Unusual Machines Issues Letter to Shareholders
Unusual Machines (NYSE American:UMAC), a manufacturer of NDAA compliant drones and components, reported record Q2 2025 results with revenue of $2.12 million, up 51% year-over-year. The company achieved its highest-ever gross margins of 37%, driven by increased enterprise sales representing 31% of Q2 revenue.
The company significantly strengthened its financial position, raising $40M in Q2 and an additional $48.7M in July 2025. UMAC reported a GAAP net loss of $6.9M, largely due to equity compensation expenses, while non-GAAP adjusted net loss was $0.8M. The company ended Q2 with $38.9M in cash and zero debt.
Looking ahead, UMAC plans to expand from 20 to 50 employees, establish a motor factory in Orlando, and targets cash flow positivity in 2026 at $20-30M annual revenue run rate. The company has 30.2M shares outstanding and expects to benefit from regulatory changes favoring domestic drone manufacturers.
Unusual Machines (NYSE American:UMAC), produttore di droni e componenti conformi alla NDAA, ha registrato risultati record nel secondo trimestre 2025 con ricavi di $2,12 milioni, in aumento del 51% su base annua. L'azienda ha raggiunto i suoi margini lordi più alti di sempre, pari al 37%, sostenuti da una maggiore quota di vendite enterprise che rappresentano il 31% dei ricavi del trimestre.
La posizione finanziaria è stata rafforzata significativamente grazie a un incremento di capitale di $40M nel Q2 e ulteriori $48,7M raccolti a luglio 2025. UMAC ha riportato una perdita netta GAAP di $6,9M, principalmente attribuibile a spese per compensi in azioni, mentre la perdita netta non-GAAP rettificata è stata di $0,8M. Al termine del trimestre la società disponeva di $38,9M in cassa e non aveva debiti.
Per il futuro, UMAC prevede di crescere da 20 a 50 dipendenti, aprire una fabbrica di motori a Orlando e punta a diventare cash-flow positiva nel 2026 con un fatturato annuo in regime compreso tra $20M e $30M. La società ha 30,2M di azioni in circolazione e si aspetta vantaggi da cambi normativi che favoriscono i produttori nazionali di droni.
Unusual Machines (NYSE American:UMAC), fabricante de drones y componentes compatibles con la NDAA, anunció resultados récord en el segundo trimestre de 2025 con ingresos de $2.12 millones, un aumento del 51% interanual. La compañÃa alcanzó sus márgenes brutos más altos hasta la fecha, del 37%, impulsados por un mayor volumen de ventas empresariales que representaron el 31% de los ingresos del trimestre.
La posición financiera se fortaleció notablemente tras recaudar $40M en el Q2 y otros $48.7M en julio de 2025. UMAC reportó una pérdida neta GAAP de $6.9M, principalmente por costos de compensación en acciones, mientras que la pérdida neta ajustada non-GAAP fue de $0.8M. Al cierre del trimestre la compañÃa contaba con $38.9M en efectivo y sin deuda.
De cara al futuro, UMAC planea ampliar su plantilla de 20 a 50 empleados, establecer una fábrica de motores en Orlando y apunta a ser positiva en flujo de caja en 2026 con una tasa de ingresos anual de $20-30M. La compañÃa tiene 30.2M de acciones en circulación y espera beneficiarse de cambios regulatorios que favorecen a los fabricantes nacionales de drones.
Unusual Machines (NYSE American:UMAC), NDAA 준ìˆ� ë“œë¡ ë°� ë¶€í’� ì œì¡°ì—…ì²´ê°€ 2025ë…� 2분기ì—� 매출 $2.12M으로 ì „ë…„ 대ë¹� 51% 성장하며 분기 실ì ì‚¬ìƒ ìµœê³ ë¥� 기ë¡í–ˆìŠµë‹ˆë‹¤. 기업 ê³ ê° ë§¤ì¶œì� 분기 매출ì� 31%ë¥� 차지하면ì„� ì—대 ìµœê³ ì´ì´ìµë¥ 37%ì� 달성했습니다.
