The Fort Worth Press - Unusual Machines First Quarter 2026 Shareholder Letter

USD -
AED 3.672504
AFN 64.000368
ALL 81.109773
AMD 359.873322
ANG 1.789785
AOA 918.000367
ARS 1528.316696
AUD 1.422678
AWG 1.8025
AZN 1.70397
BAM 1.74477
BBD 2.011597
BDT 123.993042
BGN 1.747831
BHD 0.377091
BIF 2997.279094
BMD 1
BND 1.275971
BOB 12.110264
BRL 5.440104
BSD 0.998796
BTN 94.782997
BWP 13.79901
BYN 2.942058
BYR 19600
BZD 2.008653
CAD 1.39745
CDF 2315.000362
CHF 0.823841
CLF 0.025228
CLP 992.920396
CNY 6.661104
CNH 6.651304
COP 3164.280298
CRC 454.168339
CUC 1
CUP 23.969847
CVE 98.367456
CZK 21.81604
DJF 177.849146
DKK 6.697404
DOP 60.537937
DZD 135.196931
EGP 55.738436
ERN 15
ETB 161.241358
EUR 0.892404
FJD 2.243704
FKP 0.746726
GBP 0.746436
GEL 2.603861
GGP 0.746726
GHS 11.635666
GIP 0.746726
GMD 74.000355
GNF 8839.823364
GTQ 7.635488
GYD 209.349213
HKD 7.84585
HNL 26.845087
HRK 6.76901
HTG 130.853294
HUF 327.940388
IDR 18127.15
ILS 3.14456
IMP 0.746726
INR 94.912504
IQD 1514.072885
IRR 1868415.000352
ISK 121.830386
JEP 0.746726
JMD 158.713591
JOD 0.70904
JPY 157.562504
KES 129.791695
KGS 87.448704
KHR 4075.114858
KMF 441.00035
KPW 899.999961
KRW 1333.420383
KWD 0.31117
KYD 0.83233
KZT 452.856952
LAK 22487.176056
LBP 89438.155136
LKR 332.209287
LRD 169.784558
LSL 16.644543
LTL 2.95274
LVL 0.60489
LYD 6.420447
MAD 9.82042
MDL 17.877693
MGA 4517.596681
MKD 54.931085
MMK 2099.629361
MNT 3599.514763
MOP 8.070654
MRU 40.499576
MUR 47.280378
MVR 15.450378
MWK 1731.477764
MXN 18.78615
MYR 4.058204
MZN 63.910377
NAD 16.644543
NGN 1346.470377
NIO 36.754539
NOK 9.208504
NPR 151.652616
NZD 1.772422
OMR 0.382702
PAB 0.998885
PEN 3.456889
PGK 4.545252
PHP 63.764504
PKR 276.304474
PLN 3.94725
PYG 5851.286855
QAR 3.64084
RON 4.782204
RSD 104.839645
RUB 80.300995
RWF 1474.374415
SAR 3.7544
SBD 8.058206
SCR 14.652482
SDG 601.503676
SEK 9.826204
SGD 1.278804
SHP 0.748335
SLE 22.903667
SLL 20969.504398
SOS 570.765868
SRD 37.619504
STD 20697.981008
STN 21.856461
SVC 8.739016
SYP 13001.999685
SZL 16.639458
THB 33.723038
TJS 9.193541
TMT 3.5
TND 2.986752
TOP 2.40776
TRY 49.933804
TTD 6.771935
TWD 32.621404
TZS 2646.683617
UAH 45.299969
UGX 4244.613944
UYU 40.153441
UZS 11979.124849
VES 887.479804
VND 25803.5
VUV 118.626367
WST 2.776217
XAF 585.378718
XAG 0.020359
XAU 0.000258029557
XCD 2.70255
XCG 1.799991
XDR 0.707052
XOF 585.378718
XPF 106.3919
YER 236.203589
ZAR 16.719695
ZMK 9001.203584
ZMW 20.14006
ZWL 321.999592
SSP 5745.217636
MXV 2.117302
  • RIO

