# EDGAR Filing Document

**Accession Number:** 0001437925
**File Stem:** 0001477932-26-002588
**Filing Date:** 2026-4
**Character Count:** 247419
**Document Hash:** e49e176582c95d421f0fefc777847eb1
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001477932-26-002588.hdr.sgml**: 20260428

**ACCESSION NUMBER**: 0001477932-26-002588

**CONFORMED SUBMISSION TYPE**: 10-Q

**PUBLIC DOCUMENT COUNT**: 111

**CONFORMED PERIOD OF REPORT**: 20260331

**FILED AS OF DATE**: 20260428

**DATE AS OF CHANGE**: 20260428

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** Meridian Holdings Inc./NV
- **CENTRAL INDEX KEY:** 0001437925
- **STANDARD INDUSTRIAL CLASSIFICATION:** SERVICES-PREPACKAGED SOFTWARE [7372]
- **ORGANIZATION NAME:** 06 Technology
- **EIN:** 461814729
- **STATE OF INCORPORATION:** NV
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 10-Q
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-41326
- **FILM NUMBER:** 26903057

**BUSINESS ADDRESS:**
- **STREET 1:** 3651 LINDELL ROAD
- **STREET 2:** SUITE D555
- **CITY:** LAS VEGAS
- **STATE:** NV
- **BUSINESS PHONE:** 702-318-7548

**MAIL ADDRESS:**
- **STREET 1:** 3651 LINDELL ROAD
- **STREET 2:** SUITE D555
- **CITY:** LAS VEGAS
- **STATE:** NV

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** Golden Matrix Group, Inc.
- **DATE OF NAME CHANGE:** 20160411

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** Source Gold Corp.
- **DATE OF NAME CHANGE:** 20091016

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** Ibex Resources Corp.
- **DATE OF NAME CHANGE:** 20080618

?xml version='1.0' encoding='ASCII'? mrdn_10q.htm

**UNITED STATES**

**SECURITIES AND EXCHANGE COMMISSION**

**Washington, D.C. 20549**

**FORM 10-Q**

**(Mark One)**

**☒** **QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934**

**For the quarterly period ended March 31, 2026**

**☐** **TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE EXCHANGE ACT OF 1934**

**For the transition period from ______ to _______**

**Commission File Number: 001-41326**

![mrdn_10qimg2.jpg](mrdn_10qimg2.jpg)

---

| |
|:---|
| **Meridian Holdings Inc.** |
| (Exact name of registrant as specified in its charter) |

---

---

| | |
|:---|:---|
| **Nevada** | **46-1814729** |
| (State or other jurisdiction<br>of incorporation or organization) | (I.R.S. Employer<br>Identification No.) |

---

---

| | |
|:---|:---|
| **3651 Lindell Road, Ste 555**<br>**Las Vegas, NV** | <br>**89103** |
| (Address of principal executive offices) | (Zip Code) |

---

**<u>(702) 318-7548</u>**

(Registrant's telephone number, including area code)

**<u>3651 Lindell Road, Ste D131</u>**

**<u>Las Vegas, NV 89103</u>**

(Former address)

Securities registered pursuant to Section 12(b) of the Act:

---

| | | |
|:---|:---|:---|
| **Title of each class** | **Trading Symbol(s)** | **Name of each exchange on which registered** |
| Common Stock, $0.00001 Par Value Per Share | MRDN | **The NASDAQ Stock Market LLC**<br>(The NASDAQ Capital Market) |

---

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. Yes ☒&nbsp;&nbsp;&nbsp;&nbsp; No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted 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 such files). Yes ☒&nbsp;&nbsp;&nbsp;&nbsp; No ☐

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

---

| | | | |
|:---|:---|:---|:---|
| Large accelerated filer | ☐ | Accelerated filer | ☐ |
| Non-accelerated filer | ☒ | Smaller reporting company | ☒ |
|  |  | 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 accounting standard provided pursuant to Section 13(a) of the Exchange Act ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐&nbsp;&nbsp;&nbsp;&nbsp; No ☒

As of April 28, 2026, there were 12,669,479 shares of the registrant's $0.00001 par value common stock issued and outstanding.

**MERIDIAN HOLDINGS INC.**

**TABLE OF CONTENTS**

---

| | | |
|:---|:---|:---|
| | | **Page** |
| [Special Note Regarding Forward-Looking Statements](#SPECIALNOTE) | [Special Note Regarding Forward-Looking Statements](#SPECIALNOTE) | 3 |
| **[PART I. FINANCIAL INFORMATION](#p1)** | **[PART I. FINANCIAL INFORMATION](#p1)** |  |
| [Item 1.](#i1) | [Financial Statements](#i1) | 5 |
| [Item 2.](#i2) | [Management's Discussion and Analysis of Financial Condition and Results of Operations](#i2) | 45 |
| [Item 3.](#i3) | [Quantitative and Qualitative Disclosures About Market Risk](#i3) | 56 |
| [Item 4.](#i4) | [Controls and Procedures](#i4) | 56 |
| **[PART II. OTHER INFORMATION](#p2)** | **[PART II. OTHER INFORMATION](#p2)** |  |
| [Item 1.](#it1) | [Legal Proceedings](#it1) | 57 |
| [Item 1A.](#it1a) | [Risk Factors](#it1a) | 57 |
| [Item 2.](#it2) | [Unregistered Sales of Equity Securities and Use of Proceeds](#it2) | 57 |
| [Item 3.](#it3) | [Defaults Upon Senior Securities](#it3) | 58 |
| [Item 4.](#it4) | [Mine Safety Disclosures](#it4) | 58 |
| [Item 5.](#it5) | [Other Information](#it5) | 58 |
| [Item 6.](#i6) | [Exhibits](#i6) | 58 |

---

---

| |
|:---|
| 2 |
| *[**Table of Contents**](#TOC)* |

---

**SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS**

Information included in this Quarterly Report on Form 10-Q (this "<u>Report</u>") contains forward-looking statements within the meaning of the federal securities laws, including Section 27A of the Securities Act of 1933, as amended ("<u>Securities Act</u>"), and Section 21E of the Securities Exchange Act of 1934, as amended ("<u>Exchange Act</u>") and the Private Securities Litigation Reform Act of 1995. This information may involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of Meridian Holdings Inc. (the "<u>Company</u>"), to be materially different from future results, performance or achievements expressed or implied by any forward-looking statements. Forward-looking statements, which involve assumptions and describe future plans, strategies and expectations of the Company, are generally identifiable by use of the words "<u>may,</u>" "<u>should,</u>" "<u>expect,</u>" "<u>anticipate,</u>" "<u>estimate,</u>" "<u>believe,</u>" "<u>intend,</u>" or "<u>project</u>" or the negative of these words or other variations on these words or comparable terminology. These forward-looking statements are based on assumptions that may be incorrect, and there can be no assurance that these projections included in these forward-looking statements will come to pass. Actual results of the Company could differ materially from those expressed or implied by the forward-looking statements as a result of various factors. Except as required by applicable laws, the Company has no obligation to update publicly any forward-looking statements for any reason, even if new information becomes available or other events occur in the future. These forward-looking statements are subject to risks, uncertainties and other factors, many of which are outside of the Company's control which could cause actual results to differ materially from the results expressed or implied in the forward-looking statements, including, but not limited to:

·  our need for significant additional financing to grow and expand our operations, complete acquisitions and pay post-closing amounts due in connection therewith, including in connection with the MeridianBet Group (as defined below) acquisition;

·  dilution caused by the conversion of outstanding preferred stock and warrants, and/or acquisitions;

·  the Company's ability to complete acquisitions, and the available funding for such acquisitions, disruptions caused by acquisitions, and other risks associated therewith;

·  the reliance on suppliers of third-party gaming content and the cost of such content;

·  the ability of the Company to obtain additional gaming licenses and maintain existing gaming licenses;

·  the Company's ability to maintain the listing of its common stock on the Nasdaq Capital Market;

·  the ability of the Company to manage growth;

·  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 Aleksandar Milovanović has voting control over the Company;

·  related party relationships as well as conflicts of interest related thereto;

·  the potential effect of economic downturns, recessions, changes in interest rates and inflation, and market conditions, including recessions, decreases in discretionary spending and therefore demand for our products, and increases in the cost of capital, related thereto, among other affects thereof, on the Company's operations and prospects as a result of increased inflation, increasing interest rates, global conflicts and other events;

---

| |
|:---|
| 3 |
| *[**Table of Contents**](#TOC)* |

---

---

| |
|:---|
| the Company's ability to protect its proprietary information and intellectual property (IP); |
| the ability of the Company to compete in its market; |
| the effect of current and future regulation, the Company's ability to comply with regulations (both current and future) 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, as well as cybersecurity and hacking risks; |
| risks relating to inventory management; |
| 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;  |
| 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; |
| the risk of loss if a customer or counterparty to a financial instrument fails to meet its contractual obligations; principally from receivables from customers and transactions with financial institutions with which the Company deposits its surplus funds or mandatory deposits of funds for licensing purposes; |
| the risk that the Company will have difficulty meeting its obligations associated with its financial liabilities that are settled by delivering cash or another financial asset; |
| the risk that changes in market prices – such as foreign exchange rates and interest rates, will affect the Company's income or the value of its holdings of financial instruments; |
| the risks relating to protection of the players' deposits;  |
| risks that participants in a sports event intentionally lose or alter the outcome, leading to an unexpected outcome and potentially resulting in a higher payout than expected; and |
| those risks set forth below under, and incorporated by reference into, "<u>Part II. Other Information—Item 1A. Risk Factors</u>", below. |

---

These statements are not guarantees of future performance or results. Forward-looking statements are based on information available at the time the statements are made and involve known and unknown risks, uncertainties and other factors that may cause our results, levels of activity, performance or achievements to be materially different from the information expressed or implied by the forward-looking statements in this Report.

In addition, statements that "<u>we believe</u>" and similar statements reflect our beliefs and opinions on the relevant subject. These statements are based on information available to us as of the date of this Quarterly Report on Form 10-Q. While we believe that such information provides a reasonable basis for these statements, that information may be limited or incomplete. Our statements should not be read to indicate that we have conducted an exhaustive inquiry into, or review of, all relevant information. These statements are inherently uncertain, and investors are cautioned not to unduly rely on these statements.

You should read the matters described in "<u>Part II. Other Information—Item 1A. Risk Factors</u>" and the other cautionary statements made in this Report, and incorporated by reference herein, as being applicable to all related forward-looking statements wherever they appear in this Report. We cannot assure you that the forward-looking statements in this Report will prove to be accurate and therefore prospective investors are encouraged not to place undue reliance on forward-looking statements. Other than as required by law, we undertake no obligation to update or revise these forward-looking statements, even though our situation may change in the future.

---

| |
|:---|
| 4 |
| *[**Table of Contents**](#TOC)* |

---

**PART I - FINANCIAL INFORMATION**

**Item 1. Financial Statements** 

---

| | | |
|:---|:---|:---|
| **Meridian Holdings Inc. and Subsidiaries** | **Meridian Holdings Inc. and Subsidiaries** | **Meridian Holdings Inc. and Subsidiaries** |
| **Consolidated Balance Sheets** | **Consolidated Balance Sheets** | **Consolidated Balance Sheets** |
|  | **As of** | **As of** |
|  | **March 31,** <br>**2026** | **December 31,** <br>**2025** |
|  | **(Unaudited)** | **(Audited)** |
| **ASSETS** |  |  |
| Current assets: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Cash and cash equivalents | $16234441 | $18078300 |
| &nbsp;&nbsp;&nbsp;&nbsp;Accounts receivable, net | 5498687 | 7954116 |
| &nbsp;&nbsp;&nbsp;&nbsp;Accounts receivable – related parties | 476710 | 465691 |
| &nbsp;&nbsp;&nbsp;&nbsp;Taxes receivable | 468208 | 595434 |
| &nbsp;&nbsp;&nbsp;&nbsp;Inventory | 4863081 | 5524570 |
| &nbsp;&nbsp;&nbsp;&nbsp;Prepaid expenses | 665289 | 652224 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other current assets | 2276108 | 2167818 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total current assets | 30482524 | 35438153 |
| Non-current assets: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Goodwill & intangible assets, net | 35070728 | 34914920 |
| &nbsp;&nbsp;&nbsp;&nbsp;Property, plant & equipment, net | 27360672 | 28963866 |
| &nbsp;&nbsp;&nbsp;&nbsp;Investments | 3569647 | 3650526 |
| &nbsp;&nbsp;&nbsp;&nbsp;Deposits | 6319264 | 6315584 |
| &nbsp;&nbsp;&nbsp;&nbsp;Operating lease right-of-use assets | 6090193 | 6296336 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other non-current assets | 2974242 | 2499415 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total non-current assets | 81384746 | 82640647 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total assets | $111867270 | $118078800 |
| **LIABILITIES AND SHAREHOLDERS' EQUITY** |  |  |
| Current liabilities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Accounts payable and accrued liabilities | $18374031 | $20572774 |
| &nbsp;&nbsp;&nbsp;&nbsp;Accounts payable - related parties | 438458 | 295165 |
| &nbsp;&nbsp;&nbsp;&nbsp;Current portion of operating lease liability | 2698136 | 2656508 |
| &nbsp;&nbsp;&nbsp;&nbsp;Current portion of long-term loan | 8032261 | 10581035 |
| &nbsp;&nbsp;&nbsp;&nbsp;Taxes payable | 4481640 | 5011261 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other current liabilities | 1136603 | 1592958 |
| &nbsp;&nbsp;&nbsp;&nbsp;Deferred revenues | 1076788 | 1111332 |
| &nbsp;&nbsp;&nbsp;&nbsp;Contingent liability | 233988 | 228667 |
| &nbsp;&nbsp;&nbsp;&nbsp;Current portion of consideration payable – related parties | 15905672 | 16199672 |
| &nbsp;&nbsp;&nbsp;&nbsp;Current portion of consideration payable | 881947 | 1317526 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total current liabilities | 53259524 | 59566898 |
| Non-current liabilities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Non-current portion of operating lease liability | 3304088 | 3562859 |
| &nbsp;&nbsp;&nbsp;&nbsp;Non-current portion of long-term loan | 4854214 | 6590907 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other non-current liabilities | 19044 | 19510 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total non-current liabilities | 8177346 | 10173276 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total liabilities | $61436870 | $69740174 |
| Shareholders' equity: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Preferred stock: $0.00001 par value; 20,000,000 shares authorized |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Preferred stock, Series C: $0.00001 par value, 1,000 shares designated, 1,000 and 1,000 shares issued and outstanding, respectively |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Common stock: $0.00001 par value; 25,000,000 shares authorized; 12,640,919 and 12,641,023 shares issued and outstanding, respectively | $126 | $126 |
| &nbsp;&nbsp;&nbsp;&nbsp;Stock payable | 102006 | 102006 |
| &nbsp;&nbsp;&nbsp;&nbsp;Stock payable – related party | 573154 | 573154 |
| &nbsp;&nbsp;&nbsp;&nbsp;Additional paid-in capital | 83180297 | 82933355 |
| &nbsp;&nbsp;&nbsp;&nbsp;Treasury stock, at cost (17,062 and 17,062 shares, respectively) | (244208) | (244208) |
| &nbsp;&nbsp;&nbsp;&nbsp;Accumulated other comprehensive income (loss) | (4076810) | (3753485) |
| &nbsp;&nbsp;&nbsp;&nbsp;Accumulated earnings | (30804827) | (33065622) |
| &nbsp;&nbsp;&nbsp;&nbsp;Total shareholders' equity of MRDN | 48729738 | 46545326 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Noncontrolling interests | 1700662 | 1793300 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total equity | 50430400 | 48338626 |
| Total liabilities and equity | $111867270 | $118078800 |
| See accompanying notes to consolidated financial statements. | See accompanying notes to consolidated financial statements. | See accompanying notes to consolidated financial statements. |

---

---

| |
|:---|
| 5 |
| *[**Table of Contents**](#TOC)* |

---

---

| | | |
|:---|:---|:---|
| **Meridian Holdings Inc. and Subsidiaries** | **Meridian Holdings Inc. and Subsidiaries** | **Meridian Holdings Inc. and Subsidiaries** |
| **Consolidated Statements of Operations and Comprehensive Income** | **Consolidated Statements of Operations and Comprehensive Income** | **Consolidated Statements of Operations and Comprehensive Income** |
| **(Unaudited)** | **(Unaudited)** | **(Unaudited)** |
|  | **Three Months Ended** | **Three Months Ended** |
|  | **March 31,** | **March 31,** |
|  | **2026** | **2025** |
| Revenues | $50103870 | $42723053 |
| Cost of goods sold | (21959630) | (18527092) |
| Gross profit | 28144240 | 24195961 |
| Operating expenses |  |  |
| Selling, general and administrative expenses | 24987116 | 24301978 |
| Income (loss) from operations | 3157124 | (106017) |
| Other income (expense): |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest expense | (353726) | (1471360) |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest earned | 5999 | 43936 |
| &nbsp;&nbsp;&nbsp;&nbsp;Foreign exchange gain (loss) | (412194) | 433668 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other income | 467088 | 505503 |
| Total other income (expense) | (292833) | (488253) |
| Net income (loss) before tax | 2864291 | (594270) |
| Provision for income taxes | 696134 | (336053) |
| Net income (loss) | $2168157 | $(258217) |
| Less: Net loss attributable to noncontrolling interest | (92638) | (26609) |
| Net income (loss) attributable to MRDN | $2260795 | $(231608) |
| Weighted average ordinary shares outstanding: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Basic | 12640999 | 10977405 |
| &nbsp;&nbsp;&nbsp;&nbsp;Diluted | 12785352 | 10977405 |
| Net earnings (losses) per ordinary share attributable to MRDN: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Basic | $0.18 | $(0.02) |
| &nbsp;&nbsp;&nbsp;&nbsp;Diluted | $0.18 | $(0.02) |
| Net income (loss) | $2168157 | $(258217) |
| Foreign currency translation adjustments | (323325) | 1371048 |
| Comprehensive income  | 1844832 | 1112831 |
| Less: Net loss attributable to noncontrolling interest | (92638) | (26609) |
| Comprehensive income attributable to MRDN | $1937470 | $1139440 |

---

See accompanying notes to consolidated financial statements.

---

| |
|:---|
| 6 |
| *[**Table of Contents**](#TOC)* |

---

**Meridian Holdings Inc. and Subsidiaries**

**Consolidated Statement of Shareholders' Equity**

**(Unaudited)** 

**For the Three Months Ended March 31, 2025**

---

| | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **Preferred Stock- Series B** | **Preferred Stock- Series B** | **Preferred Stock – Series C** | **Preferred Stock – Series C** | **Common Stock** | **Common Stock** | **Treasury Stock** | **Treasury Stock** | | | | | | | | |
|  | **Shares** | **Amount** | **Shares** | **Amount** | **Shares** | **Amount** | **Shares** | **Amount** | **Additional Paid-in**<br>**Capital** | **Stock**<br>**Payable** | **Stock Payable –Related** <br>**Party** | **Accumulated Other Comprehensive**<br>**Income (Loss)** | **Accumulated**<br>**Earnings** | **Total Equity of**<br>**GMGI** | **Non-controlling**<br>**interest** | **Total Shareholders'**<br>**Equity** |
| **Balance at December 31, 2024** | 1000 | $- | 1000 | $- | 10770249 | $108 | (4983) | $(121430) | $50314309 | $5711807 | $211162 | $(8089854) | $57046892 | $105072994 | $3877586 | $108950580 |
| Shares issued for vested RSUs |  |  |  |  | 79552 | 1 |  |  | (1) |  |  |  |  |  |  |  |
| Shares issued for cashless exercise of options |  |  |  |  | 3151 |  |  |  |  |  |  |  |  |  |  |  |
| Shares issued for services |  |  |  |  | 5000 |  |  |  | 162600 | (54200) |  |  |  | 108400 |  | 108400 |
| Acquisition of non-controlling interest |  |  |  |  | 157156 | 1 |  |  | 5264568 | (5657607) |  |  |  | (393038) |  | (393038) |
| Shares issued for debt conversion |  |  |  |  | 74852 | 1 |  |  | 1666948 |  |  |  |  | 1666949 |  | 1666949 |
| Fair value of stock-based compensation |  |  |  |  |  |  |  |  | 767527 | 73900 | 90498 |  |  | 931925 |  | 931925 |
| Cumulative translation adjustment |  |  |  |  |  |  |  |  |  |  |  | 1371048 |  | 1371048 |  | 1371048 |
| Profit (loss) for the period | - | - | - | - | - | - | - | - | - | - | - | - | (231608) | (231608) | (26609) | (258217) |
| **Balance at March 31, 2025** | 1000 | $- | 1000 | $- | 11089960 | $111 | (4983) | $(121430) | $58175951 | $73900 | $301660 | $(6718806) | $56815284 | $108526670 | $3850977 | $112377647 |

---

See accompanying notes to consolidated financial statements.

---

| |
|:---|
| 7 |
| *[**Table of Contents**](#TOC)* |

---

**For the Three Months Ended March 31, 2026**

---

| | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **Preferred Stock- Series B** | **Preferred Stock- Series B** | **Preferred Stock – Series C** | **Preferred Stock – Series C** | **Common Stock** | **Common Stock** | **Treasury Stock** | **Treasury Stock** | | | | | | | | |
|  | **Shares** | **Amount** | **Shares** | **Amount** | **Shares** | **Amount** | **Shares** | **Amount** | **Additional Paid-in**<br>**Capital** | **Stock** <br>**Payable** | **Stock Payable – Related**<br> **Party** | **Accumulated Other Comprehensive**<br>**Income (Loss)** | **Accumulated**<br>**Earnings** | **Total Equity of**<br>**MRDN** | **Non-controlling**<br>**interest** | **Total** <br>Shareholders'<br>**Equity** |
| **Balance at December 31, 2025** |  | $- | 1000 | $- | 12641023 | $126 | (17062) | $(244208) | $82933355 | $102006 | $573154 | $(3753485) | $(33065622) | $46545326 | $1793300 | $48338626 |
| Cancellation of fractional shares resulting from a reverse stock split |  |  |  |  | (104) |  |  |  | (1115) |  |  |  |  | (1115) |  | (1115) |
| Fair value of stock-based compensation |  |  |  |  |  |  |  |  | 248057 |  |  |  |  | 248057 |  | 248057 |
| Cumulative translation adjustment |  |  |  |  |  |  |  |  |  |  |  | (323325) |  | (323325) |  | (323325) |
| Profit (loss) for the period  |  | - | - | - | - | - | - | - | - | - | - | - | 2260795 | 2260795 | (92638) | 2168157 |
| **Balance at March 31, 2026** |  | $- | 1000 | $- | 12640919 | $126 | (17062) | $(244208) | $83180297 | $102006 | $573154 | $(4076810) | $(30804827) | $48729738 | $1700662 | $50430400 |

---

See accompanying notes to consolidated financial statements.

---

| |
|:---|
| 8 |
| *[**Table of Contents**](#TOC)* |

---

---

| | | |
|:---|:---|:---|
| **Meridian Holdings Inc. and Subsidiaries**  | **Meridian Holdings Inc. and Subsidiaries**  | **Meridian Holdings Inc. and Subsidiaries**  |
| **Consolidated Statements of Cash Flow** | **Consolidated Statements of Cash Flow** | **Consolidated Statements of Cash Flow** |
| **(Unaudited)** | **(Unaudited)** | **(Unaudited)** |
|  | **Three Months Ended** | **Three Months Ended** |
|  | **March 31,** | **March 31,** |
|  | **2026** | **2025** |
| Cash flows from operating activities: |  |  |
| Net income (loss) | $2168157 | $(258217) |
| &nbsp;&nbsp;&nbsp;&nbsp;Adjustments to reconcile net (loss) income to cash provided by operating activities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Fair value of stock-based compensation | 248057 | 1040325 |
| &nbsp;&nbsp;&nbsp;&nbsp;Non-cash interest expense related to debt discount amortization | 75670 | 952546 |
| &nbsp;&nbsp;&nbsp;&nbsp;Amortization of intangible assets | 1025175 | 2152640 |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation of property, plant and equipment | 1435955 | 1436247 |
| &nbsp;&nbsp;&nbsp;&nbsp;Bad debt expense | 102176 | 73208 |
| &nbsp;&nbsp;&nbsp;&nbsp;Changes in operating assets and liabilities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(Increase) decrease in accounts receivable | 2357254 | (897968) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(Increase) decrease in accounts receivable – related party | (39250) | 49188 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(Increase) decrease in taxes receivable | 127226 | 141625 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(Increase) decrease in prepaid expenses | (15305) | (69053) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(Increase) decrease in other current assets | (106021) | 295349 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(Increase) decrease in inventories | 597556 | (820433) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(Increase) decrease in deposits | (3680) | 145038 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(Increase) decrease in other non-current assets | 14369 | 22962 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Increase (decrease) in accounts payable and accrued liabilities | (1863677) | 4122296 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Increase (decrease) in accounts payable – related party | 142627 | 210082 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Increase (decrease) in taxes payable | (534454) | (880465) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Increase (decrease) in deferred revenues | (36875) | 31180 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Increase (decrease) in customer deposit | (564203) | 60944 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Increase (decrease) in other current liabilities | 108107 | 122138 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Increase (decrease) in other liabilities | (641246) | (310649) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Increase (decrease) in operating lease liabilities | 557819 | 120654 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash provided by operating activities | $5155437 | $7739637 |
| Cash flows from investing activities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Cash paid for intangible assets | (1405432) | (2339700) |
| &nbsp;&nbsp;&nbsp;&nbsp;Cash paid for investments |  | (7373) |
| &nbsp;&nbsp;&nbsp;&nbsp;Proceeds from sale of property, plant and equipment | 37227 | (1107424) |
| &nbsp;&nbsp;&nbsp;&nbsp;Cash paid for purchase of subsidiaries | (806390) | (426700) |
| &nbsp;&nbsp;&nbsp;&nbsp;Cash distribution to former owners of MeridianBet Group in connection with the Purchase | (294000) | (1459642) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash used in investing activities | $(2468595) | $(5340839) |
| Cash flows from financing activities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Repayment on debt | (3791674) | (4428626) |
| &nbsp;&nbsp;&nbsp;&nbsp;Repayment of lease | (780668) | (571438) |
| &nbsp;&nbsp;&nbsp;&nbsp;Payments of fractional shares | (1115) | - |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash used in financing activities | $(4573457) | $(5000064) |
| Effect of exchange rate changes on cash | 42756 | 2137248 |
| Net increase in cash and cash equivalents | (1843859) | (464018) |
| Cash and cash equivalents at beginning of year | 18078300 | 30125944 |
| Cash and cash equivalents at end of the quarter | $16234441 | $29661926 |
| Supplemental cash flows disclosures |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest paid | $277110 | $514864 |
| &nbsp;&nbsp;&nbsp;&nbsp;Tax paid | $705152 | $758934 |
| Non-cash financing activities |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Common stock issued for vested RSUs | $- | $9 |
| &nbsp;&nbsp;&nbsp;&nbsp;Debt conversion | $- | $1666949 |
| &nbsp;&nbsp;&nbsp;&nbsp;Acquisition of minority interest | $- | $393038 |
| See accompanying notes to consolidated financial statements. | See accompanying notes to consolidated financial statements. | See accompanying notes to consolidated financial statements. |

---

---

| |
|:---|
| 9 |
| *[**Table of Contents**](#TOC)* |

---

**Meridian Holdings Inc. and Subsidiary**

**Notes to the Consolidated Financial Statements**

**(Unaudited)**

**NOTE 1 - BASIS OF PRESENTATION AND ACCOUNTING POLICIES**

<u>Organization and Operations</u>

Meridian Holdings Inc. (together with its consolidated subsidiaries, collectively, "<u>MRDN</u>" "<u>we</u>", "<u>our</u>", "<u>us</u>", or the "<u>Company</u>") is incorporated and registered in the State of Nevada, (i) operates online sports betting, online casino, and gaming operations in more than 15 jurisdictions across Europe, Africa and Central and South America, (ii) is an innovative provider of enterprise Software-as-a-Service ("<u>SaaS</u>") solutions for online casino operators and online sports betting operators, commonly referred to as iGaming operators, and (iii) offers pay-to-enter prize competitions in the United Kingdom (UK) and leads trade promotions in Australia, providing members with free prizes.

