Dominari Holdings Inc. 10-Q

Item 1. Financial Statements DOMINARI HOLDINGS INC. Condensed Consolidated Balance Sheets ($ in thousands except share and per share amounts) September 30, 2025 December 31, 2024 (Unaudited) ASSETS Current assets Cash and cash equivalents $ 5,373 $ 4,079 Marketable securities 170,838 5,773 Receivable from clearing brokers 28,860 17,279 Prepaid expenses and other assets 1,257 1,019 Total current assets 206,328 28,150 Property and equipment, net 161 239 Notes receivable, at fair value - non-current portion - 902 Long term equity investments 11,744 12,282 Loans to employees 1,868 2,150 Right-of-use assets 2,862 2,944 Security deposit 483 458 Total assets $ 223,446 $ 47,125 LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities Accounts payable and accrued expenses $ 779 $ 919 Accrued commissions 4,788 2,057 Contract liabilities - current 795 240 Lease liability - current 530 410 Other current liabilities 599 157 Total current liabilities 7,491 3,783 Lease liability, less current portion 2,464 2,629 Contract liabilities, less current portion 3,194 860 Total liabilities 13,149 7,272 Stockholders’ equity Preferred stock, $ 0.0001 par value, 50,000,000 authorized Convertible Preferred Series D: 5,000,000 shares designated; 3,825 shares issued and outstanding as of September 30, 2025 and December 31, 2024; liquidation value of $ 0.0001 per share - - Convertible Preferred Series D-1: 5,000,000 shares designated; 834 shares issued and outstanding as of September 30, 2025 and December 31, 2024; liquidation value of $ 0.0001 per share - - Common stock, $ 0.0001 par value, 100,000,000 shares authorized; 15,817,323 and 7,037,022 shares issued as of September 30, 2025 and December 31, 2024, respectively 15,817,323 and 6,976,874 shares outstanding as of September 30, 2025 and December 31, 2024 - - Additional paid-in capital 336,284 263,820 Treasury stock, as of cost, 0 shares as of September 30, 2025 and 60,148 as of December 31, 2024 - ( 501 ) Accumulated deficit ( 126,124 ) ( 223,466 ) Total Dominari stockholders’ equity 210,160 39,853 Non-controlling interests 137 - Total stockholders’ equity 210,297 39,853 Total liabilities and stockholders’ equity $ 223,446 $ 47,125 See accompanying notes to unaudited condensed consolidated financial statements. 1 DOMINARI HOLDINGS INC. Condensed Consolidated Statements of Operations ($ in thousands except share and per share amounts) (Unaudited) Three Months Ended September 30, Nine Months Ended September 30, 2025 2024 2025 2024 Revenues $ 50,821 $ 4,043 $ 93,026 $ 11,584 Operating costs and expenses General and administrative $ 52,420 $ 7,239 $ 146,061 $ 20,321 Total operating expenses 52,420 7,239 146,061 20,321 Loss from operations ( 1,599 ) ( 3,196 ) ( 53,035 ) ( 8,737 ) Other income (expenses) Interest income 550 280 973 729 Gain (loss) on marketable securities, net 159,130 89 163,094 767 Realized and unrealized gain (loss) on note receivable, net - ( 429 ) 221 ( 2,086 ) Change in carrying value of investments ( 32,000 ) ( 955 ) - ( 6,445 ) Total other income (expenses) 127,680 ( 1,015 ) 164,288 ( 7,035 ) Net income (loss) $ 126,081 $ ( 4,211 ) $ 111,253 $ ( 15,772 ) Less: Net income attributable to non-controlling interests 871 - 1,921 - Net income (loss) attributable to common stockholders of Dominari Holdings Inc. $ 125,210 $ ( 4,211 ) $ 109,332 $ ( 15,772 ) Net income (loss) per share, basic and diluted Basic $ 8.11 $ ( 0.67 ) $ 7.98 $ ( 2.57 ) Diluted $ 7.27 - $ 7.86 - Weighted average number of shares outstanding, basic and diluted Basic 15,442,342 6,328,261 13,700,375 6,129,504 Diluted 17,223,257 - 13,902,950 - See accompanying notes to unaudited condensed consolidated financial statements. 2 DOMINARI HOLDINGS INC. Condensed Consolidated Statements of Changes in Stockholders’ Equity ($ in thousands except share and per share amounts) (Unaudited) For the Three Months Ended September 30, 2025 and 2024 Preferred Stock Common Stock Additional Paid-in Treasury Stock Accumulated Dominari Holding Stockholders’ Non controlling Total Stockholders’ Shares Amount Shares Amount Capital Shares Amount Deficit Equity Interests Equity Balance at June 30, 2025 4,659 $ - 15,295,930 $ - $ 334,475 60,148 $ ( 501 ) $ ( 246,424 ) $ 87,550 $ 1,050 $ 88,600 Stock-based compensation - - - 12 - - - 12 12 Issuance of common stock for cash - - 581,541 2,298 - - - 2,298 2,298 Retirement of treasury stock ( 60,148 ) ( 501 ) ( 60,148 ) 501 - - - Dividends Issued ( 4,910 ) ( 4,910 ) - ( 4,910 ) Distribution to Non Controlling Interest ( 1,784 ) ( 1,784 ) Net income - - - - - - - 125,210 125,210 871 126,081 Balance at September 30, 2025 4,659 $ - 15,817,323 $ - $ 336,284 - $ - $ ( 126,124 ) $ 210,160 $ 137 $ 210,297 Preferred Stock Common Stock Additional Paid-in Treasury Stock Accumulated Dominari Holding Stockholders’ Non controlling Total Stockholders’ Shares Amount Shares Amount Capital Shares Amount Deficit Equity Interests Equity Balance at June 30, 2024 4,659 $ - 6,304,183 $ - $ 263,184 60,148 $ ( 501 ) $ ( 220,324 ) $ 42,359 $ - $ 42,359 Stock-based compensation - - 32,103 - 119 - - - 119 - 119 Net loss - - - - - - - ( 4,211 ) ( 4,211 ) - ( 4,211 ) Balance at September 30, 2024 4,659 $ - 6,336,286 $ - $ 263,303 60,148 $ ( 501 ) $ ( 224,535 ) $ 38,267 $ - $ 38,267 See accompanying notes to unaudited condensed consolidated financial statements. 3 For the Nine Months Ended September 30, 2025 and 2024 Preferred Stock Common Stock Additional Paid-in Treasury Stock Accumulated Dominari Holding Stockholders’ Non controlling Total Stockholders’ Shares Amount Shares Amount Capital Shares Amount Deficit Equity Interests Equity Balance at December 31, 2024 4,659 $ - 7,037,022 $ - $ 263,820 60,148 $ ( 501 ) $ ( 223,466 ) $ 39,853 $ - $ 39,853 Stock-based compensation - - 1,240,969 - 33,867 - - - 33,867 - 33,867 Issuance of Common Stock for cash 3,876,054 13,517 13,517 13,517 Issuance of Common Stock from warrants exercised 1,173,426 4,637 4,637 4,637 Shares issued under Advisory Agreements 2,550,000 20,944 20,944 20,944 Retirement of treasury stock ( 60,148 ) ( 501 ) ( 60,148 ) 501 Distribution to Non Controlling Interest ( 1,784 ) ( 1,784 ) Dividends issued - ( 11,990 ) ( 11,990 ) - ( 11,990 ) Net income (loss) - - - - - - - 109,332 109,332 1,921 111,253 Balance at September 30, 2025 4,659 $ - 15,817,323 $ - $ 336,284 - $ - $ ( 126,124 ) $ 210,160 $ 137 $ 210,297 Preferred Stock Common Stock Additional Paid-in Treasury Stock Accumulated Dominari Holding Stockholders’ Non controlling Total Stockholders’ Shares Amount Shares Amount Capital Shares Amount Deficit Equity Interests Equity Balance at December 31, 2023 4,659 $ - 5,995,065 $ - $ 262,187 60,148 $ ( 501 ) $ ( 208,763 ) $ 52,923 $ - $ 52,923 Stock-based compensation - - 341,221 - 1,116 - - - 1,116 - 1,116 Net loss - - - - - - - ( 15,772 ) ( 15,772 ) - ( 15,772 ) Balance at September 30, 2024 4,659 $ - 6,336,286 $ - $ 263,303 60,148 $ ( 501 ) $ ( 224,535 ) $ 38,267 $ - $ 38,267 See accompanying notes to unaudited condensed consolidated financial statements. 4 DOMINARI HOLDINGS INC. Condensed Consolidated Statements of Cash Flows ($ in thousands) (Unaudited) Nine Months Ended September 30, 2025 2024 Cash flows from operating activities Net income/(loss) 111,253 $ ( 15,772 ) Adjustments to reconcile net income/ (loss) to net cash used in operating activities: Amortization of right-of-use assets 309 287 Depreciation 78 79 Unrealized (gain) loss on marketable securities ( 163,685 ) 3,361 Change in carrying value of long-term equity investments - 6,445 Non-cash underwriting revenue ( 17,909 ) - Non-cash commissions expense 16,651 - Stock-based compensation 54,811 1,116 Realized loss (gain) on marketable securities 897 ( 3,762 ) Realized and unrealized (gain) loss on note receivable ( 221 ) 2,086 Changes in operating assets and liabilities: Prepaid expenses and other assets ( 238 ) 165 Receivable from clearing brokers ( 11,581 ) ( 6,494 ) Security Deposits ( 25 ) Accounts payable and accrued expenses ( 140 ) 257 Accrued salaries and benefits - ( 38 ) Accrued commissions 2,731 295 Lease liabilities ( 272 ) ( 299 ) Contract liabilities 2,889 - Other current liabilities 442 314 Notes receivable, at fair value - net interest accrued ( 21 ) 58 Net cash (used in) operating activities ( 4,031 ) ( 11,902 ) Cash flows from investing activities Purchase of marketable securities ( 16,960 ) ( 4,007 ) Sale of marketable securities 15,941 14,767 Collection of principal on note receivable 1,144 750 Loans to employees - ( 2,390 ) Collection of loans to employees 282 2 Purchase of long-term investments - ( 150 ) Sale of long term investments 538 3,500 Net cash provided by investing activities 945 12,472 Cash flows from financing activities Cash paid for dividends ( 11,990 ) - Distribution to Non Controlling Interest ( 1,784 ) - Cash received from issuance of common stock 13,517 - Cash received from issuance of common stock for warrants exercised 4,637 - Net cash provided by financing activities 4,380 - Net increase in cash and cash equivalents and restricted cash 1,294 570 Cash and cash equivalents, beginning of period 4,079 2,833 Cash and cash equivalents, end of period $ 5,373 $ 3,403 See accompanying notes to unaudited condensed consolidated financial statements. 