NVfalse0001099369Q2--08-312025 0001099369 2024-09-01 2025-02-28 0001099369 2023-09-01 2024-02-29 0001099369 2024-08-31 0001099369 2023-08-31 0001099369 2025-02-28 0001099369 2024-02-29 0001099369us-gaap:ComputerSoftwareIntangibleAssetMember 2024-08-31 0001099369us-gaap:PatentsMember 2024-08-31 0001099369 2024-12-01 2025-02-28 0001099369 2023-12-01 2024-02-29 0001099369us-gaap:ComputerSoftwareIntangibleAssetMember 2025-02-28 0001099369us-gaap:PatentsMember 2025-02-28 0001099369 2025-04-14 0001099369us-gaap:FurnitureAndFixturesMember 2024-08-31 0001099369us-gaap:ComputerEquipmentMember 2024-08-31 0001099369us-gaap:SoftwareAndSoftwareDevelopmentCostsMember 2024-08-31 0001099369us-gaap:FurnitureAndFixturesMember 2025-02-28 0001099369us-gaap:ComputerEquipmentMember 2025-02-28 0001099369us-gaap:SoftwareAndSoftwareDevelopmentCostsMember 2025-02-28 0001099369srt:EuropeMember 2023-09-01 2024-02-29 0001099369srt:EuropeMember 2024-09-01 2025-02-28 0001099369srt:AfricaMember 2023-09-01 2024-02-29 0001099369srt:AfricaMember 2024-09-01 2025-02-28 0001099369dsny:CustomerOneMemberus-gaap:SalesRevenueNetMemberus-gaap:CustomerConcentrationRiskMember 2023-12-01 2024-02-29 0001099369dsny:CustomerOneMemberus-gaap:TradeAccountsReceivableMemberus-gaap:CustomerConcentrationRiskMember 2025-02-28 0001099369dsny:CustomerOneMemberus-gaap:TradeAccountsReceivableMemberus-gaap:CustomerConcentrationRiskMember 2024-09-01 2025-02-28 0001099369dsny:CustomerOneMemberus-gaap:TradeAccountsReceivableMemberus-gaap:CustomerConcentrationRiskMember 2024-08-31 0001099369dsny:CustomerOneMemberus-gaap:TradeAccountsReceivableMemberus-gaap:CustomerConcentrationRiskMember 2023-09-01 2024-08-31 0001099369srt:NorthAmericaMember 2023-09-01 2024-02-29 0001099369srt:NorthAmericaMember 2024-09-01 2025-02-28 0001099369dsny:AustralasiaMember 2023-09-01 2024-02-29 0001099369dsny:AustralasiaMember 2024-09-01 2025-02-28 0001099369dsny:CustomerOneMemberus-gaap:SalesRevenueNetMemberus-gaap:CustomerConcentrationRiskMember 2024-12-01 2025-02-28 0001099369dsny:CustomerOneMemberus-gaap:SalesRevenueNetMemberus-gaap:CustomerConcentrationRiskMember 2024-09-01 2025-02-28 0001099369dsny:CustomerOneMemberus-gaap:SalesRevenueNetMemberus-gaap:CustomerConcentrationRiskMember 2023-09-01 2024-02-29 0001099369srt:NorthAmericaMember 2023-12-01 2024-02-29 0001099369srt:NorthAmericaMember 2024-12-01 2025-02-28 0001099369srt:EuropeMember 2023-12-01 2024-02-29 0001099369srt:EuropeMember 2024-12-01 2025-02-28 0001099369dsny:AustralasiaMember 2023-12-01 2024-02-29 0001099369dsny:AustralasiaMember 2024-12-01 2025-02-28 0001099369srt:AfricaMember 2023-12-01 2024-02-29 0001099369srt:AfricaMember 2024-12-01 2025-02-28 0001099369srt:MaximumMember 2025-02-28 0001099369dsny:StockOptionPlan2015Member 2025-02-28 0001099369dsny:StockOptionPlanTwoZeroTwoTwoMemberMember 2022-02-18 0001099369dsny:StockOptionPlanTwoZeroTwoTwoMemberMember 2025-02-28 0001099369 2023-09-01 2024-08-31 0001099369 2022-09-01 2023-08-31 0001099369dsny:HostingCostsMember 2023-09-01 2024-02-29 0001099369dsny:HostingCostsMember 2024-09-01 2025-02-28 0001099369dsny:InternalEngineeringSupportsMember 2023-09-01 2024-02-29 0001099369dsny:InternalEngineeringSupportsMember 2024-09-01 2025-02-28 0001099369dsny:CustomerSupportsMember 2023-09-01 2024-02-29 0001099369dsny:CustomerSupportsMember 2024-09-01 2025-02-28 0001099369dsny:ThirdPartyAndTransactionCostMember 2023-09-01 2024-02-29 0001099369dsny:ThirdPartyAndTransactionCostMember 2024-09-01 2025-02-28 0001099369dsny:HostingCostsMember 2024-12-01 2025-02-28 0001099369dsny:HostingCostsMember 2023-12-01 2024-02-29 0001099369dsny:InternalEngineeringSupportsMember 2024-12-01 2025-02-28 0001099369dsny:InternalEngineeringSupportsMember 2023-12-01 2024-02-29 0001099369dsny:CustomerSupportsMember 2024-12-01 2025-02-28 0001099369dsny:CustomerSupportsMember 2023-12-01 2024-02-29 0001099369dsny:ThirdPartyAndTransactionCostMember 2024-12-01 2025-02-28 0001099369dsny:ThirdPartyAndTransactionCostMember 2023-12-01 2024-02-29 0001099369us-gaap:AccumulatedOtherComprehensiveIncomeMember 2023-08-31 0001099369us-gaap:RetainedEarningsMember 2023-08-31 0001099369us-gaap:AdditionalPaidInCapitalMember 2023-08-31 0001099369us-gaap:CommonStockMember 2023-08-31 0001099369us-gaap:RetainedEarningsMember 2023-09-01 2023-11-30 0001099369us-gaap:AccumulatedOtherComprehensiveIncomeMember 2023-09-01 2023-11-30 0001099369 2023-09-01 2023-11-30 0001099369us-gaap:AdditionalPaidInCapitalMember 2023-09-01 2023-11-30 0001099369us-gaap:CommonStockMember 2023-09-01 2023-11-30 0001099369 2023-11-30 0001099369us-gaap:AccumulatedOtherComprehensiveIncomeMember 2023-11-30 0001099369us-gaap:RetainedEarningsMember 2023-11-30 0001099369us-gaap:AdditionalPaidInCapitalMember 2023-11-30 0001099369us-gaap:CommonStockMember 2023-11-30 0001099369 2024-11-30 0001099369us-gaap:AccumulatedOtherComprehensiveIncomeMember 2024-11-30 0001099369us-gaap:RetainedEarningsMember 2024-11-30 0001099369us-gaap:AdditionalPaidInCapitalMember 2024-11-30 0001099369us-gaap:CommonStockMember 2024-11-30 0001099369us-gaap:AccumulatedOtherComprehensiveIncomeMember 2024-09-01 2024-11-30 0001099369us-gaap:RetainedEarningsMember 2024-09-01 2024-11-30 0001099369 2024-09-01 2024-11-30 0001099369us-gaap:AdditionalPaidInCapitalMember 2024-09-01 2024-11-30 0001099369us-gaap:AccumulatedOtherComprehensiveIncomeMember 2024-08-31 0001099369us-gaap:RetainedEarningsMember 2024-08-31 0001099369us-gaap:AdditionalPaidInCapitalMember 2024-08-31 0001099369us-gaap:CommonStockMember 2024-08-31 0001099369us-gaap:AccumulatedOtherComprehensiveIncomeMember 2023-12-01 2024-02-29 0001099369us-gaap:RetainedEarningsMember 2023-12-01 2024-02-29 0001099369us-gaap:AdditionalPaidInCapitalMember 2023-12-01 2024-02-29 0001099369us-gaap:CommonStockMember 2023-12-01 2024-02-29 0001099369us-gaap:AccumulatedOtherComprehensiveIncomeMember 2024-02-29 0001099369us-gaap:RetainedEarningsMember 2024-02-29 0001099369us-gaap:AdditionalPaidInCapitalMember 2024-02-29 0001099369us-gaap:CommonStockMember 2024-02-29 0001099369us-gaap:AccumulatedOtherComprehensiveIncomeMember 2024-12-01 2025-02-28 0001099369us-gaap:RetainedEarningsMember 2024-12-01 2025-02-28 0001099369us-gaap:AdditionalPaidInCapitalMember 2024-12-01 2025-02-28 0001099369us-gaap:AccumulatedOtherComprehensiveIncomeMember 2025-02-28 0001099369us-gaap:RetainedEarningsMember 2025-02-28 0001099369us-gaap:AdditionalPaidInCapitalMember 2025-02-28 0001099369us-gaap:CommonStockMember 2025-02-28 iso4217:USD iso4217:USDxbrli:shares xbrli:pure xbrli:shares

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 10-Q

[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended February 28, 2025

[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from _____ to _____

Commission File Number 0-28259

DESTINY MEDIA TECHNOLOGIES INC.

