Blog

  • Arrive AI Announces Q2 2025 Results

    Arrive AI Announces Q2 2025 Results

    First Quarterly Results as a Nasdaq-Listed Company Mark Milestone Period of Growth

    INDIANAPOLIS, INDIANA / ACCESS Newswire / August 14, 2025 / Arrive AI (NASDAQ:ARAI), an autonomous delivery network anchored by patented AI-powered Arrive Points™, today reported results for the second quarter of 2025 – its first quarter concluded as a public company.

    Q2 2025 Highlights

    • Strategic Partnerships: Signed agreements with Go2 Delivery (specialty pharmacy courier), AllMart – Local Marketplace, ACT Antigua, and Skye Air Mobility (India’s leading hyperlocal delivery platform).

    • First Commercial Revenue: Earned initial revenue through a partnership with Hancock Health, a Mayo Clinic Care Network hospital in Indiana, validating real-world adoption of Arrive AI’s technology.

    • Growth Capital Secured: Took delivery of a $4 million tranche from its previously announced $40 million structured capitalization with Streeterville Capital and completed a PicMii crowdfunding raise with nearly 2,000 new retail investors.

    • Operational Momentum: Launched three new pilots in healthcare, logistics, and municipal sectors; cut onboarding time to under two weeks, creating a repeatable deployment model.

    • Team Expansion: Announced plans to triple headcount with 40 new hires in engineering, operations, QA, and AI systems.

    • IP Leadership: Secured U.S. patent protection for climate-assisted Arrive Points, bringing total issued patents to eight; filed additional patents for climate optimization, adaptive access control and drone landing coordination.

    Financial Results

    • Revenue: $90,725 – first in company history.

    • Net Loss: $4.69 million – primarily from one-time public listing costs of approximately $3 million. Excluding these, loss was comparable to Q2 2024 of $1.46 million.

    • Positive Cash Flow – ending the quarter with $607,000 cash on hand and nearly full access to the rest of the new $40 million capital facility.

    CEO Commentary

    “Our second quarter was about turning vision into tangible action,” said CEO Dan O’Toole. “We moved from R&D to putting our Arrive Points into the field, engaging real-world users, and proving our technology is not just innovative; it’s operational. We’re building the nervous system for a new era of automated logistics, one where packages arrive securely, intelligently, and precisely where they are needed.”

    O’Toole added, “Our recent capital raise gives us the financial flexibility and runway to execute without near-term liquidity pressure and federal rulemaking plans indicate important flexibility in drone usage is coming. We are committed to our disciplined investment strategy and business model, have the right team, the right technology, and a clear vision to create enduring value for our shareholders. We are continuing to protect our first-position, foundational patent, as well, as we build for scale, impact and legacy.”

    Strategic Focus Areas

    1. Productization & Operational Excellence: Scaling AP3 units -the company’s patented, temperature-assisted AI-powered smart mailbox endpoints -to lower costs and accelerate repeatable deployments.

    2. IP & Partnerships: Expanding patent portfolio and embedding technology through strategic industry alliances.

    3. Recurring Revenue Model: Establishing platform-as-a-service agreements where revenue grows with each delivery, data point, and Arrive Point deployed.

    2025 Priorities

    • Hiring: Bringing on AI scientists, software engineers, and sales/marketing staff to drive production, global rollout, and partner acquisition.

    • Product Development: Scaling production of patented Arrive Points for international deployment.

    • AI Innovation: Advancing low-cost, edge AI analytics-such as time-of-flight sensor applications-to optimize delivery efficiency without high computational costs.

    “If you’ve believed in our vision and opportunity, you’re going to love where we’re headed,” O’Toole said.

    SECOND QUARTER CONFERENCE CALL

    The company will host a conference call and webcast today at 4:30 PM Eastern Time to review its results and strategic progress. Please join the webcast live via this link: https://edge.media-server.com/mmc/p/psy2vzvk. Webcast participants will be able to submit questions through the webcast portal. A replay of the call will be accessible on https://www.arriveai.com/investor-relations.

    -30-

    About Arrive AI
    Arrive AI (NASDAQ:ARAI) is a leader in autonomous delivery infrastructure, developing AI-powered Arrive Points™ to serve as secure, climate-assisted endpoints for package delivery by drones, robots, and conventional carriers. Learn more at https://www.arriveai.com and via the company’s press kit.

    Media contact: Cheryl Reed, media@arriveai.com

    Investor Relations Contact: Alliance Advisors IR, ARAI.IR@allianceadvisors.com

    Cautionary Note Regarding Forward Looking Statements

    This news release and statements of Arrive AI’s management in connection with this news release or related events contain or may contain “forward-looking statements” within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended, and the Private Securities Litigation Reform Act of 1995. In this context, forward-looking statements mean statements (including statements related to the closing, and the anticipated benefits to the Company, of the private placement described herein) related to future events, which may impact our expected future business and financial performance, and often contain words such as “expects”, “anticipates”, “intends”, “plans”, “believes”, “potential”, “will”, “should”, “could”, “would”, “optimistic” or “may” and other words of similar meaning. These forward-looking statements are based on information available to us as of the date of this news release and represent management’s current views and assumptions. Forward-looking statements are not guarantees of future performance, events or results and involve significant known and unknown risks, uncertainties and other factors which may be beyond our control. Readers are cautioned not to place undue reliance on these forward-looking statements, which apply only as of the date of this news release. Potential investors should review Arrive AI’s Registration Statement and other filings with the Securities and Exchange Commission, for more complete information, including the risk factors that may affect future results, which are available for review at www.sec.gov. Accordingly, forward-looking statements should not be relied upon as a predictor of actual results. We do not undertake to update our forward-looking statements to reflect events or circumstances that may arise after the date of this news release, except as required by law.

    ARRIVE AI INC.
    CONDENSED BALANCE SHEETS
    (Unaudited)

    June 30, 2025

    December 31, 2024

    (Unaudited)

    ASSETS
    CURRENT ASSETS
    Cash

    $

    607,496

    $

    129,318

    Accounts receivable

    89,075

    Prepaid expenses

    197,298

    55,867

    Deferred offering costs

    7,182,455

    427,898

    Other current assets

    3,208

    4,179

    Total current assets

    8,079,532

    617,262

    LONG-TERM ASSETS
    Property and equipment, net

    126,586

    95,425

    Patents, net

    273,149

    273,601

    Security deposit

    1,500

    1,500

    Long-term assets

    401,235

    370,526

    TOTAL ASSETS

    $

    8,480,767

    $

    987,788

    LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)
    CURRENT LIABILITIES
    Accounts payable

    $

    725,083

    $

    1,868,689

    Accrued liabilities

    52,311

    79,556

    Credit card payable

    13,579

    3,636

    Convertible note payable, net of discount of $128,000

    4,202,000

    Current portion of note payable

    8,827

    8,524

    Total current liabilities

    5,001,800

    1,960,405

    NONCURRENT LIABILITIES
    Note payables, net of current portion

    6,068

    10,558

    Total liabilities

    5,007,868

    1,970,963

    Commitments and Contingencies (See Note 12)

    STOCKHOLDERS’ EQUITY (DEFICIT)
    Common stock, $0.0002 par value, 200,000,000 shares authorized, 33,023,385 shares and 29,120,905 issued and outstanding at June 30, 2025, and December 31, 2024, respectively

    7,104

    6,322

    Treasury stock, 2,500,000 at cost

    (500

    )

    (500

    )

    Additional paid-in capital, net of offering costs

    26,060,146

    14,984,561

    Subscription receivable

    (5,167

    )

    (53,003

    )

    Accumulated deficit

    (22,588,684

    )

    (15,920,555

    )

    Total stockholders’ equity (deficit)

    3,472,899

    (983,175

    )

    TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)

    $

    8,480,767

    $

    987,788

    See condensed notes to unaudited financial statements included in Form 10-Q.

