0001683168-26-003214.txt : 20260427 0001683168-26-003214.hdr.sgml : 20260427 20260427060155 ACCESSION NUMBER: 0001683168-26-003214 CONFORMED SUBMISSION TYPE: 1-K PUBLIC DOCUMENT COUNT: 4 CONFORMED PERIOD OF REPORT: 20251231 FILED AS OF DATE: 20260427 DATE AS OF CHANGE: 20260427 FILER: COMPANY DATA: COMPANY CONFORMED NAME: My Racehorse CA LLC CENTRAL INDEX KEY: 0001744448 STANDARD INDUSTRIAL CLASSIFICATION: RETAIL-MISCELLANEOUS RETAIL [5900] ORGANIZATION NAME: 07 Trade & Services EIN: 000000000 STATE OF INCORPORATION: NV FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 1-K SEC ACT: 1933 Act SEC FILE NUMBER: 24R-00208 FILM NUMBER: 26896339 BUSINESS ADDRESS: STREET 1: 2456 FORTUNE DR., SUITE 110 CITY: LEXINGTON STATE: KY ZIP: 40509 BUSINESS PHONE: 888-697-2234 MAIL ADDRESS: STREET 1: 2456 FORTUNE DR., SUITE 110 CITY: LEXINGTON STATE: KY ZIP: 40509 1-K 1 primary_doc.xml 1-K LIVE 0001744448 XXXXXXXX N N 12-31-2025 Annual Report 12-31-2025 2456 Fortune Drve Suite 110 Lexington KY 40509 909-740-9175 Series LLC Interests My Racehorse CA LLC 0001744448 NV 83-0848007 true PART II 2 myracehorse_1k-main.htm REGULATION A ANNUAL REPORT

Table of Contents

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 1−K

 

ANNUAL REPORT PURSUANT TO REGULATION A

OF THE SECURITIES ACT OF 1933

 

For the fiscal year ended December 31, 2025

 

 

My Racehorse CA LLC

(Exact name of issuer as specified in its charter)

 

 

Nevada 83–0848007
(State or other jurisdiction of
incorporation or organization)

(I.R.S. Employer

Identification No.)

 

2456 Fortune Dr., Suite 110, Lexington KY, 40509

(Full mailing address of principal executive offices)

 

909–740–9175

(Issuer’s telephone number, including area code)

 

www.myracehorse.com

(Issuer’s website)

 

Series LLC Interests*

(Title of each class of securities issued pursuant to Regulation A)

(*Certain Series LLC Interests are qualified but not yet issued under Reg. A)

  

 

 

 

 

 

   

 

 

TABLE OF CONTENTS

MY RACEHORSE CA LLC

 

SECTION PAGE
   
ITEM 1. BUSINESS 1
   
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS 41
   
ITEM 3. DIRECTORS AND OFFICERS 96
   
ITEM 4. SECURITY OWNERSHIP OF MANAGEMENT AND CERTAIN SECURITYHOLDERS 107
   
ITEM 5. INTEREST OF MANAGEMENT AND OTHERS IN CERTAIN TRANSACTIONS 108
   
ITEM 6. OTHER INFORMATION 108
   
ITEM 7. FINANCIAL STATEMENTS 108
   
ITEM 8. EXHIBITS 109

 

 

 

 

 

 

 

 

 

 

 

 i 

 

 

Use of Terms

 

Except as otherwise indicated by the context and for the purposes of this Annual Report on Form 1–K only (the “Annual Report”), references in this Annual Report to “we,” “us,” “our”, “MRH”, “our company”, or the “Company” refer to My Racehorse CA LLC, a Nevada series limited liability company.

 

Special Note Regarding Forward Looking Statements

 

The information contained in this Annual Report includes some statements that are not historical and that are considered “forward–looking statements”. Such forward–looking statements include, but are not limited to, statements regarding:

 

  · our development plans for our business;
  · our strategies and business outlook;
  · the racing prospects for the respective Underlying Assets;
  · potential distributions or dividends of race winnings and other revenue sources;
  · anticipated development of the Company, the Manager and each Series of the Company;
  · the overall growth of the horse racing industry;
  · our compliance with regulatory matters (including the Investment Company Act, Investment Advisers Act and state securities regulations);
  · the development of the MyRacehorse™ Platform (defined below);
  · our future results, performance, liquidity, financial condition, prospects and opportunities; and
  · various other matters (including contingent liabilities and obligations and changes in accounting policies, standards and interpretations).

 

Such statements are based upon information currently available to our company, our management, and our interpretation of what is believed to be significant factors affecting our business, including many assumptions regarding future events.

 

Forward–looking statements, which involve assumptions and describe our future plans, strategies, and expectations, are generally identifiable by use of the words like “anticipates”, “believes”, “continue”, “could”, “estimates”, “expects”, “intends”, “may”, “might”, “plans”, “possible”, “potential”, “predicts”, “projects”, “seeks”, “should”, “will”, “would” and similar expressions and variations, or comparable terminology, or the negatives of any of the foregoing, but the absence of these words does not mean that a statement is not forward–looking. Actual results, performance, liquidity, financial condition, prospects and opportunities could differ materially from those expressed in, or implied by, these forward–looking statements as a result of various risks, uncertainties and other factors. Actual events or results may differ materially from those discussed in forward–looking statements as a result of various factors, including, without limitation, the risks outlined under “Risk Factors” included in our Offering Statement on Form 1–A (the “Original Offering Statement”; file no. 024–10896) filed with the Securities and Exchange Commission (the “Commission” or “SEC”) on September 10, 2018, and qualified by the Commission on February 22, 2019, as amended and supplemented by post–qualification amendments to date, as well as our Offering Statement on Form 1–A (file no. 024–11808) (the “2022 Offering Statement”) filed with the SEC on February 22, 2022, and qualified by the Commission on May 2, 2022, as amended and supplemented by post–qualification amendments to date, and our current Offering Statement on Form 1–A (file no. 024-12611) filed with the SEC on May 2, 2025, and qualified by the Commission on May 29, 2025, as amended and supplemented by post–qualification amendments to date (the “Current Offering Statement and together with the Original Offering Statement, and the 2022 Offering Statement, the “Offering Statements”) and matters described in this Annual Report generally. In light of these risks and uncertainties, there can be no assurance that the forward–looking statements contained in this Annual Report will in fact occur.

 

Potential investors should not place undue reliance on any forward–looking statements, and should not make an investment decision based solely on these forward–looking statements. Except as expressly required by the federal securities laws, there is no undertaking to publicly update or revise any forward–looking statements, whether as a result of new information, future events, changed circumstances or any other reason.

 

Although the forward–looking statements in this Annual Report reflect the good faith judgment of our management, such statements can only be based on facts and factors currently known by them. The projections, estimates and expectations are presented in this Annual Report only as a guide about future possibilities and do not represent actual amounts or assured events. All the projections and estimates are based exclusively on our management’s own assessment of our business, the industry in which we work and the economy at large and other operational factors, including capital resources and liquidity, financial condition, fulfillment of contracts and opportunities. Consequently, and because forward–looking statements are inherently subject to risks and uncertainties, the Company cannot guarantee future results, and the actual results and outcomes may differ materially from the results and outcomes discussed in the forward–looking statements. You are urged to carefully review and consider the various disclosures made by us in this Annual Report, in the Current Offering Statement (and as amended and supplemented by post–qualification amendments to date) and in our other reports as we attempt to advise interested parties of the risks and factors that may affect our business, financial condition, and results of operations and prospects.

 

 

 ii 

 

 

ITEM 1. BUSINESS

 

Explanatory Note

 

The Original Offering Statement was filed by the Company on September 10, 2018, and has been amended by the Company on numerous occasions since that date. The Original Offering Statement, as amended by pre–qualification amendments, was qualified by the Commission on February 22, 2019. Since that date, certain post–qualification amendments to the Original Offering Statement have also been qualified by the Commission. On February 22, 2022, the Company filed the 2022 Offering Statement which was qualified by the Commission on May 2, 2022, as amended and supplemented by post–qualification amendments to date. On May 2, 2025, the Company filed the Current Offering Statement which was qualified by the Commission on May 29, 2025, as amended and supplemented by post–qualification amendments to date. All current active and future offerings have been or will be offered under the Current Offering Statement for so long as such offering statement is effective.

 

The Series already qualified under the Offering Statements as of the date hereof are as follows:

 

Original Offering Statement (File No. 024–10896)

 

Series Name Horse Name (if different) Qualification Date:
Form 1–A
Series Palace Foal Ocean Magic 18 February 22, 2019
POS–AM #2
Series De Mystique ’17 Dancing Destroyer June 6, 2019
POS–AM #3
Series Martita Sangrita 17 Carpe Vinum July 11, 2019
Series Daddy’s Joy July 11, 2019
Series Vertical Threat July 11, 2019
Series Shake it Up Baby July 11, 2019
Series Tizamagician July 11, 2019
POS–AM #4
Series Power Up Paynter July 25, 2019
Series Two Trail Sioux 17 Annahilate July 25, 2019
Series Wayne O July 25, 2019
POS–AM #5
Series Big Mel September 6, 2019
POS–AM #6
Series Amandrea October 11, 2019
Series Keertana 18 American Heiress October 11, 2019
Series Sunny 18 Solar Strike October 11, 2019
Series Lazy Daisy October 11, 2019

 

 

 

 

 1 

 

 

POS–AM #7
Series New York Claiming Package (1) (i)    Augusta Moon; and
(ii)   Hizaam
December 18, 2019
Series The Filly Four (2) (i)    Moonlight d’Oro;
(ii)   Joyful Addiction;
(iii)  Lady Valentine; and
(iv)  Shared Empire
December 18, 2019
POS–AM #8
Series Lane Way February 19, 2020
POS–AM #10 
Series Mo Mischief May 13, 2020
Series Deep Cover May 13, 2020
Series Big Mel (Addtl. 9% Interest) May 13, 2020
Series Sunny 18 (Addtl. 9% Interest) Solar Strike May 13, 2020
POS–AM #11
Series Popular Demand –  June 5, 2020
POS–AM #12
Series Authentic June 26, 2020
Series Storm Shooter June 26, 2020
POS–AM #15
Series Thirteen Stripes August 7, 2020
Series Naismith August 7, 2020
Series NY Exacta (3)

(i)    Quick Conversation; and

(ii)   Psychedelic Shack

August 7, 2020
POS–AM #18
Series Apple Down Under 19 Howboutdemapples October 30, 2020
Series Just Louise 19 Forbidden Kingdom October 30, 2020
Series Lost Empire 19 Laforgia October 30, 2020
POS–AM #19
Series Man Among Men November 12, 2020
Series Frosted Oats November 12, 2020
Series Tapitry 19 Infinite Empire November 12, 2020
Series Classofsixtythree 19 Sixtythreecaliber November 12, 2020
Series Cayala 19 Provacateur November 12, 2020
Series Margaret Reay 19 A Mo Reay November 12, 2020
Series Awe Hush 19 Can’t Hush This November 12, 2020
Series Exonerated 19 Above Suspicion November 12, 2020
Series Speightstown Belle 19 Ancient Royalty November 12, 2020
Series Consecrate 19 Sacred Beauty November 12, 2020

 

 

 

 

 2 

 

 

Series Latte Da 19 Inalattetrouble November 12, 2020
Series Midnight Sweetie 19 Dolce Notte November 12, 2020
Series Ambleside Park 19 Lookwhogotlucky November 12, 2020
Series Athenian Beauty 19 Quantum Theory November 12, 2020
Series Future Stars Stable (4)

(i)       Man Among Men;

(ii)      Frosted Oats;

(iii)     Tapitry 19;

(iv)     Classofsixtythree 19;

(v)      Cayala 19;

(vi)     Margaret Reay 19;

(vii)    Awe Hush 19;

(viii)   Exonerated 19;

(ix)      Speightstown Belle 19;

(x)       Consecrate 19;

(xi)      Latte Da 19;

(xii)     Midnight Sweetie 19;

(xiii)    Ambleside Park 19; and

(xiv)    Athenian Beauty 19

November 12, 2020
Series Collusion Illusion November 12, 2020
POS–AM #23
Series Monomoy Girl April 14, 2021
Series Got Stormy April 14, 2021
Series Social Dilemma April 14, 2021
POS–AM #24 and #25 
Series Carrothers April 30, 2021
Series Going to Vegas April 30, 2021
Series Ari the Adventurer 19 Kanthari April 30, 2021
Series Wonder Upon a Star 19 Star Six Nine April 30, 2021
Series Echo Warrior 19 Hero Status April 30, 2021
POS–AM #26
Series Silverpocketsfull 19 Iron Works May 10, 2021
Series Who’sbeeninmybed 19 Micro Share May 10, 2021
Series Into Summer 19 Malibu Mayhem May 10, 2021
Series Mrs Whistler May 10, 2021
Series Race Hunter 19 Chasing Time May 10, 2021
Series Co Cola 19 Search Engine May 10, 2021
Series Vow May 10, 2021
Series You Make Luvin Fun 19 Magical Ways May 10, 2021
Series Miss Sakamoto May 10, 2021
Series Courtisane 19 Tap the Gavel May 10, 2021
Series Grand Traverse Bay 19 Cornice Traverse May 10, 2021

 

 

 

 3 

 

 

POS–AM #27
Series Our Miss Jones 19 June 23, 2021
Series Margarita Friday 19 Straight No Chaser June 23, 2021
Series Queen Amira 19 Regal Rebel June 23, 2021
Series Salute to America June 23, 2021
Series Desire Street 19 Always Hopeful June 23, 2021
POS–AM #30
Series Duke of Love October 14, 2021
Series War Safe October 14, 2021
Series Tufnel October 14, 2021
Series Classic Cut October 14, 2021
Series Essential Rose 20 Rosie’s Alibi October 14, 2021
Series Who Runs the World October 14, 2021
Series Balletic October 14, 2021
Series Song of Bernadette 20 Cable Boss October 14, 2021
POS–AM #32
Series Daring Dancer 20   January 20, 2022
Series Grand Traverse Bay 20   January 20, 2022

Series Chad Brown Bundle (5)

 

 

(i)      Ein Gedi

(ii)     Night Combat

(iii)    Three Jewels

January 20, 2022

 

2022 Offering Statement (File No. 024–11808)

 

Series Name Horse Name (if different) Qualification Date:
Form 1–A
Series Margarita Friday 19 Straight No Chaser April 29, 2022
Series War Safe April 29, 2022
Series Tufnel April 29, 2022
Series Who Runs the World April 29, 2022
Series Balletic April 29, 2022
Series Song of Bernadette 20 Cable Boss April 29, 2022
Series You Make Luvin Fun 19 Magical Ways April 29, 2022
Series Daring Dancer 20 Boppy April 29, 2022
Series Chad Brown Bundle

Night Combat

Three Jewels

Ein Gedi (f.k.a. Splashdown 20)

April 29, 2022
POS–AM #1
Series Fenwick Hall 20 Inspector May 18, 2022
Series Le Relais 20 Show Your Cards May 18, 2022
Series Spirit 20 Phantom Ride May 18, 2022

 

 

 

 4 

 

 

POS–AM #4
Mo Temptation August 3, 2022
Moonbow 20 Cumberland Falls August 3, 2022
My Fast One 20 One Fast Dream August 3, 2022
Helicopter Money August 3, 2022
I’m a Looker 20 Pioneer Prince August 3, 2022
Stay Fabulous August 3, 2022
POS–AM #5
Series Smart Shopping 21 Seize the Grey September 6, 2022
Series Patsy’s Kim 21 Lady Blitz September 6, 2022
POS–AM #8
One Last Night 21 Fancy Quality November 29, 2022
Sarrocchi 21 Legitify November 29, 2022
Elarose 21 Secret Crush November 29, 2022
Song of the Lark 21 Fireball Birdie November 29, 2022
Enchante 21 Simply Enchanting November 29, 2022
POS–AM #9
Royal Duet (6)

San Saria 21

La Cuvee 21

February 23, 2023
Kindle 21 A Day to Remember February 23, 2023
POS-AM #13    
Adaay in Asia September 27, 2023
Knarsdale 21 Seismic Beauty September 27, 2023
Alliford Bay 21 Sweet Voyage September 27, 2023
Lovesick 21 Here’s the Kicker September 27, 2023
Tamboz 21 Catalyst September 27, 2023
POS-AM#14    
Blue Curl 22 Isle Blue October 26, 2023
Savvy Sassy 22 Real Savvy October 26, 2023
Ishvana 21 Comanche Brave October 26, 2023
POS-AM#15    
Brandy 22 Authentic Spirit November 7, 2023
POS-AM #17    
The New York Bred Bundle Manhattan Twist
Miss American Pie
Bares Tripper 22
Intellectual and
Saratoga Warrior
January 30, 2024
The Incredi-Bundle Incredible and
Madame Secretary
 
Blue Devil    

 

 

 

 5 

 

 

POS-AM#18    
Clair De Lune 22 Moonlit Courage July 10, 2024
POS-AM#19    
Formidable Kitt 22 Elite Heat August 9, 2024
POS-AM#20    
Stylishly 23 Black Tie Optional August 22, 2024
Malibu Bonnie  23 Munny Problem August 22, 2024
Spaxamillion 23 Native Brew August 22, 2024
POS-AM#21    
Blip Says Bye 23 Misstrial November 21, 2024
POS-AM#22    
Seeking a Star 23 Sirius Pursuit December 20, 2024
POS-AM#23    
STG Broodmare Band (7) January 24, 2025
POS-AM#24    
Thank You Note 23 Commissioned March 27, 2025
Magic Belle 23 Mystical Belle March 27, 2025

 

Current Offering Statement (File No. 024-12611)

 

Series Name Horse Name (if different) Qualification Date:
Form 1-A
Series Just Like Lucy 23 Love Like Lucy May 29, 2025
Series Eyepopnruby 23 My Eyes On You May 29, 2025
Series Trust But Verify May 29, 2025
Series Thank You Note 23 Commissioned May 29, 2025
Series Blue Devil January 30, 2024
POS-AM#1
Series Great Hot 23 Raging Inferno July 1, 2025
POS-AM#2
Series Wildcat Gaze 23 Shezawildone July 21, 2025
Series Stirred 23 Stir It Up July 21, 2025
Series Restless Rider 23 Steel the Moment July 21, 2025
POS-AM#3    
Series Thesis Break 24 Doctorate August 28, 2025
Series Confetti 24 Start The Party August 28, 2025
Series Slam Dunk 24 Elevated August 28, 2025
POS-AM#4    
Series Bubala 24 Bold Type September 30, 2025
Series Great Sister Diane 24 Warranted September 30, 2025
Series Bernin Midnight 24 Bern Rate September 30, 2025

 

 

 

 6 

 

 

POS-AM#5    
Series Carpe Fortuna 24 Circe December 15, 2025
Series Marsh Hawk 24 Helios December 15, 2025
Series Broodmare Band 26 December 15, 2025
POS-AM#6    
Series Paddock Buzz February 6, 2026
Series Divine Mercy 24 Absolution February 6, 2026
Series Onthethirstyside February 6, 2026
POS-AM#7    
Series Sea Worthy 24 March 24, 2026
Series Sing Lady Sing 24 March 24, 2026
Series Barbie on a Budget 24 March 24, 2026

 

___________________

(1) Series New York Claiming Package is comprised of two (2) horses, (i) a 2016 Filly named, Augusta Moon, and (ii) a 2015 Colt named, Hizaam. On December 22, 2019, Augusta Moon, one of the two Underlying Assets of Series New York Claiming Package, was claimed/purchased from a race for $35,000. See below for more information.

 

(2) Series The Filly Four is comprised of four (4) horses, (i) a 2018 Filly named, Moonlight d’Oro (formerly Venetian Sonata 18), (ii) a 2018 Filly named, Joyful Addiction (formerly My Sweet Addiction 18), (iii) a 2018 Filly named, Lady Valentine (formerly My Lady Lauren 18), and (iv) a 2018 Filly named, Shared Empire (formerly Sapucai 18).

 

(3) Series NY Exacta is comprised of two (2) horses, (i) a 2018 Filly named Quick Conversation, and (ii) a 2018 Colt named Psychedelic Shack.

 

(4) Series Future Stars Stable is comprised of fourteen (14) horses, (i) a 2019 Colt named, Man Among Men, (ii) a 2019 Filly named, Frosted Oats, (iii) a 2019 Filly named, Infinite Empire (formerly Tapitry 19), (iv) a 2019 Filly named, Sixtythreecaliber (formerly Classofsixtythree 19), (v) a 2019 Colt named, Provocateur (formerly Cayala 19), (vi) a 2019 Filly named, A Mo Reay (formerly Margaret Reay 19), (vii) a 2019 Colt named, Can’t Hush This (formerly Awe Hush 19), (viii) a 2019 Filly named, Above Suspicion (formerly Exonerated 19), (ix) a 2019 Colt named, Ancient Royalty (formerly Speightstown Belle 19), (x) a 2019 Filly named, Sacred Beauty (formerly Consecrate 19), (xi) a 2019 Filly named Inalattetrouble (formerly Latte Da 19), (xii) a 2019 Filly named, Dolce Notte (formerly Midnight Sweetie 19), (xiii) a 2019 Colt named, Lookwhogotlucky (formerly Ambleside Park 19), and (xiv) a 2019 Colt named, Quantum Theory (formerly Athenian Beauty 19).

 

(5) Series Chad Brown Bundle is comprised of three (3) horses, (i) a 2020 Filly named Night Combat, (ii) a 2020 Colt named Three Jewels and (iii) a 2020 Filly named Ein Gedi.

 

(6) Series Royal Duet is comprised of two (2) horses, (i) a 2021 Filly named San Saria 21 and (ii) a 2021 Colt named La Cuvee 21.

 

(7) Series STG Broodmare Band is comprised of seven (7) horses, (i) a 2019 Broodmare named Joke Sisi (CHI) in foal to Yaupon, (ii) 2025 Colt named Joke Sisi 25, (iii) a 2018 Broodmare named Community Adjusted is to be bred to Fierceness, (iv) 2025 Filly named Community Adjusted 25, (v) 2026 Colt named Community Adjusted 26, (vi) a 2019 Broodmare named Tiffany’s Mo in foal to Locked, , (vii) 2025 Colt named Tiffany’s Mo 25. See related Form 1-U filings for updates to Series STG Broodmare Band since the offering.

 

(8) Series Broodmare Band 26 is comprised of four (4) horses, (i) a 2021 Broodmare named Littlest Warrior is to be bred to Seize the Grey , (ii) 2026 Colt named Littlest Warrior 26, (iii) 2026 Filly named Lazara 26, and (iv) 2026 Colt named Sintra 26. See Form 1-U filings for updates to Series Broodmare Band 26 since the offering.

 

 

 

 

 7 

 

 

Active Series

 

Of such Series, the following Series Interests have been qualified under Regulation A and are actively selling Series Interests as of the date hereof:

 

Series Membership Interests Overview
Active Offerings (Previously Qualified)
    Number of Price to Public Underwriting Proceeds to
Shares Discounts and Issuer (3)
  Commissions  
  (1)(2)  
Marsh Hawk 24 Per Unit 1 $85.00 $0.85 $84.15
  Total Maximum 7,500 $637,500.00 $6,375.00 $631,125.00
Paddock Buzz Per Unit 1 $302.00 $3.02 $298.98
  Total Maximum 1,250 $377,500.00 $3,775.00 $373,725.00
Sea Worthy 24 Per Unit 1 $83.00 $0.83 $82.17
  Total Maximum 7,500 $622,500.00 $6,225.00 $616,275.00
           
Sing Lady Sing 24 Per Unit 1 $84.00 $0.84 $83.16
  Total Maximum 10,000 $840,000.00 $8,400.00 $831,600.00

  

 

 

 

 

 

 8 

 

 

Closed Offerings

 

Of such Series, the following Series Interests have been qualified under Regulation A and have subsequently either been terminated or closed after selling out of such Series Interests as of the date hereof:

 

Series Membership Interests Overview
Closed/ Terminated Offerings
    Number of Price to Public Underwriting Proceeds to
Shares Discounts and Issuer (3)
  Commissions  
  (1)(2)  
Series Carrothers Per Unit 1 $101.00 $1.01 $99.99
  Total Maximum 5,100 $515,100.00 $5,151.00 $509,949.00
Series Echo Warrior 19 Per Unit 1 $58.00 $0.58 $57.42
  Total Maximum 6,000 $348,000.00 $3,480.00 $344,520.00
Series Vow Per Unit 1 $179.00 $1.79 $177.21
  Total Maximum 2,000 $358,000.00 $3,580.00 $354,420.00
Series Miss Sakamoto Per Unit 1 $54.00 $0.54 $53.46
  Total Maximum 6,000 $324,000.00 $3,240.00 $320,760.00
Series Our Miss Jones 19 Per Unit 1 $156.00 $1.56 $154.44
  Total Maximum 1,200 $187,200.00 $1,872.00 $185,328.00
Series Desire Street 19 Per Unit 1 $201.00 $2.01 $198.99
  Total Maximum 1,020 $205,020.00 $2,050.20 $202,969.80
Series Duke of Love Per Unit 1 $142.00 $1.42 $140.58
  Total Maximum 2,000 $284,000.00 $2,840.00 $281,160.00
Series Essential Rose 20 Per Unit 1 $105.00 $1.05 $103.95
  Total Maximum 10,000 $1,050,000.00 $10,500.00 $1,039,500.00
Series Grand Traverse Bay 20 Per Unit 1 $121.00 $1.21 $119.79
  Total Maximum 750 $90,750.00 $907.50 $89,842.50
Series Daring Dancer 20 Per Unit 1 $135.00 $1.35 $133.65
  Total Maximum 750 $101,250.00 $1,012.50 $100,237.50
Series Chad Brown Bundle Per Unit 1 $234.00 $2.34 $231.66
  Total Maximum 5,000 $1,170,000.00 $11,700.00 $1,158,300.00
Series Song of Bernadette 20 Per Unit 1 $97.00 $0.97 $96.03
  Total Maximum 5,100 $494,700.00 $4,947.00 $489,753.00
Fenwick Hall 20 Per Unit 1 $202.00 $2.02 $199.98
  Total Maximum 1,200 $242,400.00 $2,424.00 $239,976.00
Series War Safe Per Unit 1 $146.00 $1.46 $144.54
  Total Maximum 2,000 $292,000.00 $2,920.00 $289,080.00
Spirit 20 Per Unit 1 $84.00 $0.84 $83.16
  Total Maximum 3000 $252,000.00 $2,520.00 $249,480.00

 

 


 9 

 

 

Series Margarita Friday 19 Per Unit 1 $166.00 $1.66 $164.34
  Total Maximum 2000 $332,000.00 $3,320.00 $328,680.00
Series Tufnel Per Unit 1 $62.00 $0.62 $61.38
  Total Maximum 5,200 $322,400.00 $3,224.00 $319,176.00
Series Who Runs the World Per Unit 1 $104.00 $1.04 $102.96
  Total Maximum 5100 $530,400.00 $5,304.00 $525,096.00
Series Balletic Per Unit 1 $80.00 $0.80 $79.20
  Total Maximum 10000 $800,000.00 $8,000.00 $792,000.00
Le Relais 20 Per Unit 1 $165.00 $1.65 $163.35
  Total Maximum 3,000 $495,000.00 $4,950.00 $490,050.00
Stay Fabulous Per Unit 1 $124.00 $1.24 $122.76
  Total Maximum 2,500 $310,000.00 $3,100.00 $306,900.00
My Fast One 20 Per Unit 1 $165.00 $1.65 $163.35
  Total Maximum 2,000 $330,000.00 $3,300.00 $326,700.00
Moonbow 20 Per Unit 1 $86.00 $0.86 $85.14
  Total Maximum 2,500 $215,000.00 $2,150.00 $212,850.00
Helicopter Money Per Unit 1 $67.00 $0.67 $66.33
  Total Maximum 3,000 $201,000.00 $2,010.00 $198,990.00
Series You Make Luvin Fun 19 Per Unit 1 $75.00 $0.75 $74.25
  Total Maximum 6,000 $450,000.00 $4,500.00 $445,500.00
Mo Temptation Per Unit 1 $87.00 $0.87 $86.13
  Total Maximum 3,500 $304,500.00 $3,045.00 $301,455.00
I'm a Looker 20 Per Unit 1 $145.00 $1.45 $143.55
  Total Maximum 4,000 $580,000.00 $5,800.00 $574,200.00
Smart Shopping 21 Per Unit 1 $127.00 $1.27 $125.73
  Total Maximum 5,000 $635,000.00 $6,350.00 $628,650.00
Sarrocchi 21 Per Unit 1 $128.00 $1.28 $126.72
  Total Maximum 5,000 $640,000.00 $6,400.00 $633,600.00
Elarose 21 Per Unit 1 $64.00 $0.64 $63.36
  Total Maximum 10,000 $640,000.00 $6,400.00 $633,600.00
Song of the Lark 21 Per Unit 1 $137.00 $1.37 $135.63
  Total Maximum 2,550 $349,350.00 $3,493.50 $345,856.50
Patsy's Kim 21 Per Unit 1 $133.00 $1.33 $131.67
  Total Maximum 5,000 $665,000.00 $6,650.00 $658,350.00
One Last Night 21 Per Unit 1 $113.00 $1.13 $111.87
  Total Maximum 3,000 $339,000.00 $3,390.00 $335,610.00
Enchante 21 Per Unit 1 $99.00 $0.99 $98.01
  Total Maximum 6,000 $594,000.00 $5,940.00 $588,060.00
Kindle 21 Per Unit 1 $71.00 $0.71 $70.29
  Total Maximum 5,500 $390,500.00 $3,905.00 $386,595.00

 

 

 

 10 

 

 

Royal Duet Per Unit 1 $202.00 $2.02 $199.98
  Total Maximum 5,100 $1,030,200.00 $10,302.00 $1,019,898.00
Savvy Sassy 22 Per Unit 1 $148.00 $1.48 $146.52
  Total Maximum 3,750 $555,000.00 $5,550.00 $549,450.00
Ishvana 21 Per Unit 1 $68.00 $0.68 $67.32
  Total Maximum 5,100 $346,800.00 $3,468.00 $343,332.00
Knarsdale 21 Per Unit 1 $112.00 $1.12 $110.88
  Total Maximum 5,100 $571,200.00 $5,712.00 $565,488.00
Alliford Bay 21 Per Unit 1 $93.00 $0.93 $92.07
  Total Maximum 3,750 $348,750.00 $3,487.50 $345,262.50
Lovesick 21 Per Unit 1 $39.00 $0.39 $38.61
  Total Maximum 13,333 $519,987.00 $5,199.87 $514,787.13
Tamboz 21 Per Unit 1 $103.00 $1.03 $101.97
  Total Maximum 6,500 $669,500.00 $6,695.00 $662,805.00
Brandy 22 Per Unit 1 $85.00 $0.85 $84.15
  Total Maximum 9,000 $765,000.00 $7,650.00 $757,350.00
The Incredi- Bundle Per Unit 1 $108.00 $1.08 $106.92
  Total Maximum 10,200 $1,101,600.00 $11,016.00 $1,090,584.00
Blue Curl 22 Per Unit 1 $81.00 $0.81 $80.19
  Total Maximum 5,100 $413,100.00 $4,131.00 $408,969.00
Adaay In Asia Per Unit 1 $82.00 $0.82 $81.18
  Total Maximum 5,100 $418,200.00 $4,182.00 $414,018.00
The NY Bred Bundle Per Unit 1 $225.00 $2.25 $222.75
  Total Maximum 5,100 $1,147,500.00 $11,475.00 $1,136,025.00
Clair De Lune 22 Per Unit 1 $83.00 $0.83 $82.17
  Total Maximum 5,000 $415,000.00 $4,150.00 $410,850.00
Stylishly 23 Per Unit 1 $228.00 $2.28 $225.72
  Total Maximum 5,000 $1,140,000.00 $11,400.00 $1,128,600.00
Formidable Kitt 22 Per Unit 1 $132.00 $1.32 $130.68
  Total Maximum 5,000 $660,000.00 $6,600.00 $653,400.00
Malibu Bonnie 23 Per Unit 1 $79.00 $0.79 $78.21
  Total Maximum 10,000 $790,000.00 $7,900.00 $782,100.00
Spanxamillion 23 Per Unit 1 $174.00 $1.74 $172.26
  Total Maximum 5,000 $870,000.00 $8,700.00 $861,300.00
Blip Says Bye 22 Per Unit 1 $78.00 $0.78 $77.22
  Total Maximum 10,000 $780,000.00 $7,800.00 $772,200.00
Seeking a Star 23 Per Unit 1 $118.00 $1.18 $116.82
  Total Maximum 3,000 $354,000.00 $3,540.00 $350,460.00
STG Broodmare Band Per Unit 1 $235.00 $2.35 $232.65
  Total Maximum 5,000 $1,175,000.00 $11,750.00 $1,163,250.00

 

 

 

 11 

 

 

Magic Belle 23 Per Unit 1 $1,200.00 $12.00 $1,188.00
  Total Maximum 300 $360,000.00 $3,600.00 $356,400.00
Thank You Note 23 Per Unit 1 $144.00 $1.44 $142.56
  Total Maximum 5,000 $720,000.00 $7,200.00 $712,800.00
Blue Devil Per Unit 1 $75.00 $0.75 $74.25
  Total Maximum 5,100 $382,500.00 $3,825.00 $378,675.00
Just Like Lucy 23 Per Unit 1 $77.00 $0.77 $76.23
  Total Maximum 5,100 $392,700.00 $3,927.00 $388,773.00
Trust But Verify Per Unit 1 $77.00 $0.77 $76.23
  Total Maximum 13,333 $1,026,641.00 $10,266.41 $1,016,374.59
Eyepopnruby 23 Per Unit 1 $79.00 $0.79 $78.21
  Total Maximum 5,100 $402,900.00 $4,029.00 $398,871.00
Great Hot 23 Per Unit 1 $1,400.00 $14.00 $1,386.00
  Total Maximum 250 $350,000.00 $3,500.00 $346,500.00
Wildcat Gaze 23 Per Unit 1 $196.00 $1.96 $194.04
  Total Maximum 1,100 $215,600.00 $2,156.00 $213,444.00
Restless Rider 23 Per Unit 1 $119.00 $1.19 $117.81
  Total Maximum 10,000 $1,190,000.00 $11,900.00 $1,178,100.00
Bernin Midnight 24 Per Unit 1 $1,800.00 $18.00 $1,782.00
  Total Maximum 250 $450,000.00 $4,500.00 $445,500.00
Stirred 23 Per Unit 1 $150.00 $1.50 $148.50
  Total Maximum 3,500 $525,000.00 $5,250.00 $519,750.00
Broodmare Band 26 Per Unit 1 $224.00 $2.24 $221.76
  Total Maximum 3,000 $672,000.00 $6,720.00 $665,280.00
Bubala 24 Per Unit 1 $117.00 $1.17 $115.83
  Total Maximum 5,100 $596,700.00 $5,967.00 $590,733.00
Great Sister Diane 24 Per Unit 1 $116.00 $1.16 $114.84
  Total Maximum 6,000 $696,000.00 $6,960.00 $689,040.00
Thesis Break 24 Per Unit 1 $87.00 $0.87 $86.13
  Total Maximum 5,100 $443,700.00 $4,437.00 $439,263.00
Carpe Fortuna 24 Per Unit 1 $170.00 $1.70 $168.30
  Total Maximum 2,550 $433,500.00 $4,335.00 $429,165.00
Slam Dunk 24 Per Unit 1 $122.00 $1.22 $120.78
  Total Maximum 10,000 $1,220,000.00 $12,200.00 $1,207,800.00
Confetti 24 Per Unit 1 $117.00 $1.17 $115.83
  Total Maximum 6,000 $702,000.00 $7,020.00 $694,980.00
Divine Mercy 24 Per Unit 1 $206.00 $2.06 $203.94
  Total Maximum 2,500 $515,000.00 $5,150.00 $509,850.00

 

  (1) The Company has engaged Dalmore Group, LLC (“Dalmore”), Member FINRA/SIPC, to act as the broker/dealer of record for all offerings and, thus, they will be entitled to a Brokerage Fee as reflected and described in greater detail under “Plan of Distribution and Subscription Procedure – Broker” and “– Fees and Expenses” and per the Broker–Dealer Agreement as described in the Offering Statements.

 

 

 

 12 

 

 

  (2) No underwriter has been engaged in connection with the offering of Series Interests (the “Offering”). The securities being offered in the New Offering Statement will only be offered through Dalmore Group LLC, which acts as the broker/dealer of record and is a registered broker dealer under the Securities Exchange Act of 1934, as amended (the “Exchange Act”). We intend to distribute all offerings of membership interests in any series of the Company principally through the MyRacehorse™ Platform as described in greater detail under “Plan of Distribution and Subscription Procedure” as described in the Offering Statement.
     
  (3) The use of proceeds for each Series described in the Offering Statements assumes a fully subscribed Series, including interests previously issued under prior offerings of the applicable Series Interests, if any.
     
  (4) The Company has authorized an offering of up to 600 series interests in Vertical Threat. The Company previously sold 63 series interests in Vertical Threat pursuant to an exemption based California intrastate offering permit (the “Prior Vertical Threat Sale”). These series interests were sold for $210 per series interest, the same price as in the Series Vertical Threat Offering. As a result, the Company is only offering a total of 537 Series Vertical Threat Interests in the Series Vertical Threat Offering under Regulation A. On November 6, 2021, Vertical Threat, the 2017 Colt that was the Underlying Asset for the Series Vertical Threat, died. See also the Company’s Form 1–U filed with the SEC on November 10, 2021.
     
  (5)

On December 30, 2019, the Company approved a forward split of the Series Membership Interests of Series Big Mel (the “Series Big Mel Interests”), at a ratio of 5–for–1 (the “Split”). As a result of the foregoing, the total number of Series Big Mel Interests held by each member of Series Big Mel only will be converted automatically into the number of Series Big Mel Interests equal to (i) the number of issued and outstanding Series Big Mel Interests held by such member immediately prior to the Split, multiplied by (ii) 5. No fractional Series Big Mel Interests will be issued, and no cash or other consideration will be paid. The Series Big Mel Interests are held in electronic form with the Company’s transfer agent. Members do not have to take any action as the effect of the Split will be automatically reflected in each member’s online account. Immediately after the Split, each member’s percentage ownership interest in Series Big Mel will remain unchanged. The rights and privileges of the Series Big Mel members will be otherwise unaffected by the Split. As a result of the Split, the terms of the Series Big Mel Offering will be proportionally adjusted as follows: (i) the Total Maximum of Series Big Mel Interests offered will be increased to 5,100 and (ii) the price per Series Big Mel Interest will be decreased to $121. The overall value of Series Big Mel, including the aggregate offering amount of $617,100 and the corresponding use of proceeds will remain unchanged. The practical effect of the Split is to allow the Company to issue Series Big Mel Interests in smaller increments than originally contemplated without affecting any existing member’s percentage interests in Series Big Mel or the overall economics of the Series Big Mel Offering. See also the Company’s Form 1–U filed with the SEC on December 30, 2019.

 

On March 25, 2020, the Company acquired an additional 9% interest in Big Mel, taking its total interest to 60%. As such, the Company has added an additional 900 Series Big Mel Interests to the Original Offering Statement to be qualified on the same terms as previously sold such that 6,000 total Series Big Mel Interests are authorized in Series Big Mel.

 

On December 9, 2020, the Company purchased the remaining 40% ownership interest in Big Mel. As a result, Series Big Mel will now hold a 100% interest in Big Mel. In exchange, Series Big Mel now also has responsibility for 100% of the operating expenses associated with Big Mel. See also the Company’s Form 1–U filed with the SEC on December 11, 2020.

 

On August 5, 2021, Big Mel was retired from racing and will be re–trained as an off track thoroughbred horse. After making the applicable, pro rata distribution payment to members of Series Big Mel, net of any and all expenses, the Manager intends to terminate and wind up Series Big Mel because Series Big Mel would no longer have any assets or liabilities. See also the Company’s Form 1–U filed with the SEC on August 10, 2021.

 

 

 

 

 13 

 

 
  (6)

On March 25, 2020, the Company acquired an additional 9% interest in Solar Strike (Series Sunny 18), taking its total interest to 60%. As such, the Company has added an additional 900 Series Sunny 18 Interests to the Original Offering Statement to be qualified on the same terms as previously sold such that 6,000 Series Sunny 18 Interests are authorized in Series Sunny 18.

On July 27, 2020, the Company elected to geld Solar Strike due to health and safety concerns. Solar Strike still has the ability to race but will no longer be able to breed. In connection with the gelding, the Company and Spendthrift entered into an amendment to the Solar Strike Co–Ownership Agreement to clarify the right to geld and the effect of gelding on breeding rights and bonuses. See also the Company’s Form 1–U filed with the SEC on July 28, 2020.

 

On November 23, 2020, the Company purchased the remaining 40% ownership interest in Solar Strike, the 2018 Colt that is the Underlying Asset of Series Sunny 18. As a result, Series Sunny 18 will now hold a 100% interest in Solar Strike. In exchange, Series Sunny 18 now also has responsibility for 100% of the operating expenses associated with Solar Strike. See also the Company’s Form 1–U filed with the SEC on November 30, 2020.

 

On July 19, 2020, the Series Sunny 18 Offering was sold out and closed.

 

On July 20, 2021, Solar Strike was sold for nominal value to a qualified individual. After making the applicable, pro rata distribution payment to members of Series Sunny 18, net of any and all expenses, the Manager intends to terminate and wind up Series Sunny 18 because Series Sunny 18 would no longer have any assets or liabilities. See also the Company’s Form 1–U filed with the SEC on July 26, 2021.

     
  (7)

Series The Filly Four is comprised of four (4) horses, (i) a 2018 Filly named, Venetian Sonata 18, (ii) a 2018 Filly named, My Sweet Addiction 18, (iii) a 2018 Filly named, My Lady Lauren 18, and (iv) a 2018 Filly named, Sapucai 18.

 

As of April 1, 2022, the Manager is closing the account for Series The Filly Four which has held ownership interests in four 2018 fillies – Shared Empire (Pioneer of the Nile out of Sapucai), Lady Valentine (Into Mischief out of My Lady Lauren), Joyful Addiction (Munnings out of My Sweet Addiction) and Moonlight d’Oro (Medaglia d’Oro out of Venetian Sonata). All four fillies retired from racing for Series The Filly Four and have been sold. Moonlight d’Oro is the final sale as of April 1, 2022. The sale of Moonlight d’Oro was completed via a private sale instead of public auction and this necessitated the amendment of the November 25, 2019 Agreement of Purchase of Sale and Co–Ownership (the “Co–Ownership Agreement”). The amendment to the Co–Ownership Agreement is titled “Addendum to Agreement of Purchase, Sale, and Co–Ownership”, is dated as of March 31, 2022. See also the Company’s Form 1–U filed with the SEC on February 24, 2022. After making the pro rata distribution payment, if any, to members of Series The Filly Four, net of any and all Expenses, the Manager intends to terminate and wind–up Series The Filly Four because Series The Filly Four would no longer have any assets or liabilities. See also the Company’s Form 1–U filed with the SEC on April 6, 2022.

     
  (8) Series NY Exacta is comprised of two (2) horses, (i) a 2018 Filly named, Quick Conversation, and (ii) a 2018 Colt named, Psychedelic Shack
     
  (9)

Series Future Stars Stable is comprised of fourteen (14) horses, (i) a 2019 Colt named, Man Among Men, (ii) a 2019 Filly named, Frosted Oats, (iii) a 2019 Filly named, Infinite Empire (formerly Tapitry 19), (iv) a 2019 Filly named, Sixtythreecaliber (formerly Classofsixtythree 19), (v) a 2019 Colt named, Provocateur (formerly Cayala 19), (vi) a 2019 Filly named, A Mo Reay (formerly Margaret Reay 19), (vii) a 2019 Colt named, Can’t Hush This (formerly Awe Hush 19), (viii) a 2019 Filly named, Above Suspicion (formerly Exonerated 19), (ix) a 2019 Colt named, Ancient Royalty (formerly Speightstown Belle 19), (x) a 2019 Filly named, Sacred Beauty (formerly Consecrate 19), (xi) a 2019 Filly named Inalattetrouble (formerly Latte Da 19), (xii) a 2019 Filly named, Dolce Notte (formerly Midnight Sweetie 19), (xiii) a 2019 Colt named, Lookwhogotlucky (formerly Ambleside Park 19), and (xiv) a 2019 Colt named, Quantum Theory (formerly Athenian Beauty 19.

 

On December 18, 2020, the Company filed Post–Qualification Amendment No. 20 to its offering statement on Form 1–A with the SEC and disclosed that all of the Series Interests offered for Series Future Stars Stable were sold out as of November 21, 2020. However, certain investors that tried to purchase Series Interests of Series Future Stars Stable were not able to complete their transaction because of failed ACH payment attempts. As a result, the Company is reoffering only those remaining amounts of Series Interests in Series Future Stars Stable that were not sold.

 

On April 26, 2021, Ancient Royalty, one of the underlying assets of Series Future Stars Stable, died. The Company held mortality insurance on Ancient Royalty. See the Company’s Form 1–U filed with the SEC on April 30, 2021. Due to the value of mortality insurance and the large volume of other assets in Series Future Stars Stable, the Series Future Stars Stable Offering will remain active.

 

On May 11, 2021, the Series Future Stars Stable Offering was sold out and closed.

 

 

 14 

 

 

  (10) Series Action Bundle is comprised of three (3) horses: (i) a 2017 Filly named His Glory, (ii) a 2015 Filly named Altea, and (iii) a 2016 Filly named Bohemian Bourbon.
     
  (11) On April 2, 2021, the Company purchased the remaining 20% ownership interest in Deep Cover, the 2018 Colt that is the Underlying Asset of Series Deep Cover. As a result, Series Deep Cover will now hold a 100% interest in Deep Cover. In exchange, Series Deep Cover now also has responsibility for 100% of the operating expenses associated with Deep Cover as of March 28, 2021. See also the Company’s Form 1–U filed with the SEC on April 6, 2021. 
     
  (12) The Company has authorized an offering of up to 600 series interests in Carpe Vinum (f.k.a. Martita Sangrita 17). The Company previously sold 24 series interests in Carpe Vinum pursuant to an exemption based California intrastate offering permit (the “Prior Carpe Vinum Sale”). These series interests were sold for $320 per series interest, the same price as in the Series Martita Sangrita 17 Offering. As a result, the Company is only offering a total of 576 Series Martita Sangrita 17 Interests in the Series Martita Sangrita 17 Offering under Regulation A. 
     
  (13) The Company has authorized an offering of up to 600 series interests in Tizamagician. The Company previously sold 261 series interests in Tizamagician pursuant to an exemption based California intrastate offering permit (the “Prior Tizamagician Sale”). These series interests were sold for $320 per series interest, the same price as in the Series Tizamagician Offering. As a result, the Company is only offering a total of 339 Series Tizamagician Interests in the Series Tizamagician Offering under Regulation A. 
     
  (14) On March 9, 2021, the Company purchased the remaining 40% ownership interest in Lane Way, the 2017 Colt that is the Underlying Asset of Series Lane Way. As a result, Series Lane Way will now hold a 100% interest in Lane Way. In exchange, Series Lane Way now also has responsibility for 100% of the operating expenses associated with Lane Way. See also the Company’s Form 1–U filed with the SEC on March 15, 2021. 
     
  (15) As of December 31, 2020, Series Interests in Series Collusion Illusion were fully subscribed. However, certain investors that tried to purchase Series Interests in Series Collusion Illusion were not able to complete their transaction either because of (a) failed ACH payment attempts, or (b) a cancellation/refund of such transaction. As a result, the Company is reoffering only those remaining amounts of Series Interests in Series Collusion Illusion that were not sold.
     
  (16) On December 30, 2020, the Company purchased the remaining 45% ownership interest in Amandrea, the 2016 Filly that is the Underlying Asset of Series Amandrea, for $11,250. As a result, Series Amandrea will now hold a 100% interest in Amandrea. In exchange, Series Amandrea now also has responsibility for 100% of the operating expenses associated with Amandrea. See also the Company’s Form 1–U filed with the SEC on January 6, 2021.
     
  (17) On July 12, 2021, Amandrea was sold at public auction as a broodmare prospect for $7,000. After making the applicable, pro rata distribution payment to members of Series Amandrea, net of any and all expenses, the Manager intends to terminate and wind up Series Amandrea because Series Amandrea would no longer have any assets or liabilities. See also the Company’s Form 1–U filed with the SEC on July 16, 2021.
     
  (18) On September 24, 2021, Mo Mischief, the Underlying Asset of Series Mo Mischief, was entered into a claiming race. Mo Mischief was claimed and thereby sold for $25,000, the listed claiming price. In addition, Mo Mischief won the claiming race and thus earned net race earnings from the race a portion of which are revenues to Series Mo Mischief. After making the applicable, pro rata distribution payment to members of Series Mo Mischief, net of any and all expenses, the Manager intends to terminate and wind up Series Mo Mischief because Series Mo Mischief would no longer have any assets or liabilities See also the Company’s Form 1–U filed with the SEC on September 30, 2021. 
     
  (19) On October 15, 2021, the Company announced the retirement of Popular Demand, the Underlying Asset of Series Popular Demand, due to repetitive injuries which were deemed too risky to continue pursuing a racing career. Popular Demand had no breeding or residual value and was donated to an off–the–track program for re–homing. After making the pro rata distribution payment to members of Series Popular Demand, net of any and all Expenses, the Manager intends to terminate and wind up Series Popular Demand because Series Popular Demand would no longer have any assets or liabilities. See also the Company’s Form 1–U filed with the SEC on October 21, 2021.
     

 

 

 15 

 

 

  (20) On September 22, 2021, Monomoy Girl, the Underlying Asset of Series Monomoy Girl, was retired from racing. Monomoy Girl was acquired pursuant to a racing lease arrangement. The racing lease provided that, in the event the horse was retired, the horse owner was obligated to return a pro rata portion of the lease fee remaining for Series Monomoy Girl. As a result, a pro rata portion of the lease fee was returned to Series Monomoy Girl. After making the distribution payment to members of Series Monomoy Girl, net of any and all Expenses, the Manager intends to terminate and wind up Series Monomoy Girl because Series Monomoy Girl would no longer have any assets or liabilities. See also the Company’s Form 1–U filed with the SEC on September 22, 2021.
     
  (21) On November 8, 2021, Got Stormy, the Underlying Asset of Series Got Stormy, was retired from racing. Got Stormy was acquired pursuant to a racing lease arrangement and the retirement was anticipated. After making any pro rata distribution payment (if any) to members of Series Got Stormy, net of any and all Expenses, the Manager intends to terminate and wind–up Series Got Stormy because Series Got Stormy would no longer have any assets or liabilities. See also the Company’s Form 1–U filed with the SEC on November 12, 2021.
     
  (22) On or about January 23, 2022, Malibu Mayhem, a 2019 Colt, the Underlying Asset of Series Into Summer 19 suffered injuries to his left front sesamoids at Santa Anita race track. It was determined on January 24, 2022 to have surgery performed and that the injuries were career ending. After making the pro rata distribution payment, if any, to members of Series Into Summer 19, net of any and all Expenses, the Manager intends to terminate and wind–up Series Into Summer 19 because Series Into Summer 19 would no longer have any assets or liabilities. See also the Company’s Form 1–U filed with the SEC on January 27, 2022.
     
  (23) As of January 25, 2022, the Manager is closing the account for Howboutdemapples, a 2019 filly, the Underlying Asset of Series Apple Down Under 19 following a November 24, 2021 race at Churchill Downs where Howboutdemapples was claimed for $50,000. After making any pro rata distribution payment, if any, to members of Series Apple Down Under 19, net of any and all Expenses, the Manager intends to terminate and wind–up Series Apple Down Under 19 because Series Apple Down Under 19 would no longer have any assets or liabilities. See also the Company’s Form 1–U filed with the SEC on January 27, 2022.
     
  (24) As of February 15, 2022, the Manager is closing the account for Sacred Beauty, a 2019 filly, the Underlying Asset of Series Consecrate 19 following a February 11, 2022 race at Golden Gate where Sacred Beauty was claimed for $16,000. After making the pro rata distribution payment, if any, to members of Series Consecrate 19, net of any and all Expenses, the Manager intends to terminate and wind–up Series Consecrate 19 because Series Consecrate 19 would no longer have any assets or liabilities. See also the Company’s Form 1–U filed with the SEC on February 23, 2022.
     
  (25) As of February 15, 2022, the Manager has determined to retire and close the account for Power Up Paynter, a 2017 gelding. After making any pro rata distribution payment, if any, to members of Series Power Up Paynter, net of any and all Expenses, the Manager intends to terminate and wind–up Series Power Up Paynter because Series Power Up Paynter would no longer have any assets or liabilities. See also the Company’s Form 1–U filed with the SEC on February 23, 2022.
     
  (26) As of February 19, 2022, the Manager is closing the account for Series Athenian Beauty 19 that owns Quantum Theory, a 2019 colt, following a February 19, 2022 race at Gulfstream Park where Quantum Theory was claimed for $35,000. After making the pro rata distribution payment, if any, to members of Series Athenian Beauty 19, net of any and all Expenses, the Manager intends to terminate and wind–up Series Athenian Beauty 19 because Series Athenian Beauty 19 would no longer have any assets or liabilities. See also the Company’s Form 1–U filed with the SEC on February 24, 2022.
     
  (27) As of March 15, 2022, the Manager is closing the account for Series Wonder Upon A Star 19 that owns Star Six Nine, a 2019 colt, due to a decision to retire the colt from racing. Star Six Nine has no breeding or residual value and is being donated to an off–the–track program for re–homing. After making the pro rata distribution payment, if any, to members of Series Wonder Upon A Star 19, net of any and all Expenses, the Manager intends to terminate and wind–up Series Wonder Upon A Star 19 because Series Wonder Upon A Star 19 would no longer have any assets or liabilities. See also the Company’s Form 1–U filed with the SEC on March 13, 2022. See also the Company’s Form 1–U filed with the SEC on March 18, 2022.
     
  (28) On August 4, 2022, Show Your Cards, the underlying asset of Series Le Relais 20, was humanely euthanized. The Company held mortality insurance on Show Your Cards. After making the applicable, pro rata distribution payment to members of Series Le Relais 20, net of any and all expenses, the Manager intends to terminate and wind-up Series Le Relais 20 because Series Le Relais 20 will no longer have any assets or liabilities. See also the Company’s Form 1–U filed with the SEC on August 8, 2022.
     

 

 

 16 

 

 

  (29) On November 7, 2022, Going to Vegas, underlying asset of Series Going to Vegas, was sold for $765,000.00 at Fasig Tipton Night of the Stars Sale. The Series Going to Vegas owned 51% of the horse. After making the applicable, pro rata distribution payment to members of Series Going to Vegas, net of any and all expenses, the Manager intends to terminate and wind up Series Going to Vegas because Series Going to Vegas would no longer have any assets or liabilities. See also the Company’s Form 1–U filed with the SEC on November 10, 2022.
     
  (30) On November 7, 2022, A Mo Reay, underlying asset of Series Margaret Raey 19, was sold for $164,000.00 at Fasig Tipton Night of the Stars Sale. The Series Margaret Raey 19 owned 41% of the horse. After making the applicable, pro rata distribution payment to members of Series Margaret Raey 19, net of any and all expenses, the Manager intends to terminate and wind up Series Margaret Raey 19 because Series Margaret Raey 19 would no longer have any assets or liabilities. See also the Company’s Form 1–U filed with the SEC on November 10, 2022.
     
  (31) On November 8, 2022, Dolce Notte, underlying asset of Series Midnight Sweetie 19, was sold for $106,600.00 at the Keeneland November Breeding Stock Sale. The Series Midnight Sweetie 19 owned 41% of the horse. After making the applicable, pro rata distribution payment to members of Series Midnight Sweetie 19, net of any and all expenses, the Manager intends to terminate and wind up Series Midnight Sweetie 19 because Series Midnight Sweetie 19 would no longer have any assets or liabilities. See also the Company’s Form 1–U filed with the SEC on November 10, 2022.
     
  (32) On November 10, 2022, Cornice Traverse, underlying asset of Series Grand Traverse Bay 19, was sold for $24,000.00 at the Keeneland November Breeding Stock Sale. The Series Grand Traverse Bay 19 owned 75% of the horse. After making the applicable, pro rata distribution payment to members of Series Grand Traverse Bay 19, net of any and all expenses, the Manager intends to terminate and wind up Series Grand Traverse Bay 19 because Series Grand Traverse Bay 19 would no longer have any assets or liabilities. See also the Company’s Form 1–U filed with the SEC on November 10, 2022.
     
  (33) On November 17, 2022, Provocateur, underlying asset of Series Cayala 19, was sold for $82,000.00 at the Keeneland November Breeding Stock Sale. The Series Cayala 19 owned 41% of the horse. After making the applicable, pro rata distribution payment to members of Series Cayala 19, net of any and all expenses, the Manager intends to terminate and wind up Series Cayala 19 because Series Cayala 19 would no longer have any assets or liabilities. See also the Company’s Form 1–U filed with the SEC on November 23, 2022.
     
  (34) On November 17, 2022, Series Forever Rose Offerings was terminated prior to any securities being offered and removed from such filing.
     
  (35) As of December 3, 2022, the Manager is closing the account for Series Carrothers that owns 51% of Carrothers, following being claimed at Gulfstream Park for $25,000.00. After making the pro rata distribution payment, if any, to members of Series Carrothers, net of any and all Expenses, the Manager intends to terminate and wind–up Series Carrothers because Series Carrothers would no longer have any assets or liabilities. See also the Company’s Form 1–U filed with the SEC on December 7, 2022.
     
  (36) On January 4, 2023, Tizamagician, underlying asset of Series Tizamagician, was sold for $60,000.00 to a third party breeding farm. The Series Tizamagician owned 60% of the horse. After making the applicable, pro rata distribution payment to members of Series Tizamagician, net of any and all expenses, the Manager intends to terminate and wind up Series Tizamagician because Series Tizamagician would no longer have any assets or liabilities. See also the Company’s Form 1–U filed with the SEC on January 9, 2023.
     
  (37) As of January 27, 2023, the Manager is closing the account for Series Salute to America that owns 100% of Salute to America, following being claimed at Aqueduct Racetrack for $25,000.00. After making the pro rata distribution payment, if any, to members of Series Salute to America, net of any and all Expenses, the Manager intends to terminate and wind–up Series Salute to America because Series Salute to America would no longer have any assets or liabilities. See also the Company’s Form 1–U filed with the SEC on February 2, 2023.
     

 

 

 17 

 

 

  (38) On February 1, 2023, Thirteen Stripes, underlying asset of Series Thirteen Stripes, was sold for $2,500.00 to a third party privately. The Series Thirteen Stripes owned 100% of the horse. The Manager does not expect there to be any distribution, but will distribute to member of Series Thirteen Stripes such member’s pro-rata share of all remaining assets, if any, (which only consist of cash) of Series Thirteen Stripes, after accounting for (i) the net sale proceeds, the remaining balance of unused insurance and unused cash reserves for upkeep fees, training, and prepaid expenses, if any (ii) less related Expenses. See also the Company’s Form 1–U filed with the SEC on February 2, 2023.
     
  (39) On January 31, 2023, Above Suspicion, underlying asset of Series Exonerated 19, was sold for $33,000.00 to a third party privately. The Series Exonerated 19 owned 41% of the horse. A 10% interest of Above Suspicion was also held as one of several Underlying Assets held by Series Future Stars Stable. The Manager does not expect there to be any distribution, but will distribute to member of Series Exonerated 19 such member’s pro-rata share of all remaining assets, if any, (which only consist of cash) of Series Exonerated 19, after accounting for (i) the net sale proceeds, the remaining balance of unused insurance and unused cash reserves for upkeep fees, training, and prepaid expenses, if any (ii) less related Expenses. See also the Company’s Form 1–U filed with the SEC on February 2, 2023.
     
  (40) On February 7, 2023, Infinite Empire, underlying asset of Series Tapitry 19, was sold for $92,000.00 to a third party breeding farm. The Series Tapitry 19 owned 41% of the horse. A 10% interest of Infinite Empire was also held as one of several Underlying Assets held by Series Future Stars Stable. After making the applicable, pro rata distribution payment to members of Series Tapitry 19, net of any and all expenses, the Manager intends to terminate and wind up Series Tapitry 19 because Series Tapitry 19 would no longer have any assets or liabilities. See also the Company’s Form 1–U filed with the SEC on February 9, 2023.
     
  (41) As of February 12, 2023, the Manager is closing the account for Series Stay Fabulous that owns 75% of Stay Fabulous, following being claimed at Oaklawn Park for $30,000.00. After making the distribution payment, if any, to members of Series Stay Fabulous, net of any and all Expenses, the Manager intends to terminate and wind–up Series Stay Fabulous because Series Stay Fabulous would no longer have any assets or liabilities. See also the Company’s Form 1–U filed with the SEC on February 16, 2023.
     
  (42) As of February 20, 2023, the Manager is closing the account for Series Naismith that owns 100% of Naismith, following being claimed at Santa Anita Park for $32,000.00. After making the distribution payment, if any, to members of Series Naismith, net of any and all Expenses, the Manager intends to terminate and wind–up Series Naismith because Series Naismith would no longer have any assets or liabilities. See also the Company’s Form 1–U filed with the SEC on February 24, 2023.
     
  (43) As of April 12, 2023, the Manager is closing the account for Series War Safe that owns War Safe, a 2019 gelding, due to a decision to retire the gelding from racing. After making the distribution payment, if any, to members of Series War Safe net of any and all Expenses, the Manager intends to terminate and wind–up Series War Safe because Series War Safe would no longer have any assets or liabilities. See also the Company’s Form 1–U filed with the SEC on April 17, 2023.
     
  (44) As of April 12, 2023, the Manager is closing the account for Series NY Exacta that owns Quick Conversation, a 2018 mare, due to a decision to retire the mare from racing. After making the distribution payment, if any, to members of Series NY Exacta net of any and all Expenses, the Manager intends to terminate and wind–up Series NY Exacta because Series NY Exacta would no longer have any assets or liabilities. See also the Company’s Form 1–U filed with the SEC on April 17, 2023.
     
  (45) On April 14, 2023, Series Tufnel has purchased from third party owners a 48% interest in a 2020 colt named Tufnel. Prior to April 14, 2023, Series Tufnel owned 52% of Tufnel and now owns 100% of the colt and shall have sole responsibility for the management of the colt including operating expenses. The 48% interest was purchased in the amount of $14,400 from Spendthrift Farm LLC and Brad Cox Colts Group pursuant to a written agreement. The Company intends to continue to operate Series Tufnel and try to maximize the racing career and asset value of the colt. See also the Company’s Form 1–U filed with the SEC on April 17, 2023.
     

 

 

 18 

 

 

  (46) As of April 21, 2023, the Manager is closing the account for Series You Make Luvin Fun 19 that owns Magical Ways, following being claimed at Aqueduct Racetrack for $40,000.00. After making the prorata distribution payment, if any, to members of Series You Make Luvin Fun 19, net of any and all Expenses, the Manager intends to terminate and wind–up Series You Make Luvin Fun 19 because Series You Make Luvin Fun 19 would no longer have any assets or liabilities. See also the Company’s Form 1–U filed with the SEC on April 25, 2023.
     
  (47) As of April 20, 2023, the Company and Spendthrift Farm, LLC, a Kentucky limited liability company (“Spendthrift”) entered into an “Agreement of Sale and Termination of Co-Ownership” (the “Agreement”). The Agreement relates to a 2019 colt Kanthari which is an asset of My Racehorse CA, LLC Series Ari The Adventurer 19. Pursuant to the Agreement, the Company purchased Spendthrift’s 49% interest in Kanthari and thereby became the 100% owner of the colt. The Agreement effectively terminates the “Agreement of Purchase, Sale and Co-Ownership” for Kanthari which was signed by the parties on or about April 1, 2021 (the “Co-Ownership Agreement”). The Agreement terminates all future obligations of the Company and Spendthrift under the Co-Ownership Agreement. In particular, responsibility for training and other bills incurred by Kanthari after April 20, 2023 shifts from Spendthrift to the Company. Further, Spendthrift is no longer responsible for paying Company a bonus in the event Kanthari wins a Grade 1 race and the Company is no longer responsible for reimbursing Spendthrift for training fees previously incurred by Spendthrift. The Company intends to continue to operate Series Ari the Adventurer 19 and try to maximize the racing career and asset value of the colt. See also the Company’s Form 1–U filed with the SEC on April 25, 2023.
     
  (48) As of July 22, 2023, the Manager is closing the account for Series Fenwick Hall 20 that owns 60% of Inspector, following being claimed at Saratoga Racecourse for $25,000.00. After making the distribution payment, if any, to members of Series Fenwick Hall 20, net of any and all Expenses, the Manager intends to terminate and wind–up Series Fenwick Hall 20 because Series Fenwick Hall 20 would no longer have any assets or liabilities. See also the Company’s Form 1–U filed with the SEC on July 26, 2023.
     
  (49) On October 27, 2023 it was determined that Ishvana 21, the underlying asset of Series Ishvana 21, suffered a career ending injury and shares would not be offered for sale.
     
  (50) On November 8, 2023, Sixtythreecaliber, underlying asset of Series Classofsixtythree 19, was sold for $400,000.00 at the Fasig Tipton Night of the Stars Sale. The Series Classofsixtythree 19 owned 50% of the horse. A 10% interest of Sixtythreecaliber was also held as one of several Underlying Assets held by Series Future Stars Stable. After making the applicable, pro rata distribution payment to members of Classofsixtythree 19, net of any and all expenses, the Manager intends to terminate and wind up Series Classofsixtythree 19 because Series Classofsixtythree 19 would no longer have any assets or liabilities. See also the Company’s Form 1–U filed with the SEC on November 13, 2023.
     
  (51) As of January 25, 2024, the Manager is closing the account for Series My Fast One 20 that owns 100% of One Fast Dream, following being claimed at Gulfstream Park for $12,500.00. After making the distribution payment, if any, to members of Series My Fast One 20, net of any and all Expenses, the Manager intends to terminate and wind–up Series My Fast One 20 because Series My Fast One 20 would no longer have any assets or liabilities. See also the Company’s Form 1–U filed with the SEC on January 29, 2024.
     
  (52) On February 15, 2024, Micro Share, underlying asset of Series Who’sbeeninmybed 19, was retired and sold as a broodmare to Co-Owner Spendthrift Farm. The Series Who’sbeeninmybed 19 owned 51% of the horse. The Manager does not expect there to be any distribution, but will distribute to member of Series Who’sbeeninmybed 19 such member’s pro-rata share of all remaining assets, if any, (which only consist of cash) of Series Who’sbeeninmybed 19, after accounting for (i) the net sale proceeds, the remaining balance of unused insurance and unused cash reserves for upkeep fees, training, and prepaid expenses, if any (ii) less related Expenses. See also the Company’s Form 1–U filed with the SEC on February 16, 2024.
     
  (53) On May 27, 2024, Forbidden Kingdom, underlying asset of Series Just Louise 19, was sold for $310,000.00 at the Fasig Tipton May Digital Sale. The Series Just Louise 19 owned 50% of the horse . After making the applicable, pro rata distribution payment to members of Just Louise 19, net of any and all expenses, the Manager intends to terminate and wind up Series Just Louise 19 because Series Just Louise 19 would no longer have any assets or liabilities. See also the Company’s Form 1–U filed with the SEC on May 30, 2024.
     

 

 

 19 

 

 

  (54) On May 27, 2024, Man Among Men, underlying asset of Series Man Among Men, was sold for $220,000.00 at the Fasig Tipton May Digital Sale. The Series Man Among Men owned 41% of the horse and Series Future Stars Stable owned 10% of the colt. After making the applicable, pro rata distribution payment to members of Man Among Men, net of any and all expenses, the Manager intends to terminate and wind up Series Man Among Men because Series Man Among Men would no longer have any assets or liabilities. See also the Company’s Form 1–U filed with the SEC on May 30, 2024.
     
  (55) On July 9, 2024, My Racehorse CA LLC Series Smart Shopping 21, a Nevada series limited liability company (“Series Smart Shopping 21”) which owns 100% of “Seize the Grey” as its underlying asset, and Gainesway Thoroughbreds Ltd., a Kentucky corporation (the “Purchaser”) entered into a purchase and sale agreement (the “Purchase Agreement”) whereby Series Smart Shopping 21 (i) sold the breeding rights for Seize the Grey to Purchaser and (ii) agreed upon certain additional rights and restrictions related to the racing rights of Seize the Grey prior to breeding, each on the terms and conditions set forth below.
     
   

Sale of Breeding Interest

 

As set forth in the Purchase Agreement, Series Smart Shopping 21 sold 90% of the breeding rights to Seize the Grey to Purchase at a valuation of $3,500,000 for the entire breeding rights. This base purchase price shall be wired to Series Smart Shopping 21 by Purchaser on July 20, 2024. Series Smart Shopping 21 has retained a 10% interest in the breeding rights of Seize the Grey as part of the sale of the breeding rights.

 

In addition, the purchase price will increase if Seize the Grey is declared the official winner (dead heat excluded) of the following races, with Purchaser obligated to pay Series Smart Shopping 21 the following:

 

  · 2024 Travers Stakes Win: $3 million.
  · 2024 Breeders' Cup Classic Win: $4 million.
  · Other 2024 Grade 1 Win: $1 million for the first that is not the Travers or the BC Classic, and $1 million for each subsequent Grade 1.
  · Additional $1 million bonus if Seize the Grey wins the Eclipse Award for champion 3-year-old male.

 

   

Agreement on Racing Interest; Retirement Date

 

As part of the consideration related to the sale of the breeding rights underlying Seize the Grey, the Purchaser and Series Smart Shopping 21 agreed on the future racing schedule for Seize the Grey and his ultimate retirement date. Specifically, the parties have agreed that Seize the Grey shall be retired from racing immediately following the conclusion of the 2024 Breeders’ Cup World Championships, unless Seize the Grey is performing (either top three or within less than one length of the official winner of such race), in which case Seize the Grey can continue to race in certain circumstances as provided in the Purchase Agreement.

 

Bill of Sale; Syndicate Agreement

 

As a condition of the sale of the breeding interests of Seize the Grey to the Purchaser, the parties entered into a formal bill of sale. Additionally, Series Smart Shopping 21 and Purchaser entered into a syndicate agreement to govern the rights and obligations of the parties related to the remaining 10% of breeding rights that Series Smart Shopping 21 retained as part of the sale of the breeding interests to the Purchaser. See also the Company’s Form 1–U filed with the SEC on July 15, 2024.

     
  (56) As of August 1, 2024, the Manager is closing the account for Series Adaay in Asia that owns 51% of Adaay in Asia, following being claimed in the 3rd race at Del Mar for $32,000.00 on July 25, 2024. After making the distribution payment, if any, to members of Series Adaay in Asia, net of any and all Expenses, the Manager intends to terminate and wind–up Series Adaay in Asia because Series Adaay in Asia would no longer have any assets or liabilities. See also the Company’s Form 1–U filed with the SEC on August 5, 2024.

 

 

 

 20 

 

 

  (57) As of August 2, 2024, the Manager is closing the account for Series Looker 20 that owns 100% of Pioneer Prince, following being claimed in the 6th race at Del Mar for $32,000.00 on August 1, 2024. After making the distribution payment, if any, to members of Series Looker 20, net of any and all Expenses, the Manager intends to terminate and wind–up Series Looker 20 because Series Looker 20 would no longer have any assets or liabilities. See also the Company’s Form 1–U filed with the SEC on August 5, 2024.
     
  (58) On November 4, 2024 Rosie’s Alibi, underlying asset of Series Essential Rose 20, was sold as a broodmare prospect for $725,000.00 at Fasig Tipton Night of the Stars Sale. The Series Essential Rose 20 owned 100% of the horse. After making the applicable, pro rata distribution payment to members of Series Essential Rose 20, net of any and all expenses, the Manager intends to terminate and wind up Series Essential Rose 20 because Series Essential Rose 20 would no longer have any assets or liabilities. See also the Company’s Form 1–U filed with the SEC on November 8, 2024.
     
  (59) On November 7, 2024 Guinivere, underlying asset of Series The Royal Duet, was sold as a broodmare prospect for $90,000.00 at the Keeneland November Breeding Stock Sale. The Series The Royal Duet owned 51% of the horse. After making the applicable, pro rata distribution payment to members of Series The Royal Duet, net of any and all expenses, the Manager intends to terminate and wind up Series The Royal Duet because Series The Royal Duet would no longer have any assets or liabilities. See also the Company’s Form 1–U filed with the SEC on November 12, 2024.
     
  (60) On November 8, 2024 Balletic, underlying asset of Series Balletic, was sold as a broodmare prospect for $80,000.00 at Keeneland November Breeding Stock Sale. The Series Balletic owned 100% of the horse. After making the applicable, pro rata distribution payment to members of Series Balletic, net of any and all expenses, the Manager intends to terminate and wind up Series Balletic because Series Balletic would no longer have any assets or liabilities. See also the Company’s Form 1–U filed with the SEC on November 12, 2024.
     
  (61) As of December 5, 2024, the Manager is closing the account for Series Echo Warrior 19 that owns 60% of Hero Status, following a December 1, 2024 race at Churchill Downs where Hero Status was claimed for $80,000.00. After making the distribution payment, if any, to members of Series Echo Warrior 19, net of any and all Expenses, the Manager intends to terminate and wind–up Series Echo Warrior 19 because Series Echo Warrior 19 would no longer have any assets or liabilities. See also the Company’s Form 1–U filed with the SEC on December 5, 2024.
     
  (62) On March 18, 2025 Fancy Quality, underlying asset of Series One Last Night 21, was sold as a broodmare prospect for $22,000.00 at the Fasig Tipton 2025 March Digital Sale. The Series One Last Night 21 owned 60% of the horse. After making the applicable, pro rata distribution payment to members of Series One Last Night 21, net of any and all expenses, the Manager intends to terminate and wind up Series One Last Night 21 because Series One Last Night 21 would no longer have any assets or liabilities. See also the Company’s Form 1–U filed with the SEC on March 19, 2025.
     
  (63) On March 28, 2025, My Racehorse CA LLC Series Margarita Friday 19, a Nevada series limited liability company (“Series Margarita Friday 19”) which owns 100% of “Straight No Chaser” as its underlying asset, and Winstar Farm, LLC, and certain additional purchasers (each, a “Purchaser” and collectively, the “Purchasers”) entered into a purchase and sale agreement (the “Purchase Agreement”) whereby Series Margarita Friday 19 (i) sold the breeding rights for Straight No Chaser to the Purchasers and (ii) agreed upon certain additional rights and restrictions related to the racing rights of Straight No Chaser prior to breeding, each on the terms and conditions set forth below.

 

 

 

 

 21 

 

 

   

Sale of Breeding Interest

 

As set forth in the Purchase Agreement, Series Margarita Friday 19 sold 75% of the breeding rights to Straight No Chaser to the Purchasers at a purchase price of $1,312,500. 50% of this base purchase price shall be wired to Series Margarita Friday 19 by Purchaser within seven (7) days of the Closing, and the remaining 50% of this base purchase price shall be paid within seven (7) days of the date of retirement of Straight No Chaser from racing. Series Margarita Friday 19 has retained a 25% interest in the breeding rights of Straight No Chaser as part of the sale of the breeding rights.

 

In addition, the purchase price may increase by an amount equal to $562,500 if Straight No Chaser is declared the official winner of both the 2025 Dubai Golden Shaheen and the 2025 Breeders’ Cup World Championship Sprint. If Straight No Chaser fails to do so, but wins the Eclipse Award for Male Sprinter for the 2025 racing year (which is typically awarded in January 2026), the purchase price shall be increased by an amount equal to $187,500.

 

Bill of Sale; Co-Ownership Agreement

 

As a condition of the sale of the breeding interests of Straight No Chaser to the Purchasers, the parties entered into a formal bill of sale. Additionally, Series Margarita Friday 19 and Purchasers entered into a co-ownership agreement to govern the rights and obligations of the parties related to the remaining 25% of breeding rights that Series Margarita Friday 19 retained as part of the sale of the breeding interests to the Purchasers.

 

The full text of the Purchase Agreement and related exhibits is filed as Exhibit 6.1 hereto and incorporated by reference herein.

 

See also the Company’s Form 1–U filed with the SEC on April 3, 2025.

 

  (64)

As of May 30, 2025, Experiential Squared, Inc. (the “Manager”), the manager of My Racehorse CA LLC (the “Company”) is closing the account for Authentic Spirit. Authentic Spirit is an asset of My Racehorse CA, LLC Series Brandy 22, with that Series owning 90% of the colt prior to being retired from racing effective May 30, 2025. After making the distribution payment, if any, to members of Series Brandy 22, net of any and all Expenses, the Manager intends to terminate and wind-up Series Brandy 22 because Series Brandy 22 would no longer have any assets or liabilities. See also the Company’s Form 1–U filed with the SEC on June 3, 2025.

 

  (65)

As of November 3, 2025, Experiential Squared, Inc. (the “Manager”), the manager of My Racehorse CA LLC (the “Company”) is closing the account for Seismic Beauty. Seismic Beauty is an asset of My Racehorse CA, LLC Series Knarsdale 21, with that Series owning 51% of the horse prior to being sold for $2,500,000 at the Fasig Tipton November Sale on November 3, 2025. After making the distribution payment, if any, to members of Series Knarsdale 21, net of any and all Expenses, the Manager intends to terminate and wind-up Series Knarsdale 21 because Series Knarsdale 21 would no longer have any assets or liabilities. See also the Company’s Form 1–U filed with the SEC on November 7, 2025.

 

  (66)

As of November 3, 2025, Experiential Squared, Inc. (the “Manager”), the manager of My Racehorse CA LLC (the “Company”) is closing the account for Simply Enchanting. Simply Enchanting is an asset of My Racehorse CA, LLC Series Enchante 21, with that Series owning 60% of the horse prior to being sold for $450,000 at the Fasig Tipton November Sale on November 3, 2025. After making the distribution payment, if any, to members of Series Enchante 21, net of any and all Expenses, the Manager intends to terminate and wind-up Series Enchante 21 because Series Enchante 21 would no longer have any assets or liabilities. See also the Company’s Form 1–U filed with the SEC on November 7, 2025.

 

  (67)

This Amendment No. 1 to the Current Report on Form 1-U, originally filed on April 3, 2025, is being filed solely to establish the Effective Date of the Purchase and Sale Agreement for Straight No Chaser, an asset of My Racehorse CA, LLC Series Margarita Friday 19. Under the terms of that agreement, the “Effective Date” is defined as the date on which Straight No Chaser is permanently retired from racing and delivered to the Syndicate Manager. On November 3, 2025, Straight No Chaser was formally retired from racing and delivered to WinStar Farm. See also the Company’s Form 1–U/A filed with the SEC on November 7, 2025.

 

 

 

 22 

 

 

  (68)

On December 12, 2025, the Thoroughbred racehorse Incredible was claimed for $7,500 in Race 4 at Turfway Park. Incredible was an asset of My Racehorse CA LLC’s (the “Company”) Series The Incredi-Bundle (the “Series”), which Series held a 51% interest in the horse prior to its being claimed. Incredible constituted one of two Underlying Assets held by the Series. Series The Incredi-Bundle will continue to operate, as the Series continues to hold a second Underlying Asset that remains in active training and racing. Accordingly, the Series will not dissolve or make a final distribution at this time. See also the Company’s Form 1–U filed with the SEC on December 18, 2025.

 

  (69)

On December 18, 2025, the Thoroughbred racehorse Isle Blue was retired from racing. Isle Blue was an asset of My Racehorse CA LLC’s (the “Company”) Series Blue Curl 22 (the “Series”), which Series held a 51% interest in the horse prior to retirement from racing.

 

Upon retirement, the Series will acquire the remaining 49% ownership interest in Isle Blue from Reeves Thoroughbred Racing LLC (“Co-Owner”) for $14,700, based on the horse’s $30,000 valuation as of the retirement date. The purchase price and any related transaction expenses will be paid from Series reserves. To the extent reserves are insufficient, Experiential Squared, Inc., as manager of the Series (the “Manager”), may advance funds on behalf of the Series in accordance with the terms of the Series Agreement. Any such advances will be reimbursed from future Series proceeds before final distributions are made to investors.

 

The Manager currently intends to breed Isle Blue during the upcoming breeding season, with the goal of selling her next fall if she is believed to be in foal at that time. There can be no assurance that she will become pregnant, remain pregnant, or be sold on favorable terms. If a sale occurs, the Series anticipates making a final distribution to investors after the completion of such sale and the settlement of all Series-level expenses and obligations. If she does not become pregnant or is otherwise not suitable for sale next fall, the Manager will reevaluate next steps for the asset.

 

The Series will not make a final distribution at this time. Any future distribution will occur only after the Series has satisfied all expenses and obligations related to Isle Blue, including repayment of any advances made by the Manager and the funding of required reserves, in accordance with the Series Agreement. Final distributions, if any, will be made following the completion of a sale of the asset and the settlement of all Series-level liabilities. See also the Company’s Form 1–U filed with the SEC on December 29, 2025.

 

 

(70)

As of December 24, 2025, Experiential Squared, Inc. (the “Manager”), the manager of My Racehorse CA LLC (the “Company”) is closing the account for Real Savvy. Real Savvy is an asset of My Racehorse CA, LLC Series Savvy Sassy 22, with that Series owning 75% of the horse prior to being claimed for $25,000 in Race 9 at Tampa Bay Downs on December 24, 2025. After making the distribution payment, if any, to members of Series Savvy Sassy 22, net of any and all Expenses, the Manager intends to terminate and wind-up Series Savvy Sassy 22 because Series Savvy Sassy 22 would no longer have any assets or liabilities. See also the Company’s Form 1–U filed with the SEC on December 30, 2025.
     
  (71)

As of February 9, 2026, Experiential Squared, Inc. (the “Manager”), the manager of My Racehorse CA LLC (the “Company”) is closing the account for Here’s the Kicker. Here’s the Kicker is an asset of My Racehorse CA, LLC Series Lovesick 21, with that Series owning 66.67% of the horse prior to being sold for $77,000 at the Fasig Tipton 2026 Kentucky Winter Mixed Sale on February 9, 2026.


After making the distribution payment, if any, to members of Series Lovesick 21, net of any and all Expenses, the Manager intends to terminate and wind-up Series Lovesick 21 because Series Lovesick 21 would no longer have any assets or liabilities.

 

  (72)

As of February 22, 2026, Experiential Squared, Inc. (the “Manager”), the manager of My Racehorse CA LLC (the “Company”) is closing the account for Moonlit Courage. Moonlit Courage is an asset of My Racehorse CA, LLC Series Clair De Lune 22, with that Series owning 100% of the horse prior to being claimed for $16,000 in Race 2 at Santa Anita on February 22, 2026. After making the distribution payment, if any, to members of Series Clair De Lune 22, net of any and all Expenses, the Manager intends to terminate and wind-up Series Clair De Lune 22 because Series Clair De Lune 22 would no longer have any assets or liabilities.

 

 

 

 

 23 

 

 

  (73)

As of March 8, 2026, Experiential Squared, Inc. (the “Manager”), the manager of My Racehorse CA LLC (the “Company”) is closing the account for Fireball Birdie. Fireball Birdie is an asset of My Racehorse CA, LLC Series Song of the Lark 21, with that Series owning 51% of the horse prior to being claimed for $32,000 in Race 7 at Oaklawn Park on March 8, 2026. After making the distribution payment, if any, to members of Series Song of the Lark 21, net of any and all Expenses, the Manager intends to terminate and wind-up Series Song of the Lark 21 because Series Song of the Lark 21 would no longer have any assets or liabilities.

 

  (74)

As of March 17, 2026, the Thoroughbred broodmare Lazara passed away due to foaling complications. Lazara was an asset of My Racehorse CA LLC’s (the “Company”) Series Broodmare Band 26 (the “Series”), which Series held a 60% interest in the horse prior to its passing. Lazara constituted one of three specific broodmares (“Underlying Assets”) held by the Series. The Series will continue to operate, as the Series continues to hold two of the original Underlying Assets, Littlest Warrior and Sintra, along with the three foals born in 2026. Accordingly, the Series will not dissolve or make a final distribution at this time.

 

  (75)

As of March 19, 2026, Experiential Squared, Inc. (the “Manager”), the manager of My Racehorse CA LLC (the “Company”) is closing the account for Classic Cut. Classic Cut is an asset of My Racehorse CA, LLC Series Classic Cut, with that Series owning 100% of the horse prior to being claimed for $12,500 in Race 6 at Oaklawn Park on March 19, 2026. After making the distribution payment, if any, to members of Series Classic Cut, net of any and all Expenses, the Manager intends to terminate and wind-up Series Classic Cut because Series Classic Cut would no longer have any assets or liabilities.

 

  (76)

As of April 12, 2026, the Thoroughbred racehorse Madame Secretary was retired from racing. Madame Secretary was an asset of My Racehorse CA LLC’s (the “Company”) Series Incredi-Bundle (the “Series”), which Series held a 51% interest in the horse prior to retirement from racing.

 

The Manager currently intends to breed Madame Secretary during the upcoming breeding season, with the goal of selling her next fall if she is believed to be in foal at that time. There can be no assurance that she will become pregnant, remain pregnant, or be sold on favorable terms. If a sale occurs, the Series anticipates making a final distribution to investors after the completion of such sale and the settlement of all Series-level expenses and obligations. If she does not become pregnant or is otherwise not suitable for sale in fall 2026, the Manager will reevaluate next steps for the asset.

 

The Series will not make a final distribution at this time. Any future distribution will occur only after the Series has satisfied all expenses and obligations related to Madame Secretary, including repayment of any advances made by the Manager and the funding of required reserves, in accordance with the Series Agreement. Final distributions, if any, will be made following the completion of a sale of the asset and the settlement of all Series-level liabilities

 

  (77) As of April 15, 2026, the Thoroughbred broodmare Sintra passed away due to foaling complications. Sintra was an asset of My Racehorse CA LLC’s (the “Company”) Series Broodmare Band 26 (the “Series”), which Series held a 60% interest in the horse prior to its passing. Sintra constituted one of three specific broodmares (“Underlying Assets”) held by the Series. The Series will continue to operate, as the Series continues to hold one of the original Underlying Assets, Littlest Warrior, along with the three foals born in 2026. Accordingly, the Series will not dissolve or make a final distribution at this time.
     
  (78) The following offerings were terminated/closed:

 

  · On February 6, 2020, the Series Palace Foal Offering was terminated prior to any securities being offered.
  · On September 6, 2019, the Series De Mystique ’17 Offering was sold out and closed.
  · On October 18, 2019, the Series Martita Sangrita 17 Offering was sold out and closed.
  · On September 23, 2019, the Series Daddy’s Joy Offering was sold out and closed.
  · On January 22, 2020, Shake it Up Baby died. The Company held mortality insurance on Shake it Up Baby. See the Company’s Form 1–U filed with the SEC on February 6, 2020.
  · On September 9, 2019, the Series Tizamagician Offering was sold out and closed.
  · On October 11, 2019, the Series Power Up Paynter Offering was sold out and closed.

 

 

 

 24 

 

 

  · On October 26, 2019, the Series Wayne O Offering was sold out and closed.
  · On or around November 30, 2020, Wayne O, the 2017 Colt that is the Underlying Asset of Series Wayne O, was gelded. See also the Company’s Form 1–U filed with the SEC on November 30, 2020.
  · On December 22, 2019, Augusta Moon, one of the two Underlying Assets of Series New York Claiming Package, was claimed/purchased from a race for $35,000. The sale contains no other material terms and conditions. As a result of Augusta Moon being sold, the Company plans to issue a dividend of $65.93 per each Series New York Claiming Package Membership Interest which dividend represents such member’s pro rata share of the sale proceeds from the claim, the unused training reserve, unused insurance and the unrealized manager fee. See also the Company’s Form 1–U filed with the SEC on December 30, 2019. As a result of the claiming of Augusta Moon, the Series New York Claiming Package Offering was closed.
  · On May 25, 2020, the Series Lane Way Offering was sold out and closed.
  · On June 1, 2020, the Series Big Mel Offering was sold out and closed.
  · On July 9, 2020, Annahilate, the 2017 Colt that is the Underlying Asset for Series Two Trail Sioux 17, suffered a fracture to his lateral sesamoid in his front left limb after a workout. Although this injury is not life threatening, the nature of this injury is career ending. Because Annahilate will no longer be able to generate revenue since he will need to be retired from racing, the Series Two Trail Sioux 17 was closed. As a result, the Manager will terminate and wind up Series Two Trail Sioux 17 because Series Two Trail Sioux 17 would no longer have any assets or liabilities. See also the Company’s Form 1–U filed with the SEC on July 15, 2020.
  ·

On July 28, 2020, the Company elected to geld Solar Strike due to health and safety concerns. Solar Strike still has the ability to race and generate revenues but will no longer be able to breed. In connection with the gelding, the Company and Spendthrift entered into an amendment to the Solar Strike Co–Ownership Agreement to clarify the right to geld and the effect of gelding on breeding rights and bonuses. See also the Company’s Form 1–U filed with the SEC on July 28, 2020. As a result, the Series Sunny 18 offering was closed.

On July 20, 2021, Solar Strike was sold for nominal value to a qualified individual due to Solar Strike’s training history and having been gelded. After making the applicable, pro rata distribution payment to members of Series Sunny 18, net of any and all expenses, the Manager intends to terminate and wind up Series Sunny 18 because Series Sunny 18 would no longer have any assets or liabilities. See also the Company’s Form 1–U filed with the SEC on July 26, 2021.

  · On September 18, 2020, the Series Vertical Threat Offering was sold out and closed.
  · On September 18, 2020, the Series Amandrea Offering was sold out and closed.
  · On September 18, 2020, the Series Keertana 18 Offering was sold out and closed.
  · On September 18, 2020, the Series Lazy Daisy Offering was sold out and closed.
  · On September 18, 2020, the Series The Filly Four Offering was sold out and closed.
  · On September 18, 2020, the Series Mo Mischief Offering was sold out and closed.
  · On September 18, 2020, the Series Deep Cover Offering was sold out and closed.
  · On September 18, 2020, the Series Popular Demand Offering was sold out and closed.
  · On September 18, 2020, the Series Authentic Offering was sold out and closed.
  · On September 18, 2020, the Series Storm Shooter Offering was sold out and closed.
  · On September 18, 2020, the Series Naismith Offering was sold out and closed.
  · On September 18, 2020, the Series NY Exacta Offering was sold out and closed.
  · On September 18, 2020, the Series Thirteen Stripes Offering was sold out and closed.
  · On November 9, 2020, Authentic, the 2017 Colt that is the Underlying Asset for Series Authentic, was retired from racing and began his stud career. See also the Company’s Form 1–U filed with the SEC on November 12, 2020.
  · On November 16, 2020, the Series Man Among Men Offering was sold out and closed.
  · On November 17, 2020, the Series Frosted Oats Offering was sold out and closed.
  · On November 16, 2020, the Series Tapitry 19 Offering was sold out and closed.

 

 

 

 25 

 

 

  · On November 17, 2020, the Series Classofsixtythree 19 Offering was sold out and closed.
  · On November 17, 2020, the Series Margaret Reay 19 Offering was sold out and closed.
  · On November 17, 2020, the Series Awe Hush 19 Offering was sold out and closed.
  · On November 17, 2020, the Series Exonerated 19 Offering was sold out and closed.
  · On November 17, 2020, the Series Speightstown Belle 19 Offering was sold out and closed.
  · On April 26, 2021, Ancient Royalty, the underlying asset of Series Speightstown Belle 19, died. The Company held mortality insurance on Ancient Royalty. See the Company’s Form 1–U filed with the SEC on April 30, 2021.
  · On November 17, 2020, the Series Latte Da 19 Offering was sold out and closed.
  · On November 17, 2020, the Series Midnight Sweetie 19 Offering was sold out and closed.
  · On November 16, 2020, the Series Ambleside Park 19 Offering was sold out and closed.
  · On November 16, 2020, the Series Athenian Beauty 19 Offering was sold out and closed.
  · On January 16, 2021, the Series Apple Down Under 19 Offering was sold out and closed.
  · On April 2, 2021, the Series Motion Emotion Offering was terminated prior to any securities being offered.
  · On April 2, 2021, the Series Action Bundle Offering was terminated prior to any securities being offered.
  · On April 14, 2021, the Series Just Louise 19 Offering was sold out and closed.
  · On May 6, 2021, the Series Lost Empire 19 Offering was sold out and closed.
  · On May 11, 2021, the Series Future Stars Stable Offering was sold out and closed.
  · On January 4, 2021, the Series Collusion Illusion Offering was sold out and closed.
  · On June 2, 2021, the Series Monomoy Girl Offering was sold out and closed.
  · On June 24, 2021, the Series Got Stormy Offering was sold out and closed.
  · On June 24, 2021, the Series Social Dilemma Offering was sold out and closed.
  · On July 18, 2021, the Series Going to Vegas Offering was sold out and closed.
  · On May 21, 2021, the Series Ari the Adventurer 19 Offering was sold out and closed.
  · On June 25, 2021, the Series Wonder Upon a Star 19 Offering was sold out and closed.
  · On August 6, 2021, the Series Silverpocketsfull 19 Offering was sold out and closed.
  · On November 18, 2020, the Series Cayala 19 Offering was sold out and closed.
  · On November 17, 2020, the Series Consecrate 19 Offering was sold out and closed.
  · On August 11, 2021, the Series Co Cola 19 Offering was sold out and closed.
  · On August 20, 2021, the Series Who’sbeeninmybed 19 Offering was sold out and closed.
  · On September 22, 2021, the Series Into Summer 19 Offering was sold out and closed.
  · On September 24, 2021, the Series Race Hunter19 Offering was sold out and closed.
  · On October 29, 2021, the Series Courtisane 19 Offering was sold out and closed.
  · On October 3, 2021, the Series Grand Traverse Bay 19 Offering was sold out and closed.
  · On August 25, 2021, the Series Queen Amira 19 Offering was sold out and closed.
  · On August 30, 2021, the Series Salute to America Offering was sold out and closed.
  · On February 22, 2022, the Series Classic Cut was sold out and closed.
  · On April 20, 2022, the Series Essential Rose was sold out and closed.
  · On April 20, 2022, the Series Carrothers was sold out and closed.
  · On April 20, 2022, the Series Our Miss Jones 19 was sold out and closed.
  · On April 20, 2022, the Series Desire Street 19 was sold out and closed.
  · On April 20, 2022, the Series Duke of Love was closed.
  · On April 20, 2022, the Series Echo Warrior 19 sold out and closed.

 

 

 

 26 

 

 

  · On April 20, 2022, the Series Vow was sold out and closed.
  · On April 20, 2022, the Series Miss Sakamoto was sold out and closed.
  · On April 20, 2022, the Series Grand Traverse Bay 20 was sold out and closed.
  · On May 6, 2022, the Series Daring Dancer 20 was sold out and closed.
  · On May 6, 2022, the Series Chad Brown Bundle was sold out and closed.
  · On May 6, 2022, the Series Song of Bernadette 20 was sold out and closed.
  · On May 11, 2022, the Series War Safe was sold out and closed.
  · On May 31, 2022, the Series Fenwick Hall 20 was sold out and closed.
  · On June 9, 2022, the Series Spirit 20 was sold out and closed.
  · On August 3, 2022, the Series Le Relais 20 was sold out and closed.
  · On August 10, 2022, the Series Margarita Friday 19 was sold out and closed.
  · On August 10, 2022, the Series Balletic was sold out and closed.
  · On August 10, 2022, the Series Tufnel was sold out and closed.
  · On August 10, 2022, the Series Who Runs the World was sold out and closed.
  · On August 23, 2022, the Series My Fast One 20 was sold out and closed.
  · On August 23, 2022, the Series Helicopter Money was sold out and closed.
  · On August 24, 2022, the Series Stay Fabulous was sold out and closed.
  · On August 25, 2022, the Series Moonbow 20 was sold out and closed.
  · On October 20, 2022, the Series You Make Lovin Fun was sold out and closed.
  · On October 20, 2022, the Series Mo Temptation was sold out and closed.
  · On October 20, 2022, the Series I’m a Looker 20 was sold out and closed.
  · On November 1, 2022, the Series Smart Shopping 21 was sold out and closed.
  · On January 11, 2023 the Series Sarrocchi 21 was sold out and closed.
  · On January 13, 2023 the Series Song of the Lark 21 was sold out and closed.
  · On January 19, 2023 the Series Elarose 21 was sold out and closed.
  · On January 28, 2023 the Series Patsy’s Kim 21 was sold out and closed.
  · On February 23, 2023 the Series One Last Night 21 was sold out and closed.
  · On March 18, 2023 the Series Kindle 21 was sold out and closed.
  · On August 15, 2023 the  Series Royal Duet was sold out and closed.
  · On October 27, 2023 the Series Ishvana 21 was closed prior to offering any shares.
  · On November 10, 2023 the Series Savvy Sassy 22 was sold out and closed.
  · On November 6, 2023 the Series Alliford Bay 21 was sold out and closed.
  · On November 6, 2023 the Series Lovesick 21 was sold out and closed.
  · On November 9, 2023 the Series Tamboz 21 was sold out and closed.
  · On November 24, 2023 the Series Brandy 22 was sold out and closed.
  · On February 10, 2024 the Series Blue Curl 22 was sold out and closed.
  · On February 28, 2024 the Series Adaay in Asia was sold out and closed.
  · On May 11, 2024 the Series Incredi-Bundle was sold out and closed.
  · On July 11, 2024 the Series New York Bred Bundle was sold out and closed.
  · On October 11, 2024 the Series Clair De Lune 22 was sold out and closed.
  · On November 20, 2024 the Series Formidable Kitt 22 was sold out and closed.