(Exact name of registrant as specified in its charter)

NEVADA		84-1516745
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)

428 - 1575 West Georgia Street
Vancouver, British Columbia, Canada		V6G 2V3
(Address of principal executive offices)		(Zip Code)

604-609-7736

(Registrant's telephone number, including area code)

(Former name, former address and former fiscal year, if changes since last report)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
[X] Yes [ ] No

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
[X] Yes [ ] No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See definitions of "large accelerated filer," "accelerated filer," "smaller reporting company" and "emerging growth company" in Rule 12b-2 of the Exchange Act.

Large accelerated filer [ ]	Accelerated filer [ ]
Non-accelerated filer [ ]	Smaller reporting company [X]
Emerging growth company [ ]

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

[ ] Yes [ ] No

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act)
[ ] Yes [X] No

APPLICABLE ONLY TO CORPORATE ISSUERS:

Indicate the number of shares outstanding of each of the issuer's class of common stock, as of the latest practicable date:

The number of shares outstanding of the registrant's common stock, par value $0.001, as of April 14, 2025 was 9,637,410.

DESTINY MEDIA TECHNOLOGIES, INC.

FORM 10-Q

TABLE OF CONTENTS

		Page
PART I - FINANCIAL INFORMATION

ITEM 1.	Condensed Consolidated Financial Statements	1
ITEM 2.	Management's Discussion and Analysis of Financial Condition and Results of Operations	10
ITEM 3.	Quantitative and Qualitative Disclosures About Market Risk	21
ITEM 4.	Controls and Procedures	21

PART II - OTHER INFORMATION

ITEM 1.	Legal Proceedings	22
ITEM 1A.	Risk Factors	22
ITEM 2.	Unregistered Sales of Equity Securities and Use of Proceeds	22
ITEM 3.	Defaults Upon Senior Securities	22
ITEM 4.	Mine Safety Disclosures	22
ITEM 5.	Other Information	22
ITEM 6.	Exhibits	22
	Signatures	23

PART I - FINANCIAL INFORMATION

ITEM 1. CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

DESTINY MEDIA TECHNOLOGIES, INC.

Condensed Consolidated Balance Sheets

	Notes		February 28, 2025			August 31, 2024
			(unaudited)			(audited)
ASSETS
Cash and cash equivalents	3	$	1,216,378		$	1,481,582
Accounts receivable, net of allowance for doubtful accounts of $31,525(August 31, 2024 - $30,624)			726,973			681,146
Other receivables			108,246			82,585
Prepaid expenses			42,910			87,345
Deposits			30,253			32,347
Total current assets			2,124,760			2,365,005

Property and equipment, net	4		958,074			1,174,370
Intangible assets, net	5		155,958			148,977
Total assets		$	3,238,792		$	3,688,352

LIABILITIES AND STOCKHOLDERS' EQUITY
Current
Accounts payable		$	156,294		$	151,734
Accrued liabilities			252,625			328,801
Deferred revenue			28,142			42,399
Total current liabilities			437,061			522,934
Total liabilities			437,061			522,934

Stockholders' equity
Common stock, par value $0.001, authorized 20,000,000 shares. Issued and outstanding - 9,637,410 shares (August 31, 2024 - 9,637,410 shares)	6		9,637			9,637
Additional paid-in capital			8,838,688			8,819,785
Accumulated deficit			(5,376,563	)		(5,192,609	)
Accumulated other comprehensive loss			(670,031	)		(471,395	)
Total stockholders' equity			2,801,731			3,165,418
Total liabilities and stockholders' equity		$	3,238,792		$	3,688,352

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

DESTINY MEDIA TECHNOLOGIES, INC.

Condensed Consolidated Statements of Comprehensive Income

(Unaudited)

			Three months ended						Six months ended
	Notes		February 28, 2025			February 29, 2024			February 28, 2025			February 29, 2024

Service revenue	8	$	1,018,972		$	986,338		$	2,245,729		$	2,141,140

Cost of revenue
Hosting costs			41,387			32,383			88,328			60,656
Internal engineering support			13,768			12,926			27,133			29,996
Customer support			78,020			73,247			153,753			169,975
Third-party and transactions costs			16,112			16,790			36,188			38,137
			149,287			135,346			305,402			298,764
Gross margin			869,685			850,992			1,940,327			1,842,376
			85.3%			86.3%			86.4%			86.0%
Operating expenses			-
General and administrative			394,890			205,255			546,219			353,147
Sales and marketing			171,923			285,001			402,481			500,858
Product development			427,735			419,183			839,779			727,730
Depreciation and amortization	4,5		183,724			87,026			350,703			168,124
			1,178,272			996,465			2,139,182			1,749,859
Income (loss) from operations			(308,587	)		(145,473	)		(198,855	)		92,517

Other income
Interest and other income			6,493			15,461			14,901			26,987
Net income (loss) before income tax		$	(302,094	)	$	(130,012	)	$	(183,954	)	$	119,504
Current income tax expense			-			-			-			-
Net income (loss)		$	(302,094	)	$	(130,012	)	$	(183,954	)	$	119,504
Foreign currency translation adjustments			(85,967	)		2,341			(198,636	)		(10,351	)
Total comprehensive income (loss)		$	(388,061	)	$	(127,671	)	$	(382,590	)	$	109,153

Net income (loss) per common share
Basic and diluted	6	$	(0.03	)	$	(0.01	)	$	(0.02	)	$	0.01

Weighted average common shares outstanding:
Basic	6		9,637,410			9,842,720			9,637,410			9,926,627
Diluted	6		9,637,410			10,107,554			9,637,410			10,191,461

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

DESTINY MEDIA TECHNOLOGIES, INC.

Condensed Consolidated Statements of Stockholders' Equity

Three and Six Months Ended February 28, 2025 and February 29, 2024

(Unaudited)

		Common stock
	Notes	Shares			Amount			Additional Paid-in Capital			Accumulated Deficit			Accumulated Other Comprehensive Income (Loss)			Total Stockholders' Equity
Balance, August 31, 2023		10,096,610		$	10,096		$	9,242,671		$	(5,304,367	)	$	(474,759	)	$	3,473,641
Total comprehensive income (loss)		-			-			-			249,516			(12,692	)		236,824
Stock-based compensation	6(b)	-			-			13,805			-			-			13,805
Common shares retired	6(a)	(172,000	)		(172	)		(170,606	)		-			-			(170,778	)
Balance, November 30, 2023		9,924,610			9,924			9,085,870			(5,054,851	)		(487,451	)		3,553,492
Total comprehensive income (loss)		-			-			-			(130,012	)		2,341			(127,671	)
Stock-based compensation	6(b)	-			-			10,655			-			-			10,655
Common shares retired	6(a)	(137,300	)		(137	)		(135,765	)		-			-			(135,902	)
Balance, February 29, 2024		9,787,310		$	9,787		$	8,960,760		$	(5,184,863	)	$	(485,110	)	$	3,300,574



		Common stock
	Notes	Shares			Amount			Additional Paid-in Capital			Accumulated Deficit			Accumulated Other Comprehensive Income (Loss)			Total Stockholders' Equity
Balance, August 31, 2024		9,637,410		$	9,637		$	8,819,785		$	(5,192,609	)	$	(471,395	)	$	3,165,418
Total comprehensive income (loss)		-			-			-			118,140			(112,669	)		5,471
Stock-based compensation	6(b)	-			-			10,759			-			-			10,759
Balance, November 30, 2024		9,637,410			9,637			8,830,544			(5,074,469	)		(584,064	)		3,181,648
Total comprehensive income (loss)		-			-						(302,094	)		(85,967	)		(388,061	)
Stock-based compensation	6(b)	-			-			8,144			-			-			8,144
Balance, February 28, 2025		9,637,410		$	9,637		$	8,838,688		$	(5,376,563	)	$	(670,031	)	$	2,801,731

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

DESTINY MEDIA TECHNOLOGIES, INC.

