NOTE 3. REVERSE RECAPITALIZATION
On January 31, 2023, upon the consummation of the Business Combination, all holders of 10,782,091 issued and outstanding shares of Legacy Nuburu common stock and 40,392,723 issued and outstanding shares of Legacy Nuburu preferred stock received shares of Nuburu common stock at a deemed value of $400.00 per share after giving effect to the exchange ratios set forth below (the “Exchange Ratios”):
|
|
|
|
|
Legacy Nuburu Class / Series |
|
Exchange Ratio |
|
Legacy Nuburu Common Stock |
|
|
0.013 |
|
Legacy Nuburu Series A Preferred Stock |
|
|
0.014 |
|
Legacy Nuburu Series A-1 Preferred Stock |
|
|
0.015 |
|
Legacy Nuburu Series B Preferred Stock |
|
|
0.021 |
|
Legacy Nuburu Series B-1 Preferred Stock |
|
|
0.013 |
|
Legacy Nuburu Series C Preferred Stock |
|
|
0.029 |
|
This resulted in 783,098 shares of Nuburu Common Stock issued and outstanding as of the Closing and all holders of 7,132,467 issued and outstanding Legacy Nuburu equity awards received Nuburu equity awards covering 91,899 shares of Nuburu Common Stock at a deemed value of $400.00 per share after giving effect to the Exchange Ratios, based on the following events contemplated by the Business Combination Agreement:
•the cancellation and conversion of all 40,392,723 issued and outstanding shares of Legacy Nuburu preferred stock into 580,943 shares of Nuburu Common Stock at the conversion rate as calculated pursuant to Legacy Nuburu's Certificate of Incorporation, multiplied by the Exchange Ratios at the date and time the Business Combination became effective (“Effective Time”);
•the cancellation and conversion of all 10,782,091 issued and outstanding shares of Legacy Nuburu common stock into 138,922 shares of Nuburu Common Stock as adjusted by the Exchange Ratios;
•the net exercise of all 4,000,000 outstanding warrants to purchase shares of Legacy Nuburu common stock immediately prior to the Effective Time in accordance with its terms and subsequent conversion into 29,189 shares of Nuburu Common Stock at the Effective Time;
•the cancellation and conversion of all Legacy Nuburu Convertible Notes,which were accounted for as liabilities at fair value due to certain variable share settlement features contained within the notes, into shares of Legacy Nuburu common stock in accordance with its terms as of immediately prior to the Effective Time, which 2,642,239 shares were then outstanding as Legacy Nuburu common stock as of immediately prior to the Effective Time and subsequently converted into 34,045 shares of Nuburu Common Stock and 1,361,787 shares of Nuburu Series A preferred stock at the Effective Time; and
•the cancellation and exchange of all 6,079,467 granted and outstanding vested and unvested Legacy Nuburu options, which became 78,332 Nuburu options exercisable for shares of Nuburu Common Stock with the same terms and vesting conditions except for a number of shares exercisable and the exercise price, each of which was adjusted by the Exchange Ratio; and
•the cancellation and exchange of all 1,053,000 granted and outstanding vested and unvested Legacy Nuburu RSUs, which became 13,568 Nuburu RSUs for shares of Nuburu Common Stock with the same terms and vesting conditions except for the number of shares, which was adjusted by the Legacy Nuburu common stock Exchange Ratio.
The other related events that occurred in connection with the Closing are summarized below:
•Tailwind and the Tailwind Sponsor entered into a letter agreement (the “Sponsor Support and Forfeiture Agreement”), dated as of August 5, 2022 (as amended by the Amended and Restated Sponsor Support and Forfeiture Agreement, dated January 31, 2023). In connection with the Business Combination, the 8,355,393 Tailwind Sponsor Class B shares were forfeited other than 28,750 shares of Common Stock (of which, 3,750 shares were transferred to Nautilus Maser Fund, L.P. and 1,250 shares were transferred to Cohen & Company Capital Markets at Closing) and 650,000 shares of Series A preferred stock. Additionally, upon the Closing, the Sponsor cancelled the 9,700,000 Private Placement Warrants that were held by the Sponsor.
•Tailwind, Legacy Nuburu and Lincoln Park entered into a purchase agreement pursuant to which Nuburu may direct Lincoln Park to purchase up to $100 million of Common Stock from time to time over a 48-month period, subject to certain limitations contained in the Lincoln Park Purchase Agreement. At the Closing, Nuburu issued 5,000 shares of Nuburu Common Stock to Lincoln Park.
•Legacy Nuburu entered into an engagement letter with Anzu Partners on August 30, 2022 (the “Services Agreement”) relating to this arrangement pursuant to which Legacy Nuburu, in recognition of past Services, (i) agreed to pay $500,000 to Anzu Partners upon the closing of the Business Combination and (ii) issued a warrant with a strike price of $0.01 per share to Anzu Partners for 500,000 shares of Preferred Stock (the “Anzu Partners Warrant”). This warrant was exercised by Anzu Partners in connection with the Closing.
After giving effect to the Business Combination as described above, the number of shares of Common Stock and Series A preferred stock issued and outstanding immediately following the consummation of the Business Combination was as follows:
|
|
|
|
|
|
|
|
|
|
|
Common Shares |
|
|
Series A Preferred Shares |
|
Tailwind public shares |
|
|
7,905 |
|
|
|
— |
|
Tailwind Sponsor Class B shares |
|
|
208,885 |
|
|
|
— |
|
Total shares of Tailwind common stock outstanding immediately prior to the Business Combination |
|
|
216,790 |
|
|
|
— |
|
Less: forfeiture of the Tailwind Sponsor Class B Common Stock other than 28,750 shares of Common Stock and 650,000 shares of Series A Preferred Stock |
|
|
(180,135 |
) |
|
|
— |
|
Tailwind Sponsor Series A Preferred Stock |
|
|
— |
|
|
|
650,000 |
|
Tailwind public shares issuance of Series A Preferred Stock |
|
|
— |
|
|
|
316,188 |
|
Legacy Nuburu shares |
|
|
783,098 |
|
|
|
1,377,265 |
|
Lincoln Park Commitment Shares |
|
|
5,000 |
|
|
|
— |
|
Anzu Warrant Shares |
|
|
— |
|
|
|
500,000 |
|
Total shares of Nuburu Common Stock outstanding immediately after the Business Combination(1)(2) |
|
|
824,753 |
|
|
|
2,843,453 |
|
(1) Excludes 91,899 shares of Common Stock as of the Closing of the Business Combination to be reserved for potential future issuance upon the exercise of Nuburu options or settlement of Nuburu RSUs.
(2) Excludes 417,770 Public Warrants issued and outstanding as of the Closing of the Business Combination.
The Business Combination is accounted for as a reverse recapitalization in accordance with GAAP because Legacy Nuburu has been determined to be the accounting acquirer. Under this method of accounting, Tailwind, which is the legal acquirer, is treated as the accounting acquiree for financial reporting purposes and Legacy Nuburu, which is the legal acquiree, is treated as the accounting acquirer. Accordingly, the consolidated assets, liabilities and results of operations of Legacy Nuburu have become the historical financial statements of Nuburu, and Tailwind’s assets, liabilities and results of operations have been consolidated with Legacy Nuburu’s beginning on the acquisition date. For accounting purposes, the financial statements of Nuburu represent a continuation of the financial statements of Legacy Nuburu with the Business Combination being treated as the equivalent of Legacy Nuburu issuing stock for the net assets of Tailwind, accompanied by a recapitalization. The net assets of Tailwind are stated at historical costs and no goodwill or other intangible assets have been recorded. Operations prior to the Business Combination will be presented as those of Legacy Nuburu in future reports of Nuburu.
Legacy Nuburu was determined to be the accounting acquirer based on evaluation of the following facts and circumstances:
•Legacy Nuburu stockholders comprise a majority of the voting power of Nuburu;
•The Nuburu board of directors consists only of members of the Legacy Nuburu board of directors or nominees selected by Legacy Nuburu;
•Legacy Nuburu’s operations prior to the acquisition comprise the only ongoing operations of Nuburu;
•Legacy Nuburu’s senior management comprises the senior management of Nuburu;
•Nuburu has assumed the Legacy Nuburu name; and
•Legacy Nuburu’s headquarters have become Nuburu’s headquarters.
All periods prior to the Business Combination have been retrospectively adjusted using the Exchange Ratios for the equivalent number of shares outstanding immediately after the Closing to effect the reverse recapitalization.
In connection with the Closing of the Business Combination, the Company received net proceeds from the Business Combination totaling $3.2 million, prior to deducting transaction and issuance costs. Legacy Nuburu’s total transaction expenses were approximately $3.2 million and Tailwind’s total transaction expenses were approximately $2.5 million after taking into account waivers of costs incurred by Legacy Nuburu and Tailwind.
NOTE 4. BALANCE SHEET COMPONENTS
Inventories, Net
Inventories, net as of December 31, 2024 and 2023 consisted of the following:
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31, |
|
|
|
2024 |
|
|
2023 |
|
Raw materials and supplies |
|
$ |
1,913,013 |
|
|
$ |
1,973,634 |
|
Work-in-process |
|
|
161,137 |
|
|
|
158,346 |
|
Finished goods |
|
|
613,786 |
|
|
|
457,752 |
|
Inventories, gross |
|
|
2,687,936 |
|
|
|
2,589,732 |
|
Less: inventory reserve |
|
|
(1,161,469 |
) |
|
|
(1,133,457 |
) |
Inventories, net |
|
$ |
1,526,467 |
|
|
$ |
1,456,275 |
|
During the years ended December 31, 2024 and 2023, the Company recorded net adjustments to inventories for LCNRV, obsolescence, or scrap of approximately $28,012 and $640,000, respectively. The adjustment to inventory during the year ended December 31, 2023 was primarily related to fully reserving inventory related to the Company's AO series as it shifted focus to producing the newer BLTM series, offset by scrap adjustments.
Property and Equipment, Net
Property and equipment, net as of December 31, 2024 and 2023 consisted of the following:
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31, |
|
|
|
2024 |
|
|
2023 |
|
Machinery and equipment |
|
$ |
7,203,592 |
|
|
$ |
7,179,629 |
|
Leasehold improvements |
|
|
897,948 |
|
|
|
897,948 |
|
Furniture and office equipment |
|
|
205,897 |
|
|
|
205,897 |
|
Computer equipment and software |
|
|
197,386 |
|
|
|
197,386 |
|
Property and equipment, gross |
|
|
8,504,823 |
|
|
|
8,480,860 |
|
Less: accumulated depreciation and amortization |
|
|
(3,670,094 |
) |
|
|
(2,829,884 |
) |
Property and equipment, net |
|
$ |
4,834,729 |
|
|
$ |
5,650,976 |
|
Depreciation and amortization expense related to property and equipment was $790,529 and $505,898 for the years ended December 31, 2024 and 2023, respectively.
Prepaid Expenses and Other Current Assets
Prepaid expenses and other current assets as of December 31, 2024 and 2023 consisted of the following:
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31, |
|
|
|
2024 |
|
|
2023 |
|
Prepaid insurance |
|
$ |
123,959 |
|
|
$ |
61,342 |
|
Other prepaid assets |
|
|
28,521 |
|
|
|
94,653 |
|
Other current assets |
|
|
10,269 |
|
|
|
260 |
|
Total prepaid expenses and other current assets |
|
$ |
162,749 |
|
|
$ |
156,255 |
|
Accrued Expenses
Accrued expenses as of December 31, 2024 and 2023 consisted of the following:
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31, |
|
|
|
2024 |
|
|
2023 |
|
Accrued payroll and related benefits |
|
$ |
357,953 |
|
|
$ |
754,904 |
|
Accrued legal, accounting and professional fees |
|
|
2,448,594 |
|
|
|
838,865 |
|
Accrued transaction costs related to the reverse recapitalization |
|
|
503,600 |
|
|
|
503,600 |
|
Accrued taxes payable |
|
|
232,966 |
|
|
|
89,346 |
|
Accrued interest |
|
|
560,501 |
|
|
|
87,265 |
|
Other |
|
|
197,581 |
|
|
|
225,677 |
|
Total accrued expenses |
|
$ |
4,301,195 |
|
|
$ |
2,499,657 |
|
NOTE 5. FAIR VALUE MEASUREMENTS
Assets and liabilities recorded at fair value on a recurring basis in the balance sheets are categorized based upon the level of judgment associated with the inputs used to measure their fair values. Fair value is defined as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. Valuation techniques used to measure fair value must maximize the use of observable inputs and minimize the use of unobservable inputs. The standard describes a fair value hierarchy based on three levels of inputs, of which the first two are considered observable and the last unobservable, as follows:
Level 1: Valuations based on quoted prices for identical assets and liabilities in active markets.
Level 2: Valuations based on observable inputs other than quoted prices included in Level 1, such as quoted prices for similar assets and liabilities in active markets, quoted prices for identical or similar assets and liabilities in markets that are not active, or other inputs that are observable or can be corroborated by observable market data.
Level 3: Valuations based on unobservable inputs reflecting our own assumptions, consistent with reasonably available assumptions made by other market participants. These valuations require significant judgment.
An asset or liability's fair value measurement level within the fair value hierarchy is based on the lowest level of any input that is significant to the fair value measurement.
The Company’s financial instruments that are carried at fair value consists of Level 1 and Level 3 assets and liabilities. Level 1 assets include highly liquid bank deposits and money market funds, which were not material as of December 31, 2024 and 2023. Level 1 liabilities include the Public Warrants and are classified as Level 1 due to the use of an observable market quote in an active market. The Company measured the fair value of the Public Warrants on the date of the Closing of the Business Combination based on the close price of the Public Warrant price. Level 3 liabilities include (i) the Junior Note Warrants (as defined in Note 8, Notes and Convertible Notes Payable), (ii) the August 2024 Convertible Note Derivative Liability (as defined and described in Note 8, Notes and Convertible Notes Payable) and (iii) the Legacy Nuburu Convertible Notes (as described in Note 3, Reverse Recapitalization), each of which is classified as Level 3 due to the use of unobservable inputs in the valuation of the liability. During the year ended December 31, 2024, no warrants were exercised.
The gains and losses from re-measurement of Level 1 and Level 3 financial liabilities are recorded as part of change in fair value of warrant liabilities and change in fair value of derivative liability in the consolidated statements of operations. There were no transfers between Level 1, Level 2, and Level 3 in any periods presented.
The following tables set forth the fair value of the Company’s financial liabilities by level within the fair value hierarchy as of December 31, 2024 and 2023:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At December 31, 2024 |
|
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
Total |
|
Junior Note Warrants |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
128,615 |
|
|
$ |
128,615 |
|
Convertible note derivative liability (1) |
|
|
— |
|
|
|
— |
|
|
|
37,900 |
|
|
|
37,900 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At December 31, 2023 |
|
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
Total |
|
Junior Note Warrants |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
2,238,519 |
|
|
$ |
2,238,519 |
|
(1) Represents the August 2024 Convertible Note Derivative Liability, as defined and described in Note 8, Notes and Convertible Notes Payable.
On December 12, 2023, the New York Stock Exchange American (“NYSE American”) notified the Company, and publicly announced, that the NYSE American had determined to (a) commence proceedings to delist the Company’s Public Warrants, each whole warrant exercisable to purchase one share of the Company’s common stock, par value $0.0001 per share, at a price of $11.50 per share, and listed to trade on the NYSE American under the symbol “BURU.WS”, and (b) immediately suspend trading in the Public Warrants due to “abnormally low” trading price levels. As such, the Public Warrants were determined to have no value as of December 31, 2023.
Level 3 Financial Liabilities
Junior Note Warrants
The following tables set forth a summary of the changes in fair value of the Company's Junior Note Warrants issued in November 2023:
|
|
|
|
|
Year Ended December 31, |
|
|
2024 |
|
Fair value as of December 31, 2023 |
$ |
2,238,519 |
|
Change in fair value |
|
(2,109,904 |
) |
Fair value as of December 31, 2024 |
$ |
128,615 |
|
|
|
|
|
|
Year Ended December 31, |
|
|
2023 |
|
Fair value at issuance |
$ |
— |
|
Recognition of Junior Note Warrants upon issuance |
|
2,668,169 |
|
Change in fair value |
|
(429,650 |
) |
Fair value as of December 31, 2023 |
$ |
2,238,519 |
|
The aggregate fair value of the Junior Note Warrants was estimated using a Monte Carlo simulation based approach, a Level 3 valuation. The significant inputs to the calculation of the fair value of the Junior Note Warrant liability were as follows:
|
|
|
|
|
|
|
|
|
Year Ended December 31, |
|
|
2024 |
|
2023 |
Common Stock Warrants: |
|
|
|
|
|
|
Stock price |
|
$ |
0.03 - 0.67 |
|
$ |
0.15 - 0.18 |
Expected term (in years) |
|
|
3.9 - 4.9 |
|
|
4.9 - 5.0 |
Expected volatility |
|
|
58.9% - 79.6% |
|
|
66.3% |
Risk-free interest rate |
|
|
3.6% - 4.3% |
|
|
3.8% - 4.1% |
Expected dividend yield |
|
|
0.0% |
|
|
0.0% |
August 2024 Convertible Note Derivative Liability
The following table sets forth a summary of the changes in fair value of the Company's August 2024 Convertible Note Derivative Liability:
|
|
|
|
Fair value as of December 31, 2023 |
$ |
— |
|
Initial recognition at fair value |
|
179,000 |
|
Change in fair value |
|
(141,100 |
) |
Fair value as of December 31, 2024 |
$ |
37,900 |
|
The aggregate fair value of the August 2024 Convertible Note Derivative Liability was estimated using a Monte Carlo simulation based approach, a Level 3 valuation. The significant inputs to the calculation of the fair value of the August 2024 Convertible Note Derivative Liability during the year ended December 31, 2024 were as follows:
|
|
|
|
|
|
Year Ended December 31, 2024 |
August 2024 Convertible Note Derivative Liability: |
|
|
|
Stock price |
|
|
$0.51 - $1.82 |
Expected term (in years) |
|
|
0.35 - 0.46 |
Expected volatility |
|
|
253.0% - 285.4% |
Risk-free interest rate |
|
|
4.6% - 5.0% |
Expected dividend yield |
|
|
0.0% |
NOTE 6. COMMITMENTS AND CONTINGENCIES
Operating Lease
The Company leases and occupies approximately 27,900 square feet of office space in Centennial, Colorado under a noncancelable operating lease agreement. The original term of the lease was set to expire in December 2024, however, in November 2023, the Company elected to extend the lease through June 2025. In recognition of the ROU asset and the related lease liability as of December 31, 2024, any further options to extend the lease term have not been included as the Company was not reasonably certain to exercise any such option.
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31, |
|
|
|
2024 |
|
|
2023 |
|
Operating lease cost |
|
$ |
411,751 |
|
|
$ |
352,080 |
|
As of December 31, 2024 and 2023, the weighted-average remaining lease term was 0.5 years and 1.5 years, respectively, and the weighted-average discount rate used was 7.0% and 7.0%, respectively.
During the years ended December 31, 2024 and 2023, the Company recognized the following lease costs arising from the lease transaction:
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31, |
|
|
|
2024 |
|
|
2023 |
|
Cash paid for amounts included in the measurement of lease liabilities |
|
$ |
383,383 |
|
|
$ |
372,214 |
|
Right-of-use assets obtained in exchange for new operating lease liabilities |
|
|
— |
|
|
|
263,939 |
|
As of December 31, 2024, the future payments and interest expense for the operating lease are as follows:
|
|
|
|
|
Year Ending December 31, |
|
Future Payments |
|
2025 |
|
$ |
240,834 |
|
Total undiscounted cash flows |
|
|
240,834 |
|
Less: imputed interest |
|
|
(3,465 |
) |
Present value of lease liabilities |
|
$ |
237,369 |
|
Legal Proceedings
In the normal course of business, the Company may become involved in legal proceedings. The Company will accrue a liability for legal proceedings when it is probable that a liability has been incurred and the amount can be reasonably estimated. Significant judgment is required to determine both probability and the estimated amount. When only a range of possible loss can be established, the most probable amount in the range is accrued. If no amount within this range is a better estimate than any other amount within the range, the minimum amount in the range is accrued.
The Company is currently subject to two separate actions seeking default judgments for the alleged failure to pay amounts when due. CFGI, LLC is seeking a total judgment in the amount of $86,826 through the Superior Court of the Commonwealth of Massachusetts and Centennial Tech Industrial Owner, LLC is seeking a total judgment in the amount of $409,278 through the Arapahoe County Colorado District Court.
As of December 31, 2023, the Company was not involved in any material legal proceedings.
Purchase Commitments
As of December 31, 2024 and 2023, the Company had $466,798 and $602,335, respectively, in outstanding firm purchase commitments to acquire inventory and research and development parts from suppliers for the Company's ongoing operations.
Related Party Transactions
Ron Nicol paid director and officer insurance premiums of approximately $1.5 million on behalf of the Company because the Company did not have available cash to pay such amounts when due. The Company is obligated to repay such amount to Mr. Nicol, without interest or other charges. As of December 31, 2024, such amount is included in accounts payable on our consolidated balance sheet.
NOTE 7. REVENUE
The Company’s primary revenue-generating activity involves sales of high-powered lasers and related installation services. The Company has sales to customers throughout the U.S., Europe, and Asia. All sales are settled in U.S. dollars.
The following table presents revenue from contracts with customers disaggregated by geography:
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31, |
|
|
|
2024 |
|
|
2023 |
|
United States |
|
$ |
24,300 |
|
|
$ |
1,760,350 |
|
Asia |
|
|
9,112 |
|
|
|
117,835 |
|
Europe |
|
|
118,715 |
|
|
|
207,347 |
|
Total |
|
$ |
152,127 |
|
|
$ |
2,085,532 |
|
The following table presents revenue from contracts with customers disaggregated by the timing of revenue recognition:
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31, |
|
|
|
2024 |
|
|
2023 |
|
Revenue recognized at a point in time |
|
$ |
152,127 |
|
|
$ |
2,080,532 |
|
Revenue recognized over time |
|
|
— |
|
|
|
5,000 |
|
Total |
|
$ |
152,127 |
|
|
$ |
2,085,532 |
|
Contract liabilities consist of customer deposits that are applied to invoices as the performance obligation is performed. Accounts receivable and contract liabilities as of December 31, 2024 and 2023 were as follows:
|
|
|
|
|
|
|
|
|
|
|
Accounts Receivable |
|
|
Contract Liabilities |
|
January 1, 2023 |
|
$ |
327,200 |
|
|
$ |
178,750 |
|
December 31, 2023 |
|
|
482,279 |
|
|
|
30,400 |
|
December 31, 2024 |
|
|
— |
|
|
|
24,000 |
|
During the years ended December 31, 2024 and 2023, the Company recognized $30,400 and $32,500 of revenue that was included in the contract liabilities balance at the beginning of the reporting period, respectively.
NOTE 8. NOTES AND CONVERTIBLE NOTES PAYABLE
As of December 31, 2024 and 2023, the Company's outstanding debt consisted of the following. Please refer to the remainder of this footnote for more information on the debt issued during the periods presented.
|
|
|
|
|
|
|
|
|
|
|
2024 |
|
|
2023 |
|
Current portion of notes payable: |
|
|
|
|
|
|
Junior Notes Issued November 2023 |
|
$ |
2,369,122 |
|
|
$ |
5,500,000 |
|
August 2024 Convertible Notes |
|
|
537,375 |
|
|
|
— |
|
Additional August 2024 Convertible Notes |
|
|
687,315 |
|
|
|
— |
|
Promissory Note |
|
|
1,053,824 |
|
|
|
— |
|
Senior Convertible Notes Issued June 2023 |
|
|
4,683,069 |
|
|
|
— |
|
Unamortized debt discount and deferred financing costs |
|
|
(88,522 |
) |
|
|
(3,352,008 |
) |
Current portion of notes payable |
|
$ |
9,242,183 |
|
|
$ |
2,147,992 |
|
Long-term portion of notes payable: |
|
|
|
|
|
|
Senior Convertible Notes Issued June 2023 |
|
|
— |
|
|
|
6,967,951 |
|
Total debt |
|
$ |
9,242,183 |
|
|
$ |
9,115,943 |
|
Junior Notes Issued November 2023
On November 13, 2023, the Company entered into Note and Warrant Purchase Agreements (the "Junior Note Purchase Agreements") with the lenders identified therein (the "Lenders") providing for (i) zero-interest promissory notes, issued with a 10% original issue discount, in the aggregate principal amount of $5,500,000 (the "Junior Notes"), and (ii) warrants ("Junior Note Warrants," refer to Note 10, Warrants), exercisable for an amount of the Company's common stock equal to 100% of the principal amount of the Junior Notes (limited to an aggregate of 19.9% of the Company's outstanding common stock until such time as the transaction is approved by the Company's stockholders), which will be exercisable for $5.00 per share of the Company's common stock (subject to adjustments noted in the Junior Note Purchase Agreements).
The Junior Notes are junior and secured by the Company's patent portfolio pursuant to a security agreement among the parties (the "Security Agreement"). The Junior Notes will mature on the earlier of: (i) the Company closing a credit facility in principal amount of at least $20 million, (ii) a Sale Event (as defined in the Junior Note Purchase Agreements), or (iii) twelve months after issuance. The Junior Notes contain customary events of default. If the Junior Notes have not been repaid within six or nine months after issuance, the Junior Notes will begin to bear interest at the SOFR rate plus 9% and at the SOFR rate plus 12%, respectively, and an additional 25% warrant coverage will be provided at each such date, with a per share exercise price equal to 120% of the trading price of the Company's common stock at the time of issuance and a redemption right in favor of the Company when the trading price of the common stock is greater than 200% of the applicable exercise price for 20 out of any 30 consecutive trading days. Shares of common stock issuable upon exercise of the Junior Note Warrants will be limited to an aggregate of 19.9% of the Company's outstanding common stock until such time as the transaction is approved by the Company's stockholders.
Refer to Note 10 for the Company's accounting for the Junior Note Warrants. As a result of that accounting, the Notes contain the original issue discount of $500,000 as well as the discount associated with the Junior Note Warrant liability of $2,668,169. The discount will be amortized over the term of the Junior Notes in accordance with FASB ASC 835 - Interest.
The table below summarizes the outstanding principal amount of the Junior Notes to related parties:
|
|
|
|
|
|
|
|
|
Year ended December 31, |
|
Noteholder |
2024 |
|
|
2023 |
|
David Seldin(1) |
$ |
762,211 |
|
|
$ |
1,100,000 |
|
Eunomia, LP(2) |
|
1,100,000 |
|
|
|
1,100,000 |
|
CST Global LLC(3) |
|
— |
|
|
|
220,000 |
|
Total Junior Notes - related parties |
$ |
1,862,211 |
|
|
$ |
2,420,000 |
|
(1) David Seldin was a member of the Legacy Nuburu board of directors and at the time of the issuance was the sole manager of Anzu Nuburu LLC, Anzu Nuburu II LLC, Anzu Nuburu III LLC and Anzu Nuburu V LLC (the "Anzu SPVs"), which at that time owned more than 5% of Legacy Nuburu’s capital stock.
(2) Ron Nicol, manager of Eunomia, LP, was the Executive Chairman of the Company’s board of directors.
(3) David Michael, an affiliate of CST Global LLC, was a member of the Legacy Nuburu board of directors.
On March 5, 2025, in connection with certain sale of collateral, the outstanding Junior Notes were extinguished. For additional information, see Note 16.
Junior Notes Issued August 2024 (the "August 2024 Convertible Notes")
On August 6, 2024 and August 19, 2024, the Company entered into a subordinated convertible note agreement (the "August 2024 Convertible Note Agreement") with Esousa Group Holdings LLC ("Esousa") for the sale of convertible notes (the "August 2024 Convertible Notes”) in the aggregate principal amount of $673,000, issued at a discount of $25,000. The August 2024 Convertible Notes bear interest at 15% per annum, with principal and accrued interest due at maturity on February 6, 2025, unless earlier paid or converted into common stock. The notes are prepayable at any time prior to the maturity date without penalty. Upon the occurrence and continuance of an event of default or spin-off of a subsidiary, a default interest rate of an additional 5% per annum may be applied to any outstanding borrowings (in the case of an event of default only) and the investor may declare all outstanding principal plus accrued interest immediately due. Additionally, at any point after issuance, the investor has the option to convert the August 2024 Convertible Notes into common stock at the lower of (i) a fixed price of $2.03 or (ii) 80% of the lowest daily volume weighted-average price in the 10 trading days prior to such conversion date, subject to certain adjustments. Issuances of common stock on conversion are (i) subject to approval by NYSE American of a supplemental listing application, (ii) limited to an amount equal to 19.9% of the outstanding common stock as of the date of execution, until such time as the transaction is approved by stockholders and (iii) required to be registered with the SEC for resale. With certain exceptions, the Company is prohibited from issuing new securities until such stockholder approval is obtained and the registration statement registering the securities issuable under such notes has been effective for a period of at least 30 days (the “Restricted Period”). As of December 31, 2024, the effective interest rate of the August 2024 Convertible Notes was 180.2%, which reflects the impact of the August 2024 Convertible Note Derivative Liability, defined and described below.
As required under the terms of the August 2024 Convertible Notes, the Company called a stockholder meeting to approve the securities issuable upon conversion of such notes. However, the Company was unable to achieve quorum and was forced to delay obtaining such approval. Further, while the Company timely filed a registration statement for the resale of shares issuable on conversion, it has not yet been declared effective by the SEC. As a result, the Company is currently in default under the terms of such notes.
The Company determined that the conversion and share-settled redemption features, as well as the automatic increase in interest rate upon an event of default feature, of the August 2024 Convertible Notes were embedded derivatives that were required to be bifurcated from the host instrument and accounted for as embedded derivative instruments, which the Company compounded (the "August 2024 Convertible Note Derivative Liability"). As the Company did not elect the fair value option for the August 2024 Convertible Notes, the proceeds from the August 2024 Convertible Notes were allocated to the initial fair value of the August 2024 Convertible Note Derivative Liability, which was determined to be $179,000, with the residual balance allocated to the initial carrying value of the August 2024 Convertible Notes host instrument. For additional information related to the fair value of the August 2024 Convertible Note Derivative Liability, see Note 5.
The Company incurred $114,800 in deferred financing costs for legal fees related to the issuance of the August 2024 Convertible Notes. Additionally, in connection with the issuance of the August 2024 Convertible Notes, the Company issued warrants to a financial services firm as compensation for their services performed, the fair value of which was determined to be $40,657 and was recorded as a deferred financing cost. For additional information regarding these warrants, see Note 10.
Concurrent with the above, Esousa also purchased $687,315 of outstanding principal and accrued interest under the Senior Convertible Notes from an existing investor and subsequently exchanged such notes for subordinated convertible notes (the "Additional August 2024 Convertible Notes"). The Additional August 2024 Convertible Notes may be prepaid at any time without penalty, do not accrue interest, mature on February 6, 2025 and may be converted at any time on or after the issuance date into common stock at a conversion price of 25% of the closing price of the common stock on the trading day prior to such conversion date, subject to certain adjustments.