5 DOMINARI HOLDINGS INC. Notes to Condensed Consolidated Financial Statements (Unaudited) Note 1. Organization and Description of Business and Recent Developments Organization and Description of Business Dominari Holdings Inc. (the “Company”), formerly Aikido Pharma, Inc., was founded in 1967 as Spherix Incorporated. Since 2017, the Company operated as a biotechnology company with a diverse portfolio of small-molecule anticancer and antiviral therapeutics and their related patent technology. The Company is in the process of winding down its historical pipeline of biotechnology assets held by Dominari Labs, LLC (formerly Aikido Labs, LLC). In an effort to enhance shareholder value, in June of 2022, the Company formed a wholly owned financial services subsidiary, Dominari Financial Inc. (“Dominari Financial”), with the intent of shifting the Company’s primary operating focus away from biotechnology to the fintech and financial services industries. Through Dominari Financial, the Company acquired Dominari Securities LLC (“Dominari Securities”), an introducing broker- dealer, a member of the Financial Industry Regulatory Authority (“FINRA”) and an investment adviser registered with the Securities and Exchange Commission (“SEC”). Dominari Securities is also licensed to provide investment advisory services and annuity and insurance products of certain insurance carriers as an insurance agency through independent and affiliated brokers. On September 9, 2022, Dominari Financial entered into a membership interest purchase agreement, as amended and restated on March 27, 2023 (the “FPS Purchase Agreement”) with Fieldpoint Private Bank & Trust (“Seller”), a Connecticut bank, for the purchase of its wholly owned subsidiary, Fieldpoint Private Securities, LLC, a Connecticut limited liability company (“FPS”), that is a broker-dealer, a member of FINRA and an investment adviser registered with the SEC. Pursuant to the terms of the FPS Purchase Agreement, Dominari Financial purchased from the Seller 100 % of the membership interests in FPS (the “Membership Interests”). The registered broker-dealer and investment adviser businesses will be operated as a wholly owned subsidiary of Dominari Financial. The FPS Purchase Agreement provided for Dominari Financials’ acquisition of FPS’ Membership Interests in two closings, the first of which occurred on October 4, 2022 (the “Initial Closing”), at which Dominari Financial paid to the Seller $ 2.0 million in consideration for a transfer by the Seller to Dominari Financial 20 % of the FPS Membership Interests. Following the Initial Closing, FPS filed a continuing membership application requesting approval for a change of ownership, control, or business operations with FINRA in accordance with FINRA Rule 1017 (the “Rule 1017 Application”). The Rule 1017 Application was approved by FINRA on March 20, 2023. The second closing occurred on March 27, 2023. Dominari Financial paid to the Seller an additional $ 1.4 million in consideration for a transfer by the Seller to Dominari Financial of the remaining 80 % of the Membership Interests. As a result of the ownership change, FPS was renamed Dominari Securities LLC. On October 13, 2023, the Company entered into two separate Limited Liability Agreements with Dominari Manager LLC (“Manager”) and Dominari IM LLC (“Investment Manager”), which are both wholly owned subsidiaries and whose operations are included within the unaudited condensed consolidated financial statements of Dominari Holdings Inc. Manager was named as the manager of Dominari Master SPV LLC (the “Master SPV”), a limited liability company formed by the Company in 2022, and is responsible for the day-to-day operations of the Master SPV. Investment Manager was named the investment manager of Master SPV and is responsible for providing investment advice and decisions on behalf of the Master SPV. Beginning in March 2024, the Manager established various series of funds (the “Series”) of the Master SPV for the purpose of making investments in companies identified by the Investment Manager with proceeds generated by the sale of non-voting interests in such Series by the Master SPV to investors, in which the Company may, from time to time as it deems appropriate, also invest in such series alongside third-party investors. On May 21, 2024, Dominari Financial and Heritage Strategies LLC (“HS”) entered into a Limited Liability Company Operating Agreement (the “JV Agreement”) of Dominari Financial Heritage Strategies LLC (“DFHS”). The JV Agreement governs the operation of DFHS, including the distributions to the members of DFHS upon the offer, sale and renewal of various insurance products and services, including life insurance, private placement insurance, group medical plans, qualified plans, business insurance, and family office and estate planning services. Pursuant to the terms of the JV Agreement, Dominari Financial and HS are the co-managing members (the “Co-Managing Members”), each with fifty percent ( 50 %) ownership interests in DFHS. Revenues from the sale of the various insurance products and services after deducting general and administrative costs are distributed to the Co-Managing Members as set forth in the JV Agreement. 6 On June 17, 2025, the Company entered into two Limited Liability Agreements with American Ventures Management LLC (“AV Manager”) and American Ventures IM LLC (“AV Investment Manager”). The Company holds a ninety percent ( 90 %) Membership Interest in each, and their operations are included within the unaudited condensed consolidated financial statements of Dominari Holdings Inc. AV Manager was named as the manager of American Ventures LLC (the “AV Master SPV”), a series limited liability company formed by AV Manager and owned by the investors of each fund series, and is responsible for the day-to-day operations of the AV Master SPV. AV Investment Manager was named the investment manager of the AV Master SPV and is responsible for providing investment advice and decisions on behalf of the AV Master SPV. AV Manager and AV Investment Manager are the managing members of AV Master SPV and may not be removed without their respective consent. The other members of AV Master SPV are the passive investing members of each series of funds (the “AV Series”) established under the AV Master SPV. The AV Manager established various AV Series of the AV Master SPV for the purpose of making investments in companies identified by the AV Investment Manager with proceeds generated by the sale of non-voting interests in such AV Series by the AV Master SPV to investors, in which the Company may, from time to time as it deems appropriate, also invest in such series alongside third-party investors. Note 2. Liquidity and Capital Resources The Company monitors its liquidity position on a regular basis. The Company continues to incur significant ongoing administrative and other expenses, including public company expenses, while the Company continues to implement its business strategy. The Company intends to fund its activities through cash flows from investments and financing activities along with managing current cash on hand and other liquid assets. As of September 30, 2025, the Company has approximately $ 5.4 million of cash and cash equivalents and $ 170.8 million of marketable securities. Included in marketable securities is $ 156.4 million related to American Bitcoin shares that is subject to a lock-up period until March 1, 2026 ( See Note 5) along with approximately $ 1.2 million of marketable securities that are subject to lock-up periods that will end in November 2025 and another $ 4.0 million of marketable securities with lock-up periods that will end by March 1, 2026 as well. Additionally, the Company had approximately $ 28.9 million in receivable from clearing brokers. Unless otherwise noted, all such funds are available to fund the Company’s operations. Additionally, the Company’s working capital balance at September 30, 2025, totaled $ 198.8 million. Based upon projected cash flow requirements, the Company has adequate cash and cash equivalents and marketable securities, together with the anticipated cash flow from operations to fund its operations for at least the next twelve months from the date of the issuance of these unaudited condensed consolidated financial statements. Note 3. Summary of Significant Accounting Policies There have been no material changes in the Company’s significant accounting policies from those previously disclosed in the 2024 Annual Report. Basis of Presentation and Principles of Consolidation The accompanying unaudited condensed consolidated financial statements have been prepared in conformity with U.S. generally accepted accounting principles (“U.S. GAAP”), and in conformity with the rules and regulations of the SEC. In the opinion of management, these financial statements contain all adjustments, consisting of only normal recurring adjustments, necessary for a fair statement of the results of the interim periods presented. The condensed consolidated balance sheet as of September 30, 2025, condensed consolidated statements of operations for the three and nine months ended September 30, 2025 and 2024, condensed consolidated statements of stockholders’ equity for the three and nine months ended September 30, 2025 and 2024, and the condensed consolidated statements of cash flows for the nine months ended September 30, 2025 and 2024 are unaudited, but include all adjustments, consisting only of normal recurring adjustments, which the Company considers necessary for a fair presentation of the financial position, operating results and cash flows for the periods presented. The results for the three and nine months ended September 30, 2025 are not necessarily indicative of results to be expected for the year ending December 31, 2025 or for any future interim period. The condensed consolidated balance sheet as of December 31, 2024 has been derived from audited financial statements; however, it does not include all of the information and notes required by U.S. GAAP for complete financial statements. The accompanying unaudited condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto included in the Company’s annual report on Form 10-K for the year ended December 31, 2024. The Company’s policy is to consolidate all entities that it controls by ownership of a majority of the membership interest or outstanding voting stock. The accompanying unaudited condensed consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries, Dominari Labs LLC (formerly, Aikido Labs LLC), Dominari Financial Inc., Dominari IM LLC, Dominari Manager LLC and Dominari Securities along with American Ventures IM LLC and American Ventures Manager LLC, both of which are owned 90 % by the Company. All significant intercompany balances and transactions have been eliminated in consolidation. 