Condensed Consolidated Statements of Cash Flows

(Unaudited)

			Six months ended
			February 28, 2025			February 29, 2024
Operating Activities
Net income (loss)		$	(183,954	)	$	119,504
Adjustments to reconcile net income to net cash provided (used) in operations:
	Depreciation and amortization		350,703			168,124
	Stock-based compensation		18,904			24,460
	Allowance for doubtful accounts		(901	)		(2,895	)
	Bad debt		(642	)		-
	Unrealized foreign exchange gain		-			(2,886	)

Changes in non-cash working capital:
	Accounts receivable		(99,448	)		(164,452	)
	Other receivables		(31,249	)		(5,303	)
	Prepaid expenses and deposits		41,282			31,692
	Accounts payable		23,375			(47,271	)
	Accrued liabilities		(58,595	)		27,204
	Deferred revenue		(11,829	)		(15,380	)
Net cash provided by operating activities			47,646			132,797

Investing Activities
Development of software			(200,856	)		(230,926	)
Purchase of property, equipment, and intangibles			(22,584	)		(50,637	)
Net cash used in investing activities			(223,440	)		(281,563	)

Financing Activity
Common stock repurchased for cancellation			-			(306,680	)
Net cash used in financing activity			-			(306,680	)

Effect of foreign exchange rate changes on cash and cash equivalents			(89,410	)		(7,638	)

Net decrease in cash and cash equivalents			(265,204	)		(463,084	)
Cash and cash equivalents, beginning of period			1,481,582			2,002,769
Cash and cash equivalents, end of period		$	1,216,378		$	1,539,685

Supplementary disclosure:
Interest paid		$	-		$	-
Income taxes paid		$	-		$	-

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

DESTINY MEDIA TECHNOLOGIES, INC.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FEBRUARY 28, 2025

NOTE 1. ORGANIZATION

Destiny Media Technologies Inc. (the "Company") was incorporated in August 1998 under the laws of the State of Colorado and the corporate jurisdiction was changed to Nevada effective October 8, 2014. The Company develops technologies that allow for the distribution over the internet of digital media files in either a streaming or digital download format. The technologies are proprietary. The Company operates out of Vancouver, BC, Canada and serves customers predominantly located in the United States, Europe, and Australia.

The Company's stock is listed for trading under the symbol "DSNY" on the OTCQB U.S. in the United States, under the symbol "DSY" on the TSX Venture Exchange (the "TSXV") and under the symbol "DME1.F" on the Berlin, Frankfurt, Xetra and Stuttgart exchanges in Germany.

2. BASIS OF PRESENTATION

The accompanying unaudited condensed consolidated financial statements include the consolidated accounts of the Company and its wholly owned subsidiaries: Destiny Software Productions, Inc. ("DSNY"), MPE Distributions, Inc. ("MPE"), Tonality, Inc. ("Tonality"), and Sonox Digital Inc. ("Sonox"). All intercompany transactions have been eliminated on consolidation. All figures are in United States dollars unless otherwise stated.

The accompanying unaudited condensed consolidated financial statements included in this Quarterly Report on Form 10-Q have been prepared in conformity with generally accepted accounting principles in the U.S. ("U.S. GAAP"). The unaudited condensed consolidated financial statements presented in this Quarterly Report should be read in conjunction with the consolidated financial statements and accompanying notes included in the Company's Annual Report on Form 10-K filed with the SEC on November 21, 2024 (the "2024 Form 10-K"). The condensed consolidated balance sheet as of August 31, 2024 was derived from audited consolidated financial statements included in the 2024 Form 10-K but does not include all disclosures required by U.S. GAAP for complete financial statements. The Company's significant accounting policies are described in Note 2 to those consolidated financial statements.

Interim results may not be indicative of the results that may be expected for the full year. Certain information and footnote disclosures normally included in financial statements prepared in accordance with U.S. GAAP have been condensed or omitted from these interim financial statements. The unaudited condensed consolidated financial statements reflect all adjustments which in the opinion of management are necessary for a fair statement of results of operations, financial condition, cash flows and stockholders' equity for the periods presented. Except as otherwise disclosed, all such adjustments are of a normal recurring nature.

Use of Estimates

The preparation of the consolidated financial statements in accordance with U.S. GAAP requires management to make use of certain estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the unaudited condensed consolidated financial statements and the reported amounts of revenue and expenses during the reported periods. The Company bases its estimates on historical experience and on various other assumptions that management believes are reasonable under the circumstances, the results of which form the basis for making judgments about carrying values of assets and liabilities that are not readily apparent from other sources. Actual results could differ from those estimates. Significant estimates are related to the labor capitalized to software under development and computer software, the recoverability of accounts receivable and recoverability of long-term assets including property, equipment, and intangible assets, amortization expense, and valuation of stock-based compensation.

3. CASH AND CASH EQUIVALENTS

The Company's cash include cash in readily available checking accounts. The Company's cash equivalents consist of investments in high interest savings with a major Canadian financial institution that earns an average interest of 4.25%.

4. PROPERTY AND EQUIPMENT, NET

		February 28, 2025
Property and Equipment		Cost		Accumulated Amortization			Net Book Value
Furniture and fixtures	$	123,876	$	(116,503	)	$	7,373
Computer hardware		320,490		(274,339	)		46,151
Computer software		1,859,428		(954,878	)		904,550
Total property and equipment	$	2,303,794	$	(1,345,720	)	$	958,074


		August 31, 2024
Property and Equipment		Cost		Accumulated Amortization			Net Book Value
Furniture and fixtures	$	132,444	$	(123,687	)	$	8,757
Computer hardware		325,845		(285,808	)		40,037
Computer software		1,796,786		(671,210	)		1,125,576
Total property and equipment	$	2,255,075	$	(1,080,705	)	$	1,174,370

During the three and six months ended February 28, 2025, the Company reclassified a total of $70,121 and $186,133 in salaries and wages from software under development to computer software, respectively (February 29, 2024 - $27,117 and $50,455, respectively).

Depreciation on property and equipment for the three and six months ended February 28, 2025 was $183,630 and $344,164 respectively (February 29, 2024 - $83,083 and $160,555, respectively).

5. INTANGIBLE ASSETS, NET

		February 28, 2025
Intangible Assets		Cost		Accumulated Amortization			Net Book Value
Software under development	$	133,192	$	-		$	133,192
Patents, trademarks, and lists		461,502		(438,737	)		22,765
Total intangible assets	$	594,694	$	(438,737	)	$	155,957


		August 31, 2024
Intangible Assets		Cost		Accumulated Amortization			Net Book Value
Software under development	$	124,678	$	-		$	124,678
Patents, trademarks, and lists		486,579		(462,280	)		24,299
Total intangible assets	$	611,257	$	(462,280	)	$	148,977

During the three and six months ended February 28, 2025, the Company capitalized a total of $110,058 and $200,856 in salaries and wages related to software under development, respectively (February 29, 2024 - $102,780 and $280,182, respectively), out of this amount, $70,121 and $186,133, respectively, was subsequently reclassified to computer software assets as the projects were completed (Note 4) (February 29, 2024 - $27,117 and $50,455, respectively).

Amortization on intangible assets for the three and six months ended February 28, 2025 was $3,427 and $6,603, respectively February 29, 2024 - $3,943 and $7,569, respectively).

6. STOCKHOLDERS' EQUITY

[a] Common stock issued and authorized

The Company is authorized to issue up to 20,000,000 shares of common stock, par value $0.001 per share.

During the three and six months ended February 28, 2025, the Company did not issue any common stock (February 29, 2024 - Nil). During the three and six months ended February 28, 2025, the Company did not repurchase nor and cancel any common shares (February 28, 2024 - 137,300 and 309,300 common shares for $135,765 and $306,371, respectively).

[b] Stock option plans

Pursuant to the Company's 2015 Stock Option Plan (the "2015 Plan"), 530,000 shares of common stock have been reserved for issuance. A total of 420,000 common shares remain eligible for issuance under the 2015 Plan. On February 18, 2022 the Company received shareholder approval for the 2022 Stock Option Plan (the "2022 Plan") (together with the 2015 Plan, the "Plans"), whereby 1,000,000 common shares are reserved for issuance. As of February 28, 2025, 363,250 common shares remain eligible for issuance under the 2022 Plan.

The options generally vest over a range of periods from the date of grant, some are immediate, and others vest over 24 months. Any options that do not vest as the result of a grantee leaving the Company are forfeited and the underlying common shares are returned to the reserve. The options generally have a contractual term of five years.

