Golden Matrix Reports Third Quarter Financial Results
LAS VEGAS, NV, Sept. 07, 2023 (GLOBE NEWSWIRE) -- via NewMediaWire – Golden Matrix Group Inc. (NASDAQ:GMGI)(the “Company”, “Golden Matrix” or “GMGI”), a developer, licensor and global operator of online gaming and eCommerce platforms, systems and gaming content, today reported financial results for its third fiscal quarter ended July 31, 2023.
Record quarterly revenues of $11.3 million, an increase of 24% on revenues of $9.1 million in the like year-ago quarter.
Q3 net income (loss) of $(965,628) versus $628,332 in the like year-ago quarter.
Revenues of $32.4 million in the first nine months of fiscal ’23, an increase of 22% on revenues of $26.5 million in the comparable year-ago period.
Q3 ’23 Adjusted EBITDA of $161,783.*
Net income (loss) of $(1,942,902) in the first nine months versus $1,564,695 in the comparable year-ago period.
Nine-month ’23 Adjusted EBITDA of $1.5 million.*
Company achieves 7th consecutive quarter generating positive cash flow from operations.
Cash of $16.1 million, current assets of $22.1 million, and total assets of $35 million as of July 31, 2023.
Working capital of $18 million and a current ratio of 5.4:1 as of July 31, 2023.
Shareholders’ equity at $30.9 million, up from $26.8 million on October 31, 2022 (FYE).
Current operator and registered user numbers of 771 and 7.7 million, respectively, in B2B traditional business.
Company’s B2C segment, RKings Competitions, had over 311,000 registered users on its tournament platform as of July 31, 2023.
RKingsCompetitions Ltd. (“RKings”) has completed 1,121 competitions and given away more than $12 million dollars in prizes during the nine months.
Mexplay, the Company’s B2C regulated casino in Mexico, had over 32,800 registered users on its platform as of July 31, 2023.
Total wagering in Q3 of Mexplay reached $5.8 million and total deposits reached $476,000.
Revenue contributions from its B2B and B2C (RKings and Mexplay) segments in Q3 were $3.7 million (33%) and $7.6 million (67%), respectively.
Golden Matrix CEO Brian Goodman, said that he is pleased with the Company’s overall performance, stating: “We have continued the year with strong momentum and delivered solid results. The Company achieved record revenues and posted its 7th consecutive quarter with positive cash flow from operations.
"With respect to the reported net loss of $965,628, profitability in Q3 was impacted by several factors, including a significant increase in one-off legal and due-diligence expenses associated with the anticipated acquisition of the MeridianBet Group, as well as the start-up marketing costs related to the roll-out of Mexplay, the Company’s B2C online casino in Mexico."
Additionally, GMGI recorded a non-cash charge of $931,614 for stock-based compensation, of which $529,129 was due to the amortization of previously awarded restricted stock units (RSUs) and options issued to the Company’s directors and management.
“We have made important investments during the quarter in systems and people to accelerate the growth of our B2C segments, both RKings and Mexplay,” said Mr. Goodman, who continued, “At the same time, there was significant progress in seeking to secure the financing required to close, and working towards closing, the pending acquisition of the MeridianBet Group and its related companies.
"Upon the successful acquisition of MeridianBet, the combined enterprise is expected to be generating multiple streams of gaming revenue and profit in regulated jurisdictions worldwide, and offering highly popular best-in-class products, including casino games and sports betting. Closing of the MeridianBet acquisition will be a watershed event which is expected to catapult Golden Matrix into the global gaming markets as a highly competitive participant.”
For additional information on Golden Matrix’s financial performance, please refer to the Company's Quarterly Report on Form 10-Q for the third quarter ended July 31, 2023, available at https://www.nasdaq.com/market-activity/stocks/gmgi/sec-filings or www.sec.gov.
A summary of the Company's performance and highlights can be found at https://goldenmatrix.com/investor/.
