Advertisement
New Zealand markets close in 4 hours 41 minutes
  • NZX 50

    12,733.20
    -21.38 (-0.17%)
     
  • NZD/USD

    0.6098
    +0.0002 (+0.03%)
     
  • NZD/EUR

    0.5574
    +0.0006 (+0.11%)
     
  • ALL ORDS

    8,498.70
    +41.90 (+0.50%)
     
  • ASX 200

    8,223.00
    +35.60 (+0.43%)
     
  • OIL

    75.67
    -0.18 (-0.24%)
     
  • GOLD

    2,646.80
    +7.50 (+0.28%)
     
  • NASDAQ

    20,241.76
    -27.10 (-0.13%)
     
  • FTSE

    8,237.73
    -6.01 (-0.07%)
     
  • Dow Jones

    42,454.12
    -57.88 (-0.14%)
     
  • DAX

    19,210.90
    -44.03 (-0.23%)
     
  • Hang Seng

    21,251.98
    +614.74 (+2.98%)
     
  • NIKKEI 225

    39,380.89
    +102.93 (+0.26%)
     
  • NZD/JPY

    90.5920
    +0.0990 (+0.11%)
     

Golden Matrix Reports Fiscal 2022 Financial Results With Record Revenues of $36 Million

Golden Matrix Group Inc,
Golden Matrix Group Inc,

LAS VEGAS, NV, Jan. 30, 2023 (GLOBE NEWSWIRE) -- via NewMediaWire – Golden Matrix Group Inc. (NASDAQ:GMGI)(the “Company”, “Golden Matrix” or “GMGI”), developer, licensor and global operator of online gaming and eCommerce platforms, systems, and gaming content, today reported financial results for its fiscal year ended October 31, 2022.

  • Full year revenues of $36 million, an increase of 219% on revenues of $11.3 million in the comparable 12-month period ended October 31, 2021.

  • Adjusted EBITDA of over $3.5 million * for the year ended October 31, 2022.

  • Cash and cash equivalents of $14.9 million and total assets of $32.5 million as of October 31, 2022.

  • Total liabilities as of October 31, 2022 of $2,774,932, comprised of $2,715,154 in current liabilities and $59,778 in non-current liabilities.

  • GMGI shareholders’ equity of $26.8 million , up from $18.9 million on October 31, 2021, an increase of 42% over the 12-month period. ended October 31, 2021.

  • Current game operations and registered user numbers of 685 and 7 million, respectively, in business-to-business (B2B) traditional business.

  • Business-to-consumer (B2C) segment – RKings Competitions Ltd. (RKings) - now has over 45,000 unique active users per month.

  • Subsequent event: On January 12, 2023, GMGI entered into a definitive agreement to acquire MeridianBet Group and its related companies in a cash and stock transaction valued at approximately $300 million.

Revenue contributions in fiscal 2022 from GMGI’s B2B and B2C segments were $14.8 million and $21.2 million, respectively. There were no contributions from the (RKings) B2C segment during fiscal 2021, as GMGI had not acquired its 80 percent controlling ownership interest in RKings until the beginning of fiscal 2022. At the end of the fiscal year, GMGI exercised its option and acquired the remaining 20 percent interest. The revenues and adjusted EBITDA discussed above include the 20% non-controlling interest which was held in RKings during the year ended October 31, 2022. More detailed information on the minority interest can be found in our most recent Annual Report on Form 10-K for the year ended October 31, 2022, which was filed with the Securities and Exchange Commission (SEC) today.

The increase of general and administrative expenses – to $5,442,591 in fiscal 2022 from $1,264,672 in the prior year – was due primarily to $3,131,121 of G&A expenses from the Company’s RKings B2C segment. The 83% year-over-year increase in G&A expenses in the B2B segment was due mainly to increases in marketing and payroll costs.

This has been a highly constructive year for our rapidly growing company,” said Golden Matrix CEO Brian Goodman, who continued, “We believe the increased costs incurred and investments made in our B2B and B2C platforms have positioned GMGI to sustain and even accelerate our strong revenue growth. To remain competitive in the worldwide gaming industry, we are continually upgrading our systems and gaming content offerings to support the needs of our millions of participants."

Mr. Goodman said, the entry into the agreement to purchase MeridianBet Group, announced recently (the “Purchase Agreement”) and expected to be completed in the first half of the current year, "will significantly advance GMGI’s global footprint with numerous B2B and B2C product offerings on most continents and, we believe, create the opportunity for us to participate in online gambling markets in the U.S. and Canada.

