# EDGAR Filing Document

**Accession Number:** 0001831096
**File Stem:** 0001193125-25-277599
**Filing Date:** 2025-11
**Character Count:** 126530
**Document Hash:** fad60a011ebfde7733abc0b4d52017a2
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001193125-25-277599.hdr.sgml**: 20251112

**ACCESSION NUMBER**: 0001193125-25-277599

**CONFORMED SUBMISSION TYPE**: 10-Q

**PUBLIC DOCUMENT COUNT**: 76

**CONFORMED PERIOD OF REPORT**: 20250930

**FILED AS OF DATE**: 20251112

**DATE AS OF CHANGE**: 20251112

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** Great Elm Group, Inc.
- **CENTRAL INDEX KEY:** 0001831096
- **STANDARD INDUSTRIAL CLASSIFICATION:** SERVICES-PREPACKAGED SOFTWARE [7372]
- **ORGANIZATION NAME:** 06 Technology
- **EIN:** 853622015
- **STATE OF INCORPORATION:** DE
- **FISCAL YEAR END:** 0630

**FILING VALUES:**
- **FORM TYPE:** 10-Q
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-39832
- **FILM NUMBER:** 251472870

**BUSINESS ADDRESS:**
- **STREET 1:** 3801 PGA BOULEVARD
- **STREET 2:** SUITE 603
- **CITY:** PALM BEACH GARDENS
- **STATE:** FL
- **ZIP:** 33410
- **BUSINESS PHONE:** (617) 375-3006

**MAIL ADDRESS:**
- **STREET 1:** 3801 PGA BOULEVARD
- **STREET 2:** SUITE 603
- **CITY:** PALM BEACH GARDENS
- **STATE:** FL
- **ZIP:** 33410

?xml version='1.0' encoding='ASCII'? 10-Q

------

**UNITED STATES**

**SECURITIES AND EXCHANGE COMMISSION**

**Washington, D.C. 20549**

------

**FORM** 10-Q

------

**(Mark One)**

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

**For the quarterly period ended** **September 30,** 2025

**or**

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

**For the transition period from to**

**Commission File Number:** 001-39832

------

Great Elm Group, Inc.

**(Exact name of registrant as specified in its charter)**

------

---

| | |
|:---|:---|
| Delaware | 85-3622015 |
| (State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
| 3801 PGA Boulevard**,** Suite 603**,** <br>Palm Beach Gardens**,** FL | 33410 |
| (Address of principal executive offices) | (Zip Code) |

---

**(**617**)** 375-3006

(Registrant's telephone number, including area code)

------

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

---

| | |
|:---|:---|
| &nbsp;&nbsp;**<u>Title of each class</u>** | &nbsp;&nbsp;**<u>Name of each exchange on which registered</u>** |
| &nbsp;&nbsp;Common Stock, par value $0.001 per share<br> &nbsp;&nbsp;GEG | &nbsp;&nbsp;The Nasdaq Stock Market LLC<br>**(Nasdaq Global Select Market)** |
| &nbsp;&nbsp;7.25% Notes due 2027<br> &nbsp;&nbsp;GEGGL | &nbsp;&nbsp;The Nasdaq Stock Market LLC<br>**(Nasdaq Global Select 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 ☒ 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 ☒ No **☐**

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

---

| | | | |
|:---|:---|:---|:---|
| Large accelerated filer | ☐ | Accelerated filer | ☐ |
| Non-accelerated filer | ☒ | Smaller reporting company | ☒ |
|  |  | Emerging growth company | ☐ |

---

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

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

As of November 6, 2025, there were 33,029,368 shares of the registrant's common stock outstanding.

------

**Table of Contents**

---

| | | |
|:---|:---|:---|
| [**<u>PART I. FINANCIAL INFORMATION</u>**](#part_ifinancial_information) | [**<u>PART I. FINANCIAL INFORMATION</u>**](#part_ifinancial_information) |  |
| Item 1. | [<u>Financial Statements</u>](#item_1_financial_statements) | 3 |
|  | &nbsp;&nbsp;&nbsp;&nbsp;[<u>Unaudited Condensed Consolidated Balance Sheets as of September 30, 2025 and June 30, 2025</u>](#condensed_consolidated_balance_sheets_un) | 3 |
|  | &nbsp;&nbsp;&nbsp;&nbsp;[<u>Unaudited Condensed Consolidated Statements of Operations for the three months ended September 30, 2025 and 2024</u>](#condensed_consolidated_statements_operat) | 4 |
|  | &nbsp;&nbsp;&nbsp;&nbsp;[<u>Unaudited Condensed Consolidated Statements of Stockholders' Equity for the three months ended September 30, 2025</u>](#condensed_consolidated_equity) <u>and 2024</u> | 5 |
|  | &nbsp;&nbsp;&nbsp;&nbsp;[<u>Unaudited Condensed Consolidated Statements of Cash Flows for the three months ended September 30, 2025 and 2024</u>](#condensed_consolidated_statements_cash_f) | 6 |
|  | &nbsp;&nbsp;&nbsp;&nbsp;[<u>Unaudited Notes to Condensed Consolidated Financial Statements</u>](#notes_to_condensed_consolidated_financia) | 8 |
| Item 2. | [<u>Management's Discussion and Analysis of Financial Condition and Results of Operations</u>](#item_2_managements_discussion_analysis_f) | 25 |
| Item 3. | [<u>Quantitative and Qualitative Disclosures About Market Risk</u>](#item_3_quantitative_qualitative_disclosu) | 30 |
| Item 4. | [<u>Controls and Procedures</u>](#item_4_controls_procedures) | 30 |
| [**<u>PART II. OTHER INFORMATION</u>**](#part_iior_information) | [**<u>PART II. OTHER INFORMATION</u>**](#part_iior_information) | 31 |
| Item 1. | [<u>Legal Proceedings</u>](#item_1_legal_proceedings) | 31 |
| Item 1A. | [<u>Risk Factors</u>](#item_1a_risk_factors) | 31 |
| Item 2. | [<u>Unregistered Sales of Equity Securities and Use of Proceeds</u>](#item_2_unregistered_sales_of_equity_secu) | 31 |
| Item 5. | [<u>Other Information</u>](#item_5_other_information) | 31 |
| Item 6. | [<u>Exhibits</u>](#item_6_exhibits) | 32 |
| [<u>SIGNATURES</u>](#signatures) | [<u>SIGNATURES</u>](#signatures) | 33 |

---

Unless the context otherwise requires, "we," "us," "our," "GEG," the "Company" and terms of similar import refer to Great Elm Group, Inc. and/or its subsidiaries. Our corporate website address is www.greatelmgroup.com. The information contained in, or accessible through, our corporate website does not constitute part of this report.

------

**Cautionary Statement Regarding Forward-Looking Information**

This report and certain information incorporated herein by reference contain forward-looking statements under the Private Securities Litigation Reform Act of 1995. Such statements often include words such as "may," "will," "should," "believe," "expect," "seek," "anticipate," "intend," "estimate," "plan," "target," "project," "forecast," "envision" and other similar phrases. Although we believe the assumptions and expectations reflected in these forward-looking statements are reasonable, these assumptions and expectations may not prove to be correct, and we may not achieve the financial results or benefits anticipated. These forward-looking statements are not guarantees of actual results. Our actual results may differ materially from those suggested in the forward-looking statements. These forward-looking statements involve a number of risks and uncertainties, some of which are beyond our control, including, without limitation:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;▪the ability of Great Elm Capital Management, LLC (**GECM**) to profitably manage Great Elm Capital Corp. (NASDAQ: **GECC**), a business development company, and the ability of Monomoy CRE, LLC (**MCRE**) to manage Monomoy UpREIT, LLC (**Monomoy UpREIT**), the operating subsidiary of a private real estate investment trust with a portfolio of diversified net leased industrial assets;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;▪the dividend rate that GECC and Monomoy UpREIT will pay;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;▪the results of our investment management activities;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;▪our ability to sell the real estate properties we develop at a profit;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;▪our ability to raise capital to fund our business plan;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;▪our ability to make acquisitions and manage any businesses we may acquire;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;▪conditions in the equity capital markets and debt capital markets as well as the economy generally, including market uncertainty regarding global trade policies and tariffs, changes to interest rates and inflationary pressures;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;▪our ability to maintain the security of electronic and other confidential information;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;▪serious disruptions and catastrophic events, including, for example, the potential impact of public health emergencies on the global economy;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;▪competition, mostly from larger, well-financed organizations (both domestic and foreign), including operating companies, global asset managers, investment banks, commercial banks, and private equity funds;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;▪outcomes of litigation and proceedings and the availability of insurance, indemnification and other third-party coverage of any losses suffered in connection therewith;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;▪maintaining our contractual arrangements and relationships with third parties;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;▪our ability to attract, assimilate, develop and retain key personnel;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;▪compliance with laws, regulations and orders;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;▪changes in laws and regulations governing our operations; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;▪other factors described in our Annual Report on Form 10-K for the fiscal year ended June 30, 2025 under "Risk Factors" or as set forth from time to time in our Securities and Exchange Commission (**SEC**) filings.

These forward-looking statements speak only as of the time of filing of this report and we do not undertake to update or revise them as more information becomes available. You are cautioned not to place undue reliance on these forward-looking statements. We do not undertake any obligation to release publicly any revisions to these forward-looking statements to reflect future events or circumstances or to reflect the occurrence of unanticipated events.

------

**PART I—FINANCIAL INFORMATION**

**Item 1. Financial Statements.**

**Great Elm Group, Inc.**

**Condensed Consolidated Balance Sheets (Unaudited)**

**Dollar amounts in thousands (except per share data)**

---

| | | |
|:---|:---|:---|
| **<u>ASSETS</u>** | **September 30, 2025** | **June 30, 2025** |
| Current assets |  |  |
| &nbsp;&nbsp;Cash and cash equivalents | $53470 | $30603 |
| &nbsp;&nbsp;Receivables from managed funds | 4935 | 8331 |
| &nbsp;&nbsp;Investments, at fair value | 55445 | 60614 |
| &nbsp;&nbsp;Prepaid and other current assets | 4127 | 2803 |
| &nbsp;&nbsp;Real estate assets, net | 4543 | 9085 |
| &nbsp;&nbsp;Related party loan receivable | - | 8000 |
| &nbsp;&nbsp;Assets of Consolidated Funds: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Cash and cash equivalents | 5038 | 3907 |
| &nbsp;&nbsp;&nbsp;&nbsp;Investments, at fair value | 11865 | 14327 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other assets | 167 | 227 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total current assets | 139590 | 137897 |
| Identifiable intangible assets, net | 11722 | 12009 |
| Goodwill | 440 | 440 |
| Right-of-use assets | 1514 | 1603 |
| Other assets | 1744 | 1988 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total assets | $155010 | $153937 |
| **<u>LIABILITIES AND STOCKHOLDERS' EQUITY</u>** |  |  |
| Current liabilities |  |  |
| &nbsp;&nbsp;Accounts payable | $1254 | $1026 |
| &nbsp;&nbsp;Accrued expenses and other current liabilities | 5890 | 7707 |
| &nbsp;&nbsp;Current portion of related party payables | 186 | 258 |
| &nbsp;&nbsp;Current portion of lease liabilities | 364 | 355 |
| &nbsp;&nbsp;Liabilities of Consolidated Funds: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Payable for securities purchased | 565 | 96 |
| &nbsp;&nbsp;&nbsp;&nbsp;Accrued expenses and other liabilities | 111 | 172 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total current liabilities | 8370 | 9614 |
| Lease liabilities, net of current portion | 1166 | 1260 |
| Long-term debt (face value $26,945) | 26444 | 26373 |
| Convertible notes (face value $35,063 and $35,063, including $16,993 and $16,993 held by related parties, respectively) | 34626 | 34602 |
| Other liabilities | 1261 | 1422 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total liabilities | 71867 | 73271 |
| Commitments and contingencies (Note 16) |  |  |
| Stockholders' equity |  |  |
| &nbsp;&nbsp;Preferred stock, $0.001 par value; 5,000,000 authorized and zero outstanding | - | - |
| &nbsp;&nbsp;Common stock, $0.001 par value; 350,000,000 shares authorized and 33,348,987 shares issued and 32,084,664 outstanding at September 30, 2025; and 27,630,305 shares issued and 26,552,948 outstanding at June 30, 2025 | 30 | 25 |
| &nbsp;&nbsp;Additional paid-in-capital | 3320845 | 3310356 |
| &nbsp;&nbsp;Accumulated deficit | (3247093) | (3240063) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total Great Elm Group, Inc. stockholders' equity | 73782 | 70318 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Redeemable non-controlling interest in Consolidated Funds | 9361 | 10348 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total stockholders' equity | 83143 | 80666 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total liabilities and stockholders' equity | $155010 | $153937 |