회사ëŠ� 재무구조ë� í¬ê²Œ ê°•í™”í•� 2분기ì—� $40Mì� ì¡°ë‹¬í•˜ê³ 2025ë…� 7ì›”ì— ì¶”ê°€ë¡� $48.7Mì� 확보했습니다. UMACì€ ì£¼ì‹ ë³´ìƒë¹„ìš© 등으ë¡� ì¸í•´ GAAP 기준 순ì†ì‹� $6.9Mì� ë³´ê³ í–ˆìœ¼ë©�, non-GAAP ì¡°ì • 순ì†ì‹¤ì€ $0.8Mì´ì—ˆìŠµë‹ˆë‹�. 2분기 ë§� í˜„ê¸ˆì€ $38.9Mì´ê³ 부채는 없습니다.
향후 UMACëŠ� ì§ì› 수를 20명ì—ì„� 50명으ë¡� 늘리ê³� 올랜ë„ì— ëª¨í„° 공장ì� 설립í•� 계íšì´ë©°, 2026ë…� 현금í름 í‘ìžë¥� 목표ë¡� ì—°ê°„ 매출 ëŸ¬ë„ˆë ˆì´íŠ� $20-30Mì� 목표ë¡� í•˜ê³ ìžˆìŠµë‹ˆë‹¤. 발행 주ì‹ìˆ˜ëŠ” 30.2M ì£�ì´ë©°, êµë‚´ ë“œë¡ ì œì¡°ì—…ì²´ì—� ìœ ë¦¬í•� ê·œì œ 변화로 혜íƒì� ë°›ì„ ê²ƒìœ¼ë¡� ê¸°ëŒ€í•˜ê³ ìžˆìŠµë‹ˆë‹¤.
Unusual Machines (NYSE American:UMAC), fabricant de drones et composants conformes à la NDAA, a publié des résultats records pour le deuxième trimestre 2025 avec un chiffre d'affaires de 2,12 M$, en hausse de 51% sur un an. La société a atteint ses marges brutes les plus élevées jamais enregistrées, à 37%, portées par une augmentation des ventes aux entreprises représentant 31% du chiffre d'affaires du trimestre.
La situation financière a été nettement renforcée grâce à une levée de fonds de 40 M$ au T2 puis de 48,7 M$ supplémentaires en juillet 2025. UMAC a déclaré une perte nette GAAP de 6,9 M$, principalement liée aux frais de rémunération en actions, tandis que la perte nette ajustée non-GAAP s'établit à 0,8 M$. À la fin du trimestre, la société disposait de 38,9 M$ en trésorerie et n'avait aucune dette.
À l'avenir, UMAC prévoit de passer de 20 à 50 employés, d'implanter une usine de moteurs à Orlando et vise une génération de trésorerie positive en 2026 avec un rythme de chiffre d'affaires annuel de 20�30 M$. La société compte 30,2 M d'actions en circulation et s'attend à tirer parti de changements réglementaires favorables aux fabricants nationaux de drones.
Unusual Machines (NYSE American:UMAC), ein Hersteller NDAA-konformer Drohnen und Komponenten, meldete für das zweite Quartal 2025 Rekordergebnisse mit Umsatz von $2,12 Mio., ein Plus von 51% gegenüber dem Vorjahr. Das Unternehmen erzielte mit 37% den höchsten Bruttomargenwert seiner Geschichte, gestützt durch gestiegene Enterprise-Verkäufe, die 31% des Quartalsumsatzes ausmachen.
Die finanzielle Lage wurde deutlich gestärkt: Es wurden $40M im Q2 und weitere $48,7M im Juli 2025 beschafft. UMAC wies einen GAAP-Nettoverlust von $6,9M aus, hauptsächlich bedingt durch aktienbasierte Vergütungsaufwendungen; der non-GAAP bereinigte Nettoverlust betrug $0,8M. Ende Q2 verfügte das Unternehmen über $38,9M in bar und keine Schulden.
Ausblick: UMAC plant, die Mitarbeiterzahl von 20 auf 50 zu erhöhen, eine Motorenfabrik in Orlando zu errichten und strebt für 2026 positive Cashflows bei einer jährlichen Umsatzlaufleistung von $20�30M an. Die Gesellschaft hat 30,2M ausstehende Aktien und rechnet mit Vorteilen durch regulatorische Änderungen zugunsten inländischer Drohnenhersteller.