Stock-Based Payment Award Activity

A summary of stock option activity under the Plans as of February 28, 2025, and changes during the period were the following:

	Number of Options			Weighted Average Exercise Price	Weighted Average Contractual Term (Years)		Aggregate Intrinsic Value
Outstanding at August 31, 2023	749,000		$	1.30	3.37	$	-
Granted	20,000		$	1.15	4.36	$	-
Forfeited	(46,122	)	$	1.14	2.89	$	957
Expired	(7,168	)	$	1.01	3.23	$	200
Outstanding at August 31, 2024	715,710		$	1.31	2.12	$	6,908
Granted	-		$	-	-	$	-
Forfeited	(13,750	)	$	0.85	3.40	$	-
Expired	(25,959	)	$	0.90	3.27	$	-
Outstanding at February 28, 2025	676,001		$	1.34	1.79	$	-
Exercisable at February 28, 2025	639,138		$	1.36	1.69	$	-

The aggregate intrinsic value is calculated as the difference between the exercise price of the underlying awards and the quoted price of the Company's common stock for the options that were in-the-money as of February 28, 2025. As of February 28, 2025 the aggregate intrinsic value of outstanding and exercisable options were both nil, (February 29, 2024 - $51,912 and $20,022, respectively).

As of February 28, 2025, there was $16,962 (February 29, 2024 - $59,156) of total unrecognized compensation cost related to non-vested stock-based compensation awards. The unrecognized compensation cost is expected to be recognized over a weighted average period of 0.62 years (February 29, 2024 - 0.83 years).

During the three and six months ended February 28, 2025, the Company recorded $10,760 and $18,904 in non-cash stock-based compensation, respectively (February 29, 2024 - $10,655 and $24,460, respectively).

[c] Employee Stock Purchase Plan

The Company's 2011 Employee Stock Purchase Plan (the "ESPP") became effective on February 22, 2011. Under the ESPP, employees of the Company can contribute up to 5% of their annual salary into a pool which is matched equally by the Company in order to purchase the Company's common shares under certain terms. Directors can contribute a maximum of $12,500 each for a combined maximum annual purchase of $25,000. The maximum annual combined contributions will be $400,000. All purchases are made through TSXV by a third-party plan agent. The third-party plan agent is also responsible for the administration of the ESPP on behalf of the Company and the participants.

During the three and six months ended February 28, 2025, the Company recognized compensation expense of $14,467 and $32,210, respectively (February 29, 2024 - $24,160 and $45,982, respectively) in salaries and wages on the condensed consolidated statement of comprehensive income (loss) in respect of the ESPP, representing the Company's employee matching of cash contributions to the ESPP. The shares were purchased on the open market at an average price of $0.73 over a six-month period (February 29, 2024 - $1.01). The shares are held in trust by the Company for a period of one year from the date of purchase. As of February 28, 2025, 654,975 shares were held in trust by the Company.

[d] Earnings Per Share

Net income (loss) per common share (basic) is calculated by dividing net income (loss) by the weighted average number of common shares outstanding during the period. Net income (loss) per common share (diluted) is calculated by dividing net income (loss) for the period by the weighted average number of common shares outstanding during the period, plus the dilutive effect of outstanding common share equivalents. This method requires that the dilutive effect of outstanding options and warrants issued be calculated using the treasury stock method. Under the treasury stock method, all common share equivalents have been exercised at the beginning of the period (or at the time of issuance, if later), and that the funds obtained thereby were used to purchase common shares of the Company at the average trading price of common shares during the period, but only if dilutive. The following table shows the computation of basic and diluted earnings per share for the three and six months ended February 28, 2025 and February 29, 2024:

		Three Months Ended						Six Months Ended
		February 28, 2025			February 29, 2024			February 28, 2025			February 29, 2024

Net income (loss)	$	(302,094	)	$	(130,012	)	$	(183,954	)	$	119,504

Weighted-average basic shares outstanding		9,637,410			9,842,720			9,637,410			9,926,627
Effect of dilutive stock-based awards		-			264,834			-			264,834
Weighted-average diluted shares		9,637,410			10,107,554			9,637,410			10,191,461

Basic and diluted earnings per share	$	(0.03	)	$	(0.01	)	$	(0.02	)	$	0.01

639,138 exercisable stock options were excluded from the computation of diluted earnings per share for the three and six months ended February 28, 2025 because their effect would have been antidilutive.

7. COMMITMENTS AND CONTINGENCIES

The Company is subject to claims and legal proceedings that arise in the ordinary course of business. Such matters are inherently uncertain, and there can be no guarantee that the outcome of any such matter will be decided favorably to the Company or that the resolution of any such matter will not have a material adverse effect upon the Company's financial statements. The Company does not believe that any of such pending claims and legal proceedings will have a material adverse effect on its consolidated financial statements.

On September 5, 2017, the Company's former President and Chief Executive Officer filed a Notice of Civil Claim in the Supreme Court of British Columbia against the Company, its subsidiaries, independent directors, and current Chief Executive Officer, claiming damages for conspiracy, breach of contract, wrongful dismissal, defamation and aggravated and punitive damages. The Company believes the claims are without merit and is defending itself against the claims. The quantum of loss, if any, is not determinable at this time and management believes it is unlikely that the outcome of this matter will have an adverse impact on its results of operations, cash flows and financial condition.

8. CONCENTRATIONS, ECONOMIC DEPENDENCE AND SEGMENTS

The Company operates solely in the digital media software segment and all revenue from its products and services are made in this segment.

Revenue from external customers earned during the three and six months ended February 28, 2025 and February 29, 2024, by product and location of customer, was as follows:

		Three Months Ended				Six Months Ended
		February 28, 2025		February 29, 2024		February 28, 2025		February 29, 2024
Play MPE®
North America	$	446,780	$	446,289	$	1,055,355	$	1,085,316
Europe		544,929		492,804		1,106,983		953,226
Australasia		22,763		41,870		74,141		91,535
Africa		4,500		5,375		9,250		11,063
Total Play MPE®	$	1,018,972	$	986,338	$	2,245,729	$	2,141,140

Revenue presented above is based on location of the customer's billing address. Some of these customers have distribution centers located around the globe and distribute around the world. During the three and six months ended February 28, 2025, the Company generated 52% and 47% of total revenue from one customer (February 29, 2024 - 48% and 44%, respectively).

As at February 28, 2025, one customer represented $397,431 (or 58%) of the trade receivables balance (August 31, 2024, one customer represented $385,386 (or 56.5%)).

The Company has substantially all its assets in Canada and its current and planned future operations are, and will be, located in Canada.

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

FORWARD LOOKING STATEMENTS

This report on Form 10-Q contains forward-looking statements made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995 under Section 27A of the Securities Act of 1933, as amended, or the Securities Act, and Section 21E of the Securities Exchange Act of 1934, as amended, or the Exchange Act. Forward-looking statements include statements with respect to our beliefs, plans, objectives, goals, expectations, anticipations, assumptions, estimates, intentions, and future performance, and involve known and unknown risks, uncertainties, and other factors, which may be beyond our control, and which may cause our actual results, performance or achievements to be materially different from future results, performance or achievements expressed or implied by such forward-looking statements. All statements other than statements of historical fact are statements that could be forward-looking statements. You can identify these forward-looking statements through our use of words such as "may," "can," "anticipate," "assume," "should," "indicate," "would," "believe," "contemplate," "expect," "seek," "estimate," "continue," "plan," "point to," "project," "predict," "could," "intend," "target," "potential" and other similar words and expressions of the future.

There are a number of important factors that could cause the actual results to differ materially from those expressed in any forward-looking statement made by us. These factors include, but are not limited to:

our goals and strategies;
our future business development, financial condition and results of operations;
expected changes in our revenue, costs or expenditures;
growth of and competition trends in our industry;
our expectations regarding demand for, and market acceptance of, our products;
our expectations regarding our relationships with investors, institutional funding partners and other parties with whom we collaborate;
fluctuations in general economic and business conditions in the markets in which we operate; and
relevant government policies and regulations relating to our industry.

These forward-looking statements reflect our management's beliefs and views with respect to future events and are based on estimates and assumptions and are subject to risks and uncertainties, including those described in the Part II, Item 1A under the heading "Risk Factors." Moreover, we operate in a very competitive and rapidly changing environment. New risks emerge from time to time. It is not possible for our management to predict all risks, nor can we assess the impact of all factors on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements we may make. Given these uncertainties, you should not place undue reliance on these forward-looking statements. The events and circumstances reflected in our forward-looking statements may not be achieved or occur and actual results could differ materially from those projected in the forward-looking statements. Except as required by applicable law, we do not plan to publicly update or revise any forward-looking statements contained herein, whether as a result of any new information, future events, changed circumstances or otherwise.