 

 

 

 27 

 

 

  · On November 25, 2024 the Series Stylishly 23 was sold out and closed.
  · On February 26, 2025 the Series Malibu Bonnie 23 was sold out and closed.
  · On February 26, 2025 the Series Seeking a Star 23 was sold out and closed.
  · On March 5, 2025 the Series STG Broodmare Band was sold out and closed.
  · On March 13, 2025 the Series Blip Says Bye 23 was sold out and closed.
  · On March 29, 2025 the Series Spanxamillion 23 was sold out and closed.
  · On March 29, 2025 the Series Magic Belle 23 was sold out and closed.
  · On May 12, 2025, Series Thank You Note 23 was sold out and closed.
  · On June 13, 2025, Series Blue Devil was sold out and closed.
  · On June 18, 2025, Series Trust But Verify was sold out and closed.
  · On June 18, 2025, Series Just Like Lucy 23 was sold out and closed.
  · On July 2, 2025, Series Great Hot 23 was sold out and closed.
  · On July 17, 2025, Series Eyepopnruby 23 was sold out and closed.
  · On July 28, 2025, Series Wildcat Gaze 23 was sold out and closed.
  · On August 18, 2025, Series Restless Rider 23 was sold out and closed.
  · On November 26, 2025, Series Bernin Midnight 24 was sold out and closed.
  · On December 13, 2025, Series Stirred 23 was sold out and closed.
  · On January 8, 2026, Series Broodmare Band 26 was sold out and closed. 
  · On January 15, 2026, Series Bubala 24 was sold out and closed. 
  · On January 15, 2026, Series Great Sister Diane 24 was sold out and closed. 
  · On January 23, 2026, Series Thesis Break 24 was sold out and closed. 
  · On February 14, 2026, Series Carpe Fortuna 24 was sold out and closed. 
  · On February 28, 2026, Series Slam Dunk 24 was sold out and closed. 
  · On March 26, 2026, Series Confetti 24 was sold out and closed. 
  · On March 26, 2026, Series Divine Mercy 24 was sold out and closed. 

 

 

 

 

 28 

 

 

Description of the Business – Business of the Company (Overview)

 

MyRacehorse democratizes the ownership of racehorses and allows fans to experience the thrill, perks, and benefits of ownership at a fraction of the historical cost. This includes everything from behind-the-scenes engagements with the horse, jockey, and trainers to exclusive on-track experiences and a pro-rata share of any financial gains that the ownership may create.

 

The Company, in collaboration with the Manager, Experiential, has quickly emerged as what management believes to be one of the most successful stables in horse racing over the past several years. The Company has recorded 181 wins out of 1,061 races run since operations began in 2016 and has won four of the most prestigious races in the sport: the Kentucky Derby (2020 – Authentic), The Preakness Stakes (2024 – Seize the Grey), the Breeders’ Cup Classic (2020 – Authentic), and the Breeders’ Cup Sprint (2024 – Straight No Chaser).

 

MyRacehorse was named the 2020 “New Owner of the Year” by OwnerView in a joint effort between industry leaders The Jockey Club and the Thoroughbred Owners and Breeders’ Association. The award recognizes a new Thoroughbred owner who has been successful in the sport and has had a positive impact on the industry.

 

This success is largely due to the depth and breadth of the racing and bloodstock team employed by the Manager. The team has over 100 years of combined experience buying, selling, and managing thoroughbred racehorses. Team members work closely with all stakeholders who influence the outcomes of racehorses, including trainers, jockeys, racing secretaries, and veterinarians. The Manager has also built out a robust team of content developers that keep Investors informed of critical aspects of their racehorse ownership. These updates are delivered in the form of video, text, live streams, and photos through the MyRacehorse™ Platform.

 

The Company was formed in the state of Nevada as a series limited liability company on December 27, 2016. While MyRacehorse has operated for several years and has demonstrated success on the racetrack, its financial history is still developing. Long-term profitability and financial trends are still evolving, and the Company cannot guarantee that it will be successful in its business operations. Its business is subject to risks inherent in operating and scaling a business enterprise, including managing capital resources, potential cost overruns, and fluctuations in expenses such as marketing, administrative costs, accounting and audit fees, and legal fees related to filings and regulatory compliance.

 

Racehorse Ownership Interests

 

The Company, through individual Series, intends to purchase interests in thoroughbred horses. The Series’ percentage ownership in a specific horse is determined on a series-by-series basis. In all Series, the Company and its Manager will maintain sufficient management, authority, control, and input into the initial due diligence and subsequent day-to-day operating decisions (which may be delegated to certain trainers, stable hands, veterinarians, etc., subject to the authority of the Manager), including training, maintenance, and upkeep of an Underlying Asset in order to add value to the Series.

 

In all Series, the Manager has authority, control, and access to the key stakeholders in the day-to-day training of the racehorse, allowing the Manager to make key decisions that include, but are not limited to, keeping a horse intact versus gelding, running in claiming or restricted races, changing a trainer, changing a racing circuit, increasing, decreasing, or maintaining the insurance policy coverage (if any), and selling or increasing ownership interests through either a partner buyout or exercising a right of first refusal.

 

 

 

 29 

 

 

As an owner of a racehorse, the individual Series will receive a percentage of the purse winnings that is equal to its ownership percentage, as well as other revenue-generating events, including but not limited to claiming races (which may result in a sale of a racehorse held by a Series), sales of the racehorse, marketing or sponsorship activities, and the sale of future breeding rights. A possible exemption to these entitled revenue streams would be in a Racing Lease, and those exemptions would be clearly outlined on the MyRacehorse Platform offering page and the Description of such Series in this Offering Circular.

 

Similarly, the individual Series will be responsible for the expenses of the racehorse at a rate equal to its ownership percentage. These expenses will often be payable directly by the Series pursuant to the rights of its partnership, syndicate, or operating agreement (“Co-Ownership Agreements”) with other co-owners of an Underlying Asset. Copies of such Co-Ownership Agreements for each respective Series are attached as exhibits hereto, and descriptions of such terms are included with each Series’ respective description herein.

 

The Co-Ownership Agreements clearly delineate the decision-making and dispute resolution processes regarding the management of the horse and delegate those key authorities to the Manager. The management of the horse includes but is not limited to decisions made and executed by the Manager on the boarding, training, racing schedule, veterinary care, and insurance on a horse. The Company, through the individual Series, only enters into Co-Ownership Agreements that empower the Manager to have major decision rights, authority, control, and access to all key stakeholders and key information regarding the horse. The access to information and stakeholders is required to make optimal decisions surrounding the Underlying Asset in the Series.

 

The Manager and its personnel will maintain control over key operating decisions of the Underlying Asset of such Series. The Manager intends for the Series to maintain a sufficient level of control over the Underlying Asset by:

 

  1. Majority (50%+) ownership (which includes the ability to remove the administrator).

 

  2. Heavy negotiation of the Underlying Asset’s Co-Ownership Agreement to include authority, control, and input on key operating decisions, discretion in payment of certain expenses, and voting rights over important decisions regarding the management of the Underlying Asset.

 

  3. A combination of these controls.

 

When a Series becomes an owner of the horse, the Series’ Members may be able to enjoy some of the benefits and privileges of owning a horse. This includes the ability to visit the horse at the trainer’s barns, visit the paddock before any race the horse is in, interact with the jockey before the race, and have their photo taken in the winner’s circle if the horse wins a race. Some of these Membership Experience Programs are included with Series membership, while others may require additional payments by Investors and would be attributable as revenue to the Company.

 

Since the Member is not a direct owner but an indirect owner of the horse, they must be accompanied by someone that is licensed by the state’s racing authority. There is no guarantee that a licensed person will be available to accompany a Member upon request. The benefits and privileges associated with a Member Interest are conditional upon compliance with the Manager’s and the Series’ Code of Conduct as outlined in the Terms of Service on the MyRacehorse™ Platform.

 

 

 

 30 

 

 

Racing Leases

 

As an alternative to the Co-Ownership structures discussed above, which include the purchase, sale, and breeding rights associated with the full ownership of a horse, for certain Series, the Company, through individual Series, may enter into lease agreements or “racing leases,” which will entitle the Series to the exclusive right to “all of the racing qualities of an ownership interest in the horse,” including the operation of such horse during a set racing term (typically one year) in exchange for an upfront lease fee.

 

The Series’ percentage lease interest in a specific horse is determined on a series-by-series basis. This means that the Series will enter into an agreement with other owners of the Underlying Asset (“Owners”), which will govern the rights of the Series during the lease term and the operation of the Underlying Asset (the “Lease Agreement”).

 

As with Co-Ownership structures, the Company, directly or indirectly, is engaged daily on key operating decisions and has approval rights over a broad range of day-to-day operational matters that directly impact the value of the Lease Agreements for such Underlying Asset of a Series.

 

As the lessee of a racehorse, the individual Series will receive a percentage of the purse winnings that is equal to its lessee percentage, as well as other revenue-generating events and marketing and advertising-related revenues. Similar to the Co-Ownership arrangements, the individual Series in the Lease Agreement will be responsible for the expenses of the racehorse at a rate equal to its lessee percentage. These expenses will often be payable directly by the Series.

 

At the end of such lease term, however, the ownership rights in the horse revert back to the Owner along with the obligation to cover any future expenses associated with such horse. In the event that the Owner intends to retire the horse and elects to terminate the Lease Agreement due to health, breeding, or economic interest concerns, the pro rata portion of the lease fee remaining on the Series will be repaid to the Series.

 

The Company’s intent with racing leases is to capture the value of the racing career of said horse without the complexities, time, and expense associated with the purchase, sale, or breeding of a horse outside of its useful racing life.

 

Breeding Interests

 

Stud Process

 

The most successful male racehorses, can be candidates for acquisition by a stallion farm to breed the horse, and therefore pass on his pedigree to future progeny. Based on both the horse’s pedigree, and his on-track success, the stallion farm will make an offer to acquire a portion or the entirety of the horse to stand at stud. Stallion Deals are negotiated by the Manager and the Manager will look to maximize the potential return on the sale or partial sale. Upon retirement from racing, the horse will become a Stallion, and be paid for each breeding services. It is customary in the industry that a Stud Fee is established at the beginning of the breeding season (February- June), and that the Breeder will pay an amount equal to the Stud Fee upon successful foaling. Generally this is referred to as “stand and nurse”, meaning that the resulting foal will be able to stand and nurse on its own, thus finalizing the contract for the payment of the Stud Fee. The most desirable Stallions, can breed upwards of 200 Mares in a given breeding season.

 

 

 

 31 

 

 

Female racehorses, can be candidates to become a Broodmare based on either their pedigree, their on-track success or both. Broodmare prospects can be are acquired by a traditional breeding operation, or an individual or entity, which will decide on the Stallion they would like to breed the Broodmare to, in an effort to pass on the pedigree to future progeny and develop a valuable foal in the process. The horse’s pedigree and the on-track success will dictate the value of the horse if offered for sale. Generally, these horses are sold at public auction, but they can be sold via a private sale which would be negotiated by the Manager, and the Manager will look to maximize the potential return on the sale or partial sale. Upon retirement from racing, the owner of the Broodmare, is responsible for paying each breeding service (Stud Fee). It is customary in the industry that a Stud Fee is established at the beginning of the breeding season (February- June), and that the Breeder will pay an amount equal to the Stud Fee upon successful foaling. Generally, this is referred to as “stand and nurse”, meaning that the resulting foal will be able to stand and nurse on its own, thus finalizing the contract for the payment of the Stud Fee. The owner of the Broodmare is the owner of the resulting Foal.

 

Upon birth, the Stallion becomes the male parent of the Foal (a “Sire”) and the Mare becomes the female parent of the Foal (a “Dam”).

 

The price paid by the owner of a Mare to the owner of a Stallion (a “Stud Fee”).

 

A successful Stallion that is sold at the end of a Series life stands “at Stud” following the ending of its racing life.

 

Broodmare Interests

 

Alternatively, the Company may acquire an interest in an Underlying Asset which is a Broodmare. These Broodmare interests present a unique look at the strategic aspect of thoroughbred racing, breeding and related activities through the lifecycle in a much earlier stage than typical racehorse auctions. As an owner of the Broodmare, the Series will rely on the Manager to work and use its expertise to determine what Stallion presents the best opportunity for a successful breeding. As the owner of the Broodmare the Series will have the responsibility to pay the posted Stud Fee for the Stallion services, and the resulting Foal will be owned by the Series. The Series may decide at that time to sell the foal prior to a racing career or retain the Foal until it is old enough to commence a racing career. The Series will also have the ability to retain or sell the Broodmare. Each year the Manager will select a Stallion (could be same or different than prior years) and breed the horse which may result in a subsequent foal. The value of the Broodmare is highly dependent on the success of their progeny once they have had their progeny make the races.

 

Size of the Thoroughbred Business

 

The Thoroughbred racing and breeding industry plays a significant role in the U.S. economy. According to the American Horse Council’s 2023 National Economic Impact Study, the horse racing industry contributes approximately $79 billion annually to the U.S. economy and supports 1.7 million jobs across breeding, training, wagering, and racetrack operations. The direct impact from Thoroughbred racing, breeding, and related activities is estimated at $15.6 billion annually (Source: American Horse Council, 2023).

 

Betting and Wagering

 

Horse racing generates substantial revenue through pari-mutuel wagering. In 2023, total wagering handle on U.S. horse races was $11.8 billion, a slight decrease from $12.2 billion in 2022, due to racetrack closures and a reduction in the number of race days (Source: Equibase, 2024).

 

Major racing events continue to attract significant betting activity and attendance. The 2023 Kentucky Derby saw a record handle of $188.7 million, with 150,335 attendees at Churchill Downs (Source: Churchill Downs, 2024). The 2023 Breeders’ Cup at Santa Anita Park reported $189.1 million in total handle and 118,043 total attendees over the two-day event (Source: Breeders’ Cup Ltd., 2024).

 

 

 

 32 

 

 

Thoroughbred Sales & Breeding

 

The Thoroughbred bloodstock market remains strong, with competitive sales figures at public auctions.

 

  · Average yearling sale price (2023): $95,200
  · Median yearling sale price (2023): $45,000
  · Total North American foal crop (2023 estimate): 18,000 (down from 18,900 in 2022)
(Source: The Jockey Club Fact Book, 2024)

 

High-performing stallions continue to be in demand, with top sires commanding six-figure stud fees. Some of the most commercially successful stallions breed over 200 mares per season, further fueling the Thoroughbred market.

 

Market Trends & Future Outlook

 

While racing remains a major economic driver, challenges such as track closures and regulatory changes impact the industry. The sport continues to adapt to shifting gambling trends, with the rise of online wagering platforms and sports betting integration influencing future growth. Despite these challenges, the demand for elite racing prospects and breeding stock remains strong, particularly at premier auctions and racing events (Sources: The Jockey Club, IFHA Annual Report, 2024).

 

Plan of Operations

 

Each Series acquires a racehorse through public auction or private sale using funds from the Offering. The horse is then added to the MyRacehorse™ Platform, where accredited and non-accredited investors have the opportunity to purchase fractional interests in the Series.

 

Once an Investor subscribes to a Series and is accepted, they gain access to certain investment rights and membership benefits, including:

 

  · A pro-rata share of profits from race winnings, potential asset sales, and breeding revenue (if applicable).
  · Regular updates on the horse’s condition and performance from trainers, jockeys, and stable staff.
  · Participation in lotteries for exclusive owner perks, such as paddock access and winner’s circle celebrations (availability is not guaranteed and varies by Series).
  · Opportunities to purchase premium experiential events that provide additional access to horses, trainers, and behind-the-scenes experiences.

 

Each Series will remain open for as long as the Underlying Asset is actively owned, typically between two to six years, depending on the horse’s racing career. Once a horse reaches the end of its racing career, it will either be sold or retired, at which point the Series will be closed.

 

Upon dissolution of the Series, any remaining cash in the Series will be distributed to Investors based on the Company’s distribution plan.

 

An investment in a Series does not constitute direct ownership of a racehorse and does not necessarily make a Series member eligible for a state-based horse racing owner license. While MyRacehorse may refer to its Investors as “owners” or “partners” in marketing and customer communications, this terminology reflects their status as members of a Series that owns the horse and does not imply direct individual ownership of the Underlying Asset.

 

 

 

 33 

 

 

Memorabilia and Intellectual Property Rights

 

All memorabilia associated with a horse’s racing career, including but not limited to trophies, saddle towels, halters, and race-won awards, shall remain the property of the Manager. The Manager will make best efforts to bring major trophies and memorabilia to race days or special events to allow Investors to view or take pictures, but this is not guaranteed.

 

The Manager reserves the right to allocate memorabilia through Owner lotteries, sell memorabilia through the MyRacehorse™ Platform, or donate it for charitable purposes. Memorabilia may also be used in the Retail for a Purpose program, where 100% of proceeds support equine aftercare initiatives.

 

Additionally, all intellectual property rights related to the horse, including its name and likeness, shall be retained exclusively by the Manager. The Manager may use the horse’s name, image, and branding for merchandise, including apparel, photography, and collectibles, which may be sold through the MyRacehorse™ shop or other platforms. No royalties or financial consideration will be due to the Series from such sales.

 

Deciding on a Horse

 

When selecting horses for acquisition, the Manager evaluates a variety of factors to maximize the potential success of each Series. The Manager employs experienced bloodstock professionals and racing experts and also contracts with independent consultants to ensure informed decision-making.

 

MyRacehorse acquires horses through multiple channels, including:

 

  · Public Auctions – The Company actively participates in leading Thoroughbred sales, including major yearling and two-year-old auctions in the U.S. (Keeneland, Fasig-Tipton, Ocala Breeders’ Sales Company), as well as international auctions such as Arqana (France), Tattersalls (UK/Ireland), and Goffs (Ireland).

 

  · Claiming Races – The Company may acquire racehorses via the claiming system, where horses are purchased out of races for a predetermined price.

 

  · Private Purchases – The Company negotiates private transactions directly with owners, breeders, trainers, or bloodstock agents when opportunities arise.

 

Before any purchase, each potential acquisition undergoes a rigorous evaluation process, considering the following factors:

 

  · Pedigree – The horse’s recorded ancestry and bloodlines, with a focus on general quality as well as expected surface and distance preferences.

 

  · Pedigree Statistics – Win and stakes percentages, genetic “nicking” statistics, and historical trends.

 

  · Race History (if applicable) – Past performance in races, if the horse has competed, including speed figures.

 

  · Race Replays (if applicable) – Video analysis of previous races to assess ability and running style.

 

  · Breeze Analysis – Most commonly used for two-year-old in training sales, analyzing a horse’s way of moving and speed during under-tack previews.

 

  · Conformation & Physical Attributes – Athletic ability based on biomechanics and physique.

 

  · Potential Trainer – Statistics, trends, and suitability of the potential trainer.

 

  · Valuation – Price analysis based on market conditions, comparable sales, and ownership structure.

 

  · Horse Owner/Breeder/Consignor Reputation – Historical statistics and credibility of the seller.

 

  · Past Purchase History – Publicly recorded title transfers of the horse.

 

 

 

 34 

 

 

Race Selection and Management

 

Race selection is a critical factor in managing a racehorse’s career. The Manager, in collaboration with trainers and other experts, carefully evaluates each horse’s condition, racing circuit, and competition level to optimize performance and earning potential.

 

Factors considered when selecting races include:

 

  · Circuit & Track Selection – Identifying which racing jurisdiction (e.g., New York, Kentucky, California, Florida, etc.) provides the best opportunities for a given horse’s talent level and racing profile.

 

  · Class & Conditions – Evaluating a horse’s eligibility for maiden, allowance, stakes, or claiming races based on past performance and competition level.

 

  · Purse Structures – Maximizing earnings by targeting races with competitive purses that align with the horse’s ability. Cost of upkeep is also considered relative to expected earnings.

 

  · Trainer Input – Working closely with each horse’s trainer to determine race timing, conditioning, and overall campaign strategy.

 

  · Horse Health & Readiness – Ensuring a horse is fit and prepared for peak performance before entering a race.

 

The Manager takes a strategic and individualized approach to race placement, balancing competition level, purse earnings, and long-term horse development. While race selection is made with an emphasis on maximizing potential returns, horse welfare always comes first.

 

Competition

 

The Company, under the advisement and stewardship of its Manager, believes it is becoming one of the more prominent and successful racing stables in the United States. Competing at the highest levels of Thoroughbred racing requires a balanced approach that combines expert bloodstock selection, strategic race management, well-planned exit strategies, and strong partnerships with top trainers.

 

MyRacehorse competes successfully by leveraging:

 

  · Elite Bloodstock Selection – Access to premier auctions and private sales, utilizing experienced bloodstock agents and cutting-edge analytics to identify high-potential racehorses.

 

  · Thoughtful Race Management – Placing horses in races that optimize earnings potential while balancing competition level, conditioning, ownership experience, and long-term horse development. The Manager considers not only the best racing opportunities for each horse but also the investor experience, ensuring that race selection enhances engagement, access, and the excitement of ownership.

 

  · Strategic Exit Plans – Maximizing returns through well-timed asset sales, breeding opportunities, and partnerships with leading breeding operations.

 

  · Top Trainer Partnerships – Collaborating with some of the most successful trainers in the industry to ensure horses are conditioned and placed in the best possible racing opportunities.

 

Competition in the horse racing business is strong and requires continuous adaptation to market conditions, breeding trends, and racing regulations. The Company’s ability to navigate this environment is a direct reflection of the expertise and decision-making of the Manager.

 

 

 

 

 35 

 

 

Government Regulation

 

State-by-State Regulation

 

Horse racing in the United States is regulated at the state level, resulting in a fragmented system with varying rules, licensing requirements, and enforcement mechanisms across different jurisdictions. Each state has its own racing commission or board that oversees racing operations, wagering, licensing, and horse welfare. These commissions have broad authority, including:

 

  · Regulating racetrack operations, including scheduling, track safety, and purse structures.

 

  · Overseeing pari-mutuel wagering and determining takeout rates.

 

  · Issuing licenses for owners, trainers, jockeys, and other racing participants.

 

  · Setting and enforcing medication and anti-doping policies for racehorses.

 

  · Conducting drug testing and imposing penalties for rule violations.

 

  · Enforcing safety and welfare standards for both horses and jockeys.

 

Because regulations vary by state, horse owners and trainers must navigate different rules, medication thresholds, and licensing procedures depending on where a horse races.

 

Horseracing Integrity and Safety Act (HISA)

 

The Horseracing Integrity and Safety Act (HISA) was enacted in 2020 to introduce national uniformity in key areas of Thoroughbred racing, particularly medication control and racetrack safety (Source: HISA, 2024). HISA created the Horseracing Integrity and Safety Authority (the “Authority”), a private, independent entity overseen by the Federal Trade Commission (FTC).

 

HISA has two primary regulatory components:

 

  · The Racetrack Safety Program – Establishes national standards for track maintenance, veterinary oversight, riding crop rules, and equine safety measures.

 

  · The Anti-Doping and Medication Control Program – Implements uniform medication and drug-testing rules, replacing the previous state-by-state system of medication oversight.

 

 

 

 

 36 

 

 

Challenges and Opposition to HISA

 

HISA has faced significant legal challenges and resistance from some racing jurisdictions. Notably:

 

  · Texas Racing Commission has refused to allow HISA oversight, citing conflicts with state law. As a result, Texas races are not recognized under HISA, and wagering on Texas races has been restricted in other states (Source: BloodHorse, 2024).

 

  · Several lawsuits have challenged HISA’s constitutionality, arguing that it improperly delegates federal authority to a private entity. While initial challenges were dismissed, ongoing litigation could affect future implementation (Source: American Farriers Journal, 2024).

 

  · Delays in enforcement – The full rollout of HISA’s Anti-Doping and Medication Program was delayed multiple times, with its final implementation occurring in May 2023 after multiple amendments (Source: Equine Welfare Alliance, 2023).

 

Despite opposition, HISA continues to expand its regulatory reach, with additional rules on racehorse welfare, veterinary transparency, and equine retirement programs under development.

 

Regulatory Uncertainty and Impact on MyRacehorse

 

Because horse racing remains primarily state-regulated, and HISA is still evolving, racing regulations may continue to change over time. The Company, in coordination with its trainers and legal advisors, actively monitors regulatory developments to ensure compliance across different racing jurisdictions. However, Investors should be aware that:

 

  · Changes in medication rules, safety protocols, or wagering laws may impact race eligibility, entry fees, or purse structures.

 

  · States that do not comply with HISA may have different racing conditions, requiring additional oversight from the Manager.

 

  · Future litigation or amendments to HISA could alter regulatory requirements at the federal or state level.

 

The Company will continue to adjust its racing operations and compliance strategies as necessary to navigate the evolving regulatory environment.

 

 

 

 

 

 

 37 

 

 

Operating Expenses

 

To enable a no required out-of-pocket additional cash model—allowing Investors to make a one-time payment for racehorse ownership—the Company maintains an Operating Expense Reserve to cover future Operating Expenses. The Operating Expense Reserve ensures that each Series has the funds necessary to cover ongoing costs related to the horse’s care, racing, and administrative requirements without requiring additional capital contributions from Investors.

 

How It Works:

 

·Each Offering allocates a portion of proceeds to the Operating Expense Reserve to cover anticipated Upkeep Fees and other Operating Expenses.

 

·Funds are used to pay for horse care, training, insurance, and regulatory costs incurred over the life of the Series.

 

Breakdown of Operating Expenses:

 

Operating Expenses are costs and expenses attributable to the activities of the Series (collectively, “Operating Expenses”), which may be as much as or greater than the actual cost of the interest in the Underlying Asset, including:

 

·Upkeep Fees: Costs incurred in managing the Underlying Asset related to a Series, including but not limited to boarding, maintenance, training, and transportation costs.

 

·Prepaid Expenses: Costs incurred prior to the offering of the Underlying Asset, including but not limited to initial acquisition costs, vet checks, and Bloodstock Fees. If Prepaid Expenses are lower than anticipated, any excess funds will be maintained in the operating account for future Operating Expenses and/or Distributable Cash.

 

·Regulatory & Compliance Costs: Costs incurred in preparing any reports and accounts of the Series, including tax filings, annual audits (if applicable), transfer agent fees, or periodic reports required by the Commission (e.g., Forms 1-K, 1-SA, and 1-U).

 

·Indemnification Payments: Any costs incurred due to legal obligations or settlements.

 

·Insurance Premiums & Expenses: Costs associated with mortality, liability, loss of use, and/or medical insurance for the Underlying Asset. Insurance is purchased on a horse-by-horse basis, and there is no guarantee that a horse will be insured.

 

Managing Operating Expense Shortfalls

 

For most Offerings, a significant portion of proceeds is allocated to an Operating Expense Reserve to cover Upkeep Fees and other Operating Expenses. However, if expenses exceed available funds, the Manager may:

 

1.Loan funds to the Series, with the right to be reimbursed from future revenues, at an interest rate not lower than the Applicable Federal Rate (as defined in the Internal Revenue Code).

 

2.Issue additional Interests to raise capital and cover shortfalls.

 

Until a Series generates revenue from racing or asset sales, Upkeep Fees will be the primary source of expense coverage. If the Manager incurs Operating Expenses on behalf of a Series, it may choose not to seek reimbursement if expenses exceed revenues and reserves.

 

 

 

 

 38 

 

 

Investor Liability

 

Regardless of the type of Offering, an Interest Holder is only liable for their agreed-upon capital contributions. If no such capital remains at dissolution, an Interest Holder will not be responsible for any unpaid debts or liabilities of the Series, including Operating Expenses Reimbursement Obligations.

 

Indemnification of the Manager

 

To the fullest extent permitted by applicable law, subject to approval of each Series Manager, all officers, directors, shareholders, partners, members, employees, representatives or agents of the Manager or a Series Manager, or their respective affiliates, employees or agents (each, a “Covered Person”) shall be entitled to indemnification from such Series (and the Company generally) for any loss, damage or claim incurred by such Covered Person by reason of any act or omission performed or omitted by such Covered Person in good faith on behalf of the Series Manager, or such Series and in a manner reasonably believed to be within the scope of authority conferred on such Covered Person by this Agreement and any Series Agreement, except that no Covered Person shall be entitled to be indemnified for any loss, damage or claim incurred by such Covered Person by reason of fraud, deceit, gross negligence, willful misconduct or a wrongful taking with respect to such acts or omissions; provided, however, that any indemnity under the Operating Agreement shall be provided out of and to the extent of the assets of the such Series only, and no other Covered Person or any other Series or the Company shall have any liability on account thereof.

 

To the fullest extent permitted by applicable law, subject to approval of a Series Manager, all expenses (including legal fees) incurred by a Covered Person in defending any claim, demand, action, suit or proceeding shall, from time to time, be advanced by such Series prior to the final disposition of such claim, demand, action, suit or proceeding upon receipt by such Series of an undertaking by or on behalf of the Covered Person to repay such amount if it shall be determined that the Covered Person is not entitled to be indemnified as authorized in the Operating Agreement.

 

Description of the Management Agreement

 

Each Series appoints the Manager, Experiential Squared, Inc., to oversee all aspects of the Series’ ownership and management of the Underlying Asset pursuant to that certain management services agreement, dated September 7, 2018, as amended by the first amendment to management services agreement dated February 22, 2022 (together, the “Management Agreement”). The Manager provides day-to-day oversight of racehorse operations, financial management, and investor engagement through the MyRacehorse™ Platform.

 

Services Provided by the Manager

 

Under the Management Agreement, the Manager is responsible for:

 

·Racehorse operations and management, including training oversight, veterinary care, and racing strategy in collaboration with trainers and stable personnel.

 

·Investment and asset management, including evaluating and acquiring Underlying Assets, structuring sales and exit strategies, and making key operational decisions regarding a horse’s career.

 

·Regulatory and compliance oversight, ensuring adherence to racing regulations, owner licensing requirements, and financial reporting obligations.

 

·MyRacehorse™ Platform access, providing Investors with real-time updates, financial reporting, and engagement opportunities.

 

The Management Agreement has a term of one year, with automatic one-year renewal periods unless the Company provides written notice of termination at least sixty days prior to the expiration of the current term.

 

 

 

 39 

 

 

Fee Structure

 

As part of the Management Agreement, the Manager is compensated for its services through a structured fee system, which consists of:

 

·A Management/Due Diligence Fee, which is a fixed fee covering the Manager’s due diligence, selection of the Underlying Asset, Series establishment, and ongoing asset management. This fee includes oversight of veterinarians, co-owners, trainers, boarding facilities, and financial review of expenses. The fee is determined on a Series-by-Series basis and is detailed in the Use of Proceeds section for each Offering.

 

·An Organizational and Experiential Fee, which is a fixed fee covering Offering Expenses, legal and compliance costs, marketing, event planning, and platform hosting.

 

·A Management Performance Bonus, where the Manager is entitled to 10% of all gross proceeds from stakes races only.

 

·A Final Gross Proceeds Fee, where upon the sale of an Underlying Asset, the Manager receives:

 

o 5% of the Final Sale Gross Proceeds up to the purchase price of the Underlying Asset.

 

o 20% of the amount exceeding the original purchase price (i.e., the appreciation).

 

For example, if a Series acquires a horse for $100,000 and later sells it for $150,000, the Manager’s final gross proceeds fee would be:

 

·$100,000 at 5% = $5,000

 

·$50,000 at 20% = $10,000

 

·Total fee = $15,000

 

“Final Sale Gross Proceeds” are defined as the sum of all money generated by the sale of a horse owned by a Series, prior to any deductions for expenses. Underlying Asset appreciation is calculated as the gross sale price minus the gross purchase price.

 

A copy of the Management Agreement is filed as Exhibit 6.1 hereto and incorporated by reference herein, as amended by the First Amendment to Management Services Agreement filed as Exhibit 6.2 hereto and incorporated by reference herein.

 

Facilities

 

The Manager is located at 2456 Fortune Dr., Suite 110, Lexington, Kentucky 40509, and has a three-year lease on the facility. The Manager presently has approximately 23 employees, 5 independent contractors, and 1 advisor. The Company does not have any employees.

 

Legal Proceedings

 

None of the Company, any series, the Manager, or any director or executive officer of the Manager is presently subject to any material legal proceedings.

 

Allocation of expenses

 

To the extent relevant, Offering Expenses, Operating Expenses, revenue generated from interests in underlying assets and any indemnification payments made by the Company will be allocated amongst the various interests in accordance with the Manager’s sole discretion. The Manager intends to allocate items that are allocable to a specific series to be borne by, or distributed to (as applicable), the applicable series of interests. If, however, an item is not allocable to a specific series but to the Company in general, it will be allocated pro rata based on the value of interests in underlying assets (e.g., in respect of asset level insurance) or the number of interests, as reasonably determined by the Manager.

 

 

 40 

 

 

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

 

Overview

 

The Company was formed in the State of Nevada as a series limited liability company on December 27, 2016. Since our inception, we have been engaged primarily in acquiring a collection of horses for use in racing (each, an “Underlying Asset”). The Company, through individual Series, takes ownership in a particular racehorse or group of racehorses (all of the series of the Company offered in such racehorse(s) may collectively be referred to herein as the “Series”, and each, individually, as a “Series”; The interests of all Series in such racehorse(s) may collectively be referred to herein as the “Interests”, and each, individually, as an “Interest”). By doing so, the Company’s goal is to democratize the ownership of such racehorses, and allow fans to experience the thrill, perks and benefits of racehorse ownership at a fraction of the historical cost. This includes everything from the behind the scenes engagements with the racehorse, the jockey and trainers as well as exclusive on–track experiences, and a portion of financial gains that the ownership in such racehorse potentially creates if its breeding rights are sold, if it wins a “purse” at a racing event, if marketing or sponsorship ads are sold, or if it is claimed or sold.

 

We are managed by Experiential Squared, Inc. (“Experiential” or the “Manager”), a Delaware corporation incorporated in 2016. Experiential provides expert horse racing management services and owns and operates a mobile app–based crowd–funding platform called MyRacehorse™ (the MyRacehorse™ platform and any successor platform used by the Company for the offer and sale of Series interests, is referred to as the “MyRacehorse™ Platform”), which is licensed to the Company pursuant to the terms of that certain Management Services Agreement (the “Management Agreement”), through which Investors may indirectly invest, through Series of the Company’s interests, in fractional racehorse ownership interests that have been historically difficult to access for many market participants. Through the use of the MyRacehorse™ Platform, Investors can browse and screen racehorses, make potential investments in such racehorses, and sign legal documents electronically. It is the intent of the Company and its Manager to manage and retain decision-making authority over the initial due diligence and subsequent training, maintenance and upkeep of the racehorses.

 

Experiential employs a team of horse racing experts that has allowed the Company to become one of the most successful horse racing stables in the United States over the past few years. The team has collectively over 100 years of experience buying, managing, and analyzing racehorses. This depth of expertise has led to over 181 wins  since launching the stable in June of 2018 through June 2024. The wins have been achieved at the highest level in US horse racing including winning the Breeders’ Cup Classic, the Breeders’ Cup Sprint, The Preakness Stakes and the Kentucky Derby. Experiential is considered a highly active racing manager through its strategically located staff in California, New York, and Kentucky (the three major markets for horse racing) and other racing markets as well. Experiential is in daily contact with the trainers and partners regarding all aspects of the racehorses under their management. Experiential also has retained a world–renowned resident veterinarian to actively review the horses in their stable for health and performance. In addition, they have access to several premium data sources that allows their horse racing experts to review speed figures, race results, pedigrees, and conditions to maximize performance of their bloodstock.

 

We have completed many offerings of Interests as set forth in the table below under “Operating Results” and continue to launch subsequent offerings for other series on an ongoing basis. The information contained in this “Management’s Discussion and Analysis of Financial Condition and Results of Operations” is in relation to the Company as a whole, which is made up of a number of separate series and Underlying Assets. The purchase of membership interests in a Series of the Company is an investment only in such Series and not an investment in the Company as a whole or any other Series.

  

As of December 31, 2025, the Manager has loaned the Company a total of $3,842,776 (excluding accrued interest) in connection with the acquisition of these Underlying Assets. See Note 4 to Audited Financial Statements as of December 31, 2025 – Advances from Manager and Note 7 – Related Party Transactions of the Notes to the Financial Statements for more information regarding the loans/advances from officers of the Manager or the Manager.

  

There is limited historical financial information about us upon which to base an evaluation of our performance. We are an emerging growth business with limited operating history, and we are considered to be a development stage company, since we are devoting substantially all of our efforts to establishing our business, and our planned principal operations have only recently commenced. We cannot guarantee that we will be successful in our business operations. Our business is subject to risks inherent in the establishment of a new business enterprise, including limited capital resources and possible cost overruns, such as increases in marketing costs, increases in administration expenditures associated with daily operations, increases in accounting and audit fees, and increases in legal fees related to filings and regulatory compliance.

 

 

 

 41 

 

 

Operating Results – For the Years Ended December 31, 2025 and 2024

 

As of December 31, 2025, the following Series and related race horses have been created and are being offered pursuant to either (i) Rule 506(c) of Regulation D or (ii) the Offering Statements:

 

Series-Series Name  Underlying Asset  Interests Offered (1)  Interests Sold (1)  Interests Remaining (1)  Asset Cost/Interest (2)  Operating Expense Reserve/Interest (2)  Due Diligence Fee/Interest (2)  Owed to Series (3)  Owed to Experiential (4)  Paid to Experiential (5)  Price Per Interest (6)  $ Sold (7)  $ Offered (7)  $ Remaining (7)  Principle Borrowed From Manager 
Series Action Bundle  Action Bundle  10,000  10,000    $4.50  $21.85  $4.65  $  $  $46,500.00  $31.00  $310,000.00  $310,000.00  $  $263,500.00 
Series Adaay in Asia  Adaay in Asia  5,100  5,100    $42.00  $21.55  $18.45  $  $  $94,095.00  $82.00  $418,200.00  $418,200.00  $  $324,105.00 
Series Adjust 20  Jai Ho  10  10    $9,709.40  $1,861.20  $1,929.40  $  $  $19,294.00  $13,500.00  $135,000.00  $135,000.00  $  $115,706.00 
Series Alliford Bay 21  Sweet Voyage  3,750  3,750    $36.88  $34.27  $21.85  $  $  $81,937.50  $93.00  $348,750.00  $348,750.00  $  $266,812.50 
Series Amandrea  Amandrea  550  550    $210.00  $40.00  $45.00  $  $  $24,750.00  $295.00  $162,250.00  $162,250.00  $  $137,500.00 
Series Ambleside Park 19  Lookwhogotlucky  410  410    $115.00  $59.25  $30.75  $  $  $12,607.50  $205.00  $84,050.00  $84,050.00  $  $71,442.50 
Series Amers  Amers  75  75    $82.00  $37.00  $21.00  $  $  $1,575.00  $140.00  $10,500.00  $10,500.00  $  $8,925.00 
Series Apple Down Under 19  Howboutdemapples  600  600    $100.00  $47.05  $25.95  $  $  $15,570.00  $173.00  $103,800.00  $103,800.00  $  $88,230.00 
Series Arch Support 20  Captain Sparrow  10  10    $7,780.00  $1,876.50  $1,543.50  $  $  $15,435.00  $11,200.00  $112,000.00  $112,000.00  $  $96,565.00 
Series Ari the Adventurer 19  Kanthari  5,100  5,100    $61.00  $11.00  $13.00  $  $  $66,300.00  $85.00  $433,500.00  $433,500.00  $  $367,200.00 
Series Ashlees Empire 20  Helicopter Money  3,000  3,000    $13.13  $40.47  $13.40  $  $  $40,200.00  $67.00  $201,000.00  $201,000.00  $  $160,800.00 
Series Athenian Beauty 19  Quantum Theory  1,800  1,800    $25.00  $14.95  $7.05  $  $  $12,690.00  $47.00  $84,600.00  $84,600.00  $  $71,910.00 
Series Authentic  Authentic  12,500  12,500    $154.00  $22.00  $30.00  $  $  $375,000.00  $206.00  $2,575,000.00  $2,575,000.00  $  $2,200,000.00 
Series Awe Hush 19  Can't Hush This  1,800  1,800    $110.00  $29.40  $24.60  $  $  $44,280.00  $164.00  $295,200.00  $295,200.00  $  $250,920.00 
Series Bajan Bashert  Bajan Bashert  16  16    $7,000.00  $1,600.00  $1,400.00  $  $  $22,400.00  $10,000.00  $160,000.00  $160,000.00  $  $137,600.00 
Series Balletic  Balletic  10,000  10,000    $45.00  $19.20  $15.80  $  $  $158,000.00  $80.00  $800,000.00  $800,000.00  $  $642,000.00 
Series Bella Chica  Bella Chica  100  100    $250.00  $73.00  $57.00  $  $  $5,700.00  $380.00  $38,000.00  $38,000.00  $  $32,300.00 
Series Bernin Midnight 24  Bern Rate  250  219  31  $783.70  $638.30  $378.00  $19,787.30  $24,294.70  $82,782.00  $1,800.00  $394,200.00  $450,000.00  $55,800.00  $367,218.00 
Series Big Mel  Big Mel  6,000  6,000    $97.00  $14.00  $18.00  $  $  $108,000.00  $129.00  $726,000.00  $726,000.00  $  $618,000.00 
Series Black Escort 19  Halofied  20  20    $2,750.00  $1,660.00  $590.00  $  $  $11,800.00  $5,000.00  $100,000.00  $100,000.00  $  $88,200.00 
Series Blip Says Bye 23  Misstrial  10,000  10,000    $34.58  $21.19  $22.23  $  $  $222,300.00  $78.00  $780,000.00  $780,000.00  $  $557,700.00 
Series Blue Curl 22  Isle Blue  5,100  5,100    $41.34  $20.62  $19.04  $  $  $97,104.00  $81.00  $413,100.00  $413,100.00  $  $315,996.00 
Series Blue Devil  Blue Devil  5,100  5,100    $36.75  $21.38  $16.87  $  $  $86,037.00  $75.00  $382,500.00  $382,500.00  $  $296,463.00 
Series Brandy 22  Authentic Spirit  9,000  9,000    $46.10  $18.93  $19.98  $  $  $179,775.00  $85.00  $765,000.00  $765,000.00  $  $585,225.00 
Series Bubala 24  Bold Type  5,100  2,121  2,979  $57.63  $26.03  $33.35  $77,543.37  $171,664.88  $70,724.75  $117.00  $248,157.00  $596,700.00  $348,543.00  $525,975.26 
Series Bullion  Bullion  25  25    $240.00  $  $230.00  $  $  $5,750.00  $470.00  $11,750.00  $11,750.00  $  $6,000.00 
Series Bundle Broodmare Band 26  Broodmare Band '26  3,000    3,000  $124.53  $49.37  $61.10  $148,110.00  $373,590.00  $  $235.00  $  $672,000.00  $672,000.00  $672,000.00 
Series Cairo Kiss  Cairo Kiss  80  80    $347.50  $124.25  $83.25  $  $  $6,660.00  $555.00  $44,400.00  $44,400.00  $  $37,740.00 
Series Carpe Fortuna 24  Circe  2,550    2,550  $75.60  $45.95  $48.45  $117,172.50  $192,780.00  $  $170.00  $  $433,500.00  $433,500.00  $433,500.00 
Series Carrothers  Carrothers  5,100  5,100    $63.20  $25.65  $15.15  $  $  $77,265.00  $104.00  $515,100.00  $515,100.00  $  $437,835.00 

 

 


 42 

 

 

Series Cayala 19  Provocateur  4,100  4,100    $60.00  $17.35  $13.65  $  $  $55,965.00  $91.00  $373,100.00  $373,100.00  $  $317,135.00 
Series Celestial Moon  Celestial Moon  20  20    $10,050.00  $  $1,450.00  $  $  $29,000.00  $11,500.00  $230,000.00  $230,000.00  $  $201,000.00 
Series Chad Brown Bundle  Chad Brown Bundle  5,000  5,000    $136.00  $63.00  $35.00  $  $  $175,000.00  $234.00  $1,170,000.00  $1,170,000.00  $  $995,000.00 
Series Chasing the Moon 20  Cuvier        $  $  $  $  $  $  $  $  $  $  $0.00 
Series Claire De Lune 22  Moonlit Courage  5,000  5,000    $23.05  $37.13  $22.82  $  $  $114,100.00  $83.00  $415,000.00  $415,000.00  $  $300,900.00 
Series Classic Cut  Classic Cut  10,000  10,000    $26.00  $17.00  $8.00  $  $  $80,000.00  $51.00  $510,000.00  $510,000.00  $  $430,000.00 
Series Classofsixtythree 19  Sixtythreecaliber  1,000  1,000    $125.00  $39.05  $28.95  $  $  $28,950.00  $193.00  $193,000.00  $193,000.00  $  $164,050.00 
Series Co Cola 19  Search Engine  5,100  5,100    $65.63  $27.60  $15.90  $  $  $81,090.00  $109.13  $540,600.00  $540,600.00  $  $459,510.00 
Series Collusion Illusion  Collusion Illusion  25,000  25,000    $22.00  $3.50  $4.50  $  $  $112,500.00  $30.00  $750,000.00  $750,000.00  $  $637,500.00 
Series Confetti 24  Start the Party  6,000  2,639  3,361  $58.28  $25.38  $33.35  $85,302.18  $195,862.28  $87,997.46  $117.00  $308,763.00  $702,000.00  $393,237.00  $614,002.55 
Series Consecrate 19  Sacred Beauty  410  410    $80.00  $53.45  $23.55  $  $  $9,655.50  $157.00  $64,370.00  $64,370.00  $  $54,714.50 
Series Courtisane 19  Tap the Gavel  10,000  10,000    $24.15  $18.65  $7.35  $  $  $73,500.00  $50.15  $490,000.00  $490,000.00  $  $416,500.00 
Series Crown It 21  Normandy Queen  20  15  5  $10,223.00  $2,427.00  $1,850.00  $12,135.00  $51,115.00  $27,750.00  $14,500.00  $217,500.00  $290,000.00  $72,500.00  $262,250.00 
Series Daddys Joy  Daddy's Joy  600  600    $80.00  $73.00  $27.00  $  $  $16,200.00  $180.00  $108,000.00  $108,000.00  $  $91,800.00 
Series Dancing Crane  Dancing Crane  20  20    $4,250.00  $926.00  $924.00  $  $  $18,480.00  $6,100.00  $122,000.00  $122,000.00  $  $103,520.00 
Series Daring Dancer 20  Boppy  750  750    $63.00  $54.75  $20.25  $  $  $15,187.50  $138.00  $101,250.00  $101,250.00  $  $86,062.50 
Series De Mystique 17  Dancing Destroyer  250  250    $71.50  $47.50  $21.00  $  $  $5,250.00  $140.00  $35,000.00  $35,000.00  $  $29,750.00 
Series Deep Cover  Deep Cover  800  800    $102.50  $87.00  $33.00  $  $  $26,400.00  $222.50  $176,000.00  $176,000.00  $  $149,600.00 
Series Demogorgon  Demogorgon  20  20    $4,500.00  $917.00  $983.00  $  $  $19,660.00  $6,400.00  $128,000.00  $128,000.00  $  $108,340.00 
Series Desire Street 19  Always Hopeful  1,020  1,020    $84.00  $90.85  $30.15  $  $  $30,753.00  $205.00  $205,020.00  $205,020.00  $  $174,267.00 
Series Divine Mercy 24  Absolution  2,500  2,500    $75.60  $71.69  $58.71  $  $  $146,775.00  $206.00  $515,000.00  $515,000.00  $  $368,225.00 
Series Echo Warrior 19  Hero Status  6,000  6,000    $32.00  $17.00  $9.00  $  $  $54,000.00  $58.00  $348,000.00  $348,000.00  $  $294,000.00 
Series Edge Classic Colts Package  Classic Colts Package  40  40    $9,800.00  $1,983.00  $1,209.00  $  $  $48,360.00  $12,992.00  $569,520.00  $569,520.00  $  $521,160.00 
Series Edge Racing Summer Fun-d  Edge Racing Summer Fun-d  50  50    $2,957.00  $1,100.00  $500.00  $  $  $25,000.00  $4,557.00  $250,000.00  $250,000.00  $  $225,000.00 
Series Elarose 21  Secret Crush  10,000  10,000    $31.50  $18.10  $14.40  $  $  $144,000.00  $64.00  $640,000.00  $640,000.00  $  $496,000.00 
Series Enchante 21  Simply Enchanting  6,000  6,000    $54.74  $20.99  $23.27  $  $  $139,620.00  $99.00  $594,000.00  $594,000.00  $  $454,380.00 
Series Escape Route  Escape Route  10  10    $4,431.00  $825.00  $1,049.20  $  $  $10,492.00  $6,305.20  $62,952.00  $62,952.00  $  $52,460.00 
Series Essential Rose 20  Rosie's Alibi  10,000  10,000    $67.00  $22.00  $16.00  $  $  $160,000.00  $105.00  $1,050,000.00  $1,050,000.00  $  $890,000.00 
Series Exonerated 19  Above Suspicion  820  820    $105.00  $38.65  $25.35  $  $  $20,787.00  $169.00  $138,580.00  $138,580.00  $  $117,793.00 
Series Eyepopnruby 23  My Eyes on You  5,100  4,698  402  $34.58  $21.91  $22.52  $8,807.82  $13,899.15  $105,775.47  $79.00  $371,142.00  $402,900.00  $31,758.00  $297,124.53 
Series Fenwick Hall 20  Inspector  1,200  1,200    $78.75  $82.85  $40.40  $  $  $48,480.00  $202.00  $242,400.00  $242,400.00  $  $193,920.00 
Series Flora Dora 20  Spun Intended  10  10    $6,890.65  $1,731.20  $1,378.15  $  $  $13,781.50  $10,000.00  $100,000.00  $100,000.00  $  $86,218.50 

 

 


 43 

 

 

Series Forever Rose  Forever Rose  1,250    1,250  $94.51  $50.36  $37.40  $62,950.00  $118,142.30  $  $182.27  $  $  $  $0.00 
Series Formidable Kitt 22  Elite Heat  5,000  5,000    $51.66  $42.72  $37.62  $  $  $188,100.00  $132.00  $660,000.00  $660,000.00  $  $471,900.00 
Series Frosted Oats  Frosted Oats  4,100  4,100    $25.00  $10.70  $6.30  $  $  $25,830.00  $42.00  $172,200.00  $172,200.00  $  $146,370.00 
Series Future Stars Stable  Future Stars Stable  10,000  10,000    $33.55  $8.95  $7.50  $  $  $75,000.00  $50.00  $500,000.00  $500,000.00  $  $425,000.00 
Series Gentleman Gerry  Gentleman Gerry  20  20    $5,000.00  $1,750.00  $1,000.00  $  $  $20,000.00  $7,750.00  $155,000.00  $155,000.00  $  $135,000.00 
Series Giant Mover 21  Sweet as Sin  110  110    $455.10  $345.48  $232.42  $  $  $25,566.20  $1,033.00  $113,630.00  $113,630.00  $  $88,063.80 
Series Going to Vegas  Going to Vegas  5,100  5,100    $62.50  $23.10  $12.90  $  $  $65,790.00  $98.50  $438,600.00  $438,600.00  $  $372,810.00 
Series Got Stormy  Got Stormy  5,100  5,100    $  $13.74  $6.75  $  $  $34,425.00  $20.49  $229,500.00  $229,500.00  $  $195,075.00 
Series Grand Traverse Bay 19  Cornice Traverse  750  750    $210.00  $179.95  $67.05  $  $  $50,287.50  $457.00  $335,250.00  $335,250.00  $  $284,962.50 
Series Grand Traverse Bay 20  Sun Valley Road  750  750    $52.50  $52.85  $18.15  $  $  $13,612.50  $123.50  $90,750.00  $90,750.00  $  $77,137.50 
Series Great Hot 23  Raging Inferno  250  250    $587.78  $518.22  $294.00  $  $  $73,500.00  $1,400.00  $350,000.00  $350,000.00  $  $276,500.00 
Series Great Sister Diane 24  Warranted  6,000  3,070  2,930  $57.75  $25.19  $33.06  $73,806.70  $169,207.50  $101,494.20  $116.00  $356,120.00  $696,000.00  $339,880.00  $594,505.80 
Series Heaven Street  Heaven Street  20  20    $5,000.00  $1,200.00  $1,000.00  $  $  $20,000.00  $7,200.00  $150,000.00  $150,000.00  $  $130,000.00 
Series High Speed Goldie 21  Flamekeeper  13  13    $6,360.00  $2,368.00  $1,272.00  $  $  $16,536.00  $10,000.00  $130,000.00  $130,000.00  $  $113,464.00 
Series Im A Looker 20  Pioneer Prince  4,000  4,000    $72.03  $42.52  $30.45  $  $  $121,800.00  $145.00  $580,000.00  $580,000.00  $  $458,200.00 
Series Into Summer 19  Malibu Mayhem  650  650    $147.00  $188.10  $57.90  $  $  $37,635.00  $393.00  $250,900.00  $250,900.00  $  $213,265.00 
Series Ishvana 21  Ishvana 21        $  $  $  $  $  $  $  $  $  $  $0.00 
Series Jeanne's Speight 20  Stay Fabulous  2,500  2,500    $49.95  $49.25  $24.80  $  $  $62,000.00  $124.00  $310,000.00  $310,000.00  $  $248,000.00 
Series Just Like Lucy 23  Love Like Lucy  5,100  5,100    $31.50  $23.56  $21.95  $  $  $111,919.50  $77.00  $392,700.00  $392,700.00  $  $280,780.50 
Series Just Louise 19  Forbidden Kingdom  1,020  1,020    $150.00  $44.65  $34.35  $  $  $35,037.00  $229.00  $233,580.00  $233,580.00  $  $198,543.00 
Series Keertana 18  American Heiress  5,100  5,100    $67.50  $13.00  $15.00  $  $  $76,500.00  $95.50  $510,000.00  $510,000.00  $  $433,500.00 
Series Kiana's Love  Kiana's Love  200  200    $55.00  $47.00  $18.00  $  $  $3,600.00  $120.00  $24,000.00  $24,000.00  $  $20,400.00 
Series Kichiro  Kichiro  200  200    $77.50  $33.00  $19.50  $  $  $3,900.00  $130.00  $26,000.00  $26,000.00  $  $22,100.00 
Series Kindle 21  A Day to Remember  5,500  5,500    $34.57  $19.74  $16.69  $  $  $91,795.00  $71.00  $390,500.00  $390,500.00  $  $298,705.00 
Series Knarsdale 21  Seismic Beauty  5,100  5,100    $63.39  $22.29  $26.32  $  $  $134,232.00  $112.00  $571,200.00  $571,200.00  $  $436,968.00 
Series Lane Way  Lane Way  6,000  6,000    $71.00  $5.50  $13.50  $  $  $81,000.00  $90.00  $540,000.00  $540,000.00  $  $459,000.00 
Series Latte Da 19  Inalattetrouble  4,100  4,100    $19.50  $10.25  $5.25  $  $  $21,525.00  $35.00  $143,500.00  $143,500.00  $  $121,975.00 
Series Lazy Daisy  Lazy Daisy  1,250  1,250    $98.55  $7.00  $18.00  $  $  $22,500.00  $123.55  $143,750.00  $143,750.00  $  $121,250.00 
Series Le Relais 20  Show Your Cards  3,000  3,000    $84.00  $39.80  $33.00  $  $  $99,000.00  $156.80  $495,000.00  $495,000.00  $  $396,000.00 
Series Lost Empire 19  Laforgia  10,200  10,200    $22.50  $7.25  $5.25  $  $  $53,550.00  $35.00  $357,000.00  $357,000.00  $  $303,450.00 
Series Lovesick 21  Here's the Kicker  13,333  13,333    $19.69  $10.54  $8.77  $  $  $116,930.41  $39.00  $519,987.00  $519,987.00  $  $403,056.59 
Series Madarnas  Madarnas  50  50    $204.00  $93.00  $53.00  $  $  $2,650.00  $350.00  $17,500.00  $17,500.00  $  $14,850.00 
Series Madiera Wine  Madiera Wine  20  20    $1,750.00  $375.50  $374.50  $  $  $7,490.00  $2,500.00  $50,000.00  $50,000.00  $  $42,510.00 
Series Magic Belle 23  Mystical Belle  300  300    $567.00  $381.00  $252.00  $  $  $75,600.00  $1,200.00  $360,000.00  $360,000.00  $  $284,400.00 
Series Major Implications  Major Implications  20  20    $128.00  $67.00  $35.00  $  $  $700.00  $230.00  $4,600.00  $4,600.00  $  $3,900.00 
Series Malibu Bonnie 23  Munny Problem  10,000  10,000    $34.65  $21.84  $22.51  $  $  $225,100.00  $79.00  $790,000.00  $790,000.00  $  $564,900.00 

 

 


 44 

 

 

Series Man Among Men  Man Among Men  820  820    $180.00  $52.05  $40.95  $  $  $33,579.00  $273.00  $223,860.00  $223,860.00  $  $190,281.00 
Series Margaret Reay 19  A Mo Reay  820  820    $200.00  $55.85  $45.15  $  $  $37,023.00  $301.00  $246,820.00  $246,820.00  $  $209,797.00 
Series Margarita Friday 19  Straight No Chaser  2,000  2,000    $55.00  $70.89  $40.11  $  $  $80,220.00  $166.00  $332,000.00  $332,000.00  $  $251,780.00 
Series Marsh Hawk 24  Marsh Hawk '24  7,500    7,500  $36.75  $24.03  $24.23  $180,187.50  $275,625.00  $  $85.00  $  $637,500.00  $637,500.00  $637,500.00 
Series Martita Sangrita 17  Carpe Vinum  600  600    $215.50  $72.00  $48.00  $  $  $28,800.00  $335.50  $192,000.00  $192,000.00  $  $163,200.00 
Series Mayan Milagra 19  Tepeu  20  20    $5,500.00  $1,846.00  $1,154.00  $  $  $23,080.00  $8,500.00  $170,000.00  $170,000.00  $  $146,920.00 
Series Midnight Sweetie 19  Dolce Notte  820  820    $90.00  $35.80  $22.20  $  $  $18,204.00  $148.00  $121,360.00  $121,360.00  $  $103,156.00 
Series Miss Puzzle  Miss Puzzle  125  125    $109.84  $102.66  $37.50  $  $  $4,687.50  $250.00  $31,250.00  $31,250.00  $  $26,562.50 
Series Miss Sakamoto  Miss Sakamoto  6,000  6,000    $28.00  $18.00  $8.00  $  $  $48,000.00  $54.00  $324,000.00  $324,000.00  $  $276,000.00 
Series Mo Mischief  Mo Mischief  5,100  5,100    $50.00  $14.00  $11.00  $  $  $56,100.00  $75.00  $382,500.00  $382,500.00  $  $326,400.00 
Series Mo Temptation  Mo Temptation  3,500  3,500    $34.58  $34.15  $18.27  $  $  $63,945.00  $87.00  $304,500.00  $304,500.00  $  $240,555.00 
Series Monomoy Girl  Monomoy Girl  10,200  10,200    $  $9.69  $6.90  $  $  $70,380.00  $16.59  $469,200.00  $469,200.00  $  $398,820.00 
Series Moonbow 20  Cumberland Falls  2,500  2,500    $21.69  $46.24  $18.07  $  $  $45,162.50  $86.00  $215,000.00  $215,000.00  $  $169,837.50 
Series Moonless Sky  Moonless Sky  200  200    $60.00  $33.50  $16.50  $  $  $3,300.00  $110.00  $22,000.00  $22,000.00  $  $18,700.00 
Series More Than Magic 21  Time is Magic  12  12    $10,500.00  $2,400.00  $2,100.00  $  $  $25,200.00  $15,000.00  $180,000.00  $180,000.00  $  $154,800.00 
Series Motion Emotion  Motion Emotion  1,020  1,020    $  $46.90  $12.60  $  $  $12,852.00  $59.50  $85,680.00  $85,680.00  $  $72,828.00 
Series Mrs Whistler  Mrs Whistler  2,000  2,000    $42.00  $76.45  $20.55  $  $  $41,100.00  $139.00  $274,000.00  $274,000.00  $  $232,900.00 
Series My Fast One 20  One Fast Dream  2,000  2,000    $55.50  $76.50  $33.00  $  $  $66,000.00  $165.00  $330,000.00  $330,000.00  $  $264,000.00 
Series Naismith  Naismith  2,000  2,000    $82.13  $54.20  $22.80  $  $  $45,600.00  $159.13  $304,000.00  $304,000.00  $  $258,400.00 
Series National Road  National Road  20  20    $5,000.00  $1,000.00  $1,000.00  $  $  $20,000.00  $7,000.00  $140,000.00  $140,000.00  $  $120,000.00 
Series New York Claiming Package  New York Claiming Package  510  510    $72.00  $54.00  $14.00  $  $  $7,140.00  $140.00  $71,400.00  $71,400.00  $  $64,260.00 
Series Night of Idiots  Night of Idiots  80  80    $112.00  $100.00  $38.00  $  $  $3,040.00  $250.00  $20,000.00  $20,000.00  $  $16,960.00 
Series Nileist  Nileist  45  45    $260.00  $190.00  $80.00  $  $  $3,600.00  $530.00  $23,850.00  $23,850.00  $  $20,250.00 
Series Noble Goddess  Noble Goddess  300  300    $62.00  $31.00  $17.00  $  $  $5,100.00  $110.00  $33,000.00  $33,000.00  $  $27,900.00 
Series Northern Smile 20  Pep Rally  20  20    $4,500.00  $1,600.00  $900.00  $  $  $18,000.00  $7,000.00  $140,000.00  $140,000.00  $  $122,000.00 
Series NY Exacta  NY Exacta  2,000  2,000    $107.50  $86.30  $34.20  $  $  $68,400.00  $228.00  $456,000.00  $456,000.00  $  $387,600.00 
Series Ocean Magic 18  Palace Foal        $  $  $  $  $  $  $  $  $  $  $0.00 
Series One Last Night 21  Fancy Quality  3,000  3,000    $47.82  $39.75  $25.43  $  $  $76,290.00  $113.00  $339,000.00  $339,000.00  $  $262,710.00 
Series Our Jenny B 21  Vino Grigio  20  20    $2,600.00  $2,661.60  $556.40  $  $  $11,128.00  $5,818.00  $120,000.00  $120,000.00  $  $108,872.00 
Series Our Miss Jones 19  Celebrity News  1,200  1,200    $52.50  $82.60  $23.40  $  $  $28,080.00  $158.50  $187,200.00  $187,200.00  $  $159,120.00 
Series Paddock Buzz  Paddock Buzz  1,250  1,250    $84.00  $131.93  $86.07  $  $  $107,587.50  $302.00  $377,500.00  $377,500.00  $  $269,912.50 
Series Patsys Kim 21  Lady Blitz  5,000  5,000    $67.20  $35.88  $29.92  $  $  $149,600.00  $133.00  $665,000.00  $665,000.00  $  $515,400.00 
Series Popular Demand  Popular Demand  1,020  1,020    $158.78  $63.00  $36.00  $  $  $36,720.00  $257.78  $248,880.00  $248,880.00  $  $212,160.00 
Series Power Up Paynter  Power Up Paynter  600  600    $100.00  $61.00  $29.00  $  $  $17,400.00  $190.00  $114,000.00  $114,000.00  $  $96,600.00 
Series Queen Amira 19  Regal Rebel  2,000  2,000    $63.00  $80.25  $24.75  $  $  $49,500.00  $168.00  $330,000.00  $330,000.00  $  $280,500.00 

 

 

 

 45 

 

 

Series Race Hunter 19  Chasing Time  10,000  10,000    $24.00  $17.00  $8.00  $  $  $80,000.00  $49.00  $520,000.00  $520,000.00  $  $440,000.00 
Series Restless Rider 23  Steel the Moment  10,000  9,631  369  $60.51  $24.58  $33.92  $9,069.65  $22,326.71  $326,635.37  $119.00  $1,146,089.00  $1,190,000.00  $43,911.00  $863,364.64 
Series Salute to America  Salute to America  1,000  1,000    $84.00  $152.05  $40.95  $  $  $40,950.00  $277.00  $273,000.00  $273,000.00  $  $232,050.00 
Series Sarrocchi 21  Legitify  5,000  5,000    $63.39  $34.53  $30.08  $  $  $150,400.00  $128.00  $640,000.00  $640,000.00  $  $489,600.00 
Series Sauce On Side  Sauce On the Side  125  125    $130.00  $74.00  $36.00  $  $  $4,500.00  $240.00  $30,000.00  $30,000.00  $  $25,500.00 
Series Savvy Sassy 22  Real Savvy  3,750  3,750    $75.60  $39.10  $33.30  $  $  $124,875.00  $148.00  $555,000.00  $555,000.00  $  $430,125.00 
Series Seeking a Star 23  Sirius Pursuit  3,000  2,997  3  $42.00  $42.37  $33.63  $127.11  $126.00  $100,789.11  $118.00  $353,646.00  $354,000.00  $354.00  $253,210.89 
Series Shake It Up Baby  Shake It Up Baby  250  250    $44.00  $66.50  $19.50  $  $  $4,875.00  $130.00  $32,500.00  $32,500.00  $  $27,625.00 
Series Sigesmund  Sigesmund  200  200    $50.00  $35.00  $15.00  $  $  $3,000.00  $100.00  $20,000.00  $20,000.00  $  $17,000.00 
Series Silverpocketsfull 19  Iron Works  5,100  5,100    $57.75  $20.65  $13.35  $  $  $68,085.00  $91.75  $453,900.00  $453,900.00  $  $385,815.00 
Series Slam Dunk 24  Elevated  10,000  6,883  3,117  $63.00  $24.23  $34.77  $75,524.91  $196,371.00  $239,321.91  $122.00  $839,726.00  $1,220,000.00  $380,274.00  $980,678.09 
Series Smart Shopping 21  Seize the Grey  5,000  5,000    $63.00  $34.16  $29.84  $  $  $149,200.00  $127.00  $635,000.00  $635,000.00  $  $485,800.00 
Series Social Dilemma  Social Dilemma  510  510    $  $92.93  $25.05  $  $  $12,775.50  $117.98  $85,170.00  $85,170.00  $  $72,394.50 
Series Song of Bernadette 20  Cable Boss  5,100  5,100    $61.00  $22.00  $14.00  $  $  $71,400.00  $97.00  $494,700.00  $494,700.00  $  $423,300.00 
Series Song of the Lark 21  Fireball Birdie  2,550  2,550    $66.60  $38.20  $32.20  $32.20  $  $82,110.00  $137.00  $349,350.00  $349,350.00  $  $267,240.00 
Series Soul Beam  Soul Beam  65  65    $355.00  $163.50  $91.50  $  $  $5,947.50  $610.00  $39,650.00  $39,650.00  $  $33,702.50 
Series Spanxamillion 23  Native Brew  5,000  5,000    $81.03  $43.38  $49.59  $  $  $247,950.00  $174.00  $870,000.00  $870,000.00  $  $622,050.00 
Series Speightstown Belle 19  Ancient Royalty  900  900    $85.00  $33.15  $20.85  $  $  $18,765.00  $139.00  $125,100.00  $125,100.00  $  $106,335.00 
Series Spirit 20  Phantom Ride  3,000  3,000    $33.60  $33.60  $16.80  $  $  $50,400.00  $84.00  $252,000.00  $252,000.00  $  $201,600.00 
Series Squared Straight  Squared Straight  150  150    $150.00  $79.50  $40.50  $  $  $6,075.00  $270.00  $40,500.00  $40,500.00  $  $34,425.00 
Series STG Broodmare Band  STG Broodmare Band  5,000  5,000    $124.53  $49.37  $61.10  $  $  $305,500.00  $235.00  $1,175,000.00  $1,175,000.00  $  $869,500.00 
Series Stirred 23  Stir It Up  3,500  3,144  356  $64.38  $42.87  $42.75  $15,261.72  $22,919.28  $134,406.00  $150.00  $471,600.00  $525,000.00  $53,400.00  $390,594.00 
Series Storm Shooter  Storm Shooter  2,000  2,000    $90.00  $48.00  $24.00  $  $  $48,000.00  $162.00  $324,000.00  $324,000.00  $  $276,000.00 
Series Street Band  Street Band  50  50    $918.00  $127.00  $185.00  $  $  $9,250.00  $1,230.00  $61,500.00  $61,500.00  $  $52,250.00 
Series Stylishly 23  Black Tie Optional  5,000  5,000    $115.25  $47.77  $64.98  $  $  $324,900.00  $228.00  $1,140,000.00  $1,140,000.00  $  $815,100.00 
Series Sunny 18  Solar Strike  6,000  6,000    $40.72  $14.69  $10.01  $  $  $60,060.00  $65.42  $390,000.00  $390,000.00  $  $329,940.00 
Series Sunsanddrinkinhand  Sunsanddrinkinhand  20  20    $3,500.00  $781.10  $718.90  $  $  $14,378.00  $5,000.00  $100,000.00  $100,000.00  $  $85,622.00 
Series Sweet Sweet Annie 19  In Due Time  20  20    $3,800.00  $1,739.00  $1,011.00  $  $  $20,220.00  $6,550.00  $150,000.00  $150,000.00  $  $129,780.00 
Series Swiss Minister  Swiss Minister  50  50    $150.00  $88.00  $42.00  $  $  $2,100.00  $280.00  $14,000.00  $14,000.00  $  $11,900.00 
Series Takeo Squared  Takeo Squared  100  100    $153.00  $76.00  $41.00  $  $  $4,100.00  $270.00  $27,000.00  $27,000.00  $  $22,900.00 
Series Tamboz 21  Catalyst  6,500  6,500    $58.28  $20.52  $24.20  $  $  $157,300.00  $103.00  $669,500.00  $669,500.00  $  $512,200.00 
Series Tapitry 19  Infinite Empire  820  820    $180.00  $52.05  $40.95  $  $  $33,579.00  $273.00  $223,860.00  $223,860.00  $  $190,281.00 
Series Tavasco Road  Tavasco Road  80  80    $128.00  $67.00  $35.00  $  $  $2,800.00  $230.00  $18,400.00  $18,400.00  $  $15,600.00 
Series Tell All 19  Walk the Talk  12  12    $7,000.00  $1,987.00  $1,513.00  $  $  $18,156.00  $10,500.00  $126,000.00  $126,000.00  $  $107,844.00 
Series Tell the Duchess 19  Duke of Love  2,000  2,000    $50.00  $71.00  $21.00  $  $  $42,000.00  $142.00  $284,000.00  $284,000.00  $  $242,000.00 
Series Thank You Note 23  Commissioned  5,000  5,000    $62.24  $40.73  $41.04  $  $  $205,200.00  $144.00  $720,000.00  $720,000.00  $  $514,800.00 

 

 

 

 46 

 

 

Series The Filly Four  The Filly Four  8,000  8,000    $178.30  $48.00  $27.00  $  $  $216,000.00  $253.30  $1,440,000.00  $1,440,000.00  $  $1,224,000.00 
Series The Incredi-Bundle  The Incredi-Bundle  10,200  10,200    $60.38  $23.32  $24.30  $  $  $247,860.00  $108.00  $1,101,600.00  $1,101,600.00  $  $853,740.00 
Series The New York Bundle  The New York Bundle  5,100  5,100    $90.90  $83.47  $50.63  $  $  $258,213.00  $225.00  $1,147,499.98  $1,147,500.00  $  $889,287.00 
Series The Royal Duet  The Royal Duet  5,100  5,100    $113.78  $40.75  $47.47  $  $  $242,097.00  $202.00  $1,030,200.00  $1,030,200.00  $  $788,103.00 
Series Thesis Break 24  Doctorate  5,100  3,653  1,447  $38.85  $23.36  $24.80  $33,794.69  $56,215.95  $90,576.14  $87.00  $317,811.00  $443,700.00  $125,889.00  $353,123.87 
Series Thirteen Stripes  Thirteen Stripes  1,000  1,000    $100.00  $94.65  $34.35  $  $  $34,350.00  $229.00  $229,000.00  $229,000.00  $  $194,650.00 
Series Timeless Trick 20  Interstellar  12  12    $5,000.00  $1,750.00  $1,000.00  $  $  $12,000.00  $7,750.00  $93,000.00  $93,000.00  $  $81,000.00 
Series Tizamagician  Tizamagician  600  600    $202.58  $87.00  $48.00  $  $  $28,800.00  $337.58  $192,000.00  $192,000.00  $  $163,200.00 
Series Trust But Verify  Trust But Verify  13,333  12,615  718  $37.46  $17.59  $21.95  $12,630.77  $26,898.72  $276,836.18  $77.00  $971,355.00  $1,026,641.00  $55,286.00  $749,804.83 
Series Tufnel  Tufnel  5,200  5,200    $33.00  $20.00  $9.00  $  $  $46,800.00  $62.00  $322,400.00  $322,400.00  $  $275,600.00 
Series Twirl Girl 21  Tonality  20  20    $3,750.00  $2,730.00  $795.00  $  $  $15,900.00  $7,275.00  $150,000.00  $150,000.00  $  $134,100.00 
Series Two Trail Sioux 17  Annahilate  450  450    $165.00  $90.00  $45.00  $  $  $20,250.00  $300.00  $135,000.00  $135,000.00  $  $114,750.00 
Series Two Trail Sioux 17K  Two Trail Sioux 17K  1  1    $24,750.00  $4,970.00  $  $  $  $  $29,720.00  $29,720.00  $29,720.00  $  $29,720.00 
Series Utalknboutpractice  Utalknboutpractice  100  100    $165.00  $90.00  $45.00  $  $  $4,500.00  $300.00  $30,000.00  $30,000.00  $  $25,500.00 
Series Vertical Threat  Vertical Threat  600  600    $107.75  $78.50  $31.50  $  $  $18,900.00  $217.75  $126,000.00  $126,000.00  $  $107,100.00 
Series Vow  Vow  2,000  2,000    $78.00  $74.00  $27.00  $  $  $54,000.00  $179.00  $358,000.00  $358,000.00  $  $304,000.00 
Series War Safe  War Safe  2,000  2,000    $47.25  $79.10  $21.90  $  $  $43,800.00  $148.25  $292,000.00  $292,000.00  $  $248,200.00 
Series Wayne O  Wayne O  6,000  6,000    $75.00  $6.00  $14.00  $  $  $84,000.00  $95.00  $570,000.00  $570,000.00  $  $486,000.00 
Series Who Runs the World  Who Runs the World  5,100  5,100    $63.00  $28.40  $15.60  $  $  $79,560.00  $107.00  $530,400.00  $530,400.00  $  $450,840.00 
Series Whosbeeninmybed 19  Micro Share  5,100  5,100    $54.00  $9.00  $11.00  $  $  $56,100.00  $74.00  $377,400.00  $377,400.00  $  $321,300.00 
Series Wildcat Gaze 23  Shezawildone  1,100  1,082  18  $55.50  $84.64  $55.86  $1,523.52  $999.00  $60,440.52  $196.00  $212,072.00  $215,600.00  $3,528.00  $155,159.48 
Series Without Delay 19  Golden Quality  20  20    $4,500.00  $1,550.00  $950.00  $  $  $19,000.00  $7,000.00  $140,000.00  $140,000.00  $  $121,000.00 
Series Wonder Upon a Star 19  Star Six Nine  10,000  10,000    $14.70  $17.45  $5.55  $  $  $55,500.00  $37.70  $370,000.00  $370,000.00  $  $314,500.00 
Series Yes This Time  Yes This Time  10  10    $10,000.00  $793.00  $2,159.00  $  $  $21,590.00  $12,952.00  $129,520.00  $129,520.00  $  $107,930.00 
Series You Make Luvin Fun 19  Magical Ways  6,000  6,000    $42.00  $23.75  $11.25  $  $  $67,500.00  $77.00  $450,000.00  $450,000.00  $  $382,500.00 
Series Zestful  Zestful  100  100    $194.00  $78.00  $48.00  $  $  $4,800.00  $320.00  $32,000.00  $32,000.00  $  $27,200.00 

______________________

  (1) Denotes total membership interests offered, sold to date and remaining to be sold in each series.
  (2) Denotes the “Cash Portion of the Asset Cost”, “Cash Reserves for Operating Expenses”, and “Due Diligence Fee” per membership interest sold.
  (3) Denotes the amount of cash held in reserve attributable to such series after deduction of “Due Diligence Fee.”
  (4) Denotes the amount owed to the Manager for any loans extend on behalf of a series.
  (5) Denotes the amount of “Due Diligence Fee” or other “Management Fee” paid to Manager.
  (6) Price per membership interest of each series.
  (7) Denotes total dollar amount offered, sold to date and remaining to be sold in each series.
  (8) On April 2, 2021, the Series Action Bundle Offering was terminated prior to any securities being offered.
  (9) On April 2, 2021, the Series Motion Emotion Offering was terminated prior to any securities being offered.

 

 

 

 47 

 

 

Revenues

 

Revenues are generated at the Series level. During the twelve–month periods ended December 31, 2025, and December 31, 2024, the Company generated $2,741,908 and $5,232,455 in revenues, respectively. The decrease in revenue is attributed to certain Series’ Underlying Asset prior year horse race purse winnings, including Seize the Grey and Straight No Chaser. Some of the Company’s horses (as more particularly described in the Offering Statements under the “Use of Proceeds” section for each Underlying Asset) have begun racing, and thus, may begin to generate revenue.

 

During the twelve–month periods ended December 31, 2025, and December 31, 2024, the Company incurred costs of revenue – horse expenses of $2,942,471 and $3,771,498, respectively. The decrease in costs of revenue and horse expenses is attributed to the decrease in the Company’s investment in new, additional Underlying Assets that are related to veterinary costs, transportation, jockey fees, etc. as directly related to the revenue–driving activities of such series of horses.

 

The revenues generated, and costs of revenue incurred, on a series–by–series basis as of December 31, 2025, and December 31, 2024 are as follows:

 

      Revenues   Cost of Revenues 
Series Name  Underlying Asset  31-Dec-25   31-Dec-24   31-Dec-25   31-Dec-24 
Series Action Bundle  Action Bundle  $   $   $   $ 
Series Adaay in Asia  Adaay in Asia  $   $8,400   $   $(32,257)
Series Adjust 20  Jai Ho  $   $3,900   $   $(12,627)
Series Alliford Bay 21  Sweet Voyage  $33,884   $1,185   $(45,652)  $(38,899)
Series Amandrea  Amandrea  $   $   $   $ 
Series Ambleside Park 19  Lookwhogotlucky  $   $   $   $ 
Series Apple Down Under 19  Howboutdemapples  $   $   $   $ 
Series Arch Support 20  Captain Sparrow  $11,950   $8,350   $(35,358)  $(22,054)
Series Ari the Adventurer 19  Kanthari  $   $49,930   $   $(55,847)
Series Athenian Beauty 19  Quantum Theory  $   $   $   $ 
Series Authentic  Authentic  $699,234   $837,224   $(23,802)  $(88,391)
Series Awe Hush 19  Can't Hush This  $   $   $   $ 
Series Bajan Bashert  Bajan Bashert  $   $1,872   $   $(23,497)
Series Balletic  Balletic  $   $   $   $(28,977)
Series Bella Chica  Bella Chica  $   $   $   $ 
Series Bernin Midnight 24  Bern Rate  $   $   $(20,187)  $ 
Series Big Mel  Big Mel  $   $   $   $ 
Series Black Escort 19  Halofied  $   $   $   $ 
Series Blip Says Bye 23  Misstrial  $22,100   $   $(88,504)  $(22,775)
Series Blue Curl 22  Isle Blue  $11,108   $   $(41,649)  $(33,303)
Series Blue Devil  Blue Devil  $40,537   $2,450   $(57,331)  $(34,595)
Series Brandy 22  Authentic Spirit  $   $900   $(9,808)  $(67,084)
Series Bubala 24  Bold Type  $   $   $(14,836)  $ 
Series Bundle Broodmare Band 26  Broodmare Band '26  $   $   $(8,344)  $ 
Series Carpe Fortuna 24  Circe  $   $   $(6,369)  $ 
Series Carrothers  Carrothers  $   $   $   $ 
Series Cayala 19  Provocateur  $   $   $   $ 
Series Celestial Moon  Celestial Moon  $   $3490-   $   $(30,184)

 

 

 

 48 

 

 

Series Chad Brown Bundle  Chad Brown Bundle  $   $600   $   $(41,903)
Series Chasing the Moon 20  Cuvier  $   $   $   $ 
Series Claire De Lune 22  Moonlit Courage  $18,500   $   $(93,145)  $(36,731)
Series Classic Cut  Classic Cut  $11,710   $61,305   $(54,687)  $(68,621)
Series Classofsixtythree 19  Sixtythreecaliber  $   $   $   $ 
Series Co Cola 19  Search Engine  $   $   $   $ 
Series Collusion Illusion  Collusion Illusion  $   $   $   $ 
Series Confetti 24  Start the Party  $   $   $(16,768)  $ 
Series Consecrate 19  Sacred Beauty  $   $   $   $ 
Series Courtisane 19  Tap the Gavel  $   $   $   $ 
Series Crown It 21  Normandy Queen  $26,400   $79,560   $(52,730)  $(62,182)
Series Daddys Joy  Daddy's Joy  $   $   $   $ 
Series Dancing Crane  Dancing Crane  $   $   $   $ 
Series Daring Dancer 20  Boppy  $   $   $   $ 
Series Deep Cover  Deep Cover  $   $   $   $ 
Series Demogorgon  Demogorgon  $   $   $   $ 
Series Desire Street 19  Always Hopeful  $   $   $   $ 
Series Divine Mercy 24  Absolution  $   $   $(17,388)  $ 
Series Echo Warrior 19  Hero Status  $   $34,215   $   $(50,314)
Series Edge Classic Colts Package  Classic Colts Package  $31,341   $20,494   $(40,640)  $(65,220)
Series Edge Racing Summer Fun-d  Edge Racing Summer Fun-d  $   $   $   $ 
Series Elarose 21  Secret Crush  $   $27,375   $(19,326)  $(65,886)
Series Enchante 21  Simply Enchanting  $4,388   $67,540   $(23,823)  $(79,753)
Series Escape Route  Escape Route  $   $18,440   $   $(39,876)
Series Essential Rose 20  Rosie's Alibi  $   $100,670   $   $(98,912)
Series Exonerated 19  Above Suspicion  $   $   $   $ 
Series Eyepopnruby 23  My Eyes on You  $   $   $(30,018)  $ 
Series Fenwick Hall 20  Inspector  $   $   $   $ 
Series Flora Dora 20  Spun Intended  $   $   $   $(7,624)
Series Forever Rose  Forever Rose  $   $(80)  $   $32,098 
Series Formidable Kitt 22  Elite Heat  $27,130   $11,600   $(79,368)  $(54,801)
Series Frosted Oats  Frosted Oats  $   $   $   $ 
Series Future Stars Stable  Future Stars Stable  $   $5,042   $   $(9,523)
Series Gentleman Gerry  Gentleman Gerry  $   $   $   $ 
Series Giant Mover 21  Sweet as Sin  $2,638   $5,081   $1,707   $(10,050)
Series Going to Vegas  Going to Vegas  $   $   $   $ 
Series Got Stormy  Got Stormy  $   $   $   $ 
Series Grand Traverse Bay 19  Cornice Traverse  $   $   $   $ 
Series Grand Traverse Bay 20  Sun Valley Road  $   $   $   $ 
Series Great Hot 23  Raging Inferno  $750   $   $(40,413)  $ 
Series Great Sister Diane 24  Warranted  $   $   $(17,873)  $ 
Series Heaven Street  Heaven Street  $   $   $   $ 

 

 

 

 49 

 

 

Series Ashlees Empire 20  Helicopter Money  $   $   $   $ 
Series High Speed Goldie 21  Flamekeeper  $   $   $   $(29,974)
Series Im A Looker 20  Pioneer Prince  $   $49,680   $   $(52,321)
Series Into Summer 19  Malibu Mayhem  $   $   $   $ 
Series Ishvana 21  Ishvana 21  $   $   $   $37,379 
Series Just Like Lucy 23  Love Like Lucy  $53,448   $   $(47,209)  $ 
Series Just Louise 19  Forbidden Kingdom  $   $255   $   $(24,177)
Series Keertana 18  American Heiress  $   $   $   $ 
Series Kichiro  Kichiro  $   $   $   $ 
Series Kindle 21  A Day to Remember  $26,675   $4,950   $(42,093)  $(31,630)
Series Knarsdale 21  Seismic Beauty  $212,588   $31,365   $(142,709)  $(49,004)
Series Lane Way  Lane Way  $   $26,000   $   $(56,360)
Series Latte Da 19  Inalattetrouble  $   $   $   $ 
Series Lazy Daisy  Lazy Daisy  $   $   $   $ 
Series Le Relais 20  Show Your Cards  $   $   $   $ 
Series Lost Empire 19  Laforgia  $   $   $   $ 
Series Lovesick 21  Here's the Kicker  $32,163   $30,829   $(60,527)  $(51,465)
Series Madiera Wine  Madiera Wine  $   $   $   $ 
Series Magic Belle 23  Mystical Belle  $35,520   $   $(51,921)  $ 
Series Malibu Bonnie 23  Munny Problem  $   $   $(62,833)  $(30,324)
Series Man Among Men  Man Among Men  $   $20,672   $   $(16,840)
Series Margaret Reay 19  A Mo Reay  $   $   $   $ 
Series Margarita Friday 19  Straight No Chaser  $1,258,966   $1,170,770   $(534,054)  $(410,301)
Series Marsh Hawk 24  Marsh Hawk '24  $   $   $(23,144)  $ 
Series Martita Sangrita 17  Carpe Vinum  $   $   $   $ 
Series Mayan Milagra 19  Tepeu  $   $   $   $ 
Series Midnight Sweetie 19  Dolce Notte  $   $   $   $ 
Series Miss Puzzle  Miss Puzzle  $   $   $   $ 
Series Miss Sakamoto  Miss Sakamoto  $   $432   $   $(7,761)
Series Mo Mischief  Mo Mischief  $   $   $   $ 
Series Mo Temptation  Mo Temptation  $   $350   $   $(23,226)
Series Monomoy Girl  Monomoy Girl  $   $   $   $ 
Series Moonbow 20  Cumberland Falls  $   $16,357   $   $(23,230)
Series More Than Magic 21  Time is Magic  $384   $2,562   $(6,256)  $(32,219)
Series Motion Emotion  Motion Emotion  $   $   $   $ 
Series Mrs Whistler  Mrs Whistler  $   $   $   $ 
Series My Fast One 20  One Fast Dream  $   $1,900   $   $(3,890)
Series Naismith  Naismith  $   $   $   $ 
Series National Road  National Road  $   $   $   $ 
Series Northern Smile 20  Pep Rally  $   $1,140   $   $(10,117)
Series NY Exacta  NY Exacta  $   $   $   $ 
Series Ocean Magic 18  Palace Foal  $   $   $   $ 
Series One Last Night 21  Fancy Quality  $   $7,524   $(9,300)  $(35,432)
Series Our Jenny B 21  Vino Grigio  $10,480   $   $(38,421)  $(39,184)

 

 

 

 50 

 

 

Series Our Miss Jones 19  Celebrity News  $   $   $   $ 
Series Paddock Buzz  Paddock Buzz  $   $   $(13,467)  $ 
Series Patsys Kim 21  Lady Blitz  $   $   $   $(38,643)
Series Popular Demand  Popular Demand  $   $   $   $ 
Series Power Up Paynter  Power Up Paynter  $   $   $   $ 
Series Queen Amira 19  Regal Rebel  $   $   $   $ 
Series Race Hunter 19  Chasing Time  $20,565   $28,027   $(32,573)  $(67,553)
Series Restless Rider 23  Steel the Moment  $   $   $(51,265)  $ 
Series Salute to America  Salute to America  $   $   $   $ 
Series Sarrocchi 21  Legitify  $   $2,800   $   $(26,785)
Series Savvy Sassy 22  Real Savvy  $14,775   $46,530   $(64,624)  $(61,611)
Series Seeking a Star 23  Sirius Pursuit  $2,805   $   $(38,545)  $(11,722)
Series Sigesmund  Sigesmund  $   $   $   $ 
Series Silverpocketsfull 19  Iron Works  $   $   $   $ 
Series Slam Dunk 24  Elevated  $   $   $(40,773)  $ 
Series Smart Shopping 21  Seize the Grey  $   $2,376,660   $(45,568)  $(814,939)
Series Social Dilemma  Social Dilemma  $   $   $   $ 
Series Song of Bernadette 20  Cable Boss  $   $556   $   $(15,188)
Series Song of the Lark 21  Fireball Birdie  $6,770   $35,746   $(31,377)  $(39,784)
Series Spanxamillion 23  Native Brew  $2,906   $   $(74,830)  $(29,586)
Series Speightstown Belle 19  Ancient Royalty  $   $   $   $ 
Series Spirit 20  Phantom Ride  $   $61,748   $   $(29,170)
Series Squared Straight  Squared Straight  $   $   $   $ 
Series Jeanne's Speight 20  Stay Fabulous  $   $   $   $ 
Series STG Broodmare Band  STG Broodmare Band  $   $   $(133,905)  $(11,596)
Series Stirred 23  Stir It Up  $438   $   $(30,532)  $ 
Series Storm Shooter  Storm Shooter  $   $   $   $ 
Series Stylishly 23  Black Tie Optional  $   $   $(88,483)  $(37,079)
Series Sunny 18  Solar Strike  $   $   $   $ 
Series Sunsanddrinkinhand  Sunsanddrinkinhand  $   $   $   $ 
Series Sweet Sweet Annie 19  In Due Time  $   $   $   $(15,737)
Series Tamboz 21  Catalyst  $21,824   $6,281   $(39,258)  $(49,248)
Series Tapitry 19  Infinite Empire  $   $   $   $ 
Series Tell All 19  Walk the Talk  $   $   $   $ 
Series Tell the Duchess 19  Duke of Love  $4,355   $(116,200)  $(56,084)  $(58,660)
Series Thank You Note 23  Commissioned  $8,400   $   $(63,459)  $ 
Series The Filly Four  The Filly Four  $   $   $   $ 
Series The Incredi-Bundle  The Incredi-Bundle  $48,962   $745   $(82,647)  $(107,793)
Series The New York Bundle  The New York Bundle  $38,218   $47,507   $(105,739)  $(168,001)
Series The Royal Duet  The Royal Duet  $   $15,475   $   $(85,525)
Series Thesis Break 24  Doctorate  $   $   $(16,876)  $ 
Series Thirteen Stripes  Thirteen Stripes  $   $   $   $ 
Series Timeless Trick 20  Interstellar  $   $   $   $ 
Series Tizamagician  Tizamagician  $   $   $   $ 

 

 

 

 51 

 

 

Series Trust But Verify  Trust But Verify  $   $   $(55,541)  $ 
Series Tufnel  Tufnel  $   $11,060   $   $(38,514)
Series Twirl Girl 21  Tonality  $   $675   $   $(23,955)
Series Two Trail Sioux 17  Annahilate  $   $   $   $ 
Series Two Trail Sioux 17K  Two Trail Sioux 17K  $   $   $   $ 
Series Vertical Threat  Vertical Threat  $   $   $   $ 
Series Vow  Vow  $   $517   $   $(694)
Series War Safe  War Safe  $   $   $   $ 
Series Wayne O  Wayne O  $   $   $   $ 
Series Who Runs the World  Who Runs the World  $   $   $   $ 
Series Whosbeeninmybed 19  Micro Share  $   $   $   $147 
Series Wildcat Gaze 23  Shezawildone  $   $   $(22,147)  $ 
Series Without Delay 19  Golden Quality  $   $   $   $ 
Series Wonder Upon a Star 19  Star Six Nine  $   $   $   $ 
Series Yes This Time  Yes This Time  $   $   $   $ 
Series You Make Luvin Fun 19  Magical Ways  $   $   $   $ 
      $2,741,908   $5,232,456   $(2,942,471)  $(3,771,500)

_____________________

 

  (1) On April 2, 2021, the Series Action Bundle Offering was terminated prior to any securities being offered.
  (2) On April 2, 2021, the Series Motion Emotion Offering was terminated prior to any securities being offered.
  (3) On November 17, 2022, Series Forever Rose Offerings was terminated prior to any securities being offered and removed from such filing.
  (4) On October 27, 2023, the Series Ishvana 21 Offering was terminated prior to any securities being offered.

 

Operating Expenses

 

Since its formation in December 2016, the Company’s efforts have been focused on the development of the offering and marketing for fundraising. The Company commenced its planned principal operations in 2018. During the twelve–month periods ended December 31, 2025, and December 31, 2024, the Company incurred $ 4,793,747 and $3,366,207, respectively, an increase of $1,427,540 related to general and administrative fees, Management Fees and depreciation. The increase was primarily driven by the absence of prior year gains from the sale of the underlying assets in Series Smart Shopping 21 and Series Rosie’s Alibi.