The Company is a well-established brand and operator in the sports betting and gaming industry, spanning across over 15 markets in Europe, Central and South America, and Africa. The Company employs approximately 1,200 personnel, operating both online (mobile and web) and approximately 700 company-owned or franchised betting shops, with a primary focus (in those shops) on sports betting, slot machines and virtual games. Of those 700 shops, approximately 260 are owned by the Company's subsidiaries and approximately 440 shops are owned by franchisees. This is complemented by a variety of slot machines and online casinos, eSports, fixed odds games, and other entertainment options, contingent on the regulatory parameters of the specific jurisdictions. While sports betting is a primary focus, the Company's online casino revenue has grown significantly over the past years. Following the closing of the MeridianBet Acquisition (discussed and defined below) and effective April 1, 2024, the Company, through Golden Matrix (discussed and defined below), develops and owns online gaming intellectual property (IP) for international customers, located primarily in the Asia Pacific region. As part of the MeridianBet Acquisition, the Company acquired a proprietary Internet gaming enterprise software system that provides unique casino and live game operations on GM-Ag System. In addition, following the MeridianBet Acquisition, the Company broadened its operations in pay-to-enter prize competitions in the UK.

On April 9, 2024, Golden Matrix completed the acquisition (the "<u>MeridianBet Acquisition</u>") of 100% of Meridian Tech Društvo Sa Ograničenom Odgovornošću Beograd, a private limited company formed and registered in and under the laws of the Republic of Serbia ("<u>Meridian Serbia</u>"); Društvo Sa Ograničenom Odgovornošću "MeridianBet" Društvo Za Proizvodnju, Promet Roba I Usluga, Export Import Podgorica, a private limited company formed and registered in and under the laws of Montenegro ("<u>Meridian Montenegro</u>"); Meridian Gaming Holdings Ltd., a company formed and registered in the Republic of Malta ("<u>Meridian Malta"</u>); and Meridian Gaming (Cy) Ltd, a company formed and registered in the republic of Cyprus ("<u>Meridian Cyprus</u>", and collectively, "<u>MeridianBet Group</u>"), from Aleksandar Milovanović, Zoran Milošević and Snežana Božović (collectively, the "<u>Meridian Sellers</u>"). The MeridianBet Acquisition was completed pursuant to the terms of that certain Amended and Restated Sale and Purchase Agreement of Share Capital dated June 27, 2023, entered into between Golden Matrix and the Meridian Sellers (as amended from time to time, the "<u>MeridianBet Purchase Agreement</u>"), effective for all purposes as of April 1, 2024. References to "<u>Golden Matrix</u>" refer to the Company prior to the MeridianBet Acquisition.

In connection with the MeridianBet Acquisition, on April 9, 2024, the Company (A) issued 6,845,154 restricted shares of the Company's common stock to the Meridian Sellers (the "<u>Closing Shares</u>") and 1,000 shares of the Company's Series C Preferred Stock (the "<u>Series C Preferred Stock</u>"); (B) paid the Meridian Sellers $12 million in cash; and (C) issued the Meridian Sellers $15 million in Promissory Notes (the "<u>Notes</u>"), payable $13,125,000 to Aleksandar Milovanović, $1,250,000 to Zoran Milošević and $625,000 to Snežana Božović.

The MeridianBet Purchase Agreement is described in greater detail below under "<u>Note 22 – MeridianBet Group Purchase Agreement</u>".

---

| |
|:---|
| 10 |
| *[**Table of Contents**](#TOC)* |

---

On August 16, 2024, the Company entered into a Share Exchange Agreement to acquire an 80% ownership interest in Classics Holdings Co. Pty Ltd., an Australian proprietary limited company ("<u>Classics Holdings</u>"). Classics Holdings, through its wholly-owned subsidiary, Classics For A Cause Pty Ltd ("<u>Classics For a Cause</u>"), is an independent online trade promotions company, located in Australia, which operates a well-established business-to-consumer (B2C) platform that offers paid members access to a wide range of discounts from retailers across Australia. Classics For a Cause rewards its members with free entries into promotional giveaways, which feature luxury and classic motor vehicles, exotic motor vehicles, caravans, jet skis, boats, and exclusive holiday experiences. On August 21, 2024, the Company closed the transactions contemplated by the Share Exchange Agreement, which was effective on August 1, 2024.

Following the completion of the MeridianBet Acquisition, MeridianBet Group became the Company's primary operating platform and the principal driver of the Company's consolidated revenue and strategic growth initiatives.

<u>Change of Control</u>

As a result of the closing of the MeridianBet Purchase Agreement, and on April 9, 2024, the Meridian Sellers obtained majority voting control over the Company, with each of the Meridian Sellers obtaining voting rights as follows:

---

| |
|:---|
| Aleksandar Milovanović (5,818,381 shares of common stock (58.8% of the Company's then outstanding common stock) and 850 shares of Series C Preferred Stock, voting in aggregate 6,349,631 voting shares (57.0% of the Company's outstanding voting shares)); |
| Zoran Milošević (684,515 shares of common stock and 100 shares of Series C Preferred Stock, voting in aggregate 747,015 voting shares); and |
| Snežana Božović (342,257 shares of common stock and 50 shares of Series C Preferred Stock, voting in aggregate 373,507 voting shares). |

---

The total of the shares referenced above amount to 6,845,154 shares of common stock and 1,000 shares of Series C Preferred Stock voting in aggregate 625,000 voting shares, or 7,470,154 voting shares total, which totaled an aggregate of 69.2% of the Company's outstanding common stock and 67.0% of the Company's outstanding voting stock, each as of the closing date of the MeridianBet Acquisition.

Prior to the closing of the MeridianBet Purchase Agreement, Mr. Anthony Brian Goodman, the then Chief Executive Officer and then director of the Company, held voting control over the Company due to his beneficial ownership of 1,343,713 shares of common stock and 1,000 shares of Series B Voting Preferred Stock, which voted 625,000 voting shares on all stockholder matters (which prior to the issuance of the shares of common stock and Series C Preferred Stock upon the closing of the MeridianBet Purchase Agreement, provided him a 53.6% voting right over the Company).

<u>Series C Preferred Stock</u>

On April 4, 2024, in contemplation of the closing of the transactions contemplated by the MeridianBet Purchase Agreement, and pursuant to the power provided to the Company by the Articles of Incorporation of the Company, as amended, the Company's Board of Directors approved the adoption of, and filing of, a Certificate of Designation of Golden Matrix Group, Inc. Establishing the Designation, Preferences, Limitations and Relative Rights of Its Series C Preferred Stock (the "<u>Series C Designation</u>"), which was filed with, and became effective with, the Secretary of State of Nevada on the same date. The Series C Designation designated 1,000 shares of Series C Preferred Stock, which were issued to the Meridian Sellers at the closing of the MeridianBet Acquisition.

<u>Reverse Stock Split and Name Change</u>

On February 26, 2026, the Company filed both (a) a Certificate of Change with the Secretary of State of the State of Nevada (the "<u>Certificate of Change</u>") to effectuate a reverse stock split of the Company's authorized, issued and outstanding shares of common stock, at a ratio of 1-for-12 (the "<u>Reverse Split</u>"), in accordance with Nevada Revised Statutes ("<u>NRS</u>") Section 78.209; and (b) a Certificate of Amendment to the Company's Articles of Incorporation, as amended, to affect a name change of the Company to "<u>Meridian Holdings Inc.</u>" (the "<u>Name Change</u>"). Both the Certificate of Change and Certificate of Amendment were approved solely by the Board of Directors of the Company in accordance with the NRS.

---

| |
|:---|
| 11 |
| *[**Table of Contents**](#TOC)* |

---

Both the Reverse Split and the Name Change became effective on March 3, 2026 at 12:01 a.m. ET (the "<u>Effective Time</u>").

At the Effective Time, the total number of shares of common stock authorized for issuance under the Company's Articles of Incorporation was divided by 12 (from 300 million to 25 million); the total number of issued and outstanding shares of common stock of the Company was divided by 12 (from 151.7 million shares to 12.6 million shares); and the total number of shares of common stock held by each stockholder of the Company was converted automatically into the number of shares of common stock equal to the number of issued and outstanding shares of common stock held by each such stockholder immediately prior to the Reverse Split divided by 12. No fractional shares were issued in connection with the Reverse Split, and stockholders who would otherwise be entitled to receive a fractional share instead received cash in lieu of such fractional share, based upon the closing sale price of the common stock on the trading day immediately prior to the Effective Time as reported on the Nasdaq Capital Market.

There was no change to the par value of the common stock or preferred stock of the Company or the authorized or outstanding shares of preferred stock of the Company in connection with the Reverse Split; provided that the conversion ratio of such preferred stock was adjusted equitably in connection with the Reverse Split.

In addition, the number of shares of common stock issuable upon exercise of our stock options and other equity awards (including shares reserved for issuance under the Company's equity compensation plans) were proportionately adjusted by the applicable administrator, using the 1-for-12 ratio, and rounded down to the nearest whole share, to be effective at the Effective Time, pursuant to the terms of the Company's equity plans. The conversion rates of our preferred stock will also be adjusted in a ratio of 1-for-12. The number of shares issuable upon exercise of our outstanding warrants to purchase shares of common stock outstanding at the Effective Time was also equitably adjusted pursuant to the terms of such securities in connection with the 1-for-12 Reverse Split. In addition, the exercise price for each outstanding stock option and warrant will be increased in inverse proportion to the 1-for-12 split ratio such that upon an exercise, the aggregate exercise price payable by the optionee or warrant holder to the Company for the shares subject to the option or warrant will remain approximately the same as the aggregate exercise price prior to the Reverse Split, subject to the terms of such securities.

The effects of the Reverse Split and Name Change have been retroactively affected throughout this Report, unless otherwise stated.

<u>Interim Financial Statements</u>

These unaudited consolidated financial statements have been prepared in accordance with generally accepted accounting principles in the United States ("<u>US GAAP</u>") for interim financial information and with the instructions to Form 10-Q and Regulation S-X. Accordingly, the consolidated financial statements do not include all the information and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments considered necessary for a fair presentation have been included and such adjustments are of a normal recurring nature. These consolidated financial statements should be read in conjunction with the financial statements for the fiscal year ended December 31, 2025, and notes thereto, which are included in the Company's Annual Report on Form 10-K which the Company filed with the Securities and Exchange Commission (the "<u>SEC</u>") on March 31, 2026.

<u>Principles of Consolidation</u>

The consolidated financial statements include the accounts of the Company, its wholly-owned subsidiaries, and its majority-owned subsidiaries. Intercompany balances and transactions have been eliminated.

The Company accounts for business combinations using the acquisition method of accounting in accordance with Financial Accounting Standards Board (FASB) Accounting Standards Codification (ASC) 805, "Business Combinations". Identifiable assets acquired, and liabilities assumed, in a business combination are measured initially at their fair values at the acquisition date, irrespective of the extent of any non-controlling interest. Any adjustments to the purchase price allocation are made during the measurement period, not exceeding one year from the acquisition date, in accordance with ASC 805. The Company recognizes any non-controlling interest in the acquired subsidiary at fair value. The excess of the purchase price and the fair value of non-controlling interest in the acquired subsidiary over the fair value of the identifiable net assets of the subsidiary is recognized as goodwill. Identifiable assets with finite lives are amortized over their useful lives. Acquisition-related costs are expensed as incurred.

---

| |
|:---|
| 12 |
| *[**Table of Contents**](#TOC)* |

---

<u>Use of Estimates</u>

The preparation of financial statements in conformity with US GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Significant items subject to such estimates and assumptions include contingent liability, stock-based compensation, warrant valuation, accrued expenses and collectability of accounts receivable. The Company evaluates its estimates on an on-going basis and bases its estimates on historical experience and on various other assumptions the Company believes to be reasonable. Due to inherent uncertainties, actual results could differ from those estimates.

<u>Fair Value of Financial Instruments</u>

The Company has adopted the provisions of ASC Topic 820, "Fair Value Measurements", which defines fair value, establishes a framework for measuring fair value in US GAAP, and expands disclosures about fair value measurements. ASC 820 does not require any new fair value measurements, but it does provide guidance on how to measure fair value by providing a fair value hierarchy used to classify the source of the information. The fair value hierarchy distinguishes between assumptions based on market data (observable inputs) and an entity's own assumptions (unobservable inputs).

The hierarchy consists of three levels:

---

| |
|:---|
| Level 1 - Quoted prices in active markets for identical assets or liabilities. |
| Level 2 - Inputs other than Level 1 that are observable, either directly or indirectly, such as quoted prices for similar assets of liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities. |
| Level 3 - Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. |

---

The Company uses Level 3 inputs for its valuation methodology for its assets and liabilities.

Financial instruments consist principally of cash, accounts receivable, prepaid expenses, intangible assets, accounts payable, accrued liabilities, and customer deposits. The carrying amounts of such financial instruments in the accompanying balance sheets approximate their fair values due to their relatively short-term nature. It is management's opinion that the Company is not exposed to any significant currency or credit risks arising from these financial instruments.

<u>Investment in Debt Securities</u>

The Company invests in sovereign debt securities issued by foreign governments. These investments are classified as debt securities and accounted for in accordance with ASC Topic 320, Investments — Debt Securities.

Classification:

The Company classifies its debt securities at the time of purchase as either:

· Available-for-sale ("AFS"), or

· Held-to-maturity ("HTM"),

based on management's intent and ability to hold the securities to maturity.

---

| |
|:---|
| 13 |
| *[**Table of Contents**](#TOC)* |

---

As of March 31, 2026, the Company's sovereign bond investments are classified as HTM.

HTM securities are recorded at amortized cost and adjusted for the amortization of premiums and accretion of discounts using the effective interest method.

<u>Investment in</u> <u>Equity</u> <u>Securities</u>

The Company accounts for investments in equity securities based on the level of ownership interest and the degree of influence over the investee.

Investments in equity securities in which the Company holds less than 20% of the outstanding ownership interest and does not have significant influence are generally accounted for under the fair value method. Under this method, such investments are carried at fair value, with changes in fair value recognized in earnings, unless another measurement basis is required under applicable accounting guidance.

Investments in equity securities in which the Company holds 20% or more of the outstanding ownership interest, or otherwise has the ability to exercise significant influence over the investee's operating and financial policies, are generally accounted for under the equity method. Under the equity method, the investment is initially recorded at cost and subsequently adjusted for the Company's proportionate share of the investee's net income or loss, distributions received, and other changes in the investee's equity.

As of March 31, 2026, the Company's equity investments are classified under the fair value method.

<u>Foreign Currency Translation and Transactions</u>

The functional currency of our foreign operations is generally the local currency. For these foreign entities, we translate their financial statements into U.S. dollars using average exchange rates for the period for income statement amounts and using end-of-period exchange rates for assets and liabilities. We record these translation adjustments in accumulated other comprehensive income (loss), a separate component of equity, in our consolidated balance sheets. During the three months ended March 31, 2026, and 2025, the Company has foreign currency translation adjustments of $(323,325) and $1,371,048, respectively.

We record exchange gains and losses resulting from the conversion of transaction currency to functional currency as a component of other income (expense). The Company incurred foreign exchange gains and (losses) of $(412,194) and $433,668 during the three months ended March 31, 2026, and 2025, respectively.

<u>Cash</u>

The Company considers all highly liquid investments with original maturities of three months or less to be cash equivalents. The Company currently has no cash equivalents at March 31, 2026 and December 31, 2025.

<u>Allowance for Doubtful Accounts</u>

The allowance for doubtful accounts reflects our best estimate of probable losses inherent in the accounts receivable balance. The Company determines the allowance based on known troubled accounts, historical experience, and other currently available evidence. As of March 31, 2026, and December 31, 2025, the allowance for doubtful accounts was $205,828 and $209,523, respectively. During the three months ended March 31, 2026, and 2025, there was $102,176 and $73,208, respectively, of bad debt expense recorded.

<u>Intangible Assets</u>

Intangible assets are capitalized when a future benefit is determined. Intangible assets are amortized over the anticipated useful life of the intangible asset.

---

| |
|:---|
| 14 |
| *[**Table of Contents**](#TOC)* |

---

<u>Software Development Costs</u>

The Company capitalizes internal software development costs subsequent to establishing technological feasibility of a software application in accordance with guidelines established by ASC 985-20-25 "<u>Costs of Software to Be Sold, Leased, or Marketed</u>", requiring certain software development costs to be capitalized upon the establishment of technological feasibility. The establishment of technological feasibility and the ongoing assessment of the recoverability of these costs require considerable judgment by management with respect to certain external factors such as anticipated future revenue, estimated economic life, and changes in software and hardware technologies. Amortization of the capitalized software development costs begins when the product is available for general release to customers. Capitalized costs are amortized based on the straight-line method over the remaining estimated economic life of the product.

<u>Other intangible assets</u>

Other intangible assets, including customer relationships, patents, and trademarks, that are acquired by the Company and have finite useful lives, are at cost less accumulated amortization and any accumulated impairment losses. Costs incurred after the asset is placed in service are recognized in the income statement as incurred.

<u>Impairment of Intangible Assets</u>

In accordance with ASC 350-30-65 "<u>Goodwill and Other Intangible Assets</u>", the Company assesses the impairment of identifiable intangible assets whenever events or changes in circumstances indicate that the carrying value may not be recoverable. Factors the Company considers important, which could trigger an impairment review include the following:

1. Significant underperformance compared to historical or projected future operating results;

2. Significant changes in the manner or use of the acquired assets or the strategy for the overall business; and

3. Significant negative industry or economic trends.

When the Company determines that the carrying value of an intangible asset may not be recoverable based upon the existence of one or more of the above indicators of impairment and the carrying value of the asset cannot be recovered from projected undiscounted cash flows, the Company records an impairment charge. The Company measures any impairment based on a projected discounted cash flow method using a discount rate determined by management to be commensurate with the risk inherent to the current business model. Significant management judgment is required in determining whether an indicator of impairment exists and in projecting cash flows.

During the three months ended March 31, 2026 and 2025, there were no impairment losses on intangible assets.

Intangible assets that have finite useful lives are amortized over their useful lives. The Company incurred amortization expenses of $1,025,175 and $2,152,640 during the three months ended March 31, 2026 and 2025, respectively.

<u>Goodwill</u>

Goodwill is tested for impairment at the reporting unit level. In accordance with ASC Topic 350 Intangibles - Goodwill and Other ("ASC 350"), our business is classified into two reporting units: Golden Matrix and MeridianBet Group. We review and evaluate our goodwill for potential impairment at a minimum annually, or more frequently if circumstances indicate that impairment is possible.

In testing goodwill for impairment, we have the option to begin with a qualitative assessment, commonly referred to as "Step 0", to determine whether it is more likely than not that the fair value of a reporting unit containing goodwill is less than its carrying value. This qualitative assessment may include, but is not limited to, reviewing factors such as macroeconomic conditions, industry and market considerations, cost factors, entity-specific financial performance and other events, including changes in our management, strategy and primary user base. If we determine that it is more likely than not that the fair value of a reporting unit is less than its carrying value, we then perform a quantitative goodwill impairment analysis by comparing the carrying amount to the fair value of the reporting unit. In estimating the fair value of the reporting unit, we may use key assumptions such as revenue growth rates, gross margin, and estimated costs for future periods and well as peer group market valuation multiples and discount rates. If the carrying amount exceeds the fair value, goodwill will be written down to the fair value and recorded as impairment expense in the consolidated statements of operations. We perform our impairment testing annually and when circumstances change that would more likely than not reduce the fair value of a reporting unit below its carrying value.

---

| |
|:---|
| 15 |
| *[**Table of Contents**](#TOC)* |

---

The changes in the carrying value of goodwill were as follows:

---

| | |
|:---|:---|
|  | **Total** |
| **Balance as of December 31, 2025** | $**8450955** |
| Foreign currency translation adjustment | 15700 |
| Goodwill recognized during the period | 377379 |
| **Balance as of March 31, 2026** | **8844034** |

---

<u>Inventories</u>

*<u>Prizes</u>*

RKingsCompetitions Ltd., ("<u>RKings</u>") and Classics For a Cause purchase prizes to be awarded to winners of prize competitions and giveaways; these prizes are recorded as inventory. Inventory is stated at the lower of cost or net realizable value, using the specific identification method. Costs include expenditures incurred in the normal course of business in bringing stocks to their present location and condition. Full provision is made for obsolete and slow-moving items. Net realizable value comprises actual or estimated selling price (net of discounts) less all costs to complete and costs incurred in marketing and selling of the prize inventory. The inventory of prizes was $4,745,461 and $5,403,905 at March 31, 2026 and December 31, 2025, respectively.

*<u>Retail Bar Goods</u>*

The Company's inventory is composed of goods for retail bars. Inventory is stated at the lower of cost or net realizable value, using the first-in, first-out ("<u>FIFO</u>") method. Costs include expenditures incurred in the normal course of business in bringing inventory to their present location and condition. Full provision is made for obsolete and slow-moving items. Net realizable value comprises actual or estimated selling price (net of discounts) less all costs to complete. Inventory of goods for retail bars was $117,620 and $120,665 at March 31 2026, and December 31, 2025, respectively.

As of March 31, 2026, and December 31, 2025, total inventory was $4,863,081 and $5,524,570, respectively.

<u>Property, Plant and Equipment</u>

Plant and machinery, fixtures, fittings, and equipment are recorded at cost. Expenditures for major additions and betterments are capitalized. Maintenance and repairs are charged to operations as incurred. Depreciation is computed pursuant to the straight-line method over the useful life as follows:

---

| | |
|:---|:---|
|  | **Useful Life in Years** |
| Land | 40 |
| Buildings | 40 |
| Slots and machines | 10 |
| Equipment & Furniture | 4 to 10 |
| Computers | 3 to 5 |
| Televisions | 4 |
| Leasehold improvement  | 5 |
| Software | 3-5 |
| Licenses | up to 10 |
| Other intangible assets | 5 |

---

---

| |
|:---|
| 16 |
| *[**Table of Contents**](#TOC)* |

---

The depreciable life of leasehold improvements is limited by the expected lease term. Those leases with an indefinite or undefined lease period are assigned a useful life of 5 years. Property, plant and equipment, net of depreciation, were $27,360,672 and $28,963,866 at March 31, 2026 and December 31, 2025, respectively.

<u>Revenue Recognition</u>

The Company currently has four distinctive revenue streams:

*(i) <u>R</u><u>evenues from retail and online betting and casino</u><u>.</u>*

Revenues from retail and online betting and casino include revenues derived from sports betting (sportsbook, the exchange sports betting product and pari-mutuel betting products), fixed odds games betting, online games and online casino, peer-to-peer games including online bingo and online poker and franchise royalties based on the operating results of the franchisee. Revenues are recognized exclusive of value-added tax.

*(ii) <u>Revenues from pay-to-enter</u> <u>prize competitions</u> <u>and trade promotions.</u>*

The Company generates revenues from sales of prize competitions tickets directly to customers in the UK, for prizes ranging from automobiles to jewelry, as well as travel and entertainment experiences. Additionally, it offers VIP subscriptions that provide customers in Australia with access to trade promotions and free giveaways, including classic cars.

*(iii) <u>Revenues from</u> <u>royalties charged on the use of third-party gaming content</u><u>.</u>*

For the royalty charged on the use of third-party gaming content, the Company acquires the third-party gaming content for a fixed cost and resells the content at a margin.

*(iv) <u>R</u><u>evenues from bars</u><u>.</u>*

The Company also generates revenues from sales of drinks in the bars.

Pursuant to FASB Topic 606, Revenue Recognition, our company recognizes revenues by applying the following steps:

Step 1: Identify the contract with a customer.

Step 2: Identify the separate performance obligations in the contract.

Step 3: Determine the transaction price.

Step 4: Allocate the transaction price to the separate performance obligations in the contract.

