false
0001956955
0001956955
2024-11-14
2024-11-14
iso4217:USD
xbrli:shares
iso4217:USD
xbrli:shares
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities
Exchange Act of 1934
Date of Report (Date of earliest event
reported) November
14, 2024
Unusual Machines, Inc.
(Exact name of registrant as specified in its charter)
Nevada |
|
333-270519 |
|
66-0927642 |
(State or other jurisdiction |
|
(Commission |
|
(IRS Employer |
of incorporation) |
|
File Number) |
|
Identification No.) |
4677 L B McLeod Rd, Suite J |
|
|
Orlando, FL |
|
32811 |
(Address of principal executive offices) |
|
(Zip Code) |
Registrant’s telephone number, including
area code: (855) 921-4600
N/A
(Former name or former address, if changed since
last report.)
☐ |
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
|
|
☐ |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
|
|
☐ |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
|
|
☐ |
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Securities registered pursuant to Section 12(b)
of the Act:
Title of Each Class |
Trading Symbol(s) |
Name of Each Exchange on
Which Registered |
Common Stock, $0.01 |
UMAC |
NYSE American |
Indicate by check mark whether the registrant
is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the
Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☒
If an emerging growth company, indicate by check
mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting
standards provided pursuant to Section 13(a) of the Exchange Act.
Item 2.02 Results
of Operations and Financial Condition.
On November 14, 2024,
Unusual Machines, Inc. (the “Company”) issued a shareholder letter announcing its results of operations for the fiscal quarter
ended September 30, 2024, and other corporate updates. A copy of the shareholder letter is furnished as Exhibit 99.1 to this Current Report
on Form 8-K.
Item 7.01 Regulation
FD Disclosure.
To the extent required
by Item 7.01, the information contained in Item 2.02 is incorporated herein by reference.
Item 9.01 Financial
Statements and Exhibits.
(d) Exhibits
SIGNATURES
Pursuant to the requirements
of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto
duly authorized.
|
Unusual Machines, Inc. |
|
|
|
Date: November 14, 2024 |
By: |
/s/ Allan Evans |
|
Name: |
Allan Evans |
|
Title: |
Chief Executive Officer |
Exhibit 99.1
Unusual Machines
Issues Letter to Shareholders
CEO Allan Evans shares Q3 2024 highlights
and provides insight into the Company’s future plans
ORLANDO, Florida – November 14, 2024
(ACCESSWIRE) – Unusual Machines, Inc. (NYSE American: UMAC) (“Unusual Machines” or the “Company”), a drone
and drone components manufacturer, today announced it filed its Form 10-Q with the U.S. Securities and Exchange Commission for the third
quarter of 2024 and provided the following letter to its shareholders from CEO Allan Evans.
Dear Shareholders,
This shareholder letter follows the completion
of our third quarter of 2024. This quarter represents an inflection point of us at it represents the start of our component business.
We are grateful for your continued support and confidence in Unusual Machines. The launch of our BlueUAS
Framework flight controller, financial results, and recent financing have led to a significant number of questions from shareholders.
We would like to take this opportunity to provide context and deeper
insights into our operations and what these represent for Unusual Machines’ future.
Operations Update
Unusual Machines revenue for the third quarter
was primarily from the B2C sales channel. For the third quarter, we generated approximately $1.53 million in sales which represents a
quarter over quarter increase of approximately 9%. The increase in revenue still held 26% gross margin. Based upon total sales of $3.56M
through quarter three, we are still ahead of our pace to hit the target for 2024 of $5M or better in sales revenue.
Enterprise Operations Update
The critical role drones have played in recent
conflicts, such as in Ukraine and Israel, has heightened the U.S. Department of Defense’s demand for cost-effective drones and a
reliable non-Chinese supply chain. We have started to sell NDAA-compliant drone components for the defense sector. In quarter three, we
received approval from the Defense Innovation Unit of the U.S. Department of Defense for inclusion of our U.S made Brave 7 flight controller
on the Blue UAS Framework. In the first week of availability, we received orders for almost 7,000 units and are currently shipping more
than 1,000 flight controllers per month. These enterprise component sales just started to contribute to revenue in the third quarter and
we expect them to help us drive growth into the fourth quarter of 2024 and all of 2025.We originally anticipated stronger demand from
the U.S. DoD, but that demand did not materialize as we expected at the end of September. It has been offset by much stronger demand from
Western Europe.
