美國
證券交易委員會 及交易所
華盛頓特區,20549
表單
(馬克 一)
根據1934年證券交易法第13條或第15(d)條提交的季度報告 |
截至年度季度結束
根據1934年證券交易所法案第13或第15(d)條的過渡 報告 |
對於從 到的過渡期間
委員會檔案編號
(依據公司章程指定之註冊人全稱)
(成立州或其他註冊或組織司法管轄區) | (聯邦稅號) | |
(總執行辦公室地址) | (郵政編碼) |
(申報人的電話號碼,包括區號)
每個類別的標題: | 交易標誌 | 每個交易所的名稱: | ||
OTC Markets, LLC |
請在所需的12個月內(或申報人需要申報此類報告的較短時段內)揭示,是否發行人(1)根據《交易所法》第13條或第15(d)條的要求提交了所有必須提交的報告,並且(2)在過去90天內一直受到此類報告要求的約束。
請勾選表示,登記公司是否已在其企業網站(如果有的話)以電子方式提交並發佈了根據S-t規則405條(本章節§232.405)要求在過去12個月內(或登記公司需要提交並發佈此類文件的較短期間)提交和發佈的每個互動數據文件。
請用勾選來表示登記者是大型急速報告者、急速報告者、非急速報告者、較小報告公司、或新興增長公司。請參見《交易所法》第1202條對"大型急速報告者"、"急速報告者"、"較小報告公司"和"新興增長公司"的定義。
大型 加速文件提交人 o | 加速文件提交人 o | 較小的報告公司 |
新興成長型公司 |
如為新興成長企業,則應打勾選項表示申報人已選擇不使用交易所法第13(a)條所提供的任何新或修訂財務會計準則延長過渡期遵守。
請打勾表示該登記人是否為殼公司(定義於交易所法案第1202條規則)。是 o
截至2024年8月23日,發行人持有 股普通股已發行。
1
此修訂檔案10-Q/A的目的是為了Adam One corp. 截至2024年6月30日的季度報告,於2024年10月15日向證券交易委員會提交,僅為按照Regulation S-t的第405條規定,提供第101和104項附加的內聯擴展業務報告語言(iXBRL)數據給10-Q表格。
此外,基本報表的附錄8和第II部分,項目2錯誤地顯示董事會成員的發行股份是以每三個月為基礎,應該是以每九個月為基礎。這已經得到更新。這份第1號修正稿是針對10-Q表格的原始申報日期,並不反映可能發生在原始申報日期之後的事件。唯一的修改是更正附錄8和第II部分,項目2中董事會發行股份的錯誤。股份已經正確記錄在基本報表中,但在附錄8和第II部分,項目2中被錯誣摘要。
ADAMAS ONE corp.
目 錄
頁面 | ||
第I部分 | 財務信息 | |
项目1。 | 基本報表 (未經審計) | |
簡明資產負債表 | 3 | |
簡明營運狀況陳述 | 4 | |
股東權益(赤字)簡明賬戶表 | 5 | |
現金流量縮表 | 6 | |
基本報表附註 | 7 | |
项目2。 | 管理層對財務狀況和業績的討論與分析 | 17 |
项目3。 | 市場風險的定量和定性披露。 | 20 |
项目4。 | 內部控制及程序 | 20 |
第二部分 | 其他信息 | |
项目1。 | 法律訴訟 | 21 |
项目1A。 | 風險因素 | 21 |
项目2。 | 股票權益的未註冊銷售和資金用途 | 21 |
项目3。 | 優先證券違約 | 21 |
项目4。 | 礦業安全披露 | 21 |
项目5。 | 其他信息 | 21 |
第6項。 | 展品 | 22 |
簽名 | 23 |
2
ADAMAS ONE corp。 |
縮表 資產負債表 |
6月30日, | ||||||||
2024 | 九月三十日, | |||||||
(未經查核) | 2023 | |||||||
資產 | ||||||||
流動資產: | ||||||||
現金 | $ | $ | ||||||
應收帳款,扣除呆帳 | ||||||||
存貨 | ||||||||
所有流動資产總額 | ||||||||
資產和設備淨值 | ||||||||
非流動資產: | ||||||||
商譽 | ||||||||
其他無形資產淨值 | ||||||||
租賃資產-營運租賃 | ||||||||
投資 | ||||||||
其他非流動資產 | ||||||||
非流動資產總額 | ||||||||
總資產 | $ | $ | ||||||
負債及股東權益(赤字) | ||||||||
當前負債: | ||||||||
應付負債 | $ | $ | ||||||
應計利息 | ||||||||
由於相關方-薪酬和相關事項 | ||||||||
假定負債-資產購買 | ||||||||
認股權負債 | ||||||||
應付票據和可轉換定期票據淨額 | ||||||||
衍生負債 | ||||||||
營業租賃負債流動部分 | ||||||||
有關應付票據的債務合規性的條件性考慮 | ||||||||
全部流动负债 | ||||||||
長期負債: | ||||||||
租賃負債淨額,除去當期部分 | ||||||||
负债合计 | ||||||||
股東權益(赤字) | ||||||||
優先股,面額$0.01,授權股數為5,000,000股,發行且流通股數為截至2024年6月30日和2023年12月31日之184,668,188股和181,364,180股。 | 每股面額為 股份已授權 截至2024年6月30日及2023年9月30日,發行或總股數。||||||||
