0001493152-26-001105 | POS AM | XBRL Viewer

Print Document

Schedule of Derivate Assets (Details) - Fair Value, Inputs, Level 3 [Member] - Cp Bf Convertible Notes [Member] - USD ($)	3 Months Ended			9 Months Ended	12 Months Ended
	Sep. 30, 2025	Jun. 30, 2025	Mar. 31, 2025	Sep. 30, 2025	Dec. 31, 2024
Fair Value, off-Balance-Sheet Risks, Disclosure Information [Line Items]
Change in fair value, Ending balance	$ 1,000	$ 20,000	$ 63,000	$ 63,000
Change in fair value	8,000	(19,000)	(43,000)		$ (51,000)
Balance	9,000	1,000	20,000	$ 9,000	63,000
Issuance of convertible notes with bifurcated embedded derivative asset					12,000
Change in fair value	$ (8,000)	$ 19,000	$ 43,000		$ 51,000

Simple Agreements for Future Equity	12 Months Ended
Dec. 31, 2024
Simple Agreements For Future Equity
Simple Agreements for Future Equity	16. Simple Agreements for Future Equity Simple Agreements for Future Equity - Related Party During 2021, the Company entered into Simple Agreements for Future Equity (SAFE) arrangements with related parties Alco and DNX (See Note 14 - Debt, for a description of the related party relationship with these entities) (the “Related Party SAFEs”) pursuant to which the Company received gross proceeds in the amount of $3,567,000. In the event of an Equity Financing (as defined in the SAFEs agreements), the Related Party SAFEs will automatically convert into shares of the Company’s common or preferred stock at a discount of 15% of the per share price of the shares offered in the Equity Financing (the “Discount Price”). In the event of a Liquidity Event, SPAC Transaction or Dissolution Event (all terms as defined in the SAFEs agreements), the holders of the Related Party SAFEs will be entitled to receive cash or shares of the Company’s common or preferred stock. The Related Party SAFEs were recorded as a liability in accordance with the applicable accounting guidance as they are redeemable for cash upon contingent events that are outside of the Company’s control. The initial fair value of the Related Party SAFE liability was $3,567,000. Subsequent changes in fair value at each reporting period are recognized in the consolidated statement of operations. For the year ended December 31, 2023, the Company recognized a gain of $2,752,430 for the change in fair value of the Related Party SAFE liability, respectively. The Company utilizes a combination of scenario-based methods and Monte Carlo simulation to determine the fair value of the Related Party SAFE liability as of the valuation dates. Key inputs into these models included the timing and probability of the identified scenarios, and for Black-Scholes option pricing models used for notes that included a valuation cap, equity values, risk-free rate and volatility. On December 14, 2023, all outstanding principal related to the Related Party SAFEs at a carrying value of $6,049,766 converted into 1,104 shares the Company’s Class A Common Stock pursuant to the close of the Merger Agreement and application of the exchange ratio. Simple Agreements for Future Equity - Third Party During 2021, the Company entered into Simple Agreements for Future Equity (SAFE) arrangements with third party investors (the “Third Party SAFEs”) pursuant to which the Company received gross proceeds in the amount of $269,000. In the event of an Equity Financing (as defined in the SAFEs agreements), the Third Party SAFEs will automatically convert into shares of the Company’s common or preferred stock at a discount of 15% of the per share price of the shares offered in the Equity Financing (the “Discount Price”). In the event of a Liquidity Event, SPAC Transaction or Dissolution Event (all terms as defined in the SAFEs agreements), the holders of the Third Party SAFEs will be entitled to receive cash or shares of the Company’s common or preferred stock. The Third Party SAFEs were recorded as a liability in accordance with the applicable accounting guidance as they are redeemable for cash upon contingent events that are outside of the Company’s control. The initial fair value of the Third Party SAFE liability was $269,000. Subsequent changes in fair value at each reporting period are recognized in the Consolidated Statement of Operations. For the year ended December 31, 2023, the Company recognized a gain of $207,570 for the change in fair value of the Third Party SAFE liability. The Company utilizes a combination of scenario-based methods and Monte Carlo simulation to determine the fair value of the Third Party SAFE liability as of the valuation dates. Key inputs into these models included the timing and probability of the identified scenarios, and for Black-Scholes option pricing models used for notes that included a valuation cap, equity values, risk-free rate and volatility. On December 14, 2023, all outstanding principal related to the Third Party SAFEs at a carrying value of $456,234 converted into 83 shares the Company’s Class A Common Stock pursuant to the close of the Merger Agreement and application of the exchange ratio.

Simple Agreements for Future Equity

12 Months Ended

Dec. 31, 2024

Simple Agreements For Future Equity

Simple Agreements for Future Equity

16. Simple Agreements for Future Equity

Simple Agreements for Future Equity - Related Party

During 2021, the Company entered into Simple Agreements for Future Equity (SAFE) arrangements with related parties Alco and DNX (See Note 14 - Debt, for a description of the related party relationship with these entities) (the “Related Party SAFEs”) pursuant to which the Company received gross proceeds in the amount of $3,567,000. In the event of an Equity Financing (as defined in the SAFEs agreements), the Related Party SAFEs will automatically convert into shares of the Company’s common or preferred stock at a discount of 15% of the per share price of the shares offered in the Equity Financing (the “Discount Price”). In the event of a Liquidity Event, SPAC Transaction or Dissolution Event (all terms as defined in the SAFEs agreements), the holders of the Related Party SAFEs will be entitled to receive cash or shares of the Company’s common or preferred stock. The Related Party SAFEs were recorded as a liability in accordance with the applicable accounting guidance as they are redeemable for cash upon contingent events that are outside of the Company’s control. The initial fair value of the Related Party SAFE liability was $3,567,000. Subsequent changes in fair value at each reporting period are recognized in the consolidated statement of operations. For the year ended December 31, 2023, the Company recognized a gain of $2,752,430 for the change in fair value of the Related Party SAFE liability, respectively.

The Company utilizes a combination of scenario-based methods and Monte Carlo simulation to determine the fair value of the Related Party SAFE liability as of the valuation dates. Key inputs into these models included the timing and probability of the identified scenarios, and for Black-Scholes option pricing models used for notes that included a valuation cap, equity values, risk-free rate and volatility.

On December 14, 2023, all outstanding principal related to the Related Party SAFEs at a carrying value of $6,049,766 converted into 1,104 shares the Company’s Class A Common Stock pursuant to the close of the Merger Agreement and application of the exchange ratio.

Simple Agreements for Future Equity - Third Party

During 2021, the Company entered into Simple Agreements for Future Equity (SAFE) arrangements with third party investors (the “Third Party SAFEs”) pursuant to which the Company received gross proceeds in the amount of $269,000. In the event of an Equity Financing (as defined in the SAFEs agreements), the Third Party SAFEs will automatically convert into shares of the Company’s common or preferred stock at a discount of 15% of the per share price of the shares offered in the Equity Financing (the “Discount Price”). In the event of a Liquidity Event, SPAC Transaction or Dissolution Event (all terms as defined in the SAFEs agreements), the holders of the Third Party SAFEs will be entitled to receive cash or shares of the Company’s common or preferred stock. The Third Party SAFEs were recorded as a liability in accordance with the applicable accounting guidance as they are redeemable for cash upon contingent events that are outside of the Company’s control. The initial fair value of the Third Party SAFE liability was $269,000. Subsequent changes in fair value at each reporting period are recognized in the Consolidated Statement of Operations. For the year ended December 31, 2023, the Company recognized a gain of $207,570 for the change in fair value of the Third Party SAFE liability.

The Company utilizes a combination of scenario-based methods and Monte Carlo simulation to determine the fair value of the Third Party SAFE liability as of the valuation dates. Key inputs into these models included the timing and probability of the identified scenarios, and for Black-Scholes option pricing models used for notes that included a valuation cap, equity values, risk-free rate and volatility.

On December 14, 2023, all outstanding principal related to the Third Party SAFEs at a carrying value of $456,234 converted into 83 shares the Company’s Class A Common Stock pursuant to the close of the Merger Agreement and application of the exchange ratio.

Related Party Transactions	9 Months Ended	12 Months Ended
Sep. 30, 2025	Dec. 31, 2024
Related Party Transactions [Abstract]
Related Party Transactions	5. Related Party Transactions *Due to Related Party of 7GC* During 2023, the Sponsor paid certain expenses on behalf of 7GC. Upon Closing of the Merger, Banzai assumed the $67,118 liability. As of September 30, 2025, the entire balance remained outstanding and is included within due to related party under current liabilities on the accompanying condensed consolidated balance sheet. *Legacy Banzai Related Party Transactions* During 2023, Legacy Banzai issued Promissory Notes and Convertible Notes to related parties. See Note 13 - Debt for further details related to these transactions and associated balances. *Debt Restructuring Agreement with CPBF* On September 5, 2024, the Company and CP BF agreed to amend the outstanding balance of all debt previously in the form of one term note and two convertible notes into one new consolidated convertible note. The newly issued consolidated convertible note was issued on September 23, 2024. Additionally on September 23, 2024, the Company and CP BF entered into a share purchase agreement where the Company issued equity in the form of common stock, common stock warrants and pre-funded warrants to CP BF for the reduction of $2 million of debt under the newly issued consolidated convertible note. See Note 13 - Debt, for further details related to the transaction and associated balances. *Due to Related Party of Company CEO* On September 12, 2024, the CEO of the Company loaned the Company an advance of $100,000. The advance is non-interest bearing, and matures one year from issuance. During the three months ended September 30, 2025, the outstanding balance was repaid.	6. Related Party Transactions *7GC Related Party Promissory Notes* On December 21, 2022, 7GC issued an unsecured promissory note (the “December 2022 7GC Note”) to the Sponsor, 7GC & Co. Holdings LLC, which provides for borrowings from time to time of up to an aggregate of $2,300,000. The December 2022 7GC Note does not bear interest. Upon the consummation of a Business Combination, the Sponsor shall have the option, but not the obligation, to convert the principal balance of the December 2022 7GC Note, in whole or in part, into that number of shares of Class A common stock, $0.0001 par value per share, of 7GC (the “Converted Shares”) equal to the principal amount of the December 2022 7GC Note so converted divided by $5,000.00. On October 3, 2023, 7GC issued an additional unsecured promissory note (the “October 2023 7GC Note”, together with the December 2022 7GC Note, the “7GC Promissory Notes”) to the Sponsor, which provides for borrowings from time to time of up to an aggregate of $500,000 for working capital purposes. The October 2023 7GC Note does not bear interest. Upon the consummation of a Business Combination, the Sponsor shall have the option, but not the obligation, to convert the principal balance of the October 2023 7GC Note, in whole or in part, into that number of the Converted Shares, equal to the principal amount of the October 2023 7GC Note so converted divided by $5,000.00. Upon Closing of the Merger, Banzai assumed the 7GC Promissory Notes which subsequently converted on February 2, 2024. At the date of conversion, the total balance of the Notes converted was $2,540,092. *Due to Related Party of 7GC* During the year ended December 31, 2023, the Sponsor paid certain expenses on behalf of 7GC. Upon Closing of the Merger, Banzai assumed the $67,118 liability. As of December 31, 2024, the entire balance remained outstanding and is included within due to related party under current liabilities on the accompanying consolidated balance sheet. *Legacy Banzai Related Party Transactions* During 2023, Legacy Banzai issued Promissory Notes and Convertible Notes to related parties. See Note 14 - Debt for further details related to these transactions and associated balances. *Debt Conversion Agreement with Alco* On September 19, 2024, the Company and Alco agreed to convert the outstanding balance of all debt owing to Alco, into equity in the form of common stock, common stock warrants and pre-funded warrants. See Note 14 - Debt and Note 18 - Equity, for further details related to the transaction and associated balances. *Debt Restructuring Agreement with CPBF* On September 5, 2024, the Company and CP BF agreed to amend the outstanding balance of all debt previously in the form of one term note and two convertible notes into one new consolidated convertible note. The newly issued consolidated convertible note was issued on September 23, 2024. Additionally on September 23, 2024, the Company and CP BF entered into a share purchase agreement where the Company issued equity in the form of common stock, common stock warrants and pre-funded warrants to CP BF for the reduction of $2 million of debt under the newly issued consolidated convertible note. See Note 14 - Debt and Note 18 - Equity, for further details related to the transaction and associated balances. *Due to Related Party of Company CEO* On September 12, 2024, the CEO of the Company loaned the Company an advance of $100,000. The advance is non-interest bearing, and matures one year from issuance. As of December 31, 2024, the entire balance remained outstanding and is included within due to related party under current liabilities on the accompanying consolidated balance sheet.

Related Party Transactions

9 Months Ended

12 Months Ended

Sep. 30, 2025

Dec. 31, 2024

Related Party Transactions

5. Related Party Transactions

Due to Related Party of 7GC

During 2023, the Sponsor paid certain expenses on behalf of 7GC. Upon Closing of the Merger, Banzai assumed the $67,118 liability. As of September 30, 2025, the entire balance remained outstanding and is included within due to related party under current liabilities on the accompanying condensed consolidated balance sheet.

Legacy Banzai Related Party Transactions

During 2023, Legacy Banzai issued Promissory Notes and Convertible Notes to related parties. See Note 13 - Debt for further details related to these transactions and associated balances.

Debt Restructuring Agreement with CPBF

On September 5, 2024, the Company and CP BF agreed to amend the outstanding balance of all debt previously in the form of one term note and two convertible notes into one new consolidated convertible note. The newly issued consolidated convertible note was issued on September 23, 2024. Additionally on September 23, 2024, the Company and CP BF entered into a share purchase agreement where the Company issued equity in the form of common stock, common stock warrants and pre-funded warrants to CP BF for the reduction of $2 million of debt under the newly issued consolidated convertible note. See Note 13 - Debt, for further details related to the transaction and associated balances.

Due to Related Party of Company CEO

On September 12, 2024, the CEO of the Company loaned the Company an advance of $100,000. The advance is non-interest bearing, and matures one year from issuance. During the three months ended September 30, 2025, the outstanding balance was repaid.

6. Related Party Transactions

7GC Related Party Promissory Notes

On December 21, 2022, 7GC issued an unsecured promissory note (the “December 2022 7GC Note”) to the Sponsor, 7GC & Co. Holdings LLC, which provides for borrowings from time to time of up to an aggregate of $2,300,000. The December 2022 7GC Note does not bear interest. Upon the consummation of a Business Combination, the Sponsor shall have the option, but not the obligation, to convert the principal balance of the December 2022 7GC Note, in whole or in part, into that number of shares of Class A common stock, $0.0001 par value per share, of 7GC (the “Converted Shares”) equal to the principal amount of the December 2022 7GC Note so converted divided by $5,000.00.

On October 3, 2023, 7GC issued an additional unsecured promissory note (the “October 2023 7GC Note”, together with the December 2022 7GC Note, the “7GC Promissory Notes”) to the Sponsor, which provides for borrowings from time to time of up to an aggregate of $500,000 for working capital purposes. The October 2023 7GC Note does not bear interest. Upon the consummation of a Business Combination, the Sponsor shall have the option, but not the obligation, to convert the principal balance of the October 2023 7GC Note, in whole or in part, into that number of the Converted Shares, equal to the principal amount of the October 2023 7GC Note so converted divided by $5,000.00.

Upon Closing of the Merger, Banzai assumed the 7GC Promissory Notes which subsequently converted on February 2, 2024. At the date of conversion, the total balance of the Notes converted was $2,540,092.

Due to Related Party of 7GC

During the year ended December 31, 2023, the Sponsor paid certain expenses on behalf of 7GC. Upon Closing of the Merger, Banzai assumed the $67,118 liability. As of December 31, 2024, the entire balance remained outstanding and is included within due to related party under current liabilities on the accompanying consolidated balance sheet.

Legacy Banzai Related Party Transactions

During 2023, Legacy Banzai issued Promissory Notes and Convertible Notes to related parties. See Note 14 - Debt for further details related to these transactions and associated balances.

Debt Conversion Agreement with Alco

On September 19, 2024, the Company and Alco agreed to convert the outstanding balance of all debt owing to Alco, into equity in the form of common stock, common stock warrants and pre-funded warrants. See Note 14 - Debt and Note 18 - Equity, for further details related to the transaction and associated balances.

Debt Restructuring Agreement with CPBF

On September 5, 2024, the Company and CP BF agreed to amend the outstanding balance of all debt previously in the form of one term note and two convertible notes into one new consolidated convertible note. The newly issued consolidated convertible note was issued on September 23, 2024. Additionally on September 23, 2024, the Company and CP BF entered into a share purchase agreement where the Company issued equity in the form of common stock, common stock warrants and pre-funded warrants to CP BF for the reduction of $2 million of debt under the newly issued consolidated convertible note. See Note 14 - Debt and Note 18 - Equity, for further details related to the transaction and associated balances.

Due to Related Party of Company CEO

On September 12, 2024, the CEO of the Company loaned the Company an advance of $100,000. The advance is non-interest bearing, and matures one year from issuance. As of December 31, 2024, the entire balance remained outstanding and is included within due to related party under current liabilities on the accompanying consolidated balance sheet.

- Definition

The entire disclosure for related party transactions. Examples of related party transactions include transactions between (a) a parent company and its subsidiary; (b) subsidiaries of a common parent; (c) and entity and its principal owners; and (d) affiliates.

+ References

Reference 1: http://www.xbrl.org/2003/role/disclosureRef
-Topic 850
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Subparagraph (d)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147483326/850-10-50-1

Reference 2: http://www.xbrl.org/2003/role/disclosureRef
-Topic 946
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480990/946-20-50-2

Reference 3: http://www.xbrl.org/2003/role/disclosureRef
-Topic 946
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 5
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480990/946-20-50-5

Reference 4: http://www.xbrl.org/2003/role/disclosureRef
-Topic 946
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 6
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480990/946-20-50-6

Reference 5: http://www.xbrl.org/2003/role/disclosureRef
-Topic 946
-SubTopic 235
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (c)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147477968/946-235-50-2

Reference 6: http://www.xbrl.org/2003/role/disclosureRef
-Topic 946
-SubTopic 235
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (e)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147477968/946-235-50-2

Reference 7: http://www.xbrl.org/2003/role/disclosureRef
-Topic 946
-SubTopic 220
-Name Accounting Standards Codification
-Section S99
-Paragraph 1
-Subparagraph (SX 210.6-07(2)(g)(3))
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479134/946-220-S99-1

Reference 8: http://www.xbrl.org/2003/role/disclosureRef
-Topic 946
-SubTopic 220
-Name Accounting Standards Codification
-Section S99
-Paragraph 1
-Subparagraph (SX 210.6-07(2)(c))
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479134/946-220-S99-1

Reference 9: http://www.xbrl.org/2003/role/disclosureRef
-Topic 946
-SubTopic 220
-Name Accounting Standards Codification
-Section S99
-Paragraph 1
-Subparagraph (SX 210.6-07(2)(e))
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479134/946-220-S99-1

Reference 10: http://www.xbrl.org/2003/role/disclosureRef
-Topic 850
-Name Accounting Standards Codification
-Publisher FASB
-URI https://asc.fasb.org/850/tableOfContent

Reference 11: http://www.xbrl.org/2003/role/disclosureRef
-Topic 850
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 6
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147483326/850-10-50-6

Reference 12: http://www.xbrl.org/2003/role/disclosureRef
-Topic 850
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147483326/850-10-50-1

Reference 13: http://www.xbrl.org/2003/role/disclosureRef
-Topic 850
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Subparagraph (b)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147483326/850-10-50-1

+ Details

Summary of Reconciliation Between Reportable Segment Adjusted EBITDA to Consolidated Net Loss Before Income Taxes (Details) - USD ($)	3 Months Ended		9 Months Ended		12 Months Ended
	Sep. 30, 2025	Sep. 30, 2024	Sep. 30, 2025	Sep. 30, 2024	Dec. 31, 2024	Dec. 31, 2023
Total					$ (13,418,786)	$ (18,062,391)
Changes in fair value of financial instruments					(478,288)	(9,154,141)
Interest income	$ (1,425)		$ (1,427)	$ (10)	(10)	(813)
Gain (loss) on extinguishment of liabilities, net					390,801
Loss on conversion of liabilities					11,338,284
Loss on debt issuance					653,208
GEM settlement fee expense		60,000		260,000	200,000
Yorkville prepayment premium expense		14,000		94,760	80,760
Goodwill impairment					2,725,460
Depreciation and amortization					24,179	7,160
Other					113,108	(62,809)
Loss before income taxes	(5,617,482)	(15,412,917)	(17,347,423)	(23,652,686)	(31,513,389)	(14,406,262)
Nonrelated Party [Member]
Interest expense						1,068,447
Related Party [Member]
Interest expense	$ 393,968	$ 1,050,363	$ 1,288,988	$ 2,860,768	3,047,101	4,486,027
Banzai Operating [Member]
Total					(13,484,311)	(18,062,391)
Goodwill impairment
Open Reel [Member]
Total					65,525
Goodwill impairment					$ 2,725,460

Schedule of Costs to Obtain Contract Activity (Details) - USD ($)	3 Months Ended						12 Months Ended
	Sep. 30, 2025	Jun. 30, 2025	Mar. 31, 2025	Sep. 30, 2024	Jun. 30, 2024	Mar. 31, 2024	Dec. 31, 2024	Dec. 31, 2023
Revenue from Contract with Customer [Abstract]
Beginning Balance	$ 52,616	$ 38,546	$ 31,504	$ 39,144	$ 38,462	$ 51,472	$ 51,472	$ 69,737
Commissions Incurred	82,017	39,664	57,237	42,739	48,316	31,610	180,141	242,810
Deferred Commissions Recognized	(81,938)	(25,594)	(50,195)	(44,765)	(47,634)	(44,620)	(200,109)	(261,075)
Ending Balance	$ 52,695	$ 52,616	$ 38,546	$ 37,118	$ 39,144	$ 38,462	$ 31,504	$ 51,472

Cover	9 Months Ended
Cover	Sep. 30, 2025
Entity Addresses [Line Items]
Document Type	POS AM
Amendment Flag	true
Amendment Description	Post-Effective Amendment No. 1
Entity Registrant Name	Banzai International, Inc.
Entity Central Index Key	0001826011
Entity Primary SIC Number	7372
Entity Tax Identification Number	85-3118980
Entity Incorporation, State or Country Code	DE
Entity Address, Address Line One	435 Ericksen Ave
Entity Address, Address Line Two	Suite 250
Entity Address, City or Town	Bainbridge Island
Entity Address, State or Province	WA
Entity Address, Postal Zip Code	98110
City Area Code	(206)
Local Phone Number	414-1777
Entity Filer Category	Non-accelerated Filer
Entity Small Business	true
Entity Emerging Growth Company	true
Elected Not To Use the Extended Transition Period	false
Business Contact [Member]
Entity Addresses [Line Items]
Entity Address, Address Line One	435 Ericksen Ave
Entity Address, Address Line Two	Suite 250
Entity Address, City or Town	Bainbridge Island
Entity Address, State or Province	WA
Entity Address, Postal Zip Code	98110
City Area Code	(206)
Local Phone Number	414-1777
Contact Personnel Name	Joseph Davy

Equity (Details Narrative) - USD ($)													1 Months Ended		3 Months Ended				9 Months Ended		12 Months Ended
Equity (Details Narrative) - USD ($)	Jan. 31, 2025	Dec. 30, 2024	Dec. 18, 2024	Dec. 10, 2024	Sep. 26, 2024	Sep. 24, 2024	Sep. 23, 2024	Sep. 19, 2024	Aug. 26, 2024	May 28, 2024	May 22, 2024	Dec. 14, 2023	May 31, 2025	Mar. 31, 2024	Sep. 30, 2025	Jun. 30, 2025	Sep. 30, 2024	Jun. 30, 2024	Sep. 30, 2025	Sep. 30, 2024	Dec. 31, 2024	Dec. 31, 2023	Sep. 03, 2025	Aug. 27, 2025	Jul. 01, 2025	Apr. 25, 2025	Apr. 21, 2025	Jan. 03, 2025	Dec. 28, 2024	Dec. 23, 2024	Jan. 31, 2024
Class of Stock [Line Items]
Common stock, shares authorized												350,000,000			275,000,000				275,000,000		275,000,000	275,000,000
Common stock, par value															$ 0.0001				$ 0.0001		$ 0.0001	$ 0.0001
Common stock voting rights																			The Class A Common Stock and Class B Common Stock entitle their holders to one vote per share and ten votes per share, respectively, on each matter properly submitted to the stockholders entitled to vote thereon.		The Class A Common Stock and Class B Common Stock entitle their holders to one vote per share and ten votes per share, respectively, on each matter properly submitted to the stockholders entitled to vote thereon.
Common stock, shares issued															5,205,098				5,205,098		819,516	258,529
Common stock, shares outstanding															5,205,098				5,205,098		819,516	258,529
Preferred stock, shares authorized												75,000,000			75,000,000				75,000,000		75,000,000	75,000,000
Preferred stock, par value												$ 0.0001			$ 0.0001				$ 0.0001		$ 0.0001	$ 0.0001
Preferred stock, shares outstanding															1				1		1	0
Gain on extinguishment																	$ 152,782		$ 4,488,627	$ 680,762	$ 680,762
Shares issued to GEM																$ 329,996		$ 300,000
Legal fees											$ 409,000
Expected volatility																			110.95%
Risk free interest rate																			4.45%
Dividend rate																					0.00%
Preferred stock, shares issued															1				1		1	0
Shares Issued For Private Placement [Member]
Class of Stock [Line Items]
Warrant issue price per share													$ 6.90
Net proceeds from private placement													$ 330,000
Shares Issued For Private Placement [Member] \| May 2025 Prefunded Warrants [Member]
Class of Stock [Line Items]
Warrants issued													32,352
Warrants exercise price													$ 3.40
May Two Thousand Twenty Four Offering [Member]
Class of Stock [Line Items]
Purchase price per share											$ 90.00
Aggregate gross proceeds from offering											$ 2,500,000
Net proceeds from private placement											1,900,000
Transaction fees											$ 600,000
Warrant maturity date											May 28, 2024
May Two Thousand Twenty Four Offering [Member] \| Pre Funded Warrant [Member]
Class of Stock [Line Items]
Warrants issued											17,322
Warrants exercise price											$ 0.05
Grant date fair value of warrants issued											$ 660,000
May Two Thousand Twenty Four Offering [Member] \| Common Warrants [Member]
Class of Stock [Line Items]
Warrant issue price per share											$ 90.00
Warrants issued											27,778
Warrants exercise price											$ 90.00
Warrants expiration term											5 years
Expected volatility											87.00%
Risk free interest rate											4.60%
Dividend rate											0.00%
Grant date fair value of warrants issued											$ 722,000
May Two Thousand Twenty Four Offering [Member] \| Placement Agent Warrants [Member]
Class of Stock [Line Items]
Warrant issue price per share											$ 90.00
Warrants issued											1,667
Warrants exercise price											$ 90.00
Warrants expiration term											5 years
Expected volatility											87.00%
Risk free interest rate											4.60%
Dividend rate											0.00%
Grant date fair value of warrants issued										$ 100,000
May Two Thousand Twenty Four Offering [Member] \| Series A Warrants [Member]
Class of Stock [Line Items]
Warrants expiration term											5 years
September Two Thousand Twenty Four Offering [Member]
Class of Stock [Line Items]
Purchase price per share						$ 42.49
Aggregate gross proceeds from offering					$ 5,000,000.0
Transaction fees					600,000
Net proceeds from private placement					$ 4,400,000
September Two Thousand Twenty Four Offering [Member] \| H C Wainwright And Co Llc [Member]
Class of Stock [Line Items]
Percentage of placement agent fee to the aggregate purchase price						7.50%
[custom:PercentageOfManagementFee]						1.00%
Other Expenses						$ 50,000
September Two Thousand Twenty Four Offering [Member] \| Pre Funded Warrant [Member]
Class of Stock [Line Items]
Warrants issued					117,647
Fair value of warrants					$ 1,638,000
September Two Thousand Twenty Four Offering [Member] \| Placement Agent Warrants [Member]
Class of Stock [Line Items]
Warrant issue price per share					$ 60.80
Warrants exercise price					$ 53.13
Warrants expiration term					5 years
Expected volatility					90.00%
Risk free interest rate					3.60%
Dividend rate					0.00%
Grant date fair value of warrants issued					$ 393,000
September Two Thousand Twenty Four Offering [Member] \| Placement Agent Warrants [Member] \| H C Wainwright And Co Llc [Member]
Class of Stock [Line Items]
Warrants expiration term											5 years
Percentage of placement agent fee to the aggregate purchase price						7.50%
September Twenty Six Two Thousand Twenty Four Series A Warrants And Series B Warrants [Member] \| Series A Warrants [Member]
Class of Stock [Line Items]
Warrant issue price per share					$ 60.80
Warrants exercise price					$ 40.00
Warrants expiration term					5 years
Expected volatility					90.00%
Risk free interest rate					3.60%
September Twenty Six Two Thousand Twenty Four Series A Warrants And Series B Warrants [Member] \| Series B Warrants [Member]
Class of Stock [Line Items]
Warrants expiration term					1 year 6 months
Expected volatility					132.00%
Risk free interest rate					3.80%
September Twenty Six Two Thousand Twenty Four Series A Warrants And Series B Warrants [Member] \| Series A And B Warrants [Member]
Class of Stock [Line Items]
Warrants issued					235,294
Dividend rate					0.00%
Fair value of warrants					$ 2,372,000
September Two Thousand Twenty Four Alco Promissory Note Conversion And Settlement [Member] \| Placement Agent Warrants [Member]
Class of Stock [Line Items]
Shares issued					8,825
September Two Thousand Twenty Four Cp Bf Conversion And Settlement [Member]
Class of Stock [Line Items]
Debt outstanding settlement amount							$ 2,000,000
Vidello Limited [Member]
Class of Stock [Line Items]
Gain on extinguishment															$ 973,000				$ 973,000
Open Reel [Member] \| Pre Funded Warrant [Member]
Class of Stock [Line Items]
Number of shares issued			1,176,950
Warrants exercise price			$ 0.0001
Shares issued																													1,176,950
Open Reel [Member] \| September Two Thousand Twenty Four Offering [Member] \| Series A And B Warrants [Member]
Class of Stock [Line Items]
Warrants exercise price				$ 40.00
Warrants exercise price, reduced				$ 25.00
Restricted Stock Units (RSUs) [Member]
Class of Stock [Line Items]
Shares excercised																			125,427
Reverse Stock Split [Member]
Class of Stock [Line Items]
Common stock, shares authorized																					275,000,000
Common stock, par value																					$ 0.0001
Common stock, shares issued																					819,516
Common stock, shares outstanding																					819,516
Preferred stock, shares authorized																					75,000,000
Preferred stock, par value																					$ 0.0001
Preferred stock, shares outstanding																					1
Shares issued to GEM																					$ 784,943
Preferred stock, shares issued																					1
Yorkville Standby Equity Purchase Agreement [Member]
Class of Stock [Line Items]
Investment company expense limitation agreement description																					10,000 shares or (ii) such amount as is equal to 100% of the average daily volume traded of the Class A common stock during the five trading days immediately prior to the date the Company requests each Advance
Maximum floor price																															$ 2.00
Yorkville Standby Equity Purchase Agreement [Member]
Class of Stock [Line Items]
Investment company expense limitation agreement description																			10,000 shares or (ii) such amount as is equal to 100% of the average daily volume traded of the Class A common stock during the five trading days immediately prior to the date the Company requests each Advance
Percentage of lowest daily volume weighted average price												90.00%
Commitment fee payable												$ 500,000			$ 500,000				$ 500,000
Purchase price per share												$ 500.00
Maximum floor price												$ 100.00																			$ 20.00
Floor price adjustment												The Floor Price shall be adjusted (downwards only) to equal 20% of the average VWAP for the five trading days immediately prior to the date of effectiveness of the initial Registration Statement.
Maximum percentage of closing price on trading day												75.00%
A T M Agreement [Member]
Class of Stock [Line Items]
Common stock, shares issued															406,772				406,772
Net proceeds																			$ 1,078,710
Consulting Agreement [Member] \| Hudson Global Ventures, LLC [Member]
Class of Stock [Line Items]
Common stock, shares issued																												15,000
Verista Partners Inc [Member]
Class of Stock [Line Items]
Common stock, shares issued									3,000
Shares issued to GEM									$ 49,800
Placement Agency Agreement [Member]
Class of Stock [Line Items]
Percentage of placement agent fee to the aggregate purchase price											7.00%
Decrease in placement agent fee											$ 25,000
Common Stock [Member]
Class of Stock [Line Items]
Common stock, shares issued															4,973,984				4,973,984		819,516
Common stock, shares outstanding															4,973,984				4,973,984		819,516
Shares issued to GEM																$ 6
Common Stock [Member] \| Reverse Stock Split [Member]
Class of Stock [Line Items]
Shares issued to GEM																					$ 2
Common Class A [Member]
Class of Stock [Line Items]
Common stock, shares authorized												250,000,000			250,000,000				250,000,000		250,000,000	250,000,000
Common stock, par value												$ 0.0001
Common stock, shares issued															4,973,984				4,973,984		588,402	27,416
Common stock, shares outstanding												819,516			4,973,984				4,973,984		588,402	27,416
Preferred stock, shares outstanding												1
Common Class A [Member] \| Shares Issued For Private Placement [Member]
Class of Stock [Line Items]
Common stock, shares authorized													31,885
Common Class A [Member] \| Shares Issued For Private Placement [Member] \| May 2025 Prefunded Warrants [Member]
Class of Stock [Line Items]
Common stock issued by exercise of warrants													32,352
Common Class A [Member] \| May Two Thousand Twenty Four Offering [Member] \| Pre Funded Warrant [Member]
Class of Stock [Line Items]
Shares issued											10,456
Common Class A [Member] \| May Two Thousand Twenty Four Offering [Member] \| Common Warrants [Member]
Class of Stock [Line Items]
Shares issued											10,456
Common Class A [Member] \| May Two Thousand Twenty Four Offering [Member] \| Placement Agent Warrants [Member]
Class of Stock [Line Items]
Shares issued											10,456
Common Class A [Member] \| September Two Thousand Twenty Four Alco Promissory Note Conversion And Settlement [Member]
Class of Stock [Line Items]
Warrant issue price per share								$ 38.90
Warrants issued								133,134
Warrants exercise price								$ 40.20
Warrants expiration term								5 years
Shares issued								28,242
Expected volatility								87.00%
Risk free interest rate								3.50%
Dividend rate								0.00%
Grant date fair value of warrants issued							$ 1,014,703	$ 1,098,614
Common Class A [Member] \| September Two Thousand Twenty Four Alco Promissory Note Conversion And Settlement [Member] \| Pre Funded Warrant [Member]
Class of Stock [Line Items]
Warrants issued								104,892
Common Class A [Member] \| September Two Thousand Twenty Four Cp Bf Conversion And Settlement [Member]
Class of Stock [Line Items]
Warrant issue price per share							$ 38.90
Warrants issued							56,555
Warrants exercise price							$ 38.90
Warrants expiration term							5 years
Shares issued							26,085
Expected volatility							87.00%
Risk free interest rate							3.50%
Dividend rate							0.00%
Common Class A [Member] \| Alco [Member]
Class of Stock [Line Items]
Common stock, shares issued																											104,882
Common Class A [Member] \| Vidello Limited [Member]
Class of Stock [Line Items]
Shares issued to GEM	$ 1,661,677
Number of shares issued	89,820
Common Class A [Member] \| Open Reel [Member]
Class of Stock [Line Items]
Common stock, par value			$ 0.0001
Number of shares issued			93,056
Common Class A [Member] \| Restricted Stock Units (RSUs) [Member]
Class of Stock [Line Items]
Conversion of Stock, Shares Converted																			125,427
Common Class A [Member] \| Reverse Stock Split [Member]
Class of Stock [Line Items]
Common stock, shares issued																					588,403
Common stock, shares outstanding																					588,403
Common Class A [Member] \| A T M Agreement [Member]
Class of Stock [Line Items]
Common stock, par value																								$ 0.0001
Common Class A [Member] \| Yorkville Standby Equity Purchase Agreement [Member]
Class of Stock [Line Items]
Common stock, par value												$ 0.0001
Asset acquisition consideration transferred												$ 100,000,000
Percentage of shares outstanding at the date of advance notice												9.99%
Percentage of average daily volume weighted average price												95.00%
Percentage of lowest daily volume weighted average price												96.00%
Purchase of stock percentage of voting power ownership limitation												19.99%
Conversion of Stock, Shares Converted																					2,891
Purchase of stock percentage of voting power ownership limitation												9.99%
Common Class A [Member] \| Yorkville Standby Equity Purchase Agreement [Member]
Class of Stock [Line Items]
Common stock, shares authorized		65,000	63,000
Common stock, par value												$ 0.0001
Asset acquisition consideration transferred												$ 100,000,000
Percentage of shares outstanding at the date of advance notice												9.99%
Percentage of average daily volume weighted average price												95.00%
Percentage of lowest daily volume weighted average price												96.00%
Purchase of stock percentage of voting power ownership limitation												19.99%
Shares issued as payment of deferred fee														1,420
Purchase price per share			$ 16.10									$ 5,000																		$ 16.80
Common stock convertible conversion price increase												1,000
Aggregate gross proceeds from offering			$ 881,000
Shares issued			55,000																		65,000
Common Class A [Member] \| Yorkville Standby Equity Purchase Agreement [Member] \| Reverse Stock Split [Member]
Class of Stock [Line Items]
Shares issued as payment of deferred fee														1,420
Common stock convertible conversion price increase												$ 100.00
Common Class A [Member] \| Yorkville Standby Equity Purchase Agreement [Member] \| Option 1 Advance [Member]
Class of Stock [Line Items]
Common stock, shares authorized															1,266,001				1,266,001
Aggregate gross proceeds from offering																			$ 6,814,734
Gain on extinguishment																			$ 340,850
Common Class A [Member] \| Yorkville Standby Equity Purchase Agreement [Member] \| Option 2 Advance [Member]
Class of Stock [Line Items]
Common stock, shares authorized															1,179,000				1,179,000
Gain on extinguishment																			$ 431,000
Derivative liabilities															$ 431,203				$ 431,203
Shares sold		30,489													1,179,000				1,179,000
Gross proceeds		$ 48,000																	$ 10,779,127
Common Class A [Member] \| Hudson Global Ventures, LLC [Member]
Class of Stock [Line Items]
Common stock, shares issued																							52,000		23,600	40,000
Common Class A [Member] \| Placement Agency Agreement [Member] \| Placement Agent Warrants [Member]
Class of Stock [Line Items]
Debt interest rate											6.00%
Percentage of exercise price											110.00%
Common Class B [Member]
Class of Stock [Line Items]
Common stock, shares authorized												25,000,000			25,000,000				25,000,000		25,000,000	25,000,000
Common stock, shares issued															231,114				231,114		231,114	231,113
Common stock, shares outstanding															231,114				231,114		231,114	231,113
Common Class B [Member] \| Reverse Stock Split [Member]
Class of Stock [Line Items]
Common stock, shares issued																					231,113
Common stock, shares outstanding																					231,113
Common Class B [Member] \| Yorkville Standby Equity Purchase Agreement [Member]
Class of Stock [Line Items]
Common stock, par value												$ 0.0001
Purchase of stock percentage of voting power ownership limitation												19.99%
Common Class B [Member] \| Yorkville Standby Equity Purchase Agreement [Member]
Class of Stock [Line Items]
Common stock, par value												$ 0.0001
Purchase of stock percentage of voting power ownership limitation												19.99%
Common Stock [Member]
Class of Stock [Line Items]
Common stock, shares issued															5,205,098				5,205,098			258,529
Common stock, shares outstanding															5,205,098				5,205,098			258,529
Common Stock [Member] \| September Two Thousand Twenty Four Offering [Member]
Class of Stock [Line Items]
Shares issued						117,647
Common Stock [Member] \| September Two Thousand Twenty Four Offering [Member] \| Pre Funded Warrant [Member]
Class of Stock [Line Items]
Warrants issued						117,647
Warrants exercise price						$ 0.01
Common Stock [Member] \| September Two Thousand Twenty Four Offering [Member] \| Placement Agent Warrants [Member] \| H C Wainwright And Co Llc [Member]
Class of Stock [Line Items]
Warrants issued						8,825
Warrants exercise price						$ 53.13
Common Stock [Member] \| September Two Thousand Twenty Four Offering [Member] \| Series A Warrants [Member]
Class of Stock [Line Items]
Warrants exercise price						40.00
Common Stock [Member] \| September Two Thousand Twenty Four Offering [Member] \| Series B Warrants [Member]
Class of Stock [Line Items]
Warrants exercise price						$ 40.00
Shares issued						117,647
Common Stock [Member] \| Reverse Stock Split [Member]
Class of Stock [Line Items]
Common stock, shares issued																					819,516
Common stock, shares outstanding																					819,516
Common Warrants [Member] \| September Two Thousand Twenty Four Alco Promissory Note Conversion And Settlement [Member]
Class of Stock [Line Items]
Grant date fair value of warrants issued								$ 3,687,812
Pre Funded Warrant [Member] \| September Two Thousand Twenty Four Alco Promissory Note Conversion And Settlement [Member]
Class of Stock [Line Items]
Grant date fair value of warrants issued								$ 4,080,194
Pre Funded Warrant [Member] \| September Two Thousand Twenty Four Cp Bf Conversion And Settlement [Member]
Class of Stock [Line Items]
Warrants issued							30,470
C P B F Warrant [Member] \| September Two Thousand Twenty Four Alco Promissory Note Conversion And Settlement [Member]
Class of Stock [Line Items]
Grant date fair value of warrants issued							$ 1,185,268
C P B F Pre Funded Warrant [Member] \| September Two Thousand Twenty Four Alco Promissory Note Conversion And Settlement [Member]
Class of Stock [Line Items]
Grant date fair value of warrants issued							$ 1,577,893
Series FE Preferred Stock [Member]
Class of Stock [Line Items]
Preferred stock, par value																					$ 0.0001
Preferred stock, shares issued																					1
Series FE Preferred Stock [Member] \| Open Reel [Member]
Class of Stock [Line Items]
Preferred stock, par value			$ 0.0001
Number of shares issued			1
Preferred stock term			2 years
Maximum [Member]
Class of Stock [Line Items]
Common stock, shares authorized															275,000,000				275,000,000		275,000,000
Expected volatility																				62.12%	69.57%	110.95%
Risk free interest rate																				4.45%	4.45%	4.31%
Maximum [Member] \| Yorkville Standby Equity Purchase Agreement [Member]
Class of Stock [Line Items]
Maximum floor price												$ 1,000

Stock-Based Compensation (Tables)

9 Months Ended

12 Months Ended

Sep. 30, 2025

Dec. 31, 2024

Share-Based Payment Arrangement [Abstract]

Summary of Assumptions Used to Compute Fair Value

The following table summarizes assumptions used to compute the fair value of options granted:

	September 30, 2025			September 30, 2024
Stock price		$14-5,990			$146 - 305
Exercise price		$15-5,990			$146 - 2,500
Expected volatility		110.95	%		61.00 - 62.12%
Expected term (in years)		10			5.61 - 6.08
Risk-free interest rate		4.45	%		4.20 - 4.45%

The following table summarizes assumptions used to compute the fair value of options granted:

	December 31, 2024	December 31, 2023
Stock price	$150.00 - 2,930.00	$4,190.00 - 5,990.00
Exercise price	$58.50 - 2,500.00	$4,190.00 - 5,990.00
Expected volatility	61.00 - 69.57%	80.00 - 110.95%
Expected term (in years)	5.61 - 6.08	5.00 - 6.08
Risk-free interest rate	3.71 - 4.45%	3.46 - 4.31%

Summary of Stock Option Activity

A summary of stock option activity under the Plan is as follows:

Summary of Stock Option Activity

	Shares Underlying Options			Weighted Average Exercise Price		Weighted Average Remaining Contractual Term (in years)		Intrinsic Value
Outstanding at December 31, 2024		2,566		$	1,618.30		8.52	$	—
Granted		10,086			210.45		9.12		—
Expired		(17	)		176.44		—		—
Forfeited		(43	)		292.63		—		—
Outstanding at September 30, 2025		12,592		$	347.85		8.89		—
Exercisable at September 30, 2025		1,312		$	1,668.77		6.82	$	—

A summary of stock option activity under the Plan is as follows:

Summary of Stock Option Activity

	Shares Underlying Options			Weighted Average Exercise Price		Weighted Average Remaining Contractual Term (in years)		Intrinsic Value
Outstanding at December 31, 2022		635		$	1,052.40		7.95	$	108,253
Granted		1,738			4,964.90
Exercised		(36	)		1,094.60				4,480
Expired		(13	)		5,990.00
Forfeited		(823	)		5,785.60
Outstanding at December 31, 2023		1,501		$	2,914.40		8.29	$	109,821
Granted		2,845			1,433.40
Exercised		—			—
Expired		(200	)		3,092.40
Forfeited		(1,580	)		2,345.70
Outstanding at December 31, 2024		2,566		$	1,618.30		8.52	$	—
Exercisable at December 31, 2024		656		$	1,596.50		6.37	$	—

Summary of Activity with Respect Status of, RSUs

A summary of the activity with respect to, and status of, RSUs during the nine months ended September 30, 2025 is presented below:

	Units			Weighted Average Grant Date Fair Value
Outstanding at December 31, 2024		34,078		$	17.40
Granted		520,529			7.03
Exercised		(125,427	)		11.91
Forfeited		(14,751	)		8.49
Outstanding at September 30, 2025		414,429		$	7.45

A summary of the activity with respect to, and status of, RSUs during the year ended December 31, 2024 is presented below:

	Units			Weighted Average Grant Date Fair Value
Outstanding at December 31, 2023		—		$	—
Granted		42,504			26.50
Exercised		(8,179	)		58.60
Forfeited		(247	)		218.40
Outstanding at December 31, 2024		34,078		$	17.40

Schedule of Accounts Receivable, Net (Details) - USD ($)	Sep. 30, 2025	Dec. 31, 2024	Sep. 30, 2024	Dec. 31, 2023
Revenue from Contract with Customer [Abstract]
Opening Balance	$ 936,321	$ 37,386	$ 105,049	$ 68,416
Closing Balance	$ 804,519	$ 936,321	$ 37,386	$ 105,049

Schedule of Components of Lease Expense (Details) - USD ($)	3 Months Ended		9 Months Ended		12 Months Ended
	Sep. 30, 2025	Sep. 30, 2024	Sep. 30, 2025	Sep. 30, 2024	Dec. 31, 2024	Dec. 31, 2023
Commitments and Contingencies Disclosure [Abstract]
Operating lease cost	$ 7,333	$ 44,999	$ 21,997	$ 138,383	$ 145,674	$ 199,611
Sublease income		(12,000)		(117,084)	(117,084)	(204,324)
Total lease (income) cost	$ 7,333	$ 32,999	$ 21,997	$ 21,299	$ 28,590	$ (4,713)

Commitments and Contingencies (Tables)

9 Months Ended

12 Months Ended

Sep. 30, 2025

Dec. 31, 2024

Commitments and Contingencies Disclosure [Abstract]

Schedule of Components of Lease Expense

The components of lease expense for the three months ended September 30, 2025 and 2024 , are as follows:

Schedule of Components of Lease Expense

Components of lease expense:	2025		2024
	For the Three Months Ended September 30,
Components of lease expense:	2025		2024
Operating lease cost	$	7,333	$	44,999
Sublease income		-		(12,000	)
Total lease (income) cost	$	7,333	$	32,999

The components of lease expense for the nine months ended September 30, 2025 and 2024, are as follows:

Components of lease expense:	2025		2024
	For the Nine Months Ended September 30,
Components of lease expense:	2025		2024
Operating lease cost	$	21,997	$	138,383
Sublease income		—		(117,084	)
Total lease (income) cost	$	21,997	$	21,299

The components of lease expense for the years ended December 31, 2024 and 2023, are as follows:

Schedule of Components of Lease Expense

Components of lease expense:	2024			2023
	For the Year Ended December 31,
Components of lease expense:	2024			2023
Operating lease cost	$	145,674		$	199,611
Sublease income		(117,084	)		(204,324	)
Total lease (income) cost	$	28,590		$	(4,713	)

Schedule of Supplemental Cash Flow Information Related to Leases

Supplemental cash flow information related to leases are as follows:

Supplemental cash flow information:	2025			2024
	For the Nine Months Ended September 30,
Supplemental cash flow information:	2025			2024
Cash paid for amounts included in the measurement of lease liabilities:
Non-cash lease expense (operating cash flow)	$	17,391		$	131,627
Change in lease liabilities (operating cash flow)		(16,740	)		(231,691	)

Supplemental cash flow information related to leases are as follows:

Supplemental cash flow information:	2024			2023
	For the Year Ended December 31,
Supplemental cash flow information:	2024			2023
Cash paid for amounts included in the measurement of lease liabilities:
Non-cash lease expense (operating cash flow)	$	137,717		$	173,245
Change in lease liabilities (operating cash flow)		(237,607	)		(284,963	)
Right of use assets obtained in exchange for lease obligations:
Operating leases	$	76,269		$	—

Schedule of Supplemental Balance Sheet Information Related to Leases

Supplemental balance sheet information related to leases was as follows:

Operating leases:	September 30, 2025		December 31, 2024
Operating lease right-of-use assets	$	55,174	$	72,565
Operating lease liability, current		25,046		22,731
Operating lease liability, non-current		30,919		49,974
Total operating lease liabilities	$	55,965	$	72,705

Weighted-average remaining lease term:		September 30, 2025				December 31, 2024
Operating leases (in years)			2.08				2.83

Weighted-average discount rate:		September 30, 2025				December 31, 2024
Operating leases			9.40	%			9.40	%

Supplemental balance sheet information related to leases was as follows:

Operating leases:	December 31, 2024		December 31, 2023
Operating lease right-of-use assets	$	72,565	$	134,013
Operating lease liability, current		22,731		234,043
Operating lease liability, non-current		49,974		—
Total operating lease liabilities	$	72,705	$	234,043

Weighted-average remaining lease term:		December 31, 2024				December 31, 2023
Operating leases (in years)			2.83				0.76

Weighted-average discount rate:		December 31, 2024				December 31, 2023
Operating leases			9.40	%			6.76	%

Schedule of Future Minimum Lease Payments Under Non-Cancellable Lease

Future minimum lease payments under non-cancellable lease as of September 30, 2025, are as follows:

Maturities of lease liabilities:
Year Ending December 31,
Remainder of 2025	$	7,259
2026		29,466
2027		25,167
2028		—
2029 and thereafter		—
Total undiscounted cash flows		61,892
Less discounting		(5,927	)
Present value of lease liabilities	$	55,965

Future minimum lease payments under non-cancellable lease as of December 31, 2024, are as follows:

Maturities of lease liabilities:
Year Ending December 31,
2025	$	28,608
Year I	$	28,608
2026		29,466
Year II		29,466
2027		25,167
Year III		25,167
Year III and thereafter
2028		—
Year IV		—
2029 and thereafter		—
Year IV and thereafter		—
Total undiscounted cash flows		83,241
Less discounting		(10,536	)
Present value of lease liabilities	$	72,705

Schedule of Components of Income Tax Provision (Benefit) (Details) - USD ($)	3 Months Ended		9 Months Ended		12 Months Ended
	Sep. 30, 2025	Sep. 30, 2024	Sep. 30, 2025	Sep. 30, 2024	Dec. 31, 2024	Dec. 31, 2023
Simple Agreements For Future Equity
Current
Deferred
Current
Deferred
Total	$ 270,109	$ 1,010	$ 112,671	$ 6,701

- Definition

Amount of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations.

+ References

Reference 1: http://www.xbrl.org/2003/role/exampleRef
-Topic 220
-SubTopic 40
-Name Accounting Standards Codification
-Section 55
-Paragraph 4
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147476153/220-40-55-4

Reference 2: http://www.xbrl.org/2003/role/exampleRef
-Topic 220
-SubTopic 40
-Name Accounting Standards Codification
-Section 55
-Paragraph 21
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147476153/220-40-55-21

Reference 3: http://www.xbrl.org/2003/role/exampleRef
-Topic 220
-SubTopic 40
-Name Accounting Standards Codification
-Section 55
-Paragraph 14
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147476153/220-40-55-14

Reference 4: http://www.xbrl.org/2003/role/disclosureRef
-Topic 235
-SubTopic 10
-Name Accounting Standards Codification
-Section S50
-Paragraph 1
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480738/235-10-S50-1

Reference 5: http://www.xbrl.org/2003/role/disclosureRef
-Topic 270
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Subparagraph (i)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482964/270-10-50-1

Reference 6: http://www.xbrl.org/2003/role/disclosureRef
-Topic 280
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 32
-Subparagraph (ee)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482810/280-10-50-32

Reference 7: http://www.xbrl.org/2003/role/disclosureRef
-Topic 740
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 12
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482685/740-10-50-12

Reference 8: http://www.xbrl.org/2003/role/exampleRef
-Topic 740
-SubTopic 10
-Name Accounting Standards Codification
-Section 55
-Paragraph 231
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482663/740-10-55-231

Reference 9: http://www.xbrl.org/2003/role/disclosureRef
-Topic 250
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 9
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147483443/250-10-50-9

Reference 10: http://www.xbrl.org/2003/role/disclosureRef
-Topic 740
-SubTopic 10
-Name Accounting Standards Codification
-Section S99
-Paragraph 1
-Subparagraph (SAB Topic 6.I.7)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479360/740-10-S99-1

Reference 11: http://www.xbrl.org/2003/role/disclosureRef
-Topic 250
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 8
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147483443/250-10-50-8

Reference 12: http://www.xbrl.org/2003/role/disclosureRef
-Topic 740
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 10
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482685/740-10-50-10

Reference 13: http://www.xbrl.org/2003/role/disclosureRef
-Topic 280
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 22
-Subparagraph (h)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482810/280-10-50-22

Reference 14: http://www.xbrl.org/2003/role/disclosureRef
-Topic 944
-SubTopic 220
-Name Accounting Standards Codification
-Section S99
-Paragraph 1
-Subparagraph (SX 210.7-04(9))
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147477250/944-220-S99-1

Reference 15: http://www.xbrl.org/2003/role/disclosureRef
-Name Accounting Standards Codification
-Section 45
-Paragraph 2
-Subparagraph (a)
-SubTopic 20
-Topic 740
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482659/740-20-45-2

Reference 16: http://www.xbrl.org/2003/role/disclosureRef
-Name Accounting Standards Codification
-Section S99
-Paragraph 1
-Subparagraph (SX 210.4-08(h))
-SubTopic 10
-Topic 235
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480678/235-10-S99-1

+ Details

Summary of Changes In Fair Value Of Yorkville Convertible Note (Details) - USD ($)	9 Months Ended		12 Months Ended
	Sep. 30, 2025	Sep. 30, 2024	Dec. 31, 2024	Dec. 31, 2023
Platform Operator, Crypto Asset [Line Items]
Loss on debt issuance			$ 653,208
Repayment in cash of Yorkville convertible notes	$ (3,640,000)	$ (750,000)	(750,000)
Fair Value, Inputs, Level 3 [Member]
Platform Operator, Crypto Asset [Line Items]
Balance at December 31, 2024		1,766,000	1,766,000
Balance at September 30, 2025				1,766,000
Fair Value, Inputs, Level 3 [Member] \| Convertible Debt [Member]
Platform Operator, Crypto Asset [Line Items]
Balance at December 31, 2024		$ 1,766,000	1,766,000
Issuance of Yorkville convertible note	4,950,000		2,250,000
Loss on debt issuance	444,000		171,000
Payment in shares to settle Yorkville convertible notes			(4,130,000)
Repayment in cash of Yorkville convertible notes	(3,640,000)		(750,000)
Change in fair value	249,000		693,000
Balance at September 30, 2025	$ 2,003,000			$ 1,766,000

Fair Value Measurements (Details Narrative) - USD ($)			3 Months Ended		9 Months Ended		12 Months Ended
Fair Value Measurements (Details Narrative) - USD ($)	Aug. 19, 2025	Jun. 27, 2025	Sep. 30, 2025	Sep. 30, 2024	Sep. 30, 2025	Sep. 30, 2024	Dec. 31, 2024	Dec. 31, 2023	Dec. 31, 2021	Jun. 30, 2025	Dec. 14, 2023
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Loss of changes in the fair value of the Yorkville convertible note			$ 11,000	$ 115,000	$ 249,000	$ 693,000
Bifurcated embedded derivative liabilities					$ 9,000
Face value of the convertible notes											$ 3,500,000
Common stock par value			$ 0.0001		$ 0.0001		$ 0.0001	$ 0.0001
Expected term (in years)					10 years
Risk-free interest rate					4.45%
Expected volatility					110.95%
Issuance of private placement			$ 356,000		$ 717,000
Bifurcated embedded derivative net assets							$ 63,000
Conversion upon simple agreements for future equity							$ 0	$ 0
Simple Agreements For Future Equity [Member]
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Face value of the convertible notes									$ 3,836,000
Discount price									15.00%
Reverse Stock Split [Member]
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Common stock par value							$ 0.0001
Additional warrants purchase							$ 418,360
Private Placement Offering 3 LLP [Member]
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Face value of the convertible notes		$ 11,000,000	2,200,000		$ 2,200,000					$ 2,200,000
Conversion price										$ 2.50
Expected term (in years)					1 year
Discounted market interest rate					1000.00%
Risk-free interest rate					3.88%
Expected volatility					180.00%
Probability of optional redemption rate					28.70%
Private Placement Offering 3 LLP [Member] \| August 2025 Note [Member]
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Face value of the convertible notes			$ 2,200,000		$ 2,200,000
Expected term (in years)					1 year
Discounted market interest rate					1000.00%
Risk-free interest rate					3.80%
Expected volatility					180.50%
Probability of optional redemption rate					13.10%
Maximum [Member]
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Expected term (in years)						6 years 29 days	6 years 29 days	6 years 29 days
Risk-free interest rate						4.45%	4.45%	4.31%
Expected volatility						62.12%	69.57%	110.95%
Purchase Agreement [Member] \| Private Placement Offering 3 LLP [Member]
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Face value of the convertible notes	$ 2,200,000
Conversion price	$ 2.50
Purchase Agreement [Member] \| Maximum [Member] \| Private Placement Offering 3 LLP [Member]
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Warrants issued	126,107
Private Placement Notes [Member] \| Purchase Agreement [Member] \| August 2025 Note [Member]
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Face value of the convertible notes	$ 2,200,000
Conversion price	$ 3.4891
Additional warrants purchase	$ 126,107
Private Placement Notes [Member] \| 3i, LP [Member] \| Purchase Agreement [Member]
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Face value of the convertible notes		$ 11,000,000
Common stock par value		$ 0.0001
Conversion price		$ 2.50
Warrants issued		67,124
Private Placement Notes [Member] \| 3i, LP [Member] \| Purchase Agreement [Member] \| Maximum [Member]
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Face value of the convertible notes		$ 2,200,000
Conversion price		$ 2.50
Private Placement Warrants [Member] \| 3i, LP [Member] \| Purchase Agreement [Member]
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Warrants issued		21,212
Convertible Debt [Member]
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Loss of changes in the fair value of the Yorkville convertible note					$ 249,000		$ 693,000
Public Warrants [Member]
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Warrants outstanding			23,000		23,000		23,000	23,000
Gain (loss) resulting from a decrease/(increase) in fair value of derivative warrant liabilities					$ 1,633		$ 572,700
Public Warrants [Member] \| Reverse Stock Split [Member]
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Warrants outstanding							23,000
Gem Warrants Liability [Member]
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Gain (loss) resulting from a decrease/(increase) in fair value of derivative warrant liabilities					$ 13,000		$ 626,000

Schedule of Components of Net Loss Before Income Taxes (Details) - USD ($)	12 Months Ended
	Dec. 31, 2024	Dec. 31, 2023
Simple Agreements For Future Equity
United States	$ (31,513,389)	$ (14,406,262)
Foreign

Fair Value Measurements

9 Months Ended

12 Months Ended

Sep. 30, 2025

Dec. 31, 2024

Fair Value Disclosures [Abstract]

Fair Value Measurements

7. Fair Value Measurements

The fair value measurements discussed herein are based upon certain market assumptions and pertinent information available to management as of and during the periods ended September 30, 2025 and the year ended December 31, 2024. The carrying amount of accounts payable approximated fair value as they are short term in nature.

Fair Value on a Recurring Basis

The Company follows the guidance in ASC 820 Fair Value Measurements and Disclosures for its financial assets and liabilities that are re-measured and reported at fair value at each reporting period, and non-financial assets and liabilities that are re-measured and reported at fair value at least annually. The estimated fair value of the Public Warrants liabilities represent Level 1 measurements. The estimated fair value of the convertible notes bifurcated embedded derivative asset, GEM warrant liabilities, Yorkville convertible note, Agile term notes, 1800 Diagonal convertible notes, Private Placement Convertible Notes, Private Placement Warrants and Goodwill and Definite-lived intangible assets recognized as part of acquisitions, represent Level 3 measurements.

The following table presents information about the Company’s financial instruments that are measured at fair value on a recurring basis at September 30, 2025 and December 31, 2024, and indicates the fair value hierarchy of the valuation inputs the Company utilized to determine such fair value:

Description	Level	September 30, 2025		December 31, 2024
Assets:
Bifurcated embedded derivative asset - related party	3	$	9,000	$	63,000
Definite-lived intangibles*	3	$	3,903,320	$	3,903,320
Definite-lived intangibles**	3	$	8,332,096	$	3,883,853
Goodwill - Vidello (Note 4)*	3	$	3,019,246	$	—
Goodwill**	3	$	21,991,721	$	18,972,475
Liabilities:
Warrant liabilities - public	1	$	667	$	2,300
GEM warrant liabilities	3	$	2,000	$	15,000
Earnout liability (Note 4)	3	$	962,693	$	—
Yorkville convertible note	3	$	2,003,000	$	—
Agile teYorkvillerm notes	3	$	2,482,000	$	3,143,000
1800 Diagonal convertible notes	3	$	825,000	$	432,000
Private Placement Convertible Notes	3	$	2,304,000	$	—
Private Placement Warrants	3	$	901,000	$	—

*	Certain assets measured at the acquisition date.

**	Measured at period-end.

Warrant Liability - Public Warrants

The Company assumed Public Warrants in the Merger, exercisable into 23,000 shares of Common A Common Stock, which were outstanding as of September 30, 2025 and December 31, 2024. The fair values of the Public Warrants are measured based on the listed market price of such warrants through September 30, 2025. See Note 14 - Warrant Liabilities for further details.

For the nine months ended, September 30, 2025, the Company recognized a gain of approximately $1,633 resulting from changes in the fair value of the derivative warrant liabilities, presented as change in fair value of warrant liabilities - related party in the accompanying condensed consolidated statements of operations.

The following tables set forth a summary of the changes in the fair value of the Public Warrants liability which are Level 1 financial liabilities that are measured at fair value on a recurring basis:

	Fair Value
Balance at December 31, 2024	$	2,300
Change in fair value		2,300
Balance at March 31, 2025		4,600
Change in fair value		-
Balance at June 30, 2025		4,600
Balance		4,600
Change in fair value		(3,933	)
Balance at September 30, 2025	$	667
Balance	$	667

Warrant Liability - GEM Warrants

The measurement of fair value of the GEM Warrants were determined utilizing a Monte Carlo simulation considering all relevant assumptions current at the date of issuance (i.e., share price, exercise price, term, volatility, risk-free rate, probability of dilutive term of three years, and expected time to conversion). Refer to Note 14 - Warrant Liabilities for further details.

For the nine months ended, September 30, 2025, the Company recognized a gain of approximately $13,000, resulting from changes in the fair value of the derivative warrant liabilities, presented as change in fair value of warrant liabilities in the accompanying condensed consolidated statements of operations.

The following tables set forth a summary of the changes in the fair value of the GEM Warrants liability which are Level 3 financial liabilities that are measured at fair value on a recurring basis:

	Fair Value
Balance at December 31, 2024	$	15,000
Change in fair value		(4,000	)
Balance at March 31, 2025		11,000
Change in fair value		(8,000	)
Balance at June 30, 2025		3,000
Change in fair value		(1,000	)
Balance at September 30, 2025	$	2,000

Yorkville Convertible Notes

The measurement of fair value of the Yorkville convertible notes were determined utilizing a Monte Carlo simulation considering all relevant assumptions current at the date of issuance (i.e., share price, term, volatility, risk-free rate, and probability of optional redemption). Refer to Note 13 - Debt for further details.

For the nine months ended, September 30, 2025, the Company recognized a loss of approximately $249,000 resulting from changes in the fair value of the Yorkville convertible notes, presented as change in fair value of convertible promissory notes in the accompanying condensed consolidated statements of operations.

The following tables set forth a summary of the changes in the fair value of the Yorkville convertible notes which is a Level 3 financial liability measured at fair value on a recurring basis:

	Fair Value
Balance at December 31, 2024	$	-
Issuance of Yorkville convertible note		4,950,000
Loss on debt issuance		444,000
Repayment in cash of Yorkville convertible notes		(3,640,000	)
Change in fair value		249,000
Balance at September 30, 2025	$	2,003,000

Bifurcated Embedded Derivative Assets

The fair value of the embedded put options, relating to the Convertible Note to CP BF issued on September 23, 2024, was determined using a Black Scholes option pricing model. Estimating fair values of embedded conversion features requires the development of significant and subjective estimates that may, and are likely to, change over the duration of the instrument with related changes in internal and external market factors. Because the embedded conversion features are initially and subsequently carried at fair values, the Company’s consolidated statements of operations will reflect the volatility in these estimate and assumption changes. The bifurcated embedded derivative net asset was $9,000 as of September 30, 2025. Refer to Note 13 - Debt for further details.

The following table sets forth a summary of the changes in the fair value of the bifurcated embedded derivative asset for the nine months ended September 30, 2025, relating to the Convertible Note to CP BF issued on September 23, 2024, which are Level 3 financial liabilities that are measured at fair value on a recurring basis:

Schedule of Derivate Assets

	Fair Value
	CP BF Convertible
Balance at December 31, 2024	$	63,000
Change in fair value		(43,000	)
Balance at March 31, 2025		20,000
Change in fair value		(19,000	)
Balance at June 30, 2025		1,000
Change in fair value		8,000
Balance at September 30, 2025	$	9,000

Term Notes (Agile)

On July 22, 2024, September 13, 2024, December 12, 2024, March 31, 2025 and June 12, 2025, the Company entered into term loan promissory note agreements with Agile Lending, LLC, and Agile Capital Funding, LLC, as the collateral agent, as discussed further in Note 13 - Debt of the notes to the condensed consolidated financial statements.

Fair value measurements discussed herein are based upon certain market assumptions and pertinent information available to management as of September 30, 2025. The Company classified the Agile Term Notes as a Level 3 fair value measurement and used a discounted cash flow model to calculate the fair values as of September 30, 2025 and December 31, 2024, respectively. Key inputs for the valuation are summarized below. The discounted cash flow model uses inputs such as the contractual term of the note and a market participant interest rate.

The range of key inputs at issuance of the Agile term notes issued in 2025 and for the period ended September 30, 2025 were as follows:

	March 2025 Agile Note						June 2025 Agile Note
Key Inputs	September 30, 2025			March 31, 2025			September 30, 2025			June 12, 2025
Contractual term (years)		0.12			0.62			0.21			0.52
Interest rate		13.80	%		13.12	%		13.79	%		15.95	%

Refer to Note 13 - Debt, for a summary of the changes in the fair value of the Agile term notes which are Level 3 financial liabilities measured at fair value on a recurring basis.

Convertible Notes (1800 Diagonal)

On August 16, 2024, September 24, 2024, December 10, 2024, February 7, 2025, April 17, 2025, May 9, 2025, July 23, 2025 and September 12, 2025 the Company entered into convertible promissory notes with 1800 Diagonal Lending, LLC, as discussed further in Note 13 - Debt of the notes to the condensed consolidated financial statements.

Fair value measurements discussed herein are based upon certain market assumptions and pertinent information available to management as of September 30, 2025. The Company classified these notes as Level 3 financial liabilities and used the Black-Scholes option pricing model to calculate the fair values as of September 12, 2025, July 23, 2025, May 9, 2025, and April 17, 2025. Key inputs for the simulation are summarized below. The Black-Scholes simulation uses inputs such as the stock price, volatility, the contractual term of the note, risk free interest rates and dividend yields.

The range of key inputs for the Black-Scholes simulations at issuance of the 1800 Diagonal convertible notes issued in 2025 and for the period ended September 30, 2025, were as follows:

Key Inputs	September 30, 2025			April 17, 2025			September 30, 2025			May 9, 2025			September 30, 2025			July 23, 2025			September 30, 2025			September 12, 2025
	April 1800 Diagonal Note						May 1800 Diagonal Note						July 1800 Diagonal Note						September 1800 Diagonal Note
Key Inputs	September 30, 2025			April 17, 2025			September 30, 2025			May 9, 2025			September 30, 2025			July 23, 2025			September 30, 2025			September 12, 2025
Stock price	$	2.94		$	10.56		$	2.94		$	9.98		$	2.94		$	4.10		$	2.94		$	2.37
Contractual term (years)		0.38			0.84			0.38			0.78			0.67			0.86			0.72			0.77
Risk-free rate		4.02	%		4.16	%		4.02	%		4.21	%		3.90	%		4.23	%		3.89	%		3.87	%
Volatility(1)		142	%		160	%		142	%		143	%		134	%		121	%		131	%		122	%
Maturity probability		90	%		80	%		90	%		80	%		85	%		80	%		90	%		85	%
Default probability		10	%		20	%		10	%		20	%		15	%		20	%		10	%		15	%
Dividend yield		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
Debt Instrument, Measurement Input		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%

(1)	The Company utilized historical equity volatility in measurement of the fair value of the notes.

Refer to Note 13 - Debt, for further description and a summary of the changes in the fair value of the 1800 Diagonal convertible notes which are Level 3 financial liabilities measured at fair value on a recurring basis.

Private Placement Offering (3i, LP)

On June 27, 2025, the Company entered into a securities purchase agreement (the “Purchase Agreement”) with an institutional investor, 3i, LP (the “Buyer”) for the issuance and sale in a private placement (the “Private Placement Offering”) of senior secured convertible notes of the Company, in the aggregate original principal amount of $11,000,000 (the “Private Placement Convertible Notes”) which Notes shall be convertible into shares of common stock, par value $0.0001, of the Company (the “Common Stock”) (the shares of Common Stock issuable pursuant to the terms of the Notes, including, without limitation, upon conversion or otherwise, collectively, the “Conversion Shares”), in accordance with the terms of the Notes. The Company issued an initial Note (the “June 3i Note”) in the aggregate original principal amount of $2,200,000 against the aggregate maximum under the Purchase Agreement with an initial conversion price of $2.50 per share and a warrant to initially acquire up to 67,124 shares of Common Stock (the “Buyer Warrants”) (as exercised, collectively, the “Warrant Shares”) at an exercise price of $2.50 per share. In connection with the Private Placement Offering, the Company has also entered into a letter agreement dated April 30, 2025 (the “Letter Agreement”) with Rodman & Renshaw LLC as the exclusive financial advisor (the “Financial Advisor”) pursuant to which the Company has agreed to issue financial advisor warrants to purchase up to an aggregate of 21,212 shares of Common Stock (the “Financial Advisor Warrants”, together with the Buyer Warrants, the “Private Placement Warrants”).

The Company determined that the Private Placement Convertible Note is eligible for the fair value option election in accordance with ASC 825-10-50-28, and made such election to account for the Private Placement Convertible Note at fair value. The Company estimated the fair value of the Private Placement Convertible Note at issuance using a Monte Carlo simulation, using the following key inputs: principal on the Private Placement Convertible Note of $2,200,000; remaining term of 1.0 years; a market interest rate of 10%; a risk-free rate of 3.88%; equity volatility of 180.0%; and probability of default of 28.7%.

On August 19, 2025, the parties held an additional closing pursuant to the terms of the Purchase Agreement (the “Second Closing”). The Company issued an additional note (the “August 2025 Note”) in the original principal amount of $2,200,000, with an initial conversion price equal to $3.4891 per share and issuance date of August 19, 2025 (the Additional Note and the Initial Note, are collectively referred to herein as the “Notes”), and Additional Warrants to purchase up to 126,107 shares of Common Stock, at an initial exercise price equal to $3.4891 per share (the “Additional Warrants and the Initial Buyer Warrants, are collectively referred to herein as the “Buyer Warrants”), in the Second Closing. The Additional Note matures on August 19, 2026. Other than the maturity date and the conversion and exercise price of the Additional Note and Additional Warrants, respectively, the Additional Note and Additional Warrants have the same terms as those issued on the Initial Closing Date.

The Company determined that the August 2025 Note eligible for the fair value option election in accordance with ASC 825-10-50-28, and made such election to account for the August 2025 Note at fair value. The Company estimated the fair value of the Private Placement Convertible Note at issuance using a Monte Carlo simulation, using the following key inputs: principal on the Private Placement Convertible Note of $2,200,000; remaining term of 1.0 years; a market interest rate of 10%; a risk-free rate of 3.8%; equity volatility of 180.5%; and probability of default of 13.1%.

Refer to Note 13 - Debt, for a summary of the changes in the fair value of the Private Placement Convertible Notes which are Level 3 financial liabilities measured at fair value on a recurring basis, and to Note 14 - Warrant Liabilities for a description of the warrants issued in connection with the Private Placement Offering, respectively.

Warrant Liability - Private Placement Warrants

The measurement of fair value of the Private Placement Warrants were determined utilizing a Monte Carlo simulation considering all relevant assumptions current at the date of issuance (i.e., share price, exercise price, term, volatility, risk-free rate, probability of dilutive term of three years, and expected time to conversion). Refer to Note 14 - Warrant Liabilities for further details.

For the three and nine months ended, September 30, 2025, the Company recognized losses on issuance of $356,000 and $717,000, presented within loss on private placement issuance in the accompanying condensed consolidated statements of operations.

The following tables set forth a summary of the ranges of inputs to and the changes in the fair value of the Private Placement Warrant liability which are Level 3 financial liabilities that are measured at fair value on a recurring basis:

Key Inputs	September 30, 2025

Stock price	$	2.94
Contractual term (years)		2.75 - 4.89
Risk-free rate		0% - 3.7	%
Volatility(1)		98% - 128	%
Exercise Price	$	2.50-$3.13
Dividend yield		0.00	%

	Fair Value
Balance at December 31, 2024	$	-
Loss on issuance		-
Balance at March 31, 2025	$	-
Loss on issuance		361,000
Balance at June 30, 2025	$	361,000
Loss on issuance		356,000
Change in fair value		184,000
Balance at September 30, 2025	$	901,000

8. Fair Value Measurements

The fair value measurements discussed herein are based upon certain market assumptions and pertinent information available to management as of and during the periods ended December 31, 2024 and the year ended December 31, 2023. The carrying amount of accounts payable approximated fair value as they are short term in nature.

Fair Value on a Recurring Basis

The Company follows the guidance in ASC 820 Fair Value Measurements and Disclosures for its financial assets and liabilities that are re-measured and reported at fair value at each reporting period, and non-financial assets and liabilities that are re-measured and reported at fair value at least annually. The estimated fair value of the Public Warrants liabilities represent Level 1 measurements. The estimated fair value of the convertible notes bifurcated embedded derivative liabilities, GEM warrant liabilities, Yorkville convertible note, SAFE, Agile term notes and 1800 Diagonal convertible notes represent Level 3 measurements.

The following table presents information about the Company’s financial instruments that are measured at fair value on a recurring basis at December 31, 2024 and December 31, 2023, and indicates the fair value hierarchy of the valuation inputs the Company utilized to determine such fair value:

Description	Level	December 31, 2024		December 31, 2023
Assets:
Bifurcated embedded derivative asset - related party	3	$	63,000	$	—
Definite-lived intangibles*	3	$	3,903,320	$	—
Definite-lived intangibles**	3	$	3,883,853	$	—
Goodwill - OpenReel (Note 5)*	3	$	19,526,409	$	—
Goodwill**	3	$	18,972,475	$	2,171,526
Liabilities:
Warrant liabilities - public	1	$	2,300	$	575,000
GEM warrant liabilities	3	$	15,000	$	641,000
Yorkville convertible note	3	$	—	$	1,766,000
Agile term notes	3	$	3,143,000	$	—
1800 Diagonal convertible notes	3	$	432,000	$	—

*	Certain assets measured at the acquisition date

**	Measured at year-end impairment testing

Warrant Liability - Public Warrants

The Company assumed Public Warrants in the Merger, exercisable into 23,000 shares of Common A Common Stock, which were outstanding as of December 31, 2024 and December 31, 2023. The fair values of the Public Warrants are measured based on the listed market price of such warrants through December 31, 2024. See Note 15 - Warrant Liabilities for further details.

As of December 31, 2024, the Company recognized a gain of approximately $572,700 resulting from changes in the fair value of the derivative warrant liabilities, presented as change in fair value of warrant liabilities - related party in the accompanying condensed consolidated statements of operations.

	Fair Value
Balance at December 31, 2023	$	575,000
Change in fair value		(572,700	)
Balance at December 31, 2024	$	2,300

Warrant Liability - GEM Warrants

As of December 31, 2024, the Company recognized a gain of approximately $626,000, resulting from changes in the fair value of the derivative warrant liabilities, presented as change in fair value of warrant liabilities in the accompanying condensed consolidated statements of operations.

The following tables set forth a summary of the changes in the fair value of the GEM Warrants liability which are Level 3 financial liabilities that are measured at fair value on a recurring basis:

	Fair Value
Balance at December 31, 2023	$	641,000
Change in fair value, Beginning balance	$	641,000
Change in fair value		(626,000	)
Balance at December 31, 2024	$	15,000
Change in fair value, Ending balance	$	15,000

Yorkville Convertible Notes

As of December 31, 2024, the Company recognized a loss of approximately $693,000 resulting from changes in the fair value of the Yorkville convertible notes, presented as change in fair value of convertible promissory notes in the accompanying condensed consolidated statements of operations.

The following tables set forth a summary of the changes in the fair value of the Yorkville convertible notes which is a Level 3 financial liability measured at fair value on a recurring basis:

	Fair Value
Balance at December 31, 2023	$	1,766,000
Issuance of Yorkville convertible note		2,250,000
Loss on debt issuance		171,000
Payment in shares to settle Yorkville convertible notes		(4,130,000	)
Repayment in cash of Yorkville convertible notes		(750,000	)
Change in fair value		693,000
Balance at December 31, 2024	$	—

Bifurcated Embedded Derivative Assets and Liabilities

The fair value of the embedded put options, relating to the Convertible Notes - Related Party, Convertible Notes, and Term and Convertible Notes (CP BF), was determined using a Black Scholes option pricing model. Estimating fair values of embedded conversion features requires the development of significant and subjective estimates that may, and are likely to, change over the duration of the instrument with related changes in internal and external market factors. Because the embedded conversion features are initially and subsequently carried at fair values, the Company’s consolidated statements of operations will reflect the volatility in these estimate and assumption changes. On December 14, 2023, all outstanding principal and accrued interest, including the carrying value of any related embedded derivative, related to the Related Party Convertible Notes and Third Party

Convertible Notes converted into the Company’s Class A Common Stock pursuant to the close of the Merger Agreement, terminating the embedded derivative.

The following table sets forth a summary of the changes in the fair value of the bifurcated embedded derivative liabilities for the year ended December 31, 2023, related to the Related Party and Third Party Convertible Debt, respectively, which are Level 3 financial liabilities that are measured at fair value on a recurring basis:

Schedule of Derivative Liabilities

	Related Party			Third Party
	Fair Value
	Related Party			Third Party
Balance at December 31, 2022	$	1,936,827		$	845,473
Issuance of convertible notes with bifurcated embedded derivative		1,126,451			559,390
Change in fair value		(3,063,278	)		(1,404,863	)
Balance at December 31, 2023	$	—		$	—

The fair value of the embedded put options, relating to the Convertible Note to CP BF issued on September 23, 2024, was determined using a Black Scholes option pricing model. Estimating fair values of embedded conversion features requires the development of significant and subjective estimates that may, and are likely to, change over the duration of the instrument with related changes in internal and external market factors. Because the embedded conversion features are initially and subsequently carried at fair values, the Company’s consolidated statements of operations will reflect the volatility in these estimate and assumption changes. The bifurcated embedded derivative net asset was $63,000 as of December 31, 2024. Refer to Note 14 - Debt for further details.

The following table sets forth a summary of the changes in the fair value of the bifurcated embedded derivative asset for the year ended December 31, 2024, relating to the Convertible Note to CP BF issued on September 23, 2024, which are Level 3 financial liabilities that are measured at fair value on a recurring basis:

Schedule of Derivate Assets

	Fair Value
	CP BF Convertible
Issuance of convertible notes with bifurcated embedded derivative asset	$	12,000
Change in fair value		51,000
Balance at December 31, 2024	$	63,000
Balance	$	63,000

Simple Agreements for Future Equity (SAFE)

During 2021, the Company entered into Simple Agreements for Future Equity (SAFE) arrangements (the “SAFEs”). In the event of an Equity Financing (as defined in the SAFEs agreements), the SAFEs will automatically convert into shares of the Company’s common or preferred stock at a discount of 15% of the per share price of the shares offered in the Equity Financing (the “Discount Price”). In the event of a Liquidity Event, SPAC Transaction or Dissolution Event (all terms as defined in the SAFEs agreements), the holders of the SAFEs will be entitled to receive cash or shares of the Company’s common or preferred stock. The number of shares required to be issued to settle the SAFEs at the equity financing is variable, because that number will be determined by the discounted fair value of the Company’s equity shares on the date of settlement (i.e., Discount Price). Regardless of the fair value of the shares on the date of settlement, the holder will receive a fixed monetary value based on the Purchase Amount of the SAFE. If there is a Liquidity Event or SPAC Transaction before the settlement or termination of the SAFEs, the SAFEs will automatically be entitled to receive a portion of Proceeds, due and payable immediately prior to, or concurrent with, the consummation of such Liquidity Event or SPAC Transaction, equal to the greater of (i) two times (2x) the Purchase Amount (the “Cash-Out Amount”) or (ii) the amount payable on the number of shares of Common Stock equal to the Purchase Amount divided by the Liquidity Price (as defined in the SAFEs agreements). Refer to Note 16 - Simple Agreements for Future Equity for additional information related to the Company’s SAFEs.

The fair value of the SAFEs was determined using a scenario-based method for the pre-modification SAFE’s and a Monte Carlo simulation method for the post-modification SAFEs. The value of the SAFE liability as of December 31, 2023 is based on significant inputs not observable in the market, which represents a Level 3 measurement within the fair value hierarchy. The fair value of the SAFEs on the date of issuance was determined to be $3,836,000. On December 14, 2023, all outstanding principal related to the Third Party SAFEs and Related Party SAFEs converted into the Company’s Class A Common Stock pursuant to the close of the Merger Agreement. Upon the conversion described above, the SAFEs were $0 as of December 31, 2024 and December 31, 2023, respectively. Refer to Note 16 - Simple Agreements for Future Equity for further details.

The following tables set forth a summary of the activity of the Related Party and Third Party SAFE liabilities, respectively (See Note 16 - Simple Agreements for Future Equity for further detail), which represents a recurring fair value measurement at the end of the relevant reporting period:

Schedule of Fair Value Measurements

	Related Party			Third Party
	Fair Value
	Related Party			Third Party
Balance at December 31, 2022	$	8,802,196		$	663,804
Change in fair value		(2,752,430	)		(207,570	)
Conversion on SAFEs		(6,049,766	)		(456,234	)
Balance at December 31, 2023	$	—		$	—

Term Notes (Agile)

On July 22, 2024, September 13, 2024, and December 12, 2024, the Company entered into term loan promissory note agreements with Agile Lending, LLC, and Agile Capital Funding, LLC, as the collateral agent, as discussed further in Note 14 of the notes to the consolidated financial statements.

Fair value measurements discussed herein are based upon certain market assumptions and pertinent information available to management as of December 31, 2024. The Company classified the Agile Term Notes as a Level 3 fair value measurement and used a discounted cash flow model to calculate the fair values as of July 22, 2024, September 13, 2024, and December 12, 2024, respectively, and for each subsequent reporting period. Key inputs for the valuation are summarized below. The discounted cash flow model uses inputs such as the contractual term of the note and a market participant interest rate.

The range of key inputs at issuance of the Agile term notes and for the period ended December 31, 2024, were as follows:

	July Agile Note						September Agile Note						December Agile Note
Key Inputs	July 22, 2024			December 12, 2024			September 13, 2024			December 12, 2024			December 12, 2024			December 31, 2024
Contractual term (years)		0.55			-			0.48			0.43			0.61			0.56
Interest rate		18.92	%		9.30	%		14.37	%		9.33	%		9.48	%		10.13	%

Refer to Note 14 - Debt, for a summary of the changes in the fair value of the Agile term notes which is a Level 3 financial liability measured at fair value on a recurring basis.

Convertible Notes (1800 Diagonal)

On August 16, 2024, September 24, 2024, and December 10, 2024, the Company entered into convertible promissory notes with 1800 Diagonal Lending, LLC, as discussed further in Note 14 of the notes to the consolidated financial statements.

Fair value measurements discussed herein are based upon certain market assumptions and pertinent information available to management as of December 31, 2024. The Company classified the Notes as a Level 3 fair value measurement and used the Black-Scholes option pricing model to calculate the fair values as of August 16, 2024, September 24, 2024, and December 10, 2024, respectively and for each subsequent reporting period. Key inputs for the simulation are summarized below. The Black-Scholes simulation uses inputs such as the stock price, volatility, the contractual term of the note, risk free interest rates and dividend yields.

The range of key inputs for the Black-Scholes simulations at issuance of the 1800 Diagonal convertible notes and for the year ended December 31, 2024, were as follows:

Key Inputs	August 16, 2024			December 31, 2024			September 24, 2024			December 31, 2024			December 10, 2024			December 31, 2024
	August 1800 Diagonal Note						September 1800 Diagonal Note						December 1800 Diagonal Note
Key Inputs	August 16, 2024			December 31, 2024			September 24, 2024			December 31, 2024			December 10, 2024			December 31, 2024
Stock price	$	55.80		$	15.30		$	82.40		$	15.30		$	20.50		$	15.30
Contractual term (years)		0.84			0.46			0.86			0.59			0.86			0.80
Risk-free rate		5.00	%		4.25	%		4.34	%		4.23	%		4.29	%		4.19	%
Volatility(1)		114	%		191	%		192	%		264	%		222	%		232	%
Maturity probability		80	%		80	%		80	%		80	%		75	%		75	%
Default probability		20	%		20	%		20	%		20	%		25	%		25	%
Dividend yield		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
Debt Instrument, Measurement Input		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%

⁽¹⁾	The Company utilized historical equity volatility in measurement of the fair value of the notes.

Refer to Note 14 - Debt, for a summary of the changes in the fair value of the 1800 Diagonal convertible notes which is a Level 3 financial liability measured at fair value on a recurring basis.

Business Combination, including Definite-Lived Intangibles

The significant unobservable inputs used in our level 3 fair value measurement of business combinations, including definite-lived intangibles at the acquisition date (Note and 5) are as follows:

Area	Valuation Techniques	Unobservable Input	2024			2023
Business Combination (Note 5)	Various *	Growth rate		5.8	%	None
		Weighted average cost of capital		13.5	%	None
		Internal rate of return		11.3	%	None

Customer Relationship (Note 5)	Distributor method	Long-term revenue growth rate		5.8	%	None
		Revenue growth attributable to exiting customers		50.0	%	None
		Existing customer attrition		20.0	%	None
		Distributor EBITA margin		7.5	%	None
		Contributory asset charges rate		0.9% - 1.4	%	None
		Weighted average cost of capital		13.5	%	None

Trade name (Note 5)	Relief-from-royalty method	Long-term revenue growth rate		5.8	%	None
		Royalty rate		2.0	%	None
		Contributory asset charges rate		1.5	%	None
		Weighted average cost of capital		13.5	%	None

Technology (Note 5)	Multi-period excess earnings method	Long-term revenue growth rate		5.8	%	None
		R&D expense for new developed technology		12.5	%	None
		Developed technology obsolescence rate		30.0	%	None
		Contributory asset charges rate		0.1% - 2.2%		None
		Weighted average cost of capital		13.5	%	None

*	Includes all of the valuation techniques for each of the fair valued assets above as of the acquisition date (Note 5)

Goodwill

The significant unobservable inputs used in our level 3 fair value measurement of goodwill as of our annual impairment assessment date of December 31, 2024, are as follows (Notes 3 and 11):

Area	Valuation Techniques	Unobservable Input	2024	2023
Goodwill	Discounted cash flow	Long-term revenue growth rate	5.8%	None
		Cost of sales as a percentage of revenue	13.9%	None
		Gross profit margin	86.1%	None
		Operating expenses as a percentage of revenue	49.5% - 74.5%	None
		EBITDA margin	11.6% - 36.6%	None
		EBITDA growth rate	3.0% - 45.9%	None
		Weighted average cost of capital	13.5%	None

	Market - Guideline public company	Revenue multiples	2.9x - 3.10x	None
		Weighting	25.0% - 50.0%	None

	Market - Guideline transaction	Revenue multiple	3.25x	None

- Definition

The entire disclosure for the fair value of financial instruments (as defined), including financial assets and financial liabilities (collectively, as defined), and the measurements of those instruments as well as disclosures related to the fair value of non-financial assets and liabilities. Such disclosures about the financial instruments, assets, and liabilities would include: (1) the fair value of the required items together with their carrying amounts (as appropriate); (2) for items for which it is not practicable to estimate fair value, disclosure would include: (a) information pertinent to estimating fair value (including, carrying amount, effective interest rate, and maturity, and (b) the reasons why it is not practicable to estimate fair value; (3) significant concentrations of credit risk including: (a) information about the activity, region, or economic characteristics identifying a concentration, (b) the maximum amount of loss the entity is exposed to based on the gross fair value of the related item, (c) policy for requiring collateral or other security and information as to accessing such collateral or security, and (d) the nature and brief description of such collateral or security; (4) quantitative information about market risks and how such risks are managed; (5) for items measured on both a recurring and nonrecurring basis information regarding the inputs used to develop the fair value measurement; and (6) for items presented in the financial statement for which fair value measurement is elected: (a) information necessary to understand the reasons for the election, (b) discussion of the effect of fair value changes on earnings, (c) a description of [similar groups] items for which the election is made and the relation thereof to the balance sheet, the aggregate carrying value of items included in the balance sheet that are not eligible for the election; (7) all other required (as defined) and desired information.

+ References

Reference 1: http://www.xbrl.org/2003/role/disclosureRef
-Topic 820
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (bbb)(1)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482106/820-10-50-2

Reference 2: http://www.xbrl.org/2003/role/exampleRef
-Topic 820
-SubTopic 10
-Name Accounting Standards Codification
-Section 55
-Paragraph 107
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482078/820-10-55-107

Reference 3: http://www.xbrl.org/2003/role/exampleRef
-Topic 820
-SubTopic 10
-Name Accounting Standards Codification
-Section 55
-Paragraph 100
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482078/820-10-55-100

Reference 4: http://www.xbrl.org/2003/role/disclosureRef
-Topic 820
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (c)(3)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482106/820-10-50-2

Reference 5: http://www.xbrl.org/2003/role/disclosureRef
-Topic 820
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 6A
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482106/820-10-50-6A

Reference 6: http://www.xbrl.org/2003/role/disclosureRef
-Topic 820
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2E
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482106/820-10-50-2E

Reference 7: http://www.xbrl.org/2003/role/disclosureRef
-Topic 820
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 6A
-Subparagraph (h)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482106/820-10-50-6A

Reference 8: http://www.xbrl.org/2003/role/disclosureRef
-Topic 820
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 6A
-Subparagraph (f)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482106/820-10-50-6A

Reference 9: http://www.xbrl.org/2003/role/disclosureRef
-Topic 820
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 6A
-Subparagraph (e)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482106/820-10-50-6A

Reference 10: http://www.xbrl.org/2003/role/disclosureRef
-Topic 820
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 6A
-Subparagraph (d)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482106/820-10-50-6A

Reference 11: http://www.xbrl.org/2003/role/disclosureRef
-Topic 820
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (h)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482106/820-10-50-2

Reference 12: http://www.xbrl.org/2003/role/disclosureRef
-Topic 820
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (g)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482106/820-10-50-2

Reference 13: http://www.xbrl.org/2003/role/disclosureRef
-Topic 940
-SubTopic 820
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147478119/940-820-50-1

+ Details

Schedule of Accrued Expenses and Other Current Liabilities (Details) - USD ($)	Sep. 30, 2025	Dec. 31, 2024	Dec. 31, 2023
Payables and Accruals [Abstract]
Accrued accounting and professional services costs	$ 2,183,090	$ 2,419,829	$ 1,511,889
Sales tax payable	482,256	452,508	314,873
Excise tax payable	223,717	223,717	223,717
Provision for tax payable	525,359
Accrued payroll and benefit costs	182,887	207,970	185,504
Accrued legal costs	153,884	315,764	2,694,439
Accrued subscription costs	53,737	46,759	22,110
Accrued streaming service costs	48,698	51,308	37,765
Other current liabilities	141,860	173,163
Total accrued expenses and other current liabilities	$ 3,995,488	$ 3,891,018	$ 5,194,240

Goodwill

9 Months Ended

12 Months Ended

Sep. 30, 2025

Dec. 31, 2024

Goodwill and Intangible Assets Disclosure [Abstract]

Goodwill

10. Goodwill

The following is a summary of goodwill by reportable segment as of and for the three and nine months ended September 30, 2025:

	Banzai Operating Co.		Vidello		OpenReel		Consolidated
Goodwill - December 31, 2024	$	2,171,526	$	-	$	16,800,949	$	18,972,475
Additions to goodwill (Note 4)		-		3,019,246		-		3,019,246
Goodwill - September 30, 2025	$	2,171,526	$	3,019,246	$	16,800,949	$	21,991,721

We identify our reporting units in accordance with the FASB ASC Subtopic 280 Segment Reporting. The carrying value and fair value for intangible assets and goodwill for a reporting unit are calculated based on key assumptions and valuation methodologies. The discounted cash flow methodology is a widely accepted valuation technique utilized by market participants in the transaction evaluation process and has been applied consistently. We also consider our market capitalization, as compared to the aggregate fair values of our reporting units, to assess the reasonableness of our estimates pursuant to the discounted cash flow methodology. Management further supports its conclusions by assessing a combination of an income valuation methodology, comprising a discounted cash flow analysis and market valuation methodologies, comprising the guideline public company and guideline transaction methods. The estimates and assumptions made in assessing the fair value of our reporting units and the valuation of the underlying assets and liabilities are inherently subject to significant uncertainties related to future sales, gross margins, and advertising and marketing expenses, which can be impacted by increases in competition, changing consumer preferences, technology development expenses, technical advances, and inflation. The discount rate assumption may be influenced by such factors as changes in interest rates and rates of inflation, which can have an impact on the determination of fair value. If these assumptions are adversely affected, we may be required to record additional impairment charges in the future.

At September 30, 2025, as the Company has three operating segments which were deemed to be its reporting units, goodwill is allocated to each reporting unit and the carrying value of each reporting unit is determined based on the present value of the reporting unit’s specific discounted cash flows for purposes of evaluating goodwill impairment. As of December 31, 2024, the date of the last goodwill impairment analysis, the Banzai Operating Co. reporting unit had a negative carrying value, and no impairment to goodwill was identified as of December 31, 2024. As of December 31, 2024, the OpenReel reporting unit had a carrying value that exceeded the fair value of the reporting unit. As such an impairment to goodwill $2.7 million was identified as of December 31, 2024.