* Adjusted EBITDA is a non-GAAP financial measure. See also "Non-GAAP Financial Measures" and "Reconciliation of Net Income (Loss) attributable to Golden Matrix Group Inc., to Adjusted Earnings excluding Interest Expense, Interest Income, Amortization Expense and Stock-based Compensation Expense" included in the tables at the end of this release.
About Golden Matrix
Golden Matrix Group, based in Las Vegas NV, is an established B2B and B2C gaming technology company operating across multiple international markets. The B2B division of Golden Matrix develops and licenses proprietary gaming platforms for its extensive list of clients and RKings, its B2C division, operates a high-volume eCommerce site enabling end users to enter paid-for competitions on its proprietary platform in authorized markets. The Company also owns and operates MEXPLAY, a regulated online casino in Mexico.
Our sophisticated software automatically declines any gaming or redemption requests from within the United States, in strict compliance with current US law.
Non-GAAP Financial Measures
Adjusted EBITDA, which is disclosed above, is a “non-GAAP financial measure” presented as a supplemental measure of the Company’s performance. Adjusted EBITDA is not presented in accordance with accounting principles generally accepted in the United States, or GAAP. Adjusted EBITDA represents net income (loss) before interest, taxes, depreciation and amortization, and also excludes stock-based compensation expense. Adjusted EBITDA is presented because we believe it provides additional useful information to investors due to the various non-cash items during the period. Adjusted EBITDA is not recognized in accordance with GAAP, is unaudited, and has limitations as an analytical tool, and you should not consider it in isolation, or as substitutes for analysis of the Company’s results as reported under GAAP. Some of these limitations are: Adjusted EBITDA does not reflect cash expenditures, or future requirements for capital expenditures, or contractual commitments; Adjusted EBITDA does not reflect changes in, or cash requirements for, working capital needs; Adjusted EBITDA does not reflect the significant interest expense, or the cash requirements necessary to service interest or principal payments, on debt or cash income tax payments; although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and Adjusted EBITDA does not reflect any cash requirements for such replacements; and other companies in this industry may calculate Adjusted EBITDA differently than the Company does, limiting its usefulness as a comparative measure. The Company’s presentation of these measures should not be construed as an inference that future results will be unaffected by unusual or nonrecurring items. For more information on these non-GAAP financial measures, please see the section titled “Reconciliation of Net Income (Loss) attributable to Golden Matrix Group, Inc., to Adjusted Earnings excluding Interest Expense, Interest Income, Amortization Expense and Stock-based Compensation Expense” included at the end of this release.
Forward-Looking Statements
Certain statements made in this press release contain forward-looking information within the meaning of applicable securities laws, including within the meaning of the Private Securities Litigation Reform Act of 1995 (“forward-looking statements”). Words such as “strategy,” “expects,” “continues,” “plans,” “anticipates,” “believes,” “would,” “will,” “estimates,” “intends,” “projects,” “goals,” “targets” and other words of similar meaning are intended to identify forward-looking statements but are not the exclusive means of identifying these statements.