Step 5: Recognize revenue when (or as) the entity satisfies a performance obligation.

*(i) <u>R</u><u>evenues from retail and online betting and casino</u><u>.</u>*

Revenues from sportsbook betting activities represent the net gain or loss from betting activities in the period plus (where material) the gain or loss on the revaluation of open positions at period end and is stated net of the cost of customer promotions and bonuses incurred in the period. These positions are recognized initially at fair value and subsequently at fair value through profit or loss, within the revenue line; this represents the Company's principal activity. Customer promotions (including free bets) and bonuses are deducted from sportsbook betting revenue. At each reporting period-end, no fair value was recognized based on the materiality of the open position.

---

| |
|:---|
| 17 |
| *[**Table of Contents**](#TOC)* |

---

Revenue from the exchange sports betting product represents commission earned on betting activity and is recognized on the date the outcome for an event is settled.

Revenues from fixed odds games and the online casinos represent net winnings ("<u>customer drop</u>"), being amounts staked, net of customer winnings, and is stated net of customer promotions and bonuses incurred in the period. Revenue from pari-mutuel betting products represents a percentage of stake and is recognized on settlement of the event and is stated net of customer promotions and bonuses in the period.

Revenue from peer-to-peer games represents commission income ("<u>rake</u>") and tournament fees earned from games completed by the period end and is stated net of the cost of customer promotions and bonuses incurred in the period.

*(ii) <u>Revenues from pay-to-enter</u> <u>prize competitions</u> <u>and trade promotions.</u>*

Revenues from prize competition ticket sales occur when control of the promised goods or services is transferred to customers, in an amount that reflects the consideration the Company expects to be entitled to in exchange for those goods or services. Payments for prize competitions received in advance of services being rendered are recorded as deferred revenue and recognized as revenue when control of the prize has been transferred to the winner of prize competitions.

Revenues from VIP subscriptions are recognized over the subscription period on a straight-line basis, as the customer receives continuous access to benefits, including trade promotions and free giveaways. Revenues are recorded when the subscription is activated, and the performance obligations, such as offering exclusive content and promotions, are fulfilled over time.

*(iii) <u>Revenues from</u> <u>royalties charged on the use of third-party gaming content</u><u>.</u>*

Revenues from the royalty charged on the use of third-party gaming content occur when the Company acts as a distributor of third-party gaming content which is utilized by the client. The counterparty pays consideration in exchange for the gaming content utilized. The Company only recognizes the revenue at the month end when the usage of the gaming content occurs, and the revenue is based on the actual usage of the gaming content.

*(iv) <u>R</u><u>evenues from bars</u><u>.</u>*

Revenues from sales of drinks to customers are recognized when the drink or service is provided to the customers.

The Company offers various incentives to build loyalty, encourage and engage users on the platforms, and the costs of incentives are recorded as a reduction to the amount recognized as revenue for service fees.

Revenues are recognized exclusive of value-added tax (VAT).

<u>Other Income</u>

Other income is related to income from marketing services for third-party advertising in MeridianBet Group betting shops, sale of fixed assets, VAT refunds, income from compensation for damages, income from reduction of liabilities and other income that is not directly related to the Company's core activity.

For the three months ended March 31, 2026, and 2025, other income amounted to $467,088 and $505,503, respectively.

---

| |
|:---|
| 18 |
| *[**Table of Contents**](#TOC)* |

---

<u>Income Taxes</u>

In accordance with US GAAP, deferred tax assets and liabilities are determined based on the difference between the financial statement and tax basis of assets and liabilities using enacted rates expected to be in effect during the year in which the differences reverse. Deferred tax assets generally represent items that can be used as a tax deduction or credit in our tax return in future years for which the tax benefit has already been reflected on our Consolidated Statements of Earnings. Deferred tax liabilities generally represent items that have already been taken as a deduction on our tax return but have not yet been recognized as an expense in our Consolidated Statements of Earnings. The effect on deferred tax assets and liabilities due to a change in tax rates is recognized in income tax expense in the period that includes the enactment date.

Our deferred tax assets are reduced by a valuation allowance if, based on the weight of available evidence, it is more likely than not (a likelihood of more than 50 percent) that some portion or all of the deferred tax assets will not be realized. We evaluate the realizability of deferred income tax assets for each of the jurisdictions in which we operate. If we experience cumulative pretax income in a particular jurisdiction in the three-year period including the current and prior two years, we normally conclude that the deferred income tax assets will more likely than not be realizable and no valuation allowance is recognized, unless known or planned operating developments would lead management to conclude otherwise. However, if we experience cumulative pretax losses in a particular jurisdiction in the three-year period including the current and prior two years, we then consider a series of factors in the determination of whether the deferred income tax assets can be realized. These factors include historical operating results, known or planned operating developments, the period of time over which certain temporary differences will reverse, consideration of the utilization of certain deferred income tax liabilities, tax law carryback capability in the particular country, and prudent and feasible tax planning strategies. After evaluation of these factors, if the deferred income tax assets are expected to be realized within the tax carryforward period allowed for that specific country, we would conclude that no valuation allowance would be required. To the extent that the deferred income tax assets exceed the amount that is expected to be realized within the tax carryforward period for a particular jurisdiction, we establish a valuation allowance.

We recognize tax benefits from uncertain tax positions only if it is more likely than not that the tax position will be sustained on examination by the taxing authorities, based on the technical merits of the position. The tax benefits recognized in the consolidated financial statements from such positions are measured based on the largest benefit that has a greater than 50% likelihood of being realized upon ultimate settlement. Judgment is required in evaluating tax positions and determining income tax provisions. We reevaluate the technical merits of our tax positions and may recognize an uncertain tax benefit in certain circumstances, including when: (1) a tax audit is completed; (2) applicable tax laws change, including a tax case ruling or legislative guidance; or (3) the applicable statute of limitations expires. We recognize potential accrued interest and penalties associated with unrecognized tax positions in income tax expense.

For the year ended December 31, 2025, the Company adopted Accounting Standards Update (ASU) 2023-09, Improvements to Income Tax Disclosures, on a prospective basis. In December 2023, the FASB issued ASU 2023-09, Income Taxes - Improvements to Income Tax Disclosures (ASU 2023-09). ASU 2023-09 establishes new income tax disclosure requirements in addition to modifying and eliminating certain existing requirements. The amendments in addition to modifying and eliminating certain existing requirements. The amendments in ASU 2023-09 are effective for annual periods beginning after December 15, 2024, with early adoption permitted. The Company adopted this new guidance for the year ended December 31, 2025 and it did not have a material effect on the Company's Consolidated Financial Statements.

<u>Earnings Per Common Share</u>

Basic net earnings per share of common stock are computed by dividing net earnings available to common shareholders by the weighted-average number of common stock shares (Common Shares) outstanding during the period. Diluted net earnings per Common Share are determined using the weighted-average number of Common Shares outstanding during the period, adjusted for the dilutive effect of common stock equivalents. In periods when losses are reported, the weighted-average number of common shares outstanding excludes common stock equivalents, because their inclusion would be anti-dilutive.

The dilutive effect of outstanding stock options and warrants is reflected in diluted earnings per share by application of the treasury stock method. The dilutive effect of outstanding convertible securities is reflected in diluted earnings per share by application of the if-converted method.

---

| |
|:---|
| 19 |
| *[**Table of Contents**](#TOC)* |

---

The following is a reconciliation of basic and diluted earnings per common share for the three months ended March 31, 2026 and 2025:

---

| | | |
|:---|:---|:---|
|  | **For the three months ended** | **For the three months ended** |
|  | **March 31,** | **March 31,** |
|  | **2026** | **2025** |
| **Basic earnings per common share** |  |  |
| Numerator: |  |  |
| Net income (loss) available to common shareholders | $2260795 | $(231608) |
| Denominator: |  |  |
| Weighted average common shares outstanding | 12640999 | 10977405 |
| **Basic earnings (loss) per common share** | $**0.18** | $**(0.02)** |
| **Diluted earnings per common share** |  |  |
| Numerator: |  |  |
| Net income (loss) available to common shareholders | $2260795 | $(231608) |
| Denominator: |  |  |
| Weighted average common shares outstanding | 12640999 | 10977405 |
| Preferred shares | 83 |  |
| Restricted stock units | 107107 |  |
| Stock payable | 8416 |  |
| Stock payable – related party | 28747 |  |
| Adjusted weighted average common shares outstanding | 12785352 | 10977405 |
| **Diluted earnings (loss) per common share** | $**0.18** | $**(0.02)** |

---

<u>Treasury Stock</u>

Treasury stock is carried at cost.

<u>Stock-Based Compensation</u>

The Stock-based compensation expense is recorded as a result of stock options, restricted stock units and restricted stock granted in return for services rendered. The share-based payment arrangements with employees were accounted for under ASU 718, "<u>Compensation - Stock Compensation</u>". In 2018, the FASB issued ASU 2018-07, which simplifies the accounting for share-based payments granted to non-employees for goods and services. Under the ASU, most of the guidance on such payments to non-employees would be aligned with the requirements for share-based payments granted to employees.

The expenses related to the stock-based compensation are recognized on each reporting date. The amount is calculated as the difference between total expenses incurred and the total expenses already recognized.

Stock-based compensation is $248,057 and $1,040,325 during the three months ended March 31, 2026 and 2025, respectively.

<u>Recent Issued Accounting Pronouncements</u>

The Company did not adopt any new accounting pronouncements during the three months ended March 31, 2026 that had a material impact on its consolidated financial statements.

---

| |
|:---|
| 20 |
| *[**Table of Contents**](#TOC)* |

---

**NOTE 2 – ACCOUNTS RECEIVABLE, NET** 

Accounts receivables are carried at their estimated collectible amounts. Trade accounts receivables are periodically evaluated for collectability based on past credit history with customers and their current financial condition.

Trade receivables are generated mostly from receivables from (i) resale of online gaming content (ii) the franchise partners for business-to-business (B2B) services, (iii) Agents for unpaid retail revenue, and (iv) receivables from the payment providers.

Receivables related to resale of online gaming content and B2B services amount to $2,227,082 and $3,384,385 as of March 31, 2026, and December 31, 2025, respectively.

Receivables from payment providers in Bosnia amount to $2,271,500 and $1,999,794 as of March 31, 2026, and December 31, 2025, respectively. These receivables are settled regularly.

The Company has accounts receivable of $5,498,687 and $7,954,116 as of March 31, 2026, and December 31, 2025, respectively (net of allowance for bad debt of $205,828 and $209,523, respectively).

**NOTE 3 – ACCOUNTS RECEIVABLE – RELATED PARTY**

Accounts receivable from related party are carried at their estimated collectible amounts. Related party accounts receivable are periodically evaluated for collectability based on past credit history with customers and their current financial condition. The Company has accounts receivable from several related parties including Top Level doo Serbia, Network System Development GMBH, Articulate Pty Ltd. ("<u>Articulate</u>") and Elray Resources Inc. ("<u>Elray</u>").

The accounts receivable from related parties amount to $476,710 and $465,691, as of March 31, 2026 and December 31, 2025, respectively.

**NOTE 4 – TAXES RECEIVABLE** 

Taxes receivable mainly include stamps, duties, local taxes assets and corporate income taxes. Taxes receivable are $468,208 and $595,434 as of March 31, 2026, and December 31, 2025, respectively. The components of taxes receivable are as follows:

---

| | | |
|:---|:---|:---|
| **Description** | **As of** <br>**March 31,** <br>**2026** | **As of** <br>**December 31,** <br>**2025** |
| Corporate income taxes receivable | $134460 | $282704 |
| VAT refund receivables | 235410 | 213324 |
| Municipality taxes refund receivable | 98338 | 99406 |
| **Total taxes receivable** | $**468208** | $**595434** |

---

**NOTE 5 – PREPAID EXPENSES**

The balances of prepaid expenses are $665,289 and $652,224 as of March 31, 2026, and December 31, 2025, respectively. The components of prepaid expenses are as follows:

---

| | | |
|:---|:---|:---|
| **Description** | **As of** <br>**March 31,** <br>**2026** | **As of** <br>**December 31,** <br>**2025** |
| Prepayments to suppliers | $32580 | $29240 |
| Prepaid payroll expense |  | 4893 |
| Prepaid rent | 22494 | 13098 |
| Prepaid license | 212664 | 154878 |
| Prepaid sponsorship/advertising | 174440 | 158596 |
| Prepaid cash rewards | 159199 | 186162 |
| Other prepayments | 63912 | 105357 |
| **Total prepaid assets** | $**665289** | $**652224** |

---

---

| |
|:---|
| 21 |
| *[**Table of Contents**](#TOC)* |

---

**NOTE 6 – OTHER CURRENT ASSETS**

As of March 31, 2026, and December 31, 2025, other current assets are $2,276,108 and $2,167,818, respectively. The components of other current assets are as follows:

---

| | | |
|:---|:---|:---|
| **Description** | **As of** <br>**March 31,** <br>**2026** | **As of** <br>**December 31,** <br>**2025** |
| Other current receivables | $1313180 | $1295093 |
| Accrued income | 513877 | 769611 |
| Employee receivables | 698568 | 341580 |
| Other current investments | 346441 | 354422 |
| Allowance for bad debt | (595958) | (592888) |
| **Total other current assets** | $**2276108** | $**2167818** |

---

Other current receivables include government refunds for maternity leave reimbursements, interest receivables, employee advances, and receivables for thefts and damages.

As of March 31, 2026, the total allowance for bad debt amounts to $595,958 and is primarily related to the impairment of other receivables recorded at My Best Odds Belgium in the amount of $420,699, as well as the impairment of Atlas Bank in bankruptcy at MeridianBet Montenegro in the amount of $119,412.

**NOTE 7 – ACQUISITIONS** 

*<u>Golden Matrix and Aleksandar Milovanović; Zoran Milošević, and Snežana Božović (MeridianBet Group) MeridianBet Purchase Agreement</u>*

Please refer to "<u>Note 22 – MeridianBet Group Purchase Agreement</u>", for a discussion of the MeridianBet Purchase Agreement, pursuant to which effective April 1, 2024, Golden Matrix (legal acquirer/accounting acquiree) acquired MeridianBet Group (legal acquiree/accounting acquirer) from the Meridian Sellers.

*<u>Classics Holding Acquisition</u>*

On August 16, 2024, the Company entered into a Share Exchange Agreement to acquire an 80% ownership interest in Classics Holdings from NJF Exercise Physiologists Pty Ltd and Think Tank Enterprises Pty Ltd (collectively the "<u>Classics Sellers</u>").

Classics Holdings, through its wholly-owned subsidiary, Classics For a Cause Pty Ltd, is an independent online trade promotions company in Australia, which operates a well-established business-to-consumer (B2C) platform that offers paid members access to a wide range of discounts from retailers across Australia. Classics For a Cause rewards its members with free entries into promotional giveaways, which feature luxury and classic motor vehicles, exotic motor vehicles, and caravans.

---

| |
|:---|
| 22 |
| *[**Table of Contents**](#TOC)* |

---

Pursuant to the Share Exchange Agreement, the Classics Sellers agreed to sell the Company 80% of the outstanding capital stock of Classics Holdings (the "<u>Classics Stock</u>"). In consideration for the Classics Stock, we agreed to pay the Classics Sellers, pro rata with their ownership of Classics Holdings:

(1) 67,532 restricted shares of the Company's common stock, valued at $25.02 per share (the "<u>Classics Closing Shares</u>" and the "<u>Initial Share Value</u>");

(2) a cash payment of AUD $6,780,000 (USD $4,430,052 as of August 1, 2024);

(3) a cash payment of AUD $33,808 representing 80% of the agreed value of the net assets of Classics Holdings on the effective date of August 1, 2024 (USD $22,091 as of August 1, 2024);

(4) up to an additional AUD $500,000 (USD $326,700 as of August 1, 2024) (the "<u>Holdback Cash</u>"); and

(5) the right to certain earnout payments as discussed below.

The Classics Sellers had the right to each earn additional cash and stock consideration based on Classics Holdings' total net profit from the Closing Date until June 30, 2025, of which half was deemed earned. As of December 31, 2025, the Company has paid AU$500,000 (US$326,745) to the Classics Sellers in connection with such earnout payments. During the three months ended March 31, 2026, the Company paid the remaining AU$410,000 (US$285,041) to the Classics Sellers.

On August 21, 2024, the Company closed the Share Exchange Agreement, which had an effective date of August 1, 2024.

The Share Exchange Agreement also required that the Classics Sellers and the Company enter into a Shareholders Agreement (the "<u>Shareholders Agreement</u>"), which was entered into and became effective on August 16, 2024.

In accordance with FASB ASC Section 805, "<u>Business Combinations</u>", the Company has accounted for the Share Exchange Agreement transaction as a business combination using the acquisition method. Due to the continuity of operations that will remain after the acquisition, the acquisition was considered the acquisition of a "<u>business</u>".

Goodwill is measured as a residual and calculated as the excess of the sum of (1) the purchase price to acquire 80% of Classics Holdings' shares, which was $6,468,506, and (2) the fair value of the 20% noncontrolling interest in Classics Holdings, which was estimated to be $1,422,000 over the net of the acquisition-date values of the identifiable assets acquired and the liabilities assumed.

The Company accounts for business combinations in accordance with FASB ASC 805, "<u>Business Combinations</u>". The preliminary fair value of purchase consideration for the acquisition has been allocated to the assets acquired and liabilities assumed based on a preliminary valuation of their respective fair values and may change when the final valuation of the assets acquired and liabilities assumed is determined.

The assets and liabilities of Classics Holdings have been recorded at their fair value at the acquisition date and are included in the Company's consolidated financial statements.

---

| |
|:---|
| 23 |
| *[**Table of Contents**](#TOC)* |

---

The calculation of the purchase price and the assets acquired, and liabilities assumed in the Share Exchange Agreement are as follows:

---

| | |
|:---|:---|
| **Calculation of Purchase Price and Preliminary Estimated Purchase Price Allocation** | **Calculation of Purchase Price and Preliminary Estimated Purchase Price Allocation** |
| **Purchase price buildup** | **Amount** |
| Fair value of 67,532 restricted shares at $25.02 per share | $1689663 |
| Closing cash consideration of AUD $6,780,000 based on the Exchange Rate on August 1, 2024 | $4430053 |
| A cash payment of AUD $33,808 representing 80% of the agreed value of the net assets of Classics on the effective date of August 1, 2024 | $22090 |
| Fair value of Holdback Cash consideration of AUD $500,000 | $326700 |
| Fair value of 8,416 Earnout shares at $12.12 per share (Share price on October 28, 2025) | $102006 |
| Earnout Cash of AUD $910,000 based on Exchange rate on October 28, 2025 | $597324 |
| **Purchase price**  | $**7167836** |
| Fair value of non-controlling interest  | 1422000 |
| **Equity value**  | $**8589836** |
| Add: Current liabilities  | 1693838 |
| Add: Deferred tax liabilities | 948020 |
| **Total equity and liabilities** | $**11231694** |
| **Allocation to assets** |  |
| Cash and cash equivalents | $325971 |
| Prepaid expenses | 80586 |
| Inventory, prizes | 510299 |
| Accounts receivable | 5533 |
| Property, Plant & Equipment, net | 98498 |
| **Total tangible assets** | $**1020887** |
| **Intangible assets** |  |
| In-house Software | $10068 |
| Trade Names and Trademarks | 2320000 |
| Non-Compete Agreements | 280000 |
| Customer Relationships | 550000 |
| **Total intangible assets** | $**3160068** |
| Goodwill | 7050739 |
| **Total assets allocated** | $**11231694** |

---

*<u>Acquisition of Minority Interest in Meridian Gaming S.A.C. Peru and Meridian Worldwide Ltd. Cyprus.</u>*

The MeridianBet Purchase Agreement required the purchase of the minority shares of certain subsidiaries of the MeridianBet Group.

Based on this, on September 3, 2024, sales-purchase agreements were signed between the buyer – Meridian Gaming Ltd. Malta and the seller of a 24.5% minority share in the company Meridian Gaming Peru S.A.C., Mr. Juan Jose Mantese.

The total purchase price was $3,098,797. In accordance with the terms of the agreement, a portion of the consideration was satisfied through the issuance of 67,897 shares of the Company's restricted common stock, valued at $36.00 per share. The remaining consideration is payable in cash and totals $654,493. As of March 31, 2026, $394,166 of cash consideration remained unpaid.

Additionally, on October 3 and November 8, 2024, a share purchase agreement was signed between the buyer – Meridian Gaming Ltd. Malta and the sellers of a 15.5% minority share in the company Meridian Worldwide Ltd. Cyprus, which consisted of the following shareholders: Costas Joannides, Marko Pejovic, Jelena Sarenac, Vladimir Lenger and Marija Teodosic.

The total purchase price was $4,073,707. In accordance with the terms of the agreement, a portion of the consideration was satisfied through the issuance of 89,258 shares of the Company's restricted common stock, valued at $36.00 per share. The remaining consideration is payable in cash and totals $860,404. As of March 31, 2026, $487,781 of the cash consideration remained unpaid.

---

| |
|:---|
| 24 |
| *[**Table of Contents**](#TOC)* |

---

*<u>Acquisition of Fair Bet Limited</u>*

On January 14, 2026, Meridian Gaming Holdings Limited, through its wholly-owned subsidiary Meridian Gaming Ltd. Malta (the "Meridian Gaming Malta"), entered into and closed a Share Purchase Agreement (the "<u>SPA</u>") to acquire 100% of the issued share capital of Fair Bet Limited, a company registered in Malta ("Fair Bet"). The sellers were Antoine Pace and Gilbert Pace (collectively, the "Fair Bet Sellers"), who held 19% and 81% of the issued share capital of Fair Bet, respectively (collectively, the "Transferred Shares").

Fair Bet operates a retail betting business in Malta, comprising nine (9) retail betting shops, and holds a gaming license issued by the Malta Gaming Authority (license number MGA/B2C/195/2011), which remains valid through November 2028. The Company expressly did not acquire and does not intend to continue the white-label online casino operation previously operated by Fair Bet, which was retained by the Fair Bet Sellers under a separate arrangement.

Pursuant to the SPA, the parties agreed that, notwithstanding the legal closing date of January 14, 2026, the Meridian Gaming Malta shall be deemed to have assumed full operational control and economic benefit of the Target from August 1, 2025 (the "<u>Operational Takeover Date</u>"). Accordingly, all revenues and expenses of the Target accruing from the Operational Takeover Date are for the account of Meridian Gaming Malta.

**Purchase Price and Payment Terms**

The total purchase price for all 2,000 issued ordinary shares of the Target was EUR 392,250 (USD $459,756 based on the EUR/USD exchange rate of 1.1721 as of January 14, 2026), payable to the Sellers in equal 50% proportions, as follows:

· An upfront payment of EUR 180,000 payable within three (3) working days from the date of signing; and

· Three (3) equal monthly installments of EUR 70,750.00 each, totaling EUR 212,250, commencing one month after signing.

The final installment was paid on April 15, 2026, and the change of ownership has been registered with the Malta Business Registry (MBR), making Meridian Gaming Holdings Limited Malta the owner of the entity.

In addition, pursuant to the SPA, within eight (8) months from the closing date, Fair Bet is required to repay to the Sellers, on a pro-rata basis, shareholder loans totaling approximately EUR 207,757.

All liabilities, obligations, costs, and expenses of Fair Bet economically attributable to the period up to and including July 31, 2025 remain the sole responsibility of the Fair Bet Sellers. Any liabilities incurred from August 1, 2025 onwards are for the account of Meridian Gaming Malta.

**Purchase Price Allocation**

In accordance with FASB ASC Section 805, Business Combinations, the Company has accounted for the acquisition of Fair Bet Limited as a business combination using the acquisition method. The following table presents the preliminary purchase price allocation as of the Closing Date:

Calculation of Purchase Price and Preliminary Estimated Purchase Price Allocation

---

| | | | |
|:---|:---|:---|:---|
|  | **EUR** | **EUR** | **USD** |
| **Purchase Price** |  |  |  |
| Cash consideration for 100% of issued share capital | € | 392250 | $459756 |
| **Total Purchase Price** | **€** | **392250** | $**459756** |
| **Allocation to Tangible Assets (Net)** |  |  |  |
| Property, plant & equipment, net | € | 171376 | $200870 |
| Net working capital | € | (136839) | $(160388) |
| Long-term liability | € | (264783) | $(310352) |
| **Total net tangible assets** | **€** | **(230246)** | $**(269870)** |
| **Allocation to Intangible Assets** |  |  |  |
| Gaming license | € | 75000 | $87908 |
| Customer relationships | € | 134235 | $157337 |
| Trade names and trademarks | € | 91292 | $107003 |
| **Total identified intangible assets** | **€** | **300527** | $**352248** |
| **Goodwill** | **€** | **321969** | $**377379** |
| **Total assets allocated** | **€** | **392250** | $**459756** |

---

---

| |
|:---|
| 25 |
| *[**Table of Contents**](#TOC)* |

---

Goodwill is measured as the excess of the purchase price over the net of the acquisition-date fair values of the identifiable assets acquired and liabilities assumed. Goodwill represents the assembled workforce, the value of the established network of retail betting shops across Malta, and expected synergies with the Company's existing gaming operations.

**Identified Intangible Assets**

Gaming License — The Malta Gaming Authority license (MGA/B2C/195/2011), valid through November 2028, was valued at EUR75,000 and will be amortized over its remaining useful life of approximately three years on a straight-line basis.

Customer Relationships — Customer relationships were valued at EUR 134,235 using the Multi-Period Excess Earnings Method (MPEEM). Key assumptions included: annual revenue of EUR 848,666, a 70% attribution of revenue to recurring customers reflecting the nature of retail betting activity, a normalized margin of 12%, a customer life of five years, a discount rate of 25%, and a contributory asset charge of 30%. Customer relationships will be amortized over five years on a straight-line basis.

Trade Names and Trademarks — The "Fairbet" trade name was valued at EUR 91,292 using the Relief-from-Royalty Method. Key assumptions included: annual revenue of EUR 848,666, a royalty rate of 4%, a discount rate of 25%, and a useful life of five years. The trademark will be amortized over five years on a straight-line basis.