Finalization of a Private Placement
As a subsequent event, we finalized a private
placement in October for an aggregate financing of $1.955M. We received net proceeds of $1.733M. We are confident this transaction benefits
shareholders as the pricing of the transaction was above the close of the market and included warrants with a strike price of $1.99. This
private placement provides us with cash to meet our operational needs and the ability to generate more operating capital from the conversion
of the warrants. We feel that this transaction strikes the right balance between dilution and providing the resources for growth. Without
conversion of the warrants, the fully diluted common share count is approximately 12.6 million shares and should be used when calculating
an adjusted market cap.
Cash Position
We view managing our cash position and cash flow
as the most important aspect of our business. We started the third quarter with $2.2M and finished the quarter with $1.69M. The breakdown
of the cash position change over the quarter (Table 1) provides greater detail our expenses. Expenses are in line with our expectations,
and we have started the process of monetizing our excess current and prepaid inventory by reducing those line items by over $100k through
the sale of goods. This cash position is bolstered by the proceeds from the private placement, and we continue to limit our cash burn
as part of our long-term focus on cash flow.
Looking Ahead
Our priorities moving forward are clear:
| · | Retail Sales: As our primary revenue source,
we will continue to invest in and expand Rotor Riot’s operations, driving both top-line growth and improved margins while introducing
U.S. made components at competitive prices. This quarter will be a particular focus because of the holidays. |
| | |
| · | NDAA-Compliant Production: We expect more
products to get Blue UAS Framework certified this quarter and anticipate significant enterprise sales of the Brave 7 and the new products
in quarter 4. |
We are enthusiastic about the future of Unusual
Machines. The expansion of enterprise sales could provide an immediate driver for substantial growth. We thank you for your trust and
confidence in our vision. We are a small company and appreciate your feedback. Please reach out with any questions or comments.
Sincerely,
Allan Evans
CEO of Unusual Machines
Third Quarter Financial Results
| · | Sales totaled approximately $1.53 million for
the three months ended September 30 and approximately $3.6 million for the period since acquisitions of Fat Shark and Rotor Riot of February
16, 2024 through September 30, 2024. We did not have any sales in the prior year or prior to the completion of the acquisitions. |
| | |
| · | Gross margin for the third quarter was approximately
26%, which brings us to a gross margin YTD of 28%. We did not have any sales or gross profit in the prior year. |
| | |
| · | Our loss from operations was approximately $1.5
million for the three months ended September 30, 2024 as compared to an operating loss of $0.4 million for the three months ended September
30, 2023. Included in this is non-recurring expenses of $0.1 million related to our IPO and transition costs and stock compensation expense
of $0.4 million. |
| | |
| · | Net loss attributable to common shareholders
for the third quarter 2024 was approximately $2.1 million or $0.30 per share as compared to a net loss of approximately $0.4 million for
the third quarter 2023 or $0.11 per share. The decrease primarily relates to additional expenses as it relates to the completion of our
IPO and acquisitions and additional costs incurred related to the transition and integration of Fat Shark and Rotor Riot. |
| | |
| · | We had approximately $1.7 million of cash as
of September 30, 2024 as compared to $0.9 million as of December 31, 2023. The increase in cash primarily relates to the closing of our
IPO for gross proceeds of $5.0 million in February 2024 offset by our increase in net loss and cash used as consideration related to the
acquisitions of Fat Shark and Rotor Riot. |
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 $17.5 billion and is set to top $115 billion by 2032.
For more information visit Unusual Machines at https://www.unusualmachines.com/.