 

 

 

 

 52 

 

 

Operating Expenses for the Company including all of the Series for the twelve–month periods ended December 31, 2025, and December 31, 2024, are as follows:

 

Total Operating Expense
   31-Dec-25   31-Dec-24   Difference   Change 
General and Administrative (1)  $883,377   $1,855,499   $(972,122)   -52% 
Marketing  $37,656   $17,874   $19,782    111% 
Management Fees  $3,282,055   $2,444,486   $837,569    34% 
Depreciation  $2,806,569   $3,049,767   $(243,198)   -8% 
Loss/(Gain) on Horse Retirement  $(2,215,910)  $(4,019,294)  $1,803,384    -45% 
Total:  $4,793,747   $3,348,332   $1,445,415    43% 

 

Operating Expenses – Overview

 

During the twelve–month periods ended December 31, 2025, and December 31, 2024, at the close of the respective offerings for the Series listed in the table below, each individual Series became responsible for operating expenses. All operating expenses are incurred on the books by the Series. The operating expenses for each Series are as follows:

 

      Operating Expenses 
Series Name  Underlying Asset  31-Dec-25   31-Dec-24 
Series Action Bundle  Action Bundle  $   $ 
Series Adaay in Asia  Adaay in Asia  $   $81,643 
Series Adjust 20  Jai Ho  $   $15,905 
Series Alliford Bay 21  Sweet Voyage  $53,350   $51,050 
Series Amandrea  Amandrea  $   $ 
Series Ambleside Park 19  Lookwhogotlucky  $   $ 
Series Apple Down Under 19  Howboutdemapples  $   $ 
Series Arch Support 20  Captain Sparrow  $12,158   $27,033 
Series Ari the Adventurer 19  Kanthari  $   $34,097 
Series Athenian Beauty 19  Quantum Theory  $   $ 
Series Authentic  Authentic  $114,680   $282,504 
Series Awe Hush 19  Can't Hush This  $   $ 
Series Bajan Bashert  Bajan Bashert  $   $32,250 
Series Balletic  Balletic  $   $100,020 
Series Bella Chica  Bella Chica  $   $ 
Series Bernin Midnight 24  Bern Rate  $111,759   $ 
Series Big Mel  Big Mel  $   $ 
Series Black Escort 19  Halofied  $   $ 
Series Blip Says Bye 23  Misstrial  $111,653   $174,818 
Series Blue Curl 22  Isle Blue  $81,572   $104,168 
Series Blue Devil  Blue Devil  $137,203   $90,304 
Series Brandy 22  Authentic Spirit  $58,252   $137,450 
Series Bubala 24  Bold Type  $112,774   $ 
Series Bundle Broodmare Band 26  Broodmare Band '26  $35,392   $ 

 


 53 

 

 

Series Carpe Fortuna 24  Circe  $24,526   $ 
Series Carrothers  Carrothers  $   $ 
Series Cayala 19  Provocateur  $   $ 
Series Celestial Moon  Celestial Moon  $   $41,368 
Series Chad Brown Bundle  Chad Brown Bundle  $   $69,952 
Series Chasing the Moon 20  Cuvier  $   $ 
Series Claire De Lune 22  Moonlit Courage  $50,674   $150,779 
Series Classic Cut  Classic Cut  $11,350   $60,166 
Series Classofsixtythree 19  Sixtythreecaliber  $   $ 
Series Co Cola 19  Search Engine  $   $ 
Series Collusion Illusion  Collusion Illusion  $   $ 
Series Confetti 24  Start the Party  $158,262   $ 
Series Consecrate 19  Sacred Beauty  $   $ 
Series Courtisane 19  Tap the Gavel  $   $ 
Series Crown It 21  Normandy Queen  $53,114   $62,986 
Series Daddys Joy  Daddy's Joy  $   $ 
Series Dancing Crane  Dancing Crane  $   $ 
Series Daring Dancer 20  Boppy  $   $ 
Series Deep Cover  Deep Cover  $   $ 
Series Demogorgon  Demogorgon  $   $ 
Series Desire Street 19  Always Hopeful  $   $ 
Series Divine Mercy 24  Absolution  $29,350   $ 
Series Echo Warrior 19  Hero Status  $   $22,340 
Series Edge Classic Colts Package  Classic Colts Package  $43,425   $118,165 
Series Edge Racing Summer Fun-d  Edge Racing Summer Fun-d  $   $ 
Series Elarose 21  Secret Crush  $38,733   $114,050 
Series Enchante 21  Simply Enchanting  $82,820   $107,706 
Series Escape Route  Escape Route  $   $3,000 
Series Essential Rose 20  Rosie's Alibi  $(3,693)  $181,828 
Series Exonerated 19  Above Suspicion  $   $ 
Series Eyepopnruby 23  My Eyes on You  $160,039   $ 
Series Fenwick Hall 20  Inspector  $   $ 
Series Flora Dora 20  Spun Intended  $   $20,425 
Series Forever Rose  Forever Rose  $   $(70,608)
Series Formidable Kitt 22  Elite Heat  $99,238   $250,487 
Series Frosted Oats  Frosted Oats  $   $ 
Series Future Stars Stable  Future Stars Stable  $   $7,562 
Series Gentleman Gerry  Gentleman Gerry  $   $ 
Series Giant Mover 21  Sweet as Sin  $4,420   $20,591 
Series Going to Vegas  Going to Vegas  $   $ 
Series Got Stormy  Got Stormy  $   $ 
Series Grand Traverse Bay 19  Cornice Traverse  $   $ 

 

 

 

 54 

 

 

Series Grand Traverse Bay 20  Sun Valley Road  $   $ 
Series Great Hot 23  Raging Inferno  $112,219   $ 
Series Great Sister Diane 24  Warranted  $151,388   $ 
Series Heaven Street  Heaven Street  $   $ 
Series Ashlees Empire 20  Helicopter Money  $   $ 
Series High Speed Goldie 21  Flamekeeper  $   $22,588 
Series Im A Looker 20  Pioneer Prince  $   $60,297 
Series Into Summer 19  Malibu Mayhem  $   $ 
Series Ishvana 21  Ishvana 21  $   $(60,691)
Series Just Like Lucy 23  Love Like Lucy  $161,535   $ 
Series Just Louise 19  Forbidden Kingdom  $   $10,066 
Series Keertana 18  American Heiress  $   $ 
Series Kichiro  Kichiro  $   $ 
Series Kindle 21  A Day to Remember  $46,899   $59,150 
Series Knarsdale 21  Seismic Beauty  $170,497   $115,031 
Series Lane Way  Lane Way  $   $6,100 
Series Latte Da 19  Inalattetrouble  $   $ 
Series Lazy Daisy  Lazy Daisy  $   $ 
Series Le Relais 20  Show Your Cards  $   $ 
Series Lost Empire 19  Laforgia  $   $ 
Series Lovesick 21  Here's the Kicker  $99,254   $96,766 
Series Madiera Wine  Madiera Wine  $   $ 
Series Magic Belle 23  Mystical Belle  $135,417   $ 
Series Malibu Bonnie 23  Munny Problem  $156,045   $256,736 
Series Man Among Men  Man Among Men  $   $9,297 
Series Margaret Reay 19  A Mo Reay  $   $ 
Series Margarita Friday 19  Straight No Chaser  $643,905   $310,522 
Series Marsh Hawk 24  Marsh Hawk '24  $33,863   $ 
Series Martita Sangrita 17  Carpe Vinum  $   $ 
Series Mayan Milagra 19  Tepeu  $   $ 
Series Midnight Sweetie 19  Dolce Notte  $   $ 
Series Miss Puzzle  Miss Puzzle  $   $ 
Series Miss Sakamoto  Miss Sakamoto  $   $13,852 
Series Mo Mischief  Mo Mischief  $   $ 
Series Mo Temptation  Mo Temptation  $   $24,238 
Series Monomoy Girl  Monomoy Girl  $   $ 
Series Moonbow 20  Cumberland Falls  $   $17,468 
Series More Than Magic 21  Time is Magic  $6,567   $48,350 
Series Motion Emotion  Motion Emotion  $   $ 
Series Mrs Whistler  Mrs Whistler  $   $ 
Series My Fast One 20  One Fast Dream  $   $5,604 
Series Naismith  Naismith  $   $ 
Series National Road  National Road  $   $ 
Series Northern Smile 20  Pep Rally  $   $7,187 

 

 

 

 55 

 

 

Series NY Exacta  NY Exacta  $   $ 
Series Ocean Magic 18  Palace Foal  $   $ 
Series One Last Night 21  Fancy Quality  $12,761   $60,368 
Series Our Jenny B 21  Vino Grigio  $15,070   $19,833 
Series Our Miss Jones 19  Celebrity News  $   $ 
Series Paddock Buzz  Paddock Buzz  $17,550   $ 
Series Patsys Kim 21  Lady Blitz  $   $67,762 
Series Popular Demand  Popular Demand  $   $ 
Series Power Up Paynter  Power Up Paynter  $   $ 
Series Queen Amira 19  Regal Rebel  $   $ 
Series Race Hunter 19  Chasing Time  $3,600   $36,393 
Series Restless Rider 23  Steel the Moment  $459,281   $ 
Series Salute to America  Salute to America  $   $ 
Series Sarrocchi 21  Legitify  $   $44,943 
Series Savvy Sassy 22  Real Savvy  $107,218   $105,950 
Series Seeking a Star 23  Sirius Pursuit  $50,952   $82,388 
Series Sigesmund  Sigesmund  $   $ 
Series Silverpocketsfull 19  Iron Works  $   $ 
Series Slam Dunk 24  Elevated  $356,251   $ 
Series Smart Shopping 21  Seize the Grey  $36,426   $1,573,824 
Series Social Dilemma  Social Dilemma  $   $ 
Series Song of Bernadette 20  Cable Boss  $   $60,204 
Series Song of the Lark 21  Fireball Birdie  $48,602   $62,600 
Series Spanxamillion 23  Native Brew  $232,411   $223,694 
Series Speightstown Belle 19  Ancient Royalty  $   $ 
Series Spirit 20  Phantom Ride  $   $20,303 
Series Squared Straight  Squared Straight  $   $ 
Series Jeanne's Speight 20  Stay Fabulous  $   $ 
Series STG Broodmare Band  STG Broodmare Band  $578,442   $27,442 
Series Stirred 23  Stir It Up  $187,941   $ 
Series Storm Shooter  Storm Shooter  $   $ 
Series Stylishly 23  Black Tie Optional  $177,724   $428,631 
Series Sunny 18  Solar Strike  $   $ 
Series Sunsanddrinkinhand  Sunsanddrinkinhand  $   $ 
Series Sweet Sweet Annie 19  In Due Time  $   $9,845 
Series Tamboz 21  Catalyst  $120,434   $128,488 
Series Tapitry 19  Infinite Empire  $   $ 
Series Tell All 19  Walk the Talk  $   $ 
Series Tell the Duchess 19  Duke of Love  $1,651   $23,109 
Series Thank You Note 23  Commissioned  $311,917   $ 
Series The Filly Four  The Filly Four  $   $ 
Series The Incredi-Bundle  The Incredi-Bundle  $215,475   $462,185 

 

 

 

 56 

 

 

Series The New York Bundle  The New York Bundle  $138,924   $409,196 
Series The Royal Duet  The Royal Duet  $   $166,663 
Series Thesis Break 24  Doctorate  $131,528   $ 
Series Thirteen Stripes  Thirteen Stripes  $   $ 
Series Timeless Trick 20  Interstellar  $   $ 
Series Tizamagician  Tizamagician  $   $ 
Series Trust But Verify  Trust But Verify  $431,653   $ 
Series Tufnel  Tufnel  $   $42,935 
Series Twirl Girl 21  Tonality  $   $16,346 
Series Two Trail Sioux 17  Annahilate  $   $ 
Series Two Trail Sioux 17K  Two Trail Sioux 17K  $   $ 
Series Vertical Threat  Vertical Threat  $   $ 
Series Vow  Vow  $   $3,041 
Series War Safe  War Safe  $   $ 
Series Wayne O  Wayne O  $   $ 
Series Who Runs the World  Who Runs the World  $   $ 
Series Whosbeeninmybed 19  Micro Share  $   $14,756 
Series Wildcat Gaze 23  Shezawildone  $75,207   $ 
Series Without Delay 19  Golden Quality  $   $ 
Series Wonder Upon a Star 19  Star Six Nine  $   $ 
Series Yes This Time  Yes This Time  $   $ 
Series You Make Luvin Fun 19  Magical Ways  $   $ 
Totals     $7,009,658   $7,385,499 

________________

 

  (1) On April 2, 2021, the Series Action Bundle Offering was terminated prior to any securities being offered.
  (2) On April 2, 2021, the Series Motion Emotion Offering was terminated prior to any securities being offered.
  (3) On November 17, 2022, Series Forever Rose Offerings was terminated prior to any securities being offered and removed from such filing.
  (4) On October 27, 2023, the Series Ishvana 21 Offering was terminated prior to any securities being offered.

  

  

 

 

 57 

 

 

Operating Expenses – General and Administrative

 

For the twelve–month periods ended December 31, 2025, and December 31, 2024, the Company incurred General and Administrative Fee expenses of $921,033, and $1,873,374, respectively, a decrease of $953,341. The decrease is due primarily to the decrease in taxes due for certain series during the current period relative to the prior period.

 

The general and administrative fees incurred on a series–by–series basis as of December 31, 2025, and December 31, 2024 are as follows:

 

      General and Administrative Fees 
Series Name  Underlying Asset  31-Dec-25   31-Dec-24 
Series Action Bundle  Action Bundle  $   $ 
Series Adaay in Asia  Adaay in Asia  $   $7,881 
Series Adjust 20  Jai Ho  $   $4,850 
Series Alliford Bay 21  Sweet Voyage  $11,350   $9,050 
Series Amandrea  Amandrea  $   $ 
Series Ambleside Park 19  Lookwhogotlucky  $   $ 
Series Apple Down Under 19  Howboutdemapples  $   $ 
Series Arch Support 20  Captain Sparrow  $3,000   $3,700 
Series Ari the Adventurer 19  Kanthari  $   $6,000 
Series Athenian Beauty 19  Quantum Theory  $   $ 
Series Authentic  Authentic  $27,276   $22,500 
Series Awe Hush 19  Can't Hush This  $   $ 
Series Bajan Bashert  Bajan Bashert  $   $4,250 
Series Balletic  Balletic  $   $4,335 
Series Bella Chica  Bella Chica  $   $ 
Series Bernin Midnight 24  Bern Rate  $6,392   $ 
Series Big Mel  Big Mel  $   $ 
Series Black Escort 19  Halofied  $   $ 
Series Blip Says Bye 23  Misstrial  $11,500   $2,400 
Series Blue Curl 22  Isle Blue  $11,350   $11,450 
Series Blue Devil  Blue Devil  $9,950   $9,070 
Series Brandy 22  Authentic Spirit  $5,752   $11,450 
Series Bubala 24  Bold Type  $4,740   $ 
Series Bundle Broodmare Band 26  Broodmare Band '26  $1,500   $ 
Series Carpe Fortuna 24  Circe  $2,800   $ 
Series Carrothers  Carrothers  $   $ 
Series Cayala 19  Provocateur  $   $ 
Series Celestial Moon  Celestial Moon  $   $5,251 
Series Chad Brown Bundle  Chad Brown Bundle  $   $4,460 
Series Chasing the Moon 20  Cuvier  $   $ 
Series Claire De Lune 22  Moonlit Courage  $12,257   $6,050 
Series Classic Cut  Classic Cut  $11,350   $7,200 
Series Classofsixtythree 19  Sixtythreecaliber  $   $ 
Series Co Cola 19  Search Engine  $   $ 
Series Collusion Illusion  Collusion Illusion  $   $ 
Series Confetti 24  Start the Party  $5,889   $ 
Series Consecrate 19  Sacred Beauty  $   $ 
Series Courtisane 19  Tap the Gavel  $   $ 

 

 

 

 58 

 

 

Series Crown It 21  Normandy Queen  $2,124   $5,200 
Series Daddys Joy  Daddy's Joy  $   $ 
Series Dancing Crane  Dancing Crane  $   $ 
Series Daring Dancer 20  Boppy  $   $ 
Series Deep Cover  Deep Cover  $   $ 
Series Demogorgon  Demogorgon  $   $ 
Series Desire Street 19  Always Hopeful  $   $ 
Series Divine Mercy 24  Absolution  $2,800   $ 
Series Echo Warrior 19  Hero Status  $   $7,215 
Series Edge Classic Colts Package  Classic Colts Package  $4,375   $4,651 
Series Edge Racing Summer Fun-d  Edge Racing Summer Fun-d  $   $ 
Series Elarose 21  Secret Crush  $4,900   $9,050 
Series Enchante 21  Simply Enchanting  $12,725   $7,966 
Series Escape Route  Escape Route  $   $3,000 
Series Essential Rose 20  Rosie's Alibi  $(3,693)  $39,453 
Series Exonerated 19  Above Suspicion  $   $ 
Series Eyepopnruby 23  My Eyes on You  $7,694   $ 
Series Fenwick Hall 20  Inspector  $   $ 
Series Flora Dora 20  Spun Intended  $   $4,800 
Series Forever Rose  Forever Rose  $   $(8,600)
Series Formidable Kitt 22  Elite Heat  $11,353   $4,180 
Series Frosted Oats  Frosted Oats  $   $ 
Series Future Stars Stable  Future Stars Stable  $   $7,068 
Series Gentleman Gerry  Gentleman Gerry  $   $ 
Series Giant Mover 21  Sweet as Sin  $1,450   $4,807 
Series Going to Vegas  Going to Vegas  $   $ 
Series Got Stormy  Got Stormy  $   $ 
Series Grand Traverse Bay 19  Cornice Traverse  $   $ 
Series Grand Traverse Bay 20  Sun Valley Road  $   $ 
Series Great Hot 23  Raging Inferno  $7,272   $ 
Series Great Sister Diane 24  Warranted  $4,780   $ 
Series Heaven Street  Heaven Street  $   $ 
Series Ashlees Empire 20  Helicopter Money  $   $ 
Series High Speed Goldie 21  Flamekeeper  $   $5,400 
Series Im A Looker 20  Pioneer Prince  $   $9,070 
Series Into Summer 19  Malibu Mayhem  $   $ 
Series Ishvana 21  Ishvana 21  $   $(7,600)
Series Just Like Lucy 23  Love Like Lucy  $6,703   $ 
Series Just Louise 19  Forbidden Kingdom  $   $10,041 
Series Keertana 18  American Heiress  $   $ 
Series Kichiro  Kichiro  $   $ 
Series Kindle 21  A Day to Remember  $9,857   $6,650 
Series Knarsdale 21  Seismic Beauty  $114,057   $11,246 
Series Lane Way  Lane Way  $   $3,500 

 

 

 

 59 

 

 

Series Latte Da 19  Inalattetrouble  $   $ 
Series Lazy Daisy  Lazy Daisy  $   $ 
Series Le Relais 20  Show Your Cards  $   $ 
Series Lost Empire 19  Laforgia  $   $ 
Series Lovesick 21  Here's the Kicker  $11,750   $9,104 
Series Madiera Wine  Madiera Wine  $   $ 
Series Magic Belle 23  Mystical Belle  $8,067   $ 
Series Malibu Bonnie 23  Munny Problem  $10,964   $3,000 
Series Man Among Men  Man Among Men  $   $7,230 
Series Margaret Reay 19  A Mo Reay  $   $ 
Series Margarita Friday 19  Straight No Chaser  $392,655   $178,911 
Series Marsh Hawk 24  Marsh Hawk '24  $2,800   $ 
Series Martita Sangrita 17  Carpe Vinum  $   $ 
Series Mayan Milagra 19  Tepeu  $   $ 
Series Midnight Sweetie 19  Dolce Notte  $   $ 
Series Miss Puzzle  Miss Puzzle  $   $ 
Series Miss Sakamoto  Miss Sakamoto  $   $3,195 
Series Mo Mischief  Mo Mischief  $   $ 
Series Mo Temptation  Mo Temptation  $   $7,700 
Series Monomoy Girl  Monomoy Girl  $   $ 
Series Moonbow 20  Cumberland Falls  $   $9,134 
Series More Than Magic 21  Time is Magic  $850   $6,350 
Series Motion Emotion  Motion Emotion  $   $ 
Series Mrs Whistler  Mrs Whistler  $   $ 
Series My Fast One 20  One Fast Dream  $   $1,200 
Series Naismith  Naismith  $   $ 
Series National Road  National Road  $   $ 
Series Northern Smile 20  Pep Rally  $   $3,135 
Series NY Exacta  NY Exacta  $   $ 
Series Ocean Magic 18  Palace Foal  $   $ 
Series One Last Night 21  Fancy Quality  $2,400   $9,092 
Series Our Jenny B 21  Vino Grigio  $2,600   $2,500 
Series Our Miss Jones 19  Celebrity News  $   $ 
Series Paddock Buzz  Paddock Buzz  $2,800   $ 
Series Patsys Kim 21  Lady Blitz  $   $7,450 
Series Popular Demand  Popular Demand  $   $ 
Series Power Up Paynter  Power Up Paynter  $   $ 
Series Queen Amira 19  Regal Rebel  $   $ 
Series Race Hunter 19  Chasing Time  $3,600   $7,472 
Series Restless Rider 23  Steel the Moment  $6,513   $ 
Series Salute to America  Salute to America  $   $ 
Series Sarrocchi 21  Legitify  $   $6,650 
Series Savvy Sassy 22  Real Savvy  $11,780   $11,450 
Series Seeking a Star 23  Sirius Pursuit  $10,974   $2,400 

 

 

 

 60 

 

 

Series Sigesmund  Sigesmund  $   $ 
Series Silverpocketsfull 19  Iron Works  $   $ 
Series Slam Dunk 24  Elevated  $5,993   $ 
Series Smart Shopping 21  Seize the Grey  $30,103   $1,252,629 
Series Social Dilemma  Social Dilemma  $   $ 
Series Song of Bernadette 20  Cable Boss  $   $560 
Series Song of the Lark 21  Fireball Birdie  $10,968   $9,050 
Series Spanxamillion 23  Native Brew  $10,969   $3,000 
Series Speightstown Belle 19  Ancient Royalty  $   $ 
Series Spirit 20  Phantom Ride  $   $6,393 
Series Squared Straight  Squared Straight  $   $ 
Series Jeanne's Speight 20  Stay Fabulous  $   $ 
Series STG Broodmare Band  STG Broodmare Band  $8,301   $1,000 
Series Stirred 23  Stir It Up  $6,486   $ 
Series Storm Shooter  Storm Shooter  $   $ 
Series Stylishly 23  Black Tie Optional  $11,058   $3,000 
Series Sunny 18  Solar Strike  $   $ 
Series Sunsanddrinkinhand  Sunsanddrinkinhand  $   $ 
Series Sweet Sweet Annie 19  In Due Time  $   $2,390 
Series Tamboz 21  Catalyst  $10,950   $9,050 
Series Tapitry 19  Infinite Empire  $   $ 
Series Tell All 19  Walk the Talk  $   $ 
Series Tell the Duchess 19  Duke of Love  $1,651   $23,499 
Series Thank You Note 23  Commissioned  $8,817   $ 
Series The Filly Four  The Filly Four  $   $ 
Series The Incredi-Bundle  The Incredi-Bundle  $10,009   $9,050 
Series The New York Bundle  The New York Bundle  $9,935   $9,688 
Series The Royal Duet  The Royal Duet  $   $9,050 
Series Thesis Break 24  Doctorate  $5,901   $ 
Series Thirteen Stripes  Thirteen Stripes  $   $ 
Series Timeless Trick 20  Interstellar  $   $ 
Series Tizamagician  Tizamagician  $   $ 
Series Trust But Verify  Trust But Verify  $7,774   $ 
Series Tufnel  Tufnel  $   $2,060 
Series Twirl Girl 21  Tonality  $   $2,300 
Series Two Trail Sioux 17  Annahilate  $   $ 
Series Two Trail Sioux 17K  Two Trail Sioux 17K  $   $ 
Series Vertical Threat  Vertical Threat  $   $ 
Series Vow  Vow  $   $2,857 
Series War Safe  War Safe  $   $ 
Series Wayne O  Wayne O  $   $ 
Series Who Runs the World  Who Runs the World  $   $ 
Series Whosbeeninmybed 19  Micro Share  $   $4,831 
Series Wildcat Gaze 23  Shezawildone  $2,862   $ 

 

 

 

 61 

 

 

Series Without Delay 19  Golden Quality  $   $ 
Series Wonder Upon a Star 19  Star Six Nine  $   $ 
Series Yes This Time  Yes This Time  $   $ 
Series You Make Luvin Fun 19  Magical Ways  $   $ 
      $921,033   $1,873,374 

_______________________

 

  (1) On April 2, 2021, the Series Action Bundle Offering was terminated prior to any securities being offered.
  (2) On April 2, 2021, the Series Motion Emotion Offering was terminated prior to any securities being offered.
  (3) On November 17, 2022, Series Forever Rose Offerings was terminated prior to any securities being offered and removed from such filing.
  (4) On October 27, 2023, the Series Ishvana 21 Offering was terminated prior to any securities being offered 

 

Operating Expenses – Management Fee

 

For the twelve–month periods ended December 31, 2025, and December 31, 2024, the Company incurred Management Fee expenses of $3,282,055, and $2,444,486, respectively, an increase of $837,569. The increase is due primarily to the increase in new offerings during the current period relative to the prior period.

 

The Management Fee expenses on a series–by–series basis as of December 31, 2025, and December 31, 2024 are as follows:

 

      Management Fee 
Series Name  Underlying Asset  31-Dec-25   31-Dec-24 
Series Action Bundle  Action Bundle  $   $ 
Series Adaay in Asia  Adaay in Asia  $   $33,265 
Series Adjust 20  Jai Ho  $   $ 
Series Alliford Bay 21  Sweet Voyage  $   $ 
Series Amandrea  Amandrea  $   $ 
Series Ambleside Park 19  Lookwhogotlucky  $   $ 
Series Apple Down Under 19  Howboutdemapples  $   $ 
Series Arch Support 20  Captain Sparrow  $   $ 
Series Ari the Adventurer 19  Kanthari  $   $4,645 
Series Athenian Beauty 19  Quantum Theory  $   $ 
Series Authentic  Authentic  $87,404   $243,563 
Series Awe Hush 19  Can't Hush This  $   $ 
Series Bajan Bashert  Bajan Bashert  $   $ 
Series Balletic  Balletic  $   $ 
Series Bella Chica  Bella Chica  $   $ 
Series Bernin Midnight 24  Bern Rate  $89,040   $ 
Series Big Mel  Big Mel  $   $ 
Series Black Escort 19  Halofied  $   $ 
Series Blip Says Bye 23  Misstrial  $100,154   $139,268 
Series Blue Curl 22  Isle Blue  $   $22,496 
Series Blue Devil  Blue Devil  $67,297   $18,759 
Series Brandy 22  Authentic Spirit  $   $ 

 

 


 62 

 

 

Series Bubala 24  Bold Type  $83,543   $ 
Series Bundle Broodmare Band 26  Broodmare Band '26  $13,320   $ 
Series Carpe Fortuna 24  Circe  $11,016   $ 
Series Carrothers  Carrothers  $   $ 
Series Cayala 19  Provocateur  $   $ 
Series Celestial Moon  Celestial Moon  $   $ 
Series Chad Brown Bundle  Chad Brown Bundle  $   $ 
Series Chasing the Moon 20  Cuvier  $   $ 
Series Claire De Lune 22  Moonlit Courage  $   $121,080 
Series Classic Cut  Classic Cut  $   $2,160 
Series Classofsixtythree 19  Sixtythreecaliber  $   $ 
Series Co Cola 19  Search Engine  $   $ 
Series Collusion Illusion  Collusion Illusion  $   $ 
Series Confetti 24  Start the Party  $103,810   $ 
Series Consecrate 19  Sacred Beauty  $   $ 
Series Courtisane 19  Tap the Gavel  $   $ 
Series Crown It 21  Normandy Queen  $   $6,795 
Series Daddys Joy  Daddy's Joy  $   $ 
Series Dancing Crane  Dancing Crane  $   $ 
Series Daring Dancer 20  Boppy  $   $ 
Series Deep Cover  Deep Cover  $   $ 
Series Demogorgon  Demogorgon  $   $ 
Series Desire Street 19  Always Hopeful  $   $ 
Series Divine Mercy 24  Absolution  $10,800   $ 
Series Echo Warrior 19  Hero Status  $   $3,236 
Series Edge Classic Colts Package  Classic Colts Package  $1,100   $768 
Series Edge Racing Summer Fun-d  Edge Racing Summer Fun-d  $   $ 
Series Elarose 21  Secret Crush  $   $ 
Series Enchante 21  Simply Enchanting  $   $ 
Series Escape Route  Escape Route  $   $ 
Series Essential Rose 20  Rosie's Alibi  $   $10,067 
Series Exonerated 19  Above Suspicion  $   $ 
Series Eyepopnruby 23  My Eyes on You  $113,160   $ 
Series Fenwick Hall 20  Inspector  $   $ 
Series Flora Dora 20  Spun Intended  $   $ 
Series Forever Rose  Forever Rose  $   $ 
Series Formidable Kitt 22  Elite Heat  $   $202,837 
Series Frosted Oats  Frosted Oats  $   $ 
Series Future Stars Stable  Future Stars Stable  $   $494 
Series Gentleman Gerry  Gentleman Gerry  $   $ 
Series Giant Mover 21  Sweet as Sin  $   $ 
Series Going to Vegas  Going to Vegas  $   $ 

 

 

 

 63 

 

 

Series Got Stormy  Got Stormy  $   $ 
Series Grand Traverse Bay 19  Cornice Traverse  $   $ 
Series Grand Traverse Bay 20  Sun Valley Road  $   $ 
Series Great Hot 23  Raging Inferno  $76,375   $ 
Series Great Sister Diane 24  Warranted  $117,733   $ 
Series Heaven Street  Heaven Street  $   $ 
Series Ashlees Empire 20  Helicopter Money  $   $ 
Series High Speed Goldie 21  Flamekeeper  $   $ 
Series Im A Looker 20  Pioneer Prince  $   $(50)
Series Into Summer 19  Malibu Mayhem  $   $ 
Series Ishvana 21  Ishvana 21  $   $ 
Series Just Like Lucy 23  Love Like Lucy  $118,962   $ 
Series Just Louise 19  Forbidden Kingdom  $   $25 
Series Keertana 18  American Heiress  $   $ 
Series Kichiro  Kichiro  $   $ 
Series Kindle 21  A Day to Remember  $   $ 
Series Knarsdale 21  Seismic Beauty  $   $ 
Series Lane Way  Lane Way  $   $2,600 
Series Latte Da 19  Inalattetrouble  $   $ 
Series Lazy Daisy  Lazy Daisy  $   $ 
Series Le Relais 20  Show Your Cards  $   $ 
Series Lost Empire 19  Laforgia  $   $ 
Series Lovesick 21  Here's the Kicker  $   $158 
Series Madiera Wine  Madiera Wine  $   $ 
Series Magic Belle 23  Mystical Belle  $80,100   $ 
Series Malibu Bonnie 23  Munny Problem  $35,081   $207,163 
Series Man Among Men  Man Among Men  $   $2,067 
Series Margaret Reay 19  A Mo Reay  $   $ 
Series Margarita Friday 19  Straight No Chaser  $251,250   $117,077 
Series Marsh Hawk 24  Marsh Hawk '24  $15,750   $ 
Series Martita Sangrita 17  Carpe Vinum  $   $ 
Series Mayan Milagra 19  Tepeu  $   $ 
Series Midnight Sweetie 19  Dolce Notte  $   $ 
Series Miss Puzzle  Miss Puzzle  $   $ 
Series Miss Sakamoto  Miss Sakamoto  $   $72 
Series Mo Mischief  Mo Mischief  $   $ 
Series Mo Temptation  Mo Temptation  $   $ 
Series Monomoy Girl  Monomoy Girl  $   $ 
Series Moonbow 20  Cumberland Falls  $   $ 
Series More Than Magic 21  Time is Magic  $   $ 
Series Motion Emotion  Motion Emotion  $   $ 
Series Mrs Whistler  Mrs Whistler  $   $ 
Series My Fast One 20  One Fast Dream  $   $(420)
Series Naismith  Naismith  $   $ 

 

 

 

 64 

 

 

Series National Road  National Road  $   $ 
Series Northern Smile 20  Pep Rally  $   $ 
Series NY Exacta  NY Exacta  $   $ 
Series Ocean Magic 18  Palace Foal  $   $ 
Series One Last Night 21  Fancy Quality  $   $ 
Series Our Jenny B 21  Vino Grigio  $   $ 
Series Our Miss Jones 19  Celebrity News  $   $ 
Series Paddock Buzz  Paddock Buzz  $6,000   $ 
Series Patsys Kim 21  Lady Blitz  $   $(1,408)
Series Popular Demand  Popular Demand  $   $ 
Series Power Up Paynter  Power Up Paynter  $   $ 
Series Queen Amira 19  Regal Rebel  $   $ 
Series Race Hunter 19  Chasing Time  $   $2,359 
Series Restless Rider 23  Steel the Moment  $351,924   $ 
Series Salute to America  Salute to America  $   $ 
Series Sarrocchi 21  Legitify  $   $ 
Series Savvy Sassy 22  Real Savvy  $938   $ 
Series Seeking a Star 23  Sirius Pursuit  $39,978   $67,524 
Series Sigesmund  Sigesmund  $   $ 
Series Silverpocketsfull 19  Iron Works  $   $ 
Series Slam Dunk 24  Elevated  $266,925   $ 
Series Smart Shopping 21  Seize the Grey  $   $222,637 
Series Social Dilemma  Social Dilemma  $   $ 
Series Song of Bernadette 20  Cable Boss  $   $ 
Series Song of the Lark 21  Fireball Birdie  $   $ 
Series Spanxamillion 23  Native Brew  $99,775   $169,525 
Series Speightstown Belle 19  Ancient Royalty  $   $ 
Series Spirit 20  Phantom Ride  $   $ 
Series Squared Straight  Squared Straight  $   $ 
Series Jeanne's Speight 20  Stay Fabulous  $   $ 
Series STG Broodmare Band  STG Broodmare Band  $318,091   $ 
Series Stirred 23  Stir It Up  $143,900   $ 
Series Storm Shooter  Storm Shooter  $   $ 
Series Stylishly 23  Black Tie Optional  $   $348,694 
Series Sunny 18  Solar Strike  $   $ 
Series Sunsanddrinkinhand  Sunsanddrinkinhand  $   $ 
Series Sweet Sweet Annie 19  In Due Time  $   $ 
Series Tamboz 21  Catalyst  $   $ 
Series Tapitry 19  Infinite Empire  $   $ 
Series Tell All 19  Walk the Talk  $   $ 
Series Tell the Duchess 19  Duke of Love  $   $(11,620)
Series Thank You Note 23  Commissioned  $217,529   $ 
Series The Filly Four  The Filly Four  $   $ 
Series The Incredi-Bundle  The Incredi-Bundle  $191   $247,860 

 

 

 

 65 

 

 

Series The New York Bundle  The New York Bundle  $280   $260,738 
Series The Royal Duet  The Royal Duet  $   $ 
Series Thesis Break 24  Doctorate  $98,108   $ 
Series Thirteen Stripes  Thirteen Stripes  $   $ 
Series Timeless Trick 20  Interstellar  $   $ 
Series Tizamagician  Tizamagician  $   $ 
Series Trust But Verify  Trust But Verify  $300,351   $ 
Series Tufnel  Tufnel  $   $ 
Series Twirl Girl 21  Tonality  $   $ 
Series Two Trail Sioux 17  Annahilate  $   $ 
Series Two Trail Sioux 17K  Two Trail Sioux 17K  $   $ 
Series Vertical Threat  Vertical Threat  $   $ 
Series Vow  Vow  $   $52 
Series War Safe  War Safe  $   $ 
Series Wayne O  Wayne O  $   $ 
Series Who Runs the World  Who Runs the World  $   $ 
Series Whosbeeninmybed 19  Micro Share  $   $ 
Series Wildcat Gaze 23  Shezawildone  $62,170   $ 
Series Without Delay 19  Golden Quality  $   $ 
Series Wonder Upon a Star 19  Star Six Nine  $   $ 
Series Yes This Time  Yes This Time  $   $ 
Series You Make Luvin Fun 19  Magical Ways  $   $ 
      $3,282,055   $2,444,486 

________________________

 

  (1) On April 2, 2021, the Series Action Bundle Offering was terminated prior to any securities being offered.
  (2) On April 2, 2021, the Series Motion Emotion Offering was terminated prior to any securities being offered.
  (3) On November 17, 2022, Series Forever Rose Offerings was terminated prior to any securities being offered and removed from such filing.
  (4) On October 27, 2023, the Series Ishvana 21 Offering was terminated prior to any securities being offered.

 

 

 

 

 

 66 

 

 

Operating Expenses – Depreciation

 

For the twelve–month periods ended December 31, 2025, and December 31, 2024, the depreciation was $2,806,569 and $3,049,767 respectively, a decrease of $243,198. This is primarily attributed to a decrease in the value of horses acquired relative to the prior period. The method of calculating depreciation remained unchanged during the current period.

 

The depreciation on a series–by–series basis as of December 31, 2025, and December 31, 2024 are as follows:

 

      Depreciation 
Series Name  Underlying Asset  31-Dec-25   31-Dec-24 
Series Action Bundle  Action Bundle  $   $ 
Series Adaay in Asia  Adaay in Asia  $   $40,497 
Series Adjust 20  Jai Ho  $   $11,055 
Series Alliford Bay 21  Sweet Voyage  $42,000   $42,000 
Series Amandrea  Amandrea  $   $ 
Series Ambleside Park 19  Lookwhogotlucky  $   $ 
Series Apple Down Under 19  Howboutdemapples  $   $ 
Series Arch Support 20  Captain Sparrow  $9,158   $23,333 
Series Ari the Adventurer 19  Kanthari  $   $23,452 
Series Athenian Beauty 19  Quantum Theory  $   $ 
Series Authentic  Authentic  $   $ 
Series Awe Hush 19  Can't Hush This  $   $ 
Series Bajan Bashert  Bajan Bashert  $   $28,000 
Series Balletic  Balletic  $   $95,685 
Series Bella Chica  Bella Chica  $   $ 
Series Bernin Midnight 24  Bern Rate  $16,327   $ 
Series Big Mel  Big Mel  $   $ 
Series Black Escort 19  Halofied  $   $ 
Series Blip Says Bye 23  Misstrial  $   $33,150 
Series Blue Curl 22  Isle Blue  $70,222   $70,222 
Series Blue Devil  Blue Devil  $59,956   $62,475 
Series Brandy 22  Authentic Spirit  $52,500   $126,000 
Series Bubala 24  Bold Type  $24,491   $ 
Series Bundle Broodmare Band 26  Broodmare Band '26  $20,572   $ 
Series Carpe Fortuna 24  Circe  $10,710   $ 
Series Carrothers  Carrothers  $   $ 
Series Cayala 19  Provocateur  $   $ 
Series Celestial Moon  Celestial Moon  $   $36,117 
Series Chad Brown Bundle  Chad Brown Bundle  $   $65,492 
Series Chasing the Moon 20  Cuvier  $   $ 
Series Claire De Lune 22  Moonlit Courage  $38,417   $23,649 
Series Classic Cut  Classic Cut  $   $50,806 
Series Classofsixtythree 19  Sixtythreecaliber  $   $ 
Series Co Cola 19  Search Engine  $   $ 
Series Collusion Illusion  Collusion Illusion  $   $ 
Series Confetti 24  Start the Party  $48,563   $ 

 

 


 67 

 

 

Series Consecrate 19  Sacred Beauty  $   $ 
Series Courtisane 19  Tap the Gavel  $   $ 
Series Crown It 21  Normandy Queen  $50,991   $50,991 
Series Daddys Joy  Daddy's Joy  $   $ 
Series Dancing Crane  Dancing Crane  $   $ 
Series Daring Dancer 20  Boppy  $   $ 
Series Deep Cover  Deep Cover  $   $ 
Series Demogorgon  Demogorgon  $   $ 
Series Desire Street 19  Always Hopeful  $   $ 
Series Divine Mercy 24  Absolution  $15,750   $ 
Series Echo Warrior 19  Hero Status  $   $11,889 
Series Edge Classic Colts Package  Classic Colts Package  $37,950   $112,746 
Series Edge Racing Summer Fun-d  Edge Racing Summer Fun-d  $   $ 
Series Elarose 21  Secret Crush  $33,833   $105,000 
Series Enchante 21  Simply Enchanting  $70,095   $99,740 
Series Escape Route  Escape Route  $   $ 
Series Essential Rose 20  Rosie's Alibi  $   $132,308 
Series Exonerated 19  Above Suspicion  $   $ 
Series Eyepopnruby 23  My Eyes on You  $39,185   $ 
Series Fenwick Hall 20  Inspector  $   $ 
Series Flora Dora 20  Spun Intended  $   $15,625 
Series Forever Rose  Forever Rose  $   $(62,008)
Series Formidable Kitt 22  Elite Heat  $87,885   $43,470 
Series Frosted Oats  Frosted Oats  $   $ 
Series Future Stars Stable  Future Stars Stable  $   $ 
Series Gentleman Gerry  Gentleman Gerry  $   $ 
Series Giant Mover 21  Sweet as Sin  $2,970   $15,785 
Series Going to Vegas  Going to Vegas  $   $ 
Series Got Stormy  Got Stormy  $   $ 
Series Grand Traverse Bay 19  Cornice Traverse  $   $ 
Series Grand Traverse Bay 20  Sun Valley Road  $   $ 
Series Great Hot 23  Raging Inferno  $28,572   $ 
Series Great Sister Diane 24  Warranted  $28,875   $ 
Series Heaven Street  Heaven Street  $   $ 
Series Ashlees Empire 20  Helicopter Money  $   $ 
Series High Speed Goldie 21  Flamekeeper  $   $17,188 
Series Im A Looker 20  Pioneer Prince  $   $51,277 
Series Into Summer 19  Malibu Mayhem  $   $ 
Series Ishvana 21  Ishvana 21  $   $(53,091)
Series Just Like Lucy 23  Love Like Lucy  $35,870   $ 
Series Just Louise 19  Forbidden Kingdom  $   $ 
Series Keertana 18  American Heiress  $   $ 
Series Kichiro  Kichiro  $   $ 
Series Kindle 21  A Day to Remember  $37,042   $52,500 

 

 

 

 68 

 

 

Series Knarsdale 21  Seismic Beauty  $56,440   $103,785 
Series Lane Way  Lane Way  $   $ 
Series Latte Da 19  Inalattetrouble  $   $ 
Series Lazy Daisy  Lazy Daisy  $   $ 
Series Le Relais 20  Show Your Cards  $   $ 
Series Lost Empire 19  Laforgia  $   $ 
Series Lovesick 21  Here's the Kicker  $87,504   $87,504 
Series Madiera Wine  Madiera Wine  $   $ 
Series Magic Belle 23  Mystical Belle  $47,250   $ 
Series Malibu Bonnie 23  Munny Problem  $110,000   $46,573 
Series Man Among Men  Man Among Men  $   $ 
Series Margaret Reay 19  A Mo Reay  $   $ 
Series Margarita Friday 19  Straight No Chaser  $   $14,534 
Series Marsh Hawk 24  Marsh Hawk '24  $15,313   $ 
Series Martita Sangrita 17  Carpe Vinum  $   $ 
Series Mayan Milagra 19  Tepeu  $   $ 
Series Midnight Sweetie 19  Dolce Notte  $   $ 
Series Miss Puzzle  Miss Puzzle  $   $ 
Series Miss Sakamoto  Miss Sakamoto  $   $10,585 
Series Mo Mischief  Mo Mischief  $   $ 
Series Mo Temptation  Mo Temptation  $   $16,538 
Series Monomoy Girl  Monomoy Girl  $   $ 
Series Moonbow 20  Cumberland Falls  $   $8,334 
Series More Than Magic 21  Time is Magic  $5,717   $42,000 
Series Motion Emotion  Motion Emotion  $   $ 
Series Mrs Whistler  Mrs Whistler  $   $ 
Series My Fast One 20  One Fast Dream  $   $4,824 
Series Naismith  Naismith  $   $ 
Series National Road  National Road  $   $ 
Series Northern Smile 20  Pep Rally  $   $4,052 
Series NY Exacta  NY Exacta  $   $ 
Series Ocean Magic 18  Palace Foal  $   $ 
Series One Last Night 21  Fancy Quality  $10,361   $51,276 
Series Our Jenny B 21  Vino Grigio  $12,470   $17,333 
Series Our Miss Jones 19  Celebrity News  $   $ 
Series Paddock Buzz  Paddock Buzz  $8,750   $ 
Series Patsys Kim 21  Lady Blitz  $   $61,720 
Series Popular Demand  Popular Demand  $   $ 
Series Power Up Paynter  Power Up Paynter  $   $ 
Series Queen Amira 19  Regal Rebel  $   $ 
Series Race Hunter 19  Chasing Time  $   $26,562 
Series Restless Rider 23  Steel the Moment  $100,844   $ 
Series Salute to America  Salute to America  $   $ 
Series Sarrocchi 21  Legitify  $   $38,293 

 

 

 

 69 

 

 

Series Savvy Sassy 22  Real Savvy  $94,500   $94,500 
Series Seeking a Star 23  Sirius Pursuit  $   $12,464 
Series Sigesmund  Sigesmund  $   $ 
Series Silverpocketsfull 19  Iron Works  $   $ 
Series Slam Dunk 24  Elevated  $83,333   $ 
Series Smart Shopping 21  Seize the Grey  $6,323   $97,125 
Series Social Dilemma  Social Dilemma  $   $ 
Series Song of Bernadette 20  Cable Boss  $   $59,644 
Series Song of the Lark 21  Fireball Birdie  $37,634   $53,550 
Series Spanxamillion 23  Native Brew  $121,667   $51,169 
Series Speightstown Belle 19  Ancient Royalty  $   $ 
Series Spirit 20  Phantom Ride  $   $13,910 
Series Squared Straight  Squared Straight  $   $ 
Series Jeanne's Speight 20  Stay Fabulous  $   $ 
Series STG Broodmare Band  STG Broodmare Band  $252,050   $26,442 
Series Stirred 23  Stir It Up  $37,555   $ 
Series Storm Shooter  Storm Shooter  $   $ 
Series Stylishly 23  Black Tie Optional  $166,667   $76,937 
Series Sunny 18  Solar Strike  $   $ 
Series Sunsanddrinkinhand  Sunsanddrinkinhand  $   $ 
Series Sweet Sweet Annie 19  In Due Time  $   $7,455 
Series Tamboz 21  Catalyst  $109,484   $119,438 
Series Tapitry 19  Infinite Empire  $   $ 
Series Tell All 19  Walk the Talk  $   $ 
Series Tell the Duchess 19  Duke of Love  $   $11,230 
Series Thank You Note 23  Commissioned  $85,572   $ 
Series The Filly Four  The Filly Four  $   $ 
Series The Incredi-Bundle  The Incredi-Bundle  $205,275   $205,275 
Series The New York Bundle  The New York Bundle  $128,708   $138,771 
Series The Royal Duet  The Royal Duet  $   $157,613 
Series Thesis Break 24  Doctorate  $27,519   $ 
Series Thirteen Stripes  Thirteen Stripes  $   $ 
Series Timeless Trick 20  Interstellar  $   $ 
Series Tizamagician  Tizamagician  $   $ 
Series Trust But Verify  Trust But Verify  $123,528   $ 
Series Tufnel  Tufnel  $   $40,875 
Series Twirl Girl 21  Tonality  $   $14,046 
Series Two Trail Sioux 17  Annahilate  $   $ 
Series Two Trail Sioux 17K  Two Trail Sioux 17K  $   $ 
Series Vertical Threat  Vertical Threat  $   $ 
Series Vow  Vow  $   $132 
Series War Safe  War Safe  $   $ 
Series Wayne O  Wayne O  $   $ 
Series Who Runs the World  Who Runs the World  $   $ 

 

 

 

 70 

 

 

Series Whosbeeninmybed 19  Micro Share  $   $9,925 
Series Wildcat Gaze 23  Shezawildone  $10,175   $ 
Series Without Delay 19  Golden Quality  $   $ 
Series Wonder Upon a Star 19  Star Six Nine  $   $ 
Series Yes This Time  Yes This Time  $   $ 
Series You Make Luvin Fun 19  Magical Ways  $   $ 
      $2,806,569   $3,049,767 

_____________________

 

  (1) On April 2, 2021, the Series Action Bundle Offering was terminated prior to any securities being offered.
  (2) On April 2, 2021, the Series Motion Emotion Offering was terminated prior to any securities being offered.
  (3) On November 17, 2022, Series Forever Rose Offerings was terminated prior to any securities being offered and removed from such filing.
  (4) On October 27, 2023, the Series Ishvana 21 Offering was terminated prior to any securities being offered. 

 

Other Expense – Loss on Horse Retirement

 

For the twelve–month periods ended December 31, 2025, and December 31, 2024, the loss on horse retirement was a gain of $2,215,910 and a gain of $4,019,294, respectively, a decrease of $1,803,384 The decrease is due to certain significant gains resulting from the sale of Seize the Grey and Rosie’s Alibi during the prior period.

 

The loss on horse retirement on a series–by–series basis as of December 31, 2025, and December 31, 2024 are as follows:

 

      Loss on Horse 
Series Name  Underlying Asset  31-Dec-25   31-Dec-24 
Series Action Bundle  Action Bundle  $       –   $ 
Series Adaay in Asia  Adaay in Asia  $   $107,029 
Series Adjust 20  Jai Ho  $   $16,027 
Series Alliford Bay 21  Sweet Voyage  $   $ 
Series Amandrea  Amandrea  $   $ 
Series Ambleside Park 19  Lookwhogotlucky  $   $ 
Series Apple Down Under 19  Howboutdemapples  $   $ 
Series Arch Support 20  Captain Sparrow  $   $ 
Series Ari the Adventurer 19  Kanthari  $   $ 
Series Athenian Beauty 19  Quantum Theory  $   $ 
Series Authentic  Authentic  $   $ 
Series Awe Hush 19  Can't Hush This  $   $ 
Series Bajan Bashert  Bajan Bashert  $   $44,158 
Series Balletic  Balletic  $   $(37,503)
Series Bella Chica  Bella Chica  $   $ 
Series Bernin Midnight 24  Bern Rate  $   $ 
Series Big Mel  Big Mel  $   $ 
Series Black Escort 19  Halofied  $   $ 
Series Blip Says Bye 23  Misstrial  $   $ 
Series Blue Curl 22  Isle Blue  $   $ 

 

 


 71 

 

 

Series Blue Devil  Blue Devil  $60,633   $ 
Series Brandy 22  Authentic Spirit  $149,014   $ 
Series Bubala 24  Bold Type  $   $ 
Series Bundle Broodmare Band 26  Broodmare Band '26  $   $ 
Series Carpe Fortuna 24  Circe  $   $ 
Series Carrothers  Carrothers  $   $ 
Series Cayala 19  Provocateur  $   $ 
Series Celestial Moon  Celestial Moon  $   $67,991 
Series Chad Brown Bundle  Chad Brown Bundle  $   $ 
Series Chasing the Moon 20  Cuvier  $   $ 
Series Claire De Lune 22  Moonlit Courage  $   $ 
Series Classic Cut  Classic Cut  $   $ 
Series Classofsixtythree 19  Sixtythreecaliber  $   $ 
Series Co Cola 19  Search Engine  $   $ 
Series Collusion Illusion  Collusion Illusion  $   $ 
Series Confetti 24  Start the Party  $   $ 
Series Consecrate 19  Sacred Beauty  $   $ 
Series Courtisane 19  Tap the Gavel  $   $ 
Series Crown It 21  Normandy Queen  $   $ 
Series Daddys Joy  Daddy's Joy  $   $ 
Series Dancing Crane  Dancing Crane  $   $ 
Series Daring Dancer 20  Boppy  $   $ 
Series Deep Cover  Deep Cover  $   $ 
Series Demogorgon  Demogorgon  $   $ 
Series Desire Street 19  Always Hopeful  $   $ 
Series Divine Mercy 24  Absolution  $   $ 
Series Echo Warrior 19  Hero Status  $   $(28,995)
Series Edge Classic Colts Package  Classic Colts Package  $34,430   $(51,857)
Series Edge Racing Summer Fun-d  Edge Racing Summer Fun-d  $   $ 
Series Elarose 21  Secret Crush  $39,667   $ 
Series Enchante 21  Simply Enchanting  $(94,628)  $ 
Series Escape Route  Escape Route  $   $ 
Series Essential Rose 20  Rosie's Alibi  $   $(589,742)
Series Exonerated 19  Above Suspicion  $   $ 
Series Eyepopnruby 23  My Eyes on You  $   $ 
Series Fenwick Hall 20  Inspector  $   $ 
Series Flora Dora 20  Spun Intended  $   $16,207 
Series Forever Rose  Forever Rose  $   $ 
Series Formidable Kitt 22  Elite Heat  $   $ 
Series Frosted Oats  Frosted Oats  $   $ 
Series Future Stars Stable  Future Stars Stable  $   $(19,577)
Series Gentleman Gerry  Gentleman Gerry  $   $ 
Series Giant Mover 21  Sweet as Sin  $17,100   $ 
Series Going to Vegas  Going to Vegas  $   $ 

 

 

 

 72 

 

 

Series Got Stormy  Got Stormy  $   $ 
Series Grand Traverse Bay 19  Cornice Traverse  $   $ 
Series Grand Traverse Bay 20  Sun Valley Road  $   $ 
Series Great Hot 23  Raging Inferno  $   $ 
Series Great Sister Diane 24  Warranted  $   $ 
Series Heaven Street  Heaven Street  $   $ 
Series Ashlees Empire 20  Helicopter Money  $   $ 
Series High Speed Goldie 21  Flamekeeper  $   $44,674 
Series Im A Looker 20  Pioneer Prince  $   $69,851 
Series Into Summer 19  Malibu Mayhem  $   $ 
Series Ishvana 21  Ishvana 21  $   $ 
Series Just Like Lucy 23  Love Like Lucy  $   $ 
Series Just Louise 19  Forbidden Kingdom  $   $(141,943)
Series Keertana 18  American Heiress  $   $ 
Series Kichiro  Kichiro  $   $ 
Series Kindle 21  A Day to Remember  $   $ 
Series Knarsdale 21  Seismic Beauty  $(946,346)  $ 
Series Lane Way  Lane Way  $   $ 
Series Latte Da 19  Inalattetrouble  $   $ 
Series Lazy Daisy  Lazy Daisy  $   $ 
Series Le Relais 20  Show Your Cards  $   $ 
Series Lost Empire 19  Laforgia  $   $ 
Series Lovesick 21  Here's the Kicker  $   $ 
Series Madiera Wine  Madiera Wine  $   $ 
Series Magic Belle 23  Mystical Belle  $   $ 
Series Malibu Bonnie 23  Munny Problem  $   $ 
Series Man Among Men  Man Among Men  $   $(80,920)
Series Margaret Reay 19  A Mo Reay  $   $ 
Series Margarita Friday 19  Straight No Chaser  $(1,312,500)  $ 
Series Marsh Hawk 24  Marsh Hawk '24  $   $ 
Series Martita Sangrita 17  Carpe Vinum  $   $ 
Series Mayan Milagra 19  Tepeu  $   $ 
Series Midnight Sweetie 19  Dolce Notte  $   $ 
Series Miss Puzzle  Miss Puzzle  $   $ 
Series Miss Sakamoto  Miss Sakamoto  $   $(28,008)
Series Mo Mischief  Mo Mischief  $   $ 
Series Mo Temptation  Mo Temptation  $   $45,398 
Series Monomoy Girl  Monomoy Girl  $   $ 
Series Moonbow 20  Cumberland Falls  $   $4,267 
Series More Than Magic 21  Time is Magic  $28,817   $ 
Series Motion Emotion  Motion Emotion  $   $ 
Series Mrs Whistler  Mrs Whistler  $   $ 
Series My Fast One 20  One Fast Dream  $   $40,092 
Series Naismith  Naismith  $   $ 

 

 

 

 73 

 

 

Series National Road  National Road  $   $ 
Series Northern Smile 20  Pep Rally  $   $32,158 
Series NY Exacta  NY Exacta  $   $ 
Series Ocean Magic 18  Palace Foal  $   $ 
Series One Last Night 21  Fancy Quality  $8,618   $ 
Series Our Jenny B 21  Vino Grigio  $   $ 
Series Our Miss Jones 19  Celebrity News  $   $ 
Series Paddock Buzz  Paddock Buzz  $   $ 
Series Patsys Kim 21  Lady Blitz  $   $117,721 
Series Popular Demand  Popular Demand  $   $ 
Series Power Up Paynter  Power Up Paynter  $   $ 
Series Queen Amira 19  Regal Rebel  $   $ 
Series Race Hunter 19  Chasing Time  $(40,000)  $ 
Series Restless Rider 23  Steel the Moment  $   $ 
Series Salute to America  Salute to America  $   $ 
Series Sarrocchi 21  Legitify  $   $105,752 
Series Savvy Sassy 22  Real Savvy  $(18,750)  $ 
Series Seeking a Star 23  Sirius Pursuit  $   $ 
Series Sigesmund  Sigesmund  $   $ 
Series Silverpocketsfull 19  Iron Works  $   $ 
Series Slam Dunk 24  Elevated  $   $ 
Series Smart Shopping 21  Seize the Grey  $8,558   $(3,879,483)
Series Social Dilemma  Social Dilemma  $   $ 
Series Song of Bernadette 20  Cable Boss  $   $ 
Series Song of the Lark 21  Fireball Birdie  $   $ 
Series Spanxamillion 23  Native Brew  $   $ 
Series Speightstown Belle 19  Ancient Royalty  $   $ 
Series Spirit 20  Phantom Ride  $   $(350)
Series Squared Straight  Squared Straight  $   $ 
Series Jeanne's Speight 20  Stay Fabulous  $   $6,750 
Series STG Broodmare Band  STG Broodmare Band  $(187,084)  $ 
Series Stirred 23  Stir It Up  $   $ 
Series Storm Shooter  Storm Shooter  $   $ 
Series Stylishly 23  Black Tie Optional  $   $ 
Series Sunny 18  Solar Strike  $   $ 
Series Sunsanddrinkinhand  Sunsanddrinkinhand  $   $ 
Series Sweet Sweet Annie 19  In Due Time  $   $(4,000)
Series Tamboz 21  Catalyst  $(73,613)  $ 
Series Tapitry 19  Infinite Empire  $   $ 
Series Tell All 19  Walk the Talk  $   $ 
Series Tell the Duchess 19  Duke of Love  $   $ 
Series Thank You Note 23  Commissioned  $   $ 
Series The Filly Four  The Filly Four  $   $ 
Series The Incredi-Bundle  The Incredi-Bundle  $(3,825)  $ 

 

 

 

 74 

 

 

Series The New York Bundle  The New York Bundle  $114,000   $42,620 
Series The Royal Duet  The Royal Duet  $   $113,563 
Series Thesis Break 24  Doctorate  $   $ 
Series Thirteen Stripes  Thirteen Stripes  $   $ 
Series Timeless Trick 20  Interstellar  $   $ 
Series Tizamagician  Tizamagician  $   $ 
Series Trust But Verify  Trust But Verify  $   $ 
Series Tufnel  Tufnel  $   $ 
Series Twirl Girl 21  Tonality  $   $33,510 
Series Two Trail Sioux 17  Annahilate  $   $ 
Series Two Trail Sioux 17K  Two Trail Sioux 17K  $   $ 
Series Vertical Threat  Vertical Threat  $   $ 
Series Vow  Vow  $   $(11,997)
Series War Safe  War Safe  $   $ 
Series Wayne O  Wayne O  $   $ 
Series Who Runs the World  Who Runs the World  $   $ 
Series Whosbeeninmybed 19  Micro Share  $   $(52,687)
Series Wildcat Gaze 23  Shezawildone  $   $ 
Series Without Delay 19  Golden Quality  $   $ 
Series Wonder Upon a Star 19  Star Six Nine  $   $ 
Series Yes This Time  Yes This Time  $   $ 
Series You Make Luvin Fun 19  Magical Ways  $   $ 
      $(2,215,910)  $(4,019,294)

_____________________

 

  (1) On April 2, 2021, the Series Action Bundle Offering was terminated prior to any securities being offered.
  (2) On April 2, 2021, the Series Motion Emotion Offering was terminated prior to any securities being offered.
  (3) On November 17, 2022, Series Forever Rose Offerings was terminated prior to any securities being offered and removed from such filing.
  (4) On October 27, 2023, the Series Ishvana 21 Offering was terminated prior to any securities being offered.

 

As a result, the Company’s aggregate net loss across all series for the twelve–month periods ended December 31, 2025, and December 31, 2024 was $1,903,336 and $7,850,399, respectively.

 

 

 

 

 

 75 

 

 

Liquidity and Capital Resources – For the Years Ended December 31, 2025 and 2024

 

During the years ended December 31, 2025 and 2024, the Company has relied on advances from founders, raising capital to fund its operations and the issuance of securities under Regulation A offerings, as well as under a Regulation D offering as sources of capital. The funds raised supported the repayment of manager’s loans (advanced to obtain Underlying Assets), accrue management fees and set aside cash held by the manager as horse reserve accounts to cover certain horse expenses.

 

Of the horses that were part of an offering as of December 31, 2025 that have not yet started racing and thus potential revenue–generating activities, the Company anticipates they will begin racing as follows:

 

Series Name Underlying Asset Target for Revenue Generation
Series Bernin Midnight 24 Bern Rate 8/1/2026
Series Bubala 24 Bold Type 8/1/2026
Series Broodmare Band 26 Broodmare Band 26 4/15/2007
Series Carpe Fortuna 24 Circe 8/1/2026
Series Confetti 24 Start the Party 8/1/2026
Series Divine Mercy 24 Absolution 8/1/2026
Series Great Sister Diane 24 Warranted 8/1/2026
Series Marsh Hawk 24 Helios 8/1/2026
Series Restless Rider 23 Restless Rider 4/30/2026
Series Thesis Break 24 Doctorate 8/1/2026
Series Wildcat Gaze 23 Shezawildone 4/30/2026

 

The Company anticipates such horses will begin racing and, thus, potentially generating revenue as early as the above dates, which should allow such Series to maintain an ongoing reserve for Operating Expenses without the need to raise additional capital. Should such Underlying Asset need more time than anticipated in training or fails to generate sufficient revenues as expected, the Manager may loan the Series money from time–to–time to cover its Operating Expenses. The Company has purchased insurance for such Underlying Assets.

 

The Company (if viewed as if it were a separate and distinct entity apart from its Series) will not have much, if any, need for cash reserves and, instead, each Series will have liquidity needs that are built into Operating Expense reserves and covered by future revenue–generating activities. Specifically, it is the intent of the Company to reserve Operating Expenses, including Upkeep Fees, at the outset of an offering sufficient to maintain the Underlying Asset without the need to raise additional capital for such Series. The Company intends to rely on revenue generated from such Underlying Asset to provide ongoing working capital needed to fund the Operating Expenses of each such Series thereafter. Further, in the event that a Series is not fully subscribed, or needs additional funding beyond the Operating Expense reserves, (i) the Manager and/or its affiliates may exercise their right to purchase interests in the Series on the same terms and conditions as the investors, (ii) if such Underlying Asset was originally acquired by the Company or an affiliate pursuant to a Profit Participation Convertible Promissory Note or similar instrument, such party may exercise its conversion rights, and/or (iii) the Series may obtain a loan from the Manager, affiliates or third parties to obtain sufficient working capital to operate the underlying asset.

 

During the next 12 months, the Company intends to fund its operations, including those of its Series with funding from a Regulation A offering campaign, loans from its Manager and funds from revenue producing activities, if and when such can be realized. If the Company cannot secure additional short–term capital, it may cease operations. The financial statements and related notes thereto included in this Annual Report do not include any adjustments that might result from these uncertainties.

 

 

 

 

 76 

 

 

Horse Reserve Funds

 

During the twelve–month periods ended December 31, 2025, and December 31, 2024, the Company had a total of $3,391,361 and $2,049,599 respectively, in reserve funds held by the Manager for each series of an Underlying Asset as outlined below.

 

As of December 31, 2025, the Company’s positions of borrowings and amounts owed to it by the Manager are as follows:

 

Series Name  Underlying Asset  Horse Reserve account owed to/(by) Series   Horse Acquisition loans owed to Manager   Net Amount owed to/(by) Series   Horse Reserves to Last Through 
Series Action Bundle  Action Bundle  $   $   $     
Series Adaay in Asia  Adaay in Asia  $   $   $     
Series Adjust 20  Jai Ho  $   $   $     
Series Alliford Bay 21  Sweet Voyage  $24,577   $   $24,577    3/30/2026 
Series Amandrea  Amandrea  $   $   $     
Series Ambleside Park 19  Lookwhogotlucky  $   $   $     
Series Apple Down Under 19  Howboutdemapples  $   $   $     
Series Arch Support 20  Captain Sparrow  $8,678   $   $8,678    1/31/2026 
Series Ari the Adventurer 19  Kanthari  $   $   $     
Series Athenian Beauty 19  Quantum Theory  $   $   $     
Series Authentic  Authentic  $(88,001)  $   $(88,001)   7/31/2026 
Series Awe Hush 19  Can't Hush This  $   $   $     
Series Bajan Bashert  Bajan Bashert  $   $   $     
Series Balletic  Balletic  $   $   $     
Series Bella Chica  Bella Chica  $   $   $     
Series Bernin Midnight 24  Bern Rate  $127,296   $(44,640)  $82,656    9/30/2027 
Series Big Mel  Big Mel  $   $   $     
Series Black Escort 19  Halofied  $   $   $     
Series Blip Says Bye 23  Misstrial  $106,299   $   $106,299    11/30/2026 
Series Blue Curl 22  Isle Blue  $8,210   $   $8,210    4/15/2026 
Series Blue Devil  Blue Devil  $17,200   $   $17,200    2/28/2026 
Series Brandy 22  Authentic Spirit  $   $   $     
Series Bubala 24  Bold Type  $103,844   $(252,694)  $(148,850)   9/30/2027 
Series Bundle Broodmare Band 26  Broodmare Band '26  $230,936   $(487,200)  $(256,264)   4/30/2027 
Series Carpe Fortuna 24  Circe  $101,322   $(304,088)  $(202,765)   9/30/2027 
Series Carrothers  Carrothers  $   $   $     
Series Cayala 19  Provocateur  $   $   $     
Series Celestial Moon  Celestial Moon  $   $   $     
Series Chad Brown Bundle  Chad Brown Bundle  $   $   $     
Series Chasing the Moon 20  Cuvier  $   $   $     
Series Claire De Lune 22  Moonlit Courage  $41,536   $   $41,536    4/15/2026 
Series Classic Cut  Classic Cut  $(25,954)  $   $(25,954)   4/15/2026 
Series Classofsixtythree 19  Sixtythreecaliber  $   $   $     
Series Co Cola 19  Search Engine  $   $   $     

 

 

 

 77 

 

 

Series Collusion Illusion  Collusion Illusion  $   $   $     
Series Confetti 24  Start the Party  $117,743   $(285,097)  $(167,354)   9/30/2027 
Series Consecrate 19  Sacred Beauty  $   $   $      
Series Courtisane 19  Tap the Gavel  $   $   $     
Series Crown It 21  Normandy Queen  $1,996   $   $1,996    1/28/2026 
Series Daddys Joy  Daddy's Joy  $   $   $     
Series Dancing Crane  Dancing Crane  $   $   $     
Series Daring Dancer 20  Boppy  $   $   $     
Series Deep Cover  Deep Cover  $   $   $      
Series Demogorgon  Demogorgon  $   $   $     
Series Desire Street 19  Always Hopeful  $   $   $     
Series Divine Mercy 24  Absolution  $153,387   $(373,375)  $(219,988)   9/30/2027 
Series Echo Warrior 19  Hero Status  $   $   $     
Series Edge Classic Colts Package  Classic Colts Package  $   $   $     
Series Edge Racing Summer Fun-d  Edge Racing Summer Fun-d  $   $   $     
Series Elarose 21  Secret Crush  $   $   $     
Series Enchante 21  Simply Enchanting  $   $   $     
Series Escape Route  Escape Route  $   $   $     
Series Essential Rose 20  Rosie's Alibi  $   $   $     
Series Exonerated 19  Above Suspicion  $   $   $     
Series Eyepopnruby 23  My Eyes on You  $66,962   $(23,025)  $43,937    8/31/2026 
Series Fenwick Hall 20  Inspector  $   $   $     
Series Flora Dora 20  Spun Intended  $   $   $      
Series Forever Rose  Forever Rose  $   $   $     
Series Formidable Kitt 22  Elite Heat  $54,636   $   $54,636    8/31/2026 
Series Frosted Oats  Frosted Oats  $   $   $     
Series Future Stars Stable  Future Stars Stable  $   $   $     
Series Gentleman Gerry  Gentleman Gerry  $   $   $     
Series Giant Mover 21  Sweet as Sin  $   $   $     
Series Going to Vegas  Going to Vegas  $   $   $     
Series Got Stormy  Got Stormy  $   $   $     
Series Grand Traverse Bay 19  Cornice Traverse  $   $   $     
Series Grand Traverse Bay 20  Sun Valley Road  $   $   $     
Series Great Hot 23  Raging Inferno  $79,746   $   $79,746    8/31/2026 
Series Great Sister Diane 24  Warranted  $115,647   $(246,413)  $(130,766)   9/30/2027 
Series Heaven Street  Heaven Street  $   $   $     
Series Ashlees Empire 20  Helicopter Money  $   $   $     
Series High Speed Goldie 21  Flamekeeper  $   $   $     
Series Im A Looker 20  Pioneer Prince  $   $   $     
Series Into Summer 19  Malibu Mayhem  $   $   $     
Series Ishvana 21  Ishvana 21  $   $   $     
Series Just Like Lucy 23  Love Like Lucy  $79,760   $   $79,760    8/31/2026 
Series Just Louise 19  Forbidden Kingdom  $   $   $     
Series Keertana 18  American Heiress  $   $   $     

 

 

 

 78 

 

 

Series Kichiro  Kichiro  $   $   $     
Series Kindle 21  A Day to Remember  $27,658   $   $27,658    8/31/2026 
Series Knarsdale 21  Seismic Beauty  $   $   $     
Series Lane Way  Lane Way  $   $   $     
Series Latte Da 19  Inalattetrouble  $   $   $     
Series Lazy Daisy  Lazy Daisy  $   $   $     
Series Le Relais 20  Show Your Cards  $   $   $     
Series Lost Empire 19  Laforgia  $   $   $     
Series Lovesick 21  Here's the Kicker  $(17,685)  $   $(17,685)   4/30/2026 
Series Madiera Wine  Madiera Wine  $   $   $     
Series Magic Belle 23  Mystical Belle  $56,820   $   $56,820    7/31/2026 
Series Malibu Bonnie 23  Munny Problem  $94,135   $0   $94,135    12/30/2027 
Series Man Among Men  Man Among Men  $   $   $     
Series Margaret Reay 19  A Mo Reay  $   $   $     
Series Margarita Friday 19  Straight No Chaser  $38,175   $   $38,175    7/31/2026 
Series Marsh Hawk 24  Marsh Hawk '24  $144,868   $(465,343)  $(320,475)   8/31/2026 
Series Martita Sangrita 17  Carpe Vinum  $   $   $     
Series Mayan Milagra 19  Tepeu  $   $   $     
Series Midnight Sweetie 19  Dolce Notte  $   $   $     
Series Miss Puzzle  Miss Puzzle  $   $   $     
Series Miss Sakamoto  Miss Sakamoto  $   $   $     
Series Mo Mischief  Mo Mischief  $   $   $     
Series Mo Temptation  Mo Temptation  $   $   $     
Series Monomoy Girl  Monomoy Girl  $   $   $     
Series Moonbow 20  Cumberland Falls  $   $   $     
Series More Than Magic 21  Time is Magic  $   $   $     
Series Motion Emotion  Motion Emotion  $   $   $     
Series Mrs Whistler  Mrs Whistler  $   $   $     
Series My Fast One 20  One Fast Dream  $   $   $     
Series Naismith  Naismith  $   $   $     
Series National Road  National Road  $   $   $     
Series Northern Smile 20  Pep Rally  $   $   $     
Series NY Exacta  NY Exacta  $   $   $     
Series Ocean Magic 18  Palace Foal  $   $   $     
Series One Last Night 21  Fancy Quality  $   $   $     
Series Our Jenny B 21  Vino Grigio  $   $   $     
Series Our Miss Jones 19  Celebrity News  $   $   $     
Series Paddock Buzz  Paddock Buzz  $146,421   $(273,688)  $(127,267)   12/30/2027 
Series Patsys Kim 21  Lady Blitz  $   $   $     
Series Popular Demand  Popular Demand  $   $   $     
Series Power Up Paynter  Power Up Paynter  $   $   $     
Series Queen Amira 19  Regal Rebel  $   $   $     
Series Race Hunter 19  Chasing Time  $   $   $     
Series Restless Rider 23  Steel the Moment  $216,972   $(31,835)  $185,137    9/30/2027 

 

 

 

 79 

 

 

Series Salute to America  Salute to America  $   $   $     
Series Sarrocchi 21  Legitify  $   $   $     
Series Savvy Sassy 22  Real Savvy  $17,003   $   $17,003    7/31/2026 
Series Seeking a Star 23  Sirius Pursuit  $58,125   $(4,257)  $53,868     
Series Sigesmund  Sigesmund  $   $   $     
Series Silverpocketsfull 19  Iron Works  $   $   $     
Series Slam Dunk 24  Elevated  $171,734   $(878,499)  $(706,765)   10/31/2026 
Series Smart Shopping 21  Seize the Grey  $73,346   $   $73,346     
Series Social Dilemma  Social Dilemma  $   $   $     
Series Song of Bernadette 20  Cable Boss  $   $   $     
Series Song of the Lark 21  Fireball Birdie  $(208)  $   $(208)    
Series Spanxamillion 23  Native Brew  $101,971   $   $101,971    7/30/2025 
Series Speightstown Belle 19  Ancient Royalty  $   $   $     
Series Spirit 20  Phantom Ride  $   $   $     
Series Squared Straight  Squared Straight  $   $   $     
Series Jeanne's Speight 20  Stay Fabulous  $   $   $     
Series STG Broodmare Band  STG Broodmare Band  $184,840   $   $184,840    9/30/2027 
Series Stirred 23  Stir It Up  $116,685   $(38,715)  $77,970    9/30/2027 
Series Storm Shooter  Storm Shooter  $   $   $     
Series Stylishly 23  Black Tie Optional  $126,686   $   $126,686    7/31/2026 
Series Sunny 18  Solar Strike  $   $   $     
Series Sunsanddrinkinhand  Sunsanddrinkinhand  $   $   $     
Series Sweet Sweet Annie 19  In Due Time  $   $   $     
Series Tamboz 21  Catalyst  $   $   $     
Series Tapitry 19  Infinite Empire  $   $   $     
Series Tell All 19  Walk the Talk  $   $   $     
Series Tell the Duchess 19  Duke of Love  $   $   $     
Series Thank You Note 23  Commissioned  $121,121   $   $121,121    6/30/2027 
Series The Filly Four  The Filly Four  $   $   $     
Series The Incredi-Bundle  The Incredi-Bundle  $51,840   $   $51,840    7/31/2026 
Series The New York Bundle  The New York Bundle  $   $   $     
Series The Royal Duet  The Royal Duet  $   $   $     
Series Thesis Break 24  Doctorate  $90,060   $(91,270)  $(1,209)   9/30/2027 
Series Thirteen Stripes  Thirteen Stripes  $   $   $     
Series Timeless Trick 20  Interstellar  $   $   $     
Series Tizamagician  Tizamagician  $   $   $     
Series Trust But Verify  Trust But Verify  $175,272   $(40,082)  $135,189    7/31/2026 
Series Tufnel  Tufnel  $   $   $     
Series Twirl Girl 21  Tonality  $   $   $     
Series Two Trail Sioux 17  Annahilate  $   $   $     
Series Two Trail Sioux 17K  Two Trail Sioux 17K  $   $   $     
Series Vertical Threat  Vertical Threat  $   $   $     
Series Vow  Vow  $   $   $     
Series War Safe  War Safe  $   $   $     

 

 

 

 80 

 

 

Series Wayne O  Wayne O  $   $   $     
Series Who Runs the World  Who Runs the World  $   $   $     
Series Whosbeeninmybed 19  Micro Share  $   $   $     
Series Wildcat Gaze 23  Shezawildone  $69,701   $(2,558)  $67,144    7/31/2026 
Series Without Delay 19  Golden Quality  $   $   $     
Series Wonder Upon a Star 19  Star Six Nine  $   $   $     
Series Yes This Time  Yes This Time  $   $   $     
Series You Make Luvin Fun 19  Magical Ways  $   $   $     
      $3,391,361   $(3,842,776)  $(451,416)     

 

____________________

 

  (1) On April 2, 2021, the Series Action Bundle Offering was terminated prior to any securities being offered.
  (2) On April 2, 2021, the Series Motion Emotion Offering was terminated prior to any securities being offered.
  (3) On November 17, 2022, Series Forever Rose Offerings was terminated prior to any securities being offered and removed from such filing.
  (4) On October 27, 2023, the Series Ishvana 21 Offering was terminated prior to any securities being offered.

 

The cash reserves for Operating Expenses, including Upkeep Fees, for each Series are estimated to last through the time period set forth in the table above in “Liquidity and Capital Resources”. The purchase price of such Underlying Assets typically includes such reserves for Operating Expenses through at least the time period set forth in the table above. In the Offerings, it is the intent of the Company to reserve Operating Expenses, including Upkeep Fees, at the outset of an offering sufficient to maintain the Underlying Asset without the need to raise additional capital for such series. The Company intends to rely on revenue generated from such Underlying Asset to provide ongoing working capital needed to fund the Operating Expenses of each such Series thereafter.

 

Series Interests

 

As of December 31, 2025, the Company received a total of $63,963,690 in exchange for series interests in various Underlying Assets (See our financial statements and “Note 6 – Members’ Equity/(Deficit)” for more detail):

 

Series Name  Underlying Asset  Units Offered   Units Tendered   Series Subscription 
Series Authentic  Authentic   12,500    12,500   $2,575,000 
Series The Filly Four  The Filly Four   8,000    8,000    1,440,000 
Series STG Broodmare Band  STG Broodmare Band   5,000    5,000    1,175,000 
Series Chad Brown Bundle  Chad Brown Bundle   5,000    5,000    1,170,000 
Series The New York Bundle  The New York Bundle   5,100    5,100    1,147,500 
Series Restless Rider 23  Steel the Moment   10,000    9,631    1,146,089 
Series Stylishly 23  Black Tie Optional   5,000    5,000    1,140,000 
Series The Incredi-Bundle  The Incredi-Bundle   10,200    10,200    1,101,600 
Series Essential Rose 20  Rosie's Alibi   10,000    10,000    1,050,000 
Series The Royal Duet  The Royal Duet   5,100    5,100    1,030,200 
Series Trust But Verify  Trust But Verify   13,333    12,615    971,355 
Series Spanxamillion 23  Native Brew   5,000    5,000    870,000 
Series Slam Dunk 24  Elevated   10,000    6,883    839,726 
Series Balletic  Balletic   10,000    10,000    800,000 
Series Malibu Bonnie 23  Munny Problem   10,000    10,000    790,000 
Series Blip Says Bye 23  Misstrial   10,000    10,000    780,000 

 

 

 

 81 

 

 

Series Brandy 22  Authentic Spirit   9,000    9,000    765,000 
Series Collusion Illusion  Collusion Illusion   25,000    25,000    750,000 
Series Big Mel  Big Mel   6,000    6,000    726,000 
Series Thank You Note 23  Commissioned   5,000    5,000    720,000 
Series Tamboz 21  Catalyst   6,500    6,500    669,500 
Series Patsys Kim 21  Lady Blitz   5,000    5,000    665,000 
Series Formidable Kitt 22  Elite Heat   5,000    5,000    660,000 
Series Elarose 21  Secret Crush   10,000    10,000    640,000 
Series Sarrocchi 21  Legitify   5,000    5,000    640,000 
Series Smart Shopping 21  Seize the Grey   5,000    5,000    635,000 
Series Enchante 21  Simply Enchanting   6,000    6,000    594,000 
Series Im A Looker 20  Pioneer Prince   4,000    4,000    580,000 
Series Knarsdale 21  Seismic Beauty   5,100    5,100    571,200 
Series Wayne O  Wayne O   6,000    6,000    570,000 
Series Edge Classic Colts Package  Classic Colts Package   40    40    569,520 
Series Savvy Sassy 22  Real Savvy   3,750    3,750    555,000 
Series Co Cola 19  Search Engine   5,100    5,100    540,600 
Series Lane Way  Lane Way   6,000    6,000    540,000 
Series Who Runs the World  Who Runs the World   5,100    5,100    530,400 
Series Race Hunter 19  Chasing Time   10,000    10,000    520,000 
Series Lovesick 21  Here's the Kicker   13,333    13,333    519,987 
Series Carrothers  Carrothers   5,100    5,100    515,100 
Series Divine Mercy 24  Absolution   2,500    2,500    515,000 
Series Classic Cut  Classic Cut   10,000    10,000    510,000 
Series Keertana 18  American Heiress   5,100    5,100    510,000 
Series Future Stars Stable  Future Stars Stable   10,000    10,000    500,000 
Series Le Relais 20  Show Your Cards   3,000    3,000    495,000 
Series Song of Bernadette 20  Cable Boss   5,100    5,100    494,700 
Series Courtisane 19  Tap the Gavel   10,000    10,000    490,000 
Series Stirred 23  Stir It Up   3,500    3,144    471,600 
Series Monomoy Girl  Monomoy Girl   10,200    10,200    469,200 
Series NY Exacta  NY Exacta   2,000    2,000    456,000 
Series Silverpocketsfull 19  Iron Works   5,100    5,100    453,900 
Series You Make Luvin Fun 19  Magical Ways   6,000    6,000    450,000 
Series Going to Vegas  Going to Vegas   5,100    5,100    438,600 
Series Ari the Adventurer 19  Kanthari   5,100    5,100    433,500 
Series Adaay in Asia  Adaay in Asia   5,100    5,100    418,200 
Series Claire De Lune 22  Moonlit Courage   5,000    5,000    415,000 
Series Blue Curl 22  Isle Blue   5,100    5,100    413,100 
Series Bernin Midnight 24  Bern Rate   250    219    394,200 
Series Just Like Lucy 23  Love Like Lucy   5,100    5,100    392,700 
Series Kindle 21  A Day to Remember   5,500    5,500    390,500 
Series Sunny 18  Solar Strike   6,000    6,000    390,000 
Series Blue Devil  Blue Devil   5,100    5,100    382,500 

 

 

 

 82 

 

 

Series Mo Mischief  Mo Mischief   5,100    5,100    382,500 
Series Paddock Buzz  Paddock Buzz   1,250    1,250    377,500 
Series Whosbeeninmybed 19  Micro Share   5,100    5,100    377,400 
Series Cayala 19  Provocateur   4,100    4,100    373,100 
Series Eyepopnruby 23  My Eyes on You   5,100    4,698    371,142 
Series Wonder Upon a Star 19  Star Six Nine   10,000    10,000    370,000 
Series Magic Belle 23  Mystical Belle   300    300    360,000 
Series Vow  Vow   2,000    2,000    358,000 
Series Lost Empire 19  Laforgia   10,200    10,200    357,000 
Series Great Sister Diane 24  Warranted   6,000    3,070    356,120 
Series Seeking a Star 23  Sirius Pursuit   3,000    2,997    353,646 
Series Great Hot 23  Raging Inferno   250    250    350,000 
Series Song of the Lark 21  Fireball Birdie   2,550    2,550    349,350 
Series Alliford Bay 21  Sweet Voyage   3,750    3,750    348,750 
Series Echo Warrior 19  Hero Status   6,000    6,000    348,000 
Series One Last Night 21  Fancy Quality   3,000    3,000    339,000 
Series Grand Traverse Bay 19  Cornice Traverse   750    750    335,250 
Series Margarita Friday 19  Straight No Chaser   2,000    2,000    332,000 
Series My Fast One 20  One Fast Dream   2,000    2,000    330,000 
Series Queen Amira 19  Regal Rebel   2,000    2,000    330,000 
Series Miss Sakamoto  Miss Sakamoto   6,000    6,000    324,000 
Series Storm Shooter  Storm Shooter   2,000    2,000    324,000 
Series Tufnel  Tufnel   5,200    5,200    322,400 
Series Thesis Break 24  Doctorate   5,100    3,653    317,811 
Series Action Bundle  Action Bundle   10,000    10,000    310,000 
Series Jeanne's Speight 20  Stay Fabulous   2,500    2,500    310,000 
Series Confetti 24  Start the Party   6,000    2,639    308,763 
Series Mo Temptation  Mo Temptation   3,500    3,500    304,500 
Series Naismith  Naismith   2,000    2,000    304,000 
Series Awe Hush 19  Can't Hush This   1,800    1,800    295,200 
Series War Safe  War Safe   2,000    2,000    292,000 
Series Tell the Duchess 19  Duke of Love   2,000    2,000    284,000 
Series Mrs Whistler  Mrs Whistler   2,000    2,000    274,000 
Series Salute to America  Salute to America   1,000    1,000    273,000 
Series Spirit 20  Phantom Ride   3,000    3,000    252,000 
Series Into Summer 19  Malibu Mayhem   650    650    250,900 
Series Edge Racing Summer Fun-d  Edge Racing Summer Fun-d   50    50    250,000 
Series Popular Demand  Popular Demand   1,020    1,020    248,880 
Series Bubala 24  Bold Type   5,100    2,121    248,157 
Series Margaret Reay 19  A Mo Reay   820    820    246,820 
Series Fenwick Hall 20  Inspector   1,200    1,200    242,400 
Series Just Louise 19  Forbidden Kingdom   1,020    1,020    233,580 
Series Celestial Moon  Celestial Moon   20    20    230,000 
Series Got Stormy  Got Stormy   5,100    5,100    229,500 
Series Thirteen Stripes  Thirteen Stripes   1,000    1,000    229,000 
Series Man Among Men  Man Among Men   820    820    223,860 

 

 83 

 

 

Series Tapitry 19  Infinite Empire   820    820    223,860 
Series Crown It 21  Normandy Queen   20    15    217,500 
Series Moonbow 20  Cumberland Falls   2,500    2,500    215,000 
Series Wildcat Gaze 23  Shezawildone   1,100    1,082    212,072 
Series Desire Street 19  Always Hopeful   1,020    1,020    205,020 
Series Ashlees Empire 20  Helicopter Money   3,000    3,000    201,000 
Series Classofsixtythree 19  Sixtythreecaliber   1,000    1,000    193,000 
Series Martita Sangrita 17  Carpe Vinum   600    600    192,000 
Series Tizamagician  Tizamagician   600    600    192,000 
Series Our Miss Jones 19  Celebrity News   1,200    1,200    187,200 
Series More Than Magic 21  Time is Magic   12    12    180,000 
Series Deep Cover  Deep Cover   800    800    176,000 
Series Frosted Oats  Frosted Oats   4,100    4,100    172,200 
Series Mayan Milagra 19  Tepeu   20    20    170,000 
Series Amandrea  Amandrea   550    550    162,250 
Series Bajan Bashert  Bajan Bashert   16    16    160,000 
Series Gentleman Gerry  Gentleman Gerry   20    20    155,000 
Series Sweet Sweet Annie 19  In Due Time   20    20    150,000 
Series Twirl Girl 21  Tonality   20    20    150,000 
Series Heaven Street  Heaven Street   20    20    150,000 
Series Lazy Daisy  Lazy Daisy   1,250    1,250    143,750 
Series Latte Da 19  Inalattetrouble   4,100    4,100    143,500 
Series National Road  National Road   20    20    140,000 
Series Northern Smile 20  Pep Rally   20    20    140,000 
Series Without Delay 19  Golden Quality   20    20    140,000 
Series Exonerated 19  Above Suspicion   820    820    138,580 
Series Two Trail Sioux 17  Annahilate   450    450    135,000 
Series Adjust 20  Jai Ho   10    10    135,000 
Series High Speed Goldie 21  Flamekeeper   13    13    130,000 
Series Yes This Time  Yes This Time   10    10    129,520 
Series Demogorgon  Demogorgon   20    20    128,000 
Series Vertical Threat  Vertical Threat   600    600    126,000 
Series Tell All 19  Walk the Talk   12    12    126,000 
Series Speightstown Belle 19  Ancient Royalty   900    900    125,100 
Series Dancing Crane  Dancing Crane   20    20    122,000 
Series Midnight Sweetie 19  Dolce Notte   820    820    121,360 
Series Our Jenny B 21  Vino Grigio   20    20    120,000 
Series Power Up Paynter  Power Up Paynter   600    600    114,000 
Series Giant Mover 21  Sweet as Sin   110    110    113,630 
Series Arch Support 20  Captain Sparrow   10    10    112,000 
Series Daddys Joy  Daddy's Joy   600    600    108,000 
Series Apple Down Under 19  Howboutdemapples   600    600    103,800 
Series Daring Dancer 20  Boppy   750    750    101,250 
Series Black Escort 19  Halofied   20    20    100,000 

 

 

 

 84 

 

 

Series Sunsanddrinkinhand  Sunsanddrinkinhand   20    20    100,000 
Series Flora Dora 20  Spun Intended   10    10    100,000 
Series Timeless Trick 20  Interstellar   12    12    93,000 
Series Grand Traverse Bay 20  Sun Valley Road   750    750    90,750 
Series Motion Emotion  Motion Emotion   1,020    1,020    85,680 
Series Social Dilemma  Social Dilemma   510    510    85,170 
Series Athenian Beauty 19  Quantum Theory   1,800    1,800    84,600 
Series Ambleside Park 19  Lookwhogotlucky   410    410    84,050 
Series New York Claiming Package  The New York Claiming Package   510    510    71,400 
Series Consecrate 19  Sacred Beauty   410    410    64,370 
Series Escape Route  Escape Route   10    10    62,952 
Series Street Band  Street Band   50    50    61,500 
Series Madiera Wine  Madiera Wine   20    20    50,000 
Series Cairo Kiss  Cairo Kiss   80    80    44,400 
Series Squared Straight  Squared Straight   150    150    40,500 
Series Soul Beam  Soul Beam   65    65    39,650 
Series Bella Chica  Bella Chica   100    100    38,000 
Series De Mystique 17  Dancing Destroyer   250    250    35,000 
Series Noble Goddess  Noble Goddess   300    300    33,000 
Series Shake It Up Baby  Shake it Up Baby   250    250    32,500 
Series Zestful  Zestfull   100    100    32,000 
Series Miss Puzzle  Miss Puzzle   125    125    31,250 
Series Sauce On Side  Sauce on Side   125    125    30,000 
Series Utalknboutpractice  Utalknboutpractice   100    100    30,000 
Series Two Trail Sioux 17K  Two Trail Sioux 17K   1    1    29,720 
Series Takeo Squared  Takeo Squared   100    100    27,000 
Series Kichiro  Kichiro   200    200    26,000 
Series Kiana's Love  Kiana's Love   200    200    24,000 
Series Nileist  Nileist   45    45    23,850 
Series Moonless Sky  Moonless Sky   200    200    22,000 
Series Sigesmund  Sigesmund   200    200    20,000 
Series Night of Idiots  Night of Idiots   80    80    20,000 
Series Tavasco Road  Tavasco Road   80    80    18,400 
Series Madarnas  Madamas   50    50    17,500 
Series Swiss Minister  Swiss Minister   50    50    14,000 
Series Bullion  Bullion   25    25    11,750 
Series Amers  Amers   75    75    10,500 
Series Major Implications  Major Implications   20    20    4,600 
Series Carpe Fortuna 24  Circe   2,550         
Series Bundle Broodmare Band 26  Broodmare Band '26   3,000         
Series Marsh Hawk 24  Marsh Hawk '24   7,500         
Series Forever Rose  Forever Rose   1,250         
Series Ishvana 21  Ishvana 21            
Series Ocean Magic 18  Palace Foal            
Total Subscriptions      602,492    572,456   $63,963,690 

_____________________

 

  (1) On April 2, 2021, the Series Action Bundle Offering was terminated prior to any securities being offered.
  (2) On April 2, 2021, the Series Motion Emotion Offering was terminated prior to any securities being offered.
  (3) On November 17, 2022, Series Forever Rose Offerings was terminated prior to any securities being offered and removed from such filing.
  (4) On October 27, 2023, the Series Ishvana 21 Offering was terminated prior to any securities being offered.

 

 

 85 

 

 

Advances from Manager – For the Years Ended December 31, 2025 and 2024

 

To fund its organizational and start–up activities as well as to advance funds on behalf of a series to purchase horse assets, the Manager has covered the expenses and costs of the Company and its series thus far on a non–interest–bearing extension of revolving credit. The Company will evaluate when is best to repay the Manager depending on operations and fundraising ability. In general, the Company will repay the Manager for funds extended to acquire horse assets from the series subscription proceeds (less the applicable management fee), as they are received.

 

Additionally, the Manager maintains cash reserves on behalf of each of the series of the Company to cover expenses of the series’ operations.

 

In the table below, the Company outlines the positions of borrowings and amounts owed to it by the Manager as of December 31, 2025:

 

Series Name  Underlying Asset  Horse Reserve account owed to/(by) Series   Horse Acquisition loans owed to Manager   Net Amount owed to/(by) Series 
Series Action Bundle  Action Bundle  $   $   $ 
Series Adaay in Asia  Adaay in Asia  $   $   $ 
Series Adjust 20  Jai Ho  $   $   $ 
Series Alliford Bay 21  Sweet Voyage  $24,577   $   $24,577 
Series Amandrea  Amandrea  $   $   $ 
Series Ambleside Park 19  Lookwhogotlucky  $   $   $ 
Series Apple Down Under 19  Howboutdemapples  $   $   $ 
Series Arch Support 20  Captain Sparrow  $8,678   $   $8,678 
Series Ari the Adventurer 19  Kanthari  $   $   $ 
Series Athenian Beauty 19  Quantum Theory  $   $   $ 
Series Authentic  Authentic  $(88,001)  $   $(88,001)
Series Awe Hush 19  Can't Hush This  $   $   $ 
Series Bajan Bashert  Bajan Bashert  $   $   $ 
Series Balletic  Balletic  $   $   $ 
Series Bella Chica  Bella Chica  $   $   $ 
Series Bernin Midnight 24  Bern Rate  $127,296   $(44,640)  $82,656 
Series Big Mel  Big Mel  $   $   $ 
Series Black Escort 19  Halofied  $   $   $ 
Series Blip Says Bye 23  Misstrial  $106,299   $   $106,299 
Series Blue Curl 22  Isle Blue  $8,210   $   $8,210 
Series Blue Devil  Blue Devil  $17,200   $   $17,200 
Series Brandy 22  Authentic Spirit  $   $   $ 
Series Bubala 24  Bold Type  $103,844   $(252,694)  $(148,850)
Series Bundle Broodmare Band 26  Broodmare Band '26  $230,936   $(487,200)  $(256,264)
Series Carpe Fortuna 24  Circe  $101,322   $(304,088)  $(202,765)
Series Carrothers  Carrothers  $   $   $ 
Series Cayala 19  Provocateur  $   $   $ 
Series Celestial Moon  Celestial Moon  $   $   $ 
Series Chad Brown Bundle  Chad Brown Bundle  $   $   $ 
Series Chasing the Moon 20  Cuvier  $   $   $ 
Series Claire De Lune 22  Moonlit Courage  $41,536   $   $41,536 
Series Classic Cut  Classic Cut  $(25,954)  $   $(25,954)
Series Classofsixtythree 19  Sixtythreecaliber  $   $   $ 
Series Co Cola 19  Search Engine  $   $   $ 

 

 

 

 86 

 

 

Series Collusion Illusion  Collusion Illusion  $   $   $ 
Series Confetti 24  Start the Party  $117,743   $(285,097)  $(167,354)
Series Consecrate 19  Sacred Beauty  $   $   $ 
Series Courtisane 19  Tap the Gavel  $   $   $ 
Series Crown It 21  Normandy Queen  $1,996   $   $1,996 
Series Daddys Joy  Daddy's Joy  $   $   $ 
Series Dancing Crane  Dancing Crane  $   $   $ 
Series Daring Dancer 20  Boppy  $   $   $ 
Series Deep Cover  Deep Cover  $   $   $ 
Series Demogorgon  Demogorgon  $   $   $ 
Series Desire Street 19  Always Hopeful  $   $   $ 
Series Divine Mercy 24  Absolution  $153,387   $(373,375)  $(219,988)
Series Echo Warrior 19  Hero Status  $   $   $ 
Series Edge Classic Colts Package  Classic Colts Package  $   $   $ 
Series Edge Racing Summer Fun-d  Edge Racing Summer Fun-d  $   $   $ 
Series Elarose 21  Secret Crush  $   $   $ 
Series Enchante 21  Simply Enchanting  $   $   $ 
Series Escape Route  Escape Route  $   $   $ 
Series Essential Rose 20  Rosie's Alibi  $   $   $ 
Series Exonerated 19  Above Suspicion  $   $   $ 
Series Eyepopnruby 23  My Eyes on You  $66,962   $(23,025)  $43,937 
Series Fenwick Hall 20  Inspector  $   $   $ 
Series Flora Dora 20  Spun Intended  $   $   $ 
Series Forever Rose  Forever Rose  $   $   $ 
Series Formidable Kitt 22  Elite Heat  $54,636   $   $54,636 
Series Frosted Oats  Frosted Oats  $   $   $ 
Series Future Stars Stable  Future Stars Stable  $   $   $ 
Series Gentleman Gerry  Gentleman Gerry  $   $   $ 
Series Giant Mover 21  Sweet as Sin  $   $   $ 
Series Going to Vegas  Going to Vegas  $   $   $ 
Series Got Stormy  Got Stormy  $   $   $ 
Series Grand Traverse Bay 19  Cornice Traverse  $   $   $ 
Series Grand Traverse Bay 20  Sun Valley Road  $   $   $ 
Series Great Hot 23  Raging Inferno  $79,746   $   $79,746 
Series Great Sister Diane 24  Warranted  $115,647   $(246,413)  $(130,766)
Series Heaven Street  Heaven Street  $   $   $ 
Series Ashlees Empire 20  Helicopter Money  $   $   $ 
Series High Speed Goldie 21  Flamekeeper  $   $   $ 
Series Im A Looker 20  Pioneer Prince  $   $   $ 
Series Into Summer 19  Malibu Mayhem  $   $   $ 
Series Ishvana 21  Ishvana 21  $   $   $ 
Series Just Like Lucy 23  Love Like Lucy  $79,760   $   $79,760 
Series Just Louise 19  Forbidden Kingdom  $   $   $ 
Series Keertana 18  American Heiress  $   $   $ 

 

 

 

 87 

 

 

Series Kichiro  Kichiro  $   $   $ 
Series Kindle 21  A Day to Remember  $27,658   $   $27,658 
Series Knarsdale 21  Seismic Beauty  $   $   $ 
Series Lane Way  Lane Way  $   $   $ 
Series Latte Da 19  Inalattetrouble  $   $   $ 
Series Lazy Daisy  Lazy Daisy  $   $   $ 
Series Le Relais 20  Show Your Cards  $   $   $ 
Series Lost Empire 19  Laforgia  $   $   $ 
Series Lovesick 21  Here's the Kicker  $(17,685)  $   $(17,685)
Series Madiera Wine  Madiera Wine  $   $   $ 
Series Magic Belle 23  Mystical Belle  $56,820   $   $56,820 
Series Malibu Bonnie 23  Munny Problem  $94,135   $0   $94,135 
Series Man Among Men  Man Among Men  $   $   $ 
Series Margaret Reay 19  A Mo Reay  $   $   $ 
Series Margarita Friday 19  Straight No Chaser  $38,175   $   $38,175 
Series Marsh Hawk 24  Marsh Hawk '24  $144,868   $(465,343)  $(320,475)
Series Martita Sangrita 17  Carpe Vinum  $   $   $ 
Series Mayan Milagra 19  Tepeu  $   $   $ 
Series Midnight Sweetie 19  Dolce Notte  $   $   $ 
Series Miss Puzzle  Miss Puzzle  $   $   $ 
Series Miss Sakamoto  Miss Sakamoto  $   $   $ 
Series Mo Mischief  Mo Mischief  $   $   $ 
Series Mo Temptation  Mo Temptation  $   $   $ 
Series Monomoy Girl  Monomoy Girl  $   $   $ 
Series Moonbow 20  Cumberland Falls  $   $   $ 
Series More Than Magic 21  Time is Magic  $   $   $ 
Series Motion Emotion  Motion Emotion  $   $   $ 
Series Mrs Whistler  Mrs Whistler  $   $   $ 
Series My Fast One 20  One Fast Dream  $   $   $ 
Series Naismith  Naismith  $   $   $ 
Series National Road  National Road  $   $   $ 
Series Northern Smile 20  Pep Rally  $   $   $ 
Series NY Exacta  NY Exacta  $   $   $ 
Series Ocean Magic 18  Palace Foal  $   $   $ 
Series One Last Night 21  Fancy Quality  $   $   $ 
Series Our Jenny B 21  Vino Grigio  $   $   $ 
Series Our Miss Jones 19  Celebrity News  $   $   $ 
Series Paddock Buzz  Paddock Buzz  $146,421   $(273,688)  $(127,267)
Series Patsys Kim 21  Lady Blitz  $   $   $ 
Series Popular Demand  Popular Demand  $   $   $ 
Series Power Up Paynter  Power Up Paynter  $   $   $ 
Series Queen Amira 19  Regal Rebel  $   $   $ 
Series Race Hunter 19  Chasing Time  $   $   $ 
Series Restless Rider 23  Steel the Moment  $216,972   $(31,835)  $185,137 

 

 

 

 88 

 

 

Series Salute to America  Salute to America  $   $   $ 
Series Sarrocchi 21  Legitify  $   $   $ 
Series Savvy Sassy 22  Real Savvy  $17,003   $   $17,003 
Series Seeking a Star 23  Sirius Pursuit  $58,125   $(4,257)  $53,868 
Series Sigesmund  Sigesmund  $   $   $ 
Series Silverpocketsfull 19  Iron Works  $   $   $ 
Series Slam Dunk 24  Elevated  $171,734   $(878,499)  $(706,765)
Series Smart Shopping 21  Seize the Grey  $73,346   $   $73,346 
Series Social Dilemma  Social Dilemma  $   $   $ 
Series Song of Bernadette 20  Cable Boss  $   $   $ 
Series Song of the Lark 21  Fireball Birdie  $(208)  $   $(208)
Series Spanxamillion 23  Native Brew  $101,971   $   $101,971 
Series Speightstown Belle 19  Ancient Royalty  $   $   $ 
Series Spirit 20  Phantom Ride  $   $   $ 
Series Squared Straight  Squared Straight  $   $   $ 
Series Jeanne's Speight 20  Stay Fabulous  $   $   $ 
Series STG Broodmare Band  STG Broodmare Band  $184,840   $   $184,840 
Series Stirred 23  Stir It Up  $116,685   $(38,715)  $77,970 
Series Storm Shooter  Storm Shooter  $   $   $ 
Series Stylishly 23  Black Tie Optional  $126,686   $   $126,686 
Series Sunny 18  Solar Strike  $   $   $ 
Series Sunsanddrinkinhand  Sunsanddrinkinhand  $   $   $ 
Series Sweet Sweet Annie 19  In Due Time  $   $   $ 
Series Tamboz 21  Catalyst  $   $   $ 
Series Tapitry 19  Infinite Empire  $   $   $ 
Series Tell All 19  Walk the Talk  $   $   $ 
Series Tell the Duchess 19  Duke of Love  $   $   $ 
Series Thank You Note 23  Commissioned  $121,121   $   $121,121 
Series The Filly Four  The Filly Four  $   $   $ 
Series The Incredi-Bundle  The Incredi-Bundle  $51,840   $   $51,840 
Series The New York Bundle  The New York Bundle  $   $   $ 
Series The Royal Duet  The Royal Duet  $   $   $ 
Series Thesis Break 24  Doctorate  $90,060   $(91,270)  $(1,209)
Series Thirteen Stripes  Thirteen Stripes  $   $   $ 
Series Timeless Trick 20  Interstellar  $   $   $ 
Series Tizamagician  Tizamagician  $   $   $ 
Series Trust But Verify  Trust But Verify  $175,272   $(40,082)  $135,189 
Series Tufnel  Tufnel  $   $   $ 
Series Twirl Girl 21  Tonality  $   $   $ 
Series Two Trail Sioux 17  Annahilate  $   $   $ 
Series Two Trail Sioux 17K  Two Trail Sioux 17K  $   $   $ 
Series Vertical Threat  Vertical Threat  $   $   $ 
Series Vow  Vow  $   $   $ 
Series War Safe  War Safe  $   $   $ 

 

 

 

 89 

 

 

Series Wayne O  Wayne O  $   $   $ 
Series Who Runs the World  Who Runs the World  $   $   $ 
Series Whosbeeninmybed 19  Micro Share  $   $   $ 
Series Wildcat Gaze 23  Shezawildone  $69,701   $(2,558)  $67,144 
Series Without Delay 19  Golden Quality  $   $   $ 
Series Wonder Upon a Star 19  Star Six Nine  $   $   $ 
Series Yes This Time  Yes This Time  $   $   $ 
Series You Make Luvin Fun 19  Magical Ways  $   $   $ 
      $3,391,361   $(3,842,776)  $(284,062)

 

Related Party Transactions – For the Years Ended December 31, 2025 and 2024

 

The Company’s Manager has advanced funds to and holds cash reserves on behalf of various of the Company’s series funds. See Note 4, Note 5, and Note 7 to Financial Statements as of December 31, 2025 for further discussions. Additionally, the Manager maintains cash reserves on behalf of each of the series of the Company to cover expenses of the series’ operations.