7 Joint Ventures On May 21, 2024, the Company entered into a limited liability company operating agreement to form Dominari Financial Heritage Strategies LLC (“DFHS”). The Company has a 50 % interest in DFHS. The purpose of DFHS is to sell various insurance products and services, including life insurance, private placement insurance, group medical plans, qualified plans, business insurance, and family office and estate planning services. The Company has determined it is not the primary beneficiary of DFH and thus will not consolidate the activities in its unaudited condensed consolidated financial statements. The Company will account for its interest in DFHS under the equity method accounting in accordance with ASC 323. As of September 30, 2025, there has been no material activity in DFHS. Use of Estimates The accompanying unaudited condensed consolidated financial statements have been prepared in conformity with U.S. GAAP. This requires management to make estimates and assumptions that affect certain reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the unaudited condensed consolidated financial statements, and the reported amounts of revenue and expenses during the period. The Company’s significant estimates and assumptions include stock-based compensation, the valuation of investments, the valuation of notes receivable, valuation of non-cash consideration received, and the valuation allowance related to the Company’s deferred tax assets. Certain of the Company’s estimates could be affected by external conditions, including those unique to the Company and general economic conditions. It is reasonably possible that these external factors could have an effect on the Company’s estimates and could cause actual results to differ from those estimates and assumptions. Receivable from Clearing Brokers Receivable from Dominari Securities’ clearing brokers totaling $ 28.9 million consisted of approximately $ 23.9 million of liquid insured deposits, $ 4.5 million of commissions receivable, and $ 0.5 million in good faith deposits maintained by the Company with its clearing brokers as of September 30, 2025. Receivable from Dominari Securities’ clearing brokers consisted of approximately $ 15.4 million of liquid insured deposits, $ 1.3 million of commissions receivable and $ 0.6 million of good faith deposits maintained by the Company with its clearing brokers as of December 31, 2024. Such amount is stated at the amount the Company expects to collect. The Company maintains allowances for credit losses for estimated losses resulting from the inability of its clearing brokers to make required payments. Management considers the following factors when determining the collectability of specific accounts: customer creditworthiness, past transaction history with the customer, current economic industry trends, and changes in customer payment terms. If the financial condition of the Company’s customers were to deteriorate, adversely affecting their ability to make payments, additional allowances would be required. Based on management’s assessment, the Company provides for estimated uncollectible amounts through a charge to earnings and a credit to a valuation allowance. As of September 30, 2025 and December 31, 2024 an allowance for credit losses was not deemed necessary. Leases The Company accounts for its leases under ASC 842, Leases (“ASC 842”). Under this guidance, arrangements meeting the definition of a lease are classified as operating or financing leases and are recorded on the unaudited condensed consolidated balance sheet as both a right-of-use asset and lease liability, calculated by discounting fixed lease payments over the lease term at the rate implicit in the lease or the Company’s incremental borrowing rate. Lease liabilities are increased by interest and reduced by payments each period, and the right-of-use asset is amortized over the lease term. For operating leases, interest on the lease liability and the amortization of the right-of-use asset result in straight-line rent expense over the lease term. For finance leases, interest on the lease liability and the amortization of the right-of-use asset results in front-loaded expense over the lease term. Variable lease expenses are recorded when incurred (see Note 8 - Leases ). 8 Revenue The Company recognizes revenue under ASC 606 - Revenue from Contracts with Customers (“ASC 606”) . Revenue is recognized when control of the promised goods or performance obligations for services is transferred to the Company’s customers, in an amount that reflects the consideration the Company expects to be entitled to in exchange for the goods or services. The following provides detailed information on the recognition of the Company’s revenue from contracts with customers: ● Underwriting services include underwriting and private placement agent services in both the public and private equity and debt capital markets, including private equity placements, initial public offerings, follow-on offerings, and underwriting and distributing public and private debt. Underwriting and placement agent revenues are recognized at a point in time on trade-date, as the client obtains the control and benefit of the underwriting offering at that point. The Company expenses any costs associated with underwriting transactions and they are recorded on a gross basis within the general and administrative line item in the unaudited condensed consolidated statements of operations as the Company is acting as a principal in the arrangement. The Company applies the practical expedient under ASC 606 and expenses these costs immediately, as any such costs would by amortized in one year or less. The Company also provides investment banking services. Investment banking services typically include fees earned for acting as a financial advisor for mergers and acquisitions or similar transactions. These services provided by the Company are not distinct from the potential transaction that may occur. Due to this, the Company believes the performance obligation for providing investment banking services is satisfied when the earliest occurs (i) termination of the engagement letter, (ii) expiration of engagement letter or (iii) successful transaction has occurred. Any non-cash consideration earned by the Company in providing the aforementioned services is recorded at fair value in accordance with ASC 820, on the date that revenue is recognized. Similarly, any commissions or compensation expense from providing non-cash consideration provided to employees as is recognized at fair value in accordance with ASC 820 on the same date. ● Commissions are earned by executing transactions for clients primarily in equity, equity-related, and debt products. Commission revenue associated with trade execution are recognized at a point in time on trade-date. Commissions revenue are generally paid on settlement date and the Company records receivables to account for timing between trade-date and payment on settlement date and are included in receivable from clearing brokers on the accompanying unaudited condensed consolidated balance sheet. ● Account advisory and management fees are two revenue streams which are both recognized over time. Please see further description below: ● The Company earns revenue for performing account advisory and investment advisory services for customers based on contractually fixed rates applied, as a percentage, to the market value of assets in a customer’s account. In determining the transaction price, an entity may include variable consideration only to the extent that it is probable that a significant reversal in the amount of cumulative revenue recognized would not occur, or when the uncertainty associated with the variable consideration is resolved. The performance obligation for investment advisory services is considered a series of distinct services that are substantially the same and are satisfied each day of the contract and are recognized as revenue over time. Investment advisory fees are payable in arrears on a quarterly basis. ● Management fees represent asset-based fees received in exchange for providing management services to certain related party pooled investment vehicles (funds). These fees are charged based upon contractually fixed rates applied, as a percentage, to the total assets of those pooled investment vehicles managed by the Company at the date upon which an investor subscribes into the fund, and subsequently deferred. The Company recognizes these revenues over time as the Company has determined that the customer simultaneously receives and consumes the benefits of the management services as they are provided. Revenues are typically recognized over a period of five years, which the Company has estimated to be a reasonable estimate of the period during which the Company shall provide management services. 9 ● Contract liabilities relate to payments received in advance of performance under the contract and are the result of remaining performance obligations for management services. Contract liabilities are recognized as revenues when the Company provides ongoing investment management services. As of September 30, 2025, the Company recognized $ 4.0 million of contract liabilities of which $ 0.8 million is expected to be recognized within a year. The remaining balance is expected to be recognized through 2030. As of December 31, 2024, the Company recognized $ 1.1 million of contract liabilities of which $ 0.2 million was expected to be recognized within a year. The remaining balance is expected to be recognized through 2030. During the nine months ended September 30, 2025, the Company recognized revenue of $ 0.3 million that was included in contract liabilities as of December 31, 2024. During the three months ended September 30, 2025, the Company recognized revenue of $ 0.2 million that was included in contract liabilities as of December 31, 2024. There was no revenue associated with contract liabilities recognized during the period ended September 30, 2024. ● Carried interest fees are earned based on performance of the vehicle during the period, subject to the achievement of minimum return levels, or high-water marks, in accordance with the respective terms set out in each vehicle’s governing agreements. Carried interest is a form of variable consideration in the Company’s contracts with investment management customers and is fully constrained at contract inception. Carried interest fees are not recognized as revenue until (a) it is probable that a significant reversal in the amount of cumulative revenue recognized will not occur, or (b) the uncertainty associated with the variable consideration is subsequently resolved. Carried Interest Fees are typically recognized as revenue when realized at the end of the measurement period. Once realized, such fees are not subject to claw back or reversal. During the nine months ended September 30, 2025, the Company recognized carried interest of $ 19.2 million. ● Other revenue includes amounts recognized over time and at a point in time. Amounts recognized over time are recognized ratably over the period that such services are provided which are distinct from the services provided in other periods. Types of other revenue include trailing fees for mutual funds 12b-1, variable annuity, fixed annuities, and insurance products. These trailing fees are paid by product partners for ongoing services and/or