The August 2024 Convertible Notes and Additional August 2024 Convertible Notes are unsecured and subordinated to the Company’s outstanding Senior Convertible Notes and Junior Convertible Notes in right of payment, whether in respect to payment or redemptions, interest, damages, upon liquidation or dissolution or otherwise.
In March 2025, the remaining August 2024 Convertible Notes were purchased by Indigo Capital and subsequently extinguished, as further described in Note 16.
Senior Convertible Notes Issued June 2023
On June 12, 2023 and June 16, 2023, the Company entered into Note and Warrant Purchase Agreements (the “Senior Convertible Note Purchase Agreements”) with certain investors (each, an “Investor”) for the sale of (i) convertible promissory notes (“Senior Convertible Notes”) in the aggregate principal amount of $9,225,000, and (ii) warrants (“Senior Note Warrants," refer to Note 10, Warrants) to purchase up to 287,972 shares of the Company’s common stock from the June 12, 2023 Purchase Agreement and up to 47,238 shares of Common Stock from the June 16, 2023 Purchase Agreement.
The Senior Convertible Notes are senior, secured obligations of the Company, which became secured by the Company's patent portfolio per the Security Agreement as of November 2023, bear interest at the rate of 7.0% per annum, and are payable on the earlier of June 23, 2026 or the occurrence of an Event of Default, as defined in the Senior Convertible Notes. The Senior Convertible Notes are senior to the Junior Notes pursuant to an intercreditor agreement between the parties. The Senior Convertible Notes may be converted at any time following June 23, 2023 and prior to the payment in full of the principal amount of the Senior Convertible Notes at the Investor’s option. In the event of the Sale of the Company (as defined in the Senior Convertible Notes), the outstanding principal amount of each Senior Convertible Note, plus all accrued and unpaid interest not otherwise converted into equity securities pursuant to the terms of the Senior Convertible Notes, shall (i) if the Investor so elects, be converted into equity securities pursuant to the terms of the Senior Convertible Notes at a price equal to $27.52 per share (subject to appropriate adjustment from time to time for any stock dividend, stock split, combination of shares, reorganization, recapitalization, reclassification or other similar event), or (ii) be due and payable immediately prior to the closing of such Sale of the Company, together with a premium equal to 150% of the principal amount to be prepaid.
As further described above, during August 2024, $687,315 of outstanding principal and accrued interest under the Senior Convertible Notes was purchased by another investor and subsequently exchanged for the issuance of a subordinated convertible note.
On December 16, 2024, the Lead Investor (as defined in the agreement governing the Senior Convertible Notes) issued a notice of default and acceleration, as well as a demand for payment, to the Company as a result of the failure of the Company to make certain required repayments under existing debt obligations, which constituted an event of default under the terms of the Senior Convertible Notes.
The table below summarizes the outstanding principal amount of the Senior Convertible Notes to related parties:
|
|
|
|
|
|
|
|
Investor |
2024 |
|
|
2023 |
|
Wilson-Garling 2023 Family Trust(1) |
$ |
5,138,055 |
|
|
$ |
5,138,055 |
|
David Seldin(2) |
|
— |
|
|
|
1,233,133 |
|
Eunomia, LP(3) |
|
1,027,611 |
|
|
|
1,027,611 |
|
Curtis N Maas Revocable Trust(4) |
|
102,761 |
|
|
|
102,761 |
|
Total Senior Convertible Notes - related parties |
$ |
6,268,427 |
|
|
$ |
7,501,560 |
|
(1) Thomas J. Wilson, an affiliate of Wilson-Garling 2023 Family Trust, was a member of the Legacy Nuburu board of directors.
(2) David Seldin was a member of the Legacy Nuburu board of directors and at the time of the issuance was the sole manager of Anzu Nuburu LLC, Anzu Nuburu II LLC, Anzu Nuburu III LLC and Anzu Nuburu V LLC (the "Anzu SPVs"), which at that time owned more than 5% of Legacy Nuburu’s capital stock.
(3) Ron Nicol, manager of Eunomia, LP, was the Executive Chairman of the Company’s board of directors.
(4) Curtis Maas, an affiliate of the Curtis N Maas Revocable Trust, was a member of the Legacy Nuburu board of directors.
On March 5, 2025, in connection with certain sale of collateral, the outstanding Senior Convertible Notes were extinguished. For additional information, see Note 16.
Promissory Note
In October 2024, the Company entered into an unsecured promissory note (the "Promissory Note") with an investor for a principal amount of $1,053,824. The Promissory Note is subordinated to the Company's other outstanding debt instruments, accrues interest at 8% per annum and matures in October 2025. The notes are prepayable at any time prior to the maturity date without penalty. Upon an event of default, the investor may require all outstanding and accrued interest immediately due and payable. In early 2025, the Company entered into an amendment to the settlement and mutual release agreement with Liqueous, which settled the Promissory Note through the issuance of the February 2025 Pre-Funded Warrants, as defined and further described in Note 16.
Extinguishments
During the year ended December 31, 2024, the Company issued 19,234,912 shares to noteholders to extinguish an aggregate $5,645,471 of principal and accrued interest under the Senior Notes and Junior Notes. The reacquisition value of the debt was higher than the related carrying value, and thus resulted in an aggregate net loss on debt extinguishment of $20,504,307 recorded in the consolidated statement of operations.
NOTE 9. CONVERTIBLE PREFERRED STOCK
Legacy Nuburu Preferred Stock Financing
In multiple closings in December 2021 and January 2022, Legacy Nuburu sold an aggregate of 1,166,372 shares of Legacy Nuburu Series C Preferred Stock, at a purchase price of $5.00 per share, for an aggregate purchase price of approximately $5.8 million.
Series A Preferred Stock
Ranking
The Company’s Preferred Stock ranks senior to the Company’s Common Stock with respect to rights on the distribution of assets on any voluntary or involuntary liquidation, dissolution or winding up of the affairs of the Company.
Dividends
Holders of the Company’s Preferred Stock participate, on an as-converted basis (without regard to any conversion limitations) in all dividends paid to the holders of the Company’s Common Stock.
Conversion Rights
The Preferred Stock is convertible at any time into Common Stock at a conversion rate equal to $0.25 (subject to equitable adjustment in the event of a stock split, stock consolidation, subdivision or certain other events of a similar nature that increase or decrease the number of shares of Preferred Stock outstanding (the “Original Issuance Price”)) divided by the lesser of (i) $11.50 and (ii) the greater of (x) 115% of the lowest volume-weighted average price per share of the Company’s Common Stock as displayed under the heading Bloomberg VWAP (the “VWAP”) for any consecutive ninety-trading day period prior to the calculation of such VWAP and (y) $5.00, in each case subject to adjustment as set forth in the Certificate of Designations (the “Conversion Price”).
Any conversion will be settled only in shares of Common Stock; provided, that, upon any conversion that would result in the holders beneficially owning greater than 9.99% of the Company’s voting stock outstanding as of the conversion date or any individual holder beneficially owning Common Stock in excess of the maximum number of shares of Common Stock that could be issued to the holder without triggering a change of control under the applicable stock exchange listing rules, the excess, if any, of the conversion consideration otherwise payable upon such conversion shall be paid in cash, based on an amount per share of Common Stock equal to the last reported price per share of the Common Stock on the trading day immediately preceding the conversion date.
Mandatory Conversion
If the VWAP is greater than 200% of the Conversion Price for any 20 trading days in a 30-day trading day period, the Company may elect to convert all, but not less than all, of the Preferred Stock then outstanding into the Company’s Common Stock at a conversion rate with respect to each share of Preferred Stock equal to the Original Issuance Price as of the date of such conversion divided by the then applicable Conversion Price.
Voting Rights
The holders of Preferred Stock are not entitled to vote at or receive notice of any meeting of stockholders, except the holders of Preferred Stock are entitled to certain consent rights on matters related to (i) the creation or authorization of the creation of any equity or debt securities of the Company that rank senior or equal to certain rights of the Preferred Stock and (ii) the authorization of any adverse change to the powers, preferences, or special rights of the Preferred Stock set forth in the Company’s Certificate of Incorporation or Bylaws, and shall have voting rights as required by law.
Redemption
On the second anniversary of the Closing Date, or January 31, 2025 (the “Test Date”), the Company is obligated to redeem the maximum portion of the Preferred Stock permitted by law in cash at an amount equal to the Original Issuance Price as of such date if the Conversion Price exceeds the VWAP. If, on the Test Date, the Conversion Price is equal to or less than the VWAP, the Company must convert all shares of Preferred Stock then outstanding into shares of the Company’s Common Stock at the then applicable Conversion Price. Notwithstanding the foregoing, the Company shall not be required to redeem any shares of Preferred Stock to the extent the Company does not have legally available funds to effect such redemption. The mandatory redemption and conversion provisions described herein are further subject to certain limitations detailed in the Certificate of Designations. As a result of such redemption feature, the Company recorded the Preferred Stock at its redemption value and classified the Preferred Stock as mezzanine equity on the consolidated balance sheet through January 31, 2025. As the Conversion Price of the Preferred Stock exceeded the VWAP on the January 31, 2025 Test Date, the Company was obligated to redeem the Preferred Stock beginning at that time and, as such, reclassified such Preferred Stock from mezzanine equity to a long-term liability on January 31, 2025.
Series A Preferred Stock Issuances
The Company is authorized to issue 50,000,000 shares of preferred stock with a par value of $0.0001 per share with such designation, rights and preferences as may be determined from time to time by the Company’s board of directors. As of December 31, 2024 and 2023, there were 2,388,905 shares of preferred stock issued and outstanding, respectively.
Upon the Closing of the Business Combination, all 23,237,703 shares of issued and outstanding convertible preferred stock were cancelled and converted into 580,943 shares of Legacy Nuburu common stock based upon the conversion rate as calculated pursuant to Legacy Nuburu's Certificate of Incorporation, multiplied by the Exchange Ratios at the Effective Time.
Additionally, upon the Closing of the Business Combination, the cancellation and conversion of all Legacy Nuburu Convertible Notes into shares of Legacy Nuburu common stock in accordance with its terms as of immediately prior to the Effective Time resulted in the issuance of 2,642,239 shares which were then outstanding as Legacy Nuburu common stock as of immediately prior to the Effective Time and subsequently converted into 34,045 shares of Nuburu Common Stock and 1,361,787 shares of Nuburu Series A preferred stock at the Effective Time.
As of the Closing, each Legacy Nuburu stockholder waived its right to participate in the Preferred Stock Issuance (for clarity, excluding any shares received as a result of the conversion of any Legacy Nuburu Convertible Notes prior to the Closing, which were entitled to participate in the Preferred Stock Issuance). Legacy Nuburu stockholders were entitled to receive approximately 99% of the Common Stock issued as merger consideration pursuant to the Business Combination Agreement agreed to waive such right by entering into the Stockholder Support Agreement (for clarity, excluding any shares received as a result of the conversion of any Legacy Nuburu Convertible Notes). Those Legacy Nuburu stockholders who did not waive their right to participate resulted in the issuance of 15,478 shares of Nuburu Series A preferred stock at the Effective Time.
Each Tailwind stockholder who did not redeem their shares received a share of Nuburu Series A preferred stock. This resulted in the issuance of 316,188 shares of Nuburu Series A preferred stock to those non-redeeming stockholders.
Tailwind and the Tailwind Sponsor entered into the Sponsor Support and Forfeiture Agreement. In connection with the Business Combination, the 8,355,393 Founder Shares were forfeited other than 28,750 shares of Common Stock (of which, 3,750 shares were transferred to Nautilus Maser Fund, L.P. and 1,250 shares were transferred to Cohen & Company Capital Markets at Closing) and 650,000 shares of Series A preferred stock.
Wilson Sonsini Goodrich & Rosati, Professional Corporation (“WSGR”) was engaged by Legacy Nuburu to act as its counsel for the Business Combination. As partial compensation for the services provided by WSGR to Legacy Nuburu in connection with the Business Combination, the Company agreed to issue to WSGR 4,887 shares of Common Stock and 195,452 shares of Preferred Stock pursuant to the terms of the Stock Purchase Agreement entered into by and between the Company and WSGR on March 10, 2023. The foregoing issuance was made in a transaction not involving a public offering pursuant to an exemption from the registration requirements of the Securities Act in reliance upon Section 4(a)(2) of the Securities Act or Regulation D promulgated under the Securities Act.
Legacy Nuburu entered into an engagement letter with Anzu Partners on August 30, 2022 pursuant to which Legacy Nuburu, in recognition of past Services, (i) agreed to pay $500,000 to Anzu Partners upon the closing of the Business Combination and (ii) issued a warrant with a strike price of $0.01 per share to Anzu Partners for 500,000 shares of Preferred Stock (the “Anzu Partners Warrant”). This warrant was exercised by Anzu Partners in connection with the Closing and the $500,000 payment was made during the year ended December 31, 2023.
Conversions
In November 2023, a holder of Series A Preferred Stock converted 650,000 shares of Series A Preferred Stock to 32,500 shares of Common Stock under the terms described under "Conversion Rights" above.
NOTE 10. WARRANTS
The following table provides a summary of the number of the Company's outstanding warrants:
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, |
|
|
|
2024 |
|
|
2023 |
|
Liability classified warrants: |
|
|
|
|
|
|
|
|
Junior Note Warrants |
|
|
|
859,315 |
|
|
|
|
550,000 |
|
Public Warrants |
|
|
|
417,770 |
|
|
|
|
417,770 |
|
Total liability-classified warrants outstanding |
|
|
|
1,277,085 |
|
|
|
|
967,770 |
|
|
|
|
|
|
|
|
|
|
Equity classified warrants: |
|
|
|
|
|
|
|
|
June 2023 Senior Note Warrants |
|
|
|
335,210 |
|
|
|
|
335,210 |
|
Pre-Funded Warrants |
|
|
|
837,116 |
|
|
|
|
— |
|
August 2024 Warrants Issued with Junior Notes |
|
|
|
19,892 |
|
|
|
|
— |
|
Total equity-classified warrants outstanding |
|
|
|
1,192,218 |
|
|
|
|
335,210 |
|
Liability Classified Warrants
November 2023 Junior Note Warrants
In connection with the Junior Notes discussed in Note 8 - Notes and Convertible Notes Payable the Company issued the Junior Note Warrants to purchase up to 550,000 shares of the Company's common stock. The Junior Note Warrants currently outstanding have an exercise price equal to $5.00 per share (subject to adjustment per the Junior Note Purchase Agreements) and expire on December 6, 2028. The Junior Note Purchase Agreements also provide for additional warrants to be issued if the Junior Notes remain outstanding for certain periods of time: (i) if the Junior Notes have not been repaid six months after issuance, additional warrants will be issued to each Lender in an amount equal to the principal amount of the Note multiplied by 25%, and such quotient divided by a per share cash exercise price equal to 120% of the Volume Weighted Average Price ("VWAP") of the Company's Common Stock during the ten trading days immediately prior to issuance and (ii) if the Junior Notes have not been repaid nine months after issuance, additional warrants will be issued to each Lender in an amount equal to the principal amount of the Note multiplied by 25%, and such quotient divided by a per share cash exercise price equal to 120% of the VWAP of the Company's Common Stock during the ten trading days immediately prior to issuance. As a portion of the Junior Notes were outstanding at each of May 13, 2024 and August 13, 2024, the Company was required to issue 309,315 additional warrants pursuant to the Junior Note Purchase Agreements during the year ended December 31, 2024.
Based on the terms of the Junior Note Purchase Agreements, the Junior Note Warrants were evaluated under FASB ASC 815-40 - Derivatives and Hedging-Contracts in Entity's Own Equity ("ASC 815-40") and the Company concluded they did not initially meet the criteria to be classified in stockholders' equity (deficit). Specifically, there were contingent exercise provisions and settlement provisions that existed, as described above, where the number of shares available under the Junior Note Warrants may be adjusted. Because the number of outstanding common shares was not a fair value input to a fixed-for-fixed model, the Junior Note Warrants are treated as liabilities and are remeasured at each reporting date. The proceeds of $5,500,000 were allocated first to the Junior Note Warrant liability at fair value and then to the Junior Notes. The Company further determined that the Junior Warrant liability meets the criteria to be accounted for as a bifurcated derivative due to the significant discount it creates on the Junior Notes.
Public Warrants
In connection with the closing of the Business Combination, Nuburu assumed the 16,710,785 Public Warrants outstanding on the date of Closing. As of December 31, 2024, all 417,770 Public Warrants remain outstanding. However, on December 12, 2023, the NYSE notified the Company and publicly announced that the NYSE had determined to (a) commence proceedings to delist the Company’s Public Warrants, each whole Public Warrant exercisable to purchase one share of the Company’s common stock at a price of $460.00 per share, and listed to trade on the NYSE under the symbol “BURU WS”, and (b) immediately suspend trading in the Public Warrants due to “abnormally low” trading price levels. As such, the Public Warrants were determined to have no value in the financial statements as of December 31, 2024.
Each whole Public Warrant entitles the registered holder to purchase one share of Common Stock at a price of $460.00 per share, subject to adjustment as discussed below, at any time commencing 30 days after the completion of the Business Combination. Pursuant to the Warrant Agreement, a Public Warrant holder may exercise its warrants only for a whole number of shares of Common Stock. The Public Warrant will expire five years after the completion of the Business Combination, at 5:00 p.m., New York City time, or earlier upon redemption or liquidation.
Redemptions of Public Warrants when the price of Common Stock equals or exceeds $720.00 — Once the Public Warrants become exercisable, the Company may redeem the Public Warrants:
•in whole and not in part;
•at a price of $0.40 per warrant;
•upon not less than 30 days’ prior written notice of redemption to each warrant holder; and
•if, and only if, the closing price of the Common Stock equals or exceeds $720.00 per share for any 20 trading days within a 30-trading day period ending three trading days before the Company sends the notice of redemption to the warrant holders.
If and when the Public Warrants become redeemable by the Company, it may exercise its redemption right even if the Company is unable to register or qualify the underlying securities for sale under all applicable state securities laws.
Redemption of Public Warrants when the price per share of Common Stock equals or exceeds $400.00 — Once the Public Warrants become exercisable, the Company may redeem the Public Warrants:
•in whole and not in part;
•at $16.00 per warrant upon a minimum of 30 days’ prior written notice of redemption provided that holders will be able to exercise their warrants on a cashless basis prior to redemption and receive that number of shares based on the redemption date and the fair market value of the Common Stock;
•if, and only if, the last reported sale price of the Common Stock equals or exceeds $400.00 per share (as adjusted per stock splits, stock dividends, reorganizations, reclassifications, recapitalizations and the like) for any 20 trading days within the 30-trading day period ending three trading days before the Company sends the notice of redemption to the warrant holders; and
•if the closing price of the Common Stock for any 20 trading days within a 30-trading day period ending on the third trading day prior to the date on which the Company sends the notice of redemption to the warrant holders is less than $720.00 per share, the Private Placement Warrants must also be concurrently called for redemption on the same terms as the outstanding Public Warrants, as described above.
Equity Classified Common Stock Warrants
June 2023 Senior Note Warrants
In connection with the issuance of Senior Convertible Notes discussed in Note 8 - Notes and Convertible Notes Payable, the Company issued the Senior Note Warrants to purchase up to 287,972 shares of the Company's common stock pursuant to the June 12, 2023 Purchase Agreement and 47,238 shares of Common Stock pursuant to the June 16, 2023 Purchase Agreement. The Senior Note Warrants have an exercise price equal to $41.20 per share and expire on June 23, 2028.
As the Senior Note Warrants were part of a bundled transaction, the gross proceeds from the issuance of $9,225,000 were allocated to the Senior Convertible Notes and the Senior Note Warrants based on their respective relative fair value upon issuance. The aggregate fair value of the Senior Note Warrants of $3,401,366 was estimated using the Black-Scholes option-pricing model with the following assumptions:
|
|
|
|
|
|
|
Upon Issuance |
Common Stock Warrants: |
|
|
|
Expected term (in years) |
|
|
5.0 |
Expected volatility |
|
|
47.9% |
Risk-free interest rate |
|
|
4.0% |
Expected dividend yield |
|
|
0.0% |
The allocated proceeds from the Senior Note Warrants of $2,511,759 were recorded in additional paid-in capital in the consolidated balance sheets upon issuance of the Senior Note Warrants.
Pre-Funded Warrants
On May 1, 2024, the Company entered into a Pre-Funded Warrant Purchase Program (the “Program”) with strategic investors, pursuant to which from time-to-time the Company may sell and the investors may acquire pre-funded warrants, up to a total purchase price to the Company equal to $15 million. The exercise price for the pre-funded warrants is substantially paid by the purchaser at closing and, as a result, such warrants may be exercised in the future with a nominal exercise price payment. Investors will also receive a warrant to acquire the same number of shares covered by the pre-funded warrant for a purchase price equal to 150% of the relevant pre-funded warrant purchase price exercisable for a period of 5 years. Each specific transaction will be entered into on terms agreed by the parties; provided however, that in no case will the purchase price per share be less than 110% of the closing price per share of the Company’s common stock on the trading day immediately preceding the date of purchase. Contemporaneously with the acquisition of pre-funded warrants, the investors may also voluntarily convert outstanding notes previously issued by the Company; provided that such transactions, as a whole, may not result in an effective direct or indirect discount to market price to the investors of greater than 30%.
During the year ended December 31, 2024, the Company issued 837,116 pre-funded warrants, for total cash proceeds of $2,139,866 in pre-funded warrants pursuant to the Program. Each pre-funded warrant entitles the holder to purchase one share of common stock at an exercise price ranging from 125% to 140% of the relevant pre-funded warrant purchase price. The pre-funded warrant is exercisable any time after issuance through five years. No pre-funded warrants were exercised during the year ended December 31, 2024. The proceeds from the issuance of the pre-funded warrants were recorded to additional paid-in capital in the consolidated balance sheets. In early 2025, the Company entered into the Amendment to the Settlement with Liqueous, each as defined and described in Note 16, which among other things modified the Company's Pre-Funded Warrants. For additional information, see Note 16. The Program is no longer being utilized.
August 2024 Warrants Issued with Junior Notes
As discussed in Note 8, in connection with the issuance of the August 2024 Convertible Notes, the Company issued an aggregate 19,892 warrants to a financial services firm as compensation for their services performed, the fair value of which was determined to be $40,657 and was recorded as a deferred financing cost and associated additional paid-in capital in the consolidated balance sheet, as the warrants were determined to be equity classified. The warrants are exercisable through payment of an exercise price ranging from $2.18 to $3.18, subject to certain customary antidilution adjustments, at any time after issuance through the expiration date in August 2029.
NOTE 11. STOCK-BASED COMPENSATION
As of December 31, 2024, the Company had an active stock-based incentive compensation plan and an employee stock purchase plan: the 2022 Equity Incentive Plan (the “2022 Plan”) and the 2022 Employee Stock Purchase Plan (the “ESPP”). All new equity compensation grants are issued under these two plans; however, outstanding awards previously issued under inactive plans will continue to vest and remain exercisable in accordance with the terms of the respective plans.
The 2022 Plan provides for the grant of stock and stock-based awards including stock options, restricted stock, restricted stock units, performance awards, and stock appreciation rights. As of December 31, 2024, there are 66,000 shares available for grant under the 2022 Plan and approximately 10,000 shares available for grant under the ESPP.
Stock-Based Compensation Expense
Total stock-based compensation expense recognized in the Company’s consolidated statements of operations is classified as follows:
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31, |
|
|
|
2024 |
|
|
2023 |
|
Cost of revenue |
|
$ |
466,658 |
|
|
$ |
640,847 |
|
Research and development |
|
|
476,666 |
|
|
|
617,386 |
|
Selling and marketing (1) |
|
|
(181,160 |
) |
|
|
266,675 |
|
General and administrative |
|
|
1,103,931 |
|
|
|
965,501 |
|
Total stock-based compensation expense |
|
$ |
1,866,095 |
|
|
$ |
2,490,409 |
|
_______________
(1)Includes the reversal of stock compensation expense due to the departure of our Chief Marketing and Sales Officer in April 2024 and the resultant forfeiture of his unvested awards.
The Company’s stock-based compensation expense is based on the value of the portion of stock-based payment awards that are ultimately expected to vest. During the years ended December 31, 2024 and 2023, stock-based compensation relating to stock-based awards granted to consultants was $178,877 and $458,174, respectively.
Restricted Stock Units
The Company grants Restricted Stock Units ("RSUs") to its employees for their services with a liquidity event requirement. The RSUs granted to employees vest over a period of time from the grant date and are subject to the participants continuing service to the Company over the period. The following table shows a summary of the Company's RSUs outstanding as of December 31, 2024 as well as activity the year then ended:
|
|
|
|
|
|
|
|
|
|
|
RSUs |
|
|
|
Number of Shares |
|
|
Weighted Average Grant Date Fair Value |
|
Unvested at December 31, 2023 |
|
|
22,213 |
|
|
$ |
208.80 |
|
RSUs granted |
|
|
45,725 |
|
|
$ |
5.38 |
|
RSUs vested |
|
|
(52,789 |
) |
|
$ |
24.33 |
|
RSUs forfeited |
|
|
(10,587 |
) |
|
$ |
94.46 |
|
Unvested at December 31, 2024 |
|
|
4,562 |
|
|
$ |
223.07 |
|
The total grant date fair value of RSUs awarded was $246,000 and $1,709,217 for the years ended December 31, 2024 and 2023, respectively. The total grant date fair value of RSUs vested was $1,284,257 and $1,730,895 for the years ended December 31, 2024 and 2023, respectively.
As of December 31, 2024, total unrecognized stock-based compensation costs related to RSUs was $995,162, which is expected to be recognized over a remaining weighted average period of 0.84 years. As of December 31, 2024, all of the outstanding RSUs are expected to vest.
Stock Options
The Company's outstanding stock options generally expire 10 years from the date of grant and are exercisable when the options vest, generally over four years, the majority of which vest at a rate of 25% on the first anniversary of the grant date, with the remainder vesting ratably each month over the next three years. A summary of stock option activity is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of Stock Options Outstanding |
|
|
Weighted-Average Exercise Price |
|
|
Weighted-Average Remaining Contractual Life (Years) |
|
|
Aggregate Intrinsic Value |
|
Options outstanding at December 31, 2023 |
|
|
188,865 |
|
|
$ |
74.41 |
|
|
|
7.9 |
|
|
$ |
— |
|
Options granted |
|
|
64,564 |
|
|
$ |
2.77 |
|
|
|
|
|
|
|
Options exercised |
|
|
— |
|
|
$ |
— |
|
|
|
|
|
|
|
Options cancelled or forfeited |
|
|
(34,999 |
) |
|
$ |
152.01 |
|
|
|
|
|
|
|
Options outstanding at December 31, 2024 |
|
|
218,430 |
|
|
$ |
40.80 |
|
|
|
7.1 |
|
|
$ |
7,375.15 |
|
Options exercisable at December 31, 2024 |
|
|
143,214 |
|
|
$ |
49.70 |
|
|
|
6.1 |
|
|
$ |
7,375.15 |
|
Options vested and expected to vest at December 31, 2024 |
|
|
218,430 |
|
|
$ |
40.80 |
|
|
|
7.0 |
|
|
$ |
7,375.15 |
|
The weighted-average grant date fair value of options granted to employees and consultants was $3.17 and $19.20 per share for the years ended December 31, 2024 and 2023, respectively.
Aggregate intrinsic value represents the difference between the estimated fair value of the underlying Common Stock and the exercise price of outstanding, in-the-money options. The aggregate intrinsic value of options exercised was nil and $1,040 for the years ended December 31, 2024 and 2023, respectively.
As of December 31, 2024, total unrecognized stock-based compensation cost related to stock options was $702,471, which is expected to be recognized over a weighted-average period of 2.21 years.
Determining the appropriate fair value of stock based awards requires the input of subjective assumptions including the fair value of the Company’s Common Stock, the expected life of the option, and expected stock price volatility. The Company used the Black Scholes option pricing model to value its stock option awards.
The Company estimates the fair value of the options utilizing the Black-Scholes option pricing model, which is dependent upon several variables, including expected option term, expected volatility of the Company’s share price over the expected term, expected risk-free interest rate over the expected option term, and expected dividend yield rate over the expected option term, and actual forfeiture rates. A summary of the assumptions the Company utilized for option grants during the years ended December 31, 2024 and 2023, respectively, are as follows:
|
|
|
|
|
|
|
Year ended December 31, |
|
|
2024 |
|
2023 |
Expected term (in years) |
|
4.0 |
|
0.75-5.0 |
Expected volatility |
|
47.8% - 55.0% |
|
44.9%-47.6% |
Risk-free interest rate |
|
4.0% - 4.5% |
|
3.8%-5.5% |
Expected dividend yield |
|
0.0% |
|
0.0% |
Common Stock Issued for Services
During the year ended December 31, 2024, the Company paid for certain services through the issuance of 12,500 fully vested common stock. The common stock awards are equity-classified, and compensation expense was recognized based on the fair value of the Company's common stock on the date of issuance. Stock-based compensation expense associated with the awards was immaterial for the twelve months ended December 31, 2024.
NOTE 12. INCOME TAXES
Due to its current operating losses, the Company recorded zero income tax expense during the years ended December 31, 2024 and 2023. During these periods, the Company’s activities were limited to U.S. federal and state tax jurisdictions, as it does not have any significant foreign operations.