  

In order to fund the Company’s activities as well as to advance funds on behalf of a Series in order to acquire an Underlying Asset prior to establishing and issuing securities in the Series for holding such Underlying Asset, the Company has borrowed a total of $54,561,396 as of December 31, 2025(*), from the Manager in the form of profit participation convertible promissory notes as follows:

 

Series-Series Name  Underlying Asset  Principle Borrowed From Manager 
Series Action Bundle  Action Bundle  $263,500.00 
Series Adaay in Asia  Adaay in Asia  $324,105.00 
Series Adjust 20  Jai Ho  $115,706.00 
Series Alliford Bay 21  Sweet Voyage  $266,812.50 
Series Amandrea  Amandrea  $137,500.00 
Series Ambleside Park 19  Lookwhogotlucky  $71,442.50 
Series Apple Down Under 19  Howboutdemapples  $88,230.00 
Series Arch Support 20  Captain Sparrow  $96,565.00 
Series Ari the Adventurer 19  Kanthari  $367,200.00 
Series Athenian Beauty 19  Quantum Theory  $71,910.00 
Series Authentic  Authentic  $2,200,000.00 
Series Awe Hush 19  Can't Hush This  $250,920.00 
Series Bajan Bashert  Bajan Bashert  $137,600.00 
Series Balletic  Balletic  $642,000.00 
Series Bella Chica  Bella Chica  $32,300.00 
Series Bernin Midnight 24  Bern Rate  $367,218.00 
Series Big Mel  Big Mel  $618,000.00 
Series Black Escort 19  Halofied  $88,200.00 
Series Blip Says Bye 23  Misstrial  $557,700.00 
Series Blue Curl 22  Isle Blue  $315,996.00 

 

 

 

 90 

 

 

Series Blue Devil  Blue Devil  $296,463.00 
Series Brandy 22  Authentic Spirit  $585,225.00 
Series Bubala 24  Bold Type  $525,975.26 
Series Bundle Broodmare Band 26  Broodmare Band '26  $672,000.00 
Series Carpe Fortuna 24  Circe  $433,500.00 
Series Carrothers  Carrothers  $437,835.00 
Series Cayala 19  Provocateur  $317,135.00 
Series Celestial Moon  Celestial Moon  $201,000.00 
Series Chad Brown Bundle  Chad Brown Bundle  $995,000.00 
Series Chasing the Moon 20  Cuvier  $0.00 
Series Claire De Lune 22  Moonlit Courage  $300,900.00 
Series Classic Cut  Classic Cut  $430,000.00 
Series Classofsixtythree 19  Sixtythreecaliber  $164,050.00 
Series Co Cola 19  Search Engine  $459,510.00 
Series Collusion Illusion  Collusion Illusion  $637,500.00 
Series Confetti 24  Start the Party  $614,002.55 
Series Consecrate 19  Sacred Beauty  $54,714.50 
Series Courtisane 19  Tap the Gavel  $416,500.00 
Series Crown It 21  Normandy Queen  $262,250.00 
Series Daddys Joy  Daddy's Joy  $91,800.00 
Series Dancing Crane  Dancing Crane  $103,520.00 
Series Daring Dancer 20  Boppy  $86,062.50 
Series Deep Cover  Deep Cover  $149,600.00 
Series Demogorgon  Demogorgon  $108,340.00 
Series Desire Street 19  Always Hopeful  $174,267.00 
Series Divine Mercy 24  Absolution  $368,225.00 
Series Echo Warrior 19  Hero Status  $294,000.00 
Series Edge Classic Colts Package  Classic Colts Package  $521,160.00 
Series Edge Racing Summer Fun-d  Edge Racing Summer Fun-d  $225,000.00 
Series Elarose 21  Secret Crush  $496,000.00 
Series Enchante 21  Simply Enchanting  $454,380.00 
Series Escape Route  Escape Route  $52,460.00 
Series Essential Rose 20  Rosie's Alibi  $890,000.00 
Series Exonerated 19  Above Suspicion  $117,793.00 
Series Eyepopnruby 23  My Eyes on You  $297,124.53 
Series Fenwick Hall 20  Inspector  $193,920.00 
Series Flora Dora 20  Spun Intended  $86,218.50 
Series Forever Rose  Forever Rose  $0.00 
Series Formidable Kitt 22  Elite Heat  $471,900.00 
Series Frosted Oats  Frosted Oats  $146,370.00 
Series Future Stars Stable  Future Stars Stable  $425,000.00 
Series Gentleman Gerry  Gentleman Gerry  $135,000.00 
Series Giant Mover 21  Sweet as Sin  $88,063.80 
Series Going to Vegas  Going to Vegas  $372,810.00 

 

 

 

 91 

 

 

Series Got Stormy  Got Stormy  $195,075.00 
Series Grand Traverse Bay 19  Cornice Traverse  $284,962.50 
Series Grand Traverse Bay 20  Sun Valley Road  $77,137.50 
Series Great Hot 23  Raging Inferno  $276,500.00 
Series Great Sister Diane 24  Warranted  $594,505.80 
Series Heaven Street  Heaven Street  $130,000.00 
Series Ashlees Empire 20  Helicopter Money  $160,800.00 
Series High Speed Goldie 21  Flamekeeper  $113,464.00 
Series Im A Looker 20  Pioneer Prince  $458,200.00 
Series Into Summer 19  Malibu Mayhem  $213,265.00 
Series Ishvana 21  Ishvana 21  $0.00 
Series Just Like Lucy 23  Love Like Lucy  $280,780.50 
Series Just Louise 19  Forbidden Kingdom  $198,543.00 
Series Keertana 18  American Heiress  $433,500.00 
Series Kichiro  Kichiro  $22,100.00 
Series Kindle 21  A Day to Remember  $298,705.00 
Series Knarsdale 21  Seismic Beauty  $436,968.00 
Series Lane Way  Lane Way  $459,000.00 
Series Latte Da 19  Inalattetrouble  $121,975.00 
Series Lazy Daisy  Lazy Daisy  $121,250.00 
Series Le Relais 20  Show Your Cards  $396,000.00 
Series Lost Empire 19  Laforgia  $303,450.00 
Series Lovesick 21  Here's the Kicker  $403,056.59 
Series Madiera Wine  Madiera Wine  $42,510.00 
Series Magic Belle 23  Mystical Belle  $284,400.00 
Series Malibu Bonnie 23  Munny Problem  $564,900.00 
Series Man Among Men  Man Among Men  $190,281.00 
Series Margaret Reay 19  A Mo Reay  $209,797.00 
Series Margarita Friday 19  Straight No Chaser  $251,780.00 
Series Marsh Hawk 24  Marsh Hawk '24  $637,500.00 
Series Martita Sangrita 17  Carpe Vinum  $163,200.00 
Series Mayan Milagra 19  Tepeu  $146,920.00 
Series Midnight Sweetie 19  Dolce Notte  $103,156.00 
Series Miss Puzzle  Miss Puzzle  $26,562.50 
Series Miss Sakamoto  Miss Sakamoto  $276,000.00 
Series Mo Mischief  Mo Mischief  $326,400.00 
Series Mo Temptation  Mo Temptation  $240,555.00 
Series Monomoy Girl  Monomoy Girl  $398,820.00 
Series Moonbow 20  Cumberland Falls  $169,837.50 
Series More Than Magic 21  Time is Magic  $154,800.00 
Series Motion Emotion  Motion Emotion  $72,828.00 
Series Mrs Whistler  Mrs Whistler  $232,900.00 
Series My Fast One 20  One Fast Dream  $264,000.00 
Series Naismith  Naismith  $258,400.00 

 

 

 

 92 

 

 

Series National Road  National Road  $120,000.00 
Series Northern Smile 20  Pep Rally  $122,000.00 
Series NY Exacta  NY Exacta  $387,600.00 
Series Ocean Magic 18  Palace Foal  $0.00 
Series One Last Night 21  Fancy Quality  $262,710.00 
Series Our Jenny B 21  Vino Grigio  $108,872.00 
Series Our Miss Jones 19  Celebrity News  $159,120.00 
Series Paddock Buzz  Paddock Buzz  $269,912.50 
Series Patsys Kim 21  Lady Blitz  $515,400.00 
Series Popular Demand  Popular Demand  $212,160.00 
Series Power Up Paynter  Power Up Paynter  $96,600.00 
Series Queen Amira 19  Regal Rebel  $280,500.00 
Series Race Hunter 19  Chasing Time  $440,000.00 
Series Restless Rider 23  Steel the Moment  $863,364.64 
Series Salute to America  Salute to America  $232,050.00 
Series Sarrocchi 21  Legitify  $489,600.00 
Series Savvy Sassy 22  Real Savvy  $430,125.00 
Series Seeking a Star 23  Sirius Pursuit  $253,210.89 
Series Sigesmund  Sigesmund  $17,000.00 
Series Silverpocketsfull 19  Iron Works  $385,815.00 
Series Slam Dunk 24  Elevated  $980,678.09 
Series Smart Shopping 21  Seize the Grey  $485,800.00 
Series Social Dilemma  Social Dilemma  $72,394.50 
Series Song of Bernadette 20  Cable Boss  $423,300.00 
Series Song of the Lark 21  Fireball Birdie  $267,240.00 
Series Spanxamillion 23  Native Brew  $622,050.00 
Series Speightstown Belle 19  Ancient Royalty  $106,335.00 
Series Spirit 20  Phantom Ride  $201,600.00 
Series Squared Straight  Squared Straight  $34,425.00 
Series Jeanne's Speight 20  Stay Fabulous  $248,000.00 
Series STG Broodmare Band  STG Broodmare Band  $869,500.00 
Series Stirred 23  Stir It Up  $390,594.00 
Series Storm Shooter  Storm Shooter  $276,000.00 
Series Stylishly 23  Black Tie Optional  $815,100.00 
Series Sunny 18  Solar Strike  $329,940.00 
Series Sunsanddrinkinhand  Sunsanddrinkinhand  $85,622.00 
Series Sweet Sweet Annie 19  In Due Time  $129,780.00 
Series Tamboz 21  Catalyst  $512,200.00 
Series Tapitry 19  Infinite Empire  $190,281.00 
Series Tell All 19  Walk the Talk  $107,844.00 
Series Tell the Duchess 19  Duke of Love  $242,000.00 
Series Thank You Note 23  Commissioned  $514,800.00 
Series The Filly Four  The Filly Four  $1,224,000.00 
Series The Incredi-Bundle  The Incredi-Bundle  $853,740.00 

 

 

 

 93 

 

 

Series The New York Bundle  The New York Bundle  $889,286.98 
Series The Royal Duet  The Royal Duet  $788,103.00 
Series Thesis Break 24  Doctorate  $353,123.87 
Series Thirteen Stripes  Thirteen Stripes  $194,650.00 
Series Timeless Trick 20  Interstellar  $81,000.00 
Series Tizamagician  Tizamagician  $163,200.00 
Series Trust But Verify  Trust But Verify  $749,804.83 
Series Tufnel  Tufnel  $275,600.00 
Series Twirl Girl 21  Tonality  $134,100.00 
Series Two Trail Sioux 17  Annahilate  $114,750.00 
Series Two Trail Sioux 17K  Two Trail Sioux 17K  $29,720.00 
Series Vertical Threat  Vertical Threat  $107,100.00 
Series Vow  Vow  $304,000.00 
Series War Safe  War Safe  $248,200.00 
Series Wayne O  Wayne O  $486,000.00 
Series Who Runs the World  Who Runs the World  $450,840.00 
Series Whosbeeninmybed 19  Micro Share  $321,300.00 
Series Wildcat Gaze 23  Shezawildone  $155,159.48 
Series Without Delay 19  Golden Quality  $121,000.00 
Series Wonder Upon a Star 19  Star Six Nine  $314,500.00 
Series Yes This Time  Yes This Time  $107,930.00 
Series You Make Luvin Fun 19  Magical Ways  $382,500.00 
      $54,561,396 

______________

 

  (1) On April 2, 2021, the Series Action Bundle Offering was terminated prior to any securities being offered.
  (2) On April 2, 2021, the Series Motion Emotion Offering was terminated prior to any securities being offered.
  (3) The Company converted an advance from founders outstanding as of December 31, 2017 to equity in the Company to ease the cash flow burden to the Company during 2018.
  (4) On November 17, 2022, Series Forever Rose Offerings was terminated prior to any securities being offered and removed from such filing.
  (5) On October 27, 2023, the Series Ishvana 21 Offering was terminated prior to any securities being offered.

 

(*) As of December 31, 2025, the Company owes the following to related parties:

 

– $180,387.55 to the Manager in connection with Series Authentic.

 

(**)The Company acquired the horse asset in Series Palace Foal via a $15,606 convertible profit participating loan from Michael Behrens, a principal of the Manager of the Company. The convertible profit participating loan bears a 2.38 percent per annum interest rate and is due either when Series Palace Foal is fully subscribed or converted into the unsold units of Series Palace Foal. During the time the convertible profit participating loan is outstanding, the underlying cash flow of Series Palace Foal series accrues to the loan holder.

 

Because these are related party transactions, no guarantee can be made that the terms of the arrangements are at arm’s length.

 

 

 

 94 

 

 

Trend information – For the Years Ended December 31, 2025 and 2024

 

The Company’s main focus over the next twelve months is to continue to launch subsequent Offerings of Series Interests. The table below shows the launched and closed Offerings for the year ended December 31, 2025:

 

  # of Offerings Launched (1)(2) # of Offerings Closed
2025 20 19

 

(1) data represents number of Offerings for Series Interests of each state of offering process in the given period.

(2) offerings launched as of December 31, 2025 either through (i) a Regulation A offering or (ii) a Regulation D offering.

 

The Company plans to launch approximately 15 to 25 additional offerings in the next twelve months, as of the date of this filing, including offerings for increasingly higher value underlying assets. The Company will commence such offerings within two calendar days of qualification with the SEC as provided in Rule 251(d)(3)(i)(F). The proceeds from any offerings closed during the next twelve months will be used to acquire additional race horses. We believe that launching a larger number of offerings in 2025–2026 and beyond will help us from a number of perspectives:

 

1) Continue to grow the user base on the Platform by attracting more Investors into our ecosystem.

 

2) Enable the Company to reduce operating expenses for each series, as we negotiate better contracts for training, upkeep, insurance and other operating expenses with a larger collection of underlying assets.

  

3) Attract a larger community of Horse Sellers with high quality underlying assets to the Platform who may view us as a more efficient method of transacting than the traditional syndication processes.

 

In addition to more offerings, we also intend to continue to develop Membership Experience Programs, which allow Investors to enjoy the collection of racehorses acquired and managed by the Company through events, race day visits and other programs.

 

Outside of the trends mentioned above, we believe that the Company is also dependent on the general economic environment and investing climate, the horse racing industry at large (including ongoing concerns of horse safety), in particular in the United States. In addition, since we are reliant on our Manager to support the Company and the Series, we are dependent on the general fundraising environment and our Manager’s continued ability to raise capital.

 

Plan of Operations

 

As stated, the Company is in the business of acquiring interests in, training and racing racehorses. As the Company acquires the interests in the horses in the future, the Company will recognize its share of the horse earnings less any expenses paid for or incurred on behalf of a specific horse operation.

 

During the year ended December 31, 2025, series accrued race winnings totaling $2,741,909. In sum, the series incurred $2,942,471 ,of series specific expenses (stabling, transportation, insurance, veterinary, etc.). The Company has also accrued $3,282,055 in due diligence or Management Fees earned by the Manager.

 

Off–Balance Sheet Arrangements

 

As of December 31, 2025, we did not have any off–balance sheet arrangements.

 

 

 

 

 95 

 

 

ITEM 3. DIRECTORS AND OFFICERS

 

MANAGEMENT

 

Manager

  

The Manager of the Company is Experiential Squared, Inc., a Delaware corporation formed on December 27, 2016 (also referred to as “Experiential” or as “Manager.”)

 

The Company operates under the direction of the Manager, which is responsible for directing the operations of our business, managing our day–to–day affairs, and implementing our business strategy. The Manager and its officers and directors are not required to devote all of their time to our business and are only required to devote such time to our affairs as their duties require. The Manager is responsible for determining maintenance required in order to maintain or improve the asset’s quality, deciding how to monetize a Series and other underlying assets at Membership Experience Programs to generate profits and evaluating potential sale offers, which may lead to the liquidation of a Series.

 

The Company will follow guidelines adopted by the Manager and implement policies set forth in the Operating Agreement unless otherwise modified by the Manager. The Manager may establish further written policies and will monitor our administrative procedures, asset operations and performance to ensure that the policies are fulfilled. The Manager may change our objectives at any time without approval of our Interest Holders.

 

The Manager performs its duties and responsibilities pursuant to our Operating Agreement. We have agreed to limit the liability of the Manager and to indemnify the Manager against certain liabilities.

 

Responsibilities of the Manager

 

Under Nevada law, the fiduciary duties of a manager to the limited liability company and to its members are limited to that of good faith and fair dealing. The Operating Agreement for the Company has set forth standards by which the duties of the Manager are to be measured.

 

Among other things, the Operating Agreement recognizes that the Manager (directly or through affiliates) is permitted to conduct outside business activities that may conflict with the Company’s business. The Company’s business operations and affairs will be managed entirely by the Manager, which may be subject to certain conflicts of interest. (See “POTENTIAL CONFLICTS OF INTEREST.”) In addition, the Manager may, if desired, submit any contract or act for approval or ratification by the Members of the Company, and any contract or act approved or ratified by the affirmative vote of the Members holding a majority of percentage interests will not constitute a violation of the Manager’s duties to the Company or its Members.

 

The Members have not been separately represented by independent legal counsel in their dealings with the Manager. Members must rely on the good faith and integrity of the Manager to act in accordance with the terms and conditions of this Offering. The terms of the establishment of the Company, its operations, and the Operating Agreement has been prepared by the Manager. Therefore, the terms and the Operating Agreement have not been negotiated in an arms’ length transaction, and there is no assurance that the Company could not have obtained more favorable terms from a third party for any of these agreements. INVESTORS SHOULD CONSULT WITH THEIR OWN COUNSEL TO EVALUATE ANY AND ALL OF THESE AGREEMENTS AND RELATIONSHIPS.

 

The Manager must, on demand, give to any Member or their legal representative true and complete information concerning all Company affairs as required by law. Each Member or their legal representative has the right to inspect and copy the Company books and records upon reasonable request and in accordance with applicable law.

 

 

 

 96 

 

 

The Operating Agreement provides that the Manager shall have no liability to the Company for losses resulting from errors in judgment or other acts or omissions, as long as (i) the Manager determined, in good faith, that such action or inaction was in, or not opposed to, the best interests of the Company and (ii) such action or inaction did not constitute fraud, deceit, willful misconduct, gross negligence, or a wrongful taking. The Operating Agreement also provides that the Company shall indemnify the Manager against liability and related expenses (including reasonable attorneys’ fees and costs) incurred in dealing with the Company, Members or third parties, so long as the standard described above is met. Therefore, Members may have a more limited right of action then they would have absent these provisions in the Operating Agreement. A successful indemnification of the Manager or any litigation that may arise in connection with the Manager’s indemnification could deplete the assets of the Company. Members who believe that a breach of the Manager’s duty has occurred should consult with their own counsel.

 

Executive Officers, Directors and Significant Employees of the Manager

 

The following individuals constitute the Board of Directors, executive management and significant employees of the Manager:

 

Name Age Position

Term of Office

(Beginning)

Hours Per Week
Executive Officers and Directors    
         
Michael Behrens 49 Chief Executive Officer, Secretary, and Director Inception Full-Time
         
Chris Ransom 47 Head of Corporate Strategy, Director September 2020 Full-Time
         
R. Matthew Hendricks 65 Chief Financial Officer, Director July 2025 Full-Time
         
Significant Employees        
         
Joe Moran 31 Head of Racing & Bloodstock July 2018 Full-Time
Caitlin Ward 27 Director of Events and Partnerships July 2021 Full-Time
Brian DiDonato 38 Edge Operations Manager February 2023

Part-Time/

30 hrs week

Matthew O’Connor 27 Racing Manager October 2024 Full-Time

 

The following is a brief summary of the background of each director and executive officer of the Manager:

 

Michael Behrens, Chief Executive Officer, Secretary and Director

 

Mr. Behrens has served as the CEO of Experiential Squared, the Manager of the Company, since its founding in 2016. Under his leadership, Experiential has managed well over 150 racehorses across the United States, recording over 181 wins, including victories in some of the most prestigious races in the sport. MyRacehorse campaigned Authentic, the 2020 Kentucky Derby and Breeders’ Cup Classic winner, as well as Seize the Grey, winner of the 2024 Preakness Stakes, and Straight No Chaser, winner of the 2024 Breeders’ Cup Sprint.

 

Beyond racing success, Mr. Behrens has led MyRacehorse in securing key industry partnerships, including a stallion deal with Gainesway Thoroughbreds for Seize the Grey, expanding the company’s reach into breeding. Under his leadership, MyRacehorse has also expanded internationally, managing stables in Ireland, the United Kingdom, and Australia.

 

From 2007 to 2020, Mr. Behrens founded MSB Digital, a performance marketing company. From 2016 to 2017, he served as the Chief Marketing Officer of Casper. Mr. Behrens attended California State Polytechnic University-Pomona and San Diego State University.

 

 

 

 97 

 

 

Chris Ransom, Head of Corporate Strategy, Director

 

As Head of Corporate Strategy, Mr. Ransom is responsible for overseeing compliance, business development, and capital allocation across MyRacehorse’s operations. Since our launch, he has been one of our top strategic advisors and joined the team in 2020. A graduate of Boston University (Bachelor of Science in Business Administration with a concentration in Finance and Accounting), Mr. Ransom has over 20 years of experience as a financial executive in the construction, real estate, and thoroughbred industry.

 

Before joining MyRacehorse, Mr. Ransom operated his own consultancy group from 2016 to 2020, where he provided financial management services to one of the largest owner-operators of industrial real estate in New Jersey. In addition to his work in the real estate sector, Mr. Ransom also managed the equine portfolio for a New York City-based sports agency.

 

R. Matthew Hendricks, Chief Financial Officer, Director

 

As CFO of Experiential Squared, Mr. Hendricks is responsible for streamlining accounting processes, building scalable financial systems, and positioning the company for its next stage of growth. Mr. Hendricks’ career is defined by driving profitability, strengthening financial infrastructure, and leading organizations through transformation and growth.

 

Mr. Hendricks brings more than 25 years of finance leadership across Fortune 100, private equity, and high-growth companies, including CFO of Kellogg Canada and senior roles at Congo Brands, Performance Health, Campbell Soup, and Procter & Gamble. He earned an MBA from Cornell University with a concentration in Finance.

 

Background of Significant Employees

 

The following is a brief summary of the background of some of our significant employees that build, manage and optimize the horses and our Investor experiences:

 

Joe Moran, Head of Racing & Bloodstock

 

As Head of Racing, Mr. Moran’s responsibilities include acquiring and managing MyRacehorse’s stable of runners throughout the United States. He routinely is on-site (mornings and afternoons) to watch the runners train and race, coordinate with trainers regarding training schedules and race results, and develop and maintain key relationships with racing partners and track officials across all geographic regions. He also spends significant time at private auctions seeking new prospects to add to the MyRacehorse stable.

 

Mr. Moran, a graduate of Oklahoma Baptist University (Bachelor of Arts in Sports and Recreation Management), has been around the racing industry his entire life. Before joining MyRacehorse in July 2019, he worked in the Andy Mathis barn as a hot walker and groom.

 

Caitlin Ward, Director of Events and Partnerships

 

Mrs. Ward is the Director of Events and Partnerships at MyRacehorse, where she has been a vital team member since 2021. She is responsible for planning, coordinating, and executing special events, as well as managing partnerships within the racing industry to enhance owner engagement.

 

She holds a Bachelor’s degree in Communications and Media Studies from Florida Atlantic University and a Master’s degree in International Business from Lynn University. Before joining MyRacehorse, she worked as a Sales Coordinator at Wavertree Stables, Inc., and grew up working on Wavertree Farm in Florida, where she gained hands-on experience in the Thoroughbred industry.

 

 

 

 98 

 

 

Brian DiDonato, Operations Manager

 

As Operations Manager, Mr. DiDonato plays a key role in stable management, investor updates, and critical operational processes for MyRacehorse. He works closely with the racing and bloodstock teams to ensure smooth coordination between horse acquisitions, race management, and investor communications.

 

A native of Wethersfield, CT, Mr. DiDonato attended Connecticut College, where he majored in Philosophy and minored in English with an eye toward going to law school—until his passion for horse racing led him in a different direction.

 

Mr. DiDonato got his first experience working in racing through a summer press box internship at Saratoga. He graduated in 2009 and subsequently joined the editorial staff of the Thoroughbred Daily News, gaining exposure to all facets of the sport. He later started his own bloodstock advisory and syndication business in 2017 before joining MyRacehorse in early 2022.

 

Matthew O’Connor, Racing Manager

 

Mr. O’Connor serves as Racing Manager, where he plays a key role in bloodstock acquisitions, race management, and campaign strategy for MyRacehorse’s stable. His responsibilities include evaluating potential acquisitions at public auctions and private sales, working with trainers to identify optimal race placements, and overseeing the ongoing racing careers of MyRacehorse’s horses.

 

Mr. O’Connor has extensive experience in bloodstock analysis and stable management, working closely with leading trainers, breeders, and racing professionals to ensure MyRacehorse’s horses are placed in the best possible racing opportunities.

   

Advances from Manager

 

See “Management’s Discussion and Analysis of Financial Condition and Results of Operation – Advances from Manager” section above for more information.

 

Related Party Transactions

 

See “Management’s Discussion and Analysis of Financial Condition and Results of Operation – Related Party Transactions” section above for more information.

 

Potential Conflicts of Interest

 

See “Potential Conflicts of Interest” section below for more information.

 

 

 

 

 99 

 

 

COMPENSATION

 

Compensation of Executive Officers and Significant Employees of the Manager

 

The Company currently does not have any employees nor does it currently intend to hire any employees who will be compensated directly. The Chief Executive Officer of the Company’s Manager plus other employees of the Manager, manage our day–to–day affairs, oversee the review, selection and recommendation of underlying assets, service acquired assets and monitor the performance of these assets to ensure that they are consistent with the Company’s business objectives. Each of these individuals receives compensation for his or her services, including services performed for the Company on behalf of the Manager, directly from Experiential Squared, Inc. Although the Company may indirectly bear some of the costs of the compensation paid to these individuals, through fees it pays to the Manager, the Company does not, and does not intend to pay any compensation directly to these individuals.

 

Compensation of Manager

 

The Manager will receive reimbursement for costs incurred relating to this and other offerings (e.g., Offering Expenses and Operating Expenses) and, in its capacity as Manager, a Due Diligence/Management Fee and an Organizational and Experiential Fee. Neither the Manager nor its affiliates will receive any selling commissions or dealer manager fees in connection with the offer and sale of the Interests.

 

The annual compensation of the Manager for Fiscal Year 2025 was as follows:

 

Name

Capacities in which

compensation was received

(e.g., Chief Executive Officer, director, etc.)

Cash

compensation

($)

Other

compensation

($)

Total

compensation

($)

Experiential Squared, Inc. Manager 4,163,728 716,943(1)

4,882,671

_____________________

 

  (1) Compensation related to the Manager performing bloodstock services and general and administrative services in connection with the management for certain Underlying Assets of their respective Series in 2025.

 

In addition, should a series’ revenue exceed its ongoing Operating Expenses and various other potential financial obligations of the series, the Manager in its capacity as the Manager may receive a Management Performance Bonus and, upon a final sale of an Underlying Asset, a Final Gross Proceeds Fee as described in “Management Performance Bonus and Final Gross Proceeds Fee” above.

 

A more complete description of Management of the Company is included in “Description of the Business” and “Management”.

 

Except as set forth herein, we do not have any ongoing plan or arrangement for the compensation of executive officers and our Manager.

 

 

 

 

 100 

 

 

POTENTIAL CONFLICTS OF INTEREST

 

We have identified the following potential conflicts of interest that may arise in connection with the Interests, in particular, in relation to the Company, the Manager, and the Underlying Assets. The potential conflicts of interest described in this section should not be considered as an exhaustive list of the potential conflicts of interest that prospective Investors should consider before investing in the Interests.

 

Manager’s Fees and Compensation

 

None of the compensation set forth under the “Compensation” section was determined by arm’s-length negotiations. It is anticipated that the income received by the Manager may be higher or lower depending upon market conditions. This conflict of interest related to Manager fees and compensation will exist between the Manager and Investors and Investors must rely upon the duties of the Manager of good faith and fair dealing to protect their interests, as qualified by the Operating Agreement.

 

Notwithstanding the foregoing, the Manager derives its fee structure using a cost-based pricing model, testing it against traditional horseracing syndicates, other alternative asset classes, and different means of operations, including the use of outsourced tax and accounting service providers. However, there are very few thoroughbred managers specializing in hyper-fractional ownership, making it difficult to ascertain if the Company’s pricing models are truly competitive. Factors influencing these costs include hiring specialized experts across bloodstock acquisition, racehorse management, financial services, marketing, event management, and content creation, as well as the risks associated with acquiring an asset that cannot be syndicated until it achieves qualification by the Commission. Additionally, racehorses, as a livestock asset class, carry risks of injury and/or mortality. As a result, Investors should be aware that compensation is not determined through arm’s-length negotiations and is an inherent risk of investment.

 

The Manager has the right to retain the services of other firms, in addition to or in lieu of the Manager, to perform various services, asset management and other activities in connection with the business.

 

The Company converted an advance from founders outstanding as of December 31, 2017, to equity in the Company to ease the cash flow burden to the Company. The Company also has borrowed $3,842,776 (excluding accrued interest) from the Manager in order to acquire the Underlying Assets prior to establishing and issuing securities in the underlying series holding the horse assets for the fiscal year ended December 31, 2025. Because these are related party transactions, no guarantee can be made that the terms of the arrangements are at arm’s length.

 

The Manager does not have a fiduciary duty or obligation to present any business opportunities to the Company or Investors. Instead, the Manager is permitted to conduct or be involved in business opportunities with or without notice to the Company or its Investors.

 

Upkeep Fee Liabilities; Operating Expenses Reimbursement Obligations; Manager Loans

 

The Manager or an affiliate will incur liabilities related to Upkeep Fees on behalf of the Series, and if the Operating Expenses paid by the Manager for such Series exceed the revenues and Upkeep Fees, the Manager or an affiliate will be entitled to reimbursement of such amount from future revenues generated by such Series (“Operating Expenses Reimbursement Obligation(s)”). Notwithstanding the foregoing, there will still exist a smaller pre-paid cash reserve for Prepaid Expenses and insurance, administrative and general Operating Expenses which is intended to cover twelve (12) months of such projected Operating Expenses (excluding Upkeep Fees).

 

However, if the Operating Expenses of a particular Series exceed the amount of revenues generated from the interest in the Underlying Asset of such Series, the Manager retains discretion to also (a) loan the amount of the Operating Expenses to such Series, on which the Manager may impose a reasonable rate of interest, which shall not be lower than the Applicable Federal Rate (as defined in the Internal Revenue Code), and/or (b) cause additional Interests to be issued in order to cover such additional amounts.

 

An Interest Holder will be liable only to the extent of their agreed upon capital contributions and, if no such capital remains at dissolution, such Interest Holder will not be liable for the failure of a Series to repay its underlying debt or liabilities, including the Operating Expenses Reimbursement Obligations.

 

 

 

 101 

 

 

Other Series or Businesses

 

The Manager serves as the Manager of other My Racehorse Entities. For more information about the Manager’s role with respect to the Company and other My Racehorse Entities, see “Our Affiliates’ Interests in Other Entities” below.

 

Additionally, the Manager may engage for its own account, or for the account of others, in other business ventures, similar to that of the Company or otherwise, and neither the Company nor any Investor shall be entitled to any interest therein.

 

The Company will not have independent management and it will rely on the Manager for the operation of the Company. The Manager will devote only so much time to the business of the Company as is reasonably required. The Manager could have conflicts of interest in allocating management time, services and functions between its existing business interests other than the Company and any future entities which it may organize as well as other business ventures in which it may be involved. The Manager believes it has sufficient staff available to be fully capable of discharging its responsibilities to all such entities.

 

The Manager, acting in the same capacities for other Investors, companies, partnerships or entities, may result in competition with individual Series, including other Series. There are no restrictions on the Manager, or any of its affiliates, against operating other businesses in such competition with the Company. If the Manager or any of its affiliates did operate such a business that competed for clients with the Company, it could substantially impair the Company’s financial results.

 

Manager Affiliation with Majority Owners

 

The Manager may independently determine to invest in syndicates that own majority interests in certain assets owned by individual Series. The Manager may derive compensation from its membership in these syndicates in addition to any compensation earned as a Manager of an individual Series.

 

Animal Welfare Obligations

 

The Manager is responsible for managing each Series and executing decisions in a manner that seeks to maximize investor returns by buying, managing, and selling the Underlying Asset optimally. However, the Manager is equally committed to prioritizing the welfare of the thoroughbred and will make decisions that are always in the best interest of the horse, even if those decisions may not be financially beneficial to Investors.

 

These decisions may include, but are not limited to, surgery and rehabilitation costs, veterinary inspections and diagnostics, spelling (breaks from racing and training that limit the ability to earn revenue), and early retirement of a horse if it is deemed in the best interest of the horse. While these actions may reduce or eliminate potential earnings for a Series, they are taken to ensure that no horse is placed in a situation that compromises its health or safety.

 

To help minimize the financial impact on each Series, the Company operates a program called Retail for a Purpose, which auctions off items and experiences to help fund its commitment to equine welfare. However, Investors should understand that all decisions related to horse care and retirement will be made at the sole discretion of the Manager, with the horse’s well-being as the primary factor.

 

 

 

 102 

 

 

Maximization of Entertainment Value

 

The Manager is responsible for managing each Series and executing decisions in a manner that seeks to maximize investor returns by buying, managing, and selling the Underlying Asset optimally. However, as demonstrated by Investor engagement over the past several years, many Investors cite their primary reason for participating as the opportunity to own a racehorse and experience the journey of racehorse ownership.

 

As such, the Manager is also committed to maximizing the entertainment and experiential value for Investors. This means that certain management decisions may be influenced by factors beyond pure financial return, such as selecting races that enhance engagement, providing content and experiences, or prioritizing participation in high-profile events that may not always be the most financially lucrative option.

 

For example, the Manager may decide to enter a horse in a restricted race where it cannot be claimed, rather than running in a potentially more lucrative claiming race where it could be purchased by another owner. While the claiming race might offer a larger purse, the restricted race allows Investors to continue experiencing racehorse ownership.

 

The Manager retains full discretion in balancing the welfare of the horse, the financial performance of the Underlying Asset, and the entertainment expectations of Investors. Investors should understand that while efforts are made to provide engaging experiences, the Manager will make decisions in the best interest of the horse and the long-term health of the business.

 

Relationships with Co-Owners, Bloodstock Partners and Minority Stockholders

 

An affiliate of Spendthrift Farm, LLC, a Kentucky-based thoroughbred breeding and racing operation, was previously a majority stockholder in the Manager. On or about February 2023, that affiliate sold its ownership interest in the Manager to the existing stockholders of the Manager. Although Spendthrift Farm itself never held an ownership stake in the Manager, an affiliate of Spendthrift currently held a line of credit extended to the Manager, which remains outstanding and is scheduled for repayment in the future. This line of credit was recently transferred to the University of Kentucky.

 

Spendthrift is also a Horse Seller and Co-Owner with the Company in Authentic, the only Underlying Asset currently co-owned with Spendthrift. As such, the Company recognizes that there may be a heightened risk of conflicts of interest in transactions between the Company and Spendthrift, particularly in ensuring fair market valuation of assets or negotiating terms that balance the interests of all parties.

 

In addition, Taylor Made Farms, a leading thoroughbred breeding and sales operation, has an affiliate that is a minority investor in the Manager. Taylor Made Farms has previously partnered with the Company in co-ownership arrangements, including on horses such as Going to Vegas and Carrothers. Taylor Made Farms is also a consignor that the Company has used in the past to sell horses. While the Company does not exclusively use Taylor Made Farms as a consignor and there is no quid pro quo arrangement, its reputation as one of the top bloodstock operations makes it a frequent partner in sales and acquisitions.

 

Ken Myles, an investor in the Manager, is also the majority owner of Big Play Media, a company that has co-owned horses with the Company and collaborated on content initiatives. While Big Play Media operates independently from the Manager, its involvement in co-ownership and content collaborations presents potential conflicts of interest when determining race placements, media strategy, or financial transactions involving shared assets.

 

Reeves Thoroughbred Racing, LLC and Rocket Ship Racing LLC, two unaffiliated parties, are also Co-Owners in certain Series of the Company. Both parties have invested in the Manager pursuant to a simple agreement for future equity (a “SAFE”), which entitled them to convert, upon a subsequent event, into an equity interest in the Manager. As of January 31, 2024, the equity interest provided under the SAFE converted such that both Reeves Thoroughbred Racing, LLC and Rocket Ship Racing LLC now each hold an equity interest in the Manager.

 

Following this conversion, neither Reeves Thoroughbred Racing, LLC nor Rocket Ship Racing LLC owns more than five percent of the Manager. Neither party has any voting control, board appointment rights, monetary benefits, or other special privileges in the Manager other than their minority equity interest.

 

Despite these affiliations, the Company recognizes that there may be a heightened risk of conflicts of interest in transactions involving these co-owners, partners, or minority stockholders. The Manager and the Company, in determining whether to approve or authorize a particular transaction with these parties, will consider whether the transaction is fair and reasonable to the Company and has terms and conditions no less favorable than those available from unaffiliated third parties.

 

 

 103 

 

 

Certain Decisions Made by One Series May Benefit Another Series Controlled by the Manager

 

As it relates to Series Smart Shopping 21 and its Underlying Asset, Seize the Grey, Series Smart Shopping 21 sold 90 percent of the stallion rights to Seize the Grey following a successful racing career. However, Series Smart Shopping 21 retained a 10 percent ongoing interest in future income derived from his stallion services, including stud fees.

 

The Manager intends for Series STG Broodmare Band to breed one or more of its broodmares to Seize the Grey. This transaction would benefit Series Smart Shopping 21 through its 10 percent retained interest in Seize the Grey’s stud fee earnings. However, any such transaction will be conducted at arm’s length, and Series STG Broodmare Band will pay the stallion’s current fair market value stud fee to Seize the Grey’s syndicate.

 

As it relates to Series Margarita Friday 19 and its Underlying Asset, Straight No Chaser, Series Margarita Friday 19 sold 75 percent of the stallion rights to Straight No Chaser following a successful racing career. However, Series Margarita Friday 19 retained a 25 percent ongoing interest in future income derived from his stallion services, including stud fees.

 

The Manager intends for Series Broodmare Band 26 to breed broodmares to Straight No Chaser and Seize the Grey. These transactions would benefit Series Margarita Friday 19, through its 25 percent retained interest in Straight No Chaser stud fee earnings, and Series Smart Shopping 21, through its 10 percent retained interest in Seize the Grey stud fee earnings. All such transactions will be conducted at arm’s length, and Series Broodmare Band 26 will pay each stallion’s current fair market value stud fee to the respective syndicate.

 

Certain Co-Owners May Benefit from Breeding Decisions Made by the Manager

 

Gainesway Thoroughbreds Ltd., an unaffiliated party and Co-Owner in certain Series of the Company, manages the stallion syndicate for Seize the Grey, formerly the Underlying Asset of Series Smart Shopping 21. The Manager may elect to breed broodmares owned by a Series that is co-owned by Gainesway Thoroughbreds Ltd. to Seize the Grey. All terms of any breeding agreement will be at fair market value.

 

In addition to its interest in Seize the Grey, Gainesway Thoroughbreds Ltd. also serves as a horse consignor and may be retained by the Manager to consign horses that are co-owned by a Series and a Co-Owner.

 

Due to its 10 percent retained interest in Seize the Grey, My Racehorse CA LLC Series Smart Shopping 21 controls eight nominations per year, which entitle the Series to eight free breedings to Seize the Grey annually for the first four years he stands at stud. My Racehorse CA LLC Series Smart Shopping 21 may elect to sell these nominations directly to an affiliated or non-affiliated party at fair market value.

 

Winstar Farm, LLC, an unaffiliated party and Co-Owner in certain Series of the Company, manages the stallion syndicate for Straight No Chaser, formerly the Underlying Asset of Series Margarita Friday 19. The Manager may elect to breed broodmares owned by a Series that is co-owned by Winstar Farm, LLC to Straight No Chaser. All terms of any breeding agreement will be at fair market value.

 

In addition to its interest in Straight No Chaser, Winstar Farm, LLC also serves as a horse consignor and may be retained by the Manager to consign horses that are co-owned by a Series and a Co-Owner.

 

Due to its 25 percent retained interest in Straight No Chaser, My Racehorse CA LLC Series Margarita Friday 19 controls twenty nominations per year, which entitle the Series to twenty free breedings to Straight No Chaser annually for the first four years he stands at stud. My Racehorse CA LLC Series Margarita Friday 19 may elect to sell these nominations directly to an affiliated or non-affiliated party at fair market value.

 

 

 104 

 

 

Our Affiliates’ Interest in Other Entities

 

The officers and directors of Experiential Squared, Inc., which is the Manager and sole member of the Company are also officers and directors and/or key professionals of other MyRacehorse entities, including MRH CF, LLC (“MRH CF”) which commenced principal operations in 2023 and primarily operates a similar business in the racehorse industry using Regulation Crowdfunding and Edge Racing, LLC (“Edge Racing”) and related entities, which commenced principal operations in 2022 and primarily operates a similar business in the racehorse industry focused on accredited investors only using Regulation D 506(c) (the Company, MRH CF and Edge Racing are collectively referred to herein as the “MyRacehorse Entities”).

 

These persons have legal obligations with respect to the other MyRacehorse Entities that are similar to their obligations to the Company. As a result of their management of other MyRacehorse Entities their obligations to other investors and the fact that they engage in and will continue to engage in other business activities on behalf of themselves and others, they will face conflicts of interest in allocating their time among the Company, other MyRacehorse Entities and other business activities in which they are involved.

 

The management of other MyRacehorse Entities requires time and consideration from Experiential Squared, Inc., potentially resulting in an unequal division of resources between the Company and other MyRacehorse Entities. However, we believe that the Manager of the Company has sufficient professionals to fully discharge its responsibilities to the Company, other MyRacehorse Entities and each of their respective investors.

 

Use of Paid Influencers and Celebrity Endorsements

 

The Company may engage influencers, athletes, and celebrities to promote its Offerings and brand through paid marketing campaigns. These individuals may receive compensation in the form of cash, equity, or other consideration in exchange for their participation in promotional activities, including social media endorsements, advertisements, or event appearances.

 

Investors should not assume that any influencer or celebrity endorsement represents an independent review of the Offering, the Company, or the expected financial performance of a Series. Any required disclosures related to such endorsements will be made available on the Company’s website or as otherwise required under applicable securities laws, including in compliance with Rule 17(b) of the Securities Act.

 

Relationship with 1/ST Racing & Technology and Potential Conflicts of Interest

 

1/ST Racing & Technology, a major operator of racetracks and wagering platforms, owns more than 10% of the Manager and holds a seat on the Manager’s board of directors. 1/ST Racing operates some of the largest racetracks in the United States, including Santa Anita Park and Gulfstream Park, and also owns advanced deposit wagering (ADW) platforms such as 1/ST Bet and Xpressbet.

 

While the Manager makes race placement decisions based on competitive factors, horse welfare, and financial considerations, the Company’s affiliation with 1/ST Racing may result in more horses being entered in races at tracks operated by 1/ST Racing. Additionally, in cases where race placement is a close decision between multiple tracks, the Manager may select a race at a 1/ST Racing-owned track due in part to the enhanced hospitality and ownership experiences provided to Members.

 

Despite this affiliation, the Company recognizes that there may be a heightened risk of conflicts of interest in transactions involving 1/ST Racing, particularly in balancing the interests of the Company and its Investors with the business relationships maintained by the Manager. The Manager and the Company, in determining whether to approve or authorize a particular transaction with 1/ST Racing, will consider whether the transaction is fair and reasonable to the Company and has terms and conditions no less favorable than those available from unaffiliated third parties.

 

The Manager retains full discretion in race placement decisions and will always disclose the intended circuit for each Series before an Offering is made available to Investors. However, Investors should be aware that the Company’s business relationships with 1/ST Racing may, at times, influence racing-related decisions.

 

 

 105 

 

 

Lack of Independent Legal Representation

 

The Members have not been separately represented by independent legal counsel in connection with the Company’s organization or in their dealings with the Manager. The Investors must rely on the good faith and integrity of the Manager to act in accordance with the terms and conditions of this Offering. The terms of the management of the business and the Operating Agreement have all been prepared by the Company. Therefore, the terms of these agreements have not been negotiated in an arm’s-length transaction, and there is no assurance that the Company could not have obtained more favorable terms from a third party for any of these agreements. PROSPECTIVE INVESTORS MUST RELY ON THEIR OWN LEGAL COUNSEL FOR LEGAL ADVICE IN CONNECTION WITH THIS INVESTMENT.

 

We Do Not Have a Conflicts of Interest Policy

 

The Company, the Manager and their affiliates will try to balance the Company’s interests with their own. However, to the extent that such parties take actions that are more favorable to other entities than the Company, these actions could have a negative impact on the Company’s financial performance and, consequently, on distributions to Investors and the value of the Interests. The Company has not adopted, and does not intend to adopt in the future, either a conflicts of interest policy or a conflicts resolution policy.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 106 

 

 

ITEM 4. SECURITY OWNERSHIP OF MANAGEMENT AND CERTAIN SECURITYHOLDERS

 

PRINCIPAL INTEREST HOLDERS

 

The Company is managed by Experiential Squared, Inc. which is also the Company’s 100% owner. Investment and voting control of the Experiential Squared, Inc. is held with Michael Behrens, as its majority shareholder, director and Chief Executive Officer. Experiential Squared, Inc., and/or its affiliates, have no intention of owning any of the Interests in the Series at Closing. However, Experiential Squared, Inc., and/or its affiliates, still reserve the right to participate in the Offering on the same terms and conditions as the Investors at their discretion and may opt to convert the applicable Convertible Promissory Note into interests that remain unsold in this offering. The address of Experiential Squared, Inc. is 2456 Fortune Dr., Suite 110 Lexington, Kentucky 40509.

 

The following table sets forth information regarding beneficial ownership of the securities of the Company as of December 31, 2025 (i) by each of our officers and directors; (ii) by all of our officers and directors as a group; and (iii) by each person who is known by us to beneficially own more than 10% of any class of our voting securities. Unless otherwise specified, the address of each of the persons set forth below is in care of our company at 2456 Fortune Dr., Suite 110 Lexington, Kentucky 40509:

 

Series Name Underlying Asset

Name of Beneficial

Owner (1)

Number of Beneficiary Shares (1) Percentage of Interests
Beneficially Owned
  Company (2) Experiential Squared, Inc. (Manager) NA 0.00%
Series Alliford Bay 21 Sweet Voyage Experiential Squared, Inc. (Manager) 1 0.03%
Series Authentic Authentic Experiential Squared, Inc. (Manager) 223 1.78%
Series Blue Curl 22 Isle Blue Experiential Squared, Inc. (Manager) 7 0.14%
Series Classic Cut Classic Cut Experiential Squared, Inc. (Manager) 6 0.06%
Series Smart Shopping 21 Seize the Grey Experiential Squared, Inc. (Manager) 6 0.12%
Series Song of the Lark 21 Fireball Birdie Experiential Squared, Inc. (Manager) 7 0.27%
Series Margarita Friday 19 Straight No Chaser Experiential Squared, Inc. (Manager) 24 1.20%
Series The Incredi-Bundle Madame Secretary Experiential Squared, Inc. (Manager) 17 0.17%
Series Clair de Lune 22 Moonlit Courage Experiential Squared, Inc. (Manager) 2 0.04%
Series Blip Says Bye 23 Misstrial Experiential Squared, Inc. (Manager) 3 0.03%
Series Seeking A Star 23 Sirius Pursuit Experiential Squared, Inc. (Manager) 1 0.03%
Series Trust But Verify Trust But Verify Experiential Squared, Inc. (Manager) 2 0.02%
Series Stirred 23 Stir It Up Experiential Squared, Inc. (Manager) 1 0.03%
Series Restless Rider 23 Steel the Moment Experiential Squared, Inc. (Manager) 2 0.02%
Series Thesis Break 24 Doctorate Experiential Squared, Inc. (Manager) 1 0.02%
Series Slam Dunk 24 Elevated Experiential Squared, Inc. (Manager) 5 0.05%
Series Bubala 24 Bold Type Experiential Squared, Inc. (Manager) 10 0.20%
Series Carpe Fortuna 24 Circe Experiential Squared, Inc. (Manager) 7 0.27%
Series Marsh Hawk 24 Helios Experiential Squared, Inc. (Manager) 4,601 61.35%
Series Paddock Buzz Paddock Buzz Experiential Squared, Inc. (Manager) 298 23.84%
Series Onthethirstyside Onthethirstyside Experiential Squared, Inc. (Manager) 394 39.40%
Series Sea Worthy 24 Sea Worthy 24 Experiential Squared, Inc. (Manager) 4,004 53.39%
Series Sing Lady Sing 24 Sing Lady Sing 24 Experiential Squared, Inc. (Manager) 5,733 57.33%
Series Barbie on a Budget 24 Barbie on a Budget 24 Experiential Squared, Inc. (Manager) 1 0.40%
Series Ali Blue 24 Ali Blue 24 Experiential Squared, Inc. (Manager) 2,550 100.00%
Series Deep Trouble 24 Deep Trouble 24 Experiential Squared, Inc. (Manager) 7,000 100.00%
Series Thepartyneverends 24 Thepartyneverends 24 Experiential Squared, Inc. (Manager) 200 100.00%

 

  (1) Experiential Squared, Inc. or an affiliate holds a promissory note which provides that, at its election, such beneficial owner may convert the outstanding balance of the note into the number of unsold Series Interests in the offering of such Series on the date of conversion. As such, such party is deemed to be the beneficial owner of such unsold Series Interests until such time as the Series is fully subscribed. Notwithstanding the foregoing, as to Series offerings closed on or prior to September 18, 2020, such holders listed above are direct Series Interest Holders as all such promissory notes have been converted in full prior to such date.
  (2) The purchase of membership interests in a Series of the Company is an investment only in that Series (and with respect to that Series’ Underlying Asset) and not an investment in the Company as a whole.

 

 

 

 107 

 

 

ITEM 5. INTEREST OF MANAGEMENT AND OTHERS IN CERTAIN TRANSACTIONS

 

As described in the financial statements, the Company has the following transactions involving the issuer or related parties (other than compensation described under “Item 3 – “Compensation of Executive Officers” and “Compensation of Manager”):

 

Advances from Manager

 

See “Management’s Discussion and Analysis of Financial Condition and Results of Operation – Advances from Manager” section above for more information.

 

Related Party Transactions

 

See “Management’s Discussion and Analysis of Financial Condition and Results of Operation – Related Party Transactions” section above for more information.

  

Potential Conflicts of Interest

 

See “Potential Conflicts of Interest” section above for more information.

 

ITEM 6. OTHER INFORMATION

 

None.

 

ITEM 7. FINANCIAL STATEMENTS

 

Index to Financial Statements

 

My Racehorse CA LLC

 

TABLE OF CONTENTS

 

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTANT

 

CONSOLIDATED AND CONSOLIDATING FINANCIAL STATEMENTS AS OF DECEMBER 31, 2025 AND 2024, AND FOR THE YEARS THEN ENDED:

 

Report of Independent Registered Public Accounting Firm F-1
Consolidated and Consolidating Balance Sheets F-3
Consolidated and Consolidating Statements of Operations F-51
Consolidated and Consolidating Statements of Changes in Members’ Equity/(Deficit) F-99
Consolidated and Consolidating Statements of Cash Flows F-147
Notes to the Consolidated and Consolidating Financial Statements F-195

 

 

 

 108 

 

 

 

 

INDEPENDENT AUDITOR’S REPORT

 

April 16, 2026

 

To: Experiential Squared, Inc as manager of My Racehorse CA LLC

Re: 2025 and 2024 Financial Statement Audit

 

 

We have audited the accompanying consolidated and consolidating financial statements of MY RACEHORSE CA, LLC (a series limited liability company organized in Nevada) (the “Company”), which comprise the balance sheets as of December 31, 2025 and 2024, and the related consolidated and consolidating statements of operations, changes in members’ equity, and cash flows for the calendar year periods ended December 31, 2025 and 2024, and the related notes to such financial statements.

 

Management’s Responsibility for the Financial Statements

Management is responsible for the preparation and fair presentation of these financial statements in accordance with accounting principles generally accepted in the United States of America; this includes the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of financial statements that are free from material misstatement, whether due to fraud or error.

 

Auditor’s Responsibility

Our responsibility is to express an opinion on these financial statements based on our audit. We conducted our audit of the Company’s financial statements in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free from material misstatement.

 

An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial statements. The procedures selected depend on the auditor’s judgment, including the assessment of the risks of material misstatement of the financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the entity’s preparation and fair presentation of the financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity’s internal control. Accordingly, we express no such opinion.

 

An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.

 

 

 

 

 F-1 

 

 

Opinion

 

In our opinion, the consolidated and consolidating financial statements referred to above present fairly, in all material respects, the financial position of the Company as of December 31, 2025 and 2024, and the results of its operations, changes in members’ equity and its cash flows for the calendar year periods thus ended in accordance with accounting principles generally accepted in the United States of America.

 

 

Sincerely,

 

IndigoSpire CPA, PC

 

 

 

IndigoSpire CPA, PC

San José, CA

 

April 16, 2026

 

 

 

 

 

 

 

 

 

 

 

 

 

 F-2 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEETS

As of December 31, 2025

 

   Series Action Bundle  Series Adjust 20  Series Amandrea  Series Ambleside Park 19  Series Amers  Series Apple Down Under 19  Series Ari the Adventurer 19  Series Ashlees Empire 20
ASSETS                                        
Current Assets:                                        
Cash and cash equivalents  $   $   $   $   $   $   $   $ 
Accounts receivable                                
Horse reserve funds receivable from Manager (see Note 4)                                
Prepaid expense                                
Total Current Assets                                
                                         
Non-Current Assets:                                        
Horse assets, net of accumulated depreciation (see Note 2)                                
Total Non-Current Assets                                
                                         
TOTAL ASSETS  $   $   $   $   $   $   $   $ 
                                         
                                         
LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)                                        
Liabilities:                                        
Current Liabilities:                                        
Acquisition advances payable to Manager (see Note 4)  $   $   $   $   $   $   $   $ 
Accrued expense                                
Deferred revenue                                
Distributions payable                                
Interest payable                                
Total Current Liabilities                                
                                         
Long-term Liabilities:                                        
Long-term debt - related party                           1,734     
Total Long-term Liabilities                           1,734     
                                         
Total Liabilities                           1,734     
                                         
Members' Equity/(Deficit):                                        
Membership in My Racehorse CA, LLC       68,705    24,272    33,786            38,228     
Subscriptions in series, net of distributions (See Note 6)   147,299    83,657    157,908    74,719    8,998    77,255    407,286    125,935 
Retained earnings/(Accumulated deficit)   (147,299)   (152,362)   (182,180)   (108,505)   (8,998)   (77,255)   (447,248)   (125,935)
Total Members' Equity/(Deficit)       (0)                   (1,734)    
                                         
TOTAL LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)  $   $(0)  $   $   $   $   $(0)  $ 

 

See Independent Auditor’s Report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-3 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEETS

As of December 31, 2025 (continued)

 

    Series Athenian Beauty 19  Series Authentic  Series Awe Hush 19  Series Bajan Bashert  Series Balletic  Series Bella Chica  Series Big Mel  Series Black Escort 19
ASSETS                                         
Current Assets:                                         
Cash and cash equivalents   $   $   $   $   $   $   $   $ 
Accounts receivable                                 
Horse reserve funds receivable from Manager (see Note 4)        (88,001)                        
Prepaid expense                                 
Total Current Assets        (88,001)                        
                                          
Non-Current Assets:                                         
Horse assets, net of accumulated depreciation (see Note 2)                                 
Total Non-Current Assets                                 
                                          
TOTAL ASSETS   $   $(88,001)  $   $   $   $   $   $ 
                                          
                                          
LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)                                         
Liabilities:                                         
Current Liabilities:                                         
Acquisition advances payable to Manager (see Note 4)   $   $   $   $   $   $   $   $ 
Accrued expense        1,893                         
Deferred revenue                                 
Distributions payable                                 
Interest payable                                 
Total Current Liabilities        1,893                         
                                          
Long-term Liabilities:                                         
Long-term debt - related party        180,389                         
Total Long-term Liabilities        180,389                         
                                          
Total Liabilities        182,282                         
                                          
Members' Equity/(Deficit):                                         
Membership in My Racehorse CA, LLC    24,527        40,192    64,280        16,469    48,373    36,000 
Subscriptions in series, net of distributions (See Note 6)    66,401    1,670,957    264,845    110,544    730,555    38,000    726,000    84,467 
Retained earnings/(Accumulated deficit)    (90,928)   (1,941,240)   (305,037)   (174,824)   (730,555)   (54,469)   (774,373)   (120,467)
Total Members' Equity/(Deficit)        (270,283)   (0)   (0)   (0)            
                                          
TOTAL LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)   $   $(88,001)  $(0)  $(0)  $(0)  $   $   $ 

 

See Independent Auditor’s Report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-4 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEETS

As of December 31, 2025 (continued)

 

   Series Bullion  Series Song of Bernadette 20  Series Cairo Kiss  Series Carrothers  Series Cayala 19  Series Arch Support 20  Series Chad Brown Bundle  Series Chasing the Moon 20
ASSETS                                        
Current Assets:                                        
Cash and cash equivalents  $   $   $   $   $   $   $   $ 
Accounts receivable                                
Horse reserve funds receivable from Manager (see Note 4)                       8,678         
Prepaid expense                                
Total Current Assets                       8,678         
                                         
Non-Current Assets:                                        
Horse assets, net of accumulated depreciation (see Note 2)                                
Total Non-Current Assets                                
                                         
TOTAL ASSETS  $   $   $   $   $   $8,678   $   $ 
                                         
                                         
LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)                                        
Liabilities:                                        
Current Liabilities:                                        
Acquisition advances payable to Manager (see Note 4)  $   $   $   $   $   $   $   $ 
Accrued expense                                
Deferred revenue                                
Distributions payable                                
Interest payable                                
Total Current Liabilities                                
                                         
Long-term Liabilities:                                        
Long-term debt - related party                                
Total Long-term Liabilities                                
                                         
Total Liabilities                                
                                         
Members' Equity/(Deficit):                                        
Membership in My Racehorse CA, LLC                       92,318    27,877    45,000 
Subscriptions in series, net of distributions (See Note 6)   11,750    483,671    44,400    470,927    283,931    90,706    967,950    117,533 
Retained earnings/(Accumulated deficit)   (11,750)   (483,671)   (44,400)   (470,927)   (283,931)   (174,347)   (995,828)   (162,533)
Total Members' Equity/(Deficit)       0                8,678    (0)   0 
                                         
TOTAL LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)  $   $0   $   $   $   $8,678   $(0)  $0 

 

See Independent Auditor’s Report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-5 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEETS

As of December 31, 2025 (continued)

 

    Series Classic Cut  Series Classofsixtythree 19  Series Co Cola 19  Series Collusion Illusion  Series Consecrate 19  Series Courtisane 19  Series Daddys Joy  Series Dancing Crane
ASSETS                                         
Current Assets:                                         
Cash and cash equivalents   $   $   $   $   $   $   $   $ 
Accounts receivable                                 
Horse reserve funds receivable from Manager (see Note 4)    (25,954)                            
Prepaid expense                                 
Total Current Assets    (25,954)                            
                                          
Non-Current Assets:                                         
Horse assets, net of accumulated depreciation (see Note 2)                                 
Total Non-Current Assets                                 
                                          
TOTAL ASSETS   $(25,954)  $   $   $   $   $   $   $ 
                                          
                                          
LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)                                         
Liabilities:                                         
Current Liabilities:                                         
Acquisition advances payable to Manager (see Note 4)   $   $   $   $   $   $   $   $ 
Accrued expense                                 
Deferred revenue                                 
Distributions payable                                 
Interest payable                                 
Total Current Liabilities                                 
                                          
Long-term Liabilities:                                         
Long-term debt - related party                                 
Total Long-term Liabilities                                 
                                          
Total Liabilities                                 
                                          
Members' Equity/(Deficit):                                         
Membership in My Racehorse CA, LLC                                60,000 
Subscriptions in series, net of distributions (See Note 6)    496,800    (6,679)   453,179    686,309    46,629    456,841    106,872    39,711 
Retained earnings/(Accumulated deficit)    (522,754)   6,679    (453,179)   (686,309)   (46,629)   (456,841)   (106,872)   (99,711)
Total Members' Equity/(Deficit)    (25,954)                            
                                          
TOTAL LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)   $(25,954)  $   $   $   $   $   $   $ 

 

See Independent Auditor’s Report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-6 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEETS

As of December 31, 2025 (continued)

 

    Series Daring Dancer 20  Series De Mystique 17  Series Deep Cover  Series Demogorgon  Series Desire Street 19  Series Echo Warrior 19  Series Edge Racing Summer Fun-d  Series Enchante 21
ASSETS                                         
Current Assets:                                         
Cash and cash equivalents   $   $   $   $   $   $   $   $ 
Accounts receivable                                 
Horse reserve funds receivable from Manager (see Note 4)                                 
Prepaid expense                                 
Total Current Assets                                 
                                          
Non-Current Assets:                                         
Horse assets, net of accumulated depreciation (see Note 2)                                 
Total Non-Current Assets                                 
                                          
TOTAL ASSETS   $   $   $   $   $   $   $   $ 
                                          
                                          
LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)                                         
Liabilities:                                         
Current Liabilities:                                         
Acquisition advances payable to Manager (see Note 4)   $   $   $   $   $   $   $   $ 
Accrued expense                                 
Deferred revenue                                 
Distributions payable                                 
Interest payable                                 
Total Current Liabilities                                 
                                          
Long-term Liabilities:                                         
Long-term debt - related party                                 
Total Long-term Liabilities                                 
                                          
Total Liabilities                                 
                                          
Members' Equity/(Deficit):                                         
Membership in My Racehorse CA, LLC                48,000                 
Subscriptions in series, net of distributions (See Note 6)    84,117    26,026    176,000    84,305    188,980    267,068    164,938    459,300 
Retained earnings/(Accumulated deficit)    (84,117)   (26,026)   (176,000)   (132,305)   (188,980)   (267,067)   (164,938)   (459,300)
Total Members' Equity/(Deficit)                        0        0 
                                          
TOTAL LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)   $   $   $   $   $   $0   $   $0 

 

See Independent Auditor’s Report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-7 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEETS

As of December 31, 2025 (continued)

 

    Series Elarose 21  Series Escape Route  Series Exonerated 19  Series Fenwick Hall 20  Series Forever Rose  Series Flora Dora 20  Series Frosted Oats  Series Future Stars Stable
ASSETS                                         
Current Assets:                                         
Cash and cash equivalents   $   $   $   $   $   $   $   $ 
Accounts receivable                                 
Horse reserve funds receivable from Manager (see Note 4)                                 
Prepaid expense                                 
Total Current Assets                                 
                                          
Non-Current Assets:                                         
Horse assets, net of accumulated depreciation (see Note 2)                                 
Total Non-Current Assets                                 
                                          
TOTAL ASSETS   $   $   $   $   $   $   $   $ 
                                          
                                          
LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)                                         
Liabilities:                                         
Current Liabilities:                                         
Acquisition advances payable to Manager (see Note 4)   $   $   $   $   $   $   $   $ 
Accrued expense                                 
Deferred revenue                                 
Distributions payable                                 
Interest payable                                 
Total Current Liabilities                                 
                                          
Long-term Liabilities:                                         
Long-term debt - related party                                 
Total Long-term Liabilities                                 
                                          
Total Liabilities                                 
                                          
Members' Equity/(Deficit):                                         
Membership in My Racehorse CA, LLC        153,823                57,086         
Subscriptions in series, net of distributions (See Note 6)    622,200    (77,419)   129,991    176,843        74,753    126,676    369,790 
Retained earnings/(Accumulated deficit)    (622,200)   (76,404)   (129,991)   (176,843)   (0)   (131,839)   (126,676)   (369,790)
Total Members' Equity/(Deficit)    (0)   0            (0)   0         
                                          
TOTAL LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)   $(0)  $0   $   $   $(0)  $0   $   $ 

 

See Independent Auditor’s Report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-8 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEETS

As of December 31, 2025 (continued)

 

    Series Gentleman Gerry  Series Going to Vegas  Series Got Stormy  Series Grand Traverse Bay 19  Series Grand Traverse Bay 20  Series Heaven Street  Series Kindle 21  Series Knarsdale 21
ASSETS                                         
Current Assets:                                         
Cash and cash equivalents   $   $   $   $   $   $   $   $ 
Accounts receivable                                 
Horse reserve funds receivable from Manager (see Note 4)                            27,658     
Prepaid expense                            347     
Total Current Assets                            28,004     
                                          
Non-Current Assets:                                         
Horse assets, net of accumulated depreciation (see Note 2)                                 
Total Non-Current Assets                                 
                                          
TOTAL ASSETS   $   $   $   $   $   $   $28,004   $ 
                                          
                                          
LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)                                         
Liabilities:                                         
Current Liabilities:                                         
Acquisition advances payable to Manager (see Note 4)   $   $   $   $   $   $   $   $ 
Accrued expense                                 
Deferred revenue                                 
Distributions payable                                 
Interest payable                                 
Total Current Liabilities                                 
                                          
Long-term Liabilities:                                         
Long-term debt - related party                                 
Total Long-term Liabilities                                 
                                          
Total Liabilities                                 
                                          
Members' Equity/(Deficit):                                         
Membership in My Racehorse CA, LLC    12,000                    7,500         
Subscriptions in series, net of distributions (See Note 6)    107,144    (236,882)   70,877    268,087    71,626    21,121    378,305    (371,994)
Retained earnings/(Accumulated deficit)    (119,144)   236,882    (70,877)   (268,087)   (71,626)   (28,621)   (350,301)   371,994 
Total Members' Equity/(Deficit)                            28,004    (0)
                                          
TOTAL LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)   $   $   $   $   $   $   $28,004   $(0)

 

See Independent Auditor’s Report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-9 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEETS

As of December 31, 2025 (continued)

 

    Series Im a Looker 20  Series Into Summer 19  Series Ishvana 21  Series Jeanne's Speight 20  Series Just Louise 19  Series Keertana 18  Series Kiana's Love  Series Kichiro
ASSETS                                         
Current Assets:                                         
Cash and cash equivalents   $   $   $   $   $   $   $   $ 
Accounts receivable                                 
Horse reserve funds receivable from Manager (see Note 4)                                 
Prepaid expense                                 
Total Current Assets                                 
                                          
Non-Current Assets:                                         
Horse assets, net of accumulated depreciation (see Note 2)                                 
Total Non-Current Assets                                 
                                          
TOTAL ASSETS   $   $   $   $   $   $   $   $ 
                                          
                                          
LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)                                         
Liabilities:                                         
Current Liabilities:                                         
Acquisition advances payable to Manager (see Note 4)   $   $   $   $   $   $   $   $ 
Accrued expense                                 
Deferred revenue                                 
Distributions payable                                 
Interest payable                                 
Total Current Liabilities                                 
                                          
Long-term Liabilities:                                         
Long-term debt - related party                                 
Total Long-term Liabilities                                 
                                          
Total Liabilities                                 
                                          
Members' Equity/(Deficit):                                         
Membership in My Racehorse CA, LLC                                10,973 
Subscriptions in series, net of distributions (See Note 6)    504,957    199,520        204,850    44,768    426,088    20,025    26,000 
Retained earnings/(Accumulated deficit)    (504,956)   (199,520)   0    (204,850)   (44,768)   (426,088)   (20,025)   (36,973)
Total Members' Equity/(Deficit)    0        0        (0)            
                                          
TOTAL LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)   $0   $   $0   $   $(0)  $   $   $ 

 

See Independent Auditor’s Report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-10 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEETS

As of December 31, 2025 (continued)

 

    Series Lane Way  Series Latte Da 19  Series Lazy Daisy  Series Le Relais 20  Series Lost Empire 19  Series Madarnas  Series Madiera Wine  Series Major Implications
ASSETS                                         
Current Assets:                                         
Cash and cash equivalents   $   $   $   $   $   $   $   $ 
Accounts receivable                                 
Horse reserve funds receivable from Manager (see Note 4)                                 
Prepaid expense                                 
Total Current Assets                                 
                                          
Non-Current Assets:                                         
Horse assets, net of accumulated depreciation (see Note 2)                                 
Total Non-Current Assets                                 
                                          
TOTAL ASSETS   $   $   $   $   $   $   $   $ 
                                          
                                          
LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)                                         
Liabilities:                                         
Current Liabilities:                                         
Acquisition advances payable to Manager (see Note 4)   $   $   $   $   $   $   $   $ 
Accrued expense                                 
Deferred revenue                                 
Distributions payable                                 
Interest payable                                 
Total Current Liabilities                                 
                                          
Long-term Liabilities:                                         
Long-term debt - related party                                 
Total Long-term Liabilities                                 
                                          
Total Liabilities                                 
                                          
Members' Equity/(Deficit):                                         
Membership in My Racehorse CA, LLC            6,446                     
Subscriptions in series, net of distributions (See Note 6)    475,346    127,231    143,750    141,076    327,772    9,293    7,075    3,824 
Retained earnings/(Accumulated deficit)    (475,346)   (127,231)   (150,196)   (141,076)   (327,772)   (9,293)   (7,075)   (3,824)
Total Members' Equity/(Deficit)    0                             
                                          
TOTAL LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)   $0   $   $   $   $   $   $   $ 

 

See Independent Auditor’s Report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-11 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEETS

As of December 31, 2025 (continued)

 

    Series Man Among Men  Series Margaret Reay 19  Series Margarita Friday 19  Series Martita Sangrita 17  Series Mayan Milagra 19  Series Midnight Sweetie 19  Series Miss Puzzle  Series Miss Sakamoto
ASSETS                                         
Current Assets:                                         
Cash and cash equivalents   $   $   $   $   $   $   $   $ 
Accounts receivable                                 
Horse reserve funds receivable from Manager (see Note 4)            38,175                     
Prepaid expense            10,080                     
Total Current Assets            48,255                     
                                          
Non-Current Assets:                                         
Horse assets, net of accumulated depreciation (see Note 2)                                 
Total Non-Current Assets                                 
                                          
TOTAL ASSETS   $   $   $48,255   $   $   $   $   $ 
                                          
                                          
LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)                                         
Liabilities:                                         
Current Liabilities:                                         
Acquisition advances payable to Manager (see Note 4)   $   $   $   $   $   $   $   $ 
Accrued expense            7,755                     
Deferred revenue                                 
Distributions payable                                 
Interest payable                                 
Total Current Liabilities            7,755                     
                                          
Long-term Liabilities:                                         
Long-term debt - related party                                 
Total Long-term Liabilities                                 
                                          
Total Liabilities            7,755                     
                                          
Members' Equity/(Deficit):                                         
Membership in My Racehorse CA, LLC                    93,000        734     
Subscriptions in series, net of distributions (See Note 6)    198,842    132,253    (1,613,823)   179,649    (22,516)   83,877    31,250    285,395 
Retained earnings/(Accumulated deficit)    (198,842)   (132,253)   1,654,323    (179,649)   (70,484)   (83,877)   (31,984)   (285,395)
Total Members' Equity/(Deficit)    (0)       40,500        0            (0)
                                          
TOTAL LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)   $(0)  $   $48,255   $   $0   $   $   $(0)

 

See Independent Auditor’s Report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-12 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEETS

As of December 31, 2025 (continued)

 

    Series Mo Mischief  Series Mo Temptation  Series Monomoy Girl  Series Moonbow 20  Series Moonless Sky  Series Motion Emotion  Series Mrs Whistler  Series My Fast One 20
ASSETS                                         
Current Assets:                                         
Cash and cash equivalents   $   $   $   $   $   $   $   $ 
Accounts receivable                                 
Horse reserve funds receivable from Manager (see Note 4)                                 
Prepaid expense                                 
Total Current Assets                                 
                                          
Non-Current Assets:                                         
Horse assets, net of accumulated depreciation (see Note 2)                                 
Total Non-Current Assets                                 
                                          
TOTAL ASSETS   $   $   $   $   $   $   $   $ 
                                          
                                          
LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)                                         
Liabilities:                                         
Current Liabilities:                                         
Acquisition advances payable to Manager (see Note 4)   $   $   $   $   $   $   $   $ 
Accrued expense                                 
Deferred revenue                                 
Distributions payable                                 
Interest payable                                 
Total Current Liabilities                                 
                                          
Long-term Liabilities:                                         
Long-term debt - related party                                 
Total Long-term Liabilities                                 
                                          
Total Liabilities                                 
                                          
Members' Equity/(Deficit):                                         
Membership in My Racehorse CA, LLC                                 
Subscriptions in series, net of distributions (See Note 6)    355,378    296,128    223,434    151,682    21,628    26,129    240,886    238,466 
Retained earnings/(Accumulated deficit)    (355,378)   (296,128)   (223,434)   (151,682)   (21,628)   (26,129)   (240,886)   (238,466)
Total Members' Equity/(Deficit)        0        0                0 
                                          
TOTAL LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)   $   $0   $   $0   $   $   $   $0 

 

See Independent Auditor’s Report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-13 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEETS

As of December 31, 2025 (continued)

 

    Series Naismith  Series National Road  Series New York Claiming Package  Series Night of Idiots  Series Nileist  Series Noble Goddess  Series Northern Smile 20  Series NY Exacta
ASSETS                                         
Current Assets:                                         
Cash and cash equivalents   $   $   $   $   $   $   $   $ 
Accounts receivable                                 
Horse reserve funds receivable from Manager (see Note 4)                                 
Prepaid expense                                 
Total Current Assets                                 
                                          
Non-Current Assets:                                         
Horse assets, net of accumulated depreciation (see Note 2)                                 
Total Non-Current Assets                                 
                                          
TOTAL ASSETS   $   $   $   $   $   $   $   $ 
                                          
                                          
LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)                                         
Liabilities:                                         
Current Liabilities:                                         
Acquisition advances payable to Manager (see Note 4)   $   $   $   $   $   $   $   $ 
Accrued expense                                 
Deferred revenue                                 
Distributions payable                                 
Interest payable                                 
Total Current Liabilities                                 
                                          
Long-term Liabilities:                                         
Long-term debt - related party                                 
Total Long-term Liabilities                                 
                                          
Total Liabilities                                 
                                          
Members' Equity/(Deficit):                                         
Membership in My Racehorse CA, LLC    16,634    83,294                    66,747    55,909 
Subscriptions in series, net of distributions (See Note 6)    304,000    84,613    21,100    20,000    23,850    33,000    136,250    454,720 
Retained earnings/(Accumulated deficit)    (320,634)   (167,907)   (21,100)   (20,000)   (23,850)   (33,000)   (202,997)   (510,629)
Total Members' Equity/(Deficit)                            (0)    
                                          
TOTAL LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)   $   $   $   $   $   $   $(0)  $ 

 

See Independent Auditor’s Report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-14 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEETS

As of December 31, 2025 (continued)

 

    Series One Last Night 21  Series Our Miss Jones 19  Series Our Jenny B 21  Series Ocean Magic 18  Series Patsys Kim 21  Series Popular Demand  Series Power Up Paynter  Series Queen Amira 19
ASSETS                                         
Current Assets:                                         
Cash and cash equivalents   $   $   $   $   $   $   $   $ 
Accounts receivable                                 
Horse reserve funds receivable from Manager (see Note 4)                                 
Prepaid expense                                 
Total Current Assets                                 
                                          
Non-Current Assets:                                         
Horse assets, net of accumulated depreciation (see Note 2)                                 
Total Non-Current Assets                                 
                                          
TOTAL ASSETS   $   $   $   $   $   $   $   $ 
                                          
                                          
LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)                                         
Liabilities:                                         
Current Liabilities:                                         
Acquisition advances payable to Manager (see Note 4)   $   $   $   $   $   $   $   $ 
Accrued expense                                 
Deferred revenue                                 
Distributions payable                                 
Interest payable                                 
Total Current Liabilities                                 
                                          
Long-term Liabilities:                                         
Long-term debt - related party                15,606                 
Total Long-term Liabilities                15,606                 
                                          
Total Liabilities                15,606                 
                                          
Members' Equity/(Deficit):                                         
Membership in My Racehorse CA, LLC            106,555            1,741    30,389     
Subscriptions in series, net of distributions (See Note 6)    325,624    158,462    83,956        642,618    248,880    95,535    219,885 
Retained earnings/(Accumulated deficit)    (325,624)   (158,462)   (190,511)   (15,606)   (642,618)   (250,621)   (125,924)   (219,885)
Total Members' Equity/(Deficit)    (0)       0    (15,606)   0             
                                          
TOTAL LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)   $(0)  $   $0   $   $0   $   $   $ 

 

See Independent Auditor’s Report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-15 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEETS

As of December 31, 2025 (continued)

 

    Series Race Hunter 19  Series Essential Rose 20  Series Salute to America  Series Sarrocchi 21  Series Sauce On Side  Series Shake It Up Baby  Series Sigesmund  Series Silverpocketsfull 19
ASSETS                                         
Current Assets:                                         
Cash and cash equivalents   $   $   $   $   $   $   $   $ 
Accounts receivable                                 
Horse reserve funds receivable from Manager (see Note 4)                                 
Prepaid expense                                 
Total Current Assets                                 
                                          
Non-Current Assets:                                         
Horse assets, net of accumulated depreciation (see Note 2)                                 
Total Non-Current Assets                                 
                                          
TOTAL ASSETS   $   $   $   $   $   $   $   $ 
                                          
                                          
LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)                                         
Liabilities:                                         
Current Liabilities:                                         
Acquisition advances payable to Manager (see Note 4)   $   $   $   $   $   $   $   $ 
Accrued expense                                 
Deferred revenue                                 
Distributions payable                                 
Interest payable                                 
Total Current Liabilities                                 
                                          
Long-term Liabilities:                                         
Long-term debt - related party                                 
Total Long-term Liabilities                                 
                                          
Total Liabilities                                 
                                          
Members' Equity/(Deficit):                                         
Membership in My Racehorse CA, LLC                            22,953     
Subscriptions in series, net of distributions (See Note 6)    294,400    431,073    170,755    555,927    23,290    19,775    20,000    386,662 
Retained earnings/(Accumulated deficit)    (294,400)   (431,073)   (170,755)   (555,927)   (23,290)   (19,775)   (42,953)   (386,662)
Total Members' Equity/(Deficit)    0    0        0                 
                                          
TOTAL LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)   $0   $0   $   $0   $   $   $   $ 

 

See Independent Auditor’s Report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-16 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEETS

As of December 31, 2025 (continued)

 

    Series Smart Shopping 21  Series Social Dilemma  Series Song of the Lark 21  Series Soul Beam  Series Speightstown Belle 19  Series Spirit 20  Series Squared Straight  Series Storm Shooter
ASSETS                                         
Current Assets:                                         
Cash and cash equivalents   $   $   $   $   $   $   $   $ 
Accounts receivable                                 
Horse reserve funds receivable from Manager (see Note 4)    73,346        (208)                    
Prepaid expense    700                             
Total Current Assets    74,046        (208)                    
                                          
Non-Current Assets:                                         
Horse assets, net of accumulated depreciation (see Note 2)                                 
Total Non-Current Assets                                 
                                          
TOTAL ASSETS   $74,046   $   $(208)  $   $   $   $   $ 
                                          
                                          
LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)                                         
Liabilities:                                         
Current Liabilities:                                         
Acquisition advances payable to Manager (see Note 4)   $   $   $   $   $   $   $   $ 
Accrued expense                                 
Deferred revenue                                 
Distributions payable                                 
Interest payable                                 
Total Current Liabilities                                 
                                          
Long-term Liabilities:                                         
Long-term debt - related party                                 
Total Long-term Liabilities                                 
                                          
Total Liabilities                                 
                                          
Members' Equity/(Deficit):                                         
Membership in My Racehorse CA, LLC                            25,979     
Subscriptions in series, net of distributions (See Note 6)    (3,382,000)   28,570    339,533    34,881    44,555    138,110    40,500    265,079 
Retained earnings/(Accumulated deficit)    3,456,046    (28,570)   (339,741)   (34,881)   (44,555)   (138,110)   (66,479)   (265,079)
Total Members' Equity/(Deficit)    74,046        (208)                    
                                          
TOTAL LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)   $74,046   $   $(208)  $   $   $   $   $ 

 

See Independent Auditor’s Report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-17 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEETS

As of December 31, 2025 (continued)

 

    Series Street Band  Series Sunny 18  Series Sunsanddrinkinhand  Series Sweet Sweet Annie 19  Series Swiss Minister  Series Takeo Squared  Series Tapitry 19  Series Tavasco Road
ASSETS                                         
Current Assets:                                         
Cash and cash equivalents   $   $   $   $   $   $   $   $ 
Accounts receivable                                 
Horse reserve funds receivable from Manager (see Note 4)                                 
Prepaid expense                                 
Total Current Assets                                 
                                          
Non-Current Assets:                                         
Horse assets, net of accumulated depreciation (see Note 2)                                 
Total Non-Current Assets                                 
                                          
TOTAL ASSETS   $   $   $   $   $   $   $   $ 
                                          
                                          
LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)                                         
Liabilities:                                         
Current Liabilities:                                         
Acquisition advances payable to Manager (see Note 4)   $   $   $   $   $   $   $   $ 
Accrued expense                                 
Deferred revenue                                 
Distributions payable                                 
Interest payable                                 
Total Current Liabilities                                 
                                          
Long-term Liabilities:                                         
Long-term debt - related party                                 
Total Long-term Liabilities                                 
                                          
Total Liabilities                                 
                                          
Members' Equity/(Deficit):                                         
Membership in My Racehorse CA, LLC            12,000    105,050                 
Subscriptions in series, net of distributions (See Note 6)    (3,317)   373,619    98,606    (203,094)   14,000    11,983    210,745    16,483 
Retained earnings/(Accumulated deficit)    3,317    (373,619)   (110,606)   98,044    (14,000)   (11,983)   (210,745)   (16,483)
Total Members' Equity/(Deficit)                (0)       0         
                                          
TOTAL LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)   $   $   $   $(0)  $   $0   $   $ 

 

See Independent Auditor’s Report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-18 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEETS

As of December 31, 2025 (continued)

 

    Series Tell All 19  Series Tell the Duchess 19  Series The Filly Four  Series The Royal Duet  Series Thirteen Stripes  Series Timeless Trick 20  Series Tizamagician  Series Tufnel
ASSETS                                         
Current Assets:                                         
Cash and cash equivalents   $   $   $   $   $   $   $   $ 
Accounts receivable                                 
Horse reserve funds receivable from Manager (see Note 4)                                 
Prepaid expense                                 
Total Current Assets                                 
                                          
Non-Current Assets:                                         
Horse assets, net of accumulated depreciation (see Note 2)                                 
Total Non-Current Assets                                 
                                          
TOTAL ASSETS   $   $   $   $   $   $   $   $ 
                                          
                                          
LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)                                         
Liabilities:                                         
Current Liabilities:                                         
Acquisition advances payable to Manager (see Note 4)   $   $   $   $   $   $   $   $ 
Accrued expense                                 
Deferred revenue                                 
Distributions payable                                 
Interest payable                                 
Total Current Liabilities                                 
                                          
Long-term Liabilities:                                         
Long-term debt - related party                                 
Total Long-term Liabilities                                 
                                          
Total Liabilities                                 
                                          
Members' Equity/(Deficit):                                         
Membership in My Racehorse CA, LLC    21,600                    27,000        39,490 
Subscriptions in series, net of distributions (See Note 6)    126,000    106,360    995,885    955,354    229,000    84,954    16,165    322,400 
Retained earnings/(Accumulated deficit)    (147,600)   (106,360)   (995,885)   (955,354)   (229,000)   (111,954)   (16,165)   (361,890)
Total Members' Equity/(Deficit)                0                0 
                                          
TOTAL LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)   $   $   $   $0   $   $   $   $0 

 

See Independent Auditor’s Report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-19 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEETS

As of December 31, 2025 (continued)

 

    Series Twirl Girl 21  Series Two Trail Sioux 17  Series Two Trail Sioux 17K  Series Utalknboutpractice  Series Vertical Threat  Series Vow  Series War Safe  Series Wayne O
ASSETS                                         
Current Assets:                                         
Cash and cash equivalents   $0   $   $   $   $   $   $   $ 
Accounts receivable                                 
Horse reserve funds receivable from Manager (see Note 4)                                 
Prepaid expense                                 
Total Current Assets                                 
                                          
Non-Current Assets:                                         
Horse assets, net of accumulated depreciation (see Note 2)                                 
Total Non-Current Assets                                 
                                          
TOTAL ASSETS   $   $   $   $   $   $   $   $ 
                                          
                                          
LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)                                         
Liabilities:                                         
Current Liabilities:                                         
Acquisition advances payable to Manager (see Note 4)   $   $   $   $   $   $   $   $ 
Accrued expense                                 
Deferred revenue                                 
Distributions payable                                 
Interest payable                                 
Total Current Liabilities                                 
                                          
Long-term Liabilities:                                         
Long-term debt - related party                                 
Total Long-term Liabilities                                 
                                          
Total Liabilities                                 
                                          
Members' Equity/(Deficit):                                         
Membership in My Racehorse CA, LLC    28,359    7,724                        33,825 
Subscriptions in series, net of distributions (See Note 6)    140,927    135,000    40,069    21,569    (35,487)   272,397    242,990    550,381 
Retained earnings/(Accumulated deficit)    (169,286)   (142,724)   (40,069)   (21,569)   35,487    (272,397)   (242,990)   (584,206)
Total Members' Equity/(Deficit)    0                    (0)        
                                          
TOTAL LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)   $0   $   $   $   $   $(0)  $   $ 

 

See Independent Auditor’s Report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-20 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEETS

As of December 31, 2025 (continued)

 

    Series Who Runs the World  Series Whosbeeninmybed 19  Series Without Delay 19  Series Wonder Upon a Star 19  Series Yes This Time  Series You Make Luvin Fun 19  Series Zestful  My Racehorse CA
ASSETS                                         
Current Assets:                                         
Cash and cash equivalents   $   $   $   $   $   $   $   $ 
Accounts receivable                                 
Horse reserve funds receivable from Manager (see Note 4)                                 
Prepaid expense                                 
Total Current Assets                                 
                                          
Non-Current Assets:                                         
Horse assets, net of accumulated depreciation (see Note 2)                                 
Total Non-Current Assets                                 
                                          
TOTAL ASSETS   $   $   $   $   $   $   $   $ 
                                          
                                          
LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)                                         
Liabilities:                                         
Current Liabilities:                                         
Acquisition advances payable to Manager (see Note 4)   $   $   $   $   $   $   $   $ 
Accrued expense                                 
Deferred revenue                                 
Distributions payable                                 
Interest payable                                 
Total Current Liabilities                                 
                                          
Long-term Liabilities:                                         
Long-term debt - related party                                 
Total Long-term Liabilities                                 
                                          
Total Liabilities                                 
                                          
Members' Equity/(Deficit):                                         
Membership in My Racehorse CA, LLC            36,000        99,000            11,843 
Subscriptions in series, net of distributions (See Note 6)    478,235    291,048    110,389    261,791    (197,843)   382,204    25,194     
Retained earnings/(Accumulated deficit)    (478,235)   (291,049)   (146,389)   (261,791)   98,843    (382,204)   (25,194)   (11,843)
Total Members' Equity/(Deficit)        (0)                   (0)    
                                          
TOTAL LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)   $   $(0)  $   $   $   $   $(0)  $ 

 

See Independent Auditor’s Report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-21 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEETS

As of December 31, 2025 (continued)

 

    Series Edge Classic Colts Package  Series Crown It 21  Series High Speed Goldie 21  Series More Than Magic 21  Series Adaay in Asia  Series Alliford Bay 21  Series Blues Corner 21  Series Bullish Sentiment 21
ASSETS                                         
Current Assets:                                         
Cash and cash equivalents   $   $   $   $   $   $   $   $ 
Accounts receivable                                 
Horse reserve funds receivable from Manager (see Note 4)        1,996                24,577         
Prepaid expense                        26         
Total Current Assets        1,996                24,604         
                                          
Non-Current Assets:                                         
Horse assets, net of accumulated depreciation (see Note 2)        16,147                13,300         
Total Non-Current Assets        16,147                13,300         
                                          
TOTAL ASSETS   $   $18,143   $   $   $   $37,904   $   $ 
                                          
                                          
LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)                                         
Liabilities:                                         
Current Liabilities:                                         
Acquisition advances payable to Manager (see Note 4)   $   $   $   $   $   $   $   $ 
Accrued expense                                 
Deferred revenue                                 
Distributions payable                                 
Interest payable                                 
Total Current Liabilities                                 
                                          
Long-term Liabilities:                                         
Long-term debt - related party                                 
Total Long-term Liabilities                                 
                                          
Total Liabilities                                 
                                          
Members' Equity/(Deficit):                                         
Membership in My Racehorse CA, LLC    82,600    91,598    35,374    47,528                 
Subscriptions in series, net of distributions (See Note 6)    308,325    139,827    126,369    147,108    363,071    336,975         
Retained earnings/(Accumulated deficit)    (390,925)   (213,281)   (161,743)   (194,636)   (363,072)   (299,071)        
Total Members' Equity/(Deficit)    0    18,143    0    0    (0)   37,904         
                                          
TOTAL LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)   $0   $18,143   $0   $0   $(0)  $37,904   $   $ 

 

See Independent Auditor’s Report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-22 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEETS

As of December 31, 2025 (continued)

 

    Series Giant Mover 21  Series Lovesick 21  Series Tamboz 21  Series Blue Devil  Series Brandy 22  Series The Incredi-Bundle  Series Blue Curl 22  Series the New York Bundle
ASSETS                                         
Current Assets:                                         
Cash and cash equivalents   $   $   $   $   $   $   $   $ 
Accounts receivable                        1,714         
Horse reserve funds receivable from Manager (see Note 4)        (17,685)       17,200        51,840    8,210     
Prepaid expense                        174         
Total Current Assets        (17,685)       17,200        53,728    8,210     
                                          
Non-Current Assets:                                         
Horse assets, net of accumulated depreciation (see Note 2)        28,196                190,928    42,095     
Total Non-Current Assets        28,196                190,928    42,095     
                                          
TOTAL ASSETS   $   $10,511   $   $17,200   $   $244,655   $50,306   $ 
                                          
                                          
LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)                                         
Liabilities:                                         
Current Liabilities:                                         
Acquisition advances payable to Manager (see Note 4)   $   $   $   $   $   $   $   $ 
Accrued expense                                 
Deferred revenue                                 
Distributions payable                                 
Interest payable                                 
Total Current Liabilities                                 
                                          
Long-term Liabilities:                                         
Long-term debt - related party                                 
Total Long-term Liabilities                                 
                                          
Total Liabilities                                 
                                          
Members' Equity/(Deficit):                                         
Membership in My Racehorse CA, LLC                                 
Subscriptions in series, net of distributions (See Note 6)    92,723    483,856    509,080    362,202    680,310    1,079,160    413,101    907,727 
Retained earnings/(Accumulated deficit)    (92,723)   (473,345)   (509,080)   (345,002)   (680,310)   (834,505)   (362,795)   (907,727)
Total Members' Equity/(Deficit)    0    10,510    (0)   17,200    (0)   244,655    50,306    0 
                                          
TOTAL LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)   $0   $10,510   $(0)  $17,200   $(0)  $244,655   $50,306   $0 

 

See Independent Auditor’s Report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-23 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEETS

As of December 31, 2025 (continued)

 

    Series Savvy Sassy 22  Series Stylishly 23  Series Formidable Kitt 22  Series Blip Says Bye 23  Series Claire de Lune 22  Series Malibu Bonnie 23  Series Spanxamillion 23  Series Seeking a Star 23
ASSETS                                         
Current Assets:                                         
Cash and cash equivalents   $   $   $   $   $   $   $   $ 
Accounts receivable                                 
Horse reserve funds receivable from Manager (see Note 4)    17,003    126,686    54,636    106,299    41,536    94,135    101,971    58,125 
Prepaid expense                                 
Total Current Assets    17,003    126,686    54,636    106,299    41,536    94,135    101,971    58,125 
                                          
Non-Current Assets:                                         
Horse assets, net of accumulated depreciation (see Note 2)    58,427    281,397    132,300    281,850    53,184    189,927    210,415    117,536 
Total Non-Current Assets    58,427    281,397    132,300    281,850    53,184    189,927    210,415    117,536 
                                          
TOTAL ASSETS   $75,430   $408,082   $186,936   $388,150   $94,721   $284,062   $312,385   $185,910 
                                          
                                          
LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)                                         
Liabilities:                                         
Current Liabilities:                                         
Acquisition advances payable to Manager (see Note 4)   $   $   $   $   $   $(0)  $   $4,257 
Accrued expense                                 
Deferred revenue                                 
Distributions payable                                 
Interest payable                                 
Total Current Liabilities                        (0)       4,257 
                                          