In this report, "we," "us," "our," "our company", "Destiny" and similar references refer to Destiny Media Technologies, Inc., a Nevada corporation, and its wholly-owned subsidiaries: Destiny Software Productions, Inc. ("DSNY"), MPE Distributions, Inc. ("MPE"), Tonality, Inc. ("Tonality"), and Sonox Digital Inc. ("Sonox"), and (ii) the term "common stock" refers to the common stock, par value $0.001 per share, of Destiny Media Technologies, Inc., a Nevada corporation. The financial information included herein is presented in United States dollars unless otherwise indicated.

OVERVIEW AND CORPORATE BACKGROUND

Destiny Media Technologies Inc. was incorporated in August 1998 under the laws of the State of Colorado and the corporate jurisdiction was changed to Nevada effective October 8, 2014. We carry out our business operations through our wholly owned subsidiaries: Destiny Software Productions Inc., a British Columbia company incorporated in 1992, MPE Distribution, Inc., a Nevada company that was incorporated in 2007, Tonality Inc., a Nevada company that was incorporated in 2021, and Sonox Digital Inc. incorporated under the Canada Business Corporations Act in 2012.

Our principal executive office is located at Suite 428, 1575 West Georgia Street, Vancouver, British Columbia V6G 2V3. Our telephone number is (604) 609-7736 and our facsimile number is (604) 609-0611.

Our common stock trades on TSX Venture Exchange in Canada under the symbol "DSY", on the OTCQB U.S. ("OTCQB") under the symbol "DSNY", and on various German exchanges (Frankfurt, Berlin, Stuttgart and Xetra) under the symbol "DME1.F".

Our corporate website is located at http://www.dsny.com.

OUR PRODUCTS AND SERVICES

Destiny develops and markets software as a service (SaaS) solutions that solve critical digital distribution and promotion problems for businesses in the music industry.

Play MPE®

Currently, the Company's core business is the Play MPE® online platform. Play MPE® distributes promotional content (broadcast quality audio, video, images, promotional information, metadata and other digital content) from record labels and artists to broadcasting professionals, music curators and music reviewers to discover, download, broadcast and review the content. Curators include radio programmers, digital streaming broadcasters, media reviewers, industry VIP's, DJ's, film and TV personnel, sports stadiums, retailers etc. In providing the distribution, Play MPE® provides several capabilities developed and designed to address the unique needs of both music promoters and broadcasters. Play MPE® was first to market, and is the largest provider of this service and provides the most feature rich platform in the world.

Record labels and artists are Play MPE®'s customers. When adding music to the Play MPE® system, clients are targeting specific industry recipients who review and broadcast their music. Play MPE®'s primary value proposition in this marketing effort is a direct increase to record label and artist revenue through on-air broadcast royalties, streaming royalties and synchronization revenue (revenue collected when a song is placed within video advertisements, television, or film), and indirect increases in revenue through growing song and artists' popularity.

Also, Play MPE® provides numerous capabilities that dramatically reduce record label costs while providing functionality necessary for certain strategic marketing plans. The platform also provides administrative controls to enhance security for record label content. In doing so, Play MPE® satisfies a broad range of stakeholders representing diverse interests at record labels. Music is protected by Play MPE®'s patented proprietary watermarking system which provides watermarks unique to each recipient.

Described more fully below, features within Play MPE® are grouped into four main categories: local distribution software, global distribution architecture, targeted recipient list curation and recipient players.

Customers range from small independent artists to the world's largest record labels (the "Major Record Labels"). The Major Record Labels are Universal Music Group ("Universal"), Warner Music Group ("Warner") and Sony Music Entertainment ("Sony"). These record labels directly own numerous sub-labels that include Capitol Music Group, Def Jam Recordings, Interscope Records, Island Records, Republic Records, Polydor, Deutsche Grammophon, Motown, Verve Label Group, Virgin Music Group, EMI, RCA Records, Epic Records, Columbia Records, Arista Records, Legacy Recordings, Provident Entertainment, Warner Records, Hollywood Records, Atlantic Records Group, 300 Elektra Entertainment, to name only a few. Play MPE® welcomes all of these labels into its customer base.

Customers choose Play MPE® for its powerful set of tools, ease of use and its effectiveness in achieving the record label's promotional objectives.

Play MPE® CASTER (local distribution software)

Play MPE®'s cloud-based Caster software includes local distribution functions that provide capabilities for a client to create and schedule release announcements and select its targeted audience. Play MPE® is designed uniquely to suit music marketing plans and its significant components include:

Release Creator includes drag and drop functionality to quickly embed images, social media links, insert video, add promotional files etc. to quickly create effective announcements.
Release Scheduling allows numerous scheduling functions for initial announcements, repeated and updated announcements, changes in DRM (a recipient's ability to download or only stream the content) etc. These schedules can be uniquely edited by recipient or recipient list. Several administrative features here are also available to facilitate and manage release scheduling at scale.
Templates facilitate consistent label branding and presentation while reducing release preparation time. Each release announcement can be saved as a template and reused or edited for future announcements. Clients can design and save unlimited templates to provide unique design and branding for individual artists or record labels.

Contacts Management provides features that allow record labels to upload and manage their own targeted distribution lists. There are many features within this platform that provide efficiencies in destination management for all customers of Play MPE®. However, this section of the platform provides numerous functions that are critical for efficient contacts management at scale and is described in Caster's global distribution functionality. Within Contacts Management, users can easily select curated lists of engaged recipients provided by Play MPE® (see description below) or select their own managed recipient lists.
Assets Management allows users to maintain and manage a repository of assets (single or multitrack releases) outside of the release creation process. This functionality saves users time when creating new releases and allows them to plan for future releases more efficiently. Assets Management also supports Quickshare, a newly designed 1:1 secure file sharing function (see below).
Reporting of release results shows recipient interactions including downloads, streams, clicks and opens.

Intuitive designs and functionality across all areas of this portion of the platform simplify the distribution process, reduce customer time required to distribute, and facilitate the inclusion of information to improve engagement which ultimately increases record label and artist revenue.

Caster is currently available in English, Spanish, German, Japanese and French.

When competing with an established service within a local market, it is these features balanced against changing consumer behaviors that determine Play MPE®'s ability to increase and acquire market share. Competing services offer the basic distribution requirements inherent in the service but do so while missing many features that provide efficient delivery, engaged recipients and accurate and complete distribution lists.

Caster consistently receives high reviews on the platform's ease of use, capabilities and on its ultimate effectiveness. Public reviews can be found at https://www.plaympe.com/testimonials/.

Play MPE® Quickshare

Play MPE®'s Quickshare provides a simplified distribution tool for Play MPE® customers to promote music directly to anyone inside or outside the Play MPE® platform. Quickshare is a simplified local distribution tool. With this feature, customers can send a link to a dedicated webpage to allow streaming or downloading of content outside of Play MPE® Player. The distribution does not include numerous features included within Caster's full version and distribution is intended only to replace other file sharing services while attracting greater use within the Play MPE® platform. The initial version will provide limited access and sharing capabilities free of charge and is a value-added feature within Play MPE® local distribution suite of features.

Play MPE® CASTER (global architecture)

Play MPE®'s global distribution architecture was developed in close collaboration with our largest client to address the needs of its global approach to release distribution. This architecture provides functionality required for our largest client to conduct their unique approach to music distribution and provides numerous significant competitive advantages for this client. These features improve marketing coordination and revenue generation while reducing overall label staff time and costs.

Significant components include:

Staff role management: Customers can grant varying capabilities or permissions for different staff positions. For example, one staff member can create a release while another can approve the release of this content. In a larger organization, this control ensures accurate and professional distributions are conducted, but allows for segregation of duties to maximize efficiency.
Label management: With label management, administrative staff can determine which users have access to which labels and which content. Each label has a unique account environment allowing for its own unique setup, list curation, favorites, staff roles, templates etc. These unique environments also improve release security for a record label with a large global footprint.
Global release sharing (replication): With global release sharing, distribution centers can share a release to a territory. That territory then can reuse the release while localizing it to suit the particular needs of that jurisdiction (editing language, artist information, local concert dates, local contacts etc). This eliminates duplication of upload and data entry while reducing errors. In the context of global distribution, across multiple territories, multiple labels, and thousands of unique releases, savings of staff time is significant. Metadata completeness and accuracy are also increased. When complete metadata is conveyed, recipient engagement is higher. Higher recipient engagement increases record label revenue. Within the included metadata are ISRC codes which are unique codes used to remit track royalties globally. When ISRC codes are communicated, royalty remittances are complete and timely. These aspects provide significant competitive advantages.
Release embargos: When marketing and promotion departments create global campaigns for highly anticipated music releases, staff restrict access to this content until the public release time. Here, record labels can permit early access to the relevant content so local offices can edit, localize and schedule releases but controls are added to restrict certain permissions and prevent premature release. Our largest client enjoys competitive advantages with these capabilities derived through cost savings and improved marketing campaigns. Absent these functions, global release coordination is more costly, less coordinated and often delayed.