    ARRIVE AI INC.
    CONDENSED STATEMENTS OF OPERATIONS
    (Unaudited)

    Three Months

    Six Months

    Ended June 30,

    Ended June 30,

    2025

    2024

    2025

    2024

    REVENUE

    $

    90,725

    $

    $

    90,725

    $

    OPERATING EXPENSES
    General and administrative

    4,286,558

    803,311

    6,181,537

    1,604,242

    Research and development

    293,468

    452,538

    384,731

    540,939

    Sales and marketing

    49,602

    226,289

    57,263

    252,746

    Total operating expenses

    4,629,628

    1,482,138

    6,623,531

    2,397,927

    OTHER INCOME (EXPENSES)
    Other income

    43,151

    24,089

    60,066

    24,089

    Interest expense and bank charges

    (194,212

    )

    (1,053

    )

    (195,389

    )

    (2,017

    Total other income (expenses)

    (151,061

    )

    23,036

    (135,323

    )

    22,072

    NET LOSS BEFORE TAXES

    (4,689,964

    )

    (1,459,102

    )

    (6,668,129

    )

    (2,375,855

    PROVISION FOR INCOME TAXES

    NET LOSS

    $

    (4,689,964

    )

    $

    (1,459,102

    )

    $

    (6,668,129

    )

    $

    (2,375,855

    NET LOSS PER SHARE:
    Basic and diluted

    $

    (0.15

    )

    $

    (0.05

    )

    $

    (0.22

    )

    $

    (0.08

    WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING:
    Basic and diluted

    31,543,921

    28,950,088

    30,637,620

    28,903,132

    See condensed notes to unaudited financial statements included in Form 10-Q.

    ARRIVE AI INC.
    CONDENSED STATEMENTS OF CASH FLOWS
    For the Six Months Ended June 30, 2025 and 2024 (Unaudited)

    2025

    2024

    CASH FLOWS FROM OPERATING ACTIVITIES
    Net loss

    $

    (6,668,129

    )

    $

    (2,375,855

    )

    Adjustments to reconcile net loss to net cash used in operating activities
    Stock-based compensation

    2,845,223

    605,615

    Depreciation and amortization

    17,118

    14,469

    Amortization of discount on convertible debt

    192,000

    Changes in operating assets and liabilities
    (Increase) decrease in
    Accounts receivable

    (89,075

    )

    Prepaid expenses

    (141,431

    )

    (3,381

    )

    Other current assets

    971

    Increase (decrease) in
    Accounts payable

    61,131

    344,817

    Accrued liabilities

    (27,245

    )

    85,136

    Credit card payable

    9,943

    (24,786

    )

    Net cash used in operating activities

    (3,799,494

    )

    (1,353,985

    )

    CASH FLOWS FROM INVESTING ACTIVITIES
    Construction in progress

    (47,827

    )

    Net cash used in investing activities

    (47,827

    )

    CASH FLOWS FROM FINANCING ACTIVITIES
    Proceeds from sale of common stock, net

    444,360

    1,201,233

    Proceeds from the exercise of warrants, net

    573,896

    Repayments of note payables

    (4,187

    )

    (3,905

    )

    Proceeds from issuance of convertible debt

    4,010,000

    Deferred offering costs

    (698,570

    )

    Net cash provided by financing activities

    4,325,499

    1,197,328

    NET INCREASE (DECREASE) IN CASH

    478,178

    (156,657

    )

    CASH, BEGINNING OF PERIOD

    129,318

    325,472

    CASH, END OF PERIOD

    $

    607,496

    $

    168,815

    SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
    Cash paid for:
    Interest

    $

    1,939

    $

    888

    Income taxes

    $

    $

    SUPPLEMENTAL DISCLOSURE OF NONCASH INFORMATION
    Common stock issued as payment of offering costs

    $

    6,927,869

    $

    Common stock issued as settlement of legal expenses

    $

    1,204,737

    $

    Deferred offering costs recognized as additional paid-in capital

    $

    871,882

    $

    Cashless exercise of stock options

    $

    8,970

    $

    See condensed notes to unaudited financial statements included in Form 10-Q.

    SOURCE: Arrive AI Inc.

    View the original press release on ACCESS Newswire

  • Applied DNA Reports Third Quarter Fiscal 2025 Financial Results

    Applied DNA Reports Third Quarter Fiscal 2025 Financial Results

    STONY BROOK, NY / ACCESS Newswire / August 14, 2025 / Applied DNA Sciences, Inc. (NASDAQ:APDN) (“Applied DNA” or the “Company”), a biotechnology company focused on providing nucleic acid production solutions for the biopharmaceutical and diagnostics industries, today reported financial results for its third quarter of fiscal 2025 ended June 30, 2025. The Company’s Form 10-Q for its fiscal third quarter can be viewed on the SEC Filings page of its Investor Relations website. The Company will not host a conference call to discuss these results. Applied DNA investor relations remains available for questions at investors@adnas.com .

    Following its previously announced recent restructuring and workforce reductions (“Corporate Actions”), the Company, through its majority-owned LineaRx, Inc. subsidiary, has transitioned to a pure play provider of synthetic DNA and mRNA manufacturing solutions for advanced biotherapeutics, such as gene therapies, personalized medicine, adoptive cell therapies, messenger RNA (mRNA) therapeutics, and DNA vaccines, as well as diagnostic applications that utilize chemically-modified DNA. The Company is commercializing three distinct and complementary technology solutions for DNA production:

    • LineaDNA™: A proprietary, cell-free DNA production platform that uses a large-scale PCR process to rapidly and efficiently produce high-fidelity, synthetic DNA as a market-ready alternative to plasmid DNA (pDNA). LineaDNA is applicable to biotherapeutics development and production, serving as the starting material for mRNA therapeutics and vaccines and as a critical component in numerous in vitro diagnostics (IVDs).

    • LineaRNAP™: A next-generation T7 RNA polymerase (RNAP) used to transcribe DNA into mRNA. Designed as a direct replacement for wild-type T7 RNAP currently utilized in conventional IVT mRNA systems that use synthetic or pDNA templates, LineaRNAP incorporates a patented DNA-binding domain that delivers high mRNA yields while reducing double-stranded RNA (dsRNA) contamination, the latter a common byproduct in mRNA production.

    • LineaIVT™: An integrated system that combines the LineaDNA and LineaRNAP technologies and their respective benefits. For mRNA manufacturers, we believe LineaIVT offers reduced dsRNA contamination and expedited mRNA drug substance production, among other advantages.

    Management Commentary

    “Our operational activities center on repositioning Applied DNA as a single business that is aligned with our proven core competencies, which underpin our commercially available, cell-free DNA and mRNA manufacturing solutions offerings. With operations now right-sized, coupled with active marketing under the LineaRx brand that is now synonymous with synthetically produced DNA, we look forward to delivering value to shareholders,” stated Judy Murrah, chairperson, president, and CEO of Applied DNA.

    Recent Corporate and Operational Updates

    Financial

    • Monthly net cash burn from operations in the reported quarter declined approximately 19% on a sequential basis and 25% compared to the prior year period due to cost-cutting and optimization initiatives implemented in prior quarters. The Company expects a further reduction in the quarter ending September 30, 2025, reflecting the implementation of Corporate Actions.

    Customer Acquisition and Repeat Orders

    • Received a multi-gram follow-on order for LineaDNA valued at over $600 thousand from a global manufacturer of IVDs for use in a cancer diagnostic application.

    • Added a U.S.-based mRNA contract development manufacturing organization as a customer for LineaDNA IVT templates. This customer is also evaluating LineaRNAP.

    • Shipped multiple LineaDNA sequences to a U.S.-based developer of a novel vaccine delivery system.

    • Subsequent to quarter-end, sales quotes were provided to a large public biotech and a multinational biotech tools company for LineaDNA to be used in gene editing applications.

    Product and Platform Development

    • Launched the LineaRx IVT Discovery Kit, which enables potential customers to easily and rapidly evaluate the benefits of LineaDNA and LineaIVT performance against conventional mRNA production methods.

    • Launched industry marketing for LineaRNAP as a standalone product based on recent Company data confirming that LineaRNAP can be used in conventional mRNA production workflows to enable higher mRNA yields and integrity with reduced dsRNA as compared with conventional wild-type T7 RNAP. The Company also continues to market LineaRNAP as a component of its integrated LineaIVT solution.

    • Initiated ISO 13485 certification, an internationally recognized quality management standard aligned with GMP, to enhance customer trust, expand market opportunities, and elevate LineaRx’s competitive position. The Company expects to be ISO 13485-certified in the first quarter of fiscal 2026.

    • Participated in multiple mRNA-focused conferences to engage potential customers and showcase its platforms’ capabilities as part of LineaRx’s ongoing sales and marketing strategy.

    Third Quarter Fiscal 2025 Financial Highlights

    As part of the Corporate Actions, the Company announced the closure of its MDx Testing Services business segment (Applied DNA Clinical Labs) to focus exclusively on LineaRx. Financial results for the reported and prior periods have been recast to separately report discontinued operations and the results of continuing operations.

    In February 2025, the Company announced the wind down of its DNA Tagging and Security Products and Services business segment and continues to terminate business activities in this segment in accordance with customer agreements. Financial results for this segment are included in the results of continuing operations for the reported and prior periods.

    Please refer to segment information detailed in the ‘Note H – Segment Information’ section of the Form 10-Q for the period reported for more information.