Long-term Liabilities:                                         
Long-term debt - related party                                 
Total Long-term Liabilities                                 
                                          
Total Liabilities                        (0)       4,257 
                                          
Members' Equity/(Deficit):                                         
Membership in My Racehorse CA, LLC                                 
Subscriptions in series, net of distributions (See Note 6)    521,700    1,140,000    632,100    763,800    407,550    790,000    870,000    352,206 
Retained earnings/(Accumulated deficit)    (446,269)   (731,918)   (445,164)   (375,651)   (312,829)   (505,938)   (557,615)   (180,802)
Total Members' Equity/(Deficit)    75,431    408,082    186,936    388,150    94,721    284,062    312,385    171,404 
                                          
TOTAL LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)   $75,431   $408,082   $186,936   $388,150   $94,721   $284,062   $312,385   $175,660 

 

See Independent Auditor’s Report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-24 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEETS

As of December 31, 2025 (continued)

 

    Series STG Broodmare Band  Series Thank You Note 23  Series Just Like Lucy 23  Series Eyepopnruby 23  Series Magic Belle 23  Series Great Hot 23  Series Restless Rider 23  Series Stirred 23
ASSETS                                         
Current Assets:                                         
Cash and cash equivalents   $   $   $   $   $   $   $   $ 
Accounts receivable                                 
Horse reserve funds receivable from Manager (see Note 4)    184,840    121,121    79,760    66,962    56,820    79,746    216,972    116,685 
Prepaid expense                                 
Total Current Assets    184,840    121,121    79,760    66,962    56,820    79,746    216,972    116,685 
                                          
Non-Current Assets:                                         
Horse assets, net of accumulated depreciation (see Note 2)    344,158    225,603    125,035    137,148    122,850    118,371    450,406    175,595 
Total Non-Current Assets    344,158    225,603    125,035    137,148    122,850    118,371    450,406    175,595 
                                          
TOTAL ASSETS   $528,999   $346,724   $204,795   $204,109   $179,670   $198,118   $667,379   $292,280 
                                          
                                          
LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)                                         
Liabilities:                                         
Current Liabilities:                                         
Acquisition advances payable to Manager (see Note 4)   $   $   $   $23,025   $   $   $31,835   $38,715 
Accrued expense                                 
Deferred revenue                                 
Distributions payable                                 
Interest payable                                 
Total Current Liabilities                23,025            31,835    38,715 
                                          
Long-term Liabilities:                                         
Long-term debt - related party                                 
Total Long-term Liabilities                                 
                                          
Total Liabilities                23,025            31,835    38,715 
                                          
Members' Equity/(Deficit):                                         
Membership in My Racehorse CA, LLC                                 
Subscriptions in series, net of distributions (See Note 6)    1,093,300    713,700    360,091    371,142    331,488    350,000    1,146,089    471,600 
Retained earnings/(Accumulated deficit)    (564,301)   (366,976)   (155,296)   (190,057)   (151,818)   (151,882)   (510,546)   (218,035)
Total Members' Equity/(Deficit)    528,999    346,724    204,795    181,085    179,670    198,118    635,543    253,565 
                                          
TOTAL LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)   $528,999   $346,724   $204,795   $204,109   $179,670   $198,118   $667,379   $292,280 

 

See Independent Auditor’s Report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-25 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEETS

As of December 31, 2025 (continued)

 

    Series Trust But Verify  Series Wildcat Gaze 23  Series Divine Mercy 24  Series Bernin Midnight 24  Series Bubala 24  Series Bundle Broodmare Band 26  Series Carpe Fortuna 24  Series Thesis Break 24
ASSETS                                         
Current Assets:                                         
Cash and cash equivalents   $   $   $   $   $   $   $   $ 
Accounts receivable                                 
Horse reserve funds receivable from Manager (see Note 4)    175,272    69,701    153,387    127,296    103,844    230,936    101,322    90,060 
Prepaid expense                                 
Total Current Assets    175,272    69,701    153,387    127,296    103,844    230,936    101,322    90,060 
                                          
Non-Current Assets:                                         
Horse assets, net of accumulated depreciation (see Note 2)    348,972    47,575    173,250    179,598    269,397    212,528    171,870    170,616 
Total Non-Current Assets    348,972    47,575    173,250    179,598    269,397    212,528    171,870    170,616 
                                          
TOTAL ASSETS   $524,244   $117,276   $326,637   $306,894   $373,241   $443,464   $273,192   $260,676 
                                          
                                          
LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)                                         
Liabilities:                                         
Current Liabilities:                                         
Acquisition advances payable to Manager (see Note 4)   $40,082   $2,558   $373,375   $44,640   $252,694   $487,200   $304,088   $91,270 
Accrued expense                                 
Deferred revenue                                 
Distributions payable                                 
Interest payable                                 
Total Current Liabilities    40,082    2,558    373,375    44,640    252,694    487,200    304,088    91,270 
                                          
Long-term Liabilities:                                         
Long-term debt - related party                                 
Total Long-term Liabilities                                 
                                          
Total Liabilities    40,082    2,558    373,375    44,640    252,694    487,200    304,088    91,270 
                                          
Members' Equity/(Deficit):                                         
Membership in My Racehorse CA, LLC                                 
Subscriptions in series, net of distributions (See Note 6)    971,355    212,072        394,200    248,157            317,811 
Retained earnings/(Accumulated deficit)    (487,193)   (97,353)   (46,738)   (131,946)   (127,610)   (43,736)   (30,895)   (148,404)
Total Members' Equity/(Deficit)    484,162    114,719    (46,738)   262,254    120,547    (43,736)   (30,895)   169,407 
                                          
TOTAL LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)   $524,244   $117,276   $326,637   $306,894   $373,241   $443,464   $273,192   $260,676 

 

See Independent Auditor’s Report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-26 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEETS

As of December 31, 2025 (continued)

 

    Series Slam Dunk 24  Series Marsh Hawk 24  Series Paddock Buzz  Series Confetti 24  Series Great Sister Diane 24  Series  Z-MRH Raven's Lady 21  12.31.2025 Consolidated Total
ASSETS                                    
Current Assets:                                    
Cash and cash equivalents   $   $   $   $   $   $   $ 
Accounts receivable                            1,714 
Horse reserve funds receivable from Manager (see Note 4)    171,734    144,868    146,421    117,743    115,647        3,391,361 
Prepaid expense                            11,326 
Total Current Assets    171,734    144,868    146,421    117,743    115,647        3,404,401 
                                     
Non-Current Assets:                                    
Horse assets, net of accumulated depreciation (see Note 2)    1,149,467    263,468    96,250    301,088    317,625        7,016,573 
Total Non-Current Assets    1,149,467    263,468    96,250    301,088    317,625        7,016,573 
                                     
TOTAL ASSETS   $1,321,201   $408,336   $242,671   $418,830   $433,272   $   $10,420,974 
                                     
                                     
LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)                                    
Liabilities:                                    
Current Liabilities:                                    
Acquisition advances payable to Manager (see Note 4)   $878,499   $465,343   $273,688   $285,097   $246,413   $   $3,842,776 
Accrued expense                            9,647 
Deferred revenue                             
Distributions payable                             
Interest payable                             
Total Current Liabilities    878,499    465,343    273,688    285,097    246,413        3,852,423 
                                     
Long-term Liabilities:                                    
Long-term debt - related party                            197,728 
Total Long-term Liabilities                            197,728 
                                     
Total Liabilities    878,499    465,343    273,688    285,097    246,413        4,050,151 
                                     
Members' Equity/(Deficit):                                    
Membership in My Racehorse CA, LLC                            2,098,779 
Subscriptions in series, net of distributions (See Note 6)    839,726            308,763    356,120        44,447,863 
Retained earnings/(Accumulated deficit)    (397,024)   (57,007)   (31,017)   (175,030)   (169,261)       (40,175,819)
Total Members' Equity/(Deficit)    442,702    (57,007)   (31,017)   133,733    186,859        6,370,823 
                                     
TOTAL LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)   $1,321,201   $408,336   $242,671   $418,830   $433,272   $   $10,420,974 

 

See Independent Auditor’s Report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-27 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEETS

As of December 31, 2024

 

   Series Action Bundle  Series Adjust 20  Series Amandrea  Series Ambleside Park 19  Series Amers  Series Apple Down Under 19  Series Ari the Adventurer 19  Series Ashlees Empire 20
ASSETS                                        
Current Assets:                                        
Cash and cash equivalents  $0   $   $   $   $   $   $   $ 
Accounts receivable                                
Horse reserve funds receivable from Manager (see Note 4)                                
Prepaid expense                                
Total Current Assets                                
                                         
Non-Current Assets:                                        
Horse assets, net of accumulated depreciation (see Note 2)                                
Total Non-Current Assets                                
                                         
TOTAL ASSETS  $   $   $   $   $   $   $   $ 
                                         
                                         
LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)                                        
Liabilities:                                        
Current Liabilities:                                        
Acquisition advances payable to Manager (see Note 4)  $   $   $   $   $   $   $   $ 
Accrued expense                                
Deferred revenue                                
Distributions payable                                
Interest payable                                
Total Current Liabilities                                
                                         
Long-term Liabilities:                                        
Long-term debt - related party                           1,734     
Total Long-term Liabilities                           1,734     
                                         
Total Liabilities                           1,734     
                                         
Members' Equity/(Deficit):                                        
Membership in My Racehorse CA, LLC       68,705    24,272    33,786            38,228     
Subscriptions in series, net of distributions (See Note 6)   147,299    83,658    157,908    74,719    8,998    77,255    407,286    125,935 
Retained earnings/(Accumulated deficit)   (147,299)   (152,363)   (182,180)   (108,505)   (8,998)   (77,255)   (447,248)   (125,935)
Total Members' Equity/(Deficit)                           (1,734)    
                                         
TOTAL LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)  $   $   $   $   $   $   $   $ 

 

See Independent Auditor’s Report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-28 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEETS

As of December 31, 2024 (continued)

 

    Series Athenian Beauty 19  Series Authentic  Series Awe Hush 19  Series Bajan Bashert  Series Balletic  Series Bella Chica  Series Big Mel  Series Black Escort 19
ASSETS                                         
Current Assets:                                         
Cash and cash equivalents   $

 

 

  $   $   $   $   $   $   $ 
Accounts receivable                                 
Horse reserve funds receivable from Manager (see Note 4)        (164,256)           27,143             
Prepaid expense                                 
Total Current Assets        (164,256)           27,143             
                                          
Non-Current Assets:                                         
Horse assets, net of accumulated depreciation (see Note 2)                                 
Total Non-Current Assets                                 
                                          
TOTAL ASSETS   $   $(164,256)  $   $   $27,143   $   $   $ 
                                          
                                          
LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)                                         
Liabilities:                                         
Current Liabilities:                                         
Acquisition advances payable to Manager (see Note 4)   $   $   $   $   $   $   $   $ 
Accrued expense        1,892                         
Deferred revenue                                 
Distributions payable                    27,143             
Interest payable                                 
Total Current Liabilities        1,892            27,143             
                                          
Long-term Liabilities:                                         
Long-term debt - related party        520,733                         
Total Long-term Liabilities        520,733                         
                                          
Total Liabilities        522,625            27,143             
                                          
Members' Equity/(Deficit):                                         
Membership in My Racehorse CA, LLC    24,527        40,192    64,280        16,469    48,373    36,000 
Subscriptions in series, net of distributions (See Note 6)    66,401    1,813,083    264,845    110,544    730,557    38,000    726,000    84,467 
Retained earnings/(Accumulated deficit)    (90,928)   (2,499,964)   (305,037)   (174,824)   (730,557)   (54,469)   (774,373)   (120,467)
Total Members' Equity/(Deficit)        (686,881)                        
                                          
TOTAL LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)   $   $(164,256)  $   $   $27,143   $   $   $ 

 

See Independent Auditor’s Report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-29 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEETS

As of December 31, 2024 (continued)

 

    Series Bullion  Series Song of Bernadette 20  Series Cairo Kiss  Series Carrothers  Series Cayala 19  Series Arch Support 20  Series Chad Brown Bundle  Series Chasing the Moon 20
ASSETS                                         
Current Assets:                                         
Cash and cash equivalents   $   $   $   $   $   $   $   $ 
Accounts receivable                                 
Horse reserve funds receivable from Manager (see Note 4)        8,786                9,296         
Prepaid expense                                 
Total Current Assets        8,786                9,296         
                                          
Non-Current Assets:                                         
Horse assets, net of accumulated depreciation (see Note 2)                        9,158         
Total Non-Current Assets                        9,158         
                                          
TOTAL ASSETS   $   $8,786   $   $   $   $18,454   $   $ 
                                          
                                          
LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)                                         
Liabilities:                                         
Current Liabilities:                                         
Acquisition advances payable to Manager (see Note 4)   $   $   $   $   $   $   $   $ 
Accrued expense                                 
Deferred revenue                                 
Distributions payable        8,786                         
Interest payable                                 
Total Current Liabilities        8,786                         
                                          
Long-term Liabilities:                                         
Long-term debt - related party                                 
Total Long-term Liabilities                                 
                                          
Total Liabilities        8,786                         
                                          
Members' Equity/(Deficit):                                         
Membership in My Racehorse CA, LLC                        62,318    27,877    45,000 
Subscriptions in series, net of distributions (See Note 6)    11,750    483,670    44,400    470,927    283,931    94,917    967,950    117,532 
Retained earnings/(Accumulated deficit)    (11,750)   (483,670)   (44,400)   (470,927)   (283,931)   (138,781)   (995,827)   (162,532)
Total Members' Equity/(Deficit)                        18,454         
                                          
TOTAL LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)   $   $8,786   $   $   $   $18,454   $   $ 

 

See Independent Auditor’s Report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-30 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEETS

As of December 31, 2024 (continued)

 

    Series Classic Cut  Series Classofsixtythree 19  Series Co Cola 19  Series Collusion Illusion  Series Consecrate 19  Series Courtisane 19  Series Daddys Joy  Series Dancing Crane
ASSETS                                         
Current Assets:                                         
Cash and cash equivalents   $   $   $   $   $   $   $   $ 
Accounts receivable                                 
Horse reserve funds receivable from Manager (see Note 4)    28,373                             
Prepaid expense                                 
Total Current Assets    28,373                             
                                          
Non-Current Assets:                                         
Horse assets, net of accumulated depreciation (see Note 2)                                 
Total Non-Current Assets                                 
                                          
TOTAL ASSETS   $28,373   $   $   $   $   $   $   $ 
                                          
                                          
LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)                                         
Liabilities:                                         
Current Liabilities:                                         
Acquisition advances payable to Manager (see Note 4)   $   $   $   $   $   $   $   $ 
Accrued expense                                 
Deferred revenue                                 
Distributions payable                                 
Interest payable                                 
Total Current Liabilities                                 
                                          
Long-term Liabilities:                                         
Long-term debt - related party                                 
Total Long-term Liabilities                                 
                                          
Total Liabilities                                 
                                          
Members' Equity/(Deficit):                                         
Membership in My Racehorse CA, LLC                                60,000 
Subscriptions in series, net of distributions (See Note 6)    496,800    (6,679)   453,179    686,309    46,629    456,841    106,872    39,711 
Retained earnings/(Accumulated deficit)    (468,427)   6,679    (453,179)   (686,309)   (46,629)   (456,841)   (106,872)   (99,711)
Total Members' Equity/(Deficit)    28,373                             
                                          
TOTAL LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)   $28,373   $   $   $   $   $   $   $ 

 

See Independent Auditor’s Report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-31 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEETS

As of December 31, 2024 (continued)

 

    Series Daring Dancer 20  Series De Mystique 17  Series Deep Cover  Series Demogorgon  Series Desire Street 19  Series Echo Warrior 19  Series Edge Racing Summer Fun-d  Series Enchante 21
ASSETS                                         
Current Assets:                                         
Cash and cash equivalents   $   $   $   $   $   $   $   $ 
Accounts receivable                                1,638 
Horse reserve funds receivable from Manager (see Note 4)                        4,972        37,098 
Prepaid expense                                 
Total Current Assets                        4,972        38,736 
                                          
Non-Current Assets:                                         
Horse assets, net of accumulated depreciation (see Note 2)                                70,095 
Total Non-Current Assets                                70,095 
                                          
TOTAL ASSETS   $   $   $   $   $   $4,972   $   $108,831 
                                          
                                          
LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)                                         
Liabilities:                                         
Current Liabilities:                                         
Acquisition advances payable to Manager (see Note 4)   $   $   $   $   $   $   $   $ 
Accrued expense                                 
Deferred revenue                                 
Distributions payable                        4,972         
Interest payable                                 
Total Current Liabilities                        4,972         
                                          
Long-term Liabilities:                                         
Long-term debt - related party                                 
Total Long-term Liabilities                                 
                                          
Total Liabilities                        4,972         
                                          
Members' Equity/(Deficit):                                         
Membership in My Racehorse CA, LLC                48,000                 
Subscriptions in series, net of distributions (See Note 6)    84,117    26,026    176,000    84,306    188,981    267,068    164,938    560,520 
Retained earnings/(Accumulated deficit)    (84,117)   (26,026)   (176,000)   (132,306)   (188,981)   (267,068)   (164,938)   (451,689)
Total Members' Equity/(Deficit)                                108,831 
                                          
TOTAL LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)   $   $   $   $   $   $4,972   $   $108,831 

 

See Independent Auditor’s Report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-32 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEETS

As of December 31, 2024 (continued)

 

    Series Elarose 21  Series Escape Route  Series Exonerated 19  Series Fenwick Hall 20  Series Forever Rose  Series Flora Dora 20  Series Frosted Oats  Series Future Stars Stable
ASSETS                                         
Current Assets:                                         
Cash and cash equivalents   $   $   $   $   $   $   $   $ 
Accounts receivable                        5,000         
Horse reserve funds receivable from Manager (see Note 4)    21,585                    (5,000)        
Prepaid expense                                 
Total Current Assets    21,585                             
                                          
Non-Current Assets:                                         
Horse assets, net of accumulated depreciation (see Note 2)    73,500                             
Total Non-Current Assets    73,500                             
                                          
TOTAL ASSETS   $95,085   $   $   $   $   $   $   $ 
                                          
                                          
LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)                                         
Liabilities:                                         
Current Liabilities:                                         
Acquisition advances payable to Manager (see Note 4)   $   $   $   $   $   $   $   $ 
Accrued expense                                 
Deferred revenue                                 
Distributions payable                                 
Interest payable                                 
Total Current Liabilities                                 
                                          
Long-term Liabilities:                                         
Long-term debt - related party                                 
Total Long-term Liabilities                                 
                                          
Total Liabilities                                 
                                          
Members' Equity/(Deficit):                                         
Membership in My Racehorse CA, LLC        153,823                57,086         
Subscriptions in series, net of distributions (See Note 6)    622,200    (77,420)   129,991    176,843        74,753    126,677    369,790 
Retained earnings/(Accumulated deficit)    (527,115)   (76,403)   (129,991)   (176,843)       (131,839)   (126,677)   (369,790)
Total Members' Equity/(Deficit)    95,085                             
                                          
TOTAL LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)   $95,085   $   $   $   $   $   $   $ 

 

See Independent Auditor’s Report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-33 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEETS

As of December 31, 2024 (continued)

 

    Series Gentleman Gerry  Series Going to Vegas  Series Got Stormy  Series Grand Traverse Bay 19  Series Grand Traverse Bay 20  Series Heaven Street  Series Kindle 21  Series Knarsdale 21
ASSETS                                         
Current Assets:                                         
Cash and cash equivalents   $   $   $   $   $   $   $   $ 
Accounts receivable                            347     
Horse reserve funds receivable from Manager (see Note 4)                            52,933    15,882 
Prepaid expense                                 
Total Current Assets                            53,280    15,882 
                                          
Non-Current Assets:                                         
Horse assets, net of accumulated depreciation (see Note 2)                            37,042    73,270 
Total Non-Current Assets                            37,042    73,270 
                                          
TOTAL ASSETS   $   $   $   $   $   $   $90,322   $89,152 
                                          
                                          
LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)                                         
Liabilities:                                         
Current Liabilities:                                         
Acquisition advances payable to Manager (see Note 4)   $   $   $   $   $   $   $   $ 
Accrued expense                                 
Deferred revenue                                 
Distributions payable                                 
Interest payable                                 
Total Current Liabilities                                 
                                          
Long-term Liabilities:                                         
Long-term debt - related party                                 
Total Long-term Liabilities                                 
                                          
Total Liabilities                                 
                                          
Members' Equity/(Deficit):                                         
Membership in My Racehorse CA, LLC    12,000                    7,500         
Subscriptions in series, net of distributions (See Note 6)    107,143    (236,882)   70,877    268,087    71,626    21,121    378,304    562,887 
Retained earnings/(Accumulated deficit)    (119,143)   236,882    (70,877)   (268,087)   (71,626)   (28,621)   (287,982)   (473,735)
Total Members' Equity/(Deficit)                            90,322    89,152 
                                          
TOTAL LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)   $   $   $   $   $   $   $90,322   $89,152 

 

See Independent Auditor’s Report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-34 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEETS

As of December 31, 2024 (continued)

 

    Series Im a Looker 20  Series Into Summer 19  Series Ishvana 21  Series Jeanne's Speight 20  Series Just Louise 19  Series Keertana 18  Series Kiana's Love  Series Kichiro
ASSETS                                         
Current Assets:                                         
Cash and cash equivalents   $   $   $   $   $   $   $   $ 
Accounts receivable                                 
Horse reserve funds receivable from Manager (see Note 4)                                 
Prepaid expense                                 
Total Current Assets                                 
                                          
Non-Current Assets:                                         
Horse assets, net of accumulated depreciation (see Note 2)                                 
Total Non-Current Assets                                 
                                          
TOTAL ASSETS   $   $   $   $   $   $   $   $ 
                                          
                                          
LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)                                         
Liabilities:                                         
Current Liabilities:                                         
Acquisition advances payable to Manager (see Note 4)   $   $   $   $   $   $   $   $ 
Accrued expense                                 
Deferred revenue                                 
Distributions payable                                 
Interest payable                                 
Total Current Liabilities                                 
                                          
Long-term Liabilities:                                         
Long-term debt - related party                                 
Total Long-term Liabilities                                 
                                          
Total Liabilities                                 
                                          
Members' Equity/(Deficit):                                         
Membership in My Racehorse CA, LLC                                10,973 
Subscriptions in series, net of distributions (See Note 6)    504,956    199,520        204,850    44,768    426,088    20,025    26,000 
Retained earnings/(Accumulated deficit)    (504,956)   (199,520)       (204,850)   (44,768)   (426,088)   (20,025)   (36,973)
Total Members' Equity/(Deficit)                                 
                                          
TOTAL LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)   $   $   $   $   $   $   $   $ 

 

See Independent Auditor’s Report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-35 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEETS

As of December 31, 2024 (continued)

 

    Series Lane Way  Series Latte Da 19  Series Lazy Daisy  Series Le Relais 20  Series Lost Empire 19  Series Madarnas  Series Madiera Wine  Series Major Implications
ASSETS                                         
Current Assets:                                         
Cash and cash equivalents   $   $   $   $   $   $   $   $ 
Accounts receivable                                 
Horse reserve funds receivable from Manager (see Note 4)    12,895                             
Prepaid expense                                 
Total Current Assets    12,895                             
                                          
Non-Current Assets:                                         
Horse assets, net of accumulated depreciation (see Note 2)                                 
Total Non-Current Assets                                 
                                          
TOTAL ASSETS   $12,895   $   $   $   $   $   $   $ 
                                          
                                          
LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)                                         
Liabilities:                                         
Current Liabilities:                                         
Acquisition advances payable to Manager (see Note 4)   $   $   $   $   $   $   $   $ 
Accrued expense                                 
Deferred revenue                                 
Distributions payable    12,895                             
Interest payable                                 
Total Current Liabilities    12,895                             
                                          
Long-term Liabilities:                                         
Long-term debt - related party                                 
Total Long-term Liabilities                                 
                                          
Total Liabilities    12,895                             
                                          
Members' Equity/(Deficit):                                         
Membership in My Racehorse CA, LLC            6,446                     
Subscriptions in series, net of distributions (See Note 6)    475,347    127,231    143,750    141,076    327,772    9,294    7,075    3,824 
Retained earnings/(Accumulated deficit)    (475,347)   (127,231)   (150,196)   (141,076)   (327,772)   (9,294)   (7,075)   (3,824)
Total Members' Equity/(Deficit)                                 
                                          
TOTAL LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)   $12,895   $   $   $   $   $   $   $ 

 

See Independent Auditor’s Report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-36 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEETS

As of December 31, 2024 (continued)

 

    Series Man Among Men  Series Margaret Reay 19  Series Margarita Friday 19  Series Martita Sangrita 17  Series Mayan Milagra 19  Series Midnight Sweetie 19  Series Miss Puzzle  Series Miss Sakamoto
ASSETS                                         
Current Assets:                                         
Cash and cash equivalents   $   $   $   $   $   $   $   $ 
Accounts receivable            10,080                     
Horse reserve funds receivable from Manager (see Note 4)            33,512                     
Prepaid expense                                 
Total Current Assets            43,592                     
                                          
Non-Current Assets:                                         
Horse assets, net of accumulated depreciation (see Note 2)                                 
Total Non-Current Assets                                 
                                          
TOTAL ASSETS   $   $   $43,592   $   $   $   $   $ 
                                          
                                          
LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)                                         
Liabilities:                                         
Current Liabilities:                                         
Acquisition advances payable to Manager (see Note 4)   $   $   $   $   $   $   $   $ 
Accrued expense            7,754                     
Deferred revenue                                 
Distributions payable                                 
Interest payable                                 
Total Current Liabilities            7,754                     
                                          
Long-term Liabilities:                                         
Long-term debt - related party                                 
Total Long-term Liabilities                                 
                                          
Total Liabilities            7,754                     
                                          
Members' Equity/(Deficit):                                         
Membership in My Racehorse CA, LLC                    93,000        734     
Subscriptions in series, net of distributions (See Note 6)    198,842    132,253    (224,978)   179,649    (22,517)   83,877    31,250    285,394 
Retained earnings/(Accumulated deficit)    (198,842)   (132,253)   260,816    (179,649)   (70,483)   (83,877)   (31,984)   (285,394)
Total Members' Equity/(Deficit)            35,838                     
                                          
TOTAL LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)   $   $   $43,592   $   $   $   $   $ 

 

See Independent Auditor’s Report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-37 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEETS

As of December 31, 2024 (continued)

 

    Series Mo Mischief  Series Mo Temptation  Series Monomoy Girl  Series Moonbow 20  Series Moonless Sky  Series Motion Emotion  Series Mrs Whistler  Series My Fast One 20
ASSETS                                         
Current Assets:                                         
Cash and cash equivalents   $   $   $   $   $   $   $   $ 
Accounts receivable                                 
Horse reserve funds receivable from Manager (see Note 4)                                 
Prepaid expense                                 
Total Current Assets                                 
                                          
Non-Current Assets:                                         
Horse assets, net of accumulated depreciation (see Note 2)                                 
Total Non-Current Assets                                 
                                          
TOTAL ASSETS   $   $   $   $   $   $   $   $ 
                                          
                                          
LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)                                         
Liabilities:                                         
Current Liabilities:                                         
Acquisition advances payable to Manager (see Note 4)   $   $   $   $   $   $   $   $ 
Accrued expense                                 
Deferred revenue                                 
Distributions payable                                 
Interest payable                                 
Total Current Liabilities                                 
                                          
Long-term Liabilities:                                         
Long-term debt - related party                                 
Total Long-term Liabilities                                 
                                          
Total Liabilities                                 
                                          
Members' Equity/(Deficit):                                         
Membership in My Racehorse CA, LLC                                 
Subscriptions in series, net of distributions (See Note 6)    355,378    296,127    223,434    151,682    21,628    26,129    240,885    238,466 
Retained earnings/(Accumulated deficit)    (355,378)   (296,127)   (223,434)   (151,682)   (21,628)   (26,129)   (240,885)   (238,466)
Total Members' Equity/(Deficit)                                 
                                          
TOTAL LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)   $   $   $   $   $   $   $   $ 

 

See Independent Auditor’s Report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-38 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEETS

As of December 31, 2024 (continued)

 

    Series Naismith  Series National Road  Series New York Claiming Package  Series Night of Idiots  Series Nileist  Series Noble Goddess  Series Northern Smile 20  Series NY Exacta
ASSETS                                         
Current Assets:                                         
Cash and cash equivalents   $   $   $   $   $   $   $   $ 
Accounts receivable                                 
Horse reserve funds receivable from Manager (see Note 4)                                 
Prepaid expense                                 
Total Current Assets                                 
                                          
Non-Current Assets:                                         
Horse assets, net of accumulated depreciation (see Note 2)                                 
Total Non-Current Assets                                 
                                          
TOTAL ASSETS   $   $   $   $   $   $   $   $ 
                                          
                                          
LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)                                         
Liabilities:                                         
Current Liabilities:                                         
Acquisition advances payable to Manager (see Note 4)   $   $   $   $   $   $   $   $ 
Accrued expense                                 
Deferred revenue                                 
Distributions payable                                 
Interest payable                                 
Total Current Liabilities                                 
                                          
Long-term Liabilities:                                         
Long-term debt - related party                                 
Total Long-term Liabilities                                 
                                          
Total Liabilities                                 
                                          
Members' Equity/(Deficit):                                         
Membership in My Racehorse CA, LLC    16,633    83,294                    66,747    55,909 
Subscriptions in series, net of distributions (See Note 6)    304,000    84,614    21,100    20,000    23,850    33,000    136,250    454,720 
Retained earnings/(Accumulated deficit)    (320,633)   (167,908)   (21,100)   (20,000)   (23,850)   (33,000)   (202,997)   (510,629)
Total Members' Equity/(Deficit)                                 
                                          
TOTAL LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)   $   $   $   $   $   $   $   $ 

 

See Independent Auditor’s Report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-39 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEETS

As of December 31, 2024 (continued)

 

    Series One Last Night 21  Series Our Miss Jones 19  Series Our Jenny B 21  Series Ocean Magic 18  Series Patsys Kim 21  Series Popular Demand  Series Power Up Paynter  Series Queen Amira 19
ASSETS                                         
Current Assets:                                         
Cash and cash equivalents   $   $   $   $   $   $   $   $ 
Accounts receivable                                 
Horse reserve funds receivable from Manager (see Note 4)    15,092        (2,989)   (6,171)                
Prepaid expense                                 
Total Current Assets    15,092        (2,989)   (6,171)                
                                          
Non-Current Assets:                                         
Horse assets, net of accumulated depreciation (see Note 2)    28,962        12,470                     
Total Non-Current Assets    28,962        12,470                     
                                          
TOTAL ASSETS   $44,054   $   $9,481   $(6,171)  $   $   $   $ 
                                          
                                          
LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)                                         
Liabilities:                                         
Current Liabilities:                                         
Acquisition advances payable to Manager (see Note 4)   $   $   $   $   $   $   $   $ 
Accrued expense                                 
Deferred revenue                                 
Distributions payable                                 
Interest payable                23                 
Total Current Liabilities                23                 
                                          
Long-term Liabilities:                                         
Long-term debt - related party                15,606                 
Total Long-term Liabilities                15,606                 
                                          
Total Liabilities                15,629                 
                                          
Members' Equity/(Deficit):                                         
Membership in My Racehorse CA, LLC            54,926            1,741    30,389     
Subscriptions in series, net of distributions (See Note 6)    339,000    158,463    102,055        642,618    248,880    95,535    219,885 
Retained earnings/(Accumulated deficit)    (294,946)   (158,463)   (147,499)   (21,801)   (642,618)   (250,621)   (125,924)   (219,885)
Total Members' Equity/(Deficit)    44,054        9,482    (21,801)                
                                          
TOTAL LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)   $44,054   $   $9,482   $(6,171)  $   $   $   $ 

 

See Independent Auditor’s Report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-40 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEETS

As of December 31, 2024 (continued)

 

    Series Race Hunter 19  Series Essential Rose 20  Series Salute to America  Series Sarrocchi 21  Series Sauce On Side  Series Shake It Up Baby  Series Sigesmund  Series Silverpocketsfull 19
ASSETS                                         
Current Assets:                                         
Cash and cash equivalents   $   $   $   $   $   $   $   $ 
Accounts receivable                                 
Horse reserve funds receivable from Manager (see Note 4)    (30,534)                            
Prepaid expense                                 
Total Current Assets    (30,534)                            
                                          
Non-Current Assets:                                         
Horse assets, net of accumulated depreciation (see Note 2)                                 
Total Non-Current Assets                                 
                                          
TOTAL ASSETS   $(30,534)  $   $   $   $   $   $   $ 
                                          
                                          
LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)                                         
Liabilities:                                         
Current Liabilities:                                         
Acquisition advances payable to Manager (see Note 4)   $   $   $   $   $   $   $   $ 
Accrued expense                                 
Deferred revenue                                 
Distributions payable                                 
Interest payable                                 
Total Current Liabilities                                 
                                          
Long-term Liabilities:                                         
Long-term debt - related party                                 
Total Long-term Liabilities                                 
                                          
Total Liabilities                                 
                                          
Members' Equity/(Deficit):                                         
Membership in My Racehorse CA, LLC                            22,953     
Subscriptions in series, net of distributions (See Note 6)    294,400    434,766    170,755    555,927    23,290    19,776    20,000    386,662 
Retained earnings/(Accumulated deficit)    (324,934)   (434,766)   (170,755)   (555,927)   (23,290)   (19,776)   (42,953)   (386,662)
Total Members' Equity/(Deficit)    (30,534)                            
                                          
TOTAL LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)   $(30,534)  $   $   $   $   $   $   $ 

 

See Independent Auditor’s Report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-41 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEETS

As of December 31, 2024 (continued)

 

    Series Smart Shopping 21  Series Social Dilemma  Series Song of the Lark 21  Series Soul Beam  Series Speightstown Belle 19  Series Spirit 20  Series Squared Straight  Series Storm Shooter
ASSETS                                         
Current Assets:                                         
Cash and cash equivalents   $   $   $   $   $   $   $   $ 
Accounts receivable    700                             
Horse reserve funds receivable from Manager (see Note 4)    157,573        35,367                     
Prepaid expense                                 
Total Current Assets    158,273        35,367                     
                                          
Non-Current Assets:                                         
Horse assets, net of accumulated depreciation (see Note 2)    6,323        37,634                     
Total Non-Current Assets    6,323        37,634                     
                                          
TOTAL ASSETS   $164,596   $   $73,001   $   $   $   $   $ 
                                          
                                          
LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)                                         
Liabilities:                                         
Current Liabilities:                                         
Acquisition advances payable to Manager (see Note 4)   $   $   $   $   $   $   $   $ 
Accrued expense                                 
Deferred revenue                                 
Distributions payable                                 
Interest payable                                 
Total Current Liabilities                                 
                                          
Long-term Liabilities:                                         
Long-term debt - related party                                 
Total Long-term Liabilities                                 
                                          
Total Liabilities                                 
                                          
Members' Equity/(Deficit):                                         
Membership in My Racehorse CA, LLC                            25,979     
Subscriptions in series, net of distributions (See Note 6)    (3,382,000)   28,570    339,533    34,881    44,555    138,110    40,500    265,079 
Retained earnings/(Accumulated deficit)    3,546,596    (28,570)   (266,532)   (34,881)   (44,555)   (138,110)   (66,479)   (265,079)
Total Members' Equity/(Deficit)    164,596        73,001                     
                                          
TOTAL LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)   $164,596   $   $73,001   $   $   $   $   $ 

 

See Independent Auditor’s Report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-42 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEETS

As of December 31, 2024 (continued)

 

    Series Street Band  Series Sunny 18  Series Sunsanddrinkinhand  Series Sweet Sweet Annie 19  Series Swiss Minister  Series Takeo Squared  Series Tapitry 19  Series Tavasco Road
ASSETS                                         
Current Assets:                                         
Cash and cash equivalents   $   $   $   $   $   $   $   $ 
Accounts receivable                                 
Horse reserve funds receivable from Manager (see Note 4)                                 
Prepaid expense                                 
Total Current Assets                                 
                                          
Non-Current Assets:                                         
Horse assets, net of accumulated depreciation (see Note 2)                                 
Total Non-Current Assets                                 
                                          
TOTAL ASSETS   $   $   $   $   $   $   $   $ 
                                          
                                          
LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)                                         
Liabilities:                                         
Current Liabilities:                                         
Acquisition advances payable to Manager (see Note 4)   $   $   $   $   $   $   $   $ 
Accrued expense                                 
Deferred revenue                                 
Distributions payable                                 
Interest payable                                 
Total Current Liabilities                                 
                                          
Long-term Liabilities:                                         
Long-term debt - related party                                 
Total Long-term Liabilities                                 
                                          
Total Liabilities                                 
                                          
Members' Equity/(Deficit):                                         
Membership in My Racehorse CA, LLC            12,000    105,050                 
Subscriptions in series, net of distributions (See Note 6)    (3,317)   373,619    98,606    (203,093)   14,000    11,983    210,745    16,483 
Retained earnings/(Accumulated deficit)    3,317    (373,619)   (110,606)   98,044    (14,000)   (11,983)   (210,745)   (16,483)
Total Members' Equity/(Deficit)                                 
                                          
TOTAL LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)   $   $   $   $   $   $   $   $ 

 

See Independent Auditor’s Report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-43 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEETS

As of December 31, 2024 (continued)

 

    Series Tell All 19  Series Tell the Duchess 19  Series The Filly Four  Series The Royal Duet  Series Thirteen Stripes  Series Timeless Trick 20  Series Tizamagician  Series Tufnel
ASSETS                                         
Current Assets:                                         
Cash and cash equivalents   $   $   $   $   $   $   $   $ 
Accounts receivable                                 
Horse reserve funds receivable from Manager (see Note 4)        (96,566)       72,219                 
Prepaid expense                                 
Total Current Assets        (96,566)       72,219                 
                                          
Non-Current Assets:                                         
Horse assets, net of accumulated depreciation (see Note 2)                                 
Total Non-Current Assets                                 
                                          
TOTAL ASSETS   $   $(96,566)  $   $72,219   $   $   $   $ 
                                          
                                          
LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)                                         
Liabilities:                                         
Current Liabilities:                                         
Acquisition advances payable to Manager (see Note 4)   $   $   $   $   $   $   $   $ 
Accrued expense                                 
Deferred revenue                                 
Distributions payable                72,219                 
Interest payable                                 
Total Current Liabilities                72,219                 
                                          
Long-term Liabilities:                                         
Long-term debt - related party                                 
Total Long-term Liabilities                                 
                                          
Total Liabilities                72,219                 
                                          
Members' Equity/(Deficit):                                         
Membership in My Racehorse CA, LLC    21,600                    27,000        39,490 
Subscriptions in series, net of distributions (See Note 6)    126,000    106,360    995,885    955,355    229,000    84,955    16,165    322,400 
Retained earnings/(Accumulated deficit)    (147,600)   (202,926)   (995,885)   (955,355)   (229,000)   (111,955)   (16,165)   (361,890)
Total Members' Equity/(Deficit)        (96,566)                        
                                          
TOTAL LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)   $   $(96,566)  $   $72,219   $   $   $   $ 

 

See Independent Auditor’s Report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-44 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEETS

As of December 31, 2024 (continued)

 

    Series Twirl Girl 21  Series Two Trail Sioux 17  Series Two Trail Sioux 17K  Series Utalknboutpractice  Series Vertical Threat  Series Vow  Series War Safe  Series Wayne O
ASSETS                                         
Current Assets:                                         
Cash and cash equivalents   $   $   $   $   $   $   $   $ 
Accounts receivable                                 
Horse reserve funds receivable from Manager (see Note 4)                                 
Prepaid expense                                 
Total Current Assets                                 
                                          
Non-Current Assets:                                         
Horse assets, net of accumulated depreciation (see Note 2)                                 
Total Non-Current Assets                                 
                                          
TOTAL ASSETS   $   $   $   $   $   $   $   $ 
                                          
                                          
LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)                                         
Liabilities:                                         
Current Liabilities:                                         
Acquisition advances payable to Manager (see Note 4)   $   $   $   $   $   $   $   $ 
Accrued expense                                 
Deferred revenue                                 
Distributions payable                                 
Interest payable                                 
Total Current Liabilities                                 
                                          
Long-term Liabilities:                                         
Long-term debt - related party                                 
Total Long-term Liabilities                                 
                                          
Total Liabilities                                 
                                          
Members' Equity/(Deficit):                                         
Membership in My Racehorse CA, LLC    28,359    7,724                        33,825 
Subscriptions in series, net of distributions (See Note 6)    140,928    135,000    40,069    21,569    (35,487)   272,397    242,990    550,381 
Retained earnings/(Accumulated deficit)    (169,287)   (142,724)   (40,069)   (21,569)   35,487    (272,397)   (242,990)   (584,206)
Total Members' Equity/(Deficit)                                 
                                          
TOTAL LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)   $   $   $   $   $   $   $   $ 

 

See Independent Auditor’s Report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-45 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEETS

As of December 31, 2024 (continued)

 

    Series Who Runs the World  Series Whosbeeninmybed 19  Series Without Delay 19  Series Wonder Upon a Star 19  Series Yes This Time  Series You Make Luvin Fun 19  Series Zestful  My Racehorse CA
ASSETS                                         
Current Assets:                                         
Cash and cash equivalents   $   $   $   $   $   $   $   $ 
Accounts receivable                                 
Horse reserve funds receivable from Manager (see Note 4)                                 
Prepaid expense                                 
Total Current Assets                                 
                                          
Non-Current Assets:                                         
Horse assets, net of accumulated depreciation (see Note 2)                                 
Total Non-Current Assets                                 
                                          
TOTAL ASSETS   $   $   $   $   $   $   $   $ 
                                          
                                          
LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)                                         
Liabilities:                                         
Current Liabilities:                                         
Acquisition advances payable to Manager (see Note 4)   $   $   $   $   $   $   $   $ 
Accrued expense                                 
Deferred revenue                                 
Distributions payable                                 
Interest payable                                 
Total Current Liabilities                                 
                                          
Long-term Liabilities:                                         
Long-term debt - related party                                 
Total Long-term Liabilities                                 
                                          
Total Liabilities                                 
                                          
Members' Equity/(Deficit):                                         
Membership in My Racehorse CA, LLC            36,000        99,000            11,843 
Subscriptions in series, net of distributions (See Note 6)    478,235    291,049    110,389    261,791    (197,843)   382,204    25,194     
Retained earnings/(Accumulated deficit)    (478,235)   (291,049)   (146,389)   (261,791)   98,843    (382,204)   (25,194)   (11,843)
Total Members' Equity/(Deficit)                                 
                                          
TOTAL LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)   $   $   $   $   $   $   $   $ 

 

See Independent Auditor’s Report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-46 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEETS

As of December 31, 2024 (continued)

 

    Series Edge Classic Colts Package  Series Crown It 21  Series High Speed Goldie 21  Series More Than Magic 21  Series Adaay in Asia  Series Alliford Bay 21  Series Blues Corner 21  Series Bullish Sentiment 21
ASSETS                                         
Current Assets:                                         
Cash and cash equivalents   $   $   $   $   $   $   $   $ 
Accounts receivable                        26         
Horse reserve funds receivable from Manager (see Note 4)    9,961    176        (2,528)       59,472         
Prepaid expense                                 
Total Current Assets    9,961    176        (2,528)       59,499         
                                          
Non-Current Assets:                                         
Horse assets, net of accumulated depreciation (see Note 2)    94,380    67,138        55,533        55,300         
Total Non-Current Assets    94,380    67,138        55,533        55,300         
                                          
TOTAL ASSETS   $104,341   $67,314   $   $53,005   $   $114,799   $   $ 
                                          
                                          
LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)                                         
Liabilities:                                         
Current Liabilities:                                         
Acquisition advances payable to Manager (see Note 4)   $   $   $   $   $   $   $   $ 
Accrued expense                                 
Deferred revenue                                 
Distributions payable                                 
Interest payable                                 
Total Current Liabilities                                 
                                          
Long-term Liabilities:                                         
Long-term debt - related party                                 
Total Long-term Liabilities                                 
                                          
Total Liabilities                                 
                                          
Members' Equity/(Deficit):                                         
Membership in My Racehorse CA, LLC    69,400    46,774    35,374    36,000                 
Subscriptions in series, net of distributions (See Note 6)    338,713    154,377    126,370    170,386    363,072    348,750         
Retained earnings/(Accumulated deficit)    (303,772)   (133,837)   (161,744)   (153,381)   (363,072)   (233,951)        
Total Members' Equity/(Deficit)    104,341    67,314        53,006        114,799         
                                          
TOTAL LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)   $104,341   $67,314   $   $53,006   $   $114,799   $   $ 

 

See Independent Auditor’s Report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-47 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEETS

As of December 31, 2024 (continued)

 

    Series Giant Mover 21  Series Lovesick 21  Series Tamboz 21  Series Blue Devil  Series Brandy 22  Series The Incredi-Bundle  Series Blue Curl 22  Series the New York Bundle
ASSETS                                         
Current Assets:                                         
Cash and cash equivalents   $   $   $   $   $   $   $   $ 
Accounts receivable                    32             
Horse reserve funds receivable from Manager (see Note 4)    17,080    36,561    66,286    64,241    103,823    116,227    50,101    182,310 
Prepaid expense                                 
Total Current Assets    17,080    36,561    66,286    64,241    103,854    116,227    50,101    182,310 
                                          
Non-Current Assets:                                         
Horse assets, net of accumulated depreciation (see Note 2)    19,264    115,700    158,255    120,583    201,532    396,203    112,317    248,420 
Total Non-Current Assets    19,264    115,700    158,255    120,583    201,532    396,203    112,317    248,420 
                                          
TOTAL ASSETS   $36,345   $152,261   $224,541   $184,824   $305,386   $512,430   $162,418   $430,730 
                                          
                                          
LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)                                         
Liabilities:                                         
Current Liabilities:                                         
Acquisition advances payable to Manager (see Note 4)   $   $   $   $231,797   $   $   $   $ 
Accrued expense                    3,622             
Deferred revenue                                 
Distributions payable                                 
Interest payable                                 
Total Current Liabilities                231,797    3,622             
                                          
Long-term Liabilities:                                         
Long-term debt - related party                                 
Total Long-term Liabilities                                 
                                          
Total Liabilities                231,797    3,622             
                                          
Members' Equity/(Deficit):                                         
Membership in My Racehorse CA, LLC                                 
Subscriptions in series, net of distributions (See Note 6)    111,891    497,988    669,500    83,400    765,000    1,101,600    413,100    1,018,011 
Retained earnings/(Accumulated deficit)    (75,546)   (345,727)   (444,959)   (130,373)   (463,236)   (589,170)   (250,682)   (587,281)
Total Members' Equity/(Deficit)    36,345    152,261    224,541    (46,973)   301,764    512,430    162,418    430,730 
                                          
TOTAL LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)   $36,345   $152,261   $224,541   $184,824   $305,386   $512,430   $162,418   $430,730 

 

See Independent Auditor’s Report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-48 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEETS

As of December 31, 2024 (continued)

 

    Series Savvy Sassy 22  Series Stylishly 23  Series Formidable Kitt 22  Series Blip Says Bye 23  Series Claire de Lune 22  Series Malibu Bonnie 23  Series Spanxamillion 23  Series Seeking a Star 23
ASSETS                                         
Current Assets:                                         
Cash and cash equivalents   $   $   $   $   $   $   $   $ 
Accounts receivable                                 
Horse reserve funds receivable from Manager (see Note 4)    60,819    187,876    137,427    170,837    135,869    167,933    164,216    106,278 
Prepaid expense                                 
Total Current Assets    60,819    187,876    137,427    170,837    135,869    167,933    164,216    106,278 
                                          
Non-Current Assets:                                         
Horse assets, net of accumulated depreciation (see Note 2)    152,927    499,313    220,185    312,600    91,601    299,927    332,081    117,536 
Total Non-Current Assets    152,927    499,313    220,185    312,600    91,601    299,927    332,081    117,536 
                                          
TOTAL ASSETS   $213,746   $687,189   $357,612   $483,437   $227,470   $467,860   $496,297   $223,814 
                                          
                                          
LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)                                         
Liabilities:                                         
Current Liabilities:                                         
Acquisition advances payable to Manager (see Note 4)   $   $12,899   $   $260,922   $   $92,820   $237,843   $109,654 
Accrued expense                                 
Deferred revenue                                 
Distributions payable                                 
Interest payable                                 
Total Current Liabilities        12,899        260,922        92,820    237,843    109,654 
                                          
Long-term Liabilities:                                         
Long-term debt - related party                                 
Total Long-term Liabilities                                 
                                          
Total Liabilities        12,899        260,922         92,820    237,843    109,654 
                                          
Members' Equity/(Deficit):                                         
Membership in My Racehorse CA, LLC                                 
Subscriptions in series, net of distributions (See Note 6)    521,700    1,140,000    651,300    420,108    415,000    662,099    511,734    208,270 
Retained earnings/(Accumulated deficit)    (307,954)   (465,710)   (293,688)   (197,593)   (187,510)   (287,059)   (253,280)   (94,110)
Total Members' Equity/(Deficit)    213,746    674,290    357,612    222,515    227,490    375,040    258,454    114,160 
                                          
TOTAL LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)   $213,746   $687,189   $357,612   $483,437   $227,490   $467,860   $496,297   $223,814 

 

See Independent Auditor’s Report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-49 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING BALANCE SHEETS

As of December 31, 2024 (continued)

 

    Series STG Broodmare Band  12.31.2024 Consolidated Total
ASSETS           
Current Assets:           
Cash and cash equivalents   $0   $ 
Accounts receivable        17,823 
Horse reserve funds receivable from Manager (see Note 4)    (12,596)   2,049,599 
Prepaid expense         
Total Current Assets    (12,596)   2,067,422 
            
Non-Current Assets:           
Horse assets, net of accumulated depreciation (see Note 2)    566,558    4,585,807 
Total Non-Current Assets    566,558    4,585,807 
            
TOTAL ASSETS   $553,962   $6,653,229 
            
            
LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)           
Liabilities:           
Current Liabilities:           
Acquisition advances payable to Manager (see Note 4)   $593,000   $1,538,935 
Accrued expense        13,268 
Deferred revenue         
Distributions payable        126,015 
Interest payable        23 
Total Current Liabilities    593,000    1,678,241 
            
Long-term Liabilities:           
Long-term debt - related party        538,073 
Total Long-term Liabilities        538,073 
            
Total Liabilities    593,000    2,216,314 
            
Members' Equity/(Deficit):           
Membership in My Racehorse CA, LLC        1,947,597 
Subscriptions in series, net of distributions (See Note 6)        37,833,878 
Retained earnings/(Accumulated deficit)    (39,038)   (35,344,560)
Total Members' Equity/(Deficit)    (39,038)   4,436,915 
            
TOTAL LIABILITIES AND MEMBERS' EQUITY/(DEFICIT)   $553,962   $6,653,229 

 

See Independent Auditor’s Report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-50 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF OPERATIONS

For the year ended December 31, 2025

 

    Series Action Bundle    Series Adjust 20    Series Amandrea    Series Ambleside Park 19    Series Amers    Series Apple Down Under 19    Series Ari the Adventurer 19    Series Ashlees Empire 20 
                                         
Revenues  $   $   $   $   $   $   $   $ 
Cost of revenues                                
Gross Profit/(Loss)                                
                                         
Operating Expenses:                                        
Depreciation                                
Management charges                                
General and administrative                                
Sales and marketing                                
Total Operating Expenses                                
                                         
Income/(Loss) from Operations                                
                                         
Other Income/(Expense):                                        
Gain/(loss) on disposition of horses                                
Debt forgiveness                                
Interest expense                                
Total Other Income/(Expenses)                                
                                         
Provision for Income Taxes                                
                                         
Net Income/(Loss)  $   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-51 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF OPERATIONS

For the year ended December 31, 2025 (continued)

 

    Series Athenian Beauty 19  Series Authentic  Series Awe Hush 19  Series Bajan Bashert  Series Balletic  Series Bella Chica  Series Big Mel  Series Black Escort 19
                          
Revenues   $   $699,234   $   $   $   $   $   $ 
Cost of revenues        (23,802)                        
Gross Profit/(Loss)        675,432                         
                                          
Operating Expenses:                                         
Depreciation                                 
Management charges        87,404                         
General and administrative        14,111                         
Sales and marketing        13,164                         
Total Operating Expenses        114,680                         
                                          
Income/(Loss) from Operations        560,752                         
                                          
Other Income/(Expense):                                         
Gain/(loss) on disposition of horses                                 
Debt forgiveness                                 
Interest expense        (2,027)                        
Total Other Income/(Expenses)        (2,027)                        
                                          
Provision for Income Taxes                                 
                                          
Net Income/(Loss)   $   $558,725   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-52 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF OPERATIONS

For the year ended December 31, 2025 (continued)

 

    Series Bullion  Series Song of Bernadette 20  Series Cairo Kiss  Series Carrothers  Series Cayala 19  Series Arch Support 20  Series Chad Brown Bundle  Series Chasing the Moon 20
                          
Revenues   $   $   $   $   $   $11,950   $   $ 
Cost of revenues                        (35,358)        
Gross Profit/(Loss)                        (23,408)        
                                          
Operating Expenses:                                         
Depreciation                        9,158         
Management charges                                 
General and administrative                        3,000         
Sales and marketing                                 
Total Operating Expenses                        12,158         
                                          
Income/(Loss) from Operations                        (35,566)        
                                          
Other Income/(Expense):                                         
Gain/(loss) on disposition of horses                                 
Debt forgiveness                                 
Interest expense                                 
Total Other Income/(Expenses)                                 
                                          
Provision for Income Taxes                                 
                                          
Net Income/(Loss)   $   $   $   $   $   $(35,566)  $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-53 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF OPERATIONS

For the year ended December 31, 2025 (continued)

 

    Series Classic Cut  Series Classofsixtythree 19  Series Co Cola 19  Series Collusion Illusion  Series Consecrate 19  Series Courtisane 19  Series Daddys Joy  Series Dancing Crane
                          
Revenues   $11,710   $   $   $   $   $   $   $ 
Cost of revenues    (54,687)                            
Gross Profit/(Loss)    (42,977)                            
                                          
Operating Expenses:                                         
Depreciation                                 
Management charges                                 
General and administrative    11,350                             
Sales and marketing                                 
Total Operating Expenses    11,350                             
                                          
Income/(Loss) from Operations    (54,327)                            
                                          
Other Income/(Expense):                                         
Gain/(loss) on disposition of horses                                 
Debt forgiveness                                 
Interest expense                                 
Total Other Income/(Expenses)                                 
                                          
Provision for Income Taxes                                 
                                          
Net Income/(Loss)   $(54,327)  $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-54 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF OPERATIONS

For the year ended December 31, 2025 (continued)

 

    Series Daring Dancer 20  Series De Mystique 17  Series Deep Cover  Series Demogorgon  Series Desire Street 19  Series Echo Warrior 19  Series Edge Racing Summer Fun-d  Series Enchante 21
                          
Revenues   $   $   $   $   $   $   $   $4,388 
Cost of revenues                                (23,823)
Gross Profit/(Loss)                                (19,435)
                                          
Operating Expenses:                                         
Depreciation                                70,095 
Management charges                                 
General and administrative                                12,725 
Sales and marketing                                 
Total Operating Expenses                                82,820 
                                          
Income/(Loss) from Operations                                (102,255)
                                          
Other Income/(Expense):                                         
Gain/(loss) on disposition of horses                                94,628 
Debt forgiveness                                17 
Interest expense                                 
Total Other Income/(Expenses)                                94,645 
                                          
Provision for Income Taxes                                 
                                          
Net Income/(Loss)   $   $   $   $   $   $   $   $(7,611)

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-55 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF OPERATIONS

For the year ended December 31, 2025 (continued)

 

    Series Elarose 21  Series Escape Route  Series Exonerated 19  Series Fenwick Hall 20  Series Forever Rose  Series Flora Dora 20  Series Frosted Oats  Series Future Stars Stable
                          
Revenues   $   $   $   $   $   $   $   $ 
Cost of revenues    (19,326)                            
Gross Profit/(Loss)    (19,326)                            
                                          
Operating Expenses:                                         
Depreciation    33,833                             
Management charges                                 
General and administrative    4,900                             
Sales and marketing                                 
Total Operating Expenses    38,733                             
                                          
Income/(Loss) from Operations    (58,060)                            
                                          
Other Income/(Expense):                                         
Gain/(loss) on disposition of horses    (39,667)                            
Debt forgiveness    2,642                             
Interest expense                                 
Total Other Income/(Expenses)    (37,025)                            
                                          
Provision for Income Taxes                                 
                                          
Net Income/(Loss)   $(95,085)  $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-56 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF OPERATIONS

For the year ended December 31, 2025 (continued)

 

    Series Gentleman Gerry  Series Going to Vegas  Series Got Stormy  Series Grand Traverse Bay 19  Series Grand Traverse Bay 20  Series Heaven Street  Series Kindle 21  Series Knarsdale 21
                          
Revenues   $   $   $   $   $   $   $26,675   $212,588 
Cost of revenues                            (42,093)   (142,709)
Gross Profit/(Loss)                            (15,418)   69,880 
                                          
Operating Expenses:                                         
Depreciation                            37,042    56,440 
Management charges                                 
General and administrative                            9,857    114,057 
Sales and marketing                                 
Total Operating Expenses                            46,899    170,497 
                                          
Income/(Loss) from Operations                            (62,317)   (100,617)
                                          
Other Income/(Expense):                                         
Gain/(loss) on disposition of horses                                946,346 
Debt forgiveness                                 
Interest expense                                 
Total Other Income/(Expenses)                                946,346 
                                          
Provision for Income Taxes                                 
                                          
Net Income/(Loss)   $   $   $   $   $   $   $(62,317)  $845,729 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-57 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF OPERATIONS

For the year ended December 31, 2025 (continued)

 

    Series Im a Looker 20  Series Into Summer 19  Series Ishvana 21  Series Jeanne's Speight 20  Series Just Louise 19  Series Keertana 18  Series Kiana's Love  Series Kichiro
                          
Revenues   $   $   $   $   $   $   $   $ 
Cost of revenues                                 
Gross Profit/(Loss)                                 
                                          
Operating Expenses:                                         
Depreciation                                 
Management charges                                 
General and administrative                                 
Sales and marketing                                 
Total Operating Expenses                                 
                                          
Income/(Loss) from Operations                                 
                                          
Other Income/(Expense):                                         
Gain/(loss) on disposition of horses                                 
Debt forgiveness                                 
Interest expense                                 
Total Other Income/(Expenses)                                 
                                          
Provision for Income Taxes                                 
                                          
Net Income/(Loss)   $   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-58 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF OPERATIONS

For the year ended December 31, 2025 (continued)

 

    Series Lane Way  Series Latte Da 19  Series Lazy Daisy  Series Le Relais 20  Series Lost Empire 19  Series Madarnas  Series Madiera Wine  Series Major Implications
                          
Revenues   $   $   $   $   $   $   $   $ 
Cost of revenues                                 
Gross Profit/(Loss)                                 
                                          
Operating Expenses:                                         
Depreciation                                 
Management charges                                 
General and administrative                                 
Sales and marketing                                 
Total Operating Expenses                                 
                                          
Income/(Loss) from Operations                                 
                                          
Other Income/(Expense):                                         
Gain/(loss) on disposition of horses                                 
Debt forgiveness                                 
Interest expense                                 
Total Other Income/(Expenses)                                 
                                          
Provision for Income Taxes                                 
                                          
Net Income/(Loss)   $   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-59 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF OPERATIONS

For the year ended December 31, 2025 (continued)

 

    Series Man Among Men  Series Margaret Reay 19  Series Margarita Friday 19  Series Martita Sangrita 17  Series Mayan Milagra 19  Series Midnight Sweetie 19  Series Miss Puzzle  Series Miss Sakamoto
                          
Revenues   $   $   $1,258,966   $   $   $   $   $ 
Cost of revenues            (534,054)                    
Gross Profit/(Loss)            724,912                     
                                          
Operating Expenses:                                         
Depreciation                                 
Management charges            251,250                     
General and administrative            380,953                     
Sales and marketing            11,703                     
Total Operating Expenses            643,905                     
                                          
Income/(Loss) from Operations            81,007                     
                                          
Other Income/(Expense):                                         
Gain/(loss) on disposition of horses            1,312,500                     
Debt forgiveness                                 
Interest expense                                 
Total Other Income/(Expenses)            1,312,500                     
                                          
Provision for Income Taxes                                 
                                          
Net Income/(Loss)   $   $   $1,393,507   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-60 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF OPERATIONS

For the year ended December 31, 2025 (continued)

 

    Series Mo Mischief  Series Mo Temptation  Series Monomoy Girl  Series Moonbow 20  Series Moonless Sky  Series Motion Emotion  Series Mrs Whistler  Series My Fast One 20
                          
Revenues   $   $   $   $   $   $   $   $ 
Cost of revenues                                 
Gross Profit/(Loss)                                 
                                          
Operating Expenses:                                         
Depreciation                                 
Management charges                                 
General and administrative                                 
Sales and marketing                                 
Total Operating Expenses                                 
                                          
Income/(Loss) from Operations                                 
                                          
Other Income/(Expense):                                         
Gain/(loss) on disposition of horses                                 
Debt forgiveness                                 
Interest expense                                 
Total Other Income/(Expenses)                                 
                                          
Provision for Income Taxes                                 
                                          
Net Income/(Loss)   $   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-61 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF OPERATIONS

For the year ended December 31, 2025 (continued)

 

    Series Naismith  Series National Road  Series New York Claiming Package  Series Night of Idiots  Series Nileist  Series Noble Goddess  Series Northern Smile 20  Series NY Exacta
                          
Revenues   $   $   $   $   $   $   $   $ 
Cost of revenues                                 
Gross Profit/(Loss)                                 
                                          
Operating Expenses:                                         
Depreciation                                 
Management charges                                 
General and administrative                                 
Sales and marketing                                 
Total Operating Expenses                                 
                                          
Income/(Loss) from Operations                                 
                                          
Other Income/(Expense):                                         
Gain/(loss) on disposition of horses                                 
Debt forgiveness                                 
Interest expense                                 
Total Other Income/(Expenses)                                 
                                          
Provision for Income Taxes                                 
                                          
Net Income/(Loss)   $   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-62 

 

 

    Series One Last Night 21  Series Our Miss Jones 19  Series Our Jenny B 21  Series Ocean Magic 18  Series Patsys Kim 21  Series Popular Demand  Series Power Up Paynter  Series Queen Amira 19
                          
Revenues   $   $   $10,480   $   $   $   $   $ 
Cost of revenues    (9,300)       (38,421)                    
Gross Profit/(Loss)    (9,300)       (27,941)                    
                                          
Operating Expenses:                                         
Depreciation    10,361        12,470                     
Management charges                                 
General and administrative    2,400        2,600                     
Sales and marketing                                 
Total Operating Expenses    12,761        15,070                     
                                          
Income/(Loss) from Operations    (22,061)       (43,012)                    
                                          
Other Income/(Expense):                                         
Gain/(loss) on disposition of horses    (8,618)                            
Debt forgiveness                6,195                 
Interest expense                                 
Total Other Income/(Expenses)    (8,618)           6,195                 
                                          
Provision for Income Taxes                                 
                                          
Net Income/(Loss)   $(30,678)  $   $(43,012)  $6,195   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-63 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF OPERATIONS

For the year ended December 31, 2025 (continued)

 

    Series Race Hunter 19  Series Essential Rose 20  Series Salute to America  Series Sarrocchi 21  Series Sauce On Side  Series Shake It Up Baby  Series Sigesmund  Series Silverpocketsfull 19
                          
Revenues   $20,565   $   $   $   $   $   $   $ 
Cost of revenues    (32,573)                            
Gross Profit/(Loss)    (12,008)                            
                                          
Operating Expenses:                                         
Depreciation                                 
Management charges                                 
General and administrative    3,600    (3,693)                        
Sales and marketing                                 
Total Operating Expenses    3,600    (3,693)                        
                                          
Income/(Loss) from Operations    (15,608)   3,693                         
                                          
Other Income/(Expense):                                         
Gain/(loss) on disposition of horses    40,000                             
Debt forgiveness    6,142                             
Interest expense                                 
Total Other Income/(Expenses)    46,142                             
                                          
Provision for Income Taxes                                 
                                          
Net Income/(Loss)   $30,534   $3,693   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-64 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF OPERATIONS

For the year ended December 31, 2025 (continued)

 

    Series Smart Shopping 21  Series Social Dilemma  Series Song of the Lark 21  Series Soul Beam  Series Speightstown Belle 19  Series Spirit 20  Series Squared Straight  Series Storm Shooter
                          
Revenues   $   $   $6,770   $   $   $   $   $ 
Cost of revenues    (45,568)       (31,377)                    
Gross Profit/(Loss)    (45,568)       (24,607)                    
                                          
Operating Expenses:                                         
Depreciation    6,323        37,634                     
Management charges                                 
General and administrative    17,315        10,968                     
Sales and marketing    12,788                             
Total Operating Expenses    36,426        48,602                     
                                          
Income/(Loss) from Operations    (81,993)       (73,209)                    
                                          
Other Income/(Expense):                                         
Gain/(loss) on disposition of horses    (8,558)                            
Debt forgiveness                                 
Interest expense                                 
Total Other Income/(Expenses)    (8,558)                            
                                          
Provision for Income Taxes                                 
                                          
Net Income/(Loss)   $(90,551)  $   $(73,209)  $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-65 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF OPERATIONS

For the year ended December 31, 2025 (continued)

 

    Series Street Band  Series Sunny 18  Series Sunsanddrinkinhand  Series Sweet Sweet Annie 19  Series Swiss Minister  Series Takeo Squared  Series Tapitry 19  Series Tavasco Road
                          
Revenues   $   $   $   $   $   $   $   $ 
Cost of revenues                                 
Gross Profit/(Loss)                                 
                                          
Operating Expenses:                                         
Depreciation                                 
Management charges                                 
General and administrative                                 
Sales and marketing                                 
Total Operating Expenses                                 
                                          
Income/(Loss) from Operations                                 
                                          
Other Income/(Expense):                                         
Gain/(loss) on disposition of horses                                 
Debt forgiveness                                 
Interest expense                                 
Total Other Income/(Expenses)                                 
                                          
Provision for Income Taxes                                 
                                          
Net Income/(Loss)   $   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-66 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF OPERATIONS

For the year ended December 31, 2025 (continued)

 

    Series Tell All 19  Series Tell the Duchess 19  Series The Filly Four  Series The Royal Duet  Series Thirteen Stripes  Series Timeless Trick 20  Series Tizamagician  Series Tufnel
                          
Revenues   $   $4,355   $   $   $   $   $   $ 
Cost of revenues        (56,084)                        
Gross Profit/(Loss)        (51,729)                        
                                          
Operating Expenses:                                         
Depreciation                                 
Management charges                                 
General and administrative        1,651                         
Sales and marketing                                 
Total Operating Expenses        1,651                         
                                          
Income/(Loss) from Operations        (53,380)                        
                                          
Other Income/(Expense):                                         
Gain/(loss) on disposition of horses                                 
Debt forgiveness        149,946                         
Interest expense                                 
Total Other Income/(Expenses)        149,946                         
                                          
Provision for Income Taxes                                 
                                          
Net Income/(Loss)   $   $96,566   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-67 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF OPERATIONS

For the year ended December 31, 2025 (continued)

 

    Series Twirl Girl 21  Series Two Trail Sioux 17  Series Two Trail Sioux 17K  Series Utalknboutpractice  Series Vertical Threat  Series Vow  Series War Safe  Series Wayne O
                          
Revenues   $   $   $   $   $   $   $   $ 
Cost of revenues                                 
Gross Profit/(Loss)                                 
                                          
Operating Expenses:                                         
Depreciation                                 
Management charges                                 
General and administrative                                 
Sales and marketing                                 
Total Operating Expenses                                 
                                          
Income/(Loss) from Operations                                 
                                          
Other Income/(Expense):                                         
Gain/(loss) on disposition of horses                                 
Debt forgiveness                                 
Interest expense                                 
Total Other Income/(Expenses)                                 
                                          
Provision for Income Taxes                                 
                                          
Net Income/(Loss)   $   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-68 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF OPERATIONS

For the year ended December 31, 2025 (continued)

 

    Series Who Runs the World  Series Whosbeeninmybed 19  Series Without Delay 19  Series Wonder Upon a Star 19  Series Yes This Time  Series You Make Luvin Fun 19  Series Zestful  My Racehorse CA
                          
Revenues   $   $   $   $   $   $   $   $ 
Cost of revenues                                 
Gross Profit/(Loss)                                 
                                          
Operating Expenses:                                         
Depreciation                                 
Management charges                                 
General and administrative                                 
Sales and marketing                                 
Total Operating Expenses                                 
                                          
Income/(Loss) from Operations                                 
                                          
Other Income/(Expense):                                         
Gain/(loss) on disposition of horses                                 
Debt forgiveness                                 
Interest expense                                 
Total Other Income/(Expenses)                                 
                                          
Provision for Income Taxes                                 
                                          
Net Income/(Loss)   $   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-69 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF OPERATIONS

For the year ended December 31, 2025 (continued)

 

    Series Edge Classic Colts Package  Series Crown It 21  Series High Speed Goldie 21  Series More Than Magic 21  Series Adaay in Asia  Series Alliford Bay 21  Series Blues Corner 21  Series Bullish Sentiment 21
                          
Revenues   $31,341   $26,400   $   $384   $   $33,884   $   $ 
Cost of revenues    (40,640)   (52,730)       (6,256)       (45,652)        
Gross Profit/(Loss)    (9,299)   (26,330)       (5,872)       (11,768)        
                                          
Operating Expenses:                                         
Depreciation    37,950    50,991        5,717        42,000         
Management charges    1,100                             
General and administrative    4,375    2,124        850        11,350         
Sales and marketing                                 
Total Operating Expenses    43,425    53,114        6,567        53,350         
                                          
Income/(Loss) from Operations    (52,724)   (79,444)       (12,439)       (65,118)        
                                          
Other Income/(Expense):                                         
Gain/(loss) on disposition of horses    (34,430)           (28,817)                
Debt forgiveness                                 
Interest expense                                 
Total Other Income/(Expenses)    (34,430)           (28,817)                
                                          
Provision for Income Taxes                                 
                                          
Net Income/(Loss)   $(87,154)  $(79,444)  $   $(41,255)  $   $(65,118)  $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-70 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF OPERATIONS

For the year ended December 31, 2025 (continued)

 

    Series Giant Mover 21  Series Lovesick 21  Series Tamboz 21  Series Blue Devil  Series Brandy 22  Series The Incredi-Bundle  Series Blue Curl 22  Series the New York Bundle
                          
Revenues   $2,638   $32,163   $21,824   $40,537   $   $48,962   $11,108   $38,219 
Cost of revenues    1,707    (60,527)   (39,258)   (57,331)   (9,808)   (82,647)   (41,649)   (105,739)
Gross Profit/(Loss)    4,345    (28,365)   (17,435)   (16,793)   (9,808)   (33,685)   (30,541)   (67,520)
                                          
Operating Expenses:                                         
Depreciation    2,970    87,504    109,484    59,956    52,500    205,275    70,222    128,708 
Management charges                67,297        191        280 
General and administrative    1,450    11,750    10,950    9,950    5,752    10,009    11,350    9,935 
Sales and marketing                                 
Total Operating Expenses    4,420    99,254    120,434    137,203    58,252    215,475    81,572    138,924 
                                          
Income/(Loss) from Operations    (75)   (127,619)   (137,869)   (153,997)   (68,060)   (249,160)   (112,113)   (206,443)
                                          
Other Income/(Expense):                                         
Gain/(loss) on disposition of horses    (17,100)       73,613    (60,633)   (149,014)   3,825        (114,000)
Debt forgiveness            135                     
Interest expense                                 
Total Other Income/(Expenses)    (17,100)       73,748    (60,633)   (149,014)   3,825        (114,000)
                                          
Provision for Income Taxes                                 
                                          
Net Income/(Loss)   $(17,175)  $(127,619)  $(64,121)  $(214,630)  $(217,074)  $(245,335)  $(112,113)  $(320,444)

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-71 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF OPERATIONS

For the year ended December 31, 2025 (continued)

 

    Series Savvy Sassy 22  Series Stylishly 23  Series Formidable Kitt 22  Series Blip Says Bye 23  Series Claire de Lune 22  Series Malibu Bonnie 23  Series Spanxamillion 23  Series Seeking a Star 23
                          
Revenues   $14,775   $   $27,130   $22,100   $18,500   $   $2,906   $2,805 
Cost of revenues    (64,624)   (88,483)   (79,368)   (88,504)   (93,145)   (62,833)   (74,830)   (38,545)
Gross Profit/(Loss)    (49,849)   (88,483)   (52,238)   (66,404)   (74,645)   (62,833)   (71,924)   (35,740)
                                          
Operating Expenses:                                         
Depreciation    94,500    166,667    87,885        38,417    110,000    121,667     
Management charges    938            100,154        35,081    99,775    39,978 
General and administrative    11,780    11,058    11,353    11,500    12,257    10,964    10,969    10,974 
Sales and marketing                                 
Total Operating Expenses    107,218    177,724    99,238    111,653    50,674    156,045    232,411    50,952 
                                          
Income/(Loss) from Operations    (157,066)   (266,208)   (151,476)   (178,058)   (125,319)   (218,879)   (304,335)   (86,692)
                                          
Other Income/(Expense):                                         
Gain/(loss) on disposition of horses    18,750                             
Debt forgiveness                                 
Interest expense                                 
Total Other Income/(Expenses)    18,750                             
                                          
Provision for Income Taxes                                 
                                          
Net Income/(Loss)   $(138,316)  $(266,208)  $(151,476)  $(178,058)  $(125,319)  $(218,879)  $(304,335)  $(86,692)

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-72 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF OPERATIONS

For the year ended December 31, 2025 (continued)

 

    Series STG Broodmare Band  Series Thank You Note 23  Series Just Like Lucy 23  Series Eyepopnruby 23  Series Magic Belle 23  Series Great Hot 23  Series Restless Rider 23  Series Stirred 23
                          
Revenues   $   $8,400   $53,448   $   $35,520   $750   $   $438 
Cost of revenues    (133,905)   (63,459)   (47,209)   (30,018)   (51,921)   (40,413)   (51,265)   (30,532)
Gross Profit/(Loss)    (133,905)   (55,059)   6,239    (30,018)   (16,401)   (39,663)   (51,265)   (30,095)
                                          
Operating Expenses:                                         
Depreciation    252,050    85,572    35,870    39,185    47,250    28,572    100,844    37,555 
Management charges    318,091    217,529    118,962    113,160    80,100    76,375    351,924    143,900 
General and administrative    8,301    8,817    6,703    7,694    8,067    7,272    6,513    6,486 
Sales and marketing                                 
Total Operating Expenses    578,442    311,917    161,535    160,039    135,417    112,219    459,281    187,941 
                                          
Income/(Loss) from Operations    (712,347)   (366,976)   (155,296)   (190,057)   (151,818)   (151,882)   (510,546)   (218,035)
                                          
Other Income/(Expense):                                         
Gain/(loss) on disposition of horses    187,084                             
Debt forgiveness                                 
Interest expense                                 
Total Other Income/(Expenses)    187,084                             
                                          
Provision for Income Taxes                                 
                                          
Net Income/(Loss)   $(525,263)  $(366,976)  $(155,296)  $(190,057)  $(151,818)  $(151,882)  $(510,546)  $(218,035)

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-73 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF OPERATIONS

For the year ended December 31, 2025 (continued)

 

    Series Trust But Verify  Series Wildcat Gaze 23  Series Divine Mercy 24  Series Bernin Midnight 24  Series Bubala 24  Series Bundle Broodmare Band 26  Series Carpe Fortuna 24  Series Thesis Break 24
                          
Revenues   $   $   $   $   $   $   $   $ 
Cost of revenues    (55,541)   (22,147)   (17,388)   (20,187)   (14,836)   (8,344)   (6,369)   (16,876)
Gross Profit/(Loss)    (55,541)   (22,147)   (17,388)   (20,187)   (14,836)   (8,344)   (6,369)   (16,876)
                                          
Operating Expenses:                                         
Depreciation    123,528    10,175    15,750    16,327    24,491    20,572    10,710    27,519 
Management charges    300,351    62,170    10,800    89,040    83,543    13,320    11,016    98,108 
General and administrative    7,774    2,862    2,800    6,392    4,740    1,500    2,800    5,901 
Sales and marketing                                 
Total Operating Expenses    431,653    75,207    29,350    111,759    112,774    35,392    24,526    131,528 
                                          
Income/(Loss) from Operations    (487,193)   (97,353)   (46,738)   (131,946)   (127,610)   (43,736)   (30,895)   (148,404)
                                          
Other Income/(Expense):                                         
Gain/(loss) on disposition of horses                                 
Debt forgiveness                                 
Interest expense                                 
Total Other Income/(Expenses)                                 
                                          
Provision for Income Taxes                                 
                                          
Net Income/(Loss)   $(487,193)  $(97,353)  $(46,738)  $(131,946)  $(127,610)  $(43,736)  $(30,895)  $(148,404)

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-74 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF OPERATIONS

For the year ended December 31, 2025 (continued)

 

    Series Slam Dunk 24  Series Marsh Hawk 24  Series Paddock Buzz  Series Confetti 24  Series Great Sister Diane 24  Series  Z-MRH Raven's Lady 21  12.31.2025 Consolidated Total
                       
Revenues   $   $   $   $   $   $   $2,741,909 
Cost of revenues    (40,773)   (23,144)   (13,467)   (16,768)   (17,873)       (2,942,471)
Gross Profit/(Loss)    (40,773)   (23,144)   (13,467)   (16,768)   (17,873)       (200,562)
                                     
Operating Expenses:                                    
Depreciation    83,333    15,313    8,750    48,563    28,875        2,806,569 
Management charges    266,925    15,750    6,000    103,810    117,733        3,282,055 
General and administrative    5,993    2,800    2,800    5,889    4,780        883,377 
Sales and marketing                            37,656 
Total Operating Expenses    356,251    33,863    17,550    158,262    151,388        7,009,657 
                                     
Income/(Loss) from Operations    (397,024)   (57,007)   (31,017)   (175,030)   (169,261)       (7,210,219)
                                     
Other Income/(Expense):                                    
Gain/(loss) on disposition of horses                            2,215,910 
Debt forgiveness                            165,075 
Interest expense                            (2,027)
Total Other Income/(Expenses)                            2,378,958 
                                     
Provision for Income Taxes                             
                                     
Net Income/(Loss)   $(397,024)  $(57,007)  $(31,017)  $(175,030)  $(169,261)  $   $(4,831,261)

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-75 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF OPERATIONS

For the year ended December 31, 2024

 

   Series Action Bundle  Series Adjust 20  Series Amandrea  Series Ambleside Park 19  Series Amers  Series Apple Down Under 19  Series Ari the Adventurer 19  Series Ashlees Empire 20
                         
Revenues  $   $3,900   $   $   $   $   $49,930   $ 
Cost of revenues       (12,627)                   (55,847)    
Gross Profit/(Loss)       (8,727)                   (5,917)    
                                         
Operating Expenses:                                        
Depreciation       11,055                    23,452     
Management charges                           4,645     
General and administrative       4,850                    6,000     
Sales and marketing                                
Total Operating Expenses       15,905                    34,097     
                                         
Income/(Loss) from Operations       (24,632)                   (40,014)    
                                         
Other Income/(Expense):                                        
Gain/(loss) on disposition of horses       (16,027)                        
Debt forgiveness                                
Interest expense                                
Total Other Income/(Expenses)       (16,027)                        
                                         
Provision for Income Taxes                                
                                         
Net Income/(Loss)  $   $(40,659)  $   $   $   $   $(40,014)  $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-76 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF OPERATIONS

For the year ended December 31, 2024 (continued)

 

    Series Athenian Beauty 19  Series Authentic  Series Awe Hush 19  Series Bajan Bashert  Series Balletic  Series Bella Chica  Series Big Mel  Series Black Escort 19
                          
Revenues   $   $837,224   $   $1,872   $   $   $   $ 
Cost of revenues        (88,391)       (23,497)   (28,977)            
Gross Profit/(Loss)        748,833        (21,625)   (28,977)            
                                          
Operating Expenses:                                         
Depreciation                28,000    95,685             
Management charges        243,563                         
General and administrative        22,500        4,250    4,335             
Sales and marketing        16,441                         
Total Operating Expenses        282,504        32,250    100,020             
                                          
Income/(Loss) from Operations        466,329        (53,875)   (128,997)            
                                          
Other Income/(Expense):                                         
Gain/(loss) on disposition of horses                (44,158)   37,503             
Debt forgiveness                                 
Interest expense        (25,390)                        
Total Other Income/(Expenses)        (25,390)       (44,158)   37,503             
                                          
Provision for Income Taxes                                 
                                          
Net Income/(Loss)   $   $440,939   $   $(98,033)  $(91,494)  $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-77 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF OPERATIONS

For the year ended December 31, 2024 (continued)

 

    Series Bullion  Series Song of Bernadette 20  Series Cairo Kiss  Series Carrothers  Series Cayala 19  Series Arch Support 20  Series Chad Brown Bundle  Series Chasing the Moon 20
                          
Revenues   $   $556   $   $   $   $8,350   $600   $3,490 
Cost of revenues        (15,188)               (22,054)   (41,903)   (30,184)
Gross Profit/(Loss)        (14,632)               (13,704)   (41,303)   (26,694)
                                          
Operating Expenses:                                         
Depreciation        59,644                23,333    65,492    36,117 
Management charges                                 
General and administrative        560                3,700    4,460    5,251 
Sales and marketing                                 
Total Operating Expenses        60,204                27,033    69,952    41,368 
                                          
Income/(Loss) from Operations        (74,836)               (40,737)   (111,255)   (68,062)
                                          
Other Income/(Expense):                                         
Gain/(loss) on disposition of horses                                (67,991)
Debt forgiveness                                 
Interest expense                                 
Total Other Income/(Expenses)                                (67,991)
                                          
Provision for Income Taxes                                 
                                          
Net Income/(Loss)   $   $(74,836)  $   $   $   $(40,737)  $(111,255)  $(136,053)

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-78 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF OPERATIONS

For the year ended December 31, 2024 (continued)

 

    Series Classic Cut  Series Classofsixtythree 19  Series Co Cola 19  Series Collusion Illusion  Series Consecrate 19  Series Courtisane 19  Series Daddys Joy  Series Dancing Crane
                          
Revenues   $61,305   $   $   $   $   $   $   $ 
Cost of revenues    (68,621)                            
Gross Profit/(Loss)    (7,316)                            
                                          
Operating Expenses:                                         
Depreciation    50,806                             
Management charges    2,160                             
General and administrative    7,200                             
Sales and marketing                                 
Total Operating Expenses    60,166                             
                                          
Income/(Loss) from Operations    (67,482)                            
                                          
Other Income/(Expense):                                         
Gain/(loss) on disposition of horses                                 
Debt forgiveness                                 
Interest expense                                 
Total Other Income/(Expenses)                                 
                                          
Provision for Income Taxes                                 
                                          
Net Income/(Loss)   $(67,482)  $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-79 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF OPERATIONS

For the year ended December 31, 2024 (continued)

 

    Series Daring Dancer 20  Series De Mystique 17  Series Deep Cover  Series Demogorgon  Series Desire Street 19  Series Echo Warrior 19  Series Edge Racing Summer Fun-d  Series Enchante 21
                          
Revenues   $   $   $   $   $   $34,215   $   $67,540 
Cost of revenues                        (50,314)       (79,753)
Gross Profit/(Loss)                        (16,099)       (12,213)
                                          
Operating Expenses:                                         
Depreciation                        11,889        99,740 
Management charges                        3,236         
General and administrative                        7,215        7,966 
Sales and marketing                                 
Total Operating Expenses                        22,340        107,706 
                                          
Income/(Loss) from Operations                        (38,439)       (119,919)
                                          
Other Income/(Expense):                                         
Gain/(loss) on disposition of horses                        28,995         
Debt forgiveness                                 
Interest expense                                 
Total Other Income/(Expenses)                        28,995         
                                          
Provision for Income Taxes                                 
                                          
Net Income/(Loss)   $   $   $   $   $   $(9,444)  $   $(119,919)

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-80 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF OPERATIONS

For the year ended December 31, 2024 (continued)

 

    Series Elarose 21  Series Escape Route  Series Exonerated 19  Series Fenwick Hall 20  Series Forever Rose  Series Flora Dora 20  Series Frosted Oats  Series Future Stars Stable
                          
Revenues   $27,375   $18,440   $   $   $(80)  $   $   $5,042 
Cost of revenues    (65,886)   (39,876)           32,098    (7,624)       (9,523)
Gross Profit/(Loss)    (38,511)   (21,436)           32,018    (7,624)       (4,481)
                                          
Operating Expenses:                                         
Depreciation    105,000                (62,008)   15,625         
Management charges                                494 
General and administrative    9,050    3,000            (8,600)   4,800        7,068 
Sales and marketing                                 
Total Operating Expenses    114,050    3,000            (70,608)   20,425        7,562 
                                          
Income/(Loss) from Operations    (152,561)   (24,436)           102,626    (28,049)       (12,043)
                                          
Other Income/(Expense):                                         
Gain/(loss) on disposition of horses                        (16,207)       19,577 
Debt forgiveness                                9,793 
Interest expense                                 
Total Other Income/(Expenses)                        (16,207)       29,370 
                                          
Provision for Income Taxes                                 
                                          
Net Income/(Loss)   $(152,561)  $(24,436)  $   $   $102,626   $(44,256)  $   $17,327 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-81 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF OPERATIONS

For the year ended December 31, 2024 (continued)

 

    Series Gentleman Gerry  Series Going to Vegas  Series Got Stormy  Series Grand Traverse Bay 19  Series Grand Traverse Bay 20  Series Heaven Street  Series Kindle 21  Series Knarsdale 21
                          
Revenues   $   $   $   $   $   $   $4,950   $31,365 
Cost of revenues                            (31,630)   (49,004)
Gross Profit/(Loss)                            (26,680)   (17,639)
                                          
Operating Expenses:                                         
Depreciation                            52,500    103,785 
Management charges                                 
General and administrative                            6,650    11,246 
Sales and marketing                                 
Total Operating Expenses                            59,150    115,031 
                                          
Income/(Loss) from Operations                            (85,830)   (132,670)
                                          
Other Income/(Expense):                                         
Gain/(loss) on disposition of horses                                 
Debt forgiveness                                 
Interest expense                                 
Total Other Income/(Expenses)                                 
                                          
Provision for Income Taxes                                 
                                          
Net Income/(Loss)   $   $   $   $   $   $   $(85,830)  $(132,670)

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-82 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF OPERATIONS

For the year ended December 31, 2024 (continued)

 

    Series Im a Looker 20  Series Into Summer 19  Series Ishvana 21  Series Jeanne's Speight 20  Series Just Louise 19  Series Keertana 18  Series Kiana's Love  Series Kichiro
                          
Revenues   $49,680   $   $   $   $255   $   $   $ 
Cost of revenues    (52,321)       37,379        (24,177)            
Gross Profit/(Loss)    (2,641)       37,379        (23,922)            
                                          
Operating Expenses:                                         
Depreciation    51,277        (53,091)                    
Management charges    (50)               25             
General and administrative    9,070        (7,600)       10,041             
Sales and marketing                                 
Total Operating Expenses    60,297        (60,691)       10,066             
                                          
Income/(Loss) from Operations    (62,938)       98,070        (33,988)            
                                          
Other Income/(Expense):                                         
Gain/(loss) on disposition of horses    (69,851)           (6,750)   141,943             
Debt forgiveness                    12,055             
Interest expense                                 
Total Other Income/(Expenses)    (69,851)           (6,750)   153,998             
                                          
Provision for Income Taxes                                 
                                          
Net Income/(Loss)   $(132,789)  $   $98,070   $(6,750)  $120,010   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-83 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF OPERATIONS

For the year ended December 31, 2024 (continued)

 

    Series Lane Way  Series Latte Da 19  Series Lazy Daisy  Series Le Relais 20  Series Lost Empire 19  Series Madarnas  Series Madiera Wine  Series Major Implications
                          
Revenues   $26,000   $   $   $   $   $   $   $ 
Cost of revenues    (56,360)                            
Gross Profit/(Loss)    (30,360)                            
                                          
Operating Expenses:                                         
Depreciation                                 
Management charges    2,600                             
General and administrative    3,500                             
Sales and marketing                                 
Total Operating Expenses    6,100                             
                                          
Income/(Loss) from Operations    (36,460)                            
                                          
Other Income/(Expense):                                         
Gain/(loss) on disposition of horses                                 
Debt forgiveness                                 
Interest expense                                 
Total Other Income/(Expenses)                                 
                                          
Provision for Income Taxes                                 
                                          
Net Income/(Loss)   $(36,460)  $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-84 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF OPERATIONS

For the year ended December 31, 2024 (continued)

 

    Series Man Among Men  Series Margaret Reay 19  Series Margarita Friday 19  Series Martita Sangrita 17  Series Mayan Milagra 19  Series Midnight Sweetie 19  Series Miss Puzzle  Series Miss Sakamoto
                          
Revenues   $20,672   $   $1,170,770   $   $   $   $   $432 
Cost of revenues    (16,840)       (410,301)                   (7,761)
Gross Profit/(Loss)    3,832        760,469                    (7,329)
                                          
Operating Expenses:                                         
Depreciation            14,534                    10,585 
Management charges    2,067        117,077                    72 
General and administrative    7,230        178,911                    3,195 
Sales and marketing                                 
Total Operating Expenses    9,297        310,522                    13,852 
                                          
Income/(Loss) from Operations    (5,465)       449,947                    (21,181)
                                          
Other Income/(Expense):                                         
Gain/(loss) on disposition of horses    80,920                            28,008 
Debt forgiveness    1,654                             
Interest expense                                 
Total Other Income/(Expenses)    82,574                            28,008 
                                          
Provision for Income Taxes                                 
                                          
Net Income/(Loss)   $77,109   $   $449,947   $   $   $   $   $6,827 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-85 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF OPERATIONS

For the year ended December 31, 2024 (continued)

 

    Series Mo Mischief  Series Mo Temptation  Series Monomoy Girl  Series Moonbow 20  Series Moonless Sky  Series Motion Emotion  Series Mrs Whistler  Series My Fast One 20
                          
Revenues   $   $350   $   $16,357   $   $   $   $1,900 
Cost of revenues        (23,226)       (23,230)               (3,890)
Gross Profit/(Loss)        (22,876)       (6,873)               (1,990)
                                          
Operating Expenses:                                         
Depreciation        16,538        8,334                4,824 
Management charges                                (420)
General and administrative        7,700        9,134                1,200 
Sales and marketing                                 
Total Operating Expenses        24,238        17,468                5,604 
                                          
Income/(Loss) from Operations        (47,114)       (24,341)               (7,594)
                                          
Other Income/(Expense):                                         
Gain/(loss) on disposition of horses        (45,398)       (4,267)               (40,092)
Debt forgiveness                                 
Interest expense                                 
Total Other Income/(Expenses)        (45,398)       (4,267)               (40,092)
                                          
Provision for Income Taxes                                 
                                          
Net Income/(Loss)   $   $(92,512)  $   $(28,608)  $   $   $   $(47,686)

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-86 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF OPERATIONS

For the year ended December 31, 2024 (continued)

 

    Series Naismith  Series National Road  Series New York Claiming Package  Series Night of Idiots  Series Nileist  Series Noble Goddess  Series Northern Smile 20  Series NY Exacta
                          
Revenues   $   $   $   $   $   $   $1,140   $ 
Cost of revenues                            (10,117)    
Gross Profit/(Loss)                            (8,977)    
                                          
Operating Expenses:                                         
Depreciation                            4,052     
Management charges                                 
General and administrative                            3,135     
Sales and marketing                                 
Total Operating Expenses                            7,187     
                                          
Income/(Loss) from Operations                            (16,164)    
                                          
Other Income/(Expense):                                         
Gain/(loss) on disposition of horses                            (32,158)    
Debt forgiveness                                 
Interest expense                                 
Total Other Income/(Expenses)                            (32,158)    
                                          
Provision for Income Taxes                                 
                                          
Net Income/(Loss)   $   $   $   $   $   $   $(48,322)  $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-87 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF OPERATIONS

For the year ended December 31, 2024 (continued)

 

    Series One Last Night 21  Series Our Miss Jones 19  Series Our Jenny B 21  Series Ocean Magic 18  Series Patsys Kim 21  Series Popular Demand  Series Power Up Paynter  Series Queen Amira 19
                          
Revenues   $7,524   $   $   $   $   $   $   $ 
Cost of revenues    (35,432)       (39,184)       (38,643)            
Gross Profit/(Loss)    (27,908)       (39,184)       (38,643)            
                                          
Operating Expenses:                                         
Depreciation    51,276        17,333        61,720             
Management charges                    (1,408)            
General and administrative    9,092        2,500        7,450             
Sales and marketing                                 
Total Operating Expenses    60,368        19,833        67,762             
                                          
Income/(Loss) from Operations    (88,276)       (59,017)       (106,405)            
                                          
Other Income/(Expense):                                         
Gain/(loss) on disposition of horses                    (117,721)            
Debt forgiveness                                 
Interest expense                                 
Total Other Income/(Expenses)                    (117,721)            
                                          
Provision for Income Taxes                                 
                                          
Net Income/(Loss)   $(88,276)  $   $(59,017)  $   $(224,126)  $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-88 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF OPERATIONS

For the year ended December 31, 2024 (continued)

 

    Series Race Hunter 19  Series Essential Rose 20  Series Salute to America  Series Sarrocchi 21  Series Sauce On Side  Series Shake It Up Baby  Series Sigesmund  Series Silverpocketsfull 19
                          
Revenues   $28,027   $100,670   $   $2,800   $   $   $   $ 
Cost of revenues    (67,553)   (98,912)       (26,785)                
Gross Profit/(Loss)    (39,526)   1,758        (23,985)                
                                          
Operating Expenses:                                         
Depreciation    26,562    132,308        38,293                 
Management charges    2,359    10,067                         
General and administrative    7,472    39,453        6,650                 
Sales and marketing                                 
Total Operating Expenses    36,393    181,828        44,943                 
                                          
Income/(Loss) from Operations    (75,919)   (180,070)       (68,928)                
                                          
Other Income/(Expense):                                         
Gain/(loss) on disposition of horses        589,742        (105,752)                
Debt forgiveness                                 
Interest expense                                 
Total Other Income/(Expenses)        589,742        (105,752)                
                                          
Provision for Income Taxes                                 
                                          
Net Income/(Loss)   $(75,919)  $409,672   $   $(174,680)  $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-89 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF OPERATIONS

For the year ended December 31, 2024 (continued)

 

    Series Smart Shopping 21  Series Social Dilemma  Series Song of the Lark 21  Series Soul Beam  Series Speightstown Belle 19  Series Spirit 20  Series Squared Straight  Series Storm Shooter
                          
Revenues   $2,376,660   $   $35,746   $   $   $61,748   $   $ 
Cost of revenues    (814,939)       (39,784)           (29,170)        
Gross Profit/(Loss)    1,561,721        (4,038)           32,578         
                                          
Operating Expenses:                                         
Depreciation    97,125        53,550            13,910         
Management charges    222,637                             
General and administrative    1,252,629        9,050            6,393         
Sales and marketing    1,433                             
Total Operating Expenses    1,573,824        62,600            20,303         
                                          
Income/(Loss) from Operations    (12,103)       (66,638)           12,275         
                                          
Other Income/(Expense):                                         
Gain/(loss) on disposition of horses    3,879,483                    350         
Debt forgiveness                                 
Interest expense                                 
Total Other Income/(Expenses)    3,879,483                    350         
                                          
Provision for Income Taxes                                 
                                          
Net Income/(Loss)   $3,867,380   $   $(66,638)  $   $   $12,625   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-90 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF OPERATIONS

For the year ended December 31, 2024 (continued)

 

    Series Street Band  Series Sunny 18  Series Sunsanddrinkinhand  Series Sweet Sweet Annie 19  Series Swiss Minister  Series Takeo Squared  Series Tapitry 19  Series Tavasco Road
                          
Revenues   $   $   $   $   $   $   $   $ 
Cost of revenues                (15,737)                
Gross Profit/(Loss)                (15,737)                
                                          
Operating Expenses:                                         
Depreciation                7,455                 
Management charges                                 
General and administrative                2,390                 
Sales and marketing                                 
Total Operating Expenses                9,845                 
                                          
Income/(Loss) from Operations                (25,582)                
                                          
Other Income/(Expense):                                         
Gain/(loss) on disposition of horses                4,000                 
Debt forgiveness                                 
Interest expense                                 
Total Other Income/(Expenses)                4,000                 
                                          
Provision for Income Taxes                                 
                                          
Net Income/(Loss)   $   $   $   $(21,582)  $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-91 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF OPERATIONS

For the year ended December 31, 2024 (continued)

 

    Series Tell All 19  Series Tell the Duchess 19  Series The Filly Four  Series The Royal Duet  Series Thirteen Stripes  Series Timeless Trick 20  Series Tizamagician  Series Tufnel
                          
Revenues   $   $(116,200)  $   $15,475   $   $   $   $11,060 
Cost of revenues        (58,660)       (85,525)               (38,514)
Gross Profit/(Loss)        (174,860)       (70,050)               (27,454)
                                          