Asset repository integration: With this integration, Play MPE® automatically captures music, art, and associated metadata from an archival repository of our largest client, vastly reducing errors in release creation and data entry while making the process quicker. This further expands the competitive advantages enjoyed in global release sharing.
Release management: There are numerous capabilities within release management that are necessary for efficient global release management. Content owners can change DRM for specific recipient groups within a release and quickly remove content globally if necessary, etc.
Asset management: Assets include music tracks, album art, metadata etc. Within the assets management portion, several features allow assets to be used, recomposed, combined, recombined etc. Features here allow efficient and quick delivery of new releases. Various aspects of assets management are used in global distribution situations.
Release scheduling: While release scheduling is available for local distribution, many additional administrative features are designed to facilitate actions that reduce staff time in a global environment.
Contacts management: Critically important to all promotions is the distribution of content to an interested and engaged audience. As introduced in the local distribution discussion, Caster provides a contacts management system with numerous features that facilitate efficient updates and maintenance actions that are critically important where users maintain a large recipient database, across multiple users, and multiple recipient lists. Absent these features, list maintenance becomes overly cumbersome, inefficient and ultimately inaccurate.

Collectively, functionality in global release management provides numerous competitive advantages that reduce overall costs, and improve marketing collaboration while increasing record label revenue and cash flow. We are unaware of any other service that provides these global distribution functions.

Play MPE® CASTER (targeted list management services)

Recipient lists are bundles of active and engaged recipients with an interest in specific music types or genres. Lists are sold as a fixed price per list (or package). As recipient lists are adjusted in real time, changes in gross recipient numbers or active recipients does not directly or immediately impact revenue.

Fundamental to our customers' success in music marketing is reaching music curators capable of, and actively engaged in, remarketing the promoted content to a wider consumer audience. To limit unwanted access to new music and to increase recipient engagement, targeted and limited distribution is a vital component in music promotion. Thus, Play MPE® is a permissions-only access system and only recipients designated or targeted to receive content obtain access to that content. Current and correct identification of engaged recipients is therefore critical to our customers' success. While targeted distribution limits access to new content, this aspect also improves recipient side engagement by eliminating unwanted content.

Play MPE® actively manages curated and targeted distribution lists or "packages". List creation and list maintenance involve several proprietary processes that are designed to create complete, active, accurate, and targeted lists to facilitate efficient marketing campaigns. Play MPE® provides more than 400 unique targeted lists comprising of more than 17,000 unique and active recipients over 30 countries. To facilitate targeted music marketing campaigns, these lists are grouped by territory (typically by country), by genre of music, and by recipient type (see recipient player discussion). Relying on proprietary technical innovations and processes, these recipient lists are updated in real time. With an annual churn averaging between 27-34%, these recipient lists would quickly become inaccurate absent Play MPE®'s active curation. Play MPE® regularly monitors activity levels and recipients through proprietary analytics. Play MPE® provides the widest and most accurate distribution channels available in the industry.

For smaller record labels and independent artists, the provision of a list of destinations is a requirement for sale as these customers do not know who to contact. For larger record labels, promotions staff can upload their own contact lists. However, proprietary processes ensure Play MPE® lists are more accurate, complete and engaged. The majority of releases distributed through Play MPE®, include at least one targeted distribution list, curated by Play MPE®.

Play MPE® Player

Music curators review and download content through a cloud-based player and mobile apps (iOS and Android). Web players are currently available in 15 different languages: English, Spanish, Swedish, Finnish, Italian, Dutch, Portuguese, French, Japanese, German, Norwegian, Latvian, Lithuanian, Estonian, and Danish.

Recipients on the Play MPE® platform have a wide variety of personas and include programming directors for internet streaming, satellite or terrestrial radio, retail store curators, sports stadium DJs, clubs, events, music reviews in newspapers or magazines, on-air personalities, music supervisors who program TV, movies, commercials or video games, or "A&R" representatives at larger record labels. Each recipient within the Play MPE® platform has a unique library of music catered to, and appropriate for, that recipient.

Recipients enjoy many features that make it easy to access, collaborate, review, and search for content. Play MPE®'s mobile apps offer off-line listening capabilities, the ability to utilize Google Chromecast and Apple Airplay streaming capabilities, creation of playlists, sorting, flagging and archiving features, and easier access to release metadata. Recipient side satisfaction directly increases activity which directly improves the effectiveness of promotional efforts of record label customers.

MTR™

MTR™ (or "Music Tracking Radar" or "Meter" https://www.plaympe.com/track/) is a digital tracking service that tracks and reports the number and times an individual track is played. MTR™ uses a proprietary algorithm to uniquely identify and match a track. The Company launched MTR™ in beta in fourth quarter of 2023. During the beta phase of this new product, the Company will test monitoring uptime, customer acquisition activities and add functionality for sale at scale. The beta version of the platform will initially monitor digital broadcasts of 800 stations in Canada.

Digital transmission of music has provided the music industry new opportunities to reach and target its audience. These opportunities include digital streaming providers, social media, radio broadcasting, narrowcasting, and other transmissions. Traditional terrestrial radio and newer internet only stations now stream to digital receivers. With this industry change, a product like MTR™ is now possible.

MTR™ is a standalone business distinct from the Play MPE® platform. The Company expects that MTR™'s initial customers will overlap with the Play MPE® customer base. Play MPE® customers have expressed an interest in this type of service.

Clipstream®

The Company also developed Clipstream® for the online video industry for which it is pursuing strategic alternatives. The Clipstream® Online Video Platform (OVP) is a self-service system, for encoding, hosting and reporting on video playback which can be embedded in third party websites or emails. Playback is currently through the Company's proprietary JavaScript codec engine, which is only available on the internet through the Company. The unique software-based approach to rendering video, has patents claiming initial priority to 2011. This product has incidental revenues and is not supported or marketed.

Products under development

Destiny is currently developing additional functionality and complimentary services that are expected to expand the Company's addressable market, or act as catalysts to the Company's sales activities for Play MPE®. These are described more fully in business development section of our Annual Report on Form 10-K for the fiscal year ended August 31, 2024, filed on November 21, 2024.

RESULTS OF OPERATIONS FOR THE THREE MONTHS ENDED FEBRUARY 28, 2025 AND FEBRUARY 29, 2024

		Three Months Ended
		February 28, 2025			February 29, 2024			Change
Service revenue	$	1,018,972		$	986,338		$	32,634
Cost of revenue		149,287			135,346			13,941
Gross margin		869,685			850,992			18,693
Operating expenses		1,178,272			996,465			181,807
Income from operations		(308,587	)		(145,473	)		(163,114	)
Other income		6,493			15,461			(8,968	)
Net income	$	(302,094	)	$	(130,012	)	$	(172,082	)

Revenue

Total revenue for the three months ended February 28, 2025 was $1,018,972 compared to the revenue of $986,338 for the three months ended February 29, 2024, an increase of 3.3% period over period. Total revenue for the six months ended February 28, 2025 was $2,245,729 compared to the revenue of $2,141,140 for the six months ended February 29, 2024, an increase of 4.9% period over period. Revenue from MTR™ continues to grow throughout the year and the quarter and management expects to continue to build on this service with features to accommodate larger use clients later in the fiscal year.

Gross Margin

Gross margin for the three months ended February 28, 2025 was 85.3% of revenue, compared to 86.3% for the three months ended February 29, 2024. The Company's cost of revenue consists of data hosting and processing charges, third party transaction related costs, and engineering, technical and customer support costs. These costs are driven by the size and volume of customer transactions processed, as well as the relative proportion of "full-service" versus "self-service" revenue. Our self-service sales are derived from customers who have been provided with a customer account to access our encoder to independently upload and publish releases. Our full-service revenue is derived from customers who are fully serviced by our internal staff, who prepare and publish releases on their behalf. During the three months ended February 28, 2025, our gross margin decreased compared to the same period last year. This decrease in gross margin is caused by infrastructure required to build out the MTR™ business.