0.01 | 每股面額為 授權股份 其他 2024年6月30日已發行和流通中的股份為 2023年9月30日已發行和流通中的股份為||||||||
庫藏股 | 股份,以成本計算( | ) | ( | ) | ||||
擬發行股份-策略實體 | ||||||||
資本公積額額外增資 | ||||||||
累積虧損 | ( | ) | ( | ) | ||||
股東權益總額(赤字) | ( | ) | ||||||
總負債及股東權益 | $ | $ |
附註為這些簡明基本報表的一部分。
3
ADAMAS ONE corp。 |
綜合 營運報表 |
(未經查核) |
為結束的三個月 | 為結束的九個月 | |||||||||||||||
六月三十日 | 六月三十日 | |||||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||||
淨收入 | ||||||||||||||||
鑽石銷售 | $ | $ | $ | $ | ||||||||||||
收入成本 | ||||||||||||||||
毛利(虧損) | ( | ) | ||||||||||||||
營運費用 | ||||||||||||||||
銷售、一般及行政 | ||||||||||||||||
員工薪酬及相關費用 | ||||||||||||||||
折舊和攤銷費用 | ||||||||||||||||
營運開支總額 | ||||||||||||||||
營運損失 | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
其他(收入)和開支 | ||||||||||||||||
終止租賃收益 | ( | ) | ( | ) | ||||||||||||
利息支出 | ||||||||||||||||
認股證費用 | ||||||||||||||||
財務成本 | ||||||||||||||||
衍生性負債公平價值變動 | ( | ) | ||||||||||||||
其他開支總額 | ||||||||||||||||
所得稅前損失 | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
所得稅預約 | ||||||||||||||||
淨虧損 | $ | ( | ) | $ | ( | ) | $ | ( | ) | $ | ( | ) | ||||
每股淨虧損 | ||||||||||||||||
基礎和稀釋 | ||||||||||||||||
加權平均已發行股份數目 | ||||||||||||||||
每股虧損-基本及稀釋 | $ | ( | ) | $ | ( | ) | $ | ( | ) | $ | ( | ) |
附註為這些簡明基本報表的一部分。
4
ADAMAS ONE corp。 |
資產負債表股東權益(赤字)簡明表 |
(未經查核) |
額外 | ||||||||||||||||||||||||||||
普通股 | 付款 | 股票 | 財政部 | 累積 | ||||||||||||||||||||||||
未償還股 | 面值 | 資本 | 待發 | 股票 | (赤字) | 總計 | ||||||||||||||||||||||
二零二二年九月三十日結餘 | $ | $ | $ | $ | $ | ( | ) | $ | ( | ) | ||||||||||||||||||
發行普通股票兌換票據及累計利息 | ||||||||||||||||||||||||||||
發行給僱員的普通股 | ||||||||||||||||||||||||||||
用於首次公開招股發行的普通股 | ||||||||||||||||||||||||||||
已發行認股證 | - | |||||||||||||||||||||||||||
回購股票 | ( | ) | ( | ) | ( | ) | ||||||||||||||||||||||
淨虧損 | - | ( | ) | ( | ) | |||||||||||||||||||||||
二零二二年十二月三十一日結餘 | $ | $ | $ | $ | ( | ) | $ | ( | ) | $ | ||||||||||||||||||
發行給僱員的普通股 | ||||||||||||||||||||||||||||
為諮詢服務發行的普通股 | ||||||||||||||||||||||||||||
以兌換票據及累計利息發行的普通股 | ||||||||||||||||||||||||||||
淨虧損 | - | ( | ) | ( | ) | |||||||||||||||||||||||
二零二三年三月三十一日結餘 | $ | $ | $ | $ | ( | ) | $ | ( | ) | $ | ||||||||||||||||||
發行給僱員的普通股 | ||||||||||||||||||||||||||||
發行給董事會成員的普通股 | ||||||||||||||||||||||||||||
為諮詢而發行的普通股 | ||||||||||||||||||||||||||||
以兌換票據及累計利息發行的普通股 | ||||||||||||||||||||||||||||
發行普通股以供策略實體擁有 | ||||||||||||||||||||||||||||
發行普通股以鼓勵貸款人 | ||||||||||||||||||||||||||||