---

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

------

**Great Elm Group, Inc.**

**Condensed Consolidated Statements of Operations (Unaudited)**

**Amounts in thousands (except per share data)**

---

| | | |
|:---|:---|:---|
|  | **For the three months ended September 30,** | **For the three months ended September 30,** |
|  | **2025** | **2024** |
| Revenues | $10788 | $3992 |
| Cost of revenues | 6748 | 635 |
| Operating costs and expenses: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Compensation and benefits | 5237 | 3563 |
| &nbsp;&nbsp;&nbsp;&nbsp;Selling, general and administrative | 2166 | 1501 |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 342 | 273 |
| &nbsp;&nbsp;&nbsp;&nbsp;Expenses of Consolidated Funds | 21 | 16 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total operating costs and expenses | 7766 | 5353 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Operating loss | (3726) | (1996) |
| Dividends and interest income | 1238 | 1558 |
| Interest expense | (1028) | (1028) |
| Net realized and unrealized (loss) gain | (2861) | 3778 |
| Net realized and unrealized (loss) gain on investments of Consolidated Funds | (1808) | 278 |
| Interest and other income of Consolidated Funds | 352 | 384 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(Loss) income before income taxes | (7833) | 2974 |
| Income tax expense | (71) | - |
| Net (loss) income | $(7904) | $2974 |
| &nbsp;&nbsp;&nbsp;&nbsp;Less: net (loss) income attributable to non-controlling interest in Consolidated Funds | (874) | 335 |
| Net (loss) income attributable to Great Elm Group, Inc. stockholders | $(7030) | $2639 |
| Net (loss) income attributable to stockholders per share |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Basic | $(0.24) | $0.09 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Diluted | (0.24) | 0.08 |
| Weighted average shares outstanding |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Basic | 28972 | 29079 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Diluted | 28972 | 40469 |

---

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

------

**Great Elm Group, Inc.**

**Condensed Consolidated Statements of Stockholders' Equity (Unaudited)**

**Amounts in thousands**

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **Common Stock** | **Common Stock** | **Additional<br>Paid-in** | **Accumulated** | **Total Great Elm Group, Inc. Stockholders'** | **Redeemable <br>non-controlling interest in** | **Total Stockholders'** |
|  | **Shares** | **Amount** | **Capital** | **Deficit** | **Equity** | **Consolidated Funds** | **Equity** |
| **BALANCE, June 30, 2025** | 26553 | $25 | $3310356 | $(3240063) | $70318 | $10348 | $80666 |
| Net loss | - | - | - | (7030) | (7030) | (874) | (7904) |
| Issuance of common stock related to vesting of restricted stock | 430 | - | - | - | - | - | - |
| Withholding tax payments related to restricted stock | - | - | (154) | - | (154) | - | (154) |
| Issuance of common stock related to equity transactions, net | 5354 | 5 | 10029 | - | 10034 | - | 10034 |
| Issuance of warrants | - | - | 726 | - | 726 | - | 726 |
| Distributions from Consolidated Funds | - | - | - | - | - | (113) | (113) |
| Stock repurchases | (252) | - | (756) | - | (756) | - | (756) |
| Stock-based compensation | - | - | 644 | - | 644 | - | 644 |
| **BALANCE, September 30, 2025** | 32085 | $30 | $3320845 | $(3247093) | $73782 | $9361 | $83143 |

---

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **Common Stock** | **Common Stock** | **Additional<br>Paid-in** | **Accumulated** | **Total Great Elm Group, Inc. Stockholders'** | **Redeemable <br>non-controlling interest in** | **Total Stockholders'** |
|  | **Shares** | **Amount** | **Capital** | **Deficit** | **Equity** | **Consolidated Funds** | **Equity** |
| **BALANCE, June 30, 2024** | 30494 | $30 | $3315638 | $(3252954) | $62714 | $7481 | $70195 |
| Net income | - | - | - | 2639 | 2639 | 335 | 2974 |
| Issuance of common stock related to vesting of restricted stock | 528 | - | - | - | - | - | - |
| Distributions from Consolidated Funds | - | - | - | - | - | (136) | (136) |
| Stock repurchases | (2279) | (2) | (2107) | - | (2109) | - | (2109) |
| Stock-based compensation | - | - | 660 | - | 660 | - | 660 |
| **BALANCE, September 30, 2024** | 28743 | $28 | $3314191 | $(3250315) | $63904 | $7680 | $71584 |

---

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

------

**Great Elm Group, Inc.**

**Condensed Consolidated Statements of Cash Flows (Unaudited)**

**Dollar amounts in thousands**

---

| | | |
|:---|:---|:---|
|  | **For the three months ended September 30,** | **For the three months ended September 30,** |
|  | **2025** | **2024** |
| Cash flows from operating activities: |  |  |
| Net (loss) income | $(7904) | $2974 |
| Adjustments to reconcile net (loss) income to net cash flows from operating activities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Proceeds from sale of real estate | 7021 | - |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(Gain) loss on sale of real estate | (505) | 12 |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 342 | 273 |
| &nbsp;&nbsp;&nbsp;&nbsp;Stock-based compensation | 644 | 660 |
| &nbsp;&nbsp;&nbsp;&nbsp;Unrealized loss (gain) on investments | 3953 | (4370) |
| &nbsp;&nbsp;&nbsp;&nbsp;Realized (gain) loss on investments | (1092) | 592 |
| &nbsp;&nbsp;&nbsp;&nbsp;Non-cash interest and amortization of debt issuance costs | 533 | 539 |
| &nbsp;&nbsp;&nbsp;&nbsp;Change in fair value of contingent consideration | - | (6) |
| &nbsp;&nbsp;&nbsp;&nbsp;Other non-cash expense, net | 521 | 730 |
| Adjustments to reconcile net (loss) income to net cash flows from operating activities of Consolidated Funds: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Purchase of investments | (1599) | (1496) |
| &nbsp;&nbsp;&nbsp;&nbsp;Sales of investments | 2745 | 1257 |
| &nbsp;&nbsp;&nbsp;&nbsp;Amortization of premium and accretion of discount, net | (23) | (21) |
| &nbsp;&nbsp;&nbsp;&nbsp;Net realized and unrealized loss (gain) on investments | 1808 | (278) |
| Changes in operating assets and liabilities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Receivables from managed funds | 3396 | (1595) |
| &nbsp;&nbsp;&nbsp;&nbsp;Prepaid and other assets | (1047) | (153) |
| &nbsp;&nbsp;&nbsp;&nbsp;Real estate under development | (2003) | (15) |
| &nbsp;&nbsp;&nbsp;&nbsp;Lease Liabilities | 4 | (11) |
| &nbsp;&nbsp;&nbsp;&nbsp;Related party payables | (72) | (404) |
| &nbsp;&nbsp;&nbsp;&nbsp;Accounts payable, accrued expenses and other liabilities | (1802) | (4621) |
| Changes in operating assets and liabilities of Consolidated Funds: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Cash and cash equivalents | (1131) | 142 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other assets | 60 | 7 |
| &nbsp;&nbsp;&nbsp;&nbsp;Accrued expenses and other liabilities | (35) | (3) |
| Net cash flows from operating activities | 3814 | (5787) |
| Cash flows from investing activities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Purchases of investments in held-to-maturity securities | - | (7378) |
| &nbsp;&nbsp;&nbsp;&nbsp;Proceeds from settlement of held-to-maturity investments | - | 10000 |
| &nbsp;&nbsp;&nbsp;&nbsp;Sales of investments | 2384 | 4 |
| &nbsp;&nbsp;&nbsp;&nbsp;Purchases of investments | (1028) | - |
| &nbsp;&nbsp;&nbsp;&nbsp;Related party loan receivable | 8000 | - |
| &nbsp;&nbsp;&nbsp;&nbsp;Redemption of investments | - | 13 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other | (14) | (148) |
| Net cash flows from investing activities | 9342 | 2491 |

---

------

**Great Elm Group, Inc.**

**Condensed Consolidated Statements of Cash Flows (Unaudited) *(continued)***

**Dollar amounts in thousands**

---

| | | |
|:---|:---|:---|
|  | **For the three months ended September 30,** | **For the three months ended September 30,** |
|  | **2025** | **2024** |
| Cash flows from financing activities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Proceeds from issuance of common stock | 11862 | - |
| &nbsp;&nbsp;&nbsp;&nbsp;Equity issuance costs | (1102) | - |
| &nbsp;&nbsp;&nbsp;&nbsp;Stock repurchases | (756) | (2109) |
| &nbsp;&nbsp;&nbsp;&nbsp;Withholding tax payments related to restricted stock | (154) | - |
| &nbsp;&nbsp;&nbsp;&nbsp;Net distributions from redeemable non-controlling interests in Consolidated Funds | (139) | (123) |
| Net cash flows from financing activities | 9711 | (2232) |
| Net increase (decrease) in cash and cash equivalents | 22867 | (5528) |
| Cash, cash equivalents and restricted cash at beginning of period | 30603 | 49718 |
| Cash, cash equivalents and restricted cash at end of period | $53470 | $44190 |
| **Supplemental disclosure of cash flow information:** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Cash paid for interest | 488 | 488 |
| &nbsp;&nbsp;&nbsp;&nbsp;Cash paid for taxes | - | 92 |
| **Supplemental non-cash financing transactions:** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Fair value of warrants issued | 726 | - |

---

The following table provides a reconciliation of cash and cash equivalents and restricted cash reported on the Condensed Consolidated Balance Sheets to the total cash and cash equivalents and restricted cash on the Condensed Consolidated Statements of Cash Flows:

---

| | | |
|:---|:---|:---|
|  | **September 30, 2025** | **June 30, 2025** |
| Cash and cash equivalents | $53470 | $30603 |
| Restricted cash | - | - |
| Cash, cash equivalents and restricted cash | $53470 | $30603 |

---

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

------

**Great Elm Group, Inc.**

**Notes to Condensed Consolidated Financial Statements (Unaudited)**

**September 30, 2025**

**1. Organization**

Great Elm Group, Inc. (referred to as the **Company** or **GEG**) is an alternative asset management company incorporated in Delaware. The Company focuses on growing a scalable and diversified portfolio of long-duration and permanent capital vehicles across credit, real estate, specialty finance, and other alternative strategies.

The accompanying condensed consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries, including Great Elm Capital Management, LLC (**GECM**), Great Elm Opportunities GP, Inc. (**GEO GP**), Great Elm Capital GP, LLC (**GEC GP**), Great Elm Investments, LLC (**GEI**), Great Elm FM Acquisition, Inc. (**FM Acquisition**), Great Elm DME Holdings, Inc. (**DME Holdings**), Great Elm Real Estate Ventures, LLC (**REV**), Monomoy CRE, LLC (**MCRE**), Monomoy BTS Construction Management, LLC (**MCM**), Monomoy Construction Services, LLC (**MCS**) and Monomoy BTS Corporation (**MBTS**). In addition, we have determined that the Company was the primary beneficiary of certain variable interest entities, and therefore the operations of those entities have been included in our consolidated results for the relevant periods.

**Change in Segments**

The Company continually monitors and reviews its segment reporting structure in accordance with authoritative guidance to determine whether any changes have occurred that would impact its reportable segments. During the first quarter of fiscal 2026, in conjunction with an equity transaction entered into with Kennedy Lewis Investment Management LLC (**KLIM**) and the formation of REV (see Note 13 - Equity Transactions), the Company realigned the business and reportable segment information that the Chief Operating Decision Maker (**CODM)** regularly reviews to evaluate performance for operating decision-making purposes, including performance assessment and allocation of resources. As a result, the Company's segment reporting structure is based on the Company's various investment strategies.

As a result of the change in segments, effective for the quarter ended September 30, 2025, the Company has the following reportable segments:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• *Alternative Credit* - focused on income generation and capital preservation through investment in debt and income-generating securities, direct lending, CLOs, and specialty finance businesses including Factoring, Asset Based Lending and Healthcare

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•*Real Estate* - full service, end-to-end real estate platform combining investment expertise and turnkey execution capabilities for industrial outdoor storage sector

**2. Summary of Significant Accounting Policies**

**Basis of Presentation**

The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with the instructions for Form 10-Q and, therefore, do not include all information and footnotes that are normally included in the Company's Form 10-K and should be read in conjunction with the audited consolidated financial statements and notes thereto, which are included in the Company's Annual Report on Form 10-K for the year ended June 30, 2025. The Company's significant accounting policies, which have been consistently applied, are summarized in those financial statements. These financial statements reflect all adjustments (consisting of normal and recurring items or items discussed herein) that management believes are necessary to fairly state results for the interim periods presented. Results of operations for interim periods are not necessarily indicative of annual results of operations.

Certain prior period comparative amounts have been reclassified to conform to the current period presentation, including reclassifications made in the presentation of operating costs and expenses. Such reclassifications were not material and did not affect the reported net income (loss) for the periods presented.