11. Goodwill

The following is a summary of goodwill by reportable segment as of and for the years ended December 31, 2024 and 2023:

	Banzai Operating Co.		OpenReel			Consolidated
Goodwill - December 31, 2023	$	2,171,526	$	—		$	2,171,526
Additions to goodwill (Note 5)		—		19,526,409			19,526,409
Accumulated impairment losses		—		—			—
Impairment		—		(2,725,460	)		(2,725,460	)
Goodwill - December 31, 2024	$	2,171,526	$	16,800,949		$	18,972,475

We identify our reporting units in accordance with the FASB ASC Subtopic 280. The carrying value and fair value for intangible assets and goodwill for a reporting unit are calculated based on key assumptions and valuation methodologies. The discounted cash flow methodology is a widely accepted valuation technique utilized by market participants in the transaction evaluation process and has been applied consistently. We also considered our market capitalization at December 31, 2024 and December 31, 2023, as compared to the aggregate fair values of our reporting units, to assess the reasonableness of our estimates pursuant to the discounted cash flow methodology. Management further supports its conclusions by assessing a combination of an income valuation methodology, comprising a discounted cash flow analysis and market valuation methodologies, comprising the guideline public company and guideline transaction methods. The estimates and assumptions made in assessing the fair value of our reporting units and the valuation of the underlying assets and liabilities are inherently subject to significant uncertainties related to future sales, gross margins, and advertising and marketing expenses, which can be impacted by increases in competition, changing consumer preferences, technology development expenses, technical advances, and inflation. The discount rate assumption may be influenced by such factors as changes in interest rates and rates of inflation, which can have an impact on the determination of fair value. If these assumptions are adversely affected, we may be required to record additional impairment charges in the future.

At December 31, 2023, the Company had one operating segment which was deemed to be its only reporting unit, and as such goodwill was allocated to that one reporting unit and the carrying value was determined based on the equity of the entire company for purposes of evaluating goodwill impairment. As of December 31, 2023, the reporting unit had a negative carrying value. No impairment of goodwill was identified as of December 31, 2023.

At December 31, 2024, as the Company has two operating segments which were deemed to be its reporting units, goodwill is allocated to each reporting unit and the carrying value of each reporting unit is determined based on the present value of the reporting unit’s specific discounted cash flows for purposes of evaluating goodwill impairment. As of December 31, 2024, the date of the last goodwill impairment analysis, the Banzai Operating Co. reporting unit had a negative carrying value, and no impairment to goodwill was identified as of December 31, 2024. As of December 31, 2024, the OpenReel reporting unit had a carrying value that exceeded the fair value of the reporting unit. As such an impairment to goodwill $2.7 million was identified as of December 31, 2024.

- Definition

The entire disclosure for goodwill.

+ References + Details

Acquisition of Vidello

9 Months Ended

12 Months Ended

Sep. 30, 2025

Dec. 31, 2024

Business Combination, Asset Acquisition, Transaction between Entities under Common Control, and Joint Venture Formation [Abstract]

Acquisition of Vidello

4. Acquisition of Vidello

On January 31, 2025, the Company closed a previously announced merger with Vidello Limited (“Vidello”), a private limited company registered in England and Wales (the “Vidello Merger”), pursuant to a Merger Agreement (the “Vidello Merger Agreement”), dated December 19, 2024, by and among Vidello, and certain shareholders of Vidello (the “Vidello Shareholders”). At the closing, Vidello Shareholders transferred all the outstanding shares of Vidello to the Company, and Vidello became a direct and wholly owned subsidiary of the Company. At the closing, the Company paid to the Vidello Shareholders, $2,745,031 in cash (the “Vidello Cash Consideration”), whereby $2,500,000 are withheld for indemnification expenses and other holdback provisions in accordance with the Vidello Merger Agreement, and issued 89,820 shares of Class A Common Stock (the “Share Consideration”, together with the Cash Consideration, the “Vidello Closing Consideration”). The Company’s primary reason for acquiring Vidello was to enhance revenue growth and strengthen the Company’s competitive market position through cross selling opportunities. Vidello is a video hosting and marketing platform designed to help businesses manage, customize, and optimize their video content.

With respect to the holdback amount, this consists of three distinct components, being (1) the withholding of $1,000,000 as security for the obligations of Company Shareholders for a period of twelve months (the “Indemnification Holdback Amount”), (2) the withholding of $500,000 as security for the obligations of Company Shareholders to cooperate with best efforts and in good faith with to complete the transition, integration and related matters of Vidello’s business with Banzai, including, but not limited to (a) the transition of data of Vidello managed and/or held by Vidello to Banzai, (b) certain services relating to the continued operations of Vidello, and (c) the training of certain employees of Banzai regarding the operations of Vidello including any proprietary business processes and trade secrets following the Closing, during the six months following the Closing (the “Transition Holdback Period”), and (3) the withholding of $1,000,000 subject to certain revenue related conditions being met during the 180 day period following the Closing (the “Revenue Holdback Amount” and together with the Indemnification Holdback Amount and the Transition Holdback Amount, the “Holdback Amount”).

As of September 30, 2025, the Company recognized $485,720 of expense after foreign currency translation in the Condensed Consolidated Statements of Operations related to the Transition Holdback Amount in the line Vidello earnout expense. As of September 30, 2025, the Company had paid the contractual amount of $500,000 to the Vidello Shareholders for the Transition Holdback Period.

As of September 30, 2025, the 180 day measurement period for the Revenue Holdback had lapsed and the revenue conditions as defined in the Vidello Merger Agreement had not been met. As such the Company recognized a gain on the extinguishment of Vidello revenue holdback of $973,000 for the three and nine months ended September 30, 2025.

In connection with and as a condition of closing pursuant to the Vidello Merger Agreement, the Company executed and delivered to each Vidello Shareholder a lock-up agreement (the “Vidello Lock-Up Agreement”), pursuant to which, the shareholders of Class A Common Stock and any other securities convertible or exercisable into the shares of Class A Common Stock beneficially owned by them, during the 180-day period following the closing of the Vidello Merger, cannot complete any Prohibited Transfer (as defined in the Vidello Merger Agreement).

Immediately prior to the closing of the Vidello Merger, the directors, and officers of Vidello tendered their resignation, effective at the closing. Pursuant to the Vidello Merger Agreement, the CEO of the Company shall be the sole member of the board of directors of Vidello effective upon the closing of the Vidello Merger.

The Company incurred transaction costs of approximately $730,000 which are included in the Company’s condensed consolidated statement of operations.

The Vidello Merger was accounted for as a business combination under the acquisition method pursuant to Accounting Standards Codification Topic 805, Business Combinations (“ASC 805”), with the Company as the accounting acquirer. Under the acquisition method, the total purchase price of the acquisition is allocated to the net identifiable tangible and intangible assets acquired and liabilities assumed based on the fair values as of the acquisition date. The preliminary fair value of the consideration transferred totaled $6,267,747 summarized as follows:

	Amount
Cash paid at closing	$	2,745,031
Common stock issued to Vidello Stockholders		1,661,677
Fair value of Holdback Amount		1,861,039
Total consideration paid	$	6,267,747

The Company made a provisional allocation of the purchase price of the Vidello Merger to the assets acquired and liabilities assumed as of the acquisition date. The following table summarizes the provisional purchase price allocation relating to the Vidello Merger:

Assets acquired:
Cash and cash equivalents	$	67,551
Property and equipment, net		9,375
Intangible Assets - Vidello - Customer relationships		551,000
Intangible Assets - Vidello - Trade name		736,000
Intangible Assets - Vidello - Developed Technology		4,010,000
Total assets	$	5,373,926
Liabilities assumed:
Accounts payable		705
Accrued expenses and other current liabilities		15,377
Unearned revenue, current		447,966
Deferred tax liability		1,324,250
Taxes payable		337,127
Total liabilities	$	2,125,425
Total identifiable net assets		3,248,501
Goodwill recorded:
Goodwill		3,019,246
Total consideration	$	6,267,747

Goodwill recognized is not expected to be deductible for tax purposes. We believe that in this acquisition goodwill represents the value of Vidello’s existing products, combined with the added business synergies of integrating with the existing Banzai products and customer base.

As of the date these condensed consolidated financial statements were issued, the purchase accounting related to this acquisition was incomplete as certain working capital balances were subject to potential change. The Company has reflected the provisional amounts in these condensed consolidated financial statements. As such, the above balances may be adjusted in a future period, not to exceed one (1) year from the acquisition date pursuant to ASC 805, as the Company finalizes and/or updates for any identified working capital adjustments, which may be material to the consolidated financial statements.

All intangible assets acquired are subject to amortization and their associated estimated acquisition date fair values are as follows:

	Estimated	Acquisition Date
Intangible Assets	Useful Life	Fair Value
Vidello - Customer Relationships	6 years		551,000
Vidello - Trade name	10 years		736,000
Vidello - Technology	7 - 8 years		4,010,000

Net income in the Condensed Consolidated Statement of Operations for the three and nine months ended September 30, 2025 includes net loss of approximately $723 thousand and net income of $239 thousand , respectively, of Vidello from the date of acquisition to September 30, 2025.

Pro forma disclosure for the Vidello acquisition

The following unaudited pro forma financial information reflects the consolidated results of operations of the Company as if the Merger with Vidello had taken place on January 1, 2024. The pro forma results presented are the result of combining the revenues and earnings of the Company with the revenues and earnings of Vidello. The Company did not have any material, non-recurring pro forma adjustments directly attributable to the business combination included in the reported pro forma revenue.

The pro forma financial information is not necessarily indicative of the results of operations as they would have been had the transactions been effected on the assumed date:

	2025			2024
	For the nine Months Ended September 30,
	2025			2024
Revenue	$	9,581,008		$	8,707,071
Cost of revenue		1,870,380			1,741,544
Operating expenses		21,921,778			14,947,197
Total other expenses (income), net		3,169,640			14,106,361
Loss before income taxes attributable to common stockholders	$	(17,380,790	)	$	(22,088,031	)

5. Acquisition of OpenReel Acquisition of Vidello

On December 18, 2024, the Company closed a previously announced merger (the “OpenReel Merger”, the consummation of the Merger, the “OpenReel Closing”) with ClearDoc, Inc., a Delaware corporation doing business as OpenReel (“OpenReel”). OpenReel is a remote video capture technology provider that provides subscription-based software as a service (“SaaS”) offerings to enterprise, media, entertainment and agency teams to remotely control, direct, script, film, and collaborate on high definition video projects from a mobile device or webcam. The merger became effective pursuant to an Agreement and Plan of Merger (the “OpenReel Merger Agreement”) dated December 10, 2024, by and among the Company, OpenReel, certain stockholders of OpenReel (the “OpenReel Stockholders”), and Banzai Reel Acquisition, Inc., a Delaware corporation and wholly owned subsidiary of the Company (“OpenReel Merger Sub”) which was formed solely for the purpose of consummating the OpenReel Merger. Upon the OpenReel Closing, the OpenReel Merger Sub merged with and into OpenReel, with OpenReel being the surviving entity thereafter as a direct and wholly owned subsidiary of the Company named “OpenReel, Inc.”. The OpenReel Merger is intended to qualify as a tax-free reorganization for U.S. federal income tax purposes. The Company’s primary reason for acquiring OpenReel was to enhance revenue growth and strengthen the Company’s competitive market position through cross selling opportunities.

At the effective time of the OpenReel Merger (the “OpenReel Effective Time”), each share of capital stock of OpenReel issued and outstanding immediately prior to the OpenReel Effective Time, was converted into the right to receive Company Class A Common Stock, par value $0.0001 per share, and pre-funded warrants, each exercisable for one (1) share of Company Class A Common Stock at an exercise price of $0.0001 (the “Pre-Funded Warrants”), issued in lieu thereof, in an amount equal to the quotient of $19,600,000 divided by the Conversion Price (the “Conversion Price” defined as the 10-day VWAP (“volume weighted average price”), provided that in no event shall the Conversion Price be less than $15.00 or more than $22.50 Adjust) (the “OpenReel Merger Consideration).

The OpenReel Merger Consideration consisted of an aggregate of 93,056 shares of Company Class A Common Stock, 1,176,950 Pre-Funded Warrants, and in connection with and as a condition to closing under the OpenReel Merger, the issuance of one (1) share of series FE preferred stock, par value $0.0001 per share (the “Series FE Preferred Stock”) to one of the OpenReel Stockholders, FE IV OR Aggregator, LLC. The Pre-Funded Warrants are exercisable immediately upon issuance and terminate when the Pre-Funded Warrants are exercised in full. The Series FE Preferred Stock has a two (2) year term and from the issue date to the second anniversary of the issue date, the holder is granted the right upon a subsequent financing resulting in the issuance of new securities by the Company, to participate on a pro-rata basis in such subsequent financing up to the holder’s fully-diluted ownership percentage of the Company. Upon the two-year anniversary of the issue date of the Series FE Preferred Stock, the Series FE Preferred Stock will automatically be canceled and return to the status of authorized but unissued. The Series FE Preferred Stock does not participate in dividends of the Company, is not convertible into any other class of equity securities of the Company, has no voting rights with the Common Stock or other equity securities of the Company, and is not redeemable.

As discussed above, on December 18, 2024, the Company issued 1,176,950 Pre-Funded Warrants and 1 share of Series FE Preferred Stock, which did not meet the definition of a liability pursuant to ASC 480 and met all of the requirements for equity classification under ASC 815. As such these were classified in stockholder’s equity. The measurement of fair value of the Pre-Funded Warrants were determined as the intrinsic value calculated as the common stock price on the issuance date minus the exercise price. The relative fair value of these Pre-Funded Warrants, net of issuance costs, on date of issuance was estimated to be approximately $19,300,805 and is reflected within additional paid-in capital. The measurement of fair value of the Series FE Preferred Stock was determined based on the common stock price on the issuance date, and the relative fair value of the Series FE Preferred Stock was determined to be $0 on the acquisition date based on the terms of the Preferred Stock, as described above.

The Company incurred transaction costs of $209,085 which are included in the Company’s consolidated statement of operations.

The OpenReel Merger was accounted for as a business combination under the acquisition method pursuant to Accounting Standards Codification Topic 805, Business Combinations (“ASC 805”), with the Company as the accounting acquirer. Under the acquisition method, the total purchase price of the acquisition is allocated to the net identifiable tangible and intangible assets acquired and liabilities assumed based on the fair values as of the acquisition date. The preliminary fair value of the consideration transferred totaled $20,826,920 summarized as follows:


Common stock issued to OpenReel Stockholders	$	1,526,115
Pre-Funded warrants issued to OpenReel Stockholders		19,300,805
Preferred Stock issued to OpenReel Stockholder		—
Total consideration paid	$	20,826,920

The Company made a provisional allocation of the purchase price of the OpenReel Merger to the assets acquired and liabilities assumed as of the acquisition date. The following table summarizes the provisional purchase price allocation relating to the OpenReel Merger:


Assets acquired:
Cash and cash equivalents	$	82,219
Accounts receivable, net		865,562
Prepaid expense and other current assets		103,343
Property and equipment, net		3,607
Intangible Assets - OpenReel - Customer relationships		588,710
Intangible Assets - OpenReel - Trade name		899,600
Intangible Assets - OpenReel - Technology		2,415,010
Intangible Assets		2,415,010
Total assets	$	4,958,051
Liabilities assumed:
Accounts payable		330,602
Accrued payroll		120,408
Unearned revenue, current		2,726,846
Accrued expenses and other current liabilities		222,581
Unearned revenue, non-current		107,070
Due to Parent		150,033
Total liabilities	$	3,657,540
Total identifiable net assets		1,300,511
Goodwill recorded:
Goodwill		19,526,409
Total consideration	$	20,826,920

Goodwill recognized is not expected to be deductible for tax purposes. We believe that in this acquisition goodwill represents the value of OpenReel’s existing products and customers, combined with the added business synergies of integrating with the existing Banzai products and customer base.

As of the date these consolidated financial statements were issued, the purchase accounting related to this acquisition was incomplete as the valuation of certain items, for example, certain working capital balances, were not yet finalized. The Company has reflected the provisional amounts in these consolidated financial statements. As such, the above balances may be adjusted in a future period, not to exceed one (1) year from the acquisition date pursuant to ASC 805, as the valuation is finalized and these adjustments may be material to the consolidated financial statements.

All intangible assets acquired are subject to amortization and their associated estimated acquisition date fair values are as follows:

	Estimated	Acquisition Date
Intangible Assets	Useful Life	Fair Value
OpenReel - Customer Relationships	7 years		588,710
OpenReel - Trade name	15 years		899,600
OpenReel - Technology	6 years		2,415,010
Intangible Assets	6 years		2,415,010

Net income in the Consolidated Statement of Operations for the twelve months ended December 31, 2024 includes net income of OpenReel from the date of acquisition to December 31, 2024 of approximately $32 thousand.

Pro forma disclosure for the OpenReel acquisition

The following unaudited pro forma financial information reflects the consolidated results of operations of the Company as if the Merger with OpenReel had taken place on January 1, 2023. The pro forma results presented are the result of combining the revenues and earnings of the Company with the revenues and earnings of OpenReel. The Company did not have any material, non-recurring pro forma adjustments directly attributable to the business combination included in the reported pro forma revenue.

The pro forma financial information is not necessarily indicative of the results of operations as they would have been had the transactions been effected on the assumed date:


	For the Years Ended December 31,
	2024			2023
Revenue	$	10,604,538		$	12,081,328
Cost of revenue		2,254,010			2,519,147
Operating expenses		21,778,659			20,544,964
Total other expenses (income), net		18,061,763			4,662,025
Loss before income taxes attributable to common stockholders	$	(31,489,894	)	$	(15,644,808	)

- Definition

The entire disclosure for business combination.

+ References

Reference 1: http://www.xbrl.org/2003/role/exampleRef
-Topic 805
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 8
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479328/805-10-50-8

Reference 2: http://www.xbrl.org/2003/role/exampleRef
-Topic 805
-SubTopic 10
-Name Accounting Standards Codification
-Section 55
-Paragraph 38
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479303/805-10-55-38

Reference 3: http://www.xbrl.org/2003/role/exampleRef
-Topic 805
-SubTopic 10
-Name Accounting Standards Codification
-Section 55
-Paragraph 46
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479303/805-10-55-46

Reference 4: http://www.xbrl.org/2003/role/exampleRef
-Topic 805
-SubTopic 10
-Name Accounting Standards Codification
-Section 55
-Paragraph 43
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479303/805-10-55-43

Reference 5: http://www.xbrl.org/2003/role/exampleRef
-Topic 805
-SubTopic 10
-Name Accounting Standards Codification
-Section 55
-Paragraph 45
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479303/805-10-55-45

Reference 6: http://www.xbrl.org/2003/role/exampleRef
-Topic 805
-SubTopic 10
-Name Accounting Standards Codification
-Section 55
-Paragraph 29
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479303/805-10-55-29

Reference 7: http://www.xbrl.org/2003/role/exampleRef
-Topic 805
-SubTopic 10
-Name Accounting Standards Codification
-Section 55
-Paragraph 29
-Subparagraph (b)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479303/805-10-55-29

Reference 8: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 5
-Subparagraph (b)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479907/805-20-50-5

Reference 9: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Subparagraph (d)(1)(ii)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479907/805-20-50-1

Reference 10: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 3
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479907/805-20-50-3

Reference 11: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 30
-Name Accounting Standards Codification
-Section 50
-Paragraph 3
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479581/805-30-50-3

Reference 12: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479328/805-10-50-2

Reference 13: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479907/805-20-50-2

Reference 14: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 30
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479581/805-30-50-2

Reference 15: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 30
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479581/805-30-50-1

Reference 16: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 30
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Subparagraph (f)(2)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479581/805-30-50-1

Reference 17: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 3
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479328/805-10-50-3

Reference 18: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 30
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Subparagraph (c)(3)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479581/805-30-50-1

Reference 19: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (h)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479328/805-10-50-2

Reference 20: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 4
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479328/805-10-50-4

Reference 21: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 30
-Name Accounting Standards Codification
-Section 50
-Paragraph 4
-Subparagraph (a)(2)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479581/805-30-50-4

Reference 22: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Subparagraph (a)(3)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479907/805-20-50-1

Reference 23: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Subparagraph (a)(2)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479907/805-20-50-1

Reference 24: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (h)(4)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479328/805-10-50-2

Reference 25: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (e)(1)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479328/805-10-50-2

Reference 26: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 40
-Name Accounting Standards Codification
-Section 45
-Paragraph 1
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479326/805-40-45-1

Reference 27: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 30
-Name Accounting Standards Codification
-Publisher FASB
-URI https://asc.fasb.org/805-30/tableOfContent

Reference 28: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 20
-Name Accounting Standards Codification
-Publisher FASB
-URI https://asc.fasb.org/805-20/tableOfContent

Reference 29: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 7
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479328/805-10-50-7

Reference 30: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 5
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479328/805-10-50-5

Reference 31: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 10
-Name Accounting Standards Codification
-Publisher FASB
-URI https://asc.fasb.org/805-10/tableOfContent

+ Details

Stock-Based Compensation

9 Months Ended

12 Months Ended

Sep. 30, 2025

Dec. 31, 2024

Share-Based Payment Arrangement [Abstract]

Stock-Based Compensation

17. Stock-Based Compensation

During 2023, the Company adopted the 2023 Employee Stock Purchase Plan (the “Purchase Plan”). The Purchase Plan permits eligible employees of the Company and certain designated companies as determined by the Board of Directors, to purchase shares of the Company’s Common Stock. The aggregate number of shares of common stock that may be purchased pursuant to the Purchase Plan is equal to 2% of the fully diluted common stock determined at the Close of the Merger Agreement, determined to be 1,144. In addition, the aggregate number of shares of common stock that remain available to be awarded under the Purchase Plan, will automatically increase on January 1 of each year for a period of 10 years commencing on January 1, 2024 and ending on January 1, 2033, in an amount equal to the lesser of one percent (1%) of the total number of shares of the fully diluted common stock determined as of December 31 of the preceding year, or a number of shares of common stock equal to two hundred percent (200%) of the initial share reserve of 1,144. As of September 30, 2025 and December 31, 2024, 26,039 and 1,156 shares of common stock remain available to be purchased under the Purchase Plan, respectively.

During 2023, the Company adopted the 2023 Equity Incentive Plan (the “Plan”). The Plan permits the granting of incentive stock options, nonstatutory stock options, SARs, restricted stock awards, RSU awards, performance awards, and other awards. to employees, directors, and consultants. The aggregate number of shares of common stock that may be issued will not exceed approximately 12.5% of the fully diluted common stock determined at the Close of the Merger, determined to be approximately 7,152. In addition, the aggregate number of shares of common stock that remain available to be awarded under the Plan, will automatically increase on January 1 of each year for a period of ten years commencing on January 1, 2024 and ending on January 1, 2033, in an amount equal to 5% of the total number of shares of the fully diluted common stock determined as of the day prior to such increase. As of September 30, 2025 and December 31, 2024, 425,699 and 232 stock options remain available to be awarded under the Plan, respectively.

The Company accounts for stock-based payments pursuant to ASC 718 Stock Compensation and, accordingly, the Company records compensation expense for stock-based awards based upon an assessment of the grant date fair value for options using the Black-Scholes option pricing model. The Company has concluded that its historical share option exercise experience does not provide a reasonable basis upon which to estimate expected term. Therefore, the expected term was determined according to the simplified method, which is the average of the vesting tranche dates and the contractual term. Due to the lack of company specific historical and implied volatility data, the estimate of expected volatility is primarily based on the historical volatility of a group of similar companies that are publicly traded. For these analyses, companies with comparable characteristics were selected, including enterprise value and position within the industry, and with historical share price information sufficient to meet the expected life of the share-based awards. The Company computes the historical volatility data using the daily closing prices for the selected companies’ shares during the equivalent periods of the calculated expected term of its share-based awards. The risk-free interest rate is determined by reference to the U.S. Treasury zero-coupon issues with remaining maturities similar to the expected term of the options. Expected dividend yield is zero based on the fact that the Company has never paid cash dividends and does not expect to pay any cash dividends in the foreseeable future.

The following table summarizes assumptions used to compute the fair value of options granted:

	September 30, 2025			September 30, 2024
Stock price		$14-5,990			$146 - 305
Exercise price		$15-5,990			$146 - 2,500
Expected volatility		110.95	%		61.00 - 62.12%
Expected term (in years)		10			5.61 - 6.08
Risk-free interest rate		4.45	%		4.20 - 4.45%

A summary of stock option activity under the Plan is as follows:

Summary of Stock Option Activity

	Shares Underlying Options			Weighted Average Exercise Price		Weighted Average Remaining Contractual Term (in years)		Intrinsic Value
Outstanding at December 31, 2024		2,566		$	1,618.30		8.52	$	—
Granted		10,086			210.45		9.12		—
Expired		(17	)		176.44		—		—
Forfeited		(43	)		292.63		—		—
Outstanding at September 30, 2025		12,592		$	347.85		8.89		—
Exercisable at September 30, 2025		1,312		$	1,668.77		6.82	$	—

In connection with issuances under the Plan, the Company recorded stock-based compensation expense related to stock options of $79,488 and $182,496, which is included in general and administrative expense for the nine months ended September 30, 2025 and 2024, respectively. The weighted-average grant-date fair value per option granted during the nine months ended September 30, 2025 and 2024 was $12 and $85, respectively. As of September 30, 2025 and 2024, $261,467 and $591,887 of unrecognized compensation expense related to non-vested awards is expected to be recognized over the weighted average period of 9.13 and 3.55 years, respectively. The aggregate intrinsic value is calculated as the difference between the fair value of the Company’s stock price and the exercise price of the options.

RSUs

During the year ended December 31, 2024, the Company began issuing RSUs to employees and to non-employee directors. Each RSU entitles the recipient to one share of Class A Common Stock upon vesting. The Company measures the fair value of RSUs using the stock price on the date of grant. Stock-based compensation expense for employee-granted RSUs is recorded ratably over their vesting period of (a) four years - 25% of the RSUs will vest on each anniversary, or (b) one year - 25% will vest quarterly, or (c) one year – 100% will vest on the first anniversary of the vesting commencement date until the RSU is fully vested. Stock-based compensation expense for non-employee director-granted RSUs is recorded ratably over their vesting period which is the earlier to occur of the one (1) year anniversary of the respective grant date, or the next annual meeting of stockholders following the respective grant date.

A summary of the activity with respect to, and status of, RSUs during the nine months ended September 30, 2025 is presented below:

	Units			Weighted Average Grant Date Fair Value
Outstanding at December 31, 2024		34,078		$	17.40
Granted		520,529			7.03
Exercised		(125,427	)		11.91
Forfeited		(14,751	)		8.49
Outstanding at September 30, 2025		414,429		$	7.45

For the nine months ended September 30, 2025 and September 30, 2024, the Company recorded stock-based compensation expense related to RSUs of $1,677,611 and $313,841, respectively, which is included in general and administrative expense. As of September 30, 2025 and 2024, unrecognized compensation cost related to the grant of RSUs was $2,342,212 and $158,032, respectively. Unvested outstanding RSUs as of September 30, 2025 and 2024 had a weighted average remaining vesting period of 2.25 and 1.2 years, respectively.

19. Stock-Based Compensation

During 2023, the Company adopted the 2023 Employee Stock Purchase Plan (the “Purchase Plan”). The Purchase Plan permits eligible employees of the Company and certain designated companies as determined by the Board of Directors, to purchase shares of the Company’s Common Stock. The aggregate number of shares of common stock that may be purchased pursuant to the Purchase Plan is equal to 2% of the fully diluted common stock determined at the Close of the Merger Agreement, determined to be 1,144. In addition, the aggregate number of shares of common stock that remain available to be awarded under the Purchase Plan, will automatically increase on January 1 of each year for a period of 10 years commencing on January 1, 2024 and ending on January 1, 2033, in an amount equal to the lesser of one percent (1%) of the total number of shares of the fully diluted common stock determined as of December 31 of the preceding year, or a number of shares of common stock equal to two hundred percent (200%) of the initial share reserve of 1,144. As of December 31, 2024 and 2023, 1,156 and 1,144 shares of common stock remain available to be purchased under the Purchase Plan, respectively.

During 2023, the Company adopted the 2023 Equity Incentive Plan (the “Plan”). The Plan permits the granting of incentive stock options, nonstatutory stock options, SARs, restricted stock awards, RSU awards, performance awards, and other awards. to employees, directors, and consultants. The aggregate number of shares of common stock that may be issued will not exceed approximately 12.5% of the fully diluted common stock determined at the Close of the Merger, determined to be 7,152. In addition, the aggregate number of shares of common stock that remain available to be awarded under the Plan, will automatically increase on January 1 of each year for a period of ten years commencing on January 1, 2024 and ending on January 1, 2033, in an amount equal to 5% of the total number of shares of the fully diluted common stock determined as of the day prior to such increase. The aggregate maximum number of shares of common stock that may be issued pursuant to the exercise of incentive stock options is approximately three times the total number of shares of common stock initially reserved for issuance, which were 7,152. As of December 31, 2024 and 2023, 233 and 7,152 stock options remain available to be awarded under the Plan, respectively.

The following table summarizes assumptions used to compute the fair value of options granted:

	December 31, 2024	December 31, 2023
Stock price	$150.00 - 2,930.00	$4,190.00 - 5,990.00
Exercise price	$58.50 - 2,500.00	$4,190.00 - 5,990.00
Expected volatility	61.00 - 69.57%	80.00 - 110.95%
Expected term (in years)	5.61 - 6.08	5.00 - 6.08
Risk-free interest rate	3.71 - 4.45%	3.46 - 4.31%

A summary of stock option activity under the Plan is as follows:

Summary of Stock Option Activity

	Shares Underlying Options			Weighted Average Exercise Price		Weighted Average Remaining Contractual Term (in years)		Intrinsic Value
Outstanding at December 31, 2022		635		$	1,052.40		7.95	$	108,253
Granted		1,738			4,964.90
Exercised		(36	)		1,094.60				4,480
Expired		(13	)		5,990.00
Forfeited		(823	)		5,785.60
Outstanding at December 31, 2023		1,501		$	2,914.40		8.29	$	109,821
Granted		2,845			1,433.40
Exercised		—			—
Expired		(200	)		3,092.40
Forfeited		(1,580	)		2,345.70
Outstanding at December 31, 2024		2,566		$	1,618.30		8.52	$	—
Exercisable at December 31, 2024		656		$	1,596.50		6.37	$	—

In connection with issuances under the Plan, the Company recorded stock-based compensation expense of $131,041 and $1,245,796, which is included in general and administrative expense for the years ended December 31, 2024 and 2023, respectively. The weighted-average grant-date fair value per option granted during the years ended December 31, 2024 and 2023 was $7.15 and $243.00, respectively. As of December 31, 2024 and 2023, $212,936 and $2,594,571 of unrecognized compensation expense related to non-vested awards is expected to be recognized over the weighted average period of 9.25 and 2.73 years, respectively. The aggregate intrinsic value is calculated as the difference between the fair value of the Company’s stock price and the exercise price of the options.

RSUs

During the year ended December 31, 2024, the Company began issuing RSUs to employees and to non-employee directors. Each RSU entitles the recipient to one share of Class A Common Stock upon vesting. The Company measures the fair value of RSUs using the stock price on the date of grant. Stock-based compensation expense for employee-granted RSUs is recorded ratably over their vesting period of four years. 25% of the RSUs will vest on each anniversary of the vesting commencement date until the RSU is fully vested. Stock-based compensation expense for non-employee director-granted RSUs is recorded ratably over their vesting period which is the earlier to occur of the one (1) year anniversary of the respective grant date, or the next annual meeting of stockholders following the respective grant date.

A summary of the activity with respect to, and status of, RSUs during the year ended December 31, 2024 is presented below:

	Units			Weighted Average Grant Date Fair Value
Outstanding at December 31, 2023		—		$	—
Granted		42,504			26.50
Exercised		(8,179	)		58.60
Forfeited		(247	)		218.40
Outstanding at December 31, 2024		34,078		$	17.40

For the year ended December 31, 2024, the Company recorded stock-based compensation expense of $1,034,639 which is included in general and administrative expense for the year ended December 31, 2024. As of December 31, 2024, unrecognized compensation cost related to the grant of RSUs was $37,150. Unvested outstanding RSUs as of December 31, 2024 had a weighted average remaining vesting period of 3.37 years.

Schedule of Supplemental Balance Sheet Information Related to Leases (Details) - USD ($)	Sep. 30, 2025	Dec. 31, 2024	Dec. 31, 2023
Commitments and Contingencies Disclosure [Abstract]
Operating lease right-of-use assets	$ 55,174	$ 72,565	$ 134,013
Operating lease liability, current	25,046	22,731	234,043
Operating lease liability, non-current	30,919	49,974
Total operating lease liabilities	$ 55,965	$ 72,705	$ 234,043
Weighted-average remaining lease term:
Operating leases (in years)	2 years 29 days	2 years 9 months 29 days	9 months 3 days
Weighted-average discount rate:
Operating leases	9.40%	9.40%	6.76%

Reverse Merger Capitalization with 7GC & Co. Holdings Inc. (Details Narrative)	Dec. 14, 2023 USD ($) $ / shares shares	Sep. 30, 2025 $ / shares shares	Dec. 31, 2024 $ / shares shares	Dec. 31, 2023 $ / shares shares
Business Combination [Line Items]
Common stock par value \| $ / shares		$ 0.0001	$ 0.0001	$ 0.0001
Common stock, shares authorized	350,000,000	275,000,000	275,000,000	275,000,000
Preferred stock, shares authorized	75,000,000	75,000,000	75,000,000	75,000,000
Preferred stock, par value \| $ / shares	$ 0.0001	$ 0.0001	$ 0.0001	$ 0.0001
Common stock, shares outstanding		5,205,098	819,516	258,529
Preferred stock, shares outstanding		1	1	0
Common Class A [Member]
Business Combination [Line Items]
Common stock par value \| $ / shares	$ 0.0001
Number of shares held by security holders	6,415
Redemption price per share \| $ / shares	$ 5,380.00
Aggregate redemption amount \| $	$ 34,524,065
Common stock, shares authorized	250,000,000	250,000,000	250,000,000	250,000,000
Common stock, shares outstanding	819,516	4,973,984	588,402	27,416
Preferred stock, shares outstanding	1
Common Class B [Member]
Business Combination [Line Items]
Common stock, shares authorized	25,000,000	25,000,000	25,000,000	25,000,000
Common stock, shares outstanding		231,114	231,114	231,113
Common Stock [Member]
Business Combination [Line Items]
Common stock, shares outstanding		4,973,984	819,516
Banzai International Inc [Member]
Business Combination [Line Items]
Exchange ratio	0.6147
Aggregate consideration payable to security holders \| $	$ 100,000,000
Banzai International Inc [Member] \| Common Class A [Member]
Business Combination [Line Items]
Common stock par value \| $ / shares	$ 0.0001
Banzai International Inc [Member] \| Common Stock [Member]
Business Combination [Line Items]
Common stock par value \| $ / shares	$ 0.0001

Schedule of Temporary Differences that Give Rise to Deferred Tax Assets and Liabilities (Details) - USD ($)	Dec. 31, 2024	Dec. 31, 2023
Simple Agreements For Future Equity
Net operating loss carryforwards	$ 12,347,734	$ 6,368,669
Contribution carryforwards	23,718	24,626
Tax credits	91,889
Stock-based compensation	157,165	155,404
Accrual to cash adjustment		1,299
Starup costs & other intangibles	1,700,257	1,816,143
Acquired intangibles	(870,569)
Lease Liabilities	16,339	52,805
Right of use assets	(16,308)	(30,236)
Accrued expenses	651,519
Capitalized R&D costs (Sec. 174)	1,930,337	798,802
Other	8,182	(3,363)
Deferred tax assets	16,040,263	9,184,149
Valuation allowance	(16,040,263)	(9,184,149)
Deferred tax assets, net of allowance

Schedule of Convertible Notes (Details) - USD ($)	Sep. 30, 2025	Dec. 31, 2024	Dec. 31, 2023
2024 CPBF Convertible Note [Member]
Defined Benefit Plan Disclosure [Line Items]
Face value of the CP BF convertible notes	$ 8,758,775	$ 8,758,775
Carrying value of the convertible notes	8,767,150	8,769,841
Carrying value of the CP BF term note extinguished	1,320,508	369,459
Carrying value of the CP BF term note	8,375	11,066
Accrued interest	8,767,150	8,769,841
Prepayments made	(3,123,992)	(283,315)
Conversions	(216,284)	(216,284)
Total CP BF term note and accrued interest	6,747,383	8,639,701
Debt discount, net	$ (8,758,775)	(8,758,775)
Loan agreement with cpbf Lending Llc [Member]
Defined Benefit Plan Disclosure [Line Items]
Face value of the CP BF convertible notes		1,821,345	$ 50,961
Carrying value of the convertible notes		1,779,362	853,451
Carrying value of the CP BF term note extinguished		914,479	(7,302,490)
Carrying value of the CP BF term note		(41,983)	6,449,039
Accrued interest		1,779,362	853,451
Total CP BF term note and accrued interest		2,693,841
Debt discount, net		(1,821,345)	(50,961)
Face value of the CP BF term note		6,500,000
Debt discount, net		(129,586)
Carrying value of the CP BF term note		6,370,414
Accrued interest		289,373
Total CP BF term note and accrued interest		$ 6,659,787
Related Party [Member]
Defined Benefit Plan Disclosure [Line Items]
Face value of the CP BF convertible notes			6,783,538
Debt discount, net			(131,867)
Carrying value of the convertible notes			6,651,671
Carrying value of the CP BF term note extinguished			619,697
Conversion of convertible notes			(7,271,368)
Total convertible notes and accrued interest
Accrued interest			6,651,671
Debt discount, net			(6,783,538)
Nonrelated Party [Member]
Defined Benefit Plan Disclosure [Line Items]
Face value of the CP BF convertible notes			3,196,206
Debt discount, net			(83,688)
Carrying value of the convertible notes			3,112,518
Carrying value of the CP BF term note extinguished			233,714
Conversion of convertible notes			(3,346,232)
Total convertible notes and accrued interest
Accrued interest			3,112,518
Debt discount, net			$ (3,196,206)

Schedule of Pro Forma Financial Information (Details) - USD ($)	9 Months Ended		12 Months Ended
	Sep. 30, 2025	Sep. 30, 2024	Dec. 31, 2024	Dec. 31, 2023
Vidello [Member]
Business Combination [Line Items]
Revenue	$ 9,581,008	$ 8,707,071
Cost of revenue	1,870,380	1,741,544
Operating expenses	21,921,778	14,947,197
Total other expenses (income), net	3,169,640	14,106,361
Loss before income taxes attributable to common stockholders	$ (17,380,790)	$ (22,088,031)
Open Reel [Member]
Business Combination [Line Items]
Revenue			$ 10,604,538	$ 12,081,328
Cost of revenue			2,254,010	2,519,147
Operating expenses			21,778,659	20,544,964
Total other expenses (income), net			18,061,763	4,662,025
Loss before income taxes attributable to common stockholders			$ (31,489,894)	$ (15,644,808)

- Definition

Line items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table.

+ References

Reference 1: http://www.xbrl.org/2003/role/disclosureRef
-Topic 350
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 4
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482573/350-20-50-4

Reference 2: http://www.xbrl.org/2003/role/exampleRef
-Topic 805
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 8
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479328/805-10-50-8

Reference 3: http://www.xbrl.org/2003/role/exampleRef
-Topic 805
-SubTopic 10
-Name Accounting Standards Codification
-Section 55
-Paragraph 47
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479303/805-10-55-47

Reference 4: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 5
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479907/805-20-50-5

Reference 5: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 30
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Subparagraph (f)(1)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479581/805-30-50-1

Reference 6: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Subparagraph (d)(1)(i)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479907/805-20-50-1

Reference 7: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Subparagraph (d)(1)(ii)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479907/805-20-50-1

Reference 8: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 30
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Subparagraph (b)(3)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479581/805-30-50-1

Reference 9: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 30
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Subparagraph (b)(1)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479581/805-30-50-1

Reference 10: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 805
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Subparagraph (d)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479907/805-20-50-1

Reference 11: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (d)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479328/805-10-50-2

Reference 12: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479328/805-10-50-2

Reference 13: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479907/805-20-50-2

Reference 14: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (c)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479328/805-10-50-2

Reference 15: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 30
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479581/805-30-50-2

Reference 16: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 30
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479581/805-30-50-1

Reference 17: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 30
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Subparagraph (f)(2)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479581/805-30-50-1

Reference 18: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Subparagraph (e)(1)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479907/805-20-50-1

Reference 19: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 3
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479328/805-10-50-3

Reference 20: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 4A
-Subparagraph (c)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479907/805-20-50-4A

Reference 21: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 4
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479907/805-20-50-4

Reference 22: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 805
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Subparagraph (b)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479907/805-20-50-1

Reference 23: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Subparagraph (b)(1)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479907/805-20-50-1

Reference 24: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Subparagraph (b)(3)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479907/805-20-50-1

Reference 25: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 4A
-Subparagraph (b)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479907/805-20-50-4A

Reference 26: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Subparagraph (a)(3)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479907/805-20-50-1

Reference 27: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Subparagraph (a)(2)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479907/805-20-50-1

Reference 28: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 4A
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479907/805-20-50-4A

Reference 29: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 30
-Name Accounting Standards Codification
-Section 50
-Paragraph 4
-Subparagraph (b)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479581/805-30-50-4

Reference 30: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 30
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Subparagraph (b)(4)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479581/805-30-50-1

Reference 31: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 30
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Subparagraph (b)(2)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479581/805-30-50-1

Reference 32: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 30
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Subparagraph (b)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479581/805-30-50-1

Reference 33: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Subparagraph (e)(2)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479907/805-20-50-1

Reference 34: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Subparagraph (c)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479907/805-20-50-1

Reference 35: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Subparagraph (b)(2)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479907/805-20-50-1

Reference 36: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Subparagraph (a)(1)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479907/805-20-50-1

Reference 37: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 805
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (g)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479328/805-10-50-2

Reference 38: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (g)(4)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479328/805-10-50-2

Reference 39: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (g)(3)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479328/805-10-50-2

Reference 40: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (g)(2)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479328/805-10-50-2

Reference 41: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (g)(1)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479328/805-10-50-2

Reference 42: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (b)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479328/805-10-50-2

+ Details

Debt (Tables)

9 Months Ended

12 Months Ended

Sep. 30, 2025

Dec. 31, 2024

Debt Instrument [Line Items]

Schedule of Convertible Notes

The following table presents the 2024 CP BF Convertible Note as of September 30, 2025:

Schedule of 2024 CP BF Convertible Note


Face value of the CP BF convertible notes	$	8,758,775
Debt premium, net		8,375
Carrying value of the CP BF convertible notes		8,767,150
Accrued interest		1,320,508
Prepayments made		(3,123,992	)
Conversions		(216,284	)
Total CP BF convertible notes and accrued interest	$	6,747,383

The following table presents the 2024 CP BF Convertible Note as of December 31, 2024:


Face value of the CP BF convertible notes	$	8,758,775
Debt premium, net		11,066
Carrying value of the CP BF convertible notes		8,769,841
Accrued interest		369,459
Prepayments made		(283,315	)
Conversions		(216,284	)
Total CP BF convertible notes and accrued interest	$	8,639,701

The following table presents the Related Party and Third Party Convertible Notes, respectively, as of December 31, 2023:

Schedule of Convertible Notes

	Related Party			Third Party
Face value of the convertible notes	$	6,783,538		$	3,196,206
Debt discount, net		(131,867	)		(83,688	)
Carrying value of the convertible notes		6,651,671			3,112,518
Accrued interest		619,697			233,714
Conversion of convertible notes		(7,271,368	)		(3,346,232	)
Total convertible notes and accrued interest	$	—		$	—

The following table presents the 2024 CP BF Convertible Note as of December 31, 2024:


Face value of the CP BF convertible notes	$	8,758,775
Debt premium, net		11,066
Carrying value of the CP BF convertible notes		8,769,841
Accrued interest		369,459
Prepayments made		(283,315	)
Conversions		(216,284	)
Total CP BF convertible notes and accrued interest	$	8,639,701

The following table presents the Old CP BF convertible notes as of December 31, 2024:

Face value of the CP BF convertible notes	$	1,821,345
Debt discount, net		(17,370	)
Carrying value of the CP BF convertible notes		1,803,975
Accrued interest		1,240,297
Carrying value of the CP BF term note extinguished		(3,044,272	)
Total CP BF convertible notes and accrued interest	$	—

The following table presents the Old CP BF convertible notes as of December 31, 2023:


Face value of the CP BF convertible notes	$	1,821,345
Debt discount, net		(41,983	)
Carrying value of the CP BF convertible notes		1,779,362
Accrued interest		914,479
Total CP BF convertible notes and accrued interest	$	2,693,841

The following table presents the Old CP BF term note as of December 31, 2024:


Face value of the CP BF term note	$	6,500,000
Debt discount, net		(50,961	)
Carrying value of the CP BF term note		6,449,039
Accrued interest		853,451
Carrying value of the CP BF term note extinguished		(7,302,490	)
Total CP BF term note and accrued interest	$	—

The following table presents the Old CP BF term note as of December 31, 2023:


Face value of the CP BF term note	$	6,500,000
Debt discount, net		(129,586	)
Carrying value of the CP BF term note		6,370,414
Accrued interest		289,373
Total CP BF term note and accrued interest	$	6,659,787

Agile Term Notes [Member]

Debt Instrument [Line Items]

Summary of Notes

The following presents the Agile Notes as of September 30, 2025:

Schedule of Notes

	Fair Value
Balance at December 31, 2024		3,143,000
Issuance of Agile term notes		4,000,000
Loss on restructuring		1,769,895
Repayments in cash		(3,540,800	)
Change in fair value		165,905
Balance at March 31, 2025		5,538,000
Issuance of Agile term notes		262,500
Loss on issuance		110,500
Repayments in cash		(1,929,885	)
Change in fair value		149,885
Balance at June 30, 2025		4,131,000
Beginning balance		4,131,000
Repayments in cash		(1,724,250	)
Change in fair value		75,250
Balance at September 30, 2025	$	2,482,000
Ending balance	$	2,482,000

Outstanding principal balance as of September 30, 2025	$	2,108,014
Accrued interest as of September 30, 2025	$	1,499,649

The following presents the Agile Notes as of December 31, 2024:

Summary of Agile Notes

	Fair Value
Balance at December 31, 2023	$	—
Issuance of Agile term notes		3,450,000
Loss on debt issuance		390,000
Loss on restructuring		1,071,563
Repayments in cash		(1,857,151	)
Change in fair value		88,588
Balance at December 31, 2024	$	3,143,000

Outstanding principal balance as of December 31, 2024	$	2,269,695
Accrued interest as of December 31, 2024	$	100,095

Diagonal Convertible Notes [Member]

Debt Instrument [Line Items]

Summary of Notes

The following table presents the 1800 Diagonal Notes as of September 30, 2025:

Schedule of 1800 Diagonal Notes

	Fair Value
Balance at December 31, 2024	$	432,000
Issuance of 1800 Diagonal convertible notes		124,200
Loss on debt issuance		21,800
Repayments in cash		(145,286	)
Change in fair value		(21,714	)
Balance at March 31, 2025		411,000
Issuance of 1800 Diagonal convertible notes		393,300
Loss on debt issuance		58,700
Repayments in cash		(316,719	)
Change in fair value		(16,281	)
Balance at June 30, 2025		530,000
Beginning Balance		530,000
Issuance of 1800 Diagonal convertible notes		447,350
Loss on debt issuance		65,650
Repayments in cash		(65,589	)
Change in fair value		4,190
Conversions		(156,600	)
Balance at September 30, 2025	$	825,000
Ending Balance	$	825,000

Outstanding principal balance as of September 30, 2025	$	732,684
Accrued interest as of September 30, 2025	$	71,505

The following table presents the 1800 Diagonal Notes as of December 31, 2024:

Summary of Notes

	Fair Value
Balance at December 31, 2023	$	—
Issuance of 1800 Diagonal convertible notes		432,400
Loss on debt issuance		92,208
Repayments in cash		(82,432	)
Change in fair value		(10,176	)
Balance at December 31, 2024	$	432,000

Outstanding principal balance as of December 31, 2024	$	370,886
Accrued interest as of December 31, 2024	$	15,935

Private Placement Offering 3 LLP [Member]

Debt Instrument [Line Items]

Summary of Notes

The following table presents the Private Placement Convertible Notes as of September 30, 2025:

	Fair Value
Balance at December 31, 2024	$	—
Balance at March 31, 2025		—
Issuance of Private Placement Convertible Notes		2,200,000
Loss on debt issuance		476,000
Balance at June 30, 2025		2,676,000
Beginning Balance		2,676,000
Issuance of Private Placement Convertible Notes		2,000,000
Loss on debt issuance		1,083,000
Repayments in cash	$	(1,291,516	)
Change in fair value	$	(514,338	)
Conversions	$	(1,649,146	)
Balance at September 30, 2025	$	2,304,000
Ending Balance	$	2,304,000

Outstanding principal balance as of September 30, 2025	$	2,750,853
Accrued interest as of September 30, 2025	$	1,193,231

- Definition

Line items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table.

+ References

Reference 1: http://www.xbrl.org/2003/role/disclosureRef
-Topic 815
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 8A
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480434/815-10-50-8A

Reference 2: http://www.xbrl.org/2003/role/disclosureRef
-Topic 942
-SubTopic 235
-Name Accounting Standards Codification
-Section S99
-Paragraph 2
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147477314/942-235-S99-2

Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 235
-SubTopic 10
-Name Accounting Standards Codification
-Section S50
-Paragraph 1
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480738/235-10-S50-1

Reference 4: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 235
-SubTopic 10
-Name Accounting Standards Codification
-Section S50
-Paragraph 4
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480738/235-10-S50-4

Reference 5: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 235
-SubTopic 10
-Name Accounting Standards Codification
-Section S99
-Paragraph 3
-Subparagraph (SX 210.12-04(a))
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480678/235-10-S99-3

Reference 6: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 235
-SubTopic 10
-Name Accounting Standards Codification
-Section S99
-Paragraph 1
-Subparagraph (SX 210.4-08(f))
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480678/235-10-S99-1

Reference 7: http://www.xbrl.org/2003/role/exampleRef
-Topic 835
-SubTopic 30
-Name Accounting Standards Codification
-Section 55
-Paragraph 8
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482949/835-30-55-8

Reference 8: http://www.xbrl.org/2003/role/disclosureRef
-Topic 470
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 1B
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481139/470-20-50-1B

Reference 9: http://www.xbrl.org/2003/role/exampleRef
-Topic 470
-SubTopic 20
-Name Accounting Standards Codification
-Section 55
-Paragraph 69B
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481568/470-20-55-69B

Reference 10: http://www.xbrl.org/2003/role/exampleRef
-Topic 470
-SubTopic 20
-Name Accounting Standards Codification
-Section 55
-Paragraph 69C
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481568/470-20-55-69C

Reference 11: http://www.xbrl.org/2003/role/exampleRef
-Topic 470
-SubTopic 20
-Name Accounting Standards Codification
-Section 55
-Paragraph 69E
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481568/470-20-55-69E

Reference 12: http://www.xbrl.org/2003/role/exampleRef
-Topic 470
-SubTopic 20
-Name Accounting Standards Codification
-Section 55
-Paragraph 69F
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481568/470-20-55-69F

Reference 13: http://www.xbrl.org/2003/role/disclosureRef
-Topic 470
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 1B
-Subparagraph (b)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481139/470-20-50-1B

Reference 14: http://www.xbrl.org/2003/role/disclosureRef
-Topic 470
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 1B
-Subparagraph (c)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481139/470-20-50-1B

Reference 15: http://www.xbrl.org/2003/role/exampleRef
-Topic 470
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 1B
-Subparagraph (d)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481139/470-20-50-1B

Reference 16: http://www.xbrl.org/2003/role/disclosureRef
-Topic 470
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 1B
-Subparagraph (e)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481139/470-20-50-1B

Reference 17: http://www.xbrl.org/2003/role/disclosureRef
-Topic 470
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 1B
-Subparagraph (f)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481139/470-20-50-1B

Reference 18: http://www.xbrl.org/2003/role/disclosureRef
-Topic 470
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 1B
-Subparagraph (h)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481139/470-20-50-1B

Reference 19: http://www.xbrl.org/2003/role/disclosureRef
-Topic 470
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 1D
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481139/470-20-50-1D

Reference 20: http://www.xbrl.org/2003/role/disclosureRef
-Topic 470
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 1D
-Subparagraph (b)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481139/470-20-50-1D

Reference 21: http://www.xbrl.org/2003/role/disclosureRef
-Topic 470
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 1D
-Subparagraph (c)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481139/470-20-50-1D

Reference 22: http://www.xbrl.org/2003/role/disclosureRef
-Topic 470
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 1E
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481139/470-20-50-1E

Reference 23: http://www.xbrl.org/2003/role/disclosureRef
-Topic 470
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 1E
-Subparagraph (c)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481139/470-20-50-1E

Reference 24: http://www.xbrl.org/2003/role/disclosureRef
-Topic 470
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 1E
-Subparagraph (d)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481139/470-20-50-1E

Reference 25: http://www.xbrl.org/2003/role/disclosureRef
-Topic 470
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 1F
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481139/470-20-50-1F

Reference 26: http://www.xbrl.org/2003/role/disclosureRef
-Topic 470
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 1F
-Subparagraph (b)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481139/470-20-50-1F

Reference 27: http://www.xbrl.org/2003/role/disclosureRef
-Topic 470
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 1F
-Subparagraph (b)(1)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481139/470-20-50-1F

Reference 28: http://www.xbrl.org/2003/role/disclosureRef
-Topic 470
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 1F
-Subparagraph (b)(2)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481139/470-20-50-1F

Reference 29: http://www.xbrl.org/2003/role/disclosureRef
-Topic 470
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 1I
-Subparagraph (c)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481139/470-20-50-1I

Reference 30: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 835
-SubTopic 30
-Name Accounting Standards Codification
-Section 45
-Paragraph 2
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482925/835-30-45-2

Reference 31: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 835
-SubTopic 30
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482900/835-30-50-1

+ Details

- Definition

Tabular disclosure of long-debt instruments or arrangements, including identification, terms, features, collateral requirements and other information necessary to a fair presentation. These are debt arrangements that originally required repayment more than twelve months after issuance or greater than the normal operating cycle of the entity, if longer.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Section S99
-Paragraph 1
-Subparagraph (SX 210.5-02(22))
-SubTopic 10
-Topic 210
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1

Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 942
-SubTopic 235
-Name Accounting Standards Codification
-Section S99
-Paragraph 2
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147477314/942-235-S99-2

Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 235
-SubTopic 10
-Name Accounting Standards Codification
-Section S50
-Paragraph 4
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480738/235-10-S50-4

Reference 4: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 235
-SubTopic 10
-Name Accounting Standards Codification
-Section S99
-Paragraph 3
-Subparagraph (SX 210.12-04(a))
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480678/235-10-S99-3

Reference 5: http://www.xbrl.org/2003/role/exampleRef
-Topic 470
-SubTopic 20
-Name Accounting Standards Codification
-Section 55
-Paragraph 69B
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481568/470-20-55-69B

Reference 6: http://www.xbrl.org/2003/role/exampleRef
-Topic 470
-SubTopic 20
-Name Accounting Standards Codification
-Section 55
-Paragraph 69E
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481568/470-20-55-69E

Reference 7: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 835
-SubTopic 30
-Name Accounting Standards Codification
-Section 45
-Paragraph 2
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482925/835-30-45-2

Reference 8: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Topic 505
-SubTopic 10
-Section 50
-Paragraph 3
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481112/505-10-50-3

Reference 9: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Topic 942
-SubTopic 470
-Section 50
-Paragraph 3
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147477734/942-470-50-3

Reference 10: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Topic 505
-SubTopic 10
-Section 50
-Paragraph 8
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481112/505-10-50-8

Reference 11: http://fasb.org/us-gaap/role/ref/legacyRef
-Topic 505
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 6
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481112/505-10-50-6

Reference 12: http://fasb.org/us-gaap/role/ref/legacyRef
-Topic 505
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 7
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481112/505-10-50-7

+ Details

Summary of Changes In Fair Value of Yorkville Convertible Note (Details) - USD ($)	9 Months Ended		12 Months Ended
	Sep. 30, 2025	Sep. 30, 2024	Dec. 31, 2024	Dec. 31, 2023
Fair Value, off-Balance-Sheet Risks, Disclosure Information [Line Items]
Loss on debt issuance			$ 653,208
Repayment in cash of Yorkville convertible notes	$ (3,640,000)	$ (750,000)	(750,000)
Fair Value, Inputs, Level 3 [Member]
Fair Value, off-Balance-Sheet Risks, Disclosure Information [Line Items]
Balance at December 31, 2024		1,766,000	1,766,000
Balance at September 30, 2025				1,766,000
Fair Value, Inputs, Level 3 [Member] \| Convertible Debt [Member]
Fair Value, off-Balance-Sheet Risks, Disclosure Information [Line Items]
Balance at December 31, 2024		$ 1,766,000	1,766,000
Issuance of Yorkville convertible note	4,950,000		2,250,000
Loss on debt issuance	444,000		171,000
Repayment in cash of Yorkville convertible notes	(3,640,000)		(750,000)
Change in fair value	249,000		693,000
Balance at September 30, 2025	$ 2,003,000			$ 1,766,000

Condensed Consolidated Statements of Stockholders' Equity (Deficit) - USD ($)	Preferred Stock [Member] Series FE Preferred Stock [Member]	Preferred Stock [Member] Series FE Preferred Stock [Member] Reverse Stock Split [Member]	Common Stock [Member]	Common Stock [Member] 1800 Diagonal Lending LLC [Member]	Common Stock [Member] 3i, LP [Member]	Common Stock [Member] Related Party [Member]	Common Stock [Member] Yorkville [Member]	Common Stock [Member] Gem [Member]	Common Stock [Member] Nonrelated Party [Member]	Common Stock [Member] Private Placement [Member]	Common Stock [Member] Reverse Stock Split [Member]	Additional Paid-in Capital [Member]	Additional Paid-in Capital [Member] 1800 Diagonal Lending LLC [Member]	Additional Paid-in Capital [Member] 3i, LP [Member]	Additional Paid-in Capital [Member] Related Party [Member]	Additional Paid-in Capital [Member] Yorkville [Member]	Additional Paid-in Capital [Member] Gem [Member]	Additional Paid-in Capital [Member] Nonrelated Party [Member]	Additional Paid-in Capital [Member] Reverse Stock Split [Member]	Additional Paid-in Capital [Member] Reverse Stock Split [Member] Yorkville [Member]	AOCI Attributable to Parent [Member]	Retained Earnings [Member]	Retained Earnings [Member] Reverse Stock Split [Member]	Total	1800 Diagonal Lending LLC [Member]	3i, LP [Member]	Related Party [Member]	Yorkville [Member]	Gem [Member]	Nonrelated Party [Member]	Reverse Stock Split [Member]	Reverse Stock Split [Member] Yorkville [Member]
Balance at Dec. 31, 2022			$ 24									$ 8,245,980										$ (32,360,062)		$ (24,114,058)
Balance, shares at Dec. 31, 2022			239,382
Shares issued to Hudson for consulting fee
Exercise of RSUs to Board of Director members												30,761												$ 30,761
Exercise of RSUs to Board of Director members, shares			35																					36
Stock-based compensation												1,245,796												$ 1,245,796
Net loss																						(14,406,262)		(14,406,262)
Conversion of convertible notes - related party															$ 7,271,368			$ 3,346,232									$ 7,271,368			$ 3,346,232
Conversion of convertible notes - related party, shares						2,293			1,060
Shares issued to Yorkville for aggregate commitment fee																$ 3,288,000												$ 3,288,000
Shares issued to Yorkville for aggregate commitment fee, shares						600
Premium issued as part of CP BF debt modification
Shares issued to J.V.B for payment of outstanding debt
Reverse recapitalization (Note 4)			$ 2									(17,858,561)												(17,858,559)
Reverse recapitalization (Note 4), shares			11,744
Conversion of simple agreement for future equity - related party															6,049,766			$ 456,234									6,049,766			456,234
Conversion of simple agreement for future equity-related party, shares						1,104			83
Modification of convertible notes payable - related party															$ 9,909									9,909			$ 9,909
Shares issued under share transfer agreement - related party															2,498,965												2,498,965
Issuance of Cantor fee shares
Issuance of Cantor fee shares, shares			2,228
Excise tax												305,719												305,719
Derecognition of Cantor fee
Shares issued to Perkins Coie LLP for payment of outstanding debt
Balance at Dec. 31, 2023			$ 26								$ 26	14,890,169							$ 14,890,169			(46,766,324)	$ (46,766,324)	(31,876,129)							$ (31,876,129)
Balance, shares at Dec. 31, 2023			258,530								258,529
Stock-based compensation												42,827												42,827
Net loss																						(4,290,132)		(4,290,132)
Shares issued to GEM																	$ 100,000												$ 100,000
Shares issued to GEM, shares								279
Conversion of convertible notes - related party															$ 2,540,091	1,667,000											$ 2,540,091	1,667,000
Conversion of convertible notes - related party, shares						1,781	4,468
Shares issued to Yorkville for aggregate commitment fee																500,000												500,000
Shares issued to Yorkville for aggregate commitment fee, shares							1,420
Shares issued to Roth for advisory fee												278,833												278,833
Shares issued to Roth for advisory fee, shares			350
Shares issued for marketing expense												194,935												194,935
Shares issued for marketing expense, shares			307
Forfeiture of sponsor shares
Forfeiture of sponsor shares, shares			(200)
Balance at Mar. 31, 2024			$ 26									20,213,855										(51,056,456)		(30,842,575)
Balance, shares at Mar. 31, 2024			266,935
Balance at Dec. 31, 2023			$ 26								$ 26	14,890,169							14,890,169			(46,766,324)	(46,766,324)	(31,876,129)							(31,876,129)
Balance, shares at Dec. 31, 2023			258,530								258,529
Shares issued to Hudson for consulting fee
Net loss																								(23,659,387)
Shares issued to Yorkville for aggregate commitment fee																								500,000
Shares issued to J.V.B for payment of outstanding debt
Balance at Sep. 30, 2024			$ 40									47,579,705										(70,425,711)		(22,845,966)
Balance, shares at Sep. 30, 2024			430,344
Balance at Dec. 31, 2023			$ 26								$ 26	14,890,169							14,890,169			(46,766,324)	(46,766,324)	(31,876,129)							(31,876,129)
Balance, shares at Dec. 31, 2023			258,530								258,529
Issuance of shares to Yorkville under the SEPA agreement											$ 6								880,937												880,943
Issuance of shares to Yorkville under the SEPA agreement, shares			55,000
Shares issued to Hudson for consulting fee																			166,501					$ 166,501							166,501
Shares issued to Hudson for consulting fee, shares			4,500
Exercise of RSUs to Board of Director members											1								(1)
Exercise of RSUs to Board of Director members, shares			7,939
Stock-based compensation																			1,165,680												1,165,680
Net loss																							(31,513,389)	$ (31,513,389)							(31,513,389)
Shares issued to GEM											2								784,941												784,943
Shares issued to GEM, shares			19,000
Conversion of convertible notes - related party																			2,540,091												2,540,091
Conversion of convertible notes - related party, shares			1,781
Shares issued to Roth for advisory fee																			578,833												578,833
Shares issued to Roth for advisory fee, shares			3,879
Shares issued for marketing expense																			334,772												334,772
Shares issued for marketing expense, shares			947
Forfeiture of sponsor shares
Forfeiture of sponsor shares, shares			(200)
Issuance of common stock and warrants, net of issuance costs											1								6,257,367												6,257,368
Issuance of common stock and warrants, net of issuance costs, shares			10,456
Shares issued for exercise of Pre-Funded warrants											2								864												866
Shares issued for exercise of Pre-Funded warrants, shares			17,322
Shares issued to Yorkville for convertible notes											5								4,129,995												4,130,000
Shares issued to Yorkville for convertible notes, shares			45,416
Shares issued to Yorkville for redemption premium																				$ 115,800												$ 115,800
Shares issued to Yorkville for redemption premium, shares			1,200
Effect of reverse stock split											2								(2)
Effect of reverse stock split, shares			18,959
Shares, warrants and pre-funded warrants issued to CP BF on modification of CP BF debt agreement											3								1,287,000												1,287,003
Shares, warrants and pre-funded warrants issued to CP BF on modification of CP BF debt agreement, shares			33,085
Premium issued as part of CP BF debt modification																			4,079,225					4,079,225							4,079,225
Issuance of warrants to CP BF, net of issuance costs																			2,763,161												2,763,161
Shares issued to MZHCI for investor relations services																			94,800												94,800
Shares issued to MZHCI for investor relations services, shares			2,400
Shares issued to J.V.B for payment of outstanding debt																			115,000					115,000							115,000
Shares issued to J.V.B for payment of outstanding debt, shares			2,908
Shares, warrants and pre-funded warrants issued to Alco on settlement of Alco promissory notes											3								8,866,617												8,866,620
Shares, warrants and pre-funded warrants issued to Alco on settlement of Alco promissory notes, shares			28,242
Conversion of simple agreement for future equity - related party
Modification of convertible notes payable - related party
Shares issued under share transfer agreement - related party
Shares issued to Yorkville for commitment fee																			500,000												500,000
Shares issued to Yorkville for commitment fee, shares			1,420
Incremental fair value of Series A and Series B warrant modification																			418,360												418,360
Deemed dividend - Series A and Series B warrant modification																			(418,360)												(418,360)
Derecognition of Cantor fee																			4,000,000					4,000,000							4,000,000
Class A Shares issued for OpenReel acquisition											9								1,526,106												1,526,115
Class A Shares issued for OpenReel acquisition, shares			93,056
Pre-Funded Warrants issued for OpenReel acquisition																			19,300,805												19,300,805
Series FE Preferred Stock issued for OpenReel acquisition
Series FE Preferred Stock issued for OpenReel acquisition, shares	1
Conversion of convertible notes - CP BF											1								216,283												216,284
Conversion of convertible notes - CP BF, shares			5,560
Shares issued to Perkins Coie LLP for payment of outstanding debt											6								919,694					919,700							919,700
Shares issued to Perkins Coie LLP for payment of outstanding debt, shares			60,000
Shares issued for exercise of pre-funded warrants - HCW PIPE											12								1,164												1,176
Shares issued for exercise of pre-funded warrants - HCW PIPE, shares			117,647
Shares issued for exercise of pre-funded warrants - CP BF											3								27												30
Shares issued for exercise of Pre-Funded warrants, shares			30,470
Balance at Dec. 31, 2024			$ 80								$ 82	75,515,831							75,515,829			(78,279,713)	(78,279,713)	(2,763,802)							(2,763,802)
Balance, shares at Dec. 31, 2024		1	819,516								819,516
Balance at Mar. 31, 2024			$ 26									20,213,855										(51,056,456)		(30,842,575)
Balance, shares at Mar. 31, 2024			266,935
Stock-based compensation												202,662												202,662
Net loss																						(3,955,328)		(3,955,328)
Shares issued to GEM												300,000												300,000
Shares issued to GEM, shares			1,811
Shares issued for marketing expense												139,837												139,837
Shares issued for marketing expense, shares			640
Issuance of common stock and warrants, net of issuance costs			$ 1									1,854,817												1,854,818
Issuance of common stock and warrants, net of issuance costs, shares			10,456
Shares issued for exercise of Pre-Funded warrants			$ 2									864												866
Shares issued for exercise of Pre-Funded warrants, shares			17,322
Shares issued to Yorkville for convertible notes												335,000												335,000
Shares issued to Yorkville for convertible notes, shares			2,018
Shares issued to Yorkville for redemption premium												115,800												115,800
Shares issued to Yorkville for redemption premium, shares			1,200
Balance at Jun. 30, 2024			$ 30									23,162,565										(55,011,784)		(31,849,189)
Balance, shares at Jun. 30, 2024			300,382
Stock-based compensation												250,848												250,848
Net loss																						(15,413,927)		(15,413,927)
Shares issued to GEM							$ 4									$ 2,127,996	$ 129,943											$ 2,128,000	$ 129,943
Shares issued to GEM, shares							38,931	1,910
Shares issued for marketing expense												300,000												300,000
Shares issued for marketing expense, shares			3,529
Effect of reverse stock split
Effect of reverse stock split, shares			18,959
Issuance of warrants, net of issuance costs												4,402,550												4,402,550
Shares, warrants and pre-funded warrants issued to CP BF on modification of CP BF debt agreement			$ 3									1,287,000												1,287,003
Shares, warrants and pre-funded warrants issued to CP BF on modification of CP BF debt agreement, shares			33,085
Premium issued as part of CP BF debt modification												4,079,225												4,079,225
Issuance of warrants to CP BF, net of issuance costs												2,763,161												2,763,161
Shares issued to MZHCI for investor relations services												94,800												94,800
Shares issued to MZHCI for investor relations services, shares			2,400
Shares issued to J.V.B for payment of outstanding debt												115,000												115,000
Shares issued to J.V.B for payment of outstanding debt, shares			2,908
Shares, warrants and pre-funded warrants issued to Alco on settlement of Alco promissory notes			$ 3									8,866,617												8,866,620
Shares, warrants and pre-funded warrants issued to Alco on settlement of Alco promissory notes, shares			28,242
Balance at Sep. 30, 2024			$ 40									47,579,705										(70,425,711)		(22,845,966)
Balance, shares at Sep. 30, 2024			430,344
Balance at Dec. 31, 2024			$ 80								$ 82	75,515,831							75,515,829			(78,279,713)	(78,279,713)	(2,763,802)							(2,763,802)
Balance, shares at Dec. 31, 2024		1	819,516								819,516
Issuance of shares to Yorkville under the SEPA agreement			$ 51									7,071,555												7,071,606
Issuance of shares to Yorkville under the SEPA agreement, shares			507,564
Shares issued to Hudson for consulting fee			$ 2									232,498												232,500
Shares issued to Hudson for consulting fee, shares			15,000
Shares issued for payment to Verista												49,800												49,800
Shares issued for payment to Verista, shares			3,000
Exercise of RSUs to Board of Director members			$ 3									(3)
Exercise of RSUs to Board of Director members, shares			33,777
Shares issued for Vidello acquisition			$ 9									1,661,668												1,661,677
Shares issued for Vidello acquisition, shares			89,820
Stock-based compensation												336,568												336,568
Net loss																						(3,643,479)		(3,643,479)
Balance at Mar. 31, 2025			$ 145									84,867,917										(81,923,192)		2,944,870
Balance, shares at Mar. 31, 2025			1,468,677
Balance at Dec. 31, 2024			$ 80								$ 82	75,515,831							$ 75,515,829			(78,279,713)	$ (78,279,713)	(2,763,802)							$ (2,763,802)
Balance, shares at Dec. 31, 2024		1	819,516								819,516
Shares issued to Hudson for consulting fee																								974,261
Net loss																								(17,460,094)
Shares issued to Yorkville for aggregate commitment fee
Shares issued to J.V.B for payment of outstanding debt																								396,110
Balance at Sep. 30, 2025			$ 517									101,260,898									(81,371)	(95,739,807)		5,440,237
Balance, shares at Sep. 30, 2025			5,205,098
Balance at Mar. 31, 2025			$ 145									84,867,917										(81,923,192)		2,944,870
Balance, shares at Mar. 31, 2025			1,468,677
Issuance of shares to Yorkville under the SEPA agreement			$ 76									6,521,071												6,521,147
Issuance of shares to Yorkville under the SEPA agreement, shares			757,117
Shares issued to Hudson for consulting fee			$ 4									399,996												400,000
Shares issued to Hudson for consulting fee, shares			40,000
Exercise of RSUs to Board of Director members			$ 4									(4)
Exercise of RSUs to Board of Director members, shares			43,674
Stock-based compensation												756,122												756,122
Net loss																						(7,929,024)		(7,929,024)
Exercise of warrants			$ 10									(10)
Exercise of warrants , shares			104,882
Shares issued to GEM			$ 6									329,990												329,996
Shares issued to GEM, shares										64,237
Balance at Jun. 30, 2025			$ 245									92,875,082										(89,852,216)		3,023,111
Balance, shares at Jun. 30, 2025			2,478,587
Issuance of shares to Yorkville under the SEPA agreement			$ 118									4,099,231												4,099,349
Issuance of shares to Yorkville under the SEPA agreement, shares			1,180,320
Shares issued to Hudson for consulting fee			$ 8									341,753												341,761
Shares issued to Hudson for consulting fee, shares			75,600
Exercise of RSUs to Board of Director members			$ 5									(5)
Exercise of RSUs to Board of Director members, shares			47,976
Stock-based compensation												664,409												664,409
Net loss																						(5,887,591)		(5,887,591)
Conversion of convertible notes - related party				$ 6	$ 81								$ 156,597	$ 1,649,065											$ 156,603	$ 1,649,146
Conversion of convertible notes - related party, shares				59,800	813,043
Shares issued for payment to Houlihan			$ 1									30,809												30,810
Shares issued for payment to Houlihan, shares			13,000
Shares issued to Perkins Coie			$ 13									365,287												365,300
Shares issued to Perkins Coie, shares			130,000
Shares issued under ATM			$ 40									1,078,670												1,078,710
Shares issued under ATM, shares			406,772
Currency translation adjustment																					(81,371)			(81,371)
Balance at Sep. 30, 2025			$ 517									$ 101,260,898									$ (81,371)	$ (95,739,807)		$ 5,440,237
Balance, shares at Sep. 30, 2025			5,205,098

Income Taxes (Details Narrative) - USD ($)	3 Months Ended	9 Months Ended	12 Months Ended
Income Taxes (Details Narrative) - USD ($)	Sep. 30, 2025	Sep. 30, 2025	Dec. 31, 2025	Dec. 31, 2024	Dec. 31, 2023
Effective Income Tax Rate Reconciliation [Line Items]
Effective tax rate, percentage				0.00%	0.00%
Statutory federal income tax benefit, percentage				21.00%	21.00%
Uncertain tax benefits	$ 0	$ 0		$ 0	$ 0
Federal net operating loss carryforwards				50,966,400	24,014,200
State net operating loss carryforwards				28,244,800	12,350,800
Interest and penalties				$ 0	$ 0
Open years related to all jurisdictions				2017
Open tax audits, description				The Company has no open tax audits with any taxing authority as of December 31, 2023.
Vidello Limited [Member]
Effective Income Tax Rate Reconciliation [Line Items]
Statutory federal income tax benefit, percentage		25.00%
Worldwide [Member]
Effective Income Tax Rate Reconciliation [Line Items]
Effective tax rate, percentage	4.81%
Domestic Tax Jurisdiction [Member]
Effective Income Tax Rate Reconciliation [Line Items]
Operating loss carryforwards to expire				$ 1,128,500
Operating loss carryforwards indefinitely				49,737,900
State and Local Jurisdiction [Member]
Effective Income Tax Rate Reconciliation [Line Items]
Operating loss carryforwards to expire				22,175,100
Operating loss carryforwards indefinitely				$ 6,069,700
UNITED STATES \| Forecast [Member]
Effective Income Tax Rate Reconciliation [Line Items]
Effective tax rate, percentage			0.00%

Schedule of US Federal Income Tax Rate to the Company's Effective Tax Rate (Details) - USD ($)	3 Months Ended		9 Months Ended		12 Months Ended
	Sep. 30, 2025	Sep. 30, 2024	Sep. 30, 2025	Sep. 30, 2024	Dec. 31, 2024	Dec. 31, 2023
Simple Agreements For Future Equity
Statutory federal income tax benefit, value					$ (6,617,812)	$ (3,025,315)
Statutory federal income tax benefit, percentage					21.00%	21.00%
State taxes, net of federal tax benefit, value					$ (463,682)	$ (219,705)
State taxes, net of federal tax benefit, percentage					1.50%	1.50%
Change in valuation allowance, value					$ 2,968,883	$ 2,079,231
Change in valuation allowance, percentage					(9.40%)	(14.40%)
Change in state tax rate, value					$ 16,101	$ 462,709
Change in state tax rate, percentage					(0.10%)	(3.20%)
Change in fair value estimates, value					$ (107,489)	$ (2,050,026)
Change in fair value estimates, percentage					0.30%	14.20%
Non-deductible interest - IRC 163(l), value					$ 516,624	$ 738,993
Change in fair value estimates, percentage					(1.60%)	(5.10%)
Non-deductible transaction/restructuring costs, value						$ 1,313,792
Non-deductible transaction/restructuring costs, percentage					0.00%	(9.10%)
Loss on debt conversion & extinguishment, value					$ 2,935,747
Loss on debt conversion & extinguishment, percentage					(9.30%)	0.00%
Nondeductible warrant issuance expense, value						$ 552,321
Nondeductible warrant issuance expense, percentage					0.00%	(3.80%)
Impairment of goodwill, value					$ 612,511
Impairment of goodwill, percentage					(1.90%)	0.00%
Other non-deductible expenses, value					$ 139,117	$ 148,000
Other non-deductible expenses, percentage					(0.50%)	(1.00%)
Effective tax rate	$ 270,109	$ 1,010	$ 112,671	$ 6,701
Effective tax rate, percentage					0.00%	0.00%

Schedule of Provisional Purchase Price Allocation Relating to OpenReel Merger (Details) - USD ($)	Sep. 30, 2025	Jan. 31, 2025	Dec. 31, 2024	Dec. 18, 2024	Dec. 31, 2023
Liabilities assumed:
Total identifiable net assets		$ 3,248,501
Goodwill recorded:
Goodwill	$ 21,991,721	3,019,246	$ 18,972,475		$ 2,171,526
Total consideration		$ 6,267,747
Open Reel [Member]
Assets acquired:
Cash and cash equivalents				$ 82,219
Accounts receivable, net				865,562
Prepaid expense and other current assets				103,343
Property and equipment, net				3,607
Total assets				4,958,051
Liabilities assumed:
Accounts payable				330,602
Accrued payroll				120,408
Unearned revenue, current				2,726,846
Accrued expenses and other current liabilities				222,581
Unearned revenue, non-current				107,070
Due to Parent				150,033
Total liabilities				3,657,540
Total identifiable net assets				1,300,511
Goodwill recorded:
Goodwill				19,526,409
Total consideration				20,826,920
Open Reel [Member] \| Customer Relationships [Member]
Assets acquired:
Intangible Assets				588,710
Open Reel [Member] \| Trade Names [Member]
Assets acquired:
Intangible Assets				899,600
Open Reel [Member] \| Technology-Based Intangible Assets [Member]
Assets acquired:
Intangible Assets				$ 2,415,010

Revenue (Tables)

9 Months Ended

12 Months Ended

Sep. 30, 2025

Dec. 31, 2024

Revenue from Contract with Customer [Abstract]

Summary of Revenue by Region

The following table summarizes revenue by region based on the billing address of customers for the three months ended September 30, 2025 and 2024:

Summary of Revenue by Region

	Three Months Ended September 30,
	2025					2024
	Amount		Percentage of Revenue			Amount		Percentage of Revenue
Americas	$	2,148,073		75	%	$	626,768		58	%
Europe, Middle East and Africa (EMEA)		534,758		19	%		333,960		31	%
Asia Pacific		161,677		6	%		119,879		11	%
Total	$	2,844,508		100	%	$	1,080,607		100	%

The following table summarizes revenue by region based on the billing address of customers for the nine months ended September 30, 2025 and 2024:

	Nine Months Ended September 30,
	2025					2024
	Amount		Percentage of Revenue			Amount		Percentage of Revenue
Americas	$	7,149,862		76	%	$	1,797,307		56	%
Europe, Middle East and Africa (EMEA)		1,646,880		18	%		1,080,876		33	%
Asia Pacific		553,831		6	%		350,093		11	%
Total	$	9,350,573		100	%	$	3,228,276		100	%

The following table summarizes revenue by region based on the billing address of customers for the years ended December 31, 2024 and 2023:

Summary of Revenue by Region

	Year Ended December 31,
	2024					2023
	Amount		Percentage of Revenue			Amount		Percentage of Revenue
Americas	$	2,564,074		57	%	$	2,677,050		59	%
Europe, Middle East and Africa (EMEA)		1,492,561		33	%		1,511,886		33	%
Asia Pacific		471,244		10	%		372,364		8	%
Total	$	4,527,879		100	%	$	4,561,300		100	%

Schedule of Accounts Receivable, Net

	Opening Balance		Closing Balance		Opening Balance		Closing Balance
	1/1/2025		9/30/2025		1/1/2024		9/30/2024
Accounts receivable, net	$	936,321	$	804,519	$	105,049	$	37,386

Schedule of Accounts Receivable, Net

	Opening Balance		Closing Balance		Opening Balance		Closing Balance
	1/1/2024		12/31/2024		1/1/2023		12/31/2023
Accounts receivable, net	$	105,049	$	936,321	$	68,416	$	105,049

Schedule of Costs to Obtain Contract Activity

The following summarizes the costs to obtain a contract activity during the three and nine months ended September 30, 2025:

Balance - December 31, 2024	$	31,504
Commissions Incurred		57,237
Deferred Commissions Recognized		(50,195	)
Balance - March 31, 2025		38,546
Commissions Incurred		39,664
Deferred Commissions Recognized		(25,594	)
Balance - June 30, 2025	$	52,616
Commissions Incurred		82,017
Deferred Commissions Recognized		(81,938	)
Balance - September 30, 2025		52,695

The following summarizes the costs to obtain a contract activity during the three and nine months ended September 30, 2024:

Balance - December 31, 2023	$	51,472
Commissions Incurred		31,610
Deferred Commissions Recognized		(44,620	)
Balance - March 31, 2024		38,462
Commissions Incurred		48,316
Deferred Commissions Recognized		(47,634	)
Balance - June 30, 2024	$	39,144
Commissions Incurred		42,739
Deferred Commissions Recognized		(44,765	)
Balance - September 30, 2024	$	37,118

The following summarizes the costs to obtain a contract activity during the years ended December 31, 2024 and 2023:

Balance - December 31, 2022	$	69,737
Commissions Incurred		242,810
Deferred Commissions Recognized		(261,075	)
Balance - December 31, 2023		51,472
Commissions Incurred		180,141
Deferred Commissions Recognized		(200,109	)
Balance - December 31, 2024	$	31,504

Summary of Company's Percentage of Revenue Generated by Saas Product (Details) - Revenue Benchmark [Member] - Product Concentration Risk [Member]	3 Months Ended		9 Months Ended
	Sep. 30, 2025	Sep. 30, 2024	Sep. 30, 2025	Sep. 30, 2024
Revenue, Major Customer [Line Items]
Percentage of Revenue	100.00%	100.00%	100.00%	100.00%
Reach [Member]
Revenue, Major Customer [Line Items]
Percentage of Revenue	2.90%	8.10%	2.50%	4.10%
Demio [Member]
Revenue, Major Customer [Line Items]
Percentage of Revenue	35.50%	91.90%	33.00%	95.50%
Open Reel [Member]
Revenue, Major Customer [Line Items]
Percentage of Revenue	47.60%	0.00%	44.70%	0.00%
Vidello Limited [Member]
Revenue, Major Customer [Line Items]
Percentage of Revenue	14.00%	0.00%	19.80%	0.00%
Product and Service, Other [Member]
Revenue, Major Customer [Line Items]
Percentage of Revenue	0.00%	0.00%	0.00%	0.40%

- Definition

For an entity that discloses a concentration risk in relation to quantitative amount, which serves as the "benchmark" (or denominator) in the equation, this concept represents the concentration percentage derived from the division.