- Record revenue of $2.12M, up 51% year-over-year
- Highest-ever gross margins at 37%
- Strong cash position of $81M+ with zero debt
- Enterprise sales grew to 31% of Q2 revenue
- Successful fundraising of $88.7M through Q2 and July
- Regulatory environment favoring domestic drone companies
- Planned expansion from 20 to 50 employees
- GAAP net loss increased to $6.9M in Q2 2025 vs $1.6M in Q2 2024
- Consumer sales growth expected to slow down
- High operational expenses due to financing costs
- Significant share dilution with outstanding shares increasing to 30.2M
- Cash flow positive status not expected until 2026
Insights
UMAC delivers record Q2 revenue with 51% YoY growth while securing $88.7M in financing, positioning for enterprise market expansion despite wider GAAP losses.
Unusual Machines has delivered its fifth consecutive record revenue quarter with
A notable shift is occurring in their business mix, with enterprise sales now comprising
While GAAP results show a net loss of
The regulatory environment, particularly tariffs on imported drones, appears to be creating a tailwind for domestic manufacturers like Unusual Machines. The company is strategically increasing inventory orders to mitigate uncertainty and leveraging volume for better component pricing to offset tariff impacts. They're also accelerating onshoring initiatives, including building a motor factory in Orlando and planning Fat Shark headset assembly in a new local facility.
Management's three-pronged strategy focuses on revenue growth, company expansion (increasing headcount from 20 to 50 employees), and achieving cash flow positivity by 2026, which they estimate requires
CEO Allan Evans Shares Q2 2025 Highlights and Provides Strategic Insight into the Company's Plans
ORLANDO, FL / / August 14, 2025 / Unusual Machines, Inc. (NYSE American:UMAC) ("Unusual Machines" or the "Company"), a manufacturer of NDAA compliant drones and drone components, today announced it filed its Form 10-Q with the U.S. Securities and Exchange Commission for the second quarter of 2025 and provided the following letter to its shareholders from CEO Allan Evans.
Dear Shareholders,
This shareholder letter follows the completion of our second quarter of 2025. It has been another record revenue quarter. We closed a financing for
Operations Update
Unusual Machines revenue for the second quarter was about
Cash Position
We prioritize managing our cash position and cash flow. We started the second quarter with
Cap Table Changes
The financings have changed our capitalization table substantially. Unusual Machines now has 30.2 million of shares outstanding and will be approximately 31.1 million shares after we close Rotor Lab with no shareholder to our knowledge owning more than
Regulatory Impacts
The regulatory environment is dynamic. Tariffs have been implemented, paused, changed, and seemed to have settled into a more stable steady state. We were able to adjust to the tariffs in Q2 and with our onshoring push have been able to improve margins in spite of an increase in some overseas goods. Internally, Unusual Machines is placing larger inventory orders to reduce uncertainty and get better component pricing to offset tariff costs.
Externally, the regulatory environment is creating market conditions that strongly favor domestic drone companies. These impacts are likely to influence our business in ways we find challenging to model. While we expect to continue to see consumer sales growth, we expect it to slow down a little. At the same time, we see a major uptick in interest on the enterprise side as other businesses look to us for components and general predictability. We believe the impact of tariffs and regulations will strongly benefit Unusual Machines and expect to see GAAP validation of that expectation in the third quarter and fourth quarters as U.S. Government contracts start to be issued to some of our customers.
Looking Ahead
Our priorities moving forward are clear:
Grow Revenue: We are being aggressive. We will continue to invest in and expand Rotor Riot's operations, driving both top-line growth and improved margins while introducing more U.S. made components at competitive prices. We will continue to take advantage of the tariffs to improve gross margins, and we anticipate substantial capital expense outlay as we work to very quickly scale a motor factory in Orlando to complement our factory that we will acquire in Australia once we close the Rotor Lab acquisition.
Grow the Company: The U.S. government marketplace for drones is accelerating. To keep up with demand growth on the enterprise side - we need to scale the company. We are in the process of expanding our team from 20 employees to 50, are building out the motor factory, and plan on adding Fat Shark headset assembly to a new leased facility in the Orlando area.
