Allied Gaming & Entertainment Inc.AGAE
| Dec 31,
2017 | Dec 31,
2018 | Dec 31,
2019 | Dec 31,
2020 | Dec 31,
2021 | Dec 31,
2022 |
|---|
| Net (loss) income | 93,150 | 1 | -16,738,729 | -45,058,830 | 63 | -10,823,885 |
|---|
| Stock-based compensation | - | - | - | - | 1 | 791,309 |
|---|
| Non-cash rent expense | - | - | - | 1 | 45,451 | 868,210 |
|---|
| Digital currency received as revenue | - | - | - | - | - | 250,252 |
|---|
| Impairment of digital assets | - | - | 600,000 | 6 | - | 164,411 |
|---|
| Impairment of property and equipment | - | - | - | 6 | - | 67,500 |
|---|
| Loss on equipment disposal | - | - | - | - | - | -33,583 |
|---|
| Expenses paid using digital assets | - | - | - | - | - | -77,106 |
|---|
| Change in fair value of warrant liabilities | - | - | - | - | 200 | -3,100 |
|---|
| Amortization of debt discount | - | - | 101,012 | 3 | 3,646 | - |
|---|
| Depreciation and amortization | - | - | - | - | 3 | 2 |
|---|
| Deferred rent | - | - | 189,972 | 531,190 | 214,568 | 216,024 |
|---|
| Accounts receivable | - | - | 685,977 | - | 118,710 | -315,708 |
|---|
| Interest receivable | - | - | - | - | - | 677,397 |
|---|
| Prepaid expenses and other current assets | - | - | -124,106 | -185,668 | 83,875 | -519,463 |
|---|
| Deposits | - | - | - | - | 245,895 | - |
|---|
| Accounts payable | - | - | -982,153 | 687,625 | -556,783 | -22,356 |
|---|
| Accrued expenses and other current liabilities | - | - | - | 667,263 | 1 | -3,159,571 |
|---|
| Accrued interest | - | - | 622,715 | - | -146,894 | - |
|---|
| Operating lease liability | - | - | - | - | - | -1,083,178 |
|---|
| Due to affiliates | - | - | - | 5 | 697,548 | - |
|---|
| Deferred revenue | - | - | 547,616 | -36,220 | 84,807 | -33,397 |
|---|
| Total Adjustments | - | - | 7 | 40 | -72,944,776 | -110,589 |
|---|
| Net Cash Used In Operating Activities | -114,921 | -858,122 | -10,063,673 | -5,174,051 | -10,079,045 | -10,934,474 |
|---|
| Cash consideration for sale of WPT | - | - | - | - | 106 | - |
|---|
| Expenditures on software development costs | - | - | - | - | - | -49,950 |
|---|
| Purchases of short-term investments | - | - | - | - | - | 70 |
|---|
| Investment in digital assets | - | - | 4 | 2 | - | 41,026 |
|---|
| Purchases of property and equipment | - | - | 2 | 355,769 | 191,668 | 44,386 |
|---|
| Net Cash (Used In) Provided By Investing Activities | -138,690,000 | 213,897 | 8 | -5,506,519 | 106 | -70,135,362 |
|---|
| Repayments of bridge loans | - | - | - | - | 3 | - |
|---|
| Purchase of treasury stock | - | - | - | - | - | 610,562 |
|---|
| Net Cash Used In Financing Activities | 139 | 350,000 | 4 | 9 | -3,421,096 | -610,562 |
|---|
| Change in cash balance of discontinued operations | - | - | - | - | -3,633,291 | - |
|---|
| Cash sold in connection with sale of WPT | - | - | - | - | -3,679,988 | - |
|---|
| Effect of Exchange Rate Changes on Cash | - | - | - | - | - | -39,190 |
|---|
| Net (Decrease) Increase In Cash, Cash Equivalents, And Restricted Cash | - | - | 2 | -1,503,194 | 92 | -81,719,588 |
|---|
| Cash paid during the year for interest | - | - | - | 2 | 350,471 | - |
|---|
| Shares withheld for accrued employee payroll tax liability | - | - | - | - | - | 49,670 |
|---|
| ROU asset and lease liability, net of deferred rent, recognized upon adoption of ASC 842 | - | - | - | - | - | 7 |
|---|
| Shares issued for redemption of debt and accrued interest | - | - | - | - | 821,867 | - |
|---|
| Forgiveness of amounts due to affiliate | - | - | - | - | 9 | - |
|---|