+ References + Details

Warrant Liabilities (Tables)

9 Months Ended

Sep. 30, 2025

Derivative Instruments and Hedging Activities Disclosure [Abstract]

Schedule of Inputs to Monte Carlo Simulation for Private Placement Warrant Liability

The following table sets forth a summary of the inputs to the Monte Carlo Simulation for the Private Placement Warrant liability which are Level 3 financial liabilities that are measured at fair value on a recurring basis:

Key Inputs	September 30, 2025

Stock price	$	2.94
Contractual term (years)		2.75 - 4.89
Risk-free rate		0% - 3.7%
Volatility(1)		98% - 128%
Exercise Price		$2.50-$3.13
Dividend yield		0.00	%

Summary of Stock Option Activity (Details) - USD ($)	9 Months Ended	12 Months Ended
Summary of Stock Option Activity (Details) - USD ($)	Sep. 30, 2025	Dec. 31, 2024	Dec. 31, 2023	Dec. 31, 2022
Share-Based Payment Arrangement [Abstract]
Shares Underlying Options, Beginning balanceShares Underlying Options, Beginning balance	2,566
Weighted Average Exercise Price, Beginning BalanceWeighted Average Exercise Price, Beginning Balance	$ 1,618.30
Weighted Average Remaining Contractual Term (in years), Outstanding	8 years 10 months 20 days	8 years 6 months 7 days	8 years 3 months 14 days	7 years 11 months 12 days
Intrinsic Value Outstanding, Beginning Balance		$ 109,821	$ 108,253
Shares Underlying Options, Granted	10,086	2,845	1,738
Weighted Average Exercise Price, Granted	$ 210.45	$ 1,433.40	$ 4,964.90
Weighted Average Remaining Contractual Term (in years), Granted	9 years 1 month 13 days
Shares Underlying Options, Exercised	(17)	(200)	(13)
Weighted Average Exercise Price, Expired	$ 176.44	$ 3,092.40	$ 5,990.00
Shares Underlying Options, Forfeited	(43)	(1,580)	(823)
Weighted Average Exercise Price, Forfeited	$ 292.63	$ 2,345.70	$ 5,785.60
Shares Underlying Options, Ending balance	12,592	2,566
Weighted Average Exercise Price, Ending Balance	$ 347.85	$ 1,618.30
Intrinsic Value Outstanding, Ending Balance			$ 109,821	$ 108,253
Shares Underlying Options, Exercisable	1,312	656
Weighted Average Exercise Price, Exercisable	$ 1,668.77	$ 1,596.50
Weighted Average Remaining Contractual Term (in years), Exercisable	6 years 9 months 25 days	6 years 4 months 13 days
Intrinsic Value, Exerciseable
Shares Underlying Options, Beginning balance	2,566	1,501	635
Weighted Average Exercise Price, Beginning Balance	$ 1,618.30	$ 2,914.40	$ 1,052.40
Shares Underlying Options, Exercised			(36)
Weighted Average Exercise Price, Exercised			$ 1,094.60
Intrinsic Value, Exercised			$ 4,480
Shares Underlying Options, Ending balance		2,566	1,501	635
Weighted Average Exercise Price, Beginning Balance		$ 1,618.30	$ 2,914.40	$ 1,052.40
Shares Underlying Options, Exercisable	1,312	656
Weighted Average Exercise Price, Exercisable	$ 1,668.77	$ 1,596.50

Debt (Details Narrative)																																							1 Months Ended	3 Months Ended					6 Months Ended	9 Months Ended		12 Months Ended
Debt (Details Narrative)	Oct. 22, 2025 USD ($) $ / shares shares	Oct. 21, 2025 USD ($) $ / shares shares	Oct. 20, 2025 USD ($) $ / shares shares	Oct. 17, 2025 USD ($) $ / shares shares	Sep. 30, 2025 USD ($) $ / shares shares	Sep. 16, 2025 USD ($) $ / shares	Sep. 12, 2025 USD ($)	Aug. 19, 2025 USD ($)	Jul. 23, 2025 USD ($) shares	Jul. 22, 2025 USD ($) shares	Jun. 30, 2025 USD ($) $ / shares	Jan. 30, 2025 USD ($) $ / shares	Dec. 12, 2024 USD ($)	Dec. 10, 2024 USD ($)	Sep. 24, 2024 USD ($)	Sep. 23, 2024 USD ($) $ / shares shares	Sep. 20, 2024 USD ($) $ / shares	Sep. 19, 2024 USD ($) shares	Sep. 13, 2024 USD ($)	Sep. 05, 2024 USD ($) shares	Aug. 16, 2024 USD ($)	Jul. 22, 2024 USD ($)	May 22, 2024 USD ($) shares	May 03, 2024 USD ($) $ / shares	Apr. 18, 2024 USD ($)	Mar. 26, 2024 USD ($)	Feb. 09, 2024 shares	Feb. 05, 2024 USD ($) shares	Dec. 14, 2023 USD ($) $ / shares shares	Dec. 13, 2023 USD ($)	Nov. 16, 2023 USD ($)	Nov. 06, 2023	Oct. 03, 2023 USD ($)	Sep. 13, 2023 USD ($)	Aug. 30, 2023 USD ($)	Jul. 19, 2022 USD ($)	Mar. 21, 2022	Feb. 19, 2021 USD ($)	Oct. 31, 2024 USD ($) $ / shares shares	Sep. 30, 2025 USD ($) $ / shares shares	Jun. 30, 2025 USD ($) $ / shares	Mar. 31, 2025 USD ($) $ / shares	Sep. 30, 2024 USD ($) $ / shares	Jun. 30, 2024 USD ($)	Sep. 30, 2023 USD ($) $ / shares	Sep. 30, 2025 USD ($) $ / shares shares	Sep. 30, 2024 USD ($) $ / shares	Dec. 31, 2024 USD ($) $ / shares shares	Dec. 31, 2023 USD ($) Integer $ / shares shares	Dec. 31, 2022 USD ($)	Dec. 31, 2021 $ / shares	Jun. 27, 2025 USD ($) $ / shares	Feb. 04, 2025 USD ($)	Dec. 23, 2024 $ / shares	Dec. 18, 2024 $ / shares	May 31, 2024 USD ($)	Feb. 14, 2024 $ / shares	Jan. 31, 2024 $ / shares	Dec. 15, 2023 $ / shares	Mar. 31, 2023 USD ($)	Dec. 21, 2022 $ / shares	Oct. 10, 2022 USD ($)	Sep. 30, 2022 USD ($)	Jul. 31, 2022 USD ($)	Mar. 31, 2022 USD ($)
Debt instrument, face amount																													$ 3,500,000
Loss on debt extinguishment																																											$ 152,782			$ 4,488,627	$ 680,762	$ 680,762
Proceeds from issuance of common stock																																														1,115,271	6,257,368	6,257,368	$ 30,761
Shares issued																																									$ 329,996			$ 300,000
Number of promissory notes In connection with merger \| Integer																																																	2
Common stock, value					$ 517																																			$ 517						$ 517		$ 80	$ 26
Aggregate principal amount																												$ 4,500,000
Common stock, par value \| $ / shares					$ 0.0001																																			$ 0.0001						$ 0.0001		$ 0.0001	$ 0.0001
Prepayment premium																																														$ 3,640,000	$ 750,000	$ 750,000
Estimated equity volatility																																														110.95%
Expected term																																														10 years
Risk free rate																																														4.45%
Common stock shares outstanding \| shares					5,205,098																																			5,205,098						5,205,098		819,516	258,529
Reverse Stock Split [Member]
Shares issued																																																$ 784,943
Common stock, value																																																$ 82
Common stock, par value \| $ / shares																																																$ 0.0001
Common stock shares outstanding \| shares																																																819,516
Gem Agreement [Member]
Debt instrument, face amount																												1,000,000.0
Cash agreed to pay																												1,200,000
Monthly installments																												100,000
Payment of debt																												$ 1,200,000
Shares issuable under the terms of promissory note \| shares																												4,000
Gem Agreement [Member] \| Gem Warrant [Member]
Warrants exercise price \| $ / shares																																																											$ 3,245
Gem Agreement [Member] \| Gem Warrant [Member] \| Reverse Stock Split [Member]
Warrants exercise price \| $ / shares																																																											$ 3,245.00
Yorkville Standby Equity Purchase Agreement [Member]
Debt discount upon issuance																										$ 250,000		$ 100,000
Debt instrument, face amount																										1,500,000		1,000,000
Cash proceeds from issuance of convertible notes																										1,250,000		900,000
Increased principal amount agreed to advance																												1,000,000
Aggregate principal amount																												$ 4,500,000
Maximum floor price \| $ / shares																																																										$ 2.00
Floor price \| $ / shares																																																									$ 0.294
Amended Debt Repayment Agreement [Member]
Debt instrument, maturity date, description																																																Under the Amended Debt Repayment Agreement, the Company and Yorkville also agreed to extend the maturity date of the Promissory Notes to the date that is 120 days after the closing of the offering and to satisfy the $75,000 payment premium due in connection with an early redemption through the issuance of an Advance Notice for shares of Class A Common Stock (the “Q2 Prepayment Premium”).
Seven Gc Co Holdings Inc [Member]
Debt instrument conversion price per share \| $ / shares																																																													$ 5,000.00
Standby Equity Purchase Agreement [Member] \| Yorkville Advisors Global, LP [Member]
Debt discount upon issuance																													200,000
Cash proceeds from issuance of convertible notes																													1,800,000
Minimum [Member]
Discount price \| $ / shares					$ 14																																			$ 14			$ 146			$ 14	$ 146	$ 150.00	$ 4,190.00
Estimated equity volatility																																															61.00%	61.00%	80.00%
Expected term																																															5 years 7 months 9 days	5 years 7 months 9 days	5 years
Risk free rate																																															4.20%	3.71%	3.46%
Maximum [Member]
Discount price \| $ / shares											$ 5,990																														$ 5,990		$ 305				$ 305	$ 2,930.00	$ 5,990.00
Estimated equity volatility																																															62.12%	69.57%	110.95%
Expected term																																															6 years 29 days	6 years 29 days	6 years 29 days
Risk free rate																																															4.45%	4.45%	4.31%
Maximum [Member] \| Pre Funded Warrant [Member]
Warrants issued \| shares																30,470
Related Party Convertible Notes [Member]
Debt discount upon issuance																																																	$ 1,126,451
Debt instrument, face amount																													$ 7,271,368
Interest expense																																																	2,307,013
Debt instrument, convertible terms																																													The Related Party Convertible Notes bear interest at a rate of 8% per annum, and are convertible into the same series of capital stock of the Company to be issued to other investors upon a Qualified Financing (as defined in the agreement) at a conversion price equal to the lesser of (i) 80% of the per share price paid by the cash purchasers of such Qualified Financing Securities (as defined in the agreement) in the Qualified Financing, or (ii) the conversion price obtained by dividing $50,000,000 by the Fully Diluted Capitalization (as defined in the agreement). If not sooner converted or prepaid, the Convertible Notes are payable no later than the earlier of (a) the written demand by the holders of a majority-in-interest of the Notes then outstanding on or after September 1, 2023, (b) consummation of a Liquidity Event (as defined in the agreement), or (c) the written demand by the Majority Holders (as defined in the agreement) after an Event of Default (as defined in the agreement) has occurred. In the event of a Liquidity Event (as defined below) while this Note is outstanding, immediately prior to the closing of such Liquidity Event and in full satisfaction of this Note, an amount equal to the greater of (a) the Outstanding Amount, or (b) two times (2x) the principal amount of this Note then outstanding shall become immediately due and payable in cash.
Debt instrument conversion percentage																																													80.00%
Interest expense debt																																																	464,071
Debt instrument, interest rate																																													8.00%
Conversion price \| $ / shares																																													$ 50,000,000
Debt related commitement fees and debt issuance costs																																																	1,842,942
Conversion of stock, shares converted \| shares																													2,293
Nonrelated Party [Member]
Debt instrument, face amount																													$ 3,346,232
Debt instrument, convertible terms																																													The Third Party Convertible Notes bear interest at a rate of 8% per annum, and are convertible into the same series of capital stock of the Company to be issued to other investors upon a Qualified Financing (as defined in the agreement) at a conversion price equal to the lesser of (i) 80% of the per share price paid by the cash purchasers of such Qualified Financing Securities (as defined in the agreement) in the Qualified Financing, or (ii) the conversion price obtained by dividing $50,000,000 by the Fully Diluted Capitalization (as defined in the agreement). If not sooner converted or prepaid, the Convertible Notes are payable no later than the earlier of (a) the written demand by the holders of a majority-in-interest of the Notes then outstanding on or after September 1, 2023, (b) consummation of a Liquidity Event (as defined in the agreement), or (c) the written demand by the Majority Holders (as defined in the agreement) after an Event of Default (as defined in the agreement) has occurred. In the event of a Liquidity Event (as defined below) while this Note is outstanding, immediately prior to the closing of such Liquidity Event and in full satisfaction of this Note, an amount equal to the greater of (a) the Outstanding Amount, or (b) two times (2x) the principal amount of this Note then outstanding shall become immediately due and payable in cash.
Debt instrument conversion percentage																																													80.00%
Debt instrument, interest rate																																													8.00%
Conversion price \| $ / shares																																													$ 500,000
Conversion of stock, shares converted \| shares																													1,060
Change in fair value																																																	1,404,863
Alco [Member]
Debt discount upon issuance																																																		$ 151,000
Debt instrument, face amount																																				$ 2,101,744																													$ 2,000,000
Equity percentage owned percentage																																					15.00%
Debt instrument, convertible terms																																					The outstanding principal and interest under the Old Alco Note was, at the Holder’s election, either (i) effective upon the closing of an Equity Financing (as defined in the agreement), to be converted into shares of the same series of preferred stock of the Company issued to other investors in the Equity Financing (the “Equity Financing Securities”) at a conversion price equal to 85% of the price per share of Equity Financing Securities paid by the other investors in the Equity Financing, with any resulting fraction of a share rounded to the nearest whole share (with 0.5 being rounded up) (the “Conversion Option”) or (ii) immediately prior to the closing of an Equity Financing, become due and payable in cash.
Debt instrument conversion percentage																																					85.00%
Interest expense debt																																																		124,621
Contractual interest																																																		100,274
Amortization of the discount																																																		$ 24,347
Debt instrument, interest rate																																																		20.00%
Loss on debt extinguishment																																				$ 56,653
Alco Manson Ward And D N X [Member]
Debt instrument, face amount																																																															$ 4,200,538	$ 4,200,538
Alco Manson Ward D N X And William Bryant [Member] \| Related Party Convertible Notes [Member]
Debt instrument, face amount																																													$ 2,583,000															$ 2,583,000
Private Placement Offering 3 LLP [Member]
Debt instrument, face amount					$ 2,200,000						$ 2,200,000																													$ 2,200,000	$ 2,200,000					$ 2,200,000						$ 11,000,000
Interest expense																																								1,193,231						$ 1,193,231
Debt instrument, interest rate								10.00%			10.00%																														10.00%
Payment of debt																																								1,291,516
Prepayment premium								$ 183,333
Estimated equity volatility																																														180.00%
Expected term																																														1 year
Discounted market interest rate																																														1000.00%
Risk free rate																																														3.88%
Probability of optional redemption rate																																														28.70%
Debt instrument conversion price per share \| $ / shares											$ 2.50																														$ 2.50
Warrants exercise price \| $ / shares											$ 2.50																														$ 2.50
Proceeds from issuance of secured debt											$ 1,725,000
Two Thousand Twenty Two Third Party Convertible Notes [Member] \| Third Party Creditors [Member]
Debt instrument, face amount																																																															1,761,206
Third Party Convertible Notes [Member] \| Third Party Creditors [Member]
Debt instrument, face amount																																																															$ 1,435,000
Alco August Promissory Note [Member] \| Alco [Member]
Debt instrument, face amount																																			$ 150,000
Interest expense																																																11,284	4,494
Interest expense debt																																																8,022	4,044
Debt instrument, interest rate																																			8.00%
Debt related commitement fees and debt issuance costs																																																3,261	450
Debt instrument, maturity date																																			Apr. 29, 2024
Debt instrument unamortized debt issuance costs gross																																			$ 3,711
Principal amount outstanding																																																	150,000
Accrued interest outstanding																																																	4,044
Alco September Promissory Note [Member] \| Conversion And Settlement [Member]
Loss on debt extinguishment																$ 4,808,882
Grant date fair value of warrants issued																		$ 3,687,812
Alco September Promissory Note [Member] \| Conversion And Settlement [Member] \| Pre Funded Warrant [Member]
Grant date fair value of warrants issued																		$ 4,080,194
Alco September Promissory Note [Member] \| Measurement Input, Discount for Lack of Marketability [Member] \| Put Option [Member]
Lock-up period																																	180	180
Maximum borrowing capacity																																	$ 500,000	$ 1,000,000
Holding period for shares																																	8 months 19 days	9 months 7 days
Cash proceeds from issuance of convertible notes																																	$ 500,000	$ 1,000,000
Estimated re-levered equity volatility rate																															54.00%		52.00%	54.00%
Commensurate risk-free rate																															5.20%		5.40%	5.30%
Expected percentage of completing the Merger																																100.00%	80.00%	80.00%
Alco September Promissory Note [Member] \| Minimum [Member] \| Measurement Input, Discount for Lack of Marketability [Member] \| Put Option [Member]
Percentage of discount lack of marketability																																9.50%	10.00%	10.70%
Alco September Promissory Note [Member] \| Maximum [Member] \| Conversion And Settlement [Member]
Warrants issued \| shares																		133,134
Alco September Promissory Note [Member] \| Maximum [Member] \| Conversion And Settlement [Member] \| Pre Funded Warrant [Member]
Warrants issued \| shares																		104,892
Alco September Promissory Note [Member] \| Maximum [Member] \| Measurement Input, Discount for Lack of Marketability [Member] \| Put Option [Member]
Percentage of discount lack of marketability																																15.00%	15.00%	16.00%
Alco September Promissory Note [Member] \| Weighted Average [Member]
Percentage of discount lack of marketability																																11.50%	11.50%	12.50%
Alco September Promissory Note [Member] \| Alco [Member]
Debt discount upon issuance																																		$ 638,808
Debt instrument, face amount																																		$ 1,500,000
Interest expense																																																283,188	478,815
Interest expense debt																																																92,822	30,575
Debt instrument, interest rate																																		8.00%
Debt related commitement fees and debt issuance costs																																																$ 190,366	448,240
Debt instrument, maturity date																																		Sep. 30, 2024
Principal amount outstanding																																																	1,500,000
Accrued interest outstanding																																																	30,575
Debt issuance costs																																		$ 8,588
Alco November Promissory Note [Member] \| Measurement Input, Discount for Lack of Marketability [Member] \| Put Option [Member]
Lock-up period																															180
Holding period for shares																															7 months 6 days
Alco November Promissory Note [Member] \| Alco Share Transfer Agreements [Member] \| Seven Gc Co Holdings Inc [Member]
Debt conversion, description																																																for each $5,000.00 in principal borrowed under the Alco September and November Promissory Notes, the Sponsor agreed to forfeit one share of 7GC Class B Common Stock held by the Sponsor, in exchange for the right of Alco to receive one New Banzai Class A Share. For each $5,000.00 in principal borrowed under the December Note, the Sponsor agreed to forfeit three shares of 7GC Class B Common Stock held by the Sponsor, in exchange for the right of Alco to receive three New Banzai Class A Shares. Such forfeited and issued shares under the Alco September, November, and December Promissory Notes are capped at an amount equal to 300,150, and 1,200, respectively.
Lock-up period																														180
Alco November Promissory Note [Member] \| Alco [Member]
Interest expense																															$ 321,189																		94,005
Interest expense debt																																																$ 43,891	7,397
Debt instrument, interest rate																															8.00%
Debt related commitement fees and debt issuance costs																																																277,298	86,608
Debt instrument, maturity date																														Dec. 31, 2024	Apr. 13, 2024
Debt instrument unamortized debt issuance costs gross																															$ 363,905
Principal amount outstanding																																																	750,000
Accrued interest outstanding																																																	7,397
Alco November Promissory Note [Member] \| Alco [Member] \| Maximum [Member]
Debt instrument, face amount																															$ 750,000
Alco December Promissory Note [Member] \| Measurement Input, Discount for Lack of Marketability [Member] \| Put Option [Member]
Lock-up period																														180
Holding period for shares																														5 months 26 days
Estimated re-levered equity volatility rate																														47.00%
Commensurate risk-free rate																														5.20%
Expected percentage of completing the Merger																														100.00%
Alco December Promissory Note [Member] \| Minimum [Member] \| Measurement Input, Discount for Lack of Marketability [Member] \| Put Option [Member]
Percentage of discount lack of marketability																														7.50%
Alco December Promissory Note [Member] \| Maximum [Member] \| Measurement Input, Discount for Lack of Marketability [Member] \| Put Option [Member]
Percentage of discount lack of marketability																														12.00%
Alco December Promissory Note [Member] \| Weighted Average [Member]
Percentage of discount lack of marketability																														9.00%
Alco December Promissory Note [Member] \| Alco [Member]
Interest expense																																																936,941	39,087
Interest expense debt																																																117,040	7,890
Debt instrument, interest rate																														8.00%
Debt related commitement fees and debt issuance costs																																																819,901	31,197
Debt instrument unamortized debt issuance costs gross																														$ 1,496,252
Principal amount outstanding																																																	2,000,000
Accrued interest outstanding																																																	7,890
Alco December Promissory Note [Member] \| Alco [Member] \| Maximum [Member]
Debt instrument, face amount																														$ 2,000,000
Alco April Two Thousand Twenty Four Amendment [Member]
Debt instrument, maturity date range, end																									May 31, 2024
Alco April Two Thousand Twenty Four Amendment [Member] \| Alco [Member]
Proceeds from issuance of common stock																									$ 4,000,000
Alco April Two Thousand Twenty Four Amendment [Member] \| Alco [Member] \| Conversion And Settlement [Member]
Loans payable current																		$ 4,711,681
Seven G C Promissory Notes [Member]
Loans payable current																																																	$ 2,540,091
2024 CPBF Convertible Note [Member]
Debt instrument, face amount																$ 10,758,775																																283,315
Loss on debt extinguishment																				$ 6,529,402
Debt instrument, interest rate																15.50%
Debt instrument, maturity date																Feb. 19, 2027
Debt instrument conversion price per share \| $ / shares																$ 38.90
Debt instrument, increase in interest rate of an event of default																20.00%
Exit fee, percentage																1.00%
Subordinated Secured Promissory Note [Member]
Debt instrument, face amount													$ 2,400,000						$ 262,500
Debt instrument, interest rate													44.00%						48.00%
Debt instrument, maturity date													Jul. 10, 2025						Mar. 03, 2025
Administrative agent fees													$ 120,000						$ 12,500
Proceeds from issuance of secured debt													1,782,438						$ 250,000
July Agile Note [Member]
Early prepayment of remaining outstanding balances													319,500
September Agile Note [Member]
Early prepayment of remaining outstanding balances													178,063
December Agile Note [Member]
Loss on debt extinguishment													$ 1,071,563
Agile Term Notes [Member]
Interest expense																																								817,721						$ 1,499,649		$ 100,095
Debt instrument, interest rate																																											5.00%				5.00%	5.00%
Payment of debt																																								1,724,250	$ 1,929,885	$ 3,540,800						$ 1,857,151
August 1800 Diagonal Note [Member]
Debt instrument, face amount																					$ 184,000
Debt instrument, interest rate																					12.00%
Debt instrument, maturity date																					Jun. 15, 2025
Proceeds from issuance of secured debt																					$ 152,000
Original issue discount																					24,000
Debt instrument unamortized debt issuance costs incurred during the period																					8,000
August 1800 Diagonal Note [Member] \| Additional Tranche [Member]
Debt instrument, face amount																					$ 750,000
September 1800 Diagonal Note [Member]
Debt instrument, face amount							$ 151,800								$ 124,200
Debt instrument, interest rate							14.00%								12.00%
Debt instrument, maturity date							Jun. 15, 2026								Jul. 30, 2025
Proceeds from issuance of secured debt							$ 125,000								$ 100,000
Original issue discount							19,800								16,200
Debt instrument unamortized debt issuance costs incurred during the period							$ 7,000								8,000
December 1800 Diagonal Note [Member]
Debt instrument, face amount														$ 124,200
Debt instrument, interest rate														12.00%
Debt instrument, maturity date														Oct. 15, 2025
Proceeds from issuance of secured debt														$ 100,000
Original issue discount														16,200
Debt instrument unamortized debt issuance costs incurred during the period														$ 8,000
Thousand Eight Hundred Diagonal Notes [Member]
Interest expense																																								54,835						$ 71,505		$ 12,251
Debt instrument, convertible terms																																														The Notes become convertible at the lender’s option upon an event of default, at a conversion price equal to the quotient resulting from dividing the Conversion Amount, measured as the sum of (1) the principal amount of the Note or Notes being converted in such conversion, plus (2) at the lender’s option, accrued and unpaid interest, if any, on such principal amount at the interest rates to the respective note or notes being converted through the conversion date, plus (3) at the lender’s option, the default interest, divided by the “Conversion Price” then in effect on the date specified in the notice of conversion (the conversion date). The Conversion Price will be measured as seventy-five percent (75%) multiplied by the market price, which means the lowest trading price for the Company’s Common Stock during the ten (10) trading day period ending on the latest complete trading day prior to the conversion date.		The Notes become convertible at the lender’s option upon an event of default, at a conversion price equal to the quotient resulting from dividing the Conversion Amount, measured as the sum of (1) the principal amount of the Note or Notes being converted in such conversion, plus (2) at the lender’s option, accrued and unpaid interest, if any, on such principal amount at the interest rates to the respective note or notes being converted through the conversion date, plus (3) at the lender’s option, the default interest, divided by the “Conversion Price” then in effect on the date specified in the notice of conversion (the conversion date). The Conversion Price will be measured as seventy-five percent (75%) multiplied by the market price, which means the lowest trading price for the Company’s Common Stock during the ten (10) trading day period ending on the latest complete trading day prior to the conversion date.
Payment of debt																																								65,589	$ 316,719	145,286
Percentage of common stock shares convertible																																														4.99%		4.99%
CPBF Lending LLC [Member]
Derivatives measured at fair value																$ 12,000																						$ 3,000
Exit fee percentage																																																			1.00%
Debt covenant description																																																The Loan Agreement contains customary covenants, including restrictions on the Company’s ability to incur indebtedness, grant liens or security interest on assets, make acquisitions, loans, advances or investments, or sell or otherwise transfer assets, among others. The Loan Agreement also contains other financial covenants related to minimum gross profit margin, minimum ARR (Annual Recurring Revenue) growth rate, and fixed charge ratio, among other financial covenants per the terms of the Loan Agreement.
Debt Instrument, covenant compliance description																																														For all respective periods presented, the Company was not in compliance with the Minimum Gross Profit Margin covenant in section 7.14.1 of the Loan Agreement, the Minimum ARR Growth covenant in section 7.14.2 of the Loan Agreement, and the Fixed Charge Coverage Ratio covenant in section 7.14.3 of the Loan Agreement. As a result of the Company’s noncompliance with the financial covenants, the entire principal amount and all unpaid and accrued interest will be classified as current on the Company’s consolidated balance sheets.		For all respective periods presented, the Company was not in compliance with the Minimum Gross Profit Margin covenant in section 7.14.1 of the Loan Agreement, the Minimum ARR Growth covenant in section 7.14.2 of the Loan Agreement, and the Fixed Charge Coverage Ratio covenant in section 7.14.3 of the Loan Agreement. As a result of the Company’s noncompliance with the financial covenants, the entire principal amount and all unpaid and accrued interest will be classified as current on the Company’s consolidated balance sheets.
Bifurcated embedded derivative					9,000																																			9,000						$ 9,000		$ 51,000
Change in fair value																																														54,000		$ 51,000
Shares issued upon conversion of option, value																																							$ 216,284
Warrants exercise price \| $ / shares																$ 38.90
Proceeds from issuance of private placement															4,600,000
CPBF Lending LLC [Member] \| Subsequent Event [Member]
Shares issued upon conversion of option, value	$ 18,357	$ 89,258	$ 29,943	$ 29,558
CPBF Lending LLC [Member] \| Term Note [Member]
Debt instrument, interest rate																																																			14.00%
Paid in kind interest																																																			1.50%
Capitalized debt issuance costs																																						310,589
CPBF Lending LLC [Member] \| Convertible Debt [Member]
Debt instrument, interest rate																																											16.00%				16.00%
Paid in kind interest																																																			15.50%
Debt instrument conversion price per share \| $ / shares																																																			$ 133.64
Capitalized debt issuance costs																																						$ 71,674
CPBF Lending LLC [Member] \| Convertible Debt [Member] \| Reverse Stock Split [Member]
Debt instrument conversion price per share \| $ / shares																																																			$ 1,336.40
CPBF Lending LLC [Member] \| First Amendment Convertible Note [Member]
Debt instrument, face amount																																																														$ 321,345
CPBF Lending LLC [Member] \| Medium-Term Note [Member]
Debt instrument, interest rate																																											16.00%				16.00%	16.00%	16.00%
CPBF Lending LLC [Member] \| 2024 CPBF Convertible Note [Member]
Debt instrument, face amount					2,840,677																																			2,840,677						2,840,677
Interest expense																																																$ 368,525
Interest expense debt																																																$ 369,459
Debt instrument, interest rate																																											15.40%				15.40%	15.40%
Debt related commitement fees and debt issuance costs																																																$ 934
Cash proceeds from issuance of convertible notes															$ 3,000,000
Percentage of capital stock issued															20.00%
Yorkville Promissory Notes [Member]
Debt instrument, face amount					$ 2,000,000							$ 3,500,000																												$ 2,000,000		$ 1,695,000				$ 2,000,000		0	$ 1,766,000
Convertible promissory note, payment premium percentage												4.00%																												4.00%		4.00%
Discount price \| $ / shares					$ 2.94							$ 2.24																												$ 2.94		$ 11.20				$ 2.94			$ 1.88
Interest expense																																																80,760
Premium fair value												$ 3,402,000
Aggregate outstanding principal amount												$ 3,500,000
Debt																																																0	$ 2,000,000
Estimated equity volatility												224.00%																												123.00%		171.00%							71.00%
Expected term												6 months																												5 months 15 days		3 months 29 days							5 months 15 days
Discounted market interest rate												8.70%																												11.50%		11.30%							14.00%
Risk free rate												4.27%																												3.86%		4.29%							5.28%
Probability of optional redemption rate																																																	10.00%
Gain (loss) on change in fair value of convertible notes liability																																																693,000	$ 34,000
Original issue discount												$ 3,150,000
Yorkville Promissory Notes [Member] \| Yorkville Advisors Global, LP [Member] \| Yorkville Standby Equity Purchase Agreement [Member]
Debt instrument, face amount																																																1,000,000
September Twenty Twenty Five Yorkville Note [Member]
Debt instrument, face amount					$ 2,000,000	$ 2,000,000																																		$ 2,000,000						$ 2,000,000
Convertible promissory note, payment premium percentage					4.00%	4.00%
Discount price \| $ / shares					$ 2.12																																			$ 2.12						$ 2.12
Debt instrument, interest rate						50.00%
Debt instrument, maturity date						Mar. 16, 2026
Cash proceeds from issuance of convertible notes						$ 890,000
Payment of debt						$ 1,000,000
Common stock, par value \| $ / shares						$ 0.0001
Premium fair value					$ 1,992,000																																			$ 1,992,000						$ 1,992,000
Debt instrument, increase in interest rate						18.00%
Prepayment premium						$ 500,000
Estimated equity volatility					128.00%
Expected term					6 months
Discounted market interest rate					11.80%
Risk free rate					3.81%
Debt instrument conversion price per share \| $ / shares						$ 2.50
Two Thousand And Twenty Two Convertible Notes [Member]
Debt discount upon issuance																																																	559,390
Interest expense																																																	1,063,093
Interest expense debt																																																	188,059
Debt related commitement fees and debt issuance costs																																																	875,034
Yorkville Convertible Note [Member] \| Yorkville Advisors Global, LP [Member]
Convertible promissory note, payment premium percentage												4.00%
Debt instrument, interest rate												18.00%
Debt instrument, maturity date												Jul. 31, 2025
Prepayment premium												$ 1,000,000
Yorkville Convertible Note [Member] \| Yorkville Advisors Global, LP [Member] \| Subsequent Event [Member]
Debt instrument, face amount												$ 3,500,000
Convertible promissory note, payment premium percentage												4.00%
Debt instrument, maturity date												Jul. 31, 2025
Debt instrument, increase in interest rate												18.00%
Prepayment premium												$ 1,500,000
Debt instrument conversion price per share \| $ / shares												$ 2.00
Yorkville Convertible Note [Member] \| Standby Equity Purchase Agreement [Member] \| Yorkville Advisors Global, LP [Member]
Debt instrument, face amount																													$ 2,000,000
Yorkville Convertible Note [Member] \| Minimum [Member] \| Yorkville Advisors Global, LP [Member]
Debt instrument, interest rate												0.00%
Yorkville Convertible Note [Member] \| Minimum [Member] \| Yorkville Advisors Global, LP [Member] \| Subsequent Event [Member]
Debt instrument, interest rate												0.00%
Yorkville Convertible Note [Member] \| Maximum [Member] \| Yorkville Advisors Global, LP [Member] \| Subsequent Event [Member]
Debt instrument, interest rate												6.00%
Yorkville Convertible Notes [Member] \| Standby Equity Purchase Agreement [Member] \| Yorkville Advisors Global, LP [Member]
Prepayment premium																							$ 1,000,000
Percentage of repayment of convertible debt, amount																							10.00%
December Yorkville Convertible Note [Member] \| Standby Equity Purchase Agreement [Member] \| Yorkville Advisors Global, LP [Member]
Aggregate outstanding principal amount																																																2,000,000
March Yorkville Promissory Notes [Member] \| Yorkville Standby Equity Purchase Agreement [Member]
Debt instrument, face amount																																																750,000
Loan agreement with cpbf Lending Llc [Member]
Principal amount outstanding																																																6,500,000
Loan agreement with cpbf Lending Llc [Member] \| Term Note [Member]
Interest expense debt																																											$ 238,843				$ 772,550
Loan agreement with cpbf Lending Llc [Member] \| Convertible Debt [Member]
Interest expense																																																350,430	422,507
Interest expense debt																																																$ 325,818	$ 395,575
Debt instrument, interest rate																																																16.00%	16.00%
Debt related commitement fees and debt issuance costs																																																$ 24,612	$ 26,932
Loan agreement with cpbf Lending Llc [Member] \| Medium-Term Note [Member]
Interest expense																																											264,235				851,175	851,175	1,140,106
Interest expense debt																																																772,550	1,058,230
Debt related commitement fees and debt issuance costs																																											$ 25,392				$ 78,625	$ 78,625	$ 81,876
Common Class A [Member]
Common stock, par value \| $ / shares																													$ 0.0001
Common stock shares outstanding \| shares					4,973,984																								819,516											4,973,984						4,973,984		588,402	27,416
Common Class A [Member] \| Reverse Stock Split [Member]
Common stock shares outstanding \| shares																																																588,403
Common Class A [Member] \| Subsequent Event [Member]
Debt instrument, face amount																																																					$ 16,666
Common Class A [Member] \| Gem Agreement [Member]
Convertible Debt					$ 215,057																																			$ 215,057						$ 215,057		$ 215,057
Shares issuable under the terms of promissory note \| shares																												200,000
Shares issued under the terms of promissory note \| shares																																																19,000
Common Class A [Member] \| Gem Agreement [Member] \| Subsequent Event [Member]
Convertible Debt																																										$ 0
Common Class A [Member] \| Conversion Of 7 Gc Promissory Notes [Member] \| Sponsor [Member]
Share issued \| shares																											1,781
Common Class A [Member] \| Yorkville Standby Equity Purchase Agreement [Member]
Conversion of stock, shares converted \| shares																																																2,891
Common stock, par value \| $ / shares																													$ 0.0001
Common Class A [Member] \| Standby Equity Purchase Agreement [Member] \| Yorkville Advisors Global, LP [Member]
Conversion of stock, shares converted \| shares																																																27,539
Common Class A [Member] \| Maximum [Member]
Warrants issued \| shares																56,555
Common Class A [Member] \| Private Placement Offering 3 LLP [Member]
Common stock, par value \| $ / shares																																																				$ 0.0001
Common Class A [Member] \| Alco September Promissory Note [Member] \| Conversion And Settlement [Member]
Share issued \| shares																		28,242
Shares issued																		$ 1,098,614
Common Class A [Member] \| September 1800 Diagonal Note [Member]
Conversion of stock, shares converted \| shares									7,034
Premium fair value									$ 17,000
Common Class A [Member] \| December 1800 Diagonal Note [Member]
Conversion of stock, shares converted \| shares										19,986
Premium fair value										$ 58,000
Common Class A [Member] \| CPBF Lending LLC [Member]
Share issued \| shares																				70,000																			5,560
Percentage of owned, related party																				16.00%
Common stock price per share \| $ / shares																																							$ 38.90
Shares issued upon conversion of option, value																																							$ 216,284
Common Class A [Member] \| CPBF Lending LLC [Member] \| Subsequent Event [Member]
Share issued \| shares	7,700	33,200	10,990	10,990
Common stock price per share \| $ / shares	$ 2.38	$ 2.69	$ 2.74	$ 2.71
Common Class A [Member] \| Yorkville Convertible Note [Member] \| Yorkville Advisors Global, LP [Member]
Common stock, par value \| $ / shares												$ 0.0001
Debt instrument conversion price per share \| $ / shares												20.00
Common Class A [Member] \| Yorkville Convertible Note [Member] \| Yorkville Advisors Global, LP [Member] \| Subsequent Event [Member]
Common stock, par value \| $ / shares												$ 0.0001
Common Class A [Member] \| March Yorkville Promissory Notes [Member] \| Yorkville Standby Equity Purchase Agreement [Member]
Conversion of stock, shares converted \| shares																																																14,986
Series A Preferred Stock [Member] \| Alco [Member]
Equity percentage owned percentage																																					5.00%
Series A Preferred Stock [Member] \| D N X [Member] \| Related Party Convertible Notes [Member] \| Minimum [Member]
Equity percentage owned percentage																																													5.00%
Series A Preferred Stock [Member] \| Alco August Promissory Note [Member] \| Alco [Member]
Equity percentage owned percentage																																			10.00%
Common Class B [Member]
Common stock shares outstanding \| shares					231,114																																			231,114						231,114		231,114	231,113
Common Class B [Member] \| Reverse Stock Split [Member]
Common stock shares outstanding \| shares																																																231,113
Common Class B [Member] \| Yorkville Standby Equity Purchase Agreement [Member]
Common stock, par value \| $ / shares																													0.0001
Common Class B [Member] \| CPBF Lending LLC [Member]
Share issued \| shares																231,114
Yorkville Standby Equity Purchase Agreement [Member]
Debt discount upon issuance																										250,000		$ 100,000
Debt instrument, face amount																										1,500,000		1,000,000
Cash proceeds from issuance of convertible notes																										$ 1,250,000		900,000
Increased principal amount agreed to advance																												$ 1,000,000
Maximum floor price \| $ / shares																													100.00																													20.00
Floor price \| $ / shares																																																										$ 2.94
Common stock price per share \| $ / shares																													500.00
Yorkville Standby Equity Purchase Agreement [Member] \| Maximum [Member]
Maximum floor price \| $ / shares																													1,000
Yorkville Standby Equity Purchase Agreement [Member] \| Common Class A [Member]
Common stock, par value \| $ / shares																													0.0001
Common stock price per share \| $ / shares																													5,000																									$ 16.80	$ 16.10
Yorkville Standby Equity Purchase Agreement [Member] \| Common Class B [Member]
Common stock, par value \| $ / shares																													$ 0.0001
Amended Debt Repayment Agreement [Member]
Premium remaining payment																							$ 35,040
Debt instrument, face amount																							750,000
Cash proceeds from issuance of convertible notes																							75,000
Aggregate principal amount																							750,000
Premium payment																							75,000
Premium advance																							110,040
Premium fair value																							$ 115,800
Amended Debt Repayment Agreement [Member] \| Common Class A [Member]
Share purchase \| shares																							1,200
Premium remaining payment																							$ 35,040
Cash proceeds from issuance of convertible notes																							75,000
Aggregate principal amount																																																								$ 750,000
Premium payment																							75,000
Premium advance																							110,040
Premium fair value																							$ 115,800
Amended Debt Repayment Agreement [Member] \| Common Class A [Member] \| Reverse Stock Split [Member]
Share purchase \| shares																							1,200
Share Purchase Agreement [Member] \| Maximum [Member] \| Gem Agreement [Member]
Common stock, value																													$ 100,000,000
Gem Term Sheet [Member] \| Gem Agreement [Member]
Convertible Debt																													$ 2,000,000.0
Debt Instrument, Term																													5 years
Percentage of right to convert warrant to common shares																													0.00%
Administrative agent fees																													$ 2,000,000.0																				$ 2,000,000.0
Gem Term Sheet [Member] \| Common Class A [Member] \| Gem Agreement [Member] \| Gem Warrant [Member]
Percentage of right to convert warrant to common shares																													3.00%
Original Debt Repayment Agreement [Member]
Debt instrument, face amount																								$ 2,000,000
Premium payment																								$ 200,000
Original Debt Repayment Agreement [Member] \| Common Class A [Member]
Common stock, par value \| $ / shares																								$ 0.0001
Floor Price Reduction Agreement [Member]
Debt instrument, interest rate																	0.00%
Premium payment																	$ 700,000
Debt instrument reduction amount																	$ 700,000
Debt instrument adjusted amount \| $ / shares																	$ 2.00
Debt instrument extended maturity terms																																																maturity date for the Outstanding Promissory Notes is extended by 120 days to January 17, 2025.
Floor price \| $ / shares																	$ 20.00
Floor Price Reduction Agreement [Member] \| Yorkville Advisors Global, LP [Member]
Debt instrument, interest rate																	0.00%
Debt instrument, maturity date																	Jan. 17, 2025
Standby Equity Purchase Agreement [Member] \| Yorkville Advisors Global, LP [Member]
Debt discount upon issuance																													$ 200,000
Premium remaining payment																																																$ 2,000,000
Cash proceeds from issuance of convertible notes																													1,800,000
Conversion rate percentage of common stock outstanding																	10.00%
Standby Equity Purchase Agreement [Member] \| Minimum [Member] \| Yorkville Advisors Global, LP [Member]
Debt instrument, face amount																													2,000,000
Standby Equity Purchase Agreement [Member] \| Maximum [Member] \| Yorkville Advisors Global, LP [Member]
Debt instrument, face amount																													$ 3,500,000
Standby Equity Purchase Agreement [Member] \| Yorkville Convertible Notes [Member] \| Yorkville Advisors Global, LP [Member]
Debt instrument, interest rate																													0.00%
Debt instrument, maturity date																													Jan. 17, 2025
Debt instrument, increase in interest rate																													18.00%
Conversion rate percentage of common stock outstanding																													9.99%
Conversion rate percentage of common stock outstanding																													10.00%
Prepayment premium																							$ 1,000,000
Percentage of repayment of convertible debt, amount																							10.00%
Standby Equity Purchase Agreement [Member] \| Common Class A [Member] \| Yorkville Advisors Global, LP [Member]
Conversion of stock, shares converted \| shares																																																27,538
Conversion rate percentage of common stock outstanding																	9.99%
Side Letter To The Loan Agreement [Member] \| CPBF Lending LLC [Member] \| 2024 CPBF Convertible Note [Member]
Debt instrument, convertible terms																																																On September 5, 2024, the Company entered into a side letter to the loan agreement with CP BF whereby the Company agreed to consolidate the Term Note, CP BF Convertible Note and First Amendment Convertible Note (combined the “Old CP BF Notes”) into a single convertible note (the “2024 CP BF Convertible Note”).
C P B F Securities Purchase Agreement [Member]
Debt																$ 2,000,000
Warrant initial exercise price \| $ / shares																$ 38.90
Warrants exercise price \| $ / shares																$ 0.0001
Percentage of number of shares of Common Stock outstanding																19.99%
C P B F Securities Purchase Agreement [Member] \| Common Class A [Member]
Share issued \| shares																26,085
C P B F Securities Purchase Agreement [Member] \| Common Class B [Member] \| Chief Executive Officer [Member]
Common stock shares outstanding \| shares																231,114
Subordinated Business Loan and Security Agreement [Member]
Debt instrument, face amount																						$ 787,500
Debt instrument, interest rate																						42.00%
Debt instrument, maturity date																						Feb. 05, 2025
Proceeds from debt																						$ 750,000
Agent fees																						$ 37,500

Summary of Notes (Details) - USD ($)	12 Months Ended
Summary of Notes (Details) - USD ($)	Dec. 31, 2024	Dec. 31, 2023
Debt Instrument [Line Items]
Loss on debt issuance	$ 653,208
Diagonal Convertible Notes [Member]
Debt Instrument [Line Items]
Beginning balance
Issuance of 1800 Diagonal convertible notes	432,400
Loss on debt issuance	92,208
Repayments in cash	(82,432)
Change in fair value	(10,176)
Ending balance	432,000
Outstanding principal balance	370,886
Accrued interest	$ 15,935

- Definition

Line items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table.

+ References

+ Details

Schedule of Expected Amortization Expense (Details) - USD ($)	Sep. 30, 2025	Dec. 31, 2024
Accounting Policies [Abstract]
Remainder	$ 401,171
Year 1	1,214,920	546,576
Year 2	1,214,920	546,576
Year 3	1,214,920	546,576
Year 4	1,214,920	546,576
Thereafter	3,161,948
Total	8,422,799
Year 5		546,576
Thereafter		1,150,973
Total	$ 8,332,096	$ 3,883,853

Simple Agreements for Future Equity (Details Narrative) - USD ($)		12 Months Ended
	Dec. 14, 2023	Dec. 31, 2023	Dec. 31, 2021
Third Party Safes [Member]
Defined Benefit Plan Disclosure [Line Items]
Received gross proceeds			$ 269,000
Fair value of SAFE liability			$ 269,000
Gain on change in fair value of SAFE liability		$ 207,570
Outstanding principal amount	$ 456,234
Discount price			15.00%
Common Class A [Member] \| Third Party Safes [Member]
Defined Benefit Plan Disclosure [Line Items]
Debt outstanding converted to common stock	83
Alco D N X And William Bryant [Member]
Defined Benefit Plan Disclosure [Line Items]
Received gross proceeds			$ 3,567,000
Fair value of SAFE liability			$ 3,567,000
Gain on change in fair value of SAFE liability		$ 2,752,430
Outstanding principal amount	$ 6,049,766
Alco D N X And William Bryant [Member] \| Common Class A [Member]
Defined Benefit Plan Disclosure [Line Items]
Debt outstanding converted to common stock	1,104
Simple Agreements For Future Equity [Member]
Defined Benefit Plan Disclosure [Line Items]
Discount price			15.00%

Schedule of Derivative Liabilities (Details) - USD ($)	3 Months Ended		9 Months Ended		12 Months Ended
Schedule of Derivative Liabilities (Details) - USD ($)	Sep. 30, 2025	Sep. 30, 2024	Sep. 30, 2025	Sep. 30, 2024	Dec. 31, 2024	Dec. 31, 2023
Related Party [Member]
Defined Benefit Plan Disclosure [Line Items]
Change in fair value, Ending balance						$ 1,936,827
Issuance of convertible notes with bifurcated embedded derivative						1,126,451
Change in fair value	$ (8,000)	$ (32,000)	$ 54,000	(32,000)	(51,000)	(3,063,278)
Balance
Third Party Convertible Debt [Member]
Defined Benefit Plan Disclosure [Line Items]
Change in fair value, Ending balance						845,473
Issuance of convertible notes with bifurcated embedded derivative						559,390
Change in fair value						(1,404,863)
Balance

- Definition

Line items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table.

+ References

Reference 1: http://www.xbrl.org/2003/role/disclosureRef
-Topic 715
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 5
-Subparagraph (k)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480506/715-20-50-5

Reference 2: http://www.xbrl.org/2003/role/disclosureRef
-Topic 715
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 5
-Subparagraph (d)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480506/715-20-50-5

Reference 3: http://www.xbrl.org/2003/role/disclosureRef
-Topic 715
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 5
-Subparagraph (i)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480506/715-20-50-5

Reference 4: http://www.xbrl.org/2003/role/disclosureRef
-Topic 715
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 5
-Subparagraph (l)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480506/715-20-50-5

Reference 5: http://www.xbrl.org/2003/role/disclosureRef
-Topic 715
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 5
-Subparagraph (g)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480506/715-20-50-5

Reference 6: http://www.xbrl.org/2003/role/disclosureRef
-Topic 715
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 5
-Subparagraph (j)(1)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480506/715-20-50-5

Reference 7: http://www.xbrl.org/2003/role/disclosureRef
-Topic 715
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 5
-Subparagraph (j)(2)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480506/715-20-50-5

Reference 8: http://www.xbrl.org/2003/role/disclosureRef
-Topic 715
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 5
-Subparagraph (j)(4)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480506/715-20-50-5

Reference 9: http://www.xbrl.org/2003/role/disclosureRef
-Topic 715
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 5
-Subparagraph (j)(3)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480506/715-20-50-5

Reference 10: http://www.xbrl.org/2003/role/disclosureRef
-Topic 715
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 5
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480506/715-20-50-5

Reference 11: http://www.xbrl.org/2003/role/disclosureRef
-Topic 715
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 5
-Subparagraph (b)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480506/715-20-50-5

Reference 12: http://www.xbrl.org/2003/role/disclosureRef
-Topic 715
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 5
-Subparagraph (c)(iv)(02)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480506/715-20-50-5

Reference 13: http://www.xbrl.org/2003/role/disclosureRef
-Topic 715
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 5
-Subparagraph (c)(ii)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480506/715-20-50-5

Reference 14: http://www.xbrl.org/2003/role/disclosureRef
-Topic 715
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 7
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480506/715-20-50-7

Reference 15: http://www.xbrl.org/2003/role/disclosureRef
-Topic 715
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 5
-Subparagraph (q)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480506/715-20-50-5

Reference 16: http://www.xbrl.org/2003/role/disclosureRef
-Topic 715
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 5
-Subparagraph (m)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480506/715-20-50-5

Reference 17: http://www.xbrl.org/2003/role/disclosureRef
-Topic 715
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 5
-Subparagraph (h)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480506/715-20-50-5

Reference 18: http://www.xbrl.org/2003/role/disclosureRef
-Topic 715
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 5
-Subparagraph (f)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480506/715-20-50-5

Reference 19: http://www.xbrl.org/2003/role/disclosureRef
-Topic 715
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 5
-Subparagraph (e)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480506/715-20-50-5

Reference 20: http://www.xbrl.org/2003/role/disclosureRef
-Topic 715
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 5
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480506/715-20-50-5

+ Details

Goodwill (Details Narrative)	9 Months Ended	12 Months Ended
Goodwill (Details Narrative)	Sep. 30, 2025 Integer	Dec. 31, 2024 USD ($)	Dec. 31, 2024	Dec. 31, 2024 Integer	Dec. 31, 2023 USD ($) Integer
Indefinite-Lived Intangible Assets [Line Items]
Number of operating segments	3		2	2	1
Impairment of goodwill		$ 2,725,460
Number of reporting units \| Integer					1
Banzai Operating [Member]
Indefinite-Lived Intangible Assets [Line Items]
Impairment of goodwill
Open Reel [Member]
Indefinite-Lived Intangible Assets [Line Items]
Impairment of goodwill		$ 2,725,460

- Definition

Amount of impairment loss from asset representing future economic benefit arising from other asset acquired in business combination or from joint venture formation or both, that is not individually identified and separately recognized.

+ References + Details

- Definition

Line items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table.

+ References

Reference 1: http://www.xbrl.org/2003/role/exampleRef
-Topic 805
-SubTopic 20
-Name Accounting Standards Codification
-Section 55
-Paragraph 38
-Subparagraph (e)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479876/805-20-55-38

Reference 2: http://www.xbrl.org/2003/role/exampleRef
-Topic 805
-SubTopic 20
-Name Accounting Standards Codification
-Section 55
-Paragraph 31
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479876/805-20-55-31

Reference 3: http://www.xbrl.org/2003/role/exampleRef
-Topic 805
-SubTopic 20
-Name Accounting Standards Codification
-Section 55
-Paragraph 31
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479876/805-20-55-31

Reference 4: http://www.xbrl.org/2003/role/exampleRef
-Topic 805
-SubTopic 20
-Name Accounting Standards Codification
-Section 55
-Paragraph 14
-Subparagraph (b)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479876/805-20-55-14

Reference 5: http://www.xbrl.org/2003/role/exampleRef
-Topic 805
-SubTopic 20
-Name Accounting Standards Codification
-Section 55
-Paragraph 14
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479876/805-20-55-14

Reference 6: http://www.xbrl.org/2003/role/exampleRef
-Topic 805
-SubTopic 20
-Name Accounting Standards Codification
-Section 55
-Paragraph 14
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479876/805-20-55-14

Reference 7: http://www.xbrl.org/2003/role/exampleRef
-Name Accounting Standards Codification
-Section 55
-Paragraph 40
-SubTopic 30
-Topic 350
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482640/350-30-55-40

Reference 8: http://www.xbrl.org/2003/role/disclosureRef
-Topic 350
-SubTopic 30
-Name Accounting Standards Codification
-Section 45
-Paragraph 1
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482686/350-30-45-1

Reference 9: http://www.xbrl.org/2003/role/disclosureRef
-Topic 350
-SubTopic 30
-Name Accounting Standards Codification
-Section 50
-Paragraph 3
-Subparagraph (d)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482665/350-30-50-3

Reference 10: http://www.xbrl.org/2003/role/disclosureRef
-Topic 350
-SubTopic 30
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (b)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482665/350-30-50-2

+ Details

Going Concern

9 Months Ended

12 Months Ended

Sep. 30, 2025

Dec. 31, 2024

Organization, Consolidation and Presentation of Financial Statements [Abstract]

Going Concern

2. Going Concern

As of September 30, 2025 the Company had cash of approximately $0.9 million. For the nine months ended September 30, 2025, the Company used approximately $13.4 million in cash for operating activities. The Company has incurred recurring net losses from operations and negative cash flows from operating activities since inception. As of September 30, 2025, the Company had an accumulated deficit of approximately $95.7 million. These factors raise substantial doubt regarding the Company’s ability to continue as a going concern within one year of the date these financial statements were issued.

The continuation of the Company as a going concern is dependent upon the continued financial support from its stockholders and debt holders. Specifically, continuation is contingent on the Company’s ability to obtain necessary equity or debt financing to continue operations, and ultimately the Company’s ability to generate profit from sales and positive operating cash flows, which is not assured.

The Company’s plans include obtaining future debt financings (see Note 13) and equity financings associated with the Yorkville SEPA (as defined in Note 16). If the Company is unsuccessful in completing these planned transactions, it may be required to reduce its spending rate to align with expected revenue levels and cash reserves, although there can be no guarantee that it will be successful in doing so. Accordingly, the Company may be required to raise additional cash through debt or equity transactions. It may not be able to secure financing in a timely manner or on favorable terms, if at all. As a result, management’s plans cannot be considered probable and thus do not alleviate substantial doubt about the Company’s ability to continue as a going concern.

These accompanying condensed consolidated financial statements have been prepared assuming that the Company will continue as a going concern and do not include any adjustments that might result from the outcome of this uncertainty.

2. Going Concern

As of December 31, 2024 the Company had cash of approximately $1.1 million. For the year ended December 31, 2024, the Company used approximately $9.6 million in cash for operating activities. The Company has incurred recurring net losses from operations and negative cash flows from operating activities since inception. As of December 31, 2024, the Company had an accumulated deficit of approximately $78.3 million. These factors raise substantial doubt regarding the Company’s ability to continue as a going concern within one year of the date these financial statements were issued.

The Company’s plans include obtaining future debt financings (see Note 14) and equity financings associated with the Yorkville SEPA (as defined in Note 18). If the Company is unsuccessful in completing these planned transactions, it may be required to reduce its spending rate to align with expected revenue levels and cash reserves, although there can be no guarantee that it will be successful in doing so. Accordingly, the Company may be required to raise additional cash through debt or equity transactions. It may not be able to secure financing in a timely manner or on favorable terms, if at all. As a result, management’s plans cannot be considered probable and thus do not alleviate substantial doubt about the Company’s ability to continue as a going concern.

On September 16, 2024, the Company committed to a reduction in force (the “Reduction”) intended to decrease expenses and maintain a streamlined organization to support key programs and customers, and that is expected to conserve cash. As part of the Reduction, the Company reduced its headcount by 24 employees, which represented approximately 34% of the Company’s full-time employees as of September 15, 2024. The cost-saving measures from the Reduction reduced annual operating expenses by approximately $0.8 million beginning in the fourth quarter of 2024. The Company incurred total restructuring charges of approximately $0.1 million, including severance payments in connection with the Reduction. The Company completed the reduction in October, 2024.

These accompanying consolidated financial statements have been prepared assuming that the Company will continue as a going concern and do not include any adjustments that might result from the outcome of this uncertainty.

Schedule of Intangible Assets Acquired and their Associated Estimated Acquisition Date Fair Values (Details) - USD ($)			9 Months Ended	12 Months Ended
	Jan. 31, 2025	Dec. 18, 2024	Sep. 30, 2025	Dec. 31, 2024
Customer Relationships [Member]
Business Combination [Line Items]
Estimated Useful Life				7 years
Customer Relationships [Member] \| Minimum [Member]
Business Combination [Line Items]
Estimated Useful Life			6 years
Customer Relationships [Member] \| Maximum [Member]
Business Combination [Line Items]
Estimated Useful Life			7 years
Trade Names [Member]
Business Combination [Line Items]
Estimated Useful Life				15 years
Trade Names [Member] \| Minimum [Member]
Business Combination [Line Items]
Estimated Useful Life			10 years
Trade Names [Member] \| Maximum [Member]
Business Combination [Line Items]
Estimated Useful Life			15 years
Technology-Based Intangible Assets [Member]
Business Combination [Line Items]
Estimated Useful Life				6 years
Technology-Based Intangible Assets [Member] \| Minimum [Member]
Business Combination [Line Items]
Estimated Useful Life			6 years
Technology-Based Intangible Assets [Member] \| Maximum [Member]
Business Combination [Line Items]
Estimated Useful Life			8 years
Vidello [Member] \| Customer Relationships [Member]
Business Combination [Line Items]
Intangible Assets	$ 551,000
Estimated Useful Life	6 years
Vidello [Member] \| Trade Names [Member]
Business Combination [Line Items]
Intangible Assets	$ 736,000
Estimated Useful Life	10 years
Vidello [Member] \| Technology-Based Intangible Assets [Member]
Business Combination [Line Items]
Intangible Assets	$ 4,010,000
Vidello [Member] \| Technology-Based Intangible Assets [Member] \| Minimum [Member]
Business Combination [Line Items]
Estimated Useful Life	7 years
Vidello [Member] \| Technology-Based Intangible Assets [Member] \| Maximum [Member]
Business Combination [Line Items]
Estimated Useful Life	8 years
Open Reel [Member] \| Customer Relationships [Member]
Business Combination [Line Items]
Intangible Assets		$ 588,710
Estimated Useful Life		7 years
Open Reel [Member] \| Trade Names [Member]
Business Combination [Line Items]
Intangible Assets		$ 899,600
Estimated Useful Life		15 years
Open Reel [Member] \| Technology-Based Intangible Assets [Member]
Business Combination [Line Items]
Intangible Assets		$ 2,415,010
Estimated Useful Life		6 years

Deferred Revenue

9 Months Ended

12 Months Ended

Sep. 30, 2025

Dec. 31, 2024

Deferred Revenue

Deferred Revenue

12. Deferred Revenue

Deferred revenue represents amounts that have been collected in advance of revenue recognition and is recognized as revenue when transfer of control to customers has occurred or services have been provided. The deferred revenue balance does not represent the total contract value of annual or multi-year, non-cancelable revenue agreements. Differences between the revenue recognized per the below schedule, and the revenue recognized per the condensed consolidated statement of operations, reflect amounts not recognized through the deferred revenue process, and which have been determined to be insignificant. For the nine months ended September 30, 2025 and the year ended December 31, 2024, the Company recognized $3,612,072 and $1,214,096 in revenue that was included in the prior year deferred revenue balance, respectively.

The change in total deferred revenue was as follows for the periods indicated:

Schedule of Changes in Deferred Revenue

	Nine Months Ended			Year Ended
	September 30, 2025			December 31, 2024
Deferred revenue, beginning of period	$	4,052,270		$	1,214,096
Billings		6,745,306			4,362,730
Revenue recognized (prior year deferred revenue)		(3,612,072	)		(1,214,096	)
Revenue recognized (current year deferred revenue)		(3,706,242	)		(3,091,333	)
OpenReel deferred revenue - short-term - previously recognized at acquisition		—			2,663,230
Vidello deferred revenue - short-term		228,610			—
Deferred revenue - short-term, end of period		3,707,872			3,934,627
OpenReel deferred revenue - long-term		93,726			117,643
Deferred revenue - short-term and long-term, end of period	$	3,801,598		$	4,052,270

13. Deferred Revenue

Deferred revenue represents amounts that have been collected in advance of revenue recognition and is recognized as revenue when transfer of control to customers has occurred or services have been provided. The deferred revenue balance does not represent the total contract value of annual or multi-year, non-cancelable revenue agreements. Differences between the revenue recognized per the below schedule, and the revenue recognized per the consolidated statement of operations, reflect amounts not recognized through the deferred revenue process, and which have been determined to be insignificant. For the years ended December 31, 2024 and 2023, the Company recognized $1,214,096 and $930,436 in revenue that was included in the prior year deferred revenue balance, respectively.

The change in total deferred revenue was as follows for the periods indicated:

Summary of Changes in Deferred Revenue

	Year Ended			Year Ended
	December 31, 2024			December 31, 2023
Deferred revenue, beginning of period	$	1,214,096		$	930,436
Billings		4,362,730			4,781,924
Revenue recognized (prior year deferred revenue)		(1,214,096	)		(930,436	)
Revenue recognized (current year deferred revenue)		(3,091,333	)		(3,567,828	)
OpenReel deferred revenue - short-term		2,663,230			—
Deferred revenue - short-term, end of period		3,934,627			1,214,096
OpenReel deferred revenue - long-term		117,643			—
Deferred revenue - short-term and long-term, end of period	$	4,052,270		$	1,214,096

Condensed Consolidated Statements of Operations - USD ($)	3 Months Ended		9 Months Ended		12 Months Ended
	Sep. 30, 2025	Sep. 30, 2024	Sep. 30, 2025	Sep. 30, 2024	Dec. 31, 2024	Dec. 31, 2023
Defined Benefit Plan Disclosure [Line Items]
Revenue	$ 2,844,508	$ 1,080,607	$ 9,350,573	$ 3,228,276	$ 4,527,879	$ 4,561,300
Cost of revenue	519,411	338,023	1,679,925	1,049,411	1,422,542	1,444,618
Gross profit	2,325,097	742,584	7,670,648	2,178,865	3,105,337	3,116,682
Operating expenses:
General and administrative expenses	6,460,876	3,513,442	21,006,767	11,721,465	16,548,902	12,905,073
Depreciation and amortization expense	294,427	900	841,664	3,725	24,179	7,160
Total operating expenses	6,755,303	3,514,342	21,848,431	11,725,190	16,573,081	12,912,233
Operating loss	(4,430,206)	(2,771,758)	(14,177,783)	(9,546,325)	(13,467,744)	(9,795,551)
Other expenses (income):
GEM settlement fee expense		60,000		260,000	200,000
SEPA commitment fee and deferred fee expense						3,826,176
GEM warrant expense						2,448,000
GEM commitment fee expense						2,000,000
Interest income	(1,425)		(1,427)	(10)	(10)	(813)
Gain on extinguishment of liabilities		(152,782)	(4,488,627)	(680,762)	(680,762)
Gain on release of Vidello revenue holdback	(973,000)		(973,000)
Loss on debt issuance	192,000		444,000	171,000	653,208
Loss on private placement issuance	1,439,000		2,276,000
Loss on issuance of term notes		390,000	110,500	390,000
Loss on issuance of convertible bridge notes	65,650	63,408	146,150	63,408
Loss on conversion and settlement of Alco promissory notes - related party		4,808,882		4,808,882	4,808,882
Loss on conversion and settlement of CP BF notes - related party		6,529,402		6,529,402	6,529,402
Loss on extinguishment of term notes			1,769,895		1,071,563
Change in fair value of convertible notes	(503,338)	101,000	(265,338)	679,000	693,000	(34,000)
Change in fair value of term notes	75,249	36,813	391,040	36,813	88,588
Change in fair value of convertible bridge notes	4,191	(18,000)	(33,805)	(18,000)	(10,176)
Yorkville prepayment premium expense		14,000		94,760	80,760
Loss on Yorkville SEPA advances	190,489		937,626
Goodwill impairment					2,725,460
Vidello earnout expense	69,053		485,720
Failed acquisition costs			1,382,002
Other expense (income), net	64,372	(62,927)	(523,451)	(2,900)	88,329	(62,985)
Total other expenses, net	1,187,276	12,641,159	3,169,640	14,106,361	18,045,645	4,610,711
Loss before income taxes	(5,617,482)	(15,412,917)	(17,347,423)	(23,652,686)	(31,513,389)	(14,406,262)
Income tax expense	270,109	1,010	112,671	6,701
Net loss	$ (5,887,591)	$ (15,413,927)	$ (17,460,094)	$ (23,659,387)	(31,513,389)	(14,406,262)
Deemed dividend - Series A and Series B warrant modification (net of tax)					$ (418,360)
Net loss per share
Net loss per share attributable to common shareholders - Basic	$ (1.64)	$ (48.73)	$ (7.74)	$ (82.68)	$ (69.75)	$ (59.98)
Net loss per share attributable to common shareholders - Diluted	$ (1.64)	$ (48.73)	$ (7.74)	$ (82.68)	$ (69.75)	$ (59.98)
Weighted average common shares outstanding
Weighted average common shares outstanding - Basic	3,591,228	316,289	2,256,990	286,166	445,817	240,199
Weighted average common shares outstanding - Diluted	3,591,228	316,289	2,256,990	286,166	445,817	240,199
Net loss attributable to common shareholders	$ (5,887,591)	$ (15,413,927)	$ (17,460,094)	$ (23,659,387)	$ (31,095,029)	$ (14,406,262)
Related Party [Member]
Other expenses (income):
Interest expense	393,968	1,050,363	1,288,988	2,860,768	3,047,101	4,486,027
Change in fair value of warrant liability	(3,933)	(115,000)	(1,633)	(460,000)	(572,700)	115,000
Change in fair value of simple agreement for future equity						(2,752,430)
Change in fair value of bifurcated embedded derivative liabilities	(8,000)	(32,000)	54,000	(32,000)	(51,000)	(3,063,278)
Change in fair value of bifurcated embedded derivative liabilities						1,404,863
Nonrelated Party [Member]
Other expenses (income):
Interest expense						1,068,447
Change in fair value of warrant liability	$ 183,000	$ (32,000)	$ 171,000	$ (594,000)	(626,000)	(1,807,000)
Change in fair value of simple agreement for future equity						(207,570)
Change in fair value of bifurcated embedded derivative liabilities						$ (1,404,863)

Prepaid Expenses and Other Current Assets (Tables)

9 Months Ended

12 Months Ended

Sep. 30, 2025

Dec. 31, 2024

Prepaid Expenses And Other Current Assets

Summary of Prepaid Expenses and Other Current Assets

Prepaid expenses and other current assets consisted of the following at the dates indicated:

	September 30, 2025		December 31, 2024
Prepaid expenses and other current assets:
Prepaid software costs	$	194,565	$	59,855
Service trade		145,548		239,041
Employee receivable		112,583		800
Prepaid insurance costs		68,509		130,345
Prepaid commissions		52,695		31,504
Prepaid consulting costs		—		76,767
Prepaid advertising and marketing costs		—		29,133
Prepaid merchant fees		—		26,690
Prepaid data license and subscription costs		—		3,125
Other current assets		31,953		46,414
Total prepaid expenses and other current assets	$	605,853	$	643,674

Prepaid expenses and other current assets consisted of the following at the dates indicated:

	December 31, 2024		December 31, 2023
Prepaid expenses and other current assets:
Prepaid commissions	$	31,504	$	51,472
Service Trade		239,041		364,384
Prepaid insurance costs		130,345		17,661
Prepaid consulting costs		76,767		120,332
Prepaid software costs		59,855		29,887
Prepaid advertising and marketing costs		29,133		11,074
Prepaid merchant fees		26,690		26,224
Prepaid data license and subscription costs		3,125		53,124
Other current assets		47,214		66,997
Total prepaid expenses and other current assets	$	643,674	$	741,155

Property and Equipment

9 Months Ended

12 Months Ended

Sep. 30, 2025

Dec. 31, 2024

Property, Plant and Equipment [Abstract]

Property and Equipment

8. Property and Equipment

Property and equipment, net consisted of the following at the dates indicated:

Schedule of Property and Equipment, Net

	September 30, 2025			December 31, 2024
Computers and equipment	$	43,651		$	34,474
Less: accumulated depreciation		(34,254	)		(30,935	)
Property and equipment, net	$	9,397		$	3,539

Depreciation expense for the nine months ended September 30, 2025 and 2024 was $3,319 and $2,825 respectively.

9. Property and Equipment

Property and equipment, net consisted of the following at the dates indicated:

Schedule of Property and Equipment, Net

	December 31, 2024			December 31, 2023
Computers and equipment	$	34,474		$	30,867
Less: accumulated depreciation		(30,935	)		(26,223	)
Property and equipment, net	$	3,539		$	4,644

Depreciation expense for the year ended December 31, 2024 and 2023 was $4,712 and $7,160 respectively.

Accrued Expenses and Other Current Liabilities

9 Months Ended

12 Months Ended

Sep. 30, 2025

Dec. 31, 2024

Payables and Accruals [Abstract]

Accrued Expenses and Other Current Liabilities

11. Accrued Expenses and Other Current Liabilities

Accrued expenses and other current liabilities consisted of the following at the dates indicated:

	September 30, 2025		December 31, 2024
Accrued expenses and other current liabilities:
Accrued accounting and professional services costs	$	2,183,090	$	2,419,829
Sales tax payable		482,256		452,508
Excise tax payable		223,717		223,717
Provision for tax payable		525,359		—
Accrued payroll and benefit costs		182,887		207,970
Accrued legal costs		153,884		315,764
Accrued subscription costs		53,737		46,759
Accrued streaming service costs		48,698		51,308
Other current liabilities		141,860		173,163
Total accrued expenses and other current liabilities	$	3,995,488	$	3,891,018

12. Accrued Expenses and Other Current Liabilities

Accrued expenses and other current liabilities consisted of the following at the dates indicated:

	December 31, 2024		December 31, 2023
Accrued expenses and other current liabilities:
Accrued accounting and professional services costs	$	2,419,829	$	1,511,889
Sales tax payable		452,508		314,873
Accrued legal costs		315,764		2,694,439
Excise tax payable		223,717		223,717
Accrued payroll and benefit costs		207,970		185,504
Accrued streaming service costs		51,308		37,765
Accrued subscription costs		46,759		22,110
Deposits		—		54,102
Other current liabilities		173,163		149,841
Total accrued expenses and other current liabilities	$	3,891,018	$	5,194,240

Summary of Significant Accounting Policies (Tables)

9 Months Ended

12 Months Ended

Sep. 30, 2025

Dec. 31, 2024

Accounting Policies [Abstract]

Schedule of Identifiable Intangible Assets Subject to Amortization

Intangible assets are presented at fair value, net of amortization. The fair value is determined based on the appraised value of the asset. Intangible assets are composed of developed technology, trade names and customer lists. Intangible assets subject to amortization consist of the following:

	Estimated Useful Life (years):	September 30, 2025
Customer relationships	6 - 7	$	1,139,710
Trade name	10 - 15		1,637,088
Technology	6 - 8		6,425,010
Intangible assets, gross			9,201,808
Less: Accumulated amortization			(869,712	)
Intangible assets, net		$	8,332,096

Intangible assets are presented at fair value, net of amortization. The fair value is determined based on the appraised value of the asset. Intangible assets are composed of developed technology, trade names and customer lists (see Note 5), video material licenses, a web domain, and patents. Intangible assets subject to amortization consist of the following:

	Estimated Useful Life (years):	December 31, 2024
Customer relationships	7	$	588,710
Trade name	15		899,600
Technology	6		2,415,010
Intangible assets, gross			3,903,320
Less: Accumulated amortization			(19,467	)
Intangible assets, net		$	3,883,853

Schedule of Expected Amortization Expense


Remainder of Year Ending December 31, 2025	$	401,171
Year Ending December 31, 2026		1,214,920
Year Ending December 31, 2027		1,214,920
Year Ending December 31, 2028		1,214,920
Year Ending December 31, 2029		1,214,920
Thereafter		3,161,948
Total	$	8,422,799


Remainder		-
Year Ending December 31, 2025	$	546,576
Year 1	$	546,576
Year Ending December 31, 2026		546,576
Year 2		546,576
Year Ending December 31, 2027		546,576
Year 3		546,576
Year Ending December 31, 2028		546,576
Year 4		546,576
Thereafter		-
Year Ending December 31, 2029		546,576
Year 5		546,576
Thereafter		1,150,973
Total	$	3,883,853

Schedule of Basic and Diluted Net Loss Per Share

The calculation of basic and diluted net loss per share attributable to common stock was as follows:

	For the Three Months Ended September 30,						For the Nine Months Ended September 30,
	2025			2024			2025			2024
Numerator:
Net loss attributable to common shareholders—basic and diluted	$	(5,887,591	)	$	(15,413,927	)	$	(17,460,094	)	$	(23,659,387	)

Denominator:
Weighted average shares—basic and diluted		3,591,228			316,289			2,256,990			286,166
Net loss per share attributable to common shareholders—basic and diluted	$	(1.64	)	$	(48.73	)	$	(7.74	)	$	(82.68	)

The calculation of basic and diluted net loss per share attributable to common stock was as follows:

	2024			2023
	For the Year Ended December 31,
	2024			2023
Numerator:
Net loss attributable to common shareholders—basic and diluted	$	(31,095,029	)	$	(14,406,262	)

Denominator:
Weighted average shares—basic and diluted		445,817			240,199
Net loss per share attributable to common shareholders—basic and diluted	$	(69.75	)	$	(59.98	)

Schedule of Antidilutive Securities Excluded from Computation of Earnings Per Share

Securities that were excluded from loss per share as their effect would be anti-dilutive due to the net loss position that could potentially be dilutive in future periods are as follows:

	2025		2024
	As of September 30,
	2025		2024
Options		12,592		2,695
RSUs		414,429		1,650
Public warrant shares		23,000		23,000
GEM warrant shares		1,657		1,657
Common warrant shares		686,107		452,761
Placement agent warrant shares		71,827		10,490
Pre-funded warrants		-		253,010
Total		1,209,613		745,263

Securities that were excluded from loss per share as their effect would be anti-dilutive due to the net loss position that could potentially be dilutive in future periods are as follows:

	2024		2023
	As of December 31,
	2024		2023
Options		2,566		1,496
RSUs		34,078		—
Public warrant shares		23,000		23,000
GEM warrant shares		1,657		1,657
Common warrant shares		452,761		—
Placement agent warrant shares		10,490		—
Total		524,552		26,153
Antidilutive Securities		524,552		26,153

Summary of Changes in Allowance for Credit Losses

The following table presents changes in the allowance for credit losses for the year ended December 31, 2024:


Balance - December 31, 2023	$	5,748
Change in provision for credit losses		18,462
Balance - December 31, 2024	$	24,210

Summary of Capitalized Deferred Offering Costs

Capitalized deferred offering costs consisted of the following, as of December 14, 2023:

	December 14, 2023
SPAC-related legal fees	$	2,973,077
Investment bank advisory services		135,000
Federal Trade Commission filing fees		125,020
Total deferred offering costs capitalized	$	3,233,097

Schedule of Notes (Details) - USD ($)								3 Months Ended			9 Months Ended		12 Months Ended
Schedule of Notes (Details) - USD ($)	Sep. 12, 2025	Aug. 19, 2025	Jul. 23, 2025	Jun. 30, 2025	May 09, 2025	Sep. 24, 2024	Sep. 23, 2024	Sep. 30, 2025	Jun. 30, 2025	Mar. 31, 2025	Sep. 30, 2025	Sep. 30, 2024	Dec. 31, 2024	Dec. 31, 2023	Jun. 27, 2025	Dec. 14, 2023
Debt Instrument [Line Items]
Loss on issuance													$ 653,208
Principal amount																$ 3,500,000
Common stock par value								$ 0.0001			$ 0.0001		$ 0.0001	$ 0.0001
Repayment of convertible debt											$ 3,640,000	$ 750,000	$ 750,000
Common Class A [Member]
Debt Instrument [Line Items]
Common stock par value																$ 0.0001
Common Class A [Member] \| Maximum [Member]
Debt Instrument [Line Items]
Warrants issued							56,555
Agile Term Notes [Member]
Debt Instrument [Line Items]
Beginning balance								$ 4,131,000	$ 5,538,000	$ 3,143,000	3,143,000
Issuance of Agile term notes									262,500	4,000,000			3,450,000
Loss on restructuring										1,769,895			1,071,563
Repayments in cash								(1,724,250)	(1,929,885)	(3,540,800)			(1,857,151)
Change in fair value								75,250	149,885	165,905			88,588
Loss on issuance									110,500				390,000
Ending balance				$ 4,131,000				2,482,000	4,131,000	5,538,000	2,482,000		3,143,000
Outstanding principal balance as of September 30, 2025								2,108,014			2,108,014		2,269,695
Accrued interest as of September 30, 2025								1,499,649			1,499,649		$ 100,095
Debt instrument, interest rate												5.00%	5.00%
Interest expense								817,721			1,499,649		$ 100,095
May1800 Diagonal Note [Member]
Debt Instrument [Line Items]
Principal amount					$ 163,300
Proceeds from issuance of secured debt					135,000
Original issue discount					21,300
Debt instrument unamortized debt issuance costs incurred during the period					$ 7,000
Maturity date					Feb. 15, 2026
Debt instrument, interest rate					12.00%
July 1800 Diagonal Note [Member]
Debt Instrument [Line Items]
Principal amount			$ 295,500
Proceeds from issuance of secured debt			250,000
Original issue discount			38,500
Debt instrument unamortized debt issuance costs incurred during the period			$ 7,000
Maturity date			May 30, 2026
Debt instrument, interest rate			12.00%
September 1800 Diagonal Note [Member]
Debt Instrument [Line Items]
Principal amount	$ 151,800					$ 124,200
Proceeds from issuance of secured debt	125,000					100,000
Original issue discount	19,800					16,200
Debt instrument unamortized debt issuance costs incurred during the period	$ 7,000					$ 8,000
Maturity date	Jun. 15, 2026					Jul. 30, 2025
Debt instrument, interest rate	14.00%					12.00%
Thousand Eight Hundred Diagonal Notes [Member]
Debt Instrument [Line Items]
Beginning balance								530,000	411,000	432,000	432,000
Issuance of Agile term notes								447,350	393,300	124,200
Repayments in cash								(65,589)	(316,719)	(145,286)
Change in fair value								4,190	(16,281)	(21,714)
Loss on issuance								65,650	58,700	21,800
Ending balance				530,000				825,000	530,000	411,000	825,000		$ 432,000
Outstanding principal balance as of September 30, 2025								732,684			732,684
Accrued interest as of September 30, 2025								71,505			$ 71,505
Percentage of common stock shares convertible											4.99%		4.99%
Debt instrument, convertible terms											The Notes become convertible at the lender’s option upon an event of default, at a conversion price equal to the quotient resulting from dividing the Conversion Amount, measured as the sum of (1) the principal amount of the Note or Notes being converted in such conversion, plus (2) at the lender’s option, accrued and unpaid interest, if any, on such principal amount at the interest rates to the respective note or notes being converted through the conversion date, plus (3) at the lender’s option, the default interest, divided by the “Conversion Price” then in effect on the date specified in the notice of conversion (the conversion date). The Conversion Price will be measured as seventy-five percent (75%) multiplied by the market price, which means the lowest trading price for the Company’s Common Stock during the ten (10) trading day period ending on the latest complete trading day prior to the conversion date.		The Notes become convertible at the lender’s option upon an event of default, at a conversion price equal to the quotient resulting from dividing the Conversion Amount, measured as the sum of (1) the principal amount of the Note or Notes being converted in such conversion, plus (2) at the lender’s option, accrued and unpaid interest, if any, on such principal amount at the interest rates to the respective note or notes being converted through the conversion date, plus (3) at the lender’s option, the default interest, divided by the “Conversion Price” then in effect on the date specified in the notice of conversion (the conversion date). The Conversion Price will be measured as seventy-five percent (75%) multiplied by the market price, which means the lowest trading price for the Company’s Common Stock during the ten (10) trading day period ending on the latest complete trading day prior to the conversion date.
Interest expense								54,835			$ 71,505		$ 12,251
Private Placement Offering 3 LLP [Member]
Debt Instrument [Line Items]
Beginning balance								2,676,000
Issuance of Agile term notes								2,000,000	2,200,000
Repayments in cash								(1,291,516)
Change in fair value								(514,338)
Loss on issuance								1,083,000	476,000
Ending balance				2,676,000				2,304,000	2,676,000		2,304,000
Outstanding principal balance as of September 30, 2025								2,750,853			2,750,853
Accrued interest as of September 30, 2025								1,193,231			1,193,231
Principal amount				2,200,000				2,200,000	$ 2,200,000		2,200,000				$ 11,000,000
Proceeds from issuance of secured debt				$ 1,725,000
Debt instrument, interest rate		10.00%		10.00%					10.00%
Interest expense								$ 1,193,231			$ 1,193,231
Conversion price				$ 2.50					$ 2.50
Exercise price				$ 2.50					$ 2.50
Debt instrument, interest rate		10.00%		10.00%					10.00%
Debt instrument, maturity term		12 months		12 months
Percentage of premium buyer require to redeem, event of default		15.00%
Repayment of convertible debt		$ 183,333
Private Placement Offering 3 LLP [Member] \| Purchase Agreement [Member]
Debt Instrument [Line Items]
Principal amount		2,200,000
Proceeds from issuance of secured debt		$ 1,762,000
Maturity date		Aug. 19, 2026
Conversion price		$ 2.50
Exercise price		$ 2.50
Private Placement Offering 3 LLP [Member] \| Maximum [Member] \| Purchase Agreement [Member]
Debt Instrument [Line Items]
Warrants issued		126,107
Private Placement Offering 3 LLP [Member] \| Common Class A [Member]
Debt Instrument [Line Items]
Common stock par value															$ 0.0001
Private Placement Offering 3 LLP [Member] \| Common Stock [Member]
Debt Instrument [Line Items]
Minimum percentage of outstanding common Stock, buyer hold		4.99%		4.99%					4.99%
Maximum percentage of outstanding common Stock, buyer hold		9.99%		9.99%					9.99%
Floor price		$ 1.10		$ 0.11					$ 0.11
Private Placement Offering 3 LLP [Member] \| Common Stock [Member] \| Maximum [Member]
Debt Instrument [Line Items]
Common stock issued by exercise of warrants				67,124					67,124

Segment Reporting

9 Months Ended

12 Months Ended

Sep. 30, 2025

Dec. 31, 2024

Segment Reporting [Abstract]

Segment Reporting

19. Segment Reporting

The Company has three reportable operating segments, Banzai Operating Co, Inc., Banzai Reel Acquisition Inc. (OpenReel), and Vidello Limited (Vidello). The Company’s segments deliver SaaS tools that leverage data, analytics, and AI to provide marketing and sales solutions, including video production and editing, for businesses of all sizes.

Our Chief Executive Officer, who serves as the Company’s chief operating decision maker (“CODM”), primarily uses segment revenue, gross profit, and adjusted EBITDA to allocate resources and assess performance. Segment revenue and gross profit are determined on the same basis as consolidated revenue and consolidated gross profit as shown in the Company’s consolidated statements of operations. Segment adjusted EBITDA is defined as revenue less the following expenses associated with each segment: cost of revenue, people, marketing and advertising, technology, and other segment expenses. Segment adjusted EBITDA excludes certain non-cash items or items that management does not consider reflective of ongoing core operations. Currently, the CODM does not review assets in evaluating the results of the operating segments, and therefore, such information is not presented.

The tables below present information about reported segments for the three and nine months ending September 30, 2025:

Three months ended September 30, 2025

	Banzai Operating			OpenReel			Vidello			Total Consolidated
Revenue	$	1,143,619		$	1,355,810		$	345,079		$	2,844,508
Cost of revenue		377,481			80,425			61,505			519,411
Gross profit		766,138			1,275,385			283,574			2,325,097

Expenses
People		1,427,945			711,530			123,527			2,263,002
Marketing and advertising		408,425			26,018			106,105			540,548
Technology		215,309			576,169			16,032			807,510
Other segment expenses1		338,211			209,817			(59,351	)		488,677
Total expenses		2,389,890			1,523,534			186,313			4,099,737
Segment Adjusted EBITDA		(1,623,752	)		(248,149	)		97,261			(1,774,640	)
Transaction, PubCo. Expenses and Stock-based compensation		2,328,754			32,385			—			2,361,139
Adjusted EBITDA	$	(3,952,506	)	$	(280,534	)	$	97,261		$	(4,135,779	)

Nine months ended September 30, 2025

	Banzai Operating			OpenReel			Vidello		Total Consolidated
Revenue	$	3,314,643		$	4,184,291		$	1,851,639	$	9,350,573
Cost of revenue		1,122,552			232,927			324,446		1,679,925
Gross profit		2,192,091			3,951,364			1,527,193		7,670,648

Expenses
People		4,034,874			1,977,525			210,284		6,222,683
Marketing and advertising		1,658,275			83,512			384,456		2,126,243
Technology		745,930			1,646,430			67,605		2,459,965
Other segment expenses1		2,034,370			256,851			203,185		2,494,406
Total expenses		8,473,449			3,964,318			865,530		13,303,297
Segment Adjusted EBITDA		(6,281,358	)		(12,954	)		661,663		(5,632,649	)
Transaction, PubCo. Expenses and Stock-based compensation		7,350,603			352,867			-		7,703,470
Adjusted EBITDA	$	(13,631,961	)	$	(365,821	)	$	661,663	$	(13,336,119	)

Other segment expenses for each reportable segment includes provision for credit losses, foreign currency exchange rate changes, travel and entertainment expenses, professional expenses other than those included in transaction and PubCo. expenses, insurance expenses, and expenses related to licenses.

The tables below present information about reported segments for the three and nine months ending September 30, 2024:

Three months ended September 30, 2024

	Banzai Operating			OpenReel1		Vidello1		Total Consolidated
Revenue	$	1,080,607		$	—	$	—	$	1,080,607
Cost of revenue		338,023			—		—		338,023
Gross profit		742,584			—		—		742,584

Expenses
People		1,303,100			—		—		1,303,100
Marketing and advertising		427,651			—		—		427,651
Technology		153,297			—		—		153,297
Other segment expenses2		148,878			—		—		148,878
Total expenses		2,032,926			—		—		2,032,926
Segment Adjusted EBITDA		(1,290,342	)		—		—		(1,290,342	)
Transaction, PubCo. Expenses and Stock-based compensation		1,480,516			—		—		1,480,516
Adjusted EBITDA	$	(2,770,858	)	$	—	$	—	$	(2,770,858	)

Nine months ended September 30, 2024

	Banzai Operating			OpenReel1		Vidello1		Total Consolidated
Revenue	$	3,228,276		$	—	$	—	$	3,228,276
Cost of revenue		1,049,411			—		—		1,049,411
Gross profit		2,178,865			—		—		2,178,865

Expenses
People		3,879,525			—		—		3,879,525
Marketing and advertising		1,357,397			—		—		1,357,397
Technology		583,722			—		—		583,722
Other segment expenses2		1,140,510			—		—		1,140,510
Total expenses		6,961,154			—		—		6,961,154
Segment Adjusted EBITDA		(4,782,289	)		—		—		(4,782,289	)
Transaction, PubCo. Expenses and Stock-based compensation		4,760,311			—		—		4,760,311
Adjusted EBITDA	$	(9,542,600	)	$	—	$	—	$	(9,542,600	)

The OpenReel acquisition occurred on December 18, 2024 and therefore is presented at $0 for comparative purposes. The Vidello acquisition occurred on January 31, 2025 (refer to Note 4) and therefore is presented at $0 for comparative purposes.

Other segment expenses for each reportable segment includes travel and entertainment expenses, professional expenses other than those included in transaction and PubCo. expenses, the SEPA commitment fee expense and deferred fee expense, the GEM warrant expense, and the GEM commitment fee expense.

A reconciliation between EBITDA by reportable segment to consolidated net loss before income taxes for the three months ended September 30, 2025, and 2024, is as follows:

	September 30, 2025			September 30, 2024
EBITDA by segment
Banzai Operating Co.	$	(3,952,506	)		(2,770,858	)
OpenReel		(280,534	)		—
Vidello		97,261			—
Total		(4,135,779	)		(2,770,858	)

Reconciliation to loss before income taxes:
Changes in fair value of financial instruments		(252,831	)		(59,187	)
Interest income		(1,425	)		—
Interest expense		—			—
Interest expense - related party		393,968			1,050,363
Gain on extinguishment of liabilities		—			(152,782	)
Gain on release of Vidello revenue holdback		(973,000	)		—
Loss on debt issuance		192,000			—
Loss on private placement issuance		1,439,000			—
Loss on issuance of term notes		—			390,000
Loss on issuance of convertible bridge notes		65,650			63,408
Loss on conversion and settlement of Alco promissory notes - related party		—			4,808,882
Loss on conversion and settlement of CP BF notes - related party		—			6,529,402
Loss on extinguishment of term notes		—			—
Yorkville prepayment premium expense		—			14,000
Loss on Yorkville SEPA advances		190,489			—
Vidello earnout expense		69,053			—
Failed acquisition costs		—			—
GEM settlement fee expense		—			60,000
Other (income) expense, net		64,372			(62,927	)
Depreciation and amortization expense		294,427			900
Loss before income taxes	$	(5,617,482	)	$	(15,412,917	)

A reconciliation between EBITDA by reportable segment to consolidated net loss before income taxes for the nine months ended September 30, 2025, and 2024, is as follows:

	September 30, 2025			September 30, 2024
EBITDA by segment
Banzai Operating Co.	$	(13,631,961	)	$	(9,542,600	)
OpenReel		(365,821	)		—
Vidello		661,663			—
Total		(13,336,119	)		(9,542,600	)
Adjusted EBIDTA by segment, Total		(13,336,119	)		(9,542,600	)

Reconciliation to loss before income taxes:
Changes in fair value of financial instruments		315,264			(388,187	)
Interest income		(1,427	)		(10	)
Interest expense		-			-
Interest expense - related party		1,288,988			2,860,768
Interest expense		1,288,988			2,860,768
Gain on extinguishment of liabilities		(4,488,627	)		(680,762	)
Gain on release of Vidello revenue holdback		(973,000	)		-
Loss on debt issuance		444,000			171,000
Loss on private placement issuance		2,276,000			-
Loss on issuance of term notes		110,500			390,000
Loss on issuance of convertible bridge notes		146,150			63,408
Loss on conversion and settlement of Alco promissory notes - related party		-			4,808,882
Loss on conversion and settlement of CP BF notes - related party		-			6,529,402
Loss on extinguishment of term notes		1,769,895			-
Yorkville prepayment premium expense		-			94,760
Loss on Yorkville SEPA advances		937,626			—
Vidello earnout expense		485,720
Failed acquisition costs		1,382,002
GEM settlement fee expense		-			260,000
Other (income) expense, net		(523,451	)		(2,900	)
Depreciation and amortization expense		841,664			3,725
Loss before income taxes	$	(17,347,423	)	$	(23,652,686	)

Disaggregation of Revenue

The following table presents the Company’s percentage of revenue generated by SaaS product for the three months ended September 30, 2025, and 2024:

	Three Months Ended September 30,			Three Months Ended September 30,			Nine Months Ended September 30,			Nine Months Ended September 30,
Revenue %	2025			2024			2025			2024
Reach		2.9	%		8.1	%		2.5	%		4.1	%
Demio		35.5	%		91.9	%		33.0	%		95.5	%
OpenReel		47.6	%		0.0	%		44.7	%		0.0	%
Vidello		14.0	%		0.0	%		19.8	%		0.0	%
Other		0.0	%		0.0	%		0.0	%		0.4	%
Total		100.0	%		100.0	%		100.0	%		100.0	%
Percentage of Revenue		100.0	%		100.0	%		100.0	%		100.0	%

For disaggregation of revenue by geographic area, refer to Note 6.

21. Segment Reporting

The Company has two reportable operating segments, Banzai Operating Co., Inc and Banzai Reel Acquisition Inc. (OpenReel). The Company’s segments deliver SaaS tools that leverage data, analytics, and AI to provide marketing and sales solutions for business of all sizes.

Our Chief Executive Officer who serves as the Company’s chief operating decision maker (“CODM”), primarily uses segment revenue, gross profit, and adjusted EBITDA to allocate resources and assess performance. Segment revenue and gross profit are determined on the same basis as consolidated revenue and consolidated gross profit as shown in the Company’s consolidated statements of operations. Segment adjusted EBITDA is defined as revenue less the following expenses associated with each segment: cost of revenue, people, marketing and advertising, technology, and other segment expenses. Segment adjusted EBITDA excludes certain non-cash items or items that management does not consider reflective of ongoing core operations. Currently, the CODM does not review assets in evaluating the results of the operating segments, and therefore, such information is not presented.

The table below presents information about reported segments for the year ending December 31, 2024:

2024
	Banzai Operating			OpenReel		Total Consolidated
Revenue	$	4,305,429		$	222,450	$	4,527,879
Cost of revenue		1,407,564			14,978		1,422,542
Gross profit		2,897,865			207,472		3,105,337

Expenses
People		6,209,488			17,642		6,227,130
Marketing and advertising		1,587,085			5,020		1,592,105
Technology		861,775			112,429		974,204
Other segment expenses¹		811,519			6,856		818,375
Total expenses		9,469,867			141,947		9,611,814
Adjusted EBITDA		(6,572,002	)		65,525		(6,506,477	)
Transaction, PubCo. Expenses and Stock-based compensation		6,912,309			—		6,912,309
EBITDA	$	(13,484,311	)	$	65,525	$	(13,418,786	)

Other segment expenses for each reportable segment includes travel and entertainment expenses, professional expenses other than those included in transaction and PubCo. expenses, insurance expenses, and expenses related to licenses.

The table below presents information about reported segments for the year ending December 31, 2023:

2023
	Banzai Operating			OpenReel¹		Total Consolidated
Revenue	$	4,561,300		$	—	$	4,561,300
Cost of revenue		1,444,618			—		1,444,618
Gross profit		3,116,682			—		3,116,682

Expenses
People		5,809,973			—		5,809,973
Marketing and advertising		941,737			—		941,737
Technology		628,998			—		628,998
Other segment expenses²		7,679,506			—		7,679,506
Total expenses		15,060,214			—		15,060,214
Adjusted EBITDA		(11,943,532	)		—		(11,943,532	)
Transaction, PubCo. Expenses and Stock-based compensation		6,118,859			—		6,118,859
EBITDA	$	(18,062,391	)	$	—	$	(18,062,391	)

The OpenReel acquisition occurred on December 18, 2024 (refer to Note 5) and therefore is presented at $0 for comparative purposes.

Other segment expenses for each reportable segment includes travel and entertainment expenses, professional expenses other than those included in transaction and PubCo. expenses, SEPA commitment fee and deferred fee expense, GEM warrant expense, and GEM commitment fee expense.

A reconciliation between reportable segment adjusted EBITDA to consolidated net loss before income taxes for the years ended December 31, 2024, and 2023, is as follows:

	December 31, 2024			December 31, 2023
EBITDA by segment
Banzai Operating Co.	$	(13,484,311	)	$	(18,062,391	)
OpenReel		65,525			—
Total		(13,418,786	)		(18,062,391	)

Reconciliation to loss before income taxes:
Changes in fair value of financial instruments		(478,288	)		(9,154,141	)
Interest income		(10	)		(813	)
Interest expense		—			1,068,447
Interest expense – related party		3,047,101			4,486,027
Interest expense		3,047,101			4,486,027
Gain (loss) on extinguishment of liabilities, net		390,801			—
Loss on conversion of liabilities		11,338,284			—
Loss on debt issuance		653,208			—
GEM settlement fee expense		200,000			—
Yorkville prepayment premium expense		80,760			—
Goodwill impairment		2,725,460			—
Depreciation and amortization		24,179			7,160
Other		113,108			(62,809	)
Loss before income taxes	$	(31,513,389	)	$	(14,406,262	)

Disaggregation of Revenue

The following table presents the Company’s revenue generated by SaaS product for the years ended December 31, 2024, and 2023:

	Year Ended December 31,			Year Ended December 31,
Revenue %	2024			2023
Reach		3.8	%		4.5	%
Demio		91.0	%		94.9	%
Other¹		5.2	%		0.6	%
Total		100.0	%		100.0	%
Percentage		100.0	%		100.0	%

Other includes Boost sales for the years ended December 31, 2024, and 2023 and OpenReel product sales from acquisition date (refer to Note 5) to December 31, 2024.

For disaggregation of revenue by geographic area, refer to Note 7.

- Definition

The entire disclosure for reporting segments including data and tables. Reportable segments include those that meet any of the following quantitative thresholds a) it's reported revenue, including sales to external customers and intersegment sales or transfers is 10 percent or more of the combined revenue, internal and external, of all operating segments b) the absolute amount of its reported profit or loss is 10 percent or more of the greater, in absolute amount of 1) the combined reported profit of all operating segments that did not report a loss or 2) the combined reported loss of all operating segments that did report a loss c) its assets are 10 percent or more of the combined assets of all operating segments.

+ References

Reference 1: http://www.xbrl.org/2003/role/disclosureRef
-Topic 280
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 21
-Subparagraph (b)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482810/280-10-50-21

Reference 2: http://www.xbrl.org/2003/role/disclosureRef
-Topic 280
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 21
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482810/280-10-50-21

Reference 3: http://www.xbrl.org/2003/role/disclosureRef
-Topic 280
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 32
-Subparagraph (e)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482810/280-10-50-32

Reference 4: http://www.xbrl.org/2003/role/disclosureRef
-Topic 280
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 31
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482810/280-10-50-31

Reference 5: http://www.xbrl.org/2003/role/disclosureRef
-Topic 280
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 15
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482810/280-10-50-15

Reference 6: http://www.xbrl.org/2003/role/disclosureRef
-Topic 280
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 42
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482810/280-10-50-42

Reference 7: http://www.xbrl.org/2003/role/exampleRef
-Topic 280
-SubTopic 10
-Name Accounting Standards Codification
-Section 55
-Paragraph 48
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482785/280-10-55-48

Reference 8: http://www.xbrl.org/2003/role/disclosureRef
-Topic 280
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 32
-Subparagraph (f)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482810/280-10-50-32

Reference 9: http://www.xbrl.org/2003/role/disclosureRef
-Topic 270
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Subparagraph (i)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482964/270-10-50-1

Reference 10: http://www.xbrl.org/2003/role/disclosureRef
-Topic 280
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 32
-Subparagraph (ee)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482810/280-10-50-32

Reference 11: http://fasb.org/us-gaap/role/ref/otherTransitionRef
-Topic 280
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 32
-Subparagraph (d)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482810/280-10-50-32

Reference 12: http://www.xbrl.org/2003/role/exampleRef
-Topic 280
-SubTopic 10
-Name Accounting Standards Codification
-Section 55
-Paragraph 54
-Subparagraph (d)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482785/280-10-55-54

Reference 13: http://www.xbrl.org/2003/role/exampleRef
-Topic 280
-SubTopic 10
-Name Accounting Standards Codification
-Section 55
-Paragraph 47
-Subparagraph (c)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482785/280-10-55-47

Reference 14: http://www.xbrl.org/2003/role/exampleRef
-Topic 280
-SubTopic 10
-Name Accounting Standards Codification
-Section 55
-Paragraph 54
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482785/280-10-55-54

Reference 15: http://www.xbrl.org/2003/role/exampleRef
-Topic 280
-SubTopic 10
-Name Accounting Standards Codification
-Section 55
-Paragraph 47
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482785/280-10-55-47

Reference 16: http://www.xbrl.org/2003/role/exampleRef
-Topic 280
-SubTopic 10
-Name Accounting Standards Codification
-Section 55
-Paragraph 54
-Subparagraph (e)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482785/280-10-55-54

Reference 17: http://www.xbrl.org/2003/role/exampleRef
-Topic 280
-SubTopic 10
-Name Accounting Standards Codification
-Section 55
-Paragraph 47
-Subparagraph (d)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482785/280-10-55-47

Reference 18: http://www.xbrl.org/2003/role/disclosureRef
-Topic 280
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 22
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482810/280-10-50-22

Reference 19: http://www.xbrl.org/2003/role/disclosureRef
-Topic 280
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 34
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482810/280-10-50-34

Reference 20: http://www.xbrl.org/2003/role/disclosureRef
-Topic 280
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 26C
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482810/280-10-50-26C

Reference 21: http://www.xbrl.org/2003/role/disclosureRef
-Topic 280
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 26B
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482810/280-10-50-26B

Reference 22: http://www.xbrl.org/2003/role/disclosureRef
-Topic 280
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 40
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482810/280-10-50-40

Reference 23: http://www.xbrl.org/2003/role/disclosureRef
-Topic 280
-Name Accounting Standards Codification
-Publisher FASB
-URI https://asc.fasb.org/280/tableOfContent

Reference 24: http://www.xbrl.org/2003/role/disclosureRef
-Topic 280
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 26
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482810/280-10-50-26

Reference 25: http://www.xbrl.org/2003/role/disclosureRef
-Topic 280
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 41
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482810/280-10-50-41

+ Details

Schedule of Future Minimum Lease Payments Under Non-Cancellable Lease (Details) - USD ($)	Sep. 30, 2025	Dec. 31, 2024	Dec. 31, 2023
Maturities of lease liabilities:
Remainder of 2025	$ 7,259
Year I	29,466	$ 28,608
Year II	25,167	29,466
Year III		25,167
Year III and thereafter
Total undiscounted cash flows	61,892	83,241
Less discounting	(5,927)	(10,536)
Present value of lease liabilities	$ 55,965	72,705	$ 234,043
Year IV
Year IV and thereafter

Schedule of Preliminary Fair Value of the Consideration Transferred (Details) - USD ($)	Jan. 31, 2025	Dec. 18, 2024
Vidello [Member]
Business Combination [Line Items]
Cash paid at closing	$ 2,745,031
Fair value of Holdback Amount	1,861,039
Vidello [Member] \| Common Stock [Member]
Business Combination [Line Items]
Total consideration paid	1,661,677
Total consideration paid	$ 6,267,747
Open Reel [Member]
Business Combination [Line Items]
Total consideration paid		$ 20,826,920
Open Reel [Member] \| Common Stock [Member]
Business Combination [Line Items]
Total consideration paid		1,526,115
Open Reel [Member] \| Prefunded Warrants [Member]
Business Combination [Line Items]
Total consideration paid		19,300,805
Open Reel [Member] \| Preferred Stock [Member]
Business Combination [Line Items]
Total consideration paid

Income Taxes (Tables)

9 Months Ended

12 Months Ended

Sep. 30, 2025

Dec. 31, 2024

Income Tax Disclosure [Abstract]

Schedule of Components of Net Loss Before Income Taxes

Components of net loss before income taxes:	2024			2023
United States	$	(31,513,389	)	$	(14,406,262	)
Foreign	$	—		$	—

Schedule of US Federal Income Tax Rate to the Company's Effective Tax Rate

A reconciliation of the statutory U.S. federal income tax rate to the Company’s effective tax rate consists of the following:

	For the Years Ended December 31,
	2024					2023
Statutory federal income tax benefit	$	(6,617,812	)	21.0	%	$	(3,025,315	)	21.0	%
State taxes, net of federal tax benefit		(463,682	)	1.5	%		(219,705	)	1.5	%
Change in valuation allowance		2,968,883		-9.4	%		2,079,231		-14.4	%
Change in state tax rate		16,101		-0.1	%		462,709		-3.2	%
Change in fair value estimates		(107,489	)	0.3	%		(2,050,026	)	14.2	%
Non-deductible interest - IRC 163(l)		516,624		-1.6	%		738,993		-5.1	%
Non-deductible transaction/restructuring costs		—		0.0	%		1,313,792		-9.1	%
Loss on debt conversion & extinguishment		2,935,747		-9.3	%		—		0.0	%
Nondeductible warrant issuance expense		—		0.0	%		552,321		-3.8	%
Impairment of goodwill		612,511		-1.9	%		—		0.0	%
Other non-deductible expenses		139,117		-0.5	%		148,000		-1.0	%
Effective tax rate	$	—		0.0	%	$	—		0.0	%

Schedule of Components of Income Tax Provision (Benefit)

The components of income tax provision (benefit) are as follows:

	2024		2023
	As of December 31,
	2024		2023
Federal:
Current	$	—	$	—
Deferred		—		—
State and Local:
Current		—		—
Deferred		—		—
Total	$	—	$	—

Schedule of Temporary Differences that Give Rise to Deferred Tax Assets and Liabilities

	2024			2023
	As of December 31,
	2024			2023
Deferred tax assets (liabilities):
Net operating loss carryforwards	$	12,347,734		$	6,368,669
Contribution carryforwards		23,718			24,626
Tax credits		91,889			—
Stock-based compensation		157,165			155,404
Accrual to cash adjustment		—			1,299
Starup costs & other intangibles		1,700,257			1,816,143
Acquired intangibles		(870,569	)		—
Lease Liabilities		16,339			52,805
Right of use assets		(16,308	)		(30,236	)
Accrued expenses		651,519			—
Capitalized R&D costs (Sec. 174)		1,930,337			798,802
Other		8,182			(3,363	)
Deferred tax assets		16,040,263			9,184,149
Valuation allowance		(16,040,263	)		(9,184,149	)
Deferred tax assets, net of allowance	$	—		$	—

Accrued Expenses and Other Current Liabilities (Tables)

9 Months Ended

12 Months Ended

Sep. 30, 2025

Dec. 31, 2024

Payables and Accruals [Abstract]

Summary of Accrued and Other Current Liabilities

Accrued expenses and other current liabilities consisted of the following at the dates indicated:

	September 30, 2025		December 31, 2024
Accrued expenses and other current liabilities:
Accrued accounting and professional services costs	$	2,183,090	$	2,419,829
Sales tax payable		482,256		452,508
Excise tax payable		223,717		223,717
Provision for tax payable		525,359		—
Accrued payroll and benefit costs		182,887		207,970
Accrued legal costs		153,884		315,764
Accrued subscription costs		53,737		46,759
Accrued streaming service costs		48,698		51,308
Other current liabilities		141,860		173,163
Total accrued expenses and other current liabilities	$	3,995,488	$	3,891,018

Accrued expenses and other current liabilities consisted of the following at the dates indicated:

	December 31, 2024		December 31, 2023
Accrued expenses and other current liabilities:
Accrued accounting and professional services costs	$	2,419,829	$	1,511,889
Sales tax payable		452,508		314,873
Accrued legal costs		315,764		2,694,439
Excise tax payable		223,717		223,717
Accrued payroll and benefit costs		207,970		185,504
Accrued streaming service costs		51,308		37,765
Accrued subscription costs		46,759		22,110
Deposits		—		54,102
Other current liabilities		173,163		149,841
Total accrued expenses and other current liabilities	$	3,891,018	$	5,194,240

Summary of Information About Reported Segments (Details) - USD ($)

3 Months Ended

9 Months Ended

12 Months Ended

Sep. 30, 2025

Sep. 30, 2024

Sep. 30, 2025

Sep. 30, 2024

Dec. 31, 2024

Dec. 31, 2023

Segment Reporting Information [Line Items]

Revenue

$ 2,844,508

$ 1,080,607

$ 9,350,573

$ 3,228,276

$ 4,527,879

$ 4,561,300

Cost of revenue

519,411

338,023

1,679,925

1,049,411

1,422,542

1,444,618

Gross profit

2,325,097

742,584

7,670,648

2,178,865

3,105,337

3,116,682

Expenses

Total operating expenses

6,755,303

3,514,342

21,848,431

11,725,190

16,573,081

12,912,233

Adjusted EBITDA

(4,135,779)

(2,770,858)

(13,336,119)

(9,542,600)

Transaction, PubCo. Expenses and Stock-based compensation

2,361,139

1,480,516

7,703,470

4,760,311

Gross profit

2,325,097

742,584

7,670,648

2,178,865

3,105,337

3,116,682

Total expenses

6,755,303

3,514,342

21,848,431

11,725,190

16,573,081

12,912,233

EBITDA

(13,418,786)

(18,062,391)

Adjusted EBIDTA

(4,430,206)

(2,771,758)

(14,177,783)

(9,546,325)

(13,467,744)

(9,795,551)

Operating Segments [Member]

Segment Reporting Information [Line Items]

Revenue

2,844,508

1,080,607

9,350,573

3,228,276

4,527,879

4,561,300

Cost of revenue

519,411

338,023

1,679,925

1,049,411

1,422,542

1,444,618

Gross profit

2,325,097

742,584

7,670,648

2,178,865

3,105,337

3,116,682

Expenses

People

2,263,002

1,303,100

6,222,683

3,879,525

6,227,130

5,809,973

Marketing and advertising

540,548

427,651

2,126,243

1,357,397

1,592,105

941,737

Technology

807,510

153,297

2,459,965

583,722

974,204

628,998

Other segment expenses

488,677

^[1]

148,878

^[2]

2,494,406

^[1]

818,375

^[3]

7,679,506

^[4]

Total operating expenses

4,099,737

2,032,926

13,303,297

6,961,154

9,611,814

15,060,214

Adjusted EBITDA

(1,774,640)

(1,290,342)

(5,632,649)

(4,782,289)

(6,506,477)

(11,943,532)

Transaction, PubCo. Expenses and Stock-based compensation

6,912,309

6,118,859

Other segment expenses

^[2]

1,140,510

Gross profit

2,325,097

742,584

7,670,648

2,178,865

3,105,337

3,116,682

Total expenses

4,099,737

2,032,926

13,303,297

6,961,154

9,611,814

15,060,214

EBITDA

(13,418,786)

$ (18,062,391)

Adjusted EBIDTA

(4,135,779)

(2,770,858)

$ (13,336,119)

(9,542,600)

Operating Segments [Member] | Open Reel [Member]

Expenses

Business acquisition, effective date of acquisition

Dec. 18, 2024

Adjusted EBIDTA

$ 0

Banzai Operating [Member]

Expenses

Adjusted EBITDA

(3,952,506)

(2,770,858)

(13,631,961)

(9,542,600)

Transaction, PubCo. Expenses and Stock-based compensation

2,328,754

1,480,516

7,350,603

4,760,311

EBITDA

(13,484,311)

(18,062,391)

Banzai Operating [Member] | Operating Segments [Member]

Segment Reporting Information [Line Items]

Revenue

1,143,619

1,080,607

3,314,643

3,228,276

4,305,429

4,561,300

Cost of revenue

377,481

338,023

1,122,552

1,049,411

1,407,564

1,444,618

Gross profit

766,138

742,584

2,192,091

2,178,865

2,897,865

3,116,682

Expenses

People

1,427,945

1,303,100

4,034,874

3,879,525

6,209,488

5,809,973

Marketing and advertising

408,425

427,651

1,658,275

1,357,397

1,587,085

941,737

Technology

215,309

153,297

745,930

583,722

861,775

628,998

Other segment expenses

338,211

^[1]

148,878

^[2]

2,034,370

^[1]

811,519

^[3]

7,679,506

^[4]

Total operating expenses

2,389,890

2,032,926

8,473,449

6,961,154

9,469,867

15,060,214

Adjusted EBITDA

(1,623,752)

(1,290,342)

(6,281,358)

(4,782,289)

(6,572,002)

(11,943,532)

Transaction, PubCo. Expenses and Stock-based compensation

6,912,309

6,118,859

Other segment expenses

^[2]

1,140,510

Gross profit

766,138

742,584

2,192,091

2,178,865

2,897,865

3,116,682

Total expenses

2,389,890

2,032,926

8,473,449

6,961,154

9,469,867

15,060,214

EBITDA

(13,484,311)

(18,062,391)

Adjusted EBIDTA

(3,952,506)

(2,770,858)

(13,631,961)

(9,542,600)

Open Reel [Member]

Expenses

Adjusted EBITDA

(280,534)

^[5]

(365,821)

^[5]

Transaction, PubCo. Expenses and Stock-based compensation

32,385

^[5]

352,867

^[5]

EBITDA

65,525

Open Reel [Member] | Operating Segments [Member]

Segment Reporting Information [Line Items]

Revenue

1,355,810

^[5]

4,184,291

^[5]

222,450

^[6]

Cost of revenue

80,425

^[5]

232,927

^[5]

14,978

^[6]

Gross profit

1,275,385

^[5]

3,951,364

^[5]

207,472

^[6]

Expenses

People

711,530

^[5]

1,977,525

^[5]

17,642

^[6]

Marketing and advertising

26,018

^[5]

83,512

^[5]

5,020

^[6]

Technology

576,169

^[5]

1,646,430

^[5]

112,429

^[6]

Other segment expenses

209,817

^[1]

^[2],[5]

256,851

^[1]

6,856

^[3]

^[4],[6]

Total operating expenses

1,523,534

^[5]

3,964,318

^[5]

141,947

^[6]

Adjusted EBITDA

(248,149)

^[5]

(12,954)

^[5]

65,525

^[6]

Transaction, PubCo. Expenses and Stock-based compensation

^[6]

Other segment expenses

^[2],[5]

Gross profit

1,275,385

^[5]

3,951,364

^[5]

207,472

^[6]

Total expenses

1,523,534

^[5]

3,964,318

^[5]

141,947

^[6]

EBITDA

$ 65,525

^[6]

Adjusted EBIDTA

(280,534)

(365,821)

Vidello Limited [Member]

Expenses

Adjusted EBITDA

97,261

^[5]

661,663

^[5]

Transaction, PubCo. Expenses and Stock-based compensation

^[5]

Vidello Limited [Member] | Operating Segments [Member]

Segment Reporting Information [Line Items]

Revenue

345,079

^[5]

1,851,639

^[5]

Cost of revenue

61,505

^[5]

324,446

^[5]

Gross profit

283,574

^[5]

1,527,193

^[5]

Expenses

People

123,527

^[5]

210,284

^[5]

Marketing and advertising

106,105

^[5]

384,456

^[5]

Technology

16,032

^[5]

67,605

^[5]

Other segment expenses

(59,351)

^[1]

^[2],[5]

203,185

^[1]

Total operating expenses

186,313

^[5]

865,530

^[5]

Adjusted EBITDA

97,261

^[5]

661,663

^[5]

Other segment expenses

^[2],[5]

Gross profit

283,574

^[5]

1,527,193

^[5]

Total expenses

186,313

^[5]

865,530

^[5]

Adjusted EBIDTA

$ 97,261

$ 661,663

[1]	Other segment expenses for each reportable segment includes provision for credit losses, foreign currency exchange rate changes, travel and entertainment expenses, professional expenses other than those included in transaction and PubCo. expenses, insurance expenses, and expenses related to licenses.
[2]	Other segment expenses for each reportable segment includes travel and entertainment expenses, professional expenses other than those included in transaction and PubCo. expenses, the SEPA commitment fee expense and deferred fee expense, the GEM warrant expense, and the GEM commitment fee expense.
[3]	Other segment expenses for each reportable segment includes travel and entertainment expenses, professional expenses other than those included in transaction and PubCo. expenses, insurance expenses, and expenses related to licenses.
[4]	Other segment expenses for each reportable segment includes travel and entertainment expenses, professional expenses other than those included in transaction and PubCo. expenses, SEPA commitment fee and deferred fee expense, GEM warrant expense, and GEM commitment fee expense.
[5]	The OpenReel acquisition occurred on December 18, 2024 and therefore is presented at $0 for comparative purposes. The Vidello acquisition occurred on January 31, 2025 (refer to Note 4) and therefore is presented at $0 for comparative purposes.
[6]	The OpenReel acquisition occurred on December 18, 2024 (refer to Note 5) and therefore is presented at $0 for comparative purposes.