Safe Harbor Statement
This
press release 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 get more products listed on the Blue UAS Framework of the U.S. Department of Defense,
our expected revenue from enterprise drone components in Q4 and 2025, our focus on and expected revenue from the retail marketand our
liquidity., 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 the impact of the recent U.S. presidential election on (i) advancing the sale of non-Chinese drone parts,
(ii) on the economy, and (iii) the war in Ukraine, governmental delays, future interest rates, and our ability to enhance our existing
products, develop new products and create new services for our customers and future customers, and the Risk Factors contained in
our Prospectus filed with the Securities and Exchange Commission on October 25, 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
917-633-8980
investors@unusualmachines.com
SOURCE: Unusual Machines, Inc.
Table 1
Cash balance at June 30, 2024 | |
$ | 2.2 | M |
| |
| | |
Q3 cash spend: | |
| | |
Non-recurring expenses (IPO, acquisition, transition) | |
| (0.1 | M) |
Marketing and IR additional spend | |
| (0.3 | M) |
Interest expense | |
| (0.04 | M) |
Inventory decrease | |
| 0.1 | M |
Accounts payable increase | |
| 0.3 | M |
Normal operations | |
| (0.47 | M) |
| |
| | |
Cash Balance at September 30, 2024 | |
$ | 1.69 | M |
Unusual Machines, Inc.
Consolidated Condensed Balance Sheets
| |
September 30, 2024 | | |
December 31, 2023 | |
| |
(Unaudited) | | |
| |
ASSETS | |
| | | |
| | |
Current assets: | |
| | | |
| | |
Cash and cash equivalents | |
$ | 1,685,772 | | |
$ | 894,773 | |
Accounts Receivable | |
| 79,907 | | |
| – | |
Inventory | |
| 1,453,042 | | |
| – | |
Prepaid inventory | |
| 1,140,511 | | |
| – | |
Other current assets | |
| 158,093 | | |
| 120,631 | |
Total current assets | |
| 4,517,325 | | |
| 1,015,404 | |
| |
| | | |
| | |
Non-current assets: | |
| | | |
| | |
Property and equipment, net | |
| 741 | | |
| 1,254 | |
Deferred offering costs | |
| – | | |
| 512,758 | |
Operating lease right-of-use assets | |
| 340,389 | | |
| – | |
Goodwill and intangible assets | |
| 19,666,086 | | |
| – | |
Total non-current assets | |
| 20,007,216 | | |
| 514,012 | |
| |
| | | |
| | |
Total assets | |
$ | 24,524,541 | | |
$ | 1,529,416 | |
| |
| | | |
| | |
LIABILITIES AND STOCKHOLDERS' EQUITY | |
| | | |
| | |
Current liabilities | |
| | | |
| | |
Accounts payable and accrued expenses | |
$ | 1,032,636 | | |
$ | 114,497 | |
Operating lease liabilities | |
| 65,089 | | |
| – | |
Deferred revenue | |
| 300,517 | | |
| – | |
Warrant liabilities | |
| 308,964 | | |
| – | |
Derivative liability – convertible note conversion option | |
| 311,048 | | |
| – | |
Total current liabilities | |
| 2,018,254 | | |
| 114,497 | |
| |
| | | |
| | |
Long-term liabilities | |
| | | |
| | |
Convertible note | |
| 3,000,000 | | |
| – | |
Operating lease liabilities – long term | |
| 280,285 | | |
| – | |
| |
| | | |
| | |
Total liabilities | |
| 5,298,539 | | |
| 114,497 | |
| |
| | | |
| | |
Commitments and contingencies (See note 13) | |
| | | |
| | |
| |
| | | |
| | |
Stockholders’ equity: | |
| | | |
| | |
Series A preferred stock - $0.01 par value, 4,250 authorized and 4,250 and 0 shares issued and outstanding on September 30, 2024 and December 31, 2023, respectively | |
| 43 | | |
| – | |
Series B preferred stock - $0.01 par value, 10,000,000 authorized and 50 and 190 shares issued and outstanding on September 30, 2024 and December 31, 2023, respectively | |
| 1 | | |
| 2 | |
Series C preferred stock - $0.01 par value, 3,000 authorized and 210 and 0 shares issued and outstanding on September 30, 2024 and December 31, 2023, respectively | |
| 2 | | |
| – | |
Common stock - $0.01 par value, 500,000,000 authorized and 6,184,983 and 3,217,255 shares issued and outstanding at September 30, 2024 and December 31, 2023, respectively | |
| 61,850 | | |
| 32,173 | |
Additional paid in capital | |
| 27,959,642 | | |
| 5,315,790 | |
Accumulated deficit | |
| (8,795,536 | ) | |
| (3,933,046 | ) |
Total stockholders’ equity | |
| 19,226,002 | | |
| 1,414,919 | |
| |
| | | |
| | |
Total liabilities and stockholders’ equity | |
$ | 24,524,541 | | |
$ | 1,529,416 | |
Unusual Machines, Inc.
