0000013156false--12-31Q10000013156glxz:ThreeMonthSecuredOvernightFinancingRateSofrOvernightIndexSwapRateMember2024-01-012024-03-310000013156us-gaap:PatentsMembersrt:MaximumMember2024-03-310000013156us-gaap:IntellectualPropertyMember2024-03-310000013156srt:MinimumMember2024-01-012024-03-310000013156us-gaap:TrademarksMember2023-12-310000013156us-gaap:IntellectualPropertyMember2023-12-310000013156glxz:SeniorSecuredTermLoanMembersrt:MinimumMemberglxz:OneMonthAdjustedLondonInterBankOfferedRateLIBORMemberglxz:FortressCreditCorporationMember2021-11-152021-11-150000013156srt:AmericasMember2023-01-012023-03-310000013156srt:MinimumMemberus-gaap:CustomerRelationshipsMember2024-03-310000013156srt:MaximumMemberus-gaap:CustomerRelationshipsMember2024-03-310000013156us-gaap:CommonStockMember2023-03-310000013156us-gaap:AdditionalPaidInCapitalMember2024-03-310000013156glxz:FortressCreditCorporationMember2024-03-3100000131562024-03-310000013156us-gaap:PatentsMember2024-03-310000013156us-gaap:AdditionalPaidInCapitalMember2023-03-310000013156us-gaap:CommonStockMember2024-01-012024-03-310000013156us-gaap:CommonStockMember2024-03-310000013156us-gaap:CustomerConcentrationRiskMembersrt:NorthAmericaMemberus-gaap:SalesRevenueNetMemberglxz:CustomerTwoMember2024-03-310000013156us-gaap:AdditionalPaidInCapitalMember2024-01-012024-03-310000013156glxz:SixMonthSecuredOvernightFinancingRateSofrOvernightIndexSwapRateMember2024-01-012024-03-310000013156srt:ChiefFinancialOfficerMemberus-gaap:SubsequentEventMember2024-04-222024-04-220000013156us-gaap:AccountsReceivableMember2024-03-310000013156us-gaap:RetainedEarningsMember2023-01-012023-03-310000013156us-gaap:NoncompeteAgreementsMember2023-12-310000013156glxz:SeniorSecuredTermLoanMemberglxz:FortressCreditCorporationMember2021-11-150000013156us-gaap:TrademarksMembersrt:MaximumMember2024-03-310000013156us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-03-310000013156srt:MaximumMemberglxz:SeniorSecuredTermLoanMemberglxz:FortressCreditCorporationMember2024-01-012024-03-310000013156us-gaap:CustomerConcentrationRiskMembersrt:NorthAmericaMemberus-gaap:SalesRevenueNetMemberglxz:CustomerTwoMember2023-12-310000013156glxz:NetIncomeMember2024-01-012024-03-310000013156us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-01-012023-03-310000013156us-gaap:EMEAMember2024-01-012024-03-310000013156us-gaap:RetainedEarningsMember2023-03-310000013156glxz:SeniorSecuredTermLoanMemberglxz:FortressCreditCorporationMember2021-11-152021-11-150000013156glxz:InsuranceNotesPayableMember2024-03-310000013156us-gaap:SoftwareDevelopmentMember2024-03-310000013156glxz:NetIncomeMember2023-01-012023-03-310000013156us-gaap:CustomerRelationshipsMember2024-03-310000013156us-gaap:TrademarksMembersrt:MinimumMember2024-03-310000013156srt:MaximumMemberglxz:SeniorSecuredTermLoanMemberglxz:AchievementOfNetLeverageTargetMemberglxz:OneMonthAdjustedLondonInterBankOfferedRateLIBORMemberglxz:FortressCreditCorporationMember2021-11-152021-11-150000013156us-gaap:SellingGeneralAndAdministrativeExpensesMember2023-01-012023-03-310000013156us-gaap:SellingGeneralAndAdministrativeExpensesMember2024-01-012024-03-310000013156us-gaap:CommonStockMember2023-12-310000013156us-gaap:PatentsMember2023-12-310000013156glxz:InsuranceNotesPayableMember2023-12-310000013156us-gaap:SoftwareDevelopmentMember2023-12-310000013156us-gaap:ScenarioPlanMember2024-01-012024-03-310000013156us-gaap:NoncompeteAgreementsMember2024-03-310000013156srt:AmericasMember2024-01-012024-03-310000013156us-gaap:CustomerConcentrationRiskMembersrt:NorthAmericaMemberus-gaap:SalesRevenueNetMemberglxz:CustomerTwoMember2023-01-012023-03-310000013156stpr:WA2024-03-310000013156us-gaap:EMEAMember2023-01-012023-03-310000013156us-gaap:AccountsReceivableMember2023-12-3100000131562023-12-310000013156us-gaap:CustomerConcentrationRiskMembersrt:EuropeMemberglxz:CustomerOneMemberus-gaap:SalesRevenueNetMember2023-01-012023-03-310000013156srt:MaximumMember2024-01-012024-03-310000013156us-gaap:RetainedEarningsMember2023-12-310000013156us-gaap:CustomerConcentrationRiskMembersrt:EuropeMemberglxz:CustomerOneMemberus-gaap:SalesRevenueNetMember2023-12-310000013156us-gaap:CommonStockMember2023-01-012023-03-3100000131562023-03-310000013156srt:MaximumMember2024-03-310000013156glxz:PromissoryNoteMember2024-03-310000013156us-gaap:RetainedEarningsMember2024-01-012024-03-310000013156glxz:SeniorSecuredTermLoanMemberus-gaap:WarrantMemberglxz:FortressCreditCorporationMember2021-11-150000013156glxz:OneMonthSecuredOvernightFinancingRateSofrOvernightIndexSwapRateMember2024-01-012024-03-310000013156srt:MaximumMemberglxz:SeniorSecuredTermLoanMemberglxz:OneMonthAdjustedLondonInterBankOfferedRateLIBORMemberglxz:FortressCreditCorporationMember2021-11-152021-11-150000013156glxz:LiborRateMemberglxz:SeniorSecuredTermLoanMemberglxz:AchievementOfNetLeverageTargetMemberglxz:FortressCreditCorporationMember2021-11-152021-11-150000013156us-gaap:CustomerRelationshipsMember2023-12-310000013156us-gaap:PendingLitigationMember2024-01-012024-03-310000013156us-gaap:TrademarksMember2024-03-310000013156glxz:LicensingFeesMember2024-01-012024-03-310000013156us-gaap:CustomerConcentrationRiskMembersrt:EuropeMemberglxz:CustomerOneMemberus-gaap:SalesRevenueNetMember2024-03-310000013156us-gaap:AccountsReceivableMember2023-03-310000013156glxz:SeniorSecuredTermLoanMemberglxz:TriangulumPartnersLimitedLiabilityCompanyMemberglxz:FortressCreditCorporationMember2021-11-152021-11-150000013156us-gaap:RetainedEarningsMember2024-03-310000013156us-gaap:CommonStockMember2022-12-3100000131562022-12-310000013156glxz:FortressCreditCorporationMember2023-12-310000013156us-gaap:ScenarioPlanMember2023-01-012023-03-310000013156us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-03-310000013156glxz:LiborRateMemberglxz:SeniorSecuredTermLoanMemberglxz:FortressCreditCorporationMember2021-11-152021-11-150000013156us-gaap:AdditionalPaidInCapitalMember2022-12-3100000131562024-04-300000013156us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-12-310000013156glxz:LicensingFeesMember2023-01-012023-03-3100000131562024-01-012024-03-310000013156us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-12-310000013156us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-01-012024-03-310000013156glxz:SeniorSecuredTermLoanMemberus-gaap:FederalFundsEffectiveSwapRateMemberglxz:FortressCreditCorporationMember2021-11-152021-11-150000013156us-gaap:CustomerConcentrationRiskMembersrt:EuropeMemberglxz:CustomerOneMemberus-gaap:SalesRevenueNetMember2024-01-012024-03-310000013156us-gaap:CustomerConcentrationRiskMembersrt:NorthAmericaMemberus-gaap:SalesRevenueNetMemberglxz:CustomerTwoMember2024-01-012024-03-310000013156us-gaap:PatentsMembersrt:MinimumMember2024-03-3100000131562023-01-012023-03-310000013156us-gaap:RetainedEarningsMember2022-12-310000013156us-gaap:AdditionalPaidInCapitalMember2023-01-012023-03-310000013156us-gaap:AdditionalPaidInCapitalMember2023-12-31iso4217:EURxbrli:pureglxz:Segmentxbrli:sharesiso4217:USDxbrli:sharesiso4217:USDglxz:Satellite

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

 

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

For the quarterly period ended March 31, 2024

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: 000-30653

 

img156247303_0.jpg 

Galaxy Gaming, Inc.