    -0.3300

    97.04

    -0.34%

  • CMSC

    -0.0400

    20.67

    -0.19%

  • RELX

    0.0000

    33.41

    0%

  • RBGPF

    0.0000

    67.95

    0%

  • BCE

    -0.0700

    21.99

    -0.32%

  • BCC

    -0.0300

    75.66

    -0.04%

  • GSK

    0.8600

    51.08

    +1.68%

  • JRI

    -0.0300

    11.52

    -0.26%

  • NGG

    -0.1200

    76.68

    -0.16%

  • CMSD

    0.0900

    20.54

    +0.44%

  • BTI

    -0.0800

    55.75

    -0.14%

  • AZN

    2.0200

    168.1

    +1.2%

  • BP

    -1.4200

    43.16

    -3.29%

  • RYCEF

    0.4600

    19.7

    +2.34%

  • VOD

    0.0700

    17.02

    +0.41%

Unusual Machines First Quarter 2026 Shareholder Letter
Unusual Machines First Quarter 2026 Shareholder Letter

Unusual Machines First Quarter 2026 Shareholder Letter

Conference call today at 4:30 p.m. ET

Text size:

ORLANDO, FL / ACCESS Newswire / May 14, 2026 / Unusual Machines (NYSE American:UMAC) ("Unusual Machines" or the "Company"), a leading provider of NDAA-compliant drone components, today announced it filed its Form 10-Q with the U.S. Securities and Exchange Commission for the first quarter ended March 31, 2026 and provided the following letter to its shareholders from CEO Allan Evans.

Dear Shareholders,

This shareholder letter follows the completion of our first quarter of 2026.

We continued to successfully execute our growth plan during the quarter.

In the first quarter, we generated $8.1 million in revenue, reflecting a 296% year-over-year growth compared to the first quarter of 2025 and a 65% quarter-over-quarter growth over the fourth quarter of 2025. We are profitable and generated over $10 million in net income in the first quarter. Even after excluding unrealized gains from investments, we generated a net profit of $0.8M. At a very high level, we are doing something unusual - rapid growth without burning cash too quickly.

The financial details reveal a comprehensive growth story in a very high-demand market. The growth in revenue is, in part, the result of the growth in headcount and capacity from last quarter. In Q4 of 2025, we grew from 38 to 81 employees. This subsequently contributed to the rapid revenue growth in Q1. This capacity growth continued through the first quarter as we went from 81 to 141 employees. This type of growth naturally has a negative impact on margins, as new manufacturing employees factor into our production costs and, eventually, into the cost of goods sold. Our gross margins followed this pattern and decreased to 32.8%, which we expect will recover to about 40% once growth eventually slows down.

Growth also resulted in increased operating costs. Our total operating expenses for the quarter were approximately $9.9 million, resulting in a GAAP net operating loss of approximately $7.3 million. This includes non-cash expenses of approximately $4.0 million and other non-recurring expenses of approximately $1.1 million. This brings our operational net loss for the quarter to approximately $1.5 million. See the discussion of Non-GAAP Financial Measure below. This is the first quarter where our operational net loss has exceeded $1.0 million since we became a public company. These costs do not worry us, as they reflect the investment needed to build capacity ahead of revenue generation. Our rapid growth has moved our operating breakeven point from our previously calculated $30-40 million in annual revenue to a higher level. This choice was made consciously to capture as much market share as possible during this phase of unprecedented market expansion. We constantly seek to "right-size" the company, and currently, in our view, we are still much too small.

To facilitate faster growth, several important developments have happened since the quarter ended. We raised $150 million in a confidentially marketed public offering priced at $17 per share. We then used our strengthened cash position to place approximately $75 million in raw material orders to ensure we have the inputs necessary to continue delivering to our customers. We also recently announced the acquisition of Upgrade Energy to dramatically accelerate our battery production plans.

Our capital position allows us to continue to grow as fast as we can to support the rapidly scaling domestic drone ecosystem, which is creating significant demand for our products.

We want to take this opportunity to provide additional context around our financial results and the scaling of Unusual Machines as we continue to execute in this growth phase.

Operations Update

We continue with workforce expansion. Headcount grew from 81 employees at the end of the fourth quarter of 2025 to 141 at the end of the first quarter. As of today, the company has grown to more than 190 employees, and we are continuing to expand and scale production.

Our Fat Shark headset production facility started to produce U.S.-made headsets at scale in January. We have seen solid demand for this new product category and continued growth in our ability to manufacture at scale. This is our first production facility in Orlando that works with optics, and its success will serve as a starting point for on-shoring the production of additional optical products such as cameras.

Demand is not being driven by a single product or customer. We are adding shifts and increasing capacity for all of our facilities. Our largest customer in the first quarter of 2026 represented approximately 19% of our total Q1 revenue, and our single best-selling product was approximately 12.7% of our revenue. This mix is a sign of the robust growth we are seeing across our entire business as we scale.