Operating Expenses

Operating costs during the three months ended February 28, 2025 increased by 18.2% to $1,178,272 (February 29, 2024 - $996,465). The increase in operating costs was primarily the result of the following:

A one-time, non-repeating cost associated with litigation increasing total costs by 23.4%. This litigation is currently awaiting adjudication and the Company is confident in a positive outcome.
A non-cash increase in amortization costs that grew overall costs by 9.7%.
A reduction in salaries and wages reducing overall expenditures by 12.7%. This reduction is a mixture of temporary and on-going cost reductions as we adjust staffing in development and sales and marketing.

For ease of reference the following table has been prepared to present operating results had the Company not capitalized software for the three months ended February 28, 2025 and February 29, 2024.

		Three Months Ended
		February 28, 2025			February 29, 2024
Net loss for the period	$	(302,094	)	$	(130,012	)
Capitalized software under development		(110,058	)		(102,780	)
Adjustment to amortization for capitalized software		179,111			79,046
Adjusted net loss for the period	$	(233,041	)	$	(153,746	)

		Three Months Ended
General and administrative expenses		February 28, 2025			February 29, 2024		$ Change		% Change
Wages and benefits	$	82,531		$	90,829		(8,298	)	(9.1%)
Professional fees		245,748			19,286		226,462		1174.2%
Office and miscellaneous		29,802			24,251		5,551		22.9%
Shareholder relations		31,664			41,790		(10,126	)	(24.2%)
Rent		4,979			8,991		(4,012	)	(44.6%)
Foreign exchange loss (gain)		(17,052	)		7,550		(24,602	)	(325.9%)
Telecommunications		1,349			1,206		143		11.9%
Bad debt		2,962			(2,589	)	5,551		(214.4%)
Other		12,907			13,941		(1,034	)	(7.4%)
Total general and administrative expenses	$	394,890		$	205,255		189,635		92.4%

General and administrative expenses remained consistent with expectations, with a notable increase in professional fees. This increase is due to litigation-related costs. These costs represent the final stages of this litigation, and the Company expects a successful outcome. The Company also expects a cost award that will offset a portion of these expenses.

		Three Months Ended
Sales and marketing expenses		February 28, 2025		February 29, 2024	$ Change		% Change
Wages and benefits	$	152,217	$	250,120	(97,903	)	(39.1%)
Advertising and marketing		10,444		22,430	(11,986	)	(53.4%)
Rent		8,962		10,858	(1,896	)	(17.5%)
Telecommunications		300		1,593	(1,293	)	(81.2%)
Total sales and marketing expenses	$	171,923	$	285,001	(113,078	)	(39.7%)

Sales and marketing expenses declined as the Company restructured its business development group, leading to a reduction in overall staffing. Looking ahead, the Company expects to increase these expenditures, with a focus on marketing-related initiatives, as upcoming Play MPE® platform enhancements are anticipated to drive greater customer adoption.

		Three Months Ended
Product development expenses		February 28, 2025		February 29, 2024	$ Change		% Change
Wages and benefits	$	322,097	$	342,594	(20,497	)	(6.0%)
Software services		27,635		27,318	317		1.2%
Rent		21,876		18,200	3,676		20.2%
Telecommunications		56,127		31,071	25,056		80.6%
Product development expenses	$	427,735	$	419,183	8,552		2.0%

Product development salaries and wages declined due to a reduction in overall staffing, as the Company prioritized increased productivity and operational efficiency. These costs were offset by increases in investments in infrastructure.

Depreciation and Amortization

Depreciation and amortization expense increased to $183,724 for the three months ended February 28, 2025 from $87,026 for the three months ended February 29, 2024, an increase of 111.1% due to depreciation of additionally capitalized software development costs associated with Play MPE® recipient player applications during the period.

Other Income

Interest income earned on the Company's investments was $6,493 for the three months ended February 28, 2025 (February 29, 2024 - $15,461).

RESULTS OF OPERATIONS FOR SIX MONTHS ENDED FEBRUARY 28, 2025 AND FEBRUARY 29, 2024

		Six Months Ended
		February 28, 2025			February 29, 2024		Change
Service revenue	$	2,245,729		$	2,141,140	$	104,589
Cost of revenue		305,402			298,764		6,638
Gross margin		1,940,327			1,842,376		97,951
Operating expenses		2,139,182			1,749,859		389,323
Income from operations		(198,855	)		92,517		(291,372	)
Other income		14,901			26,987		(12,086	)
Net income	$	(183,954)		$	119,504	$	(303,458	)

Revenue

Total revenue for the six months ended February 28, 2025 was $2,245,729 compared to the revenue of $2,141,140 for the six months ended February 29, 2024, an increase of 4.9% period over period.

Gross Margin

Gross margin for the six months ended February 28, 2025 was 86.4% of revenue, compared to 86.0% for the six months ended February 29, 2024. The Company's cost of revenue consists of data hosting and processing charges, third party transaction related costs, and engineering, technical and customer support costs. These costs are driven by the size and volume of customer transactions processed, as well as the relative proportion of "full-service" versus "self-service" revenue. Our self-service sales are derived from customers who have been provided with a customer account to access our encoder to independently upload and publish releases. Our full-service revenue is derived from customers who are fully serviced by our internal staff, who prepare and publish releases on their behalf.

Operating Expenses

Operating costs during the six months ended February 28, 2025 increased by 22.2% to $2,139,182 ( February 29, 2024 - $1,749,859). This rise can be primarily attributed to the following factors:

A one-time, non-repeating cost associated with litigation increasing total costs by 14.2%. This litigation is currently awaiting adjudication and the Company is confident in a positive outcome.
A non-cash increase in amortization costs that grew overall costs by 10.4%.
A reduction in salaries and wages reducing overall expenditures by 1.0%.

For ease of reference the following table has been prepared to present operating results had the Company not capitalized software for the six months ended February 28, 2025 and February 29, 2024.

		Six Months Ended
		February 28, 2025			February 29, 2024
Net income for the period	$	(183,954	)	$	119,504
Capitalized software under development		(202,704	)		(280,182	)
Adjustment to amortization for capitalized software		336,394			206,714
Adjusted net loss for the period	$	(50,264	)	$	46,036

		Six Months Ended
General and administrative expenses		February 28, 2025			February 29, 2024		$ Change		% Change
Wages and benefits	$	163,270		$	164,275		(1,005	)	(0.6%)
Professional fees		260,838			42,430		218,408		514.7%
Office and miscellaneous		53,532			48,864		4,668		9.6%
Shareholder relations		42,034			55,296		(13,262	)	(24.0%)
Rent		23,132			20,546		2,586		12.6%
Foreign exchange gain		(32,676	)		(1,714	)	(30,962	)	1806.4%
Telecommunications		2,594			2,733		(139	)	(5.1%)
Bad debt		2,962			(2,010	)	4,972		(247.4%)
Other		30,533			22,727		7,806		34.3%
Total general and administrative expenses	$	546,219		$	353,147		193,072		54.7%

		Six Months Ended
Sales and marketing expenses		February 28, 2025		February 29, 2024	$ Change		% Change
Wages and benefits	$	355,129	$	433,705	(78,576	)	(18.1%)
Advertising and marketing		33,116		45,168	(12,052	)	(26.7%)
Rent		13,536		18,892	(5,356	)	(28.4%)
Telecommunications		700		3,093	(2,393	)	(77.4%)
Total sales and marketing expenses	$	402,481	$	500,858	(98,377	)	(19.6%)

		Six Months Ended
Product development expenses		February 28, 2025		February 29, 2024	$ Change	% Change
Wages and benefits	$	638,674	$	577,417	61,257	10.6%
Software services		52,515		49,820	2,695	5.4%
Rent		36,455		36,076	379	1.1%
Telecommunications		112,135		64,417	47,718	74.1%
Product development expenses	$	839,779	$	727,730	112,049	15.4%

Product development costs increased as a result of a lower capitalization rate associated with software development. This increase is partially offset by a reduction in overall staffing, as the Company prioritized increased productivity and operational efficiency.

Depreciation and Amortization

Depreciation and amortization expense increased to $350,703 for the six months ended February 28, 2025 from $168,124 for the six months ended February 29, 2024, an increase of 108.6% due to depreciation of additionally capitalized software development costs associated with Play MPE® recipient player applications during the period.

Other Income

Interest income earned on the Company's investments was $14,901 for the six months ended February 28, 2025 (February 29, 2024 - $26,987).

Net Income (Loss)

During the three and six months ended February 28, 2025 the Company reported a net loss of $302,094 and net loss of $183,954, respectively (February 29, 2024 - net loss of $130,012 and net income of $119,504, respectively).