Operating Expenses:                                         
Depreciation        11,230        157,613                40,875 
Management charges        (11,620)                        
General and administrative        23,499        9,050                2,060 
Sales and marketing                                 
Total Operating Expenses        23,109        166,663                42,935 
                                          
Income/(Loss) from Operations        (197,969)       (236,713)               (70,389)
                                          
Other Income/(Expense):                                         
Gain/(loss) on disposition of horses                (113,563)                
Debt forgiveness                                 
Interest expense                                 
Total Other Income/(Expenses)                (113,563)                
                                          
Provision for Income Taxes                                 
                                          
Net Income/(Loss)   $   $(197,969)  $   $(350,276)  $   $   $   $(70,389)

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-92 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF OPERATIONS

For the year ended December 31, 2024 (continued)

 

    Series Twirl Girl 21  Series Two Trail Sioux 17  Series Two Trail Sioux 17K  Series Utalknboutpractice  Series Vertical Threat  Series Vow  Series War Safe  Series Wayne O
                          
Revenues   $675   $   $   $   $   $517   $   $ 
Cost of revenues    (23,955)                   (694)        
Gross Profit/(Loss)    (23,280)                   (177)        
                                          
Operating Expenses:                                         
Depreciation    14,046                    132         
Management charges                        52         
General and administrative    2,300                    2,857         
Sales and marketing                                 
Total Operating Expenses    16,346                    3,041         
                                          
Income/(Loss) from Operations    (39,626)                   (3,218)        
                                          
Other Income/(Expense):                                         
Gain/(loss) on disposition of horses    (33,510)                   11,997         
Debt forgiveness                                 
Interest expense                                 
Total Other Income/(Expenses)    (33,510)                   11,997         
                                          
Provision for Income Taxes                                 
                                          
Net Income/(Loss)   $(73,136)  $   $   $   $   $8,779   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-93 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF OPERATIONS

For the year ended December 31, 2024 (continued)

 

    Series Who Runs the World  Series Whosbeeninmybed 19  Series Without Delay 19  Series Wonder Upon a Star 19  Series Yes This Time  Series You Make Luvin Fun 19  Series Zestful  My Racehorse CA
                          
Revenues   $   $   $   $   $   $   $   $ 
Cost of revenues        147                         
Gross Profit/(Loss)        147                         
                                          
Operating Expenses:                                         
Depreciation        9,925                         
Management charges                                 
General and administrative        4,831                         
Sales and marketing                                 
Total Operating Expenses        14,756                         
                                          
Income/(Loss) from Operations        (14,609)                        
                                          
Other Income/(Expense):                                         
Gain/(loss) on disposition of horses        52,687                         
Debt forgiveness        3,802                         
Interest expense                                 
Total Other Income/(Expenses)        56,489                         
                                          
Provision for Income Taxes                                 
                                          
Net Income/(Loss)   $   $41,880   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-94 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF OPERATIONS

For the year ended December 31, 2024 (continued)

 

    Series Edge Classic Colts Package  Series Crown It 21  Series High Speed Goldie 21  Series More Than Magic 21  Series Adaay in Asia  Series Alliford Bay 21  Series Blues Corner 21  Series Bullish Sentiment 21
                          
Revenues   $20,494   $79,560   $   $2,562   $8,400   $1,185   $   $ 
Cost of revenues    (65,220)   (62,182)   (29,974)   (32,219)   (32,257)   (38,899)        
Gross Profit/(Loss)    (44,726)   17,378    (29,974)   (29,657)   (23,857)   (37,714)        
                                          
Operating Expenses:                                         
Depreciation    112,746    50,991    17,188    42,000    40,497    42,000         
Management charges    768    6,795            33,265             
General and administrative    4,651    5,200    5,400    6,350    7,881    9,050         
Sales and marketing                                 
Total Operating Expenses    118,165    62,986    22,588    48,350    81,643    51,050         
                                          
Income/(Loss) from Operations    (162,891)   (45,608)   (52,562)   (78,007)   (105,500)   (88,764)        
                                          
Other Income/(Expense):                                         
Gain/(loss) on disposition of horses    51,857        (44,674)       (107,029)            
Debt forgiveness                                 
Interest expense                                 
Total Other Income/(Expenses)    51,857        (44,674)       (107,029)            
                                          
Provision for Income Taxes                                 
                                          
Net Income/(Loss)   $(111,034)  $(45,608)  $(97,236)  $(78,007)  $(212,529)  $(88,764)  $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-95 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF OPERATIONS

For the year ended December 31, 2024 (continued)

 

    Series Giant Mover 21  Series Lovesick 21  Series Tamboz 21  Series Blue Devil  Series Brandy 22  Series The Incredi-Bundle  Series Blue Curl 22  Series The New York Bundle
                          
Revenues   $5,081   $30,829   $6,281   $2,450   $900   $745   $   $47,507 
Cost of revenues    (10,050)   (51,465)   (49,248)   (34,595)   (67,084)   (107,793)   (33,303)   (168,001)
Gross Profit/(Loss)    (4,969)   (20,636)   (42,967)   (32,145)   (66,184)   (107,048)   (33,303)   (120,494)
                                          
Operating Expenses:                                         
Depreciation    15,785    87,504    119,438    62,475    126,000    205,275    70,222    138,771 
Management charges        158        18,759        247,860    22,496    260,738 
General and administrative    4,806    9,104    9,050    9,070    11,450    9,050    11,450    9,688 
Sales and marketing                                 
Total Operating Expenses    20,591    96,766    128,488    90,304    137,450    462,185    104,168    409,196 
                                          
Income/(Loss) from Operations    (25,560)   (117,402)   (171,455)   (122,449)   (203,634)   (569,233)   (137,471)   (529,690)
                                          
Other Income/(Expense):                                         
Gain/(loss) on disposition of horses                                (42,620)
Debt forgiveness                                 
Interest expense                                 
Total Other Income/(Expenses)                                (42,620)
                                          
Provision for Income Taxes                                 
                                          
Net Income/(Loss)   $(25,560)  $(117,402)  $(171,455)  $(122,449)  $(203,634)  $(569,233)  $(137,471)  $(572,310)

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-96 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF OPERATIONS

For the year ended December 31, 2024 (continued)

 

    Series Savvy Sassy 22  Series Stylishly 23  Series Formidable Kitt 22  Series Blip Says Bye 23  Series Claire de Lune 22  Series Malibu Bonnie 23  Series Spanxamillion 23  Series Seeking a Star 23
                          
Revenues   $46,530   $   $11,600   $   $   $   $   $ 
Cost of revenues    (61,611)   (37,079)   (54,801)   (22,775)   (36,731)   (30,324)   (29,586)   (11,722)
Gross Profit/(Loss)    (15,081)   (37,079)   (43,201)   (22,775)   (36,731)   (30,324)   (29,586)   (11,722)
                                          
Operating Expenses:                                         
Depreciation    94,500    76,937    43,470    33,150    23,649    46,576    51,169    12,464 
Management charges        348,694    202,837    139,268    121,080    207,163    169,525    67,524 
General and administrative    11,450    3,000    4,180    2,400    6,050    3,000    3,000    2,400 
Sales and marketing                                 
Total Operating Expenses    105,950    428,631    250,487    174,818    150,779    256,736    223,694    82,388 
                                          
Income/(Loss) from Operations    (121,031)   (465,710)   (293,688)   (197,593)   (187,510)   (287,060)   (253,280)   (94,110)
                                          
Other Income/(Expense):                                         
Gain/(loss) on disposition of horses                                 
Debt forgiveness                                 
Interest expense                                 
Total Other Income/(Expenses)                                 
                                          
Provision for Income Taxes                                 
                                          
Net Income/(Loss)   $(121,031)  $(465,710)  $(293,688)  $(197,593)  $(187,510)  $(287,060)  $(253,280)  $(94,110)

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-97 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF OPERATIONS

For the year ended December 31, 2024 (continued)

 

    Series STG Broodmare Band  12.31.2024 Consolidated Total
        
Revenues   $   $5,232,456 
Cost of revenues    (11,596)   (3,771,500)
Gross Profit/(Loss)    (11,596)   1,460,956 
            
Operating Expenses:           
Depreciation    26,442    3,049,767 
Management charges        2,444,486 
General and administrative    1,000    1,873,373 
Sales and marketing        17,874 
Total Operating Expenses    27,442    7,385,500 
            
Income/(Loss) from Operations    (39,038)   (5,924,544)
            
Other Income/(Expense):           
Gain/(loss) on disposition of horses        4,019,294 
Debt forgiveness        27,304 
Interest expense        (25,390)
Total Other Income/(Expenses)        4,021,208 
            
Provision for Income Taxes         
            
Net Income/(Loss)   $(39,038)  $(1,903,336)

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-98 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CHANGES IN MEMBERS’ EQUITY/(DEFICIT)

For the years ended December 31, 2025 and 2024

 

   Series Action Bundle  Series Adjust 20  Series Amandrea  Series Ambleside Park 19  Series Amers  Series Apple Down Under 19  Series Ari the Adventurer 19  Series Ashlees Empire 20
Membership in My Racehorse CA LLC                        
Balance at December 31, 2023  $   $22,500   $24,272   $33,786   $   $   $   $ 
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager       46,205                    38,228     
Net income/(loss)                                
Balance at December 31, 2024       68,705    24,272    33,786            38,228     
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2025  $   $68,705   $24,272   $33,786   $   $   $38,228   $ 
                                         
Subscriptions in Series                                        
Balance at December 31, 2023  $147,299   $131,531   $157,908   $74,719   $8,998   $77,255   $407,286   $125,935 
Subscriptions received in horse series                                
Distributions from horse series       (47,874)                        
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2024   147,299    83,657    157,908    74,719    8,998    77,255    407,286    125,935 
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2025  $147,299   $83,657   $157,908   $74,719   $8,998   $77,255   $407,286   $125,935 
                                         
Retained Earnings/(Accumulated Deficit)                                        
Balance at December 31, 2023  $(147,299)  $(111,703)  $(182,180)  $(108,505)  $(8,998)  $(77,255)  $(407,234)  $(125,935)
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)       (40,659)                   (40,014)    
Balance at December 31, 2024   (147,299)   (152,362)   (182,180)   (108,505)   (8,998)   (77,255)   (447,248)   (125,935)
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2025  $(147,299)  $(152,362)  $(182,180)  $(108,505)  $(8,998)  $(77,255)  $(447,248)  $(125,935)
                                         
Total Members' Equity/(Deficit)                                        
Balance at December 31, 2023  $   $42,328   $   $   $   $   $52   $ 
Subscriptions received in horse series                                
Distributions from horse series       (47,874)                        
Contributions by manager       46,205                    38,228     
Net income/(loss)       (40,659)                   (40,014)    
Balance at December 31, 2024       (0)                   (1,734)    
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2025  $   $(0)  $   $   $   $   $(1,734)  $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-99 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CHANGES IN MEMBERS’ EQUITY/(DEFICIT)

For the years ended December 31, 2025 and 2024 (continued)

 

   Series Athenian Beauty 19  Series Authentic  Series Awe Hush 19  Series Bajan Bashert  Series Balletic  Series Bella Chica  Series Big Mel  Series Black Escort 19
Membership in My Racehorse CA LLC                        
Balance at December 31, 2023  $24,527   $   $40,192   $24,000   $   $16,469   $48,373   $36,000 
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager               40,280                 
Net income/(loss)                                
Balance at December 31, 2024   24,527        40,192    64,280        16,469    48,373    36,000 
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2025  $24,527   $   $40,192   $64,280   $   $16,469   $48,373   $36,000 
                                         
Subscriptions in Series                                        
Balance at December 31, 2023  $66,401   $1,957,707   $264,845   $128,128   $757,700   $38,000   $726,000   $84,467 
Subscriptions received in horse series                                
Distributions from horse series       (144,624)       (17,584)   (27,145)            
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2024   66,401    1,813,083    264,845    110,544    730,555    38,000    726,000    84,467 
Subscriptions received in horse series                                
Distributions from horse series       (142,126)                        
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2025  $66,401   $1,670,957   $264,845   $110,544   $730,555   $38,000   $726,000   $84,467 
                                         
Retained Earnings/(Accumulated Deficit)                                        
Balance at December 31, 2023  $(90,928)  $(2,940,903)  $(305,037)  $(76,791)  $(639,061)  $(54,469)  $(774,373)  $(120,467)
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)       440,939        (98,033)   (91,494)            
Balance at December 31, 2024   (90,928)   (2,499,964)   (305,037)   (174,824)   (730,555)   (54,469)   (774,373)   (120,467)
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)       558,725                         
Balance at December 31, 2025  $(90,928)  $(1,941,240)  $(305,037)  $(174,824)  $(730,555)  $(54,469)  $(774,373)  $(120,467)
                                         
Total Members' Equity/(Deficit)                                        
Balance at December 31, 2023  $   $(983,196)  $(0)  $75,337   $118,639   $   $   $ 
Subscriptions received in horse series                                
Distributions from horse series       (144,624)       (17,584)   (27,145)            
Contributions by manager               40,280                 
Net income/(loss)       440,939        (98,033)   (91,494)            
Balance at December 31, 2024       (686,881)   (0)   (0)   (0)            
Subscriptions received in horse series                                
Distributions from horse series       (142,126)                        
Contributions by manager                                
Net income/(loss)       558,725                         
Balance at December 31, 2025  $   $(270,283)  $(0)  $(0)  $(0)  $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-100 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CHANGES IN MEMBERS’ EQUITY/(DEFICIT)

For the years ended December 31, 2025 and 2024 (continued)

 

   Series Bullion  Series Song of Bernadette 20  Series Cairo Kiss  Series Carrothers  Series Cayala 19  Series Arch Support 20  Series Chad Brown Bundle  Series Chasing the Moon 20
Membership in My Racehorse CA LLC                        
Balance at December 31, 2023  $   $   $   $   $   $22,500   $   $ 
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                       39,818    27,877    45,000 
Net income/(loss)                                
Balance at December 31, 2024                       62,318    27,877    45,000 
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                       30,000         
Net income/(loss)                                
Balance at December 31, 2025  $   $   $   $   $   $92,318   $27,877   $45,000 
                                         
Subscriptions in Series                                        
Balance at December 31, 2023  $11,750   $492,457   $44,400   $470,927   $283,931   $109,571   $967,950   $168,300 
Subscriptions received in horse series                                
Distributions from horse series       (8,786)               (14,655)       (50,767)
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2024   11,750    483,671    44,400    470,927    283,931    94,915    967,950    117,533 
Subscriptions received in horse series                                
Distributions from horse series                       (4,209)        
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2025  $11,750   $483,671   $44,400   $470,927   $283,931   $90,706   $967,950   $117,533 
                                         
Retained Earnings/(Accumulated Deficit)                                        
Balance at December 31, 2023  $(11,750)  $(408,835)  $(44,400)  $(470,927)  $(283,931)  $(98,044)  $(884,573)  $(26,480)
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)       (74,836)               (40,737)   (111,255)   (136,053)
Balance at December 31, 2024   (11,750)   (483,671)   (44,400)   (470,927)   (283,931)   (138,781)   (995,828)   (162,533)
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                       (35,566)        
Balance at December 31, 2025  $(11,750)  $(483,671)  $(44,400)  $(470,927)  $(283,931)  $(174,347)  $(995,828)  $(162,533)
                                         
Total Members' Equity/(Deficit)                                        
Balance at December 31, 2023  $   $83,622   $   $   $   $34,027   $83,377   $141,820 
Subscriptions received in horse series                                
Distributions from horse series       (8,786)               (14,655)       (50,767)
Contributions by manager                       39,818    27,877    45,000 
Net income/(loss)       (74,836)               (40,737)   (111,255)   (136,053)
Balance at December 31, 2024       0                18,453    (0)   0 
Subscriptions received in horse series                                
Distributions from horse series                       (4,209)        
Contributions by manager                       30,000         
Net income/(loss)                       (35,566)        
Balance at December 31, 2025  $   $0   $   $   $   $8,678   $(0)  $0 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-101 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CHANGES IN MEMBERS’ EQUITY/(DEFICIT)

For the years ended December 31, 2025 and 2024 (continued)

 

   Series Classic Cut  Series Classofsixtythree 19  Series Co Cola 19  Series Collusion Illusion  Series Consecrate 19  Series Courtisane 19  Series Daddys Joy  Series Dancing Crane
Membership in My Racehorse CA LLC                        
Balance at December 31, 2023  $   $   $   $   $   $   $   $60,000 
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2024                               60,000 
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2025  $   $   $   $   $   $   $   $60,000 
                                         
Subscriptions in Series                                        
Balance at December 31, 2023  $496,800   $(6,679)  $453,179   $686,309   $46,629   $456,841   $106,872   $39,711 
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2024   496,800    (6,679)   453,179    686,309    46,629    456,841    106,872    39,711 
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2025  $496,800   $(6,679)  $453,179   $686,309   $46,629   $456,841   $106,872   $39,711 
                                         
Retained Earnings/(Accumulated Deficit)                                        
Balance at December 31, 2023  $(400,945)  $6,679   $(453,179)  $(686,309)  $(46,629)  $(456,841)  $(106,872)  $(99,711)
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)   (67,482)                            
Balance at December 31, 2024   (468,427)   6,679    (453,179)   (686,309)   (46,629)   (456,841)   (106,872)   (99,711)
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)   (54,327)                            
Balance at December 31, 2025  $(522,754)  $6,679   $(453,179)  $(686,309)  $(46,629)  $(456,841)  $(106,872)  $(99,711)
                                         
Total Members' Equity/(Deficit)                                        
Balance at December 31, 2023  $95,855   $   $   $   $   $   $   $ 
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)   (67,482)                            
Balance at December 31, 2024   28,373                             
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)   (54,327)                            
Balance at December 31, 2025  $(25,954)  $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-102 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CHANGES IN MEMBERS’ EQUITY/(DEFICIT)

For the years ended December 31, 2025 and 2024 (continued)

 

   Series Daring Dancer 20  Series De Mystique 17  Series Deep Cover  Series Demogorgon  Series Desire Street 19  Series Echo Warrior 19  Series Edge Racing Summer Fun-d  Series Enchante 21
Membership in My Racehorse CA LLC                        
Balance at December 31, 2023  $   $   $   $48,000   $   $   $   $ 
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2024               48,000                 
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2025  $   $   $   $48,000   $   $   $   $ 
                                         
Subscriptions in Series                                        
Balance at December 31, 2023  $84,117   $26,026   $176,000   $84,305   $188,980   $272,040   $164,938   $594,000 
Subscriptions received in horse series                                
Distributions from horse series                       (4,972)       (33,480)
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2024   84,117    26,026    176,000    84,305    188,980    267,068    164,938    560,520 
Subscriptions received in horse series                                
Distributions from horse series                               (101,220)
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2025  $84,117   $26,026   $176,000   $84,305   $188,980   $267,068   $164,938   $459,300 
                                         
Retained Earnings/(Accumulated Deficit)                                        
Balance at December 31, 2023  $(84,117)  $(26,026)  $(176,000)  $(132,305)  $(188,980)  $(257,623)  $(164,938)  $(331,770)
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                       (9,444)       (119,919)
Balance at December 31, 2024   (84,117)   (26,026)   (176,000)   (132,305)   (188,980)   (267,067)   (164,938)   (451,689)
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                               (7,611)
Balance at December 31, 2025  $(84,117)  $(26,026)  $(176,000)  $(132,305)  $(188,980)  $(267,067)  $(164,938)  $(459,300)
                                         
Total Members' Equity/(Deficit)                                        
Balance at December 31, 2023  $   $   $   $   $   $14,417   $   $262,230 
Subscriptions received in horse series                                
Distributions from horse series                       (4,972)       (33,480)
Contributions by manager                                
Net income/(loss)                       (9,444)       (119,919)
Balance at December 31, 2024                       0        108,831 
Subscriptions received in horse series                                
Distributions from horse series                               (101,220)
Contributions by manager                                
Net income/(loss)                               (7,611)
Balance at December 31, 2025  $   $   $   $   $   $0   $   $0 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-103 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CHANGES IN MEMBERS’ EQUITY/(DEFICIT)

For the years ended December 31, 2025 and 2024 (continued)

 

   Series Elarose 21  Series Escape Route  Series Exonerated 19  Series Fenwick Hall 20  Series Forever Rose  Series Flora Dora 20  Series Frosted Oats  Series Future Stars Stable
Membership in My Racehorse CA LLC                        
Balance at December 31, 2023  $   $87,000   $   $   $   $   $   $ 
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager       66,823                57,086         
Net income/(loss)                                
Balance at December 31, 2024       153,823                57,086         
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2025  $   $153,823   $   $   $   $57,086   $   $ 
                                         
Subscriptions in Series                                        
Balance at December 31, 2023  $640,000   $(65,486)  $129,991   $176,843   $   $79,553   $126,676   $391,000 
Subscriptions received in horse series                                
Distributions from horse series   (17,800)   (11,933)               (4,800)       (21,210)
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2024   622,200    (77,419)   129,991    176,843        74,753    126,676    369,790 
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2025  $622,200   $(77,419)  $129,991   $176,843   $   $74,753   $126,676   $369,790 
                                         
Retained Earnings/(Accumulated Deficit)                                        
Balance at December 31, 2023  $(374,554)  $(51,968)  $(129,991)  $(176,843)  $(102,626)  $(87,583)  $(126,676)  $(387,117)
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)   (152,561)   (24,436)           102,626    (44,256)       17,327 
Balance at December 31, 2024   (527,115)   (76,404)   (129,991)   (176,843)   (0)   (131,839)   (126,676)   (369,790)
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)   (95,085)                            
Balance at December 31, 2025  $(622,200)  $(76,404)  $(129,991)  $(176,843)  $(0)  $(131,839)  $(126,676)  $(369,790)
                                         
Total Members' Equity/(Deficit)                                        
Balance at December 31, 2023  $265,446   $(30,454)  $   $   $(102,626)  $(8,030)  $   $3,883 
Subscriptions received in horse series                                
Distributions from horse series   (17,800)   (11,933)               (4,800)       (21,210)
Contributions by manager       66,823                57,086         
Net income/(loss)   (152,561)   (24,436)           102,626    (44,256)       17,327 
Balance at December 31, 2024   95,085    0            (0)   0         
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)   (95,085)                            
Balance at December 31, 2025  $(0)  $0   $   $   $(0)  $0   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-104 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CHANGES IN MEMBERS’ EQUITY/(DEFICIT)

For the years ended December 31, 2025 and 2024 (continued)

 

   Series Gentleman Gerry  Series Going to Vegas  Series Got Stormy  Series Grand Traverse Bay 19  Series Grand Traverse Bay 20  Series Heaven Street  Series Kindle 21  Series Knarsdale 21
Membership in My Racehorse CA LLC                        
Balance at December 31, 2023  $12,000   $   $   $   $   $7,500   $   $ 
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2024   12,000                    7,500         
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2025  $12,000   $   $   $   $   $7,500   $   $ 
                                         
Subscriptions in Series                                        
Balance at December 31, 2023  $107,144   $(236,882)  $70,877   $268,087   $71,626   $21,121   $382,800   $571,200 
Subscriptions received in horse series                                
Distributions from horse series                           (4,495)   (8,313)
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2024   107,144    (236,882)   70,877    268,087    71,626    21,121    378,305    562,887 
Subscriptions received in horse series                                
Distributions from horse series                               (934,881)
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2025  $107,144   $(236,882)  $70,877   $268,087   $71,626   $21,121   $378,305   $(371,994)
                                         
Retained Earnings/(Accumulated Deficit)                                        
Balance at December 31, 2023  $(119,144)  $236,882   $(70,877)  $(268,087)  $(71,626)  $(28,621)  $(202,155)  $(341,066)
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                           (85,830)   (132,670)
Balance at December 31, 2024   (119,144)   236,882    (70,877)   (268,087)   (71,626)   (28,621)   (287,985)   (473,736)
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                           (62,317)   845,729 
Balance at December 31, 2025  $(119,144)  $236,882   $(70,877)  $(268,087)  $(71,626)  $(28,621)  $(350,301)  $371,994 
                                         
Total Members' Equity/(Deficit)                                        
Balance at December 31, 2023  $   $   $   $   $   $   $180,645   $230,134 
Subscriptions received in horse series                                
Distributions from horse series                           (4,495)   (8,313)
Contributions by manager                                
Net income/(loss)                           (85,830)   (132,670)
Balance at December 31, 2024                           90,320    89,151 
Subscriptions received in horse series                                
Distributions from horse series                               (934,881)
Contributions by manager                                
Net income/(loss)                           (62,317)   845,729 
Balance at December 31, 2025  $   $   $   $   $   $   $28,004   $(0)

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-105 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CHANGES IN MEMBERS’ EQUITY/(DEFICIT)

For the years ended December 31, 2025 and 2024 (continued)

 

   Series Im a Looker 20  Series Into Summer 19  Series Ishvana 21  Series Jeanne's Speight 20  Series Just Louise 19  Series Keertana 18  Series Kiana's Love  Series Kichiro
Membership in My Racehorse CA LLC                        
Balance at December 31, 2023  $   $   $   $   $   $   $   $10,973 
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2024                               10,973 
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2025  $   $   $   $   $   $   $   $10,973 
                                         
Subscriptions in Series                                        
Balance at December 31, 2023  $580,000   $199,520   $   $204,850   $44,768   $426,088   $20,025   $26,000 
Subscriptions received in horse series                                
Distributions from horse series   (75,043)                            
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2024   504,957    199,520        204,850    44,768    426,088    20,025    26,000 
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2025  $504,957   $199,520   $   $204,850   $44,768   $426,088   $20,025   $26,000 
                                         
Retained Earnings/(Accumulated Deficit)                                        
Balance at December 31, 2023  $(372,167)  $(199,520)  $(98,070)  $(198,100)  $(164,778)  $(426,088)  $(20,025)  $(36,973)
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)   (132,789)       98,070    (6,750)   120,010             
Balance at December 31, 2024   (504,956)   (199,520)   0    (204,850)   (44,768)   (426,088)   (20,025)   (36,973)
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2025  $(504,956)  $(199,520)  $0   $(204,850)  $(44,768)  $(426,088)  $(20,025)  $(36,973)
                                         
Total Members' Equity/(Deficit)                                        
Balance at December 31, 2023  $207,833   $   $(98,070)  $6,750   $(120,010)  $   $   $ 
Subscriptions received in horse series                                
Distributions from horse series   (75,043)                            
Contributions by manager                                
Net income/(loss)   (132,789)       98,070    (6,750)   120,010             
Balance at December 31, 2024   0        0        (0)            
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2025  $0   $   $0   $   $(0)  $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-106 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CHANGES IN MEMBERS’ EQUITY/(DEFICIT)

For the years ended December 31, 2025 and 2024 (continued)

 

 

   Series Lane Way  Series Latte Da 19  Series Lazy Daisy  Series Le Relais 20  Series Lost Empire 19  Series Madarnas  Series Madiera Wine  Series Major Implications
Membership in My Racehorse CA LLC                        
Balance at December 31, 2023  $   $   $6,446   $   $   $   $   $ 
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2024           6,446                     
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2025  $   $   $6,446   $   $   $   $   $ 
                                         
Subscriptions in Series                                        
Balance at December 31, 2023  $488,242   $127,231   $143,750   $141,076   $327,772   $9,293   $7,075   $3,824 
Subscriptions received in horse series                                
Distributions from horse series   (12,895)                            
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2024   475,346    127,231    143,750    141,076    327,772    9,293    7,075    3,824 
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2025  $475,346   $127,231   $143,750   $141,076   $327,772   $9,293   $7,075   $3,824 
                                         
Retained Earnings/(Accumulated Deficit)                                        
Balance at December 31, 2023  $(438,886)  $(127,231)  $(150,196)  $(141,076)  $(327,772)  $(9,293)  $(7,075)  $(3,824)
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)   (36,460)                            
Balance at December 31, 2024   (475,346)   (127,231)   (150,196)   (141,076)   (327,772)   (9,293)   (7,075)   (3,824)
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2025  $(475,346)  $(127,231)  $(150,196)  $(141,076)  $(327,772)  $(9,293)  $(7,075)  $(3,824)
                                         
Total Members' Equity/(Deficit)                                        
Balance at December 31, 2023  $49,356   $   $   $   $   $   $   $ 
Subscriptions received in horse series                                
Distributions from horse series   (12,895)                            
Contributions by manager                                
Net income/(loss)   (36,460)                            
Balance at December 31, 2024   0                             
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2025  $0   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-107 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CHANGES IN MEMBERS’ EQUITY/(DEFICIT)

For the years ended December 31, 2025 and 2024 (continued)

 

   Series Man Among Men  Series Margaret Reay 19  Series Margarita Friday 19  Series Martita Sangrita 17  Series Mayan Milagra 19  Series Midnight Sweetie 19  Series Miss Puzzle  Series Miss Sakamoto
Membership in My Racehorse CA LLC                        
Balance at December 31, 2023  $   $   $   $   $93,000   $   $734   $ 
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2024                   93,000        734     
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2025  $   $   $   $   $93,000   $   $734   $ 
                                         
Subscriptions in Series                                        
Balance at December 31, 2023  $209,395   $132,253   $216,100   $179,649   $(22,516)  $83,877   $31,250   $304,314 
Subscriptions received in horse series                               (54)
Distributions from horse series   (10,553)       (441,080)                   (18,865)
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2024   198,842    132,253    (224,980)   179,649    (22,516)   83,877    31,250    285,395 
Subscriptions received in horse series                                
Distributions from horse series           (1,388,843)                    
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2025  $198,842   $132,253   $(1,613,823)  $179,649   $(22,516)  $83,877   $31,250   $285,395 
                                         
Retained Earnings/(Accumulated Deficit)                                        
Balance at December 31, 2023  $(275,951)  $(132,253)  $(189,131)  $(179,649)  $(70,484)  $(83,877)  $(31,984)  $(292,222)
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)   77,109        449,947                    6,827 
Balance at December 31, 2024   (198,842)   (132,253)   260,816    (179,649)   (70,484)   (83,877)   (31,984)   (285,395)
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)           1,393,507                     
Balance at December 31, 2025  $(198,842)  $(132,253)  $1,654,323   $(179,649)  $(70,484)  $(83,877)  $(31,984)  $(285,395)
                                         
Total Members' Equity/(Deficit)                                        
Balance at December 31, 2023  $(66,556)  $   $26,969   $   $0   $   $   $12,092 
Subscriptions received in horse series                               (54)
Distributions from horse series   (10,553)       (441,080)                   (18,865)
Contributions by manager                                
Net income/(loss)   77,109        449,947                    6,827 
Balance at December 31, 2024   (0)       35,836        0            (0)
Subscriptions received in horse series                                
Distributions from horse series           (1,388,843)                    
Contributions by manager                                
Net income/(loss)           1,393,507                     
Balance at December 31, 2025  $(0)  $   $40,500   $   $0   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-108 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CHANGES IN MEMBERS’ EQUITY/(DEFICIT)

For the years ended December 31, 2025 and 2024 (continued)

 

   Series Mo Mischief  Series Mo Temptation  Series Monomoy Girl  Series Moonbow 20  Series Moonless Sky  Series Motion Emotion  Series Mrs Whistler  Series My Fast One 20
Membership in My Racehorse CA LLC                        
Balance at December 31, 2023  $   $   $   $   $   $   $   $ 
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2024                                
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2025  $   $   $   $   $   $   $   $ 
                                         
Subscriptions in Series                                        
Balance at December 31, 2023  $355,378   $304,500   $223,434   $195,825   $21,628   $26,129   $240,886   $309,160 
Subscriptions received in horse series                                
Distributions from horse series       (8,372)       (44,143)               (70,694)
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2024   355,378    296,128    223,434    151,682    21,628    26,129    240,886    238,466 
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2025  $355,378   $296,128   $223,434   $151,682   $21,628   $26,129   $240,886   $238,466 
                                         
Retained Earnings/(Accumulated Deficit)                                        
Balance at December 31, 2023  $(355,378)  $(203,616)  $(223,434)  $(123,074)  $(21,628)  $(26,129)  $(240,886)  $(190,780)
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)       (92,512)       (28,608)               (47,686)
Balance at December 31, 2024   (355,378)   (296,128)   (223,434)   (151,682)   (21,628)   (26,129)   (240,886)   (238,466)
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2025  $(355,378)  $(296,128)  $(223,434)  $(151,682)  $(21,628)  $(26,129)  $(240,886)  $(238,466)
                                         
Total Members' Equity/(Deficit)                                        
Balance at December 31, 2023  $   $100,884   $   $72,751   $   $   $   $118,380 
Subscriptions received in horse series                                
Distributions from horse series       (8,372)       (44,143)               (70,694)
Contributions by manager                                
Net income/(loss)       (92,512)       (28,608)               (47,686)
Balance at December 31, 2024       0        0                0 
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2025  $   $0   $   $0   $   $   $   $0 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-109 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CHANGES IN MEMBERS’ EQUITY/(DEFICIT)

For the years ended December 31, 2025 and 2024 (continued)

 

   Series Naismith  Series National Road  Series New York Claiming Package  Series Night of Idiots  Series Nileist  Series Noble Goddess  Series Northern Smile 20  Series NY Exacta
Membership in My Racehorse CA LLC                        
Balance at December 31, 2023  $16,634   $51,000   $   $   $   $   $45,000   $55,909 
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager       32,294                    21,747     
Net income/(loss)                                
Balance at December 31, 2024   16,634    83,294                    66,747    55,909 
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                               (0)
Net income/(loss)                                
Balance at December 31, 2025  $16,634   $83,294   $   $   $   $   $66,747   $55,909 
                                         
Subscriptions in Series                                        
Balance at December 31, 2023  $304,000   $84,613   $21,100   $20,000   $23,850   $33,000   $140,000   $454,720 
Subscriptions received in horse series                                
Distributions from horse series                           (3,750)    
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2024   304,000    84,613    21,100    20,000    23,850    33,000    136,250    454,720 
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2025  $304,000   $84,613   $21,100   $20,000   $23,850   $33,000   $136,250   $454,720 
                                         
Retained Earnings/(Accumulated Deficit)                                        
Balance at December 31, 2023  $(320,634)  $(167,907)  $(21,100)  $(20,000)  $(23,850)  $(33,000)  $(154,675)  $(510,629)
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                           (48,322)    
Balance at December 31, 2024   (320,634)   (167,907)   (21,100)   (20,000)   (23,850)   (33,000)   (202,997)   (510,629)
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2025  $(320,634)  $(167,907)  $(21,100)  $(20,000)  $(23,850)  $(33,000)  $(202,997)  $(510,629)
                                         
Total Members' Equity/(Deficit)                                        
Balance at December 31, 2023  $   $(32,294)  $   $   $   $   $30,325   $0 
Subscriptions received in horse series                                
Distributions from horse series                           (3,750)    
Contributions by manager       32,294                    21,747     
Net income/(loss)                           (48,322)    
Balance at December 31, 2024       0                    (0)    
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                               (0)
Net income/(loss)                                
Balance at December 31, 2025  $   $0   $   $   $   $   $(0)  $(0)

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-110 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CHANGES IN MEMBERS’ EQUITY/(DEFICIT)

For the years ended December 31, 2025 and 2024 (continued)

 

   Series One Last Night 21  Series Our Miss Jones 19  Series Our Jenny B 21  Series Ocean Magic 18  Series Patsys Kim 21  Series Popular Demand  Series Power Up Paynter  Series Queen Amira 19
Membership in My Racehorse CA LLC                        
Balance at December 31, 2023  $   $   $   $   $   $1,741   $30,389   $ 
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager           54,926                     
Net income/(loss)                                
Balance at December 31, 2024           54,926            1,741    30,389     
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager           51,629                     
Net income/(loss)                                
Balance at December 31, 2025  $   $   $106,555   $   $   $1,741   $30,389   $ 
                                         
Subscriptions in Series                                        
Balance at December 31, 2023  $339,000   $158,462   $120,000   $   $654,400   $248,880   $95,535   $219,885 
Subscriptions received in horse series                                
Distributions from horse series           (17,945)       (11,782)            
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2024   339,000    158,462    102,055        642,618    248,880    95,535    219,885 
Subscriptions received in horse series                                
Distributions from horse series   (13,376)       (18,099)                    
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2025  $325,624   $158,462   $83,956   $   $642,618   $248,880   $95,535   $219,885 
                                         
Retained Earnings/(Accumulated Deficit)                                        
Balance at December 31, 2023  $(206,670)  $(158,462)  $(88,482)  $(21,801)  $(418,492)  $(250,621)  $(125,924)  $(219,885)
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)   (88,276)       (59,017)       (224,126)            
Balance at December 31, 2024   (294,946)   (158,462)   (147,499)   (21,801)   (642,618)   (250,621)   (125,924)   (219,885)
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)   (30,678)       (43,012)   6,195                 
Balance at December 31, 2025  $(325,624)  $(158,462)  $(190,511)  $(15,606)  $(642,618)  $(250,621)  $(125,924)  $(219,885)
                                         
Total Members' Equity/(Deficit)                                        
Balance at December 31, 2023  $132,330   $   $31,518   $(21,801)  $235,908   $   $   $ 
Subscriptions received in horse series                                
Distributions from horse series           (17,945)       (11,782)            
Contributions by manager           54,926                     
Net income/(loss)   (88,276)       (59,017)       (224,126)            
Balance at December 31, 2024   44,054        9,481    (21,801)   0             
Subscriptions received in horse series                                
Distributions from horse series   (13,376)       (18,099)                    
Contributions by manager           51,629                     
Net income/(loss)   (30,678)       (43,012)   6,195                 
Balance at December 31, 2025  $(0)  $   $0   $(15,606)  $0   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-111 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CHANGES IN MEMBERS’ EQUITY/(DEFICIT)

For the years ended December 31, 2025 and 2024 (continued)

 

   Series Race Hunter 19  Series Essential Rose 20  Series Salute to America  Series Sarrocchi 21  Series Sauce On Side  Series Shake It Up Baby  Series Sigesmund  Series Silverpocketsfull 19
Membership in My Racehorse CA LLC                        
Balance at December 31, 2023  $   $   $   $   $   $   $22,953   $ 
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2024                           22,953     
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2025  $   $   $   $   $   $   $22,953   $ 
                                         
Subscriptions in Series                                        
Balance at December 31, 2023  $294,400   $998,800   $170,755   $640,000   $23,290   $19,775   $20,000   $386,662 
Subscriptions received in horse series                                
Distributions from horse series       (564,034)       (84,073)                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2024   294,400    434,766    170,755    555,927    23,290    19,775    20,000    386,662 
Subscriptions received in horse series                                
Distributions from horse series       (3,693)                        
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2025  $294,400   $431,073   $170,755   $555,927   $23,290   $19,775   $20,000   $386,662 
                                         
Retained Earnings/(Accumulated Deficit)                                        
Balance at December 31, 2023  $(249,015)  $(844,438)  $(170,755)  $(381,247)  $(23,290)  $(19,775)  $(42,953)  $(386,662)
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)   (75,919)   409,672        (174,680)                
Balance at December 31, 2024   (324,934)   (434,766)   (170,755)   (555,927)   (23,290)   (19,775)   (42,953)   (386,662)
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)   30,534    3,693                         
Balance at December 31, 2025  $(294,400)  $(431,073)  $(170,755)  $(555,927)  $(23,290)  $(19,775)  $(42,953)  $(386,662)
                                         
Total Members' Equity/(Deficit)                                        
Balance at December 31, 2023  $45,385   $154,362   $   $258,753   $   $   $   $ 
Subscriptions received in horse series                                
Distributions from horse series       (564,034)       (84,073)                
Contributions by manager                                
Net income/(loss)   (75,919)   409,672        (174,680)                
Balance at December 31, 2024   (30,534)   0        0                 
Subscriptions received in horse series                                
Distributions from horse series       (3,693)                        
Contributions by manager                                
Net income/(loss)   30,534    3,693                         
Balance at December 31, 2025  $0   $0   $   $0   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-112 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CHANGES IN MEMBERS’ EQUITY/(DEFICIT)

For the years ended December 31, 2025 and 2024 (continued)

 

   Series Smart Shopping 21  Series Social Dilemma  Series Song of the Lark 21  Series Soul Beam  Series Speightstown Belle 19  Series Spirit 20  Series Squared Straight  Series Storm Shooter
Membership in My Racehorse CA LLC                        
Balance at December 31, 2023  $   $   $   $   $   $   $25,979   $ 
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2024                           25,979     
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2025  $   $   $   $   $   $   $25,979   $ 
                                         
Subscriptions in Series                                        
Balance at December 31, 2023  $572,600   $28,570   $349,350   $34,881   $44,555   $223,500   $40,500   $265,079 
Subscriptions received in horse series                                
Distributions from horse series   (3,954,600)       (9,817)           (85,390)        
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2024   (3,382,000)   28,570    339,533    34,881    44,555    138,110    40,500    265,079 
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2025  $(3,382,000)  $28,570   $339,533   $34,881   $44,555   $138,110   $40,500   $265,079 
                                         
Retained Earnings/(Accumulated Deficit)                                        
Balance at December 31, 2023  $(320,783)  $(28,570)  $(199,894)  $(34,881)  $(44,555)  $(150,735)  $(66,479)  $(265,079)
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)   3,867,380        (66,638)           12,625         
Balance at December 31, 2024   3,546,597    (28,570)   (266,532)   (34,881)   (44,555)   (138,110)   (66,479)   (265,079)
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)   (90,551)       (73,209)                    
Balance at December 31, 2025  $3,456,046   $(28,570)  $(339,741)  $(34,881)  $(44,555)  $(138,110)  $(66,479)  $(265,079)
                                         
Total Members' Equity/(Deficit)                                        
Balance at December 31, 2023  $251,817   $   $149,456   $   $   $72,765   $   $ 
Subscriptions received in horse series                                
Distributions from horse series   (3,954,600)       (9,817)           (85,390)        
Contributions by manager                                
Net income/(loss)   3,867,380        (66,638)           12,625         
Balance at December 31, 2024   164,597        73,001                     
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)   (90,551)       (73,209)                    
Balance at December 31, 2025  $74,046   $   $(208)  $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-113 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CHANGES IN MEMBERS’ EQUITY/(DEFICIT)

For the years ended December 31, 2025 and 2024 (continued)

 

   Series Street Band  Series Sunny 18  Series Sunsanddrinkinhand  Series Sweet Sweet Annie 19  Series Swiss Minister  Series Takeo Squared  Series Tapitry 19  Series Tavasco Road
Membership in My Racehorse CA LLC                        
Balance at December 31, 2023  $   $   $12,000   $75,000   $   $   $   $ 
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager               30,050                 
Net income/(loss)                                
Balance at December 31, 2024           12,000    105,050                 
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2025  $   $   $12,000   $105,050   $   $   $   $ 
                                         
Subscriptions in Series                                        
Balance at December 31, 2023  $(3,317)  $373,619   $98,606   $(201,336)  $14,000   $11,983   $210,745   $16,483 
Subscriptions received in horse series                                
Distributions from horse series               (1,758)                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2024   (3,317)   373,619    98,606    (203,094)   14,000    11,983    210,745    16,483 
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2025  $(3,317)  $373,619   $98,606   $(203,094)  $14,000   $11,983   $210,745   $16,483 
                                         
Retained Earnings/(Accumulated Deficit)                                        
Balance at December 31, 2023  $3,317   $(373,619)  $(110,606)  $119,626   $(14,000)  $(11,983)  $(210,745)  $(16,483)
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)               (21,582)                
Balance at December 31, 2024   3,317    (373,619)   (110,606)   98,044    (14,000)   (11,983)   (210,745)   (16,483)
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2025  $3,317   $(373,619)  $(110,606)  $98,044   $(14,000)  $(11,983)  $(210,745)  $(16,483)
                                         
Total Members' Equity/(Deficit)                                        
Balance at December 31, 2023  $   $   $   $(6,710)  $   $   $   $ 
Subscriptions received in horse series                                
Distributions from horse series               (1,758)                
Contributions by manager               30,050                 
Net income/(loss)               (21,582)                
Balance at December 31, 2024               (0)                
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2025  $   $   $   $(0)  $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-114 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CHANGES IN MEMBERS’ EQUITY/(DEFICIT)

For the years ended December 31, 2025 and 2024 (continued)

 

   Series Tell All 19  Series Tell the Duchess 19  Series The Filly Four  Series The Royal Duet  Series Thirteen Stripes  Series Timeless Trick 20  Series Tizamagician  Series Tufnel
Membership in My Racehorse CA LLC                        
Balance at December 31, 2023  $21,600   $   $   $   $   $27,000   $   $ 
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                               39,490 
Net income/(loss)                                
Balance at December 31, 2024   21,600                    27,000        39,490 
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2025  $21,600   $   $   $   $   $27,000   $   $39,490 
                                         
Subscriptions in Series                                        
Balance at December 31, 2023  $126,000   $106,360   $995,885   $1,030,200   $229,000   $84,954   $16,165   $322,400 
Subscriptions received in horse series                                
Distributions from horse series           (0)   (74,846)           0     
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2024   126,000    106,360    995,885    955,354    229,000    84,954    16,165    322,400 
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2025  $126,000   $106,360   $995,885   $955,354   $229,000   $84,954   $16,165   $322,400 
                                         
Retained Earnings/(Accumulated Deficit)                                        
Balance at December 31, 2023  $(147,600)  $(4,956)  $(995,885)  $(605,078)  $(229,000)  $(111,954)  $(16,165)  $(291,501)
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)       (197,969)       (350,276)               (70,389)
Balance at December 31, 2024   (147,600)   (202,925)   (995,885)   (955,354)   (229,000)   (111,954)   (16,165)   (361,890)
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)       96,566                         
Balance at December 31, 2025  $(147,600)  $(106,360)  $(995,885)  $(955,354)  $(229,000)  $(111,954)  $(16,165)  $(361,890)
                                         
Total Members' Equity/(Deficit)                                        
Balance at December 31, 2023  $   $101,404   $   $425,122   $   $   $   $30,899 
Subscriptions received in horse series                                
Distributions from horse series               (74,846)           0     
Contributions by manager                               39,490 
Net income/(loss)       (197,969)       (350,276)               (70,389)
Balance at December 31, 2024       (96,565)       0                0 
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)       96,566                         
Balance at December 31, 2025  $   $0   $   $0   $   $   $   $0 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-115 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CHANGES IN MEMBERS’ EQUITY/(DEFICIT)

For the years ended December 31, 2025 and 2024 (continued)

 

   Series Twirl Girl 21  Series Two Trail Sioux 17  Series Two Trail Sioux 17K  Series Utalknboutpractice  Series Vertical Threat  Series Vow  Series War Safe  Series Wayne O
Membership in My Racehorse CA LLC                        
Balance at December 31, 2023  $   $7,724   $   $   $   $   $   $33,825 
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager   28,359                             
Net income/(loss)                                
Balance at December 31, 2024   28,359    7,724                        33,825 
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2025  $28,359   $7,724   $   $   $   $   $   $33,825 
                                         
Subscriptions in Series                                        
Balance at December 31, 2023  $150,000   $135,000   $40,069   $21,569   $(35,487)  $320,400   $242,990   $550,381 
Subscriptions received in horse series                                
Distributions from horse series   (9,073)                   (48,003)        
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2024   140,927    135,000    40,069    21,569    (35,487)   272,397    242,990    550,381 
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2025  $140,927   $135,000   $40,069   $21,569   $(35,487)  $272,397   $242,990   $550,381 
                                         
Retained Earnings/(Accumulated Deficit)                                        
Balance at December 31, 2023  $(96,150)  $(142,724)  $(40,069)  $(21,569)  $35,487   $(281,176)  $(242,990)  $(584,206)
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)   (73,136)                   8,779         
Balance at December 31, 2024   (169,286)   (142,724)   (40,069)   (21,569)   35,487    (272,397)   (242,990)   (584,206)
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2025  $(169,286)  $(142,724)  $(40,069)  $(21,569)  $35,487   $(272,397)  $(242,990)  $(584,206)
                                         
Total Members' Equity/(Deficit)                                        
Balance at December 31, 2023  $53,850   $   $   $   $   $39,224   $   $ 
Subscriptions received in horse series                                
Distributions from horse series   (9,073)                   (48,003)        
Contributions by manager   28,359                             
Net income/(loss)   (73,136)                   8,779         
Balance at December 31, 2024   0                    (0)        
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2025  $0   $   $   $   $   $(0)  $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-116 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CHANGES IN MEMBERS’ EQUITY/(DEFICIT)

For the years ended December 31, 2025 and 2024 (continued)

 

   Series Who Runs the World  Series Whosbeeninmybed 19  Series Without Delay 19  Series Wonder Upon a Star 19  Series Yes This Time  Series You Make Luvin Fun 19  Series Zestful  My Racehorse CA
Membership in My Racehorse CA LLC                        
Balance at December 31, 2023  $   $   $36,000   $   $99,000   $   $   $11,843 
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2024           36,000        99,000            11,843 
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2025  $   $   $36,000   $   $99,000   $   $   $11,843 
                                         
Subscriptions in Series                                        
Balance at December 31, 2023  $478,235   $310,080   $110,389   $261,791   $(197,843)  $382,204   $25,194   $ 
Subscriptions received in horse series                                
Distributions from horse series       (19,032)           (0)            
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2024   478,235    291,048    110,389    261,791    (197,843)   382,204    25,194     
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2025  $478,235   $291,048   $110,389   $261,791   $(197,843)  $382,204   $25,194   $ 
                                         
Retained Earnings/(Accumulated Deficit)                                        
Balance at December 31, 2023  $(478,235)  $(332,929)  $(146,389)  $(261,791)  $98,843   $(382,204)  $(25,194)  $(11,843)
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)       41,880                         
Balance at December 31, 2024   (478,235)   (291,049)   (146,389)   (261,791)   98,843    (382,204)   (25,194)   (11,843)
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2025  $(478,235)  $(291,049)  $(146,389)  $(261,791)  $98,843   $(382,204)  $(25,194)  $(11,843)
                                         
Total Members' Equity/(Deficit)                                        
Balance at December 31, 2023  $   $(22,849)  $   $   $   $   $   $ 
Subscriptions received in horse series                                
Distributions from horse series       (19,032)           (0)            
Contributions by manager                                
Net income/(loss)       41,880                         
Balance at December 31, 2024       (0)           (0)            
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2025  $   $(0)  $   $   $(0)  $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-117 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CHANGES IN MEMBERS’ EQUITY/(DEFICIT)

For the years ended December 31, 2025 and 2024 (continued)

 

   Series Edge Classic Colts Package  Series Crown It 21  Series High Speed Goldie 21  Series More Than Magic 21  Series Adaay in Asia  Series MRH Alliford Bay 21  Series MRH Blues Corner 21  Series MRH Bullish Sentiment 21
Membership in My Racehorse CA LLC                        
Balance at December 31, 2023  $   $   $   $   $   $   $   $ 
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager   69,400    46,774    35,374    36,000                 
Net income/(loss)                                
Balance at December 31, 2024   69,400    46,774    35,374    36,000                 
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager   13,200    44,824        11,528                 
Net income/(loss)                                
Balance at December 31, 2025  $82,600   $91,598   $35,374   $47,528   $   $   $   $ 
                                         
Subscriptions in Series                                        
Balance at December 31, 2023  $569,520   $217,500   $130,000   $180,000   $270,354   $348,750   $   $ 
Subscriptions received in horse series                   147,846             
Distributions from horse series   (230,806)   (63,123)   (3,631)   (9,614)   (55,129)            
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2024   338,714    154,377    126,369    170,386    363,071    348,750         
Subscriptions received in horse series                                
Distributions from horse series   (30,388)   (14,551)       (23,278)       (11,775)        
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2025  $308,325   $139,827   $126,369   $147,108   $363,071   $336,975   $   $ 
                                         
Retained Earnings/(Accumulated Deficit)                                        
Balance at December 31, 2023  $(192,738)  $(88,229)  $(64,507)  $(75,373)  $(150,543)  $(145,189)  $   $ 
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)   (111,034)   (45,608)   (97,236)   (78,007)   (212,529)   (88,764)        
Balance at December 31, 2024   (303,772)   (133,837)   (161,743)   (153,380)   (363,072)   (233,953)        
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)   (87,154)   (79,444)       (41,255)       (65,118)        
Balance at December 31, 2025  $(390,925)  $(213,281)  $(161,743)  $(194,636)  $(363,072)  $(299,071)  $   $ 
                                         
Total Members' Equity/(Deficit)                                        
Balance at December 31, 2023  $376,782   $129,271   $65,493   $104,627   $119,811   $203,561   $   $ 
Subscriptions received in horse series                   147,846             
Distributions from horse series   (230,806)   (63,123)   (3,631)   (9,614)   (55,129)            
Contributions by manager   69,400    46,774    35,374    36,000                 
Net income/(loss)   (111,034)   (45,608)   (97,236)   (78,007)   (212,529)   (88,764)        
Balance at December 31, 2024   104,342    67,314    0    53,006    (0)   114,797         
Subscriptions received in horse series                                
Distributions from horse series   (30,388)   (14,551)       (23,278)       (11,775)        
Contributions by manager   13,200    44,824        11,528                 
Net income/(loss)   (87,154)   (79,444)       (41,255)       (65,118)        
Balance at December 31, 2025  $0   $18,143   $0   $0   $(0)  $37,904   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-118 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CHANGES IN MEMBERS’ EQUITY/(DEFICIT)

For the years ended December 31, 2025 and 2024 (continued)

 

   Series MRH Giant Mover 21  Series MRH Lovesick 21  Series MRH Tamboz 21  Series Blue Devil  Series Brandy 22  Series The Incredi-Bundle  Series Blue Curl 22  Series the New York Bundle
Membership in My Racehorse CA LLC                        
Balance at December 31, 2023  $   $   $   $   $   $   $   $ 
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2024                                
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2025  $   $   $   $   $   $   $   $ 
                                         
Subscriptions in Series                                        
Balance at December 31, 2023  $113,631   $519,286   $669,500   $   $765,000   $   $313,147   $ 
Subscriptions received in horse series       702        83,400        1,101,600    99,954    1,147,500 
Distributions from horse series   (1,739)   (21,999)                       (129,488)
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2024   111,892    497,989    669,500    83,400    765,000    1,101,600    413,101    1,018,012 
Subscriptions received in horse series               299,100                 
Distributions from horse series   (19,169)   (14,133)   (160,420)   (20,298)   (84,690)   (22,440)       (110,285)
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2025  $92,723   $483,856   $509,080   $362,202   $680,310   $1,079,160   $413,101   $907,727 
                                         
Retained Earnings/(Accumulated Deficit)                                        
Balance at December 31, 2023  $(49,987)  $(228,325)  $(273,504)  $(7,923)  $(259,602)  $(19,937)  $(113,211)  $(14,971)
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)   (25,560)   (117,402)   (171,455)   (122,449)   (203,634)   (569,233)   (137,471)   (572,312)
Balance at December 31, 2024   (75,547)   (345,727)   (444,959)   (130,372)   (463,236)   (589,170)   (250,682)   (587,283)
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)   (17,175)   (127,619)   (64,121)   (214,630)   (217,074)   (245,335)   (112,113)   (320,444)
Balance at December 31, 2025  $(92,723)  $(473,345)  $(509,080)  $(345,002)  $(680,310)  $(834,505)  $(362,795)  $(907,727)
                                         
Total Members' Equity/(Deficit)                                        
Balance at December 31, 2023  $63,644   $290,961   $395,996   $(7,923)  $505,398   $(19,937)  $199,936   $(14,971)
Subscriptions received in horse series       702        83,400        1,101,600    99,954    1,147,500 
Distributions from horse series   (1,739)   (21,999)                       (129,488)
Contributions by manager                                
Net income/(loss)   (25,560)   (117,402)   (171,455)   (122,449)   (203,634)   (569,233)   (137,471)   (572,312)
Balance at December 31, 2024   36,345    152,262    224,541    (46,972)   301,764    512,430    162,419    430,729 
Subscriptions received in horse series               299,100                 
Distributions from horse series   (19,169)   (14,133)   (160,420)   (20,298)   (84,690)   (22,440)       (110,285)
Contributions by manager                                
Net income/(loss)   (17,175)   (127,619)   (64,121)   (214,630)   (217,074)   (245,335)   (112,113)   (320,444)
Balance at December 31, 2025  $0   $10,510   $(0)  $17,200   $(0)  $244,655   $50,306   $0 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-119 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CHANGES IN MEMBERS’ EQUITY/(DEFICIT)

For the years ended December 31, 2025 and 2024 (continued)

 

   Series Savvy Sassy 22  Series Stylishly 23  Series Formidable Kitt 22  Series Blip Says Bye 23  Series Claire de Lune 22  Series Malibu Bonnie 23  Series Spanxamillion 23  Series Seeking a Star 23
Membership in My Racehorse CA LLC                        
Balance at December 31, 2023  $   $   $   $   $   $   $   $ 
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2024                                
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2025  $   $   $   $   $   $   $   $ 
                                         
Subscriptions in Series                                        
Balance at December 31, 2023  $555,000   $   $   $   $   $   $   $ 
Subscriptions received in horse series       1,140,000    660,000    420,108    415,000    662,099    511,734    208,270 
Distributions from horse series   (33,300)       (8,700)                    
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2024   521,700    1,140,000    651,300    420,108    415,000    662,099    511,734    208,270 
Subscriptions received in horse series               359,892        127,901    358,266    145,376 
Distributions from horse series           (19,200)   (16,200)   (7,450)           (1,440)
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2025  $521,700   $1,140,000   $632,100   $763,800   $407,550   $790,000   $870,000   $352,206 
                                         
Retained Earnings/(Accumulated Deficit)                                        
Balance at December 31, 2023  $(186,922)  $   $   $   $   $   $   $ 
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)   (121,031)   (465,710)   (293,688)   (197,593)   (187,510)   (287,059)   (253,279)   (94,110)
Balance at December 31, 2024   (307,953)   (465,710)   (293,688)   (197,593)   (187,510)   (287,059)   (253,279)   (94,110)
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)   (138,316)   (266,208)   (151,476)   (178,058)   (125,319)   (218,879)   (304,335)   (86,692)
Balance at December 31, 2025  $(446,269)  $(731,918)  $(445,164)  $(375,650)  $(312,829)  $(505,938)  $(557,614)  $(180,803)
                                         
Total Members' Equity/(Deficit)                                        
Balance at December 31, 2023  $368,078   $   $   $   $   $   $   $ 
Subscriptions received in horse series       1,140,000    660,000    420,108    415,000    662,099    511,734    208,270 
Distributions from horse series   (33,300)       (8,700)                    
Contributions by manager                                
Net income/(loss)   (121,031)   (465,710)   (293,688)   (197,593)   (187,510)   (287,059)   (253,279)   (94,110)
Balance at December 31, 2024   213,747    674,290    357,612    222,515    227,490    375,040    258,455    114,160 
Subscriptions received in horse series               359,892        127,901    358,266    145,376 
Distributions from horse series           (19,200)   (16,200)   (7,450)           (1,440)
Contributions by manager                                
Net income/(loss)   (138,316)   (266,208)   (151,476)   (178,058)   (125,319)   (218,879)   (304,335)   (86,692)
Balance at December 31, 2025  $75,431   $408,082   $186,936   $388,150   $94,721   $284,062   $312,386   $171,403 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-120 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CHANGES IN MEMBERS’ EQUITY/(DEFICIT)

For the years ended December 31, 2025 and 2024 (continued)

 

   Series STG Broodmare Band  Series Thank You Note 23  Series Just Like Lucy 23  Series Eyepopnruby 23  Series Magic Belle 23  Series Great Hot 23  MRH Restless Rider 23  MRH Stirred 23
Membership in My Racehorse CA LLC                        
Balance at December 31, 2023  $   $   $   $   $   $   $   $ 
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2024                                
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2025  $   $   $   $   $   $   $   $ 
                                         
Subscriptions in Series                                        
Balance at December 31, 2023  $   $   $   $   $   $   $   $ 
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2024                                
Subscriptions received in horse series   1,175,000    720,000    392,700    371,142    360,000    350,000    1,146,089    471,600 
Distributions from horse series   (81,700)   (6,300)   (32,609)       (28,512)            
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2025  $1,093,300   $713,700   $360,091   $371,142   $331,488   $350,000   $1,146,089   $471,600 
                                         
Retained Earnings/(Accumulated Deficit)                                        
Balance at December 31, 2023  $   $   $   $   $   $   $   $ 
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)   (39,038)                                   
Balance at December 31, 2024   (39,038)                            
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)   (525,263)   (366,976)   (155,296)   (190,057)   (151,818)   (151,882)   (510,546)   (218,035)
Balance at December 31, 2025  $(564,301)  $(366,976)  $(155,296)  $(190,057)  $(151,818)  $(151,882)  $(510,546)  $(218,035)
                                         
Total Members' Equity/(Deficit)                                        
Balance at December 31, 2023  $   $   $   $   $   $   $   $ 
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)   (39,038)                            
Balance at December 31, 2024   (39,038)                            
Subscriptions received in horse series   1,175,000    720,000    392,700    371,142    360,000    350,000    1,146,089    471,600 
Distributions from horse series   (81,700)   (6,300)   (32,609)       (28,512)            
Contributions by manager                                
Net income/(loss)   (525,263)   (366,976)   (155,296)   (190,057)   (151,818)   (151,882)   (510,546)   (218,035)
Balance at December 31, 2025  $528,999   $346,724   $204,795   $181,085   $179,670   $198,118   $635,543   $253,565 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-121 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CHANGES IN MEMBERS’ EQUITY/(DEFICIT)

For the years ended December 31, 2025 and 2024 (continued)

 

   Series Trust But Verify  Series Wildcat Gaze 23  Series MRH Absolution 100%  Series Divine Mercy 24  Series Bubala 24  Series Bundle Broodmare Band 26  Series Carpe Fortuna 24  Series Thesis Break 24
Membership in My Racehorse CA LLC                        
Balance at December 31, 2023  $   $   $   $   $   $   $   $ 
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2024                                
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2025  $   $   $   $   $   $   $   $ 
                                         
Subscriptions in Series                                        
Balance at December 31, 2023  $   $   $   $   $   $   $   $ 
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2024                                
Subscriptions received in horse series   971,355    212,072        394,200    248,157            317,811 
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2025  $971,355   $212,072   $   $394,200   $248,157   $   $   $317,811 
                                         
Retained Earnings/(Accumulated Deficit)                                        
Balance at December 31, 2023  $   $   $   $   $   $   $   $ 
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                        
Balance at December 31, 2024                                
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)   (487,193)   (97,353)   (46,738)   (131,946)   (127,610)   (43,736)   (30,895)   (148,404)
Balance at December 31, 2025  $(487,193)  $(97,353)  $(46,738)  $(131,946)  $(127,610)  $(43,736)  $(30,895)  $(148,404)
                                         
Total Members' Equity/(Deficit)                                        
Balance at December 31, 2023  $   $   $   $   $   $   $   $ 
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2024                                
Subscriptions received in horse series   971,355    212,072        394,200    248,157            317,811 
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)   (487,193)   (97,353)   (46,738)   (131,946)   (127,610)   (43,736)   (30,895)   (148,404)
Balance at December 31, 2025  $484,162   $114,719   $(46,738)  $262,254   $120,547   $(43,736)  $(30,895)  $169,407 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-122 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CHANGES IN MEMBERS’ EQUITY/(DEFICIT)

For the years ended December 31, 2025 and 2024 (continued)

 

   Series Slam Dunk 24  Series Marsh Hawk 24  Series MRH Paddock Buzz 100%  Series Confetti 24  Series Great Sister Diane 24  Series Z-MRH Raven's Lady 21  12.31.2025 Consolidated Total
Membership in My Racehorse CA LLC                     
Balance at December 31, 2023  $   $   $   $   $   $   $1,191,866 
Subscriptions received in horse series                            
Distributions from horse series                            
Contributions by manager                           755,732 
Net income/(loss)                            
Balance at December 31, 2024                           1,947,598 
Subscriptions received in horse series                            
Distributions from horse series                            
Contributions by manager                           151,181 
Net income/(loss)                            
Balance at December 31, 2025  $   $   $   $   $   $   $2,098,779 
                                    
Subscriptions in Series                                   
Balance at December 31, 2023  $   $   $   $   $   $   $37,777,432 
Subscriptions received in horse series                           6,598,159 
Distributions from horse series                           (6,541,714)
Contributions by manager                            
Net income/(loss)                            
Balance at December 31, 2024                           37,833,877 
Subscriptions received in horse series   839,726            308,763    356,120        9,925,270 
Distributions from horse series                           (3,311,284)
Contributions by manager                            
Net income/(loss)                            
Balance at December 31, 2025  $839,726   $   $   $308,763   $356,120   $   $44,447,863 
                                    
Retained Earnings/(Accumulated Deficit)                                   
Balance at December 31, 2023  $   $   $   $   $   $   $(33,441,223)
Subscriptions received in horse series                            
Distributions from horse series                            
Contributions by manager                            
Net income/(loss)                                 (1,903,336)
Balance at December 31, 2024                           (35,334,559)
Subscriptions received in horse series                            
Distributions from horse series                            
Contributions by manager                            
Net income/(loss)   (397,024)   (57,007)   (31,017)   (175,030)   (169,261)       (4,831,263)
Balance at December 31, 2025  $(397,024)  $(57,007)  $(31,017)  $(175,030)  $(169,261)  $   $(40,175,822)
                                    
Total Members' Equity/(Deficit)                                   
Balance at December 31, 2023  $   $   $   $   $   $   $5,528,075 
Subscriptions received in horse series                           6,598,159 
Distributions from horse series                           (6,541,714)
Contributions by manager                           755,732 
Net income/(loss)                           (1,903,336)
Balance at December 31, 2024                           4,436,916 
Subscriptions received in horse series   839,726            308,763    356,120        9,925,270 
Distributions from horse series                           (3,311,284)
Contributions by manager                           151,181 
Net income/(loss)   (397,024)   (57,007)   (31,017)   (175,030)   (169,261)       (4,831,263)
Balance at December 31, 2025  $442,702   $(57,007)  $(31,017)  $133,733   $186,859   $   $6,370,820 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these

consolidated and consolidating financial statements.

 

 F-123 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CHANGES IN MEMBERS’ EQUITY/(DEFICIT)

For the years ended December 31, 2024 and 2023

 

   Series Action Bundle  Series Adjust 20  Series Amandrea  Series Ambleside Park 19  Series Amers  Series Apple Down Under 19  Series Ari the Adventurer 19  Series Ashlees Empire 20
Membership in My Racehorse CA LLC                        
Balance at December 31, 2022  $   $   $24,272   $33,786   $   $   $   $ 
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager       22,500                         
Net income/(loss)                                
Balance at December 31, 2023       22,500    24,272    33,786                 
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager       46,205                    38,228     
Net income/(loss)                                
Balance at December 31, 2024  $   $68,705   $24,272   $33,786   $   $   $38,228   $ 
                                         
Subscriptions in Series                                        
Balance at December 31, 2022  $147,299   $135,000   $157,908   $74,719   $8,998   $77,255   $421,566   $200,850 
Subscriptions received in horse series                                
Distributions from horse series       (3,470)                   (14,280)   (74,915)
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2023   147,299    131,530    157,908    74,719    8,998    77,255    407,286    125,935 
Subscriptions received in horse series                                
Distributions from horse series       (47,872)                        
Contributions by manager                                
Net income/(loss)                                
Balance at December 31, 2024  $147,299   $83,658   $157,908   $74,719   $8,998   $77,255   $407,286   $125,935 
                                         
Retained Earnings/(Accumulated Deficit)                                        
Balance at December 31, 2022  $(147,299)  $(52,782)  $(182,180)  $(108,505)  $(8,998)  $(77,255)  $(325,394)  $(76,777)
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)       (58,922)                   (81,840)   (49,158)
Balance at December 31, 2023   (147,299)   (111,704)   (182,180)   (108,505)   (8,998)   (77,255)   (407,234)   (125,935)
Subscriptions received in horse series                                
Distributions from horse series                                
Contributions by manager                                
Net income/(loss)       (40,659)                   (40,014)    
Balance at December 31, 2024  $(147,299)  $(152,363)  $(182,180)  $(108,505)  $(8,998)  $(77,255)  $(447,248)  $(125,935)
                                         
Total Members' Equity/(Deficit)                                        
Balance at December 31, 2022  $   $82,218   $   $   $   $   $96,172   $124,073 
Subscriptions received in horse series                                
Distributions from horse series       (3,470)                   (14,280)   (74,915)
Contributions by manager       22,500                         
Net income/(loss)       (58,922)                   (81,840)   (49,158)
Balance at December 31, 2023       42,326                    52     
Subscriptions received in horse series                                
Distributions from horse series       (47,872)                        
Contributions by manager       46,205                    38,228     
Net income/(loss)       (40,659)                   (40,014)    
Balance at December 31, 2024  $   $   $   $   $   $   $(1,734)  $ 

 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-124 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CHANGES IN MEMBERS’ EQUITY/(DEFICIT)

For the years ended December 31, 2024 and 2023 (continued)

 

    Series Athenian Beauty 19  Series Authentic  Series Awe Hush 19  Series Bajan Bashert  Series Balletic  Series Bella Chica  Series Big Mel  Series Black Escort 19
Membership in My Racehorse CA LLC                         
Balance at December 31, 2022   $24,527   $   $40,192   $   $   $16,469   $48,373   $36,000 
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                24,000                 
Net income/(loss)                                 
Balance at December 31, 2023    24,527        40,192    24,000        16,469    48,373    36,000 
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                40,280                 
Net income/(loss)                                 
Balance at December 31, 2024   $24,527   $   $40,192   $64,280   $   $16,469   $48,373   $36,000 
                                          
Subscriptions in Series                                         
Balance at December 31, 2022   $66,401   $2,099,833   $264,845   $130,000   $794,100   $38,000   $726,000   $84,467 
Subscriptions received in horse series                30,000                 
Distributions from horse series        (142,125)       (31,871)   (36,400)            
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2023    66,401    1,957,708    264,845    128,129    757,700    38,000    726,000    84,467 
Subscriptions received in horse series                                 
Distributions from horse series        (144,625)       (17,585)   (27,143)            
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2024   $66,401   $1,813,083   $264,845   $110,544   $730,557   $38,000   $726,000   $84,467 
                                          
Retained Earnings/(Accumulated Deficit)                                         
Balance at December 31, 2022   $(90,928)  $(3,161,443)  $(305,037)  $(25,415)  $(453,667)  $(54,469)  $(774,373)  $(120,467)
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)        220,540        (51,376)   (185,396)            
Balance at December 31, 2023    (90,928)   (2,940,903)   (305,037)   (76,791)   (639,063)   (54,469)   (774,373)   (120,467)
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)        440,939        (98,033)   (91,494)            
Balance at December 31, 2024   $(90,928)  $(2,499,964)  $(305,037)  $(174,824)  $(730,557)  $(54,469)  $(774,373)  $(120,467)
                                          
Total Members' Equity/(Deficit)                                         
Balance at December 31, 2022   $   $(1,061,610)  $   $104,585   $340,433   $   $   $ 
Subscriptions received in horse series                30,000                 
Distributions from horse series        (142,125)       (31,871)   (36,400)            
Contributions by manager                24,000                 
Net income/(loss)        220,540        (51,376)   (185,396)            
Balance at December 31, 2023        (983,195)       75,338    118,637             
Subscriptions received in horse series                                 
Distributions from horse series        (144,625)       (17,585)   (27,143)            
Contributions by manager                40,280                 
Net income/(loss)        440,939        (98,033)   (91,494)            
Balance at December 31, 2024   $   $(686,881)  $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-125 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CHANGES IN MEMBERS’ EQUITY/(DEFICIT)

For the years ended December 31, 2024 and 2023 (continued)

 

    Series Bullion  Series Song of Bernadette 20  Series Cairo Kiss  Series Carrothers  Series Cayala 19  Series Arch Support 20  Series Chad Brown Bundle  Series Chasing the Moon 20
Membership in My Racehorse CA LLC                         
Balance at December 31, 2022   $   $   $   $   $   $   $   $ 
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                        22,500         
Net income/(loss)                                 
Balance at December 31, 2023                        22,500         
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                        39,818    27,877    45,000 
Net income/(loss)                                 
Balance at December 31, 2024   $   $   $   $   $   $62,318   $27,877   $45,000 
                                          
Subscriptions in Series                                         
Balance at December 31, 2022   $11,750   $494,700   $44,400   $470,927   $283,931   $110,111   $1,170,000   $ 
Subscriptions received in horse series                                230,000 
Distributions from horse series        (2,245)               (540)   (202,050)   (61,700)
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2023    11,750    492,455    44,400    470,927    283,931    109,571    967,950    168,300 
Subscriptions received in horse series                                 
Distributions from horse series        (8,785)               (14,654)       (50,768)
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2024   $11,750   $483,670   $44,400   $470,927   $283,931   $94,917   $967,950   $117,532 
                                          
Retained Earnings/(Accumulated Deficit)                                         
Balance at December 31, 2022   $(11,750)  $(273,773)  $(44,400)  $(470,927)  $(283,931)  $(46,572)  $(603,290)  $ 
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)        (135,061)               (51,472)   (281,282)   (26,479)
Balance at December 31, 2023    (11,750)   (408,834)   (44,400)   (470,927)   (283,931)   (98,044)   (884,572)   (26,479)
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)        (74,836)               (40,737)   (111,255)   (136,053)
Balance at December 31, 2024   $(11,750)  $(483,670)  $(44,400)  $(470,927)  $(283,931)  $(138,781)  $(995,827)  $(162,532)
                                          
Total Members' Equity/(Deficit)                                         
Balance at December 31, 2022   $   $220,927   $   $   $   $63,539   $566,710   $ 
Subscriptions received in horse series                                230,000 
Distributions from horse series        (2,245)               (540)   (202,050)   (61,700)
Contributions by manager                        22,500         
Net income/(loss)        (135,061)               (51,472)   (281,282)   (26,479)
Balance at December 31, 2023        83,621                34,027    83,378    141,821 
Subscriptions received in horse series                                 
Distributions from horse series        (8,785)               (14,654)       (50,768)
Contributions by manager                        39,818    27,877    45,000 
Net income/(loss)        (74,836)               (40,737)   (111,255)   (136,053)
Balance at December 31, 2024   $   $   $   $   $   $18,454   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these

consolidated and consolidating financial statements.

 

 F-126 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CHANGES IN MEMBERS’ EQUITY/(DEFICIT)

For the years ended December 31, 2024 and 2023 (continued)

 

    Series Classic Cut  Series Classofsixtythree 19  Series Co Cola 19  Series Collusion Illusion  Series Consecrate 19  Series Courtisane 19  Series Daddys Joy  Series Dancing Crane
Membership in My Racehorse CA LLC                         
Balance at December 31, 2022   $   $   $   $   $   $   $   $60,000 
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2023                                60,000 
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2024   $   $   $   $   $   $   $   $60,000 
                                          
Subscriptions in Series                                         
Balance at December 31, 2022   $510,000   $58,960   $505,563   $686,309   $46,629   $457,099   $106,872   $39,711 
Subscriptions received in horse series                                 
Distributions from horse series    (13,200)   (65,639)   (52,384)           (258)        
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2023    496,800    (6,679)   453,179    686,309    46,629    456,841    106,872    39,711 
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2024   $496,800   $(6,679)  $453,179   $686,309   $46,629   $456,841   $106,872   $39,711 
                                          
Retained Earnings/(Accumulated Deficit)                                         
Balance at December 31, 2022   $(275,801)  $(128,175)  $(316,514)  $(686,309)  $(46,629)  $(300,382)  $(106,872)  $(99,711)
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)    (125,144)   134,854    (136,665)           (156,459)        
Balance at December 31, 2023    (400,945)   6,679    (453,179)   (686,309)   (46,629)   (456,841)   (106,872)   (99,711)
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)    (67,482)                            
Balance at December 31, 2024   $(468,427)  $6,679   $(453,179)  $(686,309)  $(46,629)  $(456,841)  $(106,872)  $(99,711)
                                          
Total Members' Equity/(Deficit)                                         
Balance at December 31, 2022   $234,199   $(69,215)  $189,049   $   $   $156,717   $   $ 
Subscriptions received in horse series                                 
Distributions from horse series    (13,200)   (65,639)   (52,384)           (258)        
Contributions by manager                                 
Net income/(loss)    (125,144)   134,854    (136,665)           (156,459)        
Balance at December 31, 2023    95,855                             
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)    (67,482)                            
Balance at December 31, 2024   $28,373   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these

consolidated and consolidating financial statements.

 

 F-127 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CHANGES IN MEMBERS’ EQUITY/(DEFICIT)

For the years ended December 31, 2024 and 2023 (continued)

 

    Series Daring Dancer 20  Series De Mystique 17  Series Deep Cover  Series Demogorgon  Series Desire Street 19  Series Echo Warrior 19  Series Edge Racing Summer Fun-d  Series Enchante 21
Membership in My Racehorse CA LLC                         
Balance at December 31, 2022   $   $   $   $48,000   $   $   $   $ 
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2023                48,000                 
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2024   $   $   $   $48,000   $   $   $   $ 
                                          
Subscriptions in Series                                         
Balance at December 31, 2022   $101,250   $26,026   $176,000   $110,840   $197,798   $289,860   $250,000   $243,639 
Subscriptions received in horse series                                350,361 
Distributions from horse series    (17,133)           (26,534)   (8,817)   (17,820)   (85,062)    
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2023    84,117    26,026    176,000    84,306    188,981    272,040    164,938    594,000 
Subscriptions received in horse series                                 
Distributions from horse series                        (4,972)       (33,480)
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2024   $84,117   $26,026   $176,000   $84,306   $188,981   $267,068   $164,938   $560,520 
                                          
Retained Earnings/(Accumulated Deficit)                                         
Balance at December 31, 2022   $(52,683)  $(26,026)  $(166,774)  $(95,714)  $(132,253)  $(179,268)  $(77,962)  $(102,745)
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)    (31,434)       (9,226)   (36,592)   (56,728)   (78,356)   (86,976)   (229,025)
Balance at December 31, 2023    (84,117)   (26,026)   (176,000)   (132,306)   (188,981)   (257,624)   (164,938)   (331,770)
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)                        (9,444)       (119,919)
Balance at December 31, 2024   $(84,117)  $(26,026)  $(176,000)  $(132,306)  $(188,981)  $(267,068)  $(164,938)  $(451,689)
                                          
Total Members' Equity/(Deficit)                                         
Balance at December 31, 2022   $48,567   $   $9,226   $63,126   $65,545   $110,592   $172,038   $140,894 
Subscriptions received in horse series                                350,361 
Distributions from horse series    (17,133)           (26,534)   (8,817)   (17,820)   (85,062)    
Contributions by manager                                 
Net income/(loss)    (31,434)       (9,226)   (36,592)   (56,728)   (78,356)   (86,976)   (229,025)
Balance at December 31, 2023                        14,416        262,230 
Subscriptions received in horse series                                 
Distributions from horse series                        (4,972)       (33,480)
Contributions by manager                                 
Net income/(loss)                        (9,444)       (119,919)
Balance at December 31, 2024   $   $   $   $   $   $   $   $108,831 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these

consolidated and consolidating financial statements.

 

 F-128 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CHANGES IN MEMBERS’ EQUITY/(DEFICIT)

For the years ended December 31, 2024 and 2023 (continued)

 

    Series Elarose 21  Series Escape Route  Series Exonerated 19  Series Fenwick Hall 20  Series Forever Rose  Series Flora Dora 20  Series Frosted Oats  Series Future Stars Stable
Membership in My Racehorse CA LLC                         
Balance at December 31, 2022   $   $72,000   $   $   $   $   $   $ 
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager        15,000                         
Net income/(loss)                                 
Balance at December 31, 2023        87,000                         
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager        66,823                57,086         
Net income/(loss)                                 
Balance at December 31, 2024   $   $153,823   $   $   $   $57,086   $   $ 
                                          
Subscriptions in Series                                 $8,036      
Balance at December 31, 2022   $495,425   $(38,426)  $137,137   $240,300   $   $79,553   $144,402   $469,700 
Subscriptions received in horse series    144,575                             
Distributions from horse series        (27,060)   (7,146)   (63,457)           (17,725)   (78,700)
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2023    640,000    (65,486)   129,991    176,843        79,553    126,677    391,000 
Subscriptions received in horse series                                 
Distributions from horse series    (17,800)   (11,934)               (4,800)       (21,210)
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2024   $622,200   $(77,420)  $129,991   $176,843   $   $74,753   $126,677   $369,790 
                                          
Retained Earnings/(Accumulated Deficit)                                         
Balance at December 31, 2022   $(166,274)  $(27,241)  $(162,199)  $(102,629)  $(41,095)  $(32,032)  $(160,610)  $(406,855)
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)    (208,280)   (24,726)   32,208    (74,214)   (61,531)   (55,551)   33,933    19,738 
Balance at December 31, 2023    (374,554)   (51,967)   (129,991)   (176,843)   (102,626)   (87,583)   (126,677)   (387,117)
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)    (152,561)   (24,436)           102,626    (44,256)       17,327 
Balance at December 31, 2024   $(527,115)  $(76,403)  $(129,991)  $(176,843)  $   $(131,839)  $(126,677)  $(369,790)
                                          
Total Members' Equity/(Deficit)                                         
Balance at December 31, 2022   $329,151   $6,333   $(25,062)  $137,671   $(41,095)  $47,521   $(16,208)  $62,845 
Subscriptions received in horse series    144,575                             
Distributions from horse series        (27,060)   (7,146)   (63,457)           (17,725)   (78,700)
Contributions by manager        15,000                         
Net income/(loss)    (208,280)   (24,726)   32,208    (74,214)   (61,531)   (55,551)   33,933    19,738 
Balance at December 31, 2023    265,446    (30,453)           (102,626)   (8,030)       3,883 
Subscriptions received in horse series                                 
Distributions from horse series    (17,800)   (11,934)               (4,800)       (21,210)
Contributions by manager        66,823                57,086         
Net income/(loss)    (152,561)   (24,436)           102,626    (44,256)       17,327 
Balance at December 31, 2024   $95,085   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these

consolidated and consolidating financial statements.

 

 F-129 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CHANGES IN MEMBERS’ EQUITY/(DEFICIT)

For the years ended December 31, 2024 and 2023 (continued)

 

    Series Gentleman Gerry  Series Going to Vegas  Series Got Stormy  Series Grand Traverse Bay 19  Series Grand Traverse Bay 20  Series Heaven Street  Series Kindle 21  Series Knarsdale 21
Membership in My Racehorse CA LLC                         
Balance at December 31, 2022   $   $   $   $   $   $   $   $ 
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager    12,000                    7,500         
Net income/(loss)                                 
Balance at December 31, 2023    12,000                    7,500         
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2024   $12,000   $   $   $   $   $7,500   $   $ 
                                          
Subscriptions in Series                                         
Balance at December 31, 2022   $155,000   $(236,882)  $70,877   $268,087   $90,729   $144,965   $   $ 
Subscriptions received in horse series                    (121)       390,500    571,200 
Distributions from horse series    (47,857)               (18,982)   (123,844)   (7,700)    
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2023    107,143    (236,882)   70,877    268,087    71,626    21,121    382,800    571,200 
Subscriptions received in horse series                                 
Distributions from horse series                            (4,496)   (8,313)
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2024   $107,143   $(236,882)  $70,877   $268,087   $71,626   $21,121   $378,304   $562,887 
                                          
Retained Earnings/(Accumulated Deficit)                                         
Balance at December 31, 2022   $(80,096)  $236,882   $(70,877)  $(268,087)  $(48,617)  $(48,054)  $(26,746)  $(44,863)
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)    (39,047)               (23,009)   19,433    (175,406)   (296,202)
Balance at December 31, 2023    (119,143)   236,882    (70,877)   (268,087)   (71,626)   (28,621)   (202,152)   (341,065)
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)                            (85,830)   (132,670)
Balance at December 31, 2024   $(119,143)  $236,882   $(70,877)  $(268,087)  $(71,626)  $(28,621)  $(287,982)  $(473,735)
                                          
Total Members' Equity/(Deficit)                                         
Balance at December 31, 2022   $74,904   $   $   $   $42,112   $96,911   $(26,746)  $(44,863)
Subscriptions received in horse series                    (121)       390,500    571,200 
Distributions from horse series    (47,857)               (18,982)   (123,844)   (7,700)    
Contributions by manager    12,000                    7,500         
Net income/(loss)    (39,047)               (23,009)   19,433    (175,406)   (296,202)
Balance at December 31, 2023                            180,648    230,135 
Subscriptions received in horse series                                 
Distributions from horse series                            (4,496)   (8,313)
Contributions by manager                                 
Net income/(loss)                            (85,830)   (132,670)
Balance at December 31, 2024   $   $   $   $   $   $   $90,322   $89,152 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these

consolidated and consolidating financial statements.

 

 F-130 

 

 

    Series Im a Looker 20  Series Into Summer 19  Series Ishvana 21  Series Jeanne's Speight 20  Series Just Louise 19  Series Keertana 18  Series Kiana's Love  Series Kichiro
Membership in My Racehorse CA LLC                         
Balance at December 31, 2022   $   $   $   $   $   $   $   $10,973 
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2023                                10,973 
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2024   $   $   $   $   $   $   $   $10,973 
                                          
Subscriptions in Series                                         
Balance at December 31, 2022   $580,000   $199,520   $   $307,333   $73,379   $426,088   $20,025   $26,000 
Subscriptions received in horse series                992                 
Distributions from horse series                (103,475)   (28,611)            
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2023    580,000    199,520        204,850    44,768    426,088    20,025    26,000 
Subscriptions received in horse series                                 
Distributions from horse series    (75,044)                            
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2024   $504,956   $199,520   $   $204,850   $44,768   $426,088   $20,025   $26,000 
                                          
Retained Earnings/(Accumulated Deficit)                                         
Balance at December 31, 2022   $(211,801)  $(199,520)  $(26,162)  $(115,681)  $(134,644)  $(426,088)  $(20,025)  $(36,973)
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)    (160,366)       (71,908)   (82,419)   (30,134)            
Balance at December 31, 2023    (372,167)   (199,520)   (98,070)   (198,100)   (164,778)   (426,088)   (20,025)   (36,973)
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)    (132,789)       98,070    (6,750)   120,010             
Balance at December 31, 2024   $(504,956)  $(199,520)  $   $(204,850)  $(44,768)  $(426,088)  $(20,025)  $(36,973)
                                          
Total Members' Equity/(Deficit)                                         
Balance at December 31, 2022   $368,199   $   $(26,162)  $191,652   $(61,265)  $   $   $ 
Subscriptions received in horse series                992                 
Distributions from horse series                (103,475)   (28,611)            
Contributions by manager                                 
Net income/(loss)    (160,366)       (71,908)   (82,419)   (30,134)            
Balance at December 31, 2023    207,833        (98,070)   6,750    (120,010)            
Subscriptions received in horse series                                 
Distributions from horse series    (75,044)                            
Contributions by manager                                 
Net income/(loss)    (132,789)       98,070    (6,750)   120,010             
Balance at December 31, 2024   $   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these

consolidated and consolidating financial statements.

 

 F-131 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CHANGES IN MEMBERS’ EQUITY/(DEFICIT)

For the years ended December 31, 2024 and 2023 (continued)

 

    Series Lane Way  Series Latte Da 19  Series Lazy Daisy  Series Le Relais 20  Series Lost Empire 19  Series Madarnas  Series Madiera Wine  Series Major Implications
Membership in My Racehorse CA LLC                         
Balance at December 31, 2022   $   $   $6,446   $   $   $   $   $ 
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2023            6,446                     
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2024   $   $   $6,446   $   $   $   $   $ 
                                          
Subscriptions in Series                                         
Balance at December 31, 2022   $526,222   $127,231   $143,750   $141,076   $327,772   $9,294   $7,075   $3,824 
Subscriptions received in horse series                                 
Distributions from horse series    (37,980)                            
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2023    488,242    127,231    143,750    141,076    327,772    9,294    7,075    3,824 
Subscriptions received in horse series                                 
Distributions from horse series    (12,895)                            
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2024   $475,347   $127,231   $143,750   $141,076   $327,772   $9,294   $7,075   $3,824 
                                          
Retained Earnings/(Accumulated Deficit)                                         
Balance at December 31, 2022   $(481,911)  $(127,231)  $(150,196)  $(141,076)  $(327,772)  $(9,294)  $(7,075)  $(3,824)
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)    43,024                             
Balance at December 31, 2023    (438,887)   (127,231)   (150,196)   (141,076)   (327,772)   (9,294)   (7,075)   (3,824)
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)    (36,460)                            
Balance at December 31, 2024   $(475,347)  $(127,231)  $(150,196)  $(141,076)  $(327,772)  $(9,294)  $(7,075)  $(3,824)
                                          
Total Members' Equity/(Deficit)                                         
Balance at December 31, 2022   $44,311   $   $   $   $   $   $   $ 
Subscriptions received in horse series                                 
Distributions from horse series    (37,980)                            
Contributions by manager                                 
Net income/(loss)    43,024                             
Balance at December 31, 2023    49,355                             
Subscriptions received in horse series                                 
Distributions from horse series    (12,895)                            
Contributions by manager                                 
Net income/(loss)    (36,460)                            
Balance at December 31, 2024   $   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these

consolidated and consolidating financial statements.

 

 F-132 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CHANGES IN MEMBERS’ EQUITY/(DEFICIT)

For the years ended December 31, 2024 and 2023 (continued)

 

    Series Man Among Men  Series Margaret Reay 19  Series Margarita Friday 19  Series Martita Sangrita 17  Series Mayan Milagra 19  Series Midnight Sweetie 19  Series Miss Puzzle  Series Miss Sakamoto
Membership in My Racehorse CA LLC                         
Balance at December 31, 2022   $   $   $   $   $48,000   $   $734   $ 
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                    45,000             
Net income/(loss)                                 
Balance at December 31, 2023                    93,000        734     
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2024   $   $   $   $   $93,000   $   $734   $ 
                                          
Subscriptions in Series                                         
Balance at December 31, 2022   $209,395   $132,253   $275,520   $179,649   $62,858   $83,877   $31,250   $304,314 
Subscriptions received in horse series                                 
Distributions from horse series            (59,420)       (85,375)            
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2023    209,395    132,253    216,100    179,649    (22,517)   83,877    31,250    304,314 
Subscriptions received in horse series                                (54)
Distributions from horse series    (10,553)       (441,078)                   (18,866)
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2024   $198,842   $132,253   $(224,978)  $179,649   $(22,517)  $83,877   $31,250   $285,394 
                                          
Retained Earnings/(Accumulated Deficit)                                         
Balance at December 31, 2022   $(216,261)  $(132,253)  $(156,849)  $(179,649)  $(61,250)  $(83,877)  $(31,984)  $(200,029)
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)    (59,690)       (32,282)       (9,233)           (92,192)
Balance at December 31, 2023    (275,951)   (132,253)   (189,131)   (179,649)   (70,483)   (83,877)   (31,984)   (292,221)
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)    77,109        449,947                    6,827 
Balance at December 31, 2024   $(198,842)  $(132,253)  $260,816   $(179,649)  $(70,483)  $(83,877)  $(31,984)  $(285,394)
                                          
Total Members' Equity/(Deficit)                                         
Balance at December 31, 2022   $(6,866)  $   $118,671   $   $49,608   $   $   $104,285 
Subscriptions received in horse series                                 
Distributions from horse series            (59,420)       (85,375)            
Contributions by manager                    45,000             
Net income/(loss)    (59,690)       (32,282)       (9,233)           (92,192)
Balance at December 31, 2023    (66,556)       26,969                    12,093 
Subscriptions received in horse series                                (54)
Distributions from horse series    (10,553)       (441,078)                   (18,866)
Contributions by manager                                 
Net income/(loss)    77,109        449,947                    6,827 
Balance at December 31, 2024   $   $   $35,838   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these

consolidated and consolidating financial statements.

 

 F-133 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CHANGES IN MEMBERS’ EQUITY/(DEFICIT)

For the years ended December 31, 2024 and 2023 (continued)

 

    Series Mo Mischief  Series Mo Temptation  Series Monomoy Girl  Series Moonbow 20  Series Moonless Sky  Series Motion Emotion  Series Mrs Whistler  Series My Fast One 20
Membership in My Racehorse CA LLC                         
Balance at December 31, 2022   $   $   $   $   $   $   $   $ 
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2023                                 
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2024   $   $   $   $   $   $   $   $ 
                                          
Subscriptions in Series                                         
Balance at December 31, 2022   $355,378   $304,500   $223,434   $214,925   $21,628   $26,129   $271,291   $330,000 
Subscriptions received in horse series                            (412)    
Distributions from horse series                (19,100)           (29,994)   (20,840)
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2023    355,378    304,500    223,434    195,825    21,628    26,129    240,885    309,160 
Subscriptions received in horse series                                 
Distributions from horse series        (8,373)       (44,143)               (70,694)
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2024   $355,378   $296,127   $223,434   $151,682   $21,628   $26,129   $240,885   $238,466 
                                          
Retained Earnings/(Accumulated Deficit)                                         
Balance at December 31, 2022   $(355,378)  $(120,177)  $(223,434)  $(84,342)  $(21,628)  $(26,129)  $(176,995)  $(119,121)
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)        (83,438)       (38,732)           (63,890)   (71,659)
Balance at December 31, 2023    (355,378)   (203,615)   (223,434)   (123,074)   (21,628)   (26,129)   (240,885)   (190,780)
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)        (92,512)       (28,608)               (47,686)
Balance at December 31, 2024   $(355,378)  $(296,127)  $(223,434)  $(151,682)  $(21,628)  $(26,129)  $(240,885)  $(238,466)
                                          
Total Members' Equity/(Deficit)                                         
Balance at December 31, 2022   $   $184,323   $   $130,583   $   $   $94,296   $210,879 
Subscriptions received in horse series                            (412)    
Distributions from horse series                (19,100)           (29,994)   (20,840)
Contributions by manager                                 
Net income/(loss)        (83,438)       (38,732)           (63,890)   (71,659)
Balance at December 31, 2023        100,885        72,751                118,380 
Subscriptions received in horse series                                 
Distributions from horse series        (8,373)       (44,143)               (70,694)
Contributions by manager                                 
Net income/(loss)        (92,512)       (28,608)               (47,686)
Balance at December 31, 2024   $   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these

consolidated and consolidating financial statements.

 

 F-134 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CHANGES IN MEMBERS’ EQUITY/(DEFICIT)

For the years ended December 31, 2024 and 2023 (continued)

 

    Series Naismith  Series National Road  Series New York Claiming Package  Series Night of Idiots  Series Nileist  Series Noble Goddess  Series Northern Smile 20  Series NY Exacta
Membership in My Racehorse CA LLC                         
Balance at December 31, 2022   $   $36,000   $   $   $   $   $   $ 
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager    16,633    15,000                    45,000    55,909 
Net income/(loss)                                 
Balance at December 31, 2023    16,633    51,000                    45,000    55,909 
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager        32,294                    21,747     
Net income/(loss)                                 
Balance at December 31, 2024   $16,633   $83,294   $   $   $   $   $66,747   $55,909 
                                          
Subscriptions in Series                                         
Balance at December 31, 2022   $304,000   $103,963   $21,100   $20,000   $23,850   $33,000   $140,000   $454,720 
Subscriptions received in horse series                                 
Distributions from horse series        (19,349)                        
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2023    304,000    84,614    21,100    20,000    23,850    33,000    140,000    454,720 
Subscriptions received in horse series                                 
Distributions from horse series                            (3,750)    
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2024   $304,000   $84,614   $21,100   $20,000   $23,850   $33,000   $136,250   $454,720 
                                          
Retained Earnings/(Accumulated Deficit)                                         
Balance at December 31, 2022   $(307,739)  $(81,625)  $(21,100)  $(20,000)  $(23,850)  $(33,000)  $(81,781)  $(471,685)
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)    (12,894)   (86,283)                   (72,894)   (38,944)
Balance at December 31, 2023    (320,633)   (167,908)   (21,100)   (20,000)   (23,850)   (33,000)   (154,675)   (510,629)
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)                            (48,322)    
Balance at December 31, 2024   $(320,633)  $(167,908)  $(21,100)  $(20,000)  $(23,850)  $(33,000)  $(202,997)  $(510,629)
                                          
Total Members' Equity/(Deficit)                                         
Balance at December 31, 2022   $(3,739)  $58,338   $   $   $   $   $58,219   $(16,965)
Subscriptions received in horse series                                 
Distributions from horse series        (19,349)                        
Contributions by manager    16,633    15,000                    45,000    55,909 
Net income/(loss)    (12,894)   (86,283)                   (72,894)   (38,944)
Balance at December 31, 2023        (32,294)                   30,325     
Subscriptions received in horse series                                 
Distributions from horse series                            (3,750)    
Contributions by manager        32,294                    21,747     
Net income/(loss)                            (48,322)    
Balance at December 31, 2024   $   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these

consolidated and consolidating financial statements.