Summary of Significant Accounting Policies (Details Narrative)	9 Months Ended	12 Months Ended
	Sep. 30, 2025 USD ($) Integer	Dec. 31, 2024 USD ($)	Dec. 31, 2024 USD ($)	Dec. 31, 2024 USD ($) Integer	Dec. 31, 2023 USD ($) Integer	Mar. 31, 2025	Dec. 14, 2023 USD ($)
Product Information [Line Items]
Amortization expense	$ 838,364	$ 19,467
Cash equivalents		0	$ 0	$ 0	$ 0
Allowance for credit losses		24,210	$ 24,210	$ 24,210	5,748
Bad debt expenses for accounts receivable		18,462			$ 65,013
Number of operating segments	3		2	2	1
Goodwill impairment		2,725,460
Deferred offering costs							$ 3,233,097
Advertising costs		$ 467,897			$ 941,737
Customer One [Member] \| Accounts Receivable [Member] \| Customer Concentration Risk [Member]
Product Information [Line Items]
Concentration risk, percentage			14.00%
Computer Equipment [Member]
Product Information [Line Items]
Property and equipment estimated useful lives						3 years

Subsequent Events

9 Months Ended

12 Months Ended

Sep. 30, 2025

Dec. 31, 2024

Subsequent Events [Abstract]

Subsequent Events

20. Subsequent Events

Yorkville Advanced Notice Settlements

On October 9, 2025 and October 13, 2025, the Company settled Advance Notices received subsequent to September 30, 2025, by selling an aggregate of 180,000 shares of Class A Common Stock to Yorkville for an aggregate total purchase price of approximately $568,381.

Private Placement Offering (3i, LP)

On October 8, 2025, the parties held an additional closing pursuant to the terms of the Purchase Agreement (the “October Closing”). The Company issued an additional note in the original principal amount of $2,500,000, with an initial conversion price equal to $2.50 per share and issuance date of October 8, 2025 (the “October 3i Note”, together with the August Note and the Initial Note, are collectively referred to herein as the “Notes”), and additional warrants to purchase up to 200,000 shares of Common Stock, at an initial exercise price equal to $2.50 per share (the “October Warrants”, together with the August Warrants and the Initial Buyer Warrants, are collectively referred to herein as the “Buyer Warrants”), in the October Closing. The October Note matures on October 8, 2026. Other than the maturity date of the October Note and October Warrants, respectively, the October Note and October Warrants have the same terms as those issued on the August Closing and the Initial Closing Date. Upon the issuance of the October Note, the Company received proceeds of $2,010,909, net of original issue discount and issuance fees and costs.

The October Note was issued with an original issue discount of 10.0% (the “OID”), as were the other Notes issued on the August Closing and the Initial Closing Date and accrue interest at a rate of 10.0% per annum. The Notes mature 12 months from the date of issuance (the “Maturity Date”), unless extended pursuant to the terms thereof. The Notes are convertible (in whole or in part) at any time prior to the Maturity Date into the number of shares of Common Stock equal to quotient of the Conversion Amount divided by (y) the Conversion Price (the “Conversion Rate”). At no time may the Buyer hold more than 4.99% (or up to 9.99% at the election of the Buyers pursuant to the Notes) of the outstanding Common Stock. The conversion price of the October Note is subject to a floor price of $0.62.

On October 10, 2025, the Company and 3i, LP entered into a consent and waiver agreement (the “Waiver”) on certain terms of the Purchase Agreement (as defined in Note 13 in the notes to the unaudited condensed consolidated financial statements) to waive the downward adjustment prohibition in the Purchase Agreement and to provide 3i with certain Variable Rate Securities, as defined in the Purchase Agreement, solely to the extent it would otherwise be violated by the conversion price of CP BF Letter Agreement, as defined below. As such, the parties waived that the conversion price amendment of the CP BF Letter Agreement, as defined below, shall not trigger or constitute an event of default under the Purchase Agreement.

CP BF Letter Agreement

On October 14, 2025, the Company and CP BF executed a letter agreement dated October 10, 2025, pursuant to which they amended certain terms of the Loan Agreement and Note (as amended on October 15, 2025, the “CP BF Letter Agreement”). The CP BF Letter Agreement amended the Conversion Price, as defined, to ninety-five percent (95%) of the price of the Class A Common Stock on the trading day immediately preceding delivery of any Conversion Notice, subject to a floor price of $2.50. The CP BF Letter Agreement included an amendment that CP BF shall take commercially reasonable actions to partially convert the balance outstanding under the Note as of the CP BF Letter Agreement date (the “Balance”) into shares of the Company’s Class A Common Stock at the new conversion price. The CP BF Letter Agreement limits the amount of shares that CP BF can sell or convert to five percent (5%) of the aggregate daily trading volume however the Company has the right waive or increase such limitation at its discretion. The CP BF Letter Agreement also stipulates that between the time that the Company pays down at least $2,000,000 against the Balance until the earlier of (a) 60 days following the date of the CP BF Letter Agreement and (b) receipt of $10,000,000 in gross proceeds from the sale of Company securities, the Company will no longer be required to prepay a certain percentage of other proceeds received from securities offerings to CP BF, as stipulated in the Loan Agreement.

Pursuant to the CP BF Letter Agreement, the parties agreed to use an agreed upon portion of other debt to partially prepay the balance outstanding under the Note as of the CP BF Letter Agreement date (the “Balance”). The Company also agreed to reserve that number of shares of Class A Common Stock equal to 120% of the number of shares of Class A Common Stock issuable upon full conversion of the Balance at the new conversion price and to register 100% of all such shares with the Securities and Exchange Commission within 60 days of the CP BF Letter Agreement. As per the CP BF Letter Agreement, subject to the receipt by CP BF of $2,000,000 and the filing of the registration statement, CP BF also agreed to waive certain events of default that may have occurred or be occurring as of the date of the CP BF Letter Agreement; CP BF also agreed that until December 31, 2025, it shall not exercise any right or remedy associated with any failure on the the part of the Company to comply with certain financial covenants set forth in the Loan Agreement, as they relate to the period ending September 30, 2025.

The Company’s failure to comply with the Letter Agreement shall constitute an Event of Default under the Loan Agreement.

1800 Diagonal Issuance

On November 4, 2025, the Company issued a ninth promissory note (the “November 1800 Diagonal Note”) for an aggregate principal amount of $238,050 and received $200,000 of proceeds, net of an original discount of $31,050 and issuance costs of $7,000 for due diligence and legal fees, with a maturity date of July 30, 2026. The stated interest rate on the November Note is 14% per annum, and interest shall accrue on the November Note commencing on and including the issuance date pursuant to the November Note Agreement’s repayment and amortization schedule.

Common Stock Issuances

3i, LP Conversions

On October 13, 2025, the Company received a conversion notice to convert principal of $183,333 relating to the contractual installment of $183,333 due October 1, 2025 on the June 3i Note. The Company converted the principal amount of $183,333 along with interest of $4,347 and make-whole interest of $12,986 into 83,470 shares of Class A Common Stock, at a conversion price of $2.42. Following the conversion, $8,154 of principal and $815 of interest remain on the June 3i Note.

On October 22, 2025, the Company received a conversion notice to convert the remaining principal of $8,154 relating to the remaining installment of $8,154 due February 1, 2026 on the June 3i Note. The Company converted the principal amount of $8,154 along with interest of $258 and make-whole interest of $557 into 3,713 shares of Class A Common Stock, at a conversion price of $2.42. Following the conversion, the June 3i Note was fully converted.

On October 9, 2025, the Company received a conversion notice to convert principal of $183,333 relating to the contractual installment of $183,333 due October 1, 2025 on the August 3i Note. The Company converted the principal amount of $183,333 along with interest of $2,597 and make-whole interest of $15,736 into 83,470 shares of Class A Common Stock, at a conversion price of $2.42. Following the conversion, $1,283,333 of principal and $128,333 of interest remain on the August 3i Note.

On October 10, 2025, the Company received a conversion notice to convert principal of $183,333 relating to the contractual installment of $183,333 due May 1, 2026 on the August 3i Note. The Company converted the principal amount of $183,333 along with interest of $2,648 and make-whole interest of $15,685 into 83,470 shares of Class A Common Stock, at a conversion price of $2.42. Following the conversion, $1,100,000 of principal and $109,997 of interest remain on the August 3i Note.

On October 10, 2025, the Company received a conversion notice to convert principal of $183,333 relating to the contractual installment of $183,333 due April 1, 2026 on the August 3i Note. The Company converted the principal amount of $183,333 along with interest of $2,648 and make-whole interest of $15,685 into 83,470 shares of Class A Common Stock, at a conversion price of $2.42. Following the conversion, $916,667 of principal and $91,667 of interest remain on the August 3i Note.

On October 14, 2025, the Company received a conversion notice to convert principal of $183,333 relating to the contractual installment of $183,333 due March 1, 2026 on the August 3i Note. The Company converted the principal amount of $183,333 along with interest of $2,852 and make-whole interest of $15,481 into 83,470 shares of Class A Common Stock, at a conversion price of $2.42. Following the conversion, $733,333 of principal and $73,333 of interest remain on the August 3i Note.

On October 16, 2025, the Company received a conversion notice to convert principal of $183,333 relating to the contractual installment of $183,333 due October 1, 2026 on the October 3i Note. The Company converted the principal amount of $183,333 along with interest of $407 and make-whole interest of $17,926 into 80,667 shares of Class A Common Stock, at a conversion price of $2.50. Following the conversion, $2,316,667 of principal and $231,667 of interest remain on the October 3i Note.

On November 3, 2025, the Company received a conversion notice to convert principal of $208,333 relating to the contractual installment of $208,333 due November 1, 2025 on the October 3i Note. The Company converted the principal amount of $208,333 along with interest of $1,505 and make-whole interest of $19,329 into 121,804 shares of Class A Common Stock, at a conversion price of $1.88. Following the conversion, $2,108,333 of principal and $210,833 of interest remain on the October 3i Note.

1800 Diagonal Conversions

On October 21, 2025, 1800 Diagonal exercised its conversion option under the April 1800 Diagonal Note. On the conversion date, the Company converted $65,000 of principal outstanding on the April 1800 Diagonal Note at a conversion price of $2.06, converting into 31,630 shares of the Company’s Class A Common Stock. Following the conversion there was $194,000 of principal outstanding on the April 1800 Diagonal Note.

On October 22, 2025, 1800 Diagonal exercised its conversion option under the April 1800 Diagonal Note. On the conversion date, the Company converted $50,625 of principal outstanding on the April 1800 Diagonal Note at a conversion price of $2.03, converting into 25,000 shares of the Company’s Class A Common Stock. Following the conversion there was $144,975 of principal outstanding on the April 1800 Diagonal Note.

On October 23, 2025, 1800 Diagonal exercised its conversion option under the April 1800 Diagonal Note. On the conversion date, the Company converted $65,000 of principal outstanding on the April 1800 Diagonal Note at a conversion price of $1.84, converting into 35,374 shares of the Company’s Class A Common Stock. Following the conversion there was $81,475 of principal outstanding on the April 1800 Diagonal Note.

On October 24, 2025, 1800 Diagonal exercised its conversion option under the April 1800 Diagonal Note. On the conversion date, the Company converted $45,000 of principal outstanding on the April 1800 Diagonal Note at a conversion price of $1.81, converting into 24,896 shares of the Company’s Class A Common Stock. Following the conversion there was $37,975 of principal outstanding on the April 1800 Diagonal Note.

On October 27, 2025, 1800 Diagonal exercised its conversion option under the April 1800 Diagonal Note. On the conversion date, the Company converted $39,475 of principal outstanding on the April 1800 Diagonal Note at a conversion price of $1.69, converting into 23,393 shares of the Company’s Class A Common Stock. Following the conversion, the April 1800 Diagonal Note was fully converted.

CP BF Conversions

On October 17, 2025, CP BF exercised its optional conversion option in which it received 10,990 Class A Common Stock at the conversion price per share of $2.71 in satisfaction of $29,558 of the Company’s obligations under the 2024 CP BF Convertible Note.

On October 20, 2025, CP BF exercised its optional conversion option in which it received 10,990 Class A Common Stock at the conversion price per share of $2.74 in satisfaction of $29,943 of the Company’s obligations under the 2024 CP BF Convertible Note.

On October 21, 2025, CP BF exercised its optional conversion option in which it received 33,200 Class A Common Stock at the conversion price per share of $2.69 in satisfaction of $89,258 of the Company’s obligations under the 2024 CP BF Convertible Note.

On October 22, 2025, CP BF exercised its optional conversion option in which it received 7,700 Class A Common Stock at the conversion price per share of $2.38 in satisfaction of $18,357 of the Company’s obligations under the 2024 CP BF Convertible Note.

Yorkville Conversions

On October 6, 2025, the Company issued an Advance Notice to Yorkville pursuant to the SEPA in which the Company requested the purchase of 115,000 shares of the Company’s Class A Common Stock at a purchase price of $3.08 for a total purchase price of $354,074 to be applied against the outstanding Yorkville Convertible Notes. Upon the settlement on October 8, 2025, the Company issued to Yorkville 115,000 shares of Class A Common Stock.

On October 13, 2025, the Company issued an Advance Notice to Yorkville pursuant to the SEPA in which the Company requested the purchase of 65,000 shares of the Company’s Class A Common Stock at a purchase price of $2.95 for a total purchase price of $191,477 to be applied against the outstanding Yorkville Convertible Notes. Upon the settlement on October 15, 2025, the Company issued to Yorkville 65,000 shares of Class A Common Stock.

At the Market Offering

Between October 1, 2025 and November 11, 2025, the Company issued 498,222 shares under the ATM Agreement for net proceeds of approximately $1,310,738. The aggregate market value of the shares of Class A Common Stock eligible for sale under the ATM Prospectus Supplement is approximately $5.6 million as of November 11, 2025, which is based on the limitations of General Instruction I.B.6 of Form S-3.

Employee Awards

Between October 1, 2025 and October 17, 2025, 21,262 vested RSU’s under the 2023 Equity Incentive Plan were exercised into 21,262 shares of Class A Common Stock.

22. Subsequent Events

Hudson Global Ventures, LLC Consulting Services Agreement

On January 3, 2025, the Company issued 15,000 restricted shares of its Common Stock, partially in exchange for the business advisory services outlined in the Consulting Agreement with Hudson Global Ventures, LLC, a Nevada limited liability company.

CP BF Pre-Funded Warrant Exercise

On January 7, 2025, the Company issued 4 shares of Class A Common Stock for exercise of four (4) pre-funded warrants under the CP BF Pre-Funded Warrant, to CP BF. Refer to Note 11.

Yorkville Advanced Notice Settlements

On January 3, 2025, the Company settled its outstanding obligation to sell shares of Class A Common Stock related to the fourth Advance Notice issued to Yorkville on December 30, 2024 (see Note 17 and Note 18) pursuant to the SEPA. After adjustments to the number of shares originally requested pursuant to the terms of the SEPA, the Company settled the Advance Notice by selling a total of 3,049 shares of Class A Common Stock to Yorkville for a total purchase price of approximately $48,000.

Between January 10, 2025 and April 9, 2025, the Company settled the fifth through twenty-second Advance Notices received subsequent to December 31, 2024, by selling an aggregate of 551,631 shares of Class A Common Stock to Yorkville for an aggregate total purchase price of approximately $7,097,921.

RSU Issuance to Executives

On January 21, 2025, the Company issued 33,777 RSUs to executives as part of the Company’s fiscal 2024 bonus plan, following Board approvals.

Convertible promissory note issuance to YA II PN, LTD.

On January 30, 2025, the Company entered into a convertible promissory note (the “Note”) with Yorkville, in principal amount of $3,500,000 as an advance under the outstanding SEPA entered into on December 14, 2023. The maturity date of the note is July 31, 2025, and may be extended at the option of the Company. The note was issued with a ten percent (10%) original issue discount and bears interest at an annual rate of (i) zero percent (0%) for the first ninety (90) days following issuance, (ii) six percent (6%) thereafter, and (iii) upon the occurrence of an event of default, the interest rate shall increase to an annual rate of eighteen percent (18%) so long as the event or events of default remain uncured. Interest will be calculated on a 365-day year and the actual number of days elapsed.

The Company shall repay the note in installments, beginning on February 28, 2025, and continuing on March 31, 2025, and on April 30, 2025 (each, an “Installment Date”) in an amount equal to the sum of (i) $1,500,000 of principal in respect to the first two Installment Dates, and $500,000 in respect of the third Installment Date (or the outstanding principal if less than such amount), plus (ii) a payment premium (in an amount equal to 4% of the principal amount being paid), and (iii) accrued and unpaid interest as of each installment date.

The Note is convertible into shares of the Company’s Class A Common Stock, par value $0.0001 per share (the “Class A Common Stock”) at a conversion price of $2.00 per share (the “Conversion Price”). The lender may elect to convert part or all of the outstanding balance of the Note at any time or from time to time after the issuance date. The Company may redeem the outstanding amount at any time, in whole or in part, subject to a 4% premium, provided that (i) the Company provides the lender with at least ten (10) trading days’ prior written notice (each, a “Redemption Notice”) of its desire to redeem the outstanding amount (an “Optional Redemption”), and (ii) on the date the Redemption Notice is issued, the VWAP of the Class A Common Stock is less than the Conversion Price.

Acquisition of Vidello

On January 31, 2025, the Company closed a previously announced merger with Vidello Limited (“Vidello”), a private limited company registered in England and Wales (the “Vidello Merger”), pursuant to an Merger Agreement (the “Vidello Merger Agreement”), dated December 19, 2024, by and among Vidello, and certain shareholders of Vidello (the “Vidello Shareholders”). At the closing, Vidello Shareholders transferred all the outstanding shares of Vidello to the Company, and Vidello became a direct and wholly owned subsidiary of the Company. At the closing, the Company paid to the Vidello Shareholders, $2,745,031 in cash (the “Vidello Cash Consideration”), whereby $2,500,000 are withheld for indemnification expenses and other holdback provisions in accordance with the Vidello Merger Agreement, and issued 89,820 shares of Class A Common Stock (the “Share Consideration”, together with the Cash Consideration, the “Vidello Closing Consideration”). The Company’s primary reason for acquiring Vidello was to enhance revenue growth and strengthen the Company’s competitive market position through cross selling opportunities.

In connection with and as a condition of closing pursuant to the Vidello Merger Agreement, the Company executed and delivered to each Vidello Shareholder a lock-up agreement (the “Vidello Lock-Up Agreement”), pursuant to which, the shares of Class A Common Stock and any other securities convertible or exercisable into the shares of Class A Common Stock beneficially owned by them, during the 180-day period following the closing of the Vidello Merger, not to complete any Prohibited Transfer (as defined in the Vidello Merger Agreement).

The Company has begun the process to determine the accounting for the acquisition, including identification of the accounting acquirer and whether the acquisition will be accounted for as a business combination. The Company has begun the process to determine the purchase price allocation for the assets and liabilities including estimating the fair values of intangible and tangible assets. These estimates have not been completed due to the timing and complexity of obtaining information and calculating such amounts.

Acquisition of Act-On Software

On January 22, 2025, the Company entered into an Agreement and Plan of Merger (the “AO Merger Agreement”) with Act-On Software Inc., a Delaware corporation (“Act-On”), and Banzai Passage Inc., a Delaware corporation and wholly owned subsidiary of Banzai (“Passage”) that was formed solely for purposes of consummating the transactions contemplated in the AO Merger Agreement (the “AO Merger”). Pursuant to the AO Merger Agreement, subject to the satisfaction or waiver of the conditions set forth therein, upon closing of the AO Merger (the “Closing”), Act-On will merge with and into Passage, with Act-On surviving the AO Merger (the “AO Surviving Entity”), thereafter being a direct, wholly owned subsidiary of Banzai. The AO Merger is intended to qualify for federal income tax purposes as a tax-free reorganization under the provisions of Section 368(a) of the Internal Revenue Code of 1986, as amended. Although the Company cannot guarantee that the AO Merger will close, the Company expects to close the transaction in Q2 2025. The Company’s primary reason for acquiring Act-On was to enhance revenue growth and strengthen the Company’s competitive market position through cross selling opportunities.

Subject to the terms and conditions of the AO Merger Agreement, at the effective time of the Merger (the “AO Effective Time”), the aggregate merger consideration to be issued to Act-On Stockholders and certain Management Employees (as defined in the AO Merger Agreement) shall be a total of approximately $35,050,000, payable in cash and in shares of our Class A Common Stock, subject to adjustment as set forth in the AO Merger Agreement (the “AO Merger Consideration”). The adjustments to the AO Merger Consideration in the AO Merger Agreement include a customary working capital adjustment based on the amount by which certain working capital items at closing are greater or less than the target working capital as defined in the AO Merger Agreement. In addition to the AO Merger Consideration, at the AO Effective Time, we will fully pay off a certain loan owed to a certain lender of Act-On as of the AO Closing (the “Payoff Amount”) and the out-of-pocket expenses incurred by Act-On in connection with the AO Merger (the “Transaction Expenses”) in cash to Act-On Stockholders, and issue a number of shares of Class A Common Stock (the “AO Share Consideration”) (or pre-funded warrants in lieu thereof, the “AO Pre-Funded Warrants”) to Act-On Stockholders and Management Employees that equal to the quotient of $33,200,000 divided by the average of the daily volume-weighted average trading prices of Class A Common Stock for the consecutive five (5) Trading Days (as defined in the AO Merger Agreement) immediately prior to and including the Trading Day immediately preceding the date of closing (the “AO Closing Date”) (the “Banzai 5-Day VWAP”).

Notwithstanding anything in the AO Merger Agreement to the contrary, Banzai shall not issue any shares of Class A Common Stock, to the extent that the issuance of shares of Class A Common Stock as AO Share Consideration would result in the Act-On Stockholders and Management Employees receiving an aggregate number of shares of Class A Common Stock exceeding 19.99% of the total shares of Class A Common Stock and shares of Class B Common Stock issued and outstanding immediately prior to the AO Effective Time (the “Nasdaq Ownership Limitation”). In addition, notwithstanding anything in the AO Merger Agreement and AO Pre-Funded Warrants to the contrary, Banzai shall not issue any shares of Class A Common Stock, to the extent that any issuance of the shares of Class A Common Stock as AO Share Consideration would result in an Act-On Stockholder or a Management Employee, together with its affiliates, beneficially owning (as determined in accordance with Section 13(d) of the Exchange Act and the rules promulgated thereunder) more than 4.99% of the Class A Common Stock issued and outstanding immediately following such issuance (the “Beneficial Ownership Limitation” and, together with Nasdaq Ownership Limitation, the “Ownership Limitations”). If and to the extent either of the Ownership Limitations prevents Banzai from issuing AO Share Consideration comprised exclusively of shares of Class A Common Stock, then Banzai instead will issue as AO Share Consideration (i) the maximum number of shares of Class A Common Stock that may be issued without exceeding either Ownership Limitation, and (ii) AO Pre-Funded Warrants exercisable for the number of shares of Class A Common Stock the issuance of which was prevented by application of the Ownership Limitations.

Some of the shares of Class A Common Stock and AO Pre-Funded Warrants will be issued to the Management Employees under Banzai’s 2023 equity incentive plan, as amended, pursuant to the registration statement on Form S-8, as amended (File No. 333-278218) and some of the shares of Class A Common Stock and AO Pre-Funded Warrants will be issued to certain Act-On Stockholders and Management Employees in reliance upon exemption provided by Rule 506(b) of Regulation D promulgated thereunder of the Securities Act, pursuant to a subscription booklet (the “Subscription Booklet”).

Each AO Pre-Funded Warrant shall have an exercise price of $0.001 per each share of Class A Common Stock issuable thereunder. The AO Pre-Funded Warrants will be registered in Banzai’s books and will not be listed for trading on any stock exchange or trading market. The terms of the AO Pre-Funded Warrants will provide that Banzai shall not issue shares of Class A Common Stock to any holder of a AO Pre-Funded Warrant upon the exercise thereof to the extent that after giving effect to such issuance, such holder would beneficially own a number of shares of Class A Common Stock in excess of the Nasdaq Ownership Limitation. Notwithstanding the foregoing, the Nasdaq Ownership Limitation shall not apply following the receipt of the Banzai stockholder approval contemplated by Rule 5635 of the Nasdaq listing rules with respect to the issuance of shares of Class A Common Stock upon exercise of the AO Pre-Funded Warrants in excess of the Nasdaq Ownership Limitation (the “AO Stockholder Approval”). The AO Pre-Funded Warrants also contain a beneficial ownership limitation that provides that the Company shall not effect any exercise of the AO Pre-Funded Warrants, and the holders of the AO Pre-Funded Warrants shall not have the right to exercise any portion of the AO Pre-Funded Warrants, to the extent that after giving effect to such issuance after exercise, the holder would beneficially own in excess of the Beneficial Ownership Limitation.

Following the Closing, Banzai will convene and hold a special meeting of its stockholders to obtain the AO Stockholder Approval (the “AO Special Meeting”). In connection with the AO Special Meeting, on January 22, 2025, Joseph P. Davy, Banzai’s Chief Executive Officer, who holds approximately 78.55% of Banzai’s total voting power as of the date of the AO Merger Agreement, entered into a Voting and Support Agreement, with Banzai (the “Voting and Support Agreement”) that obligates him to vote all the shares of Class B Common Stock beneficially owned by him in favor of the AO Stockholder Approval.

Pursuant to the AO Merger Agreement, Banzai will withhold from the AO Share Consideration a number of shares of Class A Common Stock equal to the quotient of $2,000,000 divided by the Banzai’s 5-Day VWAP, as adjusted pursuant to the AO Merger Agreement (the “Indemnification Holdback Amount”), as security for the obligations of Act-On Stockholders pursuant to the AO Merger Agreement. The Indemnification Holdback Amount shall be held for a period of twelve (12) months following the Closing Date (the “Indemnification Holdback Period”) and shall be released to Act-On Stockholders and Management Employees (in accordance with the Allocation Schedule) within ten (10) business days of the expiration of the Indemnification Holdback Period. The released aggregate amount shall be equal to (a) the Indemnification Holdback Amount, as allocated to Act-On Stockholders and Management Employees in accordance with the Allocation Schedule, less (b) any amounts set off against the Indemnification Holdback Amount pursuant to the AO Merger Agreement. The Indemnification Holdback amount shall be held by the Transfer Agent for the benefit of Act-On Stockholders and Management Employees and shall be released to Act-On Stockholders and Management Employees pursuant to the terms of a certain share consideration escrow agreement (the “Escrow Agreement”) by and among Banzai, Act-On, each of Act-On Stockholders and Management Employees and Continental Stock Transfer & Trust Company, a New York limited purpose trust company (the “Escrow Agent”).

On or prior to the consummation of the AO Merger, parties will enter into the Escrow Agreement, pursuant to which, the Escrow Agent shall hold, for the benefit of Banzai, the Indemnification Holdback Amount. The Escrow Agent shall administer the Indemnification Holdback Amount in accordance with the written instructions jointly provided by Banzai and Act-On to the Escrow Agent to release the Indemnification Holdback Amount, or any portion thereof, as set forth in such instruction.

On or prior to the consummation of the AO Merger, Banzai shall execute and deliver to the Act-On Stockholders and Management Employees a registration rights agreement (the “AO Registration Rights Agreement”), pursuant to which, among other things, Banzai will agree to register for resale, within five (5) Business Days (as defined in the AO Merger Agreement) following the AO Closing, on an applicable registration statement under the Securities Act, the shares of Class A Common Stock, to be issued to the Act-On Stockholders and Management Employees pursuant to the AO Merger Agreement and the shares of Class A Common Stock issuable upon exercise of the AO Pre-Funded Warrants.

The Closing of the AO Merger by each of Banzai, Merger Sub, and Act-On is subject to customary conditions, including (1) (A) adoption of the AO Merger Agreement by the Act-On Stockholders that hold the requisite percentage necessary to approve the AO Merger under Act-On’s Amended and Restated Certificate of Incorporation and (B) approval of the AO Transaction by Banzai’s board of directors, (2) authorization for listing on the Nasdaq Capital Market of the shares of Class A Common Stock to be issued in the AO Merger, subject to official notice of issuance, and (3) the absence of any order, injunction, decree or other legal restraint preventing the completion of the AO Merger or making the completion of the AO Merger illegal. Each party’s obligation to complete the AO Merger is also subject to certain additional customary conditions, including subject to certain exceptions, the accuracy of the representations and warranties of the other party and performance in all material respects by the other party of its obligations under the AO Merger Agreement. The AO Merger Agreement also contains customary representations, warranties, and indemnities of Banzai and Act-On.

Shares of Class A Common Stock issued to Winterberry

On February 4, 2025 the Company issued 3,000 shares to Verista Partners, Inc., aka Winterberry Group, one of its Creditors, in exchange for the cancellation of a portion of the total outstanding debt, in the amount of $16,666, pursuant to the Debt Reorganization.

Nasdaq Notice

As previously reported, the Company had a hearing before the Nasdaq Hearings Panel (the “Panel”) on September 19, 2024. On September 26, 2024, Nasdaq provided the Company with its determination to phase the Company down from the Nasdaq Global Market to the Nasdaq Capital Market (the “Exchange”) and grant the Company an extension until January 31, 2025 to demonstrate compliance with Nasdaq’s listing rules, so long as the company applies to list on the Nasdaq Capital Market on or before October 7, 2024 and demonstrates compliance with Listing Rules 5550(a)(2), 5550(a)(5) and 5550(b)(1) on or before January 31, 2024. On February 12, 2025, the Company received a letter from the Nasdaq Stock Market LLC, Office of the General Counsel that Nasdaq’s Listing Qualifications staff confirmed that the Company has demonstrated compliance with all of the Nasdaq Stock Market’s listing requirements and therefore the Company’s securities will remain listed on the Exchange.

Bridge Note Issuance to Agile Lending, LLC

On March 31, 2025, the Company issued a subordinated secured promissory note (the “March Agile Note”) for an aggregate principal amount of $4,000,000 and received $2,044,105 of proceeds, net of administrative agent fees of $200,000 paid to the collateral agent, and net of payments to Agile Lending, LLC of $1,755,895 in respect to early prepayment of the remaining outstanding balance of the December Agile Note, with a maturity date on the March Agile Note of November 12, 2025. The March Agile Note bears interest at a rate of 44%, and interest will be calculated on a three hundred and sixty (360) day year based on the actual number of days lapsed, and interest shall accrue on the March Agile Note commencing on and including the effective date pursuant to the March Agile Note Agreement’s weekly repayment and amortization schedule.

Schedule of 1800 Diagonal Notes (Details) - USD ($)	3 Months Ended			9 Months Ended	12 Months Ended
Schedule of 1800 Diagonal Notes (Details) - USD ($)	Sep. 30, 2025	Jun. 30, 2025	Mar. 31, 2025	Sep. 30, 2025	Dec. 31, 2024	Dec. 31, 2023
Debt Instrument [Line Items]
Loss on debt issuance					$ 653,208
Thousand Eight Hundred Diagonal Notes [Member]
Debt Instrument [Line Items]
Beginning balance	$ 530,000	$ 411,000	$ 432,000	$ 432,000
Issuance of 1800 Diagonal convertible notes	447,350	393,300	124,200
Loss on debt issuance	65,650	58,700	21,800
Repayments in cash	(65,589)	(316,719)	(145,286)
Change in fair value	4,190	(16,281)	(21,714)
Conversions	(156,600)
Ending balance	825,000	$ 530,000	$ 411,000	825,000	$ 432,000
Accrued interest as of September 30, 2025	$ 71,505			$ 71,505

- Definition

Line items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table.

+ References

+ Details

Schedule of Basic and Diluted Net Loss Per Share (Details) - USD ($)	3 Months Ended		9 Months Ended		12 Months Ended
	Sep. 30, 2025	Sep. 30, 2024	Sep. 30, 2025	Sep. 30, 2024	Dec. 31, 2024	Dec. 31, 2023
Accounting Policies [Abstract]
Net loss attributable to common shareholders—basic and diluted	$ (5,887,591)	$ (15,413,927)	$ (17,460,094)	$ (23,659,387)	$ (31,095,029)	$ (14,406,262)
Net loss attributable to common shareholders diluted	$ (5,887,591)	$ (15,413,927)	$ (17,460,094)	$ (23,659,387)
Weighted average shares - basic	3,591,228	316,289	2,256,990	286,166	445,817	240,199
Weighted average shares - diluted	3,591,228	316,289	2,256,990	286,166	445,817	240,199
Net loss per share attributable to common stock - basic	$ (1.64)	$ (48.73)	$ (7.74)	$ (82.68)	$ (69.75)	$ (59.98)
Net loss per share attributable to common stock - diluted	$ (1.64)	$ (48.73)	$ (7.74)	$ (82.68)	$ (69.75)	$ (59.98)

- Definition

The amount of net income (loss) for the period per each share of common stock or unit outstanding during the reporting period.

+ References

Reference 1: http://www.xbrl.org/2003/role/disclosureRef
-Topic 260
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482662/260-10-50-1

Reference 2: http://www.xbrl.org/2003/role/disclosureRef
-Topic 250
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Subparagraph (c)(2)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147483443/250-10-50-1

Reference 3: http://www.xbrl.org/2003/role/disclosureRef
-Topic 250
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Subparagraph (c)(1)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147483443/250-10-50-1

Reference 4: http://www.xbrl.org/2003/role/disclosureRef
-Topic 250
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 4
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147483443/250-10-50-4

Reference 5: http://www.xbrl.org/2003/role/disclosureRef
-Topic 105
-SubTopic 10
-Name Accounting Standards Codification
-Section 65
-Paragraph 9
-Subparagraph (e)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479343/105-10-65-9

Reference 6: http://www.xbrl.org/2003/role/disclosureRef
-Topic 718
-SubTopic 10
-Name Accounting Standards Codification
-Section 65
-Paragraph 17
-Subparagraph (d)(1)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480336/718-10-65-17

Reference 7: http://www.xbrl.org/2003/role/disclosureRef
-Topic 250
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 6
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147483443/250-10-50-6

Reference 8: http://www.xbrl.org/2003/role/exampleRef
-Topic 260
-SubTopic 10
-Name Accounting Standards Codification
-Section 55
-Paragraph 52
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482635/260-10-55-52

Reference 9: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 60
-Name Accounting Standards Codification
-Section 65
-Paragraph 1
-Subparagraph (g)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147476176/805-60-65-1

Reference 10: http://www.xbrl.org/2003/role/disclosureRef
-Topic 740
-SubTopic 323
-Name Accounting Standards Codification
-Section 65
-Paragraph 2
-Subparagraph (g)(3)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147478666/740-323-65-2

Reference 11: http://www.xbrl.org/2003/role/disclosureRef
-Topic 250
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 3
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147483443/250-10-50-3

Reference 12: http://www.xbrl.org/2003/role/disclosureRef
-Topic 260
-SubTopic 10
-Name Accounting Standards Codification
-Section 55
-Paragraph 15
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482635/260-10-55-15

Reference 13: http://www.xbrl.org/2003/role/disclosureRef
-Topic 815
-SubTopic 40
-Name Accounting Standards Codification
-Section 65
-Paragraph 1
-Subparagraph (e)(4)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480175/815-40-65-1

Reference 14: http://www.xbrl.org/2003/role/disclosureRef
-Topic 815
-SubTopic 40
-Name Accounting Standards Codification
-Section 65
-Paragraph 1
-Subparagraph (f)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480175/815-40-65-1

Reference 15: http://www.xbrl.org/2003/role/disclosureRef
-Topic 250
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 11
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147483443/250-10-50-11

Reference 16: http://www.xbrl.org/2003/role/disclosureRef
-Topic 250
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 11
-Subparagraph (b)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147483443/250-10-50-11

Reference 17: http://www.xbrl.org/2003/role/disclosureRef
-Topic 250
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 7
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147483443/250-10-50-7

Reference 18: http://www.xbrl.org/2003/role/disclosureRef
-Topic 260
-SubTopic 10
-Name Accounting Standards Codification
-Section 45
-Paragraph 2
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482689/260-10-45-2

Reference 19: http://www.xbrl.org/2003/role/disclosureRef
-Topic 260
-SubTopic 10
-Name Accounting Standards Codification
-Section 45
-Paragraph 60B
-Subparagraph (d)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482689/260-10-45-60B

Reference 20: http://www.xbrl.org/2003/role/disclosureRef
-Topic 260
-SubTopic 10
-Name Accounting Standards Codification
-Section 45
-Paragraph 10
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482689/260-10-45-10

Reference 21: http://www.xbrl.org/2003/role/disclosureRef
-Topic 220
-SubTopic 10
-Name Accounting Standards Codification
-Section S99
-Paragraph 2
-Subparagraph (SX 210.5-03(25))
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147483621/220-10-S99-2

Reference 22: http://www.xbrl.org/2003/role/disclosureRef
-Topic 942
-SubTopic 220
-Name Accounting Standards Codification
-Section S99
-Paragraph 1
-Subparagraph (SX 210.9-04(27))
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147478524/942-220-S99-1

Reference 23: http://www.xbrl.org/2003/role/disclosureRef
-Topic 944
-SubTopic 220
-Name Accounting Standards Codification
-Section S99
-Paragraph 1
-Subparagraph (SX 210.7-04(23))
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147477250/944-220-S99-1

Reference 24: http://www.xbrl.org/2003/role/disclosureRef
-Topic 260
-SubTopic 10
-Name Accounting Standards Codification
-Section 45
-Paragraph 7
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482689/260-10-45-7

Reference 25: http://www.xbrl.org/2003/role/disclosureRef
-Topic 470
-SubTopic 20
-Name Accounting Standards Codification
-Section 65
-Paragraph 4
-Subparagraph (f)(4)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481538/470-20-65-4

+ Details

- Definition

The amount of net income (loss) for the period available to each share of common stock or common unit outstanding during the reporting period and to each share or unit that would have been outstanding assuming the issuance of common shares or units for all dilutive potential common shares or units outstanding during the reporting period.

+ References

Reference 1: http://www.xbrl.org/2003/role/disclosureRef
-Topic 260
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482662/260-10-50-1

Reference 2: http://www.xbrl.org/2003/role/disclosureRef
-Topic 250
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Subparagraph (c)(2)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147483443/250-10-50-1

Reference 3: http://www.xbrl.org/2003/role/disclosureRef
-Topic 250
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Subparagraph (c)(1)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147483443/250-10-50-1

Reference 4: http://www.xbrl.org/2003/role/disclosureRef
-Topic 250
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 4
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147483443/250-10-50-4

Reference 5: http://www.xbrl.org/2003/role/disclosureRef
-Topic 105
-SubTopic 10
-Name Accounting Standards Codification
-Section 65
-Paragraph 9
-Subparagraph (e)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479343/105-10-65-9

Reference 6: http://www.xbrl.org/2003/role/disclosureRef
-Topic 718
-SubTopic 10
-Name Accounting Standards Codification
-Section 65
-Paragraph 17
-Subparagraph (d)(1)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480336/718-10-65-17

Reference 7: http://www.xbrl.org/2003/role/disclosureRef
-Topic 250
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 6
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147483443/250-10-50-6

Reference 8: http://www.xbrl.org/2003/role/exampleRef
-Topic 260
-SubTopic 10
-Name Accounting Standards Codification
-Section 55
-Paragraph 52
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482635/260-10-55-52

Reference 9: http://www.xbrl.org/2003/role/disclosureRef
-Topic 805
-SubTopic 60
-Name Accounting Standards Codification
-Section 65
-Paragraph 1
-Subparagraph (g)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147476176/805-60-65-1

Reference 10: http://www.xbrl.org/2003/role/disclosureRef
-Topic 740
-SubTopic 323
-Name Accounting Standards Codification
-Section 65
-Paragraph 2
-Subparagraph (g)(3)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147478666/740-323-65-2

Reference 11: http://www.xbrl.org/2003/role/disclosureRef
-Topic 250
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 3
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147483443/250-10-50-3

Reference 12: http://www.xbrl.org/2003/role/disclosureRef
-Topic 260
-SubTopic 10
-Name Accounting Standards Codification
-Section 55
-Paragraph 15
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482635/260-10-55-15

Reference 13: http://www.xbrl.org/2003/role/disclosureRef
-Topic 815
-SubTopic 40
-Name Accounting Standards Codification
-Section 65
-Paragraph 1
-Subparagraph (e)(4)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480175/815-40-65-1

Reference 14: http://www.xbrl.org/2003/role/disclosureRef
-Topic 815
-SubTopic 40
-Name Accounting Standards Codification
-Section 65
-Paragraph 1
-Subparagraph (f)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480175/815-40-65-1

Reference 15: http://www.xbrl.org/2003/role/disclosureRef
-Topic 250
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 11
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147483443/250-10-50-11

Reference 16: http://www.xbrl.org/2003/role/disclosureRef
-Topic 250
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 11
-Subparagraph (b)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147483443/250-10-50-11

Reference 17: http://www.xbrl.org/2003/role/disclosureRef
-Topic 250
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 7
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147483443/250-10-50-7

Reference 18: http://www.xbrl.org/2003/role/disclosureRef
-Topic 260
-SubTopic 10
-Name Accounting Standards Codification
-Section 45
-Paragraph 2
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482689/260-10-45-2

Reference 19: http://www.xbrl.org/2003/role/disclosureRef
-Topic 260
-SubTopic 10
-Name Accounting Standards Codification
-Section 45
-Paragraph 60B
-Subparagraph (d)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482689/260-10-45-60B

Reference 20: http://www.xbrl.org/2003/role/disclosureRef
-Topic 220
-SubTopic 10
-Name Accounting Standards Codification
-Section S99
-Paragraph 2
-Subparagraph (SX 210.5-03(25))
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147483621/220-10-S99-2

Reference 21: http://www.xbrl.org/2003/role/disclosureRef
-Topic 942
-SubTopic 220
-Name Accounting Standards Codification
-Section S99
-Paragraph 1
-Subparagraph (SX 210.9-04(27))
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147478524/942-220-S99-1

Reference 22: http://www.xbrl.org/2003/role/disclosureRef
-Topic 944
-SubTopic 220
-Name Accounting Standards Codification
-Section S99
-Paragraph 1
-Subparagraph (SX 210.7-04(23))
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147477250/944-220-S99-1

Reference 23: http://www.xbrl.org/2003/role/disclosureRef
-Topic 260
-SubTopic 10
-Name Accounting Standards Codification
-Section 45
-Paragraph 7
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482689/260-10-45-7

Reference 24: http://www.xbrl.org/2003/role/disclosureRef
-Topic 470
-SubTopic 20
-Name Accounting Standards Codification
-Section 65
-Paragraph 4
-Subparagraph (f)(4)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481538/470-20-65-4

+ Details

- Definition

Amount, after deduction of tax, noncontrolling interests, dividends on preferred stock and participating securities; of income (loss) available to common shareholders.

+ References

+ Details

- Definition

Amount, after deduction of tax, noncontrolling interests, dividends on preferred stock and participating securities, and addition from assumption of issuance of common shares for dilutive potential common shares; of income (loss) available to common shareholders.

+ References + Details

Schedule of 2024 CP BF Convertible Note (Details) - 2024 CPBF Convertible Note [Member] - USD ($)	Sep. 30, 2025	Dec. 31, 2024
Short-Term Debt [Line Items]
Face value of the CP BF convertible notes	$ 8,758,775	$ 8,758,775
Debt premium, net	8,375	11,066
Carrying value of the CP BF convertible notes	8,767,150	8,769,841
Accrued interest	1,320,508	369,459
Prepayments made	(3,123,992)	(283,315)
Conversions	(216,284)	(216,284)
Total CP BF convertible notes and accrued interest	$ 6,747,383	$ 8,639,701

- Definition

Fair value portion of borrowing which can be exchanged for a specified number of another security at the option of the issuer or the holder, for example, but not limited to, the entity's common stock.

+ References

Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 820
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (bbb)(2)(i)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482106/820-10-50-2

Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 820
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (bbb)(2)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482106/820-10-50-2

Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 820
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (bbb)(1)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482106/820-10-50-2

Reference 4: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 825
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 28
-Subparagraph (c)(1)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482907/825-10-50-28

Reference 5: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 825
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 11
-Subparagraph (b)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482907/825-10-50-11

Reference 6: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 825
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 11
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482907/825-10-50-11

Reference 7: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 825
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 10
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482907/825-10-50-10

Reference 8: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 820
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (b)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482106/820-10-50-2

Reference 9: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 820
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2E
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482106/820-10-50-2E

+ Details

Summary of Accrued and Other Current Liabilities (Details) - USD ($)	Sep. 30, 2025	Dec. 31, 2024	Dec. 31, 2023
Business Combination, Asset Acquisition, Transaction between Entities under Common Control, and Joint Venture Formation [Abstract]
Accrued accounting and professional services costs	$ 2,183,090	$ 2,419,829	$ 1,511,889
Sales tax payable	482,256	452,508	314,873
Accrued legal costs	153,884	315,764	2,694,439
Excise tax payable	223,717	223,717	223,717
Accrued payroll and benefit costs	182,887	207,970	185,504
Accrued streaming service costs	48,698	51,308	37,765
Accrued subscription costs	53,737	46,759	22,110
Deposits			54,102
Other current liabilities		173,163	149,841
Total accrued expenses and other current liabilities	$ 3,995,488	$ 3,891,018	$ 5,194,240

Summary of Changes in Allowance for Credit Losses (Details)	12 Months Ended
	Dec. 31, 2024 USD ($)
Subsequent Events [Abstract]
Balance - December 31, 2023	$ 5,748
Change in provision for credit losses	18,462
Balance - December 31, 2024	$ 24,210

Summary of Significant Accounting Policies (Policies)

9 Months Ended

12 Months Ended

Sep. 30, 2025

Dec. 31, 2024

Accounting Policies [Abstract]

Basis of Presentation

Basis of Presentation

The Company’s unaudited condensed consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America (“GAAP”) as determined by the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) and applicable regulations of the Securities and Exchange Commission (“SEC”) for interim financial information and with the instructions to Form 10-Q of Regulation S-X. Certain information and note disclosures normally included in financial statements prepared in accordance with U.S. GAAP have been omitted pursuant to such rules and regulations of the SEC relating to interim financial statements. The December 31, 2024 balance sheet information was derived from the audited financial statements as of that date. Except as disclosed herein, there has been no material change in the information disclosed in the notes to the consolidated financial statements for the year ended December 31, 2024 included in the Company’s Annual Report on Form 10-K, as filed with the Securities and Exchange Commission on April 15, 2025. The interim unaudited condensed consolidated financial statements should be read in conjunction with those consolidated financial statements included in the Form 10-K. In the opinion of management, all adjustments considered necessary for a fair statement of the financial statements, consisting solely of normal recurring adjustments, have been made. Operating results for the period ended September 30, 2025 are not necessarily indicative of the results that may be expected for the year ending December 31, 2025.

Basis of Presentation

The Company’s audited consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America (“GAAP”) as determined by the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) and applicable regulations of the Securities and Exchange Commission (“SEC”) regarding annual financial reporting.

Reverse Stock Split

On June 27, 2025, the stockholders of the Company collectively approved an amendment to the Company’s Certificate of Incorporation, as amended and restated, to effect a reverse stock split (the “2025 Reverse Stock Split”) of the Company’s outstanding Class A Common Stock and Class B Common Stock at a ratio of 1-for-10 without reduction in the total number of authorized shares of our Class A and Class B Common Stock. The “Reverse Stock Split” went effective on July 8, 2025. All references to shares of the Company’s Class A and Class B Common Stock in these financial statements refer to the number of shares of Class A and Class B Common Stock after giving effect to the Reverse Stock Split and are presented as if the Reverse Stock Split had occurred at the beginning of the earliest period presented.

Intangible Assets

Intangible Assets

	Estimated Useful Life (years):	September 30, 2025
Customer relationships	6 - 7	$	1,139,710
Trade name	10 - 15		1,637,088
Technology	6 - 8		6,425,010
Intangible assets, gross			9,201,808
Less: Accumulated amortization			(869,712	)
Intangible assets, net		$	8,332,096

Total amortization expense related to intangible assets was $838,364 for the nine months ended September 30, 2025. Expected amortization expense is as follows:


Remainder of Year Ending December 31, 2025	$	401,171
Year Ending December 31, 2026		1,214,920
Year Ending December 31, 2027		1,214,920
Year Ending December 31, 2028		1,214,920
Year Ending December 31, 2029		1,214,920
Thereafter		3,161,948
Total	$	8,422,799

The Company periodically evaluates its long-lived assets for potential impairment in accordance with ASC Topic 360, Property, Plant and Equipment (“ASC 360”). Potential impairment is assessed when there is evidence that events or changes in circumstances indicate that the carrying amount of an asset may not be recovered. The recoverability of these assets is assessed based on undiscounted expected future cash flows from the assets, considering a number of factors, including past operating results, budgets and economic projections, market trends and product development cycles. If impairments are identified, assets are written down to their estimated fair value. The Company has not recognized any impairment charges through September 30, 2025.

Warrant Liabilities

Warrant Liabilities

The Company does not use derivative instruments to hedge exposures to cash flow, market, or foreign currency risks. The Company evaluates all of its financial instruments, including issued stock purchase warrants, to determine if such instruments are derivatives or contain features that qualify as embedded derivatives. The classification of derivative instruments, including whether such instruments should be recorded as liabilities or as equity, is re-assessed at the end of each reporting period.

Warrant Liability - related party

The warrants originally issued in 7GC’s initial public offering (the “Public Warrants”) are recognized as derivative liabilities in accordance with ASC 815. Accordingly, the Company recognizes the warrant instruments as liabilities at fair value and adjusts the instruments to fair value at each reporting period. The liabilities are subject to re-measurement at each balance sheet date until exercise or expiration, and any change in fair value is recognized in the Company’s consolidated statements of operations.

The Public Warrants were initially measured at fair value using a Monte Carlo simulation model and have subsequently been measured based on the listed market price of such warrants. Warrant liabilities are classified as current liabilities on the Company’s consolidated balance sheets.

Warrant Liability

The GEM Warrants were not considered indexed to the issuer’s stock pursuant to ASC 815, as the holder’s ability to receive in lieu of the Warrant one percent of the total consideration received by the Company’s stockholders in connection with a Change of Control, where the surviving corporation is not publicly traded, adjusts the settlement value based on items outside the Company’s control in violation of the fixed-for-fixed option pricing model. As such, the Company recorded the Warrants as liabilities initially measured at fair value with subsequent changes in fair value recognized in earnings each reporting period.

Warrant Liabilities

Warrant Liability - related party

Warrant Liability

Loss Per Share

Loss Per Share

Basic loss per share of common stock is computed by dividing net loss attributable to common stockholders by the weighted average number of shares of common stock outstanding and pre-funded warrants outstanding during the period. Diluted net loss per share excludes, when applicable, the potential impact of stock options and convertible preferred stock because their effect would be anti-dilutive due to the net loss. Since the Company had a net loss in each of the periods presented, basic and diluted net loss per common share are the same.

The calculation of basic and diluted net loss per share attributable to common stock was as follows:

	For the Three Months Ended September 30,						For the Nine Months Ended September 30,
	2025			2024			2025			2024
Numerator:
Net loss attributable to common shareholders—basic and diluted	$	(5,887,591	)	$	(15,413,927	)	$	(17,460,094	)	$	(23,659,387	)

Denominator:
Weighted average shares—basic and diluted		3,591,228			316,289			2,256,990			286,166
Net loss per share attributable to common shareholders—basic and diluted	$	(1.64	)	$	(48.73	)	$	(7.74	)	$	(82.68	)

Securities that were excluded from loss per share as their effect would be anti-dilutive due to the net loss position that could potentially be dilutive in future periods are as follows:

	2025		2024
	As of September 30,
	2025		2024
Options		12,592		2,695
RSUs		414,429		1,650
Public warrant shares		23,000		23,000
GEM warrant shares		1,657		1,657
Common warrant shares		686,107		452,761
Placement agent warrant shares		71,827		10,490
Pre-funded warrants		-		253,010
Total		1,209,613		745,263

Loss Per Share

The calculation of basic and diluted net loss per share attributable to common stock was as follows:

	2024			2023
	For the Year Ended December 31,
	2024			2023
Numerator:
Net loss attributable to common shareholders—basic and diluted	$	(31,095,029	)	$	(14,406,262	)

Denominator:
Weighted average shares—basic and diluted		445,817			240,199
Net loss per share attributable to common shareholders—basic and diluted	$	(69.75	)	$	(59.98	)

Securities that were excluded from loss per share as their effect would be anti-dilutive due to the net loss position that could potentially be dilutive in future periods are as follows:

	2024		2023
	As of December 31,
	2024		2023
Options		2,566		1,496
RSUs		34,078		—
Public warrant shares		23,000		23,000
GEM warrant shares		1,657		1,657
Common warrant shares		452,761		—
Placement agent warrant shares		10,490		—
Total		524,552		26,153
Antidilutive Securities		524,552		26,153

Derivative Financial Instruments

Derivative Financial Instruments

The Company evaluates all its financial instruments to determine if such instruments contain features that qualify as embedded derivatives. Embedded derivatives must be separately measured from the host contract if all the requirements for bifurcation are met. The assessment of the conditions surrounding the bifurcation of embedded derivatives depends on the nature of the host contract. Bifurcated embedded derivatives are recognized at fair value, with changes in fair value recognized in the statement of operations each period. Bifurcated embedded derivatives are classified with the related host contract in the Company’s balance sheet. Refer to Note 7 - Fair Value Measurements and Note 13 - Debt for further detail.

Derivative Financial Instruments

The Company evaluates all its financial instruments to determine if such instruments contain features that qualify as embedded derivatives. Embedded derivatives must be separately measured from the host contract if all the requirements for bifurcation are met. The assessment of the conditions surrounding the bifurcation of embedded derivatives depends on the nature of the host contract. Bifurcated embedded derivatives are recognized at fair value, with changes in fair value recognized in the statement of operations each period. Bifurcated embedded derivatives are classified with the related host contract in the Company’s balance sheet. Refer to Note 8 - Fair Value Measurements and Note 14 - Debt for further detail.

Bridge Notes and Private Placement Convertible Notes - Fair Value Option Election

Bridge Notes and Private Placement Convertible Notes - Fair Value Option Election

The Company determined the Agile Notes and 1800 Diagonal Notes (The “Bridge Notes”) and the Private Placement Convertible Notes (as defined in Note 13) were eligible for the fair value option, in accordance with ASC 825-10-50-28, and made such election to account for the Bridge Notes and Private Placement Convertible Notes at fair value. The fair value option may be elected on an instrument-by-instrument basis and is irrevocable unless a new election date occurs. Additional term or other notes may be issued in subsequent periods where the Company would be able to make a fair value option election upon issuance provided eligibility criteria are met. The Company records the portion of the Bridge Notes and Private Placement Convertible Notes that are issued and outstanding for accounting purposes at fair value with changes in fair value recorded in other income (expense), net in the condensed consolidated statement of operations, except for the portion of the total change in fair value that results from a change in the instrument-specific credit risk of the Bridge Notes and Private Placement Convertible Notes, which is recorded in other comprehensive income (loss), if applicable. The fair value option election was made to align the accounting for the Bridge Notes and Private Placement Convertible Notes with the Company’s financial reporting objectives and reduce operational effort to account for embedded features that otherwise would require bifurcation as a separate unit of account.

Pursuant to the fair value option election, direct and incremental debt issuance costs and consideration paid to the lender related to the Bridge Notes and Private Placement Convertible Notes were expensed as incurred and recorded in other income (expense), net in the condensed consolidated statements of operations. Measurement of the change in fair value of the Bridge Notes and Private Placement Convertible Notes includes accrued interest, whether paid-in-kind or cash.

Fair Value of Financial Instruments

Fair Value of Financial Instruments

In accordance with FASB ASC 820 Fair Value Measurements and Disclosures, the Company uses a three-level hierarchy for fair value measurements of certain assets and liabilities for financial reporting purposes that distinguishes between market participant assumptions developed from market data obtained from outside sources (observable inputs) and the Company’s own assumptions about market participant assumptions developed from the best information available to us in the circumstances (unobservable inputs). The fair value hierarchy is divided into three levels based on the source of inputs as follows:

Level 1: Quoted prices in active markets for identical assets or liabilities.

Level 2: Inputs other than Level 1 prices for similar assets or liabilities that are directly or indirectly observable in the marketplace.

Level 3: Unobservable inputs which are supported by little or no market activity and values determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which the determination of fair value requires significant judgment or estimation.

The fair value measurements discussed herein are based upon certain market assumptions and pertinent information available to management during the three and nine months ended September 30, 2025 and 2024. The carrying amount of cash, accounts receivable, prepaid expenses and other current assets, accounts payable, accrued expenses, deferred revenue, and other current liabilities approximated their fair values as of September 30, 2025 and December 31, 2024.

Fair Value of Financial Instruments

Level 1: Quoted prices in active markets for identical assets or liabilities.

Level 2: Inputs other than Level 1 prices for similar assets or liabilities that are directly or indirectly observable in the marketplace.

The fair value measurements discussed herein are based upon certain market assumptions and pertinent information available to management during the years ended December 31, 2024 and 2023. The carrying amount of cash, accounts receivable, prepaid expenses and other current assets, accounts payable, accrued expenses, deferred revenue, and other current liabilities approximated their fair values as of December 31, 2024 and 2023.

Recent Accounting Pronouncements

Recent Accounting Pronouncements

Recent accounting pronouncements not yet effective

In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740), Improvements to income tax disclosures, which enhances the disclosure requirements for the income tax rate reconciliation, domestic and foreign income taxes paid, requiring disclosure of disaggregated income taxes paid by jurisdiction, unrecognized tax benefits, and modifies other income tax-related disclosures. The amendments are effective for annual periods beginning after December 15, 2024. Early adoption is permitted and should be applied prospectively. The Company is currently evaluating the effect of adopting this guidance on its consolidated financial statements.

In November 2024, the FASB issued ASU No. 2024-03, Disaggregation of Income Statement Expenses (Subtopic 220-40). The ASU requires the disaggregated disclosure of specific expense categories, including purchases of inventory, employee compensation, depreciation, and amortization included in each relevant expense caption presented on the statement of operations. The guidance also requires disclosure of a qualitative description of the amounts remaining in relevant expense captions that are not separately disaggregated quantitatively, as well as the total amount of selling expenses and an entity’s definition of selling expenses. This guidance is effective for annual reporting periods beginning after December 15, 2026 and interim reporting periods beginning after December 15, 2027. Early adoption of the amendment is permitted. The Company is currently evaluating the guidance and its impact to its consolidated financial statements and related disclosures.

In July 2025, The Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2025-05, “Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses for Accounts Receivable and Contract Assets”, which provides a practical expedient to measure credit losses on accounts receivable and contract assets. This guidance is effective for periods beginning after December 15, 2025 and will be adopted prospectively. Early adoption is permitted. The Company is currently evaluating the impact of this guidance on our consolidated financial statements and related disclosures.

Recently adopted accounting pronouncements

In November 2023, the FASB issued ASU 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures. The amendments improve reportable segment disclosure requirements through enhanced disclosures over significant segment expenses regularly provided to the Chief Operating Decision Maker (“CODM”), extending certain annual disclosures to interim periods, and through permitting more than one measure of segment profit or loss to be reported under certain conditions. The Company adopted this guidance effective December 31, 2024, on a retrospective basis. Refer to Note 19 for further information.

Recent Accounting Pronouncements

Recent accounting pronouncements not yet effective

Recently adopted accounting pronouncements

Principles of Consolidation

Principles of Consolidation

The accompanying audited consolidated financial statements include the accounts of Banzai and its subsidiaries. The Company consolidates all entities over which the Company has the power to govern the financial and operating policies and therefore exercises control, and upon which the Company has a controlling financial interest. The existence and effect of both current voting rights and potential voting rights that are currently exercisable or convertible are considered when assessing whether control of an entity is exercised. The subsidiary is consolidated from the date at which the Company obtains control and is de-consolidated from the date at which control ceases. All intercompany balances and transactions have been eliminated. The accounting policies of the subsidiary has been changed where necessary to ensure consistency with the policies adopted by the Company.

In the opinion of management, all necessary adjustments (consisting of normal recurring adjustments, intercompany adjustments, reclassifications and non-recurring adjustments) have been recorded to present fairly our financial position as of December 31, 2024 and 2023, respectively, and the results of operations and cash flows for the years ended December 31, 2024 and 2023, respectively.

Use of Estimates

Use of Estimates

The preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities and disclosure of contingent assets and liabilities at the date of the audited consolidated financial statements and the reported amounts of revenues and expenses during the reporting period.

Making estimates requires management to exercise significant judgment. It is at least reasonably possible that estimates made as of the date of the financial statements could change in the near term due to one or more future events. Actual results could differ significantly from these estimates. Significant accounting estimates reflected in the Company’s consolidated financial statements include estimates of impairment of goodwill, recognition and measurement of convertible and Simple Agreement for Future Equity (SAFE) notes, including the associated embedded derivatives, determination of the fair value of the warrant liabilities and debt instruments reported at fair value, determination of the consideration transferred and purchase price allocated to assets acquired and liabilities assumed for acquisitions which are based on their estimated fair values at the date of acquisition, estimated useful lives of finite-lived intangible assets, and recognition and measurement of stock compensation.

Certain Risks and Uncertainties

Certain Risks and Uncertainties

The Company’s business and operations are sensitive to general business and economic conditions. These conditions include short-term and long-term interest rates, inflation, fluctuations in debt and equity capital markets and the general condition of the world economy. A host of factors beyond the Company’s control could cause fluctuations in these conditions. Adverse developments in these general business and economic conditions could have a material adverse effect on the Company’s financial condition and the results of its operations. In addition, the Company will compete with many companies that currently have extensive and well-funded products, marketing and sales operations. The Company may be unable to compete successfully against these companies. The Company’s industry is characterized by rapid changes in technology and market demands. As a result, the Company’s products, services, or expertise may become obsolete or unmarketable. The Company’s future success will depend on its ability to adapt to technological advances, anticipate customer and market demands, and enhance its current technology. The Company is also subject to risks which include, but are not limited to, dependence on key personnel, reliance on third parties, successful integration of business acquisitions, protection of proprietary technology, and compliance with regulatory requirements.

Cash

Cash

The Company considers all highly liquid investments purchased with original maturities of 90 days or less to be cash equivalents. As of December 31, 2024 and 2023, respectively, the Company does not have any cash equivalents.

The Company has no significant off-balance-sheet concentration of credit risk such as foreign exchange contracts, option contracts or other hedging arrangements. The Company holds cash in banks in excess of federally insured limits. However, the Company believes risk of loss is minimal as the cash is held by large highly rated financial institutions. To reduce its risk associated with the failure of such financial institutions, the Company evaluates at least annually the rating of the financial institutions in which it holds cash. Any material loss that the Company may experience in the future could have an adverse effect on its ability to pay its operational expenses or make other payments and may require the Company to move its cash to other high quality financial institutions. Currently, the Company is reviewing its bank relationships in order to mitigate its risk to ensure that its exposure is limited or reduced to the FDIC protection limits.

Accounts Receivable and Allowance for Credit Losses

Accounts Receivable and Allowance for Credit Losses

Accounts receivable consist of balances due from customers as well as from payment service providers. Payment terms range from due upon receipt, to net 30 days. Accounts receivable are stated net of an allowance for credit losses.

The allowance for expected credit losses is based on the probability of future collection under the current expected credited loss (“CECL”) impairment model which was adopted by the Company on January 1, 2023, as discussed below within Recent Accounting Pronouncements. The adoption of ASU No. 2016-13, Financial Instruments: Credit Losses (Topic 326) (“ASU 2016-13”) did not have a material impact on these consolidated financial statements. Account balances are written off after all means of collection are exhausted and the balance is deemed uncollectible. Subsequent recoveries are credited to the allowance. Changes in the allowance are recorded as adjustments to credit losses in the period incurred.

As of December 31, 2024 and 2023, the Company determined an allowance for credit losses of $24,210 and $5,748 was required, respectively. Further, for the years ended December 31, 2024 and 2023, the Company recognized bad debt expenses for accounts receivable balances of $18,462 and $65,013, respectively.

The following table presents changes in the allowance for credit losses for the year ended December 31, 2024:


Balance - December 31, 2023	$	5,748
Change in provision for credit losses		18,462
Balance - December 31, 2024	$	24,210

Deferred Sales Commissions

Deferred Sales Commissions

Sales commissions earned by the Company’s sales force are considered incremental and recoverable costs of obtaining a contract with a customer. Sales commissions for initial contracts are deferred and then amortized on a straight-line basis over a period of benefit the Company has determined to be three (3) years. The Company determined the period of benefit by taking into consideration the average contractual customer term, technology obsolescence and other factors.

Property and Equipment

Property and Equipment

Property and equipment are recorded at cost and presented net of accumulated depreciation. Major additions and betterments are capitalized while maintenance and repairs, which do not improve or extend the life of the respective assets, are expensed. Property and equipment are depreciated on the straight-line basis over their estimated useful lives (3 years for computer equipment).

Intangible Assets and Impairment of Long-Lived Assets

Intangible Assets and Impairment of Long-Lived Assets

Intangible assets are presented at fair value, net of amortization. The fair value is determined based on the appraised value of the asset. Intangible assets are composed of developed technology, trade names and customer lists (see Note 5), video material licenses, a web domain, and patents. Intangible assets subject to amortization consist of the following:

	Estimated Useful Life (years):	December 31, 2024
Customer relationships	7	$	588,710
Trade name	15		899,600
Technology	6		2,415,010
Intangible assets, gross			3,903,320
Less: Accumulated amortization			(19,467	)
Intangible assets, net		$	3,883,853

Total amortization expense related to intangible assets was $19,467 for the year ended December 31, 2024. Expected amortization expense is as follows:


Remainder		-
Year Ending December 31, 2025	$	546,576
Year 1	$	546,576
Year Ending December 31, 2026		546,576
Year 2		546,576
Year Ending December 31, 2027		546,576
Year 3		546,576
Year Ending December 31, 2028		546,576
Year 4		546,576
Thereafter		-
Year Ending December 31, 2029		546,576
Year 5		546,576
Thereafter		1,150,973
Total	$	3,883,853

Goodwill

Goodwill

Goodwill represents the excess of the purchase price over the fair value of the net identifiable assets acquired in a business combination. Goodwill is reviewed for impairment at least annually, in December, or more frequently if a triggering event occurs between impairment testing dates. As of December 31, 2024, the Company had two operating segments, which were deemed to be its reporting units, for the purpose of evaluating goodwill impairment. Refer to Note 21 for further discussion of the Company’s segment reporting.

The Company’s impairment assessment begins with a qualitative assessment to determine whether it is more likely than not that the fair value of the reporting unit is less than its carrying value. Qualitative factors may include, macroeconomic conditions, industry and market considerations, cost factors, and other relevant entity and Company specific events. If, based on the qualitative test, the Company determines that it is “more likely than not” that the fair value of a reporting unit is less than its carrying value, then we evaluate goodwill for impairment by comparing the fair value of our reporting unit to its respective carrying value, including its goodwill. If it is determined that it is not likely that the fair value of the reporting unit is less than its carrying value, then no further testing is required. The factors considered in the qualitative assessment include macroeconomic conditions, industry and market conditions and overall financial performance of the Company, among other factors. Under a quantitative assessment, the Company will estimate the fair value of the Company through a combination of income and market approach valuation methodologies.

The Company completed its annual goodwill impairment test as of December 31, 2024. For the annual test, the Company bypassed the qualitative assessment and proceeded directly to the quantitative impairment test based on the stock price of the Company on the measurement date and economic uncertainty. To perform the quantitative assessment, the Company estimated the fair value of equity using the market capitalization method of the market approach, consideration of initiatives unknown by the market and evaluation of any implied control premium. Management further supported the conclusions by assessing a combination of an income valuation methodology, comprising a discounted cash flow analysis and market valuation methodologies, comprising the guideline public company and guideline transaction methods.

The market capitalization method calculated the aggregate market value of the Company based on the total number of outstanding shares of common and preferred stock and the market prices of the shares as of the assessment date. The Company evaluated conditions that were unknown by the market as of the assessment date and how a market participant would evaluate an implied control premium for the Company. The implied control premium was supported using a discounted cash flow analysis that contemplated the present value of assumed market participant cost savings and synergies.

The discounted cash flow (“DCF”) estimated the present value of future cash flows. A DCF analysis requires significant judgment to model financial forecasts, which included revenue growth, cost of sales as a percentage of revenue, gross profit margin, operating expenses as a percentage of revenue, EBITDA margin, EBITDA growth, industry and economic trends, and other relevant considerations. For periods beyond those forecasted, a terminal value was estimated based on an assumed long-term growth rate, which was derived using the Gordon Growth Model. The discount rate applied to the forecasted cash flows was calculated using a build-up approach, which starts with the risk-free interest rate, which was then calibrated for market and small stock risk premiums, including a beta, equity risk, size, and small stock risk premiums to reflect risks and uncertainties in the financial market and in the Company’s business projections.

The market approach for the guideline public company method utilizes observable market data from comparable public companies, including revenue multiples, to estimate the Company’s fair value. This approach also incorporates a control premium to represent the Company’s expectation of a hypothetical acquisition. The market approach for the guideline transaction method utilizes observable transactions of actual prices paid for target companies that operated in comparable industries or markets facing similar risks. Both methods of the market approach require judgment in the selection of comparable companies or comparable transactions and includes those with similar business activities, and related operating environments.

The selection and assessment of qualitative factors used to determine whether it is more likely than not that the fair value of a reporting unit exceeds the carrying value involves significant judgment and estimates. Fair values may be determined using a combination of both income and market-based approaches. There was a $2.7 million impairment of goodwill recorded to the OpenReel reporting unit for the year ended December 31, 2024, and no impairment of goodwill recognized on the Banzai Operating Co. reporting unit for the years ended December 31, 2024 and 2023, respectively.

Deferred Offering Costs

Deferred Offering Costs

In 2023, the Company capitalized fees related to the Merger Agreement (see Note 1 - Organization and Note 4 - Merger) as an asset. These fees were recognized as a reduction of equity, upon Closing of the Merger on December 14, 2023.

Capitalized deferred offering costs consisted of the following, as of December 14, 2023:

	December 14, 2023
SPAC-related legal fees	$	2,973,077
Investment bank advisory services		135,000
Federal Trade Commission filing fees		125,020
Total deferred offering costs capitalized	$	3,233,097

The entire balance of Deferred Offering Costs capitalized as of December 14, 2023, was reclassified to Additional Paid-in- Capital, on December 14, 2023, in connection with the closing of the Merger. As a result, there was no Deferred Offering Costs balance as of December 31, 2023.

Simple Agreements for Future Equity—SAFE

Simple Agreements for Future Equity—SAFE

The Company accounts for Simple Agreements for Future Equity (“SAFE”) at fair value in accordance with ASC 480 Distinguishing Liabilities from Equity. The SAFEs are subject to revaluation at the end of each reporting period, with changes in fair value recognized in the accompanying consolidated statement of operations.

Concentration of Business and Credit Risk

Concentration of Business and Credit Risk

Financial instruments that potentially subject the Company to concentration of credit risk consist principally of cash and cash equivalents and accounts receivable. The Company has no financial instruments with off-balance sheet risk of loss.

At December 31, 2024, one customer accounted for 10% or more of accounts receivable with a concentration of 14% of the total accounts receivable balance. At December 31, 2023, no customers accounted for 10% or more of accounts receivable. For the years ended December 31, 2024 and 2023, no customers accounted for 10% or more of total revenues.

At December 31, 2024 and 2023, two suppliers and one supplier accounted for 10% or more of accounts payable, respectively.

Leases

Leases

The Company determines if an arrangement is a lease at inception and classifies its leases at commencement. Operating leases are presented as right-of-use (“ROU”) assets and the corresponding lease liabilities are included in operating lease liabilities, current and operating lease liabilities, non-current on the Company’s balance sheets. ROU assets represent the Company’s right to use an underlying asset, and lease liabilities represent the Company’s obligation for lease payments in exchange for the ability to use the asset for the duration of the lease term.

ROU assets and lease liabilities are recognized at commencement date and determined using the present value of the future minimum lease payments over the lease term. The Company uses an incremental borrowing rate based on estimated rate of interest for collateralized borrowing since the Company’s leases do not include an implicit interest rate. The estimated incremental borrowing rate considers market data, actual lease economic environment, and actual lease term at commencement date. The lease term may include options to extend when it is reasonably certain that the Company will exercise that option. In addition, the Company does not recognize short-term leases that have a term of twelve months or less as ROU assets or lease liabilities. The Company recognizes operating lease expense on a straight-line basis over the lease term.

The Company has lease agreements which contain both lease and non-lease components, which it has elected to account for as a single lease component when the payments are fixed. As such, variable lease payments, including those not dependent on an index or rate, such as real estate taxes, common area maintenance, and other costs that are subject to fluctuation from period to period are not included in lease measurement.

The Company evaluates long-lived assets for recoverability if there are indicators of potential impairment. Indicators of potential impairment may include subleasing a location for less than the head lease cost. If there are indicators of potential impairment, the Company will test the assets for recoverability. If the undiscounted cash flows estimated to be generated are less than the carrying value of the underlying assets, the assets are deemed impaired. If it is determined that assets are impaired, an impairment loss is calculated based on the amount that the asset’s book value exceeds its fair value.

Revenue Recognition

Revenue Recognition

Revenue is generated through Banzai providing marketing and webinar platform subscription software service for a set period of time. The Statement of Work (“SOW”) or Invoice, and the accompanying documents are negotiated and signed by both parties (if applicable). Alternatively, customer contracting is achieved via self service and invoicing is initiated automatically once the customer accepts the terms and conditions on the platform, based on their selection of the desired subscription product. When execution or completion of the contract occurs, the contract is valid and revenue is earned when the service is provided for each period of performance, daily. The amount is paid by the customer based on the contract terms monthly, quarterly, or annually, with the majority paid via credit card processing.

The Company recognizes revenue in an amount that reflects the consideration to which it expects to be entitled in exchange for the transfer of promised services to its customers. To determine revenue recognition for contracts with customers, the Company performs the following steps described in ASC 606: (1) identifies the contract with the customer, or Step 1, (2) identifies the performance obligations in the contract, or Step 2, (3) determines the transaction price, or Step 3, (4) allocates the transaction price to the performance obligations in the contract, or Step 4, and (5) recognizes revenue when (or as) the entity satisfies a performance obligation, or Step 5.

Revenue from contracts with customers are not recorded until the Company has the approval and commitment from the parties, the rights of the parties are identified, payment terms are established, the contract has commercial substance and collectability of the consideration is probable. The Company also evaluates the following indicators, amongst others, when determining whether it is acting as a principal in the transaction (and therefore whether to record revenue on a gross basis): (i) whether the Company is primarily responsible for fulfilling the promise to provide the specified good or service, (ii) whether the Company has the inventory risk before the specified good or service has been transferred to a customer or after transfer of control to the customer and (iii) whether the Company has the discretion to establish the price for the specified good or service. If the terms of a transaction do not indicate that the Company is acting as a principal in the transaction, then the Company is acting as an agent in the transaction and therefore, the associated revenue is recognized on a net basis (that is revenue net of costs).

Revenue is recognized once control passes to the customer. The following indicators are evaluated in determining when control has passed to the customer: (i) whether the Company has a right to payment for the product or service, (ii) whether the customer has legal title to the product or service, (iii) whether the Company has transferred physical possession of the product or service to the customer, (iv) whether the customer has the significant risk and rewards of ownership of the product or service and (v) whether the customer has accepted the product or service. When an arrangement contains more than one performance obligation, the Company will allocate the transaction price to each performance obligation on a relative standalone selling price basis. The Company utilizes the observable price of products and services when they are sold separately to similar customers in order to estimate standalone selling price.

Costs of Revenue

Costs of Revenue

Costs of revenue consist primarily of infrastructure, streaming service, data license and contracted services costs, as well as merchant fees and payroll costs.

Advertising Costs

Advertising Costs

Advertising costs are expensed as incurred. Advertising costs were $467,897 and $941,737 for the years ended December 31, 2024 and 2023, respectively, which are included in general and administrative expenses on the consolidated statements of operations.

Stock-Based Compensation

Stock-Based Compensation

The Company expenses stock-based compensation to employees and non-employees over the requisite service period based on the estimated grant-date fair value of the awards in accordance with ASC 718, Stock Compensation. The Company accounts for forfeitures as they occur. The Company estimates the fair value of stock option grants using the Black-Scholes option pricing model, and the assumptions used in calculating the fair value of stock-based awards represent management’s best estimates and involve inherent uncertainties and the application of management’s judgment.

Income Taxes

Income Taxes

Income taxes are recorded in accordance with ASC 740, Income Taxes (“ASC 740”), which provides for deferred taxes using an asset and liability approach. The Company recognizes deferred tax assets and liabilities for the expected future tax consequences of events that have been included in the financial statements or tax returns. Deferred tax assets and liabilities are determined based on the difference between the financial statement and tax basis of assets and liabilities using enacted tax rates in effect for the year in which the differences are expected to reverse. Valuation allowances are provided, if based upon the weight of available evidence, it is more likely than not that some or all of the deferred tax assets will not be realized. The Company accounts for uncertain tax positions in accordance with the provisions of ASC 740. When uncertain tax positions exist, the Company recognizes the tax benefit of tax positions to the extent that the benefit would more likely than not be realized assuming examination by the taxing authority. The determination as to whether the tax benefit will more likely than not be realized is based upon the technical merits of the tax position as well as consideration of the available facts and circumstances. The Company recognizes any interest and penalties accrued related to unrecognized tax benefits as income tax expense.

Bridge Notes - Fair Value Option Election

Bridge Notes - Fair Value Option Election

The Company determined the Agile Notes and 1800 Diagonal Notes (The “Bridge Notes”) (as defined in Note 11 - Debt) were eligible for the fair value option, in accordance with ASC 825-10-50-28, and made such election to account for the Bridge Notes at fair value. The fair value option may be elected on an instrument-by-instrument basis and is irrevocable unless a new election date occurs. Additional term or other notes may be issued in subsequent periods where the Company would be able to make a fair value option election upon issuance provided eligibility criteria are met. The Company records the portion of the Bridge Notes that are issued and outstanding for accounting purposes at fair value with changes in fair value recorded in other income (expense), net in the condensed consolidated statement of operations, except for the portion of the total change in fair value that results from a change in the instrument-specific credit risk of the Bridge Notes, which is recorded in other comprehensive income (loss), if applicable. The fair value option election was made to align the accounting for the Bridge Notes with the Company’s financial reporting objectives and reduce operational effort to account for embedded features that otherwise would require bifurcation as a separate unit of account.

Pursuant to the fair value option election, direct and incremental debt issuance costs and consideration paid to the lender related to the Bridge Notes were expensed as incurred and recorded in other income (expense), net in the condensed consolidated statements of operations. Measurement of the change in fair value of the Bridge Notes includes accrued interest, whether paid-in-kind or cash.

Business Combinations

Business Combinations

The purchase price for acquisitions are allocated to the assets acquired and liabilities assumed based on their estimated fair values at the date of acquisition. The fair value of identifiable intangible assets is based on detailed valuations that use information and assumptions provided by management, including expected future cash flows. We allocate any excess purchase price over the fair value of the identifiable net assets and liabilities acquired to goodwill. Identifiable intangible assets with finite lives are amortized over their useful lives. Acquisition-related costs, including advisory, legal, accounting, valuation, and other costs, are expensed in the periods in which the costs are incurred. The results of operations of acquired businesses are included in the consolidated financial statements from the acquisition date. Refer to Note 5 for further discussion.