A summary of the sources of differences between income taxes at the federal statutory rate and the provision for income taxes for the years ended December 31, 2024 and 2023, respectively, is as follows:
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, |
|
|
|
2024 |
|
|
2023 |
|
Tax benefit at the statutory rate |
|
$ |
(7,249,161 |
) |
|
$ |
(4,346,294 |
) |
Increase (decrease) in taxes resulting from: |
|
|
|
|
|
|
State taxes |
|
|
(1,583,965 |
) |
|
|
(400,290 |
) |
Stock-based compensation |
|
|
34,599 |
|
|
|
82,430 |
|
Research and development tax credits |
|
|
(100,311 |
) |
|
|
(418,321 |
) |
Loss on debt extinguishment |
|
|
4,305,904 |
|
|
|
— |
|
Deferred tax true-ups and other |
|
|
(1,037,064 |
) |
|
|
(167,497 |
) |
Change in valuation allowance |
|
|
5,629,998 |
|
|
|
5,249,972 |
|
Total income tax expense (benefit) |
|
$ |
— |
|
|
$ |
— |
|
Significant components of the Company's deferred income tax assets and liabilities are as follows:
|
|
|
|
|
|
|
|
|
|
|
As of December 31, |
|
|
|
2024 |
|
|
2023 |
|
Deferred tax assets: |
|
|
|
|
|
|
Net operating loss carryforwards |
|
$ |
16,979,615 |
|
|
$ |
13,095,540 |
|
Research and development credits |
|
|
1,310,860 |
|
|
|
1,647,502 |
|
Capitalized pre-business expenses |
|
|
3,860,144 |
|
|
|
2,229,904 |
|
Accrued expenses |
|
|
219,423 |
|
|
|
124,458 |
|
Stock-based compensation |
|
|
1,019,432 |
|
|
|
899,453 |
|
Inventory reserve |
|
|
282,905 |
|
|
|
243,070 |
|
Operating lease liability |
|
|
57,817 |
|
|
|
127,116 |
|
Capitalized §174 research and development costs |
|
|
1,966,559 |
|
|
|
1,905,522 |
|
Unrealized derivative gain/loss |
|
|
34,368 |
|
|
|
— |
|
Total deferred tax assets before valuation allowance |
|
|
25,731,123 |
|
|
|
20,272,565 |
|
Less valuation allowance |
|
|
(25,386,669 |
) |
|
|
(19,756,671 |
) |
Total deferred tax assets |
|
|
344,454 |
|
|
|
515,894 |
|
Deferred tax liabilities |
|
|
|
|
|
|
Fixed assets |
|
|
(295,152 |
) |
|
|
(390,191 |
) |
Right-of-use assets |
|
|
(49,302 |
) |
|
|
(125,703 |
) |
Total deferred tax liabilities |
|
|
(344,454 |
) |
|
|
(515,894 |
) |
Net deferred tax asset (liability) |
|
$ |
— |
|
|
$ |
— |
|
Effective for tax years beginning after December 31, 2021, taxpayers are required to capitalize any expenses incurred that are considered incidental to research and experimentation ("R&E") activities under IRC Section 174. While taxpayers historically had the option of deducting these expenses under IRC Section 174, the December 2017 Tax Cuts and Jobs Act mandates capitalization and amortization of R&E expenses for tax years beginning after December 31, 2021. Expenses incurred in connection with R&E activities in the US must be amortized over a 5-year period if incurred, and R&E expenses incurred outside the US must be amortized over a 15-year period. R&E activities are broader in scope than qualified research activities that are considered under IRC Section 41 (relating to the research tax credit). For the year ended December 31, 2022, the Company performed an analysis based on available guidance and determined that it will continue to be in a loss position even after the required capitalization and amortization of its R&E expenses. The Company will continue to monitor this issue for future developments, but it does not expect R&E capitalization and amortization to require it to pay cash taxes now or in the near future. Also effective for tax years beginning after December 31, 2021, companies are subject to further limitations on the tax deductibility of interest expense, which becomes limited to approximately 30% of adjusted earnings before interest and income tax expense. Interest expense that is limited for tax purposes may be carried forward indefinitely.
Due to the Company’s history of cumulative losses and after considering all the available objective evidence, management concluded that it is not more likely than not that all of the Company’s net deferred tax assets will be realized in the future. Accordingly, the Company’s deferred tax assets, which include net operating loss (“NOL”) carryforwards and tax credits related primarily to research and development, continue to be subject to a valuation allowance as of December 31, 2024 and 2023. The Company expects to continue to maintain a full valuation allowance until there is sufficient evidence to support recoverability of its deferred tax assets.
As of December 31, 2024 and 2023, the Company had approximately $72 million and $56 million, respectively, of unused federal net operating losses and approximately $53 million and $30 million, respectively, of unused state net operating loss carryforwards, that may be applied against future federal and state taxable income. If not utilized, the Company has approximately $1.8 million of federal and $1.3 million of state carryforwards as of December 31, 2024 and 2023, that expire in the year 2035 through 2038 with the remainder having an indefinite carryforward yet being subject to 80% limitation as a result of the Tax Cuts and Jobs Act. In addition, the Company had federal research credit carryforwards as of December 31, 2024 and 2023 of approximately $1.3 million and $1.6 million, respectively, of which will expire in the year 2035 through 2044, if not utilized.
As of December 31, 2024 and 2023, the Company has determined that it is more likely than not that the Company will not recognize the future tax benefit of the loss carryforwards and the capital losses, and has recognized a valuation allowance of approximately $25.4 million and $19.2 million, respectively. The valuation allowance increased by approximately $5.6 million during the year ended December 31, 2024.
Utilization of the NOL carryforwards and credits may be subject to a substantial annual limitation due to the ownership change limitations provided by Section 382 and Section 383 of the Internal Revenue Code of 1986, as amended, and similar state provisions. Generally, in addition to certain entity reorganizations, the limitation applies when one or more "5-percent stockholders" increase their ownership, in the aggregate, by more than 50 percentage points over a 36-month time period testing period, or beginning the day after the most recent ownership change, if shorter. The Company has determined that a Section 382 change in ownership occurred during the year ended December 31, 2023. As a result of this change in ownership, we expect that certain of the Company's NOLs may not be utilized in the future to offset future taxable income or tax liabilities. The amount of the annual limitation is determined based on the value of the Company immediately prior to the ownership change. However, due to the full valuation allowance recorded as of December 31, 2024, the limitation does not affect the Company's results of operations for the periods presented.
A reconciliation of the federal income tax rate to the Company’s effective tax rate for the years ended December 31, 2024 and 2023 is as follows:
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, |
|
|
|
2024 |
|
|
2023 |
|
Statutory federal income tax rate |
|
|
21.0 |
% |
|
|
21.0 |
% |
State taxes, net of federal tax benefit |
|
|
4.6 |
% |
|
|
1.9 |
% |
Stock-based compensation |
|
|
-0.1 |
% |
|
|
-0.4 |
% |
General business credits |
|
|
0.3 |
% |
|
|
2.0 |
% |
Loss on extinguishment of debt |
|
|
-12.5 |
% |
|
|
0.0 |
% |
Deferred tax true-ups and other |
|
|
3.0 |
% |
|
|
0.8 |
% |
Change in valuation allowance |
|
|
-16.3 |
% |
|
|
-25.3 |
% |
Income tax provision |
|
|
0.0 |
% |
|
|
0.0 |
% |
A reconciliation of the beginning and ending amount of unrecognized tax benefits is as follows:
|
|
|
|
|
Balance at January 1, 2024 |
|
$ |
— |
|
Additions based on tax positions related to 2024 |
|
|
25,078 |
|
Additions for tax positions of prior years |
|
|
411,876 |
|
Balance as of December 31, 2024 |
|
$ |
436,954 |
|
NOTE 13. NET LOSS PER SHARE
Diluted earnings per share ("EPS") includes the dilutive effect of Common Stock equivalents and is computed using the weighted-average number of Common Stock and Common Stock equivalents outstanding during the reporting period. Diluted EPS during the years ended December 31, 2024 and 2023 excluded Common Stock equivalents because the effect of their inclusion would be anti-dilutive or would decrease the reported loss per share. The following table sets forth securities outstanding that could potentially dilute the calculation of diluted earnings per share:
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31, |
|
|
|
2024 |
|
|
2023 |
|
Stock options outstanding |
|
|
218,430 |
|
|
|
188,865 |
|
Junior Note Warrants |
|
|
859,315 |
|
|
|
550,000 |
|
Public Warrants |
|
|
417,770 |
|
|
|
417,770 |
|
June 2023 Senior Note Warrants |
|
|
335,210 |
|
|
|
335,210 |
|
Pre-Funded Warrants |
|
|
837,116 |
|
|
|
— |
|
August 2024 Warrants Issued with Junior Notes |
|
|
19,892 |
|
|
|
— |
|
Unvested restricted stock units |
|
|
4,562 |
|
|
|
22,213 |
|
If-converted Common Stock from Series A Preferred Stock(1) |
|
|
119,445 |
|
|
|
151,945 |
|
If-converted Common Stock from convertible notes |
|
|
16,657,280 |
|
|
|
335,661 |
|
Total |
|
|
19,469,020 |
|
|
|
2,001,664 |
|
(1) Assumes that all shares of Series A Preferred Stock are converted into Common Stock at a conversion rate equal to $0.25 divided by $5.00 (adjusted by the Reverse Stock Split), representing the maximum number of shares issuable to holders of Series A Preferred Stock.
NOTE 14. SEGMENT REPORTING
Operating segments are defined as components of an entity about which discrete financial information is evaluated regularly by the Chief Operating Decision Maker ("CODM") in deciding how to allocate resources and assess performance. The Company operates and manages its business as one business segment, which is high-power, high-brightness blue laser technology. Accordingly, the Company has one reportable segment. The Company has a single management team that reports to the Chief Executive Officer, the Company's CODM, who comprehensively manages the entire Company. The accounting policies of the segment are the same as those described in the summary of significant accounting policies.
When evaluating the Company’s financial performance, the CODM is regularly provided with more detailed expense information than what is included in the Company’s statements of operations. The CODM uses net loss, as reported in the consolidated statements of operations, in evaluating the performance of the segment. Decisions regarding resource allocation are made primarily during the annual budget planning process and reallocated as needed throughout the year. The measure of segment assets is reported on the balance sheets as total assets.
The following table shows a reconciliation of the Company’s net loss, including the significant expense categories regularly provided to and reviewed by the CODM, as computed under U.S. GAAP, to the Company’s total net loss in the consolidated statements of operations:
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, |
|
|
|
2024 |
|
|
2023 |
|
|
|
|
|
|
|
|
Revenue |
|
$ |
152,127 |
|
|
$ |
2,085,532 |
|
Cost of revenue: |
|
|
|
|
|
|
Materials |
|
|
57,867 |
|
|
|
944,615 |
|
Direct labor |
|
|
1,336,722 |
|
|
|
1,457,823 |
|
Direct job costs |
|
|
222,835 |
|
|
|
2,833,893 |
|
Overhead |
|
|
588,052 |
|
|
|
459,102 |
|
Total cost of revenue |
|
|
2,205,476 |
|
|
|
5,695,433 |
|
Gross margin |
|
|
(2,053,349 |
) |
|
|
(3,609,901 |
) |
Operating expenses: |
|
|
|
|
|
|
Research and development |
|
|
1,821,816 |
|
|
|
5,462,680 |
|
Selling and marketing |
|
|
468,074 |
|
|
|
1,539,690 |
|
General and administrative |
|
|
8,807,651 |
|
|
|
11,117,525 |
|
Total operating expenses |
|
|
11,097,541 |
|
|
|
18,119,895 |
|
Other segment items (1) |
|
|
(21,364,864 |
) |
|
|
1,019,350 |
|
Segment net loss |
|
$ |
(34,515,754 |
) |
|
$ |
(20,710,446 |
) |
(1) Other segment items consist of interest income, interest expense, change in fair value of warrant liabilities, change in fair value of derivative liability, loss on extinguishment of debt and other income, net.
NOTE 15. RESTATEMENT OF PREVIOUSLY ISSUED CONSOLIDATED FINANCIAL STATEMENTS AND PREVIOUSLY ISSUED UNAUDITED INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
During the preparation of the Company's consolidated financial statements as of and for the year ended December 31, 2024, the Company identified the following two misstatements:
•Junior Note Deferred Financing Cost Misstatement: Amortization of deferred financing costs were improperly presented within general and administrative, rather than in interest expense, on the Company's consolidated statements of operations for the year ended December 31, 2023 and its condensed consolidated statements of operations for the quarters and year-to-date periods ended March 31, 2024, June 30, 2024 and September 30, 2024. There was no impact on the consolidated balance sheets, consolidated statements of changes in stockholders' deficit or consolidated statements of cash flows in any period as a result of the Junior Note Deferred Financing Cost Misstatement.
•Senior Convertible Notes Misstatement: In late 2023, the Senior Convertible Notes were exchanged and, in accordance with the terms of the exchange, accrued and unpaid interest from the issuance date of the Senior Convertible Notes through the exchange date was to be added to the principal balance at that time, however, the Company did not properly add such accrued interest to principal, resulting in an (i) understatement of the principal amount of the Senior Convertible Notes and overstatement of accrued interest on the consolidated balance sheets as of December 31, 2023 and as of March 31, 2024, June 30, 2024, and September 30, 2024, (ii) understatement of interest expense in the consolidated statements of operations for the year ended December 31, 2023 and the condensed consolidated statements of operations for the quarters and year-to-date periods ended March 31, 2024, June 30, 2024 and September 30, 2024 and (iii) overstatement of the loss on extinguishment of debt in the condensed consolidated statements of operations for the quarters and year-to-date periods ended June 30, 2024 and September 30, 2024, when certain of the Senior Convertible Notes were extinguished. The impact to the consolidated income statements also impacts the same line items presented on the consolidated statements of changes in stockholders' deficit and consolidated statements of cash flows.
The Board of Directors and management, upon the recommendation of the Audit Committee of the Board of Directors, concluded on April 11, 2025 that the Company’s previously issued financial statements as of and for the year ended December 31, 2023 and unaudited condensed consolidated financial statements as of and for each of the interim quarterly periods ended March 31, 2024, June 30, 2024 and September 30, 2024 should no longer be relied upon due to material misstatements, and that the Company would restate such financial statements to (i) properly reclassify the amortization of deferred financing costs within interest expense and (ii) properly account for the impact to principal, accrued interest, interest expense and loss on extinguishment of debt related to the exchange of the Senior Convertible Notes.
The Company’s management and the Audit Committee have discussed the matters herein disclosed in this Form 10-K with WithumSmith+Brown, P.C., the Company’s independent registered public accounting firm.
The Company has not filed, and does not intend to file, amendments to the previously filed Quarterly Reports on Form 10-Q for the quarters ended March 31, 2024, June 30, 2024 and September 30, 2024, but instead is restating its unaudited interim condensed consolidated financial statements in this 10-K.
The corrections to (i) the year ended December 31, 2023 presented in this 10-K and (ii) the quarters ended March 31, 2024, June 30, 2024 and September 30, 2024 to be presented in the Company's upcoming Form 10-Qs to be filed during 2025 are as follows:
Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2023 |
|
|
|
|
Originally Reported |
|
|
Senior Convertible Notes Restatement Adjustment |
|
|
As Restated |
|
|
LIABILITIES, CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS’ DEFICIT |
|
|
|
|
|
|
|
|
|
|
Accrued expenses |
|
$ |
2,750,305 |
|
|
$ |
(250,648 |
) |
|
$ |
2,499,657 |
|
|
Total current liabilities |
|
$ |
10,028,688 |
|
|
$ |
(250,648 |
) |
|
$ |
9,778,040 |
|
|
Convertible notes payable |
|
$ |
6,713,241 |
|
|
$ |
254,710 |
|
|
$ |
6,967,951 |
|
|
Total liabilities |
|
$ |
19,217,817 |
|
|
$ |
4,062 |
|
|
$ |
19,221,879 |
|
|
Stockholders’ Deficit |
|
|
|
|
|
|
|
|
|
|
Accumulated deficit |
|
$ |
(97,286,789 |
) |
|
$ |
(4,062 |
) |
|
$ |
(97,290,851 |
) |
|
Total Stockholders’ Deficit |
|
$ |
(32,541,859 |
) |
|
$ |
(4,062 |
) |
|
$ |
(32,545,921 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of March 31, 2024 |
|
|
|
|
Originally Reported |
|
|
Senior Convertible Notes Restatement Adjustment |
|
|
As Restated |
|
|
LIABILITIES, CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS’ DEFICIT |
|
|
|
|
|
|
|
|
|
|
Accrued expenses |
|
$ |
3,248,847 |
|
|
$ |
(246,202 |
) |
|
$ |
3,002,645 |
|
|
Total current liabilities |
|
$ |
12,441,326 |
|
|
$ |
(246,202 |
) |
|
$ |
12,195,124 |
|
|
Convertible notes payable |
|
$ |
6,713,241 |
|
|
$ |
254,710 |
|
|
$ |
6,967,951 |
|
|
Total liabilities |
|
$ |
21,509,495 |
|
|
$ |
8,507 |
|
|
$ |
21,518,002 |
|
|
Stockholders’ Deficit |
|
|
|
|
|
|
|
|
|
|
Accumulated deficit |
|
$ |
(102,987,442 |
) |
|
$ |
(4,445 |
) |
|
$ |
(102,991,887 |
) |
|
Total Stockholders’ Deficit |
|
$ |
(37,430,270 |
) |
|
$ |
(4,445 |
) |
|
$ |
(37,434,715 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of June 30, 2024 |
|
|
|
|
Originally Reported |
|
|
Senior Convertible Notes Restatement Adjustment |
|
|
As Restated |
|
|
LIABILITIES, CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS’ DEFICIT |
|
|
|
|
|
|
|
|
|
|
Accrued expenses |
|
$ |
4,316,645 |
|
|
$ |
(246,332 |
) |
|
$ |
4,070,313 |
|
|
Total current liabilities |
|
$ |
13,502,361 |
|
|
$ |
(246,332 |
) |
|
$ |
13,256,029 |
|
|
Convertible notes payable |
|
$ |
5,385,147 |
|
|
$ |
204,321 |
|
|
$ |
5,589,468 |
|
|
Total liabilities |
|
$ |
19,339,515 |
|
|
$ |
(42,011 |
) |
|
$ |
19,297,504 |
|
|
Stockholders’ Deficit |
|
|
|
|
|
|
|
|
|
|
Accumulated deficit |
|
$ |
(115,674,830 |
) |
|
$ |
48,505 |
|
|
$ |
(115,626,325 |
) |
|
Total Stockholders’ Deficit |
|
$ |
(34,841,521 |
) |
|
$ |
48,505 |
|
|
$ |
(34,793,016 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of September 30, 2024 |
|
|
|
|
Originally Reported |
|
|
Senior Convertible Notes Restatement Adjustment |
|
|
As Restated |
|
|
LIABILITIES, CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS’ DEFICIT |
|
|
|
|
|
|
|
|
|
|
Accrued expenses |
|
$ |
4,443,179 |
|
|
$ |
(244,997 |
) |
|
$ |
4,198,182 |
|
|
Total current liabilities |
|
$ |
15,672,672 |
|
|
$ |
(244,997 |
) |
|
$ |
15,427,675 |
|
|
Convertible notes payable |
|
$ |
4,511,880 |
|
|
$ |
171,188 |
|
|
$ |
4,683,068 |
|
|
Total liabilities |
|
$ |
20,266,885 |
|
|
$ |
(73,809 |
) |
|
$ |
20,193,076 |
|
|
Stockholders’ Deficit |
|
|
|
|
|
|
|
|
|
|
Accumulated deficit |
|
$ |
(120,052,352 |
) |
|
$ |
31,797 |
|
|
$ |
(120,020,555 |
) |
|
Total Stockholders’ Deficit |
|
$ |
(36,343,647 |
) |
|
$ |
31,797 |
|
|
$ |
(36,311,850 |
) |
|
Consolidated Statements of Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2023 |
|
|
|
Originally Reported |
|
|
Junior Note Deferred Financing Cost Restatement Adjustment |
|
|
Senior Convertible Notes Restatement Adjustment |
|
|
As Restated |
|
General and administrative |
|
$ |
11,223,449 |
|
|
$ |
(105,924 |
) |
|
$ |
- |
|
|
$ |
11,117,525 |
|
Interest expense |
|
$ |
754,549 |
|
|
$ |
105,924 |
|
|
$ |
4,062 |
|
|
$ |
864,535 |
|
Loss before provision for income taxes |
|
$ |
(20,706,384 |
) |
|
$ |
- |
|
|
$ |
(4,062 |
) |
|
$ |
(20,710,446 |
) |
Net loss and comprehensive loss |
|
$ |
(20,706,384 |
) |
|
$ |
- |
|
|
$ |
(4,062 |
) |
|
$ |
(20,710,446 |
) |
Net loss per common share, basic and diluted |
|
$ |
(0.63 |
) |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
(0.63 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, 2024 |
|
|
|
Originally Reported |
|
|
Junior Note Deferred Financing Cost Restatement Adjustment |
|
|
Senior Convertible Notes Restatement Adjustment |
|
|
As Restated |
|
General and administrative |
|
$ |
2,889,345 |
|
|
$ |
(236,550 |
) |
|
$ |
- |
|
|
$ |
2,652,795 |
|
Interest expense |
|
$ |
950,867 |
|
|
$ |
236,550 |
|
|
$ |
4,445 |
|
|
$ |
1,191,862 |
|
Loss before provision for income taxes |
|
$ |
(5,700,653 |
) |
|
$ |
- |
|
|
$ |
(4,445 |
) |
|
$ |
(5,705,098 |
) |
Net loss and comprehensive loss |
|
$ |
(5,700,653 |
) |
|
$ |
- |
|
|
$ |
(4,445 |
) |
|
$ |
(5,705,098 |
) |
Net loss per common share, basic and diluted |
|
$ |
(0.15 |
) |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
(0.15 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, 2024 |
|
|
|
Originally Reported |
|
|
Junior Note Deferred Financing Cost Restatement Adjustment |
|
|
Senior Convertible Notes Restatement Adjustment |
|
|
As Restated |
|
General and administrative |
|
$ |
2,111,018 |
|
|
$ |
(170,570 |
) |
|
$ |
- |
|
|
$ |
1,940,448 |
|
Interest expense |
|
$ |
941,614 |
|
|
$ |
170,570 |
|
|
$ |
3,769 |
|
|
$ |
1,115,953 |
|
Loss on extinguishment of debt |
|
$ |
10,346,108 |
|
|
$ |
- |
|
|
$ |
(52,274 |
) |
|
$ |
10,293,834 |
|
Loss before provision for income taxes |
|
$ |
(12,687,388 |
) |
|
$ |
- |
|
|
$ |
48,505 |
|
|
$ |
(12,638,883 |
) |
Net loss and comprehensive loss |
|
$ |
(12,687,388 |
) |
|
$ |
- |
|
|
$ |
48,505 |
|
|
$ |
(12,638,883 |
) |
Net loss per common share, basic and diluted |
|
$ |
(7.60 |
) |
|
$ |
- |
|
|
$ |
0.03 |
|
|
$ |
(7.57 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, 2024 |
|
|
|
Originally Reported |
|
|
Junior Note Deferred Financing Cost Restatement Adjustment |
|
|
Senior Convertible Notes Restatement Adjustment |
|
|
As Restated |
|
General and administrative |
|
$ |
5,000,363 |
|
|
$ |
(407,120 |
) |
|
$ |
- |
|
|
$ |
4,593,243 |
|
Interest expense |
|
$ |
1,892,481 |
|
|
$ |
407,120 |
|
|
$ |
8,214 |
|
|
$ |
2,307,815 |
|
Loss on extinguishment of debt |
|
$ |
10,346,108 |
|
|
$ |
- |
|
|
$ |
(52,274 |
) |
|
$ |
10,293,834 |
|
Loss before provision for income taxes |
|
$ |
(18,388,041 |
) |
|
$ |
- |
|
|
$ |
44,060 |
|
|
$ |
(18,343,981 |
) |
Net loss and comprehensive loss |
|
$ |
(18,388,041 |
) |
|
$ |
- |
|
|
$ |
44,060 |
|
|
$ |
(18,343,981 |
) |
Net loss per common share, basic and diluted |
|
$ |
(14.18 |
) |
|
$ |
- |
|
|
$ |
0.03 |
|
|
$ |
(14.15 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2024 |
|
|
|
Originally Reported |
|
|
Junior Note Deferred Financing Cost Restatement Adjustment |
|
|
Senior Convertible Notes Restatement Adjustment |
|
|
As Restated |
|
General and administrative |
|
$ |
1,941,085 |
|
|
$ |
(144,311 |
) |
|
$ |
- |
|
|
$ |
1,796,774 |
|
Interest expense |
|
$ |
929,046 |
|
|
$ |
144,311 |
|
|
$ |
3,250 |
|
|
$ |
1,076,607 |
|
Loss on extinguishment of debt |
|
$ |
1,339,017 |
|
|
$ |
- |
|
|
$ |
(35,048 |
) |
|
$ |
1,303,969 |
|
Loss before provision for income taxes |
|
$ |
(4,377,522 |
) |
|
$ |
- |
|
|
$ |
31,797 |
|
|
$ |
(4,345,725 |
) |
Net loss and comprehensive loss |
|
$ |
(4,377,522 |
) |
|
$ |
- |
|
|
$ |
31,797 |
|
|
$ |
(4,345,725 |
) |
Net loss per common share, basic and diluted |
|
$ |
(1.12 |
) |
|
$ |
- |
|
|
$ |
0.01 |
|
|
$ |
(1.11 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2024 |
|
|
|
Originally Reported |
|
|
Junior Note Deferred Financing Cost Restatement Adjustment |
|
|
Senior Convertible Notes Restatement Adjustment |
|
|
As Restated |
|
General and administrative |
|
$ |
6,941,448 |
|
|
$ |
(551,431 |
) |
|
$ |
- |
|
|
$ |
6,390,017 |
|
Interest expense |
|
$ |
2,821,527 |
|
|
$ |
551,431 |
|
|
$ |
11,464 |
|
|
$ |
3,384,422 |
|
Loss on extinguishment of debt |
|
$ |
11,685,125 |
|
|
$ |
- |
|
|
$ |
(87,322 |
) |
|
$ |
11,597,803 |
|
Loss before provision for income taxes |
|
$ |
(22,765,563 |
) |
|
$ |
- |
|
|
$ |
75,857 |
|
|
$ |
(22,689,706 |
) |
Net loss and comprehensive loss |
|
$ |
(22,765,563 |
) |
|
$ |
- |
|
|
$ |
75,857 |
|
|
$ |
(22,689,706 |
) |
Net loss per common share, basic and diluted |
|
$ |
(10.45 |
) |
|
$ |
- |
|
|
$ |
0.03 |
|
|
$ |
(10.41 |
) |
Consolidated Statements of Cash Flows
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2023 |
|
|
|
|
Originally Reported |
|
|
Senior Convertible Notes Restatement Adjustment |
|
|
As Restated |
|
|
Net Loss |
|
$ |
(20,706,384 |
) |
|
$ |
(4,062 |
) |
|
$ |
(20,710,446 |
) |
|
Changes in operating assets and liabilities: Accrued expenses |
|
$ |
111,939 |
|
|
$ |
4,062 |
|
|
$ |
116,001 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, 2024 |
|
|
|
|
Originally Reported |
|
|
Senior Convertible Notes Restatement Adjustment |
|
|
As Restated |
|
|
Net Loss |
|
$ |
(5,700,653 |
) |
|
$ |
(4,445 |
) |
|
$ |
(5,705,098 |
) |
|
Changes in operating assets and liabilities: Accrued expenses |
|
$ |
520,042 |
|
|
$ |
4,445 |
|
|
$ |
524,487 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, 2024 |
|
|
|
|
Originally Reported |
|
|
Senior Convertible Notes Restatement Adjustment |
|
|
As Restated |
|
|
Net Loss |
|
$ |
(18,388,041 |
) |
|
$ |
44,060 |
|
|
$ |
(18,343,981 |
) |
|
Adjustments to reconcile net loss to net cash used in operating activities: Loss on extinguishment of debt |
|
$ |
10,346,108 |
|
|
$ |
(52,274 |
) |
|
$ |
10,293,834 |
|
|
Changes in operating assets and liabilities: Accrued expenses |
|
$ |
1,693,890 |
|
|
$ |
8,214 |
|
|
$ |
1,702,104 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2024 |
|
|
|
|
Originally Reported |
|
|
Senior Convertible Notes Restatement Adjustment |
|
|
As Restated |
|
|
Net Loss |
|
$ |
(22,765,563 |
) |
|
$ |
75,857 |
|
|
$ |
(22,689,706 |
) |
|
Adjustments to reconcile net loss to net cash used in operating activities: Loss on extinguishment of debt |
|
$ |
11,685,125 |
|
|
$ |
(87,322 |
) |
|
$ |
11,597,803 |
|
|
Changes in operating assets and liabilities: Accrued expenses |
|
$ |
1,964,723 |
|
|
$ |
11,464 |
|
|
$ |
1,976,187 |
|
|
NOTE 16. SUBSEQUENT EVENTS
SFE EI Senior Note Settlement Agreement and Company Funding
On January 13, 2025, the Company entered into a letter agreement with S.F.E. Equity Investments SARL (“SFE EI”), pursuant to which SFE EI agreed to engage in efforts and commit capital to finance the operations of the Company for the next twelve months pursuant to a business plan focused on building a stable foundation for the future business (the “Transformation Plan”). In connection with the Transformation Plan, the Company agreed to certain governance changes.
Liqueous Settlement Agreement
On January 14, 2025, we entered into a settlement (the “Settlement”) and mutual release agreement with Liqueous LP (“Liqueous”) pursuant to which the parties provided an immediate mutual release of claims and obligations and Liqueous agreed to provide us with (i) payments for an aggregate of $1,000,000 in three installments, and (ii) a payment of $500,000 at such time as the parties are able to negotiate the amendment of the terms of outstanding pre-funded warrants held by Liqueous to reflect current market price. Following the Settlement with Liqueous, as amended, the ELOC provided for under the Master Agreement with Liqueous will not be implemented and no additional equity will be sold to Liqueous, other than as set forth in the Settlement, as amended.
On February 17, 2025, the Company entered into an amendment ("the Amendment") to the Settlement with Liqueous, pursuant to which the parties agreed to (i) settle the Promissory Note, described further in Note 8, through the issuance of 6,406,225 pre-funded warrants exercisable into common stock (the "February 2025 Pre-Funded Warrants"), (ii) modify certain outstanding Pre-Funded Warrants issued in connection with the Program, described further in Note 10, resulting in the issuance of 3,647,416 pre-funded warrants (the "Modified Pre-Funded Warrants"), together with the February 2025 Pre-Funded Warrants, (the "2025 Warrants") exercisable into common stock outstanding following the transaction and (iii) modify the remaining outstanding Pre-Funded Warrants issued in connection with the Program and concurrently issue 9,360,888 common shares of the Company as consideration for the settlement of such Pre-Funded Warrants. The exercise price for the 2025 Pre-Funded Warrants is substantially paid by the purchaser and, as a result, such warrants may be exercised into common
stock in the future with a nominal exercise price payment. The Modified Pre-Funded Warrants and February 2025 Pre-Funded Warrants are exercisable anytime through September 2029 and February 2030, respectively. As of April 15, 2025, the Modified Pre-Funded Warrants, February 2025 Pre-Funded Warrants and common shares of the Company required to be issued in connection with the Amendment of the Settlement were not yet issued by the Company.
Trumar Capital LLC Acquisition Agreement
On February 19, 2025, the Company entered into a commitment letter with Trumar Capital LLC to acquire: (i) a license of certain technology that would allow the Company to expand its existing business within the defense sector; (ii) a controlling interest in a defense-tech company that specializes in the design, production, and outfitting of a diverse range of vehicles, including industrial and military applications, as well as electronic devices for defense and security, advanced telecommunications, and tracking systems; and (iii) a controlling interest in a Software as a Service (SaaS) startup focused on operational resilience. The Company’s Executive Chairperson owns a controlling interest in the SaaS target entity, and as a result, the proposed investment will be negotiated by, and authorized only with approval from, the independent board members, and will be subject to stockholder approval.