Consolidated Condensed Statement of Operations
For the Three and Nine months Ended September
30, 2024 and 2023
(Unaudited)
| |
Three months ended September 30, | | |
Nine months ended September 30, | |
| |
2024 | | |
2023 | | |
2024 | | |
2023 | |
| |
| | |
| | |
| | |
(Restated – Note 14) | |
Revenues | |
$ | 1,531,264 | | |
$ | – | | |
$ | 3,561,303 | | |
$ | – | |
| |
| | | |
| | | |
| | | |
| | |
Cost of goods sold | |
| 1,131,777 | | |
| – | | |
| 2,569,209 | | |
| – | |
| |
| | | |
| | | |
| | | |
| | |
Gross profit | |
| 399,487 | | |
| – | | |
| 992,094 | | |
| – | |
| |
| | | |
| | | |
| | | |
| | |
Operating Expenses | |
| | | |
| | | |
| | | |
| | |
Operations | |
| 218,126 | | |
| – | | |
| 544,220 | | |
| – | |
Research and development | |
| 15,000 | | |
| – | | |
| 42,078 | | |
| – | |
Sales and marketing | |
| 252,253 | | |
| – | | |
| 795,643 | | |
| – | |
General and administrative | |
| 1,374,989 | | |
| 353,029 | | |
| 3,728,749 | | |
| 1,965,469 | |
Depreciation and amortization | |
| 171 | | |
| 645 | | |
| 513 | | |
| 1,407 | |
Total operating expenses | |
| 1,860,539 | | |
| 353,674 | | |
| 5,111,203 | | |
| 1,966,876 | |
Operating loss | |
| (1,461,052 | ) | |
| (353,674 | ) | |
| (4,119,109 | ) | |
| (1,966,876 | ) |
| |
| | | |
| | | |
| | | |
| | |
Other Income (Expense) | |
| | | |
| | | |
| | | |
| | |
Interest income | |
| 180 | | |
| – | | |
| 180 | | |
| – | |
Interest expense | |
| (41,465 | ) | |
| – | | |
| (101,648 | ) | |
| – | |
Loss on debt extinguishment | |
| (685,151 | ) | |
| – | | |
| (685,151 | ) | |
| – | |
Change in fair value of derivatives and warrant liabilities | |
| 43,238 | | |
| – | | |
| 43,238 | | |
| – | |
Other (Income) Expense | |
| (683,198 | ) | |
| – | | |
| (743,381 | ) | |
| – | |
| |
| | | |
| | | |
| | | |
| | |
Net loss | |
$ | (2,144,250 | ) | |
$ | (353,674 | ) | |
$ | (4,862,490 | ) | |
$ | (1,966,876 | ) |
| |
| | | |
| | | |
| | | |
| | |
Net loss per share attributable to common stockholders | |
| | | |
| | | |
| | | |
| | |
Basic and diluted | |
$ | (0.30 | ) | |
$ | (0.11 | ) | |
$ | (0.63 | ) | |
$ | (0.59 | ) |
| |
| | | |
| | | |
| | | |
| | |
Weighted average common shares outstanding | |
| | | |
| | | |
| | | |
| | |
Basic and diluted | |
| 7,147,866 | | |
| 3,217,255 | | |
| 7,749,285 | | |
| 3,337,402 | |
Unusual Machines, Inc.