The preliminary purchase price allocation is subject to revision upon completion of the final valuation of assets acquired and liabilities assumed. Any adjustments to the preliminary allocation will be made within the measurement period as permitted under FASB ASC 805.

**NOTE 8 – INTANGIBLE ASSETS – SOFTWARE, LICENSES, TRADEMARKS, DEVELOPED TECHNOLOGY, CUSTOMER RELATIONSHIPS, AND NON-COMPETE AGREEMENTS** 

Software represents software licenses as well as the costs of internally developed gaming software (e.g., a new sports betting platform which is classified as intangible construction in process). Capitalized software costs are amortized based on the straight-line method over the remaining estimated economic life of the product.

During the three months ended March 31, 2026, and 2025, respectively, software development costs of $228,820 and $0, were incurred and capitalized.

Intangible construction in process mainly represents the development of new software in Montenegro and Malta for a sports betting platform. During the three months ended March 31, 2026, and 2025, respectively, costs of $677,189 and $706,095, were incurred and capitalized. During the same periods, intangible assets of $34,933 and $0, respectively, were placed into service.

We anticipate that the majority of intangible construction in progress will be placed in service in stages during 2027, depending on the progress of software development.

Licenses relate to operational gaming licenses issued in Bosnia, Cyprus and Brazil. During the three months ended March 31, 2026, and 2025, respectively, costs of $23,847 and $409,468, were incurred and capitalized.

Other intangible assets relate to retail agent partner relationships and online customer relationships identified during the acquisition of Bit Tech Tanzania in the amount of $1,560,910, as well as the purchase of the domain magicbet777.com by Meridianbet Brazil LTDA in the amount of $2,418,179. Other intangible assets are amortized over 5 years.

---

| |
|:---|
| 26 |
| *[**Table of Contents**](#TOC)* |

---

Intangible assets related to software and website are amortized on a straight-line basis over their expected useful lives, estimated to be 5 years.

Amortization expenses related to intangible assets were $1,025,175 and $2,152,640 for the three months ended March 31, 2026, and 2025, respectively.

The following table details the carrying values of the Company's intangible assets:

---

| | | |
|:---|:---|:---|
| **Definite-lived intangible assets** | **As of** <br>**March 31,** <br>**2026** | **As of** <br>**December 31,** <br>**2025** |
| Intangible construction in process  | $11108889 | $10702638 |
| Licenses | 4527453 | 4232431 |
| Software  | 19347029 | 19742103 |
| Trademarks and tradenames | 270664 | 12240138 |
| Developed technology |  | 3100000 |
| Customer relationships | 157337 | 17963384 |
| Non-compete agreement |  | 296814 |
| Other intangible assets  | 3979090 | 3887442 |
| **Gross intangible assets** | **39390462** | **72164950** |
| *Less: accumulated impairment and amortization* |  |  |
| Licenses amortization | (1859553) | (1582137) |
| Software amortization | (8961705) | (8563000) |
| Trademarks and tradenames amortization | (60007) | (12122964) |
| Developed technology |  | (3100000) |
| Customer relationships | (7867) | (17963384) |
| Non-compete agreement |  | (296814) |
| Other intangible assets amortization | (2274636) | (2072685) |
| **Total accumulated impairment and amortization** | **(13163768)** | **(45700984)** |
| **Net definite-lived intangible assets** | $**26226694** | $**26463965** |

---

The table below shows expected amortization expenses for the next five years of intangible assets recorded as of March 31, 2026:

---

| | |
|:---|:---|
| **Year Ending December 31,** | **Estimated** <br>**Amortization** |
| 2026 | 7618362 |
| 2027 | 5198336 |
| 2028 | 4939858 |
| 2029 | 4300826 |
| 2030 | 3023810 |
| Thereafter | 1145502 |
| **Total future amortization**  | **26226694** |

---

---

| |
|:---|
| 27 |
| *[**Table of Contents**](#TOC)* |

---

**NOTE 9 – PROPERTY, PLANT AND EQUIPMENT**

Property, plant and equipment, net, consists of the following for the periods indicated:

---

| | | |
|:---|:---|:---|
| **Description** | **As of** <br>**March 31,** <br>**2026** | **As of** <br>**December 31,** <br>**2025** |
| Land | $28651 | $29353 |
| Property, plant and equipment construction in process | 192 |  |
| Buildings, net | 9796934 | 10095339 |
| Slots and machines, net | 11488006 | 12246801 |
| Equipment, net | 3238548 | 3375011 |
| Computers, net | 1101415 | 1298991 |
| Televisions, net | 223576 | 243969 |
| Investment in third party property, plant and equipment  | 1483350 | 1674402 |
| **Total property, plant and equipment, net** | $**27360672** | $**28963866** |

---

Investment in third party property represents leasehold improvements that are in rented premises for retail betting.

Depreciation expenses were $1,435,955 and $1,436,247, for the three months ended March 31, 2026, and 2025, respectively.

**NOTE 10 – DEPOSITS AND NON-CURRENT PREPAID ASSETS**

As of March 31, 2026 and December 31, 2025, deposits and prepaid assets are $6,319,264 and $6,315,584, respectively. The components of deposits and prepaid assets are as follows:

---

| | | |
|:---|:---|:---|
|  | **As of** <br>**March 31,** <br>**2026** | **As of** <br>**December 31,** <br>**2025** |
| Deposits for rent & office leases | $455696 | $462374 |
| Deposits for retail betting  | 2903235 | 2828792 |
| Deposits for internet betting  | 852152 | 868154 |
| Other prepayments | 11242 | 10961 |
| Other deposits  | 2096939 | 2145303 |
| **Total deposits and prepaid assets** | $**6319264** | $6315584 |

---

Betting and casino deposits are long term deposits held with the following banks: NLB Komercijalna bank, EFG-Direktna bank, Halk bank, Bank Postanska Stedionica, and Fibank, as security for the permission granted to operate in a particular region.

Other deposits are long-term deposits with EFG Direktna bank and Nova bank for open credit lines and e-commerce services.

The deposits with NLB Komercijalna bank accrue interest at the rates of 1.0% and 1.9% per annum.

As of March 31, 2026, and December 31, 2025, other non-current assets were $2,974,242 and $2,499,415, respectively. The components of the other non-current assets are as follows:

---

| | | |
|:---|:---|:---|
|  | **As of** <br>**March 31,** <br>**2026** | **As of** <br>**December 31,** <br>**2025** |
| Long term loan | $6323 | $6625 |
| Long-term investment | 2107764 | 1999128 |
| Deferred tax assets | 860155 | 493662 |
| **Total other non-current assets** | $2974242 | $2499415 |

---

---

| |
|:---|
| 28 |
| *[**Table of Contents**](#TOC)* |

---

In June 2025, the Company entered into a silent partnership ("SCP") with Makerplay Entretenimento & Marketing Ltda. for the commercial operation of fixed-odds betting under the "PINBET" brand in Brazil. Under this arrangement, the Company acts as the managing partner and operates the business under its federal betting authorization. The partner committed to contribute capital of R$11,000,000 (equivalent to $2,107,764 as of March 31, 2026) to the SCP and is entitled to participate in the results of the operations. As of March 31, 2026, the investor has contributed R$5,500,000 (equivalent to $1,053,882 as of March 31, 2026) out of the total committed amount, with the remaining R$5,500,000 (equivalent to $1,053,882 as of March 31, 2026) to be contributed in accordance with the agreed terms and conditions.

**NOTE 11 – INVESTMENTS**

*Investments in Marketable Securities*

Investments in marketable equity securities, classified as trading securities, are measured at fair value on a recurring basis using quoted prices in active markets and are therefore classified within Level 1 of the fair value hierarchy. The Company holds less than a 5% interest in these securities. Changes in fair value are recognized in earnings within the consolidated statements of operations.

The balance of our marketable securities was as follows:

---

| | | |
|:---|:---|:---|
|  | **As of March 31, 2026** | **As of December 31, 2025** |
| Marketable equity securities - Telekom Srpske | 102144 | 102144 |
| Marketable equity securities – BH Telekom | 141428 | 141428 |
| **Total Marketable equity securities** | $**243572** | $**243572** |

---

Gains and losses to measure our investments in marketable equity at fair value were included in the other income. These represent unrealized gains and losses arising from changes in market value at the reporting date.

For the three months ended March 31, 2026 and 2025, changes in fair value were not material, and accordingly, no significant unrealized gains or losses were recognized.

*Debt Securities Held to Maturity*

Companies within the MeridianBet Group, namely Meridian Tech Ltd. Serbia and Meridianbet Ltd. Montenegro, invested funds during October 2025 in government bonds of the Republic of Romania and the Republic of Serbia.

On October 29, 2025, Meridian Tech Ltd. Serbia invested funds in the amount of $1,192,027 for the purchase of eurobonds of the Republic of Serbia, ISIN: XS2580270275, maturity September 26, 2033, with an annual coupon rate of 6.50%.

On October 29, 2025, Meridian Tech Ltd. Serbia invested funds in the amount of EUR 1,729,421 (approximately $1,895,352) for the purchase of eurobonds of the Republic of Romania, ISIN: XS3021378032, maturity July 11, 2032, with an annual coupon rate of 5.875%.

On October 24, 2025, Meridianbet Ltd. Montenegro invested funds in the amount of EUR 214,528 (approximately USD 238,696) for the purchase of eurobonds of the Republic of Romania, ISIN: XS3021378032, maturity July 11, 2032, with an annual coupon rate of 5.875%.

The Company has the positive intent and ability to hold these securities to maturity and, accordingly, they are classified as held-to-maturity and measured at amortized cost.

**NOTE 12 – OPERATING LEASE RIGHT OF USE ASSETS AND LIABILITIES**

Under ASU No. 2016-02, Leases (Topic 842), lessees are required to recognize all leases (with the exception of short-term leases) on the balance sheet as a lease liability, which is a lessee's obligation to make lease payments arising from a lease, measured on a discounted basis and a right-of-use asset, which is an asset that represents the lessee's right to use, or control the use of, a specified asset for the lease term. The standard was adopted using a modified retrospective approach.

The Company (through its subsidiaries and affiliates) has entered into operating leases, the Company also has several financing lease agreements. As the rate implicit in each lease is not readily determinable, the Company uses its incremental borrowing rate based on information available at commencement to determine the present value of the lease payments. Right-of-use assets and lease liabilities are recognized at commencement date based on the present value of lease payments over the lease term. Lease term is typically assessed at 5 years.

The lease cost for the three months ended March 31, 2026, and 2025, was $1,167,473 and $927,255, respectively.

As of March 31, 2026, and December 31, 2025, the right-of-use assets were $6,090,193 and $6,296,336, respectively, and there was also a current lease liability of $2,698,136 and $2,656,508, respectively, and a non-current lease liability of $3,304,088 and $3,562,859, respectively.

---

| |
|:---|
| 29 |
| *[**Table of Contents**](#TOC)* |

---

Maturities of lease liabilities as of March 31, 2026, were as follows:

---

| | |
|:---|:---|
|  | **Operating Lease** |
| 2026 | $2946276 |
| 2027 | 2324338 |
| 2028 | 852205 |
| 2029 | 481530 |
| 2030 | 169222 |
| Thereafter | - |
| Total lease payments | 6773571 |
| Less imputed interest | 771347 |
| **Present value of lease liability** | $**6002224** |

---

**NOTE 13 – ACCOUNTS PAYABLE – RELATED PARTIES**

The accounts payable to related parties include management's compensation payable of $438,458 and $295,165, as of March 31, 2026, and December 31, 2025, respectively.

**NOTE 14 – TAXES PAYABLE**

The taxes payable include tax amounts due for stamps, duties, corporate income tax and deferred tax liabilities as noted below:

As of March 31, 2026, and December 31, 2025, taxes payable are $4,481,640 and $5,011,261, respectively. The components of taxes payable are as follows:

---

| | | |
|:---|:---|:---|
|  | **As of** <br>**March 31,** <br>**2026** | **As of** <br>**December 31,** <br>**2025** |
| Stamps, duties and other taxes | 3410268 | 3645241 |
| Corporate income tax payable  | 1071372 | 1366020 |
| **Total taxes payable** | $**4481640** | $**5011261** |

---

**NOTE 15 – LONG TERM LIABILITIES** 

*<u>Unicredit Bank Facility</u>*

On May 1, 2024, effective May 16, 2024, Meridian Serbia entered into a Facility Agreement dated as of April 30, 2024 (the "<u>Facility Agreement</u>") with Unicredit Bank Serbia JSC Belgrade ("<u>Unicredit Bank</u>"). UniCredit Bank agreed to loan Meridian Serbia up to 2,350,000,000 Serbian dinars (approximately $21,850,000 as of the agreement signing date), pursuant to the terms of the Facility Agreement (the "<u>Loan</u>").

A total of $11 million of the proceeds from the Loan was paid to the Meridian Sellers pursuant to the terms of the MeridianBet Purchase Agreement.

The Loan is secured by a mortgage on substantially all of Meridian Serbian's real estate; a pledge by Golden Matrix Serbia of all the outstanding capital stock of Meridian Serbia; a pledge by the Company of all of its ownership in Golden Matrix Serbia; and an assignment of Meridian Serbia's insurance policies.

On May 16, 2024, the Company entered into a Guaranty Agreement in favor of Unicredit Bank to guarantee in full the repayment of the Loan.

---

| |
|:---|
| 30 |
| *[**Table of Contents**](#TOC)* |

---

The Loan bears interest at the one-month BELIBOR rate, plus 3.15% per annum (currently approximately 8.75%), payable monthly in arrears.

The Loan is repayable in installments, beginning six months after May 16, 2024, and payable in full by the maturity date, May 17, 2027. The first installment was paid on November 16, 2024.

The Company recorded a debt discount of $908,037 related to the Unicredit Bank facility in connection with advisory services provided by Citigroup Global Markets Limited. The debt discount was amortized to interest expense. As of March 31, 2026, the unamortized debt discount was $327,902.

For the three months ended March 31, 2026, the Company paid $2,566,497 to Unicredit Bank against the loan, including the principal amount of $2,324,490, and interest accrued of $242,007. As of March 31, 2026, and December 31, 2025, the principal balance of the loan was $10,713,329 and $13,327,795.

The contract defines a Financial Covenant stipulating that the financial ratio (Net Debt/Ebitda) must be less than or equal to 3x, with compliance monitored by the bank. As of March 31, 2026, the requirement under the Financial Covenant has been met.

On April 9, 2025, Meridian Serbia entered into a short-term credit line agreement, in the amount of RSD 117,182,900 (equivalent to EUR 1,000,000; approximately $1,173,560) from UniCredit Bank for working capital financing of the Company. The loan has a maturity of 12 months (April 2026); however, the full amount of the loan was repaid prior to the maturity of the credit line, in January 2026. The Bank charges interest at the nominal interest rate equal to one-month BELIBOR plus 2.00% p.a.

For the three months ended March 31, 2026, the Company paid $582,677 to Unicredit Bank against the loan, including the principal amount of $578,552 and interest accrued of $4,125. As of March 31, 2026, and December 31, 2025, the principal balance of the loan was $0 and $586,611, respectively.

*<u>Hipotekarna Bank Facility</u>*

On March 21, 2024, MeridianBet Montenegro entered into a long-term loan, in the amount of EUR 2,000,000 (approximately $2,141,000 as of the agreement signing date) from Hipotekarna Bank for financing working capital and liquidity of the Company. The term of using the funds is 24 months ending April 2026. The Bank charges effective interest at the annual rate of 5.63% (nominal interest rate 5.3%).

For the three months ended March 31, 2026, the Company paid $204,153 to Hipotekarna Bank against the loan, including the principal amount of $200,220, and interest accrued of $3,933. As of March 31, 2026, and December 31, 2025, the principal balance of the loan was $100,681 and $307,496, respectively.

*<u>Igor Salindrija Facility</u>*

On April 1, 2024, Meridian Malta entered into a long-term loan, in the amount of EUR 2,000,000 (approximately $2,240,000) from Igor Salindrija, for financing working capital and liquidity of the Company. The loan has a term of 24 months, ending on April 1, 2026, when the entire loan amount becomes due. The effective interest is at the annual rate of 7%.

For the three months ended March 31, 2026, the Company paid $1,268,395 to Igor Salindrija against the loan, including the principal amount of $1,248,480, and interest accrued of $19,915. As of March 31, 2026, and December 31, 2025, the principal balance of the loan was $1,038,174 and $2,350,000, respectively.

As of March 31, 2026, the loan remains outstanding.

---

| |
|:---|
| 31 |
| *[**Table of Contents**](#TOC)* |

---

*<u>Makerplay Entretenimento & Marketing Limitada Facility</u>*

On December 1, 2025, the Company entered into a loan agreement with Makerplay Entretenimento & Marketing Limitada ("Makerplay"), under which the Company received a loan in the amount of R$5,500,000 (approximately $1,053,882 as of March 31, 2026). The loan originates from funds contributed by the Lender as part of its investment in Meridian Gaming Brasil SCP (PINBET), where Makerplay acts as the silent partner, and the Company (Meridian Gaming Brasil SPE Ltda) acts as the managing partner. The loan bears interest at the statutory rate in accordance with Article 406 of the Brazilian Civil Code and is repayable in full, together with accrued interest, within five years from the execution date of the agreement. As of March 31, 2026 and December 31, 2025, the outstanding principal balance of the loan amounted to $1,053,882 and $999,564, respectively.

As of March 31, 2026 and December 31, 2025, long term liabilities amount to $12,886,475 and $17,171,942, respectively, which are attributable to the Unicredit Bank facility, the Hipotekarna Bank facility, the Igor Salindrija facility, and the Makerplay facility as discussed above.

Maturities of long-term loan as of March 31, 2026 and December 31, 2025, are as follows:

---

| | | |
|:---|:---|:---|
| **Long term loan** | **As of** <br>**March 31,** <br>**2026** | **As of** <br>**December 31,** <br>**2025** |
| Within 1 year | $8032261 | $10581035 |
| Within 1-2 Years | 4854214 | 6590907 |
| **Present value of loan liability** | $**12886475** | $**17171942** |

---

**NOTE 16 – OTHER LIABILITIES** 

*<u>Other Current Liabilities</u>*

As of March 31, 2026, and December 31, 2025, other current liabilities were $1,136,603 and $1,592,958, respectively. The components of other current liabilities are as follows:

---

| | | |
|:---|:---|:---|
| **Description** | **As of** <br>**March 31,** <br>**2026** | **As of** <br>**December 31,** <br>**2025** |
| Staff costs payable | $733371 | $608859 |
| Other current payables | 119996 | 141662 |
| Rent deposits received | 2453 | 2513 |
| Customer deposit | 280783 | 839924 |
| **Total other current liabilities** | $**1136603** | $**1592958** |

---

Other current payables include any amounts due to parties that do not meet the requirements to be classified as accounts payable, such as interest payable, fines, penalties, employee receivables, and fees.

 *<u>Other Non-Current Liabilities</u>*

As of March 31, 2026, and December 31, 2025, other non-current liabilities were $19,044 and $19,510, respectively. The components of other non-current liabilities are as follows:

---

| | | |
|:---|:---|:---|
|  | **As of** <br>**March 31,** <br>**2026** | **As of** <br>**December 31,** <br>**2025** |
| **Leases payable** | $3341 | $3422 |
| Retirement benefits | 15703 | 16088 |
| **Total other non-current liabilities** | $**19044** | $**19510** |

---

---

| |
|:---|
| 32 |
| *[**Table of Contents**](#TOC)* |

---

**NOTE 17 – RELATED PARTY TRANSACTIONS**

All related-party transactions have been recorded at the amount of consideration established and agreed to by the related parties.

*<u>Articulate Pty Ltd, 50% owned by Marla Goodman (wife of the Company's</u> <u>former</u> <u>Chief Executive Officer) and 50% owned by Mr. Goodman, the Company's</u> <u>former</u> <u>Chief Executive Officer</u>*

On April 1, 2024, following the MeridianBet Acquisition, the Company assumed a March 1, 2018 License Agreement between Articulate and Golden Matrix, in which Articulate received a license from the Company to use the GM2 Asset technology and agreed to pay Golden Matrix a usage fee calculated as a certain percentage of the monthly content and software usage within the GM2 Asset system.

The License Agreement was mutually terminated, effective January 1, 2025. As of March 31, 2026 and December 31, 2025, the amount receivable from Articulate was $132,072 and $132,072, respectively.

*<u>Elray Resources Inc., Mr. Goodman, the Company's</u> <u>former</u> <u>CEO, serves as CEO & Director of Elray, and Ms. Feng, the Company's COO, serves as Treasurer and Director of Elray.</u>*

On April 1, 2024, the Company assumed a December 7, 2022, Software License Agreement between Golden Matrix and Elray Resources, Inc. ("<u>Elray</u>"), in which the Company granted Elray a license for the use and further distribution of certain of Golden Matrix's online games. The license provides Elray the right to use the online games solely for the purpose of running an online blockchain casino enterprise.

During the three months ended March 31, 2026, and 2025, revenues from Elray were $38,077 and $1,036, respectively. As of March 31, 2026 and December 31, 2025, the amount receivable from Elray was $79,758 and $40,508, respectively.

*<u>Top Level doo Serbia</u> <u>and Ino Network</u>*

The accounts receivable-related party from Top Level doo Serbia and Ino Network, amounts to $264,880 and $274,873 as of March 31, 2026, and December 31, 2025, respectively with the largest amount due from Top Level d.o.o. Serbia in the amount of $257,901 and $270,226, separately. MeridianBet Group has no ownership interest or control in Top Level d.o.o. Serbia, but it does have common individual shareholders.

**NOTE 18 – EQUITY**

The historical shareholders' equity of MeridianBet Group (the accounting acquirer /legal acquiree) prior to the reverse merger (the MeridianBet Acquisition) has been retrospectively adjusted (a recapitalization) for the equivalent number of shares received by the former owners of MeridianBet Group as required under ASC 805.

<u>Preferred Stock</u>

The Company has 20,000,000 shares of $0.00001 par value preferred stock authorized.

As of March 31, 2026, and December 31, 2025, 0 and 0 Series B preferred shares of par value $0.00001 were outstanding, respectively.

As of March 31, 2026, and December 31, 2025, 1,000 and 1,000 Series C Preferred Stock shares of par value $0.00001 were outstanding, respectively.

As of March 31, 2026, and December 31, 2025, 19,998,000 and 19,998,000 shares of preferred stock remained undesignated, respectively.

---

| |
|:---|
| 33 |
| *[**Table of Contents**](#TOC)* |

---

<u>Common Stock</u>

As of March 31, 2026, and December 31, 2025, 25,000,000 and 25,000,000 shares of common stock, par value $0.00001 per share, were authorized, of which 12,640,919 and 12,641,023 shares were issued and outstanding, respectively.

<u>Common Stock Transactions</u> 

The Company has accrued quarterly salaries of $429,077 payable to Zoran Milošević and $144,077 payable to Snežana Božović, which are expected to be settled in shares.

<u>2018 Equity Incentive Plan</u> 

The following table represents the stock option activity for the three months ended March 31, 2026:

---

| | | |
|:---|:---|:---|
| **Options** | **Number** <br>**Outstanding** | **Weighted** <br>**Average** <br>**Exercise Price** |
| Options Outstanding as of December 31, 2025 | 23333 | $24.84 |
| Options expired |  |  |
| Options exercised | - | - |
| **Options Outstanding as of March 31, 2026** | **23333** | $**24.84** |
| **Options Exercisable as of March 31, 2026** | **23333** | $**24.84** |

---

The total compensation cost related to stock options granted was $0 and $0, for the three months ended March 31, 2026 and 2025, respectively.

<u>2022 Equity Incentive Plan (the "2022 Plan")</u>

The 2022 Plan provides an opportunity for any employee, officer, director or consultant of the Company, subject to limitations provided by federal or state securities laws, to receive (i) incentive stock options (to eligible employees only); (ii) nonqualified stock options; (iii) restricted stock; (iv) restricted stock units, (v) stock awards; (vi) shares in performance of services; (vii) other stock-based awards; or (viii) any combination of the foregoing. In making such determinations, the Board of Directors may take into account the nature of the services rendered by such person, his or her present and potential contribution to the Company's success, and such other factors as the Board of Directors of the Company in its discretion shall deem relevant.

The following table represents Restricted Stock Unit (RSU) activity under the 2022 Plan for the three months ended March 31, 2026:

---

| | | |
|:---|:---|:---|
| **RSUs** | **Number**<br>**Outstanding** | **Number**<br>**Outstanding** |
| RSUs Outstanding as of December 31, 2025 |  | 43230 |
| RSUs granted  |  |  |
| RSUs forfeited |  |  |
| RSUs vested and settled in shares of common stock |  | - |
| **RSUs Outstanding as of March 31, 2026** |  | **43,230** |

---

---

| |
|:---|
| 34 |
| *[**Table of Contents**](#TOC)* |

---

<u>2023 Equity Incentive Plan (the "2023 Plan")</u>

The 2023 Plan provides an opportunity for any employee, officer, director or consultant of the Company, subject to limitations provided by federal or state securities laws, to receive (i) incentive stock options (to eligible employees only); (ii) nonqualified stock options; (iii) restricted stock; (iv) restricted stock units, (v) stock awards; (vi) shares in performance of services; (vii) other stock-based awards; or (viii) any combination of the foregoing. In making such determinations, the Board of Directors may take into account the nature of the services rendered by such person, his or her present and potential contribution to the Company's success, and such other factors as the Board of Directors of the Company in its discretion shall deem relevant. Subject to adjustment in connection with the payment of a stock dividend, a stock split or subdivision or combination of the shares of common stock, or a reorganization or reclassification of the Company's common stock, the aggregate number of shares of common stock which may be issued pursuant to awards under the 2023 Plan is the sum of (i) 416,666 shares, and (ii) an automatic increase on April 1st of each year for a period of nine years commencing on April 1, 2024 and ending on (and including) April 1, 2033, in an amount equal to the lesser of (A) five percent (5%) of the total shares of common stock of the Company outstanding on the last day of the immediately preceding fiscal year (the "Evergreen Measurement Date"); and (B) 416,666 shares of common stock; provided, however, that the Board may act prior to April 1st of a given year to provide that the increase for such year will be a lesser number of shares of common stock. Notwithstanding the foregoing, no more than a total of 4,166,666 shares of common stock (or awards) may be issued or granted under the 2023 Plan in aggregate, and no more than 4,166,666 shares of common stock may be issued pursuant to the exercise of Incentive Stock Options. On April 1, 2024, the number of shares eligible for issuance under the 2023 Plan increased automatically by 150,678 shares and on April 1, 2025, the number of shares eligible for issuance under the 2023 Plan increased by 302,666 shares (the Board of Directors took action prior to April 1, 2025, to limit the automatic increase under the 2023 Plan, which would have increased by 416,666 shares, to 302,666 shares, to take into account a total of 114,000 of awards made under the 2022 Plan, after the adoption of the 2023 Plan).