Important factors that may cause actual results and outcomes to differ materially from those contained in such forward-looking statements include, without limitation, the ability of the parties to close the Meridian Bet Purchase Agreement, as amended (the “Purchase Agreement”) on the terms set forth in, and pursuant to the required timing set forth in, the Purchase Agreement, if at all; the occurrence of any event, change or other circumstances that could give rise to the right of one or all of the shareholders of MeridianBet Group or the Company (collectively, the “Purchase Agreement Parties”) to terminate the Purchase Agreement; the effect of such termination, including breakup and other fees potentially payable in connection therewith; the outcome of any legal proceedings that may be instituted against Purchase Agreement Parties or their respective directors or officers; the ability to obtain regulatory and other approvals and meet other closing conditions to the Purchase Agreement on a timely basis or at all, including the risk that regulatory and other approvals required for the Purchase Agreement are not obtained on a timely basis or at all, or are obtained subject to conditions that are not anticipated or the expected benefits of the transaction; the ability of the Company to obtain the funding required to complete such acquisition, the terms of such funding, potential dilution caused thereby and/or covenants agreed to in connection therewith; the ability to obtain approval by the Company’s shareholders on the expected schedule of the transactions contemplated by the Purchase Agreement; potential adverse reactions or changes to business relationships resulting from the announcement or completion of the Purchase Agreement; the ability of the Company to retain and hire key personnel; the diversion of management’s attention from ongoing business operations; the expected synergistic relationships and cost savings from the transactions contemplated by the Purchase Agreement; uncertainty as to the long-term value of the common stock of the Company following the closing of the Purchase Agreement; the business, economic and political conditions in the markets in which the Purchase Agreement Parties operate; the impact of the Company; the effect on the Company and its operations of the ongoing Ukraine/Russia conflict, increased interest rates, recessions and increased inflation; the need for additional financing, the terms of such financing and the availability of such financing; the ability of the Company and/or its subsidiaries to obtain additional gaming licenses; the ability of the Company to manage growth; the Company’s ability to complete acquisitions and the available funding for such acquisitions; disruptions caused by acquisitions; dilution caused by fund raising, the conversion of outstanding preferred stock and/or acquisitions; the Company’s ability to maintain the listing of its common stock on the Nasdaq Capital Market; the Company’s expectations for future growth, revenues, and profitability; the Company’s expectations regarding future plans and timing thereof; the Company’s reliance on its management; the fact that the Company’s chief executive officer has voting control over the Company and the fact that the sellers will obtain voting control over the Company following the completion of the acquisition of MeridianBet; related party relationships; the potential effect of economic downturns, recessions, increases in interest rates and inflation, and market conditions, decreases in discretionary spending and therefore demand for our products and services, and increases in the cost of capital, related thereto, among other affects thereof, on the Company’s operations and prospects; the Company’s ability to protect proprietary information; the ability of the Company to compete in its market; the Company’s lack of effective internal controls; dilution caused by efforts to obtain additional financing; the effect of current and future regulation, the Company’s ability to comply with regulations and potential penalties in the event it fails to comply with such regulations and changes in the enforcement and interpretation of existing laws and regulations and the adoption of new laws and regulations that may unfavorably impact our business; the risks associated with gaming fraud, user cheating and cyber-attacks; risks associated with systems failures and failures of technology and infrastructure on which the Company’s programs rely; foreign exchange and currency risks; the outcome of contingencies, including legal proceedings in the normal course of business; the ability to compete against existing and new competitors; the ability to manage expenses associated with sales and marketing and necessary general and administrative and technology investments; and general consumer sentiment and economic conditions that may affect levels of discretionary customer purchases of the Company’s products, including potential recessions and global economic slowdowns. Although we believe that our plans, intentions and expectations reflected in or suggested by the forward-looking statements we make in this release are reasonable, we provide no assurance that these plans, intentions or expectations will be achieved.
Other important factors that may cause actual results and outcomes to differ materially from those contained in the forward-looking statements included in this communication are described in the Company’s publicly filed reports, including, but not limited to, under the “Special Note Regarding Forward-Looking Statements,” “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” sections of the Company’s periodic and current filings with the Securities and Exchange Commission (SEC), including the Form 10-Qs and Form 10-Ks, including, but not limited to, the Company’s Annual Report on Form 10-K for the year ended October 31, 2022 and its Quarterly Report on Form 10-Q for the quarter ended July 31, 2023, and future periodic reports on Form 10-K and Form 10-Q. These reports are available at www.sec.gov.