advice provided to underlying investor accounts. Trailing fees are recognized as income when earned, usually monthly or quarterly as net asset value is determined. As the value of the eligible assets in an advisory account is susceptible to changes due to customer activity, this revenue includes variable consideration and is constrained until the date that the fees are determinable. Long-term equity investments The Company accounts for long-term equity investments under Accounting Standards Codification (“ASC”) 321 “Investments-Equity Securities” (“ASC 321”). In accordance with ASC 321, equity securities with readily determinable fair values are accounted for at fair value based on quoted market prices. Any equity securities with a readily determinable fair value are included within marketable securities on the accompanying unaudited condensed consolidated balance sheet. Equity securities without readily determinable fair values are accounted for either at net asset value or using the measurement alternative. Under the measurement alternative, the equity investments are measured at cost, less any impairment, if any, plus or minus changes resulting from observable price changes in orderly transactions for the identical or a similar investment of the same issuer. Warrant Investments Warrant fair values are primarily determined using a Black Scholes option pricing model, which include the underlying stock price, warrant strike price, expected remaining term, volatility, and risk-free rate as the primary inputs to the model. Increases or decreases in any of these inputs could result in a material change in fair value. Additionally, for warrants that have periods of contractual trading restrictions, marketability discounts were considered in determining fair value. ● The underlying stock price is equal to the closing price of the underlying stock as of the measurement date. ● The expected remaining term is equal to the time to expiration of the warrant investment. ● Volatility, or the amount of uncertainty or risk about the size of the changes in the warrant investment price. ● The risk-free interest rates are derived from the U.S. Treasury yield curve. The risk-free interest rates are calculated based on a weighted average of the risk-free interest rates that correspond closest to the expected remaining term of the warrant investment. ● Marketability discounts are applied for warrants that have sales restrictions (or lock up periods). These discounts are calculated using a combination of the Finnerty Model and the Asian Put Model using a term equal to the period of such restriction. Recently adopted accounting standards In December 2023, the FASB issued ASU 2023-09, “Income Taxes (Topic 740): Improvements to Income Tax Disclosures.” The standard requires all entities subject to income taxes to disclose disaggregated information about a reporting entity’s effective tax rate reconciliation as well as information on income taxes paid. The new requirement is effective for annual periods beginning after December 15, 2024. The guidance will be applied on a prospective basis with the option to apply the standard retrospectively. Early adoption is permitted. Management is currently evaluating the effects this guidance will have on its unaudited condensed consolidated financial statements. In November 2024, the FASB issued ASU No. 2024-03, “Income Statement - Reporting Comprehensive Income - Expense Disaggregation Disclosures.” This ASU requires that each interim and annual reporting period, an entity discloses more information about the components of certain expense captions that is currently disclosed in the financial statements. This update is effective for annual reporting periods beginning after December 15, 2026. Early adoption is permitted. Management is currently evaluating the effects this guidance will have on its unaudited condensed consolidated financial statements. 10 Effect of new accounting pronouncements to be adopted in future periods The Company reviewed all other recently issued accounting pronouncements and concluded that they were either not applicable or not expected to have a significant impact on these unaudited condensed consolidated financial statements. Note 4. Marketable Securities The realized gain or loss, unrealized gain or loss, and dividend income related to marketable securities for the three and nine months ended September 30, 2025 and 2024, which are recorded as a component of gains and (losses) on marketable securities on the unaudited condensed consolidated statements of operations, are as follows ($ in thousands): Three Months Ended September 30, Nine Months Ended September 30, 2025 2024 2025 2024 Realized gain (loss) $ 517 $ 432 $ ( 897 ) $ 3,762 Unrealized gain (loss) 158,500 ( 421 ) 163,685 ( 3,361 ) Dividend income 113 78 306 366 Total $ 159,130 $ 89 $ 163,094 $ 767 The unrealized gain for the three and nine months ended September 30, 2025, includes an unrealized gain of $ 156.4 million from the Company’s investment in American Bitcoin Corp. (“ABTC”). During prior quarters in 2025, the Company’s investment in ABTC was included within the long-term equity investments caption of the unaudited condensed consolidated balance sheet. In September 2025, ABTC became publicly listed on the Nasdaq (Ticker: ABTC) and accordingly, the Company’s investment in ABTC was reclassified to marketable securities. Refer to Note 5 “Long Term Equity Investments” for additional information regarding ABTC. Note 5. Long Term Equity Investments The Company holds interests in several privately held companies as long-term investments. The following table presents the Company’s long-term investments as of September 30, 2025, and December 31, 2024 ($ in thousands): December 31, 2024 September 30, 2025 Cost Basis Carrying Value Cost Basis Carrying Value Investment in Kerna Health $ 2,140 $ 4,940 $ 2,140 $ 4,940 Investment in Revere Master SPV Series 1 (Qxpress Pte Ltd)* 1,000 1,000 1,000 1,000 Investment in MW LSV MasterClass, LLC (Yanka Industries, Inc. d.b.a. Masterclass)* 170 170 170 170 Investment in Payward, Inc. and MWSI VC Kraken-II, LLC (Payward, Inc. d.b.a. Kraken)** 597 364 597 364 Investment in Aeon Partners Fund Series EG (Epic Games, Inc.)* 3,500 2,248 3,500 2,248 Investment in Tesspay, Inc. and Revere Master SPV Series VI (TessPay, Inc.) ** 1,240 1,240 1,240 1,240 Investment in Aeon Partners Fund Series DB (Databricks, Inc.)* 716 538 - - Investment in Discord Inc. 476 476 476 476 Investment in Thrasio, Inc. 300 - 300 - Investment in Automation Anywhere, Inc. 476 397 476 397 Investment in Dominari Master SPV LLC Series VI (X.AI Corp. d.b.a. xAI)* 100 109 100 109 Investment in Dominari Master SPV LLC Series XI (Cerebras Systems Inc.)* 25 25 25 25 Investment in Dominari Master SPV LLC Series XII (Groq, Inc.)* 25 25 25 25 Investment in AdvEn Inc. 750 750 750 750 Total $ 11,515 $ 12,282 $ 10,799 $ 11,744 * Investments made in these companies are through a Special Purpose Vehicle (“SPV”). The SPV is the holder of the actual stock. The Company does not hold these stock certificates directly. ** Investments made in these companies are through both an SPV and direct investments. 11 The Company recorded a $ 32.0 million decrease to the carrying value for the three-month period ended September 30, 2025 as a result of the reclassification of the ABTC investment to marketable securities and no change for the nine months ended September 30, 2025. The Company recorded a decrease of approximately $ 0.9 million. for the three months ended September 30, 2024 and a decrease of approximately $ 6.5 million for the nine-month period ended September 30, 2024. Investment in Aeon Partners Fund Series DB (Databricks, Inc.) During the first quarter of 2025, the Company redeemed its interest in Databricks, Inc. for net proceeds of approximately $ 0.5 million, which resulted in a gain of approximately $ 28,000 . Investment in American Bitcoin Corp. On February 18, 2025, the Company announced the creation of American Data Centers Inc. (“ADC”), a strategic venture focused on acquiring, building out and transforming data center campuses across the United States to meet the accelerated demand for advanced computing. On March 31, 2025, ADC completed a series of transactions (“Transactions”), wherein ADC, Hut 8 Corp., a Delaware corporation, and certain of its subsidiaries (“Hut 8”), contributed to ADC substantially all of Hut 8’s wholly owned ASIC bitcoin miners in exchange for newly issued stock representing 80 % of the issued and outstanding equity interests of ADC. At the closing of the Transactions, ADC changed its name to American Bitcoin Corp. (“American Bitcoin”). In connection with the Transactions, American Bitcoin and Hut 8 entered into definitive agreements for Hut 8 to provide exclusive management back-office operational and ASIC colocation services to American Bitcoin. As a result of the Transactions, American Bitcoin became a subsidiary of Hut 8 in which the Company held a 3.17 % minority interest in American Bitcoin represented by 23,199,205 shares of common stock. The Company also entered into a lock-up agreement (“Lock-Up Agreement) restricting the Company’s sale of any shares owned, until a pre-determined amount of time after any merger or other go-public events of American Bitcoin. On June 27, 2025, American Bitcoin consummated a private placement pursuant to which it raised gross proceeds of approximately $ 220 million from the sale of American Bitcoin’s Class A common stock at a per share purchase price of $ 20 (the “Private Placement”) for which Dominari Securities acted as placement agent. The Class A and Class B common stock had the same rights, powers and privileges and were identical in all respects as to all matters. As a result of the Private Placement, the Company held an approximate 2.6 % minority interest in American Bitcoin and adjusted the carrying value of its 1.6 million shares of American Bitcoin’s Class B common stock, which was exchangeable with the Class A common stock on a one for one basis, to $ 32.0 million at June 30, 2025. As of June 30, 2025, the carrying value of the American Bitcoin investment was recorded within the long-term equity investments caption of the Company’s unaudited condensed consolidated balance sheet. On September 2, 2025, Gryphon Digital Mining, Inc. (NASDAQ:GRYP), a bitcoin mining company that offers carbon-neutral bitcoin mining and digital mining operations, entered into a definitive merger agreement with American Bitcoin Corp. to form a combined company that would operate under the brand American Bitcoin and be led by the board of directors of American Bitcoin and would be listed for trading on NASDAQ under the ticker symbol “ABTC”. As part of the Merger, a 14.4995-for-1 stock split was completed, resulting in the Company receiving 23,199,205 shares of ABTC common stock. ABTC began trading on NASDAQ for $ 8.00 per share, on September 3, 2025. As of September 30, 2025, the Company valued its investment in ABTC using the quoted market price of $ 6.74 per share resulting in a fair value of approximately $ 156.4 million, recorded within the marketable securities caption of the condensed consolidated balance sheet. The Company recorded the entire associated unrealized gain of $ 156.4 million within the gain (loss) on marketable securities” caption of the unaudited condensed consolidated statement of operations for the three and nine months ended September 30, 2025. As a result of the Lock-Up Agreement, the Company is restricted from selling, transferring, or otherwise disposing of any ABTC shares until March 1, 2026. 