The following table represents the RSUs activity under the 2023 Plan for the three months ended March 31, 2026:

---

| | |
|:---|:---|
| **RSUs**  | **Number**<br>**Outstanding** |
| RSUs Outstanding as of December 31, 2025 | 64167 |
| RSUs granted  |  |
| RSUs forfeited | (26063) |
| RSUs vested | (26521) |
| **RSUs Outstanding as of March 31, 2026** | **11583** |

---

The total compensation cost related to RSUs was $248,057 and $767,527 for the three months ended March 31, 2026 and 2025, respectively.

**NOTE 19 – SEGMENT REPORTING AND GEOGRAPHIC INFORMATION**

The Company operates its business through three operating segments – MeridianBet Group, GMAG, RKings & CFAC (discussed in greater detail below), which are based on its business activities and organization. The reportable segments are segments of the Company for which separate financial information is available and for which operating results are evaluated regularly by the Company's chief operating decision maker ("<u>CODM</u>") in deciding how to allocate resources as well as in assessing performance.

The Company's chief operating decision maker is a management function comprised of two individuals. These two individuals are the Company's Chief Executive Officer and MeridianBet Group's Chief Executive Officer. The Company's chief operating decision makers and management utilize revenues and operating income as the primary profit measures for its reportable segments.

The Company's three reportable segments are as follows:

· MeridianBet Group – This segment includes revenues from retail sports betting, retail casinos, online sports betting, online casinos, and bars operated by MeridianBet Group companies across Serbia, Bosnia, Montenegro, Africa, Central and South America, and other European regions.

· GMAG – This segment generates revenue through the Company's resale of third-party gaming content, primarily serving customers in the Asia-Pacific region.

· RKings & CFAC – This segment includes revenues from pay-to-enter prize competitions and trade promotions, conducted through RKings in the UK and Classics in Australia.

---

| |
|:---|
| 35 |
| *[**Table of Contents**](#TOC)* |

---

In addition to these reportable segments, the Company has certain corporate costs that are not directly attributable to its brands and, therefore, are not allocated to its segments. Such costs primarily include certain share-based compensation, and holding company expenses including administrative, legal fees, audit fees, and filing fees. In addition, certain other costs are not allocated to segments, including impairment costs, and restructuring costs which include charges or expenses attributable to acquisition-related costs. The segment structure is consistent with how the Company's CODM plans and allocates resources, manages the business and assesses performance. All intercompany revenues are eliminated in consolidation and are not reviewed when evaluating segment performance.

The following table presents the key performance information of the Company's reportable segments:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **For the three months ended** | **For the three months ended** | **For the three months ended** | **For the three months ended** |
|  | **March 31, 2026** | **March 31, 2026** | **March 31, 2026** | **March 31, 2026** |
|  | **MeridianBet Group** | **GMAG** | **RKings & CFAC** | **Total** |
| **Revenues** | **34863031** | **3133292** | **12107547** | **50103870** |
| Cost of revenue | (10716303) | (2070924) | (9172403) | (21959630) |
| **Segment gross profit** | **24146728** | **1062368** | **2935144** | **28144240** |
| Less:  |  |  |  |  |
| Selling, general and administrative expenses | 4295523 | 562333 | 545729 | 5403585 |
| Salaries and wages | 5945922 | 425406 | 336335 | 6707663 |
| Professional fees | 593879 | 37311 | 25900 | 657090 |
| Marketing expenses | 4504926 | 258954 | 1628573 | 6392453 |
| Rents and utilities | 2156687 | 42648 | 42921 | 2242256 |
| Bad debt expense | 15763 | 86413 | - | 102176 |
| **Segment income/(loss) from operations** | **6634028** | **(350697)** | **355686** | **6639017** |
| Less:  |  |  |  |  |
| Holding company expenses |  |  |  | 772706 |
| Stock-based compensation expenses |  |  |  | 248057 |
| Depreciation expenses |  |  |  | 1435955 |
| Amortization expenses |  |  |  | 1025175 |
| **Total income (loss) from operations**  |  |  |  | **3157124** |

---

Total revenues by geographic region are as follows:

---

| | | |
|:---|:---|:---|
|  | **For the three months ended** | **For the three months ended** |
|  | **March 31,** <br>**2026** | **March 31,** <br>**2025** |
| UK | $9948603 | $8851350 |
| Europe (UK-Excl.) | 27677492 | 22873461 |
| Central and South America | 2797565 | 1886214 |
| Asia Pacific (Australia Excl.) | 2440899 | 3141567 |
| Australia | 2158944 | 2453347 |
| Africa | 5080367 | 3517114 |
| **Total** | $**50103870** | $**42723053** |

---

Assets and liabilities are not separately analyzed or reported to the CODM and are not used to assist in decisions surrounding resource allocation and assessment of segment performance. As such, an analysis of segment assets and liabilities has not been included in this financial information.

---

| |
|:---|
| 36 |
| *[**Table of Contents**](#TOC)* |

---

**NOTE 20 – EFFECTIVE TAX RATE**

We are subject to federal and state income taxes in the United States, as well as income taxes in the foreign jurisdictions in which we operate. Our effective tax rate was 24.3% and 56.5% for the three months ended March 31, 2026 and 2025, respectively. The decrease in the effective tax rate for the three months ended March 31, 2026, compared with the same period in 2025, was primarily due to a change in the jurisdictional mix of income.

**NOTE 21 – COMMITMENTS AND CONTINGENCIES**

<u>Legal Matters</u>

The Company may be involved, from time to time, in litigation or other legal claims and proceedings involving matters associated with or incidental to our business, including, among other things, matters involving breach of contract claims, and other related claims and vendor matters; however, none of the aforementioned matters are currently pending, except as discussed below. The Company believes that we are not exposed to matters that will individually, or in the aggregate, have a material adverse effect on our financial condition or results of operations.

Notwithstanding the above, the outcome of litigation is inherently uncertain. If one or more legal matters were resolved against the Company in a reporting period for amounts in excess of management's expectations, the Company's financial condition and operating results for that reporting period could be materially adversely affected.

The Company is involved in a dispute with one of its Cyprus subsidiaries' minority owners. Meridian Malta owns 51% of the Cypriot company, Fair Champions Meridian Ltd. ("Fair Champions"). Meridian Malta and the minority shareholders of Fair Champions are engaged in two related court actions. They were also engaged in another two court actions (one from each side) in which they were seeking the liquidation of Fair Champions. These liquidations applications were closed without damages. The former proceedings are pending in the District Court of Limassol, Cyprus, being 1) Case No. 1080/2017, filed on 08/05/2017; and 2) Case No. 418/2017, filed on February 17, 2017. In the first action, the minority shareholders asserted derivative claims on behalf of Fair Champions. In the second action, Meridian Serbia sued certain minority shareholders for misrepresentations made at the time of the Company's acquisition of its majority interest in Fair Champions. MeridianBet Group is seeking reimbursement of the sum it paid for that interest. The Company is vigorously defending this dispute and believes that dispute will be resolved in the Company's favor, and as such, a reserve has not been accrued.

Meridian Malta is carrying out a dispute with the Greek tax authorities (acting through the Audit Centre for Large Enterprises), before the competent Greek Courts. The MeridianBet Group has conducted business remotely (i.e., via internet) in Greece through Meridian Malta. Meridian Malta—like two dozen other remote betting entities—is locked in a tax dispute with the Greek tax authorities relating to tax years 2012 through 2014. The Greek authorities issued initial assessments, which Meridian Malta then appealed. The bases of the appeals included arguments that (i) Greece unlawfully assessed Meridian Malta's tax liability; and (ii) Meridian Malta paid taxes on its Greek revenues in Malta, so it is exempt from further taxes under the two countries' double taxation treaty. The appeals are at various stages of adjudication. These actions, instituted in December 2018 and April 2019, are pending in the Administrative Court of Appeal of Athens and the Supreme Court of Greece, respectively. The Company is vigorously defending this dispute and believes that the dispute will be resolved in the Company's favor, but out of prudence, the Company has accrued a tax expense of $1,468,472 for the said dispute.

The Company is in a dispute with Mr. Paul Hardman, one of the former owners of RKings, regarding certain consideration totaling approximately $626,450 (GBP 500,000) that Mr. Hardman has alleged remains payable to him pursuant to the RKings Purchase Agreement, and which the Company contends was forfeited. This amount is accrued and included in the Company's liabilities. The Company's dispute and related claims arise from alleged breaches of the terms of the RKings Purchase Agreement by Mr. Hardman. While no formal legal proceedings have been initiated by either party to date, the Company is actively pursuing resolution of the matter. Based on a settlement proposal received from legal counsel, the Company expects to resolve the dispute for at most approximately GBP 170,000 (approximately $230,000).

The Company is involved in various labor and tax-related disputes in the ordinary course of business. These matters include, but are not limited to, employee claims, wage and hour disputes, and tax assessments by regulatory authorities. The majority of disputes relate to labor disputes with former employees of the MeridianBet Group, which represents more than 90% of all disputes. While the outcomes of such matters are inherently uncertain, based on current information and management's assessment, none of these disputes are expected to have a material impact on the Company's financial position, results of operations, or cash flows. The Company continues to monitor these matters and will update its disclosures as necessary should any material developments arise.

---

| |
|:---|
| 37 |
| *[**Table of Contents**](#TOC)* |

---

**NOTE 22 – MERIDIANBET GROUP PURCHASE AGREEMENT**

On January 12, 2023, Golden Matrix entered into a Sale and Purchase Agreement of Share Capital (the "<u>Original Purchase Agreement</u>") with the Meridian Sellers, the owners of MeridianBet Group.

On June 28, 2023, Golden Matrix entered into an Amended and Restated Sale and Purchase Agreement of Share Capital dated June 27, 2023, with the Meridian Sellers on June 28, 2023 (as amended from time to time, the "<u>A&R Purchase Agreement</u>").

On April 9, 2024, the MeridianBet Acquisition was completed, and Golden Matrix acquired 100% of MeridianBet Group, effective for all purposes as of April 1, 2024. In connection with the MeridianBet Acquisition, on April 9, 2024, Golden Matrix (A) issued 6,845,154 restricted shares of Golden Matrix's common stock to the Meridian Sellers and 1,000 shares of Golden Matrix's Series C Preferred Stock; (B) paid the Meridian Sellers $12 million in cash; and (C) issued the Meridian Sellers $15 million in Promissory Notes, payable $13,125,000 to Aleksandar Milovanović, $1,250,000 to Zoran Milošević and $625,000 to Snežana Božović.

Pursuant to the terms of the MeridianBet Purchase Agreement, Golden Matrix was also required to pay the Meridian Sellers: (1) $18 million in cash by April 26, 2024 (provided that failure to pay such amounts by April 26, 2024 was to result in such unpaid amounts accruing interest at the rate of 3% per annum, from the April 1, 2024 effective date of the MeridianBet Acquisition, until paid in full) (the "Deferred Cash Consideration"); (2) the additional sum of (i) $5,000,000 and (ii) 416,666 restricted shares of common stock (the "Contingent Shares" and collectively, the "Contingent Post-Closing Consideration") which was due to the Meridian Sellers within five business days following the Determination Date (defined below) if (and only if) the Company has determined that each of the Post-Closing Conditions (defined below) have been satisfied, which Post-Closing Contingent Shares have an agreed aggregate value of $15,000,000, and (3) the additional sum of $20,000,000 of which $10,000,000 is due 12 months after the closing date and $10,000,000 is due 18 months after the closing date ("Non-Contingent Post-Closing Cash Consideration").

*<u>Promissory Notes</u>*

The Notes in the aggregate amount of $15,000,000 accrue interest at seven percent (7%) per annum (twelve percent (12%) upon the occurrence of an event of default); with monthly interest payments of all accrued interest due on the first day of each calendar month until the maturity date of such Notes; and provide for all outstanding principal and unpaid interest due and payable in full 24 months after the closing date. If we fail to make any payment of principal, interest or other amount due under the Notes within three business days of the date due and payable, we agreed to pay the holder of the Note a late charge equal to 8% of the amount of such payment which was not paid.

*<u>Fourth Amendment to Amended and Restated Sale and Purchase Agreement of Share Capital and Related Transactions</u>*

On June 17, 2024, and effective on April 9, 2024, the Company and the Meridian Sellers entered into a Fourth Amendment to Amended and Restated Sale and Purchase Agreement of Share Capital (the "<u>Fourth Amendment</u>"), which amended the MeridianBet Purchase Agreement to (a) clarify the previous payment of $11 million of the Deferred Cash Consideration to the Meridian Sellers on or around May 17th or May 20, 2024; (b) provide that $4 million of the Deferred Cash Consideration would be satisfied by the issuance of shares of common stock of the Company pursuant to a June 2024 Debt Conversion Agreement; (c) provide that $3 million of the Deferred Cash Consideration would be satisfied by the entry into a "<u>Deferred Cash Convertible Promissory Note</u>", discussed below; and (d) waive all interest which accrued on the $18 million of deferred cash consideration pursuant to the terms of the MeridianBet Purchase Agreement. The Deferred Cash Convertible Promissory Note does not accrue interest unless an event of default thereunder occurs and upon an event of default accrues interest at 12% per annum. The full amount of the note was due and payable on December 17, 2025, unless earlier paid. Milovanović had the right, from time to time, to declare up to $2 million of the principal amount of the note to be due and payable, prior to January 1, 2025, upon written notice to the Company, after which the Company has three days to pay such amount(s).

---

| |
|:---|
| 38 |
| *[**Table of Contents**](#TOC)* |

---

The Deferred Cash Convertible Promissory Note is convertible into shares of common stock of the Company, at any time, from time to time, at the option of Milovanović, with written notice to the Company, based on a conversion price, determined at the option of Milovanović of either (A) (i) the average closing sales price of the Company's common stock on the Nasdaq market over the thirty trading day period ending on the trading day immediately preceding the date of the conversion notice; (ii) minus a discount of 15%; or (B) $36.00, subject to a floor of $24.00 per share.

*<u>Fifth Amendment to Amended and Restated Sale and Purchase Agreement of Share Capital</u>*

As part of the consideration for the MeridianBet Acquisition, we agreed to pay the Meridian Sellers (i) $5,000,000 (the "<u>Contingent Cash Consideration</u>") and (ii) 416,666 restricted shares of common stock (the "<u>Contingent Shares</u>") which were due to the Meridian Sellers within five business days following the Determination Date (defined below) if (and only if) the Company determined that each of the Post-Closing Conditions (defined below) were met. For purposes of the foregoing, the "<u>Determination Date</u>" means the date that is six months after the closing date of the MeridianBet Purchase Agreement (April 9, 2024) and the "<u>Contingent Post-Closing Conditions</u>" are as follows: the Meridian Sellers and their affiliates are not then in default in any of their material obligations, covenants or representations under the MeridianBet Purchase Agreement, any of the transaction documents, or any other agreement with the Company beyond any applicable cure periods therein, as confirmed by Meridian Sellers in a signed writing delivered to the Company and verified by the Company within five business days thereafter.

On October 1, 2024, and effective on October 1, 2024, we and the Meridian Sellers entered into a Fifth Amendment to Amended and Restated Sale and Purchase Agreement of Share Capital (the "<u>Fifth Amendment</u>"), which amended the MeridianBet Purchase Agreement to (a) provide that the Company had the option, in its sole discretion, to accelerate the issuance of the Contingent Shares; and (b) to satisfy the payment of the Contingent Cash Consideration owed to the Meridian Sellers as follows: (A) Milovanović – a total of $2,000,000 of the Contingent Cash Consideration due to Milovanović was agreed to be satisfied in shares of Company common stock, pursuant to the terms of the October 2024 Debt Conversion Agreement, defined below, and the remaining $2,625,000 of Contingent Cash Consideration due to Milovanović, was agreed to be deferred until at least November 9, 2024, and shall thereafter be payable upon written demand by Milovanović to the Company, within two (2) business days; (B) Milošević – a total of $100,000 of the Contingent Cash Consideration due to Milošević was agreed to be satisfied in shares of Company common stock pursuant to the terms of the October 2024 Debt Conversion Agreement, and the Company agreed to pay the remaining $150,000 of Contingent Cash Consideration due to Milošević, at the rate of $50,000 per month, on each of October 1, 2024, November 1, 2024 and December 1, 2024; and (C) Božović – a total of $25,000 of the Contingent Cash Consideration due to Božović was agreed to be satisfied in shares of Company common stock, pursuant to the terms of the October 2024 Debt Conversion Agreement, and the Company agreed to pay the remaining $100,000 of Contingent Cash Consideration due to Božović, at the rate of $50,000 per month, on each of October 1, 2024 and November 1, 2024. The remaining $2,875,000 of Contingent Cash Consideration due to the Meridian Sellers as discussed above after the consummation of the transactions contemplated by the October 2024 Debt Conversion Agreement is defined herein as the "Contingent Cash Payable". No gains or losses were recorded due to the amendment.

*<u>October 2024</u> <u>Debt Conversion Agreement</u>*

Also on October 1, 2024, the Company entered into a Debt Conversion Agreement (the "<u>October 2024 Debt Conversion Agreement</u>") with each of the Meridian Sellers. Pursuant to the October 2024 Debt Conversion Agreement, the Company and (a) Milovanović agreed to convert an aggregate of $2,000,000 of the Contingent Cash Consideration payable to Milovanović into 83,333 shares of common stock of the Company, based on a conversion price of $24.00 per share; (b) Milošević agreed to convert an aggregate of $100,000 of the Contingent Cash Consideration payable to Milošević into 3,623 shares of common stock of the Company, based on a conversion price of $27.60 per share, the closing sales price of the Company's common stock on October 1, 2024, the date the October 2024 Debt Conversion Agreement became binding on all parties, since the agreement became binding after 4:00 p.m. Eastern Time on such day, which closing sales price was equal to the closing consolidated bid price on such trading day (the "Related Party Conversion Price"); and (c) Božović agreed to convert an aggregate of $25,000 of the Contingent Cash Consideration payable to Božović into 905 shares of common stock of the Company, based on a conversion price equal to the Related Party Conversion Price.

---

| |
|:---|
| 39 |
| *[**Table of Contents**](#TOC)* |

---

Pursuant to the October 2024 Debt Conversion Agreement, which included customary representations and warranties of the parties, the Meridian Sellers agreed that the shares of common stock issuable in connection therewith were in full and complete satisfaction of the portions of the Contingent Cash Consideration payable to such persons.

*<u>Sixth Amendment to Amended and Restated Sale and Purchase Agreement of Share Capital</u>*

On, and effective on, April 9, 2025, we and the Meridian Sellers entered into a Sixth Amendment to Amended and Restated Sale and Purchase Agreement of Share Capital (the "<u>Sixth Amendment</u>"), which amended the MeridianBet Purchase Agreement to (a) confirm that $179,540 of the Non-Contingent Post-Closing Cash Consideration had already been paid by the Company subsequent to the Closing Date and prior to April 9, 2025; (b) provide that a total of: (i) $9,445,460 of Non-Contingent Post-Closing Cash Consideration owed to Milovanović (i.e., the entire remaining amount of the Non-Contingent Post-Closing Cash Consideration owed to Milovanović) would be converted into common stock of the Company, pursuant to a separate Post-Closing Cash Consideration Conversion Agreement entered into between the Company and Milovanović on or around April 9, 2025 (the "First Post-Closing Cash Conversion Agreement"), and (ii) provide that $100,000 owed to Milošević and $25,000 owed to Božović would be converted into common stock of the Company, pursuant to a separate Post-Closing Cash Consideration Conversion Agreement entered into between the Company and Milošević and Božović on or around April 9, 2025 (the "<u>Second Post-Closing Cash Conversion Agreement</u>", and together with the First Post-Closing Cash Conversion Agreement, the "<u>Post-Closing Cash Conversion Agreements</u>"); and (c) provide that the remaining unpaid amount of the Non-Contingent Post-Closing Cash Consideration owed to Milošević ($150,000) and Božović ($100,000) would be due and payable by the Company on or before October 9, 2025.

*<u>Seventh Amendment to Amended and Restated Sale and Purchase Agreement of Share Capital</u>*

On, and effective on, August 21, 2025, we and the Meridian Sellers entered into a Seventh Amendment to Amended and Restated Sale and Purchase Agreement of Share Capital (the "<u>Seventh Amendment</u>"), which amended the MeridianBet Purchase Agreement to (a) confirm that $9,700,000 of the 12 Month Non-Contingent Post-Closing Cash Consideration had already been paid by the Company subsequent to the Closing Date and prior to August 21, 2025; (b) confirm that $100, 7000 of the 18 Month Non-Contingent Post-Closing Cash Consideration had already been paid by the Company subsequent to the Closing Date and prior to August 21, 2025; (c) provide that a total of: (i) $200,000 of 18 Month Non-Contingent Post-Closing Cash Consideration owed to Milovanović would be converted into common stock of the Company, pursuant to a separate Post-Closing Cash Consideration Conversion Agreement entered into between the Company and the Sellers on or around August 21, 2025 (the "Cash Conversion Agreement"), and (ii) provide that $30,000 owed to Milošević and $30,000 owed to Božović of the 12 Month Non-Contingent Post-Closing Cash Consideration would be converted into common stock of the Company, pursuant to the Cash Conversion Agreement; and (d) provide that the remaining unpaid amount of the 12 Month Non-Contingent Post-Closing Cash Consideration and 18 Month Non-Contingent Post-Closing Cash Consideration owed to the Sellers would be due and payable by the Company on or before October 9, 2025. The payment of the 18 Month Non-Contingent Post-Closing Cash Consideration was subsequently extended to October 9, 2026.

*<u>Eighth Amendment to Amended and Restated Sale and Purchase Agreement of Share Capital</u>*

On September 9, 2025, and effective on, August 29, 2025, we and the Sellers entered into an Eighth Amendment to Amended and Restated Sale and Purchase Agreement of Share Capital (the "<u>Eighth Amendment</u>"), which amended the MeridianBet Purchase Agreement to provide that a total of $500,000 of the 18 Month Non-Contingent Post-Closing Cash Consideration owed by the Company to Milovanović would be converted into shares of the Company's common stock pursuant to a Post-Closing Cash Consideration Conversion Agreement.

Between September 9, 2025 and September 26, 2025, the Company issued an aggregate of 38,716 shares at an average conversion price of $12.90 per share.

---

| |
|:---|
| 40 |
| *[**Table of Contents**](#TOC)* |

---

*<u>Ninth Amendment to Amended and Restated Sale and Purchase Agreement of Share Capital</u>*

On November 7, 2025, and effective on, October 9, 2025, we and the Sellers entered into a Ninth Amendment to Amended and Restated Sale and Purchase Agreement of Share Capital dated October 28, 2025 (the "Ninth Amendment"), which amended the MeridianBet Purchase Agreement to provide that a total of $8,000,000 of the 18 Month Non-Contingent Post-Closing Cash Consideration owed by the Company to Milovanović would be converted into shares of the Company's common stock pursuant to a Post-Closing Cash Consideration Conversion Agreement.

On November 7, 2025, the Company issued 666,666 shares at a conversion price of $12.00 per share.

*<u>Series C Preferred Stock</u>*

On April 4, 2024, in contemplation of the closing of the transactions contemplated by the MeridianBet Purchase Agreement, and pursuant to the power provided to Golden Matrix by the Articles of Incorporation of Golden Matrix, as amended, Golden Matrix's Board of Directors approved the adoption of, and filing of, a Certificate of Designation of Golden Matrix. Establishing the Designation, Preferences, Limitations and Relative Rights of Its Series C Preferred Stock (the "<u>Series C Designation</u>"), which was filed with, and became effective with, the Secretary of State of Nevada on the same date. The Series C Designation designated 1,000 shares of Series C Preferred Stock. The 1,000 shares of Series C Preferred Stock were issued to the Meridian Sellers at the closing of the transactions contemplated by the MeridianBet Purchase Agreement.

The below is a summary of the rights and preferences of the Series C Preferred Stock:

***Voting Rights***. The holders of the Series C Preferred Stock, voting as a class, vote together with the holders of the Company's common stock on all shareholder matters. At each vote, each share of Series C Preferred Stock entitles the holder 625 votes on all matters presented to the Company's shareholders for a vote of shareholders, whether such vote is taken in person at a meeting or via a written consent (625,000 votes in aggregate for all outstanding shares of Series C Preferred Stock).

Additionally, for so long as (a) the Company's Board of Directors has at least five members; and (b) the Meridian Sellers collectively beneficially own more than 40% of the Company's outstanding common stock (without taking into account shares voted by, or convertible into pursuant to, the Series C Preferred Stock) and for so long as the Series C Preferred Stock is outstanding, the holders of the Series C Preferred Stock, voting separately, have the right to appoint two members to the Company's Board of Directors. If (x) the Company's Board of Directors has less than five members, or (y) the Meridian Sellers ever collectively beneficially own 40% or less of the Company's outstanding common stock, the holders of the Series C Preferred Stock, voting separately, have the right to appoint one member to the Board of Directors. The holders of the Series C Preferred Stock also have the sole right to remove such persons appointed by the Series C Preferred Stock and to fill vacancies of such appointees.