    On March 13, 2025, the Company filed a Certificate of Amendment of its Certificate of Incorporation with the Secretary of State of the State of Delaware that effected a one-for-fifty (1:50) reverse stock split of its common stock, par value $0.001 per share, effective March 14, 2025. On May 29, 2025, the Company filed a Certificate of Amendment of its Certificate of Incorporation with the Secretary of State of the State of Delaware that effected a one-for-fifteen (1:15) reverse stock split of its common stock, par value $0.001 per share, effective June 2, 2025. All warrant, option, share, and per share information in this press release gives retroactive effect to these reverse stock splits.

    Summary Financial Results

    • Total revenues: $304 thousand compared to $473 thousand in the third quarter of fiscal 2024.

    • Operating loss: $3.7 million, compared to an operating loss of $3.3 million in the prior period.

    • Adjusted EBITDA: Negative $3.9 million, compared to negative $3.2 million in the prior period.

    • Monthly net cash burn: Monthly net cash burn from operations in the reported period was $934 thousand, compared to $1.15 million in the second quarter of fiscal 2025 and $1.25 million in the prior fiscal year period.

    • Cash and cash equivalents as of June 30, 2025: $4.7 million, which includes $723 thousand of proceeds from the exercise of Series A warrants received during the reported period. Additional proceeds totaling $292 thousand were received subsequent to the reported period from the exercise of Series A warrants.

    Information about Non-GAAP Financial Measures

    As used herein, “GAAP” refers to accounting principles generally accepted in the United States of America. To supplement our condensed consolidated financial statements prepared and presented in accordance with GAAP, this earnings release includes Adjusted EBITDA and monthly net cash burn from operations, which are non-GAAP financial measures as defined in Rule 101 of Regulation G promulgated by the Securities and Exchange Commission. Generally, a non-GAAP financial measure is a numerical measure of a company’s historical or future performance, financial position, or cash flows that either excludes or includes amounts that are not normally excluded or included in the most directly comparable measure calculated and presented in accordance with GAAP. The presentation of this non-GAAP financial information is not intended to be considered in isolation or as a substitute for, or superior to, the financial information presented in accordance with GAAP. We use this non-GAAP financial measure for internal financial and operational decision-making purposes and as a means to evaluate period-to-period comparisons of the performance and results of operations of our core businesses. Our management believes that these non-GAAP financial measures provide meaningful supplemental information regarding the performance of our businesses by excluding non-cash expenses that may not be indicative of our recurring operating results. We believe these non-GAAP financial measures are useful to investors as they allow for greater transparency with respect to key metrics used by management in its financial and operational decision making.

    “EBITDA” – is defined as earnings (loss) before interest expense, income tax expense and depreciation and amortization expense.

    “Adjusted EBITDA” – is defined as EBITDA adjusted to exclude (i) stock-based compensation and (ii) other non-cash expenses and non-cash gains/income.

    “Monthly net cash burn” – is defined as total monthly cash outflow, including all operating costs, reduced by cash inflow from revenue.

    About Applied DNA Sciences

    Applied DNA Sciences is a biotechnology company focused on providing nucleic acid production solutions for the biopharmaceutical and diagnostics industries. Through its majority-owned subsidiary, LineaRx, Inc., the Company is commercializing its LineaDNA™, LineaRNAP™, and LineaIVT™ platforms to enable the manufacture of next-generation nucleic acid-based therapies.

    Visit adnas.com for more information. Follow us on X and LinkedIn . Join our mailing list .

    Forward-Looking Statements

    The statements made by Applied DNA in this press release may be “forward-looking” in nature within the meaning of Section 27A of the Securities Act of 1933, Section 21E of the Securities Exchange Act of 1934 and the Private Securities Litigation Reform Act of 1995. Forward-looking statements describe Applied DNA’s future plans, projections, strategies, and expectations, and are based on assumptions and involve a number of risks and uncertainties, many of which are beyond the control of Applied DNA. These forward-looking statements are based largely on the Company’s expectations and projections about future events and future trends affecting our business and are subject to risks and uncertainties that could cause actual results to differ materially from those anticipated in the forward-looking statements, including statements regarding its goal to position the Company for long-term growth and value creation and the potential to achieve that goal, including the future success of its LineaDNA, LineaRNAP and LineaIVT technologies. Actual results could differ materially from those projected due to its history of net losses, limited financial resources, unknown future ability to remain compliant with all Nasdaq listing standards, unknown future demand for its biotherapeutics products and services, the unknown amount of revenues and profits that will result from its technologies, the fact that there has never been therapeutic clinical trial material and/or a commercial drug product produced utilizing its technologies, whether its restructuring will position the Company for future growth potential, as well as various other factors detailed from time to time in Applied DNA’s SEC reports and filings, including its Annual Report on Form 10-K filed on December 17, 2024, Forms 10-Q filed on February 13, 2025, May 15, 2025, and August 14, 2025, and other reports it files with the SEC, which are available at www.sec.gov . Applied DNA undertakes no obligation to update publicly any forward-looking statements to reflect new information, events, or circumstances after the date hereof or to reflect the occurrence of unanticipated events, unless otherwise required by law.

    Investor Relations contact: Sanjay M. Hurry, 917-733-5573, sanjay.hurry@adnas.com

    Web: www.adnas.com

    X: APDN

    – Financial Tables Follow –

    APPLIED DNA SCIENCES, INC.
    CONDENSED CONSOLIDATED BALANCE SHEETS

    June 30,

    September 30,

    2025

    2024

    ASSETS

    (unaudited)

    Current assets:
    Cash and cash equivalents

    $

    4,727,677

    $

    5,852,363

    Accounts receivable, net of allowance for credit losses of $80,423 and $75,000 at June 30, 2025 and September 30, 2024, respectively

    199,047

    328,252

    Inventories

    338,723

    432,725

    Prepaid expenses and other current assets

    338,447

    756,185

    Current assets of discontinued operations

    25,008

    678,146

    Total current assets

    5,628,902

    8,047,671

    Property and equipment, net

    511,203

    458,895

    Noncurrent assets of discontinued operations

    11,264

    94,337

    Other assets:
    Restricted cash

    750,000

    750,000

    Intangible assets

    2,698,975

    2,698,975

    Operating right of use asset

    334,402

    739,162

    Total assets

    $

    9,934,746

    $

    12,789,040

    LIABILITIES AND EQUITY
    Current liabilities:
    Accounts payable and accrued liabilities

    $

    1,564,707

    $

    1,737,366

    Operating lease liability, current

    334,403

    545,912

    Deferred revenue

    12,285

    58,785

    Current liabilities of discontinued operations

    124,565

    56,061

    Total current liabilities

    2,035,960

    2,398,124

    Long term accrued liabilities

    31,467

    31,467

    Deferred revenue, long term

    194,000

    194,000

    Operating lease liability, long term

    193,249

    Deferred tax liability, net

    684,115

    684,115

    Warrants classified as a liability

    1,160

    320,000

    Total liabilities

    2,946,702

    3,820,955

    Commitments and contingencies (Note G)
    Applied DNA Sciences, Inc. stockholders’ equity:
    Preferred stock, par value $0.001 per share; 10,000,000 shares authorized; -0- shares issued and outstanding as of June 30, 2025 and September 30, 2024

    Series A Preferred stock, par value $0.001 per share; 10,000,000 shares authorized; -0- issued and outstanding as of June 30, 2025 and September 30, 2024

    Series B Preferred stock, par value $0.001 per share; 10,000,000 shares authorized; -0- issued and outstanding as of June 30, 2025 and September 30, 2024

    Common stock, par value $0.001 per share; 200,000,000 shares authorized as of June 30, 2025, and September 30, 2024; 901,500 and 13,755 shares issued and outstanding as of June 30, 2025, and September 30, 2024, respectively

    902

    14

    Additional paid in capital

    381,150,267

    318,815,358

    Accumulated deficit

    (373,888,601

    )

    (309,672,755

    )

    Applied DNA Sciences, Inc. stockholders’ equity

    7,262,568

    9,142,617

    Noncontrolling interest

    (274,524

    )

    (174,532

    )

    Total equity

    6,988,044

    8,968,085

    Total liabilities and equity

    $

    9,934,746

    $

    12,789,040

    APPLIED DNA SCIENCES, INC.
    CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
    (Unaudited)