------

**Use of Estimates**

The preparation of these financial statements in accordance with accounting principles generally accepted in the United States of America (**US GAAP**) requires the Company to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the periods presented. On an on-going basis, the Company evaluates all of these estimates and assumptions. The most important of these estimates and assumptions relate to revenue recognition, valuation allowance for deferred tax assets, estimates associated with accounting for asset acquisitions, and fair value measurements, including stock-based compensation. Although these and other estimates and assumptions are based on the best available information, actual results could be different from these estimates.

**Principles of Consolidation**

The Company consolidates the assets, liabilities, and operating results of its wholly-owned subsidiaries, majority-owned subsidiaries, and subsidiaries in which we hold a controlling financial interest as of the financial statement date. In most cases, a controlling financial interest reflects ownership of a majority of the voting interests. We consolidate a variable interest entity (**VIE**) when we possess both the power to direct the activities of the VIE that most significantly impact its economic performance and the obligation to absorb losses of, or the right to receive benefits from, the entity that could potentially be significant to the VIE.

All intercompany accounts and transactions have been eliminated in consolidation.

Redeemable non-controlling interests in the Company's subsidiaries are reported as a component of equity, separate from the parent company's equity or outside of permanent equity for non-controlling interests that are contingently redeemable. Non-redeemable non-controlling interests consist of profits interest issued to KLIM in REV (See Note 13 - Equity Transactions). These profits interest are classified as non-redeemable non-controlling interests as a component of permanent equity as they are not subject to holder put rights. There was no activity to report related to the non-redeemable non-controlling interests within the condensed consolidated financial statements. Results of operations attributable to the non-controlling interests are included in the Company's condensed consolidated statements of operations.

**Recently Issued Accounting Standards**

***Income Taxes.*** In December 2023, the FASB issued ASU 2023-09, *Income Taxes (Topic 740): Improvements to Income Tax Disclosures*, which requires public entities, on an annual basis, to expand the disclosure requirements for income taxes, specifically related to the rate reconciliation and income taxes paid disaggregated by jurisdiction. The amendments in this ASU are effective for fiscal years beginning after December 15, 2024, and early adoption and retrospective application are permitted. The Company does not expect the additional disclosure requirements under ASU 2023-09 to have a material impact on the consolidated financial statements.

***Income Statement.*** In November 2024, the FASB issued ASU 2024-03*, Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses* to expand the disclosure requirements for certain costs and expenses. In January 2025, FASB issued ASU 2025-01, *Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures (Subtopic 220-40): Clarifying the Effective Date,* which clarified the effective date of ASU 2024-03 as periods beginning after December 15, 2026 for annual reporting, and interim reporting periods within annual reporting periods beginning after December 15, 2027. Early adoption is permitted. The Company is evaluating the potential impact that the adoption of these ASUs will have on its consolidated financial statements.

***Debt.*** In November 2024, the FASB issued ASU 2024-04, *Debt—Debt with Conversion and Other Options (Subtopic 470-20): Induced Conversions of Convertible Debt Instruments* to improve the relevance and consistency in application of the induced conversion guidance in *Subtopic 470-20, Debt - Debt with Conversion and Other Options*. The amendments in this ASU are effective for all entities for annual reporting periods beginning after December 15, 2025, and interim reporting periods within those annual reporting periods. Early adoption is permitted as of the beginning of the annual reporting period for all entities that have adopted the amendments in Update 2020-06, *Debt—Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging—Contracts in Entity's Own Equity (Subtopic 815-40): Accounting for Convertible Instruments and Contracts in an Entity's Own Equity.* The Company is evaluating the potential impact that the adoption of this ASU will have on its consolidated financial statements.

------

**3. Acquisition**

***Greenfield Acquisition***

On February 4, 2025, the Company acquired certain assets of Greenfield CRE (**Greenfield**), a construction management company and previous partner of MCRE (the **Greenfield Acquisition**). In connection with the acquisition, the Company formed MCS, a wholly owned subsidiary of GEG, and combined Greenfield's assets with the assets of MCM to launch an integrated, full-service construction business. MCS will be dedicated to serving the Company's various real estate businesses, as well as expanding its existing third-party consulting business. The acquisition was considered a business combination under ASC 805, *Business Combinations*, and accounted for using the acquisition method of accounting. The financial results of MCS are included in the Company's consolidated results for the period beginning on February 4, 2025.

The aggregate cash purchase price was approximately $2.5 million, inclusive of certain purchase price adjustments.

The Company allocated the purchase price of Greenfield to the tangible and intangible assets acquired and liabilities assumed based on their estimated fair value as follows:

---

| | |
|:---|:---|
| *(in thousands)* | **September 30, 2025** |
| Goodwill | $440 |
| Intangible assets: |  |
| &nbsp;&nbsp;Customer related | 1610 |
| &nbsp;&nbsp;Licenses | 450 |
|  | $2500 |

---

The excess of the purchase price over the estimated fair values of the net assets acquired, including identifiable intangible assets, is recorded as goodwill. Goodwill is primarily attributable to the assembled workforce and expected synergies from combining operations and is expected to be tax deductible.

The intangible assets acquired include customer-related intangibles and general contractor licenses, each with a weighted average estimated useful life of 15 years. The customer-related intangible was valued using a multi-period excess earnings method, an income approach, which values the intangible asset by discounting the direct cash flow expected to be generated by the customers, net of returns on contributory assets such as working capital, fixed assets, assembled workforce, etc. The licenses intangible asset was valued using a cost approach that reflects both the direct costs required to obtain the licenses and the lost profits the business would incur during the time it would take to acquire them if they were not already in place.

**4. Revenue**

The Company's revenues are summarized in the following table:

---

| | | |
|:---|:---|:---|
|  | **For the three months ended September 30,** | **For the three months ended September 30,** |
| *(in thousands)* | **2025** | **2024** |
| Investment management revenue: |  |  |
| &nbsp;&nbsp;Management fees | $1876 | $1720 |
| &nbsp;&nbsp;Incentive fees | - | 880 |
| Administration and service fees | 458 | 395 |
| Property management fees | 309 | 306 |
| Real estate property sales | 7370 | 616 |
| Project management fees | 712 | 75 |
| Real estate rental income | 63 | - |
| &nbsp;&nbsp;Total revenues | $10788 | $3992 |

---

The Company recognizes revenue at amounts that reflect the consideration to which it expects to be entitled in exchange for providing services to its customers under agreements with each investment product, which may be terminated at any time by either party subject to the specific terms of each respective agreement.

------

*Management Fees*

The Company earns management fees based on the investment management agreements between MCRE and Monomoy UpREIT, LLC (**Monomoy UpREIT**) as well as between GECM and Great Elm Capital Corp. (**GECC**), and other private funds (collectively, the **Funds**). The performance obligation is satisfied and management fee revenue is recognized over time as the services are rendered, since the Funds simultaneously receive and consume the benefits provided as GECM and MCRE perform services. Management fee rates range from 1.0% to 1.5% of the management fee assets specified within each agreement and are calculated and billed in arrears of the period, either monthly or quarterly. The assets under management from which the fees are calculated are variable in nature and subject to factors outside of the Company's control, such as additional investments, withdrawals and market performance. As such, these fees are considered constrained until the end of the contractual measurement period (monthly or quarterly), when management fee asset values are generally determinable.

*Incentive Fees*

The Company earns incentive fees based on the investment management agreements GECM has with GECC and other private funds managed by GECM, and MCRE has with Monomoy Properties II, LLC (**MP II**), a feeder fund of Monomoy Properties REIT, LLC (**Monomoy REIT**). Where an investment management agreement includes both management fees and incentive fees, the performance obligation is considered to be a single obligation for both fees. Incentive fees are variable consideration associated with the investment management agreements recognized when the contractual performance criteria have been met and when it is determined that they are no longer probable of significant reversal. Each of the contracts with customers are evaluated on an individual basis to determine the timing of revenue recognition. Incentive fees typically arise from investment management services that began in prior reporting periods. Incentive fees are earned based on investment performance during the period, subject to the achievement of minimum return levels or high-water marks, in accordance with the terms of the respective investment management agreements. Incentive fees are typically 20% of the performance-based metric specified within each agreement.

*Administration and Service Fees*

The Company earns administration fees based on the administration agreement GECM has with GECC whereby GECC reimburses GECM for costs incurred in performing certain administrative functions. In addition, the Company earns service fees based on the management agreement MCRE has with Monomoy UpREIT. This revenue is recognized over time as the services are performed. Administration fees are billed quarterly in arrears, which is consistent with the timing of the delivery of services and reflect agreed upon rates for the services provided. The services are accounted for as a single performance obligation for each investment vehicle that is a series of distinct services with substantially the same pattern of transfer as the services are provided on a daily basis. The Company presents administration and services fees and related costs incurred in performing these functions on a gross basis.

The Company also earns services fees based on a shared services agreement with Imperial Capital Asset Management, LLC (**ICAM**). This revenue is recognized over time as the services are performed. Service fees are billed quarterly in arrears, which is consistent with the timing of the delivery of services and reflects agreed-upon rates for the services provided. The services are accounted for as a single performance obligation that is a series of distinct services with substantially the same pattern of transfer as the services are provided on a daily basis.

*Property Management Fees*

Under the Monomoy UpREIT property management agreement, MCRE is entitled to 4.0% of rent collected. These fees are collected monthly in arrears. Property management fee revenue is recognized over time as the services are provided.

*Real estate property sales* 

Real estate property sales occur periodically when development projects are completed and there is a sales contract with a customer for the real estate property. The performance obligation is real estate development activities that are performed together and deliver a real estate property to a customer. Sales revenue and cost of revenues are recognized when or as control of the asset is transferred to the buyer and the performance obligation is satisfied. The control of the asset may transfer over time or at a point in time depending on when the transfer of control of the real estate property occurs and the completion status of the real estate development activities on that date. See Note 9 - Real Estate for additional information regarding real estate under development.

------

*Project Management Fees*

MCM, a wholly owned subsidiary of MCRE, has entered into an owner's representative agreement with respect to certain third-party construction projects and earns project management fees for its services. MCS, a wholly-owned subsidiary of GEG, earns fees and is reimbursed certain expenses for providing construction management services. The performance obligation is satisfied, and project management fee revenue is recognized over time as the services are rendered. Given the project management fees are delivered during the construction period, recognition over time is determined using the percentage of completion method, which is based on construction costs incurred of the project relative to the total contractual costs. The Company presents the project management fees and associated costs related to such construction projects on a net basis as it is deemed to be the agent in the arrangement.

*Real Estate Rental Income*

The Company recognizes rental revenue in accordance with ASC 842, *Leases*, on a straight-line basis over the non-cancelable term of the lease. Under the terms of the lease, the Company may recover from the tenant certain expenses, including real estate taxes and other operating expenses. The recovery of these expenses is recognized in rental income in the accompanying condensed consolidated statements of operations, in the same periods as the expenses are incurred. These expenses recognized in both revenue and expense may fluctuate from period to period based on actual expense amounts.

**5. Related Party Transactions**

Related party transactions are measured in part by the amount of consideration paid or received as established and agreed by the parties. Consideration paid for such services in each case is the negotiated value.

The following tables summarize activity and outstanding balances between the managed investment products and the Company:

---

| | | |
|:---|:---|:---|
|  | **For the three months ended September 30,** | **For the three months ended September 30,** |
| *(in thousands)* | **2025** | **2024** |
| Net realized and unrealized (loss) gain on investments | $(1038) | $3768 |
| Net realized and unrealized (loss) gain on investments of Consolidated Funds | (1808) | 278 |
| Dividend income | 861 | 969 |

---

---

| | | |
|:---|:---|:---|
| *(in thousands)* | **September 30, 2025** | **June 30, 2025** |
| Dividends receivable | $311 | $310 |
| Investment management revenues receivable | 2070 | 4493 |
| Receivable for reimbursable expenses paid | 919 | 1642 |
| Receivable for real estate property development | 1635 | 1886 |
| Receivables from managed funds | $4935 | $8331 |

---

**Investment Management**

GECM has agreements to manage the investment portfolios for GECC and other investment products, as well as to provide administrative services. MCRE has agreements with Monomoy UpREIT to receive management fees based on the managed assets (other than cash and cash equivalents) and rent collected, incentive fees based on the performance of those assets, and administration and service fees. See Note 4 - Revenue for additional discussions of the fee arrangements.

**Consolidated Funds**

Through its wholly-owned subsidiaries GECM, MCRE and GEO GP, the Company serves as the investment manager, general partner, or managing member of certain private funds, in which it may also have a direct investment. For funds which are determined to be VIEs and where it is determined that the Company is the primary beneficiary, the criteria for consolidation are met. The Company monitors such funds and related criteria for consolidation on an ongoing basis. Funds that have historically been consolidated will be deconsolidated when the Company is no longer deemed to be the primary beneficiary and will then be treated as equity method investments.