The anticipated investments will occur in stages. The first stage, which has been completed, involved the purchase of a 20% ownership interest in TCEI for an aggregate price of $1.5 million in cash plus $23.5 million in notes. Such notes carry a five-year maturity, a 10% annual interest rate, and a three-month grace period, followed by a monthly payment structure, and are cancellable if the full transaction does not close. The $1.5 million cash portion of the purchase price was provided by Indigo Capital LLC, to whom Nuburu issued a promissory note with a face amount of $1,578,495, maturity date of March 1, 2026, and conversion price equal to a 20% discount to the lowest VWAP during the 5 days prior to the conversion date.
The second stage, which will require both stockholder and regulatory approval, will involve the investment in additional ownership interests, resulting in Nuburu (i) having a controlling interest in the target entities and (ii) issuing Common Stock in excess of 19.9% of its outstanding Common Stock as part of the purchase price. Nuburu would also receive rights to appoint directors for each target entity, consistent with its percentage of ownership in each entity.
We also agreed to issue 6,086,957 shares of common stock to SFE EI as consideration for SFE EI escrowing approximately $4.2 million in assets for purposes of guaranteeing our performance obligations in connection with the TCEI acquisition. Issuances to SFE EI may not exceed 19.9% of the outstanding Common Stock until approved by stockholders.
Consummation of the full TCEI acquisition is subject to continued due diligence, receipt of an acceptable valuation from a third-party valuation firm, regulatory approvals, and stockholder consent.
On March 31, 2025, we also entered into a Joint Pursuit Agreement with the defense-tech company to allow both parties to jointly develop and market certain defense-related vehicles and services in advance of closing the full TCEI acquisition.
Humbl Share Exchange Agreement
On February 28, 2025, the Company entered into a share exchange agreement (“Equity Swap Agreement”) and master distribution agreement with HUMBL, Inc. (“HUMBL”). Under the terms of the Equity Swap Agreement, the Company agreed to issue $2 million in common stock to HUMBL and HUMBL agreed to issue an equal amount of Series C Preferred Stock to the Company. The issuance of shares by each party was contingent upon obtaining any required regulatory, exchange, or stockholder approvals and satisfying any applicable registration requirements. Subsequently, the parties have terminated such agreements and have no further obligations to each other in connection with such agreements.
Indigo Capital Convertible Notes
On March 3, 2025, the Company entered into the following transactions:
•in exchange for a capital infusion of $1,500,000, the Company issued to Indigo Capital LLC ("Indigo Capital") a $1,578,495 face amount unsecured, convertible note. The note bears no interest for so long as it is not in default and has a March 1, 2026 maturity date and a conversion price equal to a 20% discount to the lowest VWAP during the 5 days prior to the conversion date;
•in exchange for the extinguishment of the remaining August 2024 Convertible Notes held by Indigo Capital, which it purchased from Esousa on March 3, 2025, the Company issued to Indigo Capital a $894,708.31 face amount unsecured, convertible note that bears no interest for so long as it is not in default, and has March 1, 2026 maturity date and a conversion price equal to 33.33% of the lowest VWAP during the 5 days prior to the conversion date.
Issuances of common stock on conversion of such notes are limited to an amount equal to 19.9% of the outstanding common stock as of the date of execution, until such time as the transaction is approved by stockholders.
The transaction documents contain customary representations, warranties, and covenants, and the notes include customary events of default including, but not limited to, failure to pay amounts due when required, default in covenants, bankruptcy events, and suspension or delisting from trading of the common stock on an eligible exchange. The Company is also obligated to register for resale the shares issuable upon conversion of the notes.
Foreclosure Collateral Sale
On March 5, 2025, lenders holding certain outstanding Senior Convertible Notes held an auction for the sale of collateral securing the Company’s repayment obligations to such lenders. The auction resulted in the transfer of collateral to an affiliate of the senior secured lenders in exchange for a full discharge and extinguishment of the Company’s Junior and Senior Convertible Notes. All of the Company’s outstanding long-term indebtedness has been eliminated through a combination of the Company’s conversion of outstanding indebtedness over the course of the last year and the discharge and extinguishment of debt resulting from the lender’s collateral sale.
SYME Strategic Investment
On March 14, 2025, we entered into an up to $5.15 million in aggregate convertible facility with Supply@ME Capital Plc (“SYME”), a fintech platform focused on Inventory Monetisation© solutions for manufacturing and trading companies. This investment in SYME is anticipated to be funded by SFE EI (in exchange for approximately $3 million of convertible notes issued by Nuburu to SFE EI), and upon conversion is expected to result in Nuburu holding a controlling interest in SYME. Following approval by SYME stockholders, the Financial Conduct Authority, and The Panel on Takeovers and Mergers (collectively, the “Approvals”), we may convert amounts outstanding under the facility into ordinary shares of SYME at a fixed conversion rate of £0.00003 per ordinary share, with conversion shares accompanied by a warrant to acquire one additional ordinary share of SYME for every two ordinary shares of SYME issued on any conversion, with an exercise price of £0.000039, as well as the ability to exercise on a cashless basis. The Company’s Executive Chairman is the founder and current Chief Executive Officer of SYME, and as a result, the proposed investment was negotiated and approved by the independent board members.
SYME and its operating subsidiaries provide its platform for use by manufacturing and trading companies to access inventory trade solutions, enabling their businesses to generate cashflow, through a non-credit arrangement and without incurring debt. This is achieved by their existing eligible inventory being added to the platform and then monetised through purchases by third-party inventory funders. The inventory to be monetised can include warehoused goods waiting to be sold to end-customers or goods that are part of a typical import/export transaction. As of September 20, 2024, SYME had a pipeline of approximately £391.0m and approximately 15 employees.
NUBURU, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
|
|
|
|
|
June 30, 2025 |
|
|
December 31, 2024 |
|
|
|
(Unaudited) |
|
|
|
|
ASSETS |
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
111,090 |
|
|
$ |
209,337 |
|
Inventories, net of reserve of nil and $1,161,469 at June 30, 2025 and December 31, 2024, respectively |
|
|
— |
|
|
|
1,526,467 |
|
Deposit on acquisition - related party |
|
|
600,000 |
|
|
|
— |
|
Prepaid expenses and other current assets |
|
|
1,019,563 |
|
|
|
162,749 |
|
Total current assets |
|
|
1,730,653 |
|
|
|
1,898,553 |
|
Property and equipment, net |
|
|
— |
|
|
|
4,834,729 |
|
Operating lease right-of-use assets |
|
|
— |
|
|
|
202,411 |
|
Convertible note receivable |
|
|
748,600 |
|
|
|
— |
|
Other assets |
|
|
— |
|
|
|
34,359 |
|
TOTAL ASSETS |
|
$ |
2,479,253 |
|
|
$ |
6,970,052 |
|
|
|
|
|
|
|
|
LIABILITIES, CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS’ DEFICIT |
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
Accounts payable |
|
$ |
5,127,709 |
|
|
$ |
6,301,310 |
|
Accrued expenses |
|
|
5,663,216 |
|
|
|
4,301,195 |
|
Current portion of operating lease liability |
|
|
— |
|
|
|
237,369 |
|
Contract liabilities |
|
|
24,000 |
|
|
|
24,000 |
|
Shareholder advances |
|
|
99,936 |
|
|
|
644,936 |
|
Current portion of notes payable |
|
|
11,108,841 |
|
|
|
9,242,183 |
|
Convertible note derivative liability |
|
|
— |
|
|
|
37,900 |
|
Preferred stock liability |
|
|
21,889,050 |
|
|
|
— |
|
Total current liabilities |
|
|
43,912,752 |
|
|
|
20,788,893 |
|
SEPA liability |
|
|
3,297,922 |
|
|
|
— |
|
Warrant liabilities |
|
|
18,301 |
|
|
|
128,615 |
|
TOTAL LIABILITIES |
|
|
47,228,975 |
|
|
|
20,917,508 |
|
|
|
|
|
|
|
|
Commitments and Contingencies (Note 6) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Convertible preferred stock, $0.0001 par value; 50,000,000 shares authorized; 2,188,905 and 2,388,905 shares issued and outstanding at June 30, 2025 and December 31, 2024, respectively |
|
|
— |
|
|
|
23,889,050 |
|
Stockholders’ Deficit |
|
|
|
|
|
|
Common Stock, $0.0001 par value; 250,000,000 shares authorized; 70,292,737 and 20,274,238 shares issued and outstanding at June 30, 2025 and December 31, 2024, respectively |
|
|
10,912 |
|
|
|
2,028 |
|
Additional paid-in capital |
|
|
105,484,321 |
|
|
|
93,968,071 |
|
Accumulated deficit |
|
|
(150,244,955 |
) |
|
|
(131,806,605 |
) |
Total Stockholders’ Deficit |
|
|
(44,749,722 |
) |
|
|
(37,836,506 |
) |
TOTAL LIABILITIES, CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS’ DEFICIT |
|
$ |
2,479,253 |
|
|
$ |
6,970,052 |
|
The accompanying notes are an integral part of the unaudited condensed consolidated financial statements.
NUBURU, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$ |
— |
|
|
$ |
49,278 |
|
|
$ |
— |
|
|
$ |
142,827 |
|
Cost of revenue |
|
|
(4,538 |
) |
|
|
733,726 |
|
|
|
231,179 |
|
|
|
1,590,682 |
|
Gross margin |
|
|
4,538 |
|
|
|
(684,448 |
) |
|
|
(231,179 |
) |
|
|
(1,447,855 |
) |
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
Research and development |
|
|
— |
|
|
|
683,381 |
|
|
|
184,563 |
|
|
|
1,449,876 |
|
Selling and marketing |
|
|
526,996 |
|
|
|
(73,070 |
) |
|
|
1,070,333 |
|
|
|
272,520 |
|
General and administrative |
|
|
4,095,229 |
|
|
|
1,940,448 |
|
|
|
6,174,034 |
|
|
|
4,593,243 |
|
Total operating expenses |
|
|
4,622,225 |
|
|
|
2,550,759 |
|
|
|
7,428,930 |
|
|
|
6,315,639 |
|
Loss from operations |
|
|
(4,617,687 |
) |
|
|
(3,235,207 |
) |
|
|
(7,660,109 |
) |
|
|
(7,763,494 |
) |
Non-operating income (loss): |
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
|
19,194 |
|
|
|
4,741 |
|
|
|
26,579 |
|
|
|
16,481 |
|
Interest expense |
|
|
(160,952 |
) |
|
|
(1,115,953 |
) |
|
|
(354,432 |
) |
|
|
(2,307,815 |
) |
Change in fair value of warrant liabilities |
|
|
(16,986 |
) |
|
|
1,783,201 |
|
|
|
110,314 |
|
|
|
1,786,512 |
|
Change in fair value of derivative liability |
|
|
— |
|
|
|
— |
|
|
|
37,900 |
|
|
|
— |
|
Change in fair value of convertible note receivable |
|
|
(11,400 |
) |
|
|
— |
|
|
|
(11,400 |
) |
|
|
— |
|
Change in fair value of notes payable |
|
|
(1,422,895 |
) |
|
|
— |
|
|
|
(1,166,373 |
) |
|
|
— |
|
Change in fair value of SEPA liability |
|
|
(260,507 |
) |
|
|
— |
|
|
|
(260,507 |
) |
|
|
— |
|
Loss on issuance of notes payable |
|
|
(766,296 |
) |
|
|
— |
|
|
|
(1,474,096 |
) |
|
|
— |
|
Loss on issuance of SEPA |
|
|
(2,582,724 |
) |
|
|
— |
|
|
|
(2,582,724 |
) |
|
|
— |
|
Loss on extinguishment of notes payable |
|
|
(1,375,819 |
) |
|
|
(10,293,834 |
) |
|
|
(6,873,335 |
) |
|
|
(10,293,834 |
) |
SEPA fees and issuance costs |
|
|
(1,075,000 |
) |
|
|
— |
|
|
|
(1,075,000 |
) |
|
|
— |
|
Gain on sale of intellectual property intangible assets |
|
|
— |
|
|
|
— |
|
|
|
8,961,872 |
|
|
|
— |
|
Loss on impairment of inventories, property and equipment and operating lease right-of-use asset |
|
|
— |
|
|
|
— |
|
|
|
(6,064,823 |
) |
|
|
— |
|
Interest expense recognized on remeasurement of preferred stock liability |
|
|
— |
|
|
|
— |
|
|
|
(10,398,050 |
) |
|
|
— |
|
Other gain (loss), net |
|
|
46,097 |
|
|
|
218,169 |
|
|
|
(52,216 |
) |
|
|
218,169 |
|
Loss before provision for income taxes |
|
|
(12,224,975 |
) |
|
|
(12,638,883 |
) |
|
|
(28,836,400 |
) |
|
|
(18,343,981 |
) |
Provision for income taxes |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Net loss |
|
|
(12,224,975 |
) |
|
|
(12,638,883 |
) |
|
|
(28,836,400 |
) |
|
|
(18,343,981 |
) |
Reclassification of convertible preferred stock from mezzanine equity to liability |
|
|
— |
|
|
|
— |
|
|
|
10,398,050 |
|
|
|
— |
|
Deemed dividend in connection with modification of pre-funded warrants |
|
|
— |
|
|
|
— |
|
|
|
(3,076,380 |
) |
|
|
— |
|
Net loss available to common shareholders |
|
$ |
(12,224,975 |
) |
|
$ |
(12,638,883 |
) |
|
$ |
(21,514,730 |
) |
|
$ |
(18,343,981 |
) |
Net loss per common share, basic and diluted (1) |
|
$ |
(0.18 |
) |
|
$ |
(7.57 |
) |
|
$ |
(0.43 |
) |
|
$ |
(14.15 |
) |
Weighted-average common shares used to compute net loss per common share, basic and diluted (1)(2) |
|
|
66,284,524 |
|
|
|
1,670,052 |
|
|
|
49,771,075 |
|
|
|
1,296,478 |
|
(1)Periods presented have been adjusted to reflect the 1-for-40 reverse stock split on July 23, 2024. See Note 2 for additional information.
(2)Amounts presented for the three and six months ended June 30, 2025 include 13,800,774 shares of Common Stock that the Company was required to issue but had not yet issued as of June 30, 2025.
The accompanying notes are an integral part of the unaudited condensed consolidated financial statements.
NUBURU, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS' DEFICIT
(UNAUDITED)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Convertible Preferred Stock |
|
|
|
Common Stock |
|
|
|
|
|
|
|
|
|
|
|
|
Shares |
|
|
Amount |
|
|
|
Shares |
|
|
Amount |
|
|
Additional Paid-in Capital |
|
|
Accumulated Deficit |
|
|
Total Stockholders' Deficit |
|
Balance as of December 31, 2024 |
|
|
2,388,905 |
|
|
$ |
23,889,050 |
|
|
|
|
20,274,238 |
|
|
$ |
2,028 |
|
|
$ |
93,968,071 |
|
|
$ |
(131,806,605 |
) |
|
$ |
(37,836,506 |
) |
Reclassification of convertible preferred stock from mezzanine equity to current liabilities |
|
|
(2,388,905 |
) |
|
|
(23,889,050 |
) |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Issuance of Common Stock to extinguish debt |
|
|
— |
|
|
|
— |
|
|
|
|
15,551,122 |
|
|
|
5,438 |
|
|
|
4,384,813 |
|
|
|
— |
|
|
|
4,390,251 |
|
Issuance of Common Stock upon exercise of pre-funded warrants |
|
|
— |
|
|
|
— |
|
|
|
|
13,008,304 |
|
|
|
1,301 |
|
|
|
(367 |
) |
|
|
— |
|
|
|
934 |
|
Contributions from related party |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
110,000 |
|
|
|
|
|
|
110,000 |
|
Stock-based compensation |
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
— |
|
|
|
571,708 |
|
|
|
— |
|
|
|
571,708 |
|
Deemed dividend in connection with modification of pre-funded warrants |
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
— |
|
|
|
(936 |
) |
|
|
— |
|
|
|
(936 |
) |
Reclassification of convertible preferred stock from mezzanine equity to liability |
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
10,398,050 |
|
|
|
10,398,050 |
|
Net loss |
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(16,611,425 |
) |
|
|
(16,611,425 |
) |
Balance as of March 31, 2025 |
|
|
— |
|
|
|
— |
|
|
|
|
48,833,664 |
|
|
|
8,767 |
|
|
|
99,033,289 |
|
|
|
(138,019,980 |
) |
|
|
(38,977,924 |
) |
Issuance of Common Stock to extinguish debt |
|
|
— |
|
|
|
— |
|
|
|
|
16,294,942 |
|
|
|
1,629 |
|
|
|
5,024,306 |
|
|
|
— |
|
|
|
5,025,935 |
|
Issuance of Common Stock in connection with the SEPA commitment fee |
|
|
— |
|
|
|
— |
|
|
|
|
1,332,623 |
|
|
|
133 |
|
|
|
545,176 |
|
|
|
— |
|
|
|
545,309 |
|
Common Stock issued for services |
|
|
— |
|
|
|
— |
|
|
|
|
3,830,189 |
|
|
|
383 |
|
|
|
599,617 |
|
|
|
— |
|
|
|
600,000 |
|
Issuance of Common Stock from releases of restricted stock units |
|
|
— |
|
|
|
— |
|
|
|
|
1,869 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Restricted stock units withheld for tax withholdings |
|
|
— |
|
|
|
— |
|
|
|
|
(550 |
) |
|
|
— |
|
|
|
(173 |
) |
|
|
— |
|
|
|
(173 |
) |
Stock-based compensation |
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
— |
|
|
|
282,106 |
|
|
|
— |
|
|
|
282,106 |
|
Net loss |
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(12,224,975 |
) |
|
|
(12,224,975 |
) |
Balance as of June 30, 2025 |
|
|
— |
|
|
$ |
— |
|
|
|
|
70,292,737 |
|
|
$ |
10,912 |
|
|
$ |
105,484,321 |
|
|
$ |
(150,244,955 |
) |
|
$ |
(44,749,722 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Convertible Preferred Stock |
|
|
|
Common Stock |
|
|
|
|
|
|
|
|
|
|
|
|
Shares |
|
|
Amount |
|
|
|
Shares(1) |
|
|
Amount(1) |
|
|
Additional Paid-in Capital(1) |
|
|
Accumulated Deficit |
|
|
Total Stockholders' Deficit |
|
Balance as of December 31, 2023 |
|
|
2,388,905 |
|
|
$ |
23,889,050 |
|
|
|
|
922,362 |
|
|
$ |
92 |
|
|
$ |
64,744,838 |
|
|
$ |
(97,290,851 |
) |
|
$ |
(32,545,921 |
) |
Issuance of Common Stock |
|
|
— |
|
|
|
— |
|
|
|
|
40,000 |
|
|
|
4 |
|
|
|
199,996 |
|
|
|
— |
|
|
|
200,000 |
|
Issuance of Common Stock from releases of restricted stock units |
|
|
— |
|
|
|
— |
|
|
|
|
1,237 |
|
|
|
1 |
|
|
|
(1 |
) |
|
|
— |
|
|
|
— |
|
Restricted stock units withheld for tax withholdings |
|
|
— |
|
|
|
— |
|
|
|
|
(285 |
) |
|
|
(1 |
) |
|
|
(1,872 |
) |
|
|
— |
|
|
|
(1,873 |
) |
Stock-based compensation |
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
— |
|
|
|
614,115 |
|
|
|
— |
|
|
|
614,115 |
|
Net loss |
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(5,705,098 |
) |
|
|
(5,705,098 |
) |
Balance as of March 31, 2024 |
|
|
2,388,905 |
|
|
|
23,889,050 |
|
|
|
|
963,314 |
|
|
|
96 |
|
|
|
65,557,076 |
|
|
|
(102,991,887 |
) |
|
|
(37,434,715 |
) |
Issuance of Common Stock to extinguish debt |
|
|
— |
|
|
|
— |
|
|
|
|
2,248,312 |
|
|
|
225 |
|
|
|
13,356,187 |
|
|
|
— |
|
|
|
13,356,412 |
|
Issuance of Common Stock from releases of restricted stock units |
|
|
— |
|
|
|
— |
|
|
|
|
48,779 |
|
|
|
5 |
|
|
|
(5 |
) |
|
|
— |
|
|
|
— |
|
Restricted stock units withheld for tax withholdings |
|
|
— |
|
|
|
— |
|
|
|
|
(13,082 |
) |
|
|
(1 |
) |
|
|
(70,712 |
) |
|
|
— |
|
|
|
(70,713 |
) |
Issuance of pre-funded warrants |
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
— |
|
|
|
1,539,866 |
|
|
|
— |
|
|
|
1,539,866 |
|
Stock-based compensation |
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
— |
|
|
|
450,572 |
|
|
|
— |
|
|
|
450,572 |
|
Net loss |
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(12,638,883 |
) |
|
|
(12,638,883 |
) |
Balance as of June 30, 2024 |
|
|
2,388,905 |
|
|
$ |
23,889,050 |
|
|
|
|
3,247,323 |
|
|
$ |
325 |
|
|
$ |
80,832,984 |
|
|
$ |
(115,626,325 |
) |
|
$ |
(34,793,016 |
) |
(1)Periods presented have been adjusted to reflect the 1-for-40 reverse stock split on July 23, 2024. See Note 2 for additional information.
The accompanying notes are an integral part of the unaudited condensed consolidated financial statements.
NUBURU, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, |
|
|
|
2025 |
|
|
2024 |
|
|
|
|
|
|
|
|
Cash Flows from Operating Activities: |
|
|
|
|
|
|
Net loss |
|
$ |
(28,836,400 |
) |
|
$ |
(18,343,981 |
) |
Adjustments to reconcile net loss to net cash used in operating activities: |
|
|
|
|
|
|
Depreciation and amortization |
|
|
446,449 |
|
|
|
389,538 |
|
Stock-based compensation |
|
|
794,646 |
|
|
|
1,064,687 |
|
Inventory reserve adjustments |
|
|
— |
|
|
|
28,012 |
|
Amortization of debt discount |
|
|
— |
|
|
|
1,531,541 |
|
Amortization of deferred financing costs |
|
|
28,433 |
|
|
|
407,120 |
|
Debt issuance costs expensed under fair value option |
|
|
161,380 |
|
|
|
— |
|
Operating lease right-of-use asset |
|
|
— |
|
|
|
188,776 |
|
Change in fair value of warrant liabilities |
|
|
(110,314 |
) |
|
|
(1,786,512 |
) |
Change in fair value of derivative liability |
|
|
(37,900 |
) |
|
|
— |
|
Change in fair value of convertible note receivable |
|
|
11,400 |
|
|
|
— |
|
Change in fair value of notes payable |
|
|
1,166,373 |
|
|
|
— |
|
Change in fair value of SEPA liability |
|
|
260,507 |
|
|
|
— |
|
Loss on issuance of notes payable |
|
|
1,474,096 |
|
|
|
— |
|
Loss on issuance of SEPA |
|
|
2,582,724 |
|
|
|
— |
|
Loss on extinguishment of notes payable |
|
|
6,873,335 |
|
|
|
10,293,834 |
|
SEPA fees and issuance costs |
|
|
1,075,000 |
|
|
|
— |
|
Gain on sale of intellectual property intangible assets |
|
|
(8,961,872 |
) |
|
|
— |
|
Loss on impairment of inventories, property and equipment and operating lease right-of-use asset |
|
|
6,064,823 |
|
|
|
— |
|
Interest expense recognized on remeasurement of preferred stock liability |
|
|
10,398,050 |
|
|
|
— |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
Accounts receivable |
|
|
— |
|
|
|
409,004 |
|
Inventories |
|
|
— |
|
|
|
(203,429 |
) |
Prepaid expenses and other current assets |
|
|
(97,647 |
) |
|
|
(738,424 |
) |
Accounts payable |
|
|
776,714 |
|
|
|
916,495 |
|
Accrued expenses |
|
|
2,181,068 |
|
|
|
1,702,104 |
|
Contract liabilities |
|
|
— |
|
|
|
(6,400 |
) |
Operating lease liability |
|
|
(237,369 |
) |
|
|
(174,592 |
) |
Net cash used in operating activities |
|
|
(3,986,504 |
) |
|
|
(4,322,227 |
) |
Cash Flows from Investing Activities: |
|
|
|
|
|
|
Payment for acquisition |
|
|
(600,000 |
) |
|
|
— |
|
Payments under convertible note receivable |
|
|
(650,000 |
) |
|
|
— |
|
Net cash used in investing activities |
|
|
(1,250,000 |
) |
|
|
— |
|
Cash Flows from Financing Activities: |
|
|
|
|
|
|
Proceeds from note borrowings |
|
|
5,399,708 |
|
|
|
— |
|
Repayments of notes payable |
|
|
(1,024,898 |
) |
|
|
— |
|
Payments of notes issuance and SEPA issuance costs |
|
|
(236,380 |
) |
|
|
(21,500 |
) |
Proceeds received from settlement |
|
|
1,000,000 |
|
|
|
— |
|
Restricted stock units withheld for tax withholdings |
|
|
(173 |
) |
|
|
(72,587 |
) |
Proceeds from issuance of Common Stock |
|
|
— |
|
|
|
200,000 |
|
Shareholder advances |
|
|
— |
|
|
|
644,936 |
|
Proceeds from the issuance of pre-funded warrants |
|
|
— |
|
|
|
1,539,866 |
|
Net cash provided by financing activities |
|
|
5,138,257 |
|
|
|
2,290,715 |
|
NET CHANGE IN CASH DURING THE PERIOD |
|
|
(98,247 |
) |
|
|
(2,031,512 |
) |
CASH AND CASH EQUIVALENTS ―BEGINNING OF PERIOD |
|
|
209,337 |
|
|
|
2,148,700 |
|
CASH AND CASH EQUIVALENTS ―END OF PERIOD |
|
$ |
111,090 |
|
|
$ |
117,188 |
|
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: |
|
|
|
|
|
|
Cash paid for interest |
|
$ |
83,418 |
|
|
$ |
— |
|
Cash paid for income taxes |
|
$ |
— |
|
|
$ |
— |
|
SUPPLEMENTAL NON-CASH INVESTING AND FINANCING ACTIVITIES: |
|
|
|
|
|
|
Issuance of Common Stock upon extinguishment or conversion of notes payable |
|
$ |
9,416,186 |
|
|
$ |
13,356,412 |
|
Issuance of Common Stock in connection with the SEPA commitment fee |
|
$ |
545,309 |
|
|
$ |
— |
|
Extinguishment of existing unsecured promissory note and accrued interest through issuance of convertible note |
|
$ |
2,108,523 |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
Transaction costs related to the reverse recapitalization not yet paid |
|
$ |
1,007,439 |
|
|
$ |
1,007,439 |
|
Shares issued for services included in prepaid expenses and OCA |
|
$ |
709,167 |
|
|
$ |
— |
|
Debt issuance costs included in accounts payable and accrued expenses |
|
$ |
127,000 |
|
|
$ |
697,563 |
|
Issuance of promissory note for replacement of shareholder advance |
|
$ |
545,000 |
|
|
$ |
— |
|
Stock-based compensation expense included in accrued expenses |
|
$ |
50,000 |
|
|
$ |
— |
|
Issuance of Common Stock upon exercise of pre-funded warrants |
|
$ |
934 |
|
|
$ |
— |
|
Deemed dividend in connection with modification of pre-funded warrants |
|
$ |
936 |
|
|
$ |
— |
|
Transfer of property and equipment from inventory |
|
$ |
— |
|
|
$ |
154,971 |
|
Purchase of property and equipment in accounts payable and accrued expenses |
|
$ |
— |
|
|
$ |
540,028 |
|
The accompanying notes are an integral part of the unaudited condensed consolidated financial statements.
NUBURU, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
NOTE 1. BACKGROUND AND ORGANIZATION
Nuburu, Inc. (“Nuburu” or the “Company”) was originally incorporated in Delaware on July 21, 2020 under the name Tailwind Acquisition Corp. (“Tailwind”) as a special purpose acquisition company, formed for the purpose of effecting an initial business combination with one or more target businesses. On September 9, 2020 (the “IPO Closing Date”), the Company consummated its initial public offering (the “IPO”). On January 31, 2023 (the "Closing Date"), the Company consummated a business combination with Nuburu Subsidiary, Inc. f/k/a Nuburu, Inc. (“Legacy Nuburu”), a privately held operating company which merged into the Company's subsidiary Compass Merger Sub, Inc. (the “Business Combination”) and changed its name to “Nuburu, Inc.,” and the Company became the owner, directly or indirectly, of all of the equity interests of Nuburu Subsidiary, Inc. and its subsidiaries.
Throughout the notes to the condensed consolidated financial statements, unless otherwise noted, the “Company,” “we,” “us” or “our” and similar terms refer to Legacy Nuburu prior to the consummation of the Business Combination, and Nuburu and its subsidiaries after the consummation of the Business Combination.
Going Concern and Liquidity
The Company is an emerging growth company that has not yet achieved full commercialization and is expected to incur losses until it does.
From inception through June 30, 2025, the Company has incurred operating losses and negative cash flows from operating activities. For the six months ended June 30, 2025 and 2024, the Company has incurred operating losses, including net losses of $28,836,400 and $18,343,981, respectively, and the Company has an accumulated deficit of $150,244,955 as of June 30, 2025. The operating loss for the six months ended June 30, 2025 included $10,398,050 of non-cash interest expense recognized on remeasurement of the preferred stock liability. For additional information on this interest expense, see Note 9. The Company expects to continue executing its comprehensive growth and diversification strategy, expanding into complementary domains such as defense-tech, security, and operational resilience solutions. The Company anticipates that it will incur net losses for the foreseeable future and, even if it increases its revenue, there is no guarantee that it will ever become profitable. All of the aforementioned factors raise substantial doubt about the Company's ability to continue as a going concern.
The Company plans to finance its operations with proceeds from the issuance and sale of equity securities or debt, including sales pursuant to its SEPA with the SEPA Investor, each defined and further described in Note 11; however, there is no assurance that management's plans to obtain additional debt or equity financing will be successfully implemented or implemented on terms favorable to the Company. Until the Company can generate sufficient revenue to cover its operating expenses, working capital, and capital expenditures, the Company plans to rely on proceeds received from the SEPA and certain agreements executed subsequent to June 30, 2025, as further described herein.
NYSE Regulation Notice of Noncompliance
On April 29, 2025, the Company received a Notice of Noncompliance (the “Notice”) from NYSE Regulation indicating that the Company was not in compliance with Section 1003(a)(i) of the NYSE American LLC Company Guide (the “Company Guide”), which requires a company to maintain stockholders’ equity of $2.0 million or more if it has reported losses from continuing operations or net losses in two of its three most recent fiscal years. The Notice has no immediate effect on the listing or trading of the Company’s securities and the Company’s common stock, par value $0.0001 per share (“Common Stock") will continue to trade on the NYSE American under the symbol “BURU” with the designation of “.BC” to indicate that the Company is not in compliance with the NYSE American’s continued listing standards.