Mr Goodman further added, "The combined pro forma revenues of Golden Matrix and MeridianBet are expected to be greater than $100 million for FY2022, with an Adjusted EBITDA estimated to be greater than $22 million for the pro forma year ended October 31, 2022, making the combination financially appealing and earnings-accretive.”

Mr. Goodman said that GMGI expects to begin generating considerable revenues in the first half of this year via its B2C Mexican Casino, which offers Online Casino Games, Sportsbook and the successful RKings Tournament product and continued, “We believe it should serve as the first major step toward GMGI’s planned expansion throughout Latin America.”

Selective amounts stated above are rounded to the nearest $100,000, please see Form 10-K for exact numbers

For additional information on Golden Matrix’s financial performance, please refer to the Company’s Annual Report on Form 10-K for the fiscal year ended October 31, 2022, which has been filed with the SEC today and is 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 www.goldenmatrix.com/highlights.

* Adjusted EBITDA is a non-GAAP financial measure. See also “Non-GAAP Financial Measures” and “Reconciliation of Net Income attributable to Golden Matrix Group Inc., to Adjusted Earnings excluding Interest Expense, Interest Income, Tax, Depreciation Expense, 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.

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 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 noncash 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 noncash 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 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. Estimated pro forma Adjusted EBITDA of the Company for the FY2022 period, assuming the successful closing of the Meridian Bet acquisition as discussed above has not been reconciled to the comparable GAAP financial measure because the reconciliation could not be performed without unreasonable efforts.

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 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 GMGI (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 GMGI 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 GMGI’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 GMGI 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 GMGI following the closing of the Purchase Agreement; the business, economic and political conditions in the markets in which Purchase Agreement Parties operate; the impact of the COVID-19 pandemic on GMGI; the effect on GMGI 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 GMGI and/or its subsidiaries to obtain additional gaming licenses; the ability of GMGI to manage growth; GMGI’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; GMGI’s ability to maintain the listing of its common stock on the Nasdaq Capital Market; GMGI’s expectations for future growth, revenues, and profitability; GMGI’s expectations regarding future plans and timing thereof; GMGI’s reliance on its management; the fact that GMGI’s chief executive officer has voting control over GMGI; 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 increases in the cost of capital, related thereto, among other affects thereof, on GMGI’s operations and prospects; GMGI's ability to protect proprietary information; the ability of GMGI to compete in its market; GMGI’s lack of effective internal controls; dilution caused by efforts to obtain additional financing; the effect of current and future regulation, GMGI’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 GMGI'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 GMGI'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 GMGI’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 GMGI’s periodic and current filings with the SEC, including the Form 10-Qs and Form 10-Ks, including, but not limited to, GMGI’s Annual Report on Form 10-K for the year ended October 31, 2022. 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 GMGI 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 GMGI’s future results. The forward-looking statements included in this press release are made only as of the date hereof. GMGI cannot guarantee future results, levels of activity, performance or achievements. Accordingly, you should not place undue reliance on these forward-looking statements. Finally, GMGI undertakes no obligation to update these statements after the date of this 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 GMGI. 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/investors-overview/. 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 GMGI’s Annual Report on Form 10-K for the year ended October 31, 2022.

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.

Projections

The financial projections (the “Projections”) included herein were prepared by GMGI in good faith using assumptions believed to be reasonable. A significant number of assumptions about the operations of the business of GMGI were based, in part, on economic, competitive, and general business conditions prevailing at the time the Projections were developed. Any future changes in these conditions, may materially impact the ability of GMGI to achieve the financial results set forth in the Projections. The Projections are based on numerous assumptions, including realization of the operating strategy of GMGI; industry performance; no material adverse changes in applicable legislation or regulations, or the administration thereof, or generally accepted accounting principles; general business and economic conditions; competition; retention of key management and other key employees; absence of material contingent or unliquidated litigation, indemnity, or other claims; and other matters, many of which will be beyond the control of GMGI, and some or all of which may not materialize. Additionally, to the extent that the assumptions inherent in the Projections are based upon future business decisions and objectives, they are subject to change. Although the Projections are presented with numerical specificity and are based on reasonable expectations developed by GMGI’s management, the assumptions and estimates underlying the Projections are subject to significant business, economic, and competitive uncertainties and contingencies, many of which will be beyond the control of GMGI. Accordingly, the Projections are only estimates and are necessarily speculative in nature. It is expected that some or all of the assumptions in the Projections will not be realized and that actual results will vary from the Projections. Such variations may be material and may increase over time. In light of the foregoing, readers are cautioned not to place undue reliance on the Projections. The projected financial information contained herein should not be regarded as a representation or warranty by GMGI, its management, advisors, or any other person that the Projections can or will be achieved. GMGI cautions that the Projections are speculative in nature and based upon subjective decisions and assumptions. As a result, the Projections should not be relied on as necessarily predictive of actual future events.