    Three months Ended June 30,

    Nine months Ended June 30,

    2025

    2024

    2025

    2024

    Revenues
    Product revenues

    $

    195,262

    $

    246,644

    $

    1,239,747

    $

    947,086

    Service revenues

    109,131

    226,145

    697,759

    678,777

    Total revenues

    304,393

    472,789

    1,937,506

    1,625,863

    Cost of product revenues

    299,263

    230,188

    930,619

    853,034

    Gross profit

    5,130

    242,601

    1,006,887

    772,829

    Operating expenses:
    Selling, general and administrative

    2,930,627

    2,635,863

    8,423,602

    8,440,919

    Research and development

    768,563

    913,031

    2,632,931

    2,762,040

    Total operating expenses

    3,699,190

    3,548,894

    11,056,533

    11,202,959

    LOSS FROM OPERATIONS

    (3,694,060

    )

    (3,306,293

    )

    (10,049,646

    )

    (10,430,130

    )

    Interest income

    40,267

    29,688

    168,762

    33,989

    Transaction costs allocated to warrant liabilities

    (633,198

    )

    Unrealized gain on change in fair value of warrants classified as a liability

    6,410

    5,160,000

    318,840

    9,564,000

    Unrealized loss on change in fair value of warrants classified as a liability – warrant modification

    (394,000

    )

    Loss on issuance of warrants

    (1,633,767

    )

    Other expense, net

    (531

    )

    (103

    )

    (23,778

    )

    (9,060

    )

    (Loss) income before provision for income taxes

    (3,647,914

    )

    1,883,292

    (9,585,822

    )

    (3,502,166

    )

    Provision for income taxes

    Net (loss) income from continuing operations

    $

    (3,647,914

    )

    $

    1,883,292

    $

    (9,585,822

    )

    $

    (3,502,166

    )

    Net loss from discontinued operations, net of tax

    (336,195

    )

    (33,791

    )

    (403,120

    )

    (272,397

    )

    NET (LOSS) INCOME

    $

    (3,984,109

    )

    $

    1,849,501

    $

    (9,988,942

    )

    $

    (3,774,563

    )

    Less: Net loss attributable to noncontrolling interest

    38,746

    30,295

    99,992

    78,785

    NET (LOSS) INCOME attributable to Applied DNA Sciences, Inc.

    $

    (3,945,363

    )

    $

    1,879,796

    $

    (9,888,950

    )

    $

    (3,695,778

    )

    Deemed dividend related to warrant modifications

    (15,500,244

    )

    (54,326,896

    )

    (233,087

    )

    NET (LOSS) INCOME attributable to common stockholders

    $

    (19,445,607

    )

    $

    1,879,796

    $

    (64,215,846

    )

    $

    (3,928,865

    )

    Net (loss) income per share attributable to common stockholders-basic and diluted from continuing operations

    $

    (33.41

    )

    $

    1,191.52

    $

    (255.14

    )

    $

    (4,862.32

    )

    Net loss per share attributable to common stockholders-basic and diluted from discontinued operations

    (0.59

    )

    (21.04

    )

    (1.61

    )

    (362.23

    )

    Net (loss) income per share attributable to common stockholders-basic and diluted

    $

    (34.00

    )

    $

    1,170.48

    $

    (256.75

    )

    $

    (5,224.55

    )

    Weighted average shares outstanding- basic and diluted

    572,018

    1,606

    250,107

    752

    APPLIED DNA SCIENCES, INC.
    CALCULATION AND RECONCILIATION OF ADJUSTED EBITDA
    (unaudited)

    Three-Month Period Ended June 30,

    2025

    2024

    Net loss

    $

    (3,984,109

    )

    $

    1,849,501

    Interest income

    (40,267

    )

    (29,688

    )

    Depreciation and amortization

    78,346

    134,163

    Stock-based compensation expense

    24,889

    30,336

    Unrealized (loss) on change in fair value of warrants classified as a liability

    (6,410

    )

    (5,160,000

    )

    Total non-cash items

    56,558

    (5,025,189

    )

    Consolidated Adjusted EBITDA (loss)

    $

    (3,927,551

    )

    $

    (3,175,688

    )

    SOURCE: Applied DNA Sciences, Inc.

    View the original press release on ACCESS Newswire

  • Revolutionizing Medical Consultant Interview Preparation: New Digital Tools Launch for Aspiring Professionals

    Revolutionizing Medical Consultant Interview Preparation: New Digital Tools Launch for Aspiring Professionals

    Medical Interview Preparation is rolling out a series of digital products to improve how aspiring medical professionals get ready for their interviews. These tools make the preparation process more interactive and convenient, ensuring it’s thorough and accessible for everyone involved.

    Among the offerings are online tools such as e-books, video tutorials, webinars, and full online courses. Each of these tools is designed to meet the varied needs of candidates preparing for their medical interviews. This allows candidates to tailor their study sessions to fit their unique schedules and learning styles. This adaptability means candidates can work on their medical consultant interview preparation whenever it suits them.

    What sets these digital products apart is how they focus on practical application. With mock interviews and scenario-based exercises, candidates can practice in settings that mimic real interview situations. This hands-on approach helps them apply theoretical knowledge and reflect on their performance, getting them ready for the types of questions they might face during actual interviews.

    Nalin Wickramasuriya, a notable figure in the medical field and head coach at Medical Interview Preparation, emphasizes the importance of having a practical mindset in interviews. Wickramasuriya points out, “Be conversational in your interview by explaining the ways in which you can help the patients and the department you are aiming to join. It’s crucial to avoid treating the interview like a viva exam from medical school days.”

    This approach resonates with the entire range of the company’s digital products, encouraging candidates to engage in genuine conversations and communicate clearly with interviewers. The focus is to move beyond traditional study methods and push candidates to think critically about the roles they are pursuing.

    Another vital component of these digital products is community support. Online forums and collaborative study groups offer a space for candidates to connect, share insights, and learn from one another’s experiences. This shared learning environment helps create a sense of community among candidates, which can ease the stress often associated with interview preparation.

    Medical Interview Preparation has found that candidates who incorporate digital programs into their preparation, especially those who participate in four online coaching sessions, achieve a 97% success rate in UK consultant interviews. This high success rate highlights how effective these digital programs are, combining well-structured content with personal coaching and peer-to-peer interaction.

    The mission of providing medical interview help is central to Medical Interview Preparation. They offer a wide range of services, from one-on-one consultations to group programs, all of which complement their digital tools and offer support for every stage of the preparation process. Whether it’s personalized advice, group exercises, or self-paced learning, Medical Interview Preparation equips candidates with everything needed to succeed.

    The launch of these digital tools is a significant advancement toward making medical interview preparation more efficient and accessible. By integrating technology with their services, the company shows its dedication to adapting to the needs of future medical professionals, emphasizing readiness and adaptability in a fast-paced field.

    Aspiring candidates who want to improve their interview skills and learn the best strategies should check out these new digital resources. These tools are designed to help candidates present themselves well and face the challenges of medical interviews with confidence.

    Anyone interested in exploring the variety of digital products and services, or seeking more information on medical consultant interview preparation methods, can find additional resources and guidance by visiting the company’s website. This is an ideal starting point for every aspiring medical professional on their journey. Additionally, clients can access a free guide on how to achieve desirable interview outcomes while overcoming common challenges, providing even more value for individuals preparing for medical interviews.

  • Dakota Condos For Sale: New Listings in Summerlin by Las Vegas Homes By Leslie – RE/MAX United Realtor

    Dakota Condos For Sale: New Listings in Summerlin by Las Vegas Homes By Leslie – RE/MAX United Realtor

    Las Vegas Homes By Leslie – RE/MAX United Realtor has announced new listings for the Dakota Condos in The Canyons at Summerlin. Led by Leslie Hoke, a well-respected realtor, the company focuses on connecting clients with homes that fit their needs perfectly. They value transparency and provide expert guidance in all their property listings. The listings for the Dakota Condos include detailed information, which helps buyers make smart decisions.

    The condos in Summerlin come with great amenities and are situated in a prime location. Leslie Hoke and her team have put together six listings with prices from $339,000 to $418,000. Each listing is thorough, offering property descriptions, photos, number of bedrooms and bathrooms, square footage, and zoning details. Buyers looking for more can find maps and additional property features through linked pages.

    Leslie Hoke is dedicated to giving buyers all the info they need to find the right home. She stated, “We focus on ensuring our clients receive all the necessary details to make informed decisions. Our property listings are designed to give prospective buyers a clear picture of what to expect.” This shows how focused the company is on the needs of their clients.

    The company highlights important community information for those interested in the Dakota Condos and nearby areas in The Canyons Village at Summerlin. The Dakota Condos page also links to other local properties. This thorough approach not only showcases the properties but also keeps clients in the know about the area and available amenities.

    Understanding the community plays a crucial role for buyers, as Leslie Hoke noted: “Understanding the community is just as important as the home itself. We provide comprehensive community data so our buyers know exactly what each neighborhood offers. It’s about creating an environment where our buyers feel confident in their decisions.”