------

The Company retains the specialized investment company accounting guidance under US GAAP with respect to the consolidated funds (collectively, the **Consolidated Funds**). As such, investments of the Consolidated Funds are included in the consolidated balance sheets at fair value and the net realized and unrealized gains or losses on those investments are included as a component of non-operating income on the condensed consolidated statements of operations. Redeemable non-controlling interest in the Consolidated Funds is included in net (loss) income attributable to non-controlling interest in Consolidated Funds. The Company's risk with respect to the Consolidated Funds is limited to its beneficial interests in these funds. The assets of Consolidated Funds are not available to creditors of the Company. The creditors of Consolidated Funds do not have recourse to the Company other than to the assets of the respective Consolidated Funds.

The Company holds investments in certain funds that are VIEs but the Company is not deemed to be the primary beneficiary. Such investments are treated as equity method investments and the Company has elected the fair value option using NAV as a practical expedient with all changes in fair value reported in net realized and unrealized gain (loss) on investments on the condensed consolidated statements of operations. The Company's maximum exposure to loss related to the VIEs that the Company is not deemed to be the primary beneficiary is limited to the fair value of its investments in these entities.

See Note 2 - Summary of Significant Accounting Policies for additional details.

**Investments**

As of September 30, 2025, the Company owns 1,358,276 shares of GECC (approximately 9.7% of the outstanding shares). Certain officers and directors of GECC are also officers and directors of GEG. Matthew A. Drapkin is a director of our Board of Directors and also the Chairman of GECC's Board of Directors, Adam M. Kleinman is our President, as well as the Chief Compliance Officer of GECC, Matt Kaplan is the President of GECM, as well as the President and Chief Executive Officer of GECC, and Keri A. Davis is our Chief Financial Officer, as well as the Chief Financial Officer of GECC.

The Company receives dividends from its investments in GECC, MP II, Monomoy REIT and Monomoy UpREIT and earns unrealized gains and losses based on the mark-to-market performance of those investments. See Note 6 - Fair Value Measurements.

In February 2024, the Company invested in $6.0 million for a 25% interest in Great Elm Strategic Partnership I, LLC (**GESP**). The Company's investment in GESP is accounted for using the fair value option and it is included in Investments, at fair value on the consolidated balance sheets. GESP owns 1,558,260 shares of GECC as of September 30, 2025.

In June 2024, the Company invested in $3.0 million for a 25% interest in Prosper Peak Holdings, LLC (**PPH**). The Company's investment in PPH is accounted for using the fair value option and it is included in Investments, at fair value on the consolidated balance sheets. PPH owns 872,506 shares of GECC as of September 30, 2025.

In December 2024, the Company invested in $3.3 million for a 25% interest in Summit Grove Partners, LLC (**SGP**). The Company's investment in SGP is accounted for using the fair value option and it is included in Investments, at fair value on the consolidated balance sheets. SGP owns 969,527 shares of GECC as of September 30, 2025.

**Other Transactions**

GECM has shared personnel and reimbursement agreements for back-office personnel with ICAM. Jason W. Reese, the Chief Executive Officer and Chairman of the Company's Board of Directors, is the Chief Executive Officer of ICAM, and Matt Kaplan, the President of GECM, is also a Managing Director of ICAM. Certain costs incurred under these agreements relate to human resources and other administrative services provided by ICAM employees, for the benefit of the Company and its subsidiaries, and are included in Compensation and benefits and selling, general and administrative expenses in the consolidated statements of operations. For the three months ended September 30, 2025 and September 30, 2024, such costs were $0.2 million and $0.1 million, respectively. Other costs include operational or administrative services performed on behalf of the funds managed by GECM and are included in receivables from managed funds in the consolidated balance sheets. As of September 30, 2025 there were no expenses related to the shared services agreements included in receivables from managed funds. As of June 30, 2025, $15 thousand of expenses related to the shared services agreements were included in receivables from managed funds.

------

As of January 1, 2024, GECM also has a shared personnel and reimbursement agreement with ICAM whereby ICAM reimburses certain costs incurred by GECM related to administrative services provided by GECM employees for the benefit of ICAM. As of September 30, 2025 and June 30, 2025, costs of approximately $1 thousand and $1 thousand related to the shared personnel and reimbursement agreement are included in receivables from managed funds, respectively. See Note 4 - Revenue for additional details.

On October 29, 2024, the Company and Mr. Reese entered into a voting waiver agreement (the **Voting Waiver Agreement**), pursuant to which Mr. Reese waived all voting rights associated with all outstanding shares (whether

vested or unvested) of the Company's common stock for voting purposes that have been granted or awarded, and all

future shares of the Company's common stock that may be granted or awarded, directly to Mr. Reese in his

individual capacity by the Company in connection with his services as an officer, director or employee of the

Company or its subsidiaries during the term of the Voting Waiver Agreement.

In May 2025, GECC and GECM entered into an equity distribution agreement with an investment bank (the **Agent**), under which the GECC may issue and sell through the Agent, from time to time, shares of its common stock. Such sales are made by any method that is deemed to be an "at the market offering" as defined in Rule 415(a)(4) under the Securities Act of 1933, as amended. The sales price per share of the common stock sold in the offering, less the Agent's commission, will not be less than the NAV per share of the common stock at the time of such sale. Consistent with the terms of the equity distribution agreement, GECM or an affiliate of GECM may, from time to time and in their sole discretion, contribute proceeds necessary to ensure that no sales are made at a price below the then-current NAV per share. During the three months ended September 30, 2025, GECM contributed approximately $0.1 million to these sales.

See Note 11 - Convertible Notes for details on the Convertible Notes issued to related parties.

In January 2025, the Company issued a promissory note to Monomoy REIT for up to $10.0 million (the **Monomoy Note**) of which $8.0 million was drawn as of June 30, 2025. The note was fully paid down in July 2025. The Monomoy Note accrued interest at 8.0% per annum payable semi-annually in arrears. For the three months ended September 30, 2025, $0.1 million of interest income was recognized related to the Monomoy Note.

**6. Fair Value Measurements**

GAAP provides a framework for measuring fair value on either a recurring or non-recurring basis whereby inputs, used in valuation techniques, are assigned a hierarchical level. The following are the hierarchical levels of inputs to measure fair value:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;▪*Level 1:* Observable inputs that reflect quoted prices (unadjusted) for identical assets or liabilities in active markets.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;▪*Level 2:* Inputs reflect quoted prices for identical assets or liabilities in markets that are not active; quoted prices for similar assets or liabilities in active markets; inputs other than quoted prices that are observable for the assets or liabilities; or inputs that are derived principally from or corroborated by observable market data by correlation or other means.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;▪*Level 3:* Unobservable inputs reflecting the Company's own assumptions incorporated in valuation techniques used to determine fair value. These assumptions are required to be consistent with market participant assumptions that are reasonably available.

All financial assets or liabilities that are measured at fair value on a recurring and non-recurring basis have been segregated into the most appropriate level within the fair value hierarchy based on the inputs used to determine the fair value at the measurement date.

The valuation techniques applied to investments held by the Company and by the Consolidated Funds varied depending on the nature of the investment.

------

*Equity and equity-related securities*

Securities traded on a national securities exchange are stated at the close price on the valuation date. To the extent these securities are actively traded and valuation adjustments are not applied, they are classified as Level 1.

Equity investments that do not have readily-available market prices utilize valuation models to determine fair value and are classified as Level 3. As of September 30, 2025, the Company had equity investments in three private companies that were valued using a discounted cash flows model with discount rates ranging from 9.7% -11.2% (weighted average 10.3%).

*Debt securities*

Bank loans, corporate debt and other debt obligations traded on a national exchange are valued based on quoted market prices and classified as Level 2. Debt investments that are not actively traded are generally based on discounted cash flows and classified as Level 3.

*Investments in private funds*

The Company values investments in private funds using NAV as reported by each fund's investment manager. The private funds calculate NAV in a manner consistent with the measurement principles of FASB ASC Topic 946, *Financial Services – Investment Companies*, as of the valuation date. Investments valued using NAV as a practical expedient are not categorized within the fair value hierarchy.

As of September 30, 2025, investments in private funds include investments in Monomoy UpREIT, Monomoy REIT and MP II, each of which are managed by wholly-owned subsidiaries of the Company, in addition to private funds managed by third-party investment managers. During the three months ended December 31, 2024, $4.0 million of our investment in Monomoy UpREIT was transferred to Monomoy REIT via an in-kind contribution which represents a non-cash transaction. As of September 30, 2024, investments in private funds included investments in Monomoy UpREIT, MP II and Great Elm Opportunities Fund I, LP Series D (**GEOF Series D**), each of which is managed by a wholly-owned subsidiary of the Company, in addition to private funds managed by third-party investment managers. The private funds generally allow redemptions annually with 60-90 days' notice. There is no set duration for the private funds.

*Contingent consideration*

In conjunction with the acquisition of the Monomoy UpREIT investment and property management agreements in May 2022, the Company entered into a contingent consideration agreement that required the Company to pay up to $2.0 million to ICAM if certain fee revenue thresholds were achieved during fiscal years ending June 30, 2023 and 2024. As of June 30, 2023, the Company determined that the fee revenue threshold for the year ending June 30, 2023 was achieved and the amount payable to ICAM was approximately $1.0 million, which was paid in July 2023. As of June 30, 2024, it was determined that the full target revenue threshold for the year ended June 30, 2024 was not met in full and the contingent consideration was updated to $0.4 million, which was paid in July 2024.

**Investments at Fair Value, held by the Company**

The assets and liabilities measured at fair value on a recurring and non-recurring basis are summarized in the tables below:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Fair Value as of September 30, 2025** | **Fair Value as of September 30, 2025** | **Fair Value as of September 30, 2025** | **Fair Value as of September 30, 2025** |
| *(in thousands)* | **Level 1** | **Level 2** | **Level 3** | **Total** |
| **Assets:** |  |  |  |  |
| &nbsp;&nbsp;Equity investments | $13732 | $- | $13016 | $26748 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total assets within the fair value hierarchy | $13732 | $- | $13016 | $26748 |
| &nbsp;&nbsp;Investments valued at net asset value |  |  |  | $28697 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total assets |  |  |  | $55445 |

---

------

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Fair Value as of June 30, 2025** | **Fair Value as of June 30, 2025** | **Fair Value as of June 30, 2025** | **Fair Value as of June 30, 2025** |
| *(in thousands)* | **Level 1** | **Level 2** | **Level 3** | **Total** |
| **Assets:** |  |  |  |  |
| &nbsp;&nbsp;Equity investments | $15427 | $- | $13374 | $28801 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total assets within the fair value hierarchy | $15427 | $- | $13374 | $28801 |
| &nbsp;&nbsp;Investments valued at net asset value |  |  |  | $31813 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total assets |  |  |  | $60614 |

---

There were no transfers between levels of the fair value hierarchy during the three months ended September 30, 2025 and 2024.

The following is a reconciliation of changes in Level 3 assets:

---

| | | |
|:---|:---|:---|
|  | **For the three months ended September 30,** | **For the three months ended September 30,** |
| *(in thousands)* | **2025** | **2024** |
| Beginning balance | $13374 | $5265 |
| Purchases | - | - |
| Payments | - | - |
| Change in fair value | (358) | 3479 |
| Ending balance | $13016 | $8744 |

---

For the three months ended September 30, 2025, the Level 3 assets still held as of the balance sheet date had an unrealized loss of $0.4 million.

The following is a reconciliation of changes in Level 3 liabilities:

---

| | | |
|:---|:---|:---|
|  | **For the three months ended September 30,** | **For the three months ended September 30,** |
| *(in thousands)* | **2025** | **2024** |
| Beginning balance | $- | $428 |
| Payments | - | (422) |
| Change in fair value | - | (6) |
| Ending balance | $- | $- |

---

There were no changes in Level 3 liabilities for the three months ended September 30, 2025.