淨虧損 | - | $ | ( | ) | $ | ( | ) | |||||||||||||||||||||
二零二三年六月三十日結餘 | $ | $ | $ | $ | ( | ) | $ | ( | ) | $ | ||||||||||||||||||
二零二三年九月三十日止餘額 | $ | $ | $ | $ | ( | ) | $ | ( | ) | $ | ||||||||||||||||||
調整初期餘額 | - | - | - | - | - | 298,839 | ||||||||||||||||||||||
二零二三年十月一日止結餘 | $ | $ | $ | $ | ( | ) | $ | ( | ) | $ | ||||||||||||||||||
發行給僱員的普通股 | ||||||||||||||||||||||||||||
為諮詢服務發行的普通股 | ||||||||||||||||||||||||||||
發行給董事會成員的普通股 | ||||||||||||||||||||||||||||
發行普通股以鼓勵貸款人 | ||||||||||||||||||||||||||||
發行普通股以供策略實體擁有 | ( | ) | ||||||||||||||||||||||||||
以兌換票據及累計利息發行的普通股 | ||||||||||||||||||||||||||||
出售庫務股發行的普通股 | ||||||||||||||||||||||||||||
淨虧損 | - | ( | ) | ( | ) | |||||||||||||||||||||||
二零二三年十二月三十一日結餘 | $ | $ | $ | $ | ( | ) | $ | ( | ) | $ | ||||||||||||||||||
發行給僱員的普通股 | ||||||||||||||||||||||||||||
為諮詢服務發行的普通股 | ||||||||||||||||||||||||||||
發行給董事會成員的普通股 | ||||||||||||||||||||||||||||
用於轉換認股證發行的普通股 | ||||||||||||||||||||||||||||
以兌換票據及累計利息發行的普通股 | ||||||||||||||||||||||||||||
發行普通股以鼓勵貸款人 | ||||||||||||||||||||||||||||
發行普通股以供策略實體擁有 | ( | ) | ||||||||||||||||||||||||||
淨虧損 | - | ( | ) | ( | ) | |||||||||||||||||||||||
二零二四年三月三十一日止餘額 | $ | $ | $ | $ | ( | ) | $ | ( | ) | $ | ( | ) | ||||||||||||||||
發行給董事會成員的普通股 | ||||||||||||||||||||||||||||
為諮詢服務發行的普通股 | ||||||||||||||||||||||||||||
發行普通股以鼓勵貸款人 | ||||||||||||||||||||||||||||
以兌換票據及累計利息發行的普通股 | ||||||||||||||||||||||||||||
淨虧損 | - | ( | ) | ( | ) | |||||||||||||||||||||||
二零二四年六月三十日止餘額 | $ | $ | $ | $ | ( | ) | $ | ( | ) | $ | ( | ) |
附註為這些簡明基本報表的一部分。
5
ADAMAS ONE corp。 |
現金流量表摘要 |
(未經查核) |
為結束的九個月 | ||||||||
六月三十日 | ||||||||
2024 | 2023 | |||||||
營運活動 | ||||||||
淨虧損 | $ | ( | ) | $ | ( | ) | ||
調整以調整淨虧損與運營使用的淨現金: | ||||||||
員工的股票 | ||||||||
股票發行董事會成員服務 | ||||||||
向顧問發行的股票 | ||||||||
作貸款激勵發行的股票 | ||||||||
發行轉換認股權證 | ||||||||
折舊和攤銷 | ||||||||
可疑帳戶的津貼 | ( | ) | ||||||
衍生性責任 | ||||||||
衍生性負債公平價值變動 | ||||||||
資產及負債變動: | ||||||||
應收帳款 | ( | ) | ||||||
庫存 | ( | ) | ||||||
其他流動資產 | ( | ) | ||||||
累計負債 | ||||||||
投資 | ( | ) | ||||||
累計利息 | ||||||||
累計薪酬及相關負債 | ( | ) | ( | ) | ||||
使用權資產-營運租賃,淨額 | ( | ) | ( | ) | ||||
調整總額,以調整淨虧損與經營使用的淨現金 | ||||||||
經營活動使用的現金淨額 | ( | ) | ( | ) | ||||
投資活動 | ||||||||
購買物業及 設備 | ( | ) | ||||||
投資活動使用的現金淨額 | ( | ) | ||||||
融資活動 | ||||||||
應付債券所得款項 | ||||||||
債券應付帳款的付款 | ( | ) | ||||||
由於相關人士 | ( | ) | ||||||
購買庫務股 | ( | ) | ||||