The Company cautions that the foregoing list of important factors is not complete, and does not undertake to update any forward-looking statements except as required by applicable law. All subsequent written and oral forward-looking statements attributable to the Company or any person acting on behalf of any Purchase Agreement Parties are expressly qualified in their entirety by the cautionary statements referenced above. Other unknown or unpredictable factors also could have material adverse effects on the Company’s future results. The forward-looking statements included in this press release are made only as of the date hereof. The Company cannot guarantee future results, levels of activity, performance or achievements. Accordingly, you should not place undue reliance on these forward-looking statements. Finally, the Company undertakes no obligation to update these statements after the date of the release, except as required by law, and takes no obligation to update or correct information prepared by third parties that is not paid for by the Company. If we update one or more forward-looking statements, no inference should be drawn that we will make additional updates with respect to those or other forward-looking statements.
Additional Information and Where to Find It
This communication does not constitute a solicitation of any vote, proxy or approval in connection with the Purchase Agreement or related transactions. In connection with the transactions contemplated by the Purchase Agreement, GMGI plans to file with the Securities and Exchange Commission (SEC) a proxy statement to seek shareholder approval for the Purchase Agreement and the issuance of shares of common stock in connection therewith, which, when finalized, will be sent to the shareholders of GMGI seeking their approval of the respective transaction-related proposals, as well as other documents regarding the proposed transactions. This communication is not a substitute for any proxy statement or other document GMGI may file with the SEC in connection with the proposed transaction. INVESTORS AND SECURITY HOLDERS ARE URGED TO READ THE PROXY STATEMENT, AS WELL AS ANY AMENDMENTS OR SUPPLEMENTS TO THOSE DOCUMENTS AND ANY OTHER RELEVANT DOCUMENTS FILED OR TO BE FILED WITH THE SEC IN CONNECTION WITH THE TRANSACTIONS CONTEMPLATED BY THE PURCHASE AGREEMENT, WHEN THEY BECOME AVAILABLE, BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT GMGI AND THE PURCHASE AGREEMENT AND THE PROPOSED PURCHASE TRANSACTION.
Investors and security holders may obtain copies of these documents free of charge through the website maintained by the SEC at www.sec.gov or from GMGI at its website, https://goldenmatrix.com/investor/. Documents filed with the SEC by GMGI will be available free of charge on the “Investors,” “SEC Filings” page of our website at https://goldenmatrix.com/investors-overview/sec-filings/ or, alternatively, by directing a request by mail, email or telephone to GMGI at 3651 Lindell Road, Suite D131, Las Vegas, NV 89103; ir@goldenmatrix.com, or (702) 318-7548, respectively.
Participants in the Solicitation
The Company and certain of its respective directors and executive officers may be deemed to be participants in the solicitation of proxies from the respective shareholders of GMGI in respect of the transactions contemplated by the Purchase Agreement under the rules of the SEC. Information about GMGI’s directors and executive officers and their ownership of GMGI is available in the Company’s Definitive Proxy Statement on Schedule 14A filed with the SEC on August 22, 2023.
The sellers, MeridianBet Group, and their respective directors, managers, and executive officers may also be deemed to be participants in the solicitation of proxies from GMGI’s shareholders in connection with the Purchase Agreement. A list of the names of such parties and information regarding their interests in the Purchase Agreement will be included in the proxy statement for the Purchase Agreement when available.
Other information regarding the participants in the proxy solicitation and a description of their direct and indirect interests, by security holdings or otherwise, will be contained in the proxy statement and other relevant materials to be filed with the SEC regarding the Purchase Agreement when they become available. Investors should read the proxy statement carefully when it becomes available before making any voting or investment decisions. You may obtain free copies of these documents from GMGI using the sources indicated above.
No Offer or Solicitation
This communication is for informational purposes only and is not intended to and shall not constitute a proxy statement or the solicitation of a proxy, consent or authorization with respect to any securities or in respect of the Purchase Agreement and is not intended to and shall not constitute an offer to sell or the solicitation of an offer to sell or the solicitation of an offer to buy or subscribe for any securities or a solicitation of any vote of approval, nor shall there be any sale, issuance or transfer of securities in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of any such jurisdiction.