**Investments at Fair Value, Consolidated Funds**

The assets of the Consolidated Funds measured at fair value on a recurring basis are summarized in the tables below:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Fair Value as of September 30, 2025** | **Fair Value as of September 30, 2025** | **Fair Value as of September 30, 2025** | **Fair Value as of September 30, 2025** |
| *(in thousands)* | **Level 1** | **Level 2** | **Level 3** | **Total** |
| **Assets of Consolidated Funds:** |  |  |  |  |
| &nbsp;&nbsp;Equity investments | $- | $- | $238 | $238 |
| &nbsp;&nbsp;Debt securities | 29 | 2524 | 5385 | 7938 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total assets within the fair value hierarchy | $29 | $2524 | $5623 | $8176 |
| &nbsp;&nbsp;Investments valued at net asset value |  |  |  | $3689 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total assets |  |  |  | $11865 |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Fair Value as of June 30, 2025** | **Fair Value as of June 30, 2025** | **Fair Value as of June 30, 2025** | **Fair Value as of June 30, 2025** |
| *(in thousands)* | **Level 1** | **Level 2** | **Level 3** | **Total** |
| **Assets of Consolidated Funds:** |  |  |  |  |
| &nbsp;&nbsp;Equity investments | $- | $- | $231 | $231 |
| &nbsp;&nbsp;Debt securities | - | 3891 | 5208 | 9099 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total assets within the fair value hierarchy | $- | $3891 | $5439 | $9330 |
| &nbsp;&nbsp;Investments valued at net asset value |  |  |  | $4997 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total assets |  |  |  | $14327 |

---

------

The following is a reconciliation of changes in fair value of Level 3 assets of Consolidated Funds:

---

| | | |
|:---|:---|:---|
|  | **For the three months ended September 30,** | **For the three months ended September 30,** |
| *(in thousands)* | **2025** | **2024** |
| Beginning balance | $5439 | $7781 |
| Net Transfers | (1049) | (9) |
| Purchases | 1433 | 357 |
| Sales and Paydowns | (173) | (438) |
| Net Accretion | 9 | 8 |
| Change in fair value | (36) | - |
| Ending balance | $5623 | $7699 |

---

For the three months ended September 30, 2025, the Level 3 assets still held as of the balance sheet date had an increase in unrealized loss of $38,517.

Three investments with an aggregate fair value of $136,311 were transferred from Level 3 to Level 2 during the three months ended September 30, 2025 as a result of increased pricing transparency. One investment with an aggregate fair value of $133,583 was transferred from Level 2 to Level 3 during the three months ended September 30, 2025 as a result of reduced pricing transparency.

The following table below presents the ranges of significant unobservable inputs used to value Level 3 assets as of September 30, 2025 and June 30, 2025.

---

| | | | | |
|:---|:---|:---|:---|:---|
| **As of September 30, 2025** | **As of September 30, 2025** | **As of September 30, 2025** | **As of September 30, 2025** | **As of September 30, 2025** |
| **Investment Type** | **Fair value** | **Valuation Technique** | **Unobservable Input** | **Range (Weighted Average)** |
| **Debt** | $5292 | Income Approach | Discount Rate | 8.25% - 31.65% (13.92%) |
|  | 93 | Broker Quotes |  |  |
| **Total Debt** | $5385 |  |  |  |
| **Equity/Other** | 18 | Recent Transaction |  |  |
|  | 220 | Market Approach | Earnings Multiple | 1.15 |
| **Total Equity/Other** | $238 |  |  |  |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
| **As of June 30, 2025** | **As of June 30, 2025** | **As of June 30, 2025** | **As of June 30, 2025** | **As of June 30, 2025** |
| **Investment Type** | **Fair value** | **Valuation Technique** | **Unobservable Input** | **Range (Weighted Average)** |
| **Debt** | $5064 | Income Approach | Discount Rate | 9.44% - 25.71% (14.14%) |
|  | 144 | Recent Transaction |  |  |
| **Total Debt** | $5208 |  |  |  |
| **Equity/Other** | 231 | Recent Transaction |  |  |
| **Total Equity/Other** | $231 |  |  |  |

---

**7. Segment Reporting**

During the first quarter of fiscal 2026, in conjunction with the equity transaction entered into with KLIM and the formation of REV (see Note 13 - Equity Transactions), the Company realigned the information that the CODM regularly reviews to evaluate performance for operating decision-making purposes, including performance assessment and allocation of resources. As a result of this change in segment reporting (see Note 1 - Organization), the Company retrospectively recast prior period results, by segment, to conform to the current period presentation. This structure includes two reportable segments: Alternative Credit and Real Estate. The structure is based on the Company's various investment strategies.

------

As a result of the change noted above, effective for the quarter ended September 30, 2025, the Company began reporting the following business segments:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•*Alternative Credit* - focused on income generation and capital preservation through investment in debt and income-generating securities, direct lending, CLOs, and specialty finance businesses including Factoring, Asset Based Lending and Healthcare

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•*Real Estate* - full service, end-to-end real estate platform combining investment expertise and turnkey execution capabilities for industrial outdoor storage sector

The Company has a corporate office that is included in "Corporate & Other". The corporate office supports the segments by providing infrastructure and administrative support in the areas of accounting/finance, operations, information technology, legal, compliance and human resources.

Our CODM is our Chief Executive Officer and Chairman of the Company's Board of Directors, Jason W. Reese. The primary measure used by CODM in measuring performance and allocating resources to the segments is net income, as reported on our condensed consolidated statements of operations, predominantly in the annual budget and forecasting process. The CODM considers budget-to-actual variances on a quarterly basis when making decisions about internal operations, such as staffing and related compensation, and planning for future investments. The Company does not disclose total asset information for its reportable segments as the information is not reviewed by the CODM.

The following tables provide the operating financial results of our operating segments for the three months ended September 30, 2025 and September 30, 2024:

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **For the three months ended September 30, 2025** | **For the three months ended September 30, 2025** | **For the three months ended September 30, 2025** | **For the three months ended September 30, 2025** | **For the three months ended September 30, 2025** |
| *(in thousands)* | **Alternative Credit** | **Real Estate** | **Total Segments** | **Corporate & Other** | **Total** |
| Revenues | $1580 | $9208 | $10788 | $- | $10788 |
| Cost of revenues | - | 6748 | 6748 | - | 6748 |
| Operating expenses: |  |  | - |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Compensation and benefits | 1607 | 2793 | 4400 | 837 | 5237 |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 69 | 273 | 342 | - | 342 |
| &nbsp;&nbsp;&nbsp;&nbsp;Selling, general and administrative | 416 | 682 | 1098 | 1089 | 2187 |
| Non-operating income/(expenses): |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Dividends and interest income | - | 15 | 15 | 1223 | 1238 |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest expense | - | - | - | (1028) | (1028) |
| &nbsp;&nbsp;&nbsp;&nbsp;Net realized and unrealized loss | - | - | - | (2861) | (2861) |
| &nbsp;&nbsp;&nbsp;&nbsp;Net realized and unrealized loss on investments of Consolidated Funds | - | - | - | (1808) | (1808) |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest and other income of Consolidated Funds | - | - | - | 352 | 352 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Loss before income taxes | (512) | (1273) | (1785) | (6048) | (7833) |
| Income tax expense | - | - | - | (71) | (71) |
| Net loss | $(512) | $(1273) | $(1785) | $(6119) | $(7904) |

---

------

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **For the three months ended September 30, 2024** | **For the three months ended September 30, 2024** | **For the three months ended September 30, 2024** | **For the three months ended September 30, 2024** | **For the three months ended September 30, 2024** |
| *(in thousands)* | **Alternative Credit** | **Real Estate** | **Total Segments** | **Corporate & Other** | **Total** |
| Revenues | $2476 | $1516 | $3992 | $- | $3992 |
| Cost of revenues | - | 635 | 635 | - | 635 |
| Operating expenses: |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Compensation and benefits | 1437 | 1170 | 2607 | 956 | 3563 |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 66 | 207 | 273 | - | 273 |
| &nbsp;&nbsp;&nbsp;&nbsp;Selling, general and administrative | 321 | 133 | 454 | 1063 | 1517 |
| Non-operating income/(expenses): |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Dividends and interest income | - | - | - | 1558 | 1558 |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest expense | - | - | - | (1028) | (1028) |
| &nbsp;&nbsp;&nbsp;&nbsp;Net realized and unrealized gain | - | - | - | 3778 | 3778 |
| &nbsp;&nbsp;&nbsp;&nbsp;Net realized and unrealized gain on investments of Consolidated Funds | - | - | - | 278 | 278 |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest and other income of Consolidated Funds | - | - | - | 384 | 384 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Income (loss) before income taxes | 652 | (629) | 23 | 2951 | 2974 |
| Income tax expense | - | - | - | - | - |
| Net income (loss) | $652 | $(629) | $23 | $2951 | $2974 |

---

Selling, general and administrative includes expenses such as insurance, rent, professional fees and other expenses, along with expenses of the Consolidated Funds.

**8. Identifiable Intangible Assets, Net**

The following table is a summary of the Company's intangible assets as of September 30, 2025 and June 30, 2025:

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | **As of September 30, 2025** | **As of September 30, 2025** | **As of September 30, 2025** | **As of June 30, 2025** | **As of June 30, 2025** | **As of June 30, 2025** |
| *(in thousands)* | **Gross Carrying<br>Amount** | **Accumulated<br>Amortization** | **Net Carrying<br>Amount** | **Gross Carrying<br>Amount** | **Accumulated<br>Amortization** | **Net Carrying<br>Amount** |
| Investment management agreements | $15264 | $(5964) | $9300 | $15264 | $(5731) | $9533 |
| Assembled workforce | 1103 | (652) | 451 | 1103 | (632) | 471 |
| Customer related | 1610 | (70) | 1540 | 1610 | (43) | 1567 |
| Licenses | 450 | (19) | 431 | 450 | (12) | 438 |
| &nbsp;&nbsp;Identifiable intangible assets, net | $18427 | $(6705) | $11722 | $18427 | $(6418) | $12009 |

---

During the three months ended September 30, 2025 and 2024 the Company recorded amortization expense of $0.3 million and $0.3 million, respectively, within depreciation and amortization on the condensed consolidated statements of operations.

The following table provides the estimated aggregate amortization expense for each of the five succeeding fiscal years and thereafter:

---

| | |
|:---|:---|
| *(in thousands)* | **Estimated Future Amortization Expense** |
| Remainder of fiscal year 2026 | $843 |
| For the year ending June 30, 2027 | 1096 |
| For the year ending June 30, 2028 | 1068 |
| For the year ending June 30, 2029 | 1045 |
| For the year ending June 30, 2030 | 1027 |
| For the year ending June 30, 2031 | 986 |
| Thereafter | 5657 |
| **Total** | $**11722** |

---

------

**9. Real Estate**

As part of its build-to-suit development initiatives, MBTS purchases certain land parcels. Contemporaneously with the land purchases, MBTS enters into commercial lease agreements, as a lessor, in respect to the land parcels and build-to-suit improvements to be constructed thereon. The leases commence upon substantial completion of the build-to-suit developments. The Company intends to sell the land and improvements with the attached leases at, or subsequent to, the respective lease commencement date.

In December 2024, a development was completed and the lease commenced. Upon completion, the Company began to depreciate the asset over its expected useful life of 39 years. During the three months ended September 30, 2025, the Company recognized depreciation expense totaling approximately $28 thousand in connection with the asset. For the three months ended September 30, 2025, lease income relating to lease payments was $0.1 million. In September 2025, the Company completed the sale of this property for consideration totaling $7.0 million.

During the three months ended September 30, 2025 and September 30, 2024, the Company capitalized costs of $1.9 million and $17 thousand, respectively, within real estate assets, net on its condensed consolidated balance sheet, representing the development and construction costs directly identifiable with the real estate projects.

**10. Long-Term Debt**

On June 9, 2022, we issued $26.9 million in aggregate principal amount of 7.25% notes due on June 30, 2027 (the **GEGGL Notes**), which included $1.9 million of GEGGL Notes issued in connection with the partial exercise of the underwriters' over-allotment option. The GEGGL Notes are unsecured obligations and rank: (i) pari passu, or equal, with the Convertible Notes (as defined below) and any future outstanding unsecured unsubordinated indebtedness; (ii) senior to any of our indebtedness that expressly provides it is subordinated to the GEGGL Notes; (iii) effectively subordinated to any future secured indebtedness; and (iv) structurally subordinated to any future indebtedness and other obligations of any of our current and future subsidiaries. We pay interest on the GEGGL Notes on March 31, June 30, September 30 and December 31 of each year. The GEGGL Notes can be called on, or after, June 30, 2024. Holders of the GEGGL Notes do not have the option to have the notes repaid prior to the stated maturity date. The GEGGL Notes were issued in minimum denominations of $25 and integral multiples of $25 in excess thereof.

The Company's long-term debt is summarized in the following table:

---

| | | |
|:---|:---|:---|
| *(in thousands)* | **September 30, 2025** | **June 30, 2025** |
| GEGGL Notes | $26945 | $26945 |
| &nbsp;&nbsp;Total principal | $26945 | $26945 |
| Unamortized debt discounts and issuance costs | (501) | (572) |
| &nbsp;&nbsp;Long-term debt | 26444 | 26373 |

---

Deferred financing costs are amortized to interest expense on a straight-line basis over the five-year term of the loan. During the three months ended September 30, 2025 and September 30, 2024, the Company incurred interest expense of $0.6 million and $0.6 million, respectively. See Note 5 - Related Party Transactions for interest expense on the Monomoy Note. See Note 11 - Convertible Notes for interest expense on Convertible Notes.