 

 F-135 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CHANGES IN MEMBERS’ EQUITY/(DEFICIT)

For the years ended December 31, 2024 and 2023 (continued)

 

    Series One Last Night 21  Series Our Miss Jones 19  Series Our Jenny B 21  Series Palace Foal  Series Patsys Kim 21  Series Popular Demand  Series Power Up Paynter  Series Queen Amira 19
Membership in My Racehorse CA LLC                         
Balance at December 31, 2022   $   $   $   $   $   $1,740   $30,389   $ 
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2023                        1,740    30,389     
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager            54,926                     
Net income/(loss)                                 
Balance at December 31, 2024   $   $   $54,926   $   $   $1,740   $30,389   $ 
                                          
Subscriptions in Series                                         
Balance at December 31, 2022   $152,324   $179,064   $54,000   $   $528,409   $248,880   $95,535   $219,885 
Subscriptions received in horse series    186,676        66,000        136,591             
Distributions from horse series        (20,601)           (10,600)            
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2023    339,000    158,463    120,000        654,400    248,880    95,535    219,885 
Subscriptions received in horse series                                 
Distributions from horse series            (17,945)       (11,782)            
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2024   $339,000   $158,463   $102,055   $   $642,618   $248,880   $95,535   $219,885 
                                          
Retained Earnings/(Accumulated Deficit)                                         
Balance at December 31, 2022   $(74,563)  $(126,243)  $(18,705)  $(21,800)  $(193,010)  $(250,620)  $(125,924)  $(219,885)
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)    (132,107)   (32,220)   (69,778)       (225,482)            
Balance at December 31, 2023    (206,670)   (158,463)   (88,483)   (21,800)   (418,492)   (250,620)   (125,924)   (219,885)
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)    (88,276)       (59,017)       (224,126)            
Balance at December 31, 2024   $(294,946)  $(158,463)  $(147,500)  $(21,800)  $(642,618)  $(250,620)  $(125,924)  $(219,885)
                                          
Total Members' Equity/(Deficit)                                         
Balance at December 31, 2022   $77,761   $52,821   $35,295   $(21,800)  $335,399   $   $   $ 
Subscriptions received in horse series    186,676        66,000        136,591             
Distributions from horse series        (20,601)           (10,600)            
Contributions by manager                                 
Net income/(loss)    (132,107)   (32,220)   (69,778)       (225,482)            
Balance at December 31, 2023    132,330        31,517    (21,800)   235,908             
Subscriptions received in horse series                                 
Distributions from horse series            (17,945)       (11,782)            
Contributions by manager            54,926                     
Net income/(loss)    (88,276)       (59,017)       (224,126)            
Balance at December 31, 2024   $44,054   $   $9,481   $(21,800)  $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these

consolidated and consolidating financial statements.

 

 F-136 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CHANGES IN MEMBERS’ EQUITY/(DEFICIT)

For the years ended December 31, 2024 and 2023 (continued)

 

    Series Race Hunter 19  Series Essential Rose 20  Series Salute to America  Series Sarrocchi 21  Series Sauce On Side  Series Shake It Up Baby  Series Sigesmund  Series Silverpocketsfull 19
Membership in My Racehorse CA LLC                         
Balance at December 31, 2022   $   $   $   $   $   $   $22,953   $ 
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2023                            22,953     
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2024   $   $   $   $   $   $   $22,953   $ 
                                          
Subscriptions in Series                                         
Balance at December 31, 2022   $357,900   $998,800   $233,910   $563,072   $23,290   $19,776   $20,000   $418,346 
Subscriptions received in horse series                76,928                 
Distributions from horse series    (63,500)       (63,155)                   (31,684)
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2023    294,400    998,800    170,755    640,000    23,290    19,776    20,000    386,662 
Subscriptions received in horse series                                 
Distributions from horse series        (564,034)       (84,073)                
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2024   $294,400   $434,766   $170,755   $555,927   $23,290   $19,776   $20,000   $386,662 
                                          
Retained Earnings/(Accumulated Deficit)                                         
Balance at December 31, 2022   $(218,755)  $(552,016)  $(148,393)  $(179,690)  $(23,290)  $(19,776)  $(42,953)  $(291,132)
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)    (30,260)   (292,422)   (22,362)   (201,557)               (95,530)
Balance at December 31, 2023    (249,015)   (844,438)   (170,755)   (381,247)   (23,290)   (19,776)   (42,953)   (386,662)
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)    (75,919)   409,672        (174,680)                
Balance at December 31, 2024   $(324,934)  $(434,766)  $(170,755)  $(555,927)  $(23,290)  $(19,776)  $(42,953)  $(386,662)
                                          
Total Members' Equity/(Deficit)                                         
Balance at December 31, 2022   $139,145   $446,784   $85,517   $383,382   $   $   $   $127,214 
Subscriptions received in horse series                76,928                 
Distributions from horse series    (63,500)       (63,155)                   (31,684)
Contributions by manager                                 
Net income/(loss)    (30,260)   (292,422)   (22,362)   (201,557)               (95,530)
Balance at December 31, 2023    45,385    154,362        258,753                 
Subscriptions received in horse series                                 
Distributions from horse series        (564,034)       (84,073)                
Contributions by manager                                 
Net income/(loss)    (75,919)   409,672        (174,680)                
Balance at December 31, 2024   $(30,534)  $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these

consolidated and consolidating financial statements.

 

 F-137 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CHANGES IN MEMBERS’ EQUITY/(DEFICIT)

For the years ended December 31, 2024 and 2023 (continued)

 

    Series Smart Shopping 21  Series Social Dilemma  Series Song of the Lark 21  Series Soul Beam  Series Speightstown Belle 19  Series Spirit 20  Series Squared Straight  Series Storm Shooter
Membership in My Racehorse CA LLC                         
Balance at December 31, 2022   $   $   $   $   $   $   $25,979   $ 
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2023                            25,979     
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2024   $   $   $   $   $   $   $25,979   $ 
                                          
Subscriptions in Series                                         
Balance at December 31, 2022   $635,000   $28,570   $289,481   $34,881   $44,555   $242,070   $40,500   $265,079 
Subscriptions received in horse series            59,869                     
Distributions from horse series    (62,400)                   (18,570)        
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2023    572,600    28,570    349,350    34,881    44,555    223,500    40,500    265,079 
Subscriptions received in horse series                                 
Distributions from horse series    (3,954,600)       (9,818)           (85,390)        
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2024   $(3,382,000)  $28,570   $339,533   $34,881   $44,555   $138,110   $40,500   $265,079 
                                          
Retained Earnings/(Accumulated Deficit)                                         
Balance at December 31, 2022   $(217,769)  $(28,570)  $(95,240)  $(34,881)  $(44,555)  $(93,935)  $(66,479)  $(265,079)
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)    (103,015)       (104,654)           (56,800)        
Balance at December 31, 2023    (320,784)   (28,570)   (199,894)   (34,881)   (44,555)   (150,735)   (66,479)   (265,079)
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)    3,867,380        (66,638)           12,625         
Balance at December 31, 2024   $3,546,596   $(28,570)  $(266,532)  $(34,881)  $(44,555)  $(138,110)  $(66,479)  $(265,079)
                                          
Total Members' Equity/(Deficit)                                         
Balance at December 31, 2022   $417,231   $   $194,241   $   $   $148,135   $   $ 
Subscriptions received in horse series            59,869                     
Distributions from horse series    (62,400)                   (18,570)        
Contributions by manager                                 
Net income/(loss)    (103,015)       (104,654)           (56,800)        
Balance at December 31, 2023    251,816        149,456            72,765         
Subscriptions received in horse series                                 
Distributions from horse series    (3,954,600)       (9,818)           (85,390)        
Contributions by manager                                 
Net income/(loss)    3,867,380        (66,638)           12,625         
Balance at December 31, 2024   $164,596   $   $73,000   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these

consolidated and consolidating financial statements.

 

 F-138 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CHANGES IN MEMBERS’ EQUITY/(DEFICIT)

For the years ended December 31, 2024 and 2023 (continued)

 

    Series Street Band  Series Sunny 18  Series Sunsanddrinkinhand  Series Sweet Sweet Annie 19  Series Swiss Minister  Series Takeo Squared  Series Tapitry 19  Series Tavasco Road
Membership in My Racehorse CA LLC                         
Balance at December 31, 2022   $   $   $12,000   $48,000   $   $   $   $ 
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                27,000                 
Net income/(loss)                                 
Balance at December 31, 2023            12,000    75,000                 
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                30,050                 
Net income/(loss)                                 
Balance at December 31, 2024   $   $   $12,000   $105,050   $   $   $   $ 
                                          
Subscriptions in Series                                         
Balance at December 31, 2022   $(3,317)  $373,619   $98,606   $(200,712)  $14,000   $11,983   $212,995   $16,483 
Subscriptions received in horse series                                 
Distributions from horse series                (624)           (2,249)    
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2023    (3,317)   373,619    98,606    (201,336)   14,000    11,983    210,746    16,483 
Subscriptions received in horse series                                 
Distributions from horse series                (1,757)                
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2024   $(3,317)  $373,619   $98,606   $(203,093)  $14,000   $11,983   $210,746   $16,483 
                                          
Retained Earnings/(Accumulated Deficit)                                         
Balance at December 31, 2022   $3,317   $(373,619)  $(110,606)  $186,251   $(14,000)  $(11,983)  $(218,945)  $(16,483)
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)                (66,626)           8,199     
Balance at December 31, 2023    3,317    (373,619)   (110,606)   119,625    (14,000)   (11,983)   (210,746)   (16,483)
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)                (21,582)                
Balance at December 31, 2024   $3,317   $(373,619)  $(110,606)  $98,043   $(14,000)  $(11,983)  $(210,746)  $(16,483)
                                          
Total Members' Equity/(Deficit)                                         
Balance at December 31, 2022   $   $   $   $33,539   $   $   $(5,950)  $ 
Subscriptions received in horse series                                 
Distributions from horse series                (624)           (2,249)    
Contributions by manager                27,000                 
Net income/(loss)                (66,626)           8,199     
Balance at December 31, 2023                (6,711)                
Subscriptions received in horse series                                 
Distributions from horse series                (1,757)                
Contributions by manager                30,050                 
Net income/(loss)                (21,582)                
Balance at December 31, 2024   $   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these

consolidated and consolidating financial statements.

 

 F-139 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CHANGES IN MEMBERS’ EQUITY/(DEFICIT)

For the years ended December 31, 2024 and 2023 (continued)

 

    Series Tell All 19  Series Tell the Duchess 19  Series The Filly Four  Series The Royal Duet  Series Thirteen Stripes  Series Timeless Trick 20  Series Tizamagician  Series Tufnel
Membership in My Racehorse CA LLC                         
Balance at December 31, 2022   $21,600   $   $   $   $   $   $   $ 
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                        27,000         
Net income/(loss)                                 
Balance at December 31, 2023    21,600                    27,000         
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                39,490 
Net income/(loss)                                 
Balance at December 31, 2024   $21,600   $   $   $   $   $27,000   $   $39,490 
                                          
Subscriptions in Series                                         
Balance at December 31, 2022   $126,000   $106,360   $995,885   $   $229,000   $93,000   $29,679   $322,400 
Subscriptions received in horse series                1,030,200                 
Distributions from horse series                        (8,045)   (13,514)    
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2023    126,000    106,360    995,885    1,030,200    229,000    84,955    16,165    322,400 
Subscriptions received in horse series                                 
Distributions from horse series                (74,845)                
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2024   $126,000   $106,360   $995,885   $955,355   $229,000   $84,955   $16,165   $322,400 
                                          
Retained Earnings/(Accumulated Deficit)                                         
Balance at December 31, 2022   $(147,600)  $(25,877)  $(995,885)  $(80,843)  $(227,620)  $(49,781)  $(15,768)  $(166,048)
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)        20,920        (524,236)   (1,380)   (62,174)   (397)   (125,453)
Balance at December 31, 2023    (147,600)   (4,957)   (995,885)   (605,079)   (229,000)   (111,955)   (16,165)   (291,501)
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)        (197,969)       (350,276)               (70,389)
Balance at December 31, 2024   $(147,600)  $(202,926)  $(995,885)  $(955,355)  $(229,000)  $(111,955)  $(16,165)  $(361,890)
                                          
Total Members' Equity/(Deficit)                                         
Balance at December 31, 2022   $   $80,483   $   $(80,843)  $1,380   $43,219   $13,911   $156,352 
Subscriptions received in horse series                1,030,200                 
Distributions from horse series                        (8,045)   (13,514)    
Contributions by manager                        27,000         
Net income/(loss)        20,920        (524,236)   (1,380)   (62,174)   (397)   (125,453)
Balance at December 31, 2023        101,403        425,121                30,899 
Subscriptions received in horse series                                 
Distributions from horse series                (74,845)                
Contributions by manager                                39,490 
Net income/(loss)        (197,969)       (350,276)               (70,389)
Balance at December 31, 2024   $   $(96,566)  $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these

consolidated and consolidating financial statements.

 

 F-140 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CHANGES IN MEMBERS’ EQUITY/(DEFICIT)

For the years ended December 31, 2024 and 2023 (continued)

 

    Series Twirl Girl 21  Series Two Trail Sioux 17  Series Two Trail Sioux 17K  Series Utalknboutpractice  Series Vertical Threat  Series Vow  Series War Safe  Series Wayne O
Membership in My Racehorse CA LLC                         
Balance at December 31, 2022   $   $7,724   $   $   $   $   $   $33,825 
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2023        7,724                        33,825 
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager    28,359                             
Net income/(loss)                                 
Balance at December 31, 2024   $28,359   $7,724   $   $   $   $   $   $33,825 
                                          
Subscriptions in Series                                         
Balance at December 31, 2022   $52,500   $135,000   $40,069   $21,569   $(35,487)  $338,880   $281,700   $550,381 
Subscriptions received in horse series    97,500                             
Distributions from horse series                        (18,480)   (38,709)    
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2023    150,000    135,000    40,069    21,569    (35,487)   320,400    242,991    550,381 
Subscriptions received in horse series                                 
Distributions from horse series    (9,072)                   (48,003)        
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2024   $140,928   $135,000   $40,069   $21,569   $(35,487)  $272,397   $242,991   $550,381 
                                          
Retained Earnings/(Accumulated Deficit)                                         
Balance at December 31, 2022   $(21,774)  $(142,724)  $(40,069)  $(21,569)  $35,487   $(210,823)  $(173,701)  $(584,206)
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)    (74,377)                   (70,353)   (69,290)    
Balance at December 31, 2023    (96,151)   (142,724)   (40,069)   (21,569)   35,487    (281,176)   (242,991)   (584,206)
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)    (73,136)                   8,779         
Balance at December 31, 2024   $(169,287)  $(142,724)  $(40,069)  $(21,569)  $35,487   $(272,397)  $(242,991)  $(584,206)
                                          
Total Members' Equity/(Deficit)                                         
Balance at December 31, 2022   $30,726   $   $   $   $   $128,057   $107,999   $ 
Subscriptions received in horse series    97,500                             
Distributions from horse series                        (18,480)   (38,709)    
Contributions by manager                                 
Net income/(loss)    (74,377)                   (70,353)   (69,290)    
Balance at December 31, 2023    53,849                    39,224         
Subscriptions received in horse series                                 
Distributions from horse series    (9,072)                   (48,003)        
Contributions by manager    28,359                             
Net income/(loss)    (73,136)                   8,779         
Balance at December 31, 2024   $   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these

consolidated and consolidating financial statements.

 

 F-141 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CHANGES IN MEMBERS’ EQUITY/(DEFICIT)

For the years ended December 31, 2024 and 2023 (continued)

 

    Series Who Runs the World  Series Whosbeeninmybed 19  Series Without Delay 19  Series Wonder Upon a Star 19  Series Yes This Time  Series You Make Luvin Fun 19  Series Zestful  My Racehorse CA
Membership in My Racehorse CA LLC                         
Balance at December 31, 2022   $   $   $36,000   $   $84,000   $   $   $11,843 
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                    15,000             
Net income/(loss)                                 
Balance at December 31, 2023            36,000        99,000            11,843 
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2024   $   $   $36,000   $   $99,000   $   $   $11,843 
                                          
Subscriptions in Series                                         
Balance at December 31, 2022   $530,400   $355,520   $110,389   $261,791   $(117,343)  $448,440   $25,194   $ 
Subscriptions received in horse series                                 
Distributions from horse series    (52,165)   (45,441)           (80,500)   (66,236)        
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2023    478,235    310,079    110,389    261,791    (197,843)   382,204    25,194     
Subscriptions received in horse series                                 
Distributions from horse series        (19,031)                        
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2024   $478,235   $291,048   $110,389   $261,791   $(197,843)  $382,204   $25,194   $ 
                                          
Retained Earnings/(Accumulated Deficit)                                         
Balance at December 31, 2022   $(288,023)  $(254,089)  $(146,389)  $(261,791)  $59,135   $(292,242)  $(25,194)  $(11,843)
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)    (190,212)   (78,839)           39,708    (89,962)        
Balance at December 31, 2023    (478,235)   (332,928)   (146,389)   (261,791)   98,843    (382,204)   (25,194)   (11,843)
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)        41,880                         
Balance at December 31, 2024   $(478,235)  $(291,048)  $(146,389)  $(261,791)  $98,843   $(382,204)  $(25,194)  $(11,843)
                                          
Total Members' Equity/(Deficit)                                         
Balance at December 31, 2022   $242,377   $101,431   $   $   $25,792   $156,198   $   $ 
Subscriptions received in horse series                                 
Distributions from horse series    (52,165)   (45,441)           (80,500)   (66,236)        
Contributions by manager                    15,000             
Net income/(loss)    (190,212)   (78,839)           39,708    (89,962)        
Balance at December 31, 2023        (22,849)                        
Subscriptions received in horse series                                 
Distributions from horse series        (19,031)                        
Contributions by manager                                 
Net income/(loss)        41,880                         
Balance at December 31, 2024   $   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these

consolidated and consolidating financial statements.

 

 F-142 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CHANGES IN MEMBERS’ EQUITY/(DEFICIT)

For the years ended December 31, 2024 and 2023 (continued)

 

    Series Edge Classic Colts Package  Series Crown It 21  Series High Speed Goldie 21  Series More Than Magic 21  Series Adaay in Asia  Series Alliford Bay 21  Series Blues Corner 21  Series Bullish Sentiment 21
Membership in My Racehorse CA LLC                         
Balance at December 31, 2022   $   $   $   $   $   $   $   $ 
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2023                                 
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager    69,400    46,774    35,374    36,000                 
Net income/(loss)                                 
Balance at December 31, 2024   $69,400   $46,774   $35,374   $36,000   $   $   $   $ 
                                          
Subscriptions in Series                                         
Balance at December 31, 2022   $   $   $   $   $   $   $   $ 
Subscriptions received in horse series    569,520    217,501    130,001    180,000    270,354    348,750         
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2023    569,520    217,501    130,001    180,000    270,354    348,750         
Subscriptions received in horse series                    147,846             
Distributions from horse series    (230,807)   (63,124)   (3,631)   (9,615)   (55,128)            
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2024   $338,713   $154,377   $126,370   $170,385   $363,072   $348,750   $   $ 
                                          
Retained Earnings/(Accumulated Deficit)                                         
Balance at December 31, 2022   $   $   $   $   $   $   $   $ 
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)    (192,738)   (88,229)   (64,508)   (75,373)   (150,543)   (145,189)        
Balance at December 31, 2023    (192,738)   (88,229)   (64,508)   (75,373)   (150,543)   (145,189)        
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)    (111,034)   (45,608)   (97,236)   (78,007)   (212,529)   (88,764)        
Balance at December 31, 2024   $(303,772)  $(133,837)  $(161,744)  $(153,380)  $(363,072)  $(233,953)  $   $ 
                                          
Total Members' Equity/(Deficit)                                         
Balance at December 31, 2022   $   $   $   $   $   $   $   $ 
Subscriptions received in horse series    569,520    217,501    130,001    180,000    270,354    348,750         
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)    (192,738)   (88,229)   (64,508)   (75,373)   (150,543)   (145,189)        
Balance at December 31, 2023    376,782    129,272    65,493    104,627    119,811    203,561         
Subscriptions received in horse series                    147,846             
Distributions from horse series    (230,807)   (63,124)   (3,631)   (9,615)   (55,128)            
Contributions by manager    69,400    46,774    35,374    36,000                 
Net income/(loss)    (111,034)   (45,608)   (97,236)   (78,007)   (212,529)   (88,764)        
Balance at December 31, 2024   $104,341   $67,314   $   $53,005   $   $114,797   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these

consolidated and consolidating financial statements.

 

 F-143 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CHANGES IN MEMBERS’ EQUITY/(DEFICIT)

For the years ended December 31, 2024 and 2023 (continued)

 

    Series Giant Mover 21  Series Lovesick 21  Series Tamboz 21  Series Blue Devil  Series Brandy 22  Series The Incredi-Bundle  Series Blue Curl 22  Series the New York Bundle
Membership in My Racehorse CA LLC                         
Balance at December 31, 2022   $   $   $   $   $   $   $   $ 
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2023                                 
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2024   $   $   $   $   $   $   $   $ 
                                          
Subscriptions in Series                                         
Balance at December 31, 2022   $   $   $   $   $   $   $   $ 
Subscriptions received in horse series    113,630    519,285    669,500        765,000        313,146     
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2023    113,630    519,285    669,500        765,000        313,146     
Subscriptions received in horse series        702        83,400        1,101,600    99,954    1,147,500 
Distributions from horse series    (1,739)   (21,999)                       (129,489)
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2024   $111,891   $497,988   $669,500   $83,400   $765,000   $1,101,600   $413,100   $1,018,011 
                                          
Retained Earnings/(Accumulated Deficit)                                         
Balance at December 31, 2022   $   $   $   $   $   $   $   $ 
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)    (49,986)   (228,325)   (273,504)   (7,923)   (259,602)   (19,937)   (113,211)   (14,969)
Balance at December 31, 2023    (49,986)   (228,325)   (273,504)   (7,923)   (259,602)   (19,937)   (113,211)   (14,969)
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)    (25,560)   (117,402)   (171,455)   (122,449)   (203,634)   (569,233)   (137,471)   (572,312)
Balance at December 31, 2024   $(75,546)  $(345,727)  $(444,959)  $(130,372)  $(463,236)  $(589,170)  $(250,682)  $(587,281)
                                          
Total Members' Equity/(Deficit)                                         
Balance at December 31, 2022   $   $   $   $   $   $   $   $ 
Subscriptions received in horse series    113,630    519,285    669,500        765,000        313,146     
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)    (49,986)   (228,325)   (273,504)   (7,923)   (259,602)   (19,937)   (113,211)   (14,969)
Balance at December 31, 2023    63,644    290,960    395,996    (7,923)   505,398    (19,937)   199,935    (14,969)
Subscriptions received in horse series        702        83,400        1,101,600    99,954    1,147,500 
Distributions from horse series    (1,739)   (21,999)                       (129,489)
Contributions by manager                                 
Net income/(loss)    (25,560)   (117,402)   (171,455)   (122,449)   (203,634)   (569,233)   (137,471)   (572,312)
Balance at December 31, 2024   $36,345   $152,261   $224,541   $(46,972)  $301,764   $512,430   $162,418   $430,730 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these

consolidated and consolidating financial statements.

 

 F-144 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CHANGES IN MEMBERS’ EQUITY/(DEFICIT)

For the years ended December 31, 2024 and 2023 (continued)

 

    Series Savvy Sassy 22  Series Stylishly 23  Series Formidable Kitt 22  Series Blip Says Bye 23  Series Claire de Lune 22  Series Malibu Bonnie 23  Series Spanxamillion 23  Series Seeking a Star 23
Membership in My Racehorse CA LLC                         
Balance at December 31, 2022   $   $   $   $   $   $   $   $ 
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2023                                 
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2024   $   $   $   $   $   $   $   $ 
                                          
Subscriptions in Series                                         
Balance at December 31, 2022   $   $   $   $   $   $   $   $ 
Subscriptions received in horse series    555,000                             
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2023    555,000                             
Subscriptions received in horse series        1,140,000    660,528    420,108    416,992    662,099    511,734    208,270 
Distributions from horse series    (33,300)       (8,700)                    
Contributions by manager                                 
Net income/(loss)                                 
Balance at December 31, 2024   $521,700   $1,140,000   $651,828   $420,108   $416,992   $662,099   $511,734   $208,270 
                                          
Retained Earnings/(Accumulated Deficit)                                         
Balance at December 31, 2022   $   $   $   $   $   $   $   $ 
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)    (186,922)                            
Balance at December 31, 2023    (186,922)                            
Subscriptions received in horse series                                 
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)    (121,031)   (465,710)   (293,688)   (197,593)   (187,510)   (287,059)   (253,280)   (94,110)
Balance at December 31, 2024   $(307,953)  $(465,710)  $(293,688)  $(197,593)  $(187,510)  $(287,059)  $(253,280)  $(94,110)
                                          
Total Members' Equity/(Deficit)                                         
Balance at December 31, 2022   $   $   $   $   $   $   $   $ 
Subscriptions received in horse series    555,000                             
Distributions from horse series                                 
Contributions by manager                                 
Net income/(loss)    (186,922)       (383)                    
Balance at December 31, 2023    368,078        (383)                    
Subscriptions received in horse series        1,140,000    660,528    420,108    416,992    662,099    511,734    208,270 
Distributions from horse series    (33,300)       (8,700)                    
Contributions by manager                                 
Net income/(loss)    (121,031)   (465,710)   (293,688)   (197,593)   (187,510)   (287,059)   (253,280)   (94,110)
Balance at December 31, 2024   $213,747   $674,290   $357,757   $222,515   $229,482   $375,040   $258,454   $114,160 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these

consolidated and consolidating financial statements.

 

 F-145 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CHANGES IN MEMBERS’ EQUITY/(DEFICIT)

For the years ended December 31, 2024 and 2023 (continued)

 

    Series STG Broodmare Band  12.31.2024 Consolidated Total
Membership in My Racehorse CA LLC       
Balance at December 31, 2022   $   $841,825 
Subscriptions received in horse series         
Distributions from horse series         
Contributions by manager        350,042 
Net income/(loss)         
Balance at December 31, 2023        1,191,867 
Subscriptions received in horse series         
Distributions from horse series         
Contributions by manager        755,731 
Net income/(loss)         
Balance at December 31, 2024   $   $1,947,598 
            
Subscriptions in Series           
Balance at December 31, 2022   $   $32,004,417 
Subscriptions received in horse series        8,022,546 
Distributions from horse series        (2,249,531)
Contributions by manager         
Net income/(loss)         
Balance at December 31, 2023        37,777,432 
Subscriptions received in horse series        6,600,679 
Distributions from horse series        (6,541,715)
Contributions by manager         
Net income/(loss)         
Balance at December 31, 2024   $   $37,836,396 
            
Retained Earnings/(Accumulated Deficit)           
Balance at December 31, 2022   $   $(25,590,820)
Subscriptions received in horse series         
Distributions from horse series         
Contributions by manager         
Net income/(loss)        (7,850,403)
Balance at December 31, 2023        (33,441,223)
Subscriptions received in horse series         
Distributions from horse series         
Contributions by manager         
Net income/(loss)    (39,038)   (1,903,336)
Balance at December 31, 2024   $(39,038)  $(35,344,559)
            
Total Members' Equity/(Deficit)           
Balance at December 31, 2022   $   $7,255,422 
Subscriptions received in horse series        8,022,546 
Distributions from horse series        (2,249,531)
Contributions by manager        350,042 
Net income/(loss)        (7,850,786)
Balance at December 31, 2023        5,527,693 
Subscriptions received in horse series        6,600,679 
Distributions from horse series        (6,541,715)
Contributions by manager        755,731 
Net income/(loss)    (39,038)   (1,903,336)
Balance at December 31, 2024   $(39,038)  $4,439,052 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these

consolidated and consolidating financial statements.

 

 F-146 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CASH FLOWS

For the year ended December 31, 2025

 

    Series Action Bundle    Series Adjust 20    Series Amandrea    Series Ambleside Park 19    Series Amers    Series Apple Down Under 19    Series Ari the Adventurer 19    Series Ashlees Empire 20 
Cash Flows From Operating Activities                                        
Net Income/(Loss)  $   $   $   $   $   $   $   $ 
Adjustments to reconcile net income/(loss) to net cash used in operating activities:                                        
Depreciation                                
Loss/(gain) on disposal of horse ownership                                
Gain on debt forgiveness                                
Expenses paid by related party                                        
Interest capitalized to loan                                        
Changes in operating assets and liabilities:                                        
Change in accounts receivable                                
Change in prepaid expense                                
Change in other assets                                
Change in accrued expense                                
Change in accrued interest payable                                
Change in deferred revenue                                
Net Cash Provided by/(Used in) Operating Activities                                
                                         
Cash Flows From Investing Activities                                        
Purchase of horse assets                                
Disposition of horse assets                                
Proceeds from horse disposition                                
Net Cash Provided by/(Used in) Investing Activities                                
                                         
Cash Flows From Financing Activities                                        
Subscriptions received in horse series                                
Distributions from horse series                                
Payment of distributions                                
Capital contributions                                
Proceeds from debt - related party                                
Repayments on debt - related party                                
Horse revenues, net of expenses, applied to related party loans                                
Net advances/(repayments) in amount due to manager                                
Net Cash Provided by/(Used in) Financing Activities                                
                                         
Net Change in Cash                                
                                         
Cash at Beginning of Period                                
Cash at End of Period  $   $   $   $   $   $   $   $ 
                                 
Supplemental Disclosure of Cash Flow Information                                        
Cash paid for interest  $   $   $   $   $   $   $   $ 
Cash paid for income taxes  $   $   $   $   $   $   $   $ 
                                         
Supplemental Disclosure of Non-Cash Activities:                                        
Horses purchased by issuance of related party notes payable  $   $   $   $   $   $   $   $ 
Non-cash management fees  $   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-147 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CASH FLOWS

For the year ended December 31, 2025 (continued)

 

    Series Athenian Beauty 19  Series Authentic  Series Awe Hush 19  Series Bajan Bashert  Series Balletic  Series Bella Chica  Series Big Mel  Series Black Escort 19
Cash Flows From Operating Activities                                         
Net Income/(Loss)   $   $558,725   $   $   $   $   $   $ 
Adjustments to reconcile net income/(loss) to net cash used in operating activities:                                         
Depreciation                                 
Loss/(gain) on disposal of horse ownership                                 
Gain on debt forgiveness                                 
Expenses paid by related party                                         
Interest capitalized to loan                                         
Changes in operating assets and liabilities:                                         
Change in accounts receivable                                 
Change in prepaid expense                                 
Change in other assets                                 
Change in accrued expense                                 
Change in accrued interest payable                                 
Change in deferred revenue                                 
Net Cash Provided by/(Used in) Operating Activities        558,725                         
                                          
Cash Flows From Investing Activities                                         
Purchase of horse assets                                 
Disposition of horse assets                                 
Proceeds from horse disposition                                 
Net Cash Provided by/(Used in) Investing Activities                                 
                                          
Cash Flows From Financing Activities                                         
Subscriptions received in horse series                                 
Distributions from horse series        (142,126)                        
Payment of distributions                    (27,143)            
Capital contributions                                 
Proceeds from debt - related party                                 
Repayments on debt - related party                                 
Horse revenues, net of expenses, applied to related party loans        (340,345)                        
Net advances/(repayments) in amount due to manager        (76,254)           27,143             
Net Cash Provided by/(Used in) Financing Activities        (558,725)                        
                                          
Net Change in Cash                                 
                                          
Cash at Beginning of Period                                 
Cash at End of Period   $   $   $   $   $   $   $   $ 
                                  
Supplemental Disclosure of Cash Flow Information                                         
Cash paid for interest   $   $   $   $   $   $   $   $ 
Cash paid for income taxes   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Non-Cash Activities:                                         
Horses purchased by issuance of related party notes payable   $   $   $   $   $   $   $   $ 
Non-cash management fees   $   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-148 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CASH FLOWS

For the year ended December 31, 2025 (continued)

 

    Series Bullion  Series Song of Bernadette 20  Series Cairo Kiss  Series Carrothers  Series Cayala 19  Series Arch Support 20  Series Chad Brown Bundle  Series Chasing the Moon 20
Cash Flows From Operating Activities                                         
Net Income/(Loss)   $   $   $   $   $   $(35,566)  $   $ 
Adjustments to reconcile net income/(loss) to net cash used in operating activities:                                         
Depreciation                        9,158         
Loss/(gain) on disposal of horse ownership                                 
Gain on debt forgiveness                                 
Expenses paid by related party                                         
Interest capitalized to loan                                         
Changes in operating assets and liabilities:                                         
Change in accounts receivable                                 
Change in prepaid expense                                 
Change in other assets                                 
Change in accrued expense                                 
Change in accrued interest payable                                 
Change in deferred revenue                                 
Net Cash Provided by/(Used in) Operating Activities                        (26,408)        
                                          
Cash Flows From Investing Activities                                         
Purchase of horse assets                                 
Disposition of horse assets                                 
Proceeds from horse disposition                                 
Net Cash Provided by/(Used in) Investing Activities                                 
                                          
Cash Flows From Financing Activities                                         
Subscriptions received in horse series                                 
Distributions from horse series                        (4,209)        
Payment of distributions        (8,786)                        
Capital contributions                        30,000         
Proceeds from debt - related party                                 
Repayments on debt - related party                                 
Horse revenues, net of expenses, applied to related party loans                                 
Net advances/(repayments) in amount due to manager        8,786                617         
Net Cash Provided by/(Used in) Financing Activities                        26,408         
                                          
Net Change in Cash                                 
                                          
Cash at Beginning of Period                                 
Cash at End of Period   $   $   $   $   $   $   $   $ 
                                  
Supplemental Disclosure of Cash Flow Information                                         
Cash paid for interest   $   $   $   $   $   $   $   $ 
Cash paid for income taxes   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Non-Cash Activities:                                         
Horses purchased by issuance of related party notes payable   $   $   $   $   $   $   $   $ 
Non-cash management fees   $   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-149 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CASH FLOWS

For the year ended December 31, 2025 (continued)

 

    Series Classic Cut  Series Classofsixtythree 19  Series Co Cola 19  Series Collusion Illusion  Series Consecrate 19  Series Courtisane 19  Series Daddys Joy  Series Dancing Crane
Cash Flows From Operating Activities                                         
Net Income/(Loss)   $(54,327)  $   $   $   $   $   $   $ 
Adjustments to reconcile net income/(loss) to net cash used in operating activities:                                         
Depreciation                                 
Loss/(gain) on disposal of horse ownership                                 
Gain on debt forgiveness                                 
Expenses paid by related party                                         
Interest capitalized to loan                                         
Changes in operating assets and liabilities:                                         
Change in accounts receivable                                 
Change in prepaid expense                                 
Change in other assets                                 
Change in accrued expense                                 
Change in accrued interest payable                                 
Change in deferred revenue                                 
Net Cash Provided by/(Used in) Operating Activities    (54,327)                            
                                          
Cash Flows From Investing Activities                                         
Purchase of horse assets                                 
Disposition of horse assets                                 
Proceeds from horse disposition                                 
Net Cash Provided by/(Used in) Investing Activities                                 
                                          
Cash Flows From Financing Activities                                         
Subscriptions received in horse series                                 
Distributions from horse series                                 
Payment of distributions                                 
Capital contributions                                 
Proceeds from debt - related party                                 
Repayments on debt - related party                                 
Horse revenues, net of expenses, applied to related party loans                                 
Net advances/(repayments) in amount due to manager    54,327                             
Net Cash Provided by/(Used in) Financing Activities    54,327                             
                                          
Net Change in Cash                                 
                                          
Cash at Beginning of Period                                 
Cash at End of Period   $   $   $   $   $   $   $   $ 
                                  
Supplemental Disclosure of Cash Flow Information                                         
Cash paid for interest   $   $   $   $   $   $   $   $ 
Cash paid for income taxes   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Non-Cash Activities:                                         
Horses purchased by issuance of related party notes payable   $   $   $   $   $   $   $   $ 
Non-cash management fees   $   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-150 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CASH FLOWS

For the year ended December 31, 2025 (continued)

 

    Series Daring Dancer 20  Series De Mystique 17  Series Deep Cover  Series Demogorgon  Series Desire Street 19  Series Echo Warrior 19  Series Edge Racing Summer Fun-d  Series Enchante 21
Cash Flows From Operating Activities                                         
Net Income/(Loss)   $   $   $   $   $   $   $   $(7,611)
Adjustments to reconcile net income/(loss) to net cash used in operating activities:                                         
Depreciation                                70,095 
Loss/(gain) on disposal of horse ownership                                (94,628)
Gain on debt forgiveness                                17 
Expenses paid by related party                                         
Interest capitalized to loan                                         
Changes in operating assets and liabilities:                                         
Change in accounts receivable                                1,638 
Change in prepaid expense                                 
Change in other assets                                 
Change in accrued expense                                 
Change in accrued interest payable                                 
Change in deferred revenue                                 
Net Cash Provided by/(Used in) Operating Activities                                (30,489)
                                          
Cash Flows From Investing Activities                                         
Purchase of horse assets                                 
Disposition of horse assets                                 
Proceeds from horse disposition                                94,628 
Net Cash Provided by/(Used in) Investing Activities                                94,628 
                                          
Cash Flows From Financing Activities                                         
Subscriptions received in horse series                                 
Distributions from horse series                                (101,220)
Payment of distributions                        (4,972)        
Capital contributions                                 
Proceeds from debt - related party                                 
Repayments on debt - related party                                 
Horse revenues, net of expenses, applied to related party loans                                 
Net advances/(repayments) in amount due to manager                        4,972        37,081 
Net Cash Provided by/(Used in) Financing Activities                                (64,139)
                                          
Net Change in Cash                                 
                                          
Cash at Beginning of Period                                 
Cash at End of Period   $   $   $   $   $   $   $   $ 
                                  
Supplemental Disclosure of Cash Flow Information                                         
Cash paid for interest   $   $   $   $   $   $   $   $ 
Cash paid for income taxes   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Non-Cash Activities:                                         
Horses purchased by issuance of related party notes payable   $   $   $   $   $   $   $   $ 
Non-cash management fees   $   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-151 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CASH FLOWS

For the year ended December 31, 2025 (continued)

 

    Series Elarose 21  Series Escape Route  Series Exonerated 19  Series Fenwick Hall 20  Series Forever Rose  Series Flora Dora 20  Series Frosted Oats  Series Future Stars Stable
Cash Flows From Operating Activities                                         
Net Income/(Loss)   $(95,085)  $   $   $   $   $   $   $ 
Adjustments to reconcile net income/(loss) to net cash used in operating activities:                                         
Depreciation    33,833                             
Loss/(gain) on disposal of horse ownership    39,667                             
Gain on debt forgiveness    2,642                             
Expenses paid by related party                                         
Interest capitalized to loan                                         
Changes in operating assets and liabilities:                                         
Change in accounts receivable                        5,000         
Change in prepaid expense                                 
Change in other assets                                 
Change in accrued expense                                 
Change in accrued interest payable                                 
Change in deferred revenue                                 
Net Cash Provided by/(Used in) Operating Activities    (18,943)                   5,000         
                                          
Cash Flows From Investing Activities                                         
Purchase of horse assets                                 
Disposition of horse assets                                 
Proceeds from horse disposition                                 
Net Cash Provided by/(Used in) Investing Activities                                 
                                          
Cash Flows From Financing Activities                                         
Subscriptions received in horse series                                 
Distributions from horse series                                 
Payment of distributions                                 
Capital contributions                                 
Proceeds from debt - related party                                 
Repayments on debt - related party                                 
Horse revenues, net of expenses, applied to related party loans                                 
Net advances/(repayments) in amount due to manager    18,943                    (5,000)        
Net Cash Provided by/(Used in) Financing Activities    18,943                    (5,000)        
                                          
Net Change in Cash                                 
                                          
Cash at Beginning of Period                                 
Cash at End of Period   $   $   $   $   $   $   $   $ 
                                  
Supplemental Disclosure of Cash Flow Information                                         
Cash paid for interest   $   $   $   $   $   $   $   $ 
Cash paid for income taxes   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Non-Cash Activities:                                         
Horses purchased by issuance of related party notes payable   $   $   $   $   $   $   $   $ 
Non-cash management fees   $   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-152 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CASH FLOWS

For the year ended December 31, 2025 (continued)

 

    Series Gentleman Gerry  Series Going to Vegas  Series Got Stormy  Series Grand Traverse Bay 19  Series Grand Traverse Bay 20  Series Heaven Street  Series Kindle 21  Series Knarsdale 21
Cash Flows From Operating Activities                                         
Net Income/(Loss)   $   $   $   $   $   $   $(62,317)  $845,729 
Adjustments to reconcile net income/(loss) to net cash used in operating activities:                                         
Depreciation                            37,042    56,440 
Loss/(gain) on disposal of horse ownership                                (946,346)
Gain on debt forgiveness                                 
Expenses paid by related party                                         
Interest capitalized to loan                                         
Changes in operating assets and liabilities:                                         
Change in accounts receivable                            347     
Change in prepaid expense                                 
Change in other assets                            (347)    
Change in accrued expense                                 
Change in accrued interest payable                                 
Change in deferred revenue                                 
Net Cash Provided by/(Used in) Operating Activities                            (25,274)   (44,177)
                                          
Cash Flows From Investing Activities                                         
Purchase of horse assets                                 
Disposition of horse assets                                16,830 
Proceeds from horse disposition                                946,346 
Net Cash Provided by/(Used in) Investing Activities                                963,176 
                                          
Cash Flows From Financing Activities                                         
Subscriptions received in horse series                                 
Distributions from horse series                                (934,881)
Payment of distributions                                 
Capital contributions                                 
Proceeds from debt - related party                                 
Repayments on debt - related party                                 
Horse revenues, net of expenses, applied to related party loans                                 
Net advances/(repayments) in amount due to manager                            25,275    15,882 
Net Cash Provided by/(Used in) Financing Activities                            25,275    (918,999)
                                          
Net Change in Cash                            1     
                                          
Cash at Beginning of Period                                 
Cash at End of Period   $   $   $   $   $   $   $1   $ 
                             (1)    
Supplemental Disclosure of Cash Flow Information                                         
Cash paid for interest   $   $   $   $   $   $   $   $ 
Cash paid for income taxes   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Non-Cash Activities:                                         
Horses purchased by issuance of related party notes payable   $   $   $   $   $   $   $   $ 
Non-cash management fees   $   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-153 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CASH FLOWS

For the year ended December 31, 2025 (continued)

 

    Series Im a Looker 20  Series Into Summer 19  Series Ishvana 21  Series Jeanne's Speight 20  Series Just Louise 19  Series Keertana 18  Series Kiana's Love  Series Kichiro
Cash Flows From Operating Activities                                         
Net Income/(Loss)   $   $   $   $   $   $   $   $ 
Adjustments to reconcile net income/(loss) to net cash used in operating activities:                                         
Depreciation                                 
Loss/(gain) on disposal of horse ownership                                 
Gain on debt forgiveness                                 
Expenses paid by related party                                         
Interest capitalized to loan                                         
Changes in operating assets and liabilities:                                         
Change in accounts receivable                                 
Change in prepaid expense                                 
Change in other assets                                 
Change in accrued expense                                 
Change in accrued interest payable                                 
Change in deferred revenue                                 
Net Cash Provided by/(Used in) Operating Activities                                 
                                          
Cash Flows From Investing Activities                                         
Purchase of horse assets                (6,750)                
Disposition of horse assets                                  
Proceeds from horse disposition                6,750                 
Net Cash Provided by/(Used in) Investing Activities                                 
                                          
Cash Flows From Financing Activities                                         
Subscriptions received in horse series                                 
Distributions from horse series                                 
Payment of distributions                                 
Capital contributions                                 
Proceeds from debt - related party                                 
Repayments on debt - related party                                 
Horse revenues, net of expenses, applied to related party loans                                 
Net advances/(repayments) in amount due to manager                                 
Net Cash Provided by/(Used in) Financing Activities                                 
                                          
Net Change in Cash                                 
                                          
Cash at Beginning of Period                                 
Cash at End of Period   $   $   $   $   $   $   $   $ 
                                  
Supplemental Disclosure of Cash Flow Information                                         
Cash paid for interest   $   $   $   $   $   $   $   $ 
Cash paid for income taxes   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Non-Cash Activities:                                         
Horses purchased by issuance of related party notes payable   $   $   $   $   $   $   $   $ 
Non-cash management fees   $   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-154 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CASH FLOWS

For the year ended December 31, 2025 (continued)

 

    Series Lane Way  Series Latte Da 19  Series Lazy Daisy  Series Le Relais 20  Series Lost Empire 19  Series Madarnas  Series Madiera Wine  Series Major Implications
Cash Flows From Operating Activities                                         
Net Income/(Loss)   $   $   $   $   $   $   $   $ 
Adjustments to reconcile net income/(loss) to net cash used in operating activities:                                         
Depreciation                                 
Loss/(gain) on disposal of horse ownership                                 
Gain on debt forgiveness                                 
Expenses paid by related party                                         
Interest capitalized to loan                                         
Changes in operating assets and liabilities:                                         
Change in accounts receivable                                 
Change in prepaid expense                                 
Change in other assets                                 
Change in accrued expense                                 
Change in accrued interest payable                                 
Change in deferred revenue                                 
Net Cash Provided by/(Used in) Operating Activities                                 
                                          
Cash Flows From Investing Activities                                         
Purchase of horse assets                                 
Disposition of horse assets                                 
Proceeds from horse disposition                                 
Net Cash Provided by/(Used in) Investing Activities                                 
                                          
Cash Flows From Financing Activities                                         
Subscriptions received in horse series                                 
Distributions from horse series                                 
Payment of distributions    (12,895)                            
Capital contributions                                 
Proceeds from debt - related party                                 
Repayments on debt - related party                                 
Horse revenues, net of expenses, applied to related party loans                                 
Net advances/(repayments) in amount due to manager    12,895                             
Net Cash Provided by/(Used in) Financing Activities                                 
                                          
Net Change in Cash                                 
                                          
Cash at Beginning of Period                                 
Cash at End of Period   $   $   $   $   $   $   $   $ 
                                  
Supplemental Disclosure of Cash Flow Information                                         
Cash paid for interest   $   $   $   $   $   $   $   $ 
Cash paid for income taxes   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Non-Cash Activities:                                         
Horses purchased by issuance of related party notes payable   $   $   $   $   $   $   $   $ 
Non-cash management fees   $   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-155 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CASH FLOWS

For the year ended December 31, 2025 (continued)

 

    Series Man Among Men  Series Margaret Reay 19  Series Margarita Friday 19  Series Martita Sangrita 17  Series Mayan Milagra 19  Series Midnight Sweetie 19  Series Miss Puzzle  Series Miss Sakamoto
Cash Flows From Operating Activities                                         
Net Income/(Loss)   $   $   $1,393,507   $   $   $   $   $ 
Adjustments to reconcile net income/(loss) to net cash used in operating activities:                                         
Depreciation                                 
Loss/(gain) on disposal of horse ownership            (1,312,500)                    
Gain on debt forgiveness                                 
Expenses paid by related party                                         
Interest capitalized to loan                                         
Changes in operating assets and liabilities:                                         
Change in accounts receivable            10,080                     
Change in prepaid expense                                 
Change in other assets            (10,080)                    
Change in accrued expense                                 
Change in accrued interest payable                                 
Change in deferred revenue                                 
Net Cash Provided by/(Used in) Operating Activities            81,007                     
                                          
Cash Flows From Investing Activities                                         
Purchase of horse assets                                 
Disposition of horse assets                                 
Proceeds from horse disposition            1,312,500                     
Net Cash Provided by/(Used in) Investing Activities            1,312,500                     
                                          
Cash Flows From Financing Activities                                         
Subscriptions received in horse series                                 
Distributions from horse series            (1,388,843)                    
Payment of distributions                                 
Capital contributions                                 
Proceeds from debt - related party                                 
Repayments on debt - related party                                 
Horse revenues, net of expenses, applied to related party loans                                 
Net advances/(repayments) in amount due to manager            (4,664)                    
Net Cash Provided by/(Used in) Financing Activities            (1,393,507)                    
                                          
Net Change in Cash                                 
                                          
Cash at Beginning of Period                                 
Cash at End of Period   $   $   $   $   $   $   $   $ 
                                  
Supplemental Disclosure of Cash Flow Information                                         
Cash paid for interest   $   $   $   $   $   $   $   $ 
Cash paid for income taxes   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Non-Cash Activities:                                         
Horses purchased by issuance of related party notes payable   $   $   $   $   $   $   $   $ 
Non-cash management fees   $   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-156 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CASH FLOWS

For the year ended December 31, 2025 (continued)

 

    Series Mo Mischief  Series Mo Temptation  Series Monomoy Girl  Series Moonbow 20  Series Moonless Sky  Series Motion Emotion  Series Mrs Whistler  Series My Fast One 20
Cash Flows From Operating Activities                                         
Net Income/(Loss)   $   $   $   $   $   $   $   $ 
Adjustments to reconcile net income/(loss) to net cash used in operating activities:                                         
Depreciation                                 
Loss/(gain) on disposal of horse ownership                                 
Gain on debt forgiveness                                 
Expenses paid by related party                                         
Interest capitalized to loan                                         
Changes in operating assets and liabilities:                                         
Change in accounts receivable                                 
Change in prepaid expense                                 
Change in other assets                                 
Change in accrued expense                                 
Change in accrued interest payable                                 
Change in deferred revenue                                 
Net Cash Provided by/(Used in) Operating Activities                                 
                                          
Cash Flows From Investing Activities                                         
Purchase of horse assets                                 
Disposition of horse assets                                 
Proceeds from horse disposition                                 
Net Cash Provided by/(Used in) Investing Activities                                 
                                          
Cash Flows From Financing Activities                                         
Subscriptions received in horse series                                 
Distributions from horse series                                 
Payment of distributions                                 
Capital contributions                                 
Proceeds from debt - related party                                 
Repayments on debt - related party                                 
Horse revenues, net of expenses, applied to related party loans                                 
Net advances/(repayments) in amount due to manager                                 
Net Cash Provided by/(Used in) Financing Activities                                 
                                          
Net Change in Cash                                 
                                          
Cash at Beginning of Period                                 
Cash at End of Period   $   $   $   $   $   $   $   $ 
                                  
Supplemental Disclosure of Cash Flow Information                                         
Cash paid for interest   $   $   $   $   $   $   $   $ 
Cash paid for income taxes   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Non-Cash Activities:                                         
Horses purchased by issuance of related party notes payable   $   $   $   $   $   $   $   $ 
Non-cash management fees   $   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-157 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CASH FLOWS

For the year ended December 31, 2025 (continued)

 

    Series Naismith  Series National Road  Series New York Claiming Package  Series Night of Idiots  Series Nileist  Series Noble Goddess  Series Northern Smile 20  Series NY Exacta
Cash Flows From Operating Activities                                         
Net Income/(Loss)   $   $   $   $   $   $   $   $ 
Adjustments to reconcile net income/(loss) to net cash used in operating activities:                                         
Depreciation                                 
Loss/(gain) on disposal of horse ownership                                 
Gain on debt forgiveness                                 
Expenses paid by related party                                         
Interest capitalized to loan                                         
Changes in operating assets and liabilities:                                         
Change in accounts receivable                                 
Change in prepaid expense                                 
Change in other assets                                 
Change in accrued expense                                 
Change in accrued interest payable                                 
Change in deferred revenue                                 
Net Cash Provided by/(Used in) Operating Activities                                 
                                          
Cash Flows From Investing Activities                                         
Purchase of horse assets                                 
Disposition of horse assets                                 
Proceeds from horse disposition                                 
Net Cash Provided by/(Used in) Investing Activities                                 
                                          
Cash Flows From Financing Activities                                         
Subscriptions received in horse series                                 
Distributions from horse series                                 
Payment of distributions                                 
Capital contributions                                (0)
Proceeds from debt - related party                                 
Repayments on debt - related party                                 
Horse revenues, net of expenses, applied to related party loans                                 
Net advances/(repayments) in amount due to manager                                 
Net Cash Provided by/(Used in) Financing Activities                                (0)
                                          
Net Change in Cash                                 
                                          
Cash at Beginning of Period                                 
Cash at End of Period   $   $   $   $   $   $   $   $ 
                                  
Supplemental Disclosure of Cash Flow Information                                         
Cash paid for interest   $   $   $   $   $   $   $   $ 
Cash paid for income taxes   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Non-Cash Activities:                                         
Horses purchased by issuance of related party notes payable   $   $   $   $   $   $   $   $ 
Non-cash management fees   $   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-158 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CASH FLOWS

For the year ended December 31, 2025 (continued)

 

    Series One Last Night 21  Series Our Miss Jones 19  Series Our Jenny B 21  Series Ocean Magic 18  Series Patsys Kim 21  Series Popular Demand  Series Power Up Paynter  Series Queen Amira 19
Cash Flows From Operating Activities                                         
Net Income/(Loss)   $(30,678)  $   $(43,012)  $6,195   $   $   $   $ 
Adjustments to reconcile net income/(loss) to net cash used in operating activities:                                         
Depreciation    10,361        12,470                     
Loss/(gain) on disposal of horse ownership    8,618                             
Gain on debt forgiveness                6,195                 
Expenses paid by related party                                         
Interest capitalized to loan                                         
Changes in operating assets and liabilities:                                         
Change in accounts receivable                                 
Change in prepaid expense                                 
Change in other assets                                 
Change in accrued expense                                 
Change in accrued interest payable                (23)                
Change in deferred revenue                                 
Net Cash Provided by/(Used in) Operating Activities    (11,700)       (30,541)   12,366                 
                                          
Cash Flows From Investing Activities                                         
Purchase of horse assets                                 
Disposition of horse assets                                 
Proceeds from horse disposition    9,983                             
Net Cash Provided by/(Used in) Investing Activities    9,983                             
                                          
Cash Flows From Financing Activities                                         
Subscriptions received in horse series                                 
Distributions from horse series    (13,376)       (18,099)                    
Payment of distributions                                 
Capital contributions            51,629                     
Proceeds from debt - related party                                 
Repayments on debt - related party                                 
Horse revenues, net of expenses, applied to related party loans                                 
Net advances/(repayments) in amount due to manager    15,093        (2,990)   (12,366)                
Net Cash Provided by/(Used in) Financing Activities    1,717        30,541    (12,366)                
                                          
Net Change in Cash                                 
                                          
Cash at Beginning of Period                                 
Cash at End of Period   $   $   $   $   $   $   $   $ 
                                  
Supplemental Disclosure of Cash Flow Information                                         
Cash paid for interest   $   $   $   $   $   $   $   $ 
Cash paid for income taxes   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Non-Cash Activities:                                         
Horses purchased by issuance of related party notes payable   $   $   $   $   $   $   $   $ 
Non-cash management fees   $   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-159 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CASH FLOWS

For the year ended December 31, 2025 (continued)

 

    Series Race Hunter 19  Series Essential Rose 20  Series Salute to America  Series Sarrocchi 21  Series Sauce On Side  Series Shake It Up Baby  Series Sigesmund  Series Silverpocketsfull 19
Cash Flows From Operating Activities                                         
Net Income/(Loss)   $30,534   $3,693   $   $   $   $   $   $ 
Adjustments to reconcile net income/(loss) to net cash used in operating activities:                                         
Depreciation                                 
Loss/(gain) on disposal of horse ownership    (40,000)                            
Gain on debt forgiveness    6,142                             
Expenses paid by related party                                         
Interest capitalized to loan                                         
Changes in operating assets and liabilities:                                         
Change in accounts receivable                                 
Change in prepaid expense                                 
Change in other assets                                 
Change in accrued expense                                 
Change in accrued interest payable                                 
Change in deferred revenue                                 
Net Cash Provided by/(Used in) Operating Activities    (3,324)   3,693                         
                                          
Cash Flows From Investing Activities                                         
Purchase of horse assets                                 
Disposition of horse assets                                 
Proceeds from horse disposition    40,000                             
Net Cash Provided by/(Used in) Investing Activities    40,000                             
                                          
Cash Flows From Financing Activities                                         
Subscriptions received in horse series                                 
Distributions from horse series        (3,693)                        
Payment of distributions                                 
Capital contributions                                 
Proceeds from debt - related party                                 
Repayments on debt - related party                                 
Horse revenues, net of expenses, applied to related party loans                                 
Net advances/(repayments) in amount due to manager    (36,676)                            
Net Cash Provided by/(Used in) Financing Activities    (36,676)   (3,693)                        
                                          
Net Change in Cash                                 
                                          
Cash at Beginning of Period                                 
Cash at End of Period   $   $   $   $   $   $   $   $ 
                                  
Supplemental Disclosure of Cash Flow Information                                         
Cash paid for interest   $   $   $   $   $   $   $   $ 
Cash paid for income taxes   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Non-Cash Activities:                                         
Horses purchased by issuance of related party notes payable   $   $   $   $   $   $   $   $ 
Non-cash management fees   $   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-160 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CASH FLOWS

For the year ended December 31, 2025 (continued)

 

    Series Smart Shopping 21  Series Social Dilemma  Series Song of the Lark 21  Series Soul Beam  Series Speightstown Belle 19  Series Spirit 20  Series Squared Straight  Series Storm Shooter
Cash Flows From Operating Activities                                         
Net Income/(Loss)   $(90,551)  $   $(73,209)  $   $   $   $   $ 
Adjustments to reconcile net income/(loss) to net cash used in operating activities:                                         
Depreciation    6,323        37,634                     
Loss/(gain) on disposal of horse ownership    8,558                             
Gain on debt forgiveness                                 
Expenses paid by related party                                         
Interest capitalized to loan                                         
Changes in operating assets and liabilities:                                         
Change in accounts receivable    700                             
Change in prepaid expense                                 
Change in other assets    (700)                            
Change in accrued expense                                 
Change in accrued interest payable                                 
Change in deferred revenue                                 
Net Cash Provided by/(Used in) Operating Activities    (75,671)       (35,575)                    
                                          
Cash Flows From Investing Activities                                         
Purchase of horse assets                                 
Disposition of horse assets                                 
Proceeds from horse disposition    (8,558)                            
Net Cash Provided by/(Used in) Investing Activities    (8,558)                            
                                          
Cash Flows From Financing Activities                                         
Subscriptions received in horse series                                 
Distributions from horse series                                 
Payment of distributions                                 
Capital contributions                                 
Proceeds from debt - related party                                 
Repayments on debt - related party                                 
Horse revenues, net of expenses, applied to related party loans                                 
Net advances/(repayments) in amount due to manager    84,229        35,575                     
Net Cash Provided by/(Used in) Financing Activities    84,229        35,575                     
                                          
Net Change in Cash                                 
                                          
Cash at Beginning of Period                                 
Cash at End of Period   $   $   $   $   $   $   $   $ 
                                  
Supplemental Disclosure of Cash Flow Information                                         
Cash paid for interest   $   $   $   $   $   $   $   $ 
Cash paid for income taxes   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Non-Cash Activities:                                         
Horses purchased by issuance of related party notes payable   $   $   $   $   $   $   $   $ 
Non-cash management fees   $   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-161 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CASH FLOWS

For the year ended December 31, 2025 (continued)

 

    Series Street Band  Series Sunny 18  Series Sunsanddrinkinhand  Series Sweet Sweet Annie 19  Series Swiss Minister  Series Takeo Squared  Series Tapitry 19  Series Tavasco Road
Cash Flows From Operating Activities                                         
Net Income/(Loss)   $   $   $   $   $   $   $   $ 
Adjustments to reconcile net income/(loss) to net cash used in operating activities:                                         
Depreciation                                 
Loss/(gain) on disposal of horse ownership                                 
Gain on debt forgiveness                                 
Expenses paid by related party                                         
Interest capitalized to loan                                         
Changes in operating assets and liabilities:                                         
Change in accounts receivable                                 
Change in prepaid expense                                 
Change in other assets                                 
Change in accrued expense                                 
Change in accrued interest payable                                 
Change in deferred revenue                                 
Net Cash Provided by/(Used in) Operating Activities                                 
                                          
Cash Flows From Investing Activities                                         
Purchase of horse assets                                 
Disposition of horse assets                                 
Proceeds from horse disposition                                 
Net Cash Provided by/(Used in) Investing Activities                                 
                                          
Cash Flows From Financing Activities                                         
Subscriptions received in horse series                                 
Distributions from horse series                                 
Payment of distributions                                 
Capital contributions                                 
Proceeds from debt - related party                                 
Repayments on debt - related party                                 
Horse revenues, net of expenses, applied to related party loans                                 
Net advances/(repayments) in amount due to manager                                 
Net Cash Provided by/(Used in) Financing Activities                                 
                                          
Net Change in Cash                                 
                                          
Cash at Beginning of Period                                 
Cash at End of Period   $   $   $   $   $   $   $   $ 
                                  
Supplemental Disclosure of Cash Flow Information                                         
Cash paid for interest   $   $   $   $   $   $   $   $ 
Cash paid for income taxes   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Non-Cash Activities:                                         
Horses purchased by issuance of related party notes payable   $   $   $   $   $   $   $   $ 
Non-cash management fees   $   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-162 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CASH FLOWS

For the year ended December 31, 2025 (continued)

 

    Series Tell All 19  Series Tell the Duchess 19  Series The Filly Four  Series The Royal Duet  Series Thirteen Stripes  Series Timeless Trick 20  Series Tizamagician  Series Tufnel
Cash Flows From Operating Activities                                         
Net Income/(Loss)   $   $96,566   $   $   $   $   $   $ 
Adjustments to reconcile net income/(loss) to net cash used in operating activities:                                         
Depreciation                                 
Loss/(gain) on disposal of horse ownership                                 
Gain on debt forgiveness        149,946                         
Expenses paid by related party                                         
Interest capitalized to loan                                         
Changes in operating assets and liabilities:                                         
Change in accounts receivable                                 
Change in prepaid expense                                 
Change in other assets                                 
Change in accrued expense                                 
Change in accrued interest payable                                 
Change in deferred revenue                                 
Net Cash Provided by/(Used in) Operating Activities        246,511                         
                                          
Cash Flows From Investing Activities                                         
Purchase of horse assets                                 
Disposition of horse assets                                 
Proceeds from horse disposition                                 
Net Cash Provided by/(Used in) Investing Activities                                 
                                          
Cash Flows From Financing Activities                                         
Subscriptions received in horse series                                 
Distributions from horse series                                 
Payment of distributions                (72,219)                
Capital contributions                                 
Proceeds from debt - related party                                 
Repayments on debt - related party                                 
Horse revenues, net of expenses, applied to related party loans                                 
Net advances/(repayments) in amount due to manager        (246,511)       72,219                 
Net Cash Provided by/(Used in) Financing Activities        (246,511)                        
                                          
Net Change in Cash                                 
                                          
Cash at Beginning of Period                                 
Cash at End of Period   $   $   $   $   $   $   $   $ 
                                  
Supplemental Disclosure of Cash Flow Information                                         
Cash paid for interest   $   $   $   $   $   $   $   $ 
Cash paid for income taxes   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Non-Cash Activities:                                         
Horses purchased by issuance of related party notes payable   $   $   $   $   $   $   $   $ 
Non-cash management fees   $   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-163 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CASH FLOWS

For the year ended December 31, 2025 (continued)

 

    Series Twirl Girl 21  Series Two Trail Sioux 17  Series Two Trail Sioux 17K  Series Utalknboutpractice  Series Vertical Threat  Series Vow  Series War Safe  Series Wayne O
Cash Flows From Operating Activities                                         
Net Income/(Loss)   $   $   $   $   $   $   $   $ 
Adjustments to reconcile net income/(loss) to net cash used in operating activities:                                         
Depreciation                                 
Loss/(gain) on disposal of horse ownership                                 
Gain on debt forgiveness                                 
Expenses paid by related party                                         
Interest capitalized to loan                                         
Changes in operating assets and liabilities:                                         
Change in accounts receivable                                 
Change in prepaid expense                                 
Change in other assets                                 
Change in accrued expense                                 
Change in accrued interest payable                                 
Change in deferred revenue                                 
Net Cash Provided by/(Used in) Operating Activities                                 
                                          
Cash Flows From Investing Activities                                         
Purchase of horse assets                                 
Disposition of horse assets                                 
Proceeds from horse disposition                                 
Net Cash Provided by/(Used in) Investing Activities                                 
                                          
Cash Flows From Financing Activities                                         
Subscriptions received in horse series                                 
Distributions from horse series                                 
Payment of distributions                                 
Capital contributions                                 
Proceeds from debt - related party                                 
Repayments on debt - related party                                 
Horse revenues, net of expenses, applied to related party loans                                 
Net advances/(repayments) in amount due to manager                                 
Net Cash Provided by/(Used in) Financing Activities                                 
                                          
Net Change in Cash                                 
                                          
Cash at Beginning of Period                                 
Cash at End of Period   $   $   $   $   $   $   $   $ 
                                  
Supplemental Disclosure of Cash Flow Information                                         
Cash paid for interest   $   $   $   $   $   $   $   $ 
Cash paid for income taxes   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Non-Cash Activities:                                         
Horses purchased by issuance of related party notes payable   $   $   $   $   $   $   $   $ 
Non-cash management fees   $   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-164 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CASH FLOWS

For the year ended December 31, 2025 (continued)

 

    Series Who Runs the World  Series Whosbeeninmybed 19  Series Without Delay 19  Series Wonder Upon a Star 19  Series Yes This Time  Series You Make Luvin Fun 19  Series Zestful  My Racehorse CA
Cash Flows From Operating Activities                                         
Net Income/(Loss)   $   $   $   $   $   $   $   $ 
Adjustments to reconcile net income/(loss) to net cash used in operating activities:                                         
Depreciation                                 
Loss/(gain) on disposal of horse ownership                                 
Gain on debt forgiveness                                 
Expenses paid by related party                                         
Interest capitalized to loan                                         
Changes in operating assets and liabilities:                                         
Change in accounts receivable                                 
Change in prepaid expense                                 
Change in other assets                                 
Change in accrued expense                                 
Change in accrued interest payable                                 
Change in deferred revenue                                 
Net Cash Provided by/(Used in) Operating Activities                                 
                                          
Cash Flows From Investing Activities                                         
Purchase of horse assets                                 
Disposition of horse assets                                 
Proceeds from horse disposition                                 
Net Cash Provided by/(Used in) Investing Activities                                 
                                          
Cash Flows From Financing Activities                                         
Subscriptions received in horse series                                 
Distributions from horse series                                 
Payment of distributions                                 
Capital contributions                                 
Proceeds from debt - related party                                 
Repayments on debt - related party                                 
Horse revenues, net of expenses, applied to related party loans                                 
Net advances/(repayments) in amount due to manager                                 
Net Cash Provided by/(Used in) Financing Activities                                 
                                          
Net Change in Cash                                 
                                          
Cash at Beginning of Period                                 
Cash at End of Period   $   $   $   $   $   $   $   $ 
                                  
Supplemental Disclosure of Cash Flow Information                                         
Cash paid for interest   $   $   $   $   $   $   $   $ 
Cash paid for income taxes   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Non-Cash Activities:                                         
Horses purchased by issuance of related party notes payable   $   $   $   $   $   $   $   $ 
Non-cash management fees   $   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-165 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CASH FLOWS

For the year ended December 31, 2025 (continued)

 

    Series Edge Classic Colts Package  Series Crown It 21  Series High Speed Goldie 21  Series More Than Magic 21  Series Adaay in Asia  Series Alliford Bay 21  Series Blues Corner 21  Series Bullish Sentiment 21
Cash Flows From Operating Activities                                         
Net Income/(Loss)   $(87,154)  $(79,444)  $   $(41,255)  $   $(65,118)  $   $ 
Adjustments to reconcile net income/(loss) to net cash used in operating activities:                                         
Depreciation    37,950    50,991        5,717        42,000         
Loss/(gain) on disposal of horse ownership    34,430            28,817                 
Gain on debt forgiveness                                 
Expenses paid by related party                                         
Interest capitalized to loan                                         
Changes in operating assets and liabilities:                                         
Change in accounts receivable                        25         
Change in prepaid expense                                 
Change in other assets                        (26)        
Change in accrued expense                                 
Change in accrued interest payable                                 
Change in deferred revenue                                 
Net Cash Provided by/(Used in) Operating Activities    (14,774)   (28,453)       (6,722)       (23,120)        
                                          
Cash Flows From Investing Activities                                         
Purchase of horse assets                                 
Disposition of horse assets                                 
Proceeds from horse disposition    22,000            21,000                 
Net Cash Provided by/(Used in) Investing Activities    22,000            21,000                 
                                          
Cash Flows From Financing Activities                                         
Subscriptions received in horse series                                 
Distributions from horse series    (30,388)   (14,551)       (23,278)       (11,775)        
Payment of distributions                                 
Capital contributions    13,200    44,824        11,528                 
Proceeds from debt - related party                                 
Repayments on debt - related party                                 
Horse revenues, net of expenses, applied to related party loans                                 
Net advances/(repayments) in amount due to manager    9,962    (1,820)       (2,528)       34,895         
Net Cash Provided by/(Used in) Financing Activities    (7,226)   28,453        (14,278)       23,120         
                                          
Net Change in Cash                                 
                                          
Cash at Beginning of Period                                 
Cash at End of Period   $   $   $   $   $   $   $   $ 
                                  
Supplemental Disclosure of Cash Flow Information                                         
Cash paid for interest   $   $   $   $   $   $   $   $ 
Cash paid for income taxes   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Non-Cash Activities:                                         
Horses purchased by issuance of related party notes payable   $   $   $   $   $   $   $   $ 
Non-cash management fees   $   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-166 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CASH FLOWS

For the year ended December 31, 2025 (continued)

 

    Series Giant Mover 21  Series Lovesick 21  Series Tamboz 21  Series Blue Devil  Series Brandy 22  Series The Incredi-Bundle  Series Blue Curl 22  Series the New York Bundle
Cash Flows From Operating Activities                                         
Net Income/(Loss)   $(17,175)  $(127,619)  $(64,121)  $(214,630)  $(217,074)  $(245,335)  $(112,113)  $(320,444)
Adjustments to reconcile net income/(loss) to net cash used in operating activities:                                         
Depreciation    2,970    87,504    109,484    59,956    52,500    205,275    70,222    128,708 
Loss/(gain) on disposal of horse ownership    17,100        (73,613)   60,633    149,014    (3,825)       114,000 
Gain on debt forgiveness            135                     
Expenses paid by related party                                         
Interest capitalized to loan                                         
Changes in operating assets and liabilities:                                         
Change in accounts receivable                    32    (1,714)        
Change in prepaid expense                                 
Change in other assets                        (174)        
Change in accrued expense                    (3,622)            
Change in accrued interest payable                                 
Change in deferred revenue                                 
Net Cash Provided by/(Used in) Operating Activities    2,895    (40,115)   (28,115)   (94,041)   (19,150)   (45,772)   (41,891)   (77,736)
                                          
Cash Flows From Investing Activities                                         
Purchase of horse assets                                 
Disposition of horse assets                                101 
Proceeds from horse disposition    (806)       122,384    (6)   18    3,825        5,610 
Net Cash Provided by/(Used in) Investing Activities    (806)       122,384    (6)   18    3,825        5,711 
                                          
Cash Flows From Financing Activities                                         
Subscriptions received in horse series                299,100                 
Distributions from horse series    (19,169)   (14,133)   (160,420)   (20,298)   (84,690)   (22,440)       (110,285)
Payment of distributions                                 
Capital contributions                                 
Proceeds from debt - related party                                 
Repayments on debt - related party                                 
Horse revenues, net of expenses, applied to related party loans                                 
Net advances/(repayments) in amount due to manager    17,080    54,248    66,151    (184,755)   103,822    64,387    41,891    182,310 
Net Cash Provided by/(Used in) Financing Activities    (2,089)   40,115    (94,269)   94,047    19,132    41,947    41,891    72,025 
                                          
Net Change in Cash                                 
                                          
Cash at Beginning of Period                                 
Cash at End of Period   $   $   $   $   $   $   $   $ 
                                  
Supplemental Disclosure of Cash Flow Information                                         
Cash paid for interest   $   $   $   $   $   $   $   $ 
Cash paid for income taxes   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Non-Cash Activities:                                         
Horses purchased by issuance of related party notes payable   $   $   $   $   $   $   $   $ 
Non-cash management fees   $   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-167 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CASH FLOWS

For the year ended December 31, 2025 (continued)

 

    Series Savvy Sassy 22  Series Stylishly 23  Series Formidable Kitt 22  Series Blip Says Bye 23  Series Claire de Lune 22  Series Malibu Bonnie 23  Series Spanxamillion 23  Series Seeking a Star 23
Cash Flows From Operating Activities                                         
Net Income/(Loss)   $(138,316)  $(266,208)  $(151,476)  $(178,058)  $(125,319)  $(218,879)  $(304,335)  $(86,692)
Adjustments to reconcile net income/(loss) to net cash used in operating activities:                                         
Depreciation    94,500    166,667    87,885        38,417    110,000    121,667     
Loss/(gain) on disposal of horse ownership    (18,750)                            
Gain on debt forgiveness                                 
Expenses paid by related party                                         
Interest capitalized to loan                                         
Changes in operating assets and liabilities:                                         
Change in accounts receivable                                 
Change in prepaid expense                                 
Change in other assets                                 
Change in accrued expense                                 
Change in accrued interest payable                                 
Change in deferred revenue                                 
Net Cash Provided by/(Used in) Operating Activities    (62,566)   (99,541)   (63,591)   (178,058)   (86,902)   (108,879)   (182,668)   (86,692)
                                          
Cash Flows From Investing Activities                                         
Purchase of horse assets                                 
Disposition of horse assets        51,250        30,750                 
Proceeds from horse disposition    18,750                             
Net Cash Provided by/(Used in) Investing Activities    18,750    51,250        30,750                 
                                          
Cash Flows From Financing Activities                                         
Subscriptions received in horse series                359,892        127,901    358,266    145,376 
Distributions from horse series            (19,200)   (16,200)   (7,450)           (1,440)
Payment of distributions                                 
Capital contributions                                 
Proceeds from debt - related party                                 
Repayments on debt - related party                                 
Horse revenues, net of expenses, applied to related party loans                                 
Net advances/(repayments) in amount due to manager    43,817    48,291    82,791    (196,385)   94,352    (19,022)   (175,598)   (57,243)
Net Cash Provided by/(Used in) Financing Activities    43,817    48,291    63,591    147,307    86,902    108,879    182,668    86,693 
                                          
Net Change in Cash    1            (1)               1 
                                          
Cash at Beginning of Period                                 
Cash at End of Period   $1   $   $   $(1)  $   $   $   $1 
     (1)           1                (1)
Supplemental Disclosure of Cash Flow Information                                         
Cash paid for interest   $   $   $   $   $   $   $   $ 
Cash paid for income taxes   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Non-Cash Activities:                                         
Horses purchased by issuance of related party notes payable   $   $   $   $   $   $   $   $ 
Non-cash management fees   $   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-168 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CASH FLOWS

For the year ended December 31, 2025 (continued)

 

    Series STG Broodmare Band  Series Thank You Note 23  Series Just Like Lucy 23  Series Eyepopnruby 23  Series Magic Belle 23  Series Great Hot 23  Series Restless Rider 23  Series Stirred 23
Cash Flows From Operating Activities                                         
Net Income/(Loss)   $(525,263)  $(366,976)  $(155,296)  $(190,057)  $(151,818)  $(151,882)  $(510,546)  $(218,035)
Adjustments to reconcile net income/(loss) to net cash used in operating activities:                                         
Depreciation    252,050    85,572    35,870    39,185    47,250    28,572    100,844    37,555 
Loss/(gain) on disposal of horse ownership    (187,084)                            
Gain on debt forgiveness                                 
Expenses paid by related party                                         
Interest capitalized to loan                                         
Changes in operating assets and liabilities:                                         
Change in accounts receivable                                 
Change in prepaid expense                                 
Change in other assets                                 
Change in accrued expense                                 
Change in accrued interest payable                                 
Change in deferred revenue                                 
Net Cash Provided by/(Used in) Operating Activities    (460,297)   (281,404)   (119,426)   (150,872)   (104,568)   (123,310)   (409,702)   (180,480)
                                          
Cash Flows From Investing Activities                                         
Purchase of horse assets    (29,650)   (311,175)   (160,905)   (176,333)   (170,100)   (146,944)   (551,250)   (213,150)
Disposition of horse assets                                 
Proceeds from horse disposition    187,084                             
Net Cash Provided by/(Used in) Investing Activities    157,434    (311,175)   (160,905)   (176,333)   (170,100)   (146,944)   (551,250)   (213,150)
                                          
Cash Flows From Financing Activities                                         
Subscriptions received in horse series    1,175,000    720,000    392,700    371,142    360,000    350,000    1,146,089    471,600 
Distributions from horse series    (81,700)   (6,300)   (32,609)       (28,512)            
Payment of distributions                                 
Capital contributions                                 
Proceeds from debt - related party                                 
Repayments on debt - related party                                 
Horse revenues, net of expenses, applied to related party loans                                 
Net advances/(repayments) in amount due to manager    (790,436)   (121,121)   (79,760)   (43,937)   (56,820)   (79,746)   (185,137)   (77,970)
Net Cash Provided by/(Used in) Financing Activities    302,864    592,579    280,331    327,205    274,668    270,254    960,952    393,630 
                                          
Net Change in Cash                                 
                                          
Cash at Beginning of Period                                 
Cash at End of Period   $   $   $   $   $   $   $   $ 
                                  
Supplemental Disclosure of Cash Flow Information                                         
Cash paid for interest   $   $   $   $   $   $   $   $ 
Cash paid for income taxes   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Non-Cash Activities:                                         
Horses purchased by issuance of related party notes payable   $   $   $   $   $   $   $   $ 
Non-cash management fees   $   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-169 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CASH FLOWS

For the year ended December 31, 2025 (continued)

 

    Series Trust But Verify  Series Wildcat Gaze 23  Series Divine Mercy 24  Series Bernin Midnight 24  Series Bubala 24  Series Bundle Broodmare Band 26  Series Carpe Fortuna 24  Series Thesis Break 24
Cash Flows From Operating Activities                                         
Net Income/(Loss)   $(487,193)  $(97,353)  $(46,738)  $(131,946)  $(127,610)  $(43,736)  $(30,895)  $(148,404)
Adjustments to reconcile net income/(loss) to net cash used in operating activities:                                         
Depreciation    123,528    10,175    15,750    16,327    24,491    20,572    10,710    27,519 
Loss/(gain) on disposal of horse ownership                                 
Gain on debt forgiveness                                 
Expenses paid by related party                                         
Interest capitalized to loan                                         
Changes in operating assets and liabilities:                                         
Change in accounts receivable                                 
Change in prepaid expense                                 
Change in other assets                                 
Change in accrued expense                                 
Change in accrued interest payable                                 
Change in deferred revenue                                 
Net Cash Provided by/(Used in) Operating Activities    (363,666)   (87,178)   (30,988)   (115,619)   (103,119)   (23,164)   (20,185)   (120,885)
                                          
Cash Flows From Investing Activities                                         
Purchase of horse assets    (472,500)   (57,750)   (189,000)   (195,925)   (293,888)   (233,100)   (182,580)   (198,135)
Disposition of horse assets                                 
Proceeds from horse disposition                                 
Net Cash Provided by/(Used in) Investing Activities    (472,500)   (57,750)   (189,000)   (195,925)   (293,888)   (233,100)   (182,580)   (198,135)
                                          
Cash Flows From Financing Activities                                         
Subscriptions received in horse series    971,355    212,072        394,200    248,157            317,811 
Distributions from horse series                                 
Payment of distributions                                 
Capital contributions                                 
Proceeds from debt - related party                                 
Repayments on debt - related party                                 
Horse revenues, net of expenses, applied to related party loans                                 
Net advances/(repayments) in amount due to manager    (135,189)   (67,144)   219,988    (82,656)   148,850    256,264    202,765    1,209 
Net Cash Provided by/(Used in) Financing Activities    836,166    144,928    219,988    311,544    397,007    256,264    202,765    319,020 
                                          
Net Change in Cash                                 
                                          
Cash at Beginning of Period                                 
Cash at End of Period   $   $   $   $   $   $   $   $ 
                                  
Supplemental Disclosure of Cash Flow Information                                         
Cash paid for interest   $   $   $   $   $   $   $   $ 
Cash paid for income taxes   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Non-Cash Activities:                                         
Horses purchased by issuance of related party notes payable   $   $   $   $   $   $   $   $ 
Non-cash management fees   $   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-170 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CASH FLOWS

For the year ended December 31, 2025 (continued)

 

    Series Slam Dunk 24  Series Marsh Hawk 24  Series Paddock Buzz  Series Confetti 24  Series Great Sister Diane 24  Series  Z-MRH Raven's Lady 21  12.31.2025 Consolidated Total
Cash Flows From Operating Activities                                    
Net Income/(Loss)   $(397,024)  $(57,007)  $(31,017)  $(175,030)  $(169,261)  $   $(4,831,263)
Adjustments to reconcile net income/(loss) to net cash used in operating activities:                                    
Depreciation    83,333    15,313    8,750    48,563    28,875        2,806,569 
Loss/(gain) on disposal of horse ownership                            (2,215,910)
Gain on debt forgiveness                            165,075 
Expenses paid by related party                                   
Interest capitalized to loan                                   
Changes in operating assets and liabilities:                                    
Change in accounts receivable                            16,108 
Change in prepaid expense                             
Change in other assets                            (11,326)
Change in accrued expense                            (3,622)
Change in accrued interest payable                            (23)
Change in deferred revenue                             
Net Cash Provided by/(Used in) Operating Activities    (313,691)   (41,694)   (22,267)   (126,467)   (140,386)       (4,074,392)
                                     
Cash Flows From Investing Activities                                    
Purchase of horse assets    (1,232,800)   (278,780)   (105,000)   (349,650)   (346,500)       (5,901,864)
Disposition of horse assets                            98,931 
Proceeds from horse disposition                            2,781,509 
Net Cash Provided by/(Used in) Investing Activities    (1,232,800)   (278,780)   (105,000)   (349,650)   (346,500)       (3,021,424)
                                     
Cash Flows From Financing Activities                                    
Subscriptions received in horse series    839,726            308,763    356,120        9,925,270 
Distributions from horse series                            (3,311,284)
Payment of distributions                            (126,015)
Capital contributions                            151,181 
Proceeds from debt - related party                             
Repayments on debt - related party                             
Horse revenues, net of expenses, applied to related party loans                            (340,345)
Net advances/(repayments) in amount due to manager    706,765    320,475    127,267    167,354    130,766        797,008 
Net Cash Provided by/(Used in) Financing Activities    1,546,491    320,475    127,267    476,117    486,886        7,095,815 
                                     
Net Change in Cash                             
                                     
Cash at Beginning of Period                             
Cash at End of Period   $   $   $   $   $   $   $ 
                              
Supplemental Disclosure of Cash Flow Information                                    
Cash paid for interest   $   $   $   $   $   $   $ 
Cash paid for income taxes   $   $   $   $   $   $   $ 
                                     
Supplemental Disclosure of Non-Cash Activities:                                    
Horses purchased by issuance of related party notes payable   $   $   $   $   $   $   $ 
Non-cash management fees   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-171 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CASH FLOWS

For the year ended December 31, 2024

 

   Series Action Bundle  Series Adjust 20  Series Amandrea  Series Ambleside Park 19  Series Amers  Series Apple Down Under 19  Series Ari the Adventurer 19  Series Ashlees Empire 20
Cash Flows From Operating Activities                                        
Net Income/(Loss)  $   $(40,659)  $   $   $   $   $(40,014)  $ 
Adjustments to reconcile net income/(loss) to net cash used in operating activities:                                        
Depreciation       11,055                    23,452     
Loss/(gain) on disposal of horse ownership       16,027                         
Gain on debt forgiveness                                
Expenses paid by related party                                
Interest capitalized to loan                                
Changes in operating assets and liabilities:                                        
Change in accounts receivable       3,000                         
Change in prepaid expense                                
Change in other assets                                
Change in accrued expense                                
Change in accrued interest payable                                
Change in deferred revenue                                
Net Cash Provided by/(Used in) Operating Activities       (10,577)                   (16,562)    
                                         
Cash Flows From Investing Activities                                        
Purchase of horse assets                                
Disposition of horse assets                                
Proceeds from horse disposition       13,531                         
Net Cash Provided by/(Used in) Investing Activities       13,531                         
                                         
Cash Flows From Financing Activities                                        
Subscriptions received in horse series                                
Distributions from horse series       (47,872)                        
Capital contributions       46,205                    38,228     
Proceeds from debt - related party                                
Repayments on debt - related party                                
Horse revenues, net of expenses, applied to related party loans                                
Net advances/(repayments) in amount due to manager       (1,287)                   (21,666)    
Net Cash Provided by/(Used in) Financing Activities       (2,954)                   16,562     
                                         
Net Change in Cash                                
                                         
Cash at Beginning of Period                                
Cash at End of Period  $   $   $   $   $   $   $   $ 
                                         
Supplemental Disclosure of Cash Flow Information                                        
Cash paid for interest  $   $   $   $   $   $   $   $ 
Cash paid for income taxes  $   $   $   $   $   $   $   $ 
                                         
Supplemental Disclosure of Non-Cash Activities:                                        
Horses purchased by issuance of related party notes payable  $   $   $   $   $   $   $   $ 
Non-cash management fees  $   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-172 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CASH FLOWS

For the year ended December 31, 2024 (continued)

 

    Series Athenian Beauty 19  Series Authentic  Series Awe Hush 19  Series Bajan Bashert  Series Balletic  Series Bella Chica  Series Big Mel  Series Black Escort 19
Cash Flows From Operating Activities                                         
Net Income/(Loss)   $   $440,939   $   $(98,033)  $(91,494)  $   $   $ 
Adjustments to reconcile net income/(loss) to net cash used in operating activities:                                         
Depreciation                28,000    95,685             
Loss/(gain) on disposal of horse ownership                44,158    (37,503)            
Gain on debt forgiveness                                 
Expenses paid by related party                                 
Interest capitalized to loan                                 
Changes in operating assets and liabilities:                                         
Change in accounts receivable                1,500                 
Change in prepaid expense                                 
Change in other assets                                 
Change in accrued expense                                 
Change in accrued interest payable                                 
Change in deferred revenue                                 
Net Cash Provided by/(Used in) Operating Activities        440,939        (24,375)   (33,312)            
                                          
Cash Flows From Investing Activities                                         
Purchase of horse assets                    (25,175)            
Disposition of horse assets                                 
Proceeds from horse disposition                    62,678             
Net Cash Provided by/(Used in) Investing Activities                    37,503             
                                          
Cash Flows From Financing Activities                                         
Subscriptions received in horse series                                 
Distributions from horse series        (144,625)       (17,585)                
Capital contributions                40,281                 
Proceeds from debt - related party                                 
Repayments on debt - related party                                 
Horse revenues, net of expenses, applied to related party loans        (440,794)                        
Net advances/(repayments) in amount due to manager        144,480        1,679    (4,191)            
Net Cash Provided by/(Used in) Financing Activities        (440,939)       24,375    (4,191)            
                                          
Net Change in Cash                                 
                                          
Cash at Beginning of Period                                 
Cash at End of Period   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Cash Flow Information                                         
Cash paid for interest   $   $   $   $   $   $   $   $ 
Cash paid for income taxes   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Non-Cash Activities:                                         
Horses purchased by issuance of related party notes payable   $   $   $   $   $   $   $   $ 
Non-cash management fees   $   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-173 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CASH FLOWS

For the year ended December 31, 2024 (continued)

 

    Series Bullion  Series Song of Bernadette 20  Series Cairo Kiss  Series Carrothers  Series Cayala 19  Series Arch Support 20  Series Chad Brown Bundle  Series Chasing the Moon 20
Cash Flows From Operating Activities                                         
Net Income/(Loss)   $   $(74,836)  $   $   $   $(40,737)  $(111,255)  $(136,053)
Adjustments to reconcile net income/(loss) to net cash used in operating activities:                                         
Depreciation        59,644                23,333    65,492    36,117 
Loss/(gain) on disposal of horse ownership                                67,991 
Gain on debt forgiveness                                 
Expenses paid by related party                                 
Interest capitalized to loan                                 
Changes in operating assets and liabilities:                                         
Change in accounts receivable                        750        651 
Change in prepaid expense                                 
Change in other assets                                 
Change in accrued expense                                 
Change in accrued interest payable                                 
Change in deferred revenue                                 
Net Cash Provided by/(Used in) Operating Activities        (15,192)               (16,654)   (45,763)   (31,294)
                                          
Cash Flows From Investing Activities                                         
Purchase of horse assets                                 
Disposition of horse assets                                 
Proceeds from horse disposition                                30,400 
Net Cash Provided by/(Used in) Investing Activities                                30,400 
                                          
Cash Flows From Financing Activities                                         
Subscriptions received in horse series                                 
Distributions from horse series                        (14,655)       (50,768)
Capital contributions                        39,818    27,877    45,000 
Proceeds from debt - related party                                 
Repayments on debt - related party                                 
Horse revenues, net of expenses, applied to related party loans                                 
Net advances/(repayments) in amount due to manager        15,192                (8,509)   17,886    6,662 
Net Cash Provided by/(Used in) Financing Activities        15,192                16,654    45,763    894 
                                          
Net Change in Cash                                 
                                          
Cash at Beginning of Period                                 
Cash at End of Period   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Cash Flow Information                                         
Cash paid for interest   $   $   $   $   $   $   $   $ 
Cash paid for income taxes   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Non-Cash Activities:                                         
Horses purchased by issuance of related party notes payable   $   $   $   $   $   $   $   $ 
Non-cash management fees   $   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-174 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CASH FLOWS

For the year ended December 31, 2024 (continued)

 

    Series Classic Cut  Series Classofsixtythree 19  Series Co Cola 19  Series Collusion Illusion  Series Consecrate 19  Series Courtisane 19  Series Daddy's Joy  Series Dancing Crane
Cash Flows From Operating Activities                                         
Net Income/(Loss)   $(67,482)  $   $   $   $   $   $   $ 
Adjustments to reconcile net income/(loss) to net cash used in operating activities:                                         
Depreciation    50,806                             
Loss/(gain) on disposal of horse ownership                                 
Gain on debt forgiveness                                 
Expenses paid by related party                                 
Interest capitalized to loan                                 
Changes in operating assets and liabilities:                                         
Change in accounts receivable                                 
Change in prepaid expense                                 
Change in other assets                                 
Change in accrued expense                                 
Change in accrued interest payable                                 
Change in deferred revenue                                 
Net Cash Provided by/(Used in) Operating Activities    (16,676)                            
                                          
Cash Flows From Investing Activities                                         
Purchase of horse assets                                 
Disposition of horse assets                                 
Proceeds from horse disposition                                 
Net Cash Provided by/(Used in) Investing Activities                                 
                                          
Cash Flows From Financing Activities                                         
Subscriptions received in horse series                                 
Distributions from horse series        (12,579)   (47,539)           (257)        
Capital contributions                                 
Proceeds from debt - related party                                 
Repayments on debt - related party                                 
Horse revenues, net of expenses, applied to related party loans                                 
Net advances/(repayments) in amount due to manager    16,676    12,579    47,539            257         
Net Cash Provided by/(Used in) Financing Activities    16,676                             
                                          
Net Change in Cash                                 
                                          
Cash at Beginning of Period                                 
Cash at End of Period   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Cash Flow Information                                         
Cash paid for interest   $   $   $   $   $   $   $   $ 
Cash paid for income taxes   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Non-Cash Activities:                                         
Horses purchased by issuance of related party notes payable   $   $   $   $   $   $   $   $ 
Non-cash management fees   $   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-175 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CASH FLOWS

For the year ended December 31, 2024 (continued)

 

    Series Daring Dancer 20  Series De Mystique 17  Series Deep Cover  Series Demogorgon  Series Desire Street 19  Series Echo Warrior 19  Series Edge Racing Summer Fun-d  Series Enchante 21
Cash Flows From Operating Activities                                         
Net Income/(Loss)   $   $   $   $   $   $(9,444)  $   $(119,919)
Adjustments to reconcile net income/(loss) to net cash used in operating activities:                                         
Depreciation                        11,889        99,740 
Loss/(gain) on disposal of horse ownership                        (28,995)        
Gain on debt forgiveness                                 
Expenses paid by related party                                 
Interest capitalized to loan                                 
Changes in operating assets and liabilities:                                         
Change in accounts receivable                                (1,638)
Change in prepaid expense                                 
Change in other assets                                 
Change in accrued expense                                 
Change in accrued interest payable                                 
Change in deferred revenue                                 
Net Cash Provided by/(Used in) Operating Activities                        (26,550)       (21,817)
                                          
Cash Flows From Investing Activities                                         
Purchase of horse assets                                 
Disposition of horse assets                                 
Proceeds from horse disposition                        28,995         
Net Cash Provided by/(Used in) Investing Activities                        28,995         
                                          
Cash Flows From Financing Activities                                         
Subscriptions received in horse series                                 
Distributions from horse series    (13,323)               (8,818)       (12,083)   (33,480)
Capital contributions                                 
Proceeds from debt - related party                                 
Repayments on debt - related party                                 
Horse revenues, net of expenses, applied to related party loans                                 
Net advances/(repayments) in amount due to manager    13,323                8,818    (2,445)   12,083    55,297 
Net Cash Provided by/(Used in) Financing Activities                        (2,445)       21,817 
                                          
Net Change in Cash                                 
                                          
Cash at Beginning of Period                                 
Cash at End of Period   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Cash Flow Information                                         
Cash paid for interest   $   $   $   $   $   $   $   $ 
Cash paid for income taxes   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Non-Cash Activities:                                         
Horses purchased by issuance of related party notes payable   $   $   $   $   $   $   $   $ 
Non-cash management fees   $   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-176 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CASH FLOWS

For the year ended December 31, 2024 (continued)

 

    Series Elarose 21  Series Escape Route  Series Exonerated 19  Series Fenwick Hall 20  Series Forever Rose  Series Flora Dora 20  Series Frosted Oats  Series Future Stars Stable
Cash Flows From Operating Activities                                         
Net Income/(Loss)   $(152,561)  $(24,436)  $   $   $102,626   $(44,256)  $   $17,327 
Adjustments to reconcile net income/(loss) to net cash used in operating activities:                                         
Depreciation    105,000                (62,008)   15,625         
Loss/(gain) on disposal of horse ownership                        16,207        (19,577)
Gain on debt forgiveness                                (9,793)
Expenses paid by related party                                 
Interest capitalized to loan                                 
Changes in operating assets and liabilities:                                         
Change in accounts receivable        3,900                (5,000)       599 
Change in prepaid expense                                 
Change in other assets                                 
Change in accrued expense                                (599)
Change in accrued interest payable                                 
Change in deferred revenue                                 
Net Cash Provided by/(Used in) Operating Activities    (47,561)   (20,536)           40,618    (17,424)       (12,043)
                                          
Cash Flows From Investing Activities                                         
Purchase of horse assets                                 
Disposition of horse assets                                 
Proceeds from horse disposition                    118,142    (6,406)       19,577 
Net Cash Provided by/(Used in) Investing Activities                    118,142    (6,406)       19,577 
                                          
Cash Flows From Financing Activities                                         
Subscriptions received in horse series                                 
Distributions from horse series    (17,800)   (11,934)               (4,800)   (8,829)   (21,209)
Capital contributions        66,823                57,086         
Proceeds from debt - related party                                2,990 
Repayments on debt - related party                                (33,856)
Horse revenues, net of expenses, applied to related party loans                                 
Net advances/(repayments) in amount due to manager    65,361    (34,353)           (158,760)   (28,456)   8,829    44,541 
Net Cash Provided by/(Used in) Financing Activities    47,561    20,536            (158,760)   23,830        (7,534)
                                          
Net Change in Cash                                 
                                          
Cash at Beginning of Period                                 
Cash at End of Period   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Cash Flow Information                                         
Cash paid for interest   $   $   $   $   $   $   $   $ 
Cash paid for income taxes   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Non-Cash Activities:                                         
Horses purchased by issuance of related party notes payable   $   $   $   $   $   $   $   $ 
Non-cash management fees   $   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-177 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CASH FLOWS

For the year ended December 31, 2024 (continued)

 

    Series Gentleman Gerry  Series Going to Vegas  Series Got Stormy  Series Grand Traverse Bay 19  Series Grand Traverse Bay 20  Series Heaven Street  Series Kindle 21  Series Knarsdale 21
Cash Flows From Operating Activities                                         
Net Income/(Loss)   $   $   $   $   $   $   $(85,830)  $(132,670)
Adjustments to reconcile net income/(loss) to net cash used in operating activities:                                         
Depreciation                            52,500    103,785 
Loss/(gain) on disposal of horse ownership                                 
Gain on debt forgiveness                                 
Expenses paid by related party                                 
Interest capitalized to loan                                 
Changes in operating assets and liabilities:                                         
Change in accounts receivable                            (347)    
Change in prepaid expense                                 
Change in other assets                                 
Change in accrued expense                                 
Change in accrued interest payable                                 
Change in deferred revenue                                 
Net Cash Provided by/(Used in) Operating Activities                            (33,677)   (28,885)
                                          
Cash Flows From Investing Activities                                         
Purchase of horse assets                                 
Disposition of horse assets                                 
Proceeds from horse disposition                                 
Net Cash Provided by/(Used in) Investing Activities                                 
                                          
Cash Flows From Financing Activities                                         
Subscriptions received in horse series                                 
Distributions from horse series                    (18,981)       (4,496)   (8,313)
Capital contributions                                 
Proceeds from debt - related party                                 
Repayments on debt - related party                                 
Horse revenues, net of expenses, applied to related party loans                                 
Net advances/(repayments) in amount due to manager                    18,981        38,173    37,198 
Net Cash Provided by/(Used in) Financing Activities                            33,677    28,885 
                                          
