AGÕæÈ˹ٷ½

STOCK TITAN

Unusual Machines Issues Letter to Shareholders

Rhea-AI Impact
(Moderate)
Rhea-AI Sentiment
(Neutral)
Tags

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 compañía 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 compañía 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 compañía 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� 드론 ë°� ë¶€í’� 제조업체가 2025ë…� 2분기ì—� 매출 $2.12M으로 ì „ë…„ 대ë¹� 51% 성장하며 분기 ì‹¤ì  ì‚¬ìƒ ìµœê³ ë¥� 기ë¡í–ˆìŠµë‹ˆë‹¤. 기업 ê³ ê° ë§¤ì¶œì� 분기 매출ì� 31%ë¥� 차지하면ì„� 역대 최고 ì´ì´ìµë¥  37%ì� 달성했습니다.

회사ëŠ� 재무구조ë� í¬ê²Œ ê°•í™”í•� 2분기ì—� $40Mì� 조달하고 2025ë…� 7ì›”ì— ì¶”ê°€ë¡� $48.7Mì� 확보했습니다. UMACì€ ì£¼ì‹ ë³´ìƒë¹„ìš© 등으ë¡� ì¸í•´ GAAP 기준 순ì†ì‹� $6.9Mì� 보고했으ë©�, 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 러너레ì´íŠ� $20-30Mì� 목표ë¡� 하고 있습니다. 발행 주ì‹ìˆ˜ëŠ” 30.2M ì£�ì´ë©°, êµ­ë‚´ 드론 제조업체ì—� 유리í•� 규제 변화로 혜íƒì� ë°›ì„ ê²ƒìœ¼ë¡� 기대하고 있습니다.

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.

Positive
  • 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
Negative
  • 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 $2.12 million in Q2 2025, representing a 51% year-over-year increase. The company has significantly strengthened its financial position by raising $40 million during Q2 and an additional $48.7 million in July, ending the quarter with $38.9 million in cash and zero debt.

A notable shift is occurring in their business mix, with enterprise sales now comprising 31% of Q2 revenue. This transition has helped drive gross margins to 37% - their highest quarterly margins to date. The improving margin profile suggests the company is gaining pricing power and operational leverage despite tariff challenges.

While GAAP results show a net loss of $6.9 million, this was heavily influenced by non-cash equity compensation expenses. After adjusting for these non-recurring items, the non-GAAP loss narrows significantly to $0.8 million. This indicates underlying operational performance is substantially better than headline numbers suggest.

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 $20-30 million in annual revenue. With $81 million in cash and improving gross margins, they appear well-capitalized to execute this growth strategy, particularly as U.S. government and enterprise demand for NDAA-compliant drones accelerates.

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 $40M during the quarter and another $48.7M last month. We want 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 second quarter was about $2.12 million which represents a year over year increase for the quarter of approximately 51%. This is our best revenue quarter of all time for the fifth consecutive quarter and was achieved in spite of tariffs creating consumer hesitancy. This was driven by an increase in enterprise sales which represented approximately 31% of our Q2 revenue. We were also able to improve gross margins to 37% which represents our highest quarterly margins to date. We expect the increase in margin and enterprise sales to continue throughout 2025 and extend into 2026. I think GAAP results seem exaggerated as our net loss for the second quarter was approximately $6.9 million driven mostly from expenses related to equity compensation. After non-cash and non-recurring adjustments, our non-GAAP adjusted net loss for the second quarter was approximately $0.8 million (see Table 2).

Cash Position

We prioritize managing our cash position and cash flow. We started the second quarter with $5.0 million and finished the quarter with $38.9 million. We have subsequently raised and additional $44.9M after fees. The breakdown of the cash position change over the quarter (see Table 1) provides greater detail into our expenses. Total expenses were above expectations, as there were costs related to the financings. We still absolutely prioritize prudent spending and are seeking to get to cash flow positive in 2026.

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 9.9% of the total. We have over $81 million in cash (which includes the Q3 financing), and $0 in debt. Given the cash position, limited cash burn, improving revenues, and diversified shareholder base; we believe the company is in a very strong position to continue to grow quickly throughout the remainder of 2025.

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 a 51% 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 a 65% 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 approximately 31%.

  • 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 $17.5 billion and is set to top $115 billion by 2032.

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,
2025

December 31,
2024

(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 - $0.01 par value, 10,000,000 authorized

-

-

Series A preferred stock - $0.01 par value, 4,250 designated and 0 and 0 shares issued and outstanding at June 30, 2025 and December 31, 2024, respectively

-

-

Series B preferred stock - $0.01 par value, 1,000 designated and 0 and 0 shares issued and outstanding at June 30, 2025 and December 31, 2024, respectively

-

-

Series C preferred stock - $0.01 par value, 3,000 designated and 0 and 0 shares issued and outstanding at June 30, 2025 and December 31, 2024, respectively

-

-

Common stock - $0.01 par value, 500,000,000 authorized and 25,287,786 and 15,122,018 shares issued and outstanding at June 30, 2025 and December 31, 2024, respectively

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,
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, 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,
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

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

FAQ

What were Unusual Machines (UMAC) Q2 2025 earnings results?

UMAC reported Q2 2025 revenue of $2.12 million, up 51% year-over-year, with gross margins of 37%. The company posted a GAAP net loss of $6.9 million, primarily due to equity compensation expenses.

How much cash does Unusual Machines (UMAC) have after recent financings?

UMAC ended Q2 2025 with $38.9 million in cash and raised an additional $48.7 million in July 2025, bringing total cash position to over $81 million with zero debt.

What is Unusual Machines' (UMAC) strategy for reaching cash flow positivity?

UMAC aims to reach cash flow positivity in 2026 by achieving $20-30 million in annual revenue, expanding their team to 50 employees, and focusing on enterprise sales growth.

How are regulatory changes affecting Unusual Machines (UMAC)?

Regulatory changes and tariffs are favoring domestic drone companies like UMAC, leading to increased enterprise interest and improved margins despite higher overseas goods costs.

What is Unusual Machines' (UMAC) current share structure?

UMAC has 30.2 million shares outstanding, expected to increase to 31.1 million after the Rotor Lab acquisition, with no shareholder owning more than 9.9% of the total.
Unusual Machines

NYSE:UMAC

UMAC Rankings

UMAC Latest News

UMAC Latest SEC Filings

UMAC Stock Data

321.35M
28.08M
7.28%
4.29%
11.56%
Computer Hardware
Radio & Tv Broadcasting & Communications Equipment
United States
ORLANDO