Company: GCL
Filing Date: 2025-09-05
Form Type: F-1/A
Source: 0001213900-25-085150
Chunk: 63

Company: GCL Global Holdings Ltd
Filing Date: 2025-09-05
Form: F-1/A
Chunk 63
---
,312 |
| TOTAL GCL Global Holdings Ltd shareholders' equity                                                                                                                  |     |     |  35,854,075 |     |           | 47,542,984 |   |     |           | 35,361,091 |   |     |                       | (35,361,091 | ) |     |       |     |                    |  35,854,075 |
| Non-controlling interests                                                                                                                                           |     |     |   1,103,187 |     |           |  2,026,483 |   |     |           |  1,507,239 |   |     |                       |  (1,507,239 | ) |     | d     |     |                    |   1,103,187 |
| TOTAL SHAREHOLDERS' EQUITY                                                                                                                                          |     |     |  36,957,262 |     |           | 49,569,467 |   |     |           | 36,868,330 |   |     |                       | (36,868,330 | ) |     |       |     |                    |  36,957,262 |
| TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                                                                                                                          |     |     | 101,587,583 |     |           | 85,490,070 |   |     |           | 63,585,029 |   |     |                       |   2,495,747 |   |     |       |     |                    | 167,668,359 |

36 GCL GLOBAL HOLDINGS LTD AND SUBSIDIARIES Unaudited Pro Forma Condensed Combined Statement of Income and Comprehensive Income For the Year Ended March 31, 2025

|                                                                                          |     | GCL |              |   |     | Ban Leong |              |   |     | Ban Leong |              |   |     | Pro Forma Adjustments |            |   |     | Notes |     | Pro Forma Combined |              |   |
|:-----------------------------------------------------------------------------------------|:----|:----|-------------:|:--|:----|:----------|-------------:|:--|:----|:----------|-------------:|:--|:----|:----------------------|:-----------|:--|:----|:------|:----|:-------------------|-------------:|:--|
|                                                                                          |     | $   |              |   |