For the three and six months ended February 28, 2025, adjusted EBITDA was $(116,719) and $170,751, respectively (February 29, 2024 - $(47,792) and $285,101, respectively). Adjusted EBITDA is not defined under U.S. GAAP, and it may not be comparable to similarly titled measures reported by other companies. We used Adjusted EBITDA, along with other GAAP measures, as a measure of our profitability because Adjusted EBITDA helps us to compare our performance on a consistent basis by removing from our operating results the impact of our capital structure, the effect of operating in different tax jurisdictions, the impact of our asset base, which can differ depending on the book value of assets, the accounting methods used to compute depreciation and amortization, the existence or timing of asset impairments and the effect of non-cash stock-based compensation expense.

We believe Adjusted EBITDA is useful to investors as it is a widely used measure of performance and the adjustments we make to Adjusted EBITDA provide further clarity on our profitability. We remove the effect of non-cash stock-based compensation from our earnings which can vary based on share price, share price volatility, and expected life of the equity instruments we grant. In addition, this stock-based compensation expense does not result in cash payments by the Company. Adjusted EBITDA has limitations as a profitability measure in that it does not include provisions for income taxes, the effect of our expenditures on capital assets, the effect of non-cash stock-based compensation expense and the effect of asset impairments. The following is a reconciliation of net income from operations to Adjusted EBITDA:

		Q2 2025		Q1 2025		Q4 2024		Q3 2024		Q2 2024		Q1 2024		Q4 2023		Q3 2023
Net income (loss)	$	(302,094	)	118,140		(142,222	)	134,476		(130,012	)	249,516		(28,944	)	107,052
Stock-based compensation		8,144		10,759		11,107		11,359		10,655		13,805		34,605		38,085
Depreciation and amortization		183,724		166,979		213,917		87,760		87,026		81,098		128,842		37,182
Interest income		(6,493	)	(8,408	)	(10,529	)	(13,685	)	(15,461	)	(11,526	)	(10,460	)	(9,593	)
Adjusted EBITDA	$	(116,719	)	287,470		72,273		219,910		(47,792	)	332,893		124,043		172,726

LIQUIDITY AND FINANCIAL CONDITION

As at February 28, 2025, we held $1,216,378 (August 31, 2024 - $1,481,582) in cash and cash equivalents. The Company's cash equivalents consist of investments in mutual funds with a major Canadian financial institution that earn interest at variable interest rates.

At February 28, 2025, we had working capital of $1,687,699 compared to $1,842,071 as at August 31, 2024. The decrease in our working capital was primarily due to operating results.

Cash Flows

The following table sets forth a summary of the net cash flow activity for the periods indicated:

		Six Months Ended
Net cash and cash equivalents provided by (used in)		February 28, 2025			February 29, 2024		$ Change		% Change
Operating activities	$	47,646		$	132,797		(85,152	)	(64.1%)
Investing activities		(223,440	)		(281,563	)	58,123		(20.6%)
Financing activity		-			(306,680	)	306,680		(100.0%)
Effect of foreign exchange rate changes on cash		(89,410	)		(7,638	)	(81,772	)	1070.6%
Net decrease in cash and cash equivalents	$	(265,204	)	$	(463,084	)	197,880		(42.7%)

Operating Activities

Net cash provided by operating activities during the six months ended February 28, 2025 was $47,646 (February 29, 2024 – $132,797). The primary reason for the decrease in cash flows from operating activities is related to the timing of receipts of refundable taxes.

Investing Activities

Net cash used in investing activities for the six months ended February 28, 2025 was $223,440, compared to cash used in investing activities of $281,563 for the six months ended February 29, 2024. The period-over-period decrease was mainly driven by the lower proportion of software development salaries and wages capitalized in the current period.

Financing Activity

Net cash used in financing activity during the six months ended February 28, 2025 was nil (February 29, 2024 - $306,680). In the prior year, this cash was used to repurchase and retire 309,300 shares of common stock of the Company under the Normal Course Issuer Bid ("NCIB").

CRITICAL ACCOUNTING POLICIES AND SIGNIFICANT JUDGEMENTS AND ESTIMATES

Our management's discussion and analysis of our financial condition and results of operations is based on our financial statements, which have been prepared in accordance with generally accepted accounting principles in the United States, or GAAP. The preparation of our financial statements requires us to make estimates and assumptions that affect the reported amounts of assets, liabilities and expenses and the disclosure of contingent assets and liabilities in our financial statements and accompanying notes. We evaluate these estimates and judgments on an ongoing basis. We base our estimates on historical experience and on various other factors that we believe are reasonable under the circumstances, the results of which form the basis for making judgments about the carrying value of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions.

For a description of our critical accounting policies, see the sections entitled "Management's Discussion and Analysis of Financial Condition and Results of Operations - Critical Accounting Policies and Significant Judgements and Estimates" and "Financial Statements and Supplementary Data - Note 2, Summary of Significant Accounting Policies" contained in our 2024 Form 10-K. There have not been any material changes to the critical accounting policies discussed therein during the three and six months ended February 28, 2025.

OFF-BALANCE SHEET ARRANGEMENTS

As of February 28, 2025, the Company has no off-balance sheet arrangements that have or are reasonably likely to have a current or future material effect on its financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Foreign Exchange Risk

Our revenues are denominated primarily in United States dollars and Euros while our operating expenses are incurred primarily in Canadian dollars. Thus, operating expenses and the results of operations are impacted, to the extent they are not hedged, by the rise and fall of the relative values of the Canadian dollar to these currencies. We do not believe aggregated foreign exchange fluctuations in the Euro, and the Australian, Canadian, and US dollars have had a material effect on our results of operations during the periods presented.

ITEM 4. CONTROLS AND PROCEDURES

Disclosure Controls and Procedures

Disclosure controls and procedures and other procedures that are designed to ensure that information required to be disclosed in our reports filed or submitted under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported, within the time period specified in the SEC's rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed in our reports filed under the Securities Exchange Act of 1934 is accumulated and communicated to management including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure.

In connection with this quarterly report, as required by Rule 13a-15 under the Securities Exchange Act of 1934, we have carried out an evaluation of the effectiveness of the design and operation of our Company's disclosure controls and procedures. This evaluation was carried out under supervision and with the participation of our Company's management, including our company's Chief Executive Officer and Chief Financial Officer. Based upon that evaluation, our Company's Chief Executive Officer and Chief Financial Officer concluded that as of February 28, 2025, our disclosure controls and procedures were effective as at the end of the period covered by this report.

Changes in Internal Control over Financial Reporting

There were no changes that would impact our internal controls for the period from September 1, 2024 to February 28, 2025.

PART II - OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS.

ITEM 1A. RISK FACTORS.

In addition to the other information set forth in this Form 10-Q, you should carefully consider the factors discussed in "Item 1 - Risk Factors" in our Form 10-K for the fiscal year ended August 31, 2024 filed with the SEC. These risks could materially and adversely affect our business, financial condition and results of operations. The risks described in our Form 10-K have not changed materially, however, they are not the only risks we face. Our operations could also be affected by additional factors that are not presently known to us or by factors that we currently consider immaterial to our business.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.

None.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES.

None.

ITEM 4. MINE SAFETY DISCLOSURES.

Not Applicable.

ITEM 5. OTHER INFORMATION.

None.

ITEM 6. EXHIBITS.

31.1*	Section 302 Certification of Chief Executive Officer

31.2*	Section 302 Certification of Chief Financial Officer

32.1*	Section 906 Certification of Chief Executive Officer and Chief Financial Officer

101*	Inline XBRL Instance Document–the instance document does not appear in the Interactive Data File as its XBRL tags are embedded within the Inline XBRL document

101.SCH*	Inline XBRL Taxonomy Extension Schema Document

101.CAL*	Inline XBRL Taxonomy Extension Calculation Linkbase Document

101.DEF*	Inline XBRL Taxonomy Extension Definition Linkbase Document

101.LAB*	Inline XBRL Taxonomy Extension Label Linkbase Document

101.PRE*	Inline XBRL Taxonomy Extension Presentation Linkbase Document

104*	Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)

* Filed herewith

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

DESTINY MEDIA TECHNOLOGIES, INC.

By: /s/ Frederick Vandenberg______________________

Frederick Vandenberg

Chief Executive Officer, President

(Principal Executive Officer)

Date: April 14, 2025

By: /s/ Frederick Vandenberg______________________

Frederick Vandenberg

Chief Financial Officer, Treasurer

(Principal Financing and Accounting Officer)

Date: April 14, 2025

DESTINY MEDIA TECHNOLOGIES INC 10-Q