As required by the Company Guide, the Company submitted a detailed plan on May 29, 2025. The detailed plan advised NYSE Regulation of actions the Company has taken or will take to regain compliance with the continued listing standards by the compliance deadline of October 29, 2026. On July 22, 2025, the Company received notification from NYSE Regulation that it completed its review of the detailed plan, accepted the detailed plan, and granted the Company a plan period through October 29, 2026 to regain compliance.
NYSE Regulation staff will review the Company periodically for compliance with the initiatives outlined in the detailed plan. If the Company is not in compliance with the continued listing standards by October 29, 2026, or if the Company does not make progress consistent with the detailed plan during the plan period, NYSE Regulation will initiate delisting proceedings as appropriate. The Company may appeal a staff delisting determination in accordance with the Company Guide.
The Company believes that, upon consummation of certain of the transactions that it has recently announced, it will be able to regain compliance. However, such transactions are subject to regulatory approvals, stockholder approval, and other closing conditions and, as a result, may not be consummated. Even if consummated, such transactions may not achieve the anticipated results or benefits to the Company.
Inventory, Property and Equipment and Right-of-Use Asset Impairment
The Company leased approximately 27,900 square feet of office space in Centennial, Colorado under a noncancelable operating lease agreement. The original term of the lease was set to expire in December 2024, however, in November 2023, the Company elected to extend the lease through June 2025. As further described in Note 3, as of March 31, 2025, the Company was in default under its lease, and Centennial Tech Industrial Owner (the "Landlord") pursued available remedies in advance of the expiration of the lease term in June 2025. As such, during the first quarter of 2025, the Company determined that, based on the assumption that the Landlord would fully exercise its rights with respect to all assets remaining on the premises, (i) it no longer had control over the inventory and that recovery was not probable, therefore, inventory was written down to a net realizable value of zero, (ii) the carrying value of its property and equipment, all of which was at the leased location, was no longer recoverable, and the assets were written down to a net book value of $0, and (iii) the right-of-use asset associated with this lease was fully impaired, as the Company could no longer use the leased premises, each of which is recorded within loss on
impairment of inventories, property and equipment and operating lease right-of-use asset on the condensed consolidated statement of operations for the six months ended June 30, 2025. See Note 3 for additional information.
Certain Significant Risks and Uncertainties
The Company’s future results of operations involve a number of risks and uncertainties. Factors that could affect the Company’s future operating results and cause actual results to vary materially from expectations include, but are not limited to, those summarized in the Cautionary Note Regarding Forward-Looking Statements above.
NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) for interim financial information and in accordance with the instructions to Form 10-Q and Article 8 of Regulation S-X of the SEC. Certain information or footnote disclosures normally included in financial statements prepared in accordance with U.S. GAAP have been condensed or omitted, pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”) for interim financial reporting. Accordingly, they do not include all the information and footnotes necessary for a complete presentation of financial position, results of operations, or cash flows. In the opinion of management, the accompanying unaudited condensed consolidated financial statements include all adjustments, consisting of a normal recurring nature, which are necessary for a fair presentation of the financial position, operating results, and cash flows for the periods presented.
The results of operations for the three and six months ended June 30, 2025 and 2024 are not necessarily indicative of the results that may be expected for the year ending December 31, 2025 or any future period. These unaudited condensed consolidated financial statements and their notes should be read in conjunction with the Company’s Annual Report on Form 10-K as filed with the SEC on April 15, 2025, and as subsequently amended.
Principles of Consolidation
The accompanying condensed consolidated financial statements include the accounts of the Company and its wholly-owned subsidiary. All significant intercompany balances and transactions have been eliminated in consolidation.
Reverse Stock Split
Following stockholder approval on February 22, 2024, the Company effected a reverse stock split of its Common Stock at a ratio of 1-for-40 (the “Reverse Stock Split.”) The Reverse Stock Split was effective July 23, 2024. No changes were made to the number of authorized shares. Proportional adjustments were made to the number of shares of Common Stock issuable upon exercise or conversion of the Company’s equity awards, warrants, and other equity instruments convertible into Common Stock, as well as the applicable exercise price. All share and per share amounts of our Common Stock presented have been retroactively adjusted to reflect the Reverse Stock Split, including reclassifying an amount equal to the reduction in par value of Common Stock to additional paid-in capital.
Emerging Growth Company
The Company is an “emerging growth company,” as defined in Section 2(a) of the Securities Act, as modified by the Jumpstart Our Business Startups Act of 2012 (the “JOBS Act”), and it may take advantage of certain exemptions from various reporting requirements that are not applicable to other public companies that are not emerging growth companies including, but not limited to, not being required to comply with the independent registered public accounting firm attestation requirements of Section 404 of the Sarbanes-Oxley Act, reduced disclosure obligations regarding executive compensation in its periodic reports and proxy statements, and exemptions from the requirements of holding a nonbinding advisory vote on executive compensation and stockholder approval of any golden parachute payments not previously approved.
Further, Section 102(b)(1) of the JOBS Act exempts emerging growth companies from being required to comply with new or revised financial accounting standards until private companies (that is, those that have not had a Securities Act registration statement declared effective or do not have a class of securities registered under the Exchange Act) are required to comply with the new or revised financial accounting standards. The JOBS Act provides that a company can elect to opt out of the extended transition period and comply with the requirements that apply to non-emerging growth companies but any such election to opt out is irrevocable. The Company has elected not to opt out of such extended transition period which means that when a standard is issued or revised and it has different application dates for public or private companies, the Company, as an emerging growth company, can adopt the new or revised standard at the time private companies adopt the new or revised standard. This may make comparison of the Company’s financial statements with another public company which is neither an emerging growth company nor an emerging growth company which has opted out of using the extended transition period difficult or impossible because of the potential differences in accounting standards used.
Significant Accounting Policies
The significant accounting policies used in preparation of these condensed consolidated financial statements are disclosed in the notes to consolidated financial statements included in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2024, as amended. Other than as noted below, the significant accounting policies have not changed significantly since that filing.
Standby Equity Purchase Agreement
In May 2025, the Company entered into a SEPA with the SEPA Investor, each defined and further described in Note 11. Pursuant to the SEPA, the Company has the right, but not the obligation, to sell to the SEPA Investor up to $100.0 million of shares of Common Stock at the Company’s request any time during the 36 months following the execution of such purchase agreement, subject to certain conditions. The
SEPA is accounted for as a liability at fair value under Accounting Standards Codification ("ASC") 815, as it includes an embedded put option and an embedded forward contract that do not meet the indexed to equity and the equity classification scope exception. The put option is recognized at inception, and the forward option is recognized upon issuance of notice for the sale of the Company's Common Stock. The change in the fair value of the SEPA is recorded in other gain (loss), net on the condensed consolidated statements of operations. See Note 11 for further details.
Fair value option for certain financial instruments
The Company elected the fair value option (“FVO”) for recognition of (i) certain debt instruments, as described in Notes 4 and 8, and (ii) the Convertible Note Receivable (as defined and described in Note 5), as permitted under ASC 825, Financial Instruments. Under this option, financial instruments are initially recognized at fair value as an asset or liability on the condensed consolidated balance sheets with subsequent changes in fair value, inclusive of interest, market risk, and other factors affecting valuation, reflected in the condensed consolidated statements of operations. The Company elected to recognize interest expense within the line item presented for the change in the fair value of the asset or liability. Additionally, the change in fair value of financial liabilities attributable to the change in the instrument-specific credit risk is required to be presented separately in other comprehensive income. For the three and six months ended June 30, 2025, the change in fair value related to a change in the instrument-specific credit risk was immaterial. All costs associated with the issuance of financial instruments accounted for using the FVO are expensed upon issuance or as incurred. See Note 5 and Note 8 for additional information.
Mandatorily redeemable preferred stock
The Company accounts for mandatorily redeemable preferred stock in accordance with ASC 480, Distinguishing Liabilities from Equity. Preferred stock that is mandatorily redeemable on a fixed or determinable date, or upon the occurrence of an event certain to occur, is classified as a liability on the condensed consolidated balance sheets. Mandatorily redeemable preferred stock is initially recognized at its fair value, and subsequently measured at its redemption value.
Recently Issued Accounting Pronouncements
ASU 2023-09
In December 2023, the Financial Accounting Standards Board (“FASB") issued Accounting Standards Update (“ASU") 2023-09, Income Taxes (Topic 740) – Improvements to Income Tax Disclosures. The ASU requires that an entity disclose specific categories in the effective tax rate reconciliation as well as reconciling items that meet a quantitative threshold. Further, the ASU requires additional disclosures on income tax expense and taxes paid, net of refunds received, by jurisdiction. The new standard is effective for annual periods beginning after December 15, 2024 on a prospective basis with the option to apply it retrospectively. Early adoption is permitted. The adoption of this guidance will result in the Company being required to include enhanced income tax related disclosures. The Company is currently evaluating the impact this standard will have on its consolidated financial statements.
ASU 2024-03
In November 2024, the FASB issued ASC 2024-03, Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses, which is intended to provide more detailed information about specified categories of expenses (purchases of inventory, employee compensation, depreciation and amortization) included in certain expense captions presented on the consolidated statement of operations. This new standard is effective for fiscal years beginning after December 15, 2026, and interim periods within fiscal years beginning after December 15, 2027. Early adoption is permitted. The amendments may be applied either (1) prospectively to financial statements issued for periods after the effective date of this ASU or (2) retrospectively to all prior periods presented in the consolidated financial statements. The Company is in the process of finalizing the disclosures that will be required by the adoption of the provisions of ASU 2023-09, and will adopt these amendments for annual disclosures in the Annual Report on Form 10-K for the year ending December 31, 2027.
NOTE 3. BALANCE SHEET COMPONENTS
The Company leased approximately 27,900 square feet of office space in Centennial, Colorado, with a lease term through June 2025. Consistent with the Company’s previously disclosed business plan for its future business, the Company does not believe that assets or equipment that remain on this leased property are critical to its new business strategy, given that it will not be conducting full-scale manufacturing or laser design or development that would involve the prior patent portfolio, which was transferred to its former secured lenders. The Company is pursuing a lease for a replacement facility that is more appropriate for the Company’s new business strategy, which will involve laser development in different verticals and outsourcing of manufacturing and inventory management. However, entering into a new lease and appropriately equipping a new facility is costly and time-consuming and may cause delays in the Company’s progress with respect to the business plan focused on building a stable foundation for its future business.
As of March 31, 2025, the Company was in default under the lease, and the Landlord pursued available remedies in advance of the lease term that expired in June 2025. In April 2025, the Landlord obtained a default judgment against the Company in the amount of $409,278, which accrues interest at a rate of 10% per annum beginning in March 2025 until paid in full. The Landlord exercised its rights under the lease agreement and applicable law with respect to a lessee in default and such lessee’s assets located on the premises, including the removal and disposal of inventories and property and equipment remaining on the property. As such, during the first quarter of 2025, the Company determined that, based on the assumption that the Landlord would fully exercise its rights with respect to all assets remaining on the premises, (i) it no longer had control over the inventory and that recovery was not probable, therefore, inventory was written down to a net realizable value of zero, (ii) the carrying value of its property and equipment, all of which was at the leased location, was no longer recoverable, and the assets were written down to a net book value of $0, and (iii) the right-of-use asset associated with this lease was fully impaired, as the Company
could no longer use the leased premises, each of which is recorded within loss on impairment of inventories, property and equipment and operating lease right-of-use asset on the condensed consolidated statement of operations for the six months ended June 30, 2025.
Inventories, Net
Inventories, net as of December 31, 2024 consisted of the following:
|
|
|
|
|
|
|
December 31, 2024 |
|
Raw materials and supplies |
|
$ |
1,913,013 |
|
Work-in-process |
|
|
161,137 |
|
Finished goods |
|
|
613,786 |
|
Inventories, gross |
|
|
2,687,936 |
|
Less: inventory reserve |
|
|
(1,161,469 |
) |
Inventories, net |
|
$ |
1,526,467 |
|
As of June 30, 2025, the Company's inventory value was nil, as it no longer had control over the inventory and recovery was not probable. During each of the three and six months ended June 30, 2025 and the three months ended June 30, 2024, the Company recorded lower of cost or net realizable value charges of nil.
During the six months ended June 30, 2024, the Company recorded lower of cost or net realizable value charges of $28,012. During the first half of 2025, in connection with the lease default described above, inventory was written down to a net realizable value of zero through a $1,526,467 loss recorded within loss on impairment of inventories, property and equipment and operating lease right-of-use asset on the condensed consolidated statement of operations for the six months ended June 30, 2025.
Property and Equipment, Net
Property and equipment, net as of December 31, 2024 consisted of the following:
|
|
|
|
|
|
|
December 31, 2024 |
|
Machinery and equipment |
|
$ |
7,203,592 |
|
Leasehold improvements |
|
|
897,948 |
|
Furniture and office equipment |
|
|
205,897 |
|
Computer equipment and software |
|
|
197,386 |
|
Property and equipment, gross |
|
|
8,504,823 |
|
Less: accumulated depreciation and amortization |
|
|
(3,670,094 |
) |
Property and equipment, net |
|
$ |
4,834,729 |
|
As of June 30, 2025, the Company's property and equipment, net value was nil, as the carrying value of its property and equipment, all of which was at the leased location, was no longer recoverable. Depreciation and amortization expense related to property and equipment was nil and $132,643 during the three months ended June 30, 2025 and 2024, respectively, and $446,449 and $389,538 during the six months ended June 30, 2025 and 2024, respectively.
Prepaid Expenses and Other Current Assets
Prepaid expenses and other current assets as of June 30, 2025 and December 31, 2024 consisted of the following:
|
|
|
|
|
|
|
|
|
|
|
June 30, 2025 |
|
|
December 31, 2024 |
|
Common stock issued for services |
|
$ |
709,167 |
|
|
$ |
— |
|
Prepaid insurance |
|
|
88,633 |
|
|
|
123,959 |
|
Other prepaid assets |
|
|
43,174 |
|
|
|
28,521 |
|
Other current assets (1) |
|
|
178,589 |
|
|
|
10,269 |
|
Total prepaid expenses and other current assets |
|
$ |
1,019,563 |
|
|
$ |
162,749 |
|
(1)Includes $150,000 receivable from Liqueous in connection with the Liqueous Settlement Agreement, as defined and further described in Note 6.
Accrued Expenses
Accrued expenses as of June 30, 2025 and December 31, 2024 consisted of the following:
|
|
|
|
|
|
|
|
|
|
|
June 30, 2025 |
|
|
December 31, 2024 |
|
Accrued legal, accounting and professional fees |
|
$ |
3,174,608 |
|
|
$ |
2,448,594 |
|
Accrued TCEI acquisition costs |
|
|
735,127 |
|
|
|
— |
|
Accrued transaction costs related to the reverse recapitalization |
|
|
503,600 |
|
|
|
503,600 |
|
Accrued lease-related payables |
|
|
409,278 |
|
|
|
54,288 |
|
Accrued taxes payable |
|
|
339,569 |
|
|
|
357,953 |
|
Accrued payroll and benefits |
|
|
336,473 |
|
|
|
232,966 |
|
Accrued interest |
|
|
62,505 |
|
|
|
560,501 |
|
Other |
|
|
102,056 |
|
|
|
143,293 |
|
Total accrued expenses |
|
$ |
5,663,216 |
|
|
$ |
4,301,195 |
|
NOTE 4. FAIR VALUE MEASUREMENTS
Assets and liabilities recorded at fair value on a recurring basis in the balance sheets are categorized based upon the level of judgment associated with the inputs used to measure their fair values. Fair value is defined as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. Valuation techniques used to measure fair value must maximize the use of observable inputs and minimize the use of unobservable inputs. The standard describes a fair value hierarchy based on three levels of inputs, of which the first two are considered observable and the last unobservable, as follows:
Level 1: Valuations based on quoted prices for identical assets and liabilities in active markets.
Level 2: Valuations based on observable inputs other than quoted prices included in Level 1, such as quoted prices for similar assets and liabilities in active markets, quoted prices for identical or similar assets and liabilities in markets that are not active, or other inputs that are observable or can be corroborated by observable market data.
Level 3: Valuations based on unobservable inputs reflecting our own assumptions, consistent with reasonably available assumptions made by other market participants. These valuations require significant judgment.
An asset's or liability’s fair value measurement level within the fair value hierarchy is based on the lowest level of any input that is significant to the fair value measurement.
The Company’s financial instruments that are carried at fair value consist of Level 1 and Level 3 assets and liabilities:
oLevel 1 assets include highly liquid bank deposits and money market funds, which were not material in any period presented herein.
oLevel 1 liabilities include the Public Warrants, which are classified as Level 1 due to the use of an observable market quote in an active market, however, were determined to have no value as of June 30, 2025 and December 31, 2024 due to a notification from the NYSE American in December 2023 that the NYSE American had determined to (a) commence proceedings to delist the Company’s Public Warrants, each whole warrant exercisable to purchase one share of the Company’s Common Stock, par value $0.0001 per share, at a price of $11.50 per share, and listed to trade on the NYSE American under the symbol “BURU.WS”, and (b) immediately suspend trading in the Public Warrants due to “abnormally low” trading price levels.
oLevel 3 assets include the Convertible Note Receivable (as defined and described in Note 5), which is classified as Level 3 due to the use of unobservable inputs in the valuation of the asset. There were no transfers between Level 1, Level 2, and Level 3 in any periods presented.
oLevel 3 liabilities include (i) the Junior Note Warrants (as defined and described in Note 8 and Note 10), (ii) our debt recorded under the fair value option, including the Indigo Capital Convertible Notes, Agile Note, Diagonal Convertible Note, Boot Convertible Note, Brick Lane Convertible Notes and Bomore Convertible Notes (each as defined and described in Note 8), and (iii) through early March 2025, the August 2024 Convertible Note Derivative Liability (as defined and described in Note 8), each of which is classified as Level 3 due to the use of unobservable inputs in the valuation of the liability. Gains or losses from the remeasurement of (i) the Junior Note Warrants are recorded as part of change in fair value of warrant liabilities, (ii) debt recorded under the fair value option are recorded as part of change in fair value of notes payable, (iii) the SEPA liability, as further described in Note 11, are recorded as part of change in fair value of SEPA liability, and (iv) the August 2024 Convertible Note Derivative Liability are recorded as part of change in fair value of derivative liability in the condensed consolidated statements of operations. There were no transfers between Level 1, Level 2, and Level 3 in any periods presented.
The following tables set forth the fair value of the Company’s financial assets and liabilities by level within the fair value hierarchy as of June 30, 2025 and December 31, 2024:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At June 30, 2025 |
|
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
Total |
|
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
Convertible Note Receivable |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
748,600 |
|
|
$ |
748,600 |
|
Total assets |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
748,600 |
|
|
$ |
748,600 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
Junior Note Warrants |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
18,301 |
|
|
$ |
18,301 |
|
Notes payable - fair value option |
|
|
— |
|
|
|
— |
|
|
|
9,510,017 |
|
|
|
9,510,017 |
|
SEPA liability |
|
|
— |
|
|
|
— |
|
|
|
3,297,922 |
|
|
|
3,297,922 |
|
Total liabilities |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
12,826,240 |
|
|
$ |
12,826,240 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At December 31, 2024 |
|
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
Total |
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
Junior Note Warrants |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
128,615 |
|
|
$ |
128,615 |
|
Convertible note derivative liability (1) |
|
|
— |
|
|
|
— |
|
|
|
37,900 |
|
|
|
37,900 |
|
Total liabilities |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
166,515 |
|
|
$ |
166,515 |
|
(1)Represents the August 2024 Convertible Note Derivative Liability, as defined and described in Note 8. In March 2025, the remaining August 2024 Convertible Notes were purchased by Indigo Capital and subsequently extinguished. For additional information, see Note 8.
Level 3 Financial Assets
Convertible Note Receivable
The following table sets forth a summary of the changes in fair value of the Company's Convertible Note Receivable:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
|
|
|
|
|
|
2025 |
|
|
2025 |
|
Fair value, beginning balance |
|
|
|
|
|
$ |
260,000 |
|
|
$ |
— |
|
Fair value at issuance |
|
|
|
|
|
|
— |
|
|
|
260,000 |
|
Principal additions |
|
|
|
|
|
|
500,000 |
|
|
|
650,000 |
|
Contributions from related party |
|
|
|
|
|
|
— |
|
|
|
(150,000 |
) |
Change in fair value |
|
|
|
|
|
|
(11,400 |
) |
|
|
(11,400 |
) |
Fair value, ending balance |
|
|
|
|
|
$ |
748,600 |
|
|
$ |
748,600 |
|
The aggregate fair value of the Convertible Note Receivable was estimated using a Monte Carlo simulation based approach, a Level 3 valuation. The significant inputs to the calculation of the fair value of the Convertible Note Receivable at issuance and June 30, 2025 were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, |
|
|
|
|
|
|
2025 |
Convertible Note Receivable |
|
|
|
|
|
|
Stock price |
|
|
|
|
$ |
0.000038 - 0.000048 |
Expected term (in years) |
|
|
|
|
|
1.00 - 1.25 |
Expected volatility |
|
|
|
|
|
157.7% - 188.1% |
Risk-free interest rate |
|
|
|
|
|
3.8% - 4.2% |
Expected dividend yield |
|
|
|
|
|
0.0% |
Level 3 Financial Liabilities
Junior Note Warrants
The following table sets forth a summary of the changes in fair value of the Company's Junior Note Warrants issued in November 2023:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
|
|
|
|
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
Fair value, beginning balance |
|
|
|
|
|
$ |
1,315 |
|
|
$ |
2,235,208 |
|
|
$ |
128,615 |
|
|
$ |
2,238,519 |
|
Change in fair value |
|
|
|
|
|
|
16,986 |
|
|
|
(1,783,201 |
) |
|
|
(110,314 |
) |
|
|
(1,786,512 |
) |
Fair value, ending balance |
|
|
|
|
|
$ |
18,301 |
|
|
$ |
452,007 |
|
|
$ |
18,301 |
|
|
$ |
452,007 |
|
The aggregate fair value of the Junior Note Warrants was estimated using a Monte Carlo simulation based approach, a Level 3 valuation. The significant inputs to the calculation of the fair value of the Junior Note Warrant liability were as follows:
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, |
|
|
|
2025 |
|
|
2024 |
Junior Note Warrants: |
|
|
|
|
|
|
Stock price |
|
$ |
0.35 |
|
$ |
0.03 - 0.14 |
Expected term (in years) |
|
|
3.4 - 4.1 |
|
|
4.4 - 4.7 |
Expected volatility |
|
|
66.2% - 70.8% |
|
|
58.9% - 69.8% |
Risk-free interest rate |
|
|
3.7% |
|
|
4.2% - 4.3% |
Expected dividend yield |
|
|
0.0% |
|
|
0.0% |
Notes Payable - Fair Value Option
The following tables set forth a summary of the changes in fair value of the Company's notes payable recorded under the fair value option:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, 2025 |
|
|
|
Beginning Balance |
|
|
Issuance |
|
|
Additions & (Payments) |
|
|
Conversion |
|
|
Change in Fair Value |
|
|
Ending Balance |
|
Indigo Capital Convertible Notes |
|
$ |
4,047,000 |
|
|
$ |
3,803,374 |
|
|
$ |
— |
|
|
$ |
(2,761,362 |
) |
|
$ |
1,173,366 |
|
|
$ |
6,262,378 |
|
Agile Note |
|
|
— |
|
|
|
500,000 |
|
|
|
58,417 |
|
|
|
— |
|
|
|
316,143 |
|
|
|
874,560 |
|
Diagonal Convertible Note |
|
|
— |
|
|
|
399,955 |
|
|
|
— |
|
|
|
— |
|
|
|
(6,735 |
) |
|
|
393,220 |
|
Boot Convertible Note |
|
|
— |
|
|
|
193,215 |
|
|
|
— |
|
|
|
— |
|
|
|
(3,254 |
) |
|
|
189,961 |
|
Brick Lane Convertible Notes |
|
|
— |
|
|
|
2,565,384 |
|
|
|
— |
|
|
|
(2,264,573 |
) |
|
|
(29,972 |
) |
|
|
270,839 |
|
Bomore Convertible Notes |
|
|
— |
|
|
|
1,411,829 |
|
|
|
— |
|
|
|
— |
|
|
|
(28,190 |
) |
|
|
1,383,639 |
|
Torcross Convertible Notes |
|
|
— |
|
|
|
133,883 |
|
|
|
— |
|
|
|
— |
|
|
|
1,537 |
|
|
|
135,420 |
|
Total |
|
$ |
4,047,000 |
|
|
$ |
9,007,640 |
|
|
$ |
58,417 |
|
|
$ |
(5,025,935 |
) |
|
$ |
1,422,895 |
|
|
$ |
9,510,017 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, 2025 |
|
|
|
Beginning Balance |
|
|
Issuance |
|
|
Additions & (Payments) |
|
|
Conversion |
|
|
Change in Fair Value |
|
|
Ending Balance |
|
Indigo Capital Convertible Notes |
|
$ |
— |
|
|
$ |
9,014,474 |
|
|
$ |
— |
|
|
$ |
(3,668,940 |
) |
|
$ |
916,844 |
|
|
$ |
6,262,378 |
|
Agile Note |
|
|
— |
|
|
|
500,000 |
|
|
|
58,417 |
|
|
|
— |
|
|
|
316,143 |
|
|
|
874,560 |
|
Diagonal Convertible Note |
|
|
— |
|
|
|
399,955 |
|
|
|
— |
|
|
|
— |
|
|
|
(6,735 |
) |
|
|
393,220 |
|
Boot Convertible Note |
|
|
— |
|
|
|
193,215 |
|
|
|
— |
|
|
|
— |
|
|
|
(3,254 |
) |
|
|
189,961 |
|
Brick Lane Convertible Notes |
|
|
— |
|
|
|
2,565,384 |
|
|
|
— |
|
|
|
(2,264,573 |
) |
|
|
(29,972 |
) |
|
|
270,839 |
|
Bomore Convertible Notes |
|
|
— |
|
|
|
1,411,829 |
|
|
|
— |
|
|
|
— |
|
|
|
(28,190 |
) |
|
|
1,383,639 |
|
Torcross Convertible Notes |
|
|
— |
|
|
|
133,883 |
|
|
|
— |
|
|
|
— |
|
|
|
1,537 |
|
|
|
135,420 |
|
Total |
|
$ |
— |
|
|
$ |
14,218,740 |
|
|
$ |
58,417 |
|
|
$ |
(5,933,513 |
) |
|
$ |
1,166,373 |
|
|
$ |
9,510,017 |
|
The fair value of the Company's notes payable recorded under the fair value option was estimated using Level 3 fair value measurements. The significant inputs to the calculation of the fair value of the notes payable recorded under the fair value option at issuance and June 30, 2025 were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, 2025 |
Valuation Inputs: |
|
Indigo Capital Convertible Notes(1) |
|
Agile Note(2) |
|
Diagonal Convertible Note(1) |
|
Boot Convertible Note(1) |
|
Bomore Convertible Notes(3) |
|
Brick Lane Convertible Notes(1)(3) |
|
Torcross Convertible Note(3) |
Stock price |
$ |
0.16 - 0.35 |
|
N/A |
$ |
0.14 - 0.35 |
$ |
0.14 - 0.35 |
$ |
0.33 - 0.35 |
$ |
0.31 - 0.35 |
$ |
0.34 - 0.35 |
Expected term (in years) |
|
0.67 - 0.99 |
|
0.49 - 0.58 |
|
0.66 - 0.79 |
|
0.66 - 0.79 |
|
0.96 - 1.00 |
|
0.92 - 1.00 |
|
0.98 - 1.00 |
Expected volatility |
|
237.8% - 268.7% |
|
N/A |
|
220.5% - 245.4% |
|
220.5% - 245.4% |
|
N/A |
|
258.4% |
|
N/A |
Risk-free interest rate |
|
4.0% - 4.2% |
|
N/A |
|
4.2% |
|
4.2% |
|
N/A |
|
4.1% |
|
N/A |
Risk-adjusted discount rate |
|
0.0% - 12.9% |
|
18.0% - 18.6% |
|
N/A |
|
N/A |
|
N/A |
|
N/A |
|
N/A |
Expected dividend yield |
|
N/A |
|
N/A |
|
N/A |
|
N/A |
|
N/A |
|
N/A |
|
N/A |
(1)Fair value was estimated using a Monte Carlo simulation model, which incorporates significant assumptions including the expected volatility of the Company's stock price, the risk-free interest rate, and the timing and probability of future liquidity events.
(2)Fair value was estimated using a discounted cash flow method, which applies a risk-adjusted discount rate to projected future cash flows. The valuation involves significant judgment in determining key inputs such as forecasted revenue growth, margin expectations and discount rates.
(3)Fair value was estimated using the current value method, which allocates the Company's most recent enterprise value to the various classes of equity based on their respective rights and preferences.
SEPA Liability
The following table sets forth a summary of the changes in fair value of the Company's SEPA liability:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
|
|
|
|
|
|
2025 |
|
|
2025 |
|
Fair value, beginning balance |
|
|
|
|
|
$ |
— |
|
|
$ |
— |
|
Fair value at issuance |
|
|
|
|
|
|
3,582,724 |
|
|
|
3,582,724 |
|
Common stock issued (1) |
|
|
|
|
|
|
(545,309 |
) |
|
|
(545,309 |
) |
Change in fair value |
|
|
|
|
|
|
260,507 |
|
|
|
260,507 |
|
Fair value, ending balance |
|
|
|
|
|
$ |
3,297,922 |
|
|
$ |
3,297,922 |
|
(1)Relates to the first 50% of Common Stock issued to the SEPA Investor during the second quarter of 2025 in connection with the commitment fee payable to the SEPA Investor in Common Stock in an amount equal to 1% of the Commitment Amount, or $1,000,000, to be paid 50% on execution of the SEPA and 50% to be paid 90 days after execution of the SEPA, as further detailed in Note 11.
The fair value of the Company's SEPA liability at issuance and as of June 30, 2025 was estimated using (i) related to the put option, a Monte Carlo valuation model utilizing various inputs including the Company’s stock price, volatility, risk-free interest rate, expected term of the agreement and expected share draw amount and (ii) related to the shares issuable in connection with the SEPA commitment fee, the fair value of the underlying shares, each of which is a Level 3 valuation. The fair value of the embedded forward option is determined using the fair value of the underlying shares less the fixed purchase price, however, the embedded forward option was deemed to have no value as there were no notices for the sale of the Company's Common Stock as of June 30, 2025. The significant inputs to the calculation of the fair value of the SEPA liability at issuance and June 30, 2025 were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, |
|
|
|
|
|
|
2025 |
SEPA Liability |
|
|
|
|
|
|
Stock price |
|
|
|
|
$ |
0.35 - 0.37 |
Expected term (in years) |
|
|
|
|
|
2.9 - 3.0 |
Expected volatility |
|
|
|
|
|
205% |
Risk-free interest rate |
|
|
|
|
|
3.7% - 3.9% |
Expected dividend yield |
|
|
|
|
|
0.0% |
August 2024 Convertible Note Derivative Liability
In March 2025, the remaining August 2024 Convertible Notes were purchased by Indigo Capital and subsequently extinguished. For additional information, see Note 8.