See also the following table summarizing the above director appointment rights provided to the holders of the Series C Preferred Stock:

---

| | | |
|:---|:---|:---|
| <br>**Percent Beneficial Ownership of**<br>**Common Stock held by the Meridian**<br>**Sellers** | <br>**Total Directors on the Board of Directors** | <br>**Total Directors the Holders of the**<br>**Series C Preferred Stock Can Appoint**  |
| Greater than 40% | Five | Two |
| Greater than 40% | Less than five | One |
| 40% or less, but at least 10% | Any number | One |
| Less than 10% | Any number | None (because under that threshold, the Series C Preferred Stock automatically converts into common stock, meaning the Director-appointment right terminates) |

---

---

| |
|:---|
| 41 |
| *[**Table of Contents**](#TOC)* |

---

The Series C Preferred Stock also requires the consent of the holders of at least a majority of the issued and outstanding shares of Series C Preferred Stock to (i) amend any provision of the designation of the Series C Preferred Stock, (ii) increase or decrease (other than by redemption or conversion) the total number of authorized shares of any preferred stock of the Company, (iii) adopt or authorize any new designation of any preferred stock, (iv) amend the Articles of Incorporation of the Company in a manner which adversely affects the rights, preferences and privileges of the Series C Preferred Stock, (v) effect an exchange, or create a right of exchange, cancel, or create a right to cancel, of all or any part of the shares of another class of shares into shares of Series C Preferred Stock, (vi) issue any additional shares of preferred stock, or (vii) alter or change the rights, preferences or privileges of the shares of Series C Preferred Stock so as to affect adversely the shares of Series C Preferred Stock.

***Dividend Rights***. None.

***Liquidation Preference***. None.

***Conversion Rights***. The holders of the Series C Preferred Stock have the right to convert each share of Series C Preferred Stock into shares of the Company's common stock at a conversion rate equal to one-twelfth (1/12) of a share of the Company's common stock for each share of Series C Preferred Stock, subject to further adjustment as provided in the Certificate of Designation, including adjustments for stock splits, reverse stock splits, and similar recapitalizations.

The Series C Preferred Stock also provides for the automatic conversion of all outstanding shares of Series C Preferred Stock into common stock of the Company, at the then-effective conversion rate, on the date that the aggregate beneficial ownership of the Company's common stock (calculated pursuant to Rule 13d-3 under the Securities Exchange Act of 1934, as amended), calculated without regard to any shares of common stock issuable upon conversion of the Series C Preferred Stock, of the Meridian Sellers (collectively), falls below 10% of the Company's common stock then outstanding, determined without giving effect to the shares of common stock issuable upon conversion of the Series C Preferred Stock, or on the first business day thereafter that the Company becomes aware of such event.

***Redemption Rights***. None.

***Transfer Rights***. The Series C Preferred Stock is not transferrable by the Meridian Sellers.

*<u>Nominating and Voting Agreement</u>*

On April 9, 2024, as a required term of, and in connection with, the closing of the MeridianBet Purchase Agreement, the Company entered into a Nominating and Voting Agreement (the "<u>Voting Agreement</u>") between the Company, Anthony Brian Goodman, the Company's then Chief Executive Officer and director, Luxor Capital LLC, which is owned and controlled by Mr. Goodman, and each of the Meridian Sellers.

Pursuant to the Voting Agreement, the Meridian Sellers and Mr. Goodman agreed for two years following the closing of the MeridianBet Purchase Agreement (i.e., until April 9, 2026) to:

(1) vote their voting shares of the Company "<u>For</u>" appointment of those director nominees, nominated to the Board of Directors from time to time by the independent Nominating and Corporate Governance Committee of the Board of Directors of the Company (the "<u>Committee</u>") which Committee is required to be composed of two members (one appointed by the members of the Board of Directors not appointed by the Meridian Sellers and one appointed by the member(s) of the Board of Directors appointed by the Meridian Sellers); and

(2) not vote their shares to remove any directors nominated by the Committee, subject to certain rights to withhold votes for certain persons disqualified from serving as a member of the Board of Directors as described in the Voting Agreement.

---

| |
|:---|
| 42 |
| *[**Table of Contents**](#TOC)* |

---

The Voting Agreement also included restrictions on the ability of the Meridian Sellers to transfer shares of the Company which they hold, unless such transferees entered into a joinder to the Voting Agreement and included a provision allowing any member of the Board nominated by the Meridian Sellers to share confidential information with the Meridian Sellers, but otherwise prohibiting them from sharing such confidential information with any other person.

The Voting Agreement expired pursuant to its terms on April 9, 2026.

*<u>Day-to-Day Management Agreement</u>*

Also on April 9, 2024, as a required term of, and in connection with, the closing of the MeridianBet Purchase Agreement, Golden Matrix and Zoran Milošević (one of the Meridian Sellers) entered into a Day-to-Day Management Agreement ("<u>Management Agreement</u>"), which prohibits the Company or its executives from materially interfering in the operation of the business of, and day-to-day operations of, the MeridianBet Group by its current leadership (i.e., Mr. Milošević, as Chief Executive Officer of MeridianBet Group), while the Voting Agreement is in place. The purpose of the agreement is to ensure the continued running of the MeridianBet Group in the ordinary course, for a finite period of time, by one or more individuals who (i) have grown such entities to their current, profitable levels, earning them an important level of corporate and business knowledge; and (ii) have the native-language abilities to easily communicate with mid-level and low-level employees, among other material advantages. The violation of that materiality-based restriction would also raise an option for the Meridian Sellers to suspend or terminate (at their discretion) the Voting Agreement. The Management Agreement does not, other than in connection with the day-to-day operations of MeridianBet Group, restrict the Board of Directors or management's ability to manage MeridianBet Group or the Company as a whole.

Pursuant to the Management Agreement, Mr. Milošević serves as the manager of MeridianBet Group and supervises and directs the day-to-day operation of MeridianBet Group as Chief Executive Officer thereof. The initial term of the Management Agreement is two years (i.e., until April 9, 2026), unless otherwise extended with the mutual agreement of the parties. Mr. Milošević has the right to terminate the Management Agreement immediately upon the termination of the Voting Agreement; and Mr. Milošević has the right to terminate the Voting Agreement immediately upon the expiration or termination of the Management Agreement.

If Mr. Milošević were to pass away, become materially disabled, or cease to be our or a MeridianBet Group employee during the term of the Management Agreement, then the Management Agreement would not terminate, and instead the other Meridian Sellers would have the right to substitute another person in Mr. Milošević's role.

In consideration for the services agreed to be provided by Mr. Milošević under the Management Agreement, the Company will pay Mr. Milošević $10 per year.

Pursuant to the Management Agreement, at least once per calendar year, but more frequently at the request of Mr. Milošević and/or the Company's Chief Executive Officer (the "<u>CEO</u>")(but not more frequently than semi-annually), Mr. Milošević shall prepare a budget for the upcoming year (or such shorter period as the parties may in their discretion determine) for MeridianBet Group (the "<u>Budget</u>"), which is required to be approved by the CEO.

The Management Agreement expired pursuant to its terms on April 9, 2026.

*<u>Reverse Merger</u>*

Immediately following the MeridianBet Acquisition, the Meridian Sellers collectively owned approximately 69.2% of the Company's outstanding shares of common stock (with Milovanović owning 58.8%), and 67.0% of the Company's outstanding voting shares (with Milovanović owning 57.0%). As a result of the MeridianBet Acquisition, the Meridian Sellers became the majority stockholders of the Company and received rights to appoint certain persons to the Board of Directors of the Company pursuant to the Series C Preferred Stock (as discussed in greater detail above under "<u>Series C Preferred Stock</u>").

---

| |
|:---|
| 43 |
| *[**Table of Contents**](#TOC)* |

---

The MeridianBet Acquisition has been accounted for as a business combination for accounting purposes, with MeridianBet Group being deemed the accounting acquirer and Golden Matrix being deemed the accounting acquiree. Therefore, the historical basis of MeridianBet Group's assets and liabilities have not been remeasured as a result of the acquisition. As described more fully in "<u>Note 1 – Basis of Presentation and Accounting Policies</u>" and above, the assets and liabilities of Golden Matrix have been recorded at their fair value at the acquisition date and are included in the Company's consolidated financial statements. In identifying MeridianBet Group as the acquiring entity, the companies considered the structure of the acquisition, the relative equity ownership and the largest portion of the voting rights, in the combined companies after the closing of the acquisition, along with the composition of the board of directors.

The consolidated financial information has been prepared using the acquisition method of accounting in accordance with ASC Topic 805, "<u>Business Combinations</u>" ("<u>ASC 805</u>"), which requires, among other things, that assets acquired, and liabilities assumed in a business combination be recognized at their fair values as of the acquisition date. The acquisition method of accounting uses the fair value concepts defined in ASC Topic 820, "<u>Fair Value Measurement</u>" ("<u>ASC 820</u>"). The preliminary fair value of purchase consideration for the acquisition has been allocated to the assets acquired and liabilities assumed based on a preliminary valuation of their respective fair values and may change when the final valuation of the assets acquired and liabilities assumed is determined.

The following is an estimate of the allocation of the purchase price to acquired identifiable assets and assumed liabilities:

---

| | |
|:---|:---|
| **Purchase Price Allocation** | **Amounts** |
| Cash and cash equivalents | $17355360 |
| Account receivable, net | 4321191 |
| Inventory, prizes | 2408020 |
| Property, plant & equipment | 37518 |
| Other assets | 540764 |
| liabilities  | (11290438) |
| **Net tangible assets** | **13372415** |
| Goodwill | 64360526 |
| Intangible assets | 30210000 |
| **Fair value of total estimated purchase consideration transferred** | $**107942941** |

---

The total purchase consideration was approximately $107.9 million, which included the issuance of 6,845,154 shares of common stock, 1,000 shares of Series C Convertible Preferred Stock, $12 million in closing cash, and $15 million in promissory notes, as well as additional contingent and deferred cash consideration. The transaction was accounted for using the acquisition method in accordance with ASC 805, with MeridianBet Group identified as the accounting acquirer and Golden Matrix as the accounting acquiree.

**NOTE 23 – SUBSEQUENT EVENTS**

*<u>Shares Issued for Vested RSUs</u>*

Subsequent to March 31, 2026, and through the date of this report, 28,560 shares were issued in settlement of vested RSUs.

---

| |
|:---|
| 44 |
| *[**Table of Contents**](#TOC)* |

---

**Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations.**

**General Information**

The following discussion should be read in conjunction with the financial statements for the fiscal year ended December 31, 2025 and notes thereto, which the Company filed with the Securities and Exchange Commission (the "<u>SEC</u>") on March 31, 2026 as part of our Annual Report on Form 10-K for the year ended December 31, 2025 (the "<u>202</u><u>5</u> <u>Annual Report</u>") and Part II, Item 7, Management's Discussion and Analysis of Financial Condition and Results of Operations contained in our 2025 Annual Report.

Statements made in this "<u>Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations</u>" are subject to forward-looking statements and various risks and should be read in connection with the "<u>Special Note Regarding Forward-Looking Statements</u>", above and "<u>Risk Factors</u>", described below and incorporated by reference into this Report, as described below.

As used in this Report, "<u>EUR</u>", "<u>€</u>" or "<u>Euros</u>" means the official currency of the member states of the European Union; "<u>GBP</u>", "<u>£</u>" or "<u>Pounds</u>" means the currency of the United Kingdom and its associated territories; "<u>USD</u>", "<u>$</u>" or "<u>dollars</u>" means U.S. dollars; "<u>RSD</u>" or "<u>dinars</u>" means the Serbian Dinar, the official currency of Serbia; "<u>AUD</u>" means Australian dollars, "<u>BRL</u>" or "<u>R$</u>" means the Brazilian Real, the official currency of Brazil, "<u>PEN</u>" means the Peruvian Sol, the official currency of Peru, and "<u>TZS</u>" means the Tanzanian Shilling, the official currency of Tanzania, provided that all dollar amounts in this Report are in U.S. dollars unless otherwise stated.

**Our Business**

We (i) operate online sports betting, online casino, and gaming operations in more than 15 jurisdictions across Europe, Africa and Central and South America, (ii) are an innovative provider of enterprise Software-as-a-Service ("<u>SaaS</u>") solutions for online casino operators and online sports betting operators, commonly referred to as iGaming operators, and (iii) offer pay-to-enter prize competitions in the United Kingdom (UK) and lead trade promotions in Australia, providing members with free prizes.

**Online Sports Betting, Online Casino, And Gaming Operations**

We are a well-established brand and operator in the sports betting and gaming industry, spanning across over 15 markets in Europe, Central and South America, and Africa. We employ approximately 1,200 personnel, operating both online (mobile and web) and approximately 700 company-owned or franchised betting shops, with a primary focus (in those shops) on sports betting, slot machines, and virtual games. Of those 700 shops, approximately 260 are owned by our subsidiaries and approximately 440 shops are owned by franchisees. This is complemented by a variety of slot machines and online casinos, eSports, fixed odds games, and other entertainment options, contingent on the regulatory parameters of the specific jurisdictions. While sports betting is a primary focus, our online casino revenue has grown significantly over the past several years.

Our proprietary technology enables the development of scalable systems capable of operating in multiple jurisdictions and currencies, all the while leveraging the same technical infrastructure for odds setting and risk management. Our technology platform ensures consistency in odds setting and risk management across all the markets that they operate in.

Additionally, our approach to our markets is flexible and omni-channel, encompassing (for example) iOS, Android, mobile browser, desktop, SMS, SST, and USSD applications (discussed in greater detail below) and technologies (as well as customary retail operations). This omni-channel approach seeks to ensure that consumers can access our offerings in different ways, but is also, in certain jurisdictions, essential to overcoming some of the technological challenges faced by consumers in those territories. This approach ensures our customers across diverse regions and connectivity levels can engage with our content and have the same level of user experience.

More specifically, our technological platforms include:

· *iOS and Android services*: We offer dedicated mobile applications for both iOS and Android users, providing a seamless and user-friendly experience for those who prefer betting on the go.

· *Mobile Browser*: Our mobile website is optimized for various mobile browsers, ensuring that customers can access these services conveniently from their mobile devices, even without the need for a dedicated app.

· *Desktop*: For customers who prefer a traditional desktop experience, we offer a comprehensive desktop platform that provides a wide range of betting options.

· *SMS (Short Message Service)*: In regions with limited internet connectivity, such as parts of Africa, we offer SMS betting services. Customers can place bets and receive updates through text messages, making sports betting accessible to a broader audience.

· *SST (Simplified Service Text)*: Similar to SMS, SST allows customers to place bets and receive information via text messages, ensuring that users with basic mobile phones or limited internet access can still enjoy our services.

· *USSD (Unstructured Supplementary Service Data)*: USSD is a critical channel in regions where internet access is limited. It enables users to interact with our platform through a simple, menu-based system on their mobile phones. Customers can place bets, check odds, and manage their accounts using USSD, providing inclusivity in markets with varying levels of technological infrastructure.

---

| |
|:---|
| 45 |
| *[**Table of Contents**](#TOC)* |

---

A significant component of our revenue is derived from our comprehensive sports betting offerings, which cover over approximately 800 different leagues, providing more than approximately 11 million bets on over approximately 20,000 sporting events each month, inclusive of in-play betting. Notably, the sports betting technology, odds setting, and risk management platforms are proprietary to us.

Our sports betting services cover a wide range of sports, events, and markets to cater to diverse player local preferences. They offer betting options for traditional sports such as soccer (football), basketball, tennis, table tennis, volleyball, handball, ice hockey, American football, baseball, rugby, cricket, horse racing, and more. Additionally, they provide opportunities for betting on emerging trends like e-football and e-sports. In addition to conventional sports, our portfolio extends to niche markets like futsal, floorball, snooker, badminton, beach volleyball, darts, water polo, golf, biathlon, cycling, boxing, martial arts, alpine skiing, skiing, Formula 1, motor sports, NASCAR, kabaddi, and even sports specials related to major competitions. Moreover, we offer betting on political events where regulatory conditions permit, and even allow customers to propose their own bets, provided they meet ethical and legal requirements and are measurable.

Our innovative use of machine learning technologies within our platform serves enhanced customer experiences by offering tailored bets and continuously updated odds over an extensive range of events. This significantly reduces the requirement for manual oversight and intervention.

We offer a diverse and multifaceted portfolio of betting options that extends beyond traditional sports betting. We offer a portfolio of gaming products including casino games, slots, roulette, and other random number generator (RNG) games. We also own our own casino development studio, which has thus far produced 75 slot games, which are available online, where regulatory approval is granted, catering to customers on our proprietary casino platform. RNG games are games in which the outcome is determined by a random element generated by a computer algorithm. These games rely on chance rather than skill or strategy to determine the results.

Our casino offerings include a mix of in-house developed games from Expanse Studios and a selection of titles from renowned third-party casino providers. These providers include Games Global, BluOcean, Relax, Oryx, Playtech, iSoftbet, Leap, Evolution, Easit, Amusnet, Thunderkick, Spribe, Habanero, PG Soft, Greentube, EvoPlay, Wazdan, Pragmatic Play, Playson, Fazi, Endorphina, Spearhead, CT Interactive, Kiron, and Platipus. We have established revenue-sharing agreements with such providers to offer a wide variety of casino games, ensuring a diverse and engaging casino experience for our players via a vibrant and ever-expanding casino game library.

We have a dedicated iGaming section that covers eSports competitions and allows betting on gaming tournaments. This section caters to the growing interest in competitive gaming and includes popular titles such as CS:GO, Dota 2, Fortnite, LoL, Valorant, Rainbow Six, Crossfire, King of Glory, and more. This diverse range allows us to cater to the preferences of eSports enthusiasts.

We also provide extensive coverage of eSports events, encompassing major tournaments such as The International (Dota 2), League of Legends World Championship, and CS:GO Majors. Additionally, we align our coverage with significant European and international eSports tournaments according to the European competition calendar. This approach ensures that customers have access to a broad spectrum of eSports events, adhering to regulatory guidelines. We also utilize ethical advertising practices and partnerships with specialized gaming websites to connect with eSports enthusiasts effectively.

---

| |
|:---|
| 46 |
| *[**Table of Contents**](#TOC)* |

---

We offer in-play betting for eSports matches, enabling customers to place bets during the live progression of the games. This real-time betting feature enhances the eSports betting experience while ensuring that we comply with regulatory standards. To maintain the integrity of eSports betting and prevent unethical practices like match-fixing, we collaborate closely with international eSports federations. This partnership allows us to monitor eSports events and swiftly respond to any suspicious activities. In the event of any concerns, we proactively engage with national law enforcement authorities to uphold fair play and regulatory compliance.

We understand that player preferences and market dynamics can vary significantly. To address these differences across the group's many jurisdictions, we have implemented several unique features and tailored offerings, including:

· *Localized content*: In all markets, we provide localized content and promotions to align with city, country, and regional preferences. This includes language-specific interfaces, promotions tied to local events, and culturally relevant gaming experiences and consumer patterns.

· *Customer engagement*: We prioritize responsible gaming and offers tools such as deposit and loss limits, time-out features, and self-exclusion options. These tools empower players to manage their gaming experiences responsibly.

· *Innovative Betting Options*: Our "Empty Bets" feature allows customers to propose their own bets, fostering a sense of engagement and personalization. These bets are subject to stringent ethical and legal criteria and must be measurable. These bets are strictly prohibited from involving any unethical or illegal events or activities. We maintain a strong commitment to upholding the highest ethical standards in all aspects of their operations, including innovative betting options.

Beyond our direct B2C operations, we also operate an indirect B2B franchise model. Under this model, we license our proprietary sports betting technology to local partners, who can operate under our brand or their own brand. This diversifies our revenue stream, enabling us to leverage our technology for added income, while expanding our brand presence.

***Status of Development Efforts for New or Enhanced Products, Trends in Market Demand and Competitive Conditions***

We are diligently invested in research and development initiatives to attempt to stay at the forefront of our industry and meet the ever-evolving needs of our diverse customer base. As part of this strategy, our developmental efforts are primarily focused on enhancing product offerings, refining user experience, and bolstering our proprietary sports betting technology.

Our products and services compete in a market characterized by rapid technological advances, which means evolving standards in software technology and frequent new product introductions and enhancements that may render the existing ones obsolete. We attempt to continuously refine our software and technology offerings especially in terms of more intensive customer specification, segmentation and personalization, as well as to address regulatory changes in the markets in which we operate and plan to operate. We believe that in order to remain competitive, we need to continuously modify and enhance our technology platform and service offerings.

In the realm of technological advancement, one of the key development initiatives currently in progress is our integration of advanced Machine Learning (ML) technologies into our sports betting platform. The incorporation of these sophisticated technologies aims to personalize and enrich the betting experience for individual users by offering tailored bets, real-time updating of odds across a vast range of events, and further reducing the need for human oversight. This is expected to not only create a more dynamic, responsive, and intuitive betting experience, but also present a significant competitive advantage in a market where customer experience is paramount.

In terms of market trends, we believe that demand for online betting is on a significant upward trajectory globally, partially due to the lasting impact of the COVID-19 pandemic, which has accelerated the shift from traditional, physical betting shops to online platforms. The industry-wide transition towards mobile betting is another recent major trend, spurred on by the increased penetration of smartphones and improved internet connectivity. In response to these trends, we have successfully implemented an omni-channel approach to our markets, including iOS, Android, mobile browser, desktop, SMS, SST, USSD as well as retail segment (each as discussed above).

---

| |
|:---|
| 47 |
| *[**Table of Contents**](#TOC)* |

---

With regard to competitive conditions, the betting industry continues to be highly competitive, with new entrants emerging frequently. However, we have maintained a robust competitive position, owing to our advanced technological infrastructure, diversified product portfolio, personalized customer experience, and prudent regulatory compliance. We are focused on maintaining and enhancing this competitive edge through continuous innovation, customer-centricity, and adaptability.

**A Provider of Enterprise Software-as-a-Service ("SaaS") Solutions**

Following the closing of the MeridianBet Acquisition and effective April 1, 2024, we, through Golden Matrix, own and operate a proprietary online gaming aggregation and enterprise software platform (the "GM-Ag System") that serves international customers, primarily in the Asia Pacific region.

The GM-Ag System is an integrated iGaming platform that connects licensed gaming content providers with licensed online gaming operators. The system aggregates gaming content from multiple third-party suppliers and makes such content available to customers through a single technical integration.

Under distribution agreements with licensed and accredited gaming content providers, we have the right to distribute and resell third-party game content to our customers. The content portfolio includes slot games, table games (such as roulette, blackjack and poker), sportsbook offerings, lottery products and live dealer games.

The GM-Ag System provides two principal advantages to licensed online gaming operators.

· First, the platform enables operators to access a broad portfolio of third-party gaming content providers through a single technical integration. This aggregation model significantly reduces the time, cost and operational complexity typically associated with establishing multiple direct integrations with individual content suppliers.

· Second, the GM-Ag System offers operators a suite of technology-driven tools designed to support customer acquisition, engagement and retention. These tools include marketing automation capabilities, loyalty program management systems, real-time player analytics and reporting functionalities, which allow operators to manage and optimize player activity across multiple gaming verticals.

**A Provider of Pay To Enter Prize Competitions And Online Trade Promotions Platform**

We engage in competition operations in the United Kingdom via our subsidiary RKingsCompetitions Ltd., ("<u>RKings</u>"). We operate competitions to win prizes online such as cars, motorbikes, watches, technology, holidays, luxury gadgets and other items by offering pay to enter prize competitions throughout the UK which are not gambling or a lottery and RKings does not offer B2C online sports betting and/or online casino services. The participants are provided with a route to free entry to the prize competitions as required by UK law. We refer to these as "pay to enter prize competitions".

As a purely online business, we have been focusing on enhancing the products and experience we offer to both new and existing players by improving the functionality and responsiveness of the RKingsCompetitions.com website, enhancing the prize values, and reducing the ticket prices.

In addition, we, through GMG Assets Limited, provide the winners of RKings' prizes with the option of accepting the cash value of the prize. In doing so, GMG Assets purchases the prize from the winner for cash and sells the prize to wholesalers at a margin.

On August 16, 2024, we entered into a Share Exchange Agreement to acquire an 80% ownership interest in Classics Holdings Co. Pty Ltd ("<u>Classics Holdings</u>"). Classics Holdings, through its wholly-owned subsidiary, Classics For A Cause Pty Ltd ("<u>Classics For a Cause</u>"), is an independent online trade promotions company, located in Australia, which operates a well-established business-to-consumer (B2C) platform that offers paid members access to a wide range of discounts from retailers across Australia. Classics For a Cause rewards its members with free entries into promotional giveaways, which feature luxury and classic motor vehicles, and exotic motor vehicles. On August 21, 2024, we closed the transactions contemplated by the Share Exchange Agreement, which was effective as of August 1, 2024.

---

| |
|:---|
| 48 |
| *[**Table of Contents**](#TOC)* |

---

**Cash Requirements, Liquidity and Capital Resources**

We had $16,234,441 cash on hand and a working capital deficit of $22,777,000 as of March 31, 2026. We believe our cash on hand is sufficient to meet our current working capital and capital expenditure requirements for a period of at least twelve months. We will continue to evaluate our long-term operating performance and cash needs and we believe we are well positioned to continue to fund the long-term operations of our business. We may raise additional equity and debt funding in the future, including up to $16.9 million that is available to be sold under our November 22, 2024, Equity Distribution Agreement in at-the-market offerings, subject to potential limitations on such sales pursuant to the "baby shelf" Form S-3 rules, which prevent us from selling more than 1/3<sup>rd</sup> of our float every 12 months.