The GEGGL Notes include covenants that limit additional indebtedness or the payment of dividends subject to compliance with a net consolidated debt to equity ratio of 2:1. As of September 30, 2025, our net consolidated debt to equity ratio is 0.1:1.0. The fair value of the GEGGL Notes as of September 30, 2025 and 2024 were $26.4 million and $25.9 million, respectively.

**11. Convertible Notes**

As of September 30, 2025 and June 30, 2025, the total outstanding principal balance of convertible notes due on February 26, 2030 (the **Convertible Notes**) was $35.1 million and $35.1 million, including cumulative interest paid in-kind. The Convertible Notes are held by a consortium of investors, including $17.0 million issued to certain related parties as of September 30, 2025.

------

The Convertible Notes accrue interest at 5.0% per annum, payable semiannually in arrears on June 30 and December 31, commencing June 30, 2020, in cash or in kind at the option of the Company. Each $1,000 principal amount of the Convertible Notes are convertible into 288.0018 shares of the Company's common stock, subject to the terms therein, prior to maturity at the option of the holder. Funds managed by ICAM currently own approximately $8.3 million aggregate principal amount of the Convertible Notes, which are currently convertible into approximately 2,400,112 shares of the Company's common stock. ICAM has agreed to not convert its Convertible Notes into shares of the Company's common stock prior to November 2026. Mr. Drapkin and funds managed by Northern Right Capital Management, L.P. (**Northern Right**) currently own approximately $7.8 million aggregate principal amount of the Convertible Notes, which are currently convertible into approximately 2,250,113 shares of the Company's common stock. Mr. Drapkin and certain funds managed by Northern Right have agreed not to convert its notes into shares of the Company's common stock prior to January 1, 2026. In addition, a third party noteholder, PC Elfun, LLC (**PC Elfun**), was issued $11.4 million of Convertible Notes which are currently convertible into approximately 3,176,382 shares of the Company's common stock, as PC Elfun has agreed not to convert its notes into shares of the Company's common stock if such conversion would cause them to beneficially own in excess of 9.9% of the number of Common shares outstanding immediately after giving effect to such conversion.

The Company may, subject to compliance with the terms of the Convertible Notes, effect the conversion of some or all of the Convertible Notes into shares of common stock, subject to certain liquidity and pricing requirements, as specified in the Convertible Notes.

The embedded conversion feature in the Convertible Notes qualifies for the scope exception to derivative accounting in FASB ASC Topic 815, *Derivatives and Hedging,* for certain contracts involving a reporting entity's own equity. The Company incurred $1.2 million in issuance costs on the original issuance. The debt issuance costs are being amortized over the 10-year term and are netted with the principal balance on our condensed consolidated balance sheets. As of September 30, 2025 and June 30, 2025, the remaining balance of unamortized debt issuance costs was $0.4 million and $0.5 million, respectively.

During the three months ended September 30, 2025 and September 30, 2024, the Company incurred interest expense of $0.5 million and $0.5 million, respectively, related to the Convertible Notes, inclusive of non-cash interest related to amortization of debt issuance costs.

**12. Earnings per Share**

**Earnings per Share** 

The following table presents the calculation of basic and diluted net income (loss) per share:

---

| | | |
|:---|:---|:---|
|  | **For the three months ended September 30,** | **For the three months ended September 30,** |
| *(in thousands except per share amounts)* | **2025** | **2024** |
| Numerator: |  |  |
| Net (loss) income attributable to Great Elm Group, Inc. stockholders | $(7030) | $2639 |
| *Effect of dilutive securities:* |  |  |
| Interest expense associated with Convertible Notes | - | 470 |
| Numerator for diluted EPS - Net (loss) income attributable to Great Elm Group, Inc. stockholders after the effect of dilutive securities | $(7030) | $3109 |
| Denominator: |  |  |
| Denominator for basic EPS - Weighted average shares of common stock outstanding | 28972 | 29079 |
| *Effect of dilutive securities:* |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Restricted stock | - | 1168 |
| &nbsp;&nbsp;&nbsp;&nbsp;Convertible Notes | - | 10222 |
| Denominator for diluted EPS - Weighted average shares of common stock outstanding after the effect of dilutive securities | 28972 | 40469 |
| Net (loss) income attributable to stockholders per share |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Basic | $(0.24) | $0.09 |
| &nbsp;&nbsp;&nbsp;&nbsp;Diluted | (0.24) | 0.08 |

---

------

The following table details the securities that have been excluded from the above computation of weighted-average number of shares for diluted EPS, because the effect would be anti-dilutive.

---

| | | |
|:---|:---|:---|
|  | **For the three months ended September 30,** | **For the three months ended September 30,** |
| *(in thousands)* | **2025** | **2024** |
| Restricted stock | 641 |  |
| Convertible Notes | 10098 |  |
| Total Anti-Dilutive Securities | 10739 |  |

---

**13. Equity Transactions**

On July 31, 2025, the Company entered into a Stock Purchase Agreement (the **Stock Purchase Agreement**) with certain funds affiliated with Kennedy Lewis Investment Management LLC (**KLIM**), a Delaware limited liability company (such funds, the **Purchasers**), pursuant to which the Purchasers purchased, and the Company issued, 1,353,885 shares (the **Shares**) of the Company's common stock (the **Common Stock**), at a 20-day volume-weighted average price calculated at market close the business day prior to the date of the Stock Purchase Agreement of $2.1144 per share, or an aggregate purchase price of $2.9 million. The Shares were issued in a private placement exempt from registration under Section 4(a)(2) and Rule 506(b) of Regulation D of the Securities Act of 1933.

*Profits Interest Agreement*

In connection with the transaction described above, the Company formed a new holding company for its real estate business, Great Elm Real Estate Ventures, LLC, a Delaware limited liability company (**REV**). The Company is the sole member of REV and owns all of its equity interests, including its preferred equity pursuant to which it is entitled to a cumulative preferred distribution of 12.5% per annum and priority in distributions relating to the proceeds of certain specified transactions, subject to the right of the certain funds affiliated with KLIM set forth therein (the **Investors**) to purchase a pro rata participation interest in such preferred equity in an amount equal to the Profits Interest Percentage. Pursuant to a Profits Interest Agreement (the **Profits Interest Agreement**), dated July 31, 2025, by and among the Company, REV and the Investors, each Investor will be entitled to receive, concurrently with any distribution of income made by REV to the holders of its common equity interests, its pro rata portion of an amount equal to 15% of the aggregate amount of such distribution (the **Profit Interest Percentage**), which percentage will increase by 1.0% for each $10.0 million of borrowings drawn under the Loan Agreement, dated July 31, 2025, between Monomoy Properties REIT, LLC, as borrower, entities managed by KLIM, as lenders, and Alter Domus (US) LLC, as agent for the lenders, up to a maximum of 20%. Each Investor will have certain tag-along rights in the event that the Company or its affiliates decides to transfer its common or preferred equity in REV above a certain threshold. These profits interest are classified as non-redeemable non-controlling interests as a component of permanent equity as they are not subject to holder put rights.

*Securities Purchase Agreement*

On August 27, 2025, the Company entered into a Securities Purchase Agreement (the **Securities Purchase Agreement**) with Woodstead Value Fund LP, a Texas limited partnership (**Woodstead**), pursuant to which the Woodstead purchased, and the Company issued, 4,000,000 shares of the Company's common stock, par value $0.001 per share, at a 20-day volume-weighted average price calculated at market close the business day prior to the date of the Securities Purchase Agreement of $2.25 per share, for an aggregate purchase price of $9 million. The shares were issued in a private placement exempt from registration under Section 4(a)(2) and Rule 506(b) of Regulation D of the Securities Act of 1933.

*Warrants*

Pursuant to the Securities Purchase Agreement, the Company also issued to Woodstead (i) a warrant to buy 1,000,000 shares of Common Stock at an exercise price of $3.50 per share with a ten-year term (the **Series A Warrant**) and (ii) a warrant to buy 1,000,000 shares of Common Stock at an exercise price of $5.00 per share with a ten-year term (the **Series B Warrant**, together with Series A Warrant, the **Warrants**). The Warrants were issued in a private placement exempt from registration under Section 4(a)(2) and Rule 506(b) of Regulation D of the Securities Act of 1933.

The Series A Warrants are exercisable at any time on or after the one-year anniversary of the original issuance date and the Series B Warrants are exercisable at any time on or after the three-year anniversary of the original issuance date. Each of the Series A Warrants and Series B Warrants have a ten-year term from the original issuance date.

------

The Warrants include certain limited anti-dilution adjustments.

The Company determined the Warrants met the conditions for equity classification in accordance with U.S. GAAP and were included as a component of stockholders' equity (deficit). The Company estimated the fair value of the Warrants using the Black-Scholes option pricing model on the grant date. The Warrants were valued at $0.7 million and are recorded in additional paid-in capital.

**14. Share-Based and Other Non-Cash Compensation**

**Restricted Stock Awards and Restricted Stock Units**

The following table presents activity related to the Company's restricted stock awards and restricted stock units for the three months ended September 30, 2025:

---

| | | |
|:---|:---|:---|
| **Restricted Stock Awards and Restricted Stock Units** | **Shares**<br> *(in thousands)* | **Weighted Average Grant Date Fair Value** |
| Outstanding at June 30, 2025 | 1077 | $1.93 |
| &nbsp;&nbsp;Granted | 672 | 2.71 |
| &nbsp;&nbsp;Vested | (430) | 2.11 |
| &nbsp;&nbsp;Forfeited | - | - |
| Outstanding at September 30, 2025 | 1319 | $2.27 |

---

Restricted stock awards and restricted stock units have vesting terms between 1-4 years and are subject to service requirements. During the three months ended September 30, 2025, the Company granted 672,236 restricted stock awards and did not grant any shares of restricted stock units**.** 

**Stock Options**

The following table presents activity related to the Company's stock options for the three months ended September 30, 2025:

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Stock Options** | **Shares**<br> *(in thousands)* | **Weighted Average Exercise Price** | **Weighted Average Remaining Contractual Term (years)** | **Aggregate Intrinsic Value**<br> *(in thousands)* |
| Outstanding at June 30, 2025 | 3006 | $2.57 | 6.00 | $- |
| &nbsp;&nbsp;Forfeited, cancelled or expired | - | - | - | - |
| Outstanding at September 30, 2025 | 3006 | $2.57 | 5.74 | $- |
| Exercisable at September 30, 2025 | 1006 | $3.60 | 2.03 | $- |

---

**Stock-Based Compensation Expense**

Stock-based compensation expense related to all restricted stock awards, restricted stock units, and stock options totaled $0.6 million and $0.7 million for the three months ended September 30, 2025 and September 30, 2024, respectively. As of September 30, 2025, the Company had unrecognized compensation costs related to all unvested restricted stock awards and stock options totaling $2.9 million.

**Non-Employee Director Deferred Compensation Plan**

In December 2020, the Company established the Great Elm Group, Inc. Non-Employee Directors Deferred Compensation Plan allowing non-employee directors to defer their cash and/or equity compensation under a non-revocable election for each calendar year. Such compensation is deferred until the earlier of 3 years from the original grant date of such compensation, termination of service, or death, and is payable in common stock shares. As of September 30, 2025, there were no restricted stock awards and restricted stock units that were deferred under this plan (and thus included in the number of restricted stock awards and restricted stock units outstanding as of that date).

------

**Other Non-Cash Compensation**

During the three months ended September 30, 2025, the Company issued compensation to certain employees in the form of GECC common shares to be settled with GECC shares currently held by the Company. The total value of GECC shares awarded for the three months ended September 30, 2025 was $1.0 million, of which $0.3 million vested immediately, and the balance will vest annually pro-rata over two and three-year periods. Related compensation expense was $0.7 million for the three months ended September 30, 2025.

During the three months ended September 30, 2024, the Company issued compensation to certain employees in the form of GECC common shares to be settled with GECC shares currently held by the Company. The total value of GECC shares awarded for the three months ended September 30, 2024 was $1.3 million, of which $0.3 million vested immediately, and the balance will vest annually pro-rata over two- and three-year periods. Related compensation expense was $0.5 million for the three months ended September 30, 2024.

During the years ended June 30, 2025, 2024 and 2023, the Company issued compensation to certain employees in the form of restricted membership interest rights in MP II to be settled with the membership interest currently held by the Company. The total value of the MP II restricted membership interests awarded for the years ended June 30, 2025, 2024 and 2023 was $0.8 million, which vest on the third anniversary of the grant date. Related compensation expense was $0.1 million and $41 thousand, respectively, for the three months ended September 30, 2025 and September 30, 2024.