Connect with us:

Twitter - https://twitter.com/GMGI_Group

Instagram - https://www.instagram.com/goldenmatrixgroup/

Golden Matrix Group

Contact: ir@goldenmatrix.com


 

 

 

 

 

 

 

 

 

 

 

Golden Matrix Group, Inc. and Subsidiary

 

 

Consolidated Balance Sheets

 

 

 

 

 

 

 

 

October 31,

October 31,

 

 

 

 

2022

 

 

2021

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

Cash and cash equivalents

$

14,949,673

 

$

16,797,656

 

 

 

Accounts receivable, net

 

2,641,023

 

 

1,762,725

 

 

 

Accounts receivable – related parties

 

413,714

 

 

1,306,896

 

 

 

Prepaid expenses

 

84,372

 

 

114,426

 

 

 

Short-term deposit

 

52,577

 

 

61,799

 

 

 

Inventory, prizes

 

1,147,591

 

 

-

 

 

 

Total current assets

$

19,288,950

 

$

20,043,502

 

 

 

 

 

 

 

 

Non-current assets:

 

 

 

 

Property, plant & equipment, net

 

72,411

 

 

-

 

 

 

Intangible assets, net

 

2,607,075

 

 

135,263

 

 

 

Operating lease right-of-use assets

 

150,653

 

 

280,183

 

 

 

Goodwill

 

10,452,324

 

 

-

 

 

 

Total non-current assets

 

13,282,463

 

 

415,446

 

 

 

Total assets

$

32,571,413

 

$

20,458,948

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

Current liabilities:

 

 

 

 

Accounts payable and accrued liabilities

$

1,385,076

 

$

1,074,786

 

 

 

Accounts payable – related parties

 

10,637

 

 

105,062

 

 

 

Accrued income tax liability

 

324,147

 

 

-

 

 

 

Deferred revenues

 

182,444

 

 

-

 

 

 

Deferred tax liability

 

4,409

 

 

-

 

 

 

Current portion of operating lease liability

 

95,085

 

 

100,209

 

 

 

Customer deposits

 

109,328

 

 

68,635

 

 

 

Accrued interest

 

123

 

 

123

 

 

 

Contingent liability

 

573,197

 

 

-

 

 

 

Consideration payable – related party

 

30,708

 

 

-

 

 

 

Total current liabilities

 

2,715,154

 

 

1,348,815

 

 

 

 

 

 

 

 

Non-current liabilities:

 

 

 

 

Non-current portion of operating lease liability

 

59,778

 

 

182,024

 

 

 

Total non-current liabilities

 

59,778

 

 

182,024

 

 

 

Total liabilities

$

2,774,932

 

$

1,530,839

 

 

 

 

 

 

 

 

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 and 40,000,000 shares authorized; 28,182,575 and 27,231,401 shares issued and outstanding, respectively

$

282.00

 

$

272.00

 

 

 

Additional paid-in capital

 

51,677,727

 

 

43,354,366

 

 

 

Accumulated other comprehensive loss

 

(205,747

)

 

(1,720

)

 

 

Accumulated deficit

 

(24,674,847

)

 

(24,424,809

)

 

 

Total shareholders’ equity of GMGI

 

26,797,415

 

 

18,928,109

 

 

 

Noncontrolling interests

 

2,999,066

 

 

-

 

 

 

Total equity

 

29,796,481

 

 

18,928,109

 

 

 

Total liabilities and shareholders’ equity

$

32,571,413

 

$

20,458,948

 

 

 

 

 

 

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Golden Matrix Group, Inc. and Subsidiary

 

 

Consolidated Statements of Operations and Comprehensive Income

 

 

 

 

 

 

 

 

 

 

Twelve Months Ended

Nine Months Ended

Twelve Months Ended

Six Months Ended

 

 

 

October 31, 2022

October 31, 2021

January 31, 2021

January 31, 2020

 

 

 

 

 

 

 

 

 

Revenues

$

35,172,483

 

$

7,808,401

 

$

2,974,182

 

$

670,783

 

 

 

Revenues-related party

 

862,373

 

 

1,525,091

 

 

2,248,877

 

 

1,087,816

 

 

 

Total revenues

 

36,034,856

 