(Exact name of small business issuer as specified in its charter)

 

Nevada

 

20-8143439

(State or other jurisdiction of incorporation or organization)

 

(IRS Employer Identification No.)

 

 

 

6480 Cameron Street Ste. 305 – Las Vegas, NV 89118

(Address of principal executive offices)

 

(702) 939-3254

(Issuer’s telephone number)

 

Securities registered pursuant to Section 12(b) of the Act: None

 

Title of each class

 

Trading symbol

 

Name of exchange on which registered

Common stock

 

GLXZ

 

OTCQB marketplace

 

Indicate by check mark whether the issuer (1) 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 issuer 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 issuer 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.

Large accelerated filer

Accelerated filer

 

 

 

 

Non-accelerated filer

Smaller reporting company

 

 

 

 

 

 

 

Emerging growth company

 

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

 

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 standard provided pursuant to Section 13(a) of the Exchange Act. ☐

 

State the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date: 24,910,682 common shares as of April 30, 2024.

 

 


 

GALAXY GAMING, INC.

QUARTERLY REPORT ON FORM 10-Q FOR THE THREE MONTHS ENDED MARCH 31, 2024

TABLE OF CONTENTS

 

PART I

 

Item 1:

Financial Statements (unaudited)

3

Item 2:

Management’s Discussion and Analysis of Financial Condition and Results of Operations

15

Item 3:

Quantitative and Qualitative Disclosures About Market Risk

18

Item 4:

Controls and Procedures

18

Item 5:

Other Information

18

 

PART II

 

Item 1:

Legal Proceedings

19

Item 2:

Unregistered Sales of Equity Securities and Use of Proceeds

19

Item 6:

Exhibits

20

 

2


 

PART I

 

ITEM 1. FINANCIAL STATEMENTS

Our financial statements included in this Form 10-Q are as follows:

Condensed Consolidated Balance Sheets as of March 31, 2024 and December 31, 2023 (unaudited)

4

Condensed Consolidated Statements of Operations and Comprehensive Income for the three months ended March 31, 2024 and 2023 (unaudited)

5

Condensed Consolidated Statements of Changes in Stockholders’ Deficit for the three months ended March 31, 2024 and 2023 (unaudited)

6

Condensed Consolidated Statements of Cash Flows for the three months ended March 31, 2024 and 2023 (unaudited)

7

Notes to Condensed Consolidated Financial Statements (unaudited)

8

 

3


 

GALAXY GAMING, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

 

ASSETS

 

March 31,
2024

 

 

December 31,
2023

 

Current assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$

17,487,302

 

 

$

16,691,514

 

Accounts receivable, net of allowance of $133,870 and $200,192, respectively

 

 

4,005,203

 

 

 

4,173,990

 

Income tax receivable

 

 

81,424

 

 

 

80,718

 

Prepaid expenses

 

 

982,591

 

 

 

1,209,813

 

Total current assets

 

 

22,556,520

 

 

 

22,156,035

 

Property and equipment, net

 

 

83,408

 

 

 

98,053

 

Operating lease right-of-use assets

 

 

720,323

 

 

 

785,543

 

Assets deployed at client locations, net

 

 

3,263,887

 

 

 

3,268,294

 

Goodwill

 

 

1,091,000

 

 

 

1,091,000

 

Other intangible assets, net

 

 

12,439,983

 

 

 

12,755,735

 

Other assets

 

 

302,089

 

 

 

321,140

 

Total assets

 

$

40,457,210

 

 

$

40,475,800

 

LIABILITIES AND STOCKHOLDERS’ DEFICIT

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Accounts payable

 

$

1,027,166

 

 

$

1,002,061

 

Accrued expenses

 

 

2,300,092

 

 

 

2,584,231

 

Revenue contract liability

 

 

507

 

 

 

167,014

 

Current portion of operating lease liabilities

 

 

272,052

 

 

 

268,541

 

Current portion of long-term debt

 

 

760,158

 

 

 

854,120

 

Total current liabilities

 

 

4,359,975

 

 

 

4,875,967

 

Long-term operating lease liabilities

 

 

513,235

 

 

 

585,879

 

Long-term debt and liabilities, net

 

 

53,427,484

 

 

 

53,196,585

 

Deferred tax liabilities, net

 

 

55,981

 

 

 

60,790

 

Total liabilities

 

 

58,356,675

 

 

 

58,719,221

 

Commitments and Contingencies (See Note 7)

 

 

 

 

 

 

Stockholders’ deficit

 

 

 

 

 

 

Preferred stock, 10,000,000 shares authorized; $0.001 par value; 0 shares issued and outstanding

 

 

 

 

 

 

Common stock, 65,000,000 shares authorized; $0.001 par value; 24,910,682 and 24,845,439 shares issued and outstanding, respectively

 

 

24,911

 

 

 

24,846

 

Additional paid-in capital

 

 

19,138,278

 

 

 

18,972,901

 

Accumulated deficit

 

 

(36,915,218

)

 

 

(37,124,126

)

Accumulated other comprehensive loss

 

 

(147,436

)

 

 

(117,042

)

Total stockholders’ deficit

 

 

(17,899,465

)

 

 

(18,243,421

)

Total liabilities and stockholders’ deficit

 

$

40,457,210

 

 

$

40,475,800

 

 

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

 

4


 

GALAXY GAMING, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME

(Unaudited)

 

 

 

Three Months Ended

 

 

 

March 31, 2024

 

 

March 31, 2023

 

Revenue:

 

 

 

 

 

 

Licensing fees

 

$

8,001,066

 

 

$

7,422,534

 

Total revenue

 

 

8,001,066

 

 

 

7,422,534

 

Costs and expenses:

 

 

 

 

 

 

Cost of ancillary products and assembled components

 

 

406,380

 

 

 

352,010

 

Selling, general and administrative

 

 

4,204,828

 

 

 

3,784,657

 

Research and development

 

 

251,886

 

 

 

206,760

 

Depreciation and amortization

 

 

686,193

 

 

 

576,342

 

Stock-based compensation

 

 

141,242

 

 

 

244,923

 

Total costs and expenses

 

 

5,690,529

 

 

 

5,164,692

 

Income from operations

 

 

2,310,537

 

 

 

2,257,842

 

Other income (expense):

 

 

 

 

 

 

Interest income

 

 

201,866

 

 

 

84,750

 

Interest expense

 

 

(2,289,347

)

 

 

(2,203,635

)

Foreign currency exchange gain (loss)

 

 

12,177

 

 

 

(22,688

)

Total other expense, net

 

 

(2,075,304

)

 

 

(2,141,573

)

Income before provision for income taxes

 

 

235,233

 

 

 

116,269

 

(Provision) for income taxes

 

 

(26,325

)

 

 

(5,575

)

Net income

 

 

208,908

 

 

 

110,694

 

Foreign currency translation adjustment

 

 

(30,394

)

 

 

16,637

 

Comprehensive income

 

$

178,514

 

 

$

127,331

 

 

 

 

 