Summary of Changes in the Fair Value of the Warrants Liability (Details) - USD ($)	3 Months Ended			12 Months Ended
	Sep. 30, 2025	Jun. 30, 2025	Mar. 31, 2025	Dec. 31, 2024
Public Warrants Liability [Member] \| Fair Value, Inputs, Level 1 [Member]
Fair Value, off-Balance-Sheet Risks, Disclosure Information [Line Items]
Balance at December 31, 2023	$ 4,600	$ 4,600	$ 2,300	$ 575,000
Change in fair value	(3,933)		2,300	(572,700)
Balance at December 31, 2024	667	4,600	4,600	2,300
Gem Warrants Liability [Member] \| Fair Value, Inputs, Level 3 [Member]
Fair Value, off-Balance-Sheet Risks, Disclosure Information [Line Items]
Change in fair value, Beginning balance	3,000	11,000	15,000	641,000
Change in fair value	(1,000)	(8,000)	(4,000)	626,000
Change in fair value, Ending balance	2,000	3,000	11,000	15,000
Change in fair value	$ 1,000	$ 8,000	$ 4,000	$ (626,000)

Schedule of Supplemental Cash Flow Information Related to Leases (Details) - USD ($)	9 Months Ended		12 Months Ended
	Sep. 30, 2025	Sep. 30, 2024	Dec. 31, 2024	Dec. 31, 2023
Cash paid for amounts included in the measurement of lease liabilities:
Non-cash lease expense (operating cash flow)	$ 17,391	$ 131,627	$ 137,717	$ 173,245
Change in lease liabilities (operating cash flow)	$ (16,740)	$ (231,691)	(237,607)	(284,963)
Right of use assets obtained in exchange for lease obligations:
Operating leases			$ 76,269

Warrant Liabilities (Details Narrative) - USD ($)		9 Months Ended	12 Months Ended
Warrant Liabilities (Details Narrative) - USD ($)	Dec. 15, 2023	Sep. 30, 2025	Dec. 31, 2024	Dec. 31, 2023
Reclassification Adjustment out of Accumulated Other Comprehensive Income on Derivatives [Line Items]
Warrants exercise price, description		The Public Warrants have an exercise price of $5,750 per share, subject to adjustments, and will expire five years from the Merger Closing Date. The exercise price and number of shares of Class A Common Stock issuable upon exercise of the warrants may be adjusted in certain circumstances including in the event of a share dividend, or recapitalization, reorganization, merger or consolidation	The Public Warrants have an exercise price of $5,750.00 per share, subject to adjustments, and will expire five years from the Merger Closing Date. The exercise price and number of shares of Class A Common Stock issuable upon exercise of the warrants may be adjusted in certain circumstances including in the event of a share dividend, or recapitalization, reorganization, merger or consolidation.
Contractual term		60 days	60 days
Warrants exercisable, description		Once the Public Warrants become exercisable, the Company may redeem the outstanding Public Warrants
Fair value of warrants		$ 2,000	$ 15,000	$ 641,000
Class of warrants or rights threshold limit for the then issued and outstanding shares of Common Stock	9.99%
Gem Agreement [Member] \| Gem Warrant [Member]
Reclassification Adjustment out of Accumulated Other Comprehensive Income on Derivatives [Line Items]
Warrants exercise price, description		GEM may exercise the GEM Warrant at any time and from time to time until December 14, 2026. The terms of the GEM Warrant provide that the exercise price of the GEM Warrant, and the number of shares of Class A Common Stock for which the GEM Warrant may be exercised, are subject to adjustment to account for increases or decreases in the number of outstanding shares of New Banzai Common Stock resulting from stock splits, reverse stock splits, consolidations, combinations and reclassifications	GEM may exercise the GEM Warrant at any time and from time to time until December 14, 2026. The terms of the GEM Warrant provide that the exercise price of the GEM Warrant, and the number of shares of Class A Common Stock for which the GEM Warrant may be exercised, are subject to adjustment to account for increases or decreases in the number of outstanding shares of New Banzai Common Stock resulting from stock splits, reverse stock splits, consolidations, combinations and reclassifications. Additionally, the GEM Warrant contains weighted average anti-dilution provisions that provide that if the Company issues shares of Common Stock, or securities convertible into or exercisable or exchange for, shares of Common Stock at a price per share that is less than 90% of the exercise price then in effect or without consideration, then the exercise price of the GEM Warrant upon each such issuance will be adjusted to the price equal to 105% of the consideration per share paid for such Common Stock or other securities. In the event of a Change of Control, if the Surviving Corporation does not have registered class of equity securities and common shares listed on a U.S. national securities exchange, then the Holder is entitled to receive one percent of the total consideration received by the Company’s stockholders and the GEM Warrants will expire upon payment. Upon the closing of the OpenReel Merger (as discussed in Note 5), the exercise price of the GEM Warrants were adjusted to the price equal to 105% of the consideration per share paid which resulted in a strike price of $18.30. The effect of the change in strike price feature being triggered resulted in a change of value of approximately $15,000 which is recorded in the statement of operations line change in fair value of warrant liability.
Warrants exercise price	$ 3,245
Warrants purchased	1,657	1,657
Warrants strike price	$ 18.30
Change in value of warrants	$ 15,000
Class of warrants or rights threshold limit for the then issued and outstanding shares of Common Stock	9.99%
Gem Agreement [Member] \| Gem Warrant [Member] \| Reverse Stock Split [Member]
Reclassification Adjustment out of Accumulated Other Comprehensive Income on Derivatives [Line Items]
Warrants exercise price	$ 3,245.00
Public Warrants [Member]
Reclassification Adjustment out of Accumulated Other Comprehensive Income on Derivatives [Line Items]
Warrants outstanding		23,000	23,000	23,000
Warrants exercise price		$ 5,750	$ 5,750.00
Warrant expiration period		5 years	5 years
Redemption trigger price		$ 9,000	$ 9,000.00
Warrants exercise price		$ 5,750
Share price warrants			$ 5.00
Public Warrants [Member] \| Reverse Stock Split [Member]
Reclassification Adjustment out of Accumulated Other Comprehensive Income on Derivatives [Line Items]
Warrants outstanding			23,000
Public Warrants [Member] \| Redemption Of Warrants When Price Per Share Of Class Common Stock Equals Or Exceeds 8. 00 [Member]
Reclassification Adjustment out of Accumulated Other Comprehensive Income on Derivatives [Line Items]
Redemption trigger price		$ 9,000
Public Warrants [Member] \| Common Class A [Member]
Reclassification Adjustment out of Accumulated Other Comprehensive Income on Derivatives [Line Items]
Warrants exercisable		0	0
Redemption trigger price			$ 9,000.00
Warrants price per share		0	0
Private Placement Warrants [Member]
Reclassification Adjustment out of Accumulated Other Comprehensive Income on Derivatives [Line Items]
Fair value of warrants		$ 901,000

Commitments and Contingencies (Details Narrative)									3 Months Ended				9 Months Ended		12 Months Ended
Commitments and Contingencies (Details Narrative)	Jun. 06, 2025 USD ($)	Sep. 23, 2024 USD ($) shares	Sep. 19, 2024 USD ($) shares	Sep. 13, 2024 USD ($) Integer	Sep. 09, 2024 USD ($) shares	Sep. 06, 2024 shares	Aug. 26, 2024 USD ($) shares	Feb. 02, 2024 USD ($) shares	Sep. 30, 2025 USD ($) shares	Jun. 30, 2025 USD ($)	Sep. 30, 2024 USD ($)	Jun. 30, 2024 USD ($)	Sep. 30, 2025 USD ($) shares	Sep. 30, 2024 USD ($)	Dec. 31, 2024 USD ($) shares	Dec. 31, 2023 USD ($) shares	Aug. 08, 2025 shares	Feb. 04, 2025 USD ($)	Dec. 30, 2024 shares	Dec. 18, 2024 shares	Mar. 26, 2024 USD ($)	Feb. 05, 2024 USD ($)	Dec. 14, 2023 USD ($) shares	Nov. 08, 2023 USD ($)
Loss Contingencies [Line Items]
Leases operating lease remaining lease term									2 years 29 days				2 years 29 days		2 years 9 months 29 days
Stock issued during period value new issues										$ 329,996		$ 300,000
Common stock, shares authorized \| shares									275,000,000				275,000,000		275,000,000	275,000,000							350,000,000
Gain on extinguishment											$ 152,782		$ 4,488,627	$ 680,762	$ 680,762
Debt instrument, face amount																							$ 3,500,000
Payments to Acquire Businesses, Net of Cash Acquired													$ 2,677,480		$ (82,219)
Common Class A [Member]
Loss Contingencies [Line Items]
Common stock, shares authorized \| shares									250,000,000				250,000,000		250,000,000	250,000,000							250,000,000
Common Class A [Member] \| Subsequent Event [Member]
Loss Contingencies [Line Items]
Debt instrument, face amount																		$ 16,666
Maximum [Member]
Loss Contingencies [Line Items]
Common stock, shares authorized \| shares									275,000,000				275,000,000		275,000,000
Maximum [Member] \| Pre Funded Warrant [Member]
Loss Contingencies [Line Items]
Warrants issued \| shares		30,470
Maximum [Member] \| Common Class A [Member]
Loss Contingencies [Line Items]
Warrants issued \| shares		56,555
Repayment Agreement [Member] \| Common Class A [Member] \| Subsequent Event [Member]
Loss Contingencies [Line Items]
Common stock, shares authorized \| shares																	130,000
Payment To Act On [Member]
Loss Contingencies [Line Items]
Liquidated damages	$ 500,000
Additional interest and extension fees	$ 882,030
Amount owed									$ 1,382,030				$ 1,382,030
Roth Addendum To Letter Agreements [Member]
Loss Contingencies [Line Items]
Shares issued to GEM, shares \| shares						3,529		350
Gain on extinguishment															$ 0
Stock issued during period shares additional shares \| shares								1,200
Roth Addendum To Letter Agreements [Member] \| Common Class A [Member]
Loss Contingencies [Line Items]
Payments to Acquire Businesses, Net of Cash Acquired								$ 300,000
Activate Agreement [Member]
Loss Contingencies [Line Items]
Gain on extinguishment															130,500
Payable for services															$ 261,200
Agreed to write off percentage															50.00%
Yorkville Standby Equity Purchase Agreement [Member]
Loss Contingencies [Line Items]
Debt instrument, face amount																					$ 1,500,000	$ 1,000,000
Yorkville Standby Equity Purchase Agreement [Member] \| Common Class A [Member]
Loss Contingencies [Line Items]
Common stock, shares authorized \| shares																			65,000	63,000
Purchase of common shares requested \| shares															65,000
Yorkville Standby Equity Purchase Agreement [Member] \| Maximum [Member] \| Common Class A [Member]
Loss Contingencies [Line Items]
Outstanding obligation to sell \| shares															65,000
MZHCI, LLC [Member]
Loss Contingencies [Line Items]
Restricted shares issued \| shares							2,400
Investor relations services amount paid							$ 12,500
Effective agreement period							6 months
Agreement renew period							6 months
Period of written notice for termination prior to renewal of agreement							60 days
Annual cost of living adjustment							5.00%
MZHCI, LLC [Member] \| Investor Relations Consulting Agreement [Member]
Loss Contingencies [Line Items]
Restricted shares issued \| shares							2,400
Investor relations services amount paid							$ 12,500
Annual cost of living adjustment, percentage							5.00%
Effective agreement period							6 days
Agreement renew period							6 days
Period of written notice for termination prior to renewal of agreement							60 days
Shares issued to GEM, shares \| shares					24,000		2,400
Perkins Coie LLP [Member] \| Perkins Repayment Agreement [Member]
Loss Contingencies [Line Items]
Stock issued during period value new issues					$ 1,385,000
Registration rights agreement, required filing term					60 days
Perkins Coie LLP [Member] \| Perkins Repayment Agreement [Member] \| Minimum [Member]
Loss Contingencies [Line Items]
Shares issued to GEM, shares \| shares					46,000
Perkins Coie LLP [Member] \| Repayment Agreement [Member]
Loss Contingencies [Line Items]
Shares issued to GEM, shares \| shares															60,000
Stock issued during period value new issues					$ 1,385,000
Registration rights agreement, required filing term					60 days
Stock issued \| shares															60,000
Perkins Coie LLP [Member] \| Repayment Agreement [Member] \| Minimum [Member]
Loss Contingencies [Line Items]
Shares issued to GEM, shares \| shares					46,000
Cooley LLP [Member] \| Repayment Agreement [Member]
Loss Contingencies [Line Items]
Debt instrument frequency of periodic payment			11
Debt instrument periodic payment			$ 36,300
Debt instrument date of first required payment			Oct. 01, 2024
Gain on extinguishment			$ 0										1,100,000
Cooley LLP [Member] \| Repayment Agreement [Member] \| Minimum [Member]
Loss Contingencies [Line Items]
Debt instrument fee amount			400,000
Cooley LLP [Member] \| Repayment Agreement [Member] \| Maximum [Member]
Loss Contingencies [Line Items]
Debt instrument fee amount			$ 1,523,029
Cohn Reznick LLP [Member] \| Settlement Letter [Member]
Loss Contingencies [Line Items]
Debt instrument frequency of periodic payment			15
Debt instrument periodic payment			$ 30,000
Gain on extinguishment			0
Debt instrument, face amount			817,400
Receiptable amount			$ 450,000
Cohn Reznick LLP [Member] \| Settlement Letter [Member] \| Accrued Expenses and Other Current Liabilities [Member]
Loss Contingencies [Line Items]
Debt instrument, face amount									577,400				577,400
Sidley Austin LLP [Member] \| Repayment Agreement [Member]
Loss Contingencies [Line Items]
Debt instrument frequency of periodic payment			12
Gain on extinguishment			$ 0	$ 0
Unpaid fee description			Unpaid Fee on a 2 for 1 basis, such that for every one dollar ($1.00) paid by Company, Sidley shall reduce the Sidley Unpaid Fee Amount by an additional two dollars ($2.00)
Shortfall accrue interest rate			12.00%
Sidley Austin LLP [Member] \| Repayment Agreement [Member] \| Asc [Member]
Loss Contingencies [Line Items]
Gain on extinguishment													3,200,000
Sidley Austin LLP [Member] \| Repayment Agreement [Member] \| Minimum [Member]
Loss Contingencies [Line Items]
Debt instrument fee amount			$ 1,605,326
Sidley Austin LLP [Member] \| Repayment Agreement [Member] \| Maximum [Member]
Loss Contingencies [Line Items]
Debt instrument fee amount			4,815,979
Donnelley Financial LLC [Member] \| Repayment Agreement [Member]
Loss Contingencies [Line Items]
Debt instrument frequency of periodic payment				12 monthly installments
Debt instrument periodic payment				$ 45,000
Gain on extinguishment				$ 0
Number of installments remaining \| Integer				11
Remaining monthly installment amount				$ 28,366
Donnelley Financial LLC [Member] \| Repayment Agreement [Member] \| Accrued Expenses and Other Current Liabilities [Member]
Loss Contingencies [Line Items]
Debt instrument fee amount									109,464				$ 109,464
Donnelley Financial LLC [Member] \| Repayment Agreement [Member] \| Minimum [Member]
Loss Contingencies [Line Items]
Debt instrument fee amount				357,025
Donnelley Financial LLC [Member] \| Repayment Agreement [Member] \| Maximum [Member]
Loss Contingencies [Line Items]
Debt instrument fee amount				$ 1,072,148
Verista Partners Inc [Member] \| Repayment Agreement [Member]
Loss Contingencies [Line Items]
Shares issued to GEM, shares \| shares													3,000
Stock issued during period value new issues							$ 66,666
Debt instrument fee amount							$ 196,666
Debt instrument frequency of periodic payment							16
Debt instrument periodic payment													$ 78,437
Debt instrument date of first required payment							Oct. 01, 2024
Remaining monthly installment amount							$ 8,125
Debt instrument fee remaining amount							130,000
Verista Partners Inc [Member] \| Repayment Agreement [Member] \| Accounts Payable [Member]
Loss Contingencies [Line Items]
Debt instrument fee amount									$ 45,785				$ 45,785
Verista Partners Inc [Member] \| Repayment Agreement [Member] \| Maximum [Member]
Loss Contingencies [Line Items]
Debt instrument fee amount							$ 196,666
Cantor Fitzgerald And Co [Member] \| Cantor Fee Agreement [Member] \| Seven Gc Co Holdings Inc [Member]
Loss Contingencies [Line Items]
Deferred underwriting fees payable															$ 8,050,000									$ 8,050,000
Deferred underwriting fees forfeit																								4,050,000
Increase decrease in deferred underwriting fees																								$ 4,000,000
J V B Financial Group Llc [Member]
Loss Contingencies [Line Items]
Gain on extinguishment															$ 0
J V B Financial Group Llc [Member] \| Amended And Restated Repayment Agreement [Member]
Loss Contingencies [Line Items]
Shares issued to GEM, shares \| shares					2,908										2,908
Debt instrument, face amount					$ 115,000
Alco [Member] \| Conversion And Settlement [Member]
Loss Contingencies [Line Items]
Gain on extinguishment		$ 4,808,882
Loans payable current			$ 4,711,681
Alco securities, issuance date			Sep. 19, 2024
Grant date fair value of warrants issued			$ 3,687,812
Alco [Member] \| Conversion And Settlement [Member] \| Pre Funded Warrant [Member]
Loss Contingencies [Line Items]
Grant date fair value of warrants issued			$ 4,080,194
Alco [Member] \| Conversion And Settlement [Member] \| Common Class A [Member]
Loss Contingencies [Line Items]
Shares issued to GEM, shares \| shares			28,242
Stock issued during period value new issues			$ 1,098,614
Alco [Member] \| Conversion And Settlement [Member] \| Maximum [Member]
Loss Contingencies [Line Items]
Warrants issued \| shares			133,134
Alco [Member] \| Conversion And Settlement [Member] \| Maximum [Member] \| Pre Funded Warrant [Member]
Loss Contingencies [Line Items]
Warrants issued \| shares			104,892

Fair Value Measurements (Tables)

9 Months Ended

12 Months Ended

Sep. 30, 2025

Dec. 31, 2024

Fair Value, off-Balance-Sheet Risks, Disclosure Information [Line Items]

Schedule of Fair Value on Recurring Basis

Description	Level	September 30, 2025		December 31, 2024
Assets:
Bifurcated embedded derivative asset - related party	3	$	9,000	$	63,000
Definite-lived intangibles*	3	$	3,903,320	$	3,903,320
Definite-lived intangibles**	3	$	8,332,096	$	3,883,853
Goodwill - Vidello (Note 4)*	3	$	3,019,246	$	—
Goodwill**	3	$	21,991,721	$	18,972,475
Liabilities:
Warrant liabilities - public	1	$	667	$	2,300
GEM warrant liabilities	3	$	2,000	$	15,000
Earnout liability (Note 4)	3	$	962,693	$	—
Yorkville convertible note	3	$	2,003,000	$	—
Agile teYorkvillerm notes	3	$	2,482,000	$	3,143,000
1800 Diagonal convertible notes	3	$	825,000	$	432,000
Private Placement Convertible Notes	3	$	2,304,000	$	—
Private Placement Warrants	3	$	901,000	$	—

*	Certain assets measured at the acquisition date.

**	Measured at period-end.

Description	Level	December 31, 2024		December 31, 2023
Assets:
Bifurcated embedded derivative asset - related party	3	$	63,000	$	—
Definite-lived intangibles*	3	$	3,903,320	$	—
Definite-lived intangibles**	3	$	3,883,853	$	—
Goodwill - OpenReel (Note 5)*	3	$	19,526,409	$	—
Goodwill**	3	$	18,972,475	$	2,171,526
Liabilities:
Warrant liabilities - public	1	$	2,300	$	575,000
GEM warrant liabilities	3	$	15,000	$	641,000
Yorkville convertible note	3	$	—	$	1,766,000
Agile term notes	3	$	3,143,000	$	—
1800 Diagonal convertible notes	3	$	432,000	$	—

*	Certain assets measured at the acquisition date

**	Measured at year-end impairment testing

Summary of Changes In Fair Value Of Yorkville Convertible Note

The following tables set forth a summary of the changes in the fair value of the Yorkville convertible notes which is a Level 3 financial liability measured at fair value on a recurring basis:

	Fair Value
Balance at December 31, 2024	$	-
Issuance of Yorkville convertible note		4,950,000
Loss on debt issuance		444,000
Repayment in cash of Yorkville convertible notes		(3,640,000	)
Change in fair value		249,000
Balance at September 30, 2025	$	2,003,000

The following tables set forth a summary of the changes in the fair value of the Yorkville convertible notes which is a Level 3 financial liability measured at fair value on a recurring basis:

	Fair Value
Balance at December 31, 2023	$	1,766,000
Issuance of Yorkville convertible note		2,250,000
Loss on debt issuance		171,000
Payment in shares to settle Yorkville convertible notes		(4,130,000	)
Repayment in cash of Yorkville convertible notes		(750,000	)
Change in fair value		693,000
Balance at December 31, 2024	$	—

Schedule of Derivate Assets

	Fair Value
	CP BF Convertible
Balance at December 31, 2024	$	63,000
Change in fair value		(43,000	)
Balance at March 31, 2025		20,000
Change in fair value		(19,000	)
Balance at June 30, 2025		1,000
Change in fair value		8,000
Balance at September 30, 2025	$	9,000

Schedule of Derivate Assets

	Fair Value
	CP BF Convertible
Issuance of convertible notes with bifurcated embedded derivative asset	$	12,000
Change in fair value		51,000
Balance at December 31, 2024	$	63,000
Balance	$	63,000

Schedule of Range of key Inputs at Issuance

The range of key inputs at issuance of the Agile term notes issued in 2025 and for the period ended September 30, 2025 were as follows:

	March 2025 Agile Note						June 2025 Agile Note
Key Inputs	September 30, 2025			March 31, 2025			September 30, 2025			June 12, 2025
Contractual term (years)		0.12			0.62			0.21			0.52
Interest rate		13.80	%		13.12	%		13.79	%		15.95	%

The range of key inputs at issuance of the Agile term notes and for the period ended December 31, 2024, were as follows:

	July Agile Note						September Agile Note						December Agile Note
Key Inputs	July 22, 2024			December 12, 2024			September 13, 2024			December 12, 2024			December 12, 2024			December 31, 2024
Contractual term (years)		0.55			-			0.48			0.43			0.61			0.56
Interest rate		18.92	%		9.30	%		14.37	%		9.33	%		9.48	%		10.13	%

Summary of Inputs in Fair Value of the Private Placement Warrant Liability

Key Inputs	September 30, 2025

Stock price	$	2.94
Contractual term (years)		2.75 - 4.89
Risk-free rate		0% - 3.7	%
Volatility(1)		98% - 128	%
Exercise Price	$	2.50-$3.13
Dividend yield		0.00	%

	Fair Value
Balance at December 31, 2024	$	-
Loss on issuance		-
Balance at March 31, 2025	$	-
Loss on issuance		361,000
Balance at June 30, 2025	$	361,000
Loss on issuance		356,000
Change in fair value		184,000
Balance at September 30, 2025	$	901,000

Summary of Inputs in Fair Value of the Private Placement Warrant Liability

	Fair Value
Balance at December 31, 2024	$	-
Loss on issuance		-
Balance at March 31, 2025	$	-
Loss on issuance		361,000
Balance at June 30, 2025	$	361,000
Loss on issuance		356,000
Change in fair value		184,000
Balance at September 30, 2025	$	901,000

Schedule of Derivative Liabilities

	Related Party			Third Party
	Fair Value
	Related Party			Third Party
Balance at December 31, 2022	$	1,936,827		$	845,473
Issuance of convertible notes with bifurcated embedded derivative		1,126,451			559,390
Change in fair value		(3,063,278	)		(1,404,863	)
Balance at December 31, 2023	$	—		$	—

Schedule of Fair Value Measurements

	Related Party			Third Party
	Fair Value
	Related Party			Third Party
Balance at December 31, 2022	$	8,802,196		$	663,804
Change in fair value		(2,752,430	)		(207,570	)
Conversion on SAFEs		(6,049,766	)		(456,234	)
Balance at December 31, 2023	$	—		$	—

Schedule of Significant Unobservable Inputs Used in Fair Value Measurement

The significant unobservable inputs used in our level 3 fair value measurement of business combinations, including definite-lived intangibles at the acquisition date (Note and 5) are as follows:

Area	Valuation Techniques	Unobservable Input	2024			2023
Business Combination (Note 5)	Various *	Growth rate		5.8	%	None
		Weighted average cost of capital		13.5	%	None
		Internal rate of return		11.3	%	None

Customer Relationship (Note 5)	Distributor method	Long-term revenue growth rate		5.8	%	None
		Revenue growth attributable to exiting customers		50.0	%	None
		Existing customer attrition		20.0	%	None
		Distributor EBITA margin		7.5	%	None
		Contributory asset charges rate		0.9% - 1.4	%	None
		Weighted average cost of capital		13.5	%	None

Trade name (Note 5)	Relief-from-royalty method	Long-term revenue growth rate		5.8	%	None
		Royalty rate		2.0	%	None
		Contributory asset charges rate		1.5	%	None
		Weighted average cost of capital		13.5	%	None

Technology (Note 5)	Multi-period excess earnings method	Long-term revenue growth rate		5.8	%	None
		R&D expense for new developed technology		12.5	%	None
		Developed technology obsolescence rate		30.0	%	None
		Contributory asset charges rate		0.1% - 2.2%		None
		Weighted average cost of capital		13.5	%	None

*	Includes all of the valuation techniques for each of the fair valued assets above as of the acquisition date (Note 5)

Goodwill

The significant unobservable inputs used in our level 3 fair value measurement of goodwill as of our annual impairment assessment date of December 31, 2024, are as follows (Notes 3 and 11):

Area	Valuation Techniques	Unobservable Input	2024	2023
Goodwill	Discounted cash flow	Long-term revenue growth rate	5.8%	None
		Cost of sales as a percentage of revenue	13.9%	None
		Gross profit margin	86.1%	None
		Operating expenses as a percentage of revenue	49.5% - 74.5%	None
		EBITDA margin	11.6% - 36.6%	None
		EBITDA growth rate	3.0% - 45.9%	None
		Weighted average cost of capital	13.5%	None

	Market - Guideline public company	Revenue multiples	2.9x - 3.10x	None
		Weighting	25.0% - 50.0%	None

	Market - Guideline transaction	Revenue multiple	3.25x	None

Diagonal Convertible Notes [Member]

Fair Value, off-Balance-Sheet Risks, Disclosure Information [Line Items]

Schedule of Range of key Inputs at Issuance

The range of key inputs for the Black-Scholes simulations at issuance of the 1800 Diagonal convertible notes issued in 2025 and for the period ended September 30, 2025, were as follows:

Key Inputs	September 30, 2025			April 17, 2025			September 30, 2025			May 9, 2025			September 30, 2025			July 23, 2025			September 30, 2025			September 12, 2025
	April 1800 Diagonal Note						May 1800 Diagonal Note						July 1800 Diagonal Note						September 1800 Diagonal Note
Key Inputs	September 30, 2025			April 17, 2025			September 30, 2025			May 9, 2025			September 30, 2025			July 23, 2025			September 30, 2025			September 12, 2025
Stock price	$	2.94		$	10.56		$	2.94		$	9.98		$	2.94		$	4.10		$	2.94		$	2.37
Contractual term (years)		0.38			0.84			0.38			0.78			0.67			0.86			0.72			0.77
Risk-free rate		4.02	%		4.16	%		4.02	%		4.21	%		3.90	%		4.23	%		3.89	%		3.87	%
Volatility(1)		142	%		160	%		142	%		143	%		134	%		121	%		131	%		122	%
Maturity probability		90	%		80	%		90	%		80	%		85	%		80	%		90	%		85	%
Default probability		10	%		20	%		10	%		20	%		15	%		20	%		10	%		15	%
Dividend yield		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
Debt Instrument, Measurement Input		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%

(1)	The Company utilized historical equity volatility in measurement of the fair value of the notes.

The range of key inputs for the Black-Scholes simulations at issuance of the 1800 Diagonal convertible notes and for the year ended December 31, 2024, were as follows:

Key Inputs	August 16, 2024			December 31, 2024			September 24, 2024			December 31, 2024			December 10, 2024			December 31, 2024
	August 1800 Diagonal Note						September 1800 Diagonal Note						December 1800 Diagonal Note
Key Inputs	August 16, 2024			December 31, 2024			September 24, 2024			December 31, 2024			December 10, 2024			December 31, 2024
Stock price	$	55.80		$	15.30		$	82.40		$	15.30		$	20.50		$	15.30
Contractual term (years)		0.84			0.46			0.86			0.59			0.86			0.80
Risk-free rate		5.00	%		4.25	%		4.34	%		4.23	%		4.29	%		4.19	%
Volatility(1)		114	%		191	%		192	%		264	%		222	%		232	%
Maturity probability		80	%		80	%		80	%		80	%		75	%		75	%
Default probability		20	%		20	%		20	%		20	%		25	%		25	%
Dividend yield		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
Debt Instrument, Measurement Input		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%

⁽¹⁾	The Company utilized historical equity volatility in measurement of the fair value of the notes.

Public Warrants Liability [Member]

Fair Value, off-Balance-Sheet Risks, Disclosure Information [Line Items]

Summary of Changes in the Fair Value of the Warrants Liability

	Fair Value
Balance at December 31, 2024	$	2,300
Change in fair value		2,300
Balance at March 31, 2025		4,600
Change in fair value		-
Balance at June 30, 2025		4,600
Balance		4,600
Change in fair value		(3,933	)
Balance at September 30, 2025	$	667
Balance	$	667

	Fair Value
Balance at December 31, 2023	$	575,000
Change in fair value		(572,700	)
Balance at December 31, 2024	$	2,300

Gem Warrants Liability [Member]

Fair Value, off-Balance-Sheet Risks, Disclosure Information [Line Items]

Summary of Changes in the Fair Value of the Warrants Liability

The following tables set forth a summary of the changes in the fair value of the GEM Warrants liability which are Level 3 financial liabilities that are measured at fair value on a recurring basis:

	Fair Value
Balance at December 31, 2024	$	15,000
Change in fair value		(4,000	)
Balance at March 31, 2025		11,000
Change in fair value		(8,000	)
Balance at June 30, 2025		3,000
Change in fair value		(1,000	)
Balance at September 30, 2025	$	2,000

The following tables set forth a summary of the changes in the fair value of the GEM Warrants liability which are Level 3 financial liabilities that are measured at fair value on a recurring basis:

	Fair Value
Balance at December 31, 2023	$	641,000
Change in fair value, Beginning balance	$	641,000
Change in fair value		(626,000	)
Balance at December 31, 2024	$	15,000
Change in fair value, Ending balance	$	15,000

Reverse Merger Capitalization with 7GC & Co. Holdings Inc.

12 Months Ended

Dec. 31, 2024

Business Combination, Asset Acquisition, Transaction between Entities under Common Control, and Joint Venture Formation [Abstract]

Reverse Merger Capitalization with 7GC & Co. Holdings Inc.

4. Reverse Merger Capitalization with 7GC & Co. Holdings Inc.

On December 14, 2023 (the “Closing Date”), Banzai consummated the previously announced Merger with 7GC, as a result of which Banzai became a wholly-owned subsidiary of 7GC. While 7GC was the legal acquirer of Banzai in the merger, for accounting purposes, Legacy Banzai was deemed to be the accounting acquirer in the merger. The determination was primarily based on Legacy Banzai’s stockholders having a majority of the voting power in the combined Company, Legacy Banzai having the ability to appoint a majority of the Board of Directors of the Company, Legacy Banzai’s existing management team comprising the senior management of the combined Company, Legacy Banzai comprising the ongoing operations of the combined Company and the combined Company assumed the name “Banzai International, Inc.”. Accordingly, for accounting purposes, the merger was treated as the equivalent of Legacy Banzai issuing stock for the net assets of 7GC, accompanied by a recapitalization. The net assets of 7GC are stated at historical cost, with no goodwill or other intangible assets recorded.

Retroactive Restatement for Conversion of Common Stock and Series A Preferred Stock by Applying Exchange Ratio

Upon the closing of the merger, holders of Legacy Banzai common stock and Series A preferred stock received shares of common stock in an amount determined by application of the Exchange Ratio. In accordance with guidance applicable to these circumstances, the equity structure has been restated in all comparable periods, prior to the merger, up to December 14, 2023, to reflect the number of shares of the Company’s common stock, $0.0001 par value per share, issued to Legacy Banzai’s stockholders in connection with the merger. As such, the shares and corresponding capital amounts and earnings per share related to Legacy Banzai’s outstanding Series A preferred stock and Legacy Banzai’s common stock prior to the merger have been retroactively restated as shares reflecting the exchange ratio of approximately 0.6147 established in the merger. Legacy Banzai’s Series A preferred stock previously classified as temporary equity was retroactively adjusted, converted into common stock and reclassified to permanent equity as a result of the reverse recapitalization. The consolidated assets, liabilities, and results of operations prior to the merger are those of Legacy Banzai.

The aggregate consideration payable to securityholders of Banzai at the Closing Date was equal to $100,000,000. Holders of 6,415 shares of 7GC’s Class A common stock, par value $0.0001 per share (“7GC Class A Common Stock”), exercised their right to redeem their shares for cash at a redemption price of approximately $5,380.00 per share, for an aggregate redemption amount of $34,524,065. Immediately prior to the Closing Date, each share of Banzai’s Preferred Stock that was issued and outstanding was automatically converted into one share of Banzai’s Class A Common Stock, par value $0.0001 per share. Each share of Banzai’s Class B Common Stock that was not held by the Chief Executive Officer of the Company converted to one share of Banzai’s Class A Common Stock, while the Chief Executive Officer received Class B Common Stock.

On the terms and subject to the conditions set forth in the Merger Agreement, at the Second Effective Time, each share of common stock of the Surviving Corporation issued and outstanding immediately prior to the Second Effective Time was cancelled and no consideration was delivered therefore.

Upon the closing of the merger, the Company’s certificate of incorporation was amended and restated to, among other things, increase the total number of authorized shares of all classes of capital stock to 350,000,000 shares, consisting of 250,000,000 shares of Class A Common Stock, 25,000,000 shares of Class B Common Stock, and 75,000,000 shares of Preferred Stock, all having a par value of $0.0001 per share. As of December 31, 2024, there were 819,516 shares of Common Stock and 1 share of Preferred Stock outstanding.

Effect of Merger on Class A and Class B Common Stock

Upon the Close of the Merger, holders of Legacy Banzai common stock and Series A preferred stock were converted into shares of common stock in an amount determined by application of the Exchange Ratio. As noted above, the equity structure has been restated in all comparable periods, prior to the Merger, up to December 14, 2023, to reflect the number of shares of the Company’s common stock, $0.0001 par value per share, issued to Legacy Banzai’s stockholders in connection with the Merger.

Equity

9 Months Ended

12 Months Ended

Sep. 30, 2025

Dec. 31, 2024

Equity [Abstract]

Equity

16. Equity

Class A and B Common Stock

The Company is authorized to issue up to 275,000,000 shares, consisting of 250,000,000 Class A Common Stock, and 25,000,000 shares of Class B Common Stock par value $0.0001 per share.

The Class A Common Stock and Class B Common Stock entitle their holders to one vote per share and ten votes per share, respectively, on each matter properly submitted to the stockholders entitled to vote thereon. The holders of shares of Common Stock shall be entitled to receive dividends declared by the Board of Directors, on a pro rata basis based on the number of shares of Common Stock held by each such holder, assuming conversion of all Class B Common Stock into Class A Common Stock at a one to one conversion ratio.

There were 5,205,098 shares (4,973,984 Class A Common Stock and 231,114 Class B Common Stock) issued and outstanding at September 30, 2025 and 819,516 shares (588,402 Class A Common Stock and 231,114 Class B Common Stock) issued and outstanding at December 31, 2024.

Preferred Stock

The Company is authorized to issue 75,000,000 shares of preferred stock with a par value of $0.0001 per share. The board of directors of the Company (the “Board”) has the authority to issue preferred stock and to determine the rights, privileges, preferences, restrictions, and voting rights of those shares. As of September 30, 2025 and December 31, 2024, one and one shares of preferred stock were outstanding, respectively.

Yorkville Standby Equity Purchase Agreement (“SEPA”)

On December 14, 2023, the Company entered into the SEPA with YA II PN, LTD, a Cayman Islands exempt limited partnership managed by Yorkville Advisors Global, LP (“Yorkville”) in connection with the Merger. Pursuant to the SEPA, subject to certain conditions, the Company shall have the option, but not the obligation, to sell to Yorkville, and Yorkville shall subscribe for, an aggregate amount of up to up to $100,000,000 of the Company’s shares of Class A common stock, par value $0.0001 per share, at the Company’s request any time during the commitment period commencing on December 14, 2023 and terminating on the 36-month anniversary of the SEPA (the “SEPA Option”).

Each advance (each, an “Advance”) the Company requests under the SEPA (notice of such request, an “Advance Notice”) may be for a number of shares of Class A common stock up to the greater of (i) 10,000 shares or (ii) such amount as is equal to 100% of the average daily volume traded of the Class A common stock during the five trading days immediately prior to the date the Company requests each Advance; provided, in no event shall the number of shares of Class A common stock issued cause the aggregate shares of Class A common stock held by Yorkville and its affiliates as of any such date to exceed 9.99% of the total number of shares of Class A common stock outstanding as of the date of the Advance Notice (less any such shares held by Yorkville and its affiliates as of such date) (the “Exchange Cap”). The shares would be purchased, at the Company’s election, at a purchase price equal to either:

	(i)	95% of the average daily Volume Weighted Average Price (“VWAP”) of the Class A Common Stock on the Nasdaq Stock Market (“Nasdaq”), subject to certain conditions per the SEPA (the “Option 1 Pricing Period; or

	(ii)	96% of the lowest daily VWAP of the Class A Common Stock during the three trading days commencing on the Advance Notice date, subject to certain conditions per the SEPA (the “Option 2 Pricing Period”).

Any purchase under an Advance would be subject to certain limitations, including that Yorkville shall not purchase or acquire any shares that would result in it and its affiliates beneficially owning more than 9.99% of the then outstanding voting power or number of shares of Class A common stock or any shares that, aggregated with shares issued under all other earlier Advances, would exceed 19.99% of all shares of Class A common stock and Class B common stock of the Company, par value $0.0001 per share, outstanding on the date of the SEPA, unless Company shareholder approval was obtained allowing for issuances in excess of such amount.

The SEPA Option was determined to be a freestanding financial instrument which did not meet the criteria to be accounted for as a derivative instrument or to be recognized within equity. Pursuant to ASC 815 Derivatives and Hedging (“ASC 815”), the Company will therefore recognize the SEPA Option as an asset or liability, measured at fair value at the date of issuance, December 14, 2023, and in subsequent reporting periods, with changes in fair value recognized in earnings.

In connection with the execution of the SEPA, the Company agreed to pay a commitment fee of $500,000 to Yorkville at the earlier of (i) March 14, 2024 or (ii) the termination of the SEPA, which will be payable, at the option of the Company, in cash or shares of Class A common stock through an Advance (the “Deferred Fee”). In March 2024 the Company issued 1,420 Class A common stock as payment for the Deferred Fee.

Pursuant to the terms of the SEPA, at any time that there is a balance outstanding under the Yorkville Promissory Notes or Yorkville Note, Yorkville has the right to receive shares to pay down the principal balance, and may select the timing and delivery of such shares (via an “Investor Notice”), in an amount up to the outstanding principal balance on the Yorkville Promissory Notes at a purchase price equal to the lower of (i) $5,000 per share of Class A common stock (the “Fixed Price”), or (ii) 90% of the lowest daily Volume Weighted Average Price (“VWAP”) of the Class A common stock on Nasdaq during the 10 consecutive Trading Days immediately preceding the Investor Notice date or other date of determination (the “Variable Price”). The Variable Price shall not be lower than $1,000 per share (the “Floor Price”). The Floor Price shall be adjusted (downwards only) to equal 20% of the average VWAP for the five trading days immediately prior to the date of effectiveness of the initial Registration Statement. Notwithstanding the foregoing, the Company may reduce the Floor Price to any amount via written notice to Yorkville, provided that such amount is no more than 75% of the closing price on the Trading Day immediately prior to the time of such reduction and no greater than $1,000 per share of Class A common stock (the “Conversion Price”). At any time that there is a balance outstanding under the Yorkville Promissory Notes, the Company is not permitted to issue Advance Notices under the SEPA unless an Amortization Event has occurred under the terms of the Yorkville Promissory Notes agreement.

During the three and nine months ended September 30, 2025, the Company issued Advance Notices to Yorkville pursuant to the SEPA requesting the purchase of shares of the Company’s Class A common stock. The Company elected to issue Advance Notices subject to both the Option 1 Pricing Period (the “Option 1 Advances”) and the Option 2 Pricing Period (the “Option 2 Advances”).

During the nine months ended September 30, 2025 the Company requested the purchase of a total of 1,266,001 shares of the Company’s Class A common stock in connection with the Option 1 Advances, which Yorkville purchased for a total purchase price of approximately $6,814,734. The Company recognized a loss of approximately $340,850 on the sales, which represents the difference between the fair value of the shares issued and the proceeds received from the sales.

During the nine months ended September 30, 2025 the Company requested the purchase of a total of 1,179,000 shares of the Company’s Class A common stock in connection the Option 2 Advances. The issuance of the Advance Notices subject to the Option 2 Pricing Period represents the creation of forward share sales contracts, which were determined to meet the definition of a derivative pursuant to ASC Topic 815, Derivatives and Hedging. As such, upon issuance of the Advance Notices for the Option 2 Advances, the Company recognized derivative liabilities totaling approximately $431,203 in the aggregate, the fair values of which represented the intrinsic value of the requested number of shares of Class A common stock on the Advance Notice dates. The Company recognized a loss of approximately $431,000 during the nine months ended September 30, 2025 representing the change in fair value of the derivative liabilities during the period from the Advance Notice dates and the settlement dates of the Option 2 Advances. Upon settlement of the Option 2 Advances, the Company sold an aggregate of 1,179,000 shares of the Company’s Class A common stock to Yorkville for total proceeds of approximately $10,779,127.

Additionally, during the nine months ended September 30, 2025, the Company settled one Advance Notice subject to the Option 2 Pricing Period issued on December 30, 2024, and accordingly sold 30,489 of the Company’s Class A common stock to Yorkville for proceeds of approximately $48,000.

Shares Issued under ATM Agreement

On August 27, 2025, the Company, entered into an At The Market Offering Agreement (the “ATM Agreement”) with H.C. Wainwright & Co., LLC, as sales agent (“Wainwright”), to sell its shares of Class A common stock, par value $0.0001 per share (the “Class A Common Stock”), from time to time, in an “at the market offering” program through Wainwright, with certain limitations on the amount of Class A Common Stock that may be offered and sold thereunder. The sales of the Shares made under the ATM Agreement will be made by any method permitted by law deemed to be an “at the market offering” as defined in Rule 415(a)(4) promulgated under the Securities Act of 1933, as amended, including sales made directly on or through the Nasdaq Capital Market or on any other existing trading market for the Company’s Class A Common Stock, directly to Wainwright as principal, in negotiated transactions at market prices prevailing at the time of sale or at prices related to such prevailing market prices, and/or in any other method permitted by law.

During the nine months ended September 30, 2025, the Company issued 406,772 shares under the ATM Agreement for net proceeds of approximately $1,078,710.

Shares Issued to Hudson

On January 3, 2025, the Company issued 15,000 restricted shares of its Common Stock, with a determined fair value of $232,500, partially in exchange for the business advisory services outlined in the consulting agreement with Hudson Global Ventures, LLC, a Nevada limited liability company (“Hudson”). On April 25, 2025, July 1, 2025 and September 3, 2025, the Company issued 40,000, 23,600, and 52,000, respectively, restricted shares of its Class A Common Stock to Hudson, in exchange for certain business advisory services as outlined in a consulting agreement with Hudson, executed on April 1, 2025.

Shares Issued to Verista

On August 26, 2024, the Company issued 3,000 shares of its Common Stock, with a determined fair value of $49,800, in partial settlement of amounts owing to Verista. Refer to Note 15 - Commitments and Contingencies for further detail.

Shares Issued for RSU

During the nine months ended September 30, 2025, holders of 125,427 RSU’s exercised those RSU’s in exchange for 125,427 shares of Class A Common Stock of the Company.

Shares Issued for Vidello Acquisition

As disclosed above, on January 31, 2025, the Company closed a previously announced merger with Vidello. As part of the consideration paid to the Vidello Shareholders, the Company issued 89,820 shares of Class A Common Stock, with a determined fair value of $1,661,677. Refer to Note 4 - Acquisition of Vidello for further detail.

Shares Issued for prefunded warrant exercise

On April 21, 2025, the Company issued 104,882 shares of Class A Common Stock to Alco, resulting from the exercise by Alco of prefunded warrants purchased during September 2024.

Shares Issued for private placement

In May 2025, the Company entered into a private placement agreement with certain investors to sell 31,885 shares of Class A common stock at $6.90 per share and 32,352 prefunded warrants (the “May 2025 Prefunded Warrants”) at $3.40 per warrant. The May 2025 Prefunded Warrants were immediately exercised, resulting in the issuance of 32,352 shares of Class A common stock. The Company collected in aggregate $330,000 of gross proceeds from this private placement.

18. Equity

Class A and B Common Stock

The Company is authorized to issue up to 275,000,000 shares, consisting of 250,000,000 Class A Common Stock, and 25,000,000 shares of Class B Common Stock par value $0.0001 per share.

As discussed in Note 4 - Reverse Merger Capitalization with 7GC & Co. Holdings Inc., the Company has retroactively adjusted the shares issued and outstanding prior to December 14, 2023 to give effect to the Exchange Ratio to determine the number of shares of Company Common Stock into which they were converted.

There were 819,516 shares (588,403 Class A Common Stock and 231,113 Class B Common Stock) issued and outstanding at December 31, 2024 and 258,529 shares (27,416 Class A Common Stock and 231,113 Class B Common Stock) issued and outstanding at December 31, 2023.

May 22, 2024 Equity Financing

On May 22, 2024, Banzai entered into a securities purchase agreement with accredited investors, providing for the issuance and sale of 10,456 shares of the Company’s Class A Common Stock (“Common Stock”), pre-funded warrants, exercisable into 17,322 shares of Class A Common Stock (the “Pre-Funded Warrants”), and common warrants exercisable into 27,778 shares of Class A Common Stock (the “Common Warrants”) in a registered direct offering priced at-the-market under Nasdaq rules for a purchase price of $90.00 per share (the “May 2024 Offering”). The Common Warrants have an exercise price of $90.00 per share and the Pre-Funded Warrants have an exercise price of $0.05 per share, are exercisable immediately on the date of issuance (the “Initial Exercise Date”). The Common Warrants expire five years from the Initial Exercise Date while the Pre-Funded Warrants do not expire. The aggregate gross proceeds to the Company from the May 2024 Offering were approximately $2.5 million. The Company incurred approximately $0.6 million of transaction fees which are recognized as a stock issuance cost and reflected as a reduction within additional paid-in capital. The net proceeds to the Company from the Private Placement were approximately $1.9 million. The Company used the net proceeds from the May 2024 Offering for working capital and general corporate purposes. The closing of the sale of these securities occurred on May 28, 2024. The securities were issued pursuant to the Company’s registration statement on Form S-1/A filed with the SEC on May 16, 2024 (File No. 333-278871) and became effective on May 21, 2024. As of December 31, 2024 all Pre-Funded warrants were exercised.

A.G.P./Alliance Global Partners (“AGP”) acted as placement agent for the May 2024 Offering, pursuant to a placement agency agreement, dated May 22, 2024, between the Company and AGP (the “Placement Agency Agreement”). Under the Placement Agency Agreement, AGP received a fee in the form of (a) a cash fee equal to 7.0% of the aggregate purchase price paid by each purchaser of securities that were sold in the May 2024 Offering (the “Cash Fee”); provided, however, that the Cash Fee was reduced by an amount equal to $25,000 to be paid to the Company’s financial advisor, and (b) warrants (the “Placement Agent Warrants”) to purchase Class A Common Stock equal to 6% of the aggregate number of shares of Class A Common Stock sold in the May 2024 Offering at an exercise price per share equal to 110% of the price per share of Class A Common Stock sold in the May 2024 Offering. The Company recognized the Placement Agent Warrants as a stock issuance cost as they are issued for services in connection with an offering.

The Company additionally incurred approximately $409,000 of legal fees associated with the May 2024 Offering which is recognized as a stock issuance cost and reflected as a reduction within additional paid-in capital.

May 22, 2024 Common Warrants

As discussed above, on May 22, 2024, in conjunction with the issuance and sale of 10,456 shares of the Company’s Class A Common Stock, the Company issued Common Warrants, exercisable into 27,778 shares of Class A Common Stock, which did not meet the definition of a liability pursuant to ASC 480 and met all of the requirements for equity classification under ASC 815 as such were classified in stockholder’s equity. The measurement of fair value of the Common Warrants were determined utilizing a Black-Scholes model considering all relevant assumptions current at the date of issuance (i.e., share price of $90.00, exercise price of $90.00, term of five years, volatility of 87%, risk-free rate of 4.6%, and expected dividend rate of 0%). The relative fair value of these Common Warrants, net of issuance costs, on date of issuance was estimated to be approximately $722,000 and is reflected within additional paid-in capital.

May 22, 2024 Pre-Funded Warrants

As discussed above, on May 22, 2024, in conjunction with the issuance and sale of 10,456 shares of the Company’s Class A Common Stock, the Company issued Pre-Funded Warrants, exercisable into 17,322 shares of Class A Common Stock, which did not meet the definition of a liability pursuant to ASC 480 and met all of the requirements for equity classification under ASC 815 as such were classified in stockholder’s equity. were classified in stockholder’s equity. The measurement of fair value of the Pre-Funded Warrants were determined as the intrinsic value calculated as the Common Stock price on the issuance date minus the exercise price. The relative fair value of these Pre-Funded Warrants, net of issuance costs, on date of issuance was estimated to be approximately $660,000 and is reflected within additional paid-in capital. On May 28, 2024 the Pre-Funded warrants were exercised.

May 22, 2024 Placement Agent Warrants

As discussed above, on May 22, 2024, in conjunction with the issuance and sale of 10,456 shares of the Company’s Class A Common Stock and Pre-Funded Warrants, the Company issued Placement Agent Warrants, exercisable into 1,667 shares of Class A Common Stock. As the Placement Agent Warrants were issued for services provided in facilitating the May 2024 Offering, the Company recorded the fair value of such Placement Agent Warrants of approximately $100,000 as a cost of capital on the issuance date. The measurement of fair value was determined utilizing a Black-Scholes model considering all relevant assumptions current at the date of issuance (i.e., share price of $90.00, exercise price of $90.00, term of five years, volatility of 87%, risk-free rate of 4.6%, and expected dividend rate of 0%).

September 24, 2024 Equity Financing

On September 24, 2024, Banzai entered into a securities purchase agreement with an institutional investor for the issuance and sale in a private placement (the “Private Placement”) of (i) pre-funded warrants (“Q3 2024 Pre-Funded Warrants”) to purchase up to 117,647 shares of Common Stock, at an exercise price of $0.01 per share, (ii) Series A warrants (the “Series A Warrants”) to purchase up to 117,647 shares of Common Stock, at an exercise price of $40.00 per share, and (iii) Series B warrants (the “Series B Warrants”) to purchase up to 117,647 shares of Common Stock at an exercise price of $40.00 per share. The Series A Warrants are exercisable immediately upon issuance and have a term of exercise equal to five years from the date of issuance. The Series B Warrants are exercisable immediately upon issuance and have a term of exercise equal to eighteen (18) months from the date of issuance. The combined purchase price per Q3 2024 Pre-Funded Warrant and accompanying Series A Warrants and Series B Warrants was $42.49. The Private Placement closed on September 26, 2024. On September 26, 2024, the securities were issued pursuant to the Company’s registration statement on Form S-1 that was filed with the SEC on October 4, 2024 (File No. 333-282506) and became effective on November 6, 2024. The aggregate gross proceeds to the Company from the Private Placement were approximately $5.0 million. The Company incurred approximately $0.6 million of transaction fees which are recognized as a stock issuance cost and reflected as a reduction within additional paid-in capital. The net proceeds to the Company from the Private Placement were approximately $4.4 million.

H.C. Wainwright & Co., LLC (“Wainwright”) acted as the Company’s exclusive placement agent in connection with the Private Placement, pursuant to that certain engagement letter, dated as of September 12, 2024, as amended, between the Company and Wainwright (the “Engagement Letter”). Pursuant to the Engagement Letter, the Company shall not sell equity securities without prior consent from Wainwright. The Company paid Wainwright (i) a total cash fee equal to 7.5% of the aggregate gross proceeds of the Private Placement (inclusive of the gross proceeds to be received from the exercise of any Warrants), (ii) a management fee of 1.0% of the aggregate gross proceeds of the Private Placement (inclusive of the gross proceeds to be received from the exercise of any Q3 2024 Pre-Funded Warrants, Series A Warrants, or Series B Warrants), and (iii) a non-accountable expense allowance of $50,000. In addition, the Company issued to Wainwright or its designees warrants (the “Q3 2024 Placement Agent Warrants”) to purchase up to an aggregate of 8,825 shares of Common Stock at an exercise price equal to $53.13 per share and, if any Q3 2024 Pre-Funded Warrants, Series A Warrants, or Series B Warrants are exercised for cash will be obligated to issue to Wainwright additional Q3 2024 Placement Agent Warrants equal to 7.5% of the total Q3 2024 Pre-Funded Warrants, Series A Warrants, or Series B Warrants exercised, if any. The Q3 2024 Placement Agent Warrants have substantially the same terms as the Q3 2024 Pre-Funded Warrants, Series A Warrants, and Series B Warrants, are exercisable immediately upon issuance and have a term of exercise equal to five (5) years from the date of issuance. The Company recognized the Q3 2024 Placement Agent Warrants as a stock issuance cost as they are issued for services in connection with an offering.

On December 10, 2024, the Company entered into the OpenReel Merger Agreement. Since the OpenReel Merger Agreement requires the Company to issues shares to the OpenReel Stockholders and file a registration statement to register those shares, the Investor agreed to waive the Protective Provisions mentioned above (the “Waiver”). In consideration of the Waiver, the Company agreed to reduce the exercise price of the Series A and Series B Warrants from $40.00 to $25.00 per share.

September 26, 2024 Series A Warrants and Series B Warrants

As discussed above, on September 26, 2024, the Company issued a total of 235,294 Series A and B Warrants which did not meet the definition of a liability pursuant to ASC 480 and met all of the requirements for equity classification under ASC 815 as such were classified in stockholder’s equity. The measurement of fair value of the Series A and B Warrants were determined utilizing a Black-Scholes model considering all relevant assumptions current at the date of issuance (i.e., share price of $60.80, exercise price of $40.00, term of 5 years for the Series A Warrants and 1.5 years for the Series B Warrants, volatility of 90% for the Series A Warrants and 132% for the Series B Warrants, risk-free rate of 3.6% for the Series A Warrants and 3.8% for the Series B Warrants, and expected dividend rate of 0.0%). The relative fair value of these Series A and Series B Warrants, net of issuance costs, on date of issuance was estimated to be approximately $2,372,000 and is reflected within additional paid-in capital.

September 26, 2024 Pre-Funded Warrants

As discussed above, on September 26, 2024, the Company issued 117,647 Q3 2024 Pre-Funded Warrants which did not meet the definition of a liability pursuant to ASC 480 and met all of the requirements for equity classification under ASC 815 as such were classified in stockholder’s equity. were classified in stockholder’s equity. The measurement of fair value of the Q3 2024 Pre-Funded Warrants were determined as the intrinsic value calculated as the common stock price on the issuance date minus the exercise price. The relative fair value of these Pre-Funded Warrants, net of issuance costs, on date of issuance was estimated to be approximately $1,638,000 and is reflected within additional paid-in capital. On November 7, 2024 the Pre-Funded warrants were exercised.

September 26, 2024 Placement Agent Warrants

As discussed above, on September 26, 2024, the Company issued 8,825 Q3 2024 Placement Agent Warrants. As the Q3 2024 Placement Agent Warrants were issued for services provided in facilitating the Private Placement, the Company recorded the fair value of such Q3 2024 Placement Agent Warrants of approximately $393,000 as a cost of capital on the issuance date. The measurement of fair value was determined utilizing a Black-Scholes model considering all relevant assumptions current at the date of issuance (i.e., share price of $60.80, exercise price of $53.13, term of 5 years, volatility of 90%, risk-free rate of 3.6%, and expected dividend rate of 0.0%).

September 2024 Alco Promissory Note Conversion and Settlement

As discussed per Note 11 - Debt, on September 19, 2024, the Company issued 28,242 shares of Class A Common Stock, Warrants to purchase up to 133,134 shares of Class A Common Stock and Pre-Funded Warrants to purchase up to 104,892 shares of Class A Common Stock (collectively, the “Alco Securities”) to Alco, in full settlement of all amounts outstanding to Alco. The grant date fair value of the Class A Common Stock, Warrants to purchase up shares of Class A Common Stock and Pre-Funded Warrants to purchase shares of Class A Common Stock, were determined to be $1,098,614, $3,687,812, and $4,080,194, respectively. The measurement of fair value of the Class A Common Stock Warrants was determined utilizing a Black-Scholes model considering all relevant assumptions current at the date of issuance (i.e., share price of $38.90 - Determined as the negotiated share price calculated using a 5 day average price preceding September 20, 2024, exercise price of $40.20, term of 5 years, volatility of 87%, risk-free rate of 3.5%, and expected dividend rate of 0.0%).

September 2024 CP BF Conversion and Settlement

As discussed per Note 11 - Debt, on September 23, 2024, the Company issued 26,085 shares of Class A Common Stock, Warrants to purchase up to 56,555 shares of Class A Common Stock and Pre-Funded Warrants to purchase up to 30,470 shares of Class A Common Stock to CP BF, in settlement of $2,000,000 of the outstanding debt. The grant date fair value of the Class A Common Stock, CP BF Warrant and CP BF Pre-Funded Warrant to purchase shares of Class A Common Stock, were determined to be $1,014,703, $1,185,268, and $1,577,893, respectively. The measurement of fair value of the Class A Common Stock Warrants was determined utilizing a Black-Scholes model considering all relevant assumptions current at the date of issuance (i.e., share price of $38.90, exercise price of $38.90, term of 5 years, volatility of 87%, risk-free rate of 3.5%, and expected dividend rate of 0.0%). The measurement of fair value of the CP BF Pre-Funded Warrants were determined as the intrinsic value calculated as the common stock VWAP used in negotiations on the issuance date minus the exercise price. On October 15, 2024 the Pre-Funded warrants were exercised.

OpenReel Acquisition Pre-Funded Warrants

As discussed above in Note 5 - Acquisition of OpenReel, on December 18, 2024, the Company issued 1,176,950 Pre-Funded Warrants and 1 share of Series FE Preferred Stock, which did not meet the definition of a liability pursuant to ASC 480 and met all of the requirements for equity classification under ASC 815. As such these were classified in stockholder’s equity.

Preferred Stock

The Company is authorized to issue 75,000,000 shares of preferred stock with a par value of $0.0001 per share. The board of directors of the Company (the “Board”) has the authority to issue preferred stock and to determine the rights, privileges, preferences, restrictions, and voting rights of those shares. As of December 31, 2024 and 2023, one and no shares of preferred stock were outstanding, respectively.

Series FE Preferred Stock

In connection with and as a condition to closing under the Merger Agreement (see Note 5 - Acquisition of OpenReel), on the Closing Date, the Company issued one (1) share of series FE preferred stock, par value $0.0001 per share (the “Series FE Preferred Stock”), to one of the OpenReel Stockholders, FE IV OR Aggregator, LLC. The Series FE Preferred Stock has a two (2) year term and from the issue date to the second anniversary of the issue date, the holder is granted the right upon a subsequent financing resulting in the issuance of new securities by the Company, to participate on a pro-rata basis in such subsequent financing up to the holder’s fully-diluted ownership percentage of the Company. Upon the two-year anniversary of the issue date of the Series FE Preferred Stock, the Series FE Preferred Stock will automatically be canceled and return to the status of authorized but unissued. The Series FE Preferred Stock does not participate in dividends of the Company, is not convertible into any other class of equity securities of the Company, has no voting rights with the Common Stock or other equity securities of the Company, and is not redeemable.

Yorkville Standby Equity Purchase Agreement (“SEPA”)

(i)

95% of the average daily Volume Weighted Average Price (“VWAP”) of the Class A Common Stock on the Nasdaq Stock Market (“Nasdaq”), subject to certain conditions per the SEPA (the “Option 1 Pricing Period; or

(ii)

96% of the lowest daily VWAP of the Class A Common Stock during the three trading days commencing on the Advance Notice date, subject to certain conditions per the SEPA (the “Option 2 Pricing Period”).

Pursuant to the terms of the SEPA, at any time that there is a balance outstanding under the Yorkville Promissory Notes, Yorkville has the right to receive shares to pay down the principal balance, and may select the timing and delivery of such shares (via an “Investor Notice”), in an amount up to the outstanding principal balance on the Yorkville Promissory Notes at a purchase price equal to the lower of (i) $500.00 per share of Class A common stock (the “Fixed Price”), or (ii) 90% of the lowest daily Volume Weighted Average Price (“VWAP”) of the Class A common stock on Nasdaq during the 10 consecutive Trading Days immediately preceding the Investor Notice date or other date of determination (the “Variable Price”). The Variable Price shall not be lower than $100.00 per share (the “Floor Price”). The Floor Price shall be adjusted (downwards only) to equal 20% of the average VWAP for the five trading days immediately prior to the date of effectiveness of the initial Registration Statement. Notwithstanding the foregoing, the Company may reduce the Floor Price to any amount via written notice to Yorkville, provided that such amount is no more than 75% of the closing price on the Trading Day immediately prior to the time of such reduction and no greater than $100.00 per share of Class A common stock (the “Conversion Price”). At any time that there is a balance outstanding under the Yorkville Promissory Notes, the Company is not permitted to issue Advance Notices under the SEPA unless an Amortization Event has occurred under the terms of the Yorkville Promissory Notes agreement.

There were two Advance Notices issued pursuant to the SEPA during the period ended December 31, 2024 or as of the date that these financial statements were issued, apart from the Premium Advance which was issued pursuant to the terms of the Amended Debt Agreement (see Note 14 - Debt).

On December 18, 2024, the Company issued an Advance Notice to Yorkville pursuant to the SEPA in which the Company requested the purchase of 63,000 shares of the Company’s Class A Common Stock. The Advance Notice was, at the Company’s election, subject to the Option 2 Pricing Period provisions of the SEPA, and was settled on December 23, 2024. Upon the settlement on December 23, 2024, Yorkville purchased 55,000 shares of the Company’s Class A Common Stock at $16.10 per share for a total purchase price of approximately $881,000. The closing price of the Company’s stock on the December 23, 2024 settlement date was $16.80 per share.

On December 30, 2024, the Company issued an Advance Notice to Yorkville pursuant to the SEPA in which the Company requested the purchase of 65,000 shares of the Company’s Class A Common Stock. The Advance Notice was, at the Company’s election, subject to the Option 2 Pricing Period provisions of the SEPA, and was accordingly not settled until January 3, 2025. Upon issuance of the Advance Notice, the Company became obligated to sell up to the requested number of shares, and thus had an outstanding obligation to sell up to 65,000 shares of Class A Common Stock as of December 31, 2024. Refer to Note 22 for further information.

- Definition

The entire disclosure for equity.

+ References

+ Details

Summary of Reconciliation Between EBITDA by Reportable Segment to Consolidated Net Loss Before Income Taxes (Details) - USD ($)	3 Months Ended		9 Months Ended		12 Months Ended
	Sep. 30, 2025	Sep. 30, 2024	Sep. 30, 2025	Sep. 30, 2024	Dec. 31, 2024	Dec. 31, 2023
Segment Reporting Information [Line Items]
Adjusted EBIDTA by segment, Total	$ (4,430,206)	$ (2,771,758)	$ (14,177,783)	$ (9,546,325)	$ (13,467,744)	$ (9,795,551)
Reconciliation to loss before income taxes:
Changes in fair value of financial instruments					(478,288)	(9,154,141)
Interest income	(1,425)		(1,427)	(10)	(10)	(813)
Gain on extinguishment		152,782	4,488,627	680,762	680,762
Gain on release of Vidello revenue holdback	973,000		973,000
Loss on debt issuance					653,208
Loss on private placement issuance	(1,439,000)		(2,276,000)
Loss on issuance of term notes		(390,000)	(110,500)	(390,000)
Loss on issuance of convertible bridge notes	(65,650)	(63,408)	(146,150)	(63,408)
Loss on conversion and settlement of Alco promissory notes - related party		(4,808,882)		(4,808,882)	(4,808,882)
Loss on conversion and settlement of CP BF notes - related party		(6,529,402)		(6,529,402)	(6,529,402)
Yorkville prepayment premium expense		14,000		94,760	80,760
Loss on Yorkville SEPA advances	(190,489)		(937,626)
Vidello earnout expense	(69,053)		(485,720)
Failed acquisition costs			(1,382,002)
GEM settlement fee expense		(60,000)		(260,000)	(200,000)
Other (income) expense, net					113,108	(62,809)
Depreciation and amortization expense					24,179	7,160
Loss before income taxes	(5,617,482)	(15,412,917)	(17,347,423)	(23,652,686)	(31,513,389)	(14,406,262)
Nonrelated Party [Member]
Reconciliation to loss before income taxes:
Interest expense						(1,068,447)
Related Party [Member]
Reconciliation to loss before income taxes:
Interest expense	(393,968)	(1,050,363)	(1,288,988)	(2,860,768)	$ (3,047,101)	$ (4,486,027)
Operating Segments [Member]
Segment Reporting Information [Line Items]
Adjusted EBIDTA by segment, Total	(4,135,779)	(2,770,858)	(13,336,119)	(9,542,600)
Reconciliation to loss before income taxes:
Changes in fair value of financial instruments	(252,831)	(59,187)	315,264	(388,187)
Interest income	(1,425)		(1,427)	(10)
Gain on extinguishment		(152,782)	(4,488,627)	(680,762)
Gain on release of Vidello revenue holdback	(973,000)		(973,000)
Loss on debt issuance	192,000		444,000	171,000
Loss on private placement issuance	1,439,000		2,276,000
Loss on issuance of term notes		390,000	110,500	390,000
Loss on issuance of convertible bridge notes	65,650	63,408	146,150	63,408
Loss on extinguishment of term notes			1,769,895
Yorkville prepayment premium expense		14,000		94,760
Loss on Yorkville SEPA advances	190,489		937,626
Vidello earnout expense	69,053		485,720
Failed acquisition costs			1,382,002
GEM settlement fee expense		60,000		260,000
Other (income) expense, net	64,372	(62,927)	(523,451)	(2,900)
Depreciation and amortization expense	294,427	900	841,664	3,725
Loss before income taxes	(5,617,482)	(15,412,917)	(17,347,423)	(23,652,686)
Operating Segments [Member] \| Nonrelated Party [Member]
Reconciliation to loss before income taxes:
Interest expense
Operating Segments [Member] \| Related Party [Member]
Reconciliation to loss before income taxes:
Interest expense	393,968	1,050,363	1,288,988	2,860,768
Loss on conversion and settlement of Alco promissory notes - related party		4,808,882		4,808,882
Loss on conversion and settlement of CP BF notes - related party		6,529,402		6,529,402
Banzai Operating [Member] \| Operating Segments [Member]
Segment Reporting Information [Line Items]
Adjusted EBIDTA by segment, Total	(3,952,506)	(2,770,858)	(13,631,961)	(9,542,600)
Open Reel [Member] \| Operating Segments [Member]
Segment Reporting Information [Line Items]
Adjusted EBIDTA by segment, Total	(280,534)		(365,821)
Vidello Limited [Member] \| Operating Segments [Member]
Segment Reporting Information [Line Items]
Adjusted EBIDTA by segment, Total	$ 97,261		$ 661,663

Schedule of Private Placement Convertible Note (Details) - USD ($)	3 Months Ended			9 Months Ended	12 Months Ended
	Sep. 30, 2025	Jun. 30, 2025	Mar. 31, 2025	Sep. 30, 2025	Dec. 31, 2024	Dec. 31, 2023
Debt Instrument [Line Items]
Loss on debt issuance					$ 653,208
Private Placement Offering 3 LLP [Member]
Debt Instrument [Line Items]
Beginning balance	$ 2,676,000
Issuance of Private Placement Convertible Notes	2,000,000	2,200,000
Loss on debt issuance	1,083,000	476,000
Repayments in cash	(1,291,516)
Change in fair value	(514,338)
Conversions	(1,649,146)
Ending balance	2,304,000	$ 2,676,000		2,304,000
Outstanding principal balance as of September 30, 2025	2,750,853			2,750,853
Accrued interest as of September 30, 2025	$ 1,193,231			$ 1,193,231

Summary of Activity with Respect Status of, RSUs (Details) - Restricted Stock Units (RSUs) [Member] - $ / shares	9 Months Ended	12 Months Ended
	Sep. 30, 2025	Dec. 31, 2024
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Outstanding Units, Beginning Balance	34,078
Weighted Average Grant Date Fair Value, Beginning balance Outstanding	$ 17.40
Units, Granted	520,529
Weighted Average Grant Date Fair Value, Granted	$ 7.03
Exercised	(125,427)
Weighted Average Grant Date Fair Value, Exercised	$ 11.91
Units, Forfeited	(14,751)
Weighted Average Grant Date Fair Value, Forfeited	$ 8.49
Outstanding Units, Ending Balance	414,429	34,078
Weighted Average Grant Date Fair Value, Ending balance Outstanding	$ 7.45	$ 17.40
Units, Exercised	125,427
Reverse Stock Split [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Outstanding Units, Beginning Balance	34,078
Weighted Average Grant Date Fair Value, Beginning balance Outstanding	$ 17.40
Units, Granted		42,504
Weighted Average Grant Date Fair Value, Granted		$ 26.50
Exercised		8,179
Weighted Average Grant Date Fair Value, Exercised		$ 58.60
Units, Forfeited		(247)
Weighted Average Grant Date Fair Value, Forfeited		$ 218.40
Outstanding Units, Ending Balance		34,078
Weighted Average Grant Date Fair Value, Ending balance Outstanding		$ 17.40
Units, Exercised		(8,179)

Schedule of Inputs to Monte Carlo Simulation for Private Placement Warrant Liability (Details) - Private Placement Warrant Liability [Member] - Monte Carlo Simulation [Member]	Sep. 30, 2025
Measurement Input, Share Price [Member]
Credit Derivatives [Line Items]
Stock price	2.94
Measurement Input, Expected Term [Member] \| Minimum [Member]
Credit Derivatives [Line Items]
Stock price	2.75
Measurement Input, Expected Term [Member] \| Maximum [Member]
Credit Derivatives [Line Items]
Stock price	4.89
Measurement Input, Risk Free Interest Rate [Member] \| Minimum [Member]
Credit Derivatives [Line Items]
Stock price	0
Measurement Input, Risk Free Interest Rate [Member] \| Maximum [Member]
Credit Derivatives [Line Items]
Stock price	3.7
Measurement Input, Price Volatility [Member] \| Minimum [Member]
Credit Derivatives [Line Items]
Stock price	98
Measurement Input, Price Volatility [Member] \| Maximum [Member]
Credit Derivatives [Line Items]
Stock price	128
Measurement Input, Exercise Price [Member] \| Minimum [Member]
Credit Derivatives [Line Items]
Stock price	2.50
Measurement Input, Exercise Price [Member] \| Maximum [Member]
Credit Derivatives [Line Items]
Stock price	3.13
Measurement Input, Expected Dividend Rate [Member]
Credit Derivatives [Line Items]
Stock price	0.00

Income Taxes

9 Months Ended

12 Months Ended

Sep. 30, 2025

Dec. 31, 2024

Income Tax Disclosure [Abstract]

Income Taxes

18. Income Taxes

The Company estimates an annual effective tax rate of 0% in relation to its US operations for the year ended December 31, 2025. The worldwide effective tax rate for the three months ended September 30, 2025 is (4.81%). The effective tax rate is due to the Company’s operations in England and Wales derived by the Vidello Merger. The Vidello operations in England and Wales are subject to a statutory corporate tax rate of 25%. For the three months ended September 30, 2025, the Company is not using an estimated annual effective tax rate methodology in relation to the Vidello operations. Due to the Company’s history of net losses from historical operations in the US, there is no income tax benefit being recorded in relation to the Company’s pre-tax book loss in the US taxing jurisdiction. Therefore, no US federal or state income taxes are expected, and none have been recorded at this time. Income taxes have been accounted for using the liability method in accordance with FASB ASC 740.

Due to the Company’s history of losses since inception, there is not enough evidence at this time to support that the Company will generate future income of a sufficient amount and nature to utilize the benefits of its net deferred tax assets in the US taxing jurisdiction. Accordingly, the deferred tax assets in the US taxing jurisdiction have been reduced by a full valuation allowance, since the Company cannot currently support that realization of its deferred tax assets is more likely than not.

At September 30, 2025, the Company had no unrecognized tax benefits that would reduce the Company’s effective tax rate if recognized.

20. Income Taxes

Components of net loss before income taxes:	2024			2023
United States	$	(31,513,389	)	$	(14,406,262	)
Foreign	$	—		$	—

A reconciliation of the statutory U.S. federal income tax rate to the Company’s effective tax rate consists of the following:

	For the Years Ended December 31,
	2024					2023
Statutory federal income tax benefit	$	(6,617,812	)	21.0	%	$	(3,025,315	)	21.0	%
State taxes, net of federal tax benefit		(463,682	)	1.5	%		(219,705	)	1.5	%
Change in valuation allowance		2,968,883		-9.4	%		2,079,231		-14.4	%
Change in state tax rate		16,101		-0.1	%		462,709		-3.2	%
Change in fair value estimates		(107,489	)	0.3	%		(2,050,026	)	14.2	%
Non-deductible interest - IRC 163(l)		516,624		-1.6	%		738,993		-5.1	%
Non-deductible transaction/restructuring costs		—		0.0	%		1,313,792		-9.1	%
Loss on debt conversion & extinguishment		2,935,747		-9.3	%		—		0.0	%
Nondeductible warrant issuance expense		—		0.0	%		552,321		-3.8	%
Impairment of goodwill		612,511		-1.9	%		—		0.0	%
Other non-deductible expenses		139,117		-0.5	%		148,000		-1.0	%
Effective tax rate	$	—		0.0	%	$	—		0.0	%

The components of income tax provision (benefit) are as follows:

	2024		2023
	As of December 31,
	2024		2023
Federal:
Current	$	—	$	—
Deferred		—		—
State and Local:
Current		—		—
Deferred		—		—
Total	$	—	$	—

Deferred income taxes reflect the net tax effects of temporary differences between the carrying value of assets and liabilities for financial reporting purposes and amounts used for income tax purposes. The temporary differences that give rise to deferred tax assets and liabilities are as follows:

	2024			2023
	As of December 31,
	2024			2023
Deferred tax assets (liabilities):
Net operating loss carryforwards	$	12,347,734		$	6,368,669
Contribution carryforwards		23,718			24,626
Tax credits		91,889			—
Stock-based compensation		157,165			155,404
Accrual to cash adjustment		—			1,299
Starup costs & other intangibles		1,700,257			1,816,143
Acquired intangibles		(870,569	)		—
Lease Liabilities		16,339			52,805
Right of use assets		(16,308	)		(30,236	)
Accrued expenses		651,519			—
Capitalized R&D costs (Sec. 174)		1,930,337			798,802
Other		8,182			(3,363	)
Deferred tax assets		16,040,263			9,184,149
Valuation allowance		(16,040,263	)		(9,184,149	)
Deferred tax assets, net of allowance	$	—		$	—

As of December 31, 2024, the Company had federal and state net operating loss carryforwards of approximately $50,966,400 and $28,244,800, respectively. As of December 31, 2023, the Company had federal and state net operating loss carryforwards of approximately $24,014,200 and $12,350,800, respectively. Federal losses of $1,128,500 begin to expire in 2036 and $49,737,900 of the federal losses carryforward indefinitely. State losses of $22,175,100 begin to expire in 2031 and $6,069,700 of the state losses carryforward indefinitely. Utilization of the net operating loss carryforwards may be subject to an annual limitation according to Section 382 of the Internal Revenue Code of 1986 as amended, and similar provisions.

The Company has determined, based upon available evidence, that it is more likely than not that all of the net deferred tax assets will not be realized and, accordingly, has provided a full valuation allowance against its net deferred tax asset. Management considers the scheduled reversal of deferred tax liabilities, projected future taxable income, net operating loss carryback potential, and tax planning strategies in making these assessments.

The Company has determined that it had no material uncertain tax benefits for the year ended December 31, 2024, and 2023. The Company recognizes interest accrued related to unrecognized tax benefits and penalties in interest expense and penalties in operating expense. No amounts were accrued for the payment of interest and penalties at December 31, 2024, and 2023.

The Company files tax returns as prescribed by the tax laws of the jurisdictions in which they operate. In the normal course of business, the Company is subject to examination by federal and state jurisdictions where applicable based on the statute of limitations that apply in each jurisdiction. As of December 31, 2024, the 2017 and subsequent tax years related to all jurisdictions remain open.

The Company has no open tax audits with any taxing authority as of December 31, 2023.

- Definition

The entire disclosure for income tax.

+ References

Reference 1: http://www.xbrl.org/2003/role/disclosureRef
-Topic 942
-SubTopic 740
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147477617/942-740-50-1

Reference 2: http://www.xbrl.org/2003/role/disclosureRef
-Topic 235
-SubTopic 10
-Name Accounting Standards Codification
-Section S50
-Paragraph 1
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480738/235-10-S50-1

Reference 3: http://www.xbrl.org/2003/role/disclosureRef
-Topic 944
-SubTopic 740
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147478822/944-740-50-1

Reference 4: http://www.xbrl.org/2003/role/disclosureRef
-Topic 740
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 12
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482685/740-10-50-12

Reference 5: http://www.xbrl.org/2003/role/exampleRef
-Topic 740
-SubTopic 10
-Name Accounting Standards Codification
-Section 55
-Paragraph 231
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482663/740-10-55-231

Reference 6: http://www.xbrl.org/2003/role/disclosureRef
-Topic 740
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 12C
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482685/740-10-50-12C

Reference 7: http://www.xbrl.org/2003/role/disclosureRef
-Topic 740
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 12B
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482685/740-10-50-12B

Reference 8: http://www.xbrl.org/2003/role/disclosureRef
-Topic 740
-SubTopic 270
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147477891/740-270-50-1

Reference 9: http://www.xbrl.org/2003/role/disclosureRef
-Topic 740
-SubTopic 10
-Name Accounting Standards Codification
-Section S99
-Paragraph 1
-Subparagraph (SAB Topic 6.I.5.Q1)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479360/740-10-S99-1

Reference 10: http://www.xbrl.org/2003/role/disclosureRef
-Topic 946
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 13
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480990/946-20-50-13

Reference 11: http://www.xbrl.org/2003/role/disclosureRef
-Topic 235
-SubTopic 10
-Name Accounting Standards Codification
-Section S99
-Paragraph 1
-Subparagraph (SX 210.4-08(h)(2))
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480678/235-10-S99-1

Reference 12: http://www.xbrl.org/2003/role/disclosureRef
-Topic 740
-Name Accounting Standards Codification
-Publisher FASB
-URI https://asc.fasb.org/740/tableOfContent

Reference 13: http://www.xbrl.org/2003/role/disclosureRef
-Topic 740
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 14
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482685/740-10-50-14

Reference 14: http://www.xbrl.org/2003/role/disclosureRef
-Topic 740
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 21
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482685/740-10-50-21

Reference 15: http://www.xbrl.org/2003/role/disclosureRef
-Topic 740
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 17
-Subparagraph (b)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482685/740-10-50-17

Reference 16: http://www.xbrl.org/2003/role/disclosureRef
-Topic 740
-SubTopic 10
-Name Accounting Standards Codification
-Section S99
-Paragraph 2
-Subparagraph (SAB Topic 11.C)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479360/740-10-S99-2

Reference 17: http://www.xbrl.org/2003/role/disclosureRef
-Topic 740
-SubTopic 30
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482603/740-30-50-2

+ Details

Condensed Consolidated Statements of Cash Flows - USD ($)	9 Months Ended		12 Months Ended
	Sep. 30, 2025	Sep. 30, 2024	Dec. 31, 2024	Dec. 31, 2023
Cash flows from operating activities:
Net loss	$ (17,460,094)	$ (23,659,387)	$ (31,513,389)	$ (14,406,262)
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization expense	841,664	3,725	24,179	7,160
Provision for credit losses on accounts receivable	80,822	54	18,462	(102,112)
Non-cash shares issued to Yorkville for aggregate commitment fee				3,288,000
Non-cash issuance of warrants accounted for as liabilities				2,448,000
Non-cash share issuance for marketing expenses		259,027	245,252
Non-cash shares issued for consulting expenses	974,261
Non-cash settlement of GEM commitment fee		200,000	200,000	2,000,000
Discount at issuance on notes carried at fair value	1,087,881		747,962	686,016
Amortization of operating lease right-of-use assets	17,391	131,627	137,717	173,245
Stock based compensation expense	1,757,099	496,337	1,165,680	1,245,796
Gain on extinguishment of liability	(4,488,627)	(680,762)	(680,762)
Loss on conversion and settlement of Alco promissory notes - related party		4,808,882	4,808,882
Loss on conversion and settlement of CP BF notes - related party		6,529,402	6,529,402
Gain on release of Vidello revenue holdback	(973,000)
Loss on debt issuance	444,000	171,000	653,208
Loss on issuance of term notes	110,500	390,000
Loss on issuance of convertible bridge notes	146,150	63,408
Loss on Private Placement Issuance	2,276,000
Loss on extinguishment of term notes	1,769,895		1,071,563
Impairment loss			2,725,460
Excise tax				305,719
Change in fair value of convertible notes, carried at fair value	(514,338)
Change in fair value of convertible promissory notes	249,000	693,000	693,000	(34,000)
Change in fair value of term notes	391,040	36,813	88,588
Change in fair value of convertible bridge notes	(33,805)	(18,000)	(10,176)
Changes in operating assets and liabilities:
Accounts receivable	50,980	67,609	15,828	65,479
Prepaid expenses and other current assets	37,821	157,954	551,645	(407,648)
Other assets	(2,830)		27,227
Deferred offering costs				(1,708,163)
Accounts payable	(876,069)	3,576,434	1,012,281	5,339,614
Deferred revenue	(674,721)	6,476	(6,315)	283,660
Due to related party				67,118
Accrued expenses	(248,034)	(15,730)	498,051	4,448,867
Operating lease liabilities	(16,740)	(231,691)	(237,607)	(284,963)
Deferred fees				500,000
Earnout liability	559,804	(22,274)	(44,549)	(229,700)
Deferred revenue - long-term	(23,917)		10,573
Other long-term liabilities			(75,000)
Deferred tax liability	(70,290)		10,115
Net cash used in operating activities	(13,416,431)	(5,363,004)	(9,575,403)	(1,550,781)
Cash flows from investing activities:
Cash acquired in acquisition of OpenReel	(2,677,480)		82,219
Net cash provided by investing activities	(2,677,480)		82,219
Cash flows from financing activities:
Payment of GEM commitment fee	(215,057)	(1,200,000)	(1,200,000)
Effect of Merger, net of transaction costs (Note 4)				(7,615,462)
Payment of Vidello transition holdback	(500,000)
Repayment of convertible notes (Yorkville)	(3,640,000)	(750,000)	(750,000)
Proceeds from related party advance		100,000
Repayment of related party advance	(100,000)
Proceeds from term notes, net of issuance costs	4,250,000	1,000,000	2,782,438
Repayment of term notes			(1,939,583)
Repayments of private placement notes	(1,291,516)
Proceeds from advance from related party			100,000
Proceeds from issuance of GEM promissory note
Proceeds received for exercise of Pre-Funded warrants		866	2,072
Proceeds from issuance of shares to Yorkville under the SEPA agreement	17,692,102		880,943
Proceeds from shares issued to Verista	49,800
Payment of deferred offering costs - ATM	(238,330)
Proceeds from issuance of common stock and pre-funded warrants under private placement	329,996
Proceeds from issuance of common stock	1,115,271	6,257,368	6,257,368	30,761
Net cash provided by financing activities	15,928,531	7,532,853	8,486,963	2,621,000
Effect of exchange rate changes on cash and cash equivalents	(70,761)
Net decrease in cash	(236,141)	2,169,849	(1,006,221)	1,070,219
Cash at beginning of period	1,087,497	2,093,718	2,093,718	1,023,499
Cash at end of period	851,356	4,263,567	1,087,497	2,093,718
Supplemental disclosure of cash flow information:
Cash paid for interest	97,178	306,109	338,393	955,848
Cash paid for taxes	8,256	5,075	5,113	9,862
Non-cash investing and financing activities
Shares issued to Roth for advisory fee		578,833	578,833
Shares issued to GEM		529,943	784,943
Shares issued for marketing expenses		334,772	334,772
Shares issued to MZHCI for investor relations services		94,800	94,800
Shares issued to J.V.B for payment of outstanding debt	396,110		115,000
Shares issued for exercise of Pre-Funded warrants		866	2,072
Shares issued to CP BF for debt restructuring		1,287,003	1,287,003
Warrants and pre-funded warrants issued to Alco for debt restructuring		7,768,006
Shares issued to Alco for debt restructuring		1,098,614	1,098,614
Shares issued to Hudson for consulting fee	974,261		166,501
Settlement of GEM commitment fee		200,000	200,000
Shares issued to Yorkville for commitment fee		500,000
Shares issued to Yorkville for redemption premium		115,800
Consideration transferred for acquisition of Vidello	1,661,677
Assets acquired in acquisition of OpenReel	8,393,172		24,484,460
Liabilities assumed in acquisition of OpenReel	3,986,464		3,657,540
Conversion of 3i convertible notes, carried at fair value	1,649,146
Shares issued for 1800 Diagonal Note conversions of debt	156,603
Shares issued to Yorkville of aggregate commitment fee		500,000	500,000	3,288,000
Issuance of convertible promissory note - GEM		1,000,000
Bifurcated embedded derivative liabilities at issuance—related party		12,000
Partial repayment of convertible notes - related party			(283,315)
Shares issued to Perkins Coie LLP for payment of oustanding debt			919,700
Shares issued to Yorkville for redemption premium			115,800
Deemed dividend - Series A and Series B warrant modification			418,360
Non-cash warrants and pre-funded warrants issued to CP BF for debt restructuring			2,763,161
Premium issued as part of CP BF debt modification			4,079,225
Non-cash warrants and pre-funded warrants issued to Alco for debt restructuring			7,768,006
Derecognition of Cantor fee			4,000,000
Consideration transferred for acquisition of OpenReel			20,826,920
Right-of-use assets obtained in exchange for lease obligations			76,269
Issuance of Cantor Fee Shares				111
Modification of convertible notes payable - related party				9,909
Issuance of warrants accounted for as a liability				2,448,000
GEM commitment fee				2,000,000
Deferred offering costs				3,233,097
Nonrelated Party [Member]
Adjustments to reconcile net loss to net cash used in operating activities:
Non-cash share issuance for Yorkville redemption premium		80,760	80,760
Non-cash interest expense - related party		106,200
Amortization of debt discount and issuance costs				958,822
Change in fair value of warrant liability	171,000	(594,000)	(626,000)	(1,807,000)
Change in fair value of simple agreement for future equity				(207,570)
Change in fair value of bifurcated embedded derivative liabilities				(1,404,863)
Cash flows from financing activities:
Repayment of term notes	(7,722,530)	(412,421)
Proceeds from Yorkville redemption premium		35,040	35,040
Proceeds from issuance of convertible notes, net of issuance costs	9,039,472	2,502,000	2,602,000	3,235,000
Non-cash investing and financing activities
Conversion of convertible notes				3,346,232
Conversion of simple agreement for future equity				456,234
Related Party [Member]
Adjustments to reconcile net loss to net cash used in operating activities:
Non-cash interest expense - related party	951,049	1,179,198	1,532,475	513,977
Amortization of debt discount and issuance costs	(2,690)	1,392,934	1,393,785	2,410,735
Change in fair value of warrant liability	(1,633)	(460,000)	(572,700)	115,000
Change in fair value of simple agreement for future equity				(2,752,430)
Change in fair value of bifurcated embedded derivative liabilities				1,404,863
Change in fair value of bifurcated embedded derivative liabilities	54,000	(32,000)	(51,000)	(3,063,278)
Cash flows from financing activities:
Repayment of term notes	(2,840,677)
Proceeds from issuance of convertible notes, net of issuance costs				2,583,000
Proceeds from issuance of notes payable, net of issuance costs - related party				4,387,701
Non-cash investing and financing activities
Bifurcated embedded derivative liabilities at issuance—related party			12,000
Conversion of convertible notes		2,540,091	2,540,091	7,271,368
Change in fair value of bifurcated embedded derivative liabilities				(1,404,863)
Modification of convertible notes payable - related party				$ 9,909
Shares issued under share transfer agreement - related party				2,498,965
Conversion of simple agreement for future equity				$ 6,049,766
J V B Financial Group Llc [Member]
Adjustments to reconcile net loss to net cash used in operating activities:
Gain on extinguishment of liability			0
Non-cash investing and financing activities
Shares issued to J.V.B for payment of outstanding debt		115,000
CPBF Lending LLC [Member]
Non-cash investing and financing activities
Warrants and pre-funded warrants issued to Alco for debt restructuring		2,763,161
Yorkville [Member]
Non-cash investing and financing activities
Shares issued to Yorkville for commitment fee				3,288,000
Conversion of convertible notes		$ 4,130,000	4,130,000
Gem [Member]
Non-cash investing and financing activities
Issuance of convertible promissory note - GEM			1,000,000
Cp Bf Convertible Notes [Member]
Non-cash investing and financing activities
Conversion of convertible notes			$ 216,284

Schedule of Property and Equipment, Net (Details) - USD ($)	Sep. 30, 2025	Dec. 31, 2024	Dec. 31, 2023
Property, Plant and Equipment [Line Items]
Less: accumulated depreciation	$ (34,254)	$ (30,935)	$ (26,223)
Property and equipment, net	9,397	3,539	4,644
Computer Equipment [Member]
Property, Plant and Equipment [Line Items]
Computers and equipment	$ 43,651	$ 34,474	$ 30,867

Condensed Consolidated Balance Sheets (Parenthetical) - USD ($)	Sep. 30, 2025	Dec. 31, 2024	Dec. 31, 2023
Allowance for credit losses	$ 105,032	$ 24,210	$ 5,748
Common stock, par value	$ 0.0001	$ 0.0001	$ 0.0001
Common stock, shares authorized	275,000,000	275,000,000	275,000,000
Common stock, shares issued	5,205,098	819,516	258,529
Common stock, shares outstanding	5,205,098	819,516	258,529
Preferred stock, par value	$ 0.0001	$ 0.0001	$ 0.0001
Preferred stock, par authorized	75,000,000	75,000,000	75,000,000
Preferred stock, shares issued	1	1	0
Preferred stock, shares outstanding	1	1	0
Reverse Stock Split [Member]
Common stock, par value		$ 0.0001
Common stock, shares authorized		275,000,000
Common stock, shares issued		819,516
Common stock, shares outstanding		819,516
Preferred stock, par value		$ 0.0001
Preferred stock, par authorized		75,000,000
Preferred stock, shares issued		1
Preferred stock, shares outstanding		1
Common Class A [Member]
Common stock, shares authorized	250,000,000	250,000,000	250,000,000
Common stock, shares issued	4,973,984	588,402	27,416
Common stock, shares outstanding	4,973,984	588,402	27,416
Common Class A [Member] \| Reverse Stock Split [Member]
Common stock, shares issued		588,403
Common stock, shares outstanding		588,403
Common Class B [Member]
Common stock, shares authorized	25,000,000	25,000,000	25,000,000
Common stock, shares issued	231,114	231,114	231,113
Common stock, shares outstanding	231,114	231,114	231,113
Common Class B [Member] \| Reverse Stock Split [Member]
Common stock, shares issued		231,113
Common stock, shares outstanding		231,113

Debt

9 Months Ended

12 Months Ended

Sep. 30, 2025

Dec. 31, 2024

Debt Disclosure [Abstract]

Debt

13. Debt

Convertible notes

Promissory Note - GEM

On December 14, 2023, the Company and GEM Global Yield LLC SCS and GEM Yield Bahamas Limited (collectively, “GEM”) agreed to terminate in its entirety the GEM Agreement, pursuant to which GEM was to purchase from the Company shares of common stock having an aggregate value up to $100,000,000 and the Company was required to make and execute a warrant (“GEM Warrant”). The Company’s obligation to issue the GEM Warrant remained, granting GEM the right to purchase Class A Common Stock in an amount equal to 3% of the total number of equity interests outstanding as of the Closing, calculated on a fully diluted basis, at an exercise price on the terms and conditions set forth therein, in exchange for issuance of a $2.0 million convertible debenture with a 5five-year maturity and 0% coupon. Due to the determination of the final terms of the planned $2.0 million convertible debenture having not been finalized, nor the final agreement related to the convertible debenture having been executed, as of December 31, 2023, the Company recognized, concurrent with the close of the merger, a liability for the GEM commitment fee, along with a corresponding GEM commitment fee expense, in the amount of $2.0 million.

On February 5, 2024, the Company and GEM entered into a settlement agreement (the “GEM Settlement Agreement”), pursuant to which (a) the Company and GEM agreed to (i) settle the Company’s obligations under and terminate the binding term sheet entered into between Legacy Banzai and GEM, dated December 13, 2023, and (ii) terminate the share repurchase agreement, dated May 27, 2022, by and among the Company and GEM, and (b) the Company (i) agreed to pay GEM $1.2 million in cash within three business days of the GEM Settlement Agreement and (ii) issued to GEM, on February 5, 2024, an unsecured promissory zero coupon note in the amount of $1.0 million, payable in monthly installments of $100,000 beginning on March 1, 2024, with the final payment to be made on December 1, 2024 (the “GEM Promissory Note”). The Company paid GEM the $1.2 million in cash in February 2024.

The GEM Promissory Note provides that, in the event the Company fails to make a required monthly payment when due, the Company shall issue to GEM a number of shares of Class A Common Stock equal to the monthly payment amount divided by the VWAP of the Class A Common Stock for the trading day immediately preceding the applicable payment due date. In addition, the Company agreed to register on a registration statement 200,000 shares of Class A Common Stock that may be issuable under the terms of the GEM Promissory Note. The GEM Promissory Note contains customary events of default. If an event of default occurs, GEM may, at its option, demand from the Company immediate payment of any outstanding balance under the GEM Promissory Note. The GEM Promissory Note is recorded in the line Convertible notes on the Company’s condensed consolidated balance sheets.

As of September 30, 2025, the Company has issued an aggregate of 19,000 shares of Class A Common Stock to GEM in lieu of monthly payment obligations and during the three and nine months ended September 30, 2025, the Company paid an aggregate of $215,057 to satisfy the remaining balance of the GEM Promissory Note.

Convertible Notes (Yorkville)

On December 14, 2023, in connection with and pursuant to the terms of its Standby Equity Purchase Agreement (“SEPA”) with YA II PN, LTD, a Cayman Islands exempt limited partnership managed by Yorkville Advisors Global, LP (“Yorkville”), (refer to Note 16 - Equity for further details), Yorkville agreed to advance to the Company, in exchange for convertible promissory notes, an aggregate principal amount of up to $3,500,000, $2,000,000 of which was funded at the Closing in exchange for the issuance by the Company of a Convertible Promissory Note (the “December Yorkville Convertible Note”). The Company received net proceeds of $1,800,000 after a non-cash original issue discount of $200,000.

On February 5, 2024, the Company and Yorkville entered into a supplemental agreement (the “SEPA Supplemental Agreement”) to increase the amount of convertible promissory notes allowed to be issued under SEPA by $1,000,000 (the “Additional Pre-Paid Advance Amount”), for an aggregate principal amount of $4,500,000 to be advanced by Yorkville to the Company in the form of convertible promissory notes. On February 5, 2024 in exchange for a promissory note in the principal amount of $1,000,000 (the “February Yorkville Promissory Note”), with the same terms as the December Yorkville Convertible Note, the Company received net proceeds of $900,000 after an original issue discount of $100,000.

On March 26, 2024, the Company, in exchange for a convertible promissory note with a principal amount of $1,500,000 (the “March Yorkville Promissory Note” and, together with the December Yorkville Convertible Note and February Yorkville Promissory Note the” Yorkville Promissory Notes”), received net proceeds of $1,250,000 after an original issue discount of $250,000 from Yorkville.

On May 3, 2024, the Company and Yorkville entered into a Debt Repayment Agreement (the “Original Debt Repayment Agreement”) with respect to the Yorkville Promissory Notes. Under the Original Debt Repayment Agreement, Yorkville agreed that, upon completion of a Company registered offering and repayment of an aggregate $2,000,000 outstanding under the Yorkville Promissory Notes (the “Original Repayment Amount”), Yorkville would not deliver to the Company any Investor Notice (as defined in the SEPA) and would not exercise its right to convert the remainder of the amount outstanding under the Promissory Notes for a period commencing on the date of the closing of the offering and ending on the date that is 90 days thereafter. Under the Original Debt Repayment Agreement, the Company and Yorkville also agreed to extend the maturity date of the Promissory Notes to the date that is 120 days after the closing of the offering and to satisfy the $200,000 payment premium due in connection with an early redemption through the issuance of an Advance Notice (as defined in the SEPA) for shares of the Company’s Class A common stock, par value $0.0001 per share. The Debt Repayment Agreement was conditioned on the completion of the offering by June 2, 2024.

Yorkville also agreed to extend the maturity date of the Promissory Notes to the date that is 120 days after the closing of the offering and to satisfy the $75,000 payment premium due in connection with an early redemption through the issuance of an Advance Notice for shares of Class A Common Stock (the “Q2 Prepayment Premium”). The Amended Debt Repayment Agreement was conditioned on the completion of the offering by May 29, 2024, which condition was satisfied upon the closing of the offering on May 28, 2024 (the “May 2024 Offering”).

Pursuant to the terms of the Amended Repayment Agreement, the Company made a cash principal payment of $750,000 on May 31, 2024 (the “Repayment Date”), and issued an Advance Notice for the purchase of 1,200 shares of Class A Common Stock (the “Premium Advance Shares”) (representing the number of shares the Company reasonably believed would be sufficient to result in net proceeds of $75,000 as of the Repayment Date) (the “Premium Advance”). The total purchase price for the Premium Advance was $110,040, of which $75,000 was applied in satisfaction of the Payment Premium, and the remaining $35,040 was paid by Yorkville to the Company in cash (the “Cash Surplus”). The Premium Advance Shares were recorded at fair value totaling $115,800 on the Repayment Date, and the excess of fair value over the Cash Surplus was recorded to the consolidated statement of operations in line Yorkville prepayment premium expense.

On September 20, 2024, the Company entered into a Floor Price Reduction Agreement (the “Floor Price Reduction Agreement”) with Yorkville. The Company and Yorkville, pursuant to the Floor Price Adjustment Agreement, agreed to amend and restate the prior repayment agreements such that the outstanding principal under the Amended Debt Repayment Agreement was reduced to $0.7 million, with no remaining interest, the floor price, as described in the Outstanding Promissory Notes, was adjusted to $20.00, and the maturity date for the Outstanding Promissory Notes is extended by 120 days to January 17, 2025.

The Yorkville Promissory Notes have a maturity date (as modified by the Floor Price Reduction Agreement) of January 17, 2025, and accrue interest at 0% per annum, subject to an increase to 18% per annum upon events of default as defined in the agreement. As of September 30, 2025, no events of default have occurred.

Yorkville has the right to convert any portion of the outstanding principal into shares of Class A common stock at any time subsequent to the Stand-still Period through maturity. The number of shares issuable upon conversion is equal to the amount of principal to be converted (as specified by Yorkville) divided by the Conversion Price (as defined in the Standby Equity Purchase Agreement disclosure in Note 16). Yorkville will not have the right to convert any portion of the principal to the extent that after giving effect to such conversion, Yorkville would beneficially own in excess of 9.99% of the total number of shares of Class A common stock outstanding after giving effect to such conversion.

Additionally, the Company, at its option, shall have the right, but not the obligation, to redeem early a portion or all amounts outstanding under the Promissory Notes at a redemption amount equal to the outstanding principal balance being repaid or redeemed, plus a 10% prepayment premium, plus all accrued and unpaid interest; provided that (i) the Company provides Yorkville with no less than ten trading days’ prior written notice thereof and (ii) on the date such notice is issued, the VWAP of the Class A common stock is less than the Fixed Price.

Upon the occurrence of certain triggering events, as defined in the Yorkville Promissory Notes agreement (each an “Amortization Event”), the Company may be required to make monthly repayments of amounts outstanding under the Yorkville Promissory Notes, with each monthly repayment to be in an amount equal to the sum of (x) $1,000,000, plus (y) 10% in respect of such amount, and (z) all outstanding accrued and unpaid interest as of each payment date.

During January 2024, the Company’s stock price per share fell below the then in effect Floor Price (as defined in the Standby Equity Purchase Agreement disclosure in Note 16) of $20.00 for five trading days during a period of seven consecutive trading days (an Amortization Event under the terms of the December Yorkville Convertible Note agreement), thus triggering amortization payments under the terms of the December Yorkville Convertible Note. On January 24, 2024, Yorkville agreed to waive the Amortization Event trigger, prior to the date upon which any amortization payment would have been required. As discussed in the definitions below, the Floor Price was reset on February 14, 2024, in conjunction with the effective date of the Company’s Registration Statement, at a price of $2.94 per share of Common Stock, thus curing the Amortization Event condition.

During the year ended December 31, 2024, $2,000,000 of the full outstanding principal under the December Yorkville Convertible Note, respectively, was converted into 27,538 shares of Class A Common stock of the Company. During the year ended December 31, 2024, the full principal amount of $1,000,000 under the February Yorkville Promissory Note was converted into 2,891 Class A Common stock of the Company. During the year ended December 31, 2024, the full outstanding principal amount of $750,000 under the March Yorkville Promissory Note was converted into 14,986, Class A Common stock of the Company.

On January 30, 2025 (the “Issuance Date”), in connection with and pursuant to the terms of the SEPA (refer to Note 16 – Equity for further details), Yorkville agreed to advance to the Company, in exchange for a Convertible Promissory Note (the “January 2025 Yorkville Note”), a total principal amount of $3,500,000. The Company received net proceeds of $3,140,000 after a non-cash original issue discount of $350,000, and $10,00 debt issuance costs paid to Yorkville.

The January 2025 Yorkville Note had a maturity date of July 31, 2025, but may be extended at the option of the Company. Beginning on the 30^th day from the Issuance Date, and continuing on the same day of each successive calendar month thereafter, (each, an “Installment Date”), the Company shall repay a portion of the outstanding balance of the January 2025 Yorkville Note in an amount equal to the sum of (i) $1,000,000 of principal (or the outstanding Principal if less than such amount), plus (ii) a payment premium (in an amount equal to 4% of the Principal amount being paid (the “Payment Premium”), and (iii) accrued and unpaid interest as of each Installment Date (collectively, the “Installment Amount”). The Company maintains the right to pay each Installment Amount in cash or via an Advance Notice pursuant to the SEPA or any combination thereof. The January 2025 Yorkville Note bears an interest rate of 0% for the first 90 days following the Issuance Date, and 6% thereafter (the “Interest Rate”). The Interest Rate shall increase to an annual rate of 18% upon the occurrence of an Event of Default (as defined by the January 2025 Yorkville Note). The January 2025 Yorkville Note is convertible into shares of the Company’s Class A common stock, par value $0.0001 per share (the “Class A Common Stock”), at a conversion price of $20.00 per share (the “Conversion Price”). The Investor may elect to convert part or all of the outstanding balance of the Note at any time or from time to time after the Issuance Date. The Company may prepay the outstanding amount at any time, in whole or in part, subject to a 4% premium, provided that (i) the Company provides the Investor with at least 10 trading days’ prior written notice (each, a “Redemption Notice”) of its desire to prepay the outstanding amount (an “Optional Redemption”), and (ii) on the date the Redemption Notice is issued, the VWAP of the Class A Common Stock is less than the Conversion Price. Pursuant to the January 2025 Yorkville Note, the Company made payments totaling approximately $3,640,000, of which approximately $3,500,000 was applied against outstanding principal, and approximately $140,000 was paid to Yorkville as Payment Premiums and expensed as incurred. As of September 30, 2025, the January 2025 Yorkville Note was fully repaid.