The following table sets forth a summary of the changes in fair value of the Company's August 2024 Convertible Note Derivative Liability:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
|
|
|
|
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
Fair value, beginning balance |
|
|
|
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
37,900 |
|
|
$ |
— |
|
Extinguishment of August 2024 Convertible Notes |
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
(37,900 |
) |
|
|
— |
|
Fair value, ending balance |
|
|
|
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
NOTE 5. CONVERTIBLE NOTE RECEIVABLE
On March 14, 2025, the Company entered into a convertible facility with Supply@ME Capital Plc (“SYME”) to loan SYME up to $5.15 million (the "Convertible Note Receivable"). SYME is a fintech platform focused on Inventory Monetisation© solutions for manufacturing and trading companies. The Convertible Note Receivable bears interest at 14.33% annually based on the US Federal Funds Rate plus 10%. Upon conversion, the Company is expected to hold a controlling interest in SYME. Following approval by SYME stockholders, the Financial Conduct Authority, and The Panel on Takeovers and Mergers, the Company may convert amounts outstanding under the Convertible Note Receivable into ordinary shares of SYME at a fixed conversion ratio of £0.00003 per ordinary share, with conversion shares accompanied by a warrant to acquire one additional ordinary share of SYME for every two ordinary shares of SYME issued on any conversion, with an exercise price of £0.000039, as well as the ability to exercise on a cashless basis. If the Convertible Note Receivable is not converted into ordinary shares of SYME by June 30, 2026, the Company may demand repayment in full of the note in cash.
Certain conversion features of the Convertible Note Receivable would typically be considered derivatives that would require bifurcation. In lieu of bifurcating various features in the agreement, we elected the fair value option for the Convertible Note Receivable. During March 2025, the excess of the issuance date fair value of $260,000 of the Convertible Note Receivable over the proceeds paid of $150,000 was recorded to additional paid-in capital. As of June 30, 2025, the fair value of the Convertible Note Receivable was $748,600, and the principal amount of the Convertible Note Receivable was $650,000. Additionally, accrued interest as of June 30, 2025 under the Convertible Note Receivable was $18,588, which is included in prepaid expenses and other on the condensed consolidated balance sheets.
NOTE 6. COMMITMENTS AND CONTINGENCIES
Operating Lease
The Company leased approximately 27,900 square feet of office space in Centennial, Colorado under a noncancelable operating lease agreement. The original term of the lease was set to expire in December 2024, however, in November 2023, the Company elected to extend the lease through June 2025. As further described in Note 3, the Company was in default under its lease, and the Landlord pursued available remedies in advance of the lease term that expired in June 2025. As such, the Company (i) wrote down its inventory to a net realizable value of zero, (ii) wrote down the carrying value of its property and equipment, all of which was at the leased location, to a net book value of $0, and (iii) fully impaired the right-of-use asset associated with this lease, as the Company could no longer use the leased premises, each of which is recorded within loss on impairment of inventories, property and equipment and operating lease right-of-use asset on the condensed consolidated statement of operations for the six months ended June 30, 2025. See Note 3 for additional information.
As of June 30, 2025, $409,278 was included within accrued expenses on the condensed consolidated balance sheet related to the default judgment obtained by the Landlord against the Company, primarily to unpaid rent payments, interest and attorney's fees.
In connection with the default under the lease described above, the Company recorded an impairment to reduce the right-of-use asset to zero of $150,077, which is recorded within loss on impairment of inventories, property and equipment and operating lease right-of-use asset on the condensed consolidated statement of operations for the six months ended June 30, 2025.
Operating lease cost was nil and $102,938 for the three months ended June 30, 2025 and 2024, respectively, and nil and $205,876 for the six months ended June 30, 2025 and 2024, respectively.
Liqueous Settlement Agreement
In January 2025 and April 2025, in connection with a settlement and mutual release agreement entered into between the Company and Liqueous LP (“Liqueous”) (the "Liqueous Settlement Agreement"), as amended, the parties provided an immediate mutual release of claims and obligations through payments from Liqueous to the Company in an aggregate $1,450,000, of which $1,000,000 was paid during the first quarter of 2025. Such payment was made in connection with the issuance of the remaining 9,186,581 shares issued to extinguish an aggregate $411,865 of principal and accrued interest under the Junior Notes and, accordingly, reduced the loss on extinguishment of notes payable recorded in the six months ended June 30, 2025. In April 2025, the Company received $300,000 of the remaining $450,000 agreed upon under the Liqueous Settlement Agreement, which was recorded as a gain on settlement during the three and six months ended June 30, 2025.
Legal Proceedings
In the normal course of business, the Company may become involved in legal proceedings. The Company will accrue a liability for legal proceedings when it is probable that a liability has been incurred and the amount can be reasonably estimated. Significant judgment is required to determine both probability and the estimated amount. When only a range of possible loss can be established, the most probable amount in
the range is accrued. If no amount within this range is a better estimate than any other amount within the range, the minimum amount in the range is accrued.
During the six months ended June 30, 2025, the Company was subject to three separate actions seeking default judgments for the alleged failure to pay amounts when due. CFGI, LLC obtained a default judgment in March 2025 in the amount of $86,826 through the Superior Court of the Commonwealth of Massachusetts, FICTIV, Inc. obtained a default judgment through the Superior Court of California on January 30, 2025 in the amount $197,899, which was subsequently settled by the Company, and the Landlord obtained a default judgment in the amount of $409,278, which accrues interest at a rate of 10% per annum beginning in March 2025 until paid in full, through the Arapahoe County Colorado District Court, which it obtained in April 2025. See additional detail regarding the Landlord default judgment in Note 1.
Purchase Commitments
As of June 30, 2025, the Company had $455,048 in outstanding firm purchase commitments to acquire inventory and research and development parts from suppliers for the Company's ongoing operations. The Company's purchase commitments do not reflect any liabilities that are included in its June 30, 2025 condensed consolidated balance sheet.
Related Party Transactions
Ron Nicol, who was the Executive Chairman of the Company’s board of directors through January 2025, paid director and officer insurance premiums of approximately $1.5 million on behalf of the Company because the Company did not have available cash to pay such amounts when due. The Company is obligated to repay such amount to Mr. Nicol, without interest or other charges. As of June 30, 2025 and December 31, 2024, such amount is included in accrued expenses on our condensed consolidated balance sheet.
In January 2025, the Company issued the TAG Promissory Note to The AvantGarde Group ("TAG"), which is founded and owned by the Company's Executive Chairman, Mr. Zamboni, as a replacement of a previously recorded shareholder advance. For additional information, see Note 8.
Trumar Capital LLC Acquisition Agreement
On February 19, 2025, the Company entered into a commitment letter with Trumar Capital LLC ("TCEI") to acquire: (i) a license of certain technology that would allow the Company to expand its existing business within the defense sector; (ii) a controlling interest in a defense-tech company that specializes in the design, production, and outfitting of a diverse range of vehicles, including industrial and military applications, as well as electronic devices for defense and security, advanced telecommunications, and tracking systems; and (iii) a controlling interest in a Software as a Service (SaaS) startup focused on operational resilience. The Company’s Executive Chairperson owns a controlling interest in the SaaS target entity, and as a result, the proposed investment will be negotiated by, and authorized only with approval from, the independent board members, and will be subject to stockholder approval.
The anticipated investments will occur in stages. The first stage, which has been completed, involved the purchase of a 20% ownership interest in TCEI for an aggregate price of $1.5 million in cash plus $23.5 million in a note payable. The note payable, which is cancellable if the second stage of the transaction discussed below is not completed, matures in five-years, bears a 10% annual interest rate, and includes monthly payments beginning after the second stage is completed. As the note is cancellable if the second stage is not completed, it has not been recorded in the condensed consolidated financial statements. Of the $1.5 million cash portion of the purchase price, $600,000 was paid and reflected as a deposit on acquisition on the condensed consolidated balance sheet, while $900,000 was retained by the Company. The $900,000 retained is payable to the Company's Executive Chairman as the controlling shareholder of the SaaS target entity, which has not been recorded in the condensed consolidated financial statements due to the related party nature of both the deposit and such related party payable.
The second stage, which will require both stockholder and regulatory approval, will involve the investment in additional ownership interests, resulting in Nuburu (i) having a controlling interest in the target entities and (ii) issuing Common Stock in excess of 19.9% of its outstanding Common Stock as part of the purchase price. Nuburu would also receive rights to appoint directors for each target entity, consistent with its percentage of ownership in each entity.
The Company also agreed to issue 6,086,957 shares of Common Stock to S.F.E. Equity Investments SARL (“SFE EI”) as consideration for SFE EI's escrowing approximately $4.2 million in assets for purposes of guaranteeing the Company's performance obligations in connection with the TCEI acquisition. Issuances to SFE EI may not exceed 19.9% of the outstanding Common Stock until approved by stockholders.
Consummation of the full TCEI acquisition is subject to continued due diligence, receipt of an acceptable valuation from a third-party valuation firm, regulatory approvals, and stockholder consent. The Company concluded that because of these contingencies, it has not assumed the risks and rewards consistent with equity ownership at the time of the initial investment. Consequently, the Company recorded the initial payment as a deposit on the anticipated acquisition of TCEI. Similarly, the Company will not record the contingent liability for the commitment, including the notes, until it is both probable and estimable that the liability has been incurred.
On March 31, 2025, the Company also entered into a Joint Pursuit Agreement with the defense-tech company to allow both parties to jointly develop and market certain defense-related vehicles and services in advance of closing the full TCEI acquisition.
NOTE 7. REVENUE
The Company’s primary revenue-generating activity involves sales of high-powered lasers and related installation services. The Company has sales to customers throughout the U.S., Europe, and Asia. All sales are settled in U.S. dollars.
The following table presents revenue from contracts with customers disaggregated by geography:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
United States |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
15,000 |
|
Asia |
|
|
— |
|
|
|
7,566 |
|
|
|
— |
|
|
|
9,112 |
|
Europe |
|
|
— |
|
|
|
41,712 |
|
|
|
— |
|
|
|
118,715 |
|
Total |
|
$ |
— |
|
|
$ |
49,278 |
|
|
$ |
— |
|
|
$ |
142,827 |
|
The following table presents revenue from contracts with customers disaggregated by the timing of revenue recognition:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
Revenue recognized at a point in time |
|
$ |
— |
|
|
$ |
45,278 |
|
|
$ |
— |
|
|
$ |
123,827 |
|
Revenue recognized over time |
|
|
— |
|
|
|
4,000 |
|
|
|
— |
|
|
|
19,000 |
|
Total |
|
$ |
— |
|
|
$ |
49,278 |
|
|
$ |
— |
|
|
$ |
142,827 |
|
Contract liabilities consist of customer deposits that are applied to invoices as the performance obligation is performed. Accounts receivable and contract liabilities were as follows on the dates presented:
|
|
|
|
|
|
|
|
|
|
|
Accounts Receivable |
|
|
Contract Liabilities |
|
January 1, 2024 |
|
$ |
482,279 |
|
|
$ |
30,400 |
|
December 31, 2024 |
|
$ |
— |
|
|
$ |
24,000 |
|
June 30, 2025 |
|
$ |
— |
|
|
$ |
24,000 |
|
During the three months ended June 30, 2025 and 2024, the Company recognized nil and $7,000 of revenue, respectively, that was included in the contract liabilities balance at the beginning of the reporting period. During the six months ended June 30, 2025 and 2024, the Company recognized nil and $30,400 of revenue, respectively, that was included in the contract liabilities balance at the beginning of the reporting period.
NOTE 8. NOTES AND CONVERTIBLE NOTES PAYABLE
As of June 30, 2025 and December 31, 2024, the Company's outstanding debt consisted of the following:
|
|
|
|
|
|
|
|
|
|
|
June 30, 2025 |
|
|
December 31, 2024 |
|
Current portion of notes payable: |
|
|
|
|
|
|
Indigo Capital Convertible Notes |
|
$ |
6,262,378 |
|
|
$ |
— |
|
Liqueous Obligation |
|
|
1,053,824 |
|
|
|
1,053,824 |
|
TAG Promissory Note |
|
|
545,000 |
|
|
|
— |
|
Agile Note |
|
|
874,560 |
|
|
|
— |
|
Diagonal Convertible Note |
|
|
393,220 |
|
|
|
— |
|
Boot Convertible Note |
|
|
189,961 |
|
|
|
— |
|
Brick Lane Convertible Notes |
|
|
270,839 |
|
|
|
— |
|
Bomore Convertible Notes |
|
|
1,383,639 |
|
|
|
— |
|
Torcross Convertible Note |
|
|
135,420 |
|
|
|
— |
|
Junior Notes Issued November 2023 |
|
|
— |
|
|
|
2,369,122 |
|
August 2024 Convertible Notes |
|
|
— |
|
|
|
537,375 |
|
Additional August 2024 Convertible Notes |
|
|
— |
|
|
|
687,315 |
|
Senior Convertible Notes Issued June 2023 |
|
|
— |
|
|
|
4,683,069 |
|
Unamortized debt discount and deferred financing costs |
|
|
— |
|
|
|
(88,522 |
) |
Current portion of notes payable |
|
$ |
11,108,841 |
|
|
$ |
9,242,183 |
|
Junior Notes Issued November 2023
On November 13, 2023, the Company entered into Note and Warrant Purchase Agreements (the "Junior Note Purchase Agreements") with the lenders identified therein (the "Lenders") providing for (i) zero-interest promissory notes, issued with a 10% original issue discount, in the aggregate principal amount of $5,500,000 (the "Junior Notes"), and (ii) warrants ("Junior Note Warrants," refer to Note 10), exercisable for an amount of the Company's Common Stock equal to 100% of the principal amount of the Junior Notes (limited to an aggregate of 19.9% of
the Company's outstanding Common Stock until such time as the transaction is approved by the Company's stockholders), which are exercisable for $5.00 per share of the Company's Common Stock (subject to adjustments noted in the Junior Note Purchase Agreements).
The Junior Notes were junior and secured by the Company's patent portfolio pursuant to a security agreement among the parties (the "Security Agreement"). The terms of the Junior Notes provided that they would mature on the earlier of: (i) the Company closing a credit facility in principal amount of at least $20 million, (ii) a Sale Event (as defined in the Junior Note Purchase Agreements), or (iii) twelve months after issuance. The Junior Notes contained customary events of default. Because the Junior Notes had not been repaid within six or nine months after issuance, the Junior Notes began to bear interest at the Secured Overnight Financing Rate (“SOFR") rate plus 9% and at the SOFR rate plus 12%, respectively, and additional 25% warrant coverage was required at each such date, with a per share exercise price equal to 120% of the trading price of the Company's Common Stock at the time of issuance and a redemption right in favor of the Company when the trading price of the Common Stock was greater than 200% of the applicable exercise price for 20 out of any 30 consecutive trading days. Shares of Common Stock issuable upon exercise of the Junior Note Warrants are limited to an aggregate of 19.9% of the Company's outstanding Common Stock until such time as the transaction is approved by the Company's stockholders. The obligations under the Junior Notes were extinguished in connection with the Foreclosure (defined below).
Refer to Note 10 for the Company's accounting for the Junior Note Warrants. As a result of that accounting, the Junior Notes contain the original issue discount of $500,000 as well as the discount associated with the Junior Note Warrant liability of $2,668,169. The discount will be amortized over the term of the Junior Notes in accordance with FASB ASC 835 - Interest.
Extinguishments
During the six months ended June 30, 2025, the Company issued 9,186,581 shares to noteholders to extinguish an aggregate $411,865 of principal and accrued interest under the Junior Notes. The reacquisition value of the debt was higher than the related carrying value, and thus resulted in an aggregate net loss on extinguishment of debt of $1,174,519 recorded in the condensed consolidated statement of operations.
During the three and six months ended June 30, 2024, the Company issued 1,248,383 shares to noteholders to extinguish $2.2 million of principal of Junior Notes. The reacquisition value of the debt was higher than the related carrying value, and thus resulted in a loss on debt extinguishment of $5,408,593 recorded in the condensed consolidated statement of operations for the three and six months ended June 30, 2024.
See Foreclosure collateral sale further below in this Note 8 for discussion of the extinguishment of the remaining Junior Notes on March 5, 2025.
Related Parties
The table below summarizes the outstanding principal amount of the Junior Notes to related parties:
|
|
|
|
|
|
|
|
|
Noteholder |
|
June 30, 2025 |
|
|
December 31, 2024 |
|
David Seldin(1) |
|
$ |
— |
|
|
$ |
762,211 |
|
Eunomia, LP(2) |
|
|
— |
|
|
|
1,100,000 |
|
Total Junior Notes - related parties |
|
$ |
— |
|
|
$ |
1,862,211 |
|
(1)David Seldin was a member of the Legacy Nuburu board of directors and at the time of the issuance was the sole manager of Anzu Nuburu LLC, Anzu Nuburu II LLC, Anzu Nuburu III LLC and Anzu Nuburu V LLC (the "Anzu SPVs"), which at that time owned more than 5% of Legacy Nuburu’s capital stock.
(2)Ron Nicol, manager of Eunomia, LP, was the Executive Chairman of the Company’s board of directors through January 2025.
Junior Notes Issued August 2024 (the "August 2024 Convertible Notes")
On August 6, 2024 and August 19, 2024, the Company entered into a subordinated convertible note agreement (the "August 2024 Convertible Note Agreement") with Esousa Group Holdings LLC ("Esousa") for the sale of convertible notes (the "August 2024 Convertible Notes”) in the aggregate principal amount of $673,000, issued at a discount of $25,000. The August 2024 Convertible Notes bore interest at 15% per annum, with principal and accrued interest due at maturity on February 6, 2025, unless earlier paid or converted into Common Stock. The notes were prepayable at any time prior to the maturity date without penalty. Upon the occurrence and continuance of an event of default or spin-off of a subsidiary, a default interest rate of an additional 5% per annum could be applied to any outstanding borrowings (in the case of an event of default only) and the investor could declare all outstanding principal plus accrued interest immediately due. Additionally, at any point after issuance, the investor had the option to convert the August 2024 Convertible Notes into Common Stock at the lower of (i) a fixed price of $2.03 or (ii) 80% of the lowest daily volume weighted-average price in the 10 trading days prior to such conversion date, subject to certain adjustments. Issuances of Common Stock on conversion were (i) subject to approval by NYSE American of a supplemental listing application, (ii) limited to an amount equal to 19.9% of the outstanding Common Stock as of the date of execution, until such time as the transaction was approved by stockholders and (iii) required to be registered with the SEC for resale.
The Company determined that the conversion and share-settled redemption features, as well as the automatic increase in interest rate upon an event of default feature, of the August 2024 Convertible Notes were embedded derivatives that were required to be bifurcated from the host instrument and accounted for as embedded derivative instruments, which the Company compounded (the "August 2024 Convertible Note Derivative Liability"). As the Company did not elect the fair value option for the August 2024 Convertible Notes, the proceeds from the August 2024 Convertible Notes were allocated to the initial fair value of the August 2024 Convertible Note Derivative Liability, which was determined to be $179,000, with the residual balance allocated to the initial carrying value of the August 2024 Convertible Notes host instrument. For additional information related to the fair value of the August 2024 Convertible Note Derivative Liability, see Note 4.
The Company incurred $114,800 in deferred financing costs for legal fees related to the issuance of the August 2024 Convertible Notes. Additionally, in connection with the issuance of the August 2024 Convertible Notes, the Company issued warrants to a financial services firm as compensation for their services performed, the fair value of which was determined to be $40,657 and was recorded as a deferred financing cost. For additional information regarding these warrants, see Note 10.
Concurrent with the above, Esousa also purchased $687,315 of outstanding principal and accrued interest under the Senior Convertible Notes (as defined below) from an existing investor and subsequently exchanged such notes for subordinated convertible notes (the "Additional August 2024 Convertible Notes"). The Additional August 2024 Convertible Notes could be prepaid at any time without penalty, did not accrue interest, matured on February 6, 2025 and could be converted at any time on or after the issuance date into Common Stock at a conversion price of 25% of the closing price of the Common Stock on the trading day prior to such conversion date, subject to certain adjustments.
The August 2024 Convertible Notes and Additional August 2024 Convertible Notes were unsecured and subordinated to the Company’s outstanding Senior Convertible Notes and Junior Notes in right of payment, whether in respect to payment or redemptions, interest, damages, upon liquidation or dissolution or otherwise.
Extinguishments
During the six months ended June 30, 2025, the Company issued 1,878,620 shares to Esousa to extinguish an aggregate $389,375 of principal and accrued interest under the August 2024 Convertible Notes. The reacquisition value of the debt was higher than the related carrying value, and thus resulted in an aggregate net loss on extinguishment of notes payable of $2,123,403 recorded in the condensed consolidated statement of operations.
In March 2025, the remaining August 2024 Convertible Notes were purchased by Indigo Capital and subsequently extinguished, as further described below. The transaction resulted in a loss on extinguishment of notes payable of $12,303 associated with the extinguishment of these notes.
Senior Convertible Notes Issued June 2023
On June 12, 2023 and June 16, 2023, the Company entered into Note and Warrant Purchase Agreements (the “Senior Convertible Note Purchase Agreements”) with certain investors (each, an “Investor”) for the sale of (i) convertible promissory notes (“Senior Convertible Notes”) in the aggregate principal amount of $9,225,000, and (ii) warrants (“Senior Note Warrants," refer to Note 10) to purchase up to 287,972 shares of the Company’s Common Stock from the June 12, 2023 Senior Convertible Note Purchase Agreement and up to 47,238 shares of Common Stock from the June 16, 2023 Senior Convertible Note Purchase Agreement.
The Senior Convertible Notes were senior, secured obligations of the Company, which became secured by the Company's patent portfolio per the Security Agreement as of November 2023, bore interest at the rate of 7.0% per annum, and were payable on the earlier of June 23, 2026 or the occurrence of an Event of Default, as defined in the Senior Convertible Notes. The Senior Convertible Notes were senior to the Junior Notes pursuant to an intercreditor agreement between the parties. The Senior Convertible Notes could be converted at any time following June 23, 2023 and prior to the payment in full of the principal amount of the Senior Convertible Notes at the Investor’s option.
As further described above, during August 2024, $687,315 of outstanding principal and accrued interest under the Senior Convertible Notes was purchased by another investor and subsequently exchanged for the issuance of a subordinated convertible note.
On December 16, 2024, the Lead Investor (as defined in the agreement governing the Senior Convertible Notes) issued a notice of default and acceleration, as well as a demand for payment, to the Company as a result of the failure of the Company to make certain required repayments under existing debt obligations, which constituted an event of default under the terms of the Senior Convertible Notes. The obligations under the Senior Convertible Notes were extinguished in connection with the Foreclosure (defined below).
Extinguishments
During the three and six months ended June 30, 2024, the Company issued 999,875 shares to noteholders to extinguish $1.8 million of principal of Senior Convertible Notes as well as $107,935 of interest accrued on the Senior Convertible Notes. The reacquisition value of the debt was higher than the related carrying value, and thus resulted in a loss on debt extinguishment of $4,885,242 recorded in the condensed consolidated statement of operations for the three and six months ended June 30, 2024.
See Foreclosure collateral sale further below in this Note 8 for discussion of the extinguishment of the remaining Senior Convertible Notes on March 5, 2025.
Related Parties
The table below summarizes the outstanding principal amount of the Senior Convertible Notes to related parties:
|
|
|
|
|
|
|
|
|
Investor |
|
June 30, 2025 |
|
|
December 31, 2024 |
|
Wilson-Garling 2023 Family Trust(1) |
|
$ |
— |
|
|
$ |
5,138,055 |
|
Eunomia, LP(2) |
|
|
— |
|
|
|
1,027,611 |
|
Curtis N Maas Revocable Trust(3) |
|
|
— |
|
|
|
102,761 |
|
Total Senior Convertible Notes - related parties |
|
$ |
— |
|
|
$ |
6,268,427 |
|
(1)Thomas J. Wilson, an affiliate of Wilson-Garling 2023 Family Trust, was a member of the Legacy Nuburu board of directors.
(2)Ron Nicol, manager of Eunomia, LP, was the Chairman of the Company’s board of directors until January 2025.
(3)Curtis Maas, an affiliate of the Curtis N Maas Revocable Trust, was a member of the Legacy Nuburu board of directors.
Foreclosure Collateral Sale
On March 5, 2025, as part of the foreclosure process initiated by the Lead Investor (the “Foreclosure”), the lenders holding the outstanding Senior Convertible Notes held an auction for the sale of collateral securing the Company’s repayment obligations, which resulted in such lenders taking possession of such collateral in exchange for a full discharge and extinguishment of the Company’s $8,961,872 of indebtedness with respect to the Junior Notes and Senior Convertible Notes, as well as a loss on extinguishment of the Senior Convertible Notes of $1,682,641, of which $27,139 of this loss relates to related parties. The extinguishment of the Junior Notes did not result in a gain or loss on extinguishment as the proceeds deemed to be received by the holders of the Junior Notes in connection with the Foreclosure approximated the carrying value of the Junior Notes and all issuance costs were fully amortized. The loss on extinguishment of the Senior Convertible Notes is included within loss on extinguishment of notes payable within the condensed consolidated statement of operations for the six months ended June 30, 2025.
Liqueous Obligation
In October 2024, the Company and Liqueous agreed to terms where the Company borrowed $1,053,824 from Liqueous (the “Liqueous Obligation”). The Liqueous Obligation was subordinated to the Company's other outstanding debt instruments, accrued interest at 8% per annum and matured in October 2025. The Liqueous Obligation was prepayable at any time prior to the maturity date without penalty. Upon an event of default, the investor could require all outstanding and accrued interest immediately due and payable.
In February 2025, in connection with the Liqueous Settlement Agreement, as amended, the Company agreed to issue 6,406,225 pre-funded warrants exercisable into Common Stock, which included a nominal exercise price, to extinguish the Liqueous Obligation. In April 2025, through an additional amendment to the Liqueous Settlement Agreement, the Company agreed to settle the Liqueous Obligation through the issuance of 9,090,959 shares of Common Stock. As the Common Stock was not yet issued as of June 30, 2025, the Company continued to remain legally obligated under the terms of the Liqueous Obligation.
TAG Promissory Note (Related-Party)
In January 2025, the Company issued a promissory note in a principal amount of $545,000 (the "TAG Promissory Note") to The AvantGarde Group ("TAG"), which is founded and owned by the Company's Executive Chairman, as a replacement of a previously recorded shareholder advance. The TAG Promissory Note is subordinated to the Company's other outstanding debt instruments at the time of issuance, accrues interest beginning October 28, 2025 at SOFR plus a margin of 10% per annum and matures in January 2026. The note is prepayable at any time prior to the maturity date without penalty. Upon an event of default, all outstanding and accrued interest is immediately due and payable.
Indigo Capital Convertible Notes
March 2025
On March 3, 2025, the Company entered into the following transactions:
•in exchange for a capital infusion of $1,500,000, the Company issued to Indigo Capital LP ("Indigo Capital") a $1,578,495 face amount unsecured, convertible note (the "Indigo Capital Convertible Note"). The Indigo Capital Convertible Note bears no interest for so long as it is not in default and has a March 1, 2026 maturity date and a conversion price equal to a 20% discount to the lowest daily volume weighted average price as reported by Bloomberg L.P. (“VWAP") during the 5 days prior to the conversion date;
•in exchange for the extinguishment of the remaining August 2024 Convertible Notes held by Indigo Capital, which it purchased from Esousa on March 3, 2025, the Company issued to Indigo Capital a $894,708 face amount unsecured, convertible note (the "March Indigo Capital Exchange Convertible Note"). The March Indigo Capital Exchange Convertible Note bears no interest for so long as it is not in default, and has a March 1, 2026 maturity date and a conversion price equal to 33.33% of the lowest VWAP during the 5 days prior to the conversion date.
The convertible notes issued in connection with the above transactions are collectively referred to herein as the "March Indigo Capital Convertible Notes". The terms of the March Indigo Capital Convertible Notes allow the Company to convert at any time after issuance without penalty at the conversion prices discussed above. From and after the occurrence of an event of default, the interest rate under the March Indigo Capital Convertible Notes increases to 15.0% .
Issuances of Common Stock on conversion of the March Indigo Capital Convertible Notes are limited to an amount equal to 19.9% of the outstanding Common Stock as of the date of execution, until such time as the transaction is approved by stockholders. On July 9, 2025, at the 2025 Annual Meeting, the Company's stockholders approved the issuance of shares on conversion of the March Indigo Capital Exchange Convertible Note in excess of the above 19.99% limit.
The transaction documents contain customary representations, warranties, and covenants, and the notes include customary events of default including, but not limited to, failure to pay amounts due when required, default in covenants, bankruptcy events, and suspension or delisting from trading of the Common Stock on an eligible exchange. The Company is also obligated to register, and has registered, for resale the shares issuable upon conversion of the notes.
Certain conversion features of the March Indigo Capital Convertible Notes would typically be considered derivatives that would require bifurcation. The March Indigo Capital Convertible Notes are recorded at fair value, and the changes in the fair value are recorded within the condensed consolidated statement of operations. The excess of the initial fair value of $2,207,800 of the March Indigo Capital Convertible Notes over the proceeds received was recorded as a loss on issuance of notes payable on the condensed consolidated statement of operations
of $707,800 during the six months ended June 30, 2025. The excess of the initial fair value of $3,003,300 of the March Indigo Capital Exchange Convertible Note over the carrying amount of the August 2024 Convertible Notes was recorded as a loss on debt extinguishment on the condensed consolidated statement of operations of $2,123,403 during the six months ended June 30, 2025. Transaction costs of $20,000 were expensed as incurred and included in the condensed consolidated statements of operations as a component of general and administrative expenses during the six months ended June 30, 2025.
In March 2025, Indigo Capital converted $307,320 of contractual principal under the March Indigo Capital Exchange Convertible Notes, resulting in the issuance of 4,313,272 shares of Common Stock to Indigo Capital at a fair value of $907,578, which resulted in a gain of $124,014 recorded within change in fair value of notes payable in the condensed consolidated statements of operations for the six months ended June 30, 2025.
April 2025
On April 22, 2025, the Company entered into the following transactions:
•in exchange for a capital infusion of $1,350,000, the Company issued to Indigo Capital a $1,421,053 face amount unsecured, convertible note (the "April Indigo Capital Convertible Note"). The April Indigo Capital Convertible Note bears no interest for so long as it is not in default, has an April 21, 2026 maturity date and a conversion price equal to the lowest VWAP during the 5 days prior to the conversion date;
•in exchange for the extinguishment of an existing unsecured promissory note of the Company with a $2,003,097 face amount, the Company issued to Indigo Capital a $2,108,523.16 face amount unsecured, convertible note (the "April Indigo Capital Exchange Convertible Note") that bears no interest for so long as it is not in default, has an April 21, 2026 maturity date and a conversion price equal to the lowest VWAP during the 5 days prior to the conversion date.