 

 

 

Net income per share:

 

 

 

 

 

 

Basic

 

$

0.01

 

 

$

0.00

 

Diluted

 

$

0.01

 

 

$

0.00

 

 

 

 

 

 

 

 

Weighted-average shares outstanding:

 

 

 

 

 

 

Basic

 

 

24,857,480

 

 

 

25,189,722

 

Diluted

 

 

24,884,672

 

 

 

25,437,374

 

 

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

5


 

GALAXY GAMING, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ DEFICIT

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock

 

 

Additional Paid-in

 

 

Accumulated

 

 

Accumulated Other Comprehensive

 

 

Total Stockholders'

 

 

 

Shares

 

 

Amount

 

 

Capital

 

 

Deficit

 

 

Loss

 

 

Deficit

 

Beginning balance, December 31, 2023

 

 

24,845,439

 

 

$

24,846

 

 

$

18,972,901

 

 

$

(37,124,126

)

 

$

(117,042

)

 

$

(18,243,421

)

Net income

 

 

 

 

 

 

 

 

 

 

 

208,908

 

 

 

 

 

 

208,908

 

Foreign currency translation loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(30,394

)

 

 

(30,394

)

Stock options exercised

 

 

20,000

 

 

 

20

 

 

 

24,180

 

 

 

 

 

 

 

 

 

24,200

 

Stock-based compensation

 

 

45,243

 

 

 

45

 

 

 

141,197

 

 

 

 

 

 

 

 

 

141,242

 

Balance, March 31, 2024

 

 

24,910,682

 

 

 

24,911

 

 

 

19,138,278

 

 

 

(36,915,218

)

 

 

(147,436

)

 

 

(17,899,465

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock

 

 

Additional Paid-in

 

 

Accumulated

 

 

Accumulated Other Comprehensive

 

 

Total Stockholders'

 

 

 

Shares

 

 

Amount

 

 

Capital

 

 

Deficit

 

 

Loss

 

 

Deficit

 

Beginning balance, December 31, 2022

 

 

24,411,098

 

 

$

24,411

 

 

$

17,575,396

 

 

$

(35,316,540

)

 

$

(168,654

)

 

$

(17,885,387

)

Net income

 

 

 

 

 

 

 

 

 

 

 

110,694

 

 

 

 

 

 

110,694

 

Foreign currency translation gain

 

 

 

 

 

 

 

 

 

 

 

 

 

 

16,637

 

 

 

16,637

 

Stock-based compensation

 

 

27,392

 

 

 

28

 

 

 

244,895

 

 

 

 

 

 

 

 

 

244,923

 

Balance, March 31, 2023

 

 

24,438,490

 

 

$

24,439

 

 

$

17,820,291

 

 

$

(35,205,846

)

 

$

(152,017

)

 

$

(17,513,133

)

 

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

6


 

GALAXY GAMING, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

 

 

Three Months Ended

 

 

 

March 31, 2024

 

 

March 31, 2023

 

Cash flows from operating activities:

 

 

 

 

 

 

Net income

 

$

208,908

 

 

$

110,694

 

Adjustments to reconcile net loss to net cash provided by operating activities:

 

 

 

 

 

 

Depreciation and amortization

 

 

686,193

 

 

 

576,342

 

Amortization of right-of-use assets

 

 

65,449

 

 

 

59,058

 

Amortization of debt issuance costs and debt discount

 

 

380,900

 

 

 

377,261

 

Bad debt (recovery) expense

 

 

(53,094

)

 

 

37,855

 

Deferred income tax

 

 

(4,809

)

 

 

(15,294

)

Stock-based compensation

 

 

141,242

 

 

 

244,923

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

Accounts receivable

 

 

221,881

 

 

 

(2,263,475

)

Income tax receivable

 

 

(31,639

)

 

 

(20,869

)

Prepaid expenses and other current assets

 

 

227,221

 

 

 

290,566

 

Other assets

 

 

19,051

 

 

 

(86,025

)

Accounts payable

 

 

25,105

 

 

 

1,716,315

 

Accrued expenses

 

 

(284,139

)

 

 

(1,603,191

)

Revenue contract liability

 

 

(166,507

)

 

 

(15,960

)

Operating lease liabilities

 

 

(69,133

)

 

 

(60,418

)

Net cash provided by (used in) operating activities

 

 

1,366,629

 

 

 

(652,218

)

Cash flows from investing activities:

 

 

 

 

 

 

Investment in internally developed software

 

 

(169,523

)

 

 

(283,049

)

Acquisition of property and equipment

 

 

 

 

 

(6,908

)

Acquisition of assets deployed at client locations

 

 

(484,385

)

 

 

(301,487

)

Transfer of title of assets deployed at client locations to perpetual license customer

 

 

302,574

 

 

 

287,550

 

Net cash used in investing activities

 

 

(351,334

)

 

 

(303,894

)

Cash flows from financing activities:

 

 

 

 

 

 

Payments of debt issuance costs

 

 

 

 

 

(6,829

)

Proceeds from stock option exercises

 

 

24,200

 

 

 

 

Principal payments on long-term debt

 

 

(243,961

)

 

 

(899,410

)

Net cash used in financing activities

 

 

(219,761

)

 

 

(906,239

)

Effect of exchange rate changes on cash

 

 

254

 

 

 

11,299

 

Net increase (decrease) in cash and cash equivalents

 

 

795,788

 

 

 

(1,851,052

)

Cash and cash equivalents – beginning of period

 

 

16,691,514

 

 

 

18,237,513

 

Cash and cash equivalents – end of period

 

$

17,487,302

 

 

$

16,386,461

 

Supplemental cash flow information:

 

 

 

 

 

 

Cash paid for interest

 

$

2,012,964

 

 

$

1,823,227

 

Cash paid for income taxes

 

$

-

 

 

$

18,350

 

 

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

7


 

GALAXY GAMING, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

NOTE 1. NATURE OF OPERATIONS

Unless the context indicates otherwise, references to “Galaxy Gaming, Inc.,” “we,” “us,” “our,” or the “Company,” refer to Galaxy Gaming, Inc., a Nevada corporation (“Galaxy Gaming”).

We are an established global gaming company specializing in the design, development, acquisition, assembly, marketing and licensing of proprietary casino table games and associated technology, platforms and systems for the casino and iGaming industries. Casinos use our proprietary products and services to enhance their gaming operations and improve their profitability, productivity and security, as well as to offer popular cutting-edge gaming entertainment content and technology to their players. We market our products and services to online casinos worldwide, to land-based casino gaming companies in North America, the Caribbean, Central America, the United Kingdom, Europe and Africa, and to cruise ship companies. We license our products and services for use solely in regulated land-based gaming markets. We also license our content and distribute content from other companies to iGaming operators in legalized gaming markets throughout the world.

NOTE 2. SIGNIFICANT ACCOUNTING POLICIES

Basis of presentation. The accompanying condensed consolidated financial statements have been prepared in accordance with generally accepted accounting principles in the United States of America (“U.S. GAAP”) and the rules of the U.S. Securities and Exchange Commission "SEC". In the opinion of management, the accompanying unaudited interim condensed consolidated financial statements contain all necessary adjustments (including all those of a recurring nature and those necessary in order for the financial statements to be not misleading) and all disclosures to present fairly our financial position and the results of our operations and cash flows for the periods presented.

These unaudited interim condensed consolidated financial statements should be read in conjunction with the condensed consolidated financial statements and the related notes as of and for the year ended December 31, 2023 included in our 2023 Form 10-K ("2023 10-K").

The operating results for interim periods are not necessarily indicative of results that may be expected for any other interim period or for the full year.

Use of estimates and assumptions. We are required to make estimates, judgments and assumptions that we believe are reasonable based on our historical experience, contract terms, observance of known trends in our Company and the industry as a whole, and information available from other outside sources. Our estimates affect reported amounts for assets, liabilities, revenues, expenses and related disclosures. Actual results may differ from initial estimates.