Connect with us:
Twitter - https://twitter.com/GMGI_Official
Instagram - https://www.instagram.com/goldenmatrixgroup/
Golden Matrix Group
Contact: ir@goldenmatrix.com
|
|
|
|
| ||||
|
|
|
|
| ||||
| Golden Matrix Group, Inc. and Subsidiaries |
| ||||||
| Consolidated Balance Sheets |
| ||||||
|
|
|
|
| ||||
|
| As of | As of |
| ||||
|
| July 31, | October 31, |
| ||||
|
| 2023 |
|
| 2022 |
|
| |
|
| (Unaudited) | (Audited) |
| ||||
| ASSETS |
|
|
| ||||
|
|
|
|
| ||||
| Current assets: |
|
|
| ||||
| Cash | $ | 16,142,096 |
| $ | 14,949,673 |
|
|
| Accounts receivable, net |
| 3,923,213 |
|
| 2,641,023 |
|
|
| Accounts receivable – related parties |
| 324,326 |
|
| 413,714 |
|
|
| Prepaid expenses |
| 122,393 |
|
| 84,372 |
|
|
| Short-term deposit |
| 54,723 |
|
| 52,577 |
|
|
| Inventory, prizes |
| 1,521,855 |
|
| 1,147,591 |
|
|
| Total current assets | $ | 22,088,606 |
| $ | 19,288,950 |
|
|
|
|
|
|
| ||||
| Non-current assets: |
|
|
| ||||
| Property, plant & equipment, net |
| 59,936 |
|
| 72,411 |
|
|
| Intangible assets, net |
| 2,375,100 |
|
| 2,607,075 |
|
|
| Operating lease right-of-use assets |
| 84,518 |
|
| 150,653 |
|
|
| Goodwill |
| 10,381,710 |
|
| 10,452,324 |
|
|
| Total non-current assets |
| 12,901,264 |
|
| 13,282,463 |
|
|
| Total assets | $ | 34,989,870 |
| $ | 32,571,413 |
|
|
|
|
|
|
| ||||
| LIABILITIES AND SHAREHOLDERS’ EQUITY |
|
|
| ||||
| Current liabilities: |
|
|
| ||||
| Accounts payable and accrued liabilities | $ | 2,417,258 |
| $ | 1,385,076 |
|
|
| Accounts payable – related parties |
| 11,798 |
|
| 10,637 |
|
|
| Accrued income tax liability |
| 206,975 |
|
| 324,147 |
|
|
| Deferred revenues |
| 270,245 |
|
| 182,444 |
|
|
| Deferred tax liability |
| 19,949 |
|
| 4,409 |
|
|
| Current portion of operating lease liability |
| 88,198 |
|
| 95,085 |
|
|
| Customer deposits |
| 433,034 |
|
| 109,328 |
|
|
| Accrued interest |
| 123 |
|
| 123 |
|
|
| Contingent liability |
| 641,766 |
|
| 573,197 |
|
|
| Consideration payable – related party |
| - |
|
| 30,708 |
|
|
| Total current liabilities |
| 4,089,346 |
|
| 2,715,154 |
|
|
|
|
|
|
| ||||
| Non-current liabilities: |
|
|
| ||||
| Non-current portion of operating lease liability |
| - |
|
| 59,778 |
|
|
| Total non-current liabilities |
| - |
|
| 59,778 |
|
|
| Total liabilities | $ | 4,089,346 |
| $ | 2,774,932 |
|
|
|
|
|
|
| ||||
| Shareholders’ equity: |
|
|
| ||||
| Preferred stock: $0.00001 par value; 20,000,000 shares authorized |
| - |
|
| - |
|
|
| Preferred stock, Series B: $0.00001 par value, 1,000 shares designated, 1,000 and 1,000 shares issued and outstanding, respectively |