The drivers for growth can be seen across our first-quarter financial results. We increased raw material and prepaid inventory from $13.9 million as of December 31, 2025 to $25.8 million as of March 31, 2026. The conversion of the inventory resulted in rapid sales as our finished inventory value changed very little from $1.1 million as of December 31, 2025 to $1.6 million as of March 31, 2026. We spent money on additional equipment to further expand our motor production, which is part of the $0.7 million in Capex.

Demand continues to be robust. There are several public indicators of this demand. In the first quarter, the Drone Dominance program, a $1.1 billion Department of War (DoW) program, announced the first set of contract awardees. Over half of the selected companies are our customers. That program continues to run on schedule with Phase 2 dates already set, and the sourcing requirements favor U.S. production of components. The conflict in Iran has created a market for counter drones (cUAS), which use the same parts that we make for small drones, as exemplified through a recently announced order with PowerUS. These public indicators represent a small subset of the expected total demand coming from different drone companies servicing the DoW.

We plan to continue our relentless pace of expansion until we get much closer to meeting the supply volume needed to satiate the ever-growing demand for domestic drone components.

Cash Flow Management

Responsible cash management is core to our ethos, and I want to highlight how we balance the costs of operational growth with our cash-management strategy.

We ended the quarter with approximately $222.9 million in cash. The increase in cash was bolstered by an equity financing of approximately $150 million at $17 per share. Our cash position allows us to invest aggressively in scaling the company while maintaining financial flexibility and providing a working-capital basis to manage inventory and material flow.

Cash can be allocated to many different balance sheet categories at any given time. It can be used to purchase inventory, fund capital equipment, etc. The purpose of these balance sheet activities is to use the cash to generate a positive return. The best way to measure cash flow for our business is to aggregate these categories and subtract payables to quickly understand the financial health of our entire business. We call this our working capital, and it is summarized in Table 3. At the end of Q1 2026, our working capital was approximately $312.7 million. Through all activities across the first quarter of 2026, we generated an operating cash gain of approximately $4.8 million.

In this same quarter, we recognized a GAAP net income of approximately $10.3 million. This blended GAAP gain is primarily driven by unrealized gains from our investments of approximately $9.5 million. Reference Table 2 for additional details related to our operating and non-GAAP financial metrics.

By any metric, we are growing and generating net income. This allows us to plan and build the company without requiring additional financing or being susceptible to market dynamics associated with regularly generating cash losses.

Looking Ahead

Our priorities moving forward remain clear.

Scale Manufacturing

We are continuing to scale as quickly as possible. We continue to add people, shifts, and equipment to all our production facilities. With the pending acquisition of Upgrade Energy, we anticipate adding battery pack manufacturing in both Orlando and California as the acquisition nears closing. We are also on track to add camera manufacturing in late 2026. We plan to dramatically increase our motor production capacity in the second half of 2026 with our automated production equipment and are expanding capacity in other ways prior to that equipment coming online.

Grow Revenue and Manage Margins

As we scale manufacturing, we will need to grow revenue to consume the additional material purchases or risk scaling ahead of demand and incurring significant losses. We do not believe we will be demand-limited in the next 18 months. The Drone Dominance program is on time, and Phase 2 is already scheduled. Counter-drone demand is starting to materialize. The proposed budget for the Department of War is 50% larger than last year's, and the allocation to the Defense Autonomous Warfare Group (DAWG), a specialized Pentagon unit, is ballooning to $56B. In addition, the FAA is moving to enact rules that will enable drone delivery and dramatically expand the domestic drone marketplace in late 2027. Every demand indicator is growing and appears to still be in the very early stages.

New products, processes, and production facilities will continue to introduce inefficiencies that will reduce gross margins in the short term. This margin impact is generally the most pronounced in the quarter after a facility is operational. For instance, our gross margin in Q1 of 2026 was approximately 33%, down from 36% in Q4 of 2025. I expect production margins to hold steady in Q2 before rebounding as the margin impacts are not realized until after the product is shipped. Once we get past these initial inefficiencies, we will work to return margins to our 40% target, which may not happen until late 2026 or early 2027.

Drive Toward Cash Flow Positive Operations

Our long-term goal is to build a profitable and sustainable business. We were cash-flow positive in the first quarter of 2026, but we still incurred a loss from operations. Our next financial goal is for our operations to be cash flow positive. We are pushing to achieve this by the end of 2026 as revenues increase and margins recover from the anticipated pressure associated with the inefficiencies that come from the introduction of new operating centers and processes.