Consolidation. The financial statements are presented on a consolidated basis and include the results of the Company and its wholly owned subsidiaries, Progressive Games Partner, LLC ("PGP") and Galaxy Gaming-01 LLC (GG-01). All intercompany transactions and balances have been eliminated in consolidation.

 

Reclassifications. Certain accounts and financial statement captions in the prior period have been reclassified to conform to the current period financial statement presentations and had no effect on net income.

Cash and cash equivalents. We consider cash on hand and cash in banks as cash. We consider certificates of deposit and other short-term securities with maturities of three months or less when purchased as cash equivalents. Our cash and cash equivalents consist of bank deposits. With the exception of funds held outside the U.S., these deposits are in insured banking institutions, which are insured up to $250,000 per account. To date, we have not experienced uninsured losses.

Accounts receivable and allowance for credit losses. Accounts receivable are stated at face value net of allowance for credit losses. Accounts receivable are non-interest bearing. The Company reviews the accounts receivable on a monthly basis to determine if any receivables will potentially be uncollectible. An estimated allowance for credit losses is maintained to reduce the Company's accounts receivable to their expected net realizable value based on specific reviews of customer accounts, the age of such accounts, management's assessment of the customer's financial condition, historical and current collection experience and management's expectations of future collection trends based on the current and forecasted economic and business conditions. Accounts are written off when management deems them to be uncollectible. Recoveries of accounts previously written off are recorded when received.

8


 

Goodwill. Goodwill (Note 4) is assessed for impairment at least annually or at other times during the year if events or circumstances indicate that it is more-likely-than-not that the fair value of a reporting asset is below the carrying amount. If found to be impaired, the carrying amount will be reduced, and an impairment loss will be recognized.

Other intangible assets, net. The following intangible assets have finite lives and are being amortized using the straight-line method over their estimated economic lives as follows:

 

Patents

4 - 20 years

Customer relationships

9 - 22 years

Trademarks

20 - 30 years

Intellectual property

12 years

Non-compete agreements

9 years

Software

3 years

 

Other intangible assets (Note 4) are analyzed for potential impairment at least annually or whenever events or changes in circumstances indicate the carrying value may not be recoverable and exceeds the fair value, which is the sum of the undiscounted cash flows expected to result from the use and eventual disposition of the intangible assets. No impairment was recorded for the three months ended March 31, 2024.

 

Software relates primarily to assets where costs are capitalizable during the application development phase. External and internal labor-related costs associated with product development are included in software.

Fair value of financial instruments. We estimate fair value for financial assets and liabilities in accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 820, Fair Value Measurement (“ASC 820”). ASC 820 defines fair value, provides guidance for measuring fair value, requires certain disclosures and discusses valuation techniques, such as the market approach (comparable market prices), the income approach (present value of future income or cash flow) and the cost approach (cost to replace the service capacity of an asset or replacement cost). ASC 820 utilizes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value into three broad levels:

Level 1: Observable inputs such as quoted prices (unadjusted) in active markets for identical assets or liabilities.
Level 2: Inputs other than quoted prices that are observable for the asset or liability, either directly or indirectly. These include quoted prices for similar assets or liabilities in active markets and quoted prices for identical or similar assets or liabilities in markets that are not active.
Level 3: Unobservable inputs that reflect the reporting entity’s own assumptions.

The estimated fair values of cash equivalents, accounts receivable and accounts payable approximate their carrying amounts due to their short-term nature. The estimated fair value of our long-term debt approximates its carrying value based upon our expected borrowing rate for debt with similar remaining maturities and comparable risk. The Company currently has no financial instruments measured at estimated fair value on a recurring basis based on valuation reports provided by counterparties.

Leases. We account for lease components (such as rent payments) separately from non-lease components (such as common-area maintenance costs, real estate and sales taxes and insurance costs). Operating and finance leases with terms greater than 12 months are recorded on the condensed consolidated balance sheets as right-of-use assets with corresponding lease liabilities. Lease expense is recognized on a straight-line basis using the discount rate implicit in each lease or our incremental borrowing rate at lease commencement date (Note 5).

Revenue recognition. We account for our revenue in accordance with ASC Topic 606, Revenue from Contracts with Customers ("ASC 606"). (Note 3).

Foreign currency translation. The functional currency for PGP is the Euro. Gains and losses from settlement of transactions involving foreign currency amounts are included in other income or expense in the consolidated statements of operations. Gains and losses resulting from translating assets and liabilities from the functional currency to U.S. dollars are included in accumulated other comprehensive income or (loss) in the consolidated statements of changes in stockholders’ deficit.

Basic and diluted earnings per share. Basic and diluted earnings per share are calculated by dividing net income by the weighted average number of common shares outstanding during the period. Diluted earnings per share reflects the effect of the assumed exercise of stock options and RSUs only in the periods in which such effect would have been dilutive to net income from continuing operations.

Segment information. We define operating segments as components of our enterprise for which separate financial information is reviewed regularly by the chief operating decision-makers to evaluate performance and to make operating decisions. We currently have two operating segments (land-based gaming and online gaming) which are aggregated into one reporting segment.

9


 

Other significant accounting policies. Our significant accounting policies are described in our 2023 10-K. There have been no material changes to those policies.

Recently issued accounting pronouncements. In November 2023, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update 2023-07, “Improvements to Reportable Segment Disclosures,” (“ASU 2023-07”), which is effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024, and requires retrospective application to all prior periods presented in the financial statements. ASU 2023-07 provides for improved financial reporting by requiring disclosure of incremental segment information to enable investors to develop more decision-useful financial analyses. The Company is currently assessing the impact that adoption of this new accounting guidance will have on its consolidated financial statements and footnote disclosures.

Accounting Standard Update 2023-09, Improvements to Income Tax Disclosures ("ASU 2023-09"). In December 2023, the FASB issued ASU 2023-09, which requires more detailed income tax disclosures. The guidance requires entities to disclose disaggregated information about their effective tax rate reconciliation as well as expanded information on income taxes paid by jurisdiction. The disclosure requirements will be applied on a prospective basis, with the option to apply them retrospectively. The standard is effective for fiscal years beginning after December 15, 2024, with early adoption permitted. The Company is currently assessing the impact that adoption of this new accounting guidance will have on its consolidated financial statements and footnote disclosures.

We do not expect the adoption of recently issued accounting pronouncements to have a significant impact on our results of operations, financial position or cash flow.

NOTE 3. REVENUE RECOGNITION

Revenue recognition. We generate revenue primarily from the licensing of our intellectual property. We recognize revenue under recurring fee license contracts monthly as we satisfy our performance obligation, which consists of granting the customer the right to use our intellectual property. Amounts billed are determined based on flat rates or usage rates stipulated in the customer contract.

We sell the perpetual right to use our intellectual property and from time to time, sell the units used to deliver the gaming systems. Control transfers and we recognize revenue at a point in time when the gaming system is available for use by a customer, which is no earlier than the shipment of the products to the customer or an intermediary for the customer.

From time to time, the Company licenses intellectual property from third-party owners and re-licenses that intellectual property to its casino clients. In these arrangements, the Company usually agrees to pay the owner of the intellectual property a royalty based on the revenues the Company receives from licensing the intellectual property to its casino clients. Royalties are recorded net in revenue.

Disaggregation of revenue

The following table disaggregates our revenue by geographic location for the three months ended March 31, 2024, and 2023. All of the royalty expense that is charged to a contra-revenue in our online gaming operating segment has been allocated to the Europe, Middle East and Africa region in both periods presented.

 

 

 

Three Months
Ended March 31,

 

 

 

2024

 

 

2023

 

The Americas

 

$

4,717,284

 

 

$

4,471,631

 

Europe, Middle East and Africa

 

 

3,283,782

 

 

 

2,950,903

 

Total revenue

 

$

8,001,066

 

 

$

7,422,534

 

 

Contract liabilities. Amounts billed and cash received in advance of performance obligations fulfilled are recorded as contract liabilities and recognized as revenue when performance obligations are fulfilled.