| - |
|
| - |
|
|
| Common stock: $0.00001 par value; 250,000,000 shares authorized; 36,134,932 and 28,182,575 shares issued and outstanding, respectively | $ | 361 |
| $ | 282 |
|
|
| Additional paid-in capital |
| 57,395,842 |
|
| 51,677,727 |
|
|
| Accumulated other comprehensive income (loss) |
| 122,070 |
|
| (205,747 | ) |
|
| Accumulated deficit |
| (26,617,749 | ) |
| (24,674,847 | ) |
|
| Total shareholders’ equity of GMGI |
| 30,900,524 |
|
| 26,797,415 |
|
|
| Noncontrolling interests |
| - |
|
| 2,999,066 |
|
|
| Total equity |
| 30,900,524 |
|
| 29,796,481 |
|
|
| Total liabilities and shareholders’ equity | $ | 34,989,870 |
| $ | 32,571,413 |
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
| ||||||||
|
|
|
|
|
|
|
| ||||||||
| Golden Matrix Group, Inc. and Subsidiaries |
| |||||||||||||
| Consolidated Statements of Operations and Comprehensive Income (Loss) |
| |||||||||||||
| (Unaudited) |
| |||||||||||||
|
|
|
|
|
|
|
| ||||||||
|
| Three Months Ended |
| Nine Months Ended |
| ||||||||||
|
| July 31, |
| July 31, |
| ||||||||||
|
|
| 2023 |
|
| 2022 |
|
|
| 2023 |
|
| 2022 |
|
|
|
|
|
|
|
|
|
| ||||||||
| Revenues | $ | 11,155,143 |
| $ | 8,885,206 |
|
| $ | 31,837,451 |
| $ | 25,800,234 |
|
|
| Revenues-related party |
| 151,883 |
|
| 216,335 |
|
|
| 555,613 |
|
| 661,155 |
|
|
| Total revenues |
| 11,307,026 |
|
| 9,101,541 |
|
|
| 32,393,064 |
|
| 26,461,389 |
|
|
| Cost of goods sold |
| (9,171,849 | ) |
| (6,620,517 | ) |
|
| (25,754,871 | ) |
| (19,415,700 | ) |
|
| Gross profit |
| 2,135,177 |
|
| 2,481,024 |
|
|
| 6,638,193 |
|
| 7,045,689 |
|
|
|
|
|
|
|
|
|
| ||||||||
| Costs and expenses: |
|
|
|
|
|
| ||||||||
| G&A expense |
| 2,281,203 |
|
| 1,556,002 |
|
|
| 6,141,687 |
|
| 4,618,975 |
|
|
| G&A expense- related party |
| 746,073 |
|
| 195,710 |
|
|
| 2,208,293 |
|
| 534,910 |
|
|
| Total operating expenses |
| 3,027,276 |
|
| 1,751,712 |
|
|
| 8,349,980 |
|
| 5,153,885 |
|
|
| Income (loss) from operations |
| (892,099 | ) |
| 729,312 |
|
|
| (1,711,787 | ) |
| 1,891,804 |
|
|
|
|
|
|
|
|
|
| ||||||||
| Other income (expense): |
|
|
|
|
|
| ||||||||
| Interest expense |
| (7,624 | ) |
| - |
|
|
| (9,362 | ) |
| - |
|
|
| Interest earned |
| 15,132 |
|
| 793 |
|
|
| 43,957 |
|
| 1,776 |
|
|
| Foreign exchange gain |
| 47 |
|
| 28,495 |
|
|
| 33,361 |
|
| 227,324 |
|
|
| Total other income |
| 7,555 |
|
| 29,288 |
|
|
| 67,956 |
|
| 229,100 |
|
|
| Net income (loss) before tax |
| (884,544 | ) |
| 758,600 |
|
|
| (1,643,831 | ) |
| 2,120,904 |
|
|
| Provision for income taxes |
| 81,084 |
|
| 78,951 |
|
|
| 299,071 |
|
| 326,135 |
|
|