Consolidated Condensed Statement of Changes
in Stockholders’ Equity
For the Nine months Ended September 30, 2024
and 2023
(Unaudited)
Nine months Ended September 30, 2023 (Restated – Note 14)
| |
Series A, Preferred Stock | | |
Series B, Preferred Stock | | |
Series C, Preferred Stock | | |
Common Stock | | |
Additional Paid-In | | |
Accumulated | | |
Total Stockholders’ | |
| |
Shares | | |
Value | | |
Shares | | |
Value | | |
Shares | | |
Value | | |
Shares | | |
Value | | |
Capital | | |
Deficit | | |
Equity | |
Balance, December 31, 2022 | |
| – | | |
$ | – | | |
| 140 | | |
$ | 1 | | |
| – | | |
$ | – | | |
| 3,392,250 | | |
$ | 33,923 | | |
$ | 4,714,041 | | |
$ | (1,549,584 | ) | |
$ | 3,198,381 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Issuance of common shares for services | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| 75,005 | | |
| 750 | | |
| 599,250 | | |
| – | | |
| 600,000 | |
Net loss | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| (1,177,904 | ) | |
| (1,177,904 | ) |
Balance, March 31, 2023 | |
| – | | |
$ | – | | |
| 140 | | |
$ | 1 | | |
| – | | |
$ | – | | |
| 3,467,255 | | |
$ | 34,673 | | |
$ | 5,313,291 | | |
$ | (2,727,488 | ) | |
$ | 2,620,477 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Conversion of preferred stock | |
| – | | |
| – | | |
| 50 | | |
| 1 | | |
| – | | |
| – | | |
| (250,000 | ) | |
| (2,500 | ) | |
| 2,499 | | |
| – | | |
| – | |
Net loss | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| (435,298 | ) | |
| (435,298 | ) |
Balance, June 30, 2023 | |
| – | | |
$ | – | | |
| 190 | | |
$ | 2 | | |
| – | | |
$ | – | | |
| 3,217,255 | | |
$ | 32,173 | | |
$ | 5,315,790 | | |
$ | (3,162,786 | ) | |
$ | 2,185,179 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Net loss | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| (353,674 | ) | |
| (353,674 | ) |
Balance, September 30, 2023 | |
| – | | |
$ | – | | |
| 190 | | |
$ | 2 | | |
| – | | |
$ | – | | |
| 3,217,255 | | |
$ | 32,173 | | |
$ | 5,315,790 | | |
$ | (3,516,460 | ) | |
$ | 1,831,505 | |
Nine months Ended September 30, 2024
| |
Series A, Preferred Stock | | |
Series B, Preferred Stock | | |
Series C, Preferred Stock | | |
Common Stock | | |
Additional Paid-In | | |
Accumulated | | |
Total Stockholders’ | |
| |
Shares | | |
Value | | |
Shares | | |
Value | | |
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 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Issuance of common shares, equity incentive plan | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| 23,743 | | |
| 237 | | |
| (237 | ) | |
| – | | |
| – | |
Exchange of common shares for Series A preferred | |
| 4,250 | | |
| 43 | | |
| – | | |
| – | | |
| – | | |
| – | | |
| (4,250,000 | ) | |
| (42,500 | ) | |
| 42,457 | | |
| – | | |
| – | |
Exchange of convertible note for Series C preferred | |
| – | | |
| – | | |
| – | | |
| – | | |
| 210 | | |
| 2 | | |
| – | | |
| – | | |
| 999,998 | | |
| – | | |
| 1,000,000 | |
Stock compensation expense – vested stock | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| 375,345 | | |
| – | | |
| 375,345 | |
Stock option compensation expense | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| 23,086 | | |
| – | | |
| 23,086 | |
Net loss | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| (2,144,250 | ) | |
| (2,144,250 | ) |
Balance, September 30, 2024 | |
| 4,250 | | |
$ | 43 | | |
| 50 | | |
$ | 1 | | |
| 210 | | |
$ | 2 | | |
| 6,184,983 | | |
$ | 61,850 | | |
$ | 27,959,642 | | |
$ | (8,795,536 | ) | |
$ | 19,226,002 | |
Unusual Machines, Inc.