Get to Cash Flow Positive: We plan to grow in a controlled manner with the focus of our efforts driving us toward positive cash flow. Accounting for growth, we expect to need
$20 -30M in an annual revenue run rate to reach this target and are working toward getting there in 2026 depending on how the enterprise market materializes in the second half of 2025.
We are enthusiastic about the future of Unusual Machines. The company is in a great position to capitalize on enterprise sales and take advantage of the regulatory environment and macroeconomic factors to rapidly scale. We believe the moment is now and are doing everything we can to capture market share. We appreciate you all for the confidence and support in our vision. Please reach out with any questions or comments.
Sincerely,
Allan Evans
CEO of Unusual Machines
Second Quarter Financial Results
Revenues totaled approximately
$2.12 million for the three months ended June 30, 2025 as compared to$1.41 million for the three months ended June 30, 2024 which was a51% increase for the second quarter year over year.Revenues totaled approximately
$4.17 million for the six months ended June 30, 2025 as compared to pro forma revenue of$2.52 million for the six months ended June 30, 2024, which represents a65% increase for the first six months year over year.Gross margin for the second quarter was approximately
37% , which improved related to the increase in enterprise sales, increasing costs related to tariffs and expanding certain retail margins. Our gross margin for the first six months of the year is approximately31% .Our loss from operations was approximately
$7.2 million for the three months ended June 30, 2025 as compared to an operating loss of$1.6 million for the three months ended June 30, 2024. Included in this is non-cash stock compensation expense of$5.5 million and$0.4 million for the three months ended June 30, 2025 and 2024, respectively.Interest income was
$0.2 million for the three months ended June 30, 2025 related to interest earned from our May 2025 public offering.Net loss attributable to common shareholders for the second quarter 2025 was approximately
$6.9 million or$0.32 per share as compared to a net loss of approximately$1.6 million for the second quarter 2024 or$0.16 per share. The decrease primarily relates to the increase in non-cash stock compensation expense incurred in 2025.We had approximately
$38.9 million of cash as of June 30, 2025 as compared to$3.7 million as of December 31, 2024. The increase in cash primarily relates to the public offering completed in May 2025 and cash exercise of warrants in February 2025. See table 1 for additional details.
For further information concerning our financial results, see the tables attached to this shareholders' letter.
About Unusual Machines
Unusual Machines manufactures and sells drone components and drones across a diversified brand portfolio, which includes Fat Shark, the leader in FPV (first-person view) ultra-low latency video goggles for drone pilots. The Company also retails small, acrobatic FPV drones and equipment directly to consumers through the curated Rotor Riot e-commerce store. With a changing regulatory environment, Unusual Machines seeks to be a dominant component supplier to the fast-growing multi-billion-dollar US drone industry and the global defense business. According to Fact.MR, the global drone accessories market is currently valued at
For more information visit Unusual Machines at .
Safe Harbor Statement
This shareholder letter contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. The words "believe," "may," "estimate," "continue," "anticipate," "intend," "should," "plan," "could," "target," "potential," "is likely," "will," "expect" and similar expressions, as they relate to us, are intended to identify forward-looking statements. These statements include: our expectation that we will improve gross margins, grow the Company and grow our revenues, expand enterprise sales throughout 2025 and extend into 2025, our ability to become cash flow positive and the timing, our ability to achieve rapid growth, our expectation concerning the impact from tariffs and achieve GAAP validation, that we will be successful leasing a new facility and expand our manufacturing footprint and build our headset production capabilities, our ability to anticipate market conditions, and the impact that the uncertain regulatory environment may have on our ability to accurately model for and grow our consumer business. The results expected by some or all of these forward-looking statements may not occur. Factors that affect our ability to achieve these results include our expectation that we will commence operations in our new Orlando manufacturing facility in September 2025, the continued availability of commercial real estate near our Orlando, Florida facilities, the availability of a satisfactory labor pool, potential supply chain issues, the impact from tariffs including inflation, and the Risk Factors contained in our Form 10-Q, filed with the SEC on May 8, 2025, Prospectus Supplement filed with the Securities and Exchange Commission (the "SEC") on March 6, 2025 and in our Form 10-K for the year ended December 31, 2024. Factors or events that could cause our actual results to differ may emerge from time to time, and it is not possible for us to predict all of them. Any forward-looking statement made by us herein speaks only as of the date on which it is made. We undertake no obligation to update any forward-looking statement, whether as a result of new information, future developments or otherwise, except as may be required by law.