    The approach at Las Vegas Homes By Leslie – RE/MAX United Realtor combines deep market knowledge, comprehensive listings, and a focus on the client’s needs. By blending these elements, Leslie Hoke’s team continues to offer outstanding service and support throughout the home-buying process. Their professional experience and understanding of the Las Vegas market keep them as a leading force in real estate, helping buyers efficiently and effectively on their journey to home ownership.

    Beyond listing properties, Las Vegas Homes By Leslie – RE/MAX United Realtor offers valuable guidance through the buying process. They provide various services including property management and help with new home construction. From loan pre-approval to offering market trends and statistics, Leslie and her team aim to ease the complexities of the Las Vegas real estate market.

    Their wide array of real estate services includes options like Cierra Condos For Sale in Summerlin From Las Vegas Homes By Leslie – RE/MAX United Realtor. They focus on offering meaningful market insights and support throughout the buying journey.

    The Dakota Condos listings form part of the company’s diverse offerings, reflecting how they cater to different client needs. Whether someone is searching for a townhome, condo, single-family home, luxury estate, or a neighborhood bursting with community spirit, Leslie Hoke’s team is ready to provide tailored options.

    Potential clients should feel free to reach out to Leslie Hoke and her team for any questions about the Dakota Condos or other Las Vegas real estate interests. Those looking to explore the available condos can find detailed listings on the company’s website. Further information can be accessed at https://www.lasvegashomesbyleslie.com/dakota-condos-for-sale.php.

  • Vision Marine Technologies Announces Court Approval of Previously Announced Settlement with Certain Shareholders

    Vision Marine Technologies Announces Court Approval of Previously Announced Settlement with Certain Shareholders

    New York State County Supreme Court, Commercial Division, approves previously announced settlement

    MONTREAL, QC / ACCESS Newswire / August 14, 2025 / Vision Marine Technologies Inc. (NASDAQ:VMAR) (“Vision Marine” or the “Company”) today announced that, on August 13, 2025, the New York State County Supreme Court, Commercial Division, formally approved the Company’s settlement of an outstanding legal claim related to certain of its shareholders, which was previously announced on May 16, 2025.

    About Vision Marine Technologies Inc.
    Vision Marine Technologies Inc. (NASDAQ:VMAR) is a pioneer innovative marine company that offers premium boating experiences across both electric and internal combustion engine (ICE) segments. The Company designs, manufactures, and sells high-performance electric powertrain systems and boats, and operates a multi-brand boat retail and service platform through its Nautical Ventures division. With a vertically integrated model that spans technology, retail, and service, Vision Marine delivers scalable, market-ready solutions that enhance the on-water experience for consumers and commercial operators.

    For more information, please visit www.visionmarinetechnologies.com.

    Investor and Company Contact:

    Bruce Nurse
    Investor Relations
    (303) 919‑2913
    bn@v‑mti.com

    SOURCE: Vision Marine Technologies Inc

    View the original press release on ACCESS Newswire

  • GameSquare Holdings Reports 2025 Second Quarter Results

    GameSquare Holdings Reports 2025 Second Quarter Results

    Profitability targeted for 2025 third quarter

    Completed divestiture of FaZe Media on April 1, 2025

    Treasury management strategy launched on July 1, 2025, backed by crypto pioneers, expected to benefit financial results in the 2025 third quarter and beyond

    The second half of 2025 positioned for revenue growth, enhanced margins, and reduced operating expenses

    FRISCO, TEXAS / ACCESS Newswire / August 14, 2025 / GameSquare Holdings, Inc. (NASDAQ:GAME), (“GameSquare”, or the “Company”), today announced financial results for the three- and six-months ended June 30, 2025.

    Justin Kenna, CEO of GameSquare, stated, “2025 is on track to be a transformative year for GameSquare as we aggressively execute against a bold vision aimed at building a leading digital-first platform at the intersection of media, technology, esports, and onchain finance. Since January, we’ve taken decisive actions by divesting our remaining stake in FaZe Media, restructuring our operations to streamline costs, forming a strategic alliance with GGTech Entertainment, and doubling down on high-growth areas across our Experiences, Managed Services, and Technology business units, all to position us for unparalleled success.”

    “In July, after months of detailed planning, we launched what we believe is one of the most sophisticated Ethereum-based treasury strategies in the market and backed by crypto industry pioneers including Ryan Zurrer of Dialectic, Robert Leshner of Superstate, and Rhydon Lee of Goff Capital. Our $250 million authorized onchain treasury management program leverages Medici, Dialectic’s proprietary platform that combines machine learning, automated optimization, and multi-layered risk controls. In connection with the launch, we raised approximately $90 million in gross proceeds, which has strengthened our balance sheet and funded the initial phase of our treasury strategy,” Mr. Kenna continued.

    “We are currently in active discussions with more than 15 crypto-native organizations seeking partners with proven capabilities to help them reach and engage audiences at scale. GameSquare’s established operating platform positions us uniquely to meet this demand. We believe these relationships will not only deepen our presence in the onchain ecosystem but also generate incremental, high-margin revenue streams. Based on our current pipeline, we expect initial wins to begin in the third quarter and building further into the fourth, creating another powerful growth driver for our business.”

    “GameSquare now has the strongest financial position in its history, giving us the flexibility to invest in growth, generate yield from our crypto assets, and opportunistically repurchase our stock. In the second half of the year, we are focused on achieving profitability, benefiting from core revenue growth, improved gross margin, lower operating expenses, and the impact of our restructuring initiatives. We believe the combination of our innovative onchain strategy and the improving performance of our operating businesses positions GameSquare as a powerful platform for long-term value creation,” concluded Mr. Kenna.

    GameSquare’s Treasury Management Assets at August 13, 2025:

    • Ethereum (“ETH”) Assets: The Company held 15,630.07 ETH, with an original cost basis and market value of $55 million and $74.3 million, respectively, which reflects an average cost per ETH of approximately $3,519, and a market price per ETH of $4,751, respectively.

    • Unrealized ETH Gains – As of August 13, 2025, the Company had approximately $19.3 million in unrealized gains on its Ethereum holdings.

    • NFT Holdings: As of August 13, 2025, the Company owned CryptoPunk #5577, one of only 24 Ape CryptoPunks in existence, which the Company purchased on July 24, 2025 for $5.15 million. 1OF1 AG, is managing GameSquare’s NFT yield strategy and is targeting annualized yields of 6% to 10%.

    • Yield Strategy: GameSquare’s onchain yield strategy with Dialectic commenced August 1, 2025 and is targeting annualized yields of 8% to 14%.

    • Total ETH + Cash: The Company had $99 million in ETH, NFT and cash, or $1.00 per share and total debt of just $1.25 million as of August 13, 2025.

    Three months ended June 30, 2025, compared to June 30, 2024

    • Revenue of $15.9 million, compared to $17.8 million

    • Gross profit of $2.4 million, compared to $2.5 million

    • Net loss attributable to GameSquare of $3.0 million, compared to a net loss of $11.6 million

    • Adjusted EBITDA loss of $3.5 million, compared to a loss of $4.2 million

    • Adjusted EBITDA loss was 22.1% of revenue, versus 23.4% of revenue last year

    Reported results for the six months ended June 30, 2025, compared to June 30, 2024

    • Revenue of $30.6 million, compared to $33.4 million

    • Gross profit of $5.8 million, compared to $4.6 million

    • Net loss attributable to GameSquare of $8.2 million, compared to a net loss of $16.9 million

    • Adjusted EBITDA loss of $6.5 million, compared to a loss of $8.7 million

    • Adjusted EBITDA loss was 21.1% of revenue, versus 26.0% of revenue last year

    Updated 2025 Outlook

    As a result of the strong performance since the launch on July 1, 2025 of GameSquare’s Ethereum-based treasury management strategy, and continued restructuring initiatives aimed at streamlining operations and accelerating the path to profitability the Company expects to reintroduce full-year guidance in the third quarter of 2025.

    The Company believes its operating and financial trajectory in the second half of 2025 will be significantly stronger, driven by:

    • Launch of Ethereum Yield Strategy – On August 1, 2025, GameSquare began deploying Ethereum holdings through Dialectic’s Medici platform, targeting annualized onchain yields of 8% to 14%.

    • Unrealized ETH Gains – As of August 13, 2025, the Company had approximately $19.3 million in unrealized gains on its Ethereum holdings.

    • Back-Half Revenue Weighting – Approximately 60% of 2025 core revenue is expected to be generated in the second half of the year, in line with typical seasonal trends. Agency and Teams revenue tends to be more profitable and is expected to improve consolidated gross margin in the second half of the year.