12 Note 6. Notes Receivable The following table presents the Company’s notes receivable as of September 30, 2025 and December 31, 2024 ($ in thousands): September 30, 2025 Maturity Date Stated Interest Rate Principal Amount Interest Receivable Fair Value Notes receivable, at fair value American Innovative Robotics 04/01/2027 8 % $ - $ - $ - Notes receivable, at fair value - current portion $ - Notes receivable, at fair value - non-current portion $ - December 31, 2024 Maturity Date Stated Interest Rate Principal Amount Interest Receivable Fair Value Notes receivable, at fair value Raefan Industries LLC 06/30/2025 8 % $ - $ - $ - American Innovative Robotics 04/01/2027 8 % $ 1,106 $ 23 $ 902 Notes receivable, at fair value - current portion $ - Notes receivable, at fair value - non-current portion $ 902 American Innovative Robotics, LLC The Company recorded interest income of approximately $ 20,000 , and an unrealized gain on the note of approximately $ 221,000 on the American Innovative Robotics Promissory Note for the nine months ended September 30, 2025. The note was fully paid off as of March 24, 2025, resulting in an ending value of $ 0 . Raefan Industries LLC During 2024, the Company deemed that the note for Raefan Industries LLC was uncollectible, and as a result, the Company recorded a realized loss as a result of directly writing off the note on Raefan Industries LLC, resulting in an ending value of $ 0 for the period ended September 30, 2025 and December 31, 2024. On June 30, 2025, the Company executed a Note Modification Agreement to extend the maturity date of the note to December 31, 2025 . As of September 30, 2025, the Company maintained the note as uncollectible and fully written off. 13 Note 7. Fair Value of Financial Assets and Liabilities Financial instruments, including cash and cash equivalents, accounts payable and accrued liabilities are carried at cost, which management believes approximates fair value due to the short-term nature of these instruments. The Company measures the fair value of financial assets and liabilities based on the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. The Company maximizes the use of observable inputs and minimizes the use of unobservable inputs when measuring fair value. The Company uses three levels of inputs that may be used to measure fair value: Level 1 - quoted prices in active markets for identical assets or liabilities Level 2 - quoted prices for similar assets and liabilities in active markets or inputs that are observable Level 3 - inputs that are unobservable (for example, cash flow modeling inputs based on assumptions) Observable inputs are based on market data obtained from independent sources, while unobservable inputs are based on the Company’s market assumptions. Unobservable inputs require significant management judgment or estimation. In some cases, the inputs used to measure an asset or liability may fall into different levels of the fair value hierarchy. In those instances, the fair value measurement is required to be classified using the lowest level of input that is significant to the fair value measurement. Such determination requires significant management judgment. Warrants Included in the September 30, 2025 warrants in level 2 financial assets that were acquired in connection with fees related to the Company’s underwriting services is approximately $ 1.2 million of warrants for purchasing shares in publicly traded that are subject to lock-up periods that will end in November 2025 and another $ 4.0 million of warrants for purchasing shares in publicly traded companies with lock-up periods that will end by March 1, 2026. The fair value of these warrants was measured considering the lock-up periods and applying a discount for lack of marketability (DLOM). The DLOM calculation incorporated observable inputs including each company’s historical volatility, applicable treasury rates, and the remaining duration of the lock-up period. Notes Receivable at fair value As of September 30, 2025, the fair value of the notes receivable was measured taking into consideration cost basis, market participant inputs, market conditions, liquidity, operating results and other qualitative and quantitative factors. The following table presents the Company’s assets and liabilities that are measured at fair value as of September 30, 2025, and December 31, 2024 ($ in thousands): Fair value measured as of September 30, 2025 Quoted Significant Total at September 30, prices in active markets other observable inputs Significant unobservable inputs 2025 (Level 1) (Level 2) (Level 3) Assets Marketable securities: Equities $ 163,362 $ 163,362 $ - Warrants 7,476 - $ 7,476 Total marketable securities $ 170,838 $ 163,362 $ 7,476 $ - Fair value measured as of December 31, 2024 Quoted Significant prices in other Significant Total at December 31, active markets observable inputs unobservable inputs 2024 (Level 1) (Level 2) (Level 3) Assets Marketable securities: Equities $ 4,156 $ 4,156 $ - $ - Warrants 1,617 1,617 Total marketable securities $ 5,773 $ 4,156 $ 1,617 $ - Notes receivable at fair value, current portion $ - $ - $ - $ - Notes receivable at fair value, non-current portion $ 902 $ - $ - $ 902 14 Level 3 Measurement The following table sets forth a summary of the changes in the fair value of the Company’s Level 3 financial assets that are measured at fair value on a recurring basis ($ in thousands): Notes receivable at fair value, non-current portion at December 31, 2024 $ 902 Unrealized gain (loss) on notes receivable 221 Change in interest receivable 20 Collection of principal and interest outstanding ( 1,143 ) Notes receivable at fair value, non-current portion at September 30, 2025 $ -- Notes receivable at fair value, current portion at December 31, 2023 $ 3,177 Collection of principal outstanding 750 ) Realized and unrealized gain and loss on note receivable, net ( 2,086 ) Change in interest receivable ( 56 ) Notes receivable at fair value, current portion at September 30, 2024 $ 285 Notes receivable at fair value, non-current portion at December 31, 2023 $ 1,129 Unrealized loss on notes receivable ( 1 ) Notes receivable at fair value, non-current portion at September 30, 2024 $ 1,128 Note 8. Leases On December 1, 2021, the Company entered into a Lease Agreement (the “Company’s Lease”) with Trump Tower Commercial LLC, a New York limited liability company. Under the Company’s Lease, the Company rents a portion of the twenty-second floor at 725 Fifth Avenue, New York, New York (the “22nd Floor Premises”). The Company currently uses the 22nd Floor Premises to run its day-to-day operations. The initial term of the Company’s Lease is seven ( 7 ) years commencing on July 11, 2022 (“Commencement Date”). Under the Company’s Lease, the Company is required to pay monthly rent, commencing on January 11, 2023, equal to $ 12,874 . Effective for the sixth and seventh years of the Company’s Lease, the rent shall increase to $ 13,502 . The Company took possession of the 22nd Floor Premises on the Commencement Date. On September 23, 2022, Dominari Financial entered into a Lease Agreement (“Dominari Financials’ Lease”) with Trump Tower Commercial LLC, a New York limited liability company. Under Dominari Financials’ Lease, Dominari Financial rents a portion of a floor at 725 Fifth Avenue, New York, New York (the “Premises”). Dominari Financial currently uses the Premises to run its day-to-day operations. The initial term of Dominari Financials’ Lease is seven ( 7 ) years commencing on the date that possession of the Premises is delivered to Dominari Financial. Under Dominari Financials’ Lease, Dominari Financial is required to pay monthly rent equal to $ 49,368 . Effective for the sixth and seventh years of Dominari Financials’ Lease, the rent shall increase to $ 51,868 per month. The Company took possession of the Premises in February 2023. On September 2, 2025, the Company entered into a Lease Agreement (the “Company’s Florida Lease”) with Blue Diamond Towers, LLC, a Delaware limited liability company. Under the Company’s Florida Lease, the Company rents a portion of the first floor designated as Suite 103 of the North Building at 3835 PGA Boulevard in Palm Beach Gardens, Florida, (the “Florida Premises”). The Company will use the Florida Premises as Executive Offices. The initial term of the Company’s Florida Lease is two ( 2 ) years commencing on October 1, 2025. Under the Company’s Florida Lease, the Company is required to pay monthly rent, commencing on October 1, 2025, equal to $ 10,000 . Effective for the second year of the Company’s Florida Lease, the rent shall increase to $ 10,300 . The Company took possession of Florida Premises in October 2025. The tables below represent the Company’s lease assets and liabilities as of September 30, 2025: September 30, 2025 Assets: Operating lease right-of-use-assets $ 2,862 Liabilities: Current Operating 530 Long-term Operating 2,464 $ 2,994 15 The following tables summarize quantitative information about the Company’s operating leases, under the adoption of ASC 842: September 30, 2025 Weighted-average remaining lease term - operating leases (in years) 4.5 Weighted-average discount rate - operating leases 10.0 % During the three and nine months ended September 30, 2025, and 2024, the Company recorded approximately $ 0.2 million and $ 0.4 million, respectively, of lease expense to current