The convertible notes issued in connection with the above transactions are collectively referred to herein as the "April Indigo Capital Convertible Notes", collectively with the March Indigo Capital Convertible Notes, the "Indigo Capital Convertible Notes". The terms of the April Indigo Capital Convertible Notes allow the Company to convert at any time after issuance without penalty at the conversion prices discussed above. From and after the occurrence of an event of default, the interest rate under the April Indigo Capital Convertible Notes increases to 15.0% .
The April Indigo Capital Convertible Notes are subordinate to the currently outstanding Series A Preferred Stock, solely with respect to dividend rights and rights on the distribution of assets on any voluntary or involuntary liquidation, dissolution or winding up of the affairs of the Company.
Issuances of Common Stock on conversion of such notes are limited to an amount equal to 19.9% of the outstanding Common Stock as of the date of execution, until such time as the transaction is approved by stockholders. At the 2025 Annual Meeting, the Company's stockholders approved the issuance of shares on conversion of the April Indigo Capital Convertible Notes in excess of the above 19.99% limit.
The transaction documents contain customary representations, warranties, and covenants, and the notes include customary events of default including, but not limited to, failure to pay amounts due when required, default in covenants, bankruptcy events, and suspension or delisting from trading of the Common Stock on an eligible exchange. The Company is also obligated to register, and has registered, for resale the shares issuable upon conversion of the notes.
Certain conversion features of the April Indigo Capital Convertible Notes would typically be considered derivatives that would require bifurcation. As such, the Company elected to account for the April Indigo Capital Convertible Notes at fair value, and the changes in the fair value are recorded within the condensed consolidated statement of operations.
The Company incurred debt issuance costs of $40,000 related to the issuance of the April Indigo Capital Convertible Notes, which is included within other gain (loss), net on the condensed consolidated statements of operations for the three and six months ended June 30, 2025. At June 30, 2025, the outstanding principal amount under the Indigo Capital Convertible Notes was $4,777,656. For additional information regarding the fair value of the Indigo Capital Convertible Notes, see Note 4.
Extinguishments
During the three and six months ended June 30, 2025, Indigo Capital converted $917,803 and $1,225,123 of principal under the Indigo Capital Convertible Notes, resulting in the issuance of 9,494,424 shares and 13,807,696 shares, respectively, of Common Stock to Indigo Capital and a reduction in the fair value of the Indigo Capital Convertible Notes, with a corresponding increase to stockholders' deficit of $2,761,362 and $3,668,940, respectively.
In connection with the issuance of the April Indigo Capital Exchange Convertible Note in exchange for the extinguishment of an existing unsecured promissory note of the Company with a carrying value of $2,108,523, the Company recorded a loss on debt extinguishment of $185,388.
Agile Note
On May 12, 2025, the Company entered into a Business Loan and Security Agreement with Agile Capital Funding, LLC and its affiliates (“Agile”), pursuant to which the Company issued to Agile a $525,000 face amount secured promissory note (the “Agile Note”). The Agile Note bears interest at 44.0%, and requires weekly repayments of $27,000 through November 2025, totaling $756,000. From and after the occurrence of an event of default, the interest rate increases by 5.0%. The Agile Note is secured by the Company’s cash and deposit accounts. Upon an event of default, all accrued and unpaid principal and interest plus a prepayment premium is immediately due and payable (including any default interest, as applicable). The prepayment premium is equal to the aggregate amount of contractual interest that would be owed from the date of acceleration through the maturity date. The terms of the Agile Note allow for the Company to prepay any unpaid principal, accrued interest and other obligations due, as applicable, at anytime. Upon such prepayment, the Company is also required to pay the prepayment premium.
Certain features of the Agile Note would typically be considered derivatives that would require bifurcation. As such, the Company elected to account for the Agile Note at fair value, and the changes in the fair value are recorded within the condensed consolidated statements of operations.
The Company received net proceeds of $443,620 from the issuance of the Agile Note, which includes (i) a debt discount of $25,000 and (ii) debt issuance costs of $56,380, which are included in other gain (loss), net on the consolidated statements of operations during the three and six months ended June 30, 2025.
On May 30, 2025, the Company executed an amendment to the Business Loan and Security Agreement with Agile, which amended (i) the principal amount of the Agile Note to $1,000,000, (ii) the weekly payments from $27,000 to $48,000 and (iii) the maturity date to December 26, 2025. In connection with the amendment, the Company received net proceeds of $248,000, which comprises (a) the new principal of $1,000,000, less (b) the aggregate principal and prepayment premium owed under the original agreement of $702,000 and (c) $50,000 of debt discount.
At June 30, 2025, the outstanding principal amount outstanding under the Agile Note was $847,918. For additional information regarding the fair value of the Agile Note, see Note 4.
Diagonal Convertible Note
On May 13, 2025, the Company entered into a Securities Purchase Agreement (the “SPA”) with 1800 Diagonal Lending LLC (“Diagonal”), pursuant to which the Company issued to Diagonal a $227,700 face amount convertible promissory note (the “Diagonal Convertible Note”). The Diagonal Convertible Note bears interest at 10% and has a maturity date of February 28, 2026. From and after the occurrence of an event of default, the interest rate increases by 12.0%. Beginning 180 days after the issuance date, the note may be converted into Common Stock for a conversion price equal to a discount of 25% to the lowest trading price during the ten days prior to the conversion date. The Company may prepay the Diagonal Convertible Note (i) for 120% of the outstanding principal plus accrued interest beginning on the issuance date and ending 120 days following the issuance date and (ii) for 125% of the outstanding principal plus accrued interest beginning 121 days following the issuance date and ending 180 days following the issuance date. Diagonal also agreed to provide additional tranches of financing during the twelve months following the date of the SPA, up to an aggregate of $2,275,000, subject to further agreement between the Company and Diagonal.
The Diagonal Convertible Note is subordinate to the currently outstanding Series A Preferred Stock, solely with respect to dividend rights and rights on the distribution of assets on any voluntary or involuntary liquidation, dissolution, or winding up of the Company. Issuances of Common Stock on conversion of the Diagonal Convertible Note are limited to an amount equal to 19.9% of the outstanding Common Stock as of the date of execution, until such time as the transaction is approved by stockholders. The terms of the Diagonal Convertible Note contain customary representations, warranties, and covenants, including customary events of default including, but not limited to, failure to pay amounts due when required, default in covenants, and bankruptcy events.
Certain conversion features of the Diagonal Convertible Note would typically be considered derivatives that would require bifurcation. As such, the Company elected to account for the Diagonal Convertible Note at fair value, and the changes in the fair value are recorded within the condensed consolidated statement of operations.
The Company received net proceeds of $178,000 from the issuance of the Diagonal Convertible Note, which includes (i) a debt discount of $20,700 and (ii) debt issuance costs of $29,000, which are included in other gain (loss), net on the consolidated statements of operations during the three and six months ended June 30, 2025.
At June 30, 2025, the outstanding principal amount outstanding under the Diagonal Convertible Note was $227,700. For additional information regarding the fair value of the Diagonal Convertible Note, see Note 4.
Boot Convertible Note
On May 13, 2025, the Company entered into a Securities Purchase Agreement with Boot Capital LLC (“Boot”), pursuant to which the Company issued to Boot a $110,000 face amount convertible promissory note (the “Boot Convertible Note”). The Boot Convertible Note bears interest at 10% and has a maturity date of February 28, 2026. From and after the occurrence of an event of default, the interest rate increases by 12.0%. Beginning 180 days after the issuance date, the note may be converted into Common Stock for a conversion price equal to a discount of 25% to the lowest trading price during the ten days prior to the conversion date.
The Boot Convertible Note is subordinate to the currently outstanding Series A Preferred Stock, solely with respect to dividend rights and rights on the distribution of assets on any voluntary or involuntary liquidation, dissolution, or winding up of the Company. Issuances of Common Stock on conversion of the Boot Convertible Note are limited to an amount equal to 19.9% of the outstanding Common Stock as of the date of execution, until such time as the transaction is approved by stockholders. The Company may prepay the Boot Convertible Note (i) for 120% of the outstanding principal plus accrued interest beginning on the issuance date and ending 120 days following the issuance date and (ii) for 125% of the outstanding principal plus accrued interest beginning 121 days following the issuance ending 180 days following the issuance date. The terms of the Boot Convertible Note contain customary representations, warranties, and covenants, including customary events of default including, but not limited to, failure to pay amounts due when required, default in covenants, and bankruptcy events.
Certain conversion features of the Boot Convertible Note would typically be considered derivatives that would require bifurcation. As such, the Company elected to account for the Boot Convertible Note at fair value, and the changes in the fair value are recorded within the condensed consolidated statement of operations.
The Company received net proceeds of $84,000 from the issuance of the Boot Convertible Note, which includes (i) a debt discount of $10,000 and (ii) debt issuance costs of $16,000, which are included in other gain (loss), net on the consolidated statements of operations during the three and six months ended June 30, 2025.
At June 30, 2025, the outstanding principal amount outstanding under the Boot Convertible Note was $110,000. For additional information regarding the fair value of the Boot Convertible Note, see Note 4.
Brick Lane Convertible Notes
On June 3, 2025, the Company entered into the following transactions with Brick Lane Capital Management Limited (“Brick Lane”):
•in exchange for transferring 100,000 shares of the Company’s outstanding Series A Preferred Stock to the Company, which Brick Lane purchased from an existing investor, the Company issued to Brick Lane a $1,050,000 face amount unsecured, convertible note (the "Brick Lane Exchange Convertible Note"). The note bears no interest for so long as it is not in default, has an April 17, 2026 maturity date and a conversion price equal to the lowest VWAP during the 5 days prior to the conversion date; and
•in exchange for a capital infusion of $250,000, the Company issued to Brick Lane a $250,000 face amount unsecured, convertible note. The note bears no interest for so long as it is not in default, has a June 2, 2026 maturity date and a conversion price equal to the lowest VWAP during the 5 days prior to the conversion date.
The convertible notes issued in connection with the above transactions are collectively referred to herein as the "Brick Lane Convertible Notes". The terms of the Brick Lane Convertible Notes allow the Company to convert at any time after issuance without penalty at the conversion prices discussed above. From and after the occurrence of an event of default, the interest rate under the Brick Lane Convertible Notes increases to 15.0%.
Issuances of Common Stock on conversion of such notes are limited to an amount equal to 19.9% of the outstanding Common Stock as of the date of execution, until such time as the transaction is approved by stockholders, and may not result in Brick Lane holding more than 9.9% of the Company’s outstanding Common Stock at any time. The notes are also subordinate to the currently outstanding Series A Preferred Stock, solely with respect to dividend rights and rights on the distribution of assets on any voluntary or involuntary liquidation, dissolution or winding up of the affairs of the Company. The Company is obligated to register for resale the shares issuable upon conversion of the notes.
The foregoing transaction documents contain customary representations, warranties, and covenants, including customary events of default including, but not limited to, failure to pay amounts due when required, default in covenants, and bankruptcy events.
Certain conversion features of the Brick Lane Convertible Notes would typically be considered derivatives that would require bifurcation. As such, the Company elected to account for the Brick Lane Convertible Notes at fair value, and the changes in the fair value are recorded within the condensed consolidated statement of operations.
At June 30, 2025, the outstanding principal amount outstanding under the Brick Lane Convertible Notes was $250,000. For additional information regarding the fair value of the Brick Lane Convertible Notes, see Note 4.
Extinguishments
The Company recorded a loss on debt extinguishment of $1,071,997 related to the issuance of the Brick Lane Exchange Convertible Note to extinguish the 100,000 shares of the Company's outstanding Series A Preferred Stock, which represents the excess of the fair value of the Brick Lane Exchange Convertible Note over the carrying amount of the Series A Preferred Stock included in preferred stock liability on the consolidated balance sheet.
During the three months ended June 30, 2025, Brick Lane converted the entire $1,050,000 of principal under the Brick Lane Exchange Convertible Note, resulting in the issuance of 6,800,518 shares of Common Stock to Brick Lane and a reduction in the fair value of the Brick Lane Convertible Notes, with a corresponding increase to stockholders' deficit, of $2,264,573.
Bomore Convertible Notes
On June 18, 2025, the Company entered into the following transactions with Bomore Opportunity Group Ltd (“Bomore”):
•in exchange for transferring 100,000 shares of the Company’s outstanding Series A Preferred Stock to the Company, the Company issued to Bomore a $1,050,000 face amount unsecured, convertible note (the "Bomore Exchange Convertible Note"). The note bears no interest for so long as it is not in default, has an June 17, 2026 maturity date and a conversion price equal to the lowest VWAP during the 5 days prior to the conversion date; and
•in exchange for a capital infusion of $250,000, the Company issued to Bomore a $250,000 face amount unsecured, convertible note. The note bears no interest for so long as it is not in default, has a June 17, 2026 maturity date and a conversion price equal to the lowest VWAP during the 5 days prior to the conversion date.
The convertible notes issued in connection with the above transactions are collectively referred to herein as the "Bomore Convertible Notes". The terms of the Bomore Convertible Notes allow the Company to convert at any time after issuance without penalty at the conversion prices discussed above. From and after the occurrence of an event of default, the interest rate under the Bomore Convertible Notes increases to 15.0% .
Issuances of Common Stock on conversion of such notes are limited to an amount equal to 19.9% of the outstanding common stock as of the date of execution, until such time as the transaction is approved by stockholders, and may not result in Bomore holding more than 9.9% of the Company’s outstanding Common Stock at any time. The notes are also subordinate to the currently outstanding Series A Preferred Stock, solely with respect to dividend rights and rights on the distribution of assets on any voluntary or involuntary liquidation, dissolution or winding up of the affairs of the Company.
The foregoing transaction documents contain customary representations, warranties, and covenants, including customary events of default including, but not limited to, failure to pay amounts due when required, default in covenants, and bankruptcy events.
Certain conversion features of the Bomore Convertible Notes would typically be considered derivatives that would require bifurcation. As such, the Company elected to account for the Bomore Convertible Notes at fair value, and the changes in the fair value are recorded within the condensed consolidated statement of operations.
At June 30, 2025, the outstanding principal amount outstanding under the Bomore Convertible Notes was $1,300,000. For additional information regarding the fair value of the Bomore Convertible Notes, see Note 4.
On June 30, 2025, Bomore provided a conversion notice to the Company to convert the entire $1,050,000 of principal under the Bomore Exchange Convertible Note, resulting in the required issuance of 3,253,796 shares of Common Stock to Bomore, which were not yet issued as of June 30, 2025.
Extinguishments
The Company recorded a loss on debt extinguishment of $140,323 related to the issuance of the Bomore Exchange Convertible Note to extinguish the 100,000 shares of the Company's outstanding Series A Preferred Stock, which represents the excess of the fair value of the Bomore Exchange Convertible Note over the carrying amount of the Series A Preferred Stock included in preferred stock liability on the consolidated balance sheet.
Torcross Convertible Notes
On June 25, 2025, the Company entered into the following transactions with Torcross Capital LLC (“Torcross”):
•in exchange for the transfer of 40,000 shares of the Company’s outstanding Series A Preferred Stock to the Company, the Company is required to issue to Torcross a $400,000 face amount unsecured, convertible note (the "Torcross Exchange Convertible Note"), which transaction was not yet closed as of June 30, 2025 and therefore the Torcross Exchange Convertible Note is not reflected in these condensed consolidated financial statements nor is the transfer of the 40,000 shares of Series A Preferred Stock to the Company. The note bears no interest for so long as it is not in default, has a June 24, 2026 maturity date and a conversion price equal to 80% of the lowest VWAP during the 5 days prior to the conversion date; and
•in exchange for a capital infusion of $100,000, the Company issued to Torcross a $100,000 face amount unsecured, convertible note (the "Torcross Convertible Note"). The note bears no interest for so long as it is not in default, has a June 24, 2026 maturity date and a conversion price equal to 80% of the lowest VWAP during the 5 days prior to the conversion date.
The convertible notes issued in connection with the above transactions are collectively referred to herein as the "Torcross Convertible Notes". The terms of the Torcross Convertible notes allow the Company to convert at any time after issuance without penalty at the conversion prices discussed above. From and after the occurrence of an event of default, the interest rate under the Torcross Convertible Notes increases to 15.0%.
Issuances of Common Stock on conversion of such notes are limited to an amount equal to 19.9% of the outstanding common stock as of the date of execution, until such time as the transaction is approved by stockholders, and may not result in Torcross holding more than 9.9% of the Company’s outstanding Common Stock at any time. The notes are also subordinate to the currently outstanding Series A Preferred Stock, solely with respect to dividend rights and rights on the distribution of assets on any voluntary or involuntary liquidation, dissolution or winding up of the affairs of the Company.
The foregoing transaction documents contain customary representations, warranties, and covenants, including customary events of default including, but not limited to, failure to pay amounts due when required, default in covenants, and bankruptcy events.
Certain conversion features of the Torcross Convertible Note would typically be considered derivatives that would require bifurcation. As such, the Company elected to account for the Torcross Convertible Note at fair value, and the changes in the fair value are recorded within the condensed consolidated statement of operations.
At June 30, 2025, the outstanding principal amount outstanding under the Torcross Convertible Note was $100,000. For additional information regarding the fair value of the Torcross Convertible Note, see Note 4.
Yorkville Promissory Note
On June 30, 2025, the Company entered into a securities purchase agreement (the “Purchase Agreement”) with the investors party thereto pursuant to which the Company issued a debenture in the amount of $1,250,000 in exchange for a capital infusion of $1,100,000 (the "Yorkville Promissory Note"), which closed in July 2025 and, therefore, is not reflected in these condensed consolidated financial statements.
The Yorkville Promissory Note bears interest at an annual rate equal to 8% for so long as it is not in default and has an October 30, 2025 maturity date. From and after the occurrence of an event of default, the interest rate under the Yorkville Promissory Note increases to 18.0%. The Company may prepay the Yorkville Promissory Note at any time after issuance without penalty. Among other things, the Purchase Agreement prohibits the Company from incurring additional indebtedness or entering into variable rate transactions, with certain exceptions. The Company is required to use any proceeds received under the SEPA, as defined and described in Note 11, to pay outstanding principal and interest under the Yorkville Promissory Note until the Yorkville Promissory Note is paid in its entirety.
The foregoing transaction documents contain customary representations, warranties, and covenants, including customary events of default including, but not limited to, failure to pay amounts due when required, default in covenants, and bankruptcy events.
The Company incurred debt issuance costs of $127,000 related to the issuance of the Yorkville Promissory Note, which is included within other gain (loss), net on the condensed consolidated statements of operations for the three and six months ended June 30, 2025.
NOTE 9. CONVERTIBLE PREFERRED STOCK
Series A Preferred Stock
The Company is authorized to issue 50,000,000 shares of preferred stock with a par value of $0.0001 per share (the “Preferred Stock”) with such designation, rights and preferences as may be determined from time to time by the Company’s board of directors. As of June 30, 2025 and December 31, 2024, there were 2,188,905 and 2,388,905, respectively, of shares of preferred stock issued and outstanding.
During June 2025, the Company purchased (i) 100,000 shares of preferred stock from Brick Lane and (ii) 100,000 shares of preferred stock from Bomore, which Brick Lane and Bomore had each acquired from an existing investor, in exchange for a convertible note, as further described in Note 8.
Ranking
The Company’s Preferred Stock ranks senior to the Company’s Common Stock with respect to rights on the distribution of assets on any voluntary or involuntary liquidation, dissolution or winding up of the affairs of the Company.
Dividends
Holders of the Company’s Preferred Stock participate, on an as-converted basis (without regard to any conversion limitations) in all dividends paid to the holders of the Company’s Common Stock.
Conversion Rights
Prior to January 31, 2025, as further described under Redemption below, the Preferred Stock was convertible at any time into Common Stock at a conversion price equal to $10.00 (subject to equitable adjustment in the event of a stock split, stock consolidation, subdivision or certain other events of a similar nature that increase or decrease the number of shares of Preferred Stock outstanding (the “Original Issuance Price”)) divided by the lesser of (i) $11.50 and (ii) the greater of (x) 115% of the lowest VWAP per share of the Company’s Common Stock for any consecutive ninety-trading day period prior to the calculation of such VWAP and (y) $5.00, in each case subject to adjustment as set forth in the Certificate of Designations (the “Conversion Price”).
Mandatory Conversion
If the VWAP is greater than 200% of the Conversion Price for any 20 trading days in a 30-day trading day period, the Company may elect to convert all, but not less than all, of the Preferred Stock then outstanding into the Company’s Common Stock at a conversion rate with respect to each share of Preferred Stock equal to the Original Issuance Price as of the date of such conversion divided by the then applicable Conversion Price.
Voting Rights
The holders of Preferred Stock are not entitled to vote at or receive notice of any meeting of stockholders, except the holders of Preferred Stock are entitled to certain consent rights on matters related to (i) the creation or authorization of the creation of any equity or debt securities of the Company that rank senior or equal to certain rights of the Preferred Stock and (ii) the authorization of any adverse change to the powers,
preferences, or special rights of the Preferred Stock set forth in the Company’s Certificate of Incorporation or Bylaws, and shall have voting rights as required by law.
Redemption
On the second anniversary of the Closing Date, or January 31, 2025 (the “Test Date”), the Company is obligated to redeem the maximum portion of the Preferred Stock permitted by law in cash at an amount equal to the Original Issuance Price as of such date if the Conversion Price exceeds the VWAP. If, on the Test Date, the Conversion Price is equal to or less than the VWAP, the Company must convert all shares of Preferred Stock then outstanding into shares of the Company’s Common Stock at the then applicable Conversion Price. Notwithstanding the foregoing, the Company shall not be required to redeem any shares of Preferred Stock to the extent the Company does not have legally available funds to effect such redemption. The mandatory redemption and conversion provisions described herein are further subject to certain limitations detailed in the Certificate of Designations. As a result of such redemption feature, the Company recorded the Preferred Stock at its redemption value and classified the Preferred Stock as mezzanine equity on the consolidated balance sheet through January 31, 2025. As the Conversion Price of the Preferred Stock exceeded the VWAP on the Test Date, the Company was obligated to redeem the Preferred Stock beginning at that time and, as such, reclassified such Preferred Stock from mezzanine equity to a current liability on January 31, 2025. The preferred stock current liability was initially recorded at its fair value on January 31, 2025 of $13,491,000 and subsequently remeasured to its redemption amount of $10.00 per share, or $23,889,050, as the Preferred Stock is currently mandatorily redeemable at such amount, with the difference between the initial fair value and carrying value of $10,398,050 recorded as an adjustment to net loss available to common shareholders on the condensed consolidated statement of operations for the six months ended June 30, 2025. The remeasurement of the liability subsequent to issuance to the redemption value of $10,398,050 is recorded within interest expense recognized on remeasurement of preferred stock liability on the condensed consolidated statement of operations for the six months ended June 30, 2025.
NOTE 10. WARRANTS
The following table provides a summary of the number of the Company's outstanding warrants:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2025 |
|
|
|
December 31, 2024 |
|
Liability-classified warrants: |
|
|
|
|
|
|
|
|
Junior Note Warrants |
|
|
|
859,315 |
|
|
|
|
859,315 |
|
Public Warrants |
|
|
|
417,770 |
|
|
|
|
417,770 |
|
Total liability-classified warrants outstanding |
|
|
|
1,277,085 |
|
|
|
|
1,277,085 |
|
|
|
|
|
|
|
|
|
|
Equity-classified warrants: |
|
|
|
|
|
|
|
|
June 2023 Senior Note Warrants |
|
|
|
335,210 |
|
|
|
|
335,210 |
|
Pre-Funded Warrants |
|
|
|
- |
|
|
|
|
837,116 |
|
August 2024 Warrants Issued with Junior Notes |
|
|
|
19,892 |
|
|
|
|
19,892 |
|
Total equity-classified warrants outstanding |
|
|
|
355,102 |
|
|
|
|
1,192,218 |
|
Liability-Classified Warrants
November 2023 Junior Note Warrants
In connection with the Junior Notes discussed in Note 8, the Company issued the Junior Note Warrants to purchase up to 550,000 shares of the Company's Common Stock. The Junior Note Warrants currently outstanding have an exercise price equal to $5.00 per share (subject to adjustment per the Junior Note Purchase Agreements) and expire on December 6, 2028. The Junior Note Purchase Agreements also provide for additional warrants to be issued if the Junior Notes remain outstanding for certain periods of time: (i) if the Junior Notes have not been repaid six months after issuance, additional warrants will be issued to each Lender in an amount equal to the principal amount of the Note multiplied by 25%, and such quotient divided by a per share cash exercise price equal to 120% of the VWAP of the Company's Common Stock during the ten trading days immediately prior to issuance and (ii) if the Junior Notes have not been repaid nine months after issuance, additional warrants will be issued to each Lender in an amount equal to the principal amount of the Note multiplied by 25%, and such quotient divided by a per share cash exercise price equal to 120% of the VWAP of the Company's Common Stock during the ten trading days immediately prior to issuance. As a portion of the Junior Notes were outstanding at each of May 13, 2024 and August 13, 2024, the Company was required to issue 309,315 additional warrants pursuant to the Junior Note Purchase Agreements during the year ended December 31, 2024.
Based on the terms of the Junior Note Purchase Agreements, the Junior Note Warrants were evaluated under FASB ASC 815-40 - Derivatives and Hedging-Contracts in Entity's Own Equity ("ASC 815-40") and the Company concluded they did not initially meet the criteria to be classified in stockholders' equity (deficit). Specifically, there were contingent exercise provisions and settlement provisions that existed, as described above, where the number of shares available under the Junior Note Warrants may be adjusted. Because the number of outstanding common shares was not a fair value input to a fixed-for-fixed model, the Junior Note Warrants are treated as liabilities and are remeasured at each reporting date. The proceeds of $5,500,000 were allocated first to the Junior Note Warrant liability at fair value and then to the Junior Notes. The Company further determined that the Junior Note Warrants liability meets the criteria to be accounted for as a bifurcated derivative due to the significant discount it creates on the Junior Notes.
Public Warrants
In connection with the closing of the Business Combination, Nuburu assumed the 16,710,785 Public Warrants outstanding on the date of Closing. As of June 30, 2025, all 16,710,785 Public Warrants remain outstanding. However, on December 12, 2023, the NYSE notified the Company and publicly announced that the NYSE had determined to (a) commence proceedings to delist the Company’s Public Warrants, each whole Public Warrant exercisable to purchase one share of the Company’s Common Stock at a price of $460.00 per share, and listed to trade on the NYSE under the symbol “BURU WS”, and (b) immediately suspend trading in the Public Warrants due to “abnormally low” trading price levels. As such, the Public Warrants were determined to have no value in the financial statements as of June 30, 2025.
Each whole Public Warrant entitles the registered holder to purchase one share of Common Stock at a price of $460.00 per share, subject to adjustment as discussed below, at any time commencing 30 days after the completion of the Business Combination. Pursuant to the Warrant Agreement, a Public Warrant holder may exercise its warrants only for a whole number of shares of Common Stock. The Public Warrant will expire five years after the completion of the Business Combination, at 5:00 p.m., New York City time, or earlier upon redemption or liquidation.
Redemptions of Public Warrants when the price of Common Stock equals or exceeds $720.00 — Once the Public Warrants become exercisable, the Company may redeem the Public Warrants:
•in whole and not in part;
•at a price of $0.40 per warrant;
•upon not less than 30 days’ prior written notice of redemption to each warrant holder; and
•if, and only if, the closing price of the Common Stock equals or exceeds $720.00 per share for any 20 trading days within a 30-trading day period ending three trading days before the Company sends the notice of redemption to the warrant holders.
If and when the Public Warrants become redeemable by the Company, it may exercise its redemption right even if the Company is unable to register or qualify the underlying securities for sale under all applicable state securities laws.
Redemption of Public Warrants when the price per share of Common Stock equals or exceeds $400.00 — Once the Public Warrants become exercisable, the Company may redeem the Public Warrants:
•in whole and not in part;
•at $16.00 per warrant upon a minimum of 30 days’ prior written notice of redemption provided that holders will be able to exercise their warrants on a cashless basis prior to redemption and receive that number of shares based on the redemption date and the fair market value of the Common Stock; and
•if, and only if, the last reported sale price of the Common Stock equals or exceeds $400.00 per share (as adjusted per stock splits, stock dividends, reorganizations, reclassifications, recapitalizations and the like) for any 20 trading days within the 30-trading day period ending three trading days before the Company sends the notice of redemption to the warrant holders.
Equity-Classified Common Stock Warrants
June 2023 Senior Note Warrants
In connection with the issuance of Senior Convertible Notes discussed in Note 8, the Company issued the Senior Note Warrants to purchase up to 287,972 shares of the Company's Common Stock pursuant to the June 12, 2023 Senior Note Purchase Agreement and 47,238 shares of Common Stock pursuant to the June 16, 2023 Senior Note Purchase Agreement. The Senior Note Warrants have an exercise price equal to $41.20 per share and expire on June 23, 2028.
As the Senior Note Warrants were part of a bundled transaction, the gross proceeds from the issuance of $9,225,000 were allocated to the Senior Convertible Notes and the Senior Note Warrants based on their respective relative fair value upon issuance. The aggregate fair value of the Senior Note Warrants of $3,401,366 was estimated using the Black-Scholes option-pricing model with the following assumptions:
|
|
|
|
|
|
|
Upon Issuance |
Common Stock Warrants: |
|
|
|
Expected term (in years) |
|
|
5.0 |
Expected volatility |
|
|
47.9% |
Risk-free interest rate |
|
|
4.0% |
Expected dividend yield |
|
|
0.0% |
The allocated proceeds from the Senior Note Warrants of $2,511,759 were recorded in additional paid-in capital in the condensed consolidated balance sheets upon issuance of the Senior Note Warrants.
Pre-Funded Warrants
On May 1, 2024, the Company entered into a Pre-Funded Warrant Purchase Program (the “Program”) with strategic investors, pursuant to which from time-to-time the Company could sell and the investors could acquire pre-funded warrants, up to a total purchase price to the Company equal to $15 million. The exercise price for pre-funded warrants is substantially paid by the purchaser at closing and, as a result, such warrants may be exercised in the future with a nominal exercise price payment. Investors also received a warrant to acquire the same number of shares covered by the pre-funded warrant for a purchase price equal to 150% of the relevant pre-funded warrant purchase price exercisable for a period of 5 years. Each specific transaction was entered into on terms agreed by the parties; provided however, that in no case would the purchase price per share be less than 110% of the closing price per share of the Company’s Common Stock on the trading day immediately preceding the date of purchase. Contemporaneously with the acquisition of pre-funded warrants, the investors could also voluntarily convert outstanding notes previously issued by the Company; provided that such transactions, as a whole, could not result in an effective direct or indirect discount to market price to the investors of greater than 30%. During 2024, the Company issued 837,116 pre-funded warrants for total cash proceeds of $2,139,866 in pre-funded warrants pursuant to the Program.