Closing Thoughts

2026 has started with a bang. Unusual Machines is firmly in the early stages of growth, and we are doing it without burning cash too quickly. The demand signals are overwhelming, and we are aggressively pursuing the emerging market opportunity created by the DoW and the FCC regulatory actions, emphasizing the need for a domestic supply chain.

We continue to expand our team, strengthen our balance sheet, and build the operational capacity needed to support increasing demand for NDAA-compliant drone components. We also continue to add product categories such as headsets and batteries and expect to continue expanding operations to meet demand.

We believe the U.S. drone industry is still in its early stages of development, and the need for secure, domestic supply chains will continue to grow. Our focus remains on building the infrastructure necessary to support that ecosystem, and we are pursuing this with the expectation that we will not be demand-limited for the next 18 months.

We appreciate the continued support and confidence of our employees, our customers, and our shareholders.

Sincerely,

Allan Evans
CEO
Unusual Machines

Conference Call and Webcast Details

Participants may dial (888)506-0062 or (973)528-0011 for international callers. Please use access code 445017. An audio webcast will also be available HERE.

First Quarter 2026 Financial Results

  • Revenues totaled approximately $8.1 million for the three months ended March 31, 2026 as compared to $2.0 million for the three months ended March 31, 2025 which was a 296% increase for the first quarter year over year.

  • Gross margin for the first quarter was approximately 33%, which improved from the prior year, due in part to an increase in enterprise sales, increasing costs related to tariffs, and expanding certain retail margins. It decreased from the prior quarter as we continue to scale our manufacturing staff, which is included in our product-related costs.

  • Our loss from operations was approximately $7.3 million for the three months ended March 31, 2026, as compared to an operating loss of $3.3 million for the three months ended March 31, 2025. Included in this is non-cash stock compensation expense of $3.9 million and $1.9 million for the three months ended March 31, 2026 and 2025, respectively.

  • Interest income was $0.8 million for the three months ended March 31, 2026 related to interest earned from our cash balance, which increased from our recent common stock offering.

  • Unrealized gain from short-term investments was $9.5 million for the three months ended March 31, 2026, and realized gains from short-term investments were $7.3 million related to investment gains from our investments made during the quarter. We did not have any unrealized or realized gains in the first quarter of 2025.

  • Net income attributable to common shareholders for the three months ended March 31, 2026 was approximately $10.3 million, or $0.22 per share, as compared to a net loss of approximately $3.3 million for the three months ended March 31, 2025, or ($0.21) per share. See Table 2 for additional details.

  • We had approximately $222.9 million of cash as of March 31, 2026 as compared to $103.2 million as of December 31, 2025. The increase in cash primarily relates to our common stock offering completed in March 2026 and cash exercise of warrants in January 2026. 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 ecommerce store. With a changing regulatory environment, Unusual Machines seeks to be a dominant Tier-1 parts supplier to the fast-growing multi-billion-dollar U.S. drone industry. 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, please visit 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 ability to meet customers' demands, our future gross margins, our future break-even point from operations, our acquisition of Upgrade Energy and its impact, our future expansion of our operations, and the FAA's passing of new rules to expand the use of drones domestically. The results expected by some or all of these forward-looking statements may not occur. Forward-looking statements are neither historical facts nor assurances of future performance, and are based only on our current beliefs, expectations and assumptions regarding the future of our business, future plans and strategies, projections, anticipated events and trends, the economy, and other future conditions. Because forward-looking statements relate to the future, they are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict and many of which are outside of our control. Therefore, you should not rely on any of these forward-looking statements. Factors that affect our ability to achieve these results include the risks that enough of our customers receive orders under the Drone Dominance program and in turn place component orders with us, the risks that our inventory buildup will not become obsolete and we can sell such inventory at reasonable margins, our ability to manage our growth, risks relating to manufacturing bugs or delays, the availability of a satisfactory labor pool to meet our planned growth, potential supply chain issues, the impact from inflation and its continuing to effect the U.S. economy, technical or other issues that may affect the FAA's rule making process including possible litigation, and the Risk Factors contained in our Form 10-K for the year ended December 31, 2025, filed with the Securities and Exchange Commission (the "SEC") and our Prospectus Supplement filed with the SEC on March 19, 2026. 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.