 

On May 10, 2023, the Company and a customer entered into an Amended and Restated Agreement (the "Agreement"). The Agreement amends and restates a previous agreement between the parties, dated June 2, 2015, for the provision of licenses for certain table game content and related intellectual property which the Company, succeeded to as successor in interest by merger with PGP. The Agreement contains definitions, representations and warranties, and terms that are customary in licensing agreements.

 

The Agreement guarantees a minimum payment from the customer of €6 million Euros (converted to approximately $6.6 million USD as of December 31, 2023) per each year ended March 31, for years 1 through 4 of the contract. The amount is to be billed and paid in equal monthly installments. The installment is billed and paid independent of usage from the Licensee, which may be higher or lower

10


 

than the installment amount on a monthly basis. As of March 31, 2024, the Company was able to recognize $170,188 of revenue that the Company deferred for monthly usage in excess of the minimum payment due to the completion of year 1 of the contract.

 

For years 5 through 10 of the contract, the amount to be billed is based on the actual usage from the Licensee. Invoices will be billed on a monthly basis. Revenue for years 5 through 10 will be recognized when actual usage is incurred.

Contract Assets. The Company’s contract assets consist solely of unbilled receivables which are recorded when the Company recognizes revenue in advance of billings. Unbilled receivables totaled $1,110,378, $1,091,068 and $1,105,851 as of March 31, 2024, December 31, 2023 and March 31, 2023, respectively, and are included in the accounts receivable balance in the accompanying condensed consolidated balance sheets.

Intellectual property agreements. From time to time, the Company purchases or licenses intellectual property from third-parties and the Company, in turn, utilizes that intellectual property in certain games sold to clients. In these purchase agreements, the Company may agree to pay the seller of the intellectual property a fee if and when the Company receives revenue from games containing the intellectual property.

On June 8, 2023, the Company entered into a license and distribution agreement with a licensor, pursuant to which the Company licenses and has rights to distribute a game. The agreement contains definitions, representations and warranties, and terms that are customary in licensing agreements. The agreement is for a set term that may be extended on an annual basis at the end of the term. The agreement sets forth royalties to be paid during the term and includes intellectual property licensing. The licensor has discretion in establishing the price for certain game content to be re-licensed by the Company. The royalties due for this portion of the game content will be netted against revenue in our Consolidated Statement of Operations and Comprehensive Income.

 

NOTE 4. GOODWILL AND OTHER INTANGIBLE ASSETS

Goodwill. The carrying value of goodwill at March 31, 2024 was $1,091,000.

Other intangible assets, net. Other intangible assets, net consisted of the following at:

 

 

March 31,

 

 

December 31,

 

 

 

2024

 

 

2023

 

Patents

 

$

13,508,153

 

 

$

13,507,799

 

Customer relationships

 

 

14,040,856

 

 

 

14,040,856

 

Trademarks

 

 

2,880,967

 

 

 

2,880,967

 

Intellectual property

 

 

2,000,000

 

 

 

2,000,000

 

Non-compete agreements

 

 

660,000

 

 

 

660,000

 

Software

 

 

1,601,919

 

 

 

1,432,397

 

Other intangible assets, gross

 

 

34,691,895

 

 

 

34,522,019

 

Less: accumulated amortization

 

 

(22,251,912

)

 

 

(21,766,284

)

Other intangible assets, net

 

$

12,439,983

 

 

$

12,755,735

 

For the three months ended March 31, 2024 and 2023, amortization expense related to other intangible assets was $485,330 and $478,331, respectively.

NOTE 5. LEASES

We have operating leases for our corporate office, two satellite facilities in the state of Washington and for certain equipment. We account for lease components (such as rent payments) separately from the non-lease components (such as common-area maintenance costs, real estate and sales taxes and insurance costs). The discount rate represents the interest rate implicit in each lease or our incremental borrowing rate at lease commencement date.

As of March 31, 2024, no renewal option periods were included in any estimated minimum lease term as the options were not deemed reasonably certain to be exercised. Our leases have remaining lease terms ranging from 14 months to 36 months.

11


 

Supplemental balance sheet information related to leases is as follows:

 

 

 

 

 

 

 

 

 

March 31, 2024

 

 

December 31, 2023

 

 

Classification

Operating leases:

 

 

 

 

 

 

 

 

Operating lease right-of-use lease assets

 

$

720,323

 

 

$

785,543

 

 

 

 

 

 

 

 

 

 

 

 

Operating lease current liabilities

 

$

272,052

 

 

$

268,541

 

 

 Current portion of operating lease liabilities

Operating lease long-term liabilities

 

 

513,235

 

 

 

585,879

 

 

 Long-term operating lease liabilities

Total operating lease liabilities

 

$

785,287

 

 

$

854,420

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average remaining lease term in years:

 

 

 

 

 

 

 

 

Operating leases

 

 

2.72

 

 

 

3.12

 

 

 

Weighted-average discount rate:

 

 

 

 

 

 

 

 

Operating leases

 

 

4.4

%

 

 

5.4

%

 

 

 

The components of lease expense are as follows:

 

 

 

Three Months Ended March 31,

 

 

 

 

 

2024

 

 

2023

 

 

Classification

Operating lease cost

 

$

75,643

 

 

$

72,071

 

 

Selling, general and administrative expense

 

 

 

 

 

 

 

 

 

 

Supplemental cash flow information related to leases is as follows:

 

 

 

Three Months Ended March 31,

 

 

 

 

 

2024

 

 

2023

 

 

Classification

Cash paid for amounts included in the
   measurement of lease liabilities:

 

 

 

 

 

 

 

 

Operating cash flows from operating leases

 

$

65,449

 

 

$

72,081

 

 

 Net income

 

As of March 31, 2024, future maturities of our operating lease liabilities are as follows:

 

 

 

Amount

 

For the remaining nine months ending December 31, 2024

 

$

224,889

 

Years ending December 31,

 

 

 

2025

 

$

306,055

 

2026

 

 

302,011

 

2027

 

 

2,985

 

Total minimum lease payments

 

 

835,940

 

Less: imputed interest

 

 

(50,653

)

Total operating lease liability

 

 

785,287

 

Less: current portion

 

 

(272,052

)

Long-term portion

 

$

513,235

 

 

12


 

NOTE 6. LONG-TERM DEBT AND LIABILITIES

Long-term debt and liabilities consisted of the following at:

 

 

March 31,

 

 

December 31,

 

 

 

2024

 

 

2023

 

Fortress credit agreement

 

$

58,026,929

 

 

$

58,176,929

 

Insurance notes payable

 

 

160,158

 

 

 

254,120

 

Long-term debt and liabilities, gross

 

 

58,187,087

 

 

 

58,431,049

 

Less: Unamortized debt issuance costs

 

 

(3,999,445

)

 

 

(4,380,344

)

Long-term debt and liabilities, net of debt issuance costs

 

 

54,187,642

 

 

 

54,050,705

 

Less: Current portion of long-term debt

 

 

(760,158

)

 

 

(854,120

)

Long-term debt and liabilities, net

 

$

53,427,484

 

 

$

53,196,585

 

 

Fortress Credit Agreement. On November 15, 2021, the Company entered into a senior secured term loan agreement with Fortress Credit Corp. (“Fortress Credit Agreement”) in the amount of $60.0 million. The proceeds of the loan were used to (i) pay approximately $39.5 million to Triangulum as full payment of the settlement amount due under the previously filed settlement agreement between Galaxy Gaming and Triangulum, as set forth above; (ii) repay approximately $11.1 million due and owing to NSB under the MSPLP and under the Amended and Restated Credit Agreement, dated as of May 13, 2021, made between Galaxy Gaming and Zions Bancorporation, N.A. dba Nevada State Bank, a Nevada state banking corporation, and (iii) approximately $4.1 million was used to pay fees and expenses. The remaining approximately $5.3 million was added to the Company’s cash on hand and used for corporate and operating purposes.