Our material cash requirements include the following contractual obligations:

*<u>Debt:</u>*

*The Company currently has the following outstanding debts:*

1. Unicredit Bank Facility;

2. Hipotekarna Bank Facility;

3. Igor Salindrija Facility; and

4. Makerplay Entretenimento & Marketing Limitada Facility

The outstanding balances of these debt facilities as of March 31, 2026 and December 31, 2025 are presented below:

---

| | | |
|:---|:---|:---|
| <br>**Description** | **As of**<br>**March 31,**<br>**2026** | **As of**<br>**December 31,**<br>**2025** |
| Unicredit Bank Facility | $10713329 | $13327795 |
| Hipotekarna Bank Facility | $100681 | $307496 |
| Igor Salindrija Facility | $1038174 | $2350000 |
| Makerplay Entretenimento & Marketing Limitada Facility | $1053882 | $999564 |

---

See "<u>Note 15 – Long-Term Liabilities</u>" in the notes to the financial statements included under "<u>Part I. Financial Information—Item 1. Financial Statements</u>", for more details on these debts.

*<u>Consideration payable to the former owners of MeridianBet Group:</u>*

As discussed in greater detail in "**<u>Note 22 – MeridianBet Group Purchase Agreement</u>**", in the notes to the financial statements included under "<u>Part I. Financial Information—Item 1. Financial Statements</u>", the Company incurred the following payment obligations in connection with the MeridianBet Acquisition:

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Consideration payable to the former owners of MeridianBet Group** | **Cash Consideration Due** | **Cash Consideration Paid** | **Paid In Meridian Holdings Inc. Shares** | **Cash Consideration Balance as of March 31, 2026** |
| Closing Cash Consideration | $12000000 | $12000000 | $- | $- |
| Deferred Cash Consideration | 18000000 | 11498409 | 6501591 |  |
| Contingent Post-Closing Cash Consideration due 5 days after the six-month anniversary of the Closing | 5000000 | 1709642 | 3290358 |  |
| 12 Month Non-Contingent Post-Closing Cash Consideration | 10000000 | 254540 | 9630460 | 115000 |
| 18 Month Non-Contingent Post-Closing Cash Consideration | 10000000 | 509328 | 8700000 | 790672 |
| Promissory Note Consideration | 15000000 |  |  | 15000000 |
| **Consideration paid** | $**70000000** | $**25971919** | $**28122409** | $**15905672** |

---

---

| |
|:---|
| 49 |
| *[**Table of Contents**](#TOC)* |

---

The Company has received confirmation from the former owners of MeridianBet Group that they will not demand repayment or conversion of the consideration until such time as the Company has the ability to repay.

*<u>Liquidity and capital resources</u>*

---

| | | |
|:---|:---|:---|
| <br>**Description** | **As of**<br>**March 31,**<br>**2026** | **As of**<br>**December 31,**<br>**2025** |
| Cash and cash equivalents | $16234441 | $18078300 |
| Working capital (deficit) | $(22777000) | $(24128745) |
| Shareholders' equity | $50430400 | $48338626 |

---

The Company had $16,234,441 of cash on hand at March 31, 2026 and total assets of $111,867,270 ($30,482,524 of which were current assets) and a working capital deficit of $22,777,000 as of March 31, 2026. The working capital deficit was mainly due to $8,032,261 of current portion of long-term loans included in current liabilities, as well as $15,905,672 of current consideration payable to the Meridian Sellers. Included in total assets at March 31, 2026 was $8,844,034 of goodwill and $26,226,694 in net intangible assets, as discussed in greater detail above under "<u>Note 8 – Intangible Assets – Software, Licenses, Trademarks, Developed Technology, Customer Relationships, and Non-Compete Agreements</u>", in the notes to the financial statements included under "<u>Part I. Financial Information—Item 1. Financial Statements</u>".

The Company had $18,078,300 of cash on hand at December 31, 2025 and total assets of $118,078,800 ($35,438,153 of which were current assets) and a working capital deficit of $24,128,745 as of December 31, 2025. The working capital deficit was mainly due to $10,581,035 of current portion of long-term loans included in current liabilities, as well as $16,199,672 of current consideration payable to the Meridian Sellers. Included in total assets at December 31, 2025 was $8,450,955 of goodwill and $26,463,965 in net intangible assets, as discussed in greater detail above under "<u>Note 8 – Intangible Assets – Software, Licenses, Trademarks, Developed Technology, Customer Relationships, and Non-Compete Agreements</u>", in the notes to the financial statements included under "<u>Part I. Financial Information—Item 1. Financial Statements</u>".

The decrease in cash of $1,843,859 between March 31, 2026, and December 31, 2025, was mainly due to the repayment of debt and cash used in investing activities, offset by cash provided by operating activities.

Our financial focus is on long-term, sustainable growth in revenue with the goal of marginal increases in expenses. We believe that our operations are highly scalable, and we plan to continuously add new products to our offerings with the anticipation that they will provide successful revenue growth.

In the future, we may be required to seek additional capital, including to pay amounts due pursuant to the terms of the MeridianBet Group Purchase Agreement, and to repay outstanding debt as discussed above, by selling additional debt or equity securities, which may include up to $16.9 million that is available to be sold under our November 22, 2024, Equity Distribution Agreement in at-the-market offerings, or may otherwise be required to bring cash flows in balance when we approach a condition of cash insufficiency. The sale of additional equity or debt securities, if accomplished, may result in dilution to our then shareholders. Financing may not be available in amounts or on terms acceptable to us, or at all. In the event we are unable to raise additional funding and/or obtain revenues sufficient to support our expenses, we may be forced to scale down our operations, which could cause our securities to decline in value.

See "<u>Note 15 – Long-Term Liabilities</u>" in the notes to the financial statements included under "<u>Part I. Financial Information—Item 1. Financial Statements</u>", for more details on the Company's debts and lending facilities.

---

| |
|:---|
| 50 |
| *[**Table of Contents**](#TOC)* |

---

*<u>Cash flows</u>*

---

| | | |
|:---|:---|:---|
|  | **Three Months Ended March 31,** | **Three Months Ended March 31,** |
|  | **2026** | **2025** |
| Cash provided by operating activities | $5155437 | $7739637 |
| Cash used in investing activities | $(2468595) | $(5340839) |
| Cash provided by (used in) financing activities | $(4573457) | $(5000064) |

---

Cash flows from operating activities include net income adjusted for certain non-cash expenses, and changes in operating assets and liabilities. Non-cash expenses for the three months ended March 31, 2026, mainly include stock-based compensation, amortization expenses on intangible assets, depreciation on property plant and equipment and non-cash interest expense related to debt discount amortization.

The Company generated cash from operating activities of $5,155,437 during the three months ended March 31, 2026, due primarily to $2,168,157 of net income, a $2,357,254 decrease in accounts receivable, $248,057 of stock-based compensation, $1,025,175 of amortization expenses relating to intangible assets, and $1,435,955 of depreciation expenses, which was mainly offset by a $1,863,677 decrease in accounts payable.

The Company generated cash from operating activities of $7,739,637 during the three months ended March 31, 2025, due primarily to a $4,122,296 increase in accounts payable and accrued liabilities, $1,040,325 of stock-based compensation, $952,546 of non-cash interest expense related to debt discount amortization, $2,152,640 of amortization expenses relating to intangible assets, and $1,436,247 of depreciation expenses, which was mainly offset by a $258,217 net loss, an $820,433 increase in inventory, an $897,968 increase in accounts receivable, and an $880,465 decrease in taxes payable.

During the three months ended March 31, 2026, cash used in investing activities was $2,468,595, which was primarily due to $806,390 paid to acquire subsidiaries, and $1,405,432 spent on intangible assets.

During the three months ended March 31, 2025, cash used in investing activities was $5,340,839, which was primarily due to $1,459,642 of consideration paid to the former owners of MeridianBet Group in connection with the MeridianBet Acquisition, $426,700 of consideration paid to acquire 80% of Classics Holdings, $2,339,700 spent on intangible assets, and $1,107,424 spent on property, plant and equipment.

During the three months ended March 31, 2026, cash used in financing activities was $4,573,457, which was primarily due to repayments on debt of $3,791,674 and a repayment of lease of $780,668.

During the three months ended March 31, 2025, cash used in financing activities was $5,000,064, which was primarily due to repayments on debt of $4,428,626 and a repayment of lease of $571,438.

The Company had a net decrease in cash of $1,843,859 for the three months ended March 31, 2026, which is mainly due to repayment of debt, cash used in investing activities, offset by cash provided by operating activities.

*<u>Equity Distribution Agreement</u>*

On November 22, 2024, we entered into an Equity Distribution Agreement with Craig-Hallum Capital Group LLC. Pursuant to the Distribution Agreement, the Company may sell, at its option, up to an aggregate of $20 million in shares of its common stock through Craig-Hallum, as sales agent. Sales of the common stock made pursuant to the Distribution Agreement, if any, will be made under a Registration Statement on Form S-3. Subject to the terms and conditions of the Distribution Agreement, Craig-Hallum may sell the shares, if any, only by methods deemed to be an "at the market" offering as defined in Rule 415 promulgated under the Securities Act, including without limitation sales made directly through The Nasdaq Capital Market, by means of ordinary brokers' transactions, in negotiated transactions, to or through a market maker other than on an exchange or otherwise, at market prices prevailing at the time of sale, at prices related to such prevailing market prices, or at negotiated prices and/or any other method permitted by law. The Company is not obligated to sell, and Craig-Hallum is not obligated to buy or sell, any shares of common stock under the Distribution Agreement.

---

| |
|:---|
| 51 |
| *[**Table of Contents**](#TOC)* |

---

The Company will pay Craig-Hallum a commission equal to 3.00% of any gross proceeds from the sale of shares of the Company's common stock under the Distribution Agreement. Pursuant to the terms of the Distribution Agreement, the Company also provided Craig-Hallum with customary indemnification rights and has agreed to reimburse Craig-Hallum for certain specified expenses up to $50,000, plus up to $5,000 for each future quarterly period that the Distribution Agreement remains in place. The offering of common stock pursuant to the Distribution Agreement will terminate upon the earlier of (i) the sale of all of the common stock subject to the Distribution Agreement and (ii) the termination of the Distribution Agreement by the Company or Craig-Hallum. Either party may terminate the agreement in its sole discretion at any time upon written notice to the other party.

As of the date of this Report, we are eligible to sell up to an additional $16.9 million under the Distribution Agreement, subject to the terms thereof and subject to the limitations of Form S-3, which prohibit us, for so long as our non-affiliate market capitalization remains below $75 million, from selling securities valued at more than one-third of our non-affiliate float every 12 months.

**Adjusted EBITDA – Adjusted Earnings Before Interest, Taxes, Depreciation, and Amortization**

In addition to our results calculated under generally accepted accounting principles in the United States ("<u>GAAP</u>"), we also present EBITDA and Adjusted EBITDA below. EBITDA and Adjusted EBITDA are "<u>non-GAAP financial measures</u>" presented as a supplemental measure of the Company's performance. They are not presented in accordance with GAAP. The Company uses EBITDA and Adjusted EBITDA as a metric of profits and successful operations management. In particular, we use Adjusted EBITDA as a milestone for the purposes of certain incentive compensation programs applicable to some of our officers and directors, in order to evaluate our Company's performance and determine whether certain restricted stock units and cash bonuses will vest as of the end of December 31, 2025. EBITDA means net loss before interest, taxes, depreciation and amortization. Adjusted EBITDA means EBITDA before stock-based compensation, unrealized foreign exchange gain or loss, and restructuring costs which include charges or expenses attributable to acquisition related costs. EBITDA and Adjusted EBITDA should be viewed as supplemental to, and not as an alternative for net income or loss calculated in accordance with GAAP.

EBITDA and Adjusted EBITDA are presented because management believes they provide useful supplemental information to investors regarding the Company's operating performance by excluding certain non-cash items and non-recurring or one-time items, thereby facilitating period-to-period comparisons. EBITDA and Adjusted EBITDA are also frequently used by analysts, investors and other interested parties to evaluate companies in our industry. EBITDA and Adjusted EBITDA are unaudited, and have limitations as an analytical tool, and you should not consider them in isolation, or as a substitute for analysis of our operating results as reported under GAAP. Some of these limitations are: EBITDA and Adjusted EBITDA do not reflect cash expenditures, or future or contractual commitments; EBITDA and Adjusted EBITDA do not reflect changes in, or cash requirements for, capital expenditures or working capital needs; EBITDA and Adjusted EBITDA do 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 EBITDA and Adjusted EBITDA do not reflect any cash requirements for such replacements. In addition, other companies in this industry may calculate EBITDA and 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. We compensate for these limitations by providing a reconciliation of such non-GAAP measures to the most comparable GAAP measure, below. We encourage investors and others to review our business, results of operations, and financial information in their entirety, not to rely on any single financial measure, and to view non-GAAP measures in conjunction with the most directly comparable GAAP financial measure.

---

| |
|:---|
| 52 |
| *[**Table of Contents**](#TOC)* |

---

Reconciliation of EBITDA and Adjusted EBITDA to Net income (loss):

---

| | | |
|:---|:---|:---|
|  | **Three Months Period Ended** | **Three Months Period Ended** |
|  | **March 31, 2026** | **March 31, 2025** |
| Net income (loss) | $2168157 | $(258217) |
| + Interest expense | 353726 | 1471360 |
| - Interest income | (5999) | (43936) |
| + Taxes | 696134 | (336053) |
| + Depreciation | 1435955 | 1436247 |
| + Amortization | 1025175 | 2152640 |
| **EBITDA** | $**5673148** | $**4422041** |
| + Stock-based compensation | 248057 | 1040325 |
| + Restructuring costs |  | 149934 |
| - Unrealized foreign exchange gain or (loss) | 368174 | (617913) |
| **Adjusted EBITDA** | $**6289379** | $**4994387** |

---

**Results of Operations**

***Three months ended** **March** **3** **1,** **202** **6** **, compared to the three months ended** **March** **3** **1** **, 202** **5** **.***

The following table summarizes the consolidated results of operations for the interim periods indicated, and the changes between the periods.

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three Months Ended March 31,** | **Three Months Ended March 31,** | | |
|  | **2026** | **2025** | <br>**$Change** | <br>**%Change** |
| **Revenue** | $**50103870** | **42723053** | $**7380817** | **17%** |
| Cost of goods sold (COGS) | 21959630 | 18527092 | 3432538 | 19% |
| Gross profit | 28144240 | 24195961 | 3948279 | 16% |
| General and administrative expenses | 24987116 | 24301978 | 685138 | 3% |
| **Income (loss) from operations** | **3157124** | **(106017)** | **3263141** | **N/A** |
| Interest expense | 353726 | 1471360 | (1117634) | -76% |
| Interest earned | 5999 | 43936 | (37937) | -86% |
| Foreign exchange gain | (412194) | 433668 | (845862) | N/A |
| Other income | 467088 | 505503 | (38415) | -8% |
| Provision for income taxes  | 696134 | (336053) | 1032187 | N/A |
| **Net income (loss)** | **2168157** | **(258217)** | **2426374** | **N/A** |
| Net income (loss) attributable to noncontrolling interest | (92638) | (26609) | (66029) | 248% |
| **Net income (loss) attributable to MRDN** | $**2260795** | **(231608)** | $**2492403** | **N/A** |

---

---

| |
|:---|
| 53 |
| *[**Table of Contents**](#TOC)* |

---

*Revenue*. Revenue increased by $7,380,817, or 17%, to $50,103,870 for the three months ended March 31, 2026, from $42,723,053 for the three months ended March 31, 2025. Revenues from online casino from MeridianBet Group increased by $3,856,840, or 33%, to $15,252,268 for the three months ended March 31, 2026, from $11,395,428 for the three months ended March 31, 2025, mainly due to the increase in the offer of online casino games from different providers to 2,500+, the integration of 10+ new providers (some of which are AIR Dice, Push Gaming, and EGT Digital), launching of the new game "Gates of Olympia" from the Company's studio Expanse, which became a top 3 most popular game in the first quarter of 2026, and revenues from online sports betting which increased by $1,848,088, or 17%, to $11,699,423 for the three months ended March 31, 2026, from $9,851,335 for the three months ended March 31, 2025, mainly due to the launch of our fifth-generation sports betting and online casino platform – ATLAS – in 2024, which includes three key new features, such as: Bet Boost – enhanced odds on selected bets, Auto Cashout – automatic cashout based on predefined conditions, and Early Payout –settlement of bets before the final result, as well as a complete redesign of the entire sports webpage, improvements to the live betting offered through the Watch & Bet feature, an increase in live streams, especially for tennis and optimizing the loyalty program for our online players. Revenues from retail sports betting and retail casino increased by $1,291,334, or 19%, to $6,967,386 for the three months ended March 31, 2026, from $5,676,052 for the three months ended March 31, 2025, mainly due to a series of strategic operational enhancements. We expanded our slot capacity by adding over 100 machines, representing approximately 10% growth of the total installed base. Additionally, we opened 10 new locations, completed renovations and adaptations across 50 betshops, and relocated underperforming betshops to more optimal positions. We also introduced a new loyalty application and deployed additional operational systems that enhanced customer engagement and internal efficiency. Alongside these investments, we implemented a comprehensive field reorganization aimed at improving operational efficiency and service quality, resulting in a stronger and more optimized retail network.

*COGS*. Costs of goods (COGS) sold increased by $3,432,538, or 19%, to $21,959,630 for the three months ended March 31, 2026, from $18,527,092 for the three months ended March 31, 2025. MeridianBet Group COGS from online casino, online sports betting, retail casino, retail sports betting, bars and franchise fees increased by $2,853,120 in total, or 38%, to $10,408,219 for the three months ended March 31, 2026, from $7,555,098 for the three months ended March 31, 2025, mainly due to the increase in the variable amounts of gaming tax and software fee costs which were in line with the increase in income from online casinos, online sports betting, retail casinos and retail sports betting.

*Gross profit*. Gross profit increased by $3,948,279, or 16%, to $28,144,240 for the three months ended March 31, 2026, from $24,195,961 for the three months ended March 31, 2025. MeridianBet Group gross profit from online casinos increased by $2,401,540 or 29%; gross profit from online sports betting increased by $1,046,799, or 15%, and gross profit from retail sports betting and retail casino increased by $760,027 or 19% for the three months ended March 31, 2026, compared to the three months ended March 31, 2025. The increase in gross profits was due to the increase in the revenues as discussed above.

*General and administrative expenses (G&A)*. General and administrative expenses increased by $685,138, or 3%, to $24,987,116 for the three months ended March 31, 2026, from $24,301,978 for the three months ended March 31, 2025. General and administrative expenses consisted primarily of stock-based compensation, depreciation expenses, amortization expenses, salary and wages, professional fees, marketing expenses, rents and utilities, as discussed below.

Stock-based compensation (within G&A) for the three months ended March 31, 2026, was $248,057, compared to $1,040,325 for the three months ended March 31, 2025, representing a $792,268 decrease from the prior period. The decrease was primarily attributable to fewer RSUs granted to the Company's employees and directors, as well as fewer shares issued for services during the period.

Amortization expenses for the three months ended March 31, 2026, were $1,025,175, compared to $2,152,640 for the three months ended March 31, 2025, a $1,127,465, or 52% decrease from the prior period. The decrease was primarily attributable to the impairment of intangible assets recognized in the prior year, which reduced the amortizable asset base.

Salaries and wages for the three months ended March 31, 2026, were $7,088,229, compared to $6,290,867 for the three months ended March 31, 2025, a $797,362 or 13% increase from the prior period, which was due mainly to increased headcount to both support revenue growth and to enable the entry into new markets for the current period, as well as an increase in employee salaries, compared to the prior period.

Professional fees for the three months ended March 31, 2026, were $901,492, compared to $920,240 for the three months ended March 31, 2025, an $18,748 or 2% decrease from the prior period. The higher fees in the prior-year period were primarily attributable to legal and audit services related to the MeridianBet Acquisition.

Marketing expenses for the three months ended March 31, 2026, were $6,392,458, compared to $6,045,796 for the three months ended March 31, 2025, a $346,662 or 6% increase from the prior period, which was primarily driven by increased budgets across all Ads channels (Google, Meta, etc.), as well as increased promotional activities in Brazil. Despite this, marketing costs have been significantly optimized, resulting in a single-digit growth rate compared to the same quarter last year.

---

| |
|:---|
| 54 |
| *[**Table of Contents**](#TOC)* |

---

Rents and utilities for the three months ended March 31, 2026, were $2,242,256, compared to $1,743,062 for the three months ended March 31, 2025, a $499,194 or 29% increase from the prior period, which was mainly due to the opening of new betting shops, which contributed to the growth of rent and utility costs, as well as the general increase in heating, electricity, telephone and internet costs, due to inflationary trends.

*Interest expense.* Interest expense decreased by $1,117,634, or 76%, to $353,726 for the three months ended March 31, 2026, from $1,471,360 for the three months ended March 31, 2025. The decrease primarily reflects the repayment of an October 2024 Secured Convertible Note in early April 2025, resulting in no interest accruals for the Secured Convertible Note during the current quarter.

*Interest earned*. Interest earned decreased by $37,937, or 86%, to $5,999 for the three months ended March 31, 2026, from $43,936 for the three months ended March 31, 2025. The decrease was mainly due to the maturity of term deposit agreements with banks during the period. The funds were subsequently reallocated into Eurobonds, which are expected to generate interest income in future periods.

*Foreign exchange gain*. Foreign exchange results decreased by $845,862, to a loss of $412,194 for the three months ended March 31, 2026, compared to a gain of $433,668 for the three months ended March 31, 2025. The decrease was primarily driven by volatility and unfavorable fluctuations in the EUR/RSD/USD exchange rates, which impacted the remeasurement of the Company's monetary assets and liabilities denominated in euros and Serbian dinars. Volatility in the euro and Serbian dinar against the U.S. dollar, as well as across other currencies used by the Group, including differences between average and period-end exchange rates, resulted in higher unrealized foreign exchange losses.

*Other Income.* Other income is related to income from marketing services for third-party advertising in MeridianBet Group betting shops, sale of fixed assets, value-added-tax (VAT) refunds, income from compensation for damages, income from reduction of liabilities and other income that is not directly related to the Company's core activity. For the three months ended March 31, 2026, and 2025, other income amounted to $467,088 and $505,503, respectively.

*Provision for income taxes*. We are subject to federal and state income taxes in the United States, as well as income taxes in the foreign jurisdictions in which we operate. Our effective tax rate was 24.3% and 56.5% for the three months ended March 31, 2026 and 2025, respectively. The decrease in the effective tax rate for the three months ended March 31, 2026, compared with the same period in 2025, was primarily due to a change in the jurisdictional mix of income.

*Net income (loss) attributable to noncontrolling interest*. Net income (loss) attributable to noncontrolling interest in the acquired entity is measured at their proportionate share of the acquired entity's and for (a) Meridian Gaming Brazil SPE Ltda in the percentage of 30% (b) Fair Champions Meridian Ltd. Cyprus in the percentage of 49%, and (c) Classics Holding Pty Ltd Australia in the percentage of 20%. For the three months ended March 31, 2026, and 2025, net loss attributable to noncontrolling interest amounted to $92,638 and $26,609, respectively. The increase in loss was primarily driven by higher net losses generated by these entities during the three months ended March 31, 2026.

*Net income (loss) attributable to MRDN*. Net income attributable to MRDN increased by $2,492,403 to $2,260,795 for the three months ended March 31, 2026, from a net loss of $231,608 for the three months ended March 31, 2025. The increase was mainly due to higher revenues and gross profits as discussed above.

**CRITICAL ACCOUNTING POLICIES AND ESTIMATES**

The discussion and analysis of the Company's financial condition and results of operations are based upon its consolidated unaudited financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States of America. The preparation of these unaudited financial statements requires management to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent liabilities. On an on-going basis, management evaluates past judgments and estimates, including those related to bad debts, accrued liabilities, goodwill and contingencies. Management bases its estimates on historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions. The accounting policies and related risks described in the Company's Annual Report on Form 10-K for the year ended December 31, 2025, filed with the Commission on March 31, 2026, are those that depend most heavily on these judgments and estimates. As of March 31, 2026, there had been no material changes to any of the critical accounting policies contained therein. "<u>Note</u> <u>1 – Basis of Presentation and Accounting</u> <u>Policies</u><u>,</u>" of the notes to Consolidated Financial Statements included in the Company's Annual Report on Form 10-K for the year ended December 31, 2025, filed with the Commission on March 31, 2026, describes the significant accounting policies and methods used in the preparation of the Company's consolidated financial statements. The critical accounting estimates include transactions, assets, liabilities and obligations that are stated in foreign local currency and their conversion to US currency. Resulting loss on currency conversions related to assets and liabilities is recognized in shareholders' equity in accumulated other comprehensive income (loss) on the Company's consolidated balance sheets and realized foreign currency translation adjustments are recognized in other income in the consolidated statements of operations and comprehensive income.

---

| |
|:---|
| 55 |
| *[**Table of Contents**](#TOC)* |

---

**Item 3. Quantitative And Qualitative Disclosures About Market Risk**

Pursuant to Item 305(e) of Regulation S-K (§ 229.305(e)), the Company is not required to provide the information required by this Item as it is a "<u>smaller reporting company,</u>" as defined by Rule 229.10(f)(1).

**Item 4. Controls and Procedures**

*Disclosure controls and procedures*

The Company's Chief Executive Officer (the principal executive officer) and Chief Financial Officer (principal financial/accounting officer) have evaluated the effectiveness of the Company's disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) as of March 31, 2026. Based upon such evaluation, the Chief Executive Officer and the Chief Financial Officer have concluded that, as of the end of such period, the Company's disclosure controls and procedures were effective to provide reasonable assurance that information required to be disclosed in our reports filed with the Commission pursuant to the Exchange Act, is recorded properly, processed, summarized and reported within the time periods specified in the rules and forms of the Commission and that such information is accumulated and communicated to our management, including our CEO and CFO, to allow timely decisions regarding required disclosures.

*Changes in Internal Control over Financial Reporting*

There have been no changes in our internal control over financial reporting during the three months ended March 31, 2026, that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

*Limitations on Effectiveness of Controls and Procedures*

In designing and evaluating the disclosure controls and procedures, management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives. In addition, the design of disclosure controls and procedures must reflect the fact that there are resource constraints, and that management is required to apply its judgment in evaluating the benefits of possible controls and procedures relative to their costs.