    • Pipeline Timing – Opportunities that shifted out of the second quarter are now on track to close in the coming months. GameSquare expects meaningful sequential growth, with third quarter revenue higher than second quarter and fourth quarter building further on that growth, supported by both new wins and expansion with existing partners.

    • Restructuring Impact – Ongoing restructuring initiatives are expected to lower operating expenses in the second half of 2025 and the Company has identified an additional $5 million in annualized savings that are expected to begin contributing in the third quarter.

    GameSquare remains confident that the combination of an improving operating profile and the contribution from its onchain treasury strategy provides a powerful foundation for long-term growth and shareholder value creation.

    Conference Call Details

    Justin Kenna, CEO, Lou Schwartz, President, and Mike Munoz CFO are scheduled to host a conference call with the investment community. Analysts and interested investors can join the call via the details below:

    Date: August 14, 2025
    Time: 5:00 pm ET
    Webcast: https://event.choruscall.com/mediaframe/webcast.html?webcastid=LyzeEplj

    Corporate Contact
    Lou Schwartz, President
    Phone: (216) 464-6400
    Email: ir@gamesquare.com

    Investor Relations
    Andrew Berger
    Phone: (216) 464-6400
    Email: ir@gamesquare.com

    Media Relations
    Chelsey Northern / The Untold
    Phone: (254) 855-4028
    Email: pr@gamesquare.com

    About GameSquare Holdings, Inc.

    GameSquare (NASDAQ:GAME) is a cutting-edge media, entertainment, and technology company transforming how brands and publishers connect with Gen Z, Gen Alpha, and Millennial audiences. With a platform that spans award-winning creative services, advanced analytics, and FaZe Clan, one of the most iconic gaming organizations, we operate one of the largest gaming media networks in North America. Complementing our operating strategy, GameSquare operates a blockchain-native Ethereum treasury management program designed to generate onchain yield and enhance capital efficiency, reinforcing our commitment to building a dynamic, high-performing media company at the intersection of culture, technology, and next-generation financial innovation.

    To learn more, visit www.gamesquare.com.

    Forward-Looking Information

    This news release contains “forward-looking information” and “forward-looking statements” (collectively, “forward-looking statements”) within the meaning of the applicable securities legislation. All statements, other than statements of historical fact, are forward-looking statements and are based on expectations, estimates and projections as at the date of this news release. Any statement that involves discussions with respect to predictions, expectations, beliefs, plans, projections, objectives, assumptions, future events or performance (often but not always using phrases such as “expects”, or “does not expect”, “is expected”, “anticipates” or “does not anticipate”, “plans”, “budget”, “scheduled”, “forecasts”, “estimates”, “believes” or “intends” or variations of such words and phrases or stating that certain actions, events or results “may” or “could”, “would”, “might” or “will” be taken to occur or be achieved) are not statements of historical fact and may be forward-looking statements. In this news release, forward-looking statements relate, among other things, to: the Company’s future performance, revenue, growth and profitability; and the Company’s ability to execute on its current and future business plans. These forward-looking statements are provided only to provide information currently available to us and are not intended to serve as and must not be relied on by any investor as, a guarantee, assurance or definitive statement of fact or probability. Forward-looking statements are necessarily based upon a number of estimates and assumptions which include, but are not limited to: the Company’s ability to grow its business and being able to execute on its business plans, the success of Company’s vendors and partners in their provision of services to the Company, the Company being able to recognize and capitalize on opportunities and the Company continuing to attract qualified personnel to supports its development requirements. These assumptions, while considered reasonable, are subject to known and unknown risks, uncertainties, and other factors which may cause the actual results and future events to differ materially from those expressed or implied by such forward-looking statements. Such factors include, but are not limited to: the Company’s ability to achieve its objectives, the Company successfully executing its growth strategy, the ability of the Company to obtain future financings or complete offerings on acceptable terms, failure to leverage the Company’s portfolio across entertainment and media platforms, dependence on the Company’s key personnel and general business, economic, competitive, political and social uncertainties. These risk factors are not intended to represent a complete list of the factors that could affect the Company which are discussed in the Company’s most recent MD&A. There can be no assurance that forward-looking statements will prove to be accurate, as actual results and future events could differ materially from those anticipated in such statements. Accordingly, readers should not place undue reliance on the forward-looking statements and information contained in this news release. GameSquare assumes no obligation to update the forward-looking statements of beliefs, opinions, projections, or other factors, should they change, except as required by law.

     

    GameSquare Holdings, Inc.
    Consolidated Balance Sheets
    (Unaudited)

    June 30,
    2025

    December 31,
    2024

    Assets
    Cash

    $

    4,697,832

    $

    12,094,950

    Restricted cash

    1,789,259

    1,054,030

    Accounts receivable, net

    12,954,496

    21,330,847

    Government remittances

    121,617

    119,721

    Promissory note receivable, current

    176,647

    379,405

    Prepaid expenses and other current assets

    884,038

    1,493,619

    Total current assets

    20,623,889

    36,472,572

    Investment

    2,199,909

    2,199,909

    Promissory note receivable

    8,754,585

    9,212,785

    Property and equipment, net

    119,989

    303,950

    Goodwill

    5,557,551

    12,704,979

    Intangible assets, net

    5,231,027

    15,265,736

    Right-of-use assets

    1,600,843

    2,570,516

    Total assets

    $

    44,087,793

    $

    78,730,447

    Liabilities and Shareholders’ Equity
    Accounts payable

    $

    26,129,652

    $

    27,349,372

    Accrued expenses and other current liabilities

    11,174,343

    13,694,179

    Players liability account

    47,535

    47,535

    Deferred revenue

    2,473,552

    2,726,121

    Current portion of operating lease liability

    425,461

    748,916

    Line of credit

    3,228,001

    3,501,457

    Promissory note payable, current

    2,871,076

    Convertible debt carried at fair value

    1,669,330

    6,481,704

    Warrant liability

    27,164

    14,314

    Arbitration reserve

    210,008

    199,374

    Total current liabilities

    48,256,122

    54,762,972

    Convertible debt carried at fair value

    9,908,784

    Operating lease liability

    1,374,054

    2,054,443

    Total liabilities

    49,630,176

    66,726,199

    Commitments and contingencies (Note 14)
    Preferred stock ($0.001 par value, 50,000,000 authorized, zero
    shares issued and outstanding as of June 30, 2025 and
    December 31, 2024, respectively)

    Common stock and Additional paid-in capital ($0.001 par value,
    100,000,000 shares authorized, 39,123,968 and 32,635,995
    shares issued and outstanding as of June 30, 2025 and December
    31, 2024, respectively)

    125,396,697

    119,441,634

    Accumulated other comprehensive loss

    (594,074

    )

    (208,617

    )

    Non-controlling interest

    14,942,287

    Accumulated deficit

    (130,345,006

    )

    (122,171,056

    )

    Total shareholders’ equity

    (5,542,383

    )

    12,004,248

    Total liabilities and shareholders’ equity

    $

    44,087,793

    $

    78,730,447

     

    GameSquare Holdings, Inc.
    Consolidated Statements of Operations and Comprehensive Loss
    (Unaudited)

    Three months ended June 30,

    Six months ended June 30,

    2025

    2024

    2025

    2024

    Revenue

    $

    15,852,706

    $

    17,829,175

    $

    30,583,937

    $

    33,406,699

    Cost of revenue

    13,426,252

    15,307,881

    24,793,857

    28,816,057

    Gross profit

    2,426,454

    2,521,294

    5,790,080

    4,590,642

    Operating expenses:
    General and administrative

    4,076,391

    4,917,730

    8,350,837

    9,402,195

    Selling and marketing

    1,497,096

    1,636,571

    2,944,853

    3,449,227

    Research and development

    557,403

    585,031

    1,113,010

    1,189,305

    Depreciation and amortization

    302,360

    564,346

    558,825

    1,182,368

    Restructuring charges

    165,328

    782,541

    Other operating expenses

    547,188

    994,717

    1,292,565

    2,088,137

    Total operating expenses

    7,145,766

    8,698,395

    15,042,631

    17,311,232

    Loss from continuing operations

    (4,719,312

    )

    (6,177,101

    )

    (9,252,551

    )

    (12,720,590

    )

    Other income (expense), net:
    Interest income (expense)

    44,590

    (192,257

    )

    (4,968

    )

    (627,385

    )

    Change in fair value of convertible debt carried at fair value

    (5,561

    )

    563,360

    327,916

    456,759

    Change in fair value of warrant liability

    (17,731

    )

    15,643

    (12,384

    )

    52,900

    Arbitration settlement reserve

    (66,217

    )

    43,500

    (10,634

    )

    138,625

    Other income (expense), net

    (1,274,450

    )

    (3,913,773

    )

    (1,347,992

    )

    (4,031,043

    )

    Total other income (expense), net

    (1,319,369

    )

    (3,483,527

    )

    (1,048,062

    )

    (4,010,144

    )

    Loss from continuing operations before income taxes

    (6,038,681

    )

    (9,660,628

    )

    (10,300,613

    )

    (16,730,734

    )

    Income tax benefit

    Net loss from continuing operations

    (6,038,681

    )

    (9,660,628

    )

    (10,300,613

    )

    (16,730,734

    )

    Net income (loss) from discontinued operations

    3,020,335

    (2,342,513

    )

    108,531

    (533,355

    )

    Net loss

    (3,018,346

    )

    (12,003,141

    )

    (10,192,082

    )

    (17,264,089

    )

    Net loss attributable to non-controlling interest

    389,590

    2,018,132

    389,590

    Net loss attributable to attributable to GameSquare
    Holdings, Inc.