Consolidated Condensed Statement of Cash Flows
For the Nine months Ended September 30, 2024
and 2023
(Unaudited)
| |
Nine months Ended September 30, | |
| |
2024 | | |
2023 | |
| |
| | |
(Restated – Note 14) | |
Cash flows from operating activities: | |
| | | |
| | |
Net loss | |
$ | (4,862,490 | ) | |
$ | (1,966,876 | ) |
Depreciation | |
| 513 | | |
| 1,407 | |
Stock compensation expense as settlement | |
| 64,344 | | |
| 600,000 | |
Stock compensation expense | |
| 759,673 | | |
| – | |
Change in fair value for warrant and derivative liabilities | |
| (43,239 | ) | |
| – | |
Loss on debt extinguishment, non-cash component | |
| 663,250 | | |
| – | |
Change in assets and liabilities: | |
| | | |
| | |
Accounts receivable | |
| (73,109 | ) | |
| – | |
Inventory | |
| 337,562 | | |
| – | |
Prepaid inventory | |
| (319,532 | ) | |
| – | |
Other assets | |
| (29,100 | ) | |
| 33,750 | |
Accounts payable and accrued expenses | |
| 630,595 | | |
| (50,819 | ) |
Operating lease liabilities | |
| (33,056 | ) | |
| – | |
Customer deposits and other current liabilities | |
| 186,076 | | |
| – | |
Net cash used in operating activities | |
| (2,718,513 | ) | |
| (1,382,538 | ) |
| |
| | | |
| | |
Cash flows from investing activities | |
| | | |
| | |
Cash portion of consideration paid for acquisition of businesses; net of cash received | |
| (852,801 | ) | |
| – | |
Purchase of property & equipment | |
| – | | |
| (3,164 | ) |
Net cash used in investing activities | |
| (852,801 | ) | |
| (3,164 | ) |
| |
| | | |
| | |
Cash flows from financing activities: | |
| | | |
| | |
Proceeds from issuance of common shares | |
| 5,000,000 | | |
| – | |
Common share issuance offering costs | |
| (637,687 | ) | |
| (376,702 | ) |
Net cash provided by (used in) financing activities | |
| 4,362,313 | | |
| (376,702 | ) |
| |
| | | |
| | |
Net increase (decrease) in cash | |
| 790,999 | | |
| (1,762,404 | ) |
| |
| | | |
| | |
Cash, beginning of period | |
| 894,773 | | |
| 3,099,422 | |
| |
| | | |
| | |
Cash, end of period | |
$ | 1,685,772 | | |
$ | 1,337,018 | |
| |
| | | |
| | |
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 | | |
$ | – | |
v3.24.3
Cover
|
Nov. 14, 2024 |
Cover [Abstract] |
|
Document Type |
8-K
|
Amendment Flag |
false
|
Document Period End Date |
Nov. 14, 2024
|
Entity File Number |
333-270519
|
Entity Registrant Name |
Unusual Machines, Inc.
|
Entity Central Index Key |
0001956955
|
Entity Tax Identification Number |
66-0927642
|
Entity Incorporation, State or Country Code |
NV
|
Entity Address, Address Line One |
4677 L B McLeod Rd
|
Entity Address, Address Line Two |
Suite J
|
Entity Address, City or Town |
Orlando
|
Entity Address, State or Province |
FL
|
Entity Address, Postal Zip Code |
32811
|
City Area Code |
(855)
|
Local Phone Number |
921-4600
|
Written Communications |
false
|
Soliciting Material |
false
|
Pre-commencement Tender Offer |
false
|
Pre-commencement Issuer Tender Offer |
false
|
Title of 12(b) Security |
Common Stock, $0.01
|
Trading Symbol |
UMAC
|
Security Exchange Name |
NYSEAMER
|
Entity Emerging Growth Company |
true
|
Elected Not To Use the Extended Transition Period |
false
|
X |
- DefinitionBoolean flag that is true when the XBRL content amends previously-filed or accepted submission.
+ References
+ Details
Name: |
dei_AmendmentFlag |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionFor the EDGAR submission types of Form 8-K: the date of the report, the date of the earliest event reported; for the EDGAR submission types of Form N-1A: the filing date; for all other submission types: the end of the reporting or transition period. The format of the date is YYYY-MM-DD.