The Fortress Credit Agreement bears interest at a rate equal to, at the Company’s option, either (a) London Interbank Offered Rate ("LIBOR") (or a successor rate, determined in accordance with the Fortress Credit Agreement) plus 7.75%, subject to a reduction to 7.50% upon the achievement of a net leverage target or (b) a base rate determined by reference to the greatest of (i) the federal funds rate plus 0.50%, (ii) the prime rate as determined by reference to The Wall Street Journal’s “Prime Rate” and (iii) the one-month adjusted LIBOR rate plus 1.00%, plus 6.75%, subject to a reduction to 6.50% upon the achievement of a net leverage target. The Fortress Credit Agreement has a final maturity of November 13, 2026. The obligations under the Fortress Credit Agreement are guaranteed by the Company’s subsidiaries and are secured by substantially all of the assets of the Company and its subsidiaries. The Fortress Credit agreement requires, among other things, principal payments of $150,000 per quarter and includes an annual sweep of 50% of excess cash flow commencing in 2023 based on results for the prior fiscal year. The Fortress Credit Agreement contains affirmative and negative financial covenants (as defined in the Fortress Credit Agreement) and other restrictions customary for borrowings of this nature. The Company was required to maintain a Total Net Leverage Ratio of no more than 5.00x for the quarter ended March 31, 2024. As of March 31, 2024, the Company was in compliance with the covenants in the Fortress Credit Agreement. The Fortress Credit Agreement has no prepayment penalty after November 15, 2023.

In connection with entering into the Fortress Credit Agreement, the Company also issued warrants to purchase a total of up to 778,320 shares of the Company’s common stock to certain affiliates of Fortress at a price per share of $0.01 (the “Warrants”). The Warrants are exercisable at any time, subject to certain restrictions.

In response to ASU No. 2020-04, Reference Rate Reform (Topic 848) and effective May 30, 2023, the Benchmark Replacement replaced LIBOR under the Fortress Credit Agreement. The Benchmark Replacement is (a) the sum of: (i) Term Secured Overnight Financing Rate ("SOFR") and (ii) 0.11448% for an Available Tenor of one-month's duration, 0.26161% for an Available Tenor of three-months duration, and 0.42826% for an Available Tenor of six months duration, or (b) the sum of: (i) Daily Simple SOFR and (ii) the spread adjustment selected or recommended by the Relevant Governmental Body for the replacement of the tenor of USD LIBOR with a SOFR-based rate having approximately the same length as the interest payment period.

As of March 31, 2024, future maturities of our long-term obligations are as follows:

 

 

 

Total

 

Years ended December 31,

 

 

 

2024

 

$

610,158

 

2025

 

 

600,000

 

2026

 

 

56,976,929

 

Long-term liabilities, gross

 

$

58,187,087

 

 

13


 

NOTE 7. COMMITMENTS AND CONTINGENCIES

Concentration of risk. We are exposed to risks associated with clients who represent a significant portion of total revenues.

For the three months ended March 31, 2024 and 2023, respectively, we had the following client concentrations:

 

 

 

Location

 

Three Months Ended March 31, 2024
Revenue

 

 

Three Months Ended March 31, 2023
Revenue

 

 

Accounts
Receivable
March 31, 2024

 

 

Accounts
Receivable
December 31, 2023

 

Client A

 

Europe

 

 

28.0

%

 

 

23.5

%

 

$

679,786

 

 

$

565,253

 

Client B

 

North America

 

 

10.6

%

 

 

16.0

%

 

$

663,400

 

 

$

631,507

 

Legal proceedings. In the ordinary course of conducting our business, we are, from time to time, involved in various legal proceedings, administrative proceedings, regulatory government investigations and other matters, including those in which we are a plaintiff or defendant, that are complex in nature and have outcomes that are difficult to predict.

An unexpected adverse judgment in any pending litigation could cause a material impact on our business operations, intellectual property, results of operations or financial position. Unless otherwise expressly stated, we believe costs associated with litigation will not have a material impact on our financial position or liquidity but may be material to the results of operations in any given period and, accordingly, no provision for loss has been reflected in the accompanying financial statements related to those matters.

Intellectual property agreements. From time to time, the Company purchases intellectual property from third-parties and the Company, in turn, utilizes that intellectual property in certain games licensed to clients. In these purchase agreements, the Company may agree to pay the seller of the intellectual property a fee, if and when, the Company receives revenue from games containing the intellectual property.

NOTE 8. INCOME TAXES

Our forecasted annual effective tax rate (“AETR”) at March 31, 2024 was 11.19%, as compared to 4.8% at March 31, 2023. This decrease was primarily the impacts from changes in foreign rate differential, adjustments in foreign derived intangible income and a change in valuation allowance as compared to current-year forecasted ordinary income considered in determining the forecasted AETR.

For the three months ended March 31, 2024 and 2023, our effective tax rate (“ETR”) was 11.19% and 4.8%, respectively. The increase in the ETR for the three months ended March 31, 2024 is a result of favorable discrete items related to excess tax benefits from stock-based compensation in the prior year quarter that were not present in the current year quarter.

NOTE 9. SUBSEQUENT EVENTS

On April 22, 2024 the Company and Harry C. Hagerty entered into an amendment to his employment agreement dated May 1, 2017, as amended. The amendment, among other things, extends the term of employment through April 30, 2025, after which he intends to retire from the Company. The amended employment agreement anticipates that, upon the hiring a new CFO, Mr. Hagerty will serve as a strategic advisor during the remaining term of the amended agreement to assist with the transition to the Company of the new CFO. Pursuant to the amended employment agreement, Mr. Hagerty continues to receive a base salary of $200,000 while he retains the title of CFO. Mr. Hagerty’s salary will be $12,000 per month for three (3) months and $6,000 per month for any months remaining until April 30, 2025 while he serves as strategic advisor.

14


 

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

The following is a discussion and analysis of our financial condition, results of operations and liquidity and capital resources as of and for the three months ended March 31, 2024 and 2023. This discussion should be read together with our audited consolidated financial statements and related notes included in Item 8. Financial Statements and Supplementary Financial Information included in our 2023 Form 10-K.

SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS

Some of the information contained in this Quarterly Report includes forward-looking statements In some cases, you can identify forward-looking statements by terms such as “may,” “will,” “should,” “could,” “might,” “expect,” “intend,” "target," “plan,” “anticipate,” “believe,” “estimate,” “predict,” “potential,” “continue,” or the negative of these terms or other similar expressions. These forward-looking statements are only predictions. We have based these forward-looking statements on our current expectations, assumptions and projections about future events and financial trends that we believe may affect our business, financial condition and results of operations. These forward-looking statements speak only as of the date of this Quarterly Report and are subject to a number of risks and uncertainties. These risks and uncertainties include, but are not limited to, the ability of Galaxy Gaming to enter and maintain strategic alliances, product placements or installations in land based casinos or grow its iGaming business, garner new market share, secure licenses in new jurisdictions or maintain existing licenses, successfully develop or acquire and sell proprietary products, comply with regulations, including changes in gaming related and non-gaming related statutes and regulations that affect the revenues of our customers in land-based casino and, online casino markets, have its games approved by relevant jurisdictions, and adapt to changes resulting from the COVID-19 or other pandemics including without limitation, government imposed shut downs, travel restrictions and supply chain interruptions, unfavorable economic conditions in the US and worldwide, our level of indebtedness, restrictions and covenants in our loan agreement, dependence on major customers, protection of intellectual property and our ability to license the intellectual property rights of third parties, failure to maintain the integrity of our information technology systems, including without limitation, cyber-attacks or other failures in our telecommunications or information technology systems, or those of our collaborators, third-party logistics providers, distributors or other contractors or consultants, could result in information theft, data corruption and significant disruption of our business, and other factors. The events and circumstances reflected in our forward-looking statements may not be achieved or occur, and actual results could differ materially from those projected in the forward-looking statements. Except as required by applicable law, we do not plan to publicly update or revise any forward-looking statements contained herein, whether as a result of any new information, future events, changed circumstances or otherwise.