On September 16, 2025, the Company entered into a Convertible Promissory Note (the “September 2025 Yorkville Note”) with Yorkville in principal amount of $2,000,000 (the “Original Principal Amount”) to the Company, to be used as an advance under the outstanding Standby Equity Purchase Agreement entered into on December 14, 2023 by the Company and the Investor. The Company received $890,000 from the Investor on that same date (“Advance #1), which reflects 50% of the Original Principal Amount, 10% discount and certain fees owed at such time. Upon the effectiveness of the registration statement on Form S-1, originally filed with the SEC on September 12, 2025 (File No. 333-290241) and the delivery of a closing statement, the Investor shall remit an amount equal to 50% of the remaining Original Principal Amount, or $1,000,000, less a discount equal to 10% of the Original Principal Amount, netted from the purchase price due and structured as a purchase discount (“Advance #2”).

The September 2025 Yorkville Note was issued on September 16, 2025 and the maturity date of the September 2025 Yorkville Note is March 16, 2026, but may be extended at the option of the Company. Beginning on the 30^th day from the date of issuance, and continuing on the same day of each successive calendar month thereafter, (each, an “Installment Date”), the Company shall repay a portion of the outstanding balance of the Note in an amount equal to the sum of (i) $500,000 of principal (or the outstanding Principal if less than such amount), plus (ii) a payment premium in an amount equal to 4% of the Principal amount being paid (the “Payment Premium”), and (iii) accrued and unpaid interest hereunder as of each Installment Date (collectively, the “Installment Amount”). The Company maintains the right to pay each Installment Amount in cash or via an Advance Notice pursuant to the SEPA or any combination thereof. The September 2025 Yorkville Note bears an interest annual rate of 6%, which shall increase to 18% upon the occurrence of an Event of Default, as defined in the September 2025 Yorkville Note. The September 2025 Yorkville Note is convertible into shares of the Company’s Class A common stock, par value $0.0001 per share, at a conversion price of $2.50 per share (the “Conversion Price”). The Investor may elect to convert part or all of the outstanding balance of the September 2025 Yorkville Note at any time or from time to time after the date of issuance. The Company maintains the right to redeem all or any part of the September 2025 Yorkville Note, at any time, provided that (i) the Company provides the Investor with at least 10 trading days’ prior written notice (each, a “Redemption Notice”) of its desire to prepay the outstanding amount (an “Optional Redemption”), and (ii) on the date the Redemption Notice is issued, the VWAP of the Class A Common Stock is less than the Conversion Price.

The Company determined that the January 2025 Yorkville Note and September 2025 Yorkville Note were eligible for the fair value option election in accordance with ASC 825-10-50-28, and made such election to account for the January 2025 Yorkville Note and September 2025 Yorkville Note at fair value.

The Company estimated the fair value of the January 2025 Yorkville Note at issuance of $3,402,000 using a Monte Carlo simulation, using the following key inputs: principal on the January 2025 Yorkville Note of $3,500,000; remaining term of .50 years; the fair value of the Company’s Class A common stock on the valuation date of $2.24 per share; a market interest rate of 8.7%; a risk-free rate of 4.27%; equity volatility of 224.0%; and the Payment Premium of 4%. Upon issuance, the Company recognized a loss of $252,000 representing the difference between issuance date fair value and the proceeds received net of the original issue discount of $3,150,000, which is included in loss on debt issuance on the accompanying condensed consolidated statement of operations. As of September 30, 2025, the January 2025 Yorkville Note was fully repaid.

The Company estimated the fair value of the September 2025 Yorkville Note at issuance of $1,992,000 using a Monte Carlo simulation, using the following key inputs: principal on the September 2025 Yorkville Note of $2,000,000; remaining term of .50 years; the fair value of the Company’s Class A common stock on the valuation date of $2.12 per share; a market interest rate of 11.8%; a risk-free rate of 3.81%; equity volatility of 128.0%; and the Payment Premium of 4%. Upon issuance, the Company recognized a loss of $192,000 representing the difference between issuance date fair value and the proceeds received net of the original issue discount, which is included in loss on debt issuance on the accompanying condensed consolidated statement of operations.

The Company estimated the fair value of the September 2025 Yorkville Note at September 30, 2025 using a Monte Carlo simulation, using the following key inputs: outstanding principal on the September 2025 Yorkville Note of approximately $2,000,000; remaining term of .46 years; the fair value of the Company’s Class A common stock on the valuation date of $2.94 per share; a market interest rate of 11.5%; a risk-free rate of 3.86%; equity volatility of 123.0%; and the Payment Premium of 4%.

The Company estimated the fair value of the January 2025 Yorkville Note at March 31, 2025 using a Monte Carlo simulation, using the following key inputs: outstanding principal on the Yorkville Note of approximately $1,695,000; remaining term of .33 years; the fair value of the Company’s Class A common stock on the valuation date of $11.20 per share; a market interest rate of 11.3%; a risk-free rate of 4.29%; equity volatility of 171.0%; and the Payment Premium of 4%. As of September 30, 2025, the note was fully repaid.

During the three months and nine months ended September 30, 2025, the Company recognized a loss of approximately $11,000 and $249,000, respectively, on the change in fair value of the September 2025 Yorkville Note and January 2025 Yorkville Note.

During the three and nine months ended September 30, 2024, the Company recorded a loss of $115,000 and $693,000, respectively, related to the change in fair value of the Yorkville Promissory Notes liability, respectively. As of September 30, 2024, the full outstanding balances of the notes issued to Yorkville have been converted into the Company’s Class A Common stock and repaid.

Convertible notes - related party

Term and Convertible Notes - related party (CP BF)

During 2021, the Company entered into a loan agreement with CP BF Lending, LLC (“CP BF”) comprised of a Term Note and a Convertible Note. The Term Note bears cash interest at a rate of 14% per annum paid monthly and accrued interest payable-in-kind (“PIK”) cumulatively at 1.5% per annum. The outstanding principal balance of the Term Note together with accrued and unpaid interest thereon, unpaid fees and expenses and any other Obligations then due, shall be paid on February 19, 2025 (“Loan Maturity Date”). The Convertible Note accrues PIK interest cumulatively at a rate of 15.5% per annum, and is convertible into Class A Common Stock upon Qualified Financing (as defined in the agreement), upon a Change of Control (as defined in the agreement), upon Prepayment, or at Maturity at a fixed conversion price of $1,336.40 per unit. If not sooner converted or prepaid, the Convertible Note principal together with accrued and unpaid interest thereon, unpaid fees and expenses and any other Obligations then due, shall be paid on the Loan Maturity Date.

For all respective periods presented, the Company was not in compliance with the Minimum Gross Profit Margin covenant in section 7.14.1 of the Loan Agreement, the Minimum ARR Growth covenant in section 7.14.2 of the Loan Agreement, and the Fixed Charge Coverage Ratio covenant in section 7.14.3 of the Loan Agreement. As a result of the Company’s noncompliance with the financial covenants, the entire principal amount and all unpaid and accrued interest will be classified as current on the Company’s consolidated balance sheets.

On October 10, 2022 the Loan Agreement was amended, where CP BF waived payment by the Company of four months of cash interest with respect to the Term Note in replacement for a Convertible Note (“First Amendment Convertible Note”) in the principal amount of $321,345, which is not considered an Additional Loan as defined above. The First Amendment Convertible Note has the same features as the Convertible Note described above.

The effective interest rate for the Term Note was 16% for the three and nine months ended September 30, 2024. For the three and nine months ended September 30, 2024, interest expense on the Term Note totaled $264,235 and $851,175, respectively, comprised of $238,843 and $772,550, respectively, of contractual interest and $25,392 and $78,625, respectively, for the amortization of the discount. The effective interest rate for the CP BF Convertible Note and First Amendment Convertible Note was 16% for the three and nine months ended September 30, 2024. For the three and nine months ended September 30, 2024, interest expense on the Convertible Notes totaled $112,571 and $350,430, respectively, comprised of $104,314 and $325,818, respectively, of contractual interest and $8,257 and $24,612, respectively, for the amortization of the discount.

The Company utilizes a combination of scenario-based methods and Black-Scholes option pricing models to determine the average share count outstanding at conversion and the simulated price per share for the Company as of the valuation date. Key inputs into these models included the timing and probability of the identified scenarios, and for Black-Scholes option pricing models used for notes that included a valuation cap, equity values, risk-free rate and volatility.

Convertible notes - related party (CP BF restructuring)

On September 5, 2024, the Company entered into a side letter to the loan agreement with CP BF whereby the Company agreed to consolidate the Term Note, CP BF Convertible Note and First Amendment Convertible Note (combined the “Old CP BF Notes”) into a single convertible note (the “2024 CP BF Convertible Note”). In accordance with ASC 470 Debt, the Company treated the Old CP BF Notes as extinguished and recognized a loss on debt extinguishment of $6,529,402, determined by the sum of the fair value of the 2024 CP BF Convertible Note, plus the fair value of the additional equity consideration given as part of the side letter and share purchase agreement, as discussed below, in excess of the carrying value of the Old CP BF Notes. After consideration of the below transactions it was determined CP BF is a related party as they own approximately 16% of the outstanding Class A Common Stock.

In conjunction with the side letter, the Company agreed to issue to CP BF, 7,000 shares of the Company’s Class A Common Stock. On September 23, 2024 the transaction was finalized and the Company issued the 2024 CP BF Convertible Note with a principal amount of $10,758,775. The outstanding principal balance of the 2024 CP BF Convertible Note together with accrued interest thereon, unpaid fees and expenses and any other Obligations then due, shall be paid on February 19, 2027 (“2024 Loan Maturity Date”). The 2024 CP BF Convertible Note accrues interest at a rate of 15.5% which interest shall be paid in kind monthly and is convertible at the holder’s option at any time on or following the effectiveness of the first resale registration statement covering the applicable conversion shares at a fixed conversion price per share of $38.90. Upon the occurrence, and during the continuance, of an Event of Default (as defined in the agreement), interest on the 2024 CP BF Convertible Note will bear PIK interest at a per annum rate of 20% (“2024 Default Rate”).

The Company may voluntarily prepay the principal of the 2024 CP BF Convertible Note, in accordance with their terms, in whole or in part at any time. On the date of any such prepayment, the Company will owe to Lender: (i) all accrued interest with respect to the principal amount so prepaid through the date the prepayment is made and (ii) the Exit Fee with respect to the principal amount so prepaid, calculated as 1.0% of the outstanding principal balance of the loans, with only the portion of the principal balance so converted counted for purposes of determining the applicable Exit Fee; and provided further, that, in the event of a partial prepayment of the loans, the Exit Fee shall be calculated on the principal amount so repaid and not on the entire outstanding principal balance thereof, and (iii) all other Obligations, if any, that shall have become due and payable hereunder with respect to the principal amount so prepaid. The 2024 CP BF Convertible Note obtain features that relate to the mandatory prepayment, either partially or in whole, upon certain contingent events.

The embedded redemption put feature upon a Prepayment and Default Interest triggering events that are unrelated to the creditworthiness of the Company are not clearly and closely related to the debt host instrument, were separated and bundled together, as a derivative and assigned probabilities of being affected and initially measured at fair value in the amount of $12,000. Subsequent changes in fair value of the feature will be recognized as a gain or loss in the Consolidated Statement of Operations. The fair value of the bifurcated derivative asset was estimated utilizing the with and without method which uses the probability weighted difference between the scenarios with the derivative and the plain vanilla maturity scenario without a derivative (See Note 7 - Fair Value Measurements). As of September 30, 2025, the fair value of the bifurcated derivatives was $9,000. The Company recorded a loss related to the change in fair value of the bifurcated derivatives of $54,000 for the nine months ended September 30, 2025.

In October 2024, CP BF exercised its optional conversion option in which it received 5,560 Class A Common Stock at the fixed conversion price per share of $38.90 in satisfaction of $216,284 of the Company’s obligations under the 2024 CP BF Convertible Note.

On September 23, 2024, the Company entered into a Securities Purchase Agreement (the “CP BF SPA”), a Registration Rights Agreement (the “CP BF RRA”), a Lock-Up Agreement (the “CP BF Lock Up”) and issued CP BF a Common Stock Purchase Warrant (the “CP BF Warrant”) and a Pre-Funded Warrant (the “CP BF Pre-Funded Warrant,” together with the CP BF SPA, CP BF RRA, CP BF Lock Up and CP BF Warrant, the “CP BF Transaction Documents”). Pursuant to the CP BF SPA, CP BF agreed to convert $2,000,000 in debt into 26,085 shares of Class A Common Stock, CP BF Warrants to purchase up to 56,555 shares of Class A Common Stock and CP BF Pre-Funded Warrants to purchase up to 30,470 shares of Class A Common Stock (all such securities and shares collectively referred to as the “CP BF Registrable Securities”). The CP BF Warrant can be exercised at an initial exercise price of $38.90 per share, subject to adjustment for a term of five years. The CP BF Pre-Funded Warrant will be exercisable at any time after the date of issuance at an exercise price of $0.0001. Neither warrant may be exercised if the holder, together with its affiliates, would beneficially own more than 19.99% of the number of shares of Common Stock outstanding immediately after giving effect to such exercise. Both warrants may be exercised via cash or cashless exercise. Pursuant to the CP BF RRA, the Company agreed to file a registration statement to register the CP BF Registrable Securities and for the registration statement to become effective on or before December 9, 2024. Under the CP BF Lock-Up, the Company’s CEO, Joe Davy, agreed not to sell an aggregate of 231,114 shares of Class B Common Stock that he owns until such time as CP BF no longer owns any of the CP BF Registrable Securities.

On September 24, 2024, the Company entered into a securities purchase agreement with an institutional investor for the issuance and sale in a private placement with gross proceeds to the Company of approximately $4.6 million. One of the contingent redemption features in the 2024 CP BF Convertible Note relates to the Company prepaying, either partially or in whole, the obligations upon the sale of the Company’s capital stock equal to 20% of the cash proceeds in excess of $3,000,000. For the nine months ended September 30, 2025, the Company paid a total of $2,840,677 which satisfied outstanding principal under the 2024 CP BF Convertible Note.

The effective interest rate for the 2024 CP BF Convertible Note was approximately 15.4% for the three and nine months ended September 30, 2025. For the three and nine months ended September 30, 2025, interest expense on the 2024 CP BF Convertible Note totaled $299,719 and $958,406, respectively, consisting of $300,669 and $955,715, respectively, of contractual interest offset by $950 and $2,690, respectively, of amortization of the debt premium.

The following table presents the 2024 CP BF Convertible Note as of September 30, 2025:

Schedule of 2024 CP BF Convertible Note


Face value of the CP BF convertible notes	$	8,758,775
Debt premium, net		8,375
Carrying value of the CP BF convertible notes		8,767,150
Accrued interest		1,320,508
Prepayments made		(3,123,992	)
Conversions		(216,284	)
Total CP BF convertible notes and accrued interest	$	6,747,383

The following table presents the 2024 CP BF Convertible Note as of December 31, 2024:


Face value of the CP BF convertible notes	$	8,758,775
Debt premium, net		11,066
Carrying value of the CP BF convertible notes		8,769,841
Accrued interest		369,459
Prepayments made		(283,315	)
Conversions		(216,284	)
Total CP BF convertible notes and accrued interest	$	8,639,701

Notes payable, carried at fair value

Term Notes (Agile)

On July 22, 2024, the Company entered into a subordinated business loan and security agreement (the “July Subordinated Business Loan and Security Agreement”) with Agile Lending, LLC and Agile Capital Funding, LLC as the collateral agent. On July 22, 2024, the Company issued a subordinated secured promissory note (the “July Agile Note”) for an aggregate principal amount of $787,500 and received $750,000 of proceeds, net of administrative agent fees $37,500 to the collateral agent, with a maturity date of February 5, 2025 under the subordinated business loan and security agreement. The loan under the agreement bears interest at a rate of 42% and will be calculated on a three hundred and sixty (360) day year based on the actual number of days lapsed, and interest shall accrue on the loan commencing on and including the effective date pursuant to the Agreement’s weekly repayment and amortization schedule.

On September 13, 2024, the Company entered into a subordinated business loan and security agreement (the “September Subordinated Business Loan and Security Agreement”) with Agile Lending, LLC and Agile Capital Funding, LLC as the collateral agent. On September 13, 2024, the Company issued a subordinated secured promissory note (the “September Agile Note”) for an aggregate principal amount of $262,500 and received $250,000 of proceeds, net of administrative agent fees $12,500 to the collateral agent, with a maturity date of March 3, 2025 under the September Note. The September Note bears interest at a rate of 48%, and interest will be calculated on a three hundred and sixty (360) day year based on the actual number of days lapsed, and interest shall accrue on the September Note commencing on and including the effective date pursuant to the September Note Agreement’s weekly repayment and amortization schedule.

On December 12, 2024, the Company issued a subordinated secured promissory note (the “December Agile Note”) for an aggregate principal amount of $2,400,000 and received $1,782,438 of proceeds, net of administrative agent fees of $120,000 paid to the collateral agent, and net of payments to Agile Lending, LLC of $319,500 and $178,063 in respect to early prepayment of the remaining outstanding balances of the July Agile Note and September Agile Note, with a maturity date on the December Agile Note of July 10, 2025. The December Agile Note bears interest at a rate of 44%, and interest will be calculated on a three hundred and sixty (360) day year based on the actual number of days lapsed, and interest shall accrue on the December Agile Note commencing on and including the effective date pursuant to the December Agile Note Agreement’s weekly repayment and amortization schedule.

Upon the modification on December 12, 2024, the Company evaluated the debt modification guidance, determining that the modification is an extinguishment of the existing July Agile Note and September Agile Note due to the terms of the December Agile Note being substantially different from the terms of the July and September Agile Notes. As a result, the Company recorded a loss on debt extinguishment of $1,071,563.

On March 31, 2025, the Company issued a subordinated secured promissory note (the “March Agile Note”) for an aggregate principal amount of $4,000,000 and received $2,044,105 of proceeds, net of administrative agent fees of $200,000 paid to the collateral agent, and net of payments to Agile Lending, LLC of $1,755,895 in respect to early prepayment of the remaining outstanding balances of the December Agile Note, with a maturity date on the March Agile Note of November 12, 2025. The March Agile Note bears interest at a rate of 44%, and interest will be calculated on a three hundred and sixty (360) day year based on the actual number of days lapsed, and interest shall accrue on the March Agile Note commencing on and including the effective date pursuant to the March Agile Note Agreement’s weekly repayment and amortization schedule.

Upon the modification on March 31, 2025, the Company evaluated the debt modification guidance, determining that the modification is an extinguishment of the existing December Agile Note due to the terms of the March Agile Note being substantially different from the terms of the December Agile Notes. As a result, the Company recorded a loss on debt extinguishment of $1,769,895.

On June 12, 2025, the Company issued a subordinated secured promissory note (the “June Agile Note”) for an aggregate principal amount of $262,500 and received $250,000 of proceeds, net of administrative agent fees $12,500 to the collateral agent, with a maturity date of December 15, 2025 under the June Note. The June Note bears interest at a rate of 48%, and interest will be calculated on a three hundred and sixty (360) day year based on the actual number of days lapsed, and interest shall accrue on the June Note commencing on and including the effective date pursuant to the June Note Agreement’s weekly repayment and amortization schedule.

The July Agile Note, the September Agile Note, the December Agile Note, the March Agile Note, and the June Agile Note are together referred to as the “Agile Notes”.

The collateral under the subordinated business loan and security agreements consist of all of the Company’s goods, accounts, equipment, inventory, contract rights or rights to payment of money, leases, license agreements, franchise agreements, general intangibles (including intellectual property), commercial tort claims, documents, instruments (including any promissory notes), chattel paper (whether tangible or electronic), cash, deposit accounts and other collateral accounts, all certificates of deposit, fixtures, letters of credit rights, securities, and all other investment property, supporting obligations, and financial assets. Upon any Changes in Business or Management, Ownership (as defined in the agreements) or upon an Event of Default (as defined in the agreements), each of the July Agile Note and or the September Agile Note then-outstanding will become accelerated and the Company shall immediately pay to Agile an amount equal to the sum of (i) all outstanding principal of the term loan plus accrued and unpaid interest thereon accrued through the prepayment date, (ii) a Prepayment Fee (as defined in the agreements), plus (iii) all other obligations that are due and payable, including, without limitation, incremental interest at the Default Rate of 5.0% (as defined in the agreements). Additionally, the Company may voluntarily prepay the July Agile Note and or the September Agile Note, in accordance with their terms, in whole or in part at any time. On the date of such prepayment of any principal amounts, the Company will owe to Agile a Prepayment Fee comprising a make-whole premium payment on account of such principal amount prepaid, which shall be equal to the aggregate and actual amount of interest (at the contract rate of interest) that would be paid through the maturity date of the respective note, as described above.

The Agile Notes include contingent redemption (put) rights which trigger mandatory prepayment and a make-whole premium upon certain events including an event of default, and defaulted contingent interest upon an event of default.

Due to the contingent redemption put feature and default interest embedded feature within the Agile Notes, the Company elected to account for the Agile Notes at fair value at their respective dates of issuance and in subsequent reporting periods, pursuant to ASC 825 Financial Instruments (“ASC 825”). The Company will record changes in the fair value of the notes that relate to changes in credit risk to other comprehensive income. The remaining changes in fair value, including the component related to accrued interest, will be recorded through the other (income) expense section of the Company’s condensed consolidated statements of operations and comprehensive loss statement in a single line item.

Interest expense on the Agile Notes totaled $817,721 and $1,499,649 for the three and nine months ending September 30, 2025, respectively and is included in the fair value of the notes.

The following presents the Agile Notes as of September 30, 2025:

Schedule of Notes

	Fair Value
Balance at December 31, 2024		3,143,000
Issuance of Agile term notes		4,000,000
Loss on restructuring		1,769,895
Repayments in cash		(3,540,800	)
Change in fair value		165,905
Balance at March 31, 2025		5,538,000
Issuance of Agile term notes		262,500
Loss on issuance		110,500
Repayments in cash		(1,929,885	)
Change in fair value		149,885
Balance at June 30, 2025		4,131,000
Beginning balance		4,131,000
Repayments in cash		(1,724,250	)
Change in fair value		75,250
Balance at September 30, 2025	$	2,482,000
Ending balance	$	2,482,000

Outstanding principal balance as of September 30, 2025	$	2,108,014
Accrued interest as of September 30, 2025	$	1,499,649

Convertible Notes (1800 Diagonal)

On August 16, 2024, the Company entered into a securities purchase agreement and promissory note agreement (the “August Securities Purchase Agreement”) with 1800 Diagonal Lending LLC (“Lender”). On August 16, 2024 the Company issued a promissory note (the “August 1800 Diagonal Note”) for an aggregate principal amount of $184,000 and received $152,000 of proceeds, net of an original issue discount of $24,000 and issuance costs of $8,000 for due diligence and legal fees, with a maturity date of June 15, 2025. The August Securities Purchase Agreement stipulates that the Company and Lender may mutually agree to enter into additional tranches of promissory notes over the 12 month period commencing on August 16, 2024, up to an aggregate total of $750,000. The stated interest rate on the August Note is 12% per annum, and interest shall accrue on the August Note commencing on and including the issuance date pursuant to the August Agreement’s monthly repayment and amortization schedule.

On September 24, 2024, the Company issued a second promissory note (the “September 1800 Diagonal Note”) for an aggregate principal amount of $124,200 and received $100,000 of proceeds, net of an original discount of $16,200 and issuance costs of $8,000 for due diligence and legal fees, with a maturity date of July 30, 2025. The stated interest rate on the September Note is 12% per annum, and interest shall accrue on the September Note commencing on and including the issuance date pursuant to the September Note Agreement’s repayment and amortization schedule. On July 23, 2025, the Company exercised its conversion option under the September 1800 Diagonal Note. On the conversion date, the September 1800 Diagonal Note had a fair value of $17,000 and converted into 7,034 shares of the Company’s Class A Common Stock.

On December 10, 2024, the Company issued a third promissory note (the “December 1800 Diagonal Note”) for an aggregate principal amount of $124,200 and received $100,000 of proceeds, net of an original discount of $16,200 and issuance costs of $8,000 for due diligence and legal fees, with a maturity date of October 15, 2025. The stated interest rate on the December Note is 12% per annum, and interest shall accrue on the December Note commencing on and including the issuance date pursuant to the December Note Agreement’s repayment and amortization schedule. On July 22, 2025, the Company exercised its conversion option under the December 1800 Diagonal Note. On the conversion date, the December 1800 Diagonal Note had a fair value of $58,000 and converted into 19,986 shares of the Company’s Class A Common Stock.

On February 7, 2025, the Company issued a fourth promissory note (the “February 1800 Diagonal Note”) for an aggregate principal amount of $124,200 and received $100,000 of proceeds, net of an original discount of $16,200 and issuance costs of $8,000 for due diligence and legal fees, with a maturity date of December 15, 2025. The stated interest rate on the February Note is 12% per annum, and interest shall accrue on the February Note commencing on and including the issuance date pursuant to the February Note Agreement’s repayment and amortization schedule. On August 11, 2025, the Company exercised its conversion option under the February 1800 Diagonal Note. On the conversion date, the February 1800 Diagonal Note had a fair value of $80,700 and converted into 32,780 shares of the Company’s Class A Common Stock.

On April 17, 2025, the Company issued a fifth promissory note (the “April 1800 Diagonal Note”) for an aggregate principal amount of $230,000 and received $192,000 of proceeds, net of an original discount of $30,000 and issuance costs of $8,000 for due diligence and legal fees, with a maturity date of February 15, 2026. The stated interest rate on the April Note is 12% per annum, and interest shall accrue on the April Note commencing on and including the issuance date pursuant to the April Note Agreement’s repayment and amortization schedule.

On May 9, 2025, the Company issued a sixth promissory note (the “May 1800 Diagonal Note”) for an aggregate principal amount of $163,300 and received $135,000 of proceeds, net of an original discount of $21,300 and issuance costs of $7,000 for due diligence and legal fees, with a maturity date of February 15, 2026. The stated interest rate on the May Note is 12% per annum, and interest shall accrue on the May Note commencing on and including the issuance date pursuant to the May Note Agreement’s repayment and amortization schedule.

On July 23, 2025, the Company issued a seventh promissory note (the “July 1800 Diagonal Note”) for an aggregate principal amount of $295,500 and received $250,000 of proceeds, net of an original discount of $38,500 and issuance costs of $7,000 for due diligence and legal fees, with a maturity date of May 30, 2026. The stated interest rate on the May Note is 12% per annum, and interest shall accrue on the July Note commencing on and including the issuance date pursuant to the July Note Agreement’s repayment and amortization schedule.

On September 12, 2025, the Company issued an eighth promissory note (the “September 1800 Diagonal Note”) for an aggregate principal amount of $151,800 and received $125,000 of proceeds, net of an original discount of $19,800 and issuance costs of $7,000 for due diligence and legal fees, with a maturity date of June 15, 2026. The stated interest rate on the September Note is 14% per annum, and interest shall accrue on the September Note commencing on and including the issuance date pursuant to the September Note Agreement’s repayment and amortization schedule.

The April 1800 Diagonal Note, the May 1800 Diagonal Note, the July 1800 Diagonal Note, and the September 1800 Diagonal Note are together referred to as the “1800 Diagonal Notes”.

Upon an event of default, as defined in the agreements, all or any portion of the 1800 Diagonal Notes that are then-outstanding, may become convertible at the option of the Lender into fully paid and non-assessable shares of the Company’s Common Stock up to 4.99% of the Company’s outstanding shares of Common Stock. The Notes become convertible at the lender’s option upon an event of default, at a conversion price equal to the quotient resulting from dividing the Conversion Amount, measured as the sum of (1) the principal amount of the Note or Notes being converted in such conversion, plus (2) at the lender’s option, accrued and unpaid interest, if any, on such principal amount at the interest rates to the respective note or notes being converted through the conversion date, plus (3) at the lender’s option, the default interest, divided by the “Conversion Price” then in effect on the date specified in the notice of conversion (the conversion date). The Conversion Price will be measured as seventy-five percent (75%) multiplied by the market price, which means the lowest trading price for the Company’s Common Stock during the ten (10) trading day period ending on the latest complete trading day prior to the conversion date.

The 1800 Diagonal Notes include optional conversion rights to the holder upon an event of default, contingent redemption (put) rights which trigger mandatory prepayment upon event of default, and defaulted contingent interest upon an event of default.

Due to these embedded features within the 1800 Diagonal Notes, the Company elected to account for the 1800 Diagonal Notes at fair value at their respective dates of issuance and in subsequent reporting periods, pursuant to ASC 825 Financial Instruments (“ASC 825”). The Company will record changes in the fair value of the notes that relate to changes in credit risk to other comprehensive income. The remaining changes in fair value, including the component related to accrued interest, will be recorded through the other (income) expense section of the Company’s condensed consolidated statements of operations and comprehensive loss statement in a single line item.

Interest expense on the 1800 Diagonal Notes totaled approximately $54,835 and $71,505 for the three and nine months ending September 30, 2025 and is included in the fair value of the notes.

The following table presents the 1800 Diagonal Notes as of September 30, 2025:

Schedule of 1800 Diagonal Notes

	Fair Value
Balance at December 31, 2024	$	432,000
Issuance of 1800 Diagonal convertible notes		124,200
Loss on debt issuance		21,800
Repayments in cash		(145,286	)
Change in fair value		(21,714	)
Balance at March 31, 2025		411,000
Issuance of 1800 Diagonal convertible notes		393,300
Loss on debt issuance		58,700
Repayments in cash		(316,719	)
Change in fair value		(16,281	)
Balance at June 30, 2025		530,000
Beginning Balance		530,000
Issuance of 1800 Diagonal convertible notes		447,350
Loss on debt issuance		65,650
Repayments in cash		(65,589	)
Change in fair value		4,190
Conversions		(156,600	)
Balance at September 30, 2025	$	825,000
Ending Balance	$	825,000

Outstanding principal balance as of September 30, 2025	$	732,684
Accrued interest as of September 30, 2025	$	71,505

Private Placement Offering (3i, LP)

On June 27, 2025, the Company entered into a securities purchase agreement (the “Purchase Agreement”) with an institutional investor, 3i, LP (the “Buyer”) for the issuance and sale in a private placement (the “Private Placement Offering”) of senior secured convertible notes of the Company, in the aggregate original principal amount of $11,000,000 (the “Private Placement Convertible Notes”) which Notes shall be convertible into shares of the Company’s Class A Common Stock, par value $0.0001 (the shares of Common Stock issuable pursuant to the terms of the Notes, including, without limitation, upon conversion or otherwise, collectively, the “Conversion Shares”), in accordance with the terms of the Notes. In connection with the Offering, the Company has also entered into a letter agreement dated April 30, 2025 (the “Letter Agreement”) with Rodman & Renshaw LLC as the exclusive financial advisor (the “Financial Advisor”) pursuant to which the Company has agreed to issue financial advisor warrants to purchase up to an aggregate of 21,212 shares of Common Stock (the “Financial Advisor Warrants”, together with the Buyer Warrants, the “Private Placement Warrants”). The Private Placement Offering closed on June 30, 2025 (the “Closing Date”). Refer to Note 16 - Equity, for further description of the Warrants issued in the Private Placement Offering.

On June 30, 2025, the parties conducted the initial closing pursuant to the terms of the Purchase Agreement. The Company issued an initial Note (the “June 3i Note”) in the aggregate original principal amount of $2,200,000 against the aggregate maximum under the Purchase Agreement with an initial conversion price of $2.50 per share and a warrant to initially acquire up to 67,124 shares of Common Stock (the “Buyer Warrants”) (as exercised, collectively, the “Warrant Shares”) at an exercise price of $2.50 per share. The Company received proceeds of $1,725,000, net of original issue discount and issuance fees and costs. The Company intends to use the net proceeds received from the Offering for general corporate purposes and working capital.

The Notes were issued with an original issue discount of 10.0% and accrue interest at a rate of 10.0% per annum. The Notes mature twelve (12) months from the date of issuance, June 30, 2026 (the “Maturity Date”), unless extended pursuant to the terms thereof. The Notes are convertible (in whole or in part) at any time prior to the Maturity Date into the number of shares of Common Stock equal to quotient of the Conversion Amount divided by (y) the Conversion Price (the “Conversion Rate”). At no time may the Buyer hold more than 4.99% (or up to 9.99% at the election of the Buyers pursuant to the Notes) of the outstanding Common Stock. The conversion price of the Note is subject to a floor price of $0.11.

On August 19, 2025, the parties held an additional closing pursuant to the terms of the Purchase Agreement (the “Second Closing”). The Company issued an additional note (the “August 3i Note”) in the original principal amount of $2,200,000, with an initial conversion price equal to $2.50 per share and issuance date of August 19, 2025 (the Additional Note and the Initial Note, are collectively referred to herein as the “Notes”), and Additional Warrants to purchase up to 126,107 shares of Common Stock, at an initial exercise price equal to $2.50 per share (the “Additional Warrants and the Initial Buyer Warrants, are collectively referred to herein as the “Buyer Warrants”), in the Second Closing. The Additional Note matures on August 19, 2026. Other than the maturity date of the Additional Note and Additional Warrants, respectively, the Additional Note and Additional Warrants have the same terms as those issued on the Initial Closing Date. The initial net proceeds to the Company from the August 2025 Note were approximately $1.762 million, after the original issuance discount and deducting financial advisory fees and estimated offering expenses payable by the Company. The Company intends to use the net proceeds received from the Offering for general corporate purposes and working capital.

The August 2025 Note was issued with an original issue discount of 10.0% (the “OID”), as was the Note issued on the Initial Closing Date and accrue interest at a rate of 10.0% per annum. The August 2025 Note matures 12 months from the date of issuance (the “Maturity Date”), unless extended pursuant to the terms thereof. The Notes are convertible (in whole or in part) at any time prior to the Maturity Date into the number of shares of Common Stock equal to quotient of the Conversion Amount divided by (y) the Conversion Price (the “Conversion Rate”). At no time may the Buyer hold more than 4.99% (or up to 9.99% at the election of the Buyers pursuant to the Notes) of the outstanding Common Stock. The conversion price of the Additional Note is subject to a floor price of $1.10.

In addition, if an Event of Default (as defined in the Notes) has occurred under the Notes, the Buyer may elect convert (each, an “Alternate Conversion”, and the date of such Alternate Conversion, each, an “Alternate Conversion Date”) all, or any part of, the Conversion Amount (such portion of the Conversion Amount subject to such Alternate Conversion, the “Alternate Conversion Amount”) into shares of Common Stock at a conversion rate equal to the quotient of (x) the product of (A) the Redemption Premium and (B) the Alternate Conversion Amount, divided by (y) the Alternate Conversion Price (the “Alternate Conversion Rate”). Upon the occurrence of an Event of Default, the Company is required to deliver written notice to the Buyer within one (1) business day (an “Event of Default Notice”). At any time after the earlier of (a) the Buyer’s receipt of an Event of Default Notice, and (b) the Buyer becoming aware of an Event of Default, the Buyer may require the Company to redeem all or any portion of the Notes at a 15% premium. Beginning the earlier to occur of (x) the Effective Date (as defined in the Registration Rights Agreement) of the initial Registration Statement filed pursuant to the Registration Rights Agreement and (y) August 1, 2025, and thereafter, the first Trading Day of the calendar month immediately following (each an “Installment Date”) until the Maturity Date, the Company shall repay the Buyer approximately $183,333 towards the principal balance of the Notes and any accrued and unpaid interest in cash or, provided certain conditions are satisfied, shares of Common Stock, at the Company’s option (collectively, the “Installment Amount”). In connection with a “Change of Control”, the Buyer shall have the right to require the Company to redeem part or all of the Notes outstanding in cash, at the highest calculation of the Change of Control Redemption Price, each of which is outlined in their entirety within the Notes.

The Private Placement Convertible Notes include optional conversion rights to the holder upon an event of default, contingent redemption (put) rights which trigger mandatory prepayment upon event of default, and defaulted contingent interest upon an event of default.

Due to these embedded features within the Private Placement Convertible Notes, the Company elected to account for the Private Placement Convertible Notes at fair value at their respective dates of issuance and in subsequent reporting periods, pursuant to ASC 825 Financial Instruments (“ASC 825”). The Company will record changes in the fair value of the notes that relate to changes in credit risk to other comprehensive income. The remaining changes in fair value, including the component related to accrued interest, will be recorded through the other (income) expense section of the Company’s condensed consolidated statements of operations and comprehensive loss statement in a single line item.

Interest expense on the Private Placement Convertible Notes totaled approximately $1,193,231 for the three and nine months ending September 30, 2025 and is included in the fair value of the notes.

The following table presents the Private Placement Convertible Notes as of September 30, 2025:

	Fair Value
Balance at December 31, 2024	$	—
Balance at March 31, 2025		—
Issuance of Private Placement Convertible Notes		2,200,000
Loss on debt issuance		476,000
Balance at June 30, 2025		2,676,000
Beginning Balance		2,676,000
Issuance of Private Placement Convertible Notes		2,000,000
Loss on debt issuance		1,083,000
Repayments in cash	$	(1,291,516	)
Change in fair value	$	(514,338	)
Conversions	$	(1,649,146	)
Balance at September 30, 2025	$	2,304,000
Ending Balance	$	2,304,000

Outstanding principal balance as of September 30, 2025	$	2,750,853
Accrued interest as of September 30, 2025	$	1,193,231

14. Debt

Convertible Notes

Convertible Notes - Related Party

On March 21, 2022, the Company issued a subordinated convertible promissory note (“Old Alco Note”) for a principal sum of $2,000,000 to Alco Investment Company (“Alco”), a related party. Alco held approximately 5% of the issued equity of the Company, through its ownership of Series A preferred stock. The Old Alco Note bore interest at a rate of 15% per annum until exchanged. The outstanding principal and accrued interest were due and payable on December 31, 2023 (“Original Maturity Date”), provided that, Alco could elect to extend the Original Maturity Date up to two times by additional 12-month increments by delivering written notice to the Company prior to the Original Maturity Date of such election. The outstanding principal and interest under the Old Alco Note was, at the Holder’s election, either (i) effective upon the closing of an Equity Financing (as defined in the agreement), to be converted into shares of the same series of preferred stock of the Company issued to other investors in the Equity Financing (the “Equity Financing Securities”) at a conversion price equal to 85% of the price per share of Equity Financing Securities paid by the other investors in the Equity Financing, with any resulting fraction of a share rounded to the nearest whole share (with 0.5 being rounded up) (the “Conversion Option”) or (ii) immediately prior to the closing of an Equity Financing, become due and payable in cash.

The embedded redemption put feature upon an Equity Financing is not clearly and closely related to the debt host instrument, was separated from the debt host and initially measured at fair value. Subsequent changes in fair value of the feature are recognized in the Consolidated Statement of Operations. The fair value (see Note 8 - Fair Value Measurements) of the bifurcated derivative liability was estimated utilizing the with and without method which uses the probability weighted difference between the scenarios with the derivative and the plain vanilla maturity scenario without a derivative.

Discounts to the principal amounts were included in the carrying value of the Old Alco Note and amortized to interest expense over the remaining term of the underlying debt. During 2022, the Company recorded a $151,000 debt discount upon issuance of the Old Alco Note. For the year ended December 31, 2022, interest expense on the Old Alco Note totaled $124,621, comprised of $100,274 of contractual interest and $24,347 for the amortization of the discount. The effective interest rate was 20% prior to the exchange of the Old Alco Note as noted below.

On July 19, 2022, the Company and Alco entered into an exchange agreement whereby Alco and the Company agreed to the cancellation of the Old Alco Note in exchange for the issuance of a new subordinated convertible promissory note in the principal amount of $2,101,744 (representing the principal amount plus accrued interest under the Old Alco Note) (the “New Alco Note”). In accordance with ASC 470 Debt, the Company treated the Old Alco Note as extinguished and recognized a loss on debt extinguishment of $56,653, determined by the sum of the fair value of the New Alco Note in excess of the carrying value of the Old Alco Note less the bifurcated embedded derivative liability at the time of the modification.

Between July and September 2022, the Company issued additional subordinated convertible notes (together with the New Alco Note, the “2022 Related Party Convertible Notes”) for an aggregate amount of $4,200,538 to related parties Alco, Mason Ward and DNX. Between March and September 2023, the Company issued additional subordinate convertible notes (together with the 2022 Related Party Convertible Notes, the “Related Party Convertible Notes”) for an aggregate amount of $2,583,000 to related parties Alco, Mason Ward, DNX and William Bryant. DNX held in excess of 5% of the issued equity of the Company, through its ownership of Series A preferred stock. William Bryant will become a member of the Board of Directors upon completion of the Merger. The Related Party Convertible Notes bear interest at a rate of 8% per annum, and are convertible into the same series of capital stock of the Company to be issued to other investors upon a Qualified Financing (as defined in the agreement) at a conversion price equal to the lesser of (i) 80% of the per share price paid by the cash purchasers of such Qualified Financing Securities (as defined in the agreement) in the Qualified Financing, or (ii) the conversion price obtained by dividing $50,000,000 by the Fully Diluted Capitalization (as defined in the agreement). If not sooner converted or prepaid, the Convertible Notes are payable no later than the earlier of (a) the written demand by the holders of a majority-in-interest of the Notes then outstanding on or after September 1, 2023, (b) consummation of a Liquidity Event (as defined in the agreement), or (c) the written demand by the Majority Holders (as defined in the agreement) after an Event of Default (as defined in the agreement) has occurred. In the event of a Liquidity Event (as defined below) while this Note is outstanding, immediately prior to the closing of such Liquidity Event and in full satisfaction of this Note, an amount equal to the greater of (a) the Outstanding Amount, or (b) two times (2x) the principal amount of this Note then outstanding shall become immediately due and payable in cash.

The embedded redemption put feature upon an Equity Financing and the optional redemption upon a Liquidity Event at a substantial premium are not clearly and closely related to the debt host instrument, were separated and bundled together, assigned probabilities of being affected and initially measured at fair value. Subsequent changes in fair value of the feature will be recognized in the Consolidated Statement of Operations. The fair value of the bifurcated derivative liability was estimated utilizing the with and without method which uses the probability weighted difference between the scenarios with the derivative and the plain vanilla maturity scenario without a derivative (see Note 8 - Fair Value Measurements).

Discounts to the principal amounts are included in the carrying value of the Related Party Convertible Notes and amortized to interest expense over the contractual term of the underlying debt. During the year ended December 31, 2023, the Company recorded a $1,126,451 debt discount upon issuance of additional Related Party Convertible Notes. For the year ended December 31, 2023, interest expense on the Related Party Convertible Notes totaled $2,307,013, comprised of $464,071 of contractual interest and $1,842,942 for the amortization of the discount.

March 2023 Amendment

In March 2023, the Related Party Convertible Notes were amended to extend the maturity to December 31, 2023. The Company evaluated the terms of the First Amendment in accordance with ASC 470-60, Troubled Debt Restructurings, and ASC 470-50, Debt Modifications and Extinguishments. The Company determined that the Company was granted a concession by the lender based on the decrease of the effective borrowing rate on the First Amendment. Accordingly, the Company accounted for the First Amendment as a troubled debt restructuring. As a result, the Company accounted for the troubled debt restructuring by calculating a new effective interest rate for the First Amendment based on the carrying amount of the debt and the present value of the revised future cash flow payment stream. The troubled debt restructuring did not result in recognition of a gain or loss in the consolidated statement of operations but does impact interest expense recognized in the future.

Conversion of Related Party Convertible Notes

On December 14, 2023, all outstanding principal and accrued interest, net of the remaining debt discount, related to the Related Party Convertible Notes, totaling $7,271,368 converted into 2,293 shares the Company’s Class A Common Stock pursuant to the close of the Merger Agreement and application of the exchange ratio.

Convertible Notes - Third Party

Between July and September 2022, the Company issued additional subordinated convertible notes (the “2022 Third Party Convertible Notes”) for an aggregate amount of $1,761,206 to third-party creditors. Between March and September 2023, the Company issued additional subordinate convertible notes (together with the 2022 Third Party Convertible Notes, the “Third Party Convertible Notes”) for an aggregate amount of $1,435,000 to third-party creditors. The Third Party Convertible Notes bear interest at a rate of 8% per annum, and are convertible into the same series of capital stock of the Company to be issued to other investors upon a Qualified Financing (as defined in the agreement) at a conversion price equal to the lesser of (i) 80% of the per share price paid by the cash purchasers of such Qualified Financing Securities (as defined in the agreement) in the Qualified Financing, or (ii) the conversion price obtained by dividing $50,000,000 by the Fully Diluted Capitalization (as defined in the agreement). If not sooner converted or prepaid, the Convertible Notes are payable no later than the earlier of (a) the written demand by the holders of a majority-in-interest of the Notes then outstanding on or after September 1, 2023, (b) consummation of a Liquidity Event (as defined in the agreement), or (c) the written demand by the Majority Holders (as defined in the agreement) after an Event of Default (as defined in the agreement) has occurred. In the event of a Liquidity Event (as defined below) while this Note is outstanding, immediately prior to the closing of such Liquidity Event and in full satisfaction of this Note, an amount equal to the greater of (a) the Outstanding Amount, or (b) two times (2x) the principal amount of this Note then outstanding shall become immediately due and payable in cash.

Discounts to the principal amounts are included in the carrying value of the Third Party Convertible Notes and amortized to interest expense over the contractual term of the underlying debt. During the year ended December 31, 2023, the Company recorded a $559,390 debt discount upon issuance of additional Third Party Convertible Notes. For the year ended December 31, 2023, interest expense on the Third Party Convertible Notes totaled $1,063,093, comprised of $188,059 of contractual interest and $875,034 for the amortization of the discount.

March 2023 Amendment

In March 2023, the 2022 Related Party Convertible Notes were amended to extend the maturity to December 31, 2023. The Company evaluated the terms of the First Amendment in accordance with ASC 470-60, Troubled Debt Restructurings, and ASC 470-50, Debt Modifications and Extinguishments. The Company determined that the Company was granted a concession by the lender based on the decrease of the effective borrowing rate on the First Amendment. Accordingly, the Company accounted for the First Amendment as a troubled debt restructuring. As a result, the Company accounted for the troubled debt restructuring by calculating a new effective interest rate for the First Amendment based on the carrying amount of the debt and the present value of the revised future cash flow payment stream. The troubled debt restructuring did not result in recognition of a gain or loss in the consolidated statement of operations but does impact interest expense recognized in the future.

Conversion of Third Party Convertible Notes

On December 14, 2023, all outstanding principal and accrued interest, net of the remaining debt discount, related to the Third Party Convertible Notes, totaling $3,346,232 converted into 1,060 shares the Company’s Class A Common Stock pursuant to the close of the Merger Agreement and application of the exchange ratio.

The following table presents the Related Party and Third Party Convertible Notes, respectively, as of December 31, 2023:

Schedule of Convertible Notes

	Related Party			Third Party
Face value of the convertible notes	$	6,783,538		$	3,196,206
Debt discount, net		(131,867	)		(83,688	)
Carrying value of the convertible notes		6,651,671			3,112,518
Accrued interest		619,697			233,714
Conversion of convertible notes		(7,271,368	)		(3,346,232	)
Total convertible notes and accrued interest	$	—		$	—

Promissory Notes

Promissory Notes - Related Party

On August 30, 2023, the Company issued a subordinate promissory note (“Alco August Promissory Note”) in the aggregate principal amount of $150,000 to Alco Investment Company, a related party. Alco held its ownership of over 10% of the issued equity of the Company, through its ownership of Series A preferred stock. The Alco August Promissory Note bears interest at a rate of 8% per annum. The outstanding principal and accrued interest are due and payable on April 29, 2024. The Company recorded a $3,711 debt discount upon issuance of the Alco August Promissory Note. For the year ended December 31, 2024, interest expense on the Alco August Promissory Note totaled $11,284, comprised of $8,022 of contractual accrued interest and $3,261 for the amortization of the discount. For the year ended December 31, 2023, interest expense on the Alco August Promissory Note totaled $4,494, comprised of $4,044 of contractual accrued interest and $450 for the amortization of the discount. As of December 31, 2024 the Alco August Promissory Note was converted in full (see below). As of December 31, 2023, $150,000 of principal and $4,044 of accrued interest was outstanding under the Alco August Promissory Note recorded in note payable - related party, net of discount on the consolidated balance sheets.

On September 13, 2023, the Company issued a subordinate promissory note (“Alco September Promissory Note”) in the aggregate principal amount of up to $1,500,000 to Alco Investment Company, a related party. The Alco September Promissory Note bears interest at a rate of 8% per annum. The outstanding principal and accrued interest were due and payable on September 30, 2024, however the due date was extended and the debt subsequently settled (see below). The Company recorded $8,588 of debt issuance costs and a $638,808 debt discount upon issuance of the Alco September Promissory Note, relating to the share transfer agreements, see below. For the year ended December 31, 2024, interest expense on the Alco September Promissory Note totaled $283,188, comprised of $92,822 of contractual accrued interest and $190,366 for the amortization of the discount. For the year ended December 31, 2023, interest expense on the Alco September Promissory Note totaled $478,815, comprised of $30,575 of contractual accrued interest and $448,240 for the amortization of the discount. As of December 31, 2024 the Alco September Promissory Note was converted in full (see below). As of December 31, 2023, $1,500,000 of principal and $30,575 of accrued interest was outstanding under the Alco September Promissory Note recorded in note payable - related party, net of discount on the consolidated balance sheets.

On November 16, 2023, the Company issued a subordinate promissory note (“Alco November Promissory Note”) in the aggregate principal amount of up to $750,000 to Alco Investment Company, a related party. The Alco November Promissory Note bears interest at a rate of 8% per annum. The outstanding principal and accrued interest were due and payable on April 13, 2024, however the due date was extended and the debt subsequently settled (see below). The Company recorded a $363,905 debt discount upon issuance of the Alco November Promissory Note relating to the share transfer agreements, see below. For the year ended December 31, 2024, interest expense on the Alco November Promissory Note totaled $321,189, comprised of $43,891 of contractual accrued interest and $277,298 for the amortization of the discount. For the year ended December 31, 2023, interest expense on the Alco November Promissory Note totaled $94,005, comprised of $7,397 of contractual accrued interest and $86,608 for the amortization of the discount. As of December 31, 2024 the Alco November Promissory Note was converted in full (see below). As of December 31, 2023, $750,000 of principal and $7,397 of accrued interest was outstanding under the Alco November Promissory Note recorded in note payable - related party, net of discount on the consolidated balance sheets.

On December 13, 2023, the Company issued a subordinate promissory note (“Alco December Promissory Note”) in the aggregate principal amount of up to $2,000,000 to Alco Investment Company, a related party. The Alco December Promissory Note bears interest at a rate of 8% per annum. The outstanding principal and accrued interest are due and payable on December 31, 2024. The Company recorded a $1,496,252 debt discount upon issuance of the Alco December Promissory Note, relating to the share transfer agreements, see below. For the year ended December 31, 2024, interest expense on the Alco December Promissory Note totaled $936,941, comprised of $117,040 of contractual accrued interest and $819,901 for the amortization of the discount. For the year ended December 31, 2023, interest expense on the Alco December Promissory Note totaled $39,087, comprised of $7,890 of contractual accrued interest and $31,197 for the amortization of the discount. As of December 31, 2024 the Alco December Promissory Note was converted in full (see below). As of December 31, 2023, $2,000,000 of principal and $7,890 of accrued interest was outstanding under the Alco December Promissory Note recorded in note payable – related party, net of discount on the consolidated balance sheets.

In connection with the issuances of the Alco September, November, and December Promissory Notes, the Company, 7GC and the Sponsor entered into share transfer agreements (the “Alco Share Transfer Agreements”) with Alco Investment Company. Pursuant to which for each $5,000.00 in principal borrowed under the Alco September and November Promissory Notes, the Sponsor agreed to forfeit one share of 7GC Class B Common Stock held by the Sponsor, in exchange for the right of Alco to receive one New Banzai Class A Share. For each $5,000.00 in principal borrowed under the December Note, the Sponsor agreed to forfeit three shares of 7GC Class B Common Stock held by the Sponsor, in exchange for the right of Alco to receive three New Banzai Class A Shares. Such forfeited and issued shares under the Alco September, November, and December Promissory Notes are capped at an amount equal to 300,150, and 1,200, respectively. Pursuant to the Alco Share Transfer Agreements, the shares are subject to an 180-day lock-up period upon issuance of the shares.

For the Alco Share Transfer Agreements, the Company considered the guidance under ASC 815, Derivatives and Hedging, and determined that the Investor Shares underlying each of the Share Transfer Agreements described above, met the definition of a freestanding financial instrument and are not precluded from being considered indexed to the Company’s common stock. The Company determined that these shares represent a freestanding equity contract issued to the lender, resulting in a discount recorded on the notes when they are issued.

Equity-classified contracts are initially measured at fair value (or allocated value). Subsequent changes in fair value are not recognized if the contracts continue to be classified in equity. The measurement of fair value was determined utilizing various put option models in estimating the discount lack of marketability (the “DLOM”) applied to the public share price as the shares underlying each of the Share Transfer Agreements are subject to a lock-up period pursuant to each agreement, to estimate the fair value of the shares transferred. Option pricing models assume that the cost to purchase a stock option relates directly to the measurement of the DLOM. The logic behind these models is that investors may be able to quantify this price risk, due to lack of marketability, over a particular holding period where price volatility is usually estimated as a proxy for risk. The inputs and assumptions utilized in the fair value estimation included the Company’s stock price on the measurement date, a DLOM as described above, the number of shares pursuant to each Share Transfer Agreement, and a probability weighted factor for the Company’s expected percentage of completing its Business Combination, at each Share Transfer Agreement date.

For the Alco September Promissory Note, of which $1,000,000 was drawn on September 13, 2023, the DLOM was estimated using the put option models described above and the following assumptions: a holding period for the shares of 272 days (approximately 0.77 years) measured from the date of issuance of the $1,000,000 of proceeds under the September Note through the issuance of the shares under the Alco October Share Transfer Agreement on December 14, 2023 at which time the 180-day lock-up period commenced; a re-levered equity volatility estimated using guideline public companies of 54.0%; and a risk-free rate commensurate with the term of 5.3%. The put option models provided a DLOM range of 10.7% to 16.0% and the concluded DLOM was estimated to be 12.5%. The Company’s expected percentage of completing the Merger on this date was 80%.

For the remaining $500,000 drawn on the Alco September Promissory Note on October 3, 2023, the DLOM was estimated using the put option models described above and the following assumptions: a holding period for the shares of 252 days (approximately 0.72 years) measured from the date of issuance of the remaining $500,000 of proceeds under the September Note through the issuance of the shares under the Alco October Share Transfer Agreement on December 14, 2023 at which time the 180-day lock-up period commenced; a re-levered equity volatility estimated using guideline public companies of 52.0%; and a risk-free rate commensurate with the term of 5.4%. The put option models provided a DLOM range of 10.0% to 15.0% and the concluded DLOM was estimated to be 11.5%. The Company’s expected percentage of completing the Merger on this date was 80%.

For the Alco November Promissory Note, the DLOM was estimated using the put option models described above and the following assumptions: a holding period for the shares of 208 days (approximately 0.60 years) measured from the issuance date of the November Note through the issuance of the shares under the November 2023 Share Transfer Agreement on December 14, 2023 at which time the 180-day lock-up period commenced; a re-levered equity volatility estimated using guideline public companies of 54.0%; and a risk-free rate commensurate with the term of 5.2%. The put option models provided a DLOM range of 9.5% to 15.0% and the concluded DLOM was estimated to be 11.5%. The Company’s expected percentage of completing the Merger on this date was 100%.

For the Alco December Promissory Note, the DLOM was estimated using the put option models described above and the following assumptions: a holding period for the shares of 180 days (approximately 0.49 years) measured from the issuance date of the December Note through the issuance of the shares under the December 2023 Share Transfer Agreement on December 14, 2023 at which time the 180-day lock-up period commenced; a re-levered equity volatility estimated using guideline public companies of 47.0%; and a risk-free rate commensurate with the term of 5.2%. The put option models provided a DLOM range of 7.5% to 12.0% and the concluded DLOM was estimated to be 9.0%. The Company’s expected percentage of completing its Business Combination on this date was 100%.

April 2024 and May 2024 Amendment

On April 18, 2024, the Company amended the Alco August Promissory Note and Alco November Promissory Note to extend the maturity dates of each note to May 31, 2024 (the “Alco April 2024 Amendment”). On May 30, 2024, both parties agreed to again amend the Alco August Promissory Note and Alco November Promissory Note to further amend the maturity date to the earlier of (a) August 29, 2024 or (b) the closing of the next transaction (an “Offering”) in which the Company sells any of its Common Stock for cash with net proceeds of $4,000,000 or greater or if the holder acquires Common Stock in an amount not less than the then outstanding balance of the Alco August Promissory Note and Alco November Promissory Note (the “Alco May 2024 Amendment”). The Company evaluated the terms of both the Alco April 2024 Amendment and Alco May 2024 Amendment (the “Alco 2024 Amendments”) in accordance with ASC 470-60, Troubled Debt Restructurings, and ASC 470-50, Debt Modifications and Extinguishments. The Company determined that the Company was granted a concession by the lender based on the decrease of the effective borrowing rate on the Alco 2024 Amendments. Accordingly, the Company accounted for the Alco 2024 Amendments as troubled debt restructurings by calculating a new effective interest rate for the Alco 2024 Amendments based on the carrying amount of the debt and the present value of the revised future cash flows payment streams. The troubled debt restructurings did not result in recognition of a gain or loss in the consolidated statement of operations but does impact interest expense recognized in the future.

September 2024 Alco Promissory Note Conversion and Settlement

On September 19, 2024, the Company and Alco agreed to convert an aggregate balance of $4,711,681 of debt inclusive of principal and accrued interest, representing the aggregate total balance outstanding to Alco as of that date (excluding the carrying value of debt discounts), into 28,242 shares of Class A Common Stock, Warrants to purchase up to 133,134 shares of Class A Common Stock and Pre-Funded Warrants to purchase up to 104,892 shares of Class A Common Stock (collectively, the “Alco Securities”), and in full settlement of the balance outstanding to Alco. The Company recognized the issuance of the Alco Securities, on September 19, 2024, in full settlement of all amounts owing to Alco. The grant date fair value of the Class A Common Stock, Warrants to purchase shares of Class A Common Stock and Pre-Funded Warrants to purchase shares of Class A Common Stock, were determined to be $1,098,614, $3,687,812, and $4,080,194, respectively. As a result of this transaction, the Company recognized a loss on extinguishment of $4,808,882, as of September 23, 2024, which was recognized as loss on conversion and settlement of Alco promissory notes per the condensed consolidated statement of operations.

Promissory Notes - 7GC

The Company assumed 2 two promissory notes in connection with the Merger which remained outstanding as of December 31, 2023. On February 9, 2024, the $2,540,091 balance was converted into 1,781 shares the Company’s Class A Common Stock pursuant to the terms in the 7GC Promissory Notes.

Promissory Note - GEM

On December 14, 2023, the Company and GEM Global Yield LLC SCS and GEM Yield Bahamas Limited (collectively, “GEM”) agreed to terminate in its entirety the GEM Agreement, pursuant to which GEM was to purchase from the Company shares of common stock having an aggregate value up to $100,000,000 and the Company was required to make and execute a warrant (“GEM Warrant”). The Company’s obligation to issue the GEM Warrant remained, granting GEM the right to purchase Class A Common Stock in an amount equal to 3% of the total number of equity interests outstanding as of the Closing, calculated on a fully diluted basis, at an exercise price on the terms and conditions set forth therein, in exchange for issuance of a $2.0 million convertible debenture with a 5 five-year maturity and 0% coupon. Due to the determination of the final terms of the planned $2.0 million convertible debenture having not been finalized, nor the final agreement related to the convertible debenture having been executed, as of December 31, 2023, the Company recognized, concurrent with the close of the merger, a liability for the GEM commitment fee, along with a corresponding GEM commitment fee expense, in the amount of $2.0 million.

The GEM Promissory Note provides that, in the event the Company fails to make a required monthly payment when due, the Company shall issue to GEM a number of shares of Class A Common Stock equal to the monthly payment amount divided by the VWAP of the Class A Common Stock for the trading day immediately preceding the applicable payment due date. In addition, the Company agreed to register on a registration statement 4,000 shares of Class A Common Stock that may be issuable under the terms of the GEM Promissory Note. The GEM Promissory Note contains customary events of default. If an event of default occurs, GEM may, at its option, demand from the Company immediate payment of any outstanding balance under the GEM Promissory Note.

As of December 31, 2024, the Company has issued an aggregate of 19,000 shares of Class A Common Stock to GEM in lieu of monthly payment obligations and the remaining balance of the GEM Promissory Note as of December 31, 2024 is $215,057 recorded in the convertible notes line on the consolidated balance sheet. The Company notes the GEM Promissory Note is in default as the Company failed to make the required payments under the agreement. The remaining balance of $215,057 outstanding as of December 31, 2024 was settled in cash during Q1 2025 and there is no outstanding balance as of March 31, 2025.

Convertible Promissory Notes (Yorkville)

On December 14, 2023, in connection with and pursuant to the terms of its Standby Equity Purchase Agreement (“SEPA”) with YA II PN, LTD, a Cayman Islands exempt limited partnership managed by Yorkville Advisors Global, LP (“Yorkville”), (refer to Note 18 - Equity for further details), Yorkville agreed to advance to the Company, in exchange for convertible promissory notes, an aggregate principal amount of up to $3,500,000, $2,000,000 of which was funded at the Closing in exchange for the issuance by the Company of a Convertible Promissory Note (the “December Yorkville Convertible Note”). The Company received net proceeds of $1,800,000 after a non-cash original issue discount of $200,000.

On May 22, 2024, the Company and Yorkville entered into an Amended and Restated Debt Repayment Agreement (the “Amended Debt Repayment Agreement”) with respect to the Yorkville Promissory Notes, which amends and restates the Original Debt Repayment Agreement. Under the Amended Debt Repayment Agreement, Yorkville has agreed that, upon completion of a registered offering and repayment of an aggregate $750,000 outstanding under the Yorkville Promissory Notes (the “Amended Repayment Amount”), Yorkville will not deliver to the Company any Investor Notice (as defined in the SEPA) and will not exercise its right to convert the remainder of the amount outstanding under the Promissory Notes for a period commencing on the date of the closing of the offering and ending on the date that is 90 days thereafter (the “Stand-still Period”); provided that the Company will seek any consents necessary to allow Yorkville to issue Investor Notices or exercise its right to convert the remainder of the amount outstanding under the Promissory Notes after a period of 60 days following the closing of the offering. Under the Amended Debt Repayment Agreement, the Company and Yorkville also agreed to extend the maturity date of the Promissory Notes to the date that is 120 days after the closing of the offering and to satisfy the $75,000 payment premium due in connection with an early redemption through the issuance of an Advance Notice for shares of Class A Common Stock (the “Q2 Prepayment Premium”). The Amended Debt Repayment Agreement was conditioned on the completion of the offering by May 29, 2024, which condition was satisfied upon the closing of the offering on May 28, 2024 (the “May 2024 Offering”).

On September 20, 2024, the Company entered into a Floor Price Reduction Agreement (the “Floor Price Reduction Agreement”) with Yorkville. The Company and Yorkville, pursuant to the Floor Price Adjustment Agreement, agreed to amend and restate the prior repayment agreements such that the outstanding principal under the Amended Debt Repayment Agreement was reduced to $0.7 million, with no remaining interest, the floor price, as described in the Outstanding Promissory Notes, was adjusted to $2.00, and the maturity date for the Outstanding Promissory Notes is extended by 120 days to January 17, 2025.

The Yorkville Promissory Notes have a maturity date (as modified by the Floor Price Reduction Agreement) of January 17, 2025, and accrue interest at 0% per annum, subject to an increase to 18% per annum upon events of default as defined in the agreement. As of December 31, 2024, no events of default have occurred.

Yorkville has the right to convert any portion of the outstanding principal into shares of Class A common stock at any time subsequent to the Stand-still Period through maturity. The number of shares issuable upon conversion is equal to the amount of principal to be converted (as specified by Yorkville) divided by the Conversion Price (as defined in the Standby Equity Purchase Agreement disclosure in Note 18). Yorkville will not have the right to convert any portion of the principal to the extent that after giving effect to such conversion, Yorkville would beneficially own in excess of 9.99% of the total number of shares of Class A common stock outstanding after giving effect to such conversion.

During January 2024, the Company’s stock price per share fell below the then in effect Floor Price (as defined in the Standby Equity Purchase Agreement disclosure in Note 15) of $2.00 for five trading days during a period of seven consecutive trading days (an Amortization Event under the terms of the December Yorkville Convertible Note agreement), thus triggering amortization payments under the terms of the December Yorkville Convertible Note. On January 24, 2024, Yorkville agreed to waive the Amortization Event trigger, prior to the date upon which any amortization payment would have been required. As discussed in the definitions below, the Floor Price was reset on February 14, 2024, in conjunction with the effective date of the Company’s Registration Statement, at a price of $0.294 per share of Common Stock, thus curing the Amortization Event condition.

During the year ended December 31, 2024, $2,000,000 of the full outstanding principal under the December Yorkville Convertible Note, respectively, was converted into 27,539 shares of Class A Common stock of the Company. During the year ended December 31, 2024, the full principal amount of $1,000,000 under the February Yorkville Promissory Note was converted into 2,891 Class A Common stock of the Company. During the year ended December 31, 2024, the full outstanding principal amount of $750,000 under the March Yorkville Promissory Note was converted into 14,986, Class A Common stock of the Company.

As of December 31, 2024 and December 31, 2023, the principal amount outstanding under the Yorkville Promissory Notes was $0 and $2,000,000, respectively. During the year ended December 31, 2024, the Company recorded interest expense of $80,760 in connection with the Yorkville Promissory Notes, all of which was related to the Premium Advance.

The Yorkville Promissory Notes are required to be measured at fair value pursuant to ASC 480 Distinguishing Liabilities from Equity (“ASC 480”) at the date of issuances and in subsequent reporting periods, due to the variable share-settled feature described above in which, if converted, the value to be received by Yorkville fluctuates based on something other than the fair value of the Company’s common stock. The fair value of the Yorkville Promissory Notes as of December 31, 2024 and December 31, 2023 was $0 and $1,766,000, respectively. The Company used a Monte Carlo simulation model in order to determine the Yorkville Promissory Note’s fair value at December 31, 2023, with the following inputs: the fair value of the Company’s common stock of $1.88 on December 31, 2023, estimated equity volatility of 71%, the time to maturity of 0.46 years, a discounted market interest rate of 14%, a risk free rate of 5.28%, and probability of optional redemption 10.0%.

During the year ended December 31, 2024 and 2023, the Company recorded a loss of $693,000 and a gain of $34,000, respectively, related to the change in fair value of the Yorkville Promissory Notes liability, respectively. As of December 31, 2024, the full outstanding balances of the Yorkville Promissory Notes have been converted into the Company’s Class A Common stock and repaid.

Term and Convertible Notes (CP BF) - related party

During 2021, the Company entered into a loan agreement with CP BF Lending, LLC (“CP BF”) comprised of a Term Note and a Convertible Note. The Term Note bears cash interest at a rate of 14% per annum paid monthly and accrued interest payable-in-kind (“PIK”) cumulatively at 1.5% per annum. The outstanding principal balance of the Term Note together with accrued and unpaid interest thereon, unpaid fees and expenses and any other Obligations then due, shall be paid on February 19, 2025 (“Loan Maturity Date”). The Convertible Note accrues PIK interest cumulatively at a rate of 15.5% per annum, and is convertible into Class A Common Stock upon Qualified Financing (as defined in the agreement), upon a Change of Control (as defined in the agreement), upon Prepayment, or at Maturity at a fixed conversion price of $133.64 per unit. If not sooner converted or prepaid, the Convertible Note principal together with accrued and unpaid interest thereon, unpaid fees and expenses and any other Obligations then due, shall be paid on the Loan Maturity Date.

Additionally, the Company may voluntarily prepay the Principal of the Loans, in accordance with their terms, in whole or in part at any time. On the date of any such prepayment, the Company will owe to Lender: (i) all accrued and unpaid Cash Interest with respect to the principal amount so prepaid through the date the prepayment is made; (ii) if such prepayment is prior to the twelve-month anniversary of the Closing Date, all unpaid interest (including for the avoidance of doubt, PIK Interest and Cash Interest) with respect to the principal amount so prepaid that would have been due and payable on or prior to the twelve-month anniversary of the Closing Date had the Loans remained outstanding until such twelve-month anniversary date (the “Yield Maintenance Premium”); (iii) the Exit Fee with respect to the principal amount so prepaid, calculated as 1.0% of the outstanding principal balance of the Loans, with only the portion of the principal balance so converted counted for purposes of determining the applicable Exit Fee; and provided further, that, in the event of a partial prepayment of the Loans, the Exit Fee shall be calculated on the principal amount so repaid and not on the entire outstanding principal balance thereof, and (iv) all other Obligations, if any, that shall have become due and payable hereunder with respect to the principal amount so prepaid.

The Loan Agreement contains customary covenants, including restrictions on the Company’s ability to incur indebtedness, grant liens or security interest on assets, make acquisitions, loans, advances or investments, or sell or otherwise transfer assets, among others. The Loan Agreement also contains other financial covenants related to minimum gross profit margin, minimum ARR (Annual Recurring Revenue) growth rate, and fixed charge ratio, among other financial covenants per the terms of the Loan Agreement. The Loan Agreement is secured by a first-priority Lien (subject to Permitted Liens) on and security interest in the Collateral pursuant to the terms of the Collateral Documents. The Loan Agreement named Joseph Davy, CEO, as Guarantor, and per the term of the Loan Agreement, he is willing to guarantee the full payment, performance and collection of all of the Credit Parties’ obligations thereunder and under the Loan Agreement, all as further set forth therein.

Upon the occurrence of an Event of Default, and at any time thereafter unless and until such Event of Default has been waived by CP BF or cured to the satisfaction of Lender, subject to the exercise of customary commercial underwriting standards in determining such satisfaction, Lender may, without notice or demand to the Credit Parties declare the unpaid principal of and any accrued interest shall be immediately due and payable. While the Company and the Lender are engaged in good faith discussions to resolve these matters, no agreement to resolve such matters has been reached and all of the Loans remain in default for the reasons stated above, and the Lender is not presently exercising remedies, which the Lender reserves the right to so do at any time.

On February 19, 2021, the Company capitalized $310,589 and $71,674 of costs associated with the issuance of the Term Note and Convertible Notes, respectively, and amortizes these costs to interest expense over the term of the debt, using the effective interest method. The capitalized debt issuance costs are presented as a reduction of the carrying value of the Term Note and Convertible Notes.

The embedded redemption put feature upon a Prepayment and Default Interest triggering events that are unrelated to the creditworthiness of the Company are not clearly and closely related to the debt host instrument, were separated and bundled together, as a derivative and assigned probabilities of being affected and initially measured at fair value in the amount of $3,000. Subsequent changes in fair value of the feature will be recognized as a gain or loss in the Consolidated Statement of Operations. The fair value of the bifurcated derivative liability was estimated utilizing the with and without method which uses the probability weighted difference between the scenarios with the derivative and the plain vanilla maturity scenario without a derivative (See Note 8 - Fair Value Measurements).

The effective interest rate for the Term Note was 16% for the year ended December 31, 2024 and 2023. Discounts to the principal amounts, relating to the debt issuance costs and embedded features, are included in the carrying value of the Convertible Notes and amortized to interest expense over the remaining term of the underlying debt. For the year ended December 31, 2024, interest expense on the Term Note totaled $851,175, comprised of $772,550 of contractual interest and $78,625 for the amortization of the discount. For the year ended December 31, 2023, interest expense on the Term Note totaled $1,140,106, respectively, comprised of $1,058,230 of contractual interest and $81,876 for the amortization of the discount.

The effective interest rate for the CP BF Convertible Note and First Amendment Convertible Note was 16% for the year ended December 31, 2024 and 2023. For the year ended December 31, 2024, interest expense on the Convertible Notes totaled $350,430 comprised of $325,818 of contractual interest and $24,612 for the amortization of the discount. For the year ended December 31, 2023, interest expense on the Convertible Notes totaled $422,507, comprised of $395,575 of contractual interest and $26,932 for the amortization of the discount.

CP BF restructuring - related party

In conjunction with the side letter, the Company agreed to issue to CP BF, 70,000 shares of the Company’s Class A Common Stock. On September 23, 2024 the transaction was finalized and the Company issued the 2024 CP BF Convertible Note with a principal amount of $10,758,775. The outstanding principal balance of the 2024 CP BF Convertible Note together with accrued interest thereon, unpaid fees and expenses and any other Obligations then due, shall be paid on February 19, 2027 (“2024 Loan Maturity Date”). The 2024 CP BF Convertible Note accrues interest at a rate of 15.5% which interest shall be paid in kind monthly and is convertible at the holder’s option at any time on or following the effectiveness of the first resale registration statement covering the applicable conversion shares at a fixed conversion price per share of $38.90. Upon the occurrence, and during the continuance, of an Event of Default (as defined in the agreement), interest on the 2024 CP BF Convertible Note will bear PIK interest at a per annum rate of 20% (“2024 Default Rate”).

The embedded redemption put feature upon a Prepayment and Default Interest triggering events that are unrelated to the creditworthiness of the Company are not clearly and closely related to the debt host instrument, were separated and bundled together, as a derivative and assigned probabilities of being affected and initially measured at fair value in the amount of $12,000. Subsequent changes in fair value of the feature will be recognized as a gain or loss in the Consolidated Statement of Operations. The fair value of the bifurcated derivative asset was estimated utilizing the with and without method which uses the probability weighted difference between the scenarios with the derivative and the plain vanilla maturity scenario without a derivative (See Note 8 - Fair Value Measurements). For the year ended December 31, 2024, the fair value of the bifurcated derivatives totaled to $51,000. The Company recorded a gain related to the change in fair value of the bifurcated derivatives of $51,000 for the year ended December 31, 2024.

In October 2024, CP BF exercised its optional conversion option in which it received 5,560 Class A Common Stock at the fixed conversion price per share of $38.90 in satisfaction of $216,284 of the Companies obligations under the 2024 CP BF Convertible Note.

As further discussed in Note 18 - Equity, on September 24, 2024, the Company entered into a securities purchase agreement with an institutional investor for the issuance and sale in a private placement with gross proceeds to the Company of approximately $4.6 million. One of the contingent redemption features in the 2024 CP BF Convertible Note relates to the Company prepaying, either partially or in whole, the obligations in an aggregate amount upon the sale of the Company’s capital stock equal to 20% of the cash proceeds in excess of $3,000,000. The Company paid a total of $283,315, which satisfied outstanding principal under the 2024 CP BF Convertible Note.

The effective interest rate for the 2024 CP BF Convertible Note was approximately 15.4% for the year ended December 31, 2024. For the year ended December 31, 2024, interest expense on the 2024 CP BF Convertible Note totaled $368,525 consisting of $369,459 of contractual interest offset by $934 of amortization of the debt premium.

The following table presents the 2024 CP BF Convertible Note as of December 31, 2024:


Face value of the CP BF convertible notes	$	8,758,775
Debt premium, net		11,066
Carrying value of the CP BF convertible notes		8,769,841
Accrued interest		369,459
Prepayments made		(283,315	)
Conversions		(216,284	)
Total CP BF convertible notes and accrued interest	$	8,639,701

The following table presents the Old CP BF convertible notes as of December 31, 2024:

Face value of the CP BF convertible notes	$	1,821,345
Debt discount, net		(17,370	)
Carrying value of the CP BF convertible notes		1,803,975
Accrued interest		1,240,297
Carrying value of the CP BF term note extinguished		(3,044,272	)
Total CP BF convertible notes and accrued interest	$	—

The following table presents the Old CP BF convertible notes as of December 31, 2023:


Face value of the CP BF convertible notes	$	1,821,345
Debt discount, net		(41,983	)
Carrying value of the CP BF convertible notes		1,779,362
Accrued interest		914,479
Total CP BF convertible notes and accrued interest	$	2,693,841

The following table presents the Old CP BF term note as of December 31, 2024:


Face value of the CP BF term note	$	6,500,000
Debt discount, net		(50,961	)
Carrying value of the CP BF term note		6,449,039
Accrued interest		853,451
Carrying value of the CP BF term note extinguished		(7,302,490	)
Total CP BF term note and accrued interest	$	—

The following table presents the Old CP BF term note as of December 31, 2023:


Face value of the CP BF term note	$	6,500,000
Debt discount, net		(129,586	)
Carrying value of the CP BF term note		6,370,414
Accrued interest		289,373
Total CP BF term note and accrued interest	$	6,659,787

Term Notes (Agile)

The July Agile Note, the September Agile Note, and the December Agile Note are together referred to as the “Agile Notes”.

Interest expense on the Agile Notes totaled $100,095 for the year ended December 31, 2024 and is included in the fair value of the notes.

The following presents the Agile Notes as of December 31, 2024:

Summary of Agile Notes

	Fair Value
Balance at December 31, 2023	$	—
Issuance of Agile term notes		3,450,000
Loss on debt issuance		390,000
Loss on restructuring		1,071,563
Repayments in cash		(1,857,151	)
Change in fair value		88,588
Balance at December 31, 2024	$	3,143,000

Outstanding principal balance as of December 31, 2024	$	2,269,695
Accrued interest as of December 31, 2024	$	100,095

Convertible Notes (1800 Diagonal)

The August 1800 Diagonal Note, the September 1800 Diagonal Note, and the December 1800 Diagonal Note are together referred to as the “1800 Diagonal Notes”.

Due to these embedded features within the 1800 Diagonal Notes, the Company elected to account for the 1800 Agile Notes at fair value at their respective dates of issuance and in subsequent reporting periods, pursuant to ASC 825 Financial Instruments (“ASC 825”). The Company will record changes in the fair value of the notes that relate to changes in credit risk to other comprehensive income. The remaining changes in fair value, including the component related to accrued interest, will be recorded through the other (income) expense section of the Company’s condensed consolidated statements of operations and comprehensive loss statement in a single line item.

Interest expense on the 1800 Diagonal Notes totaled approximately $12,251 for the year ended December 31, 2024 and is included in the fair value of the notes.

The following table presents the 1800 Diagonal Notes as of December 31, 2024:

Summary of Notes

	Fair Value
Balance at December 31, 2023	$	—
Issuance of 1800 Diagonal convertible notes		432,400
Loss on debt issuance		92,208
Repayments in cash		(82,432	)
Change in fair value		(10,176	)
Balance at December 31, 2024	$	432,000

Outstanding principal balance as of December 31, 2024	$	370,886
Accrued interest as of December 31, 2024	$	15,935

- Definition

The entire disclosure for information about short-term and long-term debt arrangements, which includes amounts of borrowings under each line of credit, note payable, commercial paper issue, bonds indenture, debenture issue, own-share lending arrangements and any other contractual agreement to repay funds, and about the underlying arrangements, rationale for a classification as long-term, including repayment terms, interest rates, collateral provided, restrictions on use of assets and activities, whether or not in compliance with debt covenants, and other matters important to users of the financial statements, such as the effects of refinancing and noncompliance with debt covenants.

+ References

Reference 1: http://www.xbrl.org/2003/role/disclosureRef
-Topic 815
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 8A
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480434/815-10-50-8A

Reference 2: http://www.xbrl.org/2003/role/disclosureRef
-Topic 235
-SubTopic 10
-Name Accounting Standards Codification
-Section S50
-Paragraph 1
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480738/235-10-S50-1

Reference 3: http://www.xbrl.org/2003/role/disclosureRef
-Topic 235
-SubTopic 10
-Name Accounting Standards Codification
-Section S99
-Paragraph 1
-Subparagraph (SX 210.4-08(c))
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480678/235-10-S99-1

Reference 4: http://www.xbrl.org/2003/role/disclosureRef
-Topic 470
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 6
-Subparagraph (b)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481544/470-10-50-6

Reference 5: http://www.xbrl.org/2003/role/disclosureRef
-Topic 470
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 6
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481544/470-10-50-6

Reference 6: http://www.xbrl.org/2003/role/disclosureRef
-Topic 405
-SubTopic 40
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Subparagraph (d)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147477092/405-40-50-1

Reference 7: http://www.xbrl.org/2003/role/disclosureRef
-Topic 405
-SubTopic 40
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Subparagraph (a)(3)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147477092/405-40-50-1

Reference 8: http://www.xbrl.org/2003/role/disclosureRef
-Topic 405
-SubTopic 40
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Subparagraph (a)(2)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147477092/405-40-50-1

Reference 9: http://www.xbrl.org/2003/role/disclosureRef
-Topic 405
-SubTopic 40
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Subparagraph (a)(1)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147477092/405-40-50-1

Reference 10: http://www.xbrl.org/2003/role/disclosureRef
-Topic 405
-SubTopic 40
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147477092/405-40-50-1

Reference 11: http://www.xbrl.org/2003/role/disclosureRef
-Topic 470
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 1B
-Subparagraph (h)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481139/470-20-50-1B

Reference 12: http://fasb.org/us-gaap/role/ref/legacyRef
-Topic 470
-Name Accounting Standards Codification
-Publisher FASB
-URI https://asc.fasb.org/470/tableOfContent

Reference 13: http://www.xbrl.org/2003/role/disclosureRef
-Topic 835
-SubTopic 30
-Name Accounting Standards Codification
-Section 45
-Paragraph 2
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482925/835-30-45-2

Reference 14: http://www.xbrl.org/2003/role/disclosureRef
-Topic 470
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 1B
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481139/470-20-50-1B

Reference 15: http://www.xbrl.org/2003/role/disclosureRef
-Topic 470
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 1B
-Subparagraph (g)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481139/470-20-50-1B

Reference 16: http://www.xbrl.org/2003/role/disclosureRef
-Topic 470
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 1B
-Subparagraph (i)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481139/470-20-50-1B

Reference 17: http://www.xbrl.org/2003/role/disclosureRef
-Topic 470
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 1C
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481139/470-20-50-1C

Reference 18: http://www.xbrl.org/2003/role/disclosureRef
-Topic 470
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 1C
-Subparagraph (b)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481139/470-20-50-1C

Reference 19: http://www.xbrl.org/2003/role/disclosureRef
-Topic 470
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 1C
-Subparagraph (c)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481139/470-20-50-1C

Reference 20: http://www.xbrl.org/2003/role/disclosureRef
-Topic 470
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 1E
-Subparagraph (b)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481139/470-20-50-1E

Reference 21: http://www.xbrl.org/2003/role/disclosureRef
-Topic 470
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 1I
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481139/470-20-50-1I

Reference 22: http://www.xbrl.org/2003/role/disclosureRef
-Topic 470
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 1I
-Subparagraph (b)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481139/470-20-50-1I

Reference 23: http://www.xbrl.org/2003/role/disclosureRef
-Topic 470
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 1I
-Subparagraph (d)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481139/470-20-50-1I

+ Details

Schedule of Fair Value Measurements (Details) - USD ($)	12 Months Ended
Schedule of Fair Value Measurements (Details) - USD ($)	Dec. 31, 2024	Dec. 31, 2023
Related Party [Member]
Defined Benefit Plan Disclosure [Line Items]
Balance at December 31, 2022		$ 8,802,196
Change in fair value		(2,752,430)
Conversion on SAFEs		(6,049,766)
Balance at December 31, 2023
Third Party Safe Liabilities [Member]
Defined Benefit Plan Disclosure [Line Items]
Balance at December 31, 2022		663,804
Change in fair value		(207,570)
Conversion on SAFEs		(456,234)
Balance at December 31, 2023

- Definition

Line items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table.

+ References

+ Details

Summary of Company's Revenue Generated by Saas Product (Details) - Revenue Benchmark [Member] - Product Concentration Risk [Member]

12 Months Ended

Dec. 31, 2024

Dec. 31, 2023

Product Information [Line Items]

Percentage

100.00%

Reach [Member]

Product Information [Line Items]

Percentage

3.80%

4.50%

Demio [Member]

Product Information [Line Items]

Percentage

91.00%

94.90%

Other [Member]

Product Information [Line Items]

Percentage

^[1]

5.20%

0.60%

[1]	Other includes Boost sales for the years ended December 31, 2024, and 2023 and OpenReel product sales from acquisition date (refer to Note 5) to December 31, 2024.

Summary of Assumptions Used to Compute Fair Value (Details) - $ / shares	9 Months Ended		12 Months Ended
	Sep. 30, 2025	Sep. 30, 2024	Dec. 31, 2024	Dec. 31, 2023	Jun. 30, 2025
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Expected volatility	110.95%
Expected term (in years)	10 years
Risk-free interest rate	4.45%
Minimum [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Stock price	$ 14	$ 146	$ 150.00	$ 4,190.00
Exercise price	$ 15	$ 146	$ 58.50	$ 4,190.00
Expected volatility		61.00%	61.00%	80.00%
Expected term (in years)		5 years 7 months 9 days	5 years 7 months 9 days	5 years
Risk-free interest rate		4.20%	3.71%	3.46%
Maximum [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Stock price		$ 305	$ 2,930.00	$ 5,990.00	$ 5,990
Exercise price		$ 2,500	$ 2,500.00	$ 5,990.00	$ 5,990
Expected volatility		62.12%	69.57%	110.95%
Expected term (in years)		6 years 29 days	6 years 29 days	6 years 29 days
Risk-free interest rate		4.45%	4.45%	4.31%

- Definition

Line items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table.

