cash flow information:
  
  
  
  
  
  
  
  

 Non-cash investing and financing activities:
  
  
  
  
  
  
  
  

 
 Initial recognition of derivative liability — convertible
 note bifurcation
  
  
 6,415,000
  
  
  
 -
  

 
 Marketable securities received as non-cash consideration
 for marketing services contracts
  
  
 501,500
  
  
  
 -
  

 Shares issued for settlement
 of convertible promissory notes
  
  
 466,021
 
  
  
  
 -
  

 
 Shares issued for settlement
 of accounts payable (Hottest Media)
  
  
 1,550,000
 
  
  
  
 -
  

 
 Shares issued for consulting
 and advisory services
  
  
 3,657,500
 
  
  
  
 -
  

 
 Non-cash investing
 and financing activities:
  
  
  
  
  
  
 -
  

 
 Cash paid for income
 taxes
  
  
 -
  
  
  
 -
  

 
 Cash paid for interest
  
  
  16,189
 
  
  
  
 -
  

 

 

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

 

 F-5

  

 

 

NOTE
1. BUSINESS DESCRIPTION AND NATURE OF OPERATIONS

 

NATURE
OF OPERATIONS

 

The
Company

 

Eva
Live Inc. (the “Company”) was incorporated under the laws of the State of Nevada on August 27, 2002, as International Pit
Boss Gaming, Inc. On October 1, 2002, the Company merged with Pro Roads Systems, Inc. (a Florida corporation), a public shell company
traded on the pink sheets. Pro Roads Systems, Inc. had no operations before the merger. The purpose of the merger was to change the Company’s
domicile from Florida to Nevada. From its inception to 2006, the Company designed and developed software for the gaming industry. The
Company changed its name on February 14, 2006, to Logo Industries Corporation and, on November 18, 2008, to Malwin Ventures Inc. On February
11, 2014, the Company announced negotiations with Impact Future Media LLC, and its President/Founder, Francois Garcia, acquired 100%
of Impact Future Media LLC and its media and entertainment assets. The Company announced the closing of this transaction on March 25,
2014. From March 2014 to September 28, 2021, the Company was involved in the entertainment, publishing, and interactive industries.

 

On
September 28, 2021 (the “Acquisition Date”), the Company merged into EvaMedia Corp. (“EvaMedia”). Upon completion
of the reverse merger, the Company acquired all issued and outstanding shares of EvaMedia’s capital stock. As a result, the Company
issued 110,192,177 shares of the Company’s common stock to shareholders of EvaMedia, and immediately following the Acquisition,
111,169,525 shares of common stock were issued and outstanding. As a result, EvaMedia’s shareholders control 99.12% of the issued
and outstanding shares of the Company on a fully diluted basis. Following the Acquisition, David Boulette of EvaMedia became the company’s
CEO, director, and controlling shareholder. He appointed two additional board members from EvaMedia, Phil Aspin and Daryl Walser. Terry
Fields remained the only board member of the Company.

 

We
deemed EvaMedia as an accounting acquirer based on the following facts: (i) after the reverse merger, former shareholders of EvaMedia
held a majority of the voting interest of the combined company; (ii) former Board of Directors of EvaMedia possess majority control of
the Board of Directors of the combined company; (iii) members of the management of EvaMedia are responsible for the management of the
combined company. As such, we have treated the financial statements of EvaMedia as the historical financial statements of the combined
company, and (iv) EvaMedia’s relative size, measured in assets and revenues, is significantly larger than that of the Company.

 

We
have identified the Company as the legal acquirer, as it is the entity that issued securities. Comparatively, we have identified EvaMedia
as the legal acquiree, the entity whose equity interests are acquired.

 

Since
September 28, 2021, the Company has operated at the junction of digital marketing and media monetization.

 

On
September 9, 2021, the Company completed a reverse split in the amount of 1-for-150, changed the Company’s name to Eva Live Inc.,
changed the Company’s trading symbol from “MLWN” to “GOAI,” and executed an Acquisition Agreement resulting
in a change of control of the Company . On September 10, 2021, the Financial Industry Regulatory Authority (“FINRA”) announced
the effectiveness of a change in the Company’s name from “Malwin Ventures, Inc.” to “Eva Live, Inc.” and
a change in the Company’s ticker symbol from “MLWN” to the new trading symbol “GOAI”. Trading under the
new ticker symbol began at market opening on July 11, 2021.

 

We
execute our business through the Eva Platform based on Artificial Intelligence, or AI, to match advertising campaigns to specific ad
spots one at a time. Our system creates conversion mapping tables that allow us to increase conversion rates by analyzing those trends
with optimized historical conversion rates and further capitalizing on and improving those rates. We leverage “big data,”
an accumulation of data that is too large and complex for traditional database management tools to process. Since more companies are
attempting to leverage big data to make strategic business decisions, we have built automated tools that analyze the data and feed the
relevant information into our decision logic. We have designed our solution to optimize brand campaigns to create brand awareness and
direct response campaigns with a fixed conversion point.

 

Corporate
Information

 

The
Company’s principal office is The Plaza, 1800 Century Park East, Suite 600. Our telephone number is (310) 229-5981,
and our corporate website is www.eva.live.

 

 F-6

  

 

 

NOTE
2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Basis
of Presentation and Principles of Consolidation

 

The
summary of significant accounting policies presented below is designed to assist in understanding the Company’s financial statements.
These financial statements and accompanying notes represent the Company’s management, which is responsible for their integrity
and objectivity. These accounting policies conform to accounting principles generally accepted in the United States of America (“GAAP”)
in all material respects. We have applied them consistently to prepare the accompanying financial statements.

 

The
accompanying unaudited consolidated financial statements have been prepared in accordance with GAAP for interim financial information
and the rules and regulations of the Securities and Exchange Commission (“SEC”). Accordingly, certain information and footnote
disclosures normally included in financial statements prepared in accordance with GAAP have been condensed or omitted. The results for
the three months ended March 31, 2026 and 2025 are not necessarily indicative of the results of operations for the full year. These financial
statements and related footnotes should be read in conjunction with the consolidated financial statements and footnotes thereto included
in the Company’s Annual Report on Form 10-K for the year ended December 31, 2025, filed with the SEC on March 16, 2026.

 

Use
of Estimates

 

Preparing
financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of
assets and liabilities and disclose contingent assets and liabilities at the date of the financial statements and the reported amounts
of revenues and expenses during the reporting periods. Significant estimates in these consolidated financial statements include the allowance
for doubtful accou