| Net income (loss) |
| (965,628 | ) |
| 679,649 |
|
|
| (1,942,902 | ) |
| 1,794,769 |
|
|
| Less: Net income attributable to noncontrolling interest |
| - |
|
| 51,317 |
|
|
| - |
|
| 230,074 |
|
|
| Net income (loss) attributable to GMGI | $ | (965,628 | ) | $ | 628,332 |
|
| $ | (1,942,902 | ) | $ | 1,564,695 |
|
|
|
|
|
|
|
|
|
| ||||||||
| Weighted average ordinary shares outstanding: |
|
|
|
|
|
| ||||||||
| Basic |
| 36,130,272 |
|
| 28,149,967 |
|
|
| 35,174,601 |
|
| 27,994,628 |
|
|
| Diluted |
| 36,130,272 |
|
| 36,558,151 |
|
|
| 35,174,601 |
|
| 35,876,734 |
|
|
| Net income (loss) per ordinary share attributable to GMGI: |
|
|
|
|
|
| ||||||||
| Basic | $ | (0.03 | ) | $ | 0.02 |
|
| $ | (0.06 | ) | $ | 0.06 |
|
|
| Diluted | $ | (0.03 | ) | $ | 0.02 |
|
| $ | (0.06 | ) | $ | 0.04 |
|
|
|
|
|
|
|
|
|
| ||||||||
|
|
|
|
|
|
|
| ||||||||
| Net income (loss) | $ | (965,628 | ) | $ | 679,649 |
|
| $ | (1,942,902 | ) | $ | 1,794,769 |
|
|
| Foreign currency translation adjustments |
| 79,215 |
|
| (53,881 | ) |
|
| 327,817 |
|
| (107,062 | ) |
|
| Comprehensive income (loss) |
| (886,413 | ) |
| 625,768 |
|
|
| (1,615,085 | ) |
| 1,687,707 |
|
|
| Less: Net income attributable to noncontrolling interest |
| - |
|
| 51,317 |
|
|
| - |
|
| 230,074 |
|
|
| Comprehensive income (loss) attributable to GMGI | $ | (886,413 | ) | $ | 574,451 |
|
| $ | (1,615,085 | ) | $ | 1,457,633 |
|
|
|
|
|
|
|
|
|
| ||||||||
|
|
|
|
|
|
|
| ||||||||
|
|
|
|
|
|
|
| ||||||||
| Reconciliation of Net Income (Loss) to Adjusted Earnings excluding Interest Expense, Interest Income, Tax, Depreciation Expense, Amortization Expense and Stock-based Compensation Expense |
| |||||||||||||
|
|
|
|
|
|
|
| ||||||||
|
| Three Months Period Ended |
| Nine Months Period Ended |
| ||||||||||
|
|
| 45,138 |
| 31-Jul-22 |
| 31-Jul-23 | 31-Jul-22 |
| ||||||
| Net income (loss) | $ | (965,628 | ) | $ | 679,649 |
|
| $ | (1,942,902 | ) | $ | 1,794,769 |
|
|
| + Interest expense |
| 7,624 |
|
| - |
|
|
| 9,362 |
|
| - |
|
|
| - Interest income |
| (15,132 | ) |
| (793 | ) |
|
| (43,957 | ) |
| (1,776 | ) |
|
| + Taxes |
| 81,084 |
|
| 78,951 |
|
|
| 299,071 |
|
| 326,135 |
|
|
| + Depreciation |
| 10,732 |
|
| 7,556 |
|
|
| 30,988 |
|
| 13,841 |
|
|
| + Amortization |
| 111,489 |
|
| 96,232 |
|
|
| 328,669 |
|
| 285,815 |
|
|
| EBITDA |
| (769,831 | ) |
| 861,595 |
|
|
| (1,318,769 | ) |
| 2,418,784 |
|
|
| + Stock-based compensation |
| 931,614 |
|
| 147,273 |
|
|
| 2,822,064 |
|
| 443,068 |
|
|
| Adjusted EBITDA | $ | 161,783 |
| $ | 1,008,868 |
|
| $ | 1,503,295 |
| $ | 2,861,852 |
|
|
|
|
|
|
|
|
|
| ||||||||