+ References

Reference 1: http://www.xbrl.org/2003/role/disclosureRef
-Topic 718
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (f)(2)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

Reference 2: http://www.xbrl.org/2003/role/disclosureRef
-Topic 718
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (f)(2)(v)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

Reference 3: http://www.xbrl.org/2003/role/disclosureRef
-Topic 718
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (f)(2)(i)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

Reference 4: http://www.xbrl.org/2003/role/disclosureRef
-Topic 718
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (f)(2)(iii)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

Reference 5: http://www.xbrl.org/2003/role/disclosureRef
-Topic 718
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (f)(2)(iv)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

Reference 6: http://www.xbrl.org/2003/role/disclosureRef
-Topic 718
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (f)(2)(ii)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

Reference 7: http://www.xbrl.org/2003/role/disclosureRef
-Topic 718
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (l)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

Reference 8: http://www.xbrl.org/2003/role/disclosureRef
-Topic 718
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (a)(1)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

Reference 9: http://www.xbrl.org/2003/role/disclosureRef
-Topic 718
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (d)(1)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

Reference 10: http://www.xbrl.org/2003/role/disclosureRef
-Topic 718
-SubTopic 10
-Name Accounting Standards Codification
-Section 35
-Paragraph 1D
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480483/718-10-35-1D

Reference 11: http://www.xbrl.org/2003/role/disclosureRef
-Topic 718
-SubTopic 10
-Name Accounting Standards Codification
-Section 35
-Paragraph 3
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480483/718-10-35-3

Reference 12: http://www.xbrl.org/2003/role/disclosureRef
-Topic 718
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (a)(2)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

Reference 13: http://www.xbrl.org/2003/role/disclosureRef
-Topic 718
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (a)(3)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

Reference 14: http://www.xbrl.org/2003/role/disclosureRef
-Topic 718
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (c)(1)(i)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

Reference 15: http://www.xbrl.org/2003/role/disclosureRef
-Topic 718
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (c)(1)(ii)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

Reference 16: http://www.xbrl.org/2003/role/disclosureRef
-Topic 718
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (c)(1)(iii)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

Reference 17: http://www.xbrl.org/2003/role/disclosureRef
-Topic 718
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (c)(1)(iv)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

Reference 18: http://www.xbrl.org/2003/role/disclosureRef
-Topic 718
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (c)(1)(iv)(01)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

Reference 19: http://www.xbrl.org/2003/role/disclosureRef
-Topic 718
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (c)(1)(iv)(02)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

Reference 20: http://www.xbrl.org/2003/role/disclosureRef
-Topic 718
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (c)(1)(iv)(03)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

Reference 21: http://www.xbrl.org/2003/role/disclosureRef
-Topic 718
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (c)(1)(iv)(04)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

Reference 22: http://www.xbrl.org/2003/role/disclosureRef
-Topic 718
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (c)(2)(i)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

Reference 23: http://www.xbrl.org/2003/role/disclosureRef
-Topic 718
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (c)(2)(ii)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

Reference 24: http://www.xbrl.org/2003/role/disclosureRef
-Topic 718
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (c)(2)(iii)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

Reference 25: http://www.xbrl.org/2003/role/disclosureRef
-Topic 718
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (c)(2)(iii)(01)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

Reference 26: http://www.xbrl.org/2003/role/disclosureRef
-Topic 718
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (c)(2)(iii)(02)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

Reference 27: http://www.xbrl.org/2003/role/disclosureRef
-Topic 718
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (c)(2)(iii)(03)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

Reference 28: http://www.xbrl.org/2003/role/disclosureRef
-Topic 718
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (d)(2)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

Reference 29: http://www.xbrl.org/2003/role/disclosureRef
-Topic 718
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (e)(1)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

Reference 30: http://www.xbrl.org/2003/role/disclosureRef
-Topic 718
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (e)(2)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

+ Details

Subsequent Events (Details Narrative)																																1 Months Ended			3 Months Ended	9 Months Ended		12 Months Ended
Subsequent Events (Details Narrative)	Nov. 11, 2025 shares	Nov. 04, 2025 USD ($)	Nov. 03, 2025 USD ($) $ / shares shares	Oct. 27, 2025 USD ($) $ / shares shares	Oct. 24, 2025 USD ($) $ / shares shares	Oct. 23, 2025 USD ($) $ / shares shares	Oct. 22, 2025 USD ($) $ / shares shares	Oct. 21, 2025 USD ($) $ / shares shares	Oct. 20, 2025 USD ($) $ / shares shares	Oct. 17, 2025 USD ($) $ / shares shares	Oct. 16, 2025 USD ($) $ / shares shares	Oct. 14, 2025 USD ($) Tradingday $ / shares shares	Oct. 13, 2025 USD ($) $ / shares shares	Oct. 13, 2025 USD ($) $ / shares shares	Oct. 10, 2025 USD ($) $ / shares shares	Oct. 09, 2025 USD ($) $ / shares shares	Oct. 08, 2025 USD ($) $ / shares shares	Oct. 06, 2025 USD ($) $ / shares shares	Jun. 27, 2025 USD ($) $ / shares shares	Apr. 17, 2025 USD ($)	Mar. 31, 2025 USD ($)	Jan. 31, 2025 USD ($) shares	Jan. 30, 2025 USD ($) $ / shares	Jan. 22, 2025 USD ($) $ / shares	Jan. 03, 2025 USD ($) shares	Jan. 01, 2025 USD ($) shares	Dec. 18, 2024 USD ($) $ / shares shares	Dec. 12, 2024 USD ($)	Sep. 23, 2024 USD ($) shares	Sep. 13, 2024 USD ($)	Sep. 05, 2024 shares	Nov. 11, 2025 USD ($) shares	Oct. 17, 2025 $ / shares shares	Oct. 31, 2024 USD ($) $ / shares shares	Mar. 31, 2025 USD ($)	Sep. 30, 2025 USD ($) $ / shares shares	Sep. 30, 2024 USD ($)	Dec. 31, 2024 USD ($) $ / shares shares	Dec. 31, 2023 USD ($) $ / shares shares	Oct. 15, 2025 shares	Jun. 30, 2025 USD ($)	Feb. 04, 2025 USD ($) shares	Jan. 21, 2025 shares	Jan. 07, 2025 shares	Dec. 23, 2024 $ / shares	Mar. 26, 2024 USD ($)	Feb. 05, 2024 USD ($)	Jan. 31, 2024 $ / shares	Dec. 14, 2023 USD ($) $ / shares
Subsequent Event [Line Items]
Debt instrument, face amount																																																	$ 3,500,000
Net proceeds from issuance of shares																																				$ 1,115,271	$ 6,257,368	$ 6,257,368	$ 30,761
Converted principal amount																																				$ 1,649,146
Common stock, shares, issued \| shares																																				5,205,098		819,516	258,529
Repayments of convertible debt																																				$ 3,640,000	$ 750,000	$ 750,000
Common stock, par value \| $ / shares																																				$ 0.0001		$ 0.0001	$ 0.0001
Vidello Limited [Member]
Subsequent Event [Line Items]
Payments to acquire businesses, gross																						$ 2,745,031
Business acquisition, amount withheld for indemnification expenses and other holdback provisions																						2,500,000
Business combination, consideration transferred																						$ 6,267,747
Restricted Stock Units (RSUs) [Member]
Subsequent Event [Line Items]
Shares excercised \| shares																																				(125,427)
CPBF Lending LLC [Member]
Subsequent Event [Line Items]
Conversion principal																													$ 2,000,000
Shares issued upon conversion of option, value																																		$ 216,284
Yorkville Convertible Note [Member] \| Yorkville Advisors Global, LP [Member]
Subsequent Event [Line Items]
Debt instrument, maturity date																							Jul. 31, 2025
Debt instrument, interest rate																							18.00%
Minimum redemption notice period																							10 days
Repayments of convertible debt																							$ 1,000,000
Convertible promissory note, payment premium percentage																							4.00%
Yorkville Convertible Note [Member] \| Minimum [Member] \| Yorkville Advisors Global, LP [Member]
Subsequent Event [Line Items]
Debt instrument, interest rate																							0.00%
April 1800 Diagonal Note [Member]
Subsequent Event [Line Items]
Debt instrument, face amount																				$ 230,000
Debt instrument, maturity date																				Feb. 15, 2026
Proceeds from issuance of secured debt																				$ 192,000
Debt instrument, interest rate																				12.00%
Debt Instrument, Unamortized Discount																				$ 30,000
[custom:DebtInstrumentUnamortizedDebtIssuanceCostsIncurredDuringThePeriod]																				$ 8,000
Subordinated Secured Promissory Note [Member]
Subsequent Event [Line Items]
Debt instrument, face amount																												$ 2,400,000		$ 262,500
Debt instrument, maturity date																												Jul. 10, 2025		Mar. 03, 2025
Proceeds from issuance of secured debt																												$ 1,782,438		$ 250,000
Debt instrument, interest rate																												44.00%		48.00%
Outstanding fees																												$ 120,000		$ 12,500
Subordinated Secured Promissory Note [Member] \| March Agile Note [Member]
Subsequent Event [Line Items]
Debt instrument, face amount																																									$ 4,000,000
Debt instrument, maturity date																																			Nov. 12, 2025
Proceeds from issuance of secured debt																																			$ 2,044,105
Debt instrument, interest rate																																									44.00%
Repayments of debt																																			1,755,895
Yorkville Standby Equity Purchase Agreement [Member]
Subsequent Event [Line Items]
Debt instrument, face amount																																														$ 1,500,000	$ 1,000,000
Floor price \| $ / shares																																																$ 2.94
Common stock price per share \| $ / shares																																																	$ 500.00
Purchase Agreement [Member] \| Private Placement Notes [Member] \| 3i, LP [Member]
Subsequent Event [Line Items]
Debt instrument, face amount																			$ 11,000,000
Conversion price per share \| $ / shares																			$ 2.50
Warrants issued \| shares																			67,124
Common stock, par value \| $ / shares																			$ 0.0001
Purchase Agreement [Member] \| Private Placement Notes [Member] \| 3i, LP [Member] \| Maximum [Member]
Subsequent Event [Line Items]
Debt instrument, face amount																			$ 2,200,000
Conversion price per share \| $ / shares																			$ 2.50
Consulting Agreement [Member] \| Hudson Global Ventures, LLC [Member]
Subsequent Event [Line Items]
Common stock, shares, issued \| shares																									15,000
Common Class A [Member]
Subsequent Event [Line Items]
Common stock, shares, issued \| shares																																				4,973,984		588,402	27,416
Common stock, par value \| $ / shares																																																	0.0001
Common Class A [Member] \| Vidello Limited [Member]
Subsequent Event [Line Items]
Business acquisition, equity interest issued or issuable, number of shares \| shares																						89,820
Common Class A [Member] \| Maximum [Member]
Subsequent Event [Line Items]
Warrants issued \| shares																													56,555
Common Class A [Member] \| CPBF Lending LLC [Member]
Subsequent Event [Line Items]
Share issued \| shares																															70,000			5,560
Common stock price per share \| $ / shares																																		$ 38.90
Shares issued upon conversion of option, value																																		$ 216,284
Common Class A [Member] \| Yorkville Convertible Note [Member] \| Yorkville Advisors Global, LP [Member]
Subsequent Event [Line Items]
Conversion price per share \| $ / shares																							$ 20.00
Common stock, par value \| $ / shares																							$ 0.0001
Common Class A [Member] \| Yorkville Standby Equity Purchase Agreement [Member]
Subsequent Event [Line Items]
Common stock price per share \| $ / shares																											$ 16.10																		$ 16.80				5,000
Aggregate gross proceeds from offering																											$ 881,000
Number of shares, issued \| shares																											55,000											65,000
Common stock, par value \| $ / shares																																																	$ 0.0001
Subsequent Event [Member] \| Vidello Limited [Member]
Subsequent Event [Line Items]
Payments to acquire businesses, gross																						$ 2,745,031
Business acquisition, amount withheld for indemnification expenses and other holdback provisions																						$ 2,500,000
Business acquisition, lock-up agreement period																						180 days
Subsequent Event [Member] \| Act On Software Inc [Member]
Subsequent Event [Line Items]
Business combination, consideration transferred																								$ 35,050,000
Indemnification holdback period																								12 months
Subsequent Event [Member] \| Act On Software Inc [Member] \| Chief Executive Officer [Member]
Subsequent Event [Line Items]
Business acquisition, percentage of voting interests acquired																								78.55%
Subsequent Event [Member] \| C P B F Pre Funded Warrant [Member]
Subsequent Event [Line Items]
Number of shares, issued \| shares																																												4
Number of prefund warrants \| shares																																												4
Subsequent Event [Member] \| Restricted Stock Units (RSUs) [Member]
Subsequent Event [Line Items]
Number of shares, issued \| shares																																											33,777
Subsequent Event [Member] \| Restricted Stock Units (RSUs) [Member] \| 2023 Equity Incentive Plan [Member]
Subsequent Event [Line Items]
Units vested \| shares																																	21,262
Subsequent Event [Member] \| At the Market Offering [Member]
Subsequent Event [Line Items]
Net proceeds from issuance of shares																																$ 1,310,738
Share issued \| shares																																498,222
Subsequent Event [Member] \| Minimum [Member] \| Act On Software Inc [Member]
Subsequent Event [Line Items]
Percentage of nasdaq ownership limitation																								19.99%
Percentage of beneficial ownership limitation																								4.99%
Subsequent Event [Member] \| 3i, LP [Member] \| June 3i Note [Member]
Subsequent Event [Line Items]
Conversion principal							$ 8,154						$ 183,333
Contractual installment amount							$ 8,154						$ 183,333
Debt instrument, due date							Feb. 01, 2026						Oct. 01, 2025
Converted principal amount							$ 8,154						$ 183,333
Interest expense							258						4,347
Debt instrument, whole interest							557						12,986	$ 12,986
Outstanding principal amount													8,154	$ 8,154
Oustanding debt interest amount													$ 815
Subsequent Event [Member] \| 3i, LP [Member] \| August 3i Note [Member]
Subsequent Event [Line Items]
Conversion principal															$ 183,333	$ 183,333
Contractual installment amount															$ 183,333	$ 183,333
Debt instrument, due date															May 01, 2026	Oct. 01, 2025
Converted principal amount															$ 183,333	$ 183,333
Interest expense															2,648	2,597
Debt instrument, whole interest															15,685	15,736
Outstanding principal amount															1,100,000	1,283,333
Oustanding debt interest amount															109,997	$ 128,333
Subsequent Event [Member] \| 3i, LP [Member] \| August 3i Note Due April 1, 2026 [Member]
Subsequent Event [Line Items]
Conversion principal															183,333
Contractual installment amount															$ 183,333
Debt instrument, due date															Apr. 01, 2026
Converted principal amount															$ 183,333
Interest expense															2,648
Debt instrument, whole interest															15,685
Outstanding principal amount															916,667
Oustanding debt interest amount															$ 91,667
Subsequent Event [Member] \| 3i, LP [Member] \| August 3i Note Due March 1, 2026 [Member]
Subsequent Event [Line Items]
Conversion principal												$ 183,333
Contractual installment amount												$ 183,333
Debt instrument, due date												Mar. 01, 2026
Converted principal amount												$ 183,333
Interest expense												2,852
Debt instrument, whole interest												15,481
Outstanding principal amount												733,333
Oustanding debt interest amount												$ 73,333
Subsequent Event [Member] \| 3i, LP [Member] \| October 3i Note Due October 1, 2026 [Member]
Subsequent Event [Line Items]
Conversion principal											$ 183,333
Contractual installment amount											$ 183,333
Debt instrument, due date											Oct. 01, 2026
Converted principal amount											$ 183,333
Interest expense											407
Debt instrument, whole interest											17,926
Outstanding principal amount											2,316,667
Oustanding debt interest amount											$ 231,667
Subsequent Event [Member] \| 3i, LP [Member] \| November 3i Note Due November 1, 2025 [Member]
Subsequent Event [Line Items]
Conversion principal			$ 208,333
Contractual installment amount			$ 208,333
Debt instrument, due date			Nov. 01, 2025
Converted principal amount			$ 208,333
Interest expense			1,505
Debt instrument, whole interest			19,329
Outstanding principal amount			2,108,333
Oustanding debt interest amount			$ 210,833
Subsequent Event [Member] \| CPBF Lending LLC [Member]
Subsequent Event [Line Items]
Shares issued upon conversion of option, value							$ 18,357	$ 89,258	$ 29,943	$ 29,558
Subsequent Event [Member] \| Yorkville Convertible Note [Member] \| Yorkville Advisors Global, LP [Member]
Subsequent Event [Line Items]
Debt instrument, face amount																							$ 3,500,000
Conversion price per share \| $ / shares																							$ 2.00
Debt instrument, maturity date																							Jul. 31, 2025
Debt instrument orginal issue discount																							10.00%
Debt instrument, interest rate, increase																							18.00%
Repayments of convertible debt																							$ 1,500,000
Convertible promissory note, payment premium percentage																							4.00%
Subsequent Event [Member] \| Yorkville Convertible Note [Member] \| Yorkville Advisors Global, LP [Member] \| Debt Instrument, Redemption, Period Two [Member]
Subsequent Event [Line Items]
Repayments of convertible debt																							$ 500,000
Subsequent Event [Member] \| Yorkville Convertible Note [Member] \| Maximum [Member] \| Yorkville Advisors Global, LP [Member]
Subsequent Event [Line Items]
Debt instrument, interest rate																							6.00%
Subsequent Event [Member] \| Yorkville Convertible Note [Member] \| Minimum [Member] \| Yorkville Advisors Global, LP [Member]
Subsequent Event [Line Items]
Debt instrument, interest rate																							0.00%
Subsequent Event [Member] \| October Note [Member] \| Private Placement Notes [Member] \| 3i, LP [Member]
Subsequent Event [Line Items]
Debt instrument, interest rate, original issue percentage																	10.00%
Debt instrument, interest rate																	10.00%
Subsequent Event [Member] \| November 1800 Diagonal Note [Member]
Subsequent Event [Line Items]
Debt instrument, face amount		$ 238,050
Debt instrument, maturity date		Jul. 30, 2026
Proceeds from issuance of secured debt		$ 200,000
Debt instrument, interest rate		14.00%
Debt Instrument, Unamortized Discount		$ 31,050
[custom:DebtInstrumentUnamortizedDebtIssuanceCostsIncurredDuringThePeriod]		$ 7,000
Subsequent Event [Member] \| April 1800 Diagonal Note [Member]
Subsequent Event [Line Items]
Conversion price per share \| $ / shares				$ 1.69	$ 1.81	$ 1.84	$ 2.03	$ 2.06
Conversion principal				$ 39,475	$ 45,000	$ 65,000	$ 50,625	$ 65,000
Outstanding principal amount					$ 37,975	$ 81,475	$ 144,975	$ 194,000
Subsequent Event [Member] \| Subordinated Secured Promissory Note [Member] \| March Agile Note [Member]
Subsequent Event [Line Items]
Debt instrument, face amount																					$ 4,000,000														$ 4,000,000
Debt instrument, maturity date																					Nov. 12, 2025
Proceeds from issuance of secured debt																					$ 2,044,105
Debt instrument, interest rate																					44.00%														44.00%
Outstanding fees																					$ 200,000														$ 200,000
Repayments of debt																					$ 1,755,895
Subsequent Event [Member] \| Purchase Agreement [Member] \| October Note [Member] \| Private Placement Notes [Member] \| 3i, LP [Member]
Subsequent Event [Line Items]
Debt instrument, face amount																	$ 2,500,000
Conversion price per share \| $ / shares																	$ 2.50
Debt instrument, maturity date																	Oct. 08, 2026
Proceeds from issuance of secured debt																	$ 2,010,909
Debt instrument, maturity from date of issuance																	12 months
Minimum percentage of outstanding common stock, buyer hold																	4.99%
Maximum percentage of outstanding common stock, buyer hold																	9.99%
Floor price \| $ / shares																	$ 0.62
Subsequent Event [Member] \| Purchase Agreement [Member] \| October Warrants [Member] \| Private Placement Notes [Member] \| 3i, LP [Member]
Subsequent Event [Line Items]
Warrants issued \| $ / shares																	$ 2.50
Subsequent Event [Member] \| Purchase Agreement [Member] \| October Warrants [Member] \| Private Placement Notes [Member] \| 3i, LP [Member] \| Maximum [Member]
Subsequent Event [Line Items]
Warrants issued \| shares																	200,000
Subsequent Event [Member] \| CP BF Letter Agreement [Member]
Subsequent Event [Line Items]
Debt instrument, convertible terms												The CP BF Letter Agreement amended the Conversion Price, as defined, to ninety-five percent (95%) of the price of the Class A Common Stock on the trading day immediately preceding delivery of any Conversion Notice, subject to a floor price of $2.50. The CP BF Letter Agreement included an amendment that CP BF shall take commercially reasonable actions to partially convert the balance outstanding under the Note as of the CP BF Letter Agreement date (the “Balance”) into shares of the Company’s Class A Common Stock at the new conversion price. The CP BF Letter Agreement limits the amount of shares that CP BF can sell or convert to five percent (5%) of the aggregate daily trading volume however the Company has the right waive or increase such limitation at its discretion. The CP BF Letter Agreement also stipulates that between the time that the Company pays down at least $2,000,000 against the Balance until the earlier of (a) 60 days following the date of the CP BF Letter Agreement and (b) receipt of $10,000,000 in gross proceeds from the sale of Company securities, the Company will no longer be required to prepay a certain percentage of other proceeds received from securities offerings to CP BF, as stipulated in the Loan Agreement.
Debt instrument, periodic payment												$ 2,000,000
Minimum redemption notice period												60 days
Net proceeds from issuance of shares												$ 10,000,000
Percentage of converted shares register in SEC												100.00%
Thresold trading days \| Tradingday												60
Subsequent Event [Member] \| CP BF Letter Agreement [Member] \| Minimum [Member]
Subsequent Event [Line Items]
Debt instrument, periodic payment												$ 2,000,000
Subsequent Event [Member] \| Consulting Agreement [Member] \| Hudson Global Ventures, LLC [Member]
Subsequent Event [Line Items]
Common stock, shares, issued \| shares																									15,000
Subsequent Event [Member] \| Common Class A [Member]
Subsequent Event [Line Items]
Debt instrument, face amount																																										$ 16,666
Number of shares, issued \| shares																																										3,000
Subsequent Event [Member] \| Common Class A [Member] \| Vidello Limited [Member]
Subsequent Event [Line Items]
Business acquisition, equity interest issued or issuable, number of shares \| shares																						89,820
Subsequent Event [Member] \| Common Class A [Member] \| Act On Software Inc [Member]
Subsequent Event [Line Items]
Sale of stock, consideration received on transaction																								$ 2,000,000
Common stock, par value \| $ / shares																								$ 0.001
Business acquisition, equity interest issued or issuable, value assigned																								$ 33,200,000
Volume-weighted average price trading days																								5 days
Subsequent Event [Member] \| Common Class A [Member] \| 2023 Equity Incentive Plan [Member]
Subsequent Event [Line Items]
Shares excercised \| shares																																	21,262
Subsequent Event [Member] \| Common Class A [Member] \| At the Market Offering [Member]
Subsequent Event [Line Items]
Share issued \| shares	5.6
Subsequent Event [Member] \| Common Class A [Member] \| June 3i Note [Member]
Subsequent Event [Line Items]
Conversion price per share \| $ / shares							$ 2.42						$ 2.42	$ 2.42
Debt outstanding converted to common stock \| shares							3,713						83,470
Subsequent Event [Member] \| Common Class A [Member] \| August 3i Note [Member]
Subsequent Event [Line Items]
Conversion price per share \| $ / shares															$ 2.42	$ 2.42
Debt outstanding converted to common stock \| shares															83,470	83,470
Subsequent Event [Member] \| Common Class A [Member] \| August 3i Note Due April 1, 2026 [Member]
Subsequent Event [Line Items]
Conversion price per share \| $ / shares															$ 2.42
Debt outstanding converted to common stock \| shares															83,470
Subsequent Event [Member] \| Common Class A [Member] \| August 3i Note Due March 1, 2026 [Member]
Subsequent Event [Line Items]
Conversion price per share \| $ / shares												$ 2.42
Debt outstanding converted to common stock \| shares												83,470
Subsequent Event [Member] \| Common Class A [Member] \| October 3i Note Due October 1, 2026 [Member]
Subsequent Event [Line Items]
Conversion price per share \| $ / shares											$ 2.50
Debt outstanding converted to common stock \| shares											80,667
Subsequent Event [Member] \| Common Class A [Member] \| November 3i Note Due November 1, 2025 [Member]
Subsequent Event [Line Items]
Conversion price per share \| $ / shares			$ 1.88
Debt outstanding converted to common stock \| shares			121,804
Subsequent Event [Member] \| Common Class A [Member] \| Yorkville Advisors Global, LP [Member]
Subsequent Event [Line Items]
Common stock price per share \| $ / shares													$ 2.95	$ 2.95				$ 3.08
Common stock shares issued \| shares													65,000					115,000
Aggregate gross proceeds from offering													$ 191,477					$ 354,074
Number of shares, issued \| shares																	115,000																							65,000
Subsequent Event [Member] \| Common Class A [Member] \| CPBF Lending LLC [Member]
Subsequent Event [Line Items]
Share issued \| shares							7,700	33,200	10,990	10,990
Common stock price per share \| $ / shares							$ 2.38	$ 2.69	$ 2.74	$ 2.71																							$ 2.71
Subsequent Event [Member] \| Common Class A [Member] \| Yorkville Convertible Note [Member] \| Yorkville Advisors Global, LP [Member]
Subsequent Event [Line Items]
Minimum redemption notice period																							10 days
Common stock, par value \| $ / shares																							$ 0.0001
Subsequent Event [Member] \| Common Class A [Member] \| April 1800 Diagonal Note [Member]
Subsequent Event [Line Items]
Debt outstanding converted to common stock \| shares				23,393	24,896	35,374	25,000	31,630
Subsequent Event [Member] \| Common Class A [Member] \| Yorkville Standby Equity Purchase Agreement [Member]
Subsequent Event [Line Items]
Number of shares issued in transaction \| shares														180,000											3,049	551,631
Sale of stock, consideration received on transaction														$ 568,381											$ 48,000	$ 7,097,921
Subsequent Event [Member] \| Common Class A [Member] \| CP BF Letter Agreement [Member]
Subsequent Event [Line Items]
Floor price \| $ / shares												$ 2.50
Percentage of conversion price												120.00%
Percentage of aggregate daily trading volume limit to sell or convert amount of shares												5.00%
Subsequent Event [Member] \| Common Class A [Member] \| CP BF Letter Agreement [Member] \| Minimum [Member]
Subsequent Event [Line Items]
Percentage of conversion price												95.00%

Prepaid Expenses and Other Current Assets

9 Months Ended

12 Months Ended

Sep. 30, 2025

Dec. 31, 2024

Prepaid Expenses And Other Current Assets

Prepaid Expenses and Other Current Assets

9. Prepaid Expenses and Other Current Assets

Prepaid expenses and other current assets consisted of the following at the dates indicated:

	September 30, 2025		December 31, 2024
Prepaid expenses and other current assets:
Prepaid software costs	$	194,565	$	59,855
Service trade		145,548		239,041
Employee receivable		112,583		800
Prepaid insurance costs		68,509		130,345
Prepaid commissions		52,695		31,504
Prepaid consulting costs		—		76,767
Prepaid advertising and marketing costs		—		29,133
Prepaid merchant fees		—		26,690
Prepaid data license and subscription costs		—		3,125
Other current assets		31,953		46,414
Total prepaid expenses and other current assets	$	605,853	$	643,674

10. Prepaid Expenses and Other Current Assets

Prepaid expenses and other current assets consisted of the following at the dates indicated:

	December 31, 2024		December 31, 2023
Prepaid expenses and other current assets:
Prepaid commissions	$	31,504	$	51,472
Service Trade		239,041		364,384
Prepaid insurance costs		130,345		17,661
Prepaid consulting costs		76,767		120,332
Prepaid software costs		59,855		29,887
Prepaid advertising and marketing costs		29,133		11,074
Prepaid merchant fees		26,690		26,224
Prepaid data license and subscription costs		3,125		53,124
Other current assets		47,214		66,997
Total prepaid expenses and other current assets	$	643,674	$	741,155

Condensed Consolidated Balance Sheets - USD ($)	Sep. 30, 2025	Dec. 31, 2024	Dec. 31, 2023
Current assets:
Cash	$ 851,356	$ 1,087,497	$ 2,093,718
Accounts receivable, net of allowance for credit losses of $24,210 and $5,748, respectively	804,519	936,321	105,049
Prepaid expenses and other current assets	605,853	643,674	741,155
Total current assets	2,261,728	2,667,492	2,939,922
Property and equipment, net	9,397	3,539	4,644
Intangible assets, net	8,332,096	3,883,853
Goodwill	21,991,721	18,972,475	2,171,526
Operating lease right-of-use assets	55,174	72,565	134,013
Deferred tax asset	111,635
Deferred offering costs	201,769
Other assets	13,984	11,154	38,381
Total assets	32,986,504	25,674,078	5,288,486
Current liabilities:
Accounts payable	2,022,645	7,782,746	6,439,863
Accrued expenses and other current liabilities	3,995,488	3,891,018	5,194,240
Convertible notes, carried at fair value	2,304,000
Deferred underwriting fees			4,000,000
Deferred fee			500,000
Private placement warrant liability	901,000
Earnout liability	962,693	14,850	59,399
Due to related party	67,118	167,118
GEM commitment fee liability			2,000,000
Deferred revenue	3,707,872	3,934,627	1,214,096
Operating lease liabilities, current	25,046	22,731	234,043
Total current liabilities	26,045,912	28,260,148	37,089,615
Deferred revenue - long-term	93,726	117,643
Deferred tax liability	1,375,710	10,115
Operating lease liabilities, non-current	30,919	49,974
Other long-term liabilities			75,000
Total liabilities	27,546,267	28,437,880	37,164,615
Commitments and contingencies (Note 17)
Stockholders’ equity (deficit):
Common stock, $0.0001 par value, 275,000,000 (250,000,000 Class A and 25,000,000 Class B) shares authorized and 819,516 (588,403 Class A and 231,113 Class B) and 258,529 (27,416 Class A and 231,113 Class B) issued and outstanding at December 31	517	80	26
Preferred stock, $0.0001 par value, 75,000,000 shares authorized, 1 and 0 shares issued and outstanding at December 31, 2024 and December 31, 2023
Additional paid-in capital	101,260,898	75,515,831	14,890,169
Accumulated Other Comprehensive (loss) income	(81,371)
Accumulated deficit	(95,739,807)	(78,279,713)	(46,766,324)
Stockholders’ equity (deficit)	5,440,237	(2,763,802)	(31,876,129)
Total liabilities and stockholders’ equity (deficit)	32,986,504	25,674,078	5,288,486
Reverse Stock Split [Member]
Current assets:
Cash		1,087,497
Accounts receivable, net of allowance for credit losses of $24,210 and $5,748, respectively		936,321
Prepaid expenses and other current assets		643,674
Total current assets		2,667,492
Property and equipment, net		3,539
Intangible assets, net		3,883,853
Goodwill		18,972,475
Operating lease right-of-use assets		72,565
Other assets		11,154
Total assets		25,674,078
Current liabilities:
Accounts payable		7,782,746
Accrued expenses and other current liabilities		3,891,018
Deferred underwriting fees
Deferred fee
Earnout liability		14,850
GEM commitment fee liability
Deferred revenue		3,934,627
Operating lease liabilities, current		22,731
Total current liabilities		28,260,148
Deferred revenue - long-term		117,643
Deferred tax liability		10,115
Operating lease liabilities, non-current		49,974
Other long-term liabilities
Total liabilities		28,437,880
Commitments and contingencies (Note 17)
Stockholders’ equity (deficit):
Common stock, $0.0001 par value, 275,000,000 (250,000,000 Class A and 25,000,000 Class B) shares authorized and 819,516 (588,403 Class A and 231,113 Class B) and 258,529 (27,416 Class A and 231,113 Class B) issued and outstanding at December 31		82
Preferred stock, $0.0001 par value, 75,000,000 shares authorized, 1 and 0 shares issued and outstanding at December 31, 2024 and December 31, 2023
Additional paid-in capital		75,515,829
Accumulated deficit		(78,279,713)
Stockholders’ equity (deficit)		(2,763,802)	(31,876,129)
Total liabilities and stockholders’ equity (deficit)		25,674,078
Related Party [Member]
Current assets:
Bifurcated embedded derivative asset - related party	9,000	63,000
Current liabilities:
Convertible notes	6,747,383	8,639,701	5,233,932
Notes payable, carried at fair value			9,164,924
Warrant liability	667	2,300	575,000
Due to related party			67,118
Related Party [Member] \| Reverse Stock Split [Member]
Current assets:
Bifurcated embedded derivative asset - related party		63,000
Current liabilities:
Convertible notes		8,639,701
Notes payable, carried at fair value
Warrant liability		2,300
Due to related party		167,118
Nonrelated Party [Member]
Current liabilities:
Convertible notes		215,057
Notes payable, carried at fair value	3,307,000	3,575,000
Warrant liability	2,000	15,000	641,000
Nonrelated Party [Member] \| Reverse Stock Split [Member]
Current liabilities:
Convertible notes		215,057
Notes payable, carried at fair value		3,575,000
Warrant liability		15,000
Yorkville [Member]
Current liabilities:
Convertible notes	$ 2,003,000		$ 1,766,000
Yorkville [Member] \| Reverse Stock Split [Member]
Current liabilities:
Convertible notes

Summary of Prepaid Expenses and Other Current Assets (Details) - USD ($)	Sep. 30, 2025	Dec. 31, 2024	Dec. 31, 2023
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Prepaid software costs	$ 194,565	$ 59,855	$ 29,887
Service Trade	145,548	239,041	364,384
Employee receivable	112,583	800
Prepaid insurance costs	68,509	130,345	17,661
Prepaid commissions	52,695	31,504	51,472
Prepaid consulting costs		76,767	120,332
Prepaid advertising and marketing costs		29,133	11,074
Prepaid merchant fees		26,690	26,224
Prepaid data license and subscription costs		3,125	53,124
Other current assets	31,953	46,414	66,997
Total prepaid expenses and other current assets	$ 605,853	643,674	$ 741,155
Reverse Stock Split [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Prepaid software costs		59,855
Service Trade		239,041
Prepaid insurance costs		130,345
Prepaid commissions		31,504
Prepaid consulting costs		76,767
Prepaid advertising and marketing costs		29,133
Prepaid merchant fees		26,690
Prepaid data license and subscription costs		3,125
Other current assets		47,214
Total prepaid expenses and other current assets		$ 643,674

Schedule of Antidilutive Securities Excluded from Computation of Earnings Per Share (Details) - shares	9 Months Ended		12 Months Ended
	Sep. 30, 2025	Sep. 30, 2024	Dec. 31, 2024	Dec. 31, 2023
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]
Antidilutive Securities	1,209,613	745,263	524,552	26,153
Total	1,209,613	745,263	524,552	26,153
Share-Based Payment Arrangement, Option [Member]
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]
Antidilutive Securities	12,592	2,695	2,566	1,496
Total	12,592	2,695	2,566	1,496
Restricted Stock Units (RSUs) [Member]
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]
Antidilutive Securities	414,429	1,650	34,078
Total	414,429	1,650	34,078
Public Warrant Shares [Member]
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]
Antidilutive Securities	23,000	23,000
Total	23,000	23,000
GEM Warrant Shares [Member]
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]
Antidilutive Securities	1,657	1,657
Total	1,657	1,657
Common Warrant Shares [Member]
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]
Antidilutive Securities	686,107	452,761	452,761
Total	686,107	452,761	452,761
Placement Agent Warrant Shares [Member]
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]
Antidilutive Securities	71,827	10,490	10,490
Total	71,827	10,490	10,490
Prefunded Warrants [Member]
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]
Antidilutive Securities		253,010
Total		253,010
Public Warrants [Member]
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]
Antidilutive Securities			23,000	23,000
Total			23,000	23,000
Gem Warrants [Member]
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]
Antidilutive Securities			1,657	1,657
Total			1,657	1,657

Acquisition of Vidello (Details Narrative) - USD ($)			3 Months Ended						9 Months Ended		12 Months Ended
Acquisition of Vidello (Details Narrative) - USD ($)	Jan. 31, 2025	Dec. 18, 2024	Sep. 30, 2025	Jun. 30, 2025	Mar. 31, 2025	Sep. 30, 2024	Jun. 30, 2024	Mar. 31, 2024	Sep. 30, 2025	Sep. 30, 2024	Dec. 31, 2024	Dec. 31, 2023	Dec. 14, 2023
Business Combination [Line Items]
Gain on extinguishment						$ 152,782			$ 4,488,627	$ 680,762	$ 680,762
Net income			$ (5,887,591)	$ (7,929,024)	$ (3,643,479)	$ (15,413,927)	$ (3,955,328)	$ (4,290,132)	$ (17,460,094)	$ (23,659,387)	$ (31,513,389)	$ (14,406,262)
Common stock par value			$ 0.0001						$ 0.0001		$ 0.0001	$ 0.0001
Preferred stock, par value			$ 0.0001						$ 0.0001		0.0001	$ 0.0001	$ 0.0001
Common Class A [Member]
Business Combination [Line Items]
Common stock par value													$ 0.0001
Series FE Preferred Stock [Member]
Business Combination [Line Items]
Preferred stock, par value											$ 0.0001
Vidello Limited [Member]
Business Combination [Line Items]
Cash consideration	$ 2,745,031
Amount withheld for indemnification expenses and other holdback provisions	2,500,000
Amount withheld as security for obligations of company shareholders	1,000,000
Amount withheld as security for obligations of company shareholders to complete the transition, integration and related matters	500,000
Business acquisition, business acquisition, amount withheld subject to certain revenue related conditions.	$ 1,000,000
Business acquisition, revenue holdback period	180 days
Foreign currency translation									$ 485,720
Contractual amount			$ 500,000						500,000
Gain on extinguishment			973,000						973,000
Transaction costs	$ 730,000
Total consideration paid	$ 6,267,747
Vidello Limited [Member] \| Common Class A [Member]
Business Combination [Line Items]
Shares / Warrants issued	89,820
Vidello [Member]
Business Combination [Line Items]
Net income			$ 723,000						$ 239,000
Open Reel [Member]
Business Combination [Line Items]
Transaction costs		$ 209,085
Total consideration paid		$ 20,826,920
Net income											$ 32,000
Consideration received on transaction		10 days
Open Reel [Member] \| Minimum [Member]
Business Combination [Line Items]
Conversion price, threshold value per share		$ 15.00
Open Reel [Member] \| Maximum [Member]
Business Combination [Line Items]
Conversion price, threshold value per share		$ 22.50
Open Reel [Member] \| Pre Funded Warrant [Member]
Business Combination [Line Items]
Shares / Warrants issued		1,176,950
Total consideration paid		$ 19,300,805
Warrants exercise price		$ 0.0001
Consideration received on transaction		$ 19,600,000
Open Reel [Member] \| Common Class A [Member]
Business Combination [Line Items]
Shares / Warrants issued		93,056
Common stock par value		$ 0.0001
Open Reel [Member] \| Common Class A [Member] \| Pre Funded Warrant [Member]
Business Combination [Line Items]
Number of shares called by each warrant		1
Open Reel [Member] \| Series FE Preferred Stock [Member]
Business Combination [Line Items]
Shares / Warrants issued		1
Preferred stock, par value		$ 0.0001

Summary of Changes in Deferred Revenue (Details) - USD ($)	9 Months Ended	12 Months Ended
	Sep. 30, 2025	Dec. 31, 2024	Dec. 31, 2023
Business Combination, Asset Acquisition, Transaction between Entities under Common Control, and Joint Venture Formation [Abstract]
Deferred revenue, beginning of period	$ 4,052,270	$ 1,214,096	$ 930,436
Billings	6,745,306	4,362,730	4,781,924
Revenue recognized (prior year deferred revenue)	(3,612,072)	(1,214,096)	(930,436)
Revenue recognized (current year deferred revenue)	(3,706,242)	(3,091,333)	(3,567,828)
OpenReel deferred revenue - short-term		2,663,230
Deferred revenue - short-term, end of period	$ 3,707,872	3,934,627	1,214,096
OpenReel deferred revenue - long-term		117,643
Deferred revenue - short-term and long-term, end of period		$ 4,052,270	$ 1,214,096

Debt (Details Narrative One) - USD ($)																									1 Months Ended	3 Months Ended					9 Months Ended		12 Months Ended
Debt (Details Narrative One) - USD ($)	Sep. 30, 2025	Sep. 16, 2025	Sep. 12, 2025	Aug. 11, 2025	Jul. 23, 2025	Jul. 22, 2025	Jun. 12, 2025	Apr. 17, 2025	Feb. 07, 2025	Jan. 30, 2025	Dec. 12, 2024	Dec. 10, 2024	Sep. 24, 2024	Sep. 23, 2024	Sep. 20, 2024	Sep. 13, 2024	Sep. 05, 2024	Aug. 16, 2024	Jul. 22, 2024	May 22, 2024	May 03, 2024	Mar. 26, 2024	Feb. 05, 2024	Dec. 14, 2023	Oct. 31, 2024	Sep. 30, 2025	Jun. 30, 2025	Mar. 31, 2025	Sep. 30, 2024	Jun. 30, 2024	Sep. 30, 2025	Sep. 30, 2024	Dec. 31, 2024	Dec. 31, 2023	Dec. 23, 2024	Dec. 18, 2024	May 31, 2024	Jan. 31, 2024	Dec. 15, 2023	Oct. 10, 2022	Dec. 31, 2021
Debt Instrument [Line Items]
Common Stock, Value, Issued	$ 517																									$ 517					$ 517		$ 80	$ 26
Principal amount																								$ 3,500,000
Aggregate principal amount																							$ 4,500,000
Common stock, par value	$ 0.0001																									$ 0.0001					$ 0.0001		$ 0.0001	$ 0.0001
Repayments of convertible debt																															$ 3,640,000	$ 750,000	$ 750,000
Expected term																															10 years
Risk free interest rate																															4.45%
Expected volatility rate																															110.95%
Fair value adjustment of convertible note																										$ 11,000			$ 115,000		$ 249,000	693,000
Gain (loss) on extinguishment of liability																													152,782		4,488,627	680,762	680,762
Related Party [Member]
Debt Instrument [Line Items]
Bifurcated embedded derivative asset	$ 9,000																									9,000					9,000		63,000
Change in fair value																										8,000			$ 32,000		(54,000)	$ 32,000	51,000	$ 3,063,278
Reverse Stock Split [Member]
Debt Instrument [Line Items]
Common Stock, Value, Issued																																	$ 82
Common stock, par value																																	$ 0.0001
Reverse Stock Split [Member] \| Related Party [Member]
Debt Instrument [Line Items]
Bifurcated embedded derivative asset																																	$ 63,000
2024 CPBF Convertible Note [Member]
Debt Instrument [Line Items]
Principal amount														$ 10,758,775																			283,315
Maturity date														Feb. 19, 2027
Interest rate														15.50%
Conversion price														$ 38.90
Gain (loss) on extinguishment of liability																	$ 6,529,402
Subordinated Secured Promissory Note [Member]
Debt Instrument [Line Items]
Outstanding fees											$ 120,000					$ 12,500
Principal amount											$ 2,400,000					$ 262,500
Maturity date											Jul. 10, 2025					Mar. 03, 2025
Interest rate											44.00%					48.00%
Proceeds from debt											$ 1,782,438					$ 250,000
July Agile Note [Member]
Debt Instrument [Line Items]
Early prepayment of remaining outstanding balances											319,500
September Agile Note [Member]
Debt Instrument [Line Items]
Early prepayment of remaining outstanding balances											178,063
December Agile Note [Member]
Debt Instrument [Line Items]
Gain (loss) on extinguishment of liability											$ 1,071,563
Agile Term Notes [Member]
Debt Instrument [Line Items]
Repayments of long-term debt																										1,724,250	$ 1,929,885	$ 3,540,800					$ 1,857,151
Interest rate																													5.00%			5.00%	5.00%
Interest expense																										817,721					$ 1,499,649		$ 100,095
August 1800 Diagonal Note [Member]
Debt Instrument [Line Items]
Principal amount																		$ 184,000
Maturity date																		Jun. 15, 2025
Interest rate																		12.00%
Original issue discount																		$ 24,000
Proceeds from debt																		152,000
Debt instrument unamortized debt issuance costs incurred during the period																		8,000
August 1800 Diagonal Note [Member] \| Additional Tranche [Member]
Debt Instrument [Line Items]
Principal amount																		$ 750,000
September 1800 Diagonal Note [Member]
Debt Instrument [Line Items]
Principal amount			$ 151,800										$ 124,200
Maturity date			Jun. 15, 2026										Jul. 30, 2025
Interest rate			14.00%										12.00%
Original issue discount			$ 19,800										$ 16,200
Proceeds from debt			125,000										100,000
Debt instrument unamortized debt issuance costs incurred during the period			$ 7,000										8,000
December 1800 Diagonal Note [Member]
Debt Instrument [Line Items]
Principal amount												$ 124,200
Maturity date												Oct. 15, 2025
Interest rate												12.00%
Original issue discount												$ 16,200
Proceeds from debt												100,000
Debt instrument unamortized debt issuance costs incurred during the period												$ 8,000
February 1800 Diagonal Note [Member]
Debt Instrument [Line Items]
Principal amount									$ 124,200
Maturity date									Dec. 15, 2025
Interest rate									12.00%
Original issue discount									$ 16,200
Proceeds from debt									100,000
Debt instrument unamortized debt issuance costs incurred during the period									$ 8,000
April 1800 Diagonal Note [Member]
Debt Instrument [Line Items]
Principal amount								$ 230,000
Maturity date								Feb. 15, 2026
Interest rate								12.00%
Original issue discount								$ 30,000
Proceeds from debt								192,000
Debt instrument unamortized debt issuance costs incurred during the period								$ 8,000
CPBF Lending LLC [Member]
Debt Instrument [Line Items]
Debt Instrument, covenant compliance description																															For all respective periods presented, the Company was not in compliance with the Minimum Gross Profit Margin covenant in section 7.14.1 of the Loan Agreement, the Minimum ARR Growth covenant in section 7.14.2 of the Loan Agreement, and the Fixed Charge Coverage Ratio covenant in section 7.14.3 of the Loan Agreement. As a result of the Company’s noncompliance with the financial covenants, the entire principal amount and all unpaid and accrued interest will be classified as current on the Company’s consolidated balance sheets.		For all respective periods presented, the Company was not in compliance with the Minimum Gross Profit Margin covenant in section 7.14.1 of the Loan Agreement, the Minimum ARR Growth covenant in section 7.14.2 of the Loan Agreement, and the Fixed Charge Coverage Ratio covenant in section 7.14.3 of the Loan Agreement. As a result of the Company’s noncompliance with the financial covenants, the entire principal amount and all unpaid and accrued interest will be classified as current on the Company’s consolidated balance sheets.
Bifurcated embedded derivative asset	9,000																									9,000					$ 9,000		$ 51,000
Change in fair value																															54,000		$ 51,000
Conversion of Stock, Amount Issued																									$ 216,284
Debt conversion original amount														$ 2,000,000
Exercise price description														The CP BF Warrant can be exercised at an initial exercise price of $38.90 per share, subject to adjustment for a term of five years. The CP BF Pre-Funded Warrant will be exercisable at any time after the date of issuance at an exercise price of $0.0001. Neither warrant may be exercised if the holder, together with its affiliates, would beneficially own more than 19.99% of the number of shares of Common Stock outstanding immediately after giving effect to such exercise. Both warrants may be exercised via cash or cashless exercise.
Excercise price														$ 38.90
Proceeds from issuance of private placement													4,600,000
CPBF Lending LLC [Member] \| Term Note [Member]
Debt Instrument [Line Items]
Interest rate																																									14.00%
Paid in kind interest																																									1.50%
CPBF Lending LLC [Member] \| Convertible Debt [Member]
Debt Instrument [Line Items]
Conversion price																																									$ 133.64
Paid in kind interest																																									15.50%
Debt instrument, interest rate																													16.00%			16.00%
CPBF Lending LLC [Member] \| Convertible Debt [Member] \| Reverse Stock Split [Member]
Debt Instrument [Line Items]
Conversion price																																									$ 1,336.40
CPBF Lending LLC [Member] \| First Amendment Convertible Note [Member]
Debt Instrument [Line Items]
Principal amount																																								$ 321,345
CPBF Lending LLC [Member] \| Medium-Term Note [Member]
Debt Instrument [Line Items]
Debt instrument, interest rate																													16.00%			16.00%	16.00%	16.00%
CPBF Lending LLC [Member] \| 2024 CPBF Convertible Note [Member]
Debt Instrument [Line Items]
Principal amount	2,840,677																									2,840,677					2,840,677
Proceeds from issuance of debt													$ 3,000,000
Debt instrument, interest rate																													15.40%			15.40%	15.40%
Interest expense																																	$ 368,525
Interest expense debt																																	369,459
Debt related commitement fees and debt issuance costs																																	934
Percentage of capital stock issued													20.00%
Lending [Member] \| 2024 CPBF Convertible Note [Member]
Debt Instrument [Line Items]
Interest expense																										299,719					958,406
Interest expense debt																										300,669					955,715
Debt related commitement fees and debt issuance costs																										950					2,690
Yorkville Promissory Notes [Member]
Debt Instrument [Line Items]
Principal amount	$ 2,000,000									$ 3,500,000																$ 2,000,000		$ 1,695,000			$ 2,000,000		0	$ 1,766,000
Redemption premium amount										140,000
Debt instrument, fair value disclosure										$ 3,402,000
Convertible promissory note, payment premium percentage										4.00%																4.00%		4.00%
Debt instrument, principal payment										$ 3,640,000
Aggregate outstanding, principal amount										$ 3,500,000
Expected term										6 months																5 months 15 days		3 months 29 days						5 months 15 days
Stock price	$ 2.94									$ 2.24																$ 2.94		$ 11.20			$ 2.94			$ 1.88
Interest rate										8.70%																11.50%		11.30%						14.00%
Risk free interest rate										4.27%																3.86%		4.29%						5.28%
Expected volatility rate										224.00%																123.00%		171.00%						71.00%
Fair value adjustment of convertible note										$ 252,000
Original issue discount										$ 3,150,000
Interest expense																																	$ 80,760
September Twenty Twenty Five Yorkville Note [Member]
Debt Instrument [Line Items]
Principal amount	$ 2,000,000	$ 2,000,000																								$ 2,000,000					$ 2,000,000
Repayments of long-term debt		1,000,000
Proceeds from issuance of debt		$ 890,000
Common stock, par value		$ 0.0001
Debt instrument, fair value disclosure	$ 1,992,000																									$ 1,992,000					$ 1,992,000
Maturity date		Mar. 16, 2026
Interest rate		50.00%
Repayments of convertible debt		$ 500,000
Convertible promissory note, payment premium percentage	4.00%	4.00%
Conversion price		$ 2.50
Minimum redemption notice period		10 days
Debt instrument, interest rate, original issue percentage		10.00%
Debt instrument payment rate percentage		50.00%
Investment interest rate		6.00%
Debt instrument, interest rate, increase		18.00%
Expected term	6 months
Stock price	$ 2.12																									$ 2.12					$ 2.12
Interest rate	11.80%
Risk free interest rate	3.81%
Expected volatility rate	128.00%
Fair value adjustment of convertible note	$ 192,000
Loan agreement with cpbf Lending Llc [Member] \| Term Note [Member]
Debt Instrument [Line Items]
Interest expense debt																													$ 238,843			$ 772,550
Loan agreement with cpbf Lending Llc [Member] \| Convertible Debt [Member]
Debt Instrument [Line Items]
Debt instrument, interest rate																																	16.00%	16.00%
Interest expense																																	$ 350,430	$ 422,507
Interest expense debt																																	325,818	395,575
Debt related commitement fees and debt issuance costs																																	24,612	26,932
Loan agreement with cpbf Lending Llc [Member] \| Medium-Term Note [Member]
Debt Instrument [Line Items]
Interest expense																													264,235			851,175	851,175	1,140,106
Interest expense debt																																	772,550	1,058,230
Debt related commitement fees and debt issuance costs																													25,392			78,625	$ 78,625	81,876
Convertible Debt [Member] \| Term Note [Member]
Debt Instrument [Line Items]
Interest expense debt																													104,314			325,818
Convertible Debt [Member] \| Medium-Term Note [Member]
Debt Instrument [Line Items]
Interest expense																													112,571			350,430
Debt related commitement fees and debt issuance costs																													$ 8,257			$ 24,612
2024 CP BF Convertible Note [Member] \| Related Party [Member]
Debt Instrument [Line Items]
Gain (loss) on extinguishment of liability																	6,529,402
2024 CP BF Convertible Note [Member] \| CPBF Lending LLC [Member]
Debt Instrument [Line Items]
Principal amount																	$ 10,758,775
Interest rate																	20.00%
Conversion price																	$ 38.90
Debt instrument, interest rate																	15.50%
Prepayment description																	(i) all accrued interest with respect to the principal amount so prepaid through the date the prepayment is made and (ii) the Exit Fee with respect to the principal amount so prepaid, calculated as 1.0% of the outstanding principal balance of the loans, with only the portion of the principal balance so converted counted for purposes of determining the applicable Exit Fee; and provided further, that, in the event of a partial prepayment of the loans, the Exit Fee shall be calculated on the principal amount so repaid and not on the entire outstanding principal balance thereof, and (iii) all other Obligations, if any, that shall have become due and payable hereunder with respect to the principal amount so prepaid. The 2024 CP BF Convertible Note obtain features that relate to the mandatory prepayment, either partially or in whole, upon certain contingent events.
March Agile Note [Member] \| Subordinated Secured Promissory Note [Member]
Debt Instrument [Line Items]
Principal amount																											$ 4,000,000
Repayment of debt																												$ 1,755,895
Maturity date																												Nov. 12, 2025
Interest rate																											44.00%
Proceeds from debt																												$ 2,044,105
June Agile Note [Member] \| Subordinated Secured Promissory Note [Member]
Debt Instrument [Line Items]
Outstanding fees							$ 12,500																				$ 200,000
Principal amount							$ 262,500
Maturity date							Dec. 15, 2025
Interest rate							48.00%
Gain (loss) on extinguishment of liability																												$ 1,769,895
Proceeds from debt							$ 250,000
Yorkville Advisors Global, LP [Member] \| Yorkville Convertible Note [Member]
Debt Instrument [Line Items]
Maturity date										Jul. 31, 2025
Interest rate										18.00%
Repayments of convertible debt										$ 1,000,000
Convertible promissory note, payment premium percentage										4.00%
Minimum redemption notice period										10 days
Common Stock [Member]
Debt Instrument [Line Items]
Shares issued																														1,811			19,000
Common Stock [Member] \| CPBF Lending LLC [Member]
Debt Instrument [Line Items]
Shares issued														7,000
Debt conversion, shares														26,085
Warrant [Member] \| CPBF Lending LLC [Member]
Debt Instrument [Line Items]
Debt conversion, shares														56,555
Prefunded Warrants [Member] \| CPBF Lending LLC [Member]
Debt Instrument [Line Items]
Debt conversion, shares														30,470
Common Class A [Member]
Debt Instrument [Line Items]
Common stock, par value																								$ 0.0001
Common Class A [Member] \| September 1800 Diagonal Note [Member]
Debt Instrument [Line Items]
Debt instrument, fair value disclosure					$ 17,000
Conversion of stock, shares converted					7,034
Common Class A [Member] \| December 1800 Diagonal Note [Member]
Debt Instrument [Line Items]
Debt instrument, fair value disclosure						$ 58,000
Conversion of stock, shares converted						19,986
Common Class A [Member] \| February 1800 Diagonal Note [Member]
Debt Instrument [Line Items]
Debt instrument, fair value disclosure				$ 80,700
Conversion of stock, shares converted				32,780
Common Class A [Member] \| CPBF Lending LLC [Member]
Debt Instrument [Line Items]
Shares issued																	70,000								5,560
Common stock price per share																									$ 38.90
Conversion of Stock, Amount Issued																									$ 216,284
Common Class A [Member] \| Yorkville Advisors Global, LP [Member] \| Yorkville Convertible Note [Member]
Debt Instrument [Line Items]
Common stock, par value										$ 0.0001
Conversion price										$ 20.00
Common Class A [Member] \| Common Stock [Member] \| CPBF Lending LLC [Member]
Debt Instrument [Line Items]
Shares issued																									5,560
Common stock price per share																									$ 38.90
Standby Equity Purchase Agreement [Member] \| Yorkville Advisors Global, LP [Member]
Debt Instrument [Line Items]
Principal amount										$ 3,500,000
Proceeds from issuance of debt										3,140,000
Debt discount upon issuance										350,000
Debt issuance costs										$ 10.00
Common Class B [Member] \| CPBF Lending LLC [Member]
Debt Instrument [Line Items]
Shares issued														231,114
Standby Equity Purchase Agreement [Member] \| Yorkville Advisors Global, LP [Member]
Debt Instrument [Line Items]
Proceeds from issuance of debt																								$ 1,800,000
Debt discount upon issuance																								$ 200,000
Prepayment premium															10.00%
Debt Instrument, Face Amount																																	$ 2,000,000
Standby Equity Purchase Agreement [Member] \| Yorkville Advisors Global, LP [Member] \| Yorkville Convertible Notes [Member]
Debt Instrument [Line Items]
Maturity date																								Jan. 17, 2025
Interest rate																								0.00%
Conversion rate percentage of common stock outstanding																								9.99%
Prepayment premium																								10.00%
Repayments of convertible debt																				$ 1,000,000
Percentage of repayment of convertible debt, amount																				10.00%
Debt instrument, interest rate, increase																								18.00%
Standby Equity Purchase Agreement [Member] \| Common Class A [Member] \| Yorkville Advisors Global, LP [Member]
Debt Instrument [Line Items]
Conversion rate percentage of common stock outstanding															9.99%
Conversion of stock, shares converted																																	27,538
Yorkville Standby Equity Purchase Agreement [Member]
Debt Instrument [Line Items]
Principal amount																						$ 1,500,000	1,000,000
Proceeds from issuance of debt																						1,250,000	900,000
Debt discount upon issuance																						$ 250,000	100,000
Increased principal amount agreed to advance																							1,000,000
Floor price																																						$ 2.94
Maximum floor price																								$ 100.00														$ 20.00
Common stock price per share																								500.00
Yorkville Standby Equity Purchase Agreement [Member] \| February Yorkville Promissory Note [Member]
Debt Instrument [Line Items]
Principal amount																																	$ 1,000,000
Yorkville Standby Equity Purchase Agreement [Member] \| March Yorkville Promissory Note [Member]
Debt Instrument [Line Items]
Principal amount																																	$ 750,000
Yorkville Standby Equity Purchase Agreement [Member] \| Common Class A [Member]
Debt Instrument [Line Items]
Common stock, par value																								0.0001
Common stock price per share																								5,000											$ 16.80	$ 16.10
Yorkville Standby Equity Purchase Agreement [Member] \| Common Class A [Member] \| February Yorkville Promissory Note [Member]
Debt Instrument [Line Items]
Conversion of stock, shares converted																																	2,891
Yorkville Standby Equity Purchase Agreement [Member] \| Common Class A [Member] \| March Yorkville Promissory Note [Member]
Debt Instrument [Line Items]
Conversion of stock, shares converted																																	14,986
Yorkville Standby Equity Purchase Agreement [Member] \| Common Class B [Member]
Debt Instrument [Line Items]
Common stock, par value																								$ 0.0001
Original Debt Repayment Agreement [Member]
Debt Instrument [Line Items]
Principal amount																					$ 2,000,000
Repayment of debt																					$ 200,000
Original Debt Repayment Agreement [Member] \| Common Class A [Member]
Debt Instrument [Line Items]
Common stock, par value																					$ 0.0001
Amended Debt Repayment Agreement [Member]
Debt Instrument [Line Items]
Principal amount																				$ 750,000
Proceeds from issuance of debt																				75,000
Aggregate principal amount																				750,000
Repayment of debt																				75,000
Premium advance																				110,040
Redemption premium amount																				75,000
Debt instrument, fair value disclosure																				115,800
Debt Instrument, Face Amount																				35,040
Amended Debt Repayment Agreement [Member] \| Common Class A [Member]
Debt Instrument [Line Items]
Proceeds from issuance of debt																				75,000
Aggregate principal amount																																					$ 750,000
Repayment of debt																				75,000
Premium advance																				110,040
Debt instrument, fair value disclosure																				115,800
Debt Instrument, Face Amount																				$ 35,040
Floor Price Reduction Agreement [Member]
Debt Instrument [Line Items]
Repayment of debt															$ 700,000
Floor price															$ 20.00
Interest rate															0.00%
Floor Price Reduction Agreement [Member] \| Yorkville Advisors Global, LP [Member]
Debt Instrument [Line Items]
Maturity date															Jan. 17, 2025
Interest rate															0.00%
Subordinated Business Loan and Security Agreement [Member]
Debt Instrument [Line Items]
Principal amount																			$ 787,500
Maturity date																			Feb. 05, 2025
Debt instrument, interest rate																			42.00%
Proceeds from debt																			$ 750,000
Agent fees																			$ 37,500
Gem Agreement [Member]
Debt Instrument [Line Items]
Cash agreed to pay																							1,200,000
Principal amount																							1,000,000.0
Monthly installments																							100,000
Repayments of long-term debt																							$ 1,200,000
Shares issuable under the terms of promissory note																							4,000
Gem Agreement [Member] \| Gem Warrant [Member]
Debt Instrument [Line Items]
Excercise price																																							$ 3,245
Gem Agreement [Member] \| Gem Warrant [Member] \| Reverse Stock Split [Member]
Debt Instrument [Line Items]
Excercise price																																							$ 3,245.00
Gem Agreement [Member] \| Common Class A [Member]
Debt Instrument [Line Items]
Convertible debenture	$ 215,057																									$ 215,057					$ 215,057		$ 215,057
Shares issuable under the terms of promissory note																							200,000
Gem Agreement [Member] \| Common Class A [Member] \| Common Stock [Member]
Debt Instrument [Line Items]
Shares issuable under the terms of promissory note																															19,000
Gem Agreement [Member] \| Gem Term Sheet [Member]
Debt Instrument [Line Items]
Convertible debenture																								$ 2,000,000.0
Debt instrument, term																								5 years
[custom:CouponRate-0]																								0.00%
Outstanding fees																								$ 2,000,000.0										$ 2,000,000.0
Gem Agreement [Member] \| Gem Term Sheet [Member] \| Common Class A [Member] \| Gem Warrant [Member]
Debt Instrument [Line Items]
[custom:PercentageOfRightToConvertWarrantToCommonShares-0]																								3.00%
Maximum [Member]
Debt Instrument [Line Items]
Expected term																																6 years 29 days	6 years 29 days	6 years 29 days
Stock price																											$ 5,990		$ 305			$ 305	$ 2,930.00	$ 5,990.00
Risk free interest rate																																4.45%	4.45%	4.31%
Expected volatility rate																																62.12%	69.57%	110.95%
Maximum [Member] \| Standby Equity Purchase Agreement [Member] \| Yorkville Advisors Global, LP [Member]
Debt Instrument [Line Items]
Principal amount																								$ 3,500,000
Maximum [Member] \| Yorkville Standby Equity Purchase Agreement [Member]
Debt Instrument [Line Items]
Maximum floor price																								$ 1,000
Maximum [Member] \| Gem Agreement [Member] \| Share Purchase Agreement [Member]
Debt Instrument [Line Items]
Common Stock, Value, Issued																								$ 100,000,000
Minimum [Member]
Debt Instrument [Line Items]
Expected term																																5 years 7 months 9 days	5 years 7 months 9 days	5 years
Stock price	$ 14																									$ 14			$ 146		$ 14	$ 146	$ 150.00	$ 4,190.00
Risk free interest rate																																4.20%	3.71%	3.46%
Expected volatility rate																																61.00%	61.00%	80.00%
Minimum [Member] \| Yorkville Advisors Global, LP [Member] \| Yorkville Convertible Note [Member]
Debt Instrument [Line Items]
Interest rate										0.00%
Minimum [Member] \| Standby Equity Purchase Agreement [Member] \| Yorkville Advisors Global, LP [Member]
Debt Instrument [Line Items]
Principal amount																								$ 2,000,000

Going Concern (Details Narrative)		9 Months Ended		12 Months Ended
Going Concern (Details Narrative)	Sep. 16, 2024 USD ($) Integer	Sep. 30, 2025 USD ($)	Sep. 30, 2024 USD ($)	Dec. 31, 2024 USD ($)	Dec. 31, 2023 USD ($)
Organization, Consolidation and Presentation of Financial Statements [Abstract]
Cash		$ 900,000		$ 1,100,000
Net cash used in operating activities		13,416,431	$ 5,363,004	9,575,403	$ 1,550,781
Accumulated deficit		$ 95,739,807		$ 78,279,713	$ 46,766,324
Reduction committed date	Sep. 16, 2024
Number of employees reduced as part of reduction \| Integer	24
Percentage of employees reduced	34.00%
Actual decrease in annual operating expenses due to reduction	$ 800,000
Restructuring Charges	$ 100,000

- Definition

Amount of currency on hand as well as demand deposits with banks or financial institutions. Includes other kinds of accounts that have the general characteristics of demand deposits. Excludes cash and cash equivalents within disposal group and discontinued operation.

+ References

Reference 1: http://www.xbrl.org/2003/role/exampleRef
-Topic 944
-SubTopic 605
-Name Accounting Standards Codification
-Section 55
-Paragraph 14
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147477548/944-605-55-14

Reference 2: http://www.xbrl.org/2003/role/exampleRef
-Topic 944
-SubTopic 605
-Name Accounting Standards Codification
-Section 55
-Paragraph 11
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147477548/944-605-55-11

Reference 3: http://www.xbrl.org/2003/role/exampleRef
-Topic 852
-SubTopic 10
-Name Accounting Standards Codification
-Section 55
-Paragraph 10
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481372/852-10-55-10

Reference 4: http://www.xbrl.org/2003/role/exampleRef
-Topic 946
-SubTopic 830
-Name Accounting Standards Codification
-Section 55
-Paragraph 12
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479168/946-830-55-12

Reference 5: http://www.xbrl.org/2003/role/disclosureRef
-Topic 944
-SubTopic 210
-Name Accounting Standards Codification
-Section S99
-Paragraph 1
-Subparagraph (SX 210.7-03(a)(2))
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147478777/944-210-S99-1

Reference 6: http://www.xbrl.org/2003/role/disclosureRef
-Topic 946
-SubTopic 210
-Name Accounting Standards Codification
-Section S99
-Paragraph 1
-Subparagraph (SX 210.6-04(4))
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479170/946-210-S99-1

Reference 7: http://www.xbrl.org/2003/role/disclosureRef
-Topic 946
-SubTopic 210
-Name Accounting Standards Codification
-Section 45
-Paragraph 21
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147477796/946-210-45-21

Reference 8: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 210
-SubTopic 10
-Name Accounting Standards Codification
-Section S99
-Paragraph 1
-Subparagraph (SX 210.5-02(1))
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1

Reference 9: http://www.xbrl.org/2003/role/disclosureRef
-Name Accounting Standards Codification
-Section 45
-Paragraph 20
-SubTopic 210
-Topic 946
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147477796/946-210-45-20

+ Details

- Definition

Amount of expenses associated with exit or disposal activities pursuant to an authorized plan. Excludes expenses related to a discontinued operation or an asset retirement obligation.

+ References + Details

- Definition

Amount of accumulated undistributed earnings (deficit).

+ References + Details

Revenue

9 Months Ended

12 Months Ended

Sep. 30, 2025

Dec. 31, 2024

Revenue from Contract with Customer [Abstract]

Revenue

6. Revenue

Under ASC 606, the Company measures revenue based on considerations specified in terms and conditions agreed to by a customer. The Company recognizes revenue when a performance obligation is satisfied by transferring control of the service to the customer, which occurs over time. The Company considers this method a faithful depiction of the transfer of control as services are substantially the same and have the same pattern of transfer over the life of the contract.

The Company’s services include providing end-to-end video engagement solutions that provide a fast, intuitive and powerful platform of marketing tools that create more intent-driven videos, webinars, virtual events and other digital and in-person marketing campaigns.

As noted within the SOW’s and invoices, agreements range from monthly, to annual, to multi-year and Banzai generally provides for net 30-day payment terms with the payment made directly through check or electronic means.

Banzai’s Management believes its exposure to credit risk is sufficiently mitigated by collection through credit card sales or direct payment from established clients.

The Company follows the provisions of ASC 606, under which the Company recognizes revenue when the customer obtains control of promised goods or services, in an amount that reflects the consideration which is expected to be received in exchange for those goods or services. The Company recognizes revenues following the five-step model prescribed under ASC 606: (i) identify contract(s) with a customer; (ii) identify the performance obligation(s) in the contract; (iii) determine the transaction price; (iv) allocate the transaction price to the performance obligation(s) in the contract; and (v) recognize revenues when (or as) the Company satisfies a performance obligation. The Company only applies the five-step model to contracts when it is probable that the entity will collect the consideration it is entitled to in exchange for the goods or services it transfers to the customer. At contract inception, once the contract is determined to be within the scope of ASC 606, the Company assesses the goods or services promised within each contract and determines those that are performance obligations and assesses whether each promised good or service is distinct. The Company then recognizes as revenue the amount of the transaction price that is allocated to the respective performance obligation when (or as) the performance obligation is satisfied. Sales, value add, and other taxes collected on behalf of third parties are excluded from revenue.

Nature of Products and Services

The following is a description of the Company’s products and services from which the Company generates revenue, as well as the nature, timing of satisfaction of performance obligations, and significant payment terms for each, as applicable:

Demio

The Demio product is a full-stack technology that marketers can leverage live and automated for video marketing content such as webinars and virtual events. Software products are provided to Demio customers for a range of attendees and hosts within a specified time frame at a specified established price. The performance obligations identified include access to the suite and platform, within the parameters established, and within the standards established in the agreement. Contracts include a standalone selling price for the number of webinars and hosts as a performance obligation. There are no financing components and payments are typically net 30 of date or receipt of invoice. It is nearly 100% certain that a significant revenue reversal will not occur. The Company recognizes revenue for its sale of Demio services over time which corresponds with the period of time that access to the service is provided.

Reach

While the Reach product is in the process of being phased out, the Company continues to generate revenues from the product. The Reach product provides a multi-channel targeted audience acquisition (via Reach) to bolster engagement and Return on Investment (ROI). Banzai enables marketing teams to create winning webinars and virtual and in-person events that increase marketing efficiency and drive additional revenue. Software products are provided to Reach customers for a range of simultaneous events and registrations within a specified time frame at a specified established price. The performance obligations identified include access to the suite and platform, within the parameters established, and within the standards established in the agreement. Contracts include a standalone selling price for the number of simultaneous published events as a performance obligation. There are no financing components and payments are typically net 30 of date or receipt of invoice. It is nearly 100% certain that a significant revenue reversal will not occur. The Company recognizes revenue for its sale of Reach services over time which corresponds with the timing the service is rendered.

OpenReel

The OpenReel product offers subscription-based software as a service (SaaS) offerings to enterprise, media, entertainment and agency teams to remotely control, direct, script, film, and collaborate on high definition video projects from a mobile device or webcam. The Company enters into fixed price subscription contracts with customers, which can be monthly, annual, or multi-year agreements which auto-renew without discount for additional periods of the same duration as the initial term, unless either party requests termination in writing at least thirty (30) days prior to the end of the initial service term. The subscription revenues are recognized ratably over the term of the service agreement, which is considered an output method, as the obligation of hosting the SaaS product is fulfilled over the course of the agreement. The Company does not charge for implementation or recognize any revenues upfront due to minimal effort required. There are no financing components and payments are typically net 30 of date of receipt of invoice, or typically net 90 date of receipt of invoice for customers on multi-year subscription agreement contracts. It is nearly 100% certain that a significant revenue reversal will not occur.

Vidello

The Vidello product is a video hosting and marketing platform designed to help businesses manage, customize, and optimize their video content. Revenue is generated through Vidello providing video hosting and marketing platform subscription software service for a set period of time. Customer contracting is achieved via self-service and invoicing is initiated automatically once the customer accepts the terms and conditions on the platform, based on their selection of the desired subscription product. When execution or completion of the contract occurs, the contract is valid and revenue is earned when the service is provided for each period of performance, daily. The amount is paid by the customer based on the contract terms monthly, annually or indefinite with the majority paid via credit card processing.

Service Trade Revenue

The Company has one customer for which the customer is also a vendor. For this one customer, the Company exchanged services for approximately $93,493 and $104,452, during the nine months ended September 30, 2025 and 2024, respectively.

Disaggregation of Revenue

The following table summarizes revenue by region based on the billing address of customers for the three months ended September 30, 2025 and 2024:

Summary of Revenue by Region

	Three Months Ended September 30,
	2025					2024
	Amount		Percentage of Revenue			Amount		Percentage of Revenue
Americas	$	2,148,073		75	%	$	626,768		58	%
Europe, Middle East and Africa (EMEA)		534,758		19	%		333,960		31	%
Asia Pacific		161,677		6	%		119,879		11	%
Total	$	2,844,508		100	%	$	1,080,607		100	%

The following table summarizes revenue by region based on the billing address of customers for the nine months ended September 30, 2025 and 2024:

	Nine Months Ended September 30,
	2025					2024
	Amount		Percentage of Revenue			Amount		Percentage of Revenue
Americas	$	7,149,862		76	%	$	1,797,307		56	%
Europe, Middle East and Africa (EMEA)		1,646,880		18	%		1,080,876		33	%
Asia Pacific		553,831		6	%		350,093		11	%
Total	$	9,350,573		100	%	$	3,228,276		100	%

Contract Balances

Accounts Receivable, Net

A receivable is recorded when an unconditional right to invoice and receive payment exists, such that only the passage of time is required before payment of consideration is due. The Company receives payments from customers based upon agreed-upon contractual terms, typically within 30 days of invoicing the customer. The timing of revenue recognition may differ from the timing of invoicing to customers.

Schedule of Accounts Receivable, Net

	Opening Balance		Closing Balance		Opening Balance		Closing Balance
	1/1/2025		9/30/2025		1/1/2024		9/30/2024
Accounts receivable, net	$	936,321	$	804,519	$	105,049	$	37,386

Costs to Obtain a Contract

Sales commissions, the principal costs incurred to obtain a contract, are earned when the contract is executed. Management has capitalized these costs and amortized the commission expense over time in accordance with the related contract’s term. For the nine months ended September 30, 2025 and 2024, commission expenses were $466,951 and $193,995, respectively. Certain commission expenses are not capitalized and are instead directly expensed.

Capitalized commissions at September 30, 2025 and December 31, 2024 were $52,695 and $31,504, respectively, and are included within prepaid expenses and other current assets on the condensed consolidated balance sheets.

The following summarizes the costs to obtain a contract activity during the three and nine months ended September 30, 2025:

Balance - December 31, 2024	$	31,504
Commissions Incurred		57,237
Deferred Commissions Recognized		(50,195	)
Balance - March 31, 2025		38,546
Commissions Incurred		39,664
Deferred Commissions Recognized		(25,594	)
Balance - June 30, 2025	$	52,616
Commissions Incurred		82,017
Deferred Commissions Recognized		(81,938	)
Balance - September 30, 2025		52,695

The following summarizes the costs to obtain a contract activity during the three and nine months ended September 30, 2024:

Balance - December 31, 2023	$	51,472
Commissions Incurred		31,610
Deferred Commissions Recognized		(44,620	)
Balance - March 31, 2024		38,462
Commissions Incurred		48,316
Deferred Commissions Recognized		(47,634	)
Balance - June 30, 2024	$	39,144
Commissions Incurred		42,739
Deferred Commissions Recognized		(44,765	)
Balance - September 30, 2024	$	37,118

7. Revenue

Under ASC 606, revenue is recognized throughout the life of the executed agreement. The Company measures revenue based on considerations specified in terms and conditions agreed to by a customer. Furthermore, the Company recognizes revenue when a performance obligation is satisfied by transferring control of the service to the customer, which occurs over time. The Company considers this method a faithful depiction of the transfer of control as services are substantially the same and have the same pattern of transfer over the life of the contract.

Banzai’s Management believes its exposure to credit risk is sufficiently mitigated by collection through credit card sales or direct payment from established clients.

The Company follows the provisions of ASC 606, under which the Company recognizes revenue when the customer obtains control of promised goods or services, in an amount that reflects the consideration which is expected to be received in exchange for those goods or services. The Company recognize revenues following the five-step model prescribed under ASC 606: (i) identify contract(s) with a customer; (ii) identify the performance obligation(s) in the contract; (iii) determine the transaction price; (iv) allocate the transaction price to the performance obligation(s) in the contract; and (v) recognize revenues when (or as) the Company satisfies a performance obligation. The Company only applies the five-step model to contracts when it is probable that the entity will collect the consideration it is entitled to in exchange for the goods or services it transfers to the customer. At contract inception, once the contract is determined to be within the scope of ASC 606, the Company assesses the goods or services promised within each contract and determines those that are performance obligations and assesses whether each promised good or service is distinct. The Company then recognizes as revenue the amount of the transaction price that is allocated to the respective performance obligation when (or as) the performance obligation is satisfied. Sales, value add, and other taxes collected on behalf of third parties are excluded from revenue.

Nature of Products and Services

Demio

Reach

OpenReel

Service Trade Revenue

The Company has one customer for which the customer is also a vendor. For this one customer, the Company exchanged services for approximately $239,000 and $375,000, during the years ended December 31, 2024 and 2023, respectively.

Disaggregation of Revenue

The following table summarizes revenue by region based on the billing address of customers for the years ended December 31, 2024 and 2023:

Summary of Revenue by Region

	Year Ended December 31,
	2024					2023
	Amount		Percentage of Revenue			Amount		Percentage of Revenue
Americas	$	2,564,074		57	%	$	2,677,050		59	%
Europe, Middle East and Africa (EMEA)		1,492,561		33	%		1,511,886		33	%
Asia Pacific		471,244		10	%		372,364		8	%
Total	$	4,527,879		100	%	$	4,561,300		100	%

Contract Balances

Accounts Receivable, Net

Schedule of Accounts Receivable, Net

	Opening Balance		Closing Balance		Opening Balance		Closing Balance
	1/1/2024		12/31/2024		1/1/2023		12/31/2023
Accounts receivable, net	$	105,049	$	936,321	$	68,416	$	105,049

Costs to Obtain a Contract

Sales commissions, the principal costs incurred to obtain a contract, are earned when the contract is executed. Management has capitalized these costs and amortized the commission expense over time in accordance with the related contract’s term. For the years ended December 31, 2024 and 2023, commission expenses were $270,335 and $299,450, respectively.

Capitalized commissions at the years ended December 31, 2024 and 2023 were $31,504 and $51,472, respectively, and are included within prepaid expenses and other current assets on the consolidated balance sheets.

The following summarizes the costs to obtain a contract activity during the years ended December 31, 2024 and 2023:

Balance - December 31, 2022	$	69,737
Commissions Incurred		242,810
Deferred Commissions Recognized		(261,075	)
Balance - December 31, 2023		51,472
Commissions Incurred		180,141
Deferred Commissions Recognized		(200,109	)
Balance - December 31, 2024	$	31,504

- Definition

The entire disclosure of revenue from contract with customer to transfer good or service and to transfer nonfinancial asset. Includes, but is not limited to, disaggregation of revenue, credit loss recognized from contract with customer, judgment and change in judgment related to contract with customer, and asset recognized from cost incurred to obtain or fulfill contract with customer. Excludes insurance and lease contracts.

+ References

Reference 1: http://www.xbrl.org/2003/role/disclosureRef
-Topic 606
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 7
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479806/606-10-50-7

Reference 2: http://www.xbrl.org/2003/role/disclosureRef
-Topic 606
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 9
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479806/606-10-50-9

Reference 3: http://www.xbrl.org/2003/role/disclosureRef
-Topic 606
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 10
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479806/606-10-50-10

Reference 4: http://www.xbrl.org/2003/role/disclosureRef
-Topic 606
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 15
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479806/606-10-50-15

Reference 5: http://www.xbrl.org/2003/role/disclosureRef
-Topic 606
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 12
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479806/606-10-50-12

Reference 6: http://www.xbrl.org/2003/role/disclosureRef
-Topic 606
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 12
-Subparagraph (b)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479806/606-10-50-12

Reference 7: http://www.xbrl.org/2003/role/disclosureRef
-Topic 606
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 12
-Subparagraph (c)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479806/606-10-50-12

Reference 8: http://www.xbrl.org/2003/role/disclosureRef
-Topic 606
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 12
-Subparagraph (d)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479806/606-10-50-12

Reference 9: http://www.xbrl.org/2003/role/disclosureRef
-Topic 606
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 12
-Subparagraph (e)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479806/606-10-50-12

Reference 10: http://www.xbrl.org/2003/role/disclosureRef
-Topic 606
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 13
-Subparagraph (b)(2)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479806/606-10-50-13

Reference 11: http://www.xbrl.org/2003/role/disclosureRef
-Name Accounting Standards Codification
-Topic 606
-Publisher FASB
-URI https://asc.fasb.org/606/tableOfContent

+ Details

Summary of Significant Accounting Policies

9 Months Ended

12 Months Ended

Sep. 30, 2025

Dec. 31, 2024

Accounting Policies [Abstract]

Summary of Significant Accounting Policies

3. Summary of Significant Accounting Policies

Basis of Presentation

Intangible Assets

	Estimated Useful Life (years):	September 30, 2025
Customer relationships	6 - 7	$	1,139,710
Trade name	10 - 15		1,637,088
Technology	6 - 8		6,425,010
Intangible assets, gross			9,201,808
Less: Accumulated amortization			(869,712	)
Intangible assets, net		$	8,332,096

Total amortization expense related to intangible assets was $838,364 for the nine months ended September 30, 2025. Expected amortization expense is as follows:


Remainder of Year Ending December 31, 2025	$	401,171
Year Ending December 31, 2026		1,214,920
Year Ending December 31, 2027		1,214,920
Year Ending December 31, 2028		1,214,920
Year Ending December 31, 2029		1,214,920
Thereafter		3,161,948
Total	$	8,422,799

Warrant Liabilities

Warrant Liability - related party

Warrant Liability

Loss Per Share

The calculation of basic and diluted net loss per share attributable to common stock was as follows:

	For the Three Months Ended September 30,						For the Nine Months Ended September 30,
	2025			2024			2025			2024
Numerator:
Net loss attributable to common shareholders—basic and diluted	$	(5,887,591	)	$	(15,413,927	)	$	(17,460,094	)	$	(23,659,387	)

Denominator:
Weighted average shares—basic and diluted		3,591,228			316,289			2,256,990			286,166
Net loss per share attributable to common shareholders—basic and diluted	$	(1.64	)	$	(48.73	)	$	(7.74	)	$	(82.68	)

Securities that were excluded from loss per share as their effect would be anti-dilutive due to the net loss position that could potentially be dilutive in future periods are as follows:

	2025		2024
	As of September 30,
	2025		2024
Options		12,592		2,695
RSUs		414,429		1,650
Public warrant shares		23,000		23,000
GEM warrant shares		1,657		1,657
Common warrant shares		686,107		452,761
Placement agent warrant shares		71,827		10,490
Pre-funded warrants		-		253,010
Total		1,209,613		745,263

Derivative Financial Instruments

Bridge Notes and Private Placement Convertible Notes - Fair Value Option Election

Fair Value of Financial Instruments

Level 1: Quoted prices in active markets for identical assets or liabilities.

Level 2: Inputs other than Level 1 prices for similar assets or liabilities that are directly or indirectly observable in the marketplace.

Recent Accounting Pronouncements

Recent accounting pronouncements not yet effective

Recently adopted accounting pronouncements

3. Summary of Significant Accounting Policies

Basis of Presentation

Reverse Stock Split

Principles of Consolidation

Use of Estimates

Certain Risks and Uncertainties

Cash

Accounts Receivable and Allowance for Credit Losses

The following table presents changes in the allowance for credit losses for the year ended December 31, 2024:


Balance - December 31, 2023	$	5,748
Change in provision for credit losses		18,462
Balance - December 31, 2024	$	24,210

Deferred Sales Commissions

Property and Equipment

Intangible Assets and Impairment of Long-Lived Assets

Intangible assets are presented at fair value, net of amortization. The fair value is determined based on the appraised value of the asset. Intangible assets are composed of developed technology, trade names and customer lists (see Note 5), video material licenses, a web domain, and patents. Intangible assets subject to amortization consist of the following:

	Estimated Useful Life (years):	December 31, 2024
Customer relationships	7	$	588,710
Trade name	15		899,600
Technology	6		2,415,010
Intangible assets, gross			3,903,320
Less: Accumulated amortization			(19,467	)
Intangible assets, net		$	3,883,853

Total amortization expense related to intangible assets was $19,467 for the year ended December 31, 2024. Expected amortization expense is as follows:


Remainder		-
Year Ending December 31, 2025	$	546,576
Year 1	$	546,576
Year Ending December 31, 2026		546,576
Year 2		546,576
Year Ending December 31, 2027		546,576
Year 3		546,576
Year Ending December 31, 2028		546,576
Year 4		546,576
Thereafter		-
Year Ending December 31, 2029		546,576
Year 5		546,576
Thereafter		1,150,973
Total	$	3,883,853

Goodwill

Deferred Offering Costs

Capitalized deferred offering costs consisted of the following, as of December 14, 2023:

	December 14, 2023
SPAC-related legal fees	$	2,973,077
Investment bank advisory services		135,000
Federal Trade Commission filing fees		125,020
Total deferred offering costs capitalized	$	3,233,097

Warrant Liabilities

Warrant Liability - related party

Warrant Liability

Simple Agreements for Future Equity—SAFE

Concentration of Business and Credit Risk

At December 31, 2024 and 2023, two suppliers and one supplier accounted for 10% or more of accounts payable, respectively.

Loss Per Share

The calculation of basic and diluted net loss per share attributable to common stock was as follows:

	2024			2023
	For the Year Ended December 31,
	2024			2023
Numerator:
Net loss attributable to common shareholders—basic and diluted	$	(31,095,029	)	$	(14,406,262	)

Denominator:
Weighted average shares—basic and diluted		445,817			240,199
Net loss per share attributable to common shareholders—basic and diluted	$	(69.75	)	$	(59.98	)

Securities that were excluded from loss per share as their effect would be anti-dilutive due to the net loss position that could potentially be dilutive in future periods are as follows:

	2024		2023
	As of December 31,
	2024		2023
Options		2,566		1,496
RSUs		34,078		—
Public warrant shares		23,000		23,000
GEM warrant shares		1,657		1,657
Common warrant shares		452,761		—
Placement agent warrant shares		10,490		—
Total		524,552		26,153
Antidilutive Securities		524,552		26,153

Leases

Revenue Recognition

Costs of Revenue

Costs of revenue consist primarily of infrastructure, streaming service, data license and contracted services costs, as well as merchant fees and payroll costs.

Advertising Costs

Stock-Based Compensation

Income Taxes

Derivative Financial Instruments

The Company evaluates all its financial instruments to determine if such instruments contain features that qualify as embedded derivatives. Embedded derivatives must be separately measured from the host contract if all the requirements for bifurcation are met. The assessment of the conditions surrounding the bifurcation of embedded derivatives depends on the nature of the host contract. Bifurcated embedded derivatives are recognized at fair value, with changes in fair value recognized in the statement of operations each period. Bifurcated embedded derivatives are classified with the related host contract in the Company’s balance sheet. Refer to Note 8 - Fair Value Measurements and Note 14 - Debt for further detail.

Bridge Notes - Fair Value Option Election

Fair Value of Financial Instruments

Level 1: Quoted prices in active markets for identical assets or liabilities.

Level 2: Inputs other than Level 1 prices for similar assets or liabilities that are directly or indirectly observable in the marketplace.

Business Combinations

Recent Accounting Pronouncements

Recent accounting pronouncements not yet effective

Recently adopted accounting pronouncements

Deferred Revenue (Details Narrative) - USD ($)	9 Months Ended	12 Months Ended
Deferred Revenue (Details Narrative) - USD ($)	Sep. 30, 2025	Dec. 31, 2024	Dec. 31, 2023
Deferred Revenue
Recognition of deferred revenue	$ 3,612,072	$ 1,214,096	$ 930,436

Commitments and Contingencies

9 Months Ended

12 Months Ended

Sep. 30, 2025

Dec. 31, 2024

Commitments and Contingencies Disclosure [Abstract]

Commitments and Contingencies

15. Commitments and Contingencies

Leases

The Company has operating leases for its real estate across multiple states. The operating leases have remaining lease terms of approximately 2.08 years as of September 30, 2025 and consist primarily of office space.

The lease agreements generally do not provide an implicit borrowing rate. Therefore, the Company used a benchmark approach to derive an appropriate incremental borrowing rate to discount remaining lease payments.

Leases with an initial term of twelve months or less are not recorded on the balance sheet. There are no material residual guarantees associated with any of the Company’s leases, and there are no significant restrictions or covenants included in the Company’s lease agreements. Certain leases include variable payments related to common area maintenance and property taxes, which are billed by the landlord, as is customary with these types of charges for office space. The Company has not entered into any lease arrangements with related parties.

The Company’s existing leases contain escalation clauses and renewal options. The Company is not reasonably certain that renewal options will be exercised upon expiration of the initial terms of its existing leases.

The Company entered into a sublease which it has identified as an operating lease prior to the adoption of ASC 842 Leases. The Company remains the primary obligor to the head lease lessor, making rental payments directly to the lessor and separately billing the sublessee. The sublease is subordinate to the master lease, and the sublessee must comply with all applicable terms of the master lease. The Company subleased the real estate to a third-party at a monthly rental payment amount that was less than the monthly cost that it pays on the headlease with the lessor. The sublease expired at the end of September 2024.

The components of lease expense for the three months ended September 30, 2025 and 2024 , are as follows:

Schedule of Components of Lease Expense

Components of lease expense:	2025		2024
	For the Three Months Ended September 30,
Components of lease expense:	2025		2024
Operating lease cost	$	7,333	$	44,999
Sublease income		-		(12,000	)
Total lease (income) cost	$	7,333	$	32,999

The components of lease expense for the nine months ended September 30, 2025 and 2024, are as follows:

Components of lease expense:	2025		2024
	For the Nine Months Ended September 30,
Components of lease expense:	2025		2024
Operating lease cost	$	21,997	$	138,383
Sublease income		—		(117,084	)
Total lease (income) cost	$	21,997	$	21,299

Supplemental cash flow information related to leases are as follows:

Supplemental cash flow information:	2025			2024
	For the Nine Months Ended September 30,
Supplemental cash flow information:	2025			2024
Cash paid for amounts included in the measurement of lease liabilities:
Non-cash lease expense (operating cash flow)	$	17,391		$	131,627
Change in lease liabilities (operating cash flow)		(16,740	)		(231,691	)

Supplemental balance sheet information related to leases was as follows:

Operating leases:	September 30, 2025		December 31, 2024
Operating lease right-of-use assets	$	55,174	$	72,565
Operating lease liability, current		25,046		22,731
Operating lease liability, non-current		30,919		49,974
Total operating lease liabilities	$	55,965	$	72,705

Weighted-average remaining lease term:		September 30, 2025				December 31, 2024
Operating leases (in years)			2.08				2.83

Weighted-average discount rate:		September 30, 2025				December 31, 2024
Operating leases			9.40	%			9.40	%

Future minimum lease payments under non-cancellable lease as of September 30, 2025, are as follows:

Maturities of lease liabilities:
Year Ending December 31,
Remainder of 2025	$	7,259
2026		29,466
2027		25,167
2028		—
2029 and thereafter		—
Total undiscounted cash flows		61,892
Less discounting		(5,927	)
Present value of lease liabilities	$	55,965

Investor Relations Consulting Agreement with MZHCI, LLC

On August 26, 2024, the Company entered into an Investor Relations Consulting Agreement (the “Consulting Agreement”) with MZHCI, LLC, a MZ Group Company (“MZHCI”), pursuant to which the Company agreed to issue 2,400 restricted shares, partially in exchange for the various investor relations services outlined in the Consulting Agreement. The Company will also pay MZHCI $12,500 per month for their investor relations services with an annual 5% cost of living adjustment. This agreement becomes effective upon the execution of the Consulting Agreement and shall remain effective for a period of six (6) months, unless terminated earlier. The Consulting Agreement shall automatically renew every six (6) months thereafter unless either party delivers to the other sixty (60) days written notice of termination prior to the end of the then-current term. On September 9, 2024, the Company issued 24,000 shares to MZHCI. The shares are exempt from registration pursuant to Section 4(a)(2) of the Securities Act of 1933, as amended, and were issued as restricted stock with an appropriate restrictive legend.

Repayment Plans

During 2024 the Company entered into various agreements (the “Settlement Agreements”) to reorganize outstanding debt from certain creditors (collectively, the “Creditors”) into shares of the Company’s Class A Common Stock (the “Shares”) (collectively, the “Debt Reorganization”). The Shares issued as part of the Debt Reorganization include Shares that are to be registered with the Securities and Exchange Commission (the “SEC”) in a registration statement on Form S-1 and Shares that are exempt from registration. The details of the various agreements are summarized below.

Repayment Agreement with Perkins Coie LLP

On September 9, 2024, the Company entered into a Repayment Agreement (the “Perkins Repayment Agreement”) where the Company agreed to issue $1,385,000 worth of shares, which the Company shall register no fewer than 46,000 shares, subject to adjustment, in a registration statement on Form S-1 within 60 days of entering into the Perkins Repayment Agreement, and will use reasonable best efforts to ensure the Registration Statement becomes effective promptly and remains effective until all shares issued under the Perkins Repayment Agreement are sold. The Company’s registration statement on Form S-1 was filed with the SEC on October 16, 2024 and became effective on November 6, 2024. As of December 31, 2024, the Company had issued 60,000 shares to Perkins to settle part of the outstanding liability balance. During the nine months ending September 30, 2025, the Company issued 130,000 shares to Perkins to settle the remaining outstanding liability balance.

Repayment Agreement with Cooley LLP

On September 19, 2024 the Company entered into a Repayment Agreement with Cooley LLP (“Cooley”) for previously provided legal services (the “Cooley Repayment Agreement”). Under the Cooley Repayment Agreement, the Company’s outstanding fees have been lowered from $1,523,029 to $400,000 (the “Cooley Unpaid Fee”) in exchange for 11 monthly installments of $36,300, with the first payment to be made on October 1, 2024. If payments are not made in accordance with the Repayment Agreement, Cooley retains the right to seek to collect the entire original outstanding fee balance. As such, in accordance with ASC 470-60, no gain on settlement will be recorded until all payments have been made as required and the potential obligation to pay the amounts written off are eliminated. The Company made all required payments as of June 30, 2025 and accordingly recognized a gain on settlement of approximately $1.1 million, recognized within Gain on extinguishment of liabilities on the condensed consolidated statement of operations, for the nine months ended September 30, 2025.

Settlement Letter with CohnReznick LLP

On September 19, 2024, the Company entered into a Settlement Letter with CohnReznick LLP (“CohnReznick”) regarding the Company’s unpaid balance totaling $817,400 for services rendered in connection with the 7GC business combination with the Company (the “Settlement Letter”). Under the Settlement Letter, the Company and CohnReznick agreed to settle the total unpaid balance due, upon CohnReznick’s receipt of $450,000 (the “Settlement Amount”), which will be paid in 15 equal monthly installments of $30,000. In consideration of the Settlement Letter, CohnReznick has agreed to not to pursue collection efforts now or at any time in the future, except as otherwise provided in the Settlement Letter. If payments are not made in accordance with the Settlement Letter, the unpaid portion of the total unpaid balance will immediately become due and payable. As such, in accordance with ASC 470-60, no gain on settlement will be recorded until all payments have been made as required and the potential obligation to pay the amounts written off are eliminated. The remaining unpaid balance of $577,400 is included in Accrued expenses and other current liabilities on the condensed consolidated balance sheet as of September 30, 2025.

Repayment Agreement with Sidley Austin LLP

On September 19, 2024, the Company entered into a Repayment Agreement with Sidley Austin LLP (“Sidley”) for previously provided legal services (the “Sidley Repayment Agreement”). Under the Sidley Repayment Agreement, the Company’s outstanding fees have been lowered from $4,815,979 to $1,605,326 (the “Sidley Unpaid Fee”). Under the Sidley Repayment Agreement, the Company agrees to 12 monthly payments that Sidley applies to the balance of the Sidley Unpaid Fee on a 2 for 1 basis, such that for every one dollar ($1.00) paid by Company, Sidley shall reduce the Sidley Unpaid Fee Amount by an additional two dollars ($2.00). If payments are not made in accordance with the Sidley Repayment Agreement, the shortfall shall accrue interest at a rate of 12% per annum, compounded daily, until such payment is made. As such, in accordance with ASC 470-60, no gain on settlement will be recorded until all payments have been made as required and the potential obligation to pay the amounts written off are eliminated. The Company made all required payments as of June 30, 2025 and accordingly recognized a gain on settlement of approximately $3.2 million, recognized within Gain on extinguishment of liabilities on the condensed consolidated statement of operations, for the nine months ended September 30, 2025.

Repayment Agreement with Donnelley Financial LLC

On September 13, 2024, the Company entered into a Repayment Agreement with Donnelley Financial LLC (“Donnelley”) for previously provided services (the “Donnelley Repayment Agreement”). Under the Donnelley Repayment Agreement, the Company’s outstanding fees have been lowered from $1,072,148 to $357,025 (the “Donnelley Unpaid Fee”). The Donnelley Unpaid Fee will be paid in 12 monthly installments, with the first monthly payment of $45,000 due on October 1, 2024; the remaining 11 payments shall each be in the amount of $28,366. Under the Donnelly Repayment Agreement, the original outstanding fee balance shall become immediately due and payable upon the occurrence of certain events, including failure to make a payment of the Donnelly Unpaid Fee when due and failure to pay for any additional services. As such, in accordance with ASC 470-60, no gain on settlement will be recorded until all payments have been made as required and the potential obligation to pay the amounts written off are eliminated. The remaining unpaid balance of $109,464 is included in Accrued expenses and other current liabilities on the condensed consolidated balance sheet as of September 30, 2025.

Repayment Agreement with Verista Partners, Inc.

On August 26, 2024, the Company entered into a Repayment Agreement with Verista Partners, Inc. aka Winterberry Group, (“Verista” or “Winterberry”) for previously provided services (the “Verista Repayment Agreement”). Under the Verista Repayment Agreement, the Company’s outstanding fees are $196,666 (the “Verista Unpaid Fee”). The Company and Verista have agreed that the Verista Unpaid Fee will be repaid with $66,666 worth of shares of the Company, and $130,000 in 16 equal cash installment payments of $8,125, beginning on October 1, 2024, and on the first day of each month thereafter through January 1, 2026. As of September 30, 2025, the Company had issued 3,000 shares and made aggregate installment payments of $78,437 to Verista. The remaining unpaid balance of $45,785 is included in Accounts Payable on the condensed consolidated balance sheet as of September 30, 2025.

Payment to Act-On

The Company previously announced its entry into an Agreement and Plan of Merger, dated January 22, 2025, with Act-On Software, Inc., a Delaware corporation (“Act-On”), and Banzai Passage Inc., a Delaware corporation and wholly owned subsidiary of Banzai. Although the Company worked diligently to complete all closing conditions of the Plan of Merger, due to current market conditions, on June 6, 2025, Act-On served Banzai with a notice of termination to terminate the Merger Agreement and any related agreements (collectively, the “Transaction Documents”). As per the Transaction Documents, within five calendar days, the Company was required to pay certain termination fees including $500,000 in liquidated damages to cover certain transaction expenses that Act-On incurred in connection with the merger contemplated by the Merger Agreement and $882,030 in additional interest and extension fees associated with one of Act-On’s outstanding debts that the Company had intended to payoff in connection with the merger contemplated by the Merger Agreement. As of September 30, 2025, the Company had paid the total amount owed of approximately $1,382,030 to Act-On.

Legal Matters

In the regular course of business affairs and operations, the Company is subject to possible loss contingencies arising from third-party litigation and federal, state, and local environmental, labor, health and safety laws and regulations. The Company assesses the probability that they may incur a liability in connection with certain of these lawsuits. The Company’s assessments are made in accordance with generally accepted accounting principles, as codified in ASC 450-20, and is not an admission of any liability on the part of the Company or any of its subsidiaries. In certain cases that are in the early stages and in light of the uncertainties surrounding them, the Company does not currently possess sufficient information to determine a range of reasonably possible liability.

17. Commitments and Contingencies

Leases

The Company has operating leases for its real estate across multiple states. The operating leases have remaining lease terms of approximately 2.83 years as of December 31, 2024 and consist primarily of office space.

The components of lease expense for the years ended December 31, 2024 and 2023, are as follows:

Schedule of Components of Lease Expense

Components of lease expense:	2024			2023
	For the Year Ended December 31,
Components of lease expense:	2024			2023
Operating lease cost	$	145,674		$	199,611
Sublease income		(117,084	)		(204,324	)
Total lease (income) cost	$	28,590		$	(4,713	)

Supplemental cash flow information related to leases are as follows:

Supplemental cash flow information:	2024			2023
	For the Year Ended December 31,
Supplemental cash flow information:	2024			2023
Cash paid for amounts included in the measurement of lease liabilities:
Non-cash lease expense (operating cash flow)	$	137,717		$	173,245
Change in lease liabilities (operating cash flow)		(237,607	)		(284,963	)
Right of use assets obtained in exchange for lease obligations:
Operating leases	$	76,269		$	—

Supplemental balance sheet information related to leases was as follows:

Operating leases:	December 31, 2024		December 31, 2023
Operating lease right-of-use assets	$	72,565	$	134,013
Operating lease liability, current		22,731		234,043
Operating lease liability, non-current		49,974		—
Total operating lease liabilities	$	72,705	$	234,043

Weighted-average remaining lease term:		December 31, 2024				December 31, 2023
Operating leases (in years)			2.83				0.76

Weighted-average discount rate:		December 31, 2024				December 31, 2023
Operating leases			9.40	%			6.76	%

Future minimum lease payments under non-cancellable lease as of December 31, 2024, are as follows:

Maturities of lease liabilities:
Year Ending December 31,
2025	$	28,608
Year I	$	28,608
2026		29,466
Year II		29,466
2027		25,167
Year III		25,167
Year III and thereafter
2028		—
Year IV		—
2029 and thereafter		—
Year IV and thereafter		—
Total undiscounted cash flows		83,241
Less discounting		(10,536	)
Present value of lease liabilities	$	72,705

Cantor Fee Agreement

In connection with the Merger, 7GC previously agreed to pay Cantor Fitzgerald & Co. (“Cantor” or “CF&CO”) an Original Deferred Fee of $8,050,000 as deferred underwriting commissions. On November 8, 2023, Cantor and 7GC entered into a Fee Reduction Agreement, pursuant to which Cantor agreed to forfeit $4,050,000 of the $8,050,000 Original Deferred Fee, with the remaining $4,000,000 Reduced Deferred Fee payable by Banzai to Cantor following the Closing of the Merger.

Pursuant to the Fee Reduction Agreement, the Company agreed to use its reasonable best efforts to have the registration statement declared effective by the SEC by the 120th calendar day after December 29, 2023, the date of the initial filing thereof, and to maintain the effectiveness of such registration statement until the earliest to occur of (i) the second anniversary of the date of the effectiveness thereof, (ii) the Cantor Fee Shares shall have been sold, transferred, disposed of or exchanged by Cantor, and (iii) the Cantor Fee Shares issued to Cantor may be sold without registration pursuant to Rule 144 under the Securities Act (such obligations, the “Cantor Registration Rights Obligations”).

As of December 31, 2024, the Company has satisfied its Cantor Registration Rights Obligations. Therefore, the liability was derecognized as of December 31, 2024 and the relief of the liability was recorded through equity.

Investor Relations Consulting Agreement with MZHCI, LLC

On August 26, 2024, the Company entered into an Investor Relations Consulting Agreement (the “Consulting Agreement”) with MZHCI, LLC, a MZ Group Company (“MZHCI”), pursuant to which the Company agreed to issue 2,400 restricted shares, partially in exchange for the various investor relations services outlined in the Consulting Agreement. The Company will also pay MZHCI $12,500 per month for their investor relations services with an annual 5% cost of living adjustment. This agreement becomes effective upon the execution of the Consulting Agreement and shall remain effective for a period of six (6) months, unless terminated earlier. The Consulting Agreement shall automatically renew every six (6) months thereafter unless either party delivers to the other sixty (60) days written notice of termination prior to the end of the then-current term. On September 9, 2024, the Company issued 2,400 shares to MZHCI. The shares are exempt from registration pursuant to Section 4(a)(2) of the Securities Act of 1933, as amended, and were issued as restricted stock with an appropriate restrictive legend.

Repayment Plans

Roth Addendum to Letter Agreements

On October 5, 2022, the Company engaged Roth Capital Partners, LLC (“Roth”) to act as financial advisor to the Company in its then proposed business combination with 7GC & Co. Holdings, Inc. (“7GC”), pursuant to an agreement (the “Roth Agreement”). On October 14, 2022, 7GC entered into a similar agreement where MKM Partners, LLC, later acquired by Roth, would act as financial advisor to 7GC in its then proposed business combination with the Company (the “7GC Agreement”, together with the Roth Agreement, the “Letter Agreements”). On February 2, 2024, the Company entered into an Addendum to the Letter Agreements with Roth (the “Addendum”), where the Company agreed to pay the fees owed under the Roth Agreement and 7GC Agreement by (1) issuing to Roth 350 shares and amending the Company’s registration statement on Form S-1 filed with the SEC on December 29, 2023 to include the initial 350 shares to be issued, and 1,200 shares that may be issued as additional shares, as defined in the Addendum, to Roth, and (2) on or before June 30, 2024, the Company shall pay to Roth an amount in cash equal to $300,000 (the “Cash Fee”); provided that, if, as a result of the Company’s cash position at such time, the Company determines in its reasonable discretion that the cash payment should not be made in cash, then the Company may elect to satisfy the cash payment by issuing to Roth, within three business days of such date, additional shares. The number of shares to be issued pursuant to the Addendum shall be determined by dividing the amount of the cash payment by the VWAP for the trading day immediately preceding the cash payment date. On September 6, 2024, the Company issued 3,529 shares to Roth in lieu of the Cash Fee. The shares are exempt from registration pursuant to Section 4(a)(2) of the Securities Act of 1933, as amended, and are to be issued as restricted stock with an appropriate restrictive legend. No gain or loss was recognized upon the settlement of the outstanding debt and all obligations to Roth have been relieved as of December 31, 2024.