period operations. Three Months Nine Months Ended Ended September 30, September 30, 2025 2025 Operating leases Operating lease cost $ 178 $ 535 Short-term lease rent expense 2 8 Net rent expense $ 180 $ 543 Three Months Nine Months Ended Ended September 30, September 30, 2024 2024 Operating leases Operating lease cost $ 178 $ 534 Short-term lease rent expense 23 96 Net rent expense $ 201 $ 630 Supplemental cash flow information related to leases were as follows: Nine Months Ended September 30, 2025 Operating cash flows - operating leases $ 511 As of September 30, 2025, future minimum payments during the next five years and thereafter are as follows: Operating Leases Remaining Period Ended December 31, 2025 $ 217 Year Ended December 31, 2026 805 Year Ended December 31, 2027 801 Year Ended December 31, 2028 766 Year Ended December 31, 2029 784 Thereafter 377 Total $ 3,750 Less present value discount ( 756 ) Operating lease liabilities $ 2,994 16 Note 9. Net Income (Loss) per Share Basic income (loss) per share of common stock is computed by dividing the net income (loss) attributable to common stockholders by the weighted-average number of shares of common stock outstanding for the period. Diluted net income (loss) per common share is computed similar to basic income (loss) per share except that it reflects the potential dilution that could occur if dilutive securities or other obligations to issue common stock were exercised or converted into common stock as of the first day of the period. The calculation of the Company’s diluted number of shares for the three and nine months ended September 30, 2025 is as follows: For the three months ended September 30, 2025 For the nine months ended September 30, 2025 Weighted average shares - basic 15,442,342 13,700,375 Effect of dilutive potential common shares: Convertible preferred stock 34 34 Warrants to purchase common stock 1,732,975 154,913 Restricted stock awards 49,706 47,628 Weighted average shares – diluted 17,223,257 13,902,950 Warrants to purchase 357,198 shares of common stock were outstanding during the three- and nine-months period ended September 30, 2025 that were not included in the computation of diluted EPS because the exercise price was greater than the average market price of the common shares. As of September 30, 2025, 253,670 warrants expire in February 2026 and 103,528 warrants expire in February 2027. All such warrants were still outstanding at the end of September 30, 2025. Options to purchase 10,036,333 shares of common stock that were outstanding during the three and nine months period ended September 30, 2025 were not included in the computation of diluted EPS because either the exercise price was greater than the average market price of the common shares or those where the exercise price was below the average market price of the common shares were antidilutive. These options, which expire between August 2026 in February 2035, were still outstanding at the end of September 30, 2025. Securities that could potentially dilute loss per share in the future that were not included in the computation of diluted loss per share for the nine months ended September 30, 2024 included 34 shares of convertible preferred stock, 444,796 warrants to purchase common stock, 40,000 shares of restricted stock awards, and 419,988 stock options totaling to 904,818 shares. Note 10. Stockholders’ Equity and Convertible Preferred Stock Common Stock As of September 30, 2025, 15,817,323 shares of common stock were issued and outstanding. On February 10, 2025, the Company entered into securities purchase agreements with certain accredited investors for the sale by the Company of 1,439,467 registered shares of its common stock, and the same amount of unregistered Series A warrants and unregistered Series B warrants were issued at a combined purchase price of $ 3.47 per share and accompanying warrants in a direct offering. In a concurrent private placement, the Company entered into securities purchase agreements with certain accredited investors for the sale of 2,436,587 unregistered shares of common stock, and the same amount of unregistered Series A warrants and unregistered Series B warrants were issued at a combined purchase price of $ 3.47 per share and accompanying warrants (the “February 2025 Financings”). The Series A warrants are exercisable immediately upon issuance at an exercise price of $ 3.72 per share and will expire five years from the date of issuance. The Series B warrants are exercisable immediately upon issuance at an exercise price of $ 4.22 per share and will expire five years from the date of issuance. The net proceeds to the Company from the February 2025 Financings were approximately $ 13.5 million. On February 10, 2025, the Company entered into advisory agreements with various individuals who were issued shares of common stock. The agreements are for a term of two years but are cancellable by either party. As part of these agreements, 2,550,000 shares of common stock were issued on February 18, 2025. An additional 850,000 shares may be issued under the terms of the agreements when certain provisions are met, which as of the date of grant is probable. These shares are nonforfeitable and thus were fully expensed by the Company at the time of grant. The Company used a Monte Carlo simulation to calculate the grant date fair value of the common stock. The fair value of issued shares amounted to $ 20.9 million and is presented in general and administrative expenses on the unaudited condensed consolidated statement of operations. 17 The securities in the concurrent private placement were offered under Section 4(a)(2) of the Securities Act and Regulation D promulgated thereunder and, along with the shares of common stock underlying such warrants, have not been registered under the Securities Act or applicable state securities laws. Accordingly, the unregistered shares, the warrants, and the shares of common stock underlying the warrants may not be offered or sold in the United States absent registration with the SEC or an applicable exemption from such registration requirements. Certain officers, directors, employees and members of the Company’s advisory board participated in the February 2025 Financings on the same terms as the other investors. During the period April 1, 2025 to September 30, 2025 warrants were exercised by various individuals resulting in additional common stock issuance of 1,173,429 shares generating cash proceeds of $ 4.6 million which is included in additional paid-in capital on the unaudited condensed consolidated statements of changes in stockholders’ equity. Series D Convertible Preferred Stock In connection with the acquisition of North South’s patent portfolio in September 2013, the Company issued 1,379,685 shares of its Series D Convertible Preferred Stock (“Series D Preferred Stock”) to the stockholders of North South. Each share of Series D Preferred Stock has a stated value of $ 0.0001 per share and is convertible into 10 over 1,373 of a share of Common Stock. Upon the liquidation, dissolution or winding up of the Company’s business, each holder of Series D Preferred Stock shall be entitled to receive, for each share of Series D Preferred Stock held, a preferential amount in cash equal to the greater of (i) the stated value or (ii) the amount the holder would receive as a holder of Common Stock on an “as converted” basis. Each holder of Series D Preferred Stock shall be entitled to vote on all matters submitted to its stockholders and shall be entitled to such number of votes equal to the number of shares of Common Stock such shares of Series D Preferred Stock are convertible into at such time, taking into account the beneficial ownership limitations set forth in the governing Certificate of Designation and the conversion limitations described below. The conversion ratio of the Series D Preferred Stock is subject to adjustment in the event of stock splits, stock dividends, combination of shares and similar recapitalization transactions. As of September 30, 2025 and December 31, 2024, 5,000,000 Series D Preferred Stock was designated; 3,825 and 3,825 shares remained issued and outstanding. Series D-1 Convertible Preferred Stock The Company’s Series D-1 Convertible Preferred Stock (“Series D-1 Preferred Stock”) was established on November 22, 2013. Each share of Series D-1 Preferred Stock has a stated value of $ 0.0001 per share and is convertible into 10 over 1,373 of a share of Common Stock. Upon the liquidation, dissolution or winding up of the Company’s business, each holder of Series D-1 Preferred Stock shall be entitled to receive, for each share of Series D-1 Preferred Stock held, a preferential amount in cash equal to the greater of (i) the stated value or (ii) the amount the holder would receive as a holder of Common Stock on an “as converted” basis. Each holder of Series D-1 Preferred Stock shall be entitled to vote on all matters submitted to the Company’s stockholders and shall be entitled to such number of votes equal to the number of shares of Common Stock such shares of Series D-1 Preferred Stock are convertible into at such time, taking into account the beneficial ownership limitations set forth in the governing Certificate of Designation. The conversion ratio of the Series D-1 Preferred Stock is subject to adjustment in the event of stock splits, stock dividends, combination of shares and similar recapitalization transactions. The Company commenced an exchange with holders of Series D Convertible Preferred Stock pursuant to which the holders of the Company’s outstanding shares of Series D Preferred Stock acquired in the Merger could exchange such shares for shares of the Company’s Series D-1 Preferred Stock on a one-for-one basis. As of September 30, 2025 and December 31, 2024, 5,000,000 Series D-1 Preferred Stock was designated; 834 and 834 shares remained issued and outstanding. Dividends On February 11, 2025, the board of directors approved a special cash dividend of $ 0.32 per share payable on March 3, 2025, to holders of common stock and certain warrant holders as of close of business on February 24, 2025. On September 9, 2025, the board of directors approved a special cash dividend of $ 0.22 per share payable on September 26, 2025, to holders of common stock and certain warrant holders as of close of business on September 3, 2025. Cash dividends paid in 2025 totaled $ 12.0 million and have been charged to accumulated deficit. Dividends paid for the three months ended March 31, 2025, totaled $ 7.1 million, and dividends paid for the three months ended September 30, 2025 totaled $ 4.9 million. 