    $

    (3,018,346

    )

    $

    (11,613,551

    )

    $

    (8,173,950

    )

    $

    (16,874,499

    )

    Comprehensive loss, net of tax:
    Net loss

    $

    (3,018,346

    )

    $

    (12,003,141

    )

    $

    (10,192,082

    )

    $

    (17,264,089

    )

    Change in foreign currency translation adjustment

    (547,983

    )

    (540,813

    )

    (385,457

    )

    13,183

    Comprehensive loss

    (3,566,329

    )

    (12,543,954

    )

    (10,577,539

    )

    (17,250,906

    )

    Comprehensive income attributable to non-controlling interest

    389,590

    2,018,132

    389,590

    Comprehensive loss

    $

    (3,566,329

    )

    $

    (12,154,364

    )

    $

    (8,559,407

    )

    $

    (16,861,316

    )

    Income (loss) per common share attributable to GameSquare
    Holdings, Inc. – basic and assuming dilution:
    From continuing operations

    $

    (0.15

    )

    $

    (0.32

    )

    $

    (0.27

    )

    $

    (0.70

    )

    From discontinued operations

    0.08

    (0.06

    )

    0.06

    (0.01

    )

    Loss per common share attributable to GameSquare Holdings,
    Inc. – basic and assuming dilution

    $

    (0.08

    )

    $

    (0.38

    )

    $

    (0.22

    )

    $

    (0.71

    )

    Weighted average common shares outstanding – basic and diluted

    38,968,089

    30,442,837

    37,850,112

    23,905,674

     

    Management’s use of Non-GAAP Measures

    This release contains certain financial performance measures, including “EBITDA” and “Adjusted EBITDA,” that are not recognized under accounting principles generally accepted in the United States of America (“GAAP”) and do not have a standardized meaning prescribed by GAAP. As a result, these measures may not be comparable to similar measures presented by other companies. For a reconciliation of these measures to the most directly comparable financial information presented in the Financial Statements in accordance with GAAP, see the section entitled “Reconciliation of Non-GAAP Measures” below.

    We believe EBITDA is a useful measure to assess the performance of the Company as it provides more meaningful operating results by excluding the effects of expenses that are not reflective of our underlying business performance and other one-time or non-recurring expenses. We define “EBITDA” as net income (loss) before (i) depreciation and amortization; (ii) income taxes; and (iii) interest expense.

    Adjusted EBITDA

    We believe Adjusted EBITDA is a useful measure to assess the performance of the Company as it provides more meaningful operating results by excluding the effects of expenses that are not reflective of our underlying business performance and other one-time or non-recurring expenses. We define “Adjusted EBITDA” as EBITDA adjusted to exclude extraordinary items, non-recurring items and other non-cash items, including, but not limited to (i) share based compensation expense, (ii) transaction costs related to merger and acquisition activities, (iii) arbitration settlement reserves and other non-recurring legal settlement expenses, (iv) restructuring costs, primarily comprised of employee severance resulting from integration of acquired businesses, (v) impairment of goodwill and intangible assets, (vi) gains and losses on extinguishment of debt, (vii) change in fair value of assets and liabilities adjusted to fair value on a quarterly basis, (viii) gains and losses from discontinued operations, and (ix) net income (loss) attributable to non-controlling interest.

    Reconciliation of Non-GAAP Measures

    A reconciliation of Adjusted EBITDA to the most directly comparable measure determined under US GAAP is set out below. (Unaudited)

     

    Three months ended June 30,

    Six months ended June 30,

    2025

    2024

    2025

    2024

    Net loss

    $

    (3,018,346

    )

    $

    (12,003,141

    )

    $

    (10,192,082

    )

    $

    (17,264,089

    )

    Interest expense

    (44,590

    )

    192,257

    4,968

    627,385

    Income tax benefit

    Amortization and depreciation

    302,360

    564,346

    558,825

    1,182,368

    Share-based payments

    5,616

    602,139

    34,614

    1,021,367

    Transaction costs

    547,188

    1,037,044

    1,292,565

    2,130,464

    Arbitration settlement reserve

    66,217

    (43,500

    )

    10,634

    (138,625

    )

    Restructuring costs

    165,328

    782,541

    Change in fair value of contingent consideration

    (42,327

    )

    (42,327

    )

    Change in fair value of warrant liability

    17,731

    (15,643

    )

    12,384

    (52,900

    )

    Change in fair value of convertible debt carried at fair value

    5,561

    (563,360

    )

    (327,916

    )

    (456,759

    )

    Gain on disposition of subsidiary

    (3,020,335

    )

    (2,721,953

    )

    (3,009,891

    )

    Loss on disposition of assets

    1,477,619

    3,764,474

    1,477,619

    3,764,474

    Loss from discontinued operations

    2,342,513

    2,613,422

    3,543,246

    Adjusted EBITDA

    $

    (3,495,651

    )

    $

    (4,165,198

    )

    $

    (6,454,379

    )

    $

    (8,695,287

    )

    SOURCE: GameSquare Holdings, Inc.

    View the original press release on ACCESS Newswire

  • Unusual Machines Issues Letter to Shareholders

    Unusual Machines Issues Letter to Shareholders

    CEO Allan Evans Shares Q2 2025 Highlights and Provides Strategic Insight into the Company’s Plans

    ORLANDO, FL / ACCESS Newswire / 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 https://www.unusualmachines.com/.

    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
    investors@unusualmachines.com

    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 press release on ACCESS Newswire

  • Golden Goose Marketing Unveils AI Tool – The Best Agency Boost for Customer Engagement

    Golden Goose Marketing Unveils AI Tool – The Best Agency Boost for Customer Engagement

    Golden Goose Marketing is excited to announce the launch of its latest marketing service—the AI-Enhanced Customer Engagement Tool. This new tool is aimed at supporting contractors, construction companies, and service-based businesses in improving how they interact with customers and deliver services. It highlights Golden Goose Marketing’s dedication to coming up with new solutions that help businesses grow.

    The AI-Enhanced Customer Engagement Tool uses advanced artificial intelligence to make customer interactions smoother. It offers real-time chat support and automated answers to questions. This tool adds to the range of services that Golden Goose Marketing already provides, like Local SEO, Search Engine Optimization, and Lead Generation.

    Anthony Bernard, CEO of Golden Goose Marketing, highlights the tool’s importance for today’s businesses. “In today’s fast-paced digital world, it’s all about enhancing the customer experience,” says Bernard. “Our new AI tool is designed to not only address client inquiries swiftly but also to anticipate their needs by learning from previous interactions. This not only improves communication efficiency but also builds stronger, long-lasting relationships with customers.”

    Golden Goose Marketing continues to be a leader in using the latest technologies in its services. By smartly using AI technology, the company wants to set a new benchmark in customer engagement for service businesses. This commitment matches their history of delivering concrete results for their clients.

    Besides the AI-Enhanced Customer Engagement Tool, the Golden Goose Marketing Agency offers comprehensive marketing services. This includes Local SEO, which helps improve a business’s presence in local search results. The Local SEO service ensures businesses can dominate local searches and Google’s “Map Pack”, enhancing visibility and customer reach. Meanwhile, Golden Goose Marketing SEO focuses on bettering website rankings through well-planned keyword use and content creation.

    The company’s wide range of services cater to various industries’ specific needs. With experience in fields like contractor marketing and window cleaning marketing, Golden Goose Marketing makes sure its clients get strategies that tackle unique challenges and opportunities in their markets. They also provide a suite of services like PPC Management, Social Media Advertising, and Website Development to fully support their clients.