Investor Contact:

[email protected]

Non-GAAP Financial Measures

This shareholder letter includes both financial measures in accordance with Generally Accepted Accounting Principles, or GAAP, as well as a non-GAAP financial measure. 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 December 31, 2025

$

103.2

M

Q1 cash financings:
Public offering, net

138.8

M

Warrant exercises

3.4

M

Short-term investments

12.8

M

Interest income

0.8

M

Employee stock option exercises

0.1

M

Q1 cash spend:
Normal operations

(1.6

M)

Working capital changes

(1.8

M)

Non-recurring expenses

(1.7

M)

Inventory purchases

(12.9

M)

Equipment purchases

(0.7

M)

Short-term investments

(17.5

M)

Cash Balance at March 31, 2026

$

222.9

M

Table 2 (Non-GAAP)

Net income for the three months ended March 31, 2026

$

10.3

M

Q1 non-cash income and expenses for the three months ended March 31, 2026:
Unrealized change in short-term investments

(9.5

M)

Stock compensation expense

3.9

M

Depreciation and amortization

0.1

M

Adjusted operating income for non-cash related activity

$

4.8

M

Q1 non-operating and non-recurring expenses for the three months ended March 31, 2026:
Realized gains from short-term investments

(7.3

M)

Interest income

(0.8

M)

Non-recurring expenses

1.7

M

Adjusted EBITDA for the three months ended March 31, 2026

$

(1.6

M)

Table 3

Working Capital Detail

Q1 2026

Q4 2025

Total current assets

$

315.2

M

$

159.5

M

Total current liabilities less operating lease liability

(1.7

M)

(2.1

M)

Net working capital

$

313.5

M

$

157.4

M

Total financings, net of fees

$

138.8

M

$

157.8

M

Unusual Machines, Inc.
Consolidated Condensed Balance Sheets

March 31,
2026

December 31,
2025

(Unaudited)

ASSETS
Current assets:
Cash and cash equivalents

$

222,939,674

$

103,261,397

Short term investments at fair value

48,156,983

39,217,909

Short term investments at cost

12,500,000

-

Accounts receivable

3,128,885

1,564,739

Related party accounts receivable

468,136

214,684

Inventories

13,827,189

5,316,648

Prepaid inventory

13,566,078

9,748,483

Other current assets

618,626

190,622

Total current assets

315,205,571

159,511,482

Non-current assets:
Property and equipment, net

2,925,948

2,233,891

Operating lease right-of-use assets

3,273,433

2,607,256

Other assets

198,734

197,785

Goodwill

15,596,105

15,596,105

Intangible assets, net

2,503,262

2,561,895

Total non-current assets

24,497,482

23,196,932

Total assets

$

339,703,053

$

182,708,414

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities
Accounts payable and accrued expenses

$

1,071,486

$

1,506,793

Deferred revenue

672,568

638,125

Operating lease liability

714,139

456,429

Total current liabilities

2,458,193

2,601,347

Long-term liabilities
Deferred tax liability

146,772

146,772

Operating lease liability - long term

2,613,688

2,173,626

Contingent consideration

2,847,000

2,847,000

Total current liabilities

5,607,460

5,167,398

Total liabilities

8,065,653

7,768,745

Commitments and contingencies (See note 12)
Stockholders' equity:
Common stock - $0.01 par value, 500,000,000 authorized and 47,793,923 and 37,759,911 shares issued and outstanding at March 31, 2026 and December 31, 2025, respectively

477,938

377,596

Additional paid in capital

375,960,699

229,665,735

Accumulated deficit

(44,824,137

)

(55,107,131

)

Accumulated other comprehensive income

22,901

3,470

Total stockholders' equity

331,637,400

174,939,670

Total liabilities and stockholders' equity

$

339,703,053

$

182,708,414

Unusual Machines, Inc.
Consolidated Condensed Statement of Operations and Comprehensive Income (loss)
For the Three Months Ended March 31, 2026 and 2025
(Unaudited)

Three Months Ended March 31,

2026

2025

Sales

$

8,095,836

$

2,042,300

Cost of goods sold

5,441,729

1,545,493

Gross profit

2,654,107

496,807

Operating expenses:
Operations

1,948,899

302,602

Research and development

91,143

7,903

Selling and marketing

580,039

207,616

General and administrative

7,228,200

3,225,904

Depreciation and amortization

64,813

20,593

Total operating expenses

9,913,094

3,764,618

Loss from operations

(7,258,987

)

(3,267,811

)

Other income and (expense):
Interest income

792,078

1,532

Unrealized gain from investments

9,492,076

-

Realized gain from investments

7,264,743

-

Loss from foreign currency transactions

(6,548

)