During the year ended June 30, 2025, the Company issued compensation to certain employees in the form of restricted membership interest rights in Monomoy REIT to be settled with the membership interest currently held by the Company. The total value of the Monomoy REIT restricted membership interests awarded for the year ended June 30, 2025 was $0.5 million, which will vest on the fifth anniversary of the grant date. Related compensation expense was $37 thousand for the three months ended September 30, 2025.

**15. Income Taxes**

As of June 30, 2025, the Company had net operating loss (**NOL**) carryforwards for federal income tax purposes of approximately $7.7 million, of which approximately $1.5 million will expire in fiscal years 2026 through 2038 and $6.2 million can be carried forward indefinitely. As of June 30, 2025, the Company also had $7.9 million of state NOL carryforwards, principally in Massachusetts, that will expire from 2037 to 2045.

**16. Commitments and Contingencies**

From time to time, the Company is involved in lawsuits, claims, investigations and proceedings that arise in the ordinary course of business. The Company maintains insurance to mitigate losses related to certain risks. The Company is not a named party in any other pending or threatened litigation that we expect to have a material adverse impact on our business, results of operations, financial condition or cash flows.

.

------

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

**Overview**

GEG is a publicly-traded alternative asset management company focused on growing a scalable and diversified portfolio of long-duration and permanent capital vehicles across credit, real estate, specialty finance, and other alternative strategies. GEG and its subsidiaries currently manage GECC, a publicly-traded BDC, and Monomoy UpREIT, an Industrial Outdoor Storage (**IOS**) focused real estate investment trust, in addition to other investment vehicles. The combined assets under management of these entities at September 30, 2025 was approximately $792 million.

GEG continues to explore other investment management opportunities, as well as opportunities in other areas that it believes provide attractive risk-adjusted returns on invested capital. As of the date of this report, GEG had no unfunded binding commitments to make additional investments.

**Change in Segments**

During the first quarter of fiscal 2026, the Company realigned the information that the Chief Operating Decision Maker (**CODM**) regularly reviews to evaluate performance for operating decision-making purposes, including performance assessment and allocation of resources. As a result of this change in segment reporting, the Company retrospectively recast prior period results, by segment, to conform to the current period presentation. This structure includes two reportable segments: Alternative Credit and Real Estate. The structure is based on the Company's various investment strategies.

As a result of the change noted above, effective for the quarter ended September 30, 2025, the Company began reporting the following business segments:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•*Alternative Credit* - focused on income generation and capital preservation through investment in debt and income-generating securities, direct lending, CLOs, and specialty finance businesses including Factoring, Asset Based Lending and Healthcare

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•*Real Estate* - full service, end-to-end real estate platform combining investment expertise and turnkey execution capabilities for IOS sector

The Company has a corporate office that is included in "Corporate & Other". The corporate office supports the segments by providing infrastructure and administrative support in the areas of accounting/finance, operations, information technology, legal, compliance and human resources.

------

**Results of Operations**

The following table provides the results of our consolidated operations:

---

| | | | |
|:---|:---|:---|:---|
|  | **For the three months ended September 30,** | **For the three months ended September 30,** | **For the three months ended September 30,** |
| *(in thousands)* | **2025** | **Percent Change** | **2024** |
| **Revenues** | $10788 | 170% | $3992 |
| **Cost of Revenues** | 6748 | \*NM | 635 |
| **Operating costs and expenses:** |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Compensation and benefits | 5237 | 47% | 3563 |
| &nbsp;&nbsp;&nbsp;&nbsp;Selling, general and administrative | 2166 | 44% | 1501 |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 342 | 25% | 273 |
| &nbsp;&nbsp;&nbsp;&nbsp;Expenses of Consolidated Funds | 21 | 31% | 16 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total operating costs and expenses | 7766 |  | 5353 |
| Operating loss | (3726) |  | (1996) |
| **Other (expense) income:** |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest expense | (1028) | 0% | (1028) |
| &nbsp;&nbsp;&nbsp;&nbsp;Other (expense) income, net | (3079) | \*NM | 5998 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total other (expense) income, net | (4107) |  | 4970 |
| (Loss) income before income taxes | (7833) |  | 2974 |
| Income tax expense | (71) | 0% | - |
| Net (loss) income | $(7904) |  | $2974 |

---

\*NM - not meaningful

*Revenue*

Revenues and cost of revenues for the three months ended September 30, 2025 increased $6.8 million and $6.1 million, respectively, as compared to the three months ended September 30, 2024, primarily due to an increase in Real Estate property sales revenues and related cost of revenues due to a September 2025 property sale. The increase in revenues were partially offset by a reduction in Incentive fees of $0.9 million compared to the prior year period.

*Operating Costs and Expenses*

Compensation and benefits expenses for the three months ended September 30, 2025 increased $1.7 million as compared to the corresponding prior year period primarily driven by increased personnel due to the Greenfield acquisition. Selling, general and administrative expenses for the three months ended September 30, 2025 increased $0.7 million as compared to the corresponding prior year period, which was mainly attributable to a an increase in selling, general and administrative expenses due to the acquisition of Greenfield. Depreciation and amortization increased $0.1 million, as compared to the prior year period, primarily due to an increase in depreciation and amortization due to the Greenfield Acquisition and depreciation expense on a building.

*Other Income (Expense)*

Other income (expense), net includes dividend and interest income and net realized and unrealized gains and losses. For the three months ended September 30, 2025, net realized and unrealized gains decreased $6.6 million as compared to the corresponding prior year period due to significant unrealized losses recorded in the current year period, primarily driven by a notable unrealized loss being recognized on one of our investments in a private fund in the current year period. For the three months ended September 30, 2025, interest income decreased $0.3 million as compared to the corresponding prior year period, due to changes in the investment portfolio shifting away from interest earning marketable securities into other strategic private investments. For the three months ended September 30, 2025, dividend income remained flat as compared to the corresponding prior year period.

------

**Segment Analysis**

We conduct our operations through two business segments: Alternative Credit and Real Estate.

Effective for the quarter ended September 30, 2025, we began reporting the following business segments.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•*Alternative Credit* - focused on income generation and capital preservation through investment in debt and income-generating securities, direct lending, CLOs, and specialty finance businesses including Factoring, Asset Based Lending and Healthcare

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•*Real Estate* - full service, end-to-end real estate platform combining investment expertise and turnkey execution capabilities for IOS sector

The Company has a corporate office that is included in "Corporate & Other". The corporate office supports the segments by providing infrastructure and administrative support in the areas of accounting/finance, operations, information technology, legal, compliance and human resources.

The primary measure used by CODM in measuring performance and allocating resources to the segments is net income, as reported on our condensed consolidated statements of operations, predominantly in the annual budget and forecasting process. The CODM considers budget-to-actual variances on a quarterly basis when making decisions about internal operations, such as staffing and related compensation, and planning for future investments.

***Alternative Credit Segment***

The following table provides the results of our Alternative Credit segment:

---

| | | | |
|:---|:---|:---|:---|
|  | **For the three months ended September 30,** | **For the three months ended September 30,** | **For the three months ended September 30,** |
| *(in thousands)* | **2025** | **Percent Change** | **2024** |
| **Revenues** | $1580 | (36)% | $2476 |
| **Operating costs and expenses:** |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Compensation and benefits | 1607 | 12% | 1437 |
| &nbsp;&nbsp;&nbsp;&nbsp;Selling, general and administrative | 416 | 30% | 321 |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 69 | 5% | 66 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total operating costs and expenses | 2092 |  | 1824 |
| Operating (loss) income | $(512) |  | $652 |
| **Other income:** |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest expense | - | 0% | - |
| &nbsp;&nbsp;&nbsp;&nbsp;Other income, net | - | 0% | - |
| &nbsp;&nbsp;&nbsp;&nbsp;Total other income, net | - |  | - |
| (Loss) income before income taxes | $(512) |  | $652 |
| Income tax expense | - | 0% | - |
| Net (loss) income | $(512) |  | $652 |

---

*Alternative Credit Revenue*

Alternative Credit Revenues for the three months ended September 30, 2025 decreased $0.9 million as compared to the three months ended September 30, 2024 due to a reduction in Incentive Fee revenue compared to the prior year period as fees cannot be received yet from the underlying fund until certain performance metrics are met.

*Alternative Credit Expenses*

Alternative Credit compensation and benefits expense increased $0.2 million for the three months ended September 30, 2025 as compared to the corresponding prior year period primarily driven by an increase in non-cash compensation due to a larger amount of shares awarded and vested in the current period compared to the prior year period. Alternative Credit segment selling, general and administrative expenses increased $0.1 million as compared to the three months ended September 30, 2024 primarily due to an increase in legal and recruiting expenses.

------

***Real Estate Segment***

The following table provides the results of our Real Estate segment:

---

| | | | |
|:---|:---|:---|:---|
|  | **For the three months ended September 30,** | **For the three months ended September 30,** | **For the three months ended September 30,** |
| *(in thousands)* | **2025** | **Percent Change** | **2024** |
| **Revenues** | $9208 | \*NM | $1516 |
| **Cost of Revenues** | 6748 | \*NM | 635 |
| **Operating costs and expenses:** |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Compensation and benefits | 2793 | 139% | 1170 |
| &nbsp;&nbsp;&nbsp;&nbsp;Selling, general and administrative | 682 | \*NM | 133 |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 273 | 32% | 207 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total operating costs and expenses | 3748 |  | 1510 |
| Operating loss | $(1288) |  | $(629) |
| **Other income:** |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest expense | - | 0% | - |
| &nbsp;&nbsp;&nbsp;&nbsp;Other income, net | 15 | 0% | - |
| &nbsp;&nbsp;&nbsp;&nbsp;Total other income, net | 15 |  | - |
| Loss before income taxes | $(1273) |  | $(629) |
| Income tax expense | - | 0% | - |
| Net loss | $(1273) |  | $(629) |

---

\*NM - not meaningful

*Real Estate Revenue*

Real Estate revenues for the three months ended September 30, 2025 increased $7.7 million as compared to the three months ended September 30, 2024 primarily due to a $7.4 million sale of real estate property in the current year. Similarly, related costs of revenues increased by $6.1 million compared to the corresponding prior year period due to this sale. Additionally, there was a $0.7 million increase in revenue related to our construction services business compared to the corresponding prior year period given the Company had not yet acquired this business in the prior year period.

*Real Estate Expenses*

Real Estate segment compensation and benefits expenses for the three months ended September 30, 2025 increased $1.6 million as compared to the corresponding prior year period driven by increased personnel expense due to the Greenfield acquisition. Real Estate segment selling, general and administrative expenses increased $0.5 million for the three months ended September 30, 2025 compared to the three months ended September 30, 2024 primarily due to increased legal, insurance and other expenses due to increased activity at these entities and the Greenfield acquisition. Depreciation and amortization increased $0.1 million, as compared to the prior year period due to amortization of intangible assets related to the Greenfield acquisition, along with depreciation related to a building owned which was not complete in the prior year period.

------

***Corporate & Other***

The following table provides the results of Corporate & Other:

---

| | | | |
|:---|:---|:---|:---|
|  | **For the three months ended September 30,** | **For the three months ended September 30,** | **For the three months ended September 30,** |
| *(in thousands)* | **2025** | **Percent Change** | **2024** |
| **Operating costs and expenses:** |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Compensation and benefits | $837 | (12)% | $956 |
| &nbsp;&nbsp;&nbsp;&nbsp;Selling, general and administrative | 1068 | 2% | 1047 |
| &nbsp;&nbsp;&nbsp;&nbsp;Expenses of Consolidated Funds | 21 | 31% | 16 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total operating costs and expenses | 1926 |  | 2019 |
| Operating loss | (1926) |  | (2019) |
| **Other income (expense):** |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest expense | (1028) | 0% | (1028) |
| &nbsp;&nbsp;&nbsp;&nbsp;Other (expense) income, net | (3094) | \*NM | 5998 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total other (expense) income, net | (4122) |  | 4970 |
| (Loss) income before income taxes | $(6048) |  | $2951 |
| Income tax expense | (71) | 0% | - |
| Net (loss) income | $(6119) |  | $2951 |

---

\*NM - not meaningful

*Corporate & Other Operating Costs and Expenses*

Compensation and benefits expenses related to Corporate & Other for the three months ended September 30, 2025 decreased $0.1 million as compared to the corresponding prior year period due to a decrease in personnel costs allocated to the Corporate & Other.

*Corporate & Other Expenses*

For the three months ended September 30, 2025, net realized and unrealized gains decreased $6.6 million as compared to the corresponding prior year period due to a significant unrealized loss on one of our investments in a private fund. This was partially offset by a significant realized gain recorded in the private fund in the current year period. Additionally, in the corresponding prior year period $3.5 million of unrealized gains were recorded due to a change in valuation technique for our special purpose vehicles. In the current year period, an unrealized loss of $0.4 million was recorded on these entities. For the three months ended September 30, 2025, interest income decreased $0.3 million as compared to the corresponding prior year period, due to changes in the investment portfolio shifting away from interest earning marketable securities into other strategic private investments.