18 Treasury Stock There were 60,148 shares of treasury stock on December 31, 2024. The Company retired such shares in July 2025 and there were no shares of treasury stock as of September 30, 2025. Warrants A summary of warrant activity for the nine months ended September 30, 2025, is presented below: Weighted Weighted Average Remaining Average Exercise Total Intrinsic Contractual Life Warrants Price Value (in years) Outstanding as of December 31, 2024 444,796 $ 29.25 - 1.20 Granted 7,752,108 3.97 Expired ( 87,598 ) $ 28.74 - - Exercised ( 1,173,426 ) 3.96 Outstanding as of September 30, 2025 6,935,880 $ 5.33 - 4.1 Restricted Stock Awards and Stock Options On October 7, 2022, the Company adopted the 2022 Equity Incentive Plan (“2022 Plan”). The 2022 Plan provided for the issuance of up to 1,100,000 shares in the form of stock options, stock appreciation rights, restricted stock, restricted stock units, and other stock-based awards. The 2022 Plan expires on January 1, 2032, and is administered by Dominari Holdings Board of Directors. On February 10, 2025, the Company issued 50,000 shares of the Company’s common stock under the Company’s 2022 Equity Incentive Plan. Upon issuance, the shares were fully-vested and nonforfeitable with a total fair value $ 308,000 . On February 10, 2025 the Company issued 351,851 shares of the Company’s common stock to Messrs. Christopher Devall under the Company’s 2022 Equity Incentive Plan. Upon issuance, the shares were fully-vested and nonforfeitable with a total fair value $ 2.1 million. On February 12, 2025 in connection with the closing of the PIPE, the Committee determined that it is in the best interests of the Company and its stockholders to make a special equity grant to Messrs. Anthony Hayes. Pursuant to the Committee’s decision, he received 500,000 shares of the Company’s common stock. Upon issuance, the shares were fully-vested and nonforfeitable with a total fair value of approximately $ 3.4 million. On March 11, 2025, the Company executed grant agreements with each of Messrs. Anthony Hayes and Kyle Wool pursuant to their employment agreements with the Company, and in accordance with the Company’s 2022 Equity Incentive Plan. Pursuant to the grant agreements, each received 154,559 shares of the Company’s common stock. Upon issuance, the shares were fully-vested and nonforfeitable with a total fair value of approximately $ 1.7 million. See Restricted Stock roll-forward below. A summary of restricted stock awards activity for the nine months ended September 30, 2025, is presented below: Number of Weighted Restricted Stock Awards Average Grant Day Fair Value Nonvested at December 31, 2024 50,000 $ 0.98 Granted 1,210,969 $ 6.30 Vested ( 1,210,969 ) $ 6.30 Forfeited - $ - Nonvested at September 30, 2025 50,000 $ 0.98 19 Stock-based compensation associated with the amortization of restricted stock awards expense was approximately $ 7.7 million and $ 0.8 million for the nine months ended September 30, 2025, and 2024, respectively. Stock-based compensation associated with the amortization of restricted stock awards expense was approximately $ 12,000 and approximately $ 41,000 for the three months ended September 30, 2025, and 2024, respectively All stock compensation was recorded as a component of general and administrative expenses. As of September 30, 2025, there is approximately $ 12,000 unrecognized stock-based compensation expense related to restricted stock awards. Stock Options On February 10, 2025, the Company granted an additional 5.0 million fully vested nonqualified stock options (each, a “Performance Award” and collectively, the “Performance Awards”) each to Anthony Hayes and Kyle Wool conditioned upon either the Company’s shareholders approving the Performance Awards or approving an increase in the share reserve of the Company’s 2022 Equity Incentive Plan (the “Plan”) such that the full number of shares underlying the Performance Awards could be delivered under the Plan. On April 1, 2025, following a special meeting of shareholders, the Company’s shareholders voted to approve an increase in the Plan’s share reserve allowing the Performance Awards to be delivered under the Plan. As of September 30, 2025, the Company recorded an expense of $ 26.1 million for the Performance Awards. A summary of option activity under the Company’s stock option plan for the nine months ended September 30, 2025, is presented below: Weighted Average Weighted Total Remaining Average Intrinsic Contractual Number of Shares Exercise Price Value ($000s) Life (in years) Outstanding as of December 31, 2024 376,654 $ 4.29 $ - 8.2 Employee options granted 10,000,000 $ 3.85 9.8 Employee options exercised ( 30,000 ) 3.36 Employee options expired ( 128,652 ) $ 3.68 Employee options forfeited ( 181,669 ) $ 3.50 $ 4 - Outstanding as of September 30, 2025 10,036,333 $ 6.18 $ 9,336 9.4 Options vested and exercisable 10,021,333 $ 6.18 $ 9,330 9.4 Stock-based compensation associated with the amortization of stock option expense was $ 0.0 million and $ 0.1 million for the three months ended September 30, 2025, and 2024, respectively. Stock based compensation associated with the amortization of stock option expense was approximately $ 26.2 million and $ 0.3 million for the nine months ended September 30, 2025, and 2024 respectively. All stock compensation was recorded as a component of general and administrative expenses. The following were assumptions used in the Company’s fair value analysis: Risk-free interest rate 4.14 % Estimated maturity date 10 years Underlying stock price 6.16 Expected volatility 112.5 % Estimated future stock-based compensation expense relating to unvested stock options is approximately $ 52,000 Non-controlling Interest As previously discussed, the Company owns 90 % of AV Manager and AV Investment Manager, the remaining 10 % is owned by non-controlling parties. As such, 10 % of any profits earned by these entities are attributable to non-controlling interests and are presented in the unaudited condensed consolidated statements of changes in stockholders’ equity. As of September 30, 2025, the amount attributable to non-controlling interest was $ 1.9 million out of which $ 0.1 million is still outstanding payable to non-controlling interests. 20 Note 11. Revenue The following table presents our total revenue disaggregated by revenue type for the three and nine months ended September 30, 2025 and 2024 (in thousands): Three Months Ended Nine Months Ended September 30, September 30, 2025 2024 2025 2024 Underwriting $ 32,745 $ 1,971 $ 57,828 $ 6,360 Commissions 8,881 1,161 14,570 3,246 Account advisory and management fees 269 638 555 1,409 Carried interest fees 8,704 - 19,204 - Other 222 273 869 569 Total $ 50,821 $ 4,043 $ 93,026 $ 11,584 Note 12. Commitments and Contingencies Legal Proceedings The Company may be subject to certain legal and other claims that arise in the ordinary course of its business. In particular, the Company and its subsidiaries may be named in and subject to various proceedings and claims arising primarily from the Company’s securities business activities, including lawsuits, arbitration claims, class actions, and regulatory matters. Some of these claims may seek substantial compensatory, punitive, or indeterminate damages. The Company and its subsidiaries may also be subject to other reviews, investigations, and proceedings by governmental and self-regulatory organizations regarding the Company’s business, which may result in adverse judgments, settlements, fines, penalties, injunctions, and other relief. Due to the inherent difficulty of predicting the outcome of litigation and other claims the Company cannot state with certainty what the eventual outcome of potential litigation or other claims will be. In March 2024, the Company received a notice of petition of a filed action seeking relief related to the hiring in March 2024 of new registered representatives from the representatives’ former employer. This notice was filed against the Company’s subsidiary, Dominari Securities. The Company does not agree with the plaintiff’s claims. While the Company intends to defend itself vigorously from this claim, it is unable to predict the outcome of such legal proceeding. Any potential loss as a result of this legal proceeding cannot be reasonably estimated. As a result, the Company has not recorded a loss contingency for the aforementioned claim. In the past, in the ordinary course of business, the Company actively pursued legal remedies to enforce its intellectual property rights and to stop unauthorized use of the Company’s technology. Other than ordinary routine litigation incidental to the business, the Company is not aware of any material, active or pending legal proceedings brought against it. Note 13. Regulatory Dominari Securities, the Company’s broker-dealer subsidiary, is registered with the SEC as an introducing broker-dealer and is a member of FINRA. The Company’s broker-dealer subsidiary is subject to SEC Uniform Net Capital Rule (Rule 15c3-1) which requires the maintenance of minimum net capital and requires that the ratio of aggregate indebtedness to net capital, both as defined, shall not exceed 15 to 1. As such, the subsidiary is subject to the minimum net capital requirements promulgated by the SEC and has elected to calculate minimum capital requirements using the basic method permitted by Rule 15c3-1. As of September 30, 2025, Dominari Securities had net capital of approximately $ 15.8 million in excess of net capital requirement of $ 0.7 million. 