+ References
+ Details
Name: |
dei_DocumentPeriodEndDate |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:dateItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe type of document being provided (such as 10-K, 10-Q, 485BPOS, etc). The document type is limited to the same value as the supporting SEC submission type, or the word 'Other'.
+ References
+ Details
Name: |
dei_DocumentType |
Namespace Prefix: |
dei_ |
Data Type: |
dei:submissionTypeItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionAddress Line 1 such as Attn, Building Name, Street Name
+ References
+ Details
Name: |
dei_EntityAddressAddressLine1 |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionAddress Line 2 such as Street or Suite number
+ References
+ Details
Name: |
dei_EntityAddressAddressLine2 |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- Definition
+ References
+ Details
Name: |
dei_EntityAddressCityOrTown |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionCode for the postal or zip code
+ References
+ Details
Name: |
dei_EntityAddressPostalZipCode |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionName of the state or province.
+ References
+ Details
Name: |
dei_EntityAddressStateOrProvince |
Namespace Prefix: |
dei_ |
Data Type: |
dei:stateOrProvinceItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionA unique 10-digit SEC-issued value to identify entities that have filed disclosures with the SEC. It is commonly abbreviated as CIK.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityCentralIndexKey |
Namespace Prefix: |
dei_ |
Data Type: |
dei:centralIndexKeyItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionIndicate if registrant meets the emerging growth company criteria.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityEmergingGrowthCompany |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionCommission file number. The field allows up to 17 characters. The prefix may contain 1-3 digits, the sequence number may contain 1-8 digits, the optional suffix may contain 1-4 characters, and the fields are separated with a hyphen.
+ References
+ Details
Name: |
dei_EntityFileNumber |
Namespace Prefix: |
dei_ |
Data Type: |
dei:fileNumberItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTwo-character EDGAR code representing the state or country of incorporation.
+ References
+ Details
Name: |
dei_EntityIncorporationStateCountryCode |
Namespace Prefix: |
dei_ |
Data Type: |
dei:edgarStateCountryItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe exact name of the entity filing the report as specified in its charter, which is required by forms filed with the SEC.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityRegistrantName |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe Tax Identification Number (TIN), also known as an Employer Identification Number (EIN), is a unique 9-digit value assigned by the IRS.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityTaxIdentificationNumber |
Namespace Prefix: |
dei_ |
Data Type: |
dei:employerIdItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionLocal phone number for entity.
+ References
+ Details
Name: |
dei_LocalPhoneNumber |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 13e -Subsection 4c
+ Details
Name: |
dei_PreCommencementIssuerTenderOffer |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 14d -Subsection 2b
+ Details
Name: |
dei_PreCommencementTenderOffer |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTitle of a 12(b) registered security.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b
+ Details
Name: |
dei_Security12bTitle |
Namespace Prefix: |
dei_ |
Data Type: |
dei:securityTitleItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionName of the Exchange on which a security is registered.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection d1-1
+ Details
Name: |
dei_SecurityExchangeName |
Namespace Prefix: |
dei_ |
Data Type: |
dei:edgarExchangeCodeItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as soliciting material pursuant to Rule 14a-12 under the Exchange Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 14a -Subsection 12
+ Details
Name: |
dei_SolicitingMaterial |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTrading symbol of an instrument as listed on an exchange.
+ References
+ Details
Name: |
dei_TradingSymbol |
Namespace Prefix: |
dei_ |
Data Type: |
dei:tradingSymbolItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as written communications pursuant to Rule 425 under the Securities Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Securities Act -Number 230 -Section 425
+ Details
Name: |
dei_WrittenCommunications |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
Unusual Machines (AMEX:UMAC)
과거 데이터 주식 차트
부터 10월(10) 2024 으로 11월(11) 2024
Unusual Machines (AMEX:UMAC)
과거 데이터 주식 차트
부터 11월(11) 2023 으로 11월(11) 2024