**Liquidity and Capital Resources**

***Cash Flows***

Net cash from operating activities increased $9.6 million, from net cash used of $5.8 million for the three months ended September 30, 2024 to net cash provided of $3.8 million for the three months ended September 30, 2025, driven by proceeds from sale of real estate in September 2025 and changes in operating assets and liabilities period-over-period.

Net cash from investing activities increased $6.9 million, from net cash provided of $2.5 million for the three months ended September 30, 2024 to net cash provided of $9.3 million for the three months ended September 30, 2025, driven by settlement of related party loan receivable and net sales of investments for the three months ended September 30, 2025.

Net cash from financing activities increased $11.9 million, from net cash used of $2.2 million for the three months ended September 30, 2024 to net cash provided of $9.7 million for the three months ended September 30, 2025, driven by proceeds from issuance of common stock and lower stock repurchases during the three months ended September 30, 2025.

------

***Financial Condition***

As of September 30, 2025, we had an unrestricted cash balance of $53.5 million, as compared to an unrestricted cash balance of $30.6 million as of June 30, 2025. We also held 1,358,276 shares of GECC common stock with an estimated fair value of $13.6 million as of September 30, 2025, as compared to 1,438,079 shares of GECC common stock with an estimated fair value of $15.3 million as of June 30, 2025. We believe we have sufficient liquidity available to meet our short-term and long-term obligations.

**Borrowings**

As of September 30, 2025, the Company had $26.9 million in outstanding aggregate principal amount of the GEGGL Notes. The GEGGL Notes are due on June 30, 2027, and interest is paid quarterly. The GEGGL Notes include covenants that limit additional indebtedness or the payment of dividends in the event that our net consolidated debt to equity ratio is, or would be on a pro forma basis, greater than 2 to 1. In addition, if our net consolidated debt to equity ratio is greater than 2 to 1 at the end of any calendar quarter, we must retain no less than 10% of our excess cash flow as cash and cash equivalents until such time as our net consolidated debt to equity ratio is less than 2 to 1 at the end of a calendar quarter.

As of September 30, 2025, the Company had $35.1 million principal balance in outstanding Convertible Notes (including cumulative interest paid in-kind) held by a consortium of investors, including related parties, that accrue interest at 5.0% per annum, payable semiannually in arrears on June 30 and December 31, in cash or in-kind at the option of the Company. The Convertible Notes are due on February 26, 2030, but are convertible at the option of the holders, subject to the terms therein, prior to maturity into shares of our common stock. Upon conversion of any note, the Company will pay or deliver, as the case may be, to the noteholder, in respect of each $1,000 principal amount of notes being converted, shares of common stock equal to the conversion rate in effect on the conversion date, together with cash, if applicable, in lieu of delivering any fractional share of common stock. To date, all interest on these instruments has been paid in-kind.

**Critical Accounting Policies**

During the three months ended September 30, 2025 we did not make material changes in our critical accounting policies or underlying assumptions as disclosed in our Annual Report on Form 10-K for the fiscal year ended June 30, 2025 as it relates to normal and recurring transactions. Critical accounting policies and estimates are those that require management's most difficult, subjective or complex judgments and would therefore be deemed the most critical to an understanding of our results of operations and financial condition.

**Recent Accounting Developments**

See discussion of Recent Accounting Developments in Note 2 of the accompanying Condensed Consolidated Financial Statements.

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

There have been no material changes in the market risks discussed in Item 7A. of our Annual Report on Form 10-K for the fiscal year ended June 30, 2025.

**Item 4. Controls and Procedures.**

We evaluated the effectiveness of our disclosure controls and procedures as of September 30, 2025. Disclosure controls and procedures include, without limitation, controls and procedures that are designed to ensure that the information we are required to disclose in reports that we file under the Securities Exchange Act of 1934, as amended (the Exchange Act), is recorded, processed, summarized and reported within the time periods specified in the SEC's rules and forms and that such information is accumulated and communicated to our management, including our Chief Executive Officer (**CEO**) and Chief Financial Officer (**CFO**), to allow timely decisions regarding required disclosure. Our CEO and CFO participated in this evaluation and concluded that, as of September 30, 2025, our disclosure controls and procedures were effective.

There were no changes in our internal control over financial reporting for the quarter ended September 30, 2025, that have materially affected or are reasonably likely to materially affect our internal control over financial reporting.

------

**PART II—OTHER INFORMATION**

**Item 1. Legal Proceedings.**

No changes required to be disclosed.

**Item 1A. Risk Factors.**

We have disclosed the risk factors affecting our business, financial condition and operating results in the section entitled "Risk Factors" in our Annual Report on Form 10-K for the fiscal year ended June 30, 2025. There have been no material changes from the risk factors previously disclosed.

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

In May 2025, the Company implemented a stock buyback program pursuant to Rule 10b5-1 under the Exchange Act authorizing us to repurchase up to 1,575,000 shares of our common stock in open market transactions through the close of business on the second full trading day following the filing with the SEC of the Company's Form 10-K for the fiscal year ended June 30, 2025 unless extended or terminated by our Board. No shares were repurchased under this plan in the quarter ending September 30, 2025. This stock buyback program expired on May 9, 2025.

In July 2025, the Board authorized an increase in the Company's stock repurchase plan from $20 million to $25 million.

In September 2025, the Company implemented a stock buyback program pursuant to Rule 10b5-1 under the Exchange Act authorizing us to repurchase up to 4,000,000 shares of our common stock in open market transactions through the close of business on the second full trading day following the filing with the SEC of the Company's Form 10-K for the quarter ended September 30, 2025 unless extended or terminated by our Board. No shares were repurchased under this plan in the quarter ending September 30, 2025.

The following table summarizes common stock repurchases during the three months ended September 30, 2025:

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Month** | **Total Number of <br>Shares Purchased**<sup>(1)</sup> | **Average Price Paid <br>Per Share** | **Total Number of <br>Shares Purchased <br>as Part of 10b5-1 Plans** | **Maximum Number of <br>Shares that May <br>Yet Be Purchased <br>Under the Plans or <br>Programs** |
| July 1-31, 2025 | - | $- |  | 1575000 |
| August 1-31, 2025 | - | $- |  | 1575000 |
| September 1-30, 2025 | 252364 | $2.78 |  | - |
| &nbsp;&nbsp;&nbsp;&nbsp;**Total** | **252364** | $**2.78** |  |  |

---

<sup>(1)</sup> All shares were purchased in open market transactions.

**Item 5. Other Information.**

During the quarter ended September 30, 2025, no director or officer (as defined in Rule 16a-1(f) promulgated under the Exchange Act) of GEG adopted or terminated a "Rule 10b5-1 trading arrangement" or a "non-Rule 10b5-1 trading arrangement" (as each term is defined in Item 408 of Regulation S-K).

------

**Item 6. Exhibits.** 

**EXHIBIT INDEX**

All references are to filings by Great Elm Group, Inc. (the **Registrant**) with the SEC under File No. 001-39832.

**Exhibit Number Description**

---

| | |
|:---|:---|
| 3.1 | [<u>Certificate of Incorporation of the Registrant, dated October 23, 2020 (incorporated by reference to Exhibit 3.1 to the Form 8-K filed on December 29, 2020)</u>](https://www.sec.gov/Archives/edgar/data/1831096/000114036120029666/brhc10018388_ex3-1.htm) |
| 3.2 | [<u>Amended and Restated Bylaws of the Registrant, dated November 14, 2022 (incorporated by reference to Exhibit 3.1 to the Form 8-K filed on November 14, 2022)</u>](https://www.sec.gov/Archives/edgar/data/1831096/000095017022025136/geg-ex3_1.htm) |
| 10.1 | [<u>Stock Purchase Agreement, dated July 31, 2025, by and among the Registrant and the purchasers named therein (incorporated by reference to the Exhibit 10.22 to the Form 10-K filed on September 2, 2025)</u>](https://www.sec.gov/Archives/edgar/data/1831096/000119312525194119/geg-ex10_22.htm) |
| 10.2 | [<u>Profits Interest Agreement, dated July 31, 2025, by and among Great Elm Real Estate Ventures, LLC, the Registrant and the entities named therein</u>](https://www.sec.gov/Archives/edgar/data/1831096/000119312525194119/geg-ex10_23.htm)[<u>(incorporated by reference to the Exhibit 10.23 to the Form 10-K filed on September 2, 2025)</u>](https://www.sec.gov/Archives/edgar/data/1831096/000119312525194119/geg-ex10_22.htm) |
| 10.3 | [<u>Securities Purchase Agreement, dated August 27, 2025, between the Registrant and Woodstead Value Fund, L.P. (incorporated by reference to the Exhibit 10.24 to the Form 10-K filed on September 2, 2025)</u>](https://www.sec.gov/Archives/edgar/data/1831096/000119312525194119/geg-ex10_24.htm) |
| 10.4 | [<u>Series A Warrant Agreement, dated August 27, 2025, between the Registrant and Woodstead Value Fund, L.P. (incorporated by reference to the Exhibit 10.25 to the Form 10-K filed on September 2, 2025)</u>](https://www.sec.gov/Archives/edgar/data/1831096/000119312525194119/geg-ex10_25.htm) |
| 10.5 | [<u>Series B Warrant Agreement, dated August 27, 2025, between the Registrant and Woodstead Value Fund, L.P. (incorporated by reference to the Exhibit 10.26 to the Form 10-K filed on September 2, 2025)</u>](https://www.sec.gov/Archives/edgar/data/1831096/000119312525194119/geg-ex10_26.htm) |
| 31.1\* | [<u>Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002</u>](geg-ex31_1.htm) |
| 31.2\* | [<u>Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002</u>](geg-ex31_2.htm) |
| 32.1\* | [<u>Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002</u>](geg-ex32_1.htm) |
| 101 | Materials from the registrant's Quarterly Report on Form 10-Q for the quarter ended September 30, 2025, formatted in inline Extensible Business Reporting Language (XBRL): (i) Condensed Consolidated Balance Sheets, (ii) Condensed Consolidated Statements of Operations, (iii) Condensed Consolidated Statements of Stockholders' Equity, (iv) Condensed Consolidated Statements of Cash Flows, and (v) related Notes to the Condensed Consolidated Financial Statements, tagged in detail (furnished herewith). |
| 104 | The cover page from the registrant's Quarterly Report on Form 10-Q for the quarter ended September 30, 2025, formatted in inline XBRL (included as Exhibit 101). |

---

\*Filed or furnished herewith.

------

**SIGNATURES**

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

---

| | |
|:---|:---|
|  | GREAT ELM GROUP, INC. |
| Date: November 12, 2025 | /s/ Jason W. Reese |
|  | Jason W. Reese |
|  | Chief Executive Officer & Chairman |
| Date: November 12, 2025 | /s/ Keri A. Davis |
|  | Keri A. Davis |
|  | Chief Financial Officer & Chief Accounting Officer |

---

------

## Exhibit 31.1

**Exhibit 31.1**

**CERTIFICATION PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT** 

I, Jason W. Reese, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Great Elm Group, 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.

---

| | | |
|:---|:---|:---|
| Date: November 12, 2025 | By: | <br>/s/ Jason W. Reese |
|  |  | Jason W. Reese |
|  |  | *(Principal Executive Officer)* |

---

------

## Exhibit 31.2

**Exhibit 31.2**

**CERTIFICATION PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT**

I, Keri A. Davis, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Great Elm Group, 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.

---

| | | |
|:---|:---|:---|
| Date: November 12, 2025 | By: | <br>/s/ Keri A. Davis |
|  |  | Keri A. Davis |
|  |  | *(Principal Financial Officer)* |

---

------

## Exhibit 32.1

**Exhibit 32.1**

**CERTIFICATION OF CHIEF EXECUTIVE OFFICER AND CHIEF FINANCIAL OFFICER**

**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 on Form 10-Q of Great Elm Group, Inc. (the "Company") for the period ended September 30, 2025 as filed with the Securities and Exchange Commission on the date hereof (the "Report"), the undersigned, Jason W. Reese, Principal Executive Officer of the Company, and Keri A. Davis, Principal Financial Officer of the Company, each certify, pursuant to the requirement set forth in Rule 13a-14(b) of the Securities Exchange Act of 1934 as amended (the "Exchange Act") and 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that to the undersigned's knowledge:

(1)The Report fully complies with the requirements of Section 13(a) or 15(d) of the Exchange Act; and

(2)The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

---

| | |
|:---|:---|
| By: | <br>/s/ Jason W. Reese |
|  | Jason W. Reese |
|  | *(Principal Executive Officer)* |

---

---

| | |
|:---|:---|
| By: | <br>/s/ Keri A. Davis |
|  | Keri A. Davis |
|  | *(Principal Financial Officer)* |

---

November 12, 2025

------