21 Note 14. Related Party Transactions In 2021, the Company engaged the services of Revere Securities, LLC (“Revere”) to assist in the management and building of the Company’s investment processes. Kyle Wool, one of the Company’s board members, was previously a member of the board of directors of Revere until June 2023 and held approximately 30 % of Revere’s outstanding equity until May 20, 2025. From time to time, Company participates in offerings of securities as an underwriter in transactions in which Revere is also participating as an underwriter. On such transactions, the Company earned $ 0 and $ 103,470 in the three months ending September 30, 2025, and 2024, respectively. On such transactions, the Company earned $ 318,405 and $ 313,960 in the nine months ending September 30, 2025, and 2024, respectively. As of May 20, 2025, Kyle Wool no longer holds an equity interest in Revere. The Company collected fees on behalf of Series which were intended for future expenses of each Series entity. As of September 30, 2025, such amount was approximately $ 53,000 and is included in other current liabilities on the accompanying unaudited condensed consolidated balance sheet. During the year ended December 31, 2024, the Company entered into employee loans with various employees totaling $ 2.4 million. The terms of the loan agreements range from 3 years to 7 years, with an average annual interest rate of approximately 3.2 %. The total interest received for the three months ended September 30, 2024 and 2025 was approximately $ 11,000 and $ 20,000 respectively and for the nine month ended September 30, 2024 and 2025 was approximately $ 32,000 and $ 58,000 respectively. As of September 30, 2025 and December 31, 2024, the total outstanding balance of the employee loans was $ 1.9 million and $ 2.2 million respectively included in loans to employees on the accompanying unaudited condensed consolidated balance sheets. Certain of the Company’s investments are made through related party special purpose vehicles. These are included within Note 5 of the unaudited condensed consolidated financial statements and include the following investments: investment in Revere Master SPV Series 1 (Qxpress Pte Ltd), investment in Revere Master SPV Series VI (TessPay, Inc.), investment in Dominari Master SPV LLC Series VI (X.AI Corp. d.b.a. xAI), investment in Dominari Master SPV LLC Series XI (Cerebras Systems Inc.), investment in Dominari Master SPV LLC Series XII (Groq, Inc.). These investments are classified in long term equity investments on the balance sheet. The Company’s investments in American Ventures LLC Series XIX (Skyline Builders Group Holdings Ltd.), and American Ventures LLC Series XIV (JFB Construction Holdings) are classified as marketable securities. The Company owns 90 % of AV Manager and AV Investment Manager, the remaining 10 % is owned by non-controlling parties. As such, 10 % of any profits earned by these entities are attributable to non-controlling interests and are presented in the unaudited condensed consolidated statements of changes in stockholders’ equity. As of September 30, 2025, the amount attributable to non-controlling interest was $ 1.9 million out of which $ 0.1 million is still outstanding payable to non-controlling interests. The Company earns revenues for managing certain pooled investment vehicles which are related parties. These include the entirety of the carried interest fees revenues, and management fee revenues included within the advisory and management fees caption, of the unaudited condensed consolidated statements of operations. As of September 30, 2025, the total amount of contract liabilities disclosed in Note 2 represented amounts received in advance of revenue earned on managing such related party investment vehicles. Note 15. Segment Reporting Operating segments are defined as components of an entity for which discrete financial information is available that is regularly reviewed by the Chief Operating Decision Maker (“CODM”), who is the Chief Executive Officer , in deciding how to allocate resources to an individual segment and in assessing performance. The CODM reviews financial information for the purposes of making operating decisions, allocating resources, and evaluating financial performance of the business of the reportable operating segments, based on discrete financial information. The measures of segment profitability that are most relied upon by the CODM are gross revenues and net loss. The Company operates in two reportable business segments: (1) Dominari Financial and (2) Legacy AIkido. The Dominari Financial reportable business segment represents the Company’s broker-dealer business, which is composed of mostly underwriting and transactional service activities. The Legacy AIkido reportable business segment includes Dominari Labs (formerly Aikido Labs), which manages the investments holdings of the legacy entity. Prior to the FPS Acquisition, the Company operated as a single operating segment comprised of Legacy AIkido. The CODM has access to and regularly reviews internal financial reporting for each business and uses that information to make operational decisions and allocate resources. Accounting policies applied by the reportable segments are the same as those used by the Company and described in the “ Summary of Significant Accounting Policies. ” 22 The measures of segment profitability that are most relied upon by the CODM are gross revenue and net income (loss), as presented within the table below and reconciled to the unaudited condensed consolidated statements of operations. Additionally, the CODM views the expenses listed below to be significant in their analysis. Three Months Ended September 30, 2025 Dominari Financial Legacy AIkido Pharma Consolidated Revenue $ 50,150 $ 671 $ 50,821 Operating Costs Compensation and benefits 41,025 9,260 50,285 Professional and consulting fees 255 1,185 1,440 Data processing 187 - 187 Other expenses ( 58 ) 566 508 Income (loss) from operations 8,741 ( 10,340 ) ( 1,599 ) Other (expenses) income Interest income 497 53 550 Gain on marketable securities 1,213 157,917 159,130 Unrealized loss on note receivable - - - Change in fair value of investments - ( 32,000 ) ( 32,000 ) Total other (expenses) income 1,710 125,970 127,680 Net income $ 10,451 $ 115,630 $ 126,081 Less: Net income attributable to non-controlling interests 871 - 871 Net income attributable to common stockholders of Dominari Holdings $ 9,580 $ 115,630 $ 125,210 Total assets $ 83,124 $ 140,322 $ 223,446 23 Three Months Ended September 30, 2024 Dominari Financial Legacy AIkido Pharma Consolidated Revenue $ 3,684 $ 359 $ 4,043 Operating Costs Compensation and benefits 3,798 1,613 5,411 Professional and consulting fees 232 267 499 Data processing 241 32 273 Other expenses 167 889 1,056 Loss from operations ( 754 ) ( 2,442 ) ( 3,196 ) Other (expenses) income Interest income 204 76 280 Gain on marketable securities - 89 89 Unrealized loss on note receivable - ( 429 ) ( 429 ) Change in fair value of investments - ( 955 ) ( 955 ) Total other (expenses) income 204 ( 1,219 ) ( 1,015 ) Net loss $ ( 550 ) $ ( 3,661 ) $ ( 4,211 ) Total assets $ 16,062 $ 27,369 $ 43,431 Nine Months Ended September 30, 2025 Dominari Financial Legacy AIkido Pharma Consolidated Revenue $ 92,355 $ 671 $ 93,026 Operating Costs Compensation and benefits 78,455 59,996 138,451 Professional and consulting fees 1,613 2,453 4,066 Data processing 546 - 546 Other expenses 675 2,323 2,998 Income (loss) from operations 11,066 ( 64,101 ) ( 53,035 ) Other (expenses) income Interest income 878 95 973 Gain on marketable securities 4,539 158,555 163,094 Unrealized gain on note receivable - 221 221 Change in fair value of investments - - - Total other income 5,417 158,871 164,288 Net income (loss) $ 16,483 $ 94,770 $ 111,253 Less: Net income attributable to noncontrolling interests 1,921 - 1,921 Net income attributable to common stockholders of Dominari Holdings $ 14,562 $ 94,770 $ 109,332 Total assets $ 83,124 $ 140,322 $ 223,446 24 Nine Months Ended September 30, 2024 Dominari Financial Legacy AIkido Pharma Consolidated Revenue $ 10,553 $ 1,031 $ 11,584 Operating Costs Compensation and benefits 10,037 4,210 14,247 Professional and consulting fees 993 924 1,917 Data processing 616 77 693 Other expenses 1,697 1,767 3,464 Loss from operations ( 2,790 ) ( 5,947 ) ( 8,737 ) Other (expenses) income Interest income 545 184 729 Gain on marketable securities - 767 767 Unrealized loss on note receivable - ( 2,086 ) ( 2,086 ) Change in fair value of investments - ( 6,445 ) ( 6,445 ) Total other (expenses) income 545 ( 7,580 ) ( 7,035 ) Net loss $ ( 2,245 ) $ ( 13,527 ) $ ( 15,772 ) Total assets $ 16,062 $ 27,369 $ 43,431 Note 16. Income Taxes The Company recorded no income tax expense for the nine months ended September 30, 2025 and 2024 because the estimated annual effective tax rate was zero . In determining the estimated annual effective income tax rate, the Company analyzes various factors, including projections of the Company’s annual earnings and taxing jurisdictions in which the earnings will be generated, the impact of state and local income taxes, the ability to use tax credits and net operating loss carry forwards, and available tax planning alternatives. As of September 30, 2025, and December 31, 2024, the Company provided a full valuation allowance against its net deferred tax assets since the Company believes it is more likely than not that its deferred tax assets will not be realized. The One Big Beautiful Bill Act (OBBBA) was enacted on July 4, 2025. The Company has evaluated whether OBBBA has a material impact on its 2025 unaudited condensed consolidated financial statements. The only provision of OBBBA that impacts the Company’s income tax accounting under ASC740 is the new IRC. Sec. 174A, which permanently allows taxpayers to fully expense domestic research or experimental (R&E) expenditures paid or incurred in taxable years beginning after December 31, 2024. The requirement to capitalize foreign Sec. 174 expenses over 15 years has not changed. On August 28, 2025, the IRS released procedural guidance (Rev. Proc. 2025-28) for implementing Section 174A and related elections for domestic research or experimental expenditures. Transition rules provide taxpayers with options to account for any remaining unamortized domestic R&E expenditures paid or incurred in taxable years beginning after December 31, 2021, and before January 1, 2025. Taxpayers may continue to amortize such unamortized amounts over the remaining five-year period; alternatively, they may elect to deduct any remaining unamortized domestic R&E expenditures either entirely in the first tax year beginning after December 31, 2024, or ratably over two taxable years (e.g., 2025 or ratably in 2025 and 2026). The Company plans to elect to deduct the remaining unamortized costs entirely in 2025. As of December 31, 2024, the Company has approximately $ 415,000 of remaining unamortized domestic R&D expenditures eligible for immediate deduction, representing approximately $ 119,000 of its December 31, 2024 gross Deferred Tax Assets. The impact of deducting these costs is reclassifying approximately $ 119,000 from Capitalized Sec. 174 to Net Operating Loss Carryforward, with zero net impact on the Company’s gross deferred tax assets or effective tax rate. 25