OVERVIEW

We develop, acquire, assemble and market technology and entertainment-based products and services for the gaming industry for placement on casino floors and on legal internet gaming sites. Our products and services primarily relate to licensed casino operators’ table games activities and focus on either increasing their profitability and productivity or expanding their gaming entertainment offerings in the form of proprietary table games, electronically enhanced table game platforms, fully-automated electronic tables and other ancillary equipment. In addition, we license intellectual property to legal internet gaming operators. Our products and services are offered in highly regulated markets throughout the world. Our products are assembled at our headquarters in Las Vegas, Nevada, as well as outsourced for certain sub-assemblies in the United States.

Results of operations for the three months ended March 31, 2024 and 2023.

Our net revenue consists of the following components:

 

Three Months Ended March 31,

 

 

2024

 

 

2023

 

Recurring License Revenue

$

8,854,681

 

 

$

6,940,736

 

Sale of Perpetual Licenses

 

805,193

 

 

 

1,268,250

 

Gross Revenue

 

9,659,874

 

 

 

8,208,986

 

Royalties Netted against Gross Revenue

 

(1,658,808

)

 

 

(786,452

)

Net Revenue

$

8,001,066

 

 

$

7,422,534

 

For the three months ended March 31, 2024, we generated net revenues of $8,001,066 compared to $7,422,534 for the comparable prior-year period, representing an increase of $578,532, or 7.8%. Net revenues for the three months ended March 31, 2024, and 2023 consist of $9,659,874 and $8,208,986 in gross billings respectively, net of $1,658,808 and $786,452 in license royalty payments for the three months ended March 31, 2024, and 2023, respectively. Net revenues in our GG Core operating segment increased 4.4% from $5,171,880 to $5,397,641. This increase was attributable primarily to an increase in recurring license revenue from our EZ Baccarat distribution arrangement, offset by 1) decreased sales of perpetual licenses and 2) an increase in royalties on our EZ Baccarat revenues which are netted against such revenue. Net revenues in our GG Digital operating segment increased 15.7% from $2,250,654 to $2,603,425. Our online gaming revenues for the three months ended March 31, 2024, and 2023 consist of $3,455,953 and $3,037,106 in gross billings, respectively, offset by $852,528and $786,452, respectively.

15


 

Selling, general and administrative expenses for the three months ended March 31, 2024, were $4,204,828 compared to $3,784,657 for the comparable prior-year period, representing an increase of $420,170, or 11.1%. The increase was due to higher internal labor and related expenses (base salary, commissions, payroll-related taxes, bonus accrual and travel), and increased information technology costs, trade show costs, legal fees, and those royalties that are not netted against revenues.

Research and development expenses for the three months ended March 31, 2024, were $251,886 compared to $206,760 for the comparable prior-year period, representing an increase of $45,126, or 21.8%. The increase was due to higher payroll costs from higher headcount, employee bonuses, option exercises in the period, and higher consulting fees.

Stock-based compensation expenses for the three months ended March 31, 2024, were $141,242, as compared to $244,923 for the comparable prior-year period, representing an decrease of $103,680, or 42.3%. The decrease was due primarily to a change in the level and the composition of fees paid to members of our Board of Directors in 2024 and lower stock-based compensation for officers and consultants.

As a result of the changes described above, income from operations increased $52,695 to $2,310,537 for the three months ended March 31, 2024, compared to income from operations of $2,257,842 for the comparable prior-year period.

Total interest expense increased $85,712, or 3.9%, to $2,289,347 for the three months ended March 31, 2024, compared to $2,203,635 for the comparable prior-year period. The increase was attributable to higher rates of interest on the current borrowings.

Income tax provision was $26,325 for the three months ended March 31, 2024, compared to income tax provision of $5,575 for the comparable prior-year period. The increase in expense is primarily the result of changes in the deferred tax balances and discrete excess benefits from stock-based compensation in the current period that did not occur in the prior period.

Adjusted EBITDA. Adjusted EBITDA includes adjustments to net income to exclude interest, income taxes, depreciation, amortization, stock-based compensation, foreign currency exchange (gain) loss and severance and other expenses related to litigation. Adjusted EBITDA is not a measure of performance defined in accordance with U.S. GAAP. However, Adjusted EBITDA is used by management to evaluate our operating performance. Management believes that disclosure of the Adjusted EBITDA metric offers investors, regulators and other stakeholders a view of our operations in the same manner management evaluates our performance. When combined with U.S. GAAP results, management believes Adjusted EBITDA provides a comprehensive understanding of our financial results. Adjusted EBITDA should not be considered as an alternative to net income or to net cash provided by operating activities as a measure of operating results or of liquidity. It may not be comparable to similarly titled measures used by other companies, and it excludes financial information that some may consider important in evaluating our performance. A reconciliation of U.S. GAAP net income to Adjusted EBITDA is as follows:

 

 

 

Quarter Ended March 31,

 

Adjusted EBITDA Reconciliation:

 

2024

 

 

2023

 

Net income

 

$

208,908

 

 

$

110,694

 

Interest expense

 

 

2,289,347

 

 

 

2,203,635

 

Interest income

 

 

(201,866

)

 

 

(84,750

)

Provision for income taxes

 

 

26,325

 

 

 

5,575

 

Depreciation and amortization

 

 

686,193

 

 

 

576,342

 

EBITDA

 

 

3,008,907

 

 

 

2,811,496

 

Stock-based compensation (1)

 

 

141,242

 

 

 

244,923

 

Realized and unrealized foreign currency exchange (gain)/loss (2)

 

 

(12,177

)

 

 

22,688

 

Severance expense (3)

 

 

24,483

 

 

 

 

CEO transition expenses (4)

 

 

8,200

 

 

 

 

Special project expense - Other (5)

 

 

 

 

 

5,321

 

Adjusted EBITDA

 

$

3,170,655

 

 

$

3,084,428

 

 

16


 

 

(1) Represents non-cash expenses for stock option and restricted stock vesting of directors, officers, employees and consultants.

(2) Represents realized and unrealized gains and losses due to fluctuations in foreign currency rates.

(3) Represents severance expense relating to a terminated employee.

(4) Represents moving expenses incurred by the new CEO, Matt Reback, and reimbursed by the Company.

(5) Represents legal fees paid in relation to miscellaneous shareholder matters.

 

Liquidity and capital resources. We have generally been able to fund our continuing operations, our investments, and the interest expense and principal amortization under our existing borrowings through cash flow from operations. We may require additional capital to undertake acquisitions or to repay in full our indebtedness. Our ability to access capital for these activities will depend on conditions in the capital markets and investors’ perceptions of our business prospects and such conditions and perceptions may not always favor us.

As of March 31, 2024, we had total current assets of $22,556,520 and total assets of $40,457,210. This compares to $22,156,035 and $40,475,800, respectively, as of December 31, 2023. The increase in current assets at March 31, 2024 was primarily due to the ramped up collection of receivables and a decrease in prepaid expenses for insurance, regulatory licenses, and deposits for trade shows. The decrease in total assets at March 31, 2024 was primarily due to the changes in receivables and amortization of leases and intangibles in the 2024 period.

Our total current liabilities as of March 31, 2024, decreased to $4,359,975 from $4,875,967 as of December 31, 2023, primarily due to an increase in accrued royalties, offset by a decrease in accrued bonuses, recognition of deferred revenue, and payments against D&O insurance liabilities.

Based on our current forecast of operations, we believe we will have sufficient liquidity to fund our operations for at least the next 12 months and to meet the obligations under our financing arrangements as they come due.