-

Interest expense

(368

)

-

Total other income and (expense), net

17,541,981

1,532

Net income (loss) before income tax

10,282,994

(3,266,279

)

Income tax benefit (expense)

-

-

Net income (loss)

$

10,282,994

$

(3,266,279

)

STATEMENT OF COMPREHENSIVE INCOME
Net income (loss)

10,282,994

(3,266,279

)

Foreign currency translation adjustment

19,431

-

Comprehensive income (loss)

$

10,302,425

$

(3,266,279

)

Net loss per share
Basic

$

0.22

$

(0.21

)

Diluted

$

0.21

$

(0.21

)

Weighted average common shares outstanding
Basic

46,708,842

15,902,473

Diluted

48,134,348

15,902,473

Unusual Machines, Inc.
Consolidated Condensed Statement of Changes in Stockholders' Equity
For the Three Months Ended March 31, 2026 and 2025
(Unaudited)

Common Stock

Additional Paid-In

Accumulated

Accumulated Other Comprehensive

Total Stockholders'

Shares

Value

Capital

Deficit

Income

Equity

Balance, December 31, 2024

15,122,018

$

151,221

$

50,580,235

$

(35,913,514

)

$

-

$

14,817,942

Issuance of common shares, equity incentive plan

483,546

4,835

(4,835

)

-

-

-

Cash 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 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

Balance, December 31, 2025

37,759,911

$

377,596

$

229,665,736

$

(55,107,131

)

$

3,470

$

174,939,670

Issuance of common shares, employees, officers, and directors

745,883

7,460

(7,460

)

-

-

-

Issuance of common shares, option exercises

74,600

747

259,587

-

-

260,334

Issuance of common shares, consulting services

40,000

400

(400

)

-

-

-

Issuance of common shares, confidentially marketed public offering

8,823,529

88,235

138,711,758

-

-

138,799,993

Issuance of common shares, warrant exercise

350,000

3,500

3,391,500

-

-

3,395,000

Stock compensation expense - options

-

-

291,412

-

-

291,412

Stock compensation expense - vested stock

-

-

3,648,567

-

-

3,648,567

Net income

-

-

-

10,282,994

-

10,282,994

Foreign currency translation

-

-

-

-

19,431

19,431

Balance, March 31, 2026

47,793,923

$

477,938

$

375,960,699

$

(44,824,137

)

$

22,901

$

331,637,400

Unusual Machines, Inc.
Consolidated Condensed Statement of Cash Flows
For the Three Months Ended March 31, 2026 and 2025
(Unaudited)

Three Months Ended March 31,

2026

2025

Cash flows from operating activities:
Net income (loss)

$

10,282,994

$

(3,266,279

)

Depreciation and amortization

64,813

20,593

Share-based compensation expense

3,939,979

1,906,373

Unrealized gain on short term investments

(9,492,076

)

-

Realized gain on short term investments

(7,264,743

)

-

Change in assets and liabilities:
Accounts receivable

(1,817,598

)

15,625

Inventory

(8,510,541

)

121,213

Prepaid inventory

(3,817,595

)

69,449

Other assets

(428,004

)

(173,647

)

Right of use asset

(667,125

)

17,264

Accounts payable and accrued expenses

(435,307

)

191,822

Operating lease liabilities

697,772

(16,095

)

Deferred revenue and other current liabilities

34,443

(79,946

)

Net cash used in operating activities

(17,412,987

)

(1,193,628

)

Cash flows from investing activities
Purchase of short term investments

(17,500,000

)

-

Proceeds from sale of short-term investments

12,814,743

-

Purchase of property and equipment

(698,237

)

-

Net cash used in investing activities

(5,383,494

)

-

Cash flows from financing activities:
Gross proceeds from issuance of common shares, public offering

149,999,993

-

Proceeds from option exercises

260,334

-

Proceeds from issuance of common shares, warrant exercises

3,395,000

2,436,966

Common share issuance offering costs

(11,200,000

)

-

Net cash provided by financing activities

142,455,327

2,436,966

Net increase in cash and cash equivalents

119,658,846

1,243,338

Effect of exchange rates changes on cash

19,431

-

Cash and cash equivalents, beginning of period

103,261,397

3,757,323

Cash and cash equivalents, end of period

$

222,939,674

$

5,000,661

SOURCE: Unusual Machines



View the original press release on ACCESS Newswire

S.Weaver--TFWP