Pre-Funded Warrants Modification — In February 2025, in connection with the Liqueous Settlement Agreement, as amended, the Company agreed to (i) modify 665,410 outstanding equity-classified Pre-Funded Warrants issued in connection with the Program during 2024, resulting in the issuance of 3,647,416 equity-classified pre-funded warrants outstanding immediately after the modification exercisable into Common Stock and (ii) modify the remaining 171,706 outstanding equity-classified Pre-Funded Warrants issued in connection with the Program during 2024, resulting in 9,360,888 pre-funded warrants outstanding immediately after the modification that were concurrently exercised into 9,360,888 shares of the Company's Common Stock for no additional cash consideration, as the modified pre-funded warrants had a nominal exercise price (the "Pre-Funded Warrants Modification"). As a result of the Liqueous Settlement Agreement, there will not be further issuances under the Program.
The Company accounted for the Pre-Funded Warrants Modification in accordance with ASC 815, Derivatives and Hedging, where the effect of a modification shall be measured as the difference between the fair value of the modified warrant and the fair value of the original warrant immediately before its terms are modified, with each measured on the modification date. As a result of the Pre-Funded Warrants Modification, which was not contemplated as a result of an equity or debt financing, but rather, as a settlement of any claims between the parties related to non-performance of obligations under certain previous agreements executed between the Company and Liqueous, the Company recorded (i) an increase to additional paid-in capital of $3,075,444 related to the incremental fair value of the modified Pre-Funded Warrants over the fair value of the original Pre-Funded Warrants, each measured on the modification date and (ii) a loss on settlement of an aggregate $2,026,380, which represents the incremental fair value of the modified Pre-Funded Warrants over the fair value of the original Pre-Funded Warrants, each measured on the modification date, less cash received or receivable related to the Liqueous Settlement Agreement of $1,050,000. The loss on settlement is recorded in loss on extinguishment of notes payable on the condensed consolidated statement of operations during the six months ended June 30, 2025.
In March 2025, the 3,647,416 outstanding warrants were exercised into 3,647,416 shares of Common Stock for no additional cash consideration, as the pre-funded warrants had a nominal exercise price.
August 2024 Warrants Issued with Junior Notes
As discussed in Note 8, in connection with the issuance of the August 2024 Convertible Notes, the Company issued an aggregate 19,892 warrants to a financial services firm as compensation for their services performed, the fair value of which was determined to be $40,657 and was recorded as a deferred financing cost and associated additional paid-in capital in the consolidated balance sheet, as the warrants were determined to be equity-classified. The warrants are exercisable through payment of an exercise price ranging from $2.18 to $3.18, subject to certain customary antidilution adjustments, at any time after issuance through the expiration date in August 2029.
NOTE 11. STANDBY EQUITY PURCHASE AGREEMENT
On May 30, 2025, the Company entered into the Standby Equity Purchase Agreement (as it may be amended from time to time, the “SEPA”) with YA II PN, LTD, a Cayman Islands exempt limited company (together with its successors or assigns, the “SEPA Investor”) pursuant to which the Company has the right to sell to the SEPA Investor up to $100 million of Common Stock (the “Commitment Amount”), subject to certain limitations and conditions set forth in the SEPA, from time to time during the term of the SEPA. The Company also agreed to register the resale of shares of Common Stock issued to the SEPA Investor pursuant to the SEPA. Sales of the shares of Common Stock to the SEPA Investor under the SEPA, and the timing of any such sales, are at the Company’s option, and the Company is under no obligation to sell any shares of Common Stock to the SEPA Investor under the SEPA.
Upon the satisfaction of the conditions to the SEPA Investor’s purchase obligation set forth in the SEPA, including having a registration statement registering the resale of the shares of Common Stock issuable under the SEPA declared effective by the SEC, the Company will have the right, but not the obligation, from time to time at its discretion, to direct the SEPA Investor to purchase a specified number of shares of Common Stock (an “Advance”) by delivering written notice to the SEPA Investor (an “Advance Notice”). On July 24, 2025, a registration statement was declared effective by the SEC allowing the SEPA Investor to resell up to 20 million shares of Common Stock. While there is no mandatory minimum amount for any Advance, it may not exceed 100% of the average of the daily traded amount during the five consecutive trading days immediately preceding an Advance Notice.
The shares of Common Stock purchased pursuant to an Advance will be purchased at a price equal to 97% of the lowest daily VWAP of the shares of Common Stock during the three consecutive trading days commencing on the date of the delivery of the Advance Notice, other than the daily VWAP on a day in which the daily VWAP is less than a minimum acceptable price as stated by the Company in the Advance Notice or there is no VWAP on the subject trading day, in which cases the size of the Advance may be reduced to account for such day(s) in which the daily VWAP is less than the applicable minimum acceptable price or there is no VWAP. The Company may establish a minimum
acceptable price in each Advance Notice below which it will not be obligated to make any sales to the SEPA Investor.
Under applicable NYSE American rules and the terms of the SEPA, in no event may the Company issue to the SEPA Investor under the SEPA shares of Common Stock equal to greater than 19.99% of the shares of Common Stock outstanding immediately prior to the execution of the SEPA (the “SEPA Share Cap”), unless (i) the Company obtains stockholder approval to issue shares of Common Stock in excess of the SEPA Share Cap in accordance with applicable NYSE American rules, or (ii) the average price per share paid by the SEPA Investor for all of the shares of Common Stock that the Company directs the SEPA Investor to purchase from it pursuant to the SEPA, if any, equals or exceeds the lower of (a) the official closing price of the Common Stock on NYSE American immediately preceding the execution of the SEPA and (b) the average official closing price of the Common Stock on NYSE American for the five consecutive trading days immediately preceding the execution of the SEPA. On July 9, 2025, at the 2025 Annual Meeting, the Company's stockholders approved the issuance of shares pursuant to the SEPA in excess of the SEPA Share Cap. Moreover, in accordance with terms of the SEPA, the Company may not issue or sell any shares of Common Stock to the SEPA Investor under the SEPA which, when aggregated with all other shares of Common Stock then beneficially owned by the SEPA Investor and its affiliates (as calculated pursuant to Section 13(d) of the Exchange Act and Rule 13d-3 thereunder), would result in the SEPA Investor beneficially owning more than 4.99% of the then outstanding shares of Common Stock.
Actual sales of shares of Common Stock to the SEPA Investor under the SEPA will depend on a variety of factors to be determined by the Company from time to time, which may include, among other things, market conditions, the trading price of the Common Stock and determinations by the Company as to the appropriate sources of funding for its business and operations.
The SEPA will automatically terminate on the earlier of (i) the 36-month anniversary of the date of the SEPA and (ii) the date on which the SEPA Investor shall have made payment of Advances pursuant to the SEPA for Common Stock equal to the Commitment Amount. The Company has the right to terminate the SEPA at no cost or penalty upon five (5) trading days’ prior written notice to the SEPA Investor, provided that (i) there are no outstanding Advance Notices for which shares of Common Stock need to be issued and (ii) the Company has paid all amounts owed to the SEPA Investor pursuant to the SEPA.
The net proceeds payable to the Company under the SEPA will depend on the frequency and prices at which Common Stock is sold. The Company is required to use any proceeds received under the SEPA to pay outstanding principal and interest under the Yorkville Promissory Note (as defined and described in Note 8) until the Yorkville Promissory Note is paid in its entirety. After the Yorkville Promissory Note is repaid in full, the Company expects that proceeds received from such sales will be used primarily for working capital and general corporate purposes and for purposes of implementing its business plan focused on building a stable foundation for the future business.
Joseph Gunnar & Co., LLC acted as the sole placement agent for the private placement.
The SEPA is accounted for as a liability at fair value under ASC 815, as it includes an embedded put option and an embedded forward contract. The put option is recognized at inception, and the forward option is recognized upon issuance of notice for the sale of the Company's Common Stock. The fair value of the derivative liability related to the embedded put option is included within SEPA liability on the condensed consolidated balance sheet, and was estimated at $2,582,724 at inception of the agreement and $2,831,504 as of June 30, 2025, with changes in fair value recognized within change in fair value of SEPA liability on the condensed consolidated statements of operations. As of June 30, 2025, the embedded forward option was deemed to have no value as there were no notices for the sale of the Company's Common Stock.
As consideration for the SEPA Investor’s commitment to purchase the shares of Common Stock pursuant to the SEPA, the Company incurred (i) a structuring fee payable to the SEPA Investor in the amount of $25,000, (ii) a commitment fee payable to the SEPA Investor in Common Stock in an amount equal to 1% of the Commitment Amount, or $1,000,000, to be paid 50% on execution of the SEPA and 50% 90 days following the date of the SEPA and (iii) legal expenses of $50,000 related to the issuance of the SEPA. Such fees are included within SEPA fees and issuance costs on the condensed consolidated statements of operations for the three and six months ended June 30, 2025 and SEPA liability on the condensed consolidated balance sheet as of June 30, 2025. The 50% portion of the commitment fee payable that was owed at execution of the SEPA resulted in the issuance of 1,332,623 shares of Common Stock to the SEPA Investor during the second quarter of 2025. Additionally, on July 15, 2025, the Company issued the remaining 1,332,623 shares of Common Stock to the SEPA Investor.
During the three and six months ended June 30, 2025, no shares of Common Stock were sold pursuant to the SEPA, as the Company did not yet have a registration statement registering the resale of the shares of Common Stock issuable under the SEPA declared effective by the SEC.
NOTE 12. STOCK-BASED COMPENSATION
As of June 30, 2025, the Company had an active stock-based incentive compensation plan and an employee stock purchase plan: the 2022 Equity Incentive Plan (the “2022 Plan”) and the 2022 Employee Stock Purchase Plan (the “ESPP”). All new equity compensation grants are issued under these two plans; however, outstanding awards previously issued under inactive plans will continue to vest and remain exercisable in accordance with the terms of the respective plans.
The 2022 Plan provides for the grant of stock and stock-based awards including stock options, restricted stock, restricted stock units, performance awards, and stock appreciation rights. As of June 30, 2025, there were approximately 206,000 shares available for grant under the 2022 Plan and approximately 43,000 shares available for grant under the ESPP. Effective July 1, 2025, the shares available for grant under the 2022 Plan and the ESPP increased by 3,560,000 and 710,000 shares, respectively, in accordance with the terms of the respective plans.
Stock-Based Compensation Expense
Total stock-based compensation expense recognized in the Company’s condensed consolidated statements of operations is classified as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended June 30, |
|
|
Six Months Ended June 30, |
|
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
Cost of revenue |
|
$ |
— |
|
|
$ |
119,880 |
|
|
$ |
105,734 |
|
|
$ |
245,512 |
|
Research and development |
|
|
— |
|
|
|
126,864 |
|
|
|
93,425 |
|
|
|
265,914 |
|
Selling and marketing |
|
|
6,381 |
|
|
|
(280,124 |
) |
|
|
202,869 |
|
|
|
(199,199 |
) |
General and administrative |
|
|
291,101 |
|
|
|
483,952 |
|
|
|
392,618 |
|
|
|
752,460 |
|
Total stock-based compensation expense |
|
$ |
297,482 |
|
|
$ |
450,572 |
|
|
$ |
794,646 |
|
|
$ |
1,064,687 |
|
The Company’s stock-based compensation expense is based on the value of the portion of stock-based payment awards that are ultimately expected to vest. During the three months ended June 30, 2025 and 2024, stock-based compensation relating to stock-based awards granted to consultants was $22,127 and $41,217, respectively. During the six months ended June 30, 2025 and 2024, stock-based compensation relating to stock-based awards granted to consultants was $241,443 and $111,017, respectively.
Restricted Stock Units
The Company grants Restricted Stock Units ("RSUs") to its employees for their services with a liquidity event requirement. The RSUs granted to employees vest over a period of time from the grant date and are subject to the participants continuing service to the Company over the period. The following table shows a summary of the Company's RSUs outstanding as of June 30, 2025 and December 31, 2024 as well as activity the period then ended:
|
|
|
|
|
|
|
|
|
|
|
RSUs |
|
|
|
Number of Shares |
|
|
Weighted Average Grant Date Fair Value |
|
Unvested at December 31, 2024 |
|
|
4,562 |
|
|
$ |
223.07 |
|
RSUs vested |
|
|
(1,869 |
) |
|
$ |
223.21 |
|
RSUs forfeited |
|
|
(275 |
) |
|
$ |
36.42 |
|
Unvested at June 30, 2025 |
|
|
2,418 |
|
|
$ |
244.19 |
|
The total grant date fair value of RSUs awarded was nil and $246,000 during the six months ended June 30, 2025 and 2024, respectively. The total grant date fair value of RSUs vested was $417,174 and $803,980 during the six months ended June 30, 2025 and 2024, respectively.
As of June 30, 2025, total unrecognized stock-based compensation costs related to RSUs were $590,446, which are expected to be recognized over a remaining weighted average period of 0.38 years. As of June 30, 2025, all of the outstanding RSUs are expected to vest.
Stock Options
The Company's outstanding stock options generally expire 10 years from the date of grant and are exercisable when the options vest, generally over four years, the majority of which vest at a rate of 25% on the first anniversary of the grant date, with the remainder vesting ratably each month over the next three years. A summary of stock option activity is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of Stock Options Outstanding |
|
|
Weighted-Average Exercise Price |
|
|
Weighted-Average Remaining Contractual Life (Years) |
|
|
Aggregate Intrinsic Value |
|
Options outstanding at December 31, 2024 |
|
|
218,430 |
|
|
$ |
40.80 |
|
|
|
7.1 |
|
|
$ |
7,375.15 |
|
Options cancelled or forfeited |
|
|
(82,919 |
) |
|
$ |
23.99 |
|
|
|
|
|
|
|
Options outstanding at June 30, 2025 |
|
|
135,511 |
|
|
$ |
51.08 |
|
|
|
4.6 |
|
|
$ |
— |
|
Options exercisable at June 30, 2025 |
|
|
95,254 |
|
|
$ |
63.62 |
|
|
|
2.9 |
|
|
$ |
— |
|
Options vested and expected to vest at June 30, 2025 |
|
|
135,511 |
|
|
$ |
51.08 |
|
|
|
4.6 |
|
|
$ |
— |
|
The weighted-average grant date fair value of options granted to employees and consultants was nil and $5.58 per share for the six months ended June 30, 2025 and 2024, respectively.
As of June 30, 2025, total unrecognized stock-based compensation cost related to stock options was $352,666, which is expected to be recognized over a weighted-average period of 2.31 years.
The Company estimates the fair value of the options utilizing the Black-Scholes option pricing model, which is subjective and dependent upon several variables, including expected option term, expected volatility of the Company’s share price over the expected term, expected risk-free interest rate over the expected option term, and expected dividend yield rate over the expected option term, and actual forfeiture rates. A summary of the weighted-average assumptions the Company utilized for option grants during the six months ended June 30, 2025 and 2024, respectively, are as follows:
|
|
|
|
|
|
|
Six Months Ended June 30, |
|
|
2025 |
|
2024 |
Expected term (in years) |
|
N/A |
|
4.0 |
Expected volatility |
|
N/A |
|
47.8% |
Risk-free interest rate |
|
N/A |
|
4.0% |
Expected dividend yield |
|
N/A |
|
0.0% |
Common Stock Issued for Services
During the first quarter of 2025, the Company entered into arrangements with non-employee consultants for services to be provided in exchange for (i) the required issuance of 3,830,189 shares of Common Stock, (a) 1,000,000 of which were equity-classified, with 500,000 of those shares relating to services previously provided and the remaining 500,000 shares relating to services to be provided over the term of the agreement, and (b) 2,830,189 of which were liability-classified, and for which all services have not yet been provided by the non-employee consultants, and (ii) the required quarterly issuance of a variable number of shares of Common Stock equal to $25,000, priced based on the average closing price of the Company's Common Stock for the previous five trading dates prior to issuance.
During the second quarter of 2025, the Company issued the 3,830,189 shares of Common Stock. As of June 30, 2025, the Company was required to issue 123,396 shares of Common Stock pursuant to the required quarterly issuances under the arrangement, which had not yet been issued as of June 30, 2025.
Equity-classified awards
Stock-based compensation expense for the equity-classified awards was recognized based on the fair value of the Company’s Common Stock on the date of grant over the requisite service period. For the three and six months ended June 30, 2025, the total stock-based compensation expense recognized for the equity-classified awards was $16,375 and $152,833, respectively. Additionally, as of June 30, 2025, as the non-employee consultants had not provided all services related to the 500,000 shares issued and the service term had not ended, $109,167 was recorded within prepaid expenses and other current assets on the condensed consolidated balance sheet, which will be amortized using the straight-line method to stock-based compensation expense over the remaining requisite service period.
Liability-classified awards
The liability-classified awards represented compensation for services to be provided over the term of the agreements and were measured based on a fixed monetary value to be paid to the non-employee consultants which will be settled by the issuance of a variable number of shares of Common Stock.
For the six months ended June 30, 2025, the total stock-based compensation expense recognized for the liability-classified awards was $50,000. As of June 30, 2025, $50,000 is included within accrued expenses on the condensed consolidated balance sheet related to the required quarterly issuance of Common Stock. Additionally, as of June 30, 2025, as the non-employee consultants had not provided all services related to the 2,830,189 shares issued and the service term had not ended, $600,000 was recorded within prepaid expenses and other current assets on the condensed consolidated balance sheet, which will be amortized using the straight-line method to stock-based compensation expense over the remaining requisite service period.
NOTE 13. INCOME TAX
Due to its current operating losses, the Company recorded zero income tax expense during the three and six months ended June 30, 2025 and 2024. During these periods, the Company’s activities were limited to U.S. federal and state tax jurisdictions, as it does not have any significant foreign operations.
Due to the Company’s history of cumulative losses and after considering all the available objective evidence, management concluded that it is not more likely than not that all of the Company’s net deferred tax assets will be realized in the future. Accordingly, the Company’s deferred tax assets, which include net operating loss (“NOL”) carryforwards and tax credits related primarily to research and development, continue to be subject to a valuation allowance as of June 30, 2025. The Company expects to continue to maintain a full valuation allowance until there is sufficient evidence to support recoverability of its deferred tax assets.
Utilization of the NOL carryforwards and credits may be subject to a substantial annual limitation due to the ownership change limitations provided by Section 382 and Section 383 of the Internal Revenue Code of 1986, as amended, and similar state provisions. Generally, in addition to certain entity reorganizations, the limitation applies when one or more "5-percent stockholders" increase their ownership, in the aggregate, by more than 50 percentage points over a 36-month time period testing period, or beginning the day after the most recent ownership change, if shorter. The Company has determined that a Section 382 change in ownership occurred during 2023. As a result of this change in ownership, we expect that certain of the Company's NOLs may not be utilized in the future to offset future taxable income or tax liabilities. The amount of the annual limitation is determined based on the value of the Company immediately prior to the ownership change. However, due to the full valuation allowance recorded as of June 30, 2025, the limitation does not affect the Company's results of operations for the periods presented.
On July 4, 2025, the One Big Beautiful Bill Act ("OBBB Act"), which includes a broad range of tax reform provisions, was signed into law in the United States and the Company continues to assess its impact. The Company currently does not expect the OBBB Act to have a material impact on its estimated annual effective tax rate in 2025.
NOTE 14. NET LOSS PER SHARE
Contingently issuable shares are included in basic and diluted earnings per share (“EPS") only when all specified contingencies other than time have been satisfied. Shares issuable in connection with the SEPA, excluding the shares issuable in connection with the remaining 50% of the unpaid SEPA commitment fee, are excluded from basic EPS because issuances are contingent on meeting price thresholds, volume limitations, and regulatory caps. As those contingencies were not satisfied as of June 30, 2025, no shares issuable under the SEPA were included in the denominator of basic EPS for the three and six months ended June 30, 2025.
Diluted EPS includes the dilutive effect of Common Stock equivalents and is computed using the weighted-average number of Common Stock and Common Stock equivalents outstanding during the reporting period. Diluted EPS for the three and six months ended June 30, 2025 and 2024 excluded Common Stock equivalents because the effect of their inclusion would be anti-dilutive or would decrease the reported loss per share. The following table sets forth securities outstanding that could potentially dilute the calculation of diluted earnings per share:
|
|
|
|
|
|
|
|
|
|
|
Three and Six Months Ended June 30, |
|
|
|
2025 |
|
|
2024 |
|
Stock options outstanding |
|
|
135,511 |
|
|
|
191,139 |
|
Junior Note Warrants |
|
|
859,315 |
|
|
|
550,000 |
|
Public Warrants |
|
|
417,770 |
|
|
|
417,770 |
|
June 2023 Senior Note Warrants |
|
|
335,210 |
|
|
|
335,210 |
|
August 2024 Warrants Issued with Junior Notes |
|
|
19,892 |
|
|
|
— |
|
Pre-funded warrants |
|
|
— |
|
|
|
171,706 |
|
Unvested restricted stock units |
|
|
2,418 |
|
|
|
10,275 |
|
If-converted Common Stock from Series A Preferred Stock(1) |
|
|
109,445 |
|
|
|
119,445 |
|
If-converted Common Stock from convertible notes |
|
|
23,297,870 |
|
|
|
265,042 |
|
Total |
|
|
25,177,431 |
|
|
|
2,060,587 |
|
(1)Assumed that all shares of Series A Preferred Stock were converted into Common Stock at a conversion rate equal to $0.25 divided by $5.00, representing the maximum number of shares issuable to holders of Series A Preferred Stock.
NOTE 15. SEGMENT REPORTING
Operating segments are defined as components of an entity about which discrete financial information is evaluated regularly by the Chief Operating Decision Maker ("CODM") in deciding how to allocate resources and assess performance. The Company operates and manages its business as one business segment, which is high-power, high-brightness blue laser technology. Accordingly, the Company has one reportable segment. The Company has a single management team that reports to the Executive Chairman, the Company's CODM, who comprehensively manages the entire Company. The accounting policies of the segment are the same as those described in the summary of significant accounting policies.
When evaluating the Company’s financial performance, the CODM is regularly provided with more detailed expense information than what is included in the Company’s statements of operations. The CODM uses net loss, as reported in the consolidated statements of operations, in evaluating the performance of the segment. Decisions regarding resource allocation are made primarily during the annual budget planning process and reallocated as needed throughout the year. The measure of segment assets is reported on the balance sheets as total assets.
The following table shows a reconciliation of the Company’s net loss, including the significant expense categories regularly provided to and reviewed by the CODM, as computed under U.S. GAAP, to the Company’s total net loss in the condensed consolidated statements of operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended June 30, |
|
|
Six Months Ended June 30, |
|
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$ |
— |
|
|
$ |
49,278 |
|
|
$ |
— |
|
|
$ |
142,827 |
|
Cost of revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
Materials |
|
|
11,870 |
|
|
|
12,789 |
|
|
|
16,463 |
|
|
|
50,160 |
|
Direct labor |
|
|
(1,408 |
) |
|
|
441,762 |
|
|
|
151,708 |
|
|
|
934,658 |
|
Direct job costs |
|
|
(15,000 |
) |
|
|
148,364 |
|
|
|
(48,273 |
) |
|
|
243,748 |
|
Overhead |
|
|
— |
|
|
|
130,811 |
|
|
|
111,281 |
|
|
|
362,116 |
|
Total cost of revenue |
|
|
(4,538 |
) |
|
|
733,726 |
|
|
|
231,179 |
|
|
|
1,590,682 |
|
Gross margin |
|
|
4,538 |
|
|
|
(684,448 |
) |
|
|
(231,179 |
) |
|
|
(1,447,855 |
) |
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
Research and development |
|
|
— |
|
|
|
683,381 |
|
|
|
184,563 |
|
|
|
1,449,876 |
|
Selling and marketing |
|
|
526,996 |
|
|
|
(73,070 |
) |
|
|
1,070,333 |
|
|
|
272,520 |
|
General and administrative |
|
|
4,095,229 |
|
|
|
1,940,448 |
|
|
|
6,174,034 |
|
|
|
4,593,243 |
|
Total operating expenses |
|
|
4,622,225 |
|
|
|
2,550,759 |
|
|
|
7,428,930 |
|
|
|
6,315,639 |
|
Other segment items (1) |
|
|
(7,607,288 |
) |
|
|
(9,403,676 |
) |
|
|
(21,176,291 |
) |
|
|
(10,580,487 |
) |
Segment net loss |
|
$ |
(12,224,975 |
) |
|
$ |
(12,638,883 |
) |
|
$ |
(28,836,400 |
) |
|
$ |
(18,343,981 |
) |
(1)Other segment items consist of interest income, interest expense, change in fair value of warrant liabilities, change in fair value of derivative liability, change in fair value of notes payable, loss on issuance of notes payable, loss on extinguishment of notes payable, gain on sale of intellectual property intangible assets, loss on impairment of inventories, property and equipment and operating lease right-of-use asset, interest expense recognized on remeasurement of preferred stock liability and other gain (loss), net.
NOTE 16. SUBSEQUENT EVENTS
Annual Meeting of Stockholders
On July 9, 2025, at the 2025 Annual Meeting, the Company's stockholders approved, among other things, (i) an amendment to the Company’s Amended and Restated Certificate of Incorporation to increase the number of authorized shares of Common Stock from 250,000,000 shares to 900,000,000 shares, (ii) the effectuation of one or more reverse stock splits of the Company’s issued and outstanding common stock during the 12-months following the approval of the proposal, (iii) for purposes of complying with the NYSE American listing rules, the issuance of Common Stock in excess of 19.99% of the Company’s outstanding common stock (the “Share Cap”) in connection with Indigo Capital Convertible Notes, (iv) for purposes of complying with the NYSE American listing rules, the issuance of Common Stock in excess of the Share Cap of up to $100 million of securities in connection with the SEPA, and (v) the issuance of up to $100 million of securities in one or more non-public offerings where the maximum discount at which securities may be offered may be equivalent to a discount of up to 30% to the market price of the Common Stock. On July 22, 2025, the Company filed a Certificate of Amendment to Amended and Restated Certificate of Incorporation of the Company with the Delaware Secretary of State, increasing the number of shares of stock that the Company has the authority to issue to 950,000,000 shares, of which 900,000,000 shares are Common Stock and 50,000,000 shares are Preferred Stock.
Convertible Debt
On July 16, 2025, the Company, in exchange for a capital infusion of $150,000, issued to Indigo a $150,000 face amount unsecured, convertible note (the “July Indigo Capital Convertible Note”). The July Indigo Capital Convertible Note bears no interest for so long as it is not in default and has a July 15, 2026 maturity date and a conversion price equal to 80% of the lowest VWAP during the 5 days prior to the conversion date.
On July 21, 2025, the Company entered into a Securities Purchase Agreement with Diagonal, pursuant to which, in exchange for a capital infusion of $157,000, the Company issued to Diagonal a $172,700 face amount convertible promissory note (the “July Diagonal Convertible Note”). The July Diagonal Convertible Note bears interest at 10% and has a maturity date of April 30, 2026. Beginning 180 days after the issuance date, the July Diagonal Convertible Note may be converted into common stock for a conversion price equal to a discount of 25% to the lowest trading price during the ten days prior to the conversion date.
Issuances of Common Stock on conversion of the July Indigo Capital Convertible Note and the July Diagonal Convertible Note are limited to an amount equal to 19.9% of the outstanding Common Stock as of the date of execution, until such time as the transaction is approved by stockholders, and may not result in Indigo’s or Diagonal’s holding more than 9.9% and 4.99%, respectively, of the Company’s outstanding Common Stock at any time. The July Indigo Capital Convertible Note and the July Diagonal Convertible Note are also subordinate to the currently outstanding Series A Preferred Stock, solely with respect to dividend rights and rights on the distribution of assets on any voluntary or involuntary liquidation, dissolution or winding up of the affairs of the Company.
The foregoing transaction documents contain customary representations, warranties, and covenants, including customary events of default including, but not limited to, failure to pay amounts due when required, default in covenants, and bankruptcy events.
3(a)(10) Claims Settlement
On July 17, 2025, the Company and Silverback Capital Corporation (“Silverback”) agreed to settle outstanding claims in an amount of not less than $5,662,479 (the “Claims”) owed to Silverback in exchange for a settlement amount payable in shares of Common Stock (the “Settlement Shares”), subject to court approval. The Settlement Shares are priced in an amount equal to the last trading price of Common Stock on July 17, 2025 (the “Closing Price”), which was $0.3070; provided that, if the sale price of Common Stock drops below the Closing Price, the purchase price of the Settlement Shares will be the lower of (i) the Closing Price or (ii) 75% multiplied by the average of the three lowest traded prices during the fifteen day trading period preceding the share request made by Silverback, subject to other terms of the Settlement. Under the Settlement terms, Silverback may not hold more than 4.99% of issued and outstanding Common Stock at any time. The Claims include bona fide, outstanding, and unpaid creditor claims that Silverback acquired from the Company’s creditors and agreed to exchange for shares of Common Stock in a state court-approved transaction, in compliance with the terms of Section 3(a)(10) of the Securities Act. The Company also agreed to issue 400,000 shares of Common Stock as a settlement fee. The settlement was approved by the state court on July 30, 2025, after a fairness hearing pursuant to the requirements of Section 3(a)(10) of the Securities Act.
NYSE Regulation Notice of Noncompliance
On July 22, 2025, the NYSE notified the Company that it had accepted the Company’s plan outlining definitive actions that the Company has taken or will take to regain compliance with NYSE’s continued listing standards (the “Compliance Plan”) and granted a plan period through October 29, 2026 (the “Plan Period”).
As previously reported, on April 29, 2025, the Company received a Notice of Noncompliance (the “Notice”) from NYSE Regulation indicating that the Company was not in compliance with Section 1003(a)(i) of the Company Guide since it reported a stockholders’ deficit of $(37.8) million at December 31, 2024 and has had losses in the two most recent fiscal years.
The NYSE will review the Company periodically for compliance with the Compliance Plan. If the Company is not in compliance with the continued listing standards by October 29, 2026, or if the Company does not make progress consistent with the Compliance Plan during the Plan Period, the NYSE American may initiate delisting proceedings as appropriate. However, the Company may appeal a staff delisting determination in accordance with the Company Guide.
NYSE’s acceptance of the Compliance Plan has no immediate effect on the listing or trading of the Company’s securities and the Company’s Common Stock will continue to trade on the NYSE American under the symbol “BURU” during the Plan Period with the designation of “.BC” to indicate that the Company is not in compliance with the NYSE American’s continued listing standards.

Nuburu, Inc.
Up to 25,938,157 Shares of Common Stock
PROSPECTUS
September 24, 2025