 

9,333,492

 

 

5,223,059

 

 

1,758,599

 

 

 

Cost of goods sold

 

(26,872,229

)

 

(6,050,508

)

 

(2,000,052

)

 

(57,224

)

 

 

Gross profit

 

9,162,627

 

 

3,282,984

 

 

3,223,007

 

 

1,701,375

 

 

 

 

 

 

 

 

 

 

Costs and expenses:

 

 

 

 

 

 

G&A expense

 

5,442,591

 

 

1,112,986

 

 

566,593

 

 

149,177

 

 

 

G&A expense- related party

 

2,841,137

 

 

982,023

 

 

2,050,440

 

 

540,073

 

 

 

Professional fees

 

663,315

 

 

287,383

 

 

159,091

 

 

26,944

 

 

 

Research and development expense

 

23,092

 

 

149,738

 

 

47,558

 

 

-

 

 

 

Bad debt expense

 

-

 

 

-

 

 

-

 

 

10,839

 

 

 

Total operating expenses

 

8,970,135

 

 

2,532,130

 

 

2,823,682

 

 

727,033

 

 

 

Income from operations

 

192,492

 

 

750,854

 

 

399,325

 

 

974,342

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

Interest expense

 

-

 

 

-

 

 

(11,852

)

 

(26,227

)

 

 

Interest earned

 

9,190

 

 

201

 

 

1,611

 

 

18,659

 

 

 

Foreign exchange gain (loss)

 

261,395

 

 

(62,983

)

 

8,996

 

 

-

 

 

 

Other expense

 

-

 

 

(40,000

)

 

-

 

 

-

 

 

 

Total other income (expense)

 

270,585

 

 

(102,782

)

 

(1,245

)

 

(7,568

)

 

 

Net income before tax

 

463,077

 

 

648,072

 

 

398,080

 

 

966,774

 

 

 

Provision for income taxes

 

419,049

 

 

-

 

 

-

 

 

-

 

 

 

Net income

 

44,028

 

 

648,072

 

 

398,080

 

 

966,774

 

 

 

Less: Net income attributable to noncontrolling interest

 

294,066

 

 

-

 

 

-

 

 

-

 

 

 

Net income (loss) attributable to GMGI

$

(250,038

)

$

648,072

 

$

398,080

 

$

966,774

 

 

 

 

 

 

 

 

 

 

Weighted average ordinary shares outstanding:

 

 

 

 

 

 

Basic

 

28,042,001

 

 

23,884,563

 

 

19,953,819

 

 

18,968,792

 

 

 

Diluted

 

28,042,001

 

 

32,278,224

 

 

31,588,555

 

 

27,862,743

 

 

 

Net income (loss) per ordinary share attributable to GMGI:

 

 

 

 

 

Basic

$

(0.01

)

$

0.03

 

$

0.02

 

$

0.05

 

 

 

Diluted

$

(0.01

)

$

0.02

 

$

0.01

 

$

0.03

 

 

 

 

 

 

 

 

 

 

Net income

$

44,028

 

$

648,072

 

$

398,080

 

$

966,774

 

 

 

Foreign currency translation adjustments

 

(204,027

)

 

(742

)

 

-

 

 

-

 

 

 

Comprehensive income (loss)

 

(159,999

)

 

647,330

 

 

398,080

 

 

966,774

 

 

 

Less: Net income attributable to noncontrolling interest

 

294,066

 

 

-

 

 

-

 

 

-

 

 

 

Comprehensive income (loss) attributable to GMGI

$

(454,065

)

$

647,330

 

$

398,080

 

$

966,774

 

 

 

 

 

 

 

 

 


 

 

 

 

 

 

 

 

 

 

Reconciliation of Net Income attributable to Golden Matrix Group Inc ., to Adjusted EBITDA

 

 

 

 

 

 

 

Twelve Months Ended

Twelve Months Ended

 

 

 

October 31, 2022

October 31, 2021

 

 

GAAP Net Inc ome

$

44,028

 

$

700,230

 

 

 

+ Tax Expense

 

419,049

 

 

-

 

 

 

+ Interest Expense

 

-

 

 

955

 

 

 

- Interest Income

 

(9,190

)

 

(242

)

 

 

+ Depreciation Expense

 

22,847

 

 

-

 

 

 

+ Amortization Expense

 

384,588

 

 

38,737

 

 

 

+ Stock-based Compensation

 

2,665,221

 

 

1,691,345

 

 

 

Non-GAAP Adjusted EBITDA

$

3,526,543

 

$

2,431,025