---

| |
|:---|
| 56 |
| *[**Table of Contents**](#TOC)* |

---

**PART II - OTHER INFORMATION**

**Item 1. Legal Proceedings**

Although we may, from time to time, be involved in litigation and claims arising out of our operations in the normal course of business, we are not currently a party to any material legal proceeding, except as discussed under "<u>Note</u> <u>21 –</u> <u>Commitments and Contingencies</u>", under the heading Legal Matters, in the notes to the financial statements included under "<u>Part I. Financial Information—Item 1. Financial Statements</u>", which are incorporated by reference into this "<u>Item 1. Legal Proceedings</u>". In addition, we are not aware of any material legal or governmental proceedings against us or contemplated to be brought against us. The impact and outcome of litigation, if any, is subject to inherent uncertainties, and an adverse result in these or other matters may arise from time to time that may harm our business. We believe the ultimate resolution of any such current proceeding will not have a material adverse effect on our continued financial position, results of operations or cash flows; however, the outcome of litigation is inherently uncertain. If one or more legal matters were resolved against the Company in a reporting period for amounts in excess of management's expectations, the Company's financial condition and operating results for that reporting period could be materially adversely affected.

**Item 1A. Risk Factors**

There have been no material changes from the risk factors previously disclosed in Part I, Item 1A of the Company's Form 10-K for the year ended December 31, 2025, filed with the Commission on March 31, 2026 (the "<u>Form 10-K</u>"), under the heading "<u>Risk Factors</u>", and investors should review the risks provided in the Form 10-K, prior to making an investment in the Company. The business, financial condition and operating results of the Company can be affected by a number of factors, whether currently known or unknown, including but not limited to those described in the Form 10-K, under "<u>Risk Factors</u>", any one or more of which could, directly or indirectly, cause the Company's actual financial condition and operating results to vary materially from past, or from anticipated future, financial conditions and operating results. Any of these factors, in whole or in part, could materially and adversely affect the Company's business, financial condition, operating results and stock price.

**Item 2. Unregistered Sales of Equity Securities and Use of Proceeds**

***Recent Sales of Unregistered Securities***

There have been no sales of unregistered securities during the quarter ended March 31, 2026, and from the period from April 1, 2026 to the filing date of this Report, which have not previously been disclosed in an Annual Report on Form 10-K, a Quarterly Report on Form 10-Q or in a Current Report on Form 8-K.

**<u>Issuer Repurchases of Equity Securities</u>**

The following table sets forth share repurchase activity for the respective periods:

---

| | | | | |
|:---|:---|:---|:---|:---|
| <br>**Period** | <br><br><br>**Total Number**<br>**of Shares**<br>**Purchased** | <br><br><br>**Average**<br>**Price Paid Per**<br>**Share** | **Total Number**<br>**of Shares**<br>**Purchased as**<br>**Part of**<br>**Publicly**<br>**Announced**<br>**Plans or**<br>**Programs<sup>(1)</sup>** | **Approximate**<br>**Dollar Value of**<br>**Shares that**<br>**May Yet Be**<br>**Purchased**<br>**Under the**<br>**Plans or**<br>**Programs<sup>(1)</sup>** |
| January 1 – January 31, 2026 |  |  |  | $2877222 |
| February 1 – February 28, 2026 |  |  |  | $2877222 |
| March 1 – March 31, 2026 |  |  |  | $2877222 |
| **Total** |  |  |  | $2877222 |

---

<sup>(1)</sup> On December 16, 2025, the Board of Directors of the Company approved a share repurchase program for the purchase of up to $3.0 million of the currently outstanding shares of the Company's common stock. The repurchase program is scheduled to expire on December 15, 2026, when a maximum of $3.0 million of the Company's common stock has been repurchased, or when such program is discontinued by the Company. Under the stock repurchase program, shares may be repurchased from time to time in the open market or through negotiated transactions at prevailing market rates, or by other means in accordance with federal securities laws. Repurchases will be made at management's discretion at prices management considers to be attractive and in the best interests of both the Company and its stockholders, subject to the availability of stock, general market conditions, the trading price of the stock, alternative uses for capital, and the Company's financial performance. Open market purchases are expected to be conducted in accordance with the limitations set forth in Rule 10b-18 of the Exchange Act and other applicable laws and regulations. Repurchases may also be made under a Rule 10b5-1 plan, which would permit shares to be repurchased when the Company might otherwise be precluded from doing so under insider trading laws.

---

| |
|:---|
| 57 |
| *[**Table of Contents**](#TOC)* |

---

**Item 3. Defaults Upon Senior Securities**

None.

**Item 4. Mine Safety Disclosures**

Not Applicable.

**Item 5. Other Information**

*(a)* The below events occurred within four business days of the filing date of this periodic report and as such, the Company is disclosing the occurrence of the events below under "<u>Item 1.01 Entry Into a Material Definitive Agreement</u>", "<u>Item 2.03 Creation of a Direct Financial Obligation or an Obligation under an Off-Balance Sheet Arrangement of a Registrant</u>", and "<u>Item 5.02 Departure of Directors or Certain Officers; Election of Directors; Appointment of Certain Officers; Compensatory Arrangements of Certain Officers</u>", instead of a stand-alone Current Report on Form 8-K:

***Item 1.01 Entry Into a Material Definitive Agreement.***

As discussed above under "<u>Note 22 – MeridianBet Group Purchase Agreement—Promissory Notes</u>", in the notes to the financial statements included under "<u>Part I. Financial Information—Item 1. Financial Statements</u>", on April 9, 2024, the MeridianBet Acquisition was completed, and Golden Matrix acquired 100% of MeridianBet Group, effective for all purposes as of April 1, 2024. In connection with the MeridianBet Acquisition, on April 9, 2024, Golden Matrix issued the Meridian Sellers, among other consideration, $15 million in Promissory Notes, payable $13,125,000 to Aleksandar Milovanović, $1,250,000 to Zoran Milošević and $625,000 to Snežana Božović. The Notes became due on April 9, 2026.

On April 27, 2026, and effective for all purposes as of April 9, 2026, the Meridian Sellers and the Company entered into a First Amendment to Promissory Notes (the "<u>First Amendment</u>"), which amended each of the promissory notes to extend the due date thereof to November 9, 2026, effective as of April 9, 2026, and pursuant to which each of the Meridian Sellers waived any prior defaults which have occurred under the notes.

***Item 2.03 Creation of a Direct Financial Obligation or an Obligation under an Off-Balance Sheet Arrangement of a Registrant.***

The disclosures in <u>Item 1.01</u> above regarding the First Amendment to Promissory Notes are incorporated into this <u>Item 2.03</u> in their entirety.

***Item 5.02 Departure of Directors or Certain Officers; Election of Directors; Appointment of Certain Officers; Compensatory Arrangements of Certain Officers.***

*<u>Dismissal of Chief Operating Officer</u>*

On, and effective on, April 23, 2026, the Board of Directors of the Company, after determining that the position of Chief Operating Officer was no longer necessary to the Company's forward direction and as part of a planned restructuring of executive leadership, dismissed Weiting "Cathy" Feng, the Company's then Chief Operating Officer. The Company and Ms. Feng are currently in discussions regarding Ms. Feng's post-employment severance and the Company expects to file a Current Report on Form 8-K in the future, once such compensation is finalized and agreed to.

*(c) Rule 10b5-1 Trading Plans.*

Our directors and executive officers may from time to time enter into plans or other arrangements for the purchase or sale of our shares that are intended to satisfy the affirmative defense conditions of Rule 10b5-1(c) or may represent a non-Rule 10b5-1 trading arrangement under the Exchange Act. During the quarter ended March 31, 2026, none of the Company's directors or officers (as defined in Rule 16a-1(f)) adopted or terminated any contract, instruction or written plan for the purchase or sale of Company securities that was intended to satisfy the affirmative defense conditions of Rule 10b5-1(c) or any "<u>non-Rule 10b5-1 trading arrangement</u>".

**Item 6. Exhibits** 

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| | | **Incorporated by Reference** | **Incorporated by Reference** | **Incorporated by Reference** | **Incorporated by Reference** |
| <br>**Exhibit**<br>**Number** | <br>**Description of Exhibit** | **Form** | **Exhibit** | **Filing Date/Period End Date** | **File Number** |
| [3.1](http://www.sec.gov/Archives/edgar/data/1437925/000147793220006109/gmgi_ex31.htm) | [Articles of Incorporation Since Formation and through April 2020](http://www.sec.gov/Archives/edgar/data/1437925/000147793220006109/gmgi_ex31.htm) | 10-KT/A | 3.1 | 10/28/2020 | 000-54840 |
| [3.2](http://www.sec.gov/Archives/edgar/data/1437925/000147793220006109/gmgi_ex32.htm) | [Amended and Restated Certificate of Designation of Golden Matrix Group, Inc. Establishing the Designation, Preferences, Limitations and Relative Rights of its Series B Voting Preferred Stock as filed with the Secretary of State of Nevada on March 11, 2022](http://www.sec.gov/Archives/edgar/data/1437925/000147793222001365/gmgi_ex101.htm) | 8-K | 10.1 | 3/14/2022 | 000-54840 |
| [3.3](http://www.sec.gov/Archives/edgar/data/1437925/000147793220006116/gmgi_ex32.htm) | [Certificate of Correction (correcting Certificate of Change filed with the Secretary of State of Nevada on April 27, 2020) filed with the Secretary of State of Nevada on October 26, 2020](http://www.sec.gov/Archives/edgar/data/1437925/000147793220006116/gmgi_ex32.htm) | 8-K | 3.2 | 10/28/2020 | 000-54840 |
| [3.4](http://www.sec.gov/Archives/edgar/data/1437925/000147793221009375/gmgi_ex31.htm) | [Certificate of Amendment to Articles of Incorporation, as filed with the Secretary of State of Nevada on December 16, 2021](http://www.sec.gov/Archives/edgar/data/1437925/000147793221009375/gmgi_ex31.htm) | 8-K | 3.1 | 12/16/2021 | 000-54840 |
| [3.5](http://www.sec.gov/Archives/edgar/data/1437925/000147793224001928/gmgi_ex31.htm) | [Certificate of Amendment to Articles of Incorporation of Golden Matrix Group, Inc., as filed with the Secretary of State of Nevada on April 4, 2024](http://www.sec.gov/Archives/edgar/data/1437925/000147793224001928/gmgi_ex31.htm) | 8-K | 3.1 | 4/9/2024 | 001-41326 |
| [3.6](http://www.sec.gov/Archives/edgar/data/1437925/000147793224001928/gmgi_ex32.htm) | [Certificate of Designation of Golden Matrix Group, Inc. Establishing the Designation, Preferences, Limitations and Relative Rights of Its Series C Preferred Stock, as filed with the Secretary of State of Nevada on April 4, 2024](http://www.sec.gov/Archives/edgar/data/1437925/000147793224001928/gmgi_ex32.htm) | 8-K | 3.3 | 4/9/2024 | 001-41326 |
| [3.7](http://www.sec.gov/Archives/edgar/data/1437925/000147793226001129/mrdn_ex31.htm) | [Certificate of Change, affecting a 1-for-12 Reverse Stock Split of the Outstanding Common Stock and Authorized Common Stock, filed with the Secretary of State of Nevada on February 26, 2026](http://www.sec.gov/Archives/edgar/data/1437925/000147793226001129/mrdn_ex31.htm) | 8-K | 3.1 | 3/3/2026 | 001-41326 |
| [3.8](http://www.sec.gov/Archives/edgar/data/1437925/000147793226001129/mrdn_ex32.htm) | [Articles of Amendment affecting Name Change to "Meridian Holdings Inc.", filed with the Secretary of State of Nevada on February 26, 2026](http://www.sec.gov/Archives/edgar/data/1437925/000147793226001129/mrdn_ex32.htm) | 8-K | 3.2 | 3/3/2026 | 001-41326 |
| [3.9](http://www.sec.gov/Archives/edgar/data/1437925/000125529408000727/ex3_2.htm) | [Bylaws of the Company](http://www.sec.gov/Archives/edgar/data/1437925/000125529408000727/ex3_2.htm) | S-1 | 3.2 | 10/7/2008 | 333-153881 |
| [3.10](http://www.sec.gov/Archives/edgar/data/1437925/000147793224001928/gmgi_ex33.htm) | [Amendment to the Bylaws of Golden Matrix Group, Inc. dated April 5, 2024](http://www.sec.gov/Archives/edgar/data/1437925/000147793224001928/gmgi_ex33.htm) | 8-K | 3.2 | 4/9/2024 | 001-41326 |
| [3.11](http://www.sec.gov/Archives/edgar/data/1437925/000147793225000570/gmgi_ex32.htm) | [Amendments to the Bylaws of Golden Matrix Group, Inc. dated January 29, 2025](http://www.sec.gov/Archives/edgar/data/1437925/000147793225000570/gmgi_ex32.htm) | 8-K | 3.2 | 1/30/2025 | 001-41326 |
| [3.12](http://www.sec.gov/Archives/edgar/data/1437925/000147793225008845/gmgi_ex31.htm) | [Amendments to the Bylaws of Golden Matrix Group, Inc. dated December 2, 2025](http://www.sec.gov/Archives/edgar/data/1437925/000147793225008845/gmgi_ex31.htm) | 8-K | 3.1 | 12/8/2025 | 001-41326 |
| [10.1](http://www.sec.gov/Archives/edgar/data/1437925/000147793224001928/gmgi_ex103.htm) | [Promissory Note dated April 9, 2024, in the amount of $13,125,000 representing amounts owed by Golden Matrix Group, Inc. to Aleksandar Milovanović](http://www.sec.gov/Archives/edgar/data/1437925/000147793224001928/gmgi_ex103.htm) | 8-K | 10.3 | 4/9/2024 | 001-41326 |
| [10.2](http://www.sec.gov/Archives/edgar/data/1437925/000147793224001928/gmgi_ex104.htm) | [Promissory Note dated April 9, 2024, in the amount of $1,250,000 representing amounts owed by Golden Matrix Group, Inc. to Zoran Milošević](http://www.sec.gov/Archives/edgar/data/1437925/000147793224001928/gmgi_ex104.htm) | 8-K | 10.4 | 4/9/2024 | 001-41326 |
| [10.3](http://www.sec.gov/Archives/edgar/data/1437925/000147793224001928/gmgi_ex105.htm) | [Promissory Note dated April 9, 2024, in the amount of $625,000 representing amounts owed by Golden Matrix Group, Inc. to Snežana Božović](http://www.sec.gov/Archives/edgar/data/1437925/000147793224001928/gmgi_ex105.htm) | 8-K | 10.5 | 4/9/2024 | 001-41326 |
| [10.4](mrdn_ex104.htm) | [First Amendment to Promissory Notes dated April 27, 2026, and effective April 9, 2026\*](mrdn_ex104.htm)<br> x |  |  |  |  |
| [31.1](mrdn_ex311.htm) | [Certification of Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act\*](mrdn_ex311.htm)<br> x |  |  |  |  |
| [31.2](mrdn_ex312.htm) | [Certification of Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act\*](mrdn_ex312.htm)<br> x |  |  |  |  |
| [32.1](mrdn_ex321.htm) | [Certification of Principal Executive Officer Pursuant to Section 906 of the Sarbanes-Oxley Act\*\*](mrdn_ex321.htm)<br> x |  |  |  |  |
| [32.2](mrdn_ex322.htm) | [Certification of Principal Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act\*\*](mrdn_ex322.htm)<br> x |  |  |  |  |
| 101.INS\* | Inline XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document<br> x |  |  |  |  |
| 101.SCH\* | Inline XBRL Taxonomy Extension Schema Document<br> x |  |  |  |  |
| 101.CAL\* | Inline XBRL Taxonomy Extension Calculation Linkbase Document<br> x |  |  |  |  |
| 101.DEF\* | Inline XBRL Taxonomy Extension Definition Linkbase Document<br> x |  |  |  |  |
| 101.LAB\* | Inline XBRL Taxonomy Extension Label Linkbase Document<br> x |  |  |  |  |
| 101.PRE\* | Inline XBRL Taxonomy Extension Presentation Linkbase Document<br> x |  |  |  |  |
| 104\* | Inline XBRL for the cover page of this Quarterly Report on Form 10-Q, included in the Exhibit 101 Inline XBRL Document Set<br> x |  |  |  |  |

---

\* Filed herewith.

\*\* Furnished herewith.

---

| |
|:---|
| 58 |
| *[**Table of Contents**](#TOC)* |

---

**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.

---

| | |
|:---|:---|
|  | **MERIDIAN HOLDINGS INC./NV** |
| Dated: April 28, 2026 | */s/ William Scott* |
|  | William Scott |
|  | Its: President, Interim Chief Executive Officer <br>(Principal Executive Officer) |

---

---

| | |
|:---|:---|
| Dated: April 28, 2026 | */s/ Rich Christensen* |
|  | Rich Christensen |
|  | Its: Chief Financial Officer (Principal Accounting/Financial Officer) |

---

## Exhibit 10.4

**EXHIBIT 10.4**

**FIRST AMENDMENT TO PROMISSORY NOTES**

This First Amendment to Promissory Notes (this "**<u>Amendment</u>**") dated as of the last dated signature of the Parties (as defined below) below, and effective as of the Effective Date (defined below), amends each of those certain Promissory Notes issued on April 9, 2024, by Meridian Holdings Inc., *formerly* Golden Matrix Group, Inc. (the "**<u>Company</u>**"): (a) to Aleksandar Milovanović ("**<u>Milovanović</u>**"), in the original principal amount of $13,125,000; (b) Zoran Milošević ("**<u>Milošević</u>**"), in the original principal amount of $1,250,000; and (c) Snežana Božović ("**<u>Božović</u>**", and collectively with Milovanović and Milošević, the "**<u>Note Holders</u>**"), in the original principal amount of $625,000 (collectively, (a) through (c), the "**<u>Notes</u>**"). The Purchaser and the Note Holders are referred to herein as the "**<u>Parties</u>**" and individually as a "**<u>Party</u>**".

**WHEREAS**, the Notes had a maturity date of April 9, 2026 (the "**<u>Maturity Date</u>**");

**WHEREAS**, the Notes were not paid on the Maturity Date, and the Note Holders have taken no actions to date to enforce their rights under the Notes due to such non-payment; and

**WHEREAS**, the Company and the Note Holders now desire to amend the Notes to extend the Maturity Date thereof as set forth below.

**NOW, THEREFORE**, in consideration of the premises and the mutual covenants, agreements, and considerations herein contained, and other good and valuable consideration, which consideration the parties hereby acknowledge and confirm the receipt and sufficiency thereof, the parties hereto agree as follows:

**1. <u>Amendments to Notes.</u>** Effective as of the Effective Date, <u>Section 4(b)</u> of each of the Notes is amended and restated to read in its entirety as follows:

"(b) **Payment at Maturity**. In this Note, the "***<u>Maturity Date</u>***" shall mean November 9, 2026. On the Maturity Date, Maker shall pay Payee (i) the outstanding Principal, (ii) all accrued but unpaid interest and (iii) any and all other sums due by Maker to Payee hereunder (such payment, the "***<u>Maturity Payment</u>***")."

**2. <u>Effective Date</u>.** This Amendment shall be deemed effective as of April 9, 2026 (the "**<u>Effective Date</u>**"), notwithstanding the date of execution hereof. From and after the Effective Date, the Notes shall be deemed amended in accordance with the terms hereof as if this Amendment had been executed and delivered on the Effective Date.

**3. <u>Waiver of Defaults</u>.** The Note Holders each hereby waive any and all defaults and events of default that have occurred or may be deemed to have occurred under the Notes solely as a result of the Notes not having been repaid on or prior to the original Maturity Date, and any rights or remedies arising therefrom. For the avoidance of doubt, no default or event of default shall be deemed to have occurred as of or following the original Maturity Date as a result of such non-payment.

**4. <u>Consideration</u>.** Each of the Parties agrees and confirms by signing below that they have received valid consideration in connection with this Amendment and the transactions contemplated herein.

**5. <u>Effect of Amendment</u>.** Upon the effectiveness of this Amendment, each reference in each of the Notes to **"<u>Note</u>", "<u>Agreement,</u>" "<u>hereunder,</u>" "<u>hereof,</u>" "<u>herein</u>"** or words of like import shall mean and be a reference to such Notes, as applicable, as modified and amended hereby.

**6. <u>Notes to Continue in Full Force and Effect</u>.** Except as specifically modified or amended herein, the Notes and the terms and conditions thereof shall remain in full force and effect.

**7. <u>Entire Agreement</u>**. This Amendment sets forth all of the promises, agreements, conditions, understandings, warranties and representations among the parties with respect to the transactions contemplated hereby and thereby, and supersedes all prior agreements, arrangements and understandings between the Parties, whether written, oral or otherwise, except for the Notes, and this Amendment shall be read in connection with, the Notes.

**8. <u>Governing Law</u>**. This Amendment and the Notes shall be governed exclusively by and construed and enforced in accordance with the internal Laws of the State of Nevada without reference to its conflict of law provisions.

**9. <u>Electronic Signatures</u>**. Except as otherwise required by applicable Law, this Amendment and any signed agreement or instrument entered into in connection with this Amendment, and any amendments hereto or thereto, may be executed in one or more counterparts, all of which shall constitute one and the same instrument. Any such counterpart, to the extent delivered by means of a facsimile machine or by .pdf, .tif, .gif, .jpg or similar attachment to electronic mail or by DocuSign, SimpliSafe, or similar software (any such delivery, an "**<u>Electronic Delivery</u>**") shall be treated in all manner and respects as an original executed counterpart and shall be considered to have the same binding legal effect as if it were the original signed version thereof delivered in person. No Party shall raise the use of Electronic Delivery to deliver a signature or the fact that any signature or agreement or instrument was transmitted or communicated through the use of Electronic Delivery as a defense to the formation of a contract, and each such Party forever waives any such defense, except to the extent such defense relates to lack of authenticity.

[*Remainder of page left intentionally blank. Signature page follows*.]

**IN WITNESS WHEREOF**, the Parties hereto have executed this Amendment to be effective as of the Effective Date.

---

| | |
|:---|:---|
| **COMPANY:** | **COMPANY:** |
| ***Meridian Holdings Inc.***  | ***Meridian Holdings Inc.***  |
| By: | */s/ Rich Christensen* |
|  | Name: Rich Christensen |
|  | Title: Chief Financial Officer |
|  | Date: April 27, 2026 |

---

---

| | |
|:---|:---|
| **NOTE HOLDERS:** | **NOTE HOLDERS:** |
| By: | */s/Aleksandar Milovanović* |
|  | Name: Aleksandar Milovanović |
|  | Date: April 27, 2026 |
| By:  | */s/ Zoran Milošević* |
|  | Name: Zoran Milošević |
|  | Date: April 25, 2026 |
| By: | */s/Snežana Božović* |
|  | Name: Snežana Božović |
|  | Date: April 27, 2026 |

---

## Exhibit 31.1

**EXHIBIT 31.1**

**CERTIFICATION**

I, William Scott, certify that:

---

| | | |
|:---|:---|:---|
| 1. | 1. | I have reviewed this Quarterly Report on Form 10-Q for the quarter ended March 31, 2026, of Meridian Holdings Inc.; |
| 2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
| 3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
| 4. | The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: | The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |

---

(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

(c) Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d) Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an Annual Report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

5. The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

Dated: April 28, 2026

---

| |
|:---|
| */s/ William Scott* |
| William Scott |
| Interim Chief Executive Officer |
| (Principal Executive Officer) |

---

## Exhibit 31.2

**EXHIBIT 31.2**

**CERTIFICATION**

I, Rich Christensen, certify that:

1. I have reviewed this Quarterly Report on Form 10-Q for the quarter ended March 31, 2026, of Meridian Holdings Inc.;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

(c) Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d) Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an Annual Report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

5. The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

Dated: April 28, 2026

---

| |
|:---|
| */s/ Rich Christensen* |
| Rich Christensen |
| Chief Financial Officer |
| (Principal Financial/Accounting Officer) |

---

## Exhibit 32.1

**EXHIBIT 32.1**

**CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002**

In connection with the Quarterly Report of Meridian Holdings Inc. on Form 10-Q for the quarter ended March 31, 2026, as filed with the Securities and Exchange Commission on the date hereof (the "<u>Report</u>"), I, William Scott, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that, to the best of my knowledge and belief: (1) the Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and (2) the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company at the dates and for the periods indicated.

Dated: April 28, 2026

---

| |
|:---|
| */s/ William Scott* |
| William Scott |
| Interim Chief Executive Officer |
| (Principal Executive Officer) |

---

*The foregoing certification is not deemed filed with the Securities and Exchange Commission for purposes of Section 18 of the Securities Exchange Act of 1934, as amended ("<u>Exchange Act</u>"), and is not to be incorporated by reference into any filing of the Company under the Securities Act of 1933, as amended, or the Exchange Act, whether made before or after the date hereof, regardless of any general incorporation language in such filing. A signed original of this written statement required by Section 906 has been provided to the Company and will be retained by the Company and furnished to the Securities and Exchange Commission or its staff upon request.*

## Exhibit 32.2

**EXHIBIT 32.2**

**CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002**

In connection with the Quarterly Report of Meridian Holdings Inc. on Form 10-Q for the quarter ended March 31, 2026, as filed with the Securities and Exchange Commission on the date hereof (the "<u>Report</u>"), I, Rich Christensen, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that, to the best of my knowledge and belief: (1) the Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and (2) the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company at the dates and for the periods indicated.

Dated: April 28, 2026

---

| |
|:---|
| */s/ Rich Christensen* |
| Rich Christensen |
| Chief Financial Officer |
| (Principal Accounting/Financial Officer) |

---

*The foregoing certification is not deemed filed with the Securities and Exchange Commission for purposes of Section 18 of the Securities Exchange Act of 1934, as amended ("<u>Exchange Act</u>"), and is not to be incorporated by reference into any filing of the Company under the Securities Act of 1933, as amended, or the Exchange Act, whether made before or after the date hereof, regardless of any general incorporation language in such filing. A signed original of this written statement required by Section 906 has been provided to the Company and will be retained by the Company and furnished to the Securities and Exchange Commission or its staff upon request.*