Contact:
CS Investor Relations
[email protected]
Non-GAAP - Financial Measures
This shareholder letter includes both financial measures in accordance with Generally Accepted Accounting Principles, or GAAP, as well as non-GAAP financial measures. Generally, a non-GAAP financial measure is a numerical measure of a company's performance, financial position or cash flows that either excludes or includes amounts that are not normally included or excluded in the most directly comparable measure calculated and presented in accordance with GAAP. Non-GAAP financial measures should be viewed as supplemental to, and should not be considered as alternatives to net income (loss), operating income (loss), and cash flow from operating activities, liquidity or any other financial measures. They may not be indicative of the historical operating results of the Company nor are they intended to be predictive of potential future results. Investors should not consider non-GAAP financial measures in isolation or as substitutes for performance measures calculated in accordance with GAAP.
Our management uses and relies on adjusted net loss, which is a non-GAAP financial measure. We believe that management, analysts, and shareholders benefit from referring to the following non-GAAP financial measure to evaluate and assess our core operating results from period-to-period after removing the impact of items that affect comparability. Our management recognizes that the non-GAAP financial measure has inherent limitations because of the excluded items described below.
We have included in Table 2 a reconciliation of our non-GAAP financial measure to the most comparable financial measure calculated in accordance with GAAP. We believe that providing the non-GAAP financial measure, together with reconciliation to GAAP, helps investors make comparisons between the Company and other companies. In making any comparisons to other companies, investors need to be aware that companies use different non-GAAP measures to evaluate their financial performance.
Table 1
Cash balance at March 31, 2025 | $ | 5.0M | ||
Q2 cash financings: | ||||
Public offering | 36.3M | |||
Employee stock option exercises | 0.5M | |||
Interest income | 0.2M | |||
Q2 cash spend: | ||||
Normal operations | (0.9M | ) | ||
Non-recurring legal and transaction expenses | (0.4M | ) | ||
Non-recurring investor relations | (0.4M | ) | ||
Inventory build up | (0.9M | ) | ||
Motor facility purchases | (0.5M | ) | ||
Cash Balance at June 30, 2025 | $ | 38.9M | ||
Table 2
Net loss for three months ended June 30, 2025 | $ | (6.9M | ) | |
Q2 non-cash expenses for the three months ended June 30, 2025: | ||||
Stock compensation expense | 5.5 | M | ||
Q2 non-recurring expenses for the three months ended June 30, 2025: | ||||
Investor relations | 0.4 | M | ||
Filing fees related to S-3 | 0.1 | M | ||
Legal expenses related to acquisitions | 0.1 | M | ||
Adjusted net loss for the three months ended June 30, 2025 | $ | (0.8M | ) | |
Unusual Machines, Inc.