Net Change in Cash                                 
                                          
Cash at Beginning of Period                                 
Cash at End of Period   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Cash Flow Information                                         
Cash paid for interest   $   $   $   $   $   $   $   $ 
Cash paid for income taxes   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Non-Cash Activities:                                         
Horses purchased by issuance of related party notes payable   $   $   $   $   $   $   $   $ 
Non-cash management fees   $   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-178 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CASH FLOWS

For the year ended December 31, 2024 (continued)

 

    Series Im a Looker 20  Series Into Summer 19  Series Ishvana 21  Series Jeanne's Speight 20  Series Just Louise 19  Series Keertana 18  Series Kiana's Love  Series Kichiro
Cash Flows From Operating Activities                                         
Net Income/(Loss)   $(132,789)  $   $98,070   $(6,750)  $120,010   $   $   $ 
Adjustments to reconcile net income/(loss) to net cash used in operating activities:                                         
Depreciation    51,277        (53,091)                    
Loss/(gain) on disposal of horse ownership    69,851            6,750    (141,943)            
Gain on debt forgiveness                    (12,055)            
Expenses paid by related party                                 
Interest capitalized to loan                                 
Changes in operating assets and liabilities:                                         
Change in accounts receivable    377                11,006             
Change in prepaid expense                                 
Change in other assets                                 
Change in accrued expense    (35)               (7,716)            
Change in accrued interest payable                                 
Change in deferred revenue                                 
Net Cash Provided by/(Used in) Operating Activities    (11,319)       44,979        (30,698)            
                                          
Cash Flows From Investing Activities                                         
Purchase of horse assets                                 
Disposition of horse assets                                 
Proceeds from horse disposition    4,775        126,296    (6,750)   141,943             
Net Cash Provided by/(Used in) Investing Activities    4,775        126,296    (6,750)   141,943             
                                          
Cash Flows From Financing Activities                                         
Subscriptions received in horse series                                 
Distributions from horse series    (75,044)                            
Capital contributions                                 
Proceeds from debt - related party                    20,576             
Repayments on debt - related party                    (144,343)            
Horse revenues, net of expenses, applied to related party loans                                 
Net advances/(repayments) in amount due to manager    81,588        (171,275)   6,750    12,522             
Net Cash Provided by/(Used in) Financing Activities    6,544        (171,275)   6,750    (111,245)            
                                          
Net Change in Cash                                 
                                          
Cash at Beginning of Period                                 
Cash at End of Period   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Cash Flow Information                                         
Cash paid for interest   $   $   $   $   $   $   $   $ 
Cash paid for income taxes   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Non-Cash Activities:                                         
Horses purchased by issuance of related party notes payable   $   $   $   $   $   $   $   $ 
Non-cash management fees   $   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-179 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CASH FLOWS

For the year ended December 31, 2024 (continued)

 

    Series Lane Way  Series Latte Da 19  Series Lazy Daisy  Series Le Relais 20  Series Lost Empire 19  Series Madarnas  Series Madiera Wine  Series Major Implications
Cash Flows From Operating Activities                                         
Net Income/(Loss)   $(36,460)  $   $   $   $   $   $   $ 
Adjustments to reconcile net income/(loss) to net cash used in operating activities:                                         
Depreciation                                 
Loss/(gain) on disposal of horse ownership                                 
Gain on debt forgiveness                                 
Expenses paid by related party                                 
Interest capitalized to loan                                 
Changes in operating assets and liabilities:                                         
Change in accounts receivable    24,906                             
Change in prepaid expense                                 
Change in other assets                                 
Change in accrued expense    (24,906)                            
Change in accrued interest payable                                 
Change in deferred revenue                                 
Net Cash Provided by/(Used in) Operating Activities    (36,460)                            
                                          
Cash Flows From Investing Activities                                         
Purchase of horse assets                                 
Disposition of horse assets                                 
Proceeds from horse disposition                                 
Net Cash Provided by/(Used in) Investing Activities                                 
                                          
Cash Flows From Financing Activities                                         
Subscriptions received in horse series                                 
Distributions from horse series                                 
Capital contributions                                 
Proceeds from debt - related party                                 
Repayments on debt - related party                                 
Horse revenues, net of expenses, applied to related party loans                                 
Net advances/(repayments) in amount due to manager    36,460                             
Net Cash Provided by/(Used in) Financing Activities    36,460                             
                                          
Net Change in Cash                                 
                                          
Cash at Beginning of Period                                 
Cash at End of Period   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Cash Flow Information                                         
Cash paid for interest   $   $   $   $   $   $   $   $ 
Cash paid for income taxes   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Non-Cash Activities:                                         
Horses purchased by issuance of related party notes payable   $   $   $   $   $   $   $   $ 
Non-cash management fees   $   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-180 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CASH FLOWS

For the year ended December 31, 2024 (continued)

 

    Series Man Among Men  Series Margaret Reay 19  Series Margarita Friday 19  Series Martita Sangrita 17  Series Mayan Milagra 19  Series Midnight Sweetie 19  Series Miss Puzzle  Series Miss Sakamoto
Cash Flows From Operating Activities                                         
Net Income/(Loss)   $77,109   $   $449,947   $   $   $   $   $6,827 
Adjustments to reconcile net income/(loss) to net cash used in operating activities:                                         
Depreciation            14,534                    10,585 
Loss/(gain) on disposal of horse ownership    (80,920)                           (28,008)
Gain on debt forgiveness    (1,654)                            
Expenses paid by related party                                 
Interest capitalized to loan                                 
Changes in operating assets and liabilities:                                         
Change in accounts receivable    1,515        (2,324)                    
Change in prepaid expense                                 
Change in other assets                                 
Change in accrued expense    (1,515)       (6,078)                    
Change in accrued interest payable                                 
Change in deferred revenue                                 
Net Cash Provided by/(Used in) Operating Activities    (5,465)       456,079                    (10,596)
                                          
Cash Flows From Investing Activities                                         
Purchase of horse assets                                 
Disposition of horse assets                                 
Proceeds from horse disposition    80,920                            33,500 
Net Cash Provided by/(Used in) Investing Activities    80,920                            33,500 
                                          
Cash Flows From Financing Activities                                         
Subscriptions received in horse series                                (54)
Distributions from horse series    (10,553)       (441,078)       (23,720)           (18,866)
Capital contributions                                 
Proceeds from debt - related party    12,264                             
Repayments on debt - related party    (82,510)                            
Horse revenues, net of expenses, applied to related party loans                                 
Net advances/(repayments) in amount due to manager    5,344        (15,001)       23,720            (3,984)
Net Cash Provided by/(Used in) Financing Activities    (75,455)       (456,079)                   (22,904)
                                          
Net Change in Cash                                 
                                          
Cash at Beginning of Period                                 
Cash at End of Period   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Cash Flow Information                                         
Cash paid for interest   $   $   $   $   $   $   $   $ 
Cash paid for income taxes   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Non-Cash Activities:                                         
Horses purchased by issuance of related party notes payable   $   $   $   $   $   $   $   $ 
Non-cash management fees   $   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-181 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CASH FLOWS

For the year ended December 31, 2024 (continued)

 

    Series Mo Mischief  Series Mo Temptation  Series Monomoy Girl  Series Moonbow 20  Series Moonless Sky  Series Motion Emotion  Series Mrs Whistler  Series My Fast One 20
Cash Flows From Operating Activities                                         
Net Income/(Loss)   $   $(92,512)  $   $(28,608)  $   $   $   $(47,686)
Adjustments to reconcile net income/(loss) to net cash used in operating activities:                                         
Depreciation        16,538        8,334                4,824 
Loss/(gain) on disposal of horse ownership        45,398        4,267                40,092 
Gain on debt forgiveness                                 
Expenses paid by related party                                 
Interest capitalized to loan                                 
Changes in operating assets and liabilities:                                         
Change in accounts receivable                                 
Change in prepaid expense                                 
Change in other assets                                 
Change in accrued expense                                 
Change in accrued interest payable                                 
Change in deferred revenue                                 
Net Cash Provided by/(Used in) Operating Activities        (30,576)       (16,007)               (2,770)
                                          
Cash Flows From Investing Activities                                         
Purchase of horse assets                                (6,000)
Disposition of horse assets                                 
Proceeds from horse disposition        (10,763)       11,203                11,250 
Net Cash Provided by/(Used in) Investing Activities        (10,763)       11,203                5,250 
                                          
Cash Flows From Financing Activities                                         
Subscriptions received in horse series                                 
Distributions from horse series        (8,373)       (44,143)           (25,454)   (70,694)
Capital contributions                                 
Proceeds from debt - related party                                 
Repayments on debt - related party                                 
Horse revenues, net of expenses, applied to related party loans                                 
Net advances/(repayments) in amount due to manager        49,712        48,947            25,454    68,214 
Net Cash Provided by/(Used in) Financing Activities        41,339        4,804                (2,480)
                                          
Net Change in Cash                                 
                                          
Cash at Beginning of Period                                 
Cash at End of Period   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Cash Flow Information                                         
Cash paid for interest   $   $   $   $   $   $   $   $ 
Cash paid for income taxes   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Non-Cash Activities:                                         
Horses purchased by issuance of related party notes payable   $   $   $   $   $   $   $   $ 
Non-cash management fees   $   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-182 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CASH FLOWS

For the year ended December 31, 2024 (continued)

 

    Series Naismith  Series National Road  Series New York Claiming Package  Series Night of Idiots  Series Nileist  Series Noble Goddess  Series Northern Smile 20  Series NY Exacta
Cash Flows From Operating Activities                                         
Net Income/(Loss)   $   $   $   $   $   $   $(48,322)  $ 
Adjustments to reconcile net income/(loss) to net cash used in operating activities:                                         
Depreciation                            4,052     
Loss/(gain) on disposal of horse ownership                            32,158     
Gain on debt forgiveness                                 
Expenses paid by related party                                 
Interest capitalized to loan                                 
Changes in operating assets and liabilities:                                         
Change in accounts receivable        3,750                    18,750     
Change in prepaid expense                                 
Change in other assets                                 
Change in accrued expense                                 
Change in accrued interest payable                                 
Change in deferred revenue                                 
Net Cash Provided by/(Used in) Operating Activities        3,750                    6,638     
                                          
Cash Flows From Investing Activities                                         
Purchase of horse assets                                 
Disposition of horse assets                                 
Proceeds from horse disposition                                 
Net Cash Provided by/(Used in) Investing Activities                                 
                                          
Cash Flows From Financing Activities                                         
Subscriptions received in horse series                                 
Distributions from horse series                            (3,750)    
Capital contributions        32,294                    21,747     
Proceeds from debt - related party                                 
Repayments on debt - related party                                 
Horse revenues, net of expenses, applied to related party loans                                 
Net advances/(repayments) in amount due to manager        (36,044)                   (24,635)    
Net Cash Provided by/(Used in) Financing Activities        (3,750)                   (6,638)    
                                          
Net Change in Cash                                 
                                          
Cash at Beginning of Period                                 
Cash at End of Period   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Cash Flow Information                                         
Cash paid for interest   $   $   $   $   $   $   $   $ 
Cash paid for income taxes   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Non-Cash Activities:                                         
Horses purchased by issuance of related party notes payable   $   $   $   $   $   $   $   $ 
Non-cash management fees   $   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-183 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CASH FLOWS

For the year ended December 31, 2024 (continued)

 

    Series One Last Night 21  Series Our Miss Jones 19  Series Our Jenny B 21  Series Ocean Magic 18  Series Patsys Kim 21  Series Popular Demand  Series Power Up Paynter  Series Queen Amira 19
Cash Flows From Operating Activities                                         
Net Income/(Loss)   $(88,276)  $   $(59,017)  $   $(224,126)  $   $   $ 
Adjustments to reconcile net income/(loss) to net cash used in operating activities:                                         
Depreciation    51,276        17,333        61,720             
Loss/(gain) on disposal of horse ownership                    117,721             
Gain on debt forgiveness                                 
Expenses paid by related party                                 
Interest capitalized to loan                                 
Changes in operating assets and liabilities:                                         
Change in accounts receivable                                 
Change in prepaid expense                                 
Change in other assets                                 
Change in accrued expense                                 
Change in accrued interest payable                                 
Change in deferred revenue                                 
Net Cash Provided by/(Used in) Operating Activities    (37,000)       (41,684)       (44,685)            
                                          
Cash Flows From Investing Activities                                         
Purchase of horse assets    (7,776)                            
Disposition of horse assets                                 
Proceeds from horse disposition                                 
Net Cash Provided by/(Used in) Investing Activities    (7,776)                            
                                          
Cash Flows From Financing Activities                                         
Subscriptions received in horse series                                 
Distributions from horse series        (20,602)   (17,945)       (11,782)            
Capital contributions            54,926                     
Proceeds from debt - related party                                 
Repayments on debt - related party                                 
Horse revenues, net of expenses, applied to related party loans                                 
Net advances/(repayments) in amount due to manager    44,776    20,602    4,703        56,467             
Net Cash Provided by/(Used in) Financing Activities    44,776        41,684        44,685             
                                          
Net Change in Cash                                 
                                          
Cash at Beginning of Period                                 
Cash at End of Period   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Cash Flow Information                                         
Cash paid for interest   $   $   $   $   $   $   $   $ 
Cash paid for income taxes   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Non-Cash Activities:                                         
Horses purchased by issuance of related party notes payable   $   $   $   $   $   $   $   $ 
Non-cash management fees   $   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-184 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CASH FLOWS

For the year ended December 31, 2024 (continued)

 

    Series Race Hunter 19  Series Essential Rose 20  Series Salute to America  Series Sarrocchi 21  Series Sauce On Side  Series Shake It Up Baby  Series Sigesmund  Series Silverpocketsfull 19
Cash Flows From Operating Activities                                         
Net Income/(Loss)   $(75,919)  $409,672   $   $(174,680)  $   $   $   $ 
Adjustments to reconcile net income/(loss) to net cash used in operating activities:                                         
Depreciation    26,562    132,308        38,293                 
Loss/(gain) on disposal of horse ownership        (589,742)       105,752                 
Gain on debt forgiveness                                 
Expenses paid by related party                                 
Interest capitalized to loan                                 
Changes in operating assets and liabilities:                                         
Change in accounts receivable                                 
Change in prepaid expense                                 
Change in other assets                                 
Change in accrued expense                                 
Change in accrued interest payable                                 
Change in deferred revenue                                 
Net Cash Provided by/(Used in) Operating Activities    (49,357)   (47,762)       (30,635)                
                                          
Cash Flows From Investing Activities                                         
Purchase of horse assets                                 
Disposition of horse assets                                 
Proceeds from horse disposition        589,742        19,313                 
Net Cash Provided by/(Used in) Investing Activities        589,742        19,313                 
                                          
Cash Flows From Financing Activities                                         
Subscriptions received in horse series                                 
Distributions from horse series        (564,034)       (84,073)               (29,032)
Capital contributions                                 
Proceeds from debt - related party                                12,750 
Repayments on debt - related party                                (12,750)
Horse revenues, net of expenses, applied to related party loans                                 
Net advances/(repayments) in amount due to manager    49,357    22,054        95,395                29,032 
Net Cash Provided by/(Used in) Financing Activities    49,357    (541,980)       11,322                 
                                          
Net Change in Cash                                 
                                          
Cash at Beginning of Period                                 
Cash at End of Period   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Cash Flow Information                                         
Cash paid for interest   $   $   $   $   $   $   $   $ 
Cash paid for income taxes   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Non-Cash Activities:                                         
Horses purchased by issuance of related party notes payable   $   $   $   $   $   $   $   $ 
Non-cash management fees   $   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-185 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CASH FLOWS

For the year ended December 31, 2024 (continued)

 

    Series Smart Shopping 21  Series Social Dilemma  Series Song of the Lark 21  Series Soul Beam  Series Speightstown Belle 19  Series Spirit 20  Series Squared Straight  Series Storm Shooter
Cash Flows From Operating Activities                                         
Net Income/(Loss)   $3,867,380   $   $(66,638)  $   $   $12,625   $   $ 
Adjustments to reconcile net income/(loss) to net cash used in operating activities:                                         
Depreciation    97,125        53,550            13,910         
Loss/(gain) on disposal of horse ownership    (3,879,483)                   (350)        
Gain on debt forgiveness                                 
Expenses paid by related party                                 
Interest capitalized to loan                                 
Changes in operating assets and liabilities:                                         
Change in accounts receivable    (700)                            
Change in prepaid expense                                 
Change in other assets                                 
Change in accrued expense                                 
Change in accrued interest payable                                 
Change in deferred revenue                                 
Net Cash Provided by/(Used in) Operating Activities    84,322        (13,088)           26,185         
                                          
Cash Flows From Investing Activities                                         
Purchase of horse assets    283,501                             
Disposition of horse assets    (283,501)                            
Proceeds from horse disposition    3,944,261                    30,400         
Net Cash Provided by/(Used in) Investing Activities    3,944,261                    30,400         
                                          
Cash Flows From Financing Activities                                         
Subscriptions received in horse series                                 
Distributions from horse series    (3,954,600)       (9,818)           (85,390)        
Capital contributions                                 
Proceeds from debt - related party                                 
Repayments on debt - related party                                 
Horse revenues, net of expenses, applied to related party loans                                 
Net advances/(repayments) in amount due to manager    (73,983)       22,906            28,805         
Net Cash Provided by/(Used in) Financing Activities    (4,028,583)       13,088            (56,585)        
                                          
Net Change in Cash                                 
                                          
Cash at Beginning of Period                                 
Cash at End of Period   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Cash Flow Information                                         
Cash paid for interest   $   $   $   $   $   $   $   $ 
Cash paid for income taxes   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Non-Cash Activities:                                         
Horses purchased by issuance of related party notes payable   $   $   $   $   $   $   $   $ 
Non-cash management fees   $   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-186 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CASH FLOWS

For the year ended December 31, 2024 (continued)

 

    Series Street Band  Series Sunny 18  Series Sunsanddrinkinhand  Series Sweet Sweet Annie 19  Series Swiss Minister  Series Takeo Squared  Series Tapitry 19  Series Tavasco Road
Cash Flows From Operating Activities                                         
Net Income/(Loss)   $   $   $   $(21,582)  $   $   $   $ 
Adjustments to reconcile net income/(loss) to net cash used in operating activities:                                         
Depreciation                7,455                 
Loss/(gain) on disposal of horse ownership                (4,000)                
Gain on debt forgiveness                                 
Expenses paid by related party                                 
Interest capitalized to loan                                 
Changes in operating assets and liabilities:                                         
Change in accounts receivable                15,600                 
Change in prepaid expense                                 
Change in other assets                                 
Change in accrued expense                (1,800)                
Change in accrued interest payable                                 
Change in deferred revenue                                 
Net Cash Provided by/(Used in) Operating Activities                (4,327)                
                                          
Cash Flows From Investing Activities                                         
Purchase of horse assets                                 
Disposition of horse assets                                 
Proceeds from horse disposition                4,000                 
Net Cash Provided by/(Used in) Investing Activities                4,000                 
                                          
Cash Flows From Financing Activities                                         
Subscriptions received in horse series                                 
Distributions from horse series                (1,757)                
Capital contributions                30,050                 
Proceeds from debt - related party                                 
Repayments on debt - related party                                 
Horse revenues, net of expenses, applied to related party loans                                 
Net advances/(repayments) in amount due to manager                (27,966)                
Net Cash Provided by/(Used in) Financing Activities                327                 
                                          
Net Change in Cash                                 
                                          
Cash at Beginning of Period                                 
Cash at End of Period   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Cash Flow Information                                         
Cash paid for interest   $   $   $   $   $   $   $   $ 
Cash paid for income taxes   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Non-Cash Activities:                                         
Horses purchased by issuance of related party notes payable   $   $   $   $   $   $   $   $ 
Non-cash management fees   $   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-187 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CASH FLOWS

For the year ended December 31, 2024 (continued)

 

    Series Tell All 19  Series Tell the Duchess 19  Series The Filly Four  Series The Royal Duet  Series Thirteen Stripes  Series Timeless Trick 20  Series Tizamagician  Series Tufnel
Cash Flows From Operating Activities                                         
Net Income/(Loss)   $   $(197,969)  $   $(350,276)  $   $   $   $(70,389)
Adjustments to reconcile net income/(loss) to net cash used in operating activities:                                         
Depreciation        11,230        157,613                40,875 
Loss/(gain) on disposal of horse ownership                113,563                 
Gain on debt forgiveness                                 
Expenses paid by related party                                 
Interest capitalized to loan                                 
Changes in operating assets and liabilities:                                         
Change in accounts receivable                                 
Change in prepaid expense                                 
Change in other assets                                 
Change in accrued expense                                 
Change in accrued interest payable                                 
Change in deferred revenue                                 
Net Cash Provided by/(Used in) Operating Activities        (186,739)       (79,100)               (29,514)
                                          
Cash Flows From Investing Activities                                         
Purchase of horse assets                                 
Disposition of horse assets                                 
Proceeds from horse disposition                40,320                 
Net Cash Provided by/(Used in) Investing Activities                40,320                 
                                          
Cash Flows From Financing Activities                                         
Subscriptions received in horse series                                 
Distributions from horse series                (2,626)       (3,366)        
Capital contributions                                39,490 
Proceeds from debt - related party                                 
Repayments on debt - related party                                 
Horse revenues, net of expenses, applied to related party loans                                 
Net advances/(repayments) in amount due to manager        186,739        41,406        3,366        (9,976)
Net Cash Provided by/(Used in) Financing Activities        186,739        38,780                29,514 
                                          
Net Change in Cash                                 
                                          
Cash at Beginning of Period                                 
Cash at End of Period   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Cash Flow Information                                         
Cash paid for interest   $   $   $   $   $   $   $   $ 
Cash paid for income taxes   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Non-Cash Activities:                                         
Horses purchased by issuance of related party notes payable   $   $   $   $   $   $   $   $ 
Non-cash management fees   $   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-188 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CASH FLOWS

For the year ended December 31, 2024 (continued)

 

    Series Twirl Girl 21  Series Two Trail Sioux 17  Series Two Trail Sioux 17K  Series Utalknboutpractice  Series Vertical Threat  Series Vow  Series War Safe  Series Wayne O
Cash Flows From Operating Activities                                         
Net Income/(Loss)   $(73,136)  $   $   $   $   $8,779   $   $ 
Adjustments to reconcile net income/(loss) to net cash used in operating activities:                                         
Depreciation    14,046                    132         
Loss/(gain) on disposal of horse ownership    33,510                    (11,997)        
Gain on debt forgiveness                                 
Expenses paid by related party                                 
Interest capitalized to loan                                 
Changes in operating assets and liabilities:                                         
Change in accounts receivable                                 
Change in prepaid expense                                 
Change in other assets                                 
Change in accrued expense                                 
Change in accrued interest payable                                 
Change in deferred revenue                                 
Net Cash Provided by/(Used in) Operating Activities    (25,580)                   (3,086)        
                                          
Cash Flows From Investing Activities                                         
Purchase of horse assets                                 
Disposition of horse assets                                 
Proceeds from horse disposition    (4,500)                   27,000         
Net Cash Provided by/(Used in) Investing Activities    (4,500)                   27,000         
                                          
Cash Flows From Financing Activities                                         
Subscriptions received in horse series                                 
Distributions from horse series    (9,074)                   (48,003)        
Capital contributions    28,360                             
Proceeds from debt - related party                                 
Repayments on debt - related party                                 
Horse revenues, net of expenses, applied to related party loans                                 
Net advances/(repayments) in amount due to manager    10,794                    24,089         
Net Cash Provided by/(Used in) Financing Activities    30,080                    (23,914)        
                                          
Net Change in Cash                                 
                                          
Cash at Beginning of Period                                 
Cash at End of Period   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Cash Flow Information                                         
Cash paid for interest   $   $   $   $   $   $   $   $ 
Cash paid for income taxes   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Non-Cash Activities:                                         
Horses purchased by issuance of related party notes payable   $   $   $   $   $   $   $   $ 
Non-cash management fees   $   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-189 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CASH FLOWS

For the year ended December 31, 2024 (continued)

 

    Series Who Runs the World  Series Whosbeeninmybed 19  Series Without Delay 19  Series Wonder Upon a Star 19  Series Yes This Time  Series You Make Luvin Fun 19  Series Zestful  My Racehorse CA
Cash Flows From Operating Activities                                         
Net Income/(Loss)   $   $41,880   $   $   $   $   $   $ 
Adjustments to reconcile net income/(loss) to net cash used in operating activities:                                         
Depreciation        9,925                         
Loss/(gain) on disposal of horse ownership        (52,687)                        
Gain on debt forgiveness        (3,802)                        
Expenses paid by related party                                 
Interest capitalized to loan                                 
Changes in operating assets and liabilities:                                         
Change in accounts receivable        1,165                         
Change in prepaid expense                                 
Change in other assets                                 
Change in accrued expense        (309)                        
Change in accrued interest payable                                 
Change in deferred revenue                                 
Net Cash Provided by/(Used in) Operating Activities        (3,828)                        
                                          
Cash Flows From Investing Activities                                         
Purchase of horse assets                                 
Disposition of horse assets                                 
Proceeds from horse disposition        67,358                         
Net Cash Provided by/(Used in) Investing Activities        67,358                         
                                          
Cash Flows From Financing Activities                                         
Subscriptions received in horse series                                 
Distributions from horse series    (46,708)   (19,030)                        
Capital contributions                                 
Proceeds from debt - related party        4,069                         
Repayments on debt - related party        (93,401)                        
Horse revenues, net of expenses, applied to related party loans                                 
Net advances/(repayments) in amount due to manager    46,708    44,832                         
Net Cash Provided by/(Used in) Financing Activities        (63,530)                        
                                          
Net Change in Cash                                 
                                          
Cash at Beginning of Period                                 
Cash at End of Period   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Cash Flow Information                                         
Cash paid for interest   $   $   $   $   $   $   $   $ 
Cash paid for income taxes   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Non-Cash Activities:                                         
Horses purchased by issuance of related party notes payable   $   $   $   $   $   $   $   $ 
Non-cash management fees   $   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-190 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CASH FLOWS

For the year ended December 31, 2024 (continued)

 

    Series Edge Classic Colts Package  Series Crown It 21  Series High Speed Goldie 21  Series More Than Magic 21  Series Adaay in Asia  Series Alliford Bay 21  Series Blues Corner 21  Series Bullish Sentiment 21
Cash Flows From Operating Activities                                         
Net Income/(Loss)   $(111,034)  $(45,608)  $(97,236)  $(78,007)  $(212,529)  $(88,764)  $   $ 
Adjustments to reconcile net income/(loss) to net cash used in operating activities:                                         
Depreciation    112,746    50,991    17,188    42,000    40,497    42,000         
Loss/(gain) on disposal of horse ownership    (51,857)       44,674        107,029             
Gain on debt forgiveness                                 
Expenses paid by related party                                 
Interest capitalized to loan                                 
Changes in operating assets and liabilities:                                         
Change in accounts receivable                        (25)        
Change in prepaid expense                                 
Change in other assets                                 
Change in accrued expense                                 
Change in accrued interest payable                                 
Change in deferred revenue                                 
Net Cash Provided by/(Used in) Operating Activities    (50,145)   5,383    (35,374)   (36,007)   (65,003)   (46,789)        
                                          
Cash Flows From Investing Activities                                         
Purchase of horse assets                                 
Disposition of horse assets                                 
Proceeds from horse disposition    140,000                15,504             
Net Cash Provided by/(Used in) Investing Activities    140,000                15,504             
                                          
Cash Flows From Financing Activities                                         
Subscriptions received in horse series                    147,846             
Distributions from horse series    (230,806)   (63,123)   (3,631)   (9,614)   (55,128)            
Capital contributions    69,400    46,773    35,374    36,000                 
Proceeds from debt - related party                                 
Repayments on debt - related party                                 
Horse revenues, net of expenses, applied to related party loans                                 
Net advances/(repayments) in amount due to manager    71,551    10,967    3,631    9,621    (43,219)   46,789         
Net Cash Provided by/(Used in) Financing Activities    (89,855)   (5,383)   35,374    36,007    49,499    46,789         
                                          
Net Change in Cash                                 
                                          
Cash at Beginning of Period                                 
Cash at End of Period   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Cash Flow Information                                         
Cash paid for interest   $   $   $   $   $   $   $   $ 
Cash paid for income taxes   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Non-Cash Activities:                                         
Horses purchased by issuance of related party notes payable   $   $   $   $   $   $   $   $ 
Non-cash management fees   $   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-191 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CASH FLOWS

For the year ended December 31, 2024 (continued)

 

    Series Giant Mover 21  Series Lovesick 21  Series Tamboz 21  Series Blue Devil  Series Brandy 22  Series The Incredi-Bundle  Series Blue Curl 22  Series the New York Bundle
Cash Flows From Operating Activities                                         
Net Income/(Loss)   $(25,560)  $(117,402)  $(171,455)  $(122,449)  $(203,634)  $(569,233)  $(137,471)  $(572,312)
Adjustments to reconcile net income/(loss) to net cash used in operating activities:                                         
Depreciation    15,785    87,504    119,438    62,475    126,000    205,275    70,222    138,771 
Loss/(gain) on disposal of horse ownership                                42,620 
Gain on debt forgiveness                                 
Expenses paid by related party                                 
Interest capitalized to loan                                 
Changes in operating assets and liabilities:                                         
Change in accounts receivable                    (32)            
Change in prepaid expense                                 
Change in other assets                                 
Change in accrued expense                                 
Change in accrued interest payable                                 
Change in deferred revenue                                 
Net Cash Provided by/(Used in) Operating Activities    (9,775)   (29,898)   (52,017)   (59,974)   (77,666)   (363,958)   (67,249)   (390,921)
                                          
Cash Flows From Investing Activities                                         
Purchase of horse assets                                 
Disposition of horse assets                                 
Proceeds from horse disposition                                22,967 
Net Cash Provided by/(Used in) Investing Activities                                22,967 
                                          
Cash Flows From Financing Activities                                         
Subscriptions received in horse series        702        83,400        1,101,600    99,954    1,147,500 
Distributions from horse series    (1,739)   (21,999)                       (129,490)
Capital contributions                                 
Proceeds from debt - related party                                 
Repayments on debt - related party                                 
Horse revenues, net of expenses, applied to related party loans                                 
Net advances/(repayments) in amount due to manager    11,514    51,195    52,017    (23,426)   77,666    (737,642)   (32,705)   (650,056)
Net Cash Provided by/(Used in) Financing Activities    9,775    29,898    52,017    59,974    77,666    363,958    67,249    367,954 
                                          
Net Change in Cash                                 
                                          
Cash at Beginning of Period                                 
Cash at End of Period   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Cash Flow Information                                         
Cash paid for interest   $   $   $   $   $   $   $   $ 
Cash paid for income taxes   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Non-Cash Activities:                                         
Horses purchased by issuance of related party notes payable   $   $   $   $   $   $   $   $ 
Non-cash management fees   $   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-192 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CASH FLOWS

For the year ended December 31, 2024 (continued)

 

    Series Savvy Sassy 22  Series Stylishly 23  Series Formidable Kitt 22  Series Blip Says Bye 23  Series Claire de Lune 22  Series Malibu Bonnie 23  Series Spanxamillion 23  Series Seeking a Star 23
Cash Flows From Operating Activities                                         
Net Income/(Loss)   $(121,031)  $(465,710)  $(293,688)  $(197,593)  $(187,510)  $(287,060)  $(253,280)  $(94,110)
Adjustments to reconcile net income/(loss) to net cash used in operating activities:                                         
Depreciation    94,500    76,937    43,470    33,150    23,649    46,573    51,169    12,464 
Loss/(gain) on disposal of horse ownership                                 
Gain on debt forgiveness                                 
Expenses paid by related party                                 
Interest capitalized to loan                                 
Changes in operating assets and liabilities:                                         
Change in accounts receivable                                 
Change in prepaid expense                                 
Change in other assets                                 
Change in accrued expense                                 
Change in accrued interest payable                                 
Change in deferred revenue                                 
Net Cash Provided by/(Used in) Operating Activities    (26,531)   (388,773)   (250,218)   (164,443)   (163.861)   (240,487)   (202,111)   (81,646)
                                          
Cash Flows From Investing Activities                                         
Purchase of horse assets        (576,250)   (263,655)   (345,750)   (115,250)   (346,500)   (383,250)   (130,000)
Disposition of horse assets                                 
Proceeds from horse disposition                                 
Net Cash Provided by/(Used in) Investing Activities        (576,250)   (263,655)   (345,750)   (115,250)   (346,500)   (383,250)   (130,000)
                                          
Cash Flows From Financing Activities                                         
Subscriptions received in horse series        1,140,000    660,0008    420,108    415,0002    662,099    511,734    208,270 
Distributions from horse series    (33,300)       (8,700)                    
Capital contributions                                 
Proceeds from debt - related party                                 
Repayments on debt - related party                                 
Horse revenues, net of expenses, applied to related party loans                                 
Net advances/(repayments) in amount due to manager    59,831    (174,977)   (137,427)   90,085    (135,889)   (75,112)   73,627    (3,376)
Net Cash Provided by/(Used in) Financing Activities    26,531    965,023    513,873    510,193    279,111    586,987    585,361    211,646 
                                          
Net Change in Cash                                 
                                          
Cash at Beginning of Period                                 
Cash at End of Period   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Cash Flow Information                                         
Cash paid for interest   $   $   $   $   $   $   $   $ 
Cash paid for income taxes   $   $   $   $   $   $   $   $ 
                                          
Supplemental Disclosure of Non-Cash Activities:                                         
Horses purchased by issuance of related party notes payable   $   $   $   $   $   $   $   $ 
Non-cash management fees   $   $   $   $   $   $   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-193 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CASH FLOWS

For the year ended December 31, 2024 (continued)

 

    Series STG Broodmare Band  12.31.2024 Consolidated Total
Cash Flows From Operating Activities           
Net Income/(Loss)   $(39,038)  $(1,903,335)
Adjustments to reconcile net income/(loss) to net cash used in operating activities:           
Depreciation    26,442    3,049,767 
Loss/(gain) on disposal of horse ownership        (4,019,294)
Gain on debt forgiveness        (27,304)
Expenses paid by related party         
Interest capitalized to loan         
Changes in operating assets and liabilities:          
Change in accounts receivable        77,403 
Change in prepaid expense         
Change in other assets         
Change in accrued expense        (42,958)
Change in accrued interest payable         
Change in deferred revenue         
Net Cash Provided by/(Used in) Operating Activities    (12,596)   (2,865,721)
            
Cash Flows From Investing Activities           
Purchase of horse assets    (593,000)   (2,509,105)
Disposition of horse assets        (283,501)
Proceeds from horse disposition        5,555,656 
Net Cash Provided by/(Used in) Investing Activities    (593,000)   2,763,050 
            
Cash Flows From Financing Activities           
Subscriptions received in horse series        6,598,159 
Distributions from horse series        (6,686,991)
Capital contributions        755,732 
Proceeds from debt - related party        52,649 
Repayments on debt - related party        (366,860)
Horse revenues, net of expenses, applied to related party loans        (440,794)
Net advances/(repayments) in amount due to manager    605,596    190,776 
Net Cash Provided by/(Used in) Financing Activities    605,596    102,671 
            
Net Change in Cash         
            
Cash at Beginning of Period         
Cash at End of Period   $   $ 
            
Supplemental Disclosure of Cash Flow Information           
Cash paid for interest   $   $ 
Cash paid for income taxes   $   $ 
            
Supplemental Disclosure of Non-Cash Activities:           
Horses purchased by issuance of related party notes payable   $   $ 
Non-cash management fees   $   $ 

 

See Independent auditor’s report and accompanying notes, which are an integral part of these
consolidated and consolidating financial statements.

 

 F-194 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

NOTES TO THE CONSOLIDATED AND CONSOLIDATING FINANCIAL STATEMENTS

As of December 31, 2025 and 2024 and for the years then ended

 

 

NOTE 1: NATURE OF OPERATIONS

 

My Racehorse CA LLC d/b/a MyRaceHorse.com (the “Company”) is an early-stage investment series limited liability company established by the manager, Experiential Squared, Inc. (the “Manager”), to invest in individual interests in thoroughbred, quarter, and Standardbred horses through underlying Series LLCs. The Company aims to democratize the ownership of racehorses through a self-developed web-based platform and allow fans to experience racehorse ownership by investing in Series LLCs with other like-minded fans. The Company is headquartered in Lexington KY. The Company was formed in 2016.

 

As a Nevada Series limited liability company, the debts, liabilities, obligations, and expenses incurred, contracted for or otherwise existing with respect to a particular Series are segregated and enforceable only against the assets of such Series, as provided under Nevada law.

 

The following are the Series included under the Company which were formed under the laws of Nevada:

 

Series Name  
Series Action Bundle  
Series Adaay in Asia  
Series Adjust 20  
Series Alliford Bay 21  
Series Amandrea  
Series Ambleside Park 19  
Series Amers  
Series Apple Down Under 19  
Series Arch Support 20  
Series Ari the Adventurer 19  
Series Ashlees Empire 20  
Series Athenian Beauty 19  
Series Authentic  
Series Awe Hush 19  
Series Bajan Bashert  
Series Balletic  
Series Bella Chica  
Series Bernin Midnight 24  
Series Big Mel  
Series Black Escort 19  

 

 

See Report of Independent Auditor.

 

 

 

 F-195 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

NOTES TO THE CONSOLIDATED AND CONSOLIDATING FINANCIAL STATEMENTS

As of December 31, 2025 and 2024 and for the years then ended

 

 

Series Blip Says Bye 23  
Series Blue Curl 22  
Series Blue Devil  
Series Blues Corner 21  
Series Brandy 22  
Series Bubala 24  
Series Bullion  
Series Bullish Sentiment 21  
Series Bundle Broodmare Band 26  
Series Cairo Kiss  
Series Carpe Fortuna 24  
Series Carrothers  
Series Cayala 19  
Series Chad Brown Bundle  
Series Celestial Moon  
Series Claire De Lune 22  
Series Classic Cut  
Series Classofsixtythree 19  
Series Co Cola 19  
Series Collusion Illusion  
Series Confetti 24  
Series Consecrate 19  
Series Courtisane 19  
Series Crown It 21  
Series Daddys Joy  
Series Dancing Crane  
Series Daring Dancer 20  
Series De Mystique 17  
Series Deep Cover  
Series Demogorgon  
Series Desire Street 19  
Series Divine Mercy 24  
Series Echo Warrior 19  
Series Edge Classic Colts Package  

 

 

See Report of Independent Auditor.

 

 

 

 F-196 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

NOTES TO THE CONSOLIDATED AND CONSOLIDATING FINANCIAL STATEMENTS

As of December 31, 2025 and 2024 and for the years then ended

 

 

Series Edge Racing Summer Fun-d  
Series Elarose 21  
Series Enchante 21  
Series Escape Route  
Series Essential Rose 20  
Series Exonerated 19  
Series Eyepopnruby 23  
Series Fenwick Hall 20  
Series Flora Dora 20  
Series Forever Rose  
Series Formidable Kitt 22  
Series Frosted Oats  
Series Future Stars Stable  
Series Gentleman Gerry  
Series Giant Mover 21  
Series Going to Vegas  
Series Got Stormy  
Series Grand Traverse Bay 19  
Series Grand Traverse Bay 20  
Series Great Hot 23  
Series Great Sister Diane 24  
Series Heaven Street  
Series High Speed Goldie 21  
Series Im A Looker 20  
Series Into Summer 19  
Series Ishvana 21  
Series Jeanne's Speight 20  
Series Just Like Lucy 23  
Series Just Louise 19  
Series Keertana 18  
Series Kiana's Love  
Series Kichiro  
Series Kindle 21  
Series Knarsdale 21  

 

 

See Report of Independent Auditor.

 

 

 

 F-197 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

NOTES TO THE CONSOLIDATED AND CONSOLIDATING FINANCIAL STATEMENTS

As of December 31, 2025 and 2024 and for the years then ended

 

 

Series Lane Way  
Series Latte Da 19  
Series Lazy Daisy  
Series Le Relais 20  
Series Lost Empire 19  
Series Lovesick 21  
Series Madarnas  
Series Madiera Wine  
Series Magic Belle 23  
Series Major Implications  
Series Malibu Bonnie 23  
Series Man Among Men  
Series Margaret Reay 19  
Series Margarita Friday 19  
Series Marsh Hawk 24  
Series Martita Sangrita 17  
Series Mayan Milagra 19  
Series Midnight Sweetie 19  
Series Miss Puzzle  
Series Miss Sakamoto  
Series Mo Mischief  
Series Mo Temptation  
Series Monomoy Girl  
Series Moonbow 20  
Series Moonless Sky  
Series More Than Magic 21  
Series Motion Emotion  
Series Mrs Whistler  
Series My Fast One 20  
Series Naismith  
Series National Road  
Series New York Claiming Package  

 

 

See Report of Independent Auditor.

 

 

 

 F-198 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

NOTES TO THE CONSOLIDATED AND CONSOLIDATING FINANCIAL STATEMENTS

As of December 31, 2025 and 2024 and for the years then ended

 

 

Series Night of Idiots  
Series Nileist  
Series Noble Goddess  
Series Northern Smile 20  
Series NY Exacta  
Series Ocean Magic 18  
Series One Last Night 21  
Series Our Jenny B 21  
Series Our Miss Jones 19  
Series Paddock Buzz  
Series Patsys Kim 21  
Series Popular Demand  
Series Power Up Paynter   
Series Queen Amira 19  
Series Race Hunter 19  
Series Restless Rider 23  
Series Salute to America  
Series Sarrocchi 21  
Series Sauce On Side  
Series Savvy Sassy 22  
Series Seeking a Star 23  
Series Shake It Up Baby  
Series Sigesmund  
Series Silverpocketsfull 19  
Series Slam Dunk 24  
Series Smart Shopping 21  
Series Social Dilemma  
Series Song of Bernadette 20  
Series Song of the Lark 21  
Series Soul Beam  
Series Spanxamillion 23  
Series Speightstown Belle 19  

 

 

See Report of Independent Auditor.

 

 

 

 F-199 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

NOTES TO THE CONSOLIDATED AND CONSOLIDATING FINANCIAL STATEMENTS

As of December 31, 2025 and 2024 and for the years then ended

 

 

Series Spirit 20  
Series Squared Straight  
Series STG Broodmare Band  
Series Stirred 23  
Series Storm Shooter  
Series Street Band  
Series Stylishly 23  
Series Sunny 18  
Series Sunsanddrinkinhand  
Series Sweet Sweet Annie 19  
Series Swiss Minister  
Series Takeo Squared  
Series Tamboz 21  
Series Tapitry 19  
Series Tavasco Road  
Series Tell All 19  
Series Tell the Duchess 19  
Series Thank You Note 23  
Series The Filly Four  
Series The Incredi-Bundle  
Series The New York Bundle  
Series The Royal Duet  
Series Thesis Break 24  
Series Thirteen Stripes  
Series Timeless Trick 20  
Series Tizamagician  
Series Trust But Verify  
Series Tufnel  
Series Twirl Girl 21  
Series Two Trail Sioux 17  
Series Two Trail Sioux 17K  
Series Utalknboutpractice  

 

 

See Report of Independent Auditor.

 

 

 

 F-200 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

NOTES TO THE CONSOLIDATED AND CONSOLIDATING FINANCIAL STATEMENTS

As of December 31, 2025 and 2024 and for the years then ended

 

 

Series Vertical Threat  
Series Vow  
Series War Safe  
Series Wayne O  
Series Who Runs the World  
Series Whosbeeninmybed 19  
Series Wildcat Gaze 23  
Series Without Delay 19  
Series Wonder Upon a Star 19  
Series Yes This Time  
Series You Make Luvin Fun 19  
Series Zestful  

 

NOTE 2: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Basis of Presentation

 

The accounting and reporting policies of the Company conform to accounting principles generally accepted in the United States of America (GAAP). The Company adopted the calendar year as its basis for reporting.

 

The Company is an emerging growth company as the term is used in The Jumpstart Our Business Startups Act, enacted on April 5, 2012, and has elected to comply with certain reduced public company reporting requirements, including delayed implementation dates from those applicable to public business entities.

 

Use of Estimates

 

The preparation of consolidated and consolidating financial statements in conformity with accounting principles generally accepted in the United States (“GAAP”) requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the consolidated and consolidating financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

 

 

See Report of Independent Auditor.

 

 

 

 F-201 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

NOTES TO THE CONSOLIDATED AND CONSOLIDATING FINANCIAL STATEMENTS

As of December 31, 2025 and 2024 and for the years then ended

 

 

Cash Equivalents and Concentration of Cash Balance

 

The Company and each of its listed Series consider short-term, highly liquid investments with original maturities of three months or less at the time of purchase to be cash equivalents. Cash consists of funds held in the Company’s checking account. As of December 31, 2025 and 2024, the Company and each of its listed Series had no cash on hand.

 

Receivables and Credit Policy

 

Trade receivables from customers are uncollateralized customer obligations due under normal trade terms, primarily requiring payment before services are rendered. Trade receivables are stated at the amount billed to the customer. Payments of trade receivables are allocated to the specific invoices identified on the customer’s remittance advice or, if unspecified, are applied to the earliest unpaid invoice. The Company, by policy, routinely assesses the financial strength of its customers. As a result, the Company and each of its listed Series believe that its accounts receivable credit risk exposure is limited, and it has not experienced significant write-downs in its accounts receivable balances. As of December 31, 2025 and 2024, the Company and its listed Series have $1,714 and $17,823 outstanding accounts receivable, respectively.

 

Property and Equipment

 

Property and equipment are recorded at cost. Expenditures for renewals and improvements that significantly add to the productive capacity or extend the useful life of an asset are capitalized. Expenditures for maintenance and repairs are expensed as incurred. When equipment is retired or sold, the cost and related accumulated depreciation are eliminated from the balance sheet accounts and the resultant gain or loss is reflected in income.

 

Depreciation is provided using the straight-line method, based on useful lives of the assets which range from three to five years. Horse assets are depreciated using the straight-line method over 36 months with no estimated salvage value. A horse is treated as placed in service upon its acquisition by the Company.

 

The Company and each of its listed Series review the carrying value of property and equipment for impairment whenever events and circumstances indicate that the carrying value of an asset may not be recoverable from the estimated future cash flows expected to result from its use and eventual disposition. In cases where undiscounted expected future cash flows are less than the carrying value, an impairment loss is recognized as equal to an amount by which the carrying value exceeds the fair value of assets. The factors considered by management in performing this assessment include current operating results, trends and prospects, the manner in which the property is used, and the effects of obsolescence, demand, competition, and other economic factors.

 

As of December 31, 2025 and 2024, the Company and its listed Series have $10,218,244 and $7,661,031, respectively, recorded at cost in horse assets.

 

 

See Report of Independent Auditor.

 

 

 

 F-202 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

NOTES TO THE CONSOLIDATED AND CONSOLIDATING FINANCIAL STATEMENTS

As of December 31, 2025 and 2024 and for the years then ended

 

 

As of December 31, 2025, property and equipment consisted of the following:

 

Series Name     Horse Asset plus Acquisition Costs       Less: Accumulated Depreciation       Total  
Series Slam Dunk 24   $ 1,232,800     $ (83,333 )   $ 1,149,467  
Series Restless Rider 23     551,250       (100,844 )     450,406  
                         
Series Trust But Verify     472,500       (123,528 )     348,972  
Series STG Broodmare Band     622,650       (278492)       344,158  
Series Great Sister Diane 24     346,500       (28,875 )     317,625  
Series Confetti 24     349,650       (48,563 )     301,088  
Series Blip Says Bye 23     315,000       (33,150 )     281,850  
Series Stylishly 23     525,000       (243,603 )     281,397  
Series Bubala 24     293,888       (24,491 )     269,397  
Series Marsh Hawk 24     278,780       (15,313 )     263,468  
      ,                  
Series Thank You Note 23     311,175       (85,572 )     225,603  
Series Bundle Broodmare Band 26     233,100       (20,572 )     212,528  
Series Spanxamillion 23     383,250       (172,835 )     210,415  
Series Incredi-Bundle     615,825       (424,897 )     190,928  
Series Malibu Bonnie 23     346,500       (156,573 )     189,927  
Series Bernin Midnight 24     195,925       (16,327 )     179,598  
Series Stirred 23     213,150       (37,555 )     175,595  
Series Absolution     189,000       (15,750 )     173,250  
Series Carpe Fortuna 24     182,580       (10,710 )     171,870  
Series Thesis Break 24     198,135       (27,519 )     170,616  
Series Eyepopnruby 23     176,333       (39,185 )     137,148  
Series Formidable Kitt 22     263,655       (131,355 )     132,300  
Series Just Like Lucy 23     160,905       (35,870 )     125,035  
Series Magic Belle 23     170,100       (47,250 )     122,850  
Series Great Hot 23     146,944       (28,572 )     118,371  
Series Seeking a Star 23     130,000       (12,464 )     117,536  
Series Paddock Buzz     105,000       (8,750 )     96,250  
Series Real Savvy     283,500       (225,073 )     58,427  
Series Claire De Lune 22     115,250       (62,066 )     53,184  
Series Wildcat Gaze 23     57,750       (10,175 )     47,575  
Series Blue Curl 22     210,666       (168,570 )     42,095  
Series Lovesick 21     262,513       (234,317 )     28,196  
Series Crown It 21     152,972       (136,825 )     16,147  
Series Alliford Bay 21     126,000       (112,700 )     13,300  
Total   $ 10,218,244     $ (3,201,671 )   $ 7,016,573  

 

See Report of Independent Auditor.

 

 F-203 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

NOTES TO THE CONSOLIDATED AND CONSOLIDATING FINANCIAL STATEMENTS

As of December 31, 2025 and 2024 and for the years then ended

 

 

Fair Value of Financial Instruments

 

Financial Accounting Standards Board (“FASB”) guidance specifies a hierarchy of valuation techniques based on whether the inputs to those valuation techniques are observable or unobservable. Observable inputs reflect market data obtained from independent sources, while unobservable inputs reflect market assumptions. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurement) and the lowest priority to unobservable inputs (Level 3 measurement). The three levels of the fair value hierarchy are as follows:

 

Level 1 - Unadjusted quoted prices in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date. Level 1 primarily consists of financial instruments whose value is based on quoted market prices such as exchange-traded instruments and listed equities.

 

Level 2 - Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly (e.g., quoted prices of similar assets or liabilities in active markets, or quoted prices for identical or similar assets or liabilities in markets that are not active).

 

Level 3 - Unobservable inputs for the asset or liability. Financial instruments are considered Level 3 when their fair values are determined using pricing models, discounted cash flows or similar techniques and at least one significant model assumption or input is unobservable.

 

The carrying amounts reported in the balance sheets approximate their fair value.

 

Revenue Recognition

 

The Company and each of its listed Series adopted ASU 2014-09, Revenue from Contracts with Customers, and its related amendments (collectively known as “ASC 606”), effective at inception using the modified retrospective transition approach applied to all contracts. There were no cumulative impacts that were made.

 

The Company and each of its listed Series determines revenue recognition through the following steps:

 

  · Identification of a contract with a customer;
  · Identification of the performance obligations in the contract;
  · Determination of the transaction price;
  · Allocation of the transaction price to the performance obligations in the contract; and
  · Recognition of revenue when or as the performance obligations are satisfied.

 

No adjustments to revenue recognition were required from the adoption of ASC 606, which was adopted January 1, 2019 and applied to the periods presented using the full retrospective method. The Company generally recognizes revenues upon earning income from its horses.

 

Certain Company’s Series are under contracts that require payments to be made in advance of future sales proceeds if and upon achievement of certain milestones. These payments will be recognized to realized gains/(losses) in the statements of operation upon sale of the associated horses. There is no deferred revenue as of both December 31, 2025 and 2024.

 

 

See Report of Independent Auditor.

 

 

 

 F-204 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

NOTES TO THE CONSOLIDATED AND CONSOLIDATING FINANCIAL STATEMENTS

As of December 31, 2025 and 2024 and for the years then ended

 

 

Cost of Revenues

 

Costs of revenues include horse related expenses such as insurance, photography, stables and training, transportation and veterinary, depreciation, and gains/losses on horse disposals.

 

Advertising Expenses

 

The Company expenses advertising costs as they are incurred.

 

Income Taxes

 

The Company is a limited liability company. Accordingly, under the Internal Revenue Code (IRC), all taxable income or loss flows through to its members. Therefore, no provision for income tax has been recorded in the statements. Income from the Company is reported and taxed to the members on their individual tax returns. However, the Company has elected, in accordance with IRC, to treat each of the individual series as separate subchapter C corporations for tax purposes. Certain series offered through Regulation D under the Edge offering, are taxed as partnerships, rather than the C corporation election. The Company complies with FASB ASC 740 for accounting for uncertainty in income taxes recognized in a company’s financial statements, which prescribes a recognition threshold and measurement process for financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. For those benefits to be recognized, a tax position must be more-likely-than-not to be sustained upon examination by taxing authorities. FASB ASC 740 also provides guidance on derecognition, classification, interest and penalties, accounting in interim periods, disclosure and transition. Based on the Company’s evaluation, it has been concluded that there are no significant uncertain tax positions requiring recognition in the Company’s consolidated and consolidating financial statements. The Company believes that its income tax position would be sustained on audit and does not anticipate any adjustments that would result in a material change to its financial position.

 

The Company will continue to be subject to federal, state and local income taxation for any series in which a taxable gain occurs.

 

NOTE 3: GOING CONCERN

 

The accompanying consolidated and consolidating financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. The Company and each of its listed Series is a business that has not yet generated profits since inception, has sustained a net loss of $4,831,262during the year ended December 31, 2025, and is dependent upon its Manager for financing its operations. The Company’s and each of its listed Series’ financial performance is impacted by several key factors. Expenses such as training and care, veterinary, and depreciation are incurred from the date of acquisition; however, series revenues will not commence until the horses begin racing sometime during their two-year-old season. Additionally, as horses continue to mature, the series will have increased opportunities to generate greater revenue to offset their ongoing expenses. These factors, among others, raise substantial doubt about the ability of the Company and each of its listed Series to continue as a going concern for a reasonable period of time.

 

In making this assessment, management weighed the significance of the factors, conditions, and events considered. Management based the conclusion primarily on the inception-to-date cumulative losses. These factors were determined to be the primary drivers of the Company’s and each of its listed Series’ ability to sustain its operating costs in the near term. Management also performed an analysis of its operations through the issuance of these consolidated and consolidating financial statements and funding options currently available to it, including a line of credit available to its Manager and its Manager’s ability and intent to fund any operational needs for the coming year.

 

 

See Report of Independent Auditor.

 

 

 

 

 F-205 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

NOTES TO THE CONSOLIDATED AND CONSOLIDATING FINANCIAL STATEMENTS

As of December 31, 2025 and 2024 and for the years then ended

 

 

Management concluded that its plans successfully alleviate the substantial doubt to the ability of the Company and each of its listed Series to continue as a going concern within one year after the date that the consolidated and consolidating financial statements are issued. No assurance can be given that the Company and each of its listed Series will be successful in these efforts. The consolidated and consolidating financial statements do not include any adjustments relating to the recoverability and classification of recorded asset amounts or the amounts and classification of liabilities that might be necessary should the Company and each of its listed Series be unable to continue as a going concern.

 

NOTE 4: ADVANCES FROM MANAGER

 

To fund its organizational and start-up activities as well as to advance funds on behalf of a series to purchase horse assets, the Manager has covered the expenses and costs of the Company and its series thus far on an interest-bearing revolving line of credit. The Manager is entitled to interest on the outstanding balance as detailed in the respective promissory note for each Series. The Company and each of its listed Series will evaluate when is best to repay the Manager depending on operations and fundraising ability. In general, the Company and each of its listed Series will repay the Manager for funds extended to acquire horse assets from the series subscription proceeds (less the applicable management fee), as they are received. Additionally, the Manager maintains cash reserves on behalf of each of the series of the Company to cover expenses of the series’ operations.

 

In the table below, the Company outlines the positions of borrowings and amounts owed to it by the Manager per Series:

 

Series Name
(Per FS)
  Horse reserve
account owed
to/(by) Series
   (Horse acquisition
loans owed to
Manager)
   Net amount
owed to/(by) Series
 
 Series Alliford Bay 21   24,577        24,577 
 Series Arch Support 20   8,678        8,678 
 Series Authentic   (88,001)       (88,001)
 Series Bernin Midnight 24   127,296    44,640    82,656 
 Series Blip Says Bye 23   106,299        106,299 
 Series Blue Curl 22   8,210        8,210 
 Series Blue Devil   17,200        17,200 
 Series Bubala 24   103,844    252,694    (148,850)
 Series Bundle Broodmare Band 26   230,936    487,200    (256,264)
 Series Carpe Fortuna 24   101,322    304,088    (202,765)
 Series Claire de Lune 22   41,536        41,536 
 Series Classic Cut   (25,954)       (25,954)
 Series Confetti 24   117,743    285,097      
 Series Crown It 21   1,996        1,996 
 Series Divine Mercy 24   153,387    373,375    (219,988)
 Series Eyepopnruby 23   66,962    23,025    43,937 
 Series Formidable Kitt 22   54,636        54,636 
 Series Great Hot 23   79,746        79,746 

 

See Report of Independent Auditor.

 

 

 

 F-206 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

NOTES TO THE CONSOLIDATED AND CONSOLIDATING FINANCIAL STATEMENTS

As of December 31, 2025 and 2024 and for the years then ended

 

 

 Series Great Sister Diane 24   115,647    246,413    (130,766)
 Series Just Like Lucy 23   79,760        79,760 
 Series Kindle 21   27,658        27,658 
 Series Lovesick 21   (17,685)       (17,685)
 Series Magic Belle 23   56,820        56,820 
 Series Malibu Bonnie 23   94,135    (0)   94,135 
 Series Margarita Friday 19   38,175        38,175 
 Series Marsh Hawk 24   144,868    465,343    (320,475)
 Series Paddock Buzz   146,421    273,688    (127,267)
 Series Restless Rider 23   216,972    31,835   $185,137 
 Series Savvy Sassy 22   17,003        17,003 
 Series Seeking a Star 23   58,125    4,257    53,868 
 Series Slam Dunk 24   171,734    878,499    (706,765)
 Series Smart Shopping 21   73,346        73,346 
 Series Song of The Lark 21   (208)       (208)
 Series Spanxamillion 23   101,971        101,971 
 Series STG Broodmare Band   184,840        184,840 
 Series Stirred 23   116,685    38,715    77,970 
 Series Stylishly 23   126,686        126,686 
 Series Tell the Duchess 19            
 Series Thank You Note 23   121,121        121,121 
 Series The Incredi-Bundle   51,840        51,840 
 Series Thesis Break 24   90,060    91,270    (1,209)
 Series Trust But Verify   175,272    40,082    135,189 
 Series Wildcat Gaze 23   69,701    2,558    67,144 
TOTAL  $3,391,361   $3,842,776   $(284,062)

 

All Series not presented in the table above had $0 balances due to/from the Manager as of December 31, 2025.

 

 

See Report of Independent Auditor.

 

 

 

 F-207 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

NOTES TO THE CONSOLIDATED AND CONSOLIDATING FINANCIAL STATEMENTS

As of December 31, 2025 and 2024 and for the years then ended

 

 

NOTE 5: LOANS PAYABLE – RELATED PARTY

 

The Company acquired the horse asset in the MRH Palace Foal series via a $15,606 convertible profit-participating loan from Michael Behrens, a principal of the Manager of the Company. The convertible profit-participating loan bears a 2.38 percent per annum interest rate and is due either when the MRH Palace Foal series is fully subscribed or converted into the unsold units of the MRH Palace Foal. During the time the convertible profit-participating loan is outstanding, the underlying cash flow of the MRH Palace Foal series accrues to the loan holder. $15,606 was outstanding on this loan as of both December 31, 2025 and 2024.

 

In 2020, with the purchase of the MRH Authentic horse asset, the Company agreed to pay purchase (kickers) upon the achievement of certain milestones.  Kickers of $2,443,750 were earned in 2020 and were recognized as a loan payable obligation to the co-owner Spendthrift Farm LLC, a related party, and capitalized as additional horse asset purchase costs. The loan is to be repaid out of the underlying horse income; net of expenses incurred by the co-owner resulting from the horse’s breeding career.  The loan bears interest at 1.65%. The net horse income applied as repayments against this loan in 2025 was $247,286. As of both December 31, 2025 and 2024, the outstanding balance of the loan was $0 and $247,286, respectively.

 

The Company’s Manager was entitled to certain unpaid management fees related to the MRH Authentic horse, which totaled $125,737 and $121,781 on December 31, 2025 and 2024, respectively. There were reversals made in 2025 totaling to $136,762 of management fees paid in advance in 2022 that were collected in 2023. As of December 31, 2025 and 2024, the total outstanding balance to the Manager was $180,388 and $273,448, respectively.

 

The Company’s Manager and another related party, Spendthrift Farm LLC paid certain training costs on behalf of the Company during 2021, 2022, 2023 and 2024. As of December 31, 2025 and 2024, $0 and $1,734 remained outstanding on these agreements, respectively. The note will be repaid at the close of the series from the residual value upon the sale of the horse.  During the year ended December 31, 2025, loan balances of $249,312 were repaid, and additional costs of $51,076 were incurred by the Company.

 

No interest expenses were incurred for the years ended December 31, 2025 and 2024.

 

NOTE 6: MEMBERS’ EQUITY

 

Series Subscriptions

 

The Company has received membership subscriptions for the following LLC Series as of December 31, 2025.

 

Series Name    Underlying Asset    Units Offered  Units Tendered    Series Subscription  
Series Authentic    Authentic     12,500    12,500   $2,575,000 
Series The Filly Four    The Filly Four     8,000    8,000    1,440,000 
Series STG Broodmare Band    STG Broodmare Band     5,000    5,000    1,175,000 
Series Chad Brown Bundle    Chad Brown Bundle     5,000    5,000    1,170,000 
Series The New York Bundle    The New York Bundle     5,100    5,100    1,147,500 
Series Restless Rider 23    Steel the Moment     10,000    9,631    1,146,089 

 

 

See Report of Independent Auditor.

 

 

 F-208 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

NOTES TO THE CONSOLIDATED AND CONSOLIDATING FINANCIAL STATEMENTS

As of December 31, 2025 and 2024 and for the years then ended

 

 


Series Stylishly 23
   Black Tie Optional     5,000    5,000    1,140,000 
Series The Incredi-Bundle    The Incredi-Bundle     10,200    10,200    1,101,600 
Series Essential Rose 20    Rosie's Alibi     10,000    10,000    1,050,000 
Series The Royal Duet    The Royal Duet     5,100    5,100    1,030,200 
Series Trust But Verify    Trust But Verify     13,333    12,615    971,355 
Series Spanxamillion 23    Native Brew     5,000    5,000    870,000 
Series Slam Dunk 24    Elevated     10,000    6,883    839,726 
Series Balletic    Balletic     10,000    10,000    800,000 
Series Malibu Bonnie 23    Munny Problem     10,000    10,000    790,000 
Series Blip Says Bye 23    Misstrial     10,000    10,000    780,000 
Series Brandy 22    Authentic Spirit     9,000    9,000    765,000 
Series Collusion Illusion    Collusion Illusion     25,000    25,000    750,000 
Series Big Mel    Big Mel     6,000    6,000    726,000 
Series Thank You Note 23    Commissioned     5,000    5,000    720,000 
Series Tamboz 21    Catalyst     6,500    6,500    669,500 
Series Patsys Kim 21    Lady Blitz     5,000    5,000    665,000 
Series Formidable Kitt 22    Elite Heat     5,000    5,000    660,000 
Series Elarose 21    Secret Crush     10,000    10,000    640,000 
Series Sarrocchi 21    Legitify     5,000    5,000    640,000 
Series Smart Shopping 21    Seize the Grey     5,000    5,000    635,000 
Series Enchante 21    Simply Enchanting     6,000    6,000    594,000 
Series Im A Looker 20    Pioneer Prince     4,000    4,000    580,000 
Series Knarsdale 21    Seismic Beauty     5,100    5,100    571,200 
Series Wayne O    Wayne O     6,000    6,000    570,000 
Series Edge Classic Colts Package    Classic Colts Package     40    40    569,520 
Series Savvy Sassy 22    Real Savvy     3,750    3,750    555,000 
Series Co Cola 19    Search Engine     5,100    5,100    540,600 
Series Lane Way    Lane Way     6,000    6,000    540,000 
Series Who Runs the World    Who Runs the World     5,100    5,100    530,400 
Series Race Hunter 19    Chasing Time     10,000    10,000    520,000 

 

 

See Report of Independent Auditor.

 

 

 

 F-209 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

NOTES TO THE CONSOLIDATED AND CONSOLIDATING FINANCIAL STATEMENTS

As of December 31, 2025 and 2024 and for the years then ended

 

 

Series Lovesick 21    Here's the Kicker     13,333    13,333    519,987 
Series Carrothers    Carrothers     5,100    5,100    515,100 
Series Divine Mercy 24    Absolution     2,500    2,500    515,000 
Series Classic Cut    Classic Cut     10,000    10,000    510,000 
Series Keertana 18    American Heiress     5,100    5,100    510,000 
Series Future Stars Stable    Future Stars Stable     10,000    10,000    500,000 
Series Le Relais 20    Show Your Cards     3,000    3,000    495,000 
Series Song of Bernadette 20    Cable Boss     5,100    5,100    494,700 
Series Courtisane 19    Tap the Gavel     10,000    10,000    490,000 
Series Stirred 23    Stir It Up     3,500    3,144    471,600 
Series Monomoy Girl    Monomoy Girl     10,200    10,200    469,200 
Series NY Exacta    NY Exacta     2,000    2,000    456,000 
Series Silverpocketsfull 19    Iron Works     5,100    5,100    453,900 
Series You Make Luvin Fun 19    Magical Ways     6,000    6,000    450,000 
Series Going to Vegas    Going to Vegas     5,100    5,100    438,600 
Series Ari the Adventurer 19    Kanthari     5,100    5,100    433,500 
Series Adaay in Asia    Adaay in Asia     5,100    5,100    418,200 
Series Claire De Lune 22    Moonlit Courage     5,000    5,000    415,000 
Series Blue Curl 22    Isle Blue     5,100    5,100    413,100 
Series Bernin Midnight 24    Bern Rate     250    219    394,200 
Series Just Like Lucy 23    Love Like Lucy     5,100    5,100    392,700 
Series Kindle 21    A Day to Remember     5,500    5,500    390,500 
Series Sunny 18    Solar Strike     6,000    6,000    390,000 
Series Blue Devil    Blue Devil     5,100    5,100    382,500 
Series Mo Mischief    Mo Mischief     5,100    5,100    382,500 
Series Paddock Buzz    Paddock Buzz     1,250    1,250    377,500 
Series Whosbeeninmybed 19    Micro Share     5,100    5,100    377,400 
Series Cayala 19    Provocateur     4,100    4,100    373,100 
Series Eyepopnruby 23    My Eyes on You     5,100    4,698    371,142 
Series Wonder Upon a Star 19    Star Six Nine     10,000    10,000    370,000 

 

 

See Report of Independent Auditor.

 

 

 

 F-210 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

NOTES TO THE CONSOLIDATED AND CONSOLIDATING FINANCIAL STATEMENTS

As of December 31, 2025 and 2024 and for the years then ended

 

 

Series Magic Belle 23    Mystical Belle     300    300    360,000 
Series Vow    Vow     2,000    2,000    358,000 
Series Lost Empire 19    Laforgia     10,200    10,200    357,000 
Series Great Sister Diane 24    Warranted     6,000    3,070    356,120 
Series Seeking a Star 23    Sirius Pursuit     3,000    2,997    353,646 
Series Great Hot 23    Raging Inferno     250    250    350,000 
Series Song of the Lark 21    Fireball Birdie     2,550    2,550    349,350 
Series Alliford Bay 21    Sweet Voyage     3,750    3,750    348,750 
Series Echo Warrior 19    Hero Status     6,000    6,000    348,000 
Series One Last Night 21    Fancy Quality     3,000    3,000    339,000 
Series Grand Traverse Bay 19    Cornice Traverse     750    750    335,250 
Series Margarita Friday 19    Straight No Chaser     2,000    2,000    332,000 
Series My Fast One 20    One Fast Dream     2,000    2,000    330,000 
Series Queen Amira 19    Regal Rebel     2,000    2,000    330,000 
Series Miss Sakamoto    Miss Sakamoto     6,000    6,000    324,000 
Series Storm Shooter    Storm Shooter     2,000    2,000    324,000 
Series Tufnel    Tufnel     5,200    5,200    322,400 
Series Thesis Break 24    Doctorate     5,100    3,653    317,811 
Series Action Bundle    Action Bundle     10,000    10,000    310,000 
Series Jeanne's Speight 20    Stay Fabulous     2,500    2,500    310,000 
Series Confetti 24    Start the Party     6,000    2,639    308,763 
Series Mo Temptation    Mo Temptation     3,500    3,500    304,500 
Series Naismith    Naismith     2,000    2,000    304,000 
Series Awe Hush 19    Can't Hush This     1,800    1,800    295,200 
Series War Safe    War Safe     2,000    2,000    292,000 
Series Tell the Duchess 19    Duke of Love     2,000    2,000    284,000 
Series Mrs Whistler    Mrs Whistler     2,000    2,000    274,000 
Series Salute to America    Salute to America     1,000    1,000    273,000 

 

 

See Report of Independent Auditor.

 

 

 

 F-211 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

NOTES TO THE CONSOLIDATED AND CONSOLIDATING FINANCIAL STATEMENTS

As of December 31, 2025 and 2024 and for the years then ended

 

 

Series Spirit 20    Phantom Ride     3,000    3,000    252,000 
Series Into Summer 19    Malibu Mayhem     650    650    250,900 
Series Edge Racing Summer Fun-d    Edge Racing Summer Fun-d     50    50    250,000 
Series Popular Demand    Popular Demand     1,020    1,020    248,880 
Series Bubala 24    Bold Type     5,100    2,121    248,157 
Series Margaret Reay 19    A Mo Reay     820    820    246,820 
Series Fenwick Hall 20    Inspector     1,200    1,200    242,400 
Series Just Louise 19    Forbidden Kingdom     1,020    1,020    233,580 
Series Celestial Moon    Celestial Moon     20    20    230,000 
Series Got Stormy    Got Stormy     5,100    5,100    229,500 
Series Thirteen Stripes    Thirteen Stripes     1,000    1,000    229,000 
Series Man Among Men    Man Among Men     820    820    223,860 
Series Tapitry 19    Infinite Empire     820    820    223,860 
Series Crown It 21    Normandy Queen     20    15    217,500 
Series Moonbow 20    Cumberland Falls     2,500    2,500    215,000 
Series Wildcat Gaze 23    Shezawildone     1,100    1,082    212,072 
Series Desire Street 19    Always Hopeful     1,020    1,020    205,020 
Series Ashlees Empire 20    Helicopter Money     3,000    3,000    201,000 
Series Classofsixtythree 19    Sixtythreecaliber     1,000    1,000    193,000 
Series Martita Sangrita 17    Carpe Vinum     600    600    192,000 
Series Tizamagician    Tizamagician     600    600    192,000 
Series Our Miss Jones 19    Celebrity News     1,200    1,200    187,200 
Series More Than Magic 21    Time is Magic     12    12    180,000 
Series Deep Cover    Deep Cover     800    800    176,000 
Series Frosted Oats    Frosted Oats     4,100    4,100    172,200 
Series Mayan Milagra 19    Tepeu     20    20    170,000 
Series Amandrea    Amandrea     550    550    162,250 
Series Bajan Bashert    Bajan Bashert     16    16    160,000 
Series Gentleman Gerry    Gentleman Gerry     20    20    155,000 
Series Sweet Sweet Annie 19    In Due Time     20    20    150,000 

 

 

See Report of Independent Auditor.

 

 

 

 F-212 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

NOTES TO THE CONSOLIDATED AND CONSOLIDATING FINANCIAL STATEMENTS

As of December 31, 2025 and 2024 and for the years then ended

 

 

Series Twirl Girl 21    Tonality     20    20    150,000 
Series Heaven Street    Heaven Street     20    20    150,000 
Series Lazy Daisy    Lazy Daisy     1,250    1,250    143,750 
Series Latte Da 19    Inalattetrouble     4,100    4,100    143,500 
Series National Road    National Road     20    20    140,000 
Series Northern Smile 20    Pep Rally     20    20    140,000 
Series Without Delay 19    Golden Quality     20    20    140,000 
Series Exonerated 19    Above Suspicion     820    820    138,580 
Series Two Trail Sioux 17    Annahilate     450    450    135,000 
Series Adjust 20    Jai Ho     10    10    135,000 
Series High Speed Goldie 21    Flamekeeper     13    13    130,000 
Series Yes This Time    Yes This Time     10    10    129,520 
Series Demogorgon    Demogorgon     20    20    128,000 
Series Vertical Threat    Vertical Threat     600    600    126,000 
Series Tell All 19    Walk the Talk     12    12    126,000 
Series Speightstown Belle 19    Ancient Royalty     900    900    125,100 
Series Dancing Crane    Dancing Crane     20    20    122,000 
Series Midnight Sweetie 19    Dolce Notte     820    820    121,360 
Series Our Jenny B 21    Vino Grigio     20    20    120,000 
Series Power Up Paynter    Power Up Paynter     600    600    114,000 
Series Giant Mover 21    Sweet as Sin     110    110    113,630 
Series Arch Support 20    Captain Sparrow     10    10    112,000 
Series Daddys Joy    Daddy's Joy     600    600    108,000 
Series Apple Down Under 19    Howboutdemapples     600    600    103,800 
Series Daring Dancer 20    Boppy     750    750    101,250 
Series Black Escort 19    Halofied     20    20    100,000 
Series Sunsanddrinkinhand    Sunsanddrinkinhand     20    20    100,000 
Series Flora Dora 20    Spun Intended     10    10    100,000 
Series Timeless Trick 20    Interstellar     12    12    93,000 
Series Grand Traverse Bay 20    Sun Valley Road     750    750    90,750 

 

 

See Report of Independent Auditor.

 

 

 

 F-213 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

NOTES TO THE CONSOLIDATED AND CONSOLIDATING FINANCIAL STATEMENTS

As of December 31, 2025 and 2024 and for the years then ended

 

 

Series Motion Emotion    Motion Emotion     1,020    1,020    85,680 
Series Social Dilemma    Social Dilemma     510    510    85,170 
Series Athenian Beauty 19    Quantum Theory     1,800    1,800    84,600 
Series Ambleside Park 19    Lookwhogotlucky     410    410    84,050 
Series New York Claiming Package    The New York Claiming Package     510    510    71,400 
Series Consecrate 19    Sacred Beauty     410    410    64,370 
Series Escape Route    Escape Route     10    10    62,952 
Series Street Band    Street Band     50    50    61,500 
Series Madiera Wine    Madiera Wine     20    20    50,000 
Series Cairo Kiss    Cairo Kiss     80    80    44,400 
Series Squared Straight    Squared Straight     150    150    40,500 
Series Soul Beam    Soul Beam     65    65    39,650 
Series Bella Chica    Bella Chica     100    100    38,000 
Series De Mystique 17    Dancing Destroyer     250    250    35,000 
Series Noble Goddess    Noble Goddess     300    300    33,000 
Series Shake It Up Baby    Shake it Up Baby     250    250    32,500 
Series Zestful    Zestfull     100    100    32,000 
Series Miss Puzzle    Miss Puzzle     125    125    31,250 
Series Sauce On Side    Sauce on Side     125    125    30,000 
Series Utalknboutpractice    Utalknboutpractice     100    100    30,000 
Series Two Trail Sioux 17K    Two Trail Sioux 17K     1    1    29,720 
Series Takeo Squared    Takeo Squared     100    100    27,000 
Series Kichiro    Kichiro     200    200    26,000 
Series Kiana's Love    Kiana's Love     200    200    24,000 
Series Nileist    Nileist     45    45    23,850 
Series Moonless Sky    Moonless Sky     200    200    22,000 
Series Sigesmund    Sigesmund     200    200    20,000 
Series Night of Idiots    Night of Idiots     80    80    20,000 

 

 

See Report of Independent Auditor.

 

 

 

 F-214 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

NOTES TO THE CONSOLIDATED AND CONSOLIDATING FINANCIAL STATEMENTS

As of December 31, 2025 and 2024 and for the years then ended

 

 

Series Tavasco Road    Tavasco Road     80    80    18,400 
Series Madarnas    Madamas     50    50    17,500 
Series Swiss Minister    Swiss Minister     50    50    14,000 
Series Bullion    Bullion     25    25    11,750 
Series Amers    Amers     75    75    10,500 
Series Major Implications    Major Implications     20    20    4,600 
Series Carpe Fortuna 24    Circe     2,550         
Series Bundle Broodmare Band 26    Broodmare Band '26     3,000         
Series Marsh Hawk 24    Marsh Hawk '24     7,500         
Series Forever Rose    Forever Rose     1,250         
Series Ishvana 21    Ishvana 21              
Series Ocean Magic 18    Palace Foal              
Total Subscriptions          602,492    572,456   $63,963,690 

 

The members of each of the Company’s series have certain rights with respect to the membership series they are subscribed to. Each series generally holds a single horse asset. A series member is entitled to their pro rata share of the net profits derived from the horse asset held in that series after deduction of expense allocations and direct expenses attributable to the underlying horse asset, based on their percentage of the total outstanding membership interests in that series.

 

Distributions are recorded when declared. When a declared distribution is not yet paid as of a balance sheet date, it is recorded as a distribution payable liability. Distributions payable amounted to $0 and $126,015 as of December 31, 2025 and 2024, respectively.

 

The debts, obligations, and liabilities of the Company, whether arising in contract, tort, or otherwise, are solely the debts, obligations, and liabilities of the Company, and no member of the Company is obligated personally for any such debt, obligation, or liability.

 

NOTE 7: RELATED PARTY TRANSACTIONS

 

The Company’s Manager has advanced funds to and holds cash reserves on behalf of various of the Company’s series funds. See Note 4 for further discussions.

 

The Company has various loans outstanding with related parties, as described in Note 5.

 

Because these are related party transactions, no guarantee can be made that the terms of the arrangements are at arm’s length.

 

 

See Report of Independent Auditor.

 

 

 

 F-215 

 

 

MY RACEHORSE CA LLC AND ITS SERIES

NOTES TO THE CONSOLIDATED AND CONSOLIDATING FINANCIAL STATEMENTS

As of December 31, 2025 and 2024 and for the years then ended

 

 

NOTE 8: RECENT ACCOUNTING PRONOUNCEMENTS

 

In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842). This ASU requires a lessee to recognize a right-of-use asset and a lease liability under most operating leases in its balance sheet. The ASU is effective for annual and interim periods beginning after December 15, 2021, including interim periods within those fiscal years. Early adoption is permitted. The Company and each of its listed Series adopted this standard in 2022 and it had no effect on the Company’s consolidated and consolidating financial statements.

 

Management does not believe that any other recently issued, but not yet effective, accounting standards could have a material effect on the accompanying consolidated and consolidating financial statements. As new accounting pronouncements are issued, the Company and each of its listed Series will adopt those that are applicable under the circumstances.

 

NOTE 9: COMMITMENTS, CONTINGENCIES, AND CONCENTRATIONS

 

Legal Matters

 

The Company and each of its listed Series is not currently involved with and does not know of any pending or threatening litigation against the Company, each of its listed Series, or its member.

 

Long-Term Debt

 

The Company acquired the horse asset in the MRH Palace Foal series via a $15,606 convertible profit participating loan from Michael Behrens, a principal of the Manager of the Company. The convertible profit participating loan that bears a 2.38 percent per annum interest rate is due either when the MRH Palace Foal series is fully subscribed or converted into the unsold units of the MRH Palace Foal.

 

During the time the convertible profit participating loan is outstanding, the underlying cash flow of the MRH Palace Foal series accrues to the loan holder.

 

NOTE 10: SUBSEQUENT EVENTS

 

Anticipated Crowdfunded Offering

 

The Company and each of its listed Series is planning to continue to raise capital through the issuance of securities exempt from registration under Regulation A 2026.

 

Management’s Evaluation

 

Management has evaluated subsequent events through April 16, 2026, the date the consolidated and consolidating financial statements were available to be issued. Based on this evaluation, no additional material events were identified which require adjustment or disclosure in these consolidated and consolidating financial statements.

 

 

See Report of Independent Auditor.

 

 

 

 F-216 

 

 

ITEM 8. EXHIBITS

 

Exhibit Number Description
Exhibit 2.1 Articles of Organization (1)
Exhibit 2.2 Second Amended and Restated Series Limited Liability Company Agreement (5)
Exhibit 3.1 Series Agreement for Adaay in Asia (6)
Exhibit 3.2 Series Agreement for Bullish Sentiment 21 (6)
Exhibit 3.3 Series Agreement for Knarsdale 21 (6)
Exhibit 3.4 Series Agreement for Sweet as Sin (6)
Exhibit 3.5 Series Agreement for Alliford Bay 21 (6)
Exhibit 3.6 Series Agreement for Blues Corner 21 (6)
Exhibit 3.7 Series Agreement for Lovesick 21 (6)
Exhibit 3.8 Series Agreement for Tamboz 21 (6)
Exhibit 3.9 Series Agreement for Blue Curl (7)
Exhibit 3.10 Series Agreement for The New York Bred Bundle (9)
Exhibit 3.11 Series Agreement for The Incredi–Bundle (9)
Exhibit 3.12 Series Agreement for Blue Devil (9)
Exhibit 3.13 Series Agreement for Savvy Sassy 22 (7)
Exhibit 3.14 Series Agreement for Isahvana 21 (7)
Exhibit 3.15 Series Agreement for Brandy 22 (8)
Exhibit 3.16 Series Agreement for Clair De Lune 22 (10)
Exhibit 3.17 Series Agreement for Formidable Kitt 22 (11)
Exhibit 3.18 Series Agreement for Stylishly 23 (12)
Exhibit 3.19 Series Agreement for Malibu Bonnie 23 (12)
Exhibit 3.20 Series Agreement for Spanxamillion 23 (12)
Exhibit 3.21 Series Agreement for Blip Says Bye 23 (13)
Exhibit 3.22 Series Agreement for Seeking A Star 23 (14)
Exhibit 3.23 Series Agreement for STG Broodmare Band (15)
Exhibit 3.24 Series Agreement for Thank You Note 23 (16)
Exhibit 3.25 Series Agreement for Magic Belle 23 (16)
Exhibit 3.26 Series Agreement for Just Like Lucy 23 (19)
Exhibit 3.27 Series Agreement for Eyepopnruby23 (19)
Exhibit 3.28 Series Agreement for Trust But Verify (19)
Exhibit 3.29 Series Agreement for Great Hot 23 (20)
Exhibit 3.30 Series Agreement for Wildcat Gaze 23 (21)
Exhibit 3.31 Series Agreement for Stirred 23 (21)
Exhibit 3.32 Series Agreement for Restless Rider 23 (21)
Exhibit 3.33 Series Agreement for Thesis Break 24 (22)
Exhibit 3.34 Series Agreement for Confetti 24 (22)
Exhibit 3.35 Series Agreement for Slam Dunk 24 (22)
Exhibit 3.36 Series Agreement for Bubala 24 (23)
Exhibit 3.37 Series Agreement for Great Sister Diane 24 (23)
Exhibit 3.38 Series Agreement for Bernin Midnight 24 (23)
Exhibit 3.39 Series Agreement for Carpe Fortuna 24(24)
Exhibit 3.40 Series Agreement for Marsh Hawk 24(24)

 

 

 

 109 

 

 

Exhibit Number Description
Exhibit 3.41 Series Agreement for Broodmare Band 26(24)
Exhibit 3.42 Series Agreement for Paddock Buzz(25)
Exhibit 3.43 Series Agreement for Divine Mercy 24(25)
Exhibit 3.44 Series Agreement for Onthethirstyside(25)
Exhibit 3.45 Series Agreement for Sea Worthy(26)
Exhibit 3.46 Series Agreement for Sing Lady Sing(26)
Exhibit 3.47 Series Agreement for Barbie on a Budget(26)
Exhibit 6.1 Management Services Agreement by and between My Racehorse CA LLC and Experiential Squared, Inc. (1)
Exhibit 6.2 Broker–Dealer Agreement by and between My Racehorse CA LLC and Dalmore Group, LLC (2)
Exhibit 6.3 Vertalo Subscription Agreement by and between My Racehorse CA LLC and Vertalo, Inc. (3)
Exhibit 6.4 First Amendment to Management Services Agreement by and between My Racehorse CA LLC and Experiential Squared, Inc.(4)
Exhibit 6.5 Form of Equine Co–Ownership Agreement for La Cuvee 21– Series Royal Duet (6)
Exhibit 6.6 Profit Participation Convertible Promissory Note for Adaay in Asia (6)
Exhibit 6.7 Equine Co–Ownership Agreement for Adaay in Asia(6)
Exhibit 6.8 Profit Participation Convertible Promissory Note for Bullish Sentiment 21 (6)
Exhibit 6.9 Profit Participation Convertible Promissory Note for Seismic Beauty (6)
Exhibit 6.10 Equine Co–Ownership Agreement for Seismic Beauty (6)
Exhibit 6.11 Profit Participation Convertible Promissory Note for Sweet as Sin (6)
Exhibit 6.12 Equine Co–Ownership Agreement for Sweet as Sin (6)
Exhibit 6.13 Profit Participation Convertible Note for Alliford Bay 21 (6)
Exhibit 6.14 Equine Co–Ownership Agreement for Alliford Bay 21 (6)
Exhibit 6.15 Profit Participation Convertible Note for Blues Corner 21(6)
Exhibit 6.16 Profit Participation Convertible Note for Lovesick 21 (6)
Exhibit 6.17 Equine Co–Ownership Agreement for Lovesick 21 (6)
Exhibit 6.18 Profit Participation Convertible Note for Tamboz 21 (6)
Exhibit 6.19 Equine Co–Ownership Agreement for Tamboz 21 (6)
Exhibit 6.20 Profit Participation Convertible Note for Blue Curl 22(7)
Exhibit 6.21 Equine Co–Ownership Agreement for Blue Curl 22 (7)
Exhibit 6.22 Profit Participation Convertible Note for Bitter Lemon 22 (9)
Exhibit 6.23 Equine Co–Ownership Agreement for Bitter Lemon 22 (9)
Exhibit 6.24 Profit Participation Convertible Note for Downdraft 22 (9)
Exhibit 6.25 Equine Co–Ownership Agreement for Downdraft 22 (9)
Exhibit 6.26 Profit Participation Convertible Note for Bares Tripper 22 (9)
Exhibit 6.27 Equine Co–Ownership Agreement for Bares Tripper 22 (9)
Exhibit 6.28 Profit Participation Convertible Note for Hoopskirt 22 (9)
Exhibit 6.29 Equine Co–Ownership Agreement for Hoopskirt 22 (9)
Exhibit 6.30 Profit Participation Convertible Note for Princess Samurai 22 (9)
Exhibit 6.31 Equine Co–Ownership Agreement for Princess Samurai 22 (9)
Exhibit 6.32 Profit Participation Convertible Note for Incredible (9)
Exhibit 6.33 Equine Co–Ownership Agreement for Incredible (9)
Exhibit 6.34 Profit Participation Convertible Note for Nina Fever 22 (9)
Exhibit 6.35 Equine Co–Ownership Agreement for Nina Fever 22 (9)
Exhibit 6.36 Profit Participation Convertible Note for Blue Devil (9)
Exhibit 6.37 Equine Co–Ownership Agreement for Blue Devil (9)

 

 

 

 110 

 

 

Exhibit Number Description
Exhibit 6.38 OID Convertible Note for Clair De Lune 22 (10)
Exhibit 6.39 Profit Participation Convertible Note for Brandy 22 (8)
Exhibit 6.40 Equine Co-Ownership Agreement for Brandy 22 (8)
Exhibit 6.41 OID Convertible Note for Formidable Kitt 22 (11)
Exhibit 6.42 OID Convertible Note for Stylishly 23 (12)
Exhibit 6.43 OID Convertible Note for Malibu Bonnie 23 (12)
Exhibit 6.44 OID Convertible Note for Spanxamillion 23 (12)
Exhibit 6.45 OID Convertible Note for Blip Says Bye 2023 (13)
Exhibit 6.46 OID Convertible Note for Seeking A Star 23 (14)
Exhibit 6.47 Equine Co-Ownership Agreement for Joke Sisi (15)
Exhibit 6.48 Equine Co-Ownership Agreement for Natural Beauty (15)
Exhibit 6.49 Equine Co-Ownership Agreement for Tiffany’s Mo (15)
Exhibit 6.50 OID Convertible Note for STG Broodmare Band (15)
Exhibit 6.51 OID Convertible Note for Thank You Note 23 (16)
Exhibit 6.52 OID Convertible Note for Magic Belle 23 (16)
Exhibit 6.53 Equine Co-Ownership Agreement for Magic Belle 23 (16)
Exhibit 6.54 Purchase and Sale Agreement for Straight No Chaser by and between My Racehorse CA LLC Series Margarita Friday 19, a Nevada series limited liability company and Winstar Farm, LLC, Glen Hill Farm, LLC, and certain additional purchasers, dated March 28, 2025. (17)
Exhibit 6.55 Purchase and Sale Agreement for Seize the Grey by and between My Racehorse CA LLC Series Smart Shopping 2021, a Nevada series limited liability company and Gainesway Thoroughbreds Ltd., a Kentucky corporation, dated July 9, 2024. (18)
Exhibit 6.56 OID Convertible Note for Just Like Lucy 23 (19)
Exhibit 6.57 OID Convertible Note for Eyepopnruby 23 (19)
Exhibit 6.58 OID Convertible Note for Trust But Verify (19)
Exhibit 6.59 Equine Co-Ownership Agreement for Just Like Lucy 23 (19)
Exhibit 6.60 Equine Co-Ownership Agreement for Eyepopnruby 23 (19)
Exhibit 6.61 OID Convertible Note for Great Hot 23 (20)
Exhibit 6.62 Equine Co-Ownership Agreement for Great Hot 23 (20)
Exhibit 6.63 OID Convertible Note for Wildcat Gaze 23 (21)
Exhibit 6.64 Equine Co-Ownership Agreement for Wildcat Gaze 23 (21)
Exhibit 6.65 OID Convertible Note for Stirred 23 (21)
Exhibit 6.66 Equine Co-Ownership Agreement for Stirred 23 (21)
Exhibit 6.67 OID Convertible Note for Restless Rider 23 (21)
Exhibit 6.68 OID Convertible Note for Thesis Break 24 (22)
Exhibit 6.69 Equine Co-Ownership Agreement for Thesis Break 24 (22)
Exhibit 6.70 OID Convertible Note for Confetti 24 (22)
Exhibit 6.71 Equine Co-Ownership Agreement for Confetti 24 (22)
Exhibit 6.72 OID Convertible Note for Slam Dunk 24 (22)
Exhibit 6.73 OID Convertible Note for Bubala 24 (23)
Exhibit 6.74 Equine Co-Ownership Agreement for Bubala 24 (23)
Exhibit 6.75 OID Convertible Note for Great Sister Diane 24 (23)
Exhibit 6.76 Equine Co-Ownership Agreement for Great Sister Diane 24 (23)
Exhibit 6.77 OID Convertible Note for Bernin Midnight 24 (23)
Exhibit 6.78 Equine Co-Ownership Agreement for Bernin Midnight 24 (23)
Exhibit 6.79 OID Convertible Note for Carpe Fortuna 24 (24)

 

 

 

 111 

 

 

Exhibit Number Description
Exhibit 6.80 Equine Co-Ownership Agreement for Carpe Fortuna 24(24)
Exhibit 6.81 OID Convertible Note for Marsh Hawk 24(24)
Exhibit 6.82 Equine Co-Ownership Agreement for Marsh Hawk 24(24)
Exhibit 6.83 OID Convertible Note for Broodmare Band 26(24)
Exhibit 6.84 Equine Co-Ownership Agreement for Broodmare Band 26 Lazara(24)
Exhibit 6.85 Equine Co-Ownership Agreement for Broodmare Band 26 Sintra(24)
Exhibit 6.86 Equine Co-Ownership Agreement for Broodmare Band 26 Littlest Warrior(24)
Exhibit 6.87 OID Convertible Note for Paddock Buzz(25)
Exhibit 6.88 OID Convertible Note for Divine Mercy 24(25)
Exhibit 6.89 OID Convertible Note for Onthethirstyside(25)
Exhibit 6.90 OID Convertible Note for Sea Worthy 24(26)
Exhibit 6.91 Equine Co-Ownership Agreement for Sea Worthy 24(26)
Exhibit 6.92 OID Convertible Note for Sing Lady Sing 24(26)
Exhibit 6.93 OID Convertible Note for Barbie on a Budget 24(26)
Exhibit 6.94 Equine Co-Ownership Agreement for Barbie on a Budget(26)

 __________________

  * Filed herewith.

 

  (1) Filed with the Company’s Form 1–A dated September 10, 2018 and incorporated by reference herein.
  (2) Filed with the Company’s Post Qualification Amendment No. 13 to Form 1–A dated July 15, 2020 and incorporated by reference herein.
  (3) Filed with the Company’s Post Qualification Amendment No. 32 to Form 1–A dated January 11, 2022 and incorporated by reference herein.
  (4) Filed with the Company’s Form 1–A dated February 22, 2022 and incorporated by reference herein.
  (5) Filed with the Company’s Post Qualification Amendment No. 1 to Form 1–A dated May 6, 2022 and incorporated by reference herein.
  (6) Filed with the Company’s Post Qualification Amendment No. 10 to Form 1–A, dated May 3, 2023 and incorporated by reference herein.
  (7) Filed with the Company’s Post Qualification Amendment No. 14 to Form 1–A, dated October 13, 2023 and incorporated by reference herein.
  (8) Filed with the Company’s Post Qualification Amendment No. 15 to Form 1-A, dated October 27, 2023 and incorporated by reference.
  (9) Filed with the Company’s Post Qualification Amendment No. 16 to Form 1-A, dated December 12, 2023 and incorporated by reference.
  (10) Filed with the Company’s Post Qualification Amendment No. 18 to Form 1-A, dated June 24, 2024 and incorporated by reference.
  (11) Filed with the Company’s Post Qualification Amendment No. 19 to Form 1-A, dated July 29, 2024 and incorporated by reference herein.
  (12) Filed with the Company’s Post Qualification Amendment No. 20 to Form 1-A, dated August 22, 2024 and incorporated by reference herein.
  (13) Filed with the Company’s Post Qualification Amendment No. 21 to Form 1-A, dated November 13, 2024 and incorporated by reference herein.
  (14) Filed with the Company’s Post Qualification Amendment No. 22 to Form 1-A, dated December 11, 2024 and incorporated by reference herein.
  (15) Filed with the Company’s Post Qualification Amendment No. 23 to Form 1-A, dated January 14, 2025 and incorporated by reference herein.
  (16) Filed with the Company’s Post Qualification Amendment No. 24 to Form 1-A, dated March 19, 2025 and incorporated by reference herein.
  (17) Filed with the Company’s Current Report on Form 1-U, dated April 3, 2025 and incorporated by reference herein.
  (18) Filed with the Company’s Current Report on Form 1-U/A, dated July 16, 2024 and incorporated by reference herein.
  (19) Filed with the Company’s Post Qualification Amendment No. 25 to Form 1-A, dated April 28, 2025 and incorporated by reference herein.
  (20) Filed with the Company’s Post Qualification Amendment No. 1 to Form 1-A, dated June 18, 2025 and incorporated by reference herein.
  (21) Filed with the Company’s Post Qualification Amendment No. 2 to Form 1-A, dated July 11, 2025 and incorporated by reference herein.
  (22) Filed with the Company’s Post Qualification Amendment No. 3 to Form 1-A, dated August 19, 2025 and incorporated by reference herein.
  (23) Filed with the Company’s Post Qualification Amendment No. 4 to Form 1-A, dated September 24, 2025 and incorporated by reference herein.
  (24) Filed with the Company’s Post Qualification Amendment No. 5 to Form 1-A, dated December 15, 2025 and incorporated by reference herein.
  (25) Filed with the Company’s Post Qualification Amendment No.6 to Form 1-A, dated January 22, 2026 and incorporated by reference herein.
  (26) Filed with the Company’s Post Qualification Amendment No.7 to Form 1-A, dated March 17, 2026 and incorporated by reference herein.

 

 

 112 

 

 

SIGNATURES

 

Pursuant to the requirements of Regulation A, the issuer has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

Dated: April 27, 2026 MY RACEHORSE CA LLC
   
  By: Experiential Squared, Inc., its Manager
   
  By: /s/ Michael Behrens
  Name: Michael Behrens
  Title: Chief Executive Officer

 

 

Pursuant to the requirements of Regulation A, this report has been signed below by the following persons on behalf of the issuer and in the capacities and on the dates indicated.

 

Signature Title Date
     

/s/ Michael Behrens

Name: Michael Behrens

Chief Executive Officer and Secretary of Experiential Squared, Inc. (Principal Executive Officer)

April 27, 2026
     
/s/ R. Matthew Hendricks Chief Financial Officer (Principal Financial Officer) April 27, 2026
Name: R. Matthew Hendricks    
     

MY RACEHORSE CA LLC

 

By: /s/ Michael Behrens

Name: Michael Behrens

Title: Chief Executive Officer

Manager April 27, 2026

  

 

 

 

 

 

 

 

 

 

 113 

GRAPHIC 3 image_001.jpg GRAPHIC begin 644 image_001.jpg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image_002.jpg GRAPHIC begin 644 image_002.jpg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end