We continue to file applications for new or enhanced licenses in several jurisdictions, which may result in significant future legal and regulatory expenses. A significant increase in such expenses may require us to postpone growth initiatives or investments in personnel, assemblies in process and research and development of our products. It is our intention to continue such initiatives and investments. However, to the extent we are not able to achieve our growth objectives or raise additional capital, we will need to evaluate the reduction of operating expenses.

Our operating activities provided cash of $1,366,629 for the three months ended March 31, 2024, compared to $652,218 used for the comparable prior period. The change to positive operating cash flow in the current period compared to negative operating cash flow in the prior period is mainly due to a decline in significant payments on accounts payable and an increase in collections of accounts receivable paired with the recovery of bad debt expense. In addition, stock-based compensation decreased due to the vesting of stock options and depreciation and amortization increased due to lower capitalization of intangible assets.

Investing activities used cash of $351,334 for the three months ended March 31, 2024, compared to cash used of $303,894 for the comparable prior period. This increase in cash used was primarily due to the investment in internally developed software, and acquisition of assets deployed at client locations in the 2024 period.

Cash used in financing activities during the three months ended March 31, 2024, was $219,761. This compares to $906,239 cash used by financing activities for the comparable prior period. The decrease in cash used was due to the absence of principal payments on our borrowings based on the "Excess Cash Flow" calculation as defined by the terms in the Fortress Credit Agreement (Note 6), in the 2024 period.

Critical accounting policies and estimates. Our significant accounting policies and estimates are described in our 2023 Form 10-K. There have been no material changes to those policies.

Off-balance sheet arrangements. As of March 31, 2024, there were no off-balance sheet arrangements.

Recently issued accounting pronouncements. We do not expect the adoption of recently issued accounting pronouncements to have a significant impact on our results of operations, financial position or cash flow.

17


 

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

A smaller reporting company is not required to provide the information required by this Item.

ITEM 4. CONTROLS AND PROCEDURES

Disclosure controls and procedures

Disclosure controls and procedures are controls and other procedures that are designed to ensure that information required to be disclosed in our reports filed or submitted under the Exchange Act are recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed in our reports filed submitted under the Exchange Act is accumulated and communicated to management including our Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosure.

We carried out an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) as of the end of the period covered by this Quarterly Report. This evaluation was carried out under the supervision and with the participation of our Chief Executive Officer and our Chief Financial Officer. Based upon that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that, as of March 31, 2024, our disclosure controls and procedures were effective.

Changes in internal control over financial reporting

No change in our internal control over financial reporting occurred during our last fiscal quarter that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

Limitations on the effectiveness of control and procedures and internal controls

Our management does not expect that our disclosure controls and procedures or our internal control over financial reporting will necessarily prevent all fraud and material error. Our disclosure controls and procedures are designed to provide reasonable assurance of achieving our objectives, and our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures are effective at that reasonable assurance level. Further, the design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within the Company have been detected. These inherent limitations include the realities that judgments in decision-making can be faulty, and that breakdowns can occur because of simple error or mistake. Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two or more people, or by management override of the internal control. The design of any system of controls also is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions. Over time, controls may become inadequate because of changes in conditions, or the degree of compliance with the policies or procedures may deteriorate.

ITEM 5. OTHER INFORMATION

None

18


 

PART II – OTHER INFORMATION

We have been named in and have brought lawsuits in the normal course of business. See Note 7 above and Note 10 to our audited financial statements included in Item 8 “Financial Statements and Supplementary Financial Information” in our 2023 10-K.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

None

 

 

19


 

ITEM 6. EXHIBITS

Exhibit

Number

 

Description

 

Form

 

File No.

 

Exhibit

 

Filing Date

 

Filed

Herewith

 

 

 

 

 

 

 

 

 

 

 

 

 

3.1

 

Amended and Restated Articles of Incorporation

 

8-K

 

000-30653

 

3.1

 

February 13, 2009

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3.2

 

Amended and Restated Bylaws

 

8-K

 

000-30653

 

3.2

 

February 13, 2009

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3.3

 

Second Amended and Restated Bylaws

 

8-K

 

000-30653

 

3.2

 

February 14, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10.3

 

Credit Agreement dated November 15, 2021, with Fortress Credit Corp.

 

8-K

 

000-30653

 

10.1

 

November 17, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10.4

 

Consent and Waiver to Term Loan Credit Agreement, dated November 15, 2021, by among Galaxy Gaming, Inc., a Nevada corporation, the lenders from time to time party and Fortress Credit Corp., as administrative agent and Collateral agent

 

8-K

 

000-30653

 

10.1

 

March 22, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10.5

 

Cooperation Agreement, dated April 20, 2022, by and between the Company and Tice Brown

 

8-K

 

000-30653

 

10.1

 

April 25, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10.7

 

Board of Directors Service Agreement with Meredith Brill, Director

 

8-K

 

000-30653

 

10.1

 

July 15, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10.8

 

First Amendment to Board of Directors Service Agreement with Meredith Brill, Director

 

8-K

 

000-30653

 

10.1

 

July 26, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10.9

 

Changes to Board Compensation

 

8-K

 

000-30653

 

10.1

 

January 27, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10.12

 

Amended and Restated Online Game License Agreement with Evolution Malta Limited

 

8-K

 

000-30653

 

10.1

 

May 15, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10.13

 

Redacted License Agreement with the Talisman Group LLC

 

8-K

 

000-30653

 

10.1

 

June 16, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10.14

 

Employment Agreement between the Company and Matt Reback effective November 13, 2023

 

8-K

 

000-30653

 

10.1

 

November 7, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10.15

 

Severance Agreement dated November 10, 2023, between the Company and Todd Cravens

 

8-K

 

000-30653

 

10.1

 

November 20, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

31.1

 

Certification of Chief Executive Officer pursuant to Securities Exchange Act Rule 13a-14(a)/15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

 

 

 

 

 

 

 

 

 

X

 

 

 

 

 

 

 

 

 

 

 

 

 

31.2

 

Certification of Chief Financial Officer pursuant to Securities Exchange Act Rule 13a-14(a)/15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

 

 

 

 

 

 

 

 

 

X

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

X

 

 

 

 

 

 

 

 

 

 

 

 

 

 

20


 

101.INS

 

Inline XBRL Instance Document – the instance does not appear in the Interactive Data File because XBRL tags are embedded within the Inline XBRL document

 

 

 

 

 

 

 

 

 

 

101.SCH

 

Inline XBRL Taxonomy Extension Schema Document

 

 

 

 

 

 

 

 

 

 

101.CAL

 

Inline XBRL Taxonomy Extension Calculation Linkbase Document

 

 

 

 

 

 

 

 

 

 

101.DEF

 

Inline XBRL Taxonomy Extension Definition Linkbase Document

 

 

 

 

 

 

 

 

 

 

101.LAB

 

Inline XBRL Taxonomy Extension Label Linkbase Document

 

 

 

 

 

 

 

 

 

 

101.PRE

 

Inline XBRL Taxonomy Extension Presentation Linkbase Document

 

 

 

 

 

 

 

 

 

 

104

 

Cover Page Interactive Data File (embedded within the Inline XBRL document

 

 

 

 

 

 

 

 

 

 

 

21


 

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.

 

 

Galaxy Gaming, Inc.

 

 

 

Date:

 

May 10, 2024

 

 

 

 

 

 

 

By:

 

/s/ MATTHEW REBACK

 

 

 

 

Matthew Reback

 

 

 

 

President and Chief Executive Officer

(Principal Executive Officer)

 

 

 

 

 

 

 

Galaxy Gaming, Inc.

 

 

 

Date:

 

May 10, 2024

 

 

 

 

 

 

 

By:

 

/s/ HARRY C. HAGERTY

 

 

 

 

Harry C. Hagerty

 

 

 

 

Chief Financial Officer

(Principal Accounting Officer)

 

22