Amended and Restated Repayment Agreement with J.V.B Financial Group, LLC

On September 9, 2024, the Company entered into a Repayment Agreement (the “Original J.V.B Agreement”) with J.V.B Financial Group, LLC (“J.V.B”) acting through Cohen & Company Capital Markets Division (“Cohen”), pursuant to which the parties agreed that for services previously rendered valued at $115,000 (the “Outstanding Debt”), the Company shall issue J.V.B. unrestricted, freely-trading, registered shares of Common Stock pursuant to a resale registration statement on Form S-1 or S-3. On September 9, 2024, the Company and J.V.B. entered into an Amended and Restated Repayment Agreement (the “Amended J.V.B Agreement”) that allowed for the Outstanding Debt to be paid through the issuance of 2,908 shares to J.V.B. As of December 31, 2024, the Company has issued 2,908 shares to J.V.B. in exchange for the cancellation of the Outstanding Debt. No gain or loss was recognized upon the settlement of the outstanding debt and all obligations to J.V.B. have been relieved as of December 31, 2024.

Agreement with Alco

On September 19, 2024, the Company and Alco agreed to convert an aggregate balance of $4,711,681 of debt, representing the aggregate total balance outstanding to Alco as of that date (excl. the carrying value of debt discounts), into 28,242 shares of Class A Common Stock, Warrants to purchase up to 133,134 shares of Class A Common Stock and Pre-Funded Warrants to purchase up to 104,892 shares of Class A Common Stock (collectively, the “Alco Securities”), and in full settlement of the balance outstanding to Alco. The Company recognized the issuance of the Alco Securities, on September 19, 2024, in full settlement of all amounts owing to Alco. The grant date fair value of the Class A Common Stock, Warrants to purchase shares of Class A Common Stock and Pre-Funded Warrants to purchase shares of Class A Common Stock, were determined to be $1,098,614, $3,687,812, and $4,080,194, respectively. As a result of this transaction, the Company recognized a loss on extinguishment of $4,808,882, as of September 23, 2024, which was recognized as Loss on conversion and settlement of Alco promissory notes per the consolidated statement of operations for the year ended December 31, 2024.

Repayment Agreement with Perkins Coie LLP

On September 9, 2024, the Company entered into a Repayment Agreement (the “Perkins Repayment Agreement”) where the Company agreed to issue $1,385,000 worth of shares, which the Company shall register no fewer than 46,000 shares, subject to adjustment, in a registration statement on Form S-1 within 60 days of entering into the Perkins Repayment Agreement, and will use reasonable best efforts to ensure the Registration Statement becomes effective promptly and remains effective until all shares issued under the Perkins Repayment Agreement are sold. The Company’s registration statement on Form S-1 was filed with the SEC on October 16, 2024 and became effective on November 6, 2024. As of December 31, 2024, the Company has issued 60,000 shares to Perkins to settle part of the outstanding liability balance. The remaining unpaid fee balance to be paid with the issuance of additional shares has not yet been made as of the date of filing of these consolidated financial statements.

Activate Agreement

The Company owed Activate, Inc. $261,200 for past services rendered. The parties agreed to write off 50% of that balance and for the remaining balance to be paid at the close of the Company’s next capital raise. During the year ended December 31, 2024, the Company recorded a gain on settlement of $130,500.

Repayment Agreement with Cooley LLP

Settlement Letter with CohnReznick LLP

As such, in accordance with ASC 470-60, no gain on settlement will be recorded until all payments have been made as required and the potential obligation to pay the amounts written off are eliminated.

Repayment Agreement with Sidley Austin LLP

Repayment Agreement with Donnelley Financial LLC

Repayment Agreement with Verista Partners, Inc.

On August 26, 2024, the Company entered into a Repayment Agreement with Verista Partners, Inc. aka Winterberry Group, (“Verista” or “Winterberry”) for previously provided services (the “Verista Repayment Agreement”). Under the Verista Repayment Agreement, the Company’s outstanding fees are $196,666 (the “Verista Unpaid Fee”). The Company and Verista have agreed that the Verista Unpaid Fee will be repaid with $66,666 worth of shares of the Company, and $130,000 in 16 equal cash installment payments of $8,125, beginning on October 1, 2024, and on the first day of each month thereafter through January 1, 2026. As of December 31, 2024, the Company has not issued any shares or installment payments to Verista.

Legal Matters

Yorkville

On December 30, 2024, the Company issued an Advance Notice to Yorkville pursuant to the SEPA in which the Company requested the purchase of 65,000 shares of the Company’s Class A Common Stock. The Advance Notice was, at the Company’s election, subject to the Option 2 Pricing Period (See Note 18 - Equity) provisions of the SEPA, and was accordingly not settled until January 3, 2025. Upon issuance of the Advance Notice, the Company became obligated to sell up to the requested number of shares, and had an outstanding obligation to sell up to 65,000 shares of Class A Common Stock as of December 31, 2024.

Segment Reporting (Tables)

9 Months Ended

12 Months Ended

Sep. 30, 2025

Dec. 31, 2024

Segment Reporting [Abstract]

Summary of Information About Reported Segments

The tables below present information about reported segments for the three and nine months ending September 30, 2025:

Three months ended September 30, 2025

	Banzai Operating			OpenReel			Vidello			Total Consolidated
Revenue	$	1,143,619		$	1,355,810		$	345,079		$	2,844,508
Cost of revenue		377,481			80,425			61,505			519,411
Gross profit		766,138			1,275,385			283,574			2,325,097

Expenses
People		1,427,945			711,530			123,527			2,263,002
Marketing and advertising		408,425			26,018			106,105			540,548
Technology		215,309			576,169			16,032			807,510
Other segment expenses1		338,211			209,817			(59,351	)		488,677
Total expenses		2,389,890			1,523,534			186,313			4,099,737
Segment Adjusted EBITDA		(1,623,752	)		(248,149	)		97,261			(1,774,640	)
Transaction, PubCo. Expenses and Stock-based compensation		2,328,754			32,385			—			2,361,139
Adjusted EBITDA	$	(3,952,506	)	$	(280,534	)	$	97,261		$	(4,135,779	)

Nine months ended September 30, 2025

	Banzai Operating			OpenReel			Vidello		Total Consolidated
Revenue	$	3,314,643		$	4,184,291		$	1,851,639	$	9,350,573
Cost of revenue		1,122,552			232,927			324,446		1,679,925
Gross profit		2,192,091			3,951,364			1,527,193		7,670,648

Expenses
People		4,034,874			1,977,525			210,284		6,222,683
Marketing and advertising		1,658,275			83,512			384,456		2,126,243
Technology		745,930			1,646,430			67,605		2,459,965
Other segment expenses1		2,034,370			256,851			203,185		2,494,406
Total expenses		8,473,449			3,964,318			865,530		13,303,297
Segment Adjusted EBITDA		(6,281,358	)		(12,954	)		661,663		(5,632,649	)
Transaction, PubCo. Expenses and Stock-based compensation		7,350,603			352,867			-		7,703,470
Adjusted EBITDA	$	(13,631,961	)	$	(365,821	)	$	661,663	$	(13,336,119	)

The tables below present information about reported segments for the three and nine months ending September 30, 2024:

Three months ended September 30, 2024

	Banzai Operating			OpenReel1		Vidello1		Total Consolidated
Revenue	$	1,080,607		$	—	$	—	$	1,080,607
Cost of revenue		338,023			—		—		338,023
Gross profit		742,584			—		—		742,584

Expenses
People		1,303,100			—		—		1,303,100
Marketing and advertising		427,651			—		—		427,651
Technology		153,297			—		—		153,297
Other segment expenses2		148,878			—		—		148,878
Total expenses		2,032,926			—		—		2,032,926
Segment Adjusted EBITDA		(1,290,342	)		—		—		(1,290,342	)
Transaction, PubCo. Expenses and Stock-based compensation		1,480,516			—		—		1,480,516
Adjusted EBITDA	$	(2,770,858	)	$	—	$	—	$	(2,770,858	)

Nine months ended September 30, 2024

	Banzai Operating			OpenReel1		Vidello1		Total Consolidated
Revenue	$	3,228,276		$	—	$	—	$	3,228,276
Cost of revenue		1,049,411			—		—		1,049,411
Gross profit		2,178,865			—		—		2,178,865

Expenses
People		3,879,525			—		—		3,879,525
Marketing and advertising		1,357,397			—		—		1,357,397
Technology		583,722			—		—		583,722
Other segment expenses2		1,140,510			—		—		1,140,510
Total expenses		6,961,154			—		—		6,961,154
Segment Adjusted EBITDA		(4,782,289	)		—		—		(4,782,289	)
Transaction, PubCo. Expenses and Stock-based compensation		4,760,311			—		—		4,760,311
Adjusted EBITDA	$	(9,542,600	)	$	—	$	—	$	(9,542,600	)

The table below presents information about reported segments for the year ending December 31, 2024:

2024
	Banzai Operating			OpenReel		Total Consolidated
Revenue	$	4,305,429		$	222,450	$	4,527,879
Cost of revenue		1,407,564			14,978		1,422,542
Gross profit		2,897,865			207,472		3,105,337

Expenses
People		6,209,488			17,642		6,227,130
Marketing and advertising		1,587,085			5,020		1,592,105
Technology		861,775			112,429		974,204
Other segment expenses¹		811,519			6,856		818,375
Total expenses		9,469,867			141,947		9,611,814
Adjusted EBITDA		(6,572,002	)		65,525		(6,506,477	)
Transaction, PubCo. Expenses and Stock-based compensation		6,912,309			—		6,912,309
EBITDA	$	(13,484,311	)	$	65,525	$	(13,418,786	)

Other segment expenses for each reportable segment includes travel and entertainment expenses, professional expenses other than those included in transaction and PubCo. expenses, insurance expenses, and expenses related to licenses.

The table below presents information about reported segments for the year ending December 31, 2023:

2023
	Banzai Operating			OpenReel¹		Total Consolidated
Revenue	$	4,561,300		$	—	$	4,561,300
Cost of revenue		1,444,618			—		1,444,618
Gross profit		3,116,682			—		3,116,682

Expenses
People		5,809,973			—		5,809,973
Marketing and advertising		941,737			—		941,737
Technology		628,998			—		628,998
Other segment expenses²		7,679,506			—		7,679,506
Total expenses		15,060,214			—		15,060,214
Adjusted EBITDA		(11,943,532	)		—		(11,943,532	)
Transaction, PubCo. Expenses and Stock-based compensation		6,118,859			—		6,118,859
EBITDA	$	(18,062,391	)	$	—	$	(18,062,391	)

The OpenReel acquisition occurred on December 18, 2024 (refer to Note 5) and therefore is presented at $0 for comparative purposes.

Other segment expenses for each reportable segment includes travel and entertainment expenses, professional expenses other than those included in transaction and PubCo. expenses, SEPA commitment fee and deferred fee expense, GEM warrant expense, and GEM commitment fee expense.

Summary of Reconciliation Between Reportable Segment Adjusted EBITDA to Consolidated Net Loss Before Income Taxes

A reconciliation between EBITDA by reportable segment to consolidated net loss before income taxes for the three months ended September 30, 2025, and 2024, is as follows:

	September 30, 2025			September 30, 2024
EBITDA by segment
Banzai Operating Co.	$	(3,952,506	)		(2,770,858	)
OpenReel		(280,534	)		—
Vidello		97,261			—
Total		(4,135,779	)		(2,770,858	)

Reconciliation to loss before income taxes:
Changes in fair value of financial instruments		(252,831	)		(59,187	)
Interest income		(1,425	)		—
Interest expense		—			—
Interest expense - related party		393,968			1,050,363
Gain on extinguishment of liabilities		—			(152,782	)
Gain on release of Vidello revenue holdback		(973,000	)		—
Loss on debt issuance		192,000			—
Loss on private placement issuance		1,439,000			—
Loss on issuance of term notes		—			390,000
Loss on issuance of convertible bridge notes		65,650			63,408
Loss on conversion and settlement of Alco promissory notes - related party		—			4,808,882
Loss on conversion and settlement of CP BF notes - related party		—			6,529,402
Loss on extinguishment of term notes		—			—
Yorkville prepayment premium expense		—			14,000
Loss on Yorkville SEPA advances		190,489			—
Vidello earnout expense		69,053			—
Failed acquisition costs		—			—
GEM settlement fee expense		—			60,000
Other (income) expense, net		64,372			(62,927	)
Depreciation and amortization expense		294,427			900
Loss before income taxes	$	(5,617,482	)	$	(15,412,917	)

A reconciliation between EBITDA by reportable segment to consolidated net loss before income taxes for the nine months ended September 30, 2025, and 2024, is as follows:

	September 30, 2025			September 30, 2024
EBITDA by segment
Banzai Operating Co.	$	(13,631,961	)	$	(9,542,600	)
OpenReel		(365,821	)		—
Vidello		661,663			—
Total		(13,336,119	)		(9,542,600	)
Adjusted EBIDTA by segment, Total		(13,336,119	)		(9,542,600	)

Reconciliation to loss before income taxes:
Changes in fair value of financial instruments		315,264			(388,187	)
Interest income		(1,427	)		(10	)
Interest expense		-			-
Interest expense - related party		1,288,988			2,860,768
Interest expense		1,288,988			2,860,768
Gain on extinguishment of liabilities		(4,488,627	)		(680,762	)
Gain on release of Vidello revenue holdback		(973,000	)		-
Loss on debt issuance		444,000			171,000
Loss on private placement issuance		2,276,000			-
Loss on issuance of term notes		110,500			390,000
Loss on issuance of convertible bridge notes		146,150			63,408
Loss on conversion and settlement of Alco promissory notes - related party		-			4,808,882
Loss on conversion and settlement of CP BF notes - related party		-			6,529,402
Loss on extinguishment of term notes		1,769,895			-
Yorkville prepayment premium expense		-			94,760
Loss on Yorkville SEPA advances		937,626			—
Vidello earnout expense		485,720
Failed acquisition costs		1,382,002
GEM settlement fee expense		-			260,000
Other (income) expense, net		(523,451	)		(2,900	)
Depreciation and amortization expense		841,664			3,725
Loss before income taxes	$	(17,347,423	)	$	(23,652,686	)

A reconciliation between reportable segment adjusted EBITDA to consolidated net loss before income taxes for the years ended December 31, 2024, and 2023, is as follows:

	December 31, 2024			December 31, 2023
EBITDA by segment
Banzai Operating Co.	$	(13,484,311	)	$	(18,062,391	)
OpenReel		65,525			—
Total		(13,418,786	)		(18,062,391	)

Reconciliation to loss before income taxes:
Changes in fair value of financial instruments		(478,288	)		(9,154,141	)
Interest income		(10	)		(813	)
Interest expense		—			1,068,447
Interest expense – related party		3,047,101			4,486,027
Interest expense		3,047,101			4,486,027
Gain (loss) on extinguishment of liabilities, net		390,801			—
Loss on conversion of liabilities		11,338,284			—
Loss on debt issuance		653,208			—
GEM settlement fee expense		200,000			—
Yorkville prepayment premium expense		80,760			—
Goodwill impairment		2,725,460			—
Depreciation and amortization		24,179			7,160
Other		113,108			(62,809	)
Loss before income taxes	$	(31,513,389	)	$	(14,406,262	)

Summary of Company's Revenue Generated by Saas Product

The following table presents the Company’s percentage of revenue generated by SaaS product for the three months ended September 30, 2025, and 2024:

	Three Months Ended September 30,			Three Months Ended September 30,			Nine Months Ended September 30,			Nine Months Ended September 30,
Revenue %	2025			2024			2025			2024
Reach		2.9	%		8.1	%		2.5	%		4.1	%
Demio		35.5	%		91.9	%		33.0	%		95.5	%
OpenReel		47.6	%		0.0	%		44.7	%		0.0	%
Vidello		14.0	%		0.0	%		19.8	%		0.0	%
Other		0.0	%		0.0	%		0.0	%		0.4	%
Total		100.0	%		100.0	%		100.0	%		100.0	%
Percentage of Revenue		100.0	%		100.0	%		100.0	%		100.0	%

The following table presents the Company’s revenue generated by SaaS product for the years ended December 31, 2024, and 2023:

	Year Ended December 31,			Year Ended December 31,
Revenue %	2024			2023
Reach		3.8	%		4.5	%
Demio		91.0	%		94.9	%
Other¹		5.2	%		0.6	%
Total		100.0	%		100.0	%
Percentage		100.0	%		100.0	%

Other includes Boost sales for the years ended December 31, 2024, and 2023 and OpenReel product sales from acquisition date (refer to Note 5) to December 31, 2024.

Schedule of Identifiable Intangible Assets Subject to Amortization (Details) - USD ($)	9 Months Ended	12 Months Ended
	Sep. 30, 2025	Dec. 31, 2024
Property, Plant and Equipment [Line Items]
Intangible assets, gross	$ 9,201,808	$ 3,903,320
Less: Accumulated amortization	(869,712)	(19,467)
Intangible assets, net	8,332,096	3,883,853
Customer Relationships [Member]
Property, Plant and Equipment [Line Items]
Intangible assets, gross	$ 1,139,710	$ 588,710
Estimated Useful Life		7 years
Customer Relationships [Member] \| Minimum [Member]
Property, Plant and Equipment [Line Items]
Estimated Useful Life	6 years
Customer Relationships [Member] \| Maximum [Member]
Property, Plant and Equipment [Line Items]
Estimated Useful Life	7 years
Trade Names [Member]
Property, Plant and Equipment [Line Items]
Intangible assets, gross	$ 1,637,088	$ 899,600
Estimated Useful Life		15 years
Trade Names [Member] \| Minimum [Member]
Property, Plant and Equipment [Line Items]
Estimated Useful Life	10 years
Trade Names [Member] \| Maximum [Member]
Property, Plant and Equipment [Line Items]
Estimated Useful Life	15 years
Technology-Based Intangible Assets [Member]
Property, Plant and Equipment [Line Items]
Intangible assets, gross	$ 6,425,010	$ 2,415,010
Estimated Useful Life		6 years
Technology-Based Intangible Assets [Member] \| Minimum [Member]
Property, Plant and Equipment [Line Items]
Estimated Useful Life	6 years
Technology-Based Intangible Assets [Member] \| Maximum [Member]
Property, Plant and Equipment [Line Items]
Estimated Useful Life	8 years

Summary of Goodwill by Reportable Segment (Details) - USD ($)	9 Months Ended	12 Months Ended
	Sep. 30, 2025	Dec. 31, 2024	Dec. 31, 2023
Indefinite-Lived Intangible Assets [Line Items]
Goodwill - December 31, 2023	$ 18,972,475	$ 2,171,526
Additions to goodwill (Note 5)	3,019,246	19,526,409
Goodwill - December 31, 2024	21,991,721	18,972,475	$ 2,171,526
Accumulated impairment losses
Impairment		(2,725,460)
Banzai Operating [Member]
Indefinite-Lived Intangible Assets [Line Items]
Goodwill - December 31, 2023	2,171,526	2,171,526
Additions to goodwill (Note 5)
Goodwill - December 31, 2024	2,171,526	2,171,526	2,171,526
Accumulated impairment losses
Impairment
Vidello [Member]
Indefinite-Lived Intangible Assets [Line Items]
Goodwill - December 31, 2023
Additions to goodwill (Note 5)	3,019,246
Goodwill - December 31, 2024	3,019,246
Open Reel [Member]
Indefinite-Lived Intangible Assets [Line Items]
Goodwill - December 31, 2023	16,800,949
Additions to goodwill (Note 5)		19,526,409
Goodwill - December 31, 2024	$ 16,800,949	16,800,949
Accumulated impairment losses
Impairment		$ (2,725,460)

- Definition

Amount, after accumulated impairment loss, of asset representing future economic benefit arising from other asset acquired in business combination or from joint venture formation or both, that is not individually identified and separately recognized.

+ References

Reference 1: http://www.xbrl.org/2003/role/exampleRef
-Topic 350
-SubTopic 20
-Name Accounting Standards Codification
-Section 55
-Paragraph 24
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482548/350-20-55-24

Reference 2: http://www.xbrl.org/2003/role/exampleRef
-Topic 805
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 8
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479328/805-10-50-8

Reference 3: http://www.xbrl.org/2003/role/exampleRef
-Topic 805
-SubTopic 10
-Name Accounting Standards Codification
-Section 55
-Paragraph 41
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479303/805-10-55-41

Reference 4: http://www.xbrl.org/2003/role/exampleRef
-Topic 805
-SubTopic 740
-Name Accounting Standards Codification
-Section 55
-Paragraph 13
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147478064/805-740-55-13

Reference 5: http://www.xbrl.org/2003/role/exampleRef
-Topic 805
-SubTopic 10
-Name Accounting Standards Codification
-Section 55
-Paragraph 39
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479303/805-10-55-39

Reference 6: http://www.xbrl.org/2003/role/exampleRef
-Topic 280
-SubTopic 10
-Name Accounting Standards Codification
-Section 55
-Paragraph 49
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482785/280-10-55-49

Reference 7: http://www.xbrl.org/2003/role/exampleRef
-Topic 820
-SubTopic 10
-Name Accounting Standards Codification
-Section 55
-Paragraph 100
-Subparagraph (d)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482078/820-10-55-100

Reference 8: http://www.xbrl.org/2003/role/exampleRef
-Topic 852
-SubTopic 10
-Name Accounting Standards Codification
-Section 55
-Paragraph 10
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481372/852-10-55-10

Reference 9: http://www.xbrl.org/2003/role/disclosureRef
-Topic 210
-SubTopic 10
-Name Accounting Standards Codification
-Section S99
-Paragraph 1
-Subparagraph (SX 210.5-02(15))
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1

Reference 10: http://www.xbrl.org/2003/role/disclosureRef
-Topic 350
-SubTopic 20
-Name Accounting Standards Codification
-Section 45
-Paragraph 1
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482598/350-20-45-1

Reference 11: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 350
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482573/350-20-50-1

Reference 12: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 350
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Subparagraph (h)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482573/350-20-50-1

Reference 13: http://www.xbrl.org/2003/role/disclosureRef
-Topic 942
-SubTopic 210
-Name Accounting Standards Codification
-Section S99
-Paragraph 1
-Subparagraph (SX 210.9-03(10)(1))
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147478546/942-210-S99-1

Reference 14: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 805
-SubTopic 30
-Name Accounting Standards Codification
-Section 50
-Paragraph 4
-Subparagraph (b)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479581/805-30-50-4

+ Details

- Definition

+ References + Details

- Definition

Line items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table.

+ References

+ Details

Stock-Based Compensation (Details Narrative) - USD ($)	3 Months Ended	9 Months Ended		12 Months Ended
Stock-Based Compensation (Details Narrative) - USD ($)	Jun. 30, 2024	Sep. 30, 2025	Sep. 30, 2024	Dec. 31, 2024	Dec. 31, 2023
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Weighted average grant date fair value		$ 12	$ 85	$ 7.15	$ 243.00
Unrecognized compensation expense related to unvested options		$ 261,467	$ 591,887	$ 212,936	$ 2,594,571
Weighted average remaining vesting period		9 years 1 month 17 days	3 years 6 months 18 days	9 years 3 months	2 years 8 months 23 days
Expected dividend yield				0.00%
Restricted Stock Units (RSUs) [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Weighted average remaining vesting period		2 years 3 months	1 year 2 months 12 days	3 years 4 months 13 days
Vesting period		4 years		4 years
Percentage of vesting on each anniversary		25.00%		25.00%
Unrecognized compensation cost		$ 2,342,212	$ 158,032	$ 37,150
Restricted Stock Units (RSUs) [Member] \| Quarterly Vesting [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Vesting period		1 year
Percentage of vesting on each anniversary		25.00%
Restricted Stock Units (RSUs) [Member] \| First Anniversary Vesting [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Vesting period		1 year
Percentage of vesting on each anniversary		100.00%
General and Administrative Expense [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Stock-based compensation expense		$ 79,488	182,496	131,041	$ 1,245,796
General and Administrative Expense [Member] \| Restricted Stock Units (RSUs) [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Stock-based compensation expense		$ 1,677,611	$ 313,841	$ 1,034,639
Common Stock [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Shares issued to GEM, shares	1,811			19,000
2023 Equity Employee Stock Purchase [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Equity incentive plan, description					The aggregate number of shares of common stock that may be purchased pursuant to the Purchase Plan is equal to 2% of the fully diluted common stock determined at the Close of the Merger Agreement, determined to be 1,144. In addition, the aggregate number of shares of common stock that remain available to be awarded under the Purchase Plan, will automatically increase on January 1 of each year for a period of 10 years commencing on January 1, 2024 and ending on January 1, 2033, in an amount equal to the lesser of one percent (1%) of the total number of shares of the fully diluted common stock determined as of December 31 of the preceding year, or a number of shares of common stock equal to two hundred percent (200%) of the initial share reserve of 1,144
Expiration date					Jan. 01, 2033
2023 Equity Employee Stock Purchase [Member] \| Common Stock [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Common stock reserved for future issuance					1,144
Initial share reserve					1,144
Stock options awarded		26,039		1,156
2023 Equity Incentive Plan [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Equity incentive plan, description					The aggregate number of shares of common stock that may be issued will not exceed approximately 12.5% of the fully diluted common stock determined at the Close of the Merger, determined to be approximately 7,152. In addition, the aggregate number of shares of common stock that remain available to be awarded under the Plan, will automatically increase on January 1 of each year for a period of ten years commencing on January 1, 2024 and ending on January 1, 2033, in an amount equal to 5% of the total number of shares of the fully diluted common stock determined as of the day prior to such increase.
Expiration period					10 years
2023 Equity Incentive Plan [Member] \| Common Stock [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Common stock reserved for future issuance					7,152
Stock options awarded		425,699		232
Two Thousand Twenty Three Employee Stock Purchase Plan [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Equity incentive plan, description				The aggregate number of shares of common stock that may be purchased pursuant to the Purchase Plan is equal to 2% of the fully diluted common stock determined at the Close of the Merger Agreement, determined to be 1,144. In addition, the aggregate number of shares of common stock that remain available to be awarded under the Purchase Plan, will automatically increase on January 1 of each year for a period of 10 years commencing on January 1, 2024 and ending on January 1, 2033, in an amount equal to the lesser of one percent (1%) of the total number of shares of the fully diluted common stock determined as of December 31 of the preceding year, or a number of shares of common stock equal to two hundred percent (200%) of the initial share reserve of 1,144.
Expiration date				Jan. 01, 2033
Initial share reserve				1,144
Stock options awarded				1,156	1,144
Expiration period				10 years
Percentage of aggregate number of shares of common stock issued				2.00%
Aggregate number of shares of common stock issued, determined				1,144
Percentage of number of shares of fully diluted common stock				1.00%
Percentage of automatic increase in initial share reserve				200.00%
Two Thousand Twenty Three Equity Incentive Plan [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Equity incentive plan, description				The aggregate number of shares of common stock that may be issued will not exceed approximately 12.5% of the fully diluted common stock determined at the Close of the Merger, determined to be 7,152. In addition, the aggregate number of shares of common stock that remain available to be awarded under the Plan, will automatically increase on January 1 of each year for a period of ten years commencing on January 1, 2024 and ending on January 1, 2033, in an amount equal to 5% of the total number of shares of the fully diluted common stock determined as of the day prior to such increase.
Expiration date				Jan. 01, 2033
Stock options awarded				233	7,152
Percentage of aggregate number of shares of common stock issued				12.50%
Aggregate number of shares of common stock issued, determined				7,152
Percentage of number of shares of fully diluted common stock				5.00%
Shares issued to GEM, shares				7,152

Organization

9 Months Ended

12 Months Ended

Sep. 30, 2025

Dec. 31, 2024

Organization, Consolidation and Presentation of Financial Statements [Abstract]

Organization

1. Organization

The Business

Banzai International, Inc. (the “Company” or “Banzai”) was incorporated in Delaware on September 30, 2015. Banzai is a leading enterprise SaaS Video Engagement platform used by marketers to power webinars, trainings, virtual events, and on-demand video content.

Reverse Stock Splits

On August 29, 2024, the Company held a special meeting of securityholders (the “Special Meeting”). At the Special Meeting, the Company’s securityholders approved the proposal to amend the Second Amended and Restated Certificate of Incorporation to effect a reverse stock split with respect to the Company’s issued and outstanding Class A Common Stock, at a ratio of up to 1-for-50, with the final ratio and exact timing to be determined at the discretion of the Board of Directors (the “2024 Reverse Stock Split”). On September 10, 2024, the Board determined to effect a reverse stock split at a ratio of 1-for-50, effective as of September 19, 2024 and filed an amendment with the Secretary of State of the State of Delaware. The Class B Common Stock was not affected by the 2024 Reverse Stock Split.

No cash or fractional shares were issued in connection with the 2024 Reverse Stock Split and 2025 Reverse Stock Split, and instead the Company rounded up to the next whole share in lieu of issuing fractional shares that would have been issued in the reverse split. Proportional adjustments were made to the number of shares of Class A Common Stock issuable upon exercise or conversion of the Company’s outstanding stock options and warrants, the exercise price or conversion price (as applicable) of the Company’s outstanding stock options and warrants, and the number of shares reserved for issuance under the Company’s equity incentive plan. All Class A Common Stock share and per share information included in this Quarterly Report on Form 10-Q has been retroactively adjusted to reflect the impact of the Reverse Stock Split.

Emerging Growth Company

The Company is an “emerging growth company,” as defined in Section 2(a) of the Securities Act of 1933, as amended, (the “Securities Act”), as modified by the Jumpstart our Business Startups Act of 2012, (the “JOBS Act”), and it may take advantage of certain exemptions from various reporting requirements that are applicable to public companies that are not emerging growth companies.

Section 102(b) (1) of the JOBS Act exempts emerging growth companies from being required to comply with new or revised financial accounting standards until private companies are required to comply. Private companies are those companies that have not had a Securities Act registration statement declared effective or do not have a class of securities registered under the Exchange Act of 1934, as amended (the “Exchange Act”). The JOBS Act provides that a company can elect to opt out of the extended transition period and comply with the requirements that apply to non-emerging growth companies. Any such election to opt out is irrevocable. The Company has elected not to opt out of such extended transition period, which means that when a standard is issued or revised, it adopts the new or revised standard at the time private companies adopt the new or revised standard. Therefore, the Company’s financial statements may not be comparable to certain public companies.

Revision of Prior Period Financial Statements

A revision was made to correct an immaterial overstatement of revenue for the three and six months ending June 30, 2025, due to an incorrect calculation of revenue recognition. To correct the identified error, the Company made certain revisions in this Form 10-Q, with respect to the revenue amounts for the three and six months ended June 30, 2025. The Company corrected the historic amounts for the three and six months ended June 30, 2025 to reflect the correction of this immaterial error rather than record a cumulative out-of-period adjustment in the current three month period ended September 30, 2025.

1. Organization

The Business

Reverse Stock Split

On August 29, 2024, the Company held a special meeting of securityholders (the “Special Meeting”). At the Special Meeting, the Company’s securityholders approved the proposal to amend the Second Amended and Restated Certificate of Incorporation to effect a reverse stock split with respect to the Company’s issued and outstanding Class A Common Stock, at a ratio of up to 1-for-50, with the final ratio and exact timing to be determined at the discretion of the Board of Directors (the “Reverse Stock Split”). On September 10, 2024, the Board determined to effect a reverse stock split at a ratio of 1-for-50, effective as of September 19, 2024 and filed an amendment with the Secretary of State of the State of Delaware. The Class B Common Stock was not affected by the Reverse Stock Split.

No cash or fractional shares were issued in connection with the Reverse Stock Split, and instead the Company rounded up to the next whole share in lieu of issuing factional shares that would have been issued in the reverse split. Proportional adjustments were made to the number of shares of Class A Common Stock issuable upon exercise or conversion of the Company’s outstanding stock options and warrants, the exercise price or conversion price (as applicable) of the Company’s outstanding stock options and warrants, and the number of shares reserved for issuance under the Company’s equity incentive plan. All Class A Common Stock share and per share information included herein has been retroactively adjusted to reflect the impact of the Reverse Stock Split.

Close of the Merger

On December 14, 2023 (the “Closing Date”), 7GC & Co. Holdings Inc. (“7GC”), our predecessor company, consummated the business combination pursuant to the Agreement and Plan of Merger and Reorganization, dated as of December 8, 2022 (the “Original Merger Agreement”), by and among 7GC, Banzai International, Inc. (“Legacy Banzai”), 7GC Merger Sub I, Inc., an indirect wholly owned subsidiary of 7GC (“First Merger Sub”), and 7GC Merger Sub II, LLC, a direct wholly owned subsidiary of 7GC (“Second Merger Sub”), as amended by the Amendment to Agreement and Plan of Merger, dated as of August 4, 2023 (the “Merger Agreement Amendment” and, together with the Original Merger Agreement, the “Merger Agreement”), by and between 7GC and Legacy Banzai.

Pursuant to the terms of the Merger Agreement, a business combination between 7GC and Legacy Banzai was effected through (a) the merger of First Merger Sub with and into Legacy Banzai, with Legacy Banzai surviving as a wholly-owned subsidiary of 7GC (Legacy Banzai, in its capacity as the surviving corporation of the merger, the “Surviving Corporation”) (the “First Merger”) and (b) the subsequent merger of the Surviving Corporation with and into Second Merger Sub, with Second Merger Sub being the surviving entity of the Second Merger, which ultimately resulted in Legacy Banzai becoming a wholly-owned direct subsidiary of 7GC (the “Second Merger” and, together with the First Merger, the “Mergers” and, collectively with the other transactions described in the Merger Agreement, the “Merger”). On the Closing Date, and in connection with the closing of the Merger (the “Closing”), 7GC changed its name to Banzai International, Inc.

Although 7GC was the legal acquirer of Legacy Banzai in the merger, Legacy Banzai is deemed to be the accounting acquirer, and the historical financial statements of Legacy Banzai became the basis for the historical financial statements of the Company upon the closing of the merger.

As a result, the financial statements included here reflect (i) the historical operating results of Legacy Banzai prior to the merger; (ii) the combined results of 7GC and Legacy Banzai following the close of the merger; (iii) the assets and liabilities of Legacy Banzai at their historical cost and (iv) the Legacy Banzai’s equity structure for all periods presented, as affected by the recapitalization presentation after completion of the merger.

The aggregate consideration payable to securityholders of Legacy Banzai at the Closing consisted of a number of shares of Class A Common Stock or shares of Class B Common Stock, and cash in lieu of any fractional shares of Class A Common Stock or shares of Class B Common Stock that would otherwise have been payable to any Legacy Banzai securityholders, equal to $100,000,000. See Note 4 - Reverse Merger Capitalization with 7GC & Co. Holdings Inc. for further details of the merger.

Emerging Growth Company

Upon closure of the Merger, the Company became an “emerging growth company,” as defined in Section 2(a) of the Securities Act of 1933, as amended, (the “Securities Act”), as modified by the Jumpstart our Business Startups Act of 2012, (the “JOBS Act”), and it may take advantage of certain exemptions from various reporting requirements that are applicable to public companies that are not emerging growth companies.

Reclassifications

Certain amounts in the prior year’s consolidated financial statements, as of December 31, 2023 have been reclassified to conform to the current period’s presentation. This involved reclassifying the debt outstanding and associated interest expense on the debt outstanding with counterparty CP BF which were previously disclosed as Convertible Notes and Notes payable, and Interest expense, respectively, to Convertible notes - related party and Notes payable - related party, net of discount, and Interest expense - related party, respectively. This reclassification had no effect on the Company’s loss from operations, net loss, or net loss per share.

Segment Reporting (Details Narrative)	9 Months Ended	12 Months Ended
Segment Reporting (Details Narrative)	Sep. 30, 2025 Integer	Dec. 31, 2024	Dec. 31, 2024	Dec. 31, 2024 Integer	Dec. 31, 2023 Integer
Segment Reporting [Abstract]
Number of reportable segments	3			2
Number of operating segments	3		2	2	1
Segment Reporting, CODM, Individual Title and Position or Group Name [Extensible Enumeration]	Chief Executive Officer [Member]
Segment reporting, CODM, profit (loss) measure, how used, description	Segment revenue and gross profit are determined on the same basis as consolidated revenue and consolidated gross profit as shown in the Company’s consolidated statements of operations. Segment adjusted EBITDA is defined as revenue less the following expenses associated with each segment: cost of revenue, people, marketing and advertising, technology, and other segment expenses. Segment adjusted EBITDA excludes certain non-cash items or items that management does not consider reflective of ongoing core operations.	Segment revenue and gross profit are determined on the same basis as consolidated revenue and consolidated gross profit as shown in the Company’s consolidated statements of operations. Segment adjusted EBITDA is defined as revenue less the following expenses associated with each segment: cost of revenue, people, marketing and advertising, technology, and other segment expenses. Segment adjusted EBITDA excludes certain non-cash items or items that management does not consider reflective of ongoing core operations.

Acquisition of Vidello (Tables)

9 Months Ended

12 Months Ended

Sep. 30, 2025

Dec. 31, 2024

Business Combination, Asset Acquisition, Transaction between Entities under Common Control, and Joint Venture Formation [Abstract]

Schedule of Preliminary Fair Value of the Consideration Transferred

	Amount
Cash paid at closing	$	2,745,031
Common stock issued to Vidello Stockholders		1,661,677
Fair value of Holdback Amount		1,861,039
Total consideration paid	$	6,267,747


Common stock issued to OpenReel Stockholders	$	1,526,115
Pre-Funded warrants issued to OpenReel Stockholders		19,300,805
Preferred Stock issued to OpenReel Stockholder		—
Total consideration paid	$	20,826,920

Schedule of Provisional Purchase Price Allocation Relating to OpenReel Merger

Assets acquired:
Cash and cash equivalents	$	67,551
Property and equipment, net		9,375
Intangible Assets - Vidello - Customer relationships		551,000
Intangible Assets - Vidello - Trade name		736,000
Intangible Assets - Vidello - Developed Technology		4,010,000
Total assets	$	5,373,926
Liabilities assumed:
Accounts payable		705
Accrued expenses and other current liabilities		15,377
Unearned revenue, current		447,966
Deferred tax liability		1,324,250
Taxes payable		337,127
Total liabilities	$	2,125,425
Total identifiable net assets		3,248,501
Goodwill recorded:
Goodwill		3,019,246
Total consideration	$	6,267,747


Assets acquired:
Cash and cash equivalents	$	82,219
Accounts receivable, net		865,562
Prepaid expense and other current assets		103,343
Property and equipment, net		3,607
Intangible Assets - OpenReel - Customer relationships		588,710
Intangible Assets - OpenReel - Trade name		899,600
Intangible Assets - OpenReel - Technology		2,415,010
Intangible Assets		2,415,010
Total assets	$	4,958,051
Liabilities assumed:
Accounts payable		330,602
Accrued payroll		120,408
Unearned revenue, current		2,726,846
Accrued expenses and other current liabilities		222,581
Unearned revenue, non-current		107,070
Due to Parent		150,033
Total liabilities	$	3,657,540
Total identifiable net assets		1,300,511
Goodwill recorded:
Goodwill		19,526,409
Total consideration	$	20,826,920

Schedule of Intangible Assets Acquired and their Associated Estimated Acquisition Date Fair Values

All intangible assets acquired are subject to amortization and their associated estimated acquisition date fair values are as follows:

	Estimated	Acquisition Date
Intangible Assets	Useful Life	Fair Value
Vidello - Customer Relationships	6 years		551,000
Vidello - Trade name	10 years		736,000
Vidello - Technology	7 - 8 years		4,010,000

All intangible assets acquired are subject to amortization and their associated estimated acquisition date fair values are as follows:

	Estimated	Acquisition Date
Intangible Assets	Useful Life	Fair Value
OpenReel - Customer Relationships	7 years		588,710
OpenReel - Trade name	15 years		899,600
OpenReel - Technology	6 years		2,415,010
Intangible Assets	6 years		2,415,010

Schedule of Pro Forma Financial Information

The pro forma financial information is not necessarily indicative of the results of operations as they would have been had the transactions been effected on the assumed date:

	2025			2024
	For the nine Months Ended September 30,
	2025			2024
Revenue	$	9,581,008		$	8,707,071
Cost of revenue		1,870,380			1,741,544
Operating expenses		21,921,778			14,947,197
Total other expenses (income), net		3,169,640			14,106,361
Loss before income taxes attributable to common stockholders	$	(17,380,790	)	$	(22,088,031	)

The pro forma financial information is not necessarily indicative of the results of operations as they would have been had the transactions been effected on the assumed date:


	For the Years Ended December 31,
	2024			2023
Revenue	$	10,604,538		$	12,081,328
Cost of revenue		2,254,010			2,519,147
Operating expenses		21,778,659			20,544,964
Total other expenses (income), net		18,061,763			4,662,025
Loss before income taxes attributable to common stockholders	$	(31,489,894	)	$	(15,644,808	)

Summary of Agile Notes (Details) - USD ($)	3 Months Ended			9 Months Ended	12 Months Ended
Summary of Agile Notes (Details) - USD ($)	Sep. 30, 2025	Jun. 30, 2025	Mar. 31, 2025	Sep. 30, 2025	Dec. 31, 2024	Dec. 31, 2023
Debt Instrument [Line Items]
Loss on debt issuance					$ 653,208
Agile Term Notes [Member]
Debt Instrument [Line Items]
Beginning balance	$ 4,131,000	$ 5,538,000	$ 3,143,000	$ 3,143,000
Issuance of Agile term notes		262,500	4,000,000		3,450,000
Loss on debt issuance		110,500			390,000
Loss on restructuring			1,769,895		1,071,563
Repayments in cash	(1,724,250)	(1,929,885)	(3,540,800)		(1,857,151)
Change in fair value	75,250	149,885	165,905		88,588
Ending balance	2,482,000	$ 4,131,000	$ 5,538,000	2,482,000	3,143,000
Outstanding principal balance	2,108,014			2,108,014	2,269,695
Accrued interest	$ 1,499,649			$ 1,499,649	$ 100,095

Revenue (Details Narrative) - USD ($)	9 Months Ended		12 Months Ended
Revenue (Details Narrative) - USD ($)	Sep. 30, 2025	Sep. 30, 2024	Dec. 31, 2024	Dec. 31, 2023	Jun. 30, 2025	Mar. 31, 2025	Jun. 30, 2024	Mar. 31, 2024	Dec. 31, 2022
Disaggregation of Revenue [Line Items]
Services revenue from vendor customer	$ 93,493	$ 104,452	$ 239,000	$ 375,000
Accounts receivable contractual term	The Company receives payments from customers based upon agreed-upon contractual terms, typically within 30 days of invoicing the customer.		The Company receives payments from customers based upon agreed-upon contractual terms, typically within 30 days of invoicing the customer.
Commission expenses	$ 466,951	193,995	$ 270,335	299,450
Capitalized commissions	$ 52,695	$ 37,118	$ 31,504	$ 51,472	$ 52,616	$ 38,546	$ 39,144	$ 38,462	$ 69,737
Payment term			30 days
Demio [Member]
Disaggregation of Revenue [Line Items]
Performance obligations, description	The performance obligations identified include access to the suite and platform, within the parameters established, and within the standards established in the agreement. Contracts include a standalone selling price for the number of webinars and hosts as a performance obligation. There are no financing components and payments are typically net 30 of date or receipt of invoice. It is nearly 100% certain that a significant revenue reversal will not occur. The Company recognizes revenue for its sale of Demio services over time which corresponds with the period of time that access to the service is provided.		The performance obligations identified include access to the suite and platform, within the parameters established, and within the standards established in the agreement. Contracts include a standalone selling price for the number of webinars and hosts as a performance obligation. There are no financing components and payments are typically net 30 of date or receipt of invoice. It is nearly 100% certain that a significant revenue reversal will not occur. The Company recognizes revenue for its sale of Demio services over time which corresponds with the period of time that access to the service is provided.
Reach [Member]
Disaggregation of Revenue [Line Items]
Performance obligations, description	The performance obligations identified include access to the suite and platform, within the parameters established, and within the standards established in the agreement. Contracts include a standalone selling price for the number of simultaneous published events as a performance obligation. There are no financing components and payments are typically net 30 of date or receipt of invoice. It is nearly 100% certain that a significant revenue reversal will not occur. The Company recognizes revenue for its sale of Reach services over time which corresponds with the timing the service is rendered.		The performance obligations identified include access to the suite and platform, within the parameters established, and within the standards established in the agreement. Contracts include a standalone selling price for the number of simultaneous published events as a performance obligation. There are no financing components and payments are typically net 30 of date or receipt of invoice. It is nearly 100% certain that a significant revenue reversal will not occur. The Company recognizes revenue for its sale of Reach services over time which corresponds with the timing the service is rendered.
Open Reel [Member]
Disaggregation of Revenue [Line Items]
Performance obligations, description	The Company enters into fixed price subscription contracts with customers, which can be monthly, annual, or multi-year agreements which auto-renew without discount for additional periods of the same duration as the initial term, unless either party requests termination in writing at least thirty (30) days prior to the end of the initial service term. The subscription revenues are recognized ratably over the term of the service agreement, which is considered an output method, as the obligation of hosting the SaaS product is fulfilled over the course of the agreement. The Company does not charge for implementation or recognize any revenues upfront due to minimal effort required. There are no financing components and payments are typically net 30 of date of receipt of invoice, or typically net 90 date of receipt of invoice for customers on multi-year subscription agreement contracts. It is nearly 100% certain that a significant revenue reversal will not occur.		The Company enters into fixed price subscription contracts with customers, which can be monthly, annual, or multi-year agreements which auto-renew without discount for additional periods of the same duration as the initial term, unless either party requests termination in writing at least thirty (30) days prior to the end of the initial service term. The subscription revenues are recognized ratably over the term of the service agreement, which is considered an output method, as the obligation of hosting the SaaS product is fulfilled over the course of the agreement. The Company does not charge for implementation or recognize any revenues upfront due to minimal effort required. There are no financing components and payments are typically net 30 of date of receipt of invoice, or typically net 90 date of receipt of invoice for customers on multi-year subscription agreement contracts. It is nearly 100% certain that a significant revenue reversal will not occur.
Vidello [Member]
Disaggregation of Revenue [Line Items]
Performance obligations, description	Customer contracting is achieved via self-service and invoicing is initiated automatically once the customer accepts the terms and conditions on the platform, based on their selection of the desired subscription product. When execution or completion of the contract occurs, the contract is valid and revenue is earned when the service is provided for each period of performance, daily. The amount is paid by the customer based on the contract terms monthly, annually or indefinite with the majority paid via credit card processing.

Summary of Capitalized Deferred Offering Costs (Details) - USD ($)	Dec. 31, 2023	Dec. 14, 2023
Total deferred offering costs capitalized		$ 3,233,097
S P A C Related Legal Fees [Member]
Total deferred offering costs capitalized		2,973,077
Investment Bank Advisory Services [Member]
Total deferred offering costs capitalized		135,000
Federal Trade Commission Filing Fees [Member]
Total deferred offering costs capitalized		$ 125,020

Summary of Revenue by Region (Details) - USD ($)	3 Months Ended		9 Months Ended		12 Months Ended
Summary of Revenue by Region (Details) - USD ($)	Sep. 30, 2025	Sep. 30, 2024	Sep. 30, 2025	Sep. 30, 2024	Dec. 31, 2024	Dec. 31, 2023
Disaggregation of Revenue [Line Items]
Revenue Amount	$ 2,844,508	$ 1,080,607	$ 9,350,573	$ 3,228,276	$ 4,527,879	$ 4,561,300
Revenue from Contract with Customer Benchmark [Member] \| Geographic Concentration Risk [Member] \| Customer [Member]
Disaggregation of Revenue [Line Items]
Percentage of Revenue	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%
Americas [Member]
Disaggregation of Revenue [Line Items]
Revenue Amount	$ 2,148,073	$ 626,768	$ 7,149,862	$ 1,797,307	$ 2,564,074	$ 2,677,050
Americas [Member] \| Revenue from Contract with Customer Benchmark [Member] \| Geographic Concentration Risk [Member] \| Customer [Member]
Disaggregation of Revenue [Line Items]
Percentage of Revenue	75.00%	58.00%	76.00%	56.00%	57.00%	59.00%
EMEA [Member]
Disaggregation of Revenue [Line Items]
Revenue Amount	$ 534,758	$ 333,960	$ 1,646,880	$ 1,080,876	$ 1,492,561	$ 1,511,886
EMEA [Member] \| Revenue from Contract with Customer Benchmark [Member] \| Geographic Concentration Risk [Member] \| Customer [Member]
Disaggregation of Revenue [Line Items]
Percentage of Revenue	19.00%	31.00%	18.00%	33.00%	33.00%	33.00%
Asia Pacific [Member]
Disaggregation of Revenue [Line Items]
Revenue Amount	$ 161,677	$ 119,879	$ 553,831	$ 350,093	$ 471,244	$ 372,364
Asia Pacific [Member] \| Revenue from Contract with Customer Benchmark [Member] \| Geographic Concentration Risk [Member] \| Customer [Member]
Disaggregation of Revenue [Line Items]
Percentage of Revenue	6.00%	11.00%	6.00%	11.00%	10.00%	8.00%

- Definition

Line items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table.

+ References

Reference 1: http://www.xbrl.org/2003/role/disclosureRef
-Topic 606
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 7
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479806/606-10-50-7

Reference 2: http://www.xbrl.org/2003/role/disclosureRef
-Topic 606
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 5
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479806/606-10-50-5

Reference 3: http://www.xbrl.org/2003/role/exampleRef
-Topic 606
-SubTopic 10
-Name Accounting Standards Codification
-Section 55
-Paragraph 91
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479777/606-10-55-91

Reference 4: http://www.xbrl.org/2003/role/exampleRef
-Topic 606
-SubTopic 10
-Name Accounting Standards Codification
-Section 55
-Paragraph 91
-Subparagraph (b)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479777/606-10-55-91

Reference 5: http://www.xbrl.org/2003/role/exampleRef
-Topic 606
-SubTopic 10
-Name Accounting Standards Codification
-Section 55
-Paragraph 91
-Subparagraph (c)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479777/606-10-55-91

Reference 6: http://www.xbrl.org/2003/role/exampleRef
-Topic 606
-SubTopic 10
-Name Accounting Standards Codification
-Section 55
-Paragraph 91
-Subparagraph (d)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479777/606-10-55-91

Reference 7: http://www.xbrl.org/2003/role/exampleRef
-Topic 606
-SubTopic 10
-Name Accounting Standards Codification
-Section 55
-Paragraph 91
-Subparagraph (e)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479777/606-10-55-91

Reference 8: http://www.xbrl.org/2003/role/exampleRef
-Topic 606
-SubTopic 10
-Name Accounting Standards Codification
-Section 55
-Paragraph 91
-Subparagraph (f)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479777/606-10-55-91

Reference 9: http://www.xbrl.org/2003/role/exampleRef
-Topic 606
-SubTopic 10
-Name Accounting Standards Codification
-Section 55
-Paragraph 91
-Subparagraph (g)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479777/606-10-55-91

+ Details

- Definition

Amount, excluding tax collected from customer, of revenue from satisfaction of performance obligation by transferring promised good or service to customer. Tax collected from customer is tax assessed by governmental authority that is both imposed on and concurrent with specific revenue-producing transaction, including, but not limited to, sales, use, value added and excise.

+ References

Reference 1: http://www.xbrl.org/2003/role/exampleRef
-Topic 220
-SubTopic 40
-Name Accounting Standards Codification
-Section 55
-Paragraph 4
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147476153/220-40-55-4

Reference 2: http://www.xbrl.org/2003/role/exampleRef
-Topic 220
-SubTopic 40
-Name Accounting Standards Codification
-Section 55
-Paragraph 14
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147476153/220-40-55-14

Reference 3: http://www.xbrl.org/2003/role/disclosureRef
-Topic 280
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 41
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482810/280-10-50-41

Reference 4: http://www.xbrl.org/2003/role/disclosureRef
-Topic 280
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 42
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482810/280-10-50-42

Reference 5: http://www.xbrl.org/2003/role/disclosureRef
-Topic 606
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 7
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479806/606-10-50-7

Reference 6: http://www.xbrl.org/2003/role/disclosureRef
-Topic 270
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Subparagraph (i)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482964/270-10-50-1

Reference 7: http://www.xbrl.org/2003/role/disclosureRef
-Topic 280
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 32
-Subparagraph (ee)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482810/280-10-50-32

Reference 8: http://fasb.org/us-gaap/role/ref/otherTransitionRef
-Topic 280
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 32
-Subparagraph (b)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482810/280-10-50-32

Reference 9: http://fasb.org/us-gaap/role/ref/otherTransitionRef
-Topic 280
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 32
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482810/280-10-50-32

Reference 10: http://www.xbrl.org/2003/role/disclosureRef
-Topic 924
-SubTopic 10
-Name Accounting Standards Codification
-Section S99
-Paragraph 1
-Subparagraph (SAB Topic 11.L)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479941/924-10-S99-1

Reference 11: http://www.xbrl.org/2003/role/disclosureRef
-Topic 606
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 5
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479806/606-10-50-5

Reference 12: http://www.xbrl.org/2003/role/disclosureRef
-Topic 280
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 30
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482810/280-10-50-30

Reference 13: http://www.xbrl.org/2003/role/disclosureRef
-Topic 280
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 22
-Subparagraph (b)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482810/280-10-50-22

Reference 14: http://www.xbrl.org/2003/role/disclosureRef
-Topic 280
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 40
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482810/280-10-50-40

Reference 15: http://www.xbrl.org/2003/role/disclosureRef
-Topic 280
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 22
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482810/280-10-50-22

Reference 16: http://www.xbrl.org/2003/role/disclosureRef
-Topic 606
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 4
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147479806/606-10-50-4

+ Details

Warrant Liabilities

9 Months Ended

12 Months Ended

Sep. 30, 2025

Dec. 31, 2024

Derivative Instruments and Hedging Activities Disclosure [Abstract]

Warrant Liabilities

14. Warrant Liabilities

Public Warrants

The Company assumed Public Warrants in the Merger, exercisable into 23,000 shares of Common Stock of the Company, and which remained outstanding as of September 30, 2025. The Public Warrants have an exercise price of $5,750 per share, subject to adjustments, and will expire five years from the Merger Closing Date. The exercise price and number of shares of Class A Common Stock issuable upon exercise of the warrants may be adjusted in certain circumstances including in the event of a share dividend, or recapitalization, reorganization, merger or consolidation.

The Company will not be obligated to deliver any shares of Class A Common Stock pursuant to the exercise of a Public Warrant and will have no obligation to settle such Public Warrant exercise unless a registration statement under the Securities Act with respect to the shares of Class A Common Stock underlying the Public Warrants is then effective and a prospectus relating thereto is current, subject to the Company’s satisfying its obligations described below with respect to registration, or a valid exemption from registration is available. No Public Warrant will be exercisable and the Company will not be obligated to issue a share of Class A Common Stock upon exercise of a Public Warrant unless the shares of Class A Common Stock issuable upon such Public Warrant exercise has been registered, qualified, or deemed to be exempt under the securities laws of the state of of the registered holder of the Public Warrants. In the event that the conditions in the two immediately preceding sentences are not satisfied with respect to a Public Warrant, the holder of such Public Warrant will not be entitled to exercise such Public Warrant and such Public Warrant may have no value and expire worthless. In no event will the Company be required to net cash settle any Public Warrant. The Resale Registration statement went effective on February 14, 2024. As the Resale Registration Statement was declared effective within the contractual 60-day term upon closing of the Merger, no “cashless basis” exercises were triggered during the period ended September 30, 2025.

Redemption of Public Warrants When the price per Share of Class A Common Stock Equals or Exceeds $9,000

Once the Public Warrants become exercisable, the Company may redeem the outstanding Public Warrants:

	●	in whole and not in part;

	●	at a price of $5.00 per Warrant;

	●	upon a minimum of 30 days’ prior written notice of redemption (the “30-day redemption period”); and

	●	if, and only if, the closing price per share of Class A Common Stock equals or exceeds $9,000 per share (as adjusted for adjustments to the number of shares issuable upon exercise or the exercise price of a Public Warrant as described under the heading “- Warrants—Public Stockholder Warrants—Anti-dilution Adjustments”) for any 20 trading days within a 30-trading day period ending three trading days before the Company sends the notice of redemption to the warrant holders.

The Company will not redeem the Public Warrants as described above unless a registration statement under the Securities Act covering the issuance of shares of Class A Common Stock issuable upon exercise of the Public Warrants is then effective and a current prospectus relating to those shares of Class A Common Stock is available throughout the 30-day redemption period. If and when the Public Warrants become redeemable by the Company, the Company may not exercise its redemption right if the Company is unable to register or qualify the underlying securities for sale under all applicable state securities laws.

The Company has established the last of the redemption criterion discussed above to prevent a redemption call unless there is at the time of the call a significant premium to the Public Warrant exercise price. If the foregoing conditions are satisfied and the Company issues a notice of redemption of the Public Warrants, each warrant holder will be entitled to exercise his, her or its Public Warrant prior to the scheduled redemption date. However, the price per share of Class A Common Stock may fall below the $9,000 redemption trigger price (as adjusted for adjustments to the number of shares issuable upon exercise or the exercise price of a Public Warrant as described under the heading “-Warrants—Public Stockholder Warrants—Anti-dilution Adjustments”) as well as the $5,750 (for whole shares) Public Warrant exercise price after the redemption notice is issued.

No fractional shares of Class A Common Stock will be issued upon exercise. If, upon exercise, a holder would be entitled to receive a fractional interest in a share, the Company will round down to the nearest whole number of the number of shares of Class A Common Stock to be issued to the holder.

GEM Financing Arrangement

In association with the GEM Letter, see Note 13 - Debt for further details, at Closing, the GEM Warrant automatically became an obligation of the Company, and on December 15, 2023, the Company issued the GEM Warrant granting GEM the right to purchase 1,657 shares at an exercise price of $3,245 per share. GEM may exercise the GEM Warrant at any time and from time to time until December 14, 2026. The terms of the GEM Warrant provide that the exercise price of the GEM Warrant, and the number of shares of Class A Common Stock for which the GEM Warrant may be exercised, are subject to adjustment to account for increases or decreases in the number of outstanding shares of New Banzai Common Stock resulting from stock splits, reverse stock splits, consolidations, combinations and reclassifications. Additionally, the GEM Warrant contains weighted average anti-dilution provisions that provide that if the Company issues shares of Common Stock, or securities convertible into or exercisable or exchange for, shares of Common Stock at a price per share that is less than 90% of the exercise price then in effect or without consideration, then the exercise price of the GEM Warrant upon each such issuance will be adjusted to the price equal to 105% of the consideration per share paid for such Common Stock or other securities. In the event of a Change of Control, if the Surviving Corporation does not have registered class of equity securities and common shares listed on a U.S. national securities exchange, then the Holder is entitled to receive one percent of the total consideration received by the Company’s stockholders and the GEM Warrants will expire upon payment. Upon the closing of the OpenReel Merger, the exercise price of the GEM Warrants were adjusted to the price equal to 105% of the consideration per share paid which resulted in a strike price of $18.30. The effect of the change in strike price feature being triggered resulted in a change of value of approximately $15,000 which is recorded in the statement of operations line change in fair value of warrant liability.

The Warrants were not considered indexed to the issuer’s stock pursuant to ASC 815, as the holder’s ability to receive in lieu of the Warrant one percent of the total consideration received by the Company’s stockholders in connection with a Change of Control, where the surviving corporation is not publicly traded, adjusts the settlement value based on items outside the Company’s control in violation of the fixed-for-fixed option pricing model. As such, the Company recorded the Warrants as liabilities initially measured at fair value with subsequent changes in fair value recognized in earnings each reporting period.

The measurement of fair value was determined utilizing a Monte Carlo simulation considering all relevant assumptions current at the date of issuance (i.e., share price, exercise price, term, volatility, risk-free rate, probability of dilutive term of three years, and expected time to conversion). As of September 30, 2025 and December 31, 2024, the fair value of the Warrants, as determined by the Monte Carlo simulation option pricing model, were $2,000 and $15,000, respectively.

If the per share market value of one share of Class A Common Stock is greater than the then-current exercise price, then GEM will have the option to exercise the GEM Warrant on a cashless basis and receive a number of shares of Class A Common Stock equal to (x) the number of shares of Class A Common Stock purchasable upon exercise of all of the GEM Warrant or, if only a portion of the GEM Warrant is being exercised, the portion of the GEM Warrant being exercised, less (y) the product of the then-current exercise price and the number of shares of Class A Common Stock purchasable upon exercise of all of the GEM Warrant or, if only a portion of the GEM Warrant is being exercised, the portion of the GEM Warrant being exercised, divided by the per share market value of one share of Class A Common Stock.

The GEM Warrant may not be exercised if such exercise would result in the beneficial ownership of the holder and its affiliates in excess of 9.99% of the then-issued and outstanding shares of Common Stock.

Private Placement Offering Warrants

In association with the Private Placement Convertible Notes, see Note 13 - Debt for further details, at Closing, the Company issued Private Placement Warrants. Holders of the Private Placement Warrants may exercise the Private Placement Warrants at any time and from time to time until the three years from the date of issuance for the June issuance and five years from the date of issuance for the August issuance. The terms of the Private Placement Warrants provide that the exercise price of the Private Placement Warrants, and the number of shares of Class A Common Stock for which the Private Placement Warrants may be exercised, are subject to adjustment to account for increases or decreases in the number of outstanding shares of Banzai Common Stock resulting from stock splits, reverse stock splits, consolidations, combinations, and reclassifications. Additionally, the Private Placement Warrants contain anti-dilution and change in option price or rate of conversion price (“Variable Price”) provisions that provide that if the Company issues shares of Common Stock, or securities convertible into or exercisable or exchange for, shares of Common Stock after the Private Placement Offering, at a price per share that varies or may vary with the market price of the shares of Common Stock, including by way of one or more reset(s) to a fixed price, then the Holders of Private Placement Warrants have the right, but not the obligation, at their sole discretion, to elect to substitute the Variable Price for the Exercise Price upon exercise of the Private Placement Warrants.

The Warrants were not considered indexed to the issuer’s stock pursuant to ASC 815, as the holder’s ability to receive in lieu of the Warrant, cash in an amount equal to the Black Scholes Value (“Black Scholes Value”) in connection with a Change of Control, adjusts the settlement value based on items outside the Company’s control in violation of the fixed-for-fixed option pricing model. As such, the Company recorded the Warrants as liabilities initially measured at fair value with subsequent changes in fair value recognized in earnings each reporting period.

The measurement of fair value at issuance on June 30, 2025 and August 19, 2025, was determined utilizing a Monte Carlo simulation considering all relevant assumptions current at the date of issuance (i.e., share price, exercise price, term, volatility, risk-free rate, and term of three to five years). As of September 30, 2025, the fair value of the Private Placement Warrants, as determined by the Monte Carlo simulation option pricing model, was $901,000.

Key Inputs	September 30, 2025

Stock price	$	2.94
Contractual term (years)		2.75 - 4.89
Risk-free rate		0% - 3.7%
Volatility(1)		98% - 128%
Exercise Price		$2.50-$3.13
Dividend yield		0.00	%

15. Warrant Liabilities

Public Warrants

The Company assumed Public Warrants in the Merger, exercisable into 23,000 shares of Common Stock of the Company, and which remained outstanding as of December 31, 2024. The Public Warrants have an exercise price of $5,750.00 per share, subject to adjustments, and will expire five years from the Merger Closing Date. The exercise price and number of shares of Class A Common Stock issuable upon exercise of the warrants may be adjusted in certain circumstances including in the event of a share dividend, or recapitalization, reorganization, merger or consolidation.

The Company will not be obligated to deliver any shares of Class A Common Stock pursuant to the exercise of a Public Warrant and will have no obligation to settle such Public Warrant exercise unless a registration statement under the Securities Act with respect to the shares of Class A Common Stock underlying the Public Warrants is then effective and a prospectus relating thereto is current, subject to the Company’s satisfying its obligations described below with respect to registration, or a valid exemption from registration is available. No Public Warrant will be exercisable and the Company will not be obligated to issue a share of Class A Common Stock upon exercise of a Public Warrant unless the shares of Class A Common Stock issuable upon such Public Warrant exercise has been registered, qualified, or deemed to be exempt under the securities laws of the state of the registered holder of the Public Warrants. In the event that the conditions in the two immediately preceding sentences are not satisfied with respect to a Public Warrant, the holder of such Public Warrant will not be entitled to exercise such Public Warrant and such Public Warrant may have no value and expire worthless. In no event will the Company be required to net cash settle any Public Warrant. The Resale Registration statement went effective on February 14, 2024. As the Resale Registration Statement was declared effective within the contractual 60-day term upon closing of the Merger, no “cashless basis” exercises were triggered during the period ended December 31, 2024.

Redemption of Public Warrants When the price per Share of Class A Common Stock Equals or Exceeds $9,000.00

Once the Public Warrants become exercisable, the Company may redeem the outstanding Public Warrants:

●

in whole and not in part;

●

at a price of $5.00 per Warrant;

●

• upon a minimum of 30 days’ prior written notice of redemption (the “30-day redemption period”); and

●

• if, and only if, the closing price per share of Class A Common Stock equals or exceeds $9,000.00 per share (as adjusted for adjustments to the number of shares issuable upon exercise or the exercise price of a Public Warrant as described under the heading “- Warrants—Public Stockholder Warrants—Anti-dilution Adjustments”) for any 20 trading days within a 30-trading day period ending three trading days before the Company sends the notice of redemption to the warrant holders.

The Company has established the last of the redemption criterion discussed above to prevent a redemption call unless there is at the time of the call a significant premium to the Public Warrant exercise price. If the foregoing conditions are satisfied and the Company issues a notice of redemption of the Public Warrants, each warrant holder will be entitled to exercise his, her or its Public Warrant prior to the scheduled redemption date. However, the price per share of Class A Common Stock may fall below the $9,000.00 redemption trigger price (as adjusted for adjustments to the number of shares issuable upon exercise or the exercise price of a Public Warrant as described under the heading “-Warrants—Public Stockholder Warrants—Anti-dilution Adjustments”) as well as the $5,750.00 (for whole shares) Public Warrant exercise price after the redemption notice is issued.

GEM Financing Arrangement

In association with the GEM Letter, see Note 14 - Debt for further details, at Closing, the GEM Warrant automatically became an obligation of the Company, and on December 15, 2023, the Company issued the GEM Warrant granting GEM the right to purchase 1,657 shares at an exercise price of $3,245.00 per share. GEM may exercise the GEM Warrant at any time and from time to time until December 14, 2026. The terms of the GEM Warrant provide that the exercise price of the GEM Warrant, and the number of shares of Class A Common Stock for which the GEM Warrant may be exercised, are subject to adjustment to account for increases or decreases in the number of outstanding shares of New Banzai Common Stock resulting from stock splits, reverse stock splits, consolidations, combinations and reclassifications. Additionally, the GEM Warrant contains weighted average anti-dilution provisions that provide that if the Company issues shares of Common Stock, or securities convertible into or exercisable or exchange for, shares of Common Stock at a price per share that is less than 90% of the exercise price then in effect or without consideration, then the exercise price of the GEM Warrant upon each such issuance will be adjusted to the price equal to 105% of the consideration per share paid for such Common Stock or other securities. In the event of a Change of Control, if the Surviving Corporation does not have registered class of equity securities and common shares listed on a U.S. national securities exchange, then the Holder is entitled to receive one percent of the total consideration received by the Company’s stockholders and the GEM Warrants will expire upon payment. Upon the closing of the OpenReel Merger (as discussed in Note 5), the exercise price of the GEM Warrants were adjusted to the price equal to 105% of the consideration per share paid which resulted in a strike price of $18.30. The effect of the change in strike price feature being triggered resulted in a change of value of approximately $15,000 which is recorded in the statement of operations line change in fair value of warrant liability.

The measurement of fair value was determined utilizing a Monte Carlo simulation considering all relevant assumptions current at the date of issuance (i.e., share price, exercise price, term, volatility, risk-free rate, probability of dilutive term of three years, and expected time to conversion). As of December 31, 2024 and December 31, 2023, the fair value of the Warrants, as determined by the Monte Carlo simulation option pricing model, were $15,000 and $641,000, respectively.

- Definition

The entire disclosure for derivative instruments and hedging activities including, but not limited to, risk management strategies, non-hedging derivative instruments, assets, liabilities, revenue and expenses, and methodologies and assumptions used in determining the amounts.

+ References

Reference 1: http://www.xbrl.org/2003/role/exampleRef
-Topic 815
-SubTopic 10
-Name Accounting Standards Codification
-Section 55
-Paragraph 182
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480401/815-10-55-182

Reference 2: http://www.xbrl.org/2003/role/exampleRef
-Topic 815
-SubTopic 10
-Name Accounting Standards Codification
-Section 55
-Paragraph 185
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480401/815-10-55-185

Reference 3: http://www.xbrl.org/2003/role/exampleRef
-Topic 815
-SubTopic 10
-Name Accounting Standards Codification
-Section 55
-Paragraph 184
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480401/815-10-55-184

Reference 4: http://www.xbrl.org/2003/role/exampleRef
-Topic 815
-SubTopic 10
-Name Accounting Standards Codification
-Section 55
-Paragraph 181
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480401/815-10-55-181

Reference 5: http://www.xbrl.org/2003/role/disclosureRef
-Topic 815
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 4K
-Subparagraph (e)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480434/815-10-50-4K

Reference 6: http://www.xbrl.org/2003/role/disclosureRef
-Topic 815
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 4K
-Subparagraph (a)(5)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480434/815-10-50-4K

Reference 7: http://www.xbrl.org/2003/role/disclosureRef
-Topic 815
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 4K
-Subparagraph (d)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480434/815-10-50-4K

Reference 8: http://www.xbrl.org/2003/role/disclosureRef
-Topic 815
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 4K
-Subparagraph (a)(3)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480434/815-10-50-4K

Reference 9: http://www.xbrl.org/2003/role/disclosureRef
-Topic 815
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 4K
-Subparagraph (b)(2)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480434/815-10-50-4K

Reference 10: http://www.xbrl.org/2003/role/disclosureRef
-Topic 815
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 4H
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480434/815-10-50-4H

Reference 11: http://www.xbrl.org/2003/role/disclosureRef
-Topic 815
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 4H
-Subparagraph (b)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480434/815-10-50-4H

Reference 12: http://www.xbrl.org/2003/role/disclosureRef
-Topic 815
-SubTopic 15
-Name Accounting Standards Codification
-Section 50
-Paragraph 3
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480960/815-15-50-3

Reference 13: http://www.xbrl.org/2003/role/exampleRef
-Topic 815
-SubTopic 10
-Name Accounting Standards Codification
-Section 55
-Paragraph 183
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480401/815-10-55-183

Reference 14: http://www.xbrl.org/2003/role/disclosureRef
-Topic 815
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 4K
-Subparagraph (a)(4)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480434/815-10-50-4K

Reference 15: http://www.xbrl.org/2003/role/disclosureRef
-Topic 815
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 4K
-Subparagraph (a)(2)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480434/815-10-50-4K

Reference 16: http://www.xbrl.org/2003/role/disclosureRef
-Topic 815
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 4K
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480434/815-10-50-4K

Reference 17: http://www.xbrl.org/2003/role/disclosureRef
-Topic 815
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 4I
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480434/815-10-50-4I

Reference 18: http://www.xbrl.org/2003/role/disclosureRef
-Topic 815
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 4F
-Subparagraph (c)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480434/815-10-50-4F

Reference 19: http://www.xbrl.org/2003/role/disclosureRef
-Topic 815
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (b)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480434/815-10-50-2

Reference 20: http://www.xbrl.org/2003/role/disclosureRef
-Topic 815
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (a)(2)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480434/815-10-50-2

Reference 21: http://www.xbrl.org/2003/role/disclosureRef
-Topic 815
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (a)(1)(iii)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480434/815-10-50-2

Reference 22: http://www.xbrl.org/2003/role/disclosureRef
-Topic 815
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (a)(1)(ii)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480434/815-10-50-2

Reference 23: http://www.xbrl.org/2003/role/disclosureRef
-Topic 815
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (a)(1)(i)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480434/815-10-50-2

Reference 24: http://www.xbrl.org/2003/role/disclosureRef
-Topic 815
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 1B
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480434/815-10-50-1B

Reference 25: http://www.xbrl.org/2003/role/disclosureRef
-Topic 815
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 1A
-Subparagraph (d)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480434/815-10-50-1A

Reference 26: http://www.xbrl.org/2003/role/disclosureRef
-Topic 815
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 1A
-Subparagraph (c)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480434/815-10-50-1A

Reference 27: http://www.xbrl.org/2003/role/disclosureRef
-Topic 815
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 1A
-Subparagraph (b)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480434/815-10-50-1A

Reference 28: http://www.xbrl.org/2003/role/disclosureRef
-Topic 815
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 1A
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480434/815-10-50-1A

Reference 29: http://www.xbrl.org/2003/role/disclosureRef
-Topic 815
-Name Accounting Standards Codification
-Publisher FASB
-URI https://asc.fasb.org/815/tableOfContent

Reference 30: http://www.xbrl.org/2003/role/disclosureRef
-Topic 815
-SubTopic 40
-Name Accounting Standards Codification
-Section 50
-Paragraph 5
-Subparagraph (f)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480237/815-40-50-5

Reference 31: http://www.xbrl.org/2003/role/disclosureRef
-Topic 815
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 5C
-Subparagraph (b)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480434/815-10-50-5C

+ Details

Related Party Transactions (Details Narrative) - USD ($)			9 Months Ended
	Sep. 12, 2024	Sep. 05, 2024	Sep. 30, 2025	Sep. 30, 2024	Dec. 31, 2024	Sep. 23, 2024	Feb. 02, 2024	Dec. 31, 2023	Dec. 14, 2023	Oct. 03, 2023	Dec. 21, 2022
Related Party Transaction [Line Items]
Other current liabilities			$ 67,118		$ 167,118
Issuance date		Sep. 23, 2024
Reduction of debt						$ 2,000,000
Proceeds from related party advance				$ 100,000
Common stock par value			$ 0.0001		$ 0.0001			$ 0.0001
Debt instrument, face amount									$ 3,500,000
Share Purchase Agreement [Member]
Related Party Transaction [Line Items]
Reduction of debt						$ 2,000,000
Seven Gc Co Holdings Inc [Member]
Related Party Transaction [Line Items]
Debt instrument conversion price per share											$ 5,000.00
Convertible notes							$ 2,540,092
Seven Gc Co Holdings Inc [Member] \| Working Capital Loans [Member]
Related Party Transaction [Line Items]
Debt instrument conversion price per share										$ 5,000.00
Debt instrument, face amount										$ 500,000
Sponsor [Member] \| Seven Gc Co Holdings Inc [Member]
Related Party Transaction [Line Items]
Other current liabilities								$ 67,118
Sponsor [Member] \| Seven Gc Co Holdings Inc [Member] \| Working Capital Drawdowns And Extension Drawdowns [Member]
Related Party Transaction [Line Items]
Maximum borrowing capacity											$ 2,300,000
Common stock par value											$ 0.0001
Chief Executive Officer [Member]
Related Party Transaction [Line Items]
Proceeds from related party advance	$ 100,000
Seven Gc Co Holdings Inc [Member]
Related Party Transaction [Line Items]
Other current liabilities								$ 67,118

Deferred Revenue (Tables)

9 Months Ended

12 Months Ended

Sep. 30, 2025

Dec. 31, 2024

Deferred Revenue

Summary of Changes in Deferred Revenue

The change in total deferred revenue was as follows for the periods indicated:

Schedule of Changes in Deferred Revenue

	Nine Months Ended			Year Ended
	September 30, 2025			December 31, 2024
Deferred revenue, beginning of period	$	4,052,270		$	1,214,096
Billings		6,745,306			4,362,730
Revenue recognized (prior year deferred revenue)		(3,612,072	)		(1,214,096	)
Revenue recognized (current year deferred revenue)		(3,706,242	)		(3,091,333	)
OpenReel deferred revenue - short-term - previously recognized at acquisition		—			2,663,230
Vidello deferred revenue - short-term		228,610			—
Deferred revenue - short-term, end of period		3,707,872			3,934,627
OpenReel deferred revenue - long-term		93,726			117,643
Deferred revenue - short-term and long-term, end of period	$	3,801,598		$	4,052,270

The change in total deferred revenue was as follows for the periods indicated:

Summary of Changes in Deferred Revenue

	Year Ended			Year Ended
	December 31, 2024			December 31, 2023
Deferred revenue, beginning of period	$	1,214,096		$	930,436
Billings		4,362,730			4,781,924
Revenue recognized (prior year deferred revenue)		(1,214,096	)		(930,436	)
Revenue recognized (current year deferred revenue)		(3,091,333	)		(3,567,828	)
OpenReel deferred revenue - short-term		2,663,230			—
Deferred revenue - short-term, end of period		3,934,627			1,214,096
OpenReel deferred revenue - long-term		117,643			—
Deferred revenue - short-term and long-term, end of period	$	4,052,270		$	1,214,096

Schedule of Fair Value on Recurring Basis (Details) - USD ($)

Sep. 30, 2025

Jan. 31, 2025

Dec. 31, 2024

Dec. 31, 2023

Fair Value, off-Balance-Sheet Risks, Disclosure Information [Line Items]

Goodwill

$ 21,991,721

$ 3,019,246

$ 18,972,475

$ 2,171,526

Related Party [Member]

Fair Value, off-Balance-Sheet Risks, Disclosure Information [Line Items]

Bifurcated embedded derivative asset - related party

9,000

63,000

1800 Diagonal convertible notes

6,651,671

Private Placement Convertible Notes

6,783,538

Vidello [Member]

Fair Value, off-Balance-Sheet Risks, Disclosure Information [Line Items]

Goodwill

3,019,246

Open Reel [Member]

Fair Value, off-Balance-Sheet Risks, Disclosure Information [Line Items]

Goodwill

16,800,949

Fair Value, Inputs, Level 3 [Member]

Fair Value, off-Balance-Sheet Risks, Disclosure Information [Line Items]

Bifurcated embedded derivative asset - related party

9,000

63,000

Definite-lived intangibles

3,903,320

^[1]

3,903,320

^[1],[2]

^[2]

Definite-lived intangibles

8,332,096

^[3]

3,883,853

^[3],[4]

^[4]

Goodwill

21,991,721

18,972,475

^[4]

2,171,526

^[4]

GEM warrant liabilities

2,000

15,000

641,000

Earnout liability (Note 4)

962,693

Yorkville convertible note

2,003,000

Agile term notes

2,482,000

3,143,000

1800 Diagonal convertible notes

825,000

432,000

Private Placement Convertible Notes

2,304,000

Private Placement Warrants

901,000

Yorkville convertible note

1,766,000

Fair Value, Inputs, Level 3 [Member] | Related Party [Member]

Fair Value, off-Balance-Sheet Risks, Disclosure Information [Line Items]

Bifurcated embedded derivative asset - related party

63,000

Fair Value, Inputs, Level 3 [Member] | Vidello [Member]

Fair Value, off-Balance-Sheet Risks, Disclosure Information [Line Items]

Goodwill

3,019,246

Fair Value, Inputs, Level 3 [Member] | Open Reel [Member]

Fair Value, off-Balance-Sheet Risks, Disclosure Information [Line Items]

Goodwill

^[2]

19,526,409

Fair Value, Inputs, Level 1 [Member]

Fair Value, off-Balance-Sheet Risks, Disclosure Information [Line Items]

Warrant liabilities - public

$ 667

$ 2,300

$ 575,000

[1]	Certain assets measured at the acquisition date.
[2]	Certain assets measured at the acquisition date
[3]	Measured at period-end.
[4]	Measured at year-end impairment testing

Summary of Inputs in Fair Value of the Private Placement Warrant Liability (Details)	3 Months Ended
	Sep. 30, 2025 USD ($)	Jun. 30, 2025 USD ($)	Mar. 31, 2025 USD ($)
Warrant [Member]
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Balance at June 30, 2025	$ 361,000
Loss on issuance	356,000	361,000
Change in fair value	184,000
Balance at September 30, 2025	$ 901,000	$ 361,000
Fair Value, Inputs, Level 3 [Member] \| Measurement Input, Share Price [Member]
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Measurement Input	2.94
Fair Value, Inputs, Level 3 [Member] \| Measurement Input, Expected Term [Member] \| Minimum [Member]
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Measurement Input	2.75
Fair Value, Inputs, Level 3 [Member] \| Measurement Input, Expected Term [Member] \| Maximum [Member]
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Measurement Input	4.89
Fair Value, Inputs, Level 3 [Member] \| Measurement Input, Risk Free Interest Rate [Member] \| Minimum [Member]
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Measurement Input	0
Fair Value, Inputs, Level 3 [Member] \| Measurement Input, Risk Free Interest Rate [Member] \| Maximum [Member]
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Measurement Input	3.7
Fair Value, Inputs, Level 3 [Member] \| Measurement Input, Price Volatility [Member] \| Minimum [Member]
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Measurement Input	98
Fair Value, Inputs, Level 3 [Member] \| Measurement Input, Price Volatility [Member] \| Maximum [Member]
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Measurement Input	128
Fair Value, Inputs, Level 3 [Member] \| Measurement Input, Exercise Price [Member] \| Minimum [Member]
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Measurement Input	2.50
Fair Value, Inputs, Level 3 [Member] \| Measurement Input, Exercise Price [Member] \| Maximum [Member]
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Measurement Input	3.13
Fair Value, Inputs, Level 3 [Member] \| Measurement Input, Expected Dividend Rate [Member] \| Minimum [Member]
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Measurement Input	0.00

Goodwill (Tables)

9 Months Ended

12 Months Ended

Sep. 30, 2025

Dec. 31, 2024

Goodwill and Intangible Assets Disclosure [Abstract]

Summary of Goodwill by Reportable Segment

The following is a summary of goodwill by reportable segment as of and for the three and nine months ended September 30, 2025:

	Banzai Operating Co.		Vidello		OpenReel		Consolidated
Goodwill - December 31, 2024	$	2,171,526	$	-	$	16,800,949	$	18,972,475
Additions to goodwill (Note 4)		-		3,019,246		-		3,019,246
Goodwill - September 30, 2025	$	2,171,526	$	3,019,246	$	16,800,949	$	21,991,721

The following is a summary of goodwill by reportable segment as of and for the years ended December 31, 2024 and 2023:

	Banzai Operating Co.		OpenReel			Consolidated
Goodwill - December 31, 2023	$	2,171,526	$	—		$	2,171,526
Additions to goodwill (Note 5)		—		19,526,409			19,526,409
Accumulated impairment losses		—		—			—
Impairment		—		(2,725,460	)		(2,725,460	)
Goodwill - December 31, 2024	$	2,171,526	$	16,800,949		$	18,972,475

- Definition

Tabular disclosure of goodwill by reportable segment and in total which includes a rollforward schedule.

+ References

Reference 1: http://www.xbrl.org/2003/role/exampleRef
-Topic 350
-SubTopic 20
-Name Accounting Standards Codification
-Section 55
-Paragraph 24
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482548/350-20-55-24

Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 350
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482573/350-20-50-1

Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 350
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Subparagraph (h)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482573/350-20-50-1

Reference 4: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 350
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482573/350-20-50-1

Reference 5: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 350
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Subparagraph (b)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482573/350-20-50-1

Reference 6: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 350
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Subparagraph (c)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482573/350-20-50-1

Reference 7: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 350
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Subparagraph (d)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482573/350-20-50-1

Reference 8: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 350
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Subparagraph (e)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482573/350-20-50-1

Reference 9: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 350
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Subparagraph (f)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482573/350-20-50-1

Reference 10: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 350
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Subparagraph (g)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482573/350-20-50-1

Reference 11: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 350
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 1A
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482573/350-20-50-1A

Reference 12: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 350
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (b)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482573/350-20-50-2

+ Details

Summary of Information About Reported Segments (Details) (Parenthetical) - USD ($)	3 Months Ended		9 Months Ended		12 Months Ended
	Sep. 30, 2025	Sep. 30, 2024	Sep. 30, 2025	Sep. 30, 2024	Dec. 31, 2024	Dec. 31, 2023
Segment Reporting Information [Line Items]
Adjusted EBIDTA	$ (4,430,206)	$ (2,771,758)	$ (14,177,783)	$ (9,546,325)	$ (13,467,744)	$ (9,795,551)
Operating Segments [Member]
Segment Reporting Information [Line Items]
Adjusted EBIDTA	$ (4,135,779)	$ (2,770,858)	$ (13,336,119)	$ (9,542,600)
Operating Segments [Member] \| Open Reel [Member]
Segment Reporting Information [Line Items]
Acquisition date			Dec. 18, 2024			Dec. 18, 2024
Adjusted EBIDTA			$ 0			$ 0
Operating Segments [Member] \| Vidello Limited [Member]
Segment Reporting Information [Line Items]
Acquisition date			Jan. 31, 2025
Adjusted EBIDTA			$ 0

- Definition

The net result for the period of deducting operating expenses from operating revenues.

+ References

+ Details

Property and Equipment (Details Narrative) - USD ($)	9 Months Ended		12 Months Ended
Property and Equipment (Details Narrative) - USD ($)	Sep. 30, 2025	Sep. 30, 2024	Dec. 31, 2024	Dec. 31, 2023
Property, Plant and Equipment [Abstract]
Depreciation expense	$ 3,319	$ 2,825	$ 4,712	$ 7,160

Schedule of Changes in Deferred Revenue (Details) - USD ($)	9 Months Ended	12 Months Ended
	Sep. 30, 2025	Dec. 31, 2024	Dec. 31, 2023
Deferred Revenue
Deferred revenue, beginning of period	$ 4,052,270	$ 1,214,096
Billings	6,745,306	4,362,730	$ 4,781,924
Revenue recognized (prior year deferred revenue)	(3,612,072)	(1,214,096)	(930,436)
Revenue recognized (current year deferred revenue)	(3,706,242)	(3,091,333)	(3,567,828)
OpenReel deferred revenue - short-term - previously recognized at acquisition		2,663,230
Vidello deferred revenue - short-term	228,610
Deferred revenue - short-term, end of period	3,707,872	3,934,627	1,214,096
OpenReel deferred revenue - long-term	93,726	117,643
Deferred revenue - short-term and long-term, end of period	$ 3,801,598	$ 4,052,270	$ 1,214,096

Schedule of Significant Unobservable Inputs Used in Fair Value Measurement (Details)

Dec. 31, 2024

Dec. 31, 2023

Various [Member] | Growth Rate [Member]

Business Combination [Line Items]

Alternative Investment, Measurement Input

^[1]

5.8

Various [Member] | Weighted Average Cost Of Capital [Member]

Business Combination [Line Items]

Alternative Investment, Measurement Input

^[1]

13.5

Various [Member] | Internal Rate Of Return [Member]

Business Combination [Line Items]

Alternative Investment, Measurement Input

^[1]

11.3

Distributor Method [Member] | Weighted Average Cost Of Capital [Member]

Business Combination [Line Items]

Alternative Investment, Measurement Input

13.5

Distributor Method [Member] | Long Term Revenue Growth Rate [Member]

Business Combination [Line Items]

Alternative Investment, Measurement Input

5.8

Distributor Method [Member] | Revenue Growth Attributable To Existing Customers [Member]

Business Combination [Line Items]

Alternative Investment, Measurement Input

50.0

Distributor Method [Member] | Existing Customer Attrition [Member]

Business Combination [Line Items]

Alternative Investment, Measurement Input

20.0

Distributor Method [Member] | Distributor E B I T A Margin [Member]

Business Combination [Line Items]

Alternative Investment, Measurement Input

7.5

Distributor Method [Member] | Contributory Asset Charges Rate [Member]

Business Combination [Line Items]

Alternative Investment, Measurement Input

Distributor Method [Member] | Contributory Asset Charges Rate [Member] | Minimum [Member]

Business Combination [Line Items]

Alternative Investment, Measurement Input

0.9

Distributor Method [Member] | Contributory Asset Charges Rate [Member] | Maximum [Member]

Business Combination [Line Items]

Alternative Investment, Measurement Input

1.4

Relief From Royalty Method [Member] | Weighted Average Cost Of Capital [Member]

Business Combination [Line Items]

Alternative Investment, Measurement Input

13.5

Relief From Royalty Method [Member] | Long Term Revenue Growth Rate [Member]

Business Combination [Line Items]

Alternative Investment, Measurement Input

5.8

Relief From Royalty Method [Member] | Contributory Asset Charges Rate [Member]

Business Combination [Line Items]

Alternative Investment, Measurement Input

1.5

Relief From Royalty Method [Member] | Royalty Rate [Member]

Business Combination [Line Items]

Alternative Investment, Measurement Input

2.0

Multi Period Excess Earnings Method [Member] | Weighted Average Cost Of Capital [Member]

Business Combination [Line Items]

Alternative Investment, Measurement Input

13.5

Multi Period Excess Earnings Method [Member] | Long Term Revenue Growth Rate [Member]

Business Combination [Line Items]

Alternative Investment, Measurement Input

5.8

Multi Period Excess Earnings Method [Member] | Contributory Asset Charges Rate [Member]

Business Combination [Line Items]

Alternative Investment, Measurement Input

Multi Period Excess Earnings Method [Member] | Contributory Asset Charges Rate [Member] | Maximum [Member]

Business Combination [Line Items]

Alternative Investment, Measurement Input

2.2

Multi Period Excess Earnings Method [Member] | R And D Expense For New Developed Technology [Member]

Business Combination [Line Items]

Alternative Investment, Measurement Input

12.5

Multi Period Excess Earnings Method [Member] | Developed Technology Obsolescence Rate [Member]

Business Combination [Line Items]

Alternative Investment, Measurement Input

30.0

Valuation Technique, Discounted Cash Flow [Member] | Weighted Average Cost Of Capital [Member]

Business Combination [Line Items]

Alternative Investment, Measurement Input

13.5

Valuation Technique, Discounted Cash Flow [Member] | Long Term Revenue Growth Rate [Member]

Business Combination [Line Items]

Alternative Investment, Measurement Input

5.8

Valuation Technique, Discounted Cash Flow [Member] | Cost Of Sales As A Percentage Of Revenue [Member]

Business Combination [Line Items]

Alternative Investment, Measurement Input

13.9

Valuation Technique, Discounted Cash Flow [Member] | Gross Profit Margin [Member]

Business Combination [Line Items]

Alternative Investment, Measurement Input

86.1

Valuation Technique, Discounted Cash Flow [Member] | Operating Expenses As A Percentage Of Revenue [Member]

Business Combination [Line Items]

Alternative Investment, Measurement Input

Valuation Technique, Discounted Cash Flow [Member] | Operating Expenses As A Percentage Of Revenue [Member] | Minimum [Member]

Business Combination [Line Items]

Alternative Investment, Measurement Input

49.5

Valuation Technique, Discounted Cash Flow [Member] | Operating Expenses As A Percentage Of Revenue [Member] | Maximum [Member]

Business Combination [Line Items]

Alternative Investment, Measurement Input

74.5

Valuation Technique, Discounted Cash Flow [Member] | E B I T D A Margin [Member]

Business Combination [Line Items]

Alternative Investment, Measurement Input

Valuation Technique, Discounted Cash Flow [Member] | E B I T D A Margin [Member] | Minimum [Member]

Business Combination [Line Items]

Alternative Investment, Measurement Input

11.6

Valuation Technique, Discounted Cash Flow [Member] | E B I T D A Margin [Member] | Maximum [Member]

Business Combination [Line Items]

Alternative Investment, Measurement Input

36.6

Valuation Technique, Discounted Cash Flow [Member] | E B I T D A Growth Rate [Member]

Business Combination [Line Items]

Alternative Investment, Measurement Input

Valuation Technique, Discounted Cash Flow [Member] | E B I T D A Growth Rate [Member] | Minimum [Member]

Business Combination [Line Items]

Alternative Investment, Measurement Input

3.0

Valuation Technique, Discounted Cash Flow [Member] | E B I T D A Growth Rate [Member] | Maximum [Member]

Business Combination [Line Items]

Alternative Investment, Measurement Input

45.9

Market Guideline Public Company [Member] | Revenue Multiples [Member]

Business Combination [Line Items]

Alternative Investment, Measurement Input

Market Guideline Public Company [Member] | Revenue Multiples [Member] | Minimum [Member]

Business Combination [Line Items]

Alternative Investment, Measurement Input

2.9

Market Guideline Public Company [Member] | Revenue Multiples [Member] | Maximum [Member]

Business Combination [Line Items]

Alternative Investment, Measurement Input

3.10

Market Guideline Public Company [Member] | Weighting [Member]

Business Combination [Line Items]

Alternative Investment, Measurement Input

Market Guideline Public Company [Member] | Weighting [Member] | Minimum [Member]

Business Combination [Line Items]

Alternative Investment, Measurement Input

25.0

Market Guideline Public Company [Member] | Weighting [Member] | Maximum [Member]

Business Combination [Line Items]

Alternative Investment, Measurement Input

50.0

Market Guideline Transaction [Member] | Revenue Multiples [Member]

Business Combination [Line Items]

Alternative Investment, Measurement Input

3.25

[1]	Includes all of the valuation techniques for each of the fair valued assets above as of the acquisition date (Note 5)

Schedule of Provisional Purchase Price Allocation (Details) - USD ($)	Sep. 30, 2025	Jan. 31, 2025	Dec. 31, 2024	Dec. 31, 2023
Business Combination [Line Items]
Total identifiable net assets		$ 3,248,501
Goodwill	$ 21,991,721	3,019,246	$ 18,972,475	$ 2,171,526
Total consideration		6,267,747
Vidello [Member]
Business Combination [Line Items]
Cash and cash equivalents		67,551
Property and equipment, net		9,375
Total assets		5,373,926
Accounts payable		705
Accrued expenses and other current liabilities		15,377
Unearned revenue, current		447,966
Deferred tax liability		1,324,250
Taxes payable		337,127
Total liabilities		2,125,425
Vidello [Member] \| Customer Relationships [Member]
Business Combination [Line Items]
Total assets		551,000
Vidello [Member] \| Trade Names [Member]
Business Combination [Line Items]
Total assets		736,000
Vidello [Member] \| Developed Technology [Member]
Business Combination [Line Items]
Total assets		$ 4,010,000

Property and Equipment (Tables)

9 Months Ended

12 Months Ended

Sep. 30, 2025

Dec. 31, 2024

Property, Plant and Equipment [Abstract]

Schedule of Property and Equipment, Net

Property and equipment, net consisted of the following at the dates indicated:

Schedule of Property and Equipment, Net

	September 30, 2025			December 31, 2024
Computers and equipment	$	43,651		$	34,474
Less: accumulated depreciation		(34,254	)		(30,935	)
Property and equipment, net	$	9,397		$	3,539

Property and equipment, net consisted of the following at the dates indicated:

Schedule of Property and Equipment, Net

	December 31, 2024			December 31, 2023
Computers and equipment	$	34,474		$	30,867
Less: accumulated depreciation		(30,935	)		(26,223	)
Property and equipment, net	$	3,539		$	4,644

Organization (Details Narrative) - USD ($)		3 Months Ended	9 Months Ended
Organization (Details Narrative) - USD ($)	Sep. 30, 2015	Mar. 31, 2025	Sep. 30, 2025
Entity incorporation date	Sep. 30, 2015	Sep. 30, 2015
Reverse stock splits description			On August 29, 2024, the Company held a special meeting of securityholders (the “Special Meeting”). At the Special Meeting, the Company’s securityholders approved the proposal to amend the Second Amended and Restated Certificate of Incorporation to effect a reverse stock split with respect to the Company’s issued and outstanding Class A Common Stock, at a ratio of up to 1-for-50, with the final ratio and exact timing to be determined at the discretion of the Board of Directors (the “2024 Reverse Stock Split”). On September 10, 2024, the Board determined to effect a reverse stock split at a ratio of 1-for-50, effective as of September 19, 2024 and filed an amendment with the Secretary of State of the State of Delaware. The Class B Common Stock was not affected by the 2024 Reverse Stock Split.
Banzai International Inc [Member]
Asset acquisition, consideration transferred		$ 100,000,000