    Golden Goose Marketing understands how important it is to keep up with the changing digital world and always looks to adapt its strategies to meet new industry needs. This includes their Database Reactivation service, which re-engages past customers to encourage repeat business and referrals. Its focus on innovation shows in its different services, now including an AI chat solution to interact more effectively with users and turn them into leads.

    Beyond service offerings, the company provides a free ROI Blueprint, giving clients a custom data-backed growth plan to help them expand in their market environment. This focus on custom growth strategies shows the company’s commitment to client success. Businesses interested in exploring more can take advantage of their free discovery call offering available on their website, as well.

    “Our focus has always been on helping businesses not just compete, but thrive,” Bernard added. “With tools like the AI-Enhanced Customer Engagement, we aim to deliver value that extends beyond typical service parameters, ultimately driving growth in both revenue and reputation for our clients.”

    Golden Goose Marketing stands out not just for its broad array of marketing solutions but also for its strong commitment to client service. This is delivered through a mix of technological advances and personalized strategy. The recent introduction of the AI-Enhanced Customer Engagement Tool shows the company’s pledge to improve its service to align with current business expectations.

    As the company keeps introducing advanced solutions to improve client outcomes, it continues to build its reputation as a reliable partner in business growth. Through strategic updates, Golden Goose Marketing Agency reinforces its role in helping businesses achieve ongoing success in today’s competitive markets.

    By continually adding new tools and services, Golden Goose Marketing reassures clients of its commitment to changing with industry needs. This proactive approach places the company as a leader in the marketing field, focused on creating an environment of growth and innovation.

  • Quad Cities Plumber Unveils Eco-Friendly Upgrades and Community Initiatives

    Quad Cities Plumber Unveils Eco-Friendly Upgrades and Community Initiatives

    Northwest Plumbing, Heating & AC has announced some new initiatives to enhance the service experience for their customers. Known for offering dependable plumbing, heating, and cooling services, the company is rolling out these changes to better support and serve residential needs.

    One of the big changes is the introduction of advanced scheduling capabilities through their upgraded online platform, accessible via their website at https://www.callnw.com/heating. This new system is designed to make booking appointments easier, allowing homeowners to schedule services at times that work best for them. By streamlining the scheduling process, Northwest Plumbing, Heating & AC hopes to cut down on wait times and ensure that clients get help when they need it.

    The company has also expanded its team of skilled technicians to meet the needs of an increasing number of customers. This growth means they can cover more service areas efficiently, reducing any potential delays in service delivery. Each technician goes through rigorous training to keep up with the latest industry standards, which shows the company’s commitment to maintaining high-quality workmanship.

    Additionally, Northwest Plumbing, Heating & AC is integrating more environmentally friendly practices into their operations. These include using energy-efficient equipment and properly disposing of materials. The company believes that these greener methods not only help the environment but also provide long-term savings on energy costs for their customers. More on their efforts can be found at https://www.callnw.com/plumbing.

    “We understand how crucial it is for our customers to have access to reliable home service solutions,” the CEO of Northwest Plumbing, Heating & AC stated. “With these new initiatives, we’re focused on not just meeting expectations but exceeding them by offering fast, efficient, and eco-friendly options.”

    The company is also putting a greater emphasis on community involvement. Northwest Plumbing, Heating & AC has teamed up with local organizations to support efforts that benefit the community. This includes participating in local events and running workshops to educate residents on maintaining their home systems. By doing this, the company aims to strengthen community ties and contribute positively to the neighborhoods they serve.

    On top of that, the company is introducing a new rewards program to show appreciation for loyal customers at https://www.callnw.com/resources/monthly-special. Participants in this program can earn points with each service, which can later be redeemed for discounts or special offers. Through this initiative, Northwest Plumbing, Heating & AC hopes to encourage continued engagement and give tangible benefits to long-time clients.

    With a responsive customer service team, Northwest Plumbing, Heating & AC is ready to handle inquiries and concerns quickly. By focusing on clear communication and attentive service, the company makes it easier for clients to access the information and help they need.

    “We are constantly looking for ways to improve our services and give back to our community,” added a company representative. “These new developments are part of our commitment to not only provide exceptional home solutions but also to foster long-term relationships built on trust and reliability.”

    As these initiatives progress, Northwest Plumbing, Heating & AC continues to evaluate and adapt its services to better serve its customers. By staying in tune with industry advancements and customer expectations, the company remains dedicated to providing comprehensive and effective home service solutions. Through these ongoing efforts, Northwest Plumbing, Heating & AC aims to uphold its reputation as a reliable provider of plumbing, heating, and cooling services. For more information on their history and experience, explore their offerings in detail on their official website.

  • Lex Wire Journal Features Launch of Workers’ Rights Legal Group in Pasadena, California

    Lex Wire Journal Features Launch of Workers’ Rights Legal Group in Pasadena, California

    Lex Wire Journal, the leading authority platform for attorney visibility in the digital age, today featured the official launch of Workers’ Rights Legal Group, a new employment law firm dedicated to advocating for employee rights in Pasadena, California. The firm, located at 20 N. Raymond Ave., Suite 350, is committed to providing comprehensive legal support to workers facing wrongful termination, workplace discrimination, sexual harassment, and wage and hour disputes.

    The firm was founded by Josh Milon, the lead attorney, who brings extensive experience in employment law advocacy. The founding attorneys have collectively handled thousands of employment law cases, earning a reputation for their dedication to achieving favorable outcomes for employees.

    “Our goal is to level the playing field for employees who have been wronged in the workplace,” Milon said. “We are here to fight for justice and ensure that every worker’s rights are protected, no matter the challenge they face.”

    The establishment of Workers’ Rights Legal Group marks a significant milestone in the Pasadena legal community, addressing a growing need for specialized representation in employment law. The firm’s team of experienced attorneys brings expertise in handling cases involving unfair labor practices, hostile work environments, and violations of state and federal labor laws.

    By focusing exclusively on employment law, the firm is positioned to offer tailored legal strategies that prioritize the needs and rights of clients. Workers’ Rights Legal Group is equipped to represent clients in wrongful termination, retaliation, unpaid wages, and workplace safety violations.

    The firm places particular emphasis on combating sexual harassment in the workplace, recognizing the profound impact that harassment can have on an individual’s professional and personal life. The attorneys are committed to pursuing justice for victims through compassionate yet assertive representation.

    “We believe that every employee deserves a workplace where they are treated with dignity and respect,” said Milon. “Our firm is dedicated to holding employers accountable and empowering workers to stand up for their rights.”

    Workers’ Rights Legal Group offers consultations in both English and Spanish, reflecting the diverse community it serves in Pasadena and the greater Los Angeles area. All support staff and most attorneys at the firm are fluent in Spanish, facilitating effective communication and ensuring no information is lost in translation. The firm accounts for cultural nuances that may influence cases, supporting stronger advocacy and better outcomes.

    The launch comes at a time when workplace rights are at the forefront of public discourse. Recent data from the U.S. Equal Employment Opportunity Commission indicates that workplace discrimination charges remain a significant issue, with over 60,000 charges filed annually nationwide. Recent legislative changes in California, including updates to the Fair Employment and Housing Act, have strengthened protections for employees, but enforcing these rights often requires skilled legal intervention.

    Workers’ Rights Legal Group is committed to educating employees about their rights through community outreach and resources available on its website, wrlglaw.com. The firm plans to partner with local organizations and advocacy groups to promote workplace fairness and support initiatives that benefit workers.

    The firm’s attorneys are prepared to handle complex litigation when necessary. In cases where disputes cannot be resolved through negotiation or mediation, Workers’ Rights Legal Group is ready to represent clients in court, leveraging extensive trial experience to achieve favorable outcomes.

    As part of its launch, Workers’ Rights Legal Group is offering free initial consultations to new clients, allowing individuals to discuss their cases with an experienced attorney at no cost. The firm provides flexible consultation options, including virtual appointments, to accommodate clients’ schedules and needs.

    All attorneys at Workers’ Rights Legal Group are licensed to practice in California state and federal courts. The firm accepts cases throughout California with consultations available both in-person at the Pasadena office and virtually for clients in other locations.

    Lex Wire Journal serves as the authority platform for attorney visibility in the artificial intelligence era, providing comprehensive coverage of legal industry developments and firm launches.

    Workers’ Rights Legal Group is a Pasadena-based employment law firm dedicated to protecting the rights of employees. The firm provides comprehensive legal support to workers throughout California, with experienced attorneys and bilingual staff committed to securing justice through personalized representation.

    The complete Lex Wire Journal feature article about Workers’ Rights Legal Group can be viewed at https://lexwire.org/news/workers-rights-legal-group-official-launch