Consolidated Condensed Balance Sheets
June 30, | December 31, | |||||||
(Unaudited) | ||||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 38,933,059 | $ | 3,757,323 | ||||
Accounts receivable | 173,388 | 66,575 | ||||||
Inventories | 1,609,117 | 1,335,503 | ||||||
Prepaid inventory | 1,314,592 | 904,728 | ||||||
Other current assets | 192,778 | 31,500 | ||||||
Total current assets | 42,222,934 | 6,095,629 | ||||||
Non-current assets: | ||||||||
Property and equipment, net | 262,979 | 570 | ||||||
Operating lease right-of-use asset, net | 288,516 | 323,514 | ||||||
Other assets | 84,693 | 59,426 | ||||||
Goodwill | 7,402,906 | 7,402,906 | ||||||
Intangible assets, net | 2,184,686 | 2,225,530 | ||||||
Total non-current assets | 10,223,780 | 10,011,946 | ||||||
Total assets | $ | 52,446,714 | $ | 16,107,575 | ||||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||
Current liabilities | ||||||||
Accounts payable and accrued expenses | $ | 608,694 | $ | 668,732 | ||||
Operating lease liability | 73,569 | 67,820 | ||||||
Deferred revenue | 139,435 | 197,117 | ||||||
Total current liabilities | 821,698 | 933,669 | ||||||
Non-current liabilities | ||||||||
Deferred tax liability | 93,793 | 93,793 | ||||||
Operating lease liability - non-current | 223,762 | 262,171 | ||||||
Total non-current liabilities | 317,555 | 355,964 | ||||||
Total liabilities | 1,139,253 | 1,289,633 | ||||||
Commitments and contingencies (See note 13) | - | - | ||||||
Stockholders' equity: | ||||||||
Preferred stock - | - | - | ||||||
Series A preferred stock - | - | - | ||||||
Series B preferred stock - | - | - | ||||||
Series C preferred stock - | - | - | ||||||
Common stock - | 252,877 | 151,221 | ||||||
Additional paid in capital | 97,199,116 | 50,580,235 | ||||||
Accumulated deficit | (46,144,532 | ) | (35,913,514 | ) | ||||
Total stockholders' equity | 51,307,461 | 14,817,942 | ||||||
Total liabilities and stockholders' equity | $ | 52,446,714 | $ | 16,107,575 |
Unusual Machines, Inc.
Consolidated Condensed Statement of Operations
For the Three and Six Months Ended June 30, 2025 and 2024
(Unaudited)
Three months ended June 30, | Six months ended June 30, | |||||||||||||||
2025 | 2024 | 2025 | 2024 | |||||||||||||
Revenues | $ | 2,123,970 | $ | 1,411,124 | $ | 4,166,270 | $ | 2,030,039 | ||||||||
Cost of goods sold | 1,329,291 | 1,022,684 | 2,874,784 | 1,437,432 | ||||||||||||
Gross Margin | 794,679 | 388,440 | 1,291,486 | 592,607 | ||||||||||||
Operating Expenses | ||||||||||||||||
Operations | 404,277 | 213,772 | 706,879 | 326,094 | ||||||||||||
Research and development | 62,731 | 10,282 | 70,633 | 27,078 | ||||||||||||
Sales and marketing | 302,358 | 386,332 | 509,975 | 543,390 | ||||||||||||
General and administrative | 7,195,193 | 1,349,587 | 10,421,097 | 2,353,761 | ||||||||||||
Depreciation and amortization | 20,593 | 171 | 41,186 | 342 | ||||||||||||
Total operating expenses | 7,985,152 | 1,960,144 | 11,749,770 | 3,250,664 | ||||||||||||
Loss from operations | (7,190,473 | ) | (1,571,704 | ) | (10,458,284 | ) | (2,658,057 | ) | ||||||||
Other income and (expense) | ||||||||||||||||
Interest income | 225,734 | - | 227,266 | - | ||||||||||||
Interest expense | - | (40,534 | ) | - | (60,183 | ) | ||||||||||
Other income and (expense) | 225,734 | (40,534 | ) | 227,266 | (60,183 | ) | ||||||||||
Net loss | $ | (6,964,739 | ) | $ | (1,612,238 | ) | $ | (10,231,018 | ) | $ | (2,718,240 | ) | ||||
Net loss per share attributable to common stockholders | ||||||||||||||||
Basic and diluted | $ | (0.32 | ) | $ | (0.16 | ) | $ | (0.54 | ) | $ | (0.34 | ) | ||||
Weighted average common shares outstanding | ||||||||||||||||
Basic and diluted | 21,771,954 | 10,040,741 | 18,853,428 | 8,053,299 |
Unusual Machines, Inc.
Consolidated Condensed Statement of Changes in Stockholders' Equity
For the Three and Six Months Ended June 30, 2025 and 2024
(Unaudited)
Three and Six Months Ended June 30, 2024
Series B, Preferred Stock | Common Stock | Additional Paid-In | Accumulated | Total Stockholders' | ||||||||||||||||||||||||
Shares | Value | Shares | Value | Capital | Deficit | Equity | ||||||||||||||||||||||
Balance, December 31, 2023 | 190 | $ | 2 | 3,217,255 | $ | 32,173 | $ | 5,315,790 | $ | (3,933,046 | ) | $ | 1,414,919 | |||||||||||||||
Issuance of common shares as settlement | - | - | 16,086 | 161 | 64,183 | - | 64,344 | |||||||||||||||||||||
Issuance of common shares, initial public offering, net of offering costs | - | - | 1,250,000 | 12,500 | 3,837,055 | - | 3,849,555 | |||||||||||||||||||||
Issuance of common shares, business combination | - | - | 4,250,000 | 42,500 | 16,957,500 | - | 17,000,000 | |||||||||||||||||||||
Conversion of preferred shares | (120 | ) | (1 | ) | 600,000 | 6,000 | (5,999 | ) | - | - | ||||||||||||||||||
Net loss | - | - | - | - | - | (1,106,002 | ) | (1,106,002 | ) | |||||||||||||||||||
Balance, March 31, 2024 | 70 | $ | 1 | 9,333,341 | $ | 93,334 | $ | 26,168,529 | $ | (5,039,048 | ) | $ | 21,222,816 | |||||||||||||||
Conversion of preferred shares | (20 | ) | - | 100,000 | 1,000 | (1,000 | ) | - | - | |||||||||||||||||||
Issuance of common shares, equity incentive plan | - | - | 977,899 | 9,779 | (9,779 | ) | - | - | ||||||||||||||||||||
Stock compensation expense - vested stock | - | - | - | - | 346,854 | - | 346,854 | |||||||||||||||||||||
Stock option compensation expense | - | - | - | - | 14,389 | - | 14,389 | |||||||||||||||||||||
Net loss | - | - | - | - | - | (1,612,238 | ) | (1,612,238 | ) | |||||||||||||||||||
Balance, June 30, 2024 | 50 | $ | 1 | 10,411,240 | $ | 104,113 | $ | 26,518,993 | $ | (6,651,286 | ) | $ | 19,971,821 |
Three and Six Months Ended June 30, 2025
Series A, | Series B, | Series C, | Common | Additional Paid-In | Accumulated | Total Stockholders' | |||||||||||||||||||||||||||||||||||||
Shares | Value | Shares | Value | Shares | Value | Shares | Value | Capital | Deficit | Equity | |||||||||||||||||||||||||||||||||
Balance, December 31, 2024 | - | $ | - | - | $ | - | - | $ | - | 15,122,018 | $ | 151,221 | $ | 50,580,235 | $ | (35,913,514 | ) | $ | 14,817,942 | ||||||||||||||||||||||||
Issuance of restricted common stock, equity incentive plan | - | - | - | - | - | - | 483,546 | 4,835 | (4,835 | ) | - | - | |||||||||||||||||||||||||||||||
Issuance of common stock for exercise of warrants | - | - | - | - | - | - | 1,224,606 | 12,246 | 2,424,720 | - | 2,436,966 | ||||||||||||||||||||||||||||||||
Stock compensation expense - vested stock | - | - | - | - | - | - | - | - | 1,883,433 | - | 1,883,433 | ||||||||||||||||||||||||||||||||
Stock option compensation expense | - | - | - | - | - | - | - | - | 22,940 | - | 22,940 | ||||||||||||||||||||||||||||||||
Net loss | - | - | - | - | - | - | - | - | - | (3,266,279 | ) | (3,266,279 | ) | ||||||||||||||||||||||||||||||
Balance, March 31, 2025 | - | $ | - | - | $ | - | - | $ | - | 16,830,170 | $ | 168,302 | $ | 54,906,493 | $ | (39,179,793 | ) | $ | 15,895,002 | ||||||||||||||||||||||||
Series A, | Series B, | Series C, | Common | Additional Paid-In | Accumulated | Total Stockholders' | |||||||||||||||||||||||||||||||||||||
Shares | Value | Shares | Value | Shares | Value | Shares | Value | Capital | Deficit | Equity | |||||||||||||||||||||||||||||||||
Issuance of common shares, Management/Board of Directors | - | - | - | - | - | - | 208,336 | 2,082 | (2,082 | ) | - | - | |||||||||||||||||||||||||||||||
Issuance of common shares, Option exercises | - | - | - | - | - | - | 94,650 | 947 | 366,923 | - | 367,870 | ||||||||||||||||||||||||||||||||
Issuance of common shares, consulting services | - | - | - | - | - | - | 4,630 | 46 | (46 | ) | - | - | |||||||||||||||||||||||||||||||
Issuance of common shares, advisory board | - | - | - | - | - | - | 150,000 | 1,500 | (1,500 | ) | - | - | |||||||||||||||||||||||||||||||
Issuance of common shares, public offering | - | - | - | - | - | - | 8,000,000 | 80,000 | 36,416,000 | - | 36,496,000 | ||||||||||||||||||||||||||||||||
Stock option compensation expense | - | - | - | - | - | - | - | - | 576,831 | - | 576,831 | ||||||||||||||||||||||||||||||||
Stock option compensation expense - vested stock | - | - | - | - | - | - | - | - | 4,936,497 | - | 4,936,497 | ||||||||||||||||||||||||||||||||
Net loss | - | - | - | - | - | - | - | - | - | (6,964,739 | ) | (6,964,739 | ) | ||||||||||||||||||||||||||||||
Balance, June 30, 2025 | - | $ | - | - | $ | - | - | $ | - | 25,287,786 | $ | 252,877 | $ | 97,199,116 | $ | (46,144,532 | ) | $ | 51,307,461 |
Unusual Machines, Inc.
Consolidated Condensed Statement of Cash Flows
For the Six Months Ended June 30, 2025 and 2024
(Unaudited)
Six Months Ended June 30, | ||||||||
2025 | 2024 | |||||||
Cash flows from operating activities: | ||||||||
Net loss | $ | (10,231,018 | ) | $ | (2,718,240 | ) | ||
Depreciation and amortization | 41,186 | 342 | ||||||
Stock compensation expense as settlement | - | 64,344 | ||||||
Stock compensation expense | 7,419,701 | 361,243 | ||||||
Bad debt | 12,146 | - | ||||||
Change in assets: | ||||||||
Accounts receivable | (118,959 | ) | 6,798 | |||||
Inventory | (273,614 | ) | 152,566 | |||||
Prepaid inventory | (409,864 | ) | (253,424 | ) | ||||
Other assets | (151,547 | ) | (129,089 | ) | ||||
Change in liabilities: | ||||||||
Accounts payable and accrued expenses | (60,038 | ) | 384,556 | |||||
Operating lease liabilities | (32,660 | ) | (18,615 | ) | ||||
Customer deposits and other current liabilities | (57,682 | ) | (32,321 | ) | ||||
Net cash used in operating activities | (3,862,349 | ) | (2,181,840 | ) | ||||
Cash flows from investing activities | ||||||||
Cash portion of consideration paid for acquisition of businesses, net of cash received | - | (852,801 | ) | |||||
Purchase of property & equipment | (262,751 | ) | - | |||||
Net cash used in investing activities | (262,751 | ) | (852,801 | ) | ||||
Cash flows from financing activities: | ||||||||
Proceeds from issuance of common shares, IPO | - | 5,000,000 | ||||||
Proceeds from issuance of common shares, public offering | 40,000,000 | - | ||||||
Proceeds from option exercises | 367,870 | - | ||||||
Proceeds from issuance of common shares, warrant exercises | 2,436,966 | - | ||||||
Common share issuance offering costs | (3,504,000 | ) | (637,687 | ) | ||||
Net cash provided by financing activities | 39,300,836 | 4,362,313 | ||||||
Net increase in cash | 35,175,736 | 1,327,672 | ||||||
Cash, beginning of period | 3,757,323 | 894,773 | ||||||
Cash, end of period | $ | 38,933,059 | $ | 2,222,445 | ||||
Supplemental disclosures of cash flow information: | ||||||||
Non-cash consideration paid for assets acquired and liabilities assumed | $ | - | $ | 19,000,000 | ||||
Deferred acquisition costs | $ | - | $ | 100,000 | ||||
Deferred offering costs recorded as reduction of proceeds | $ | - | $ | 512,758 |
SOURCE: Unusual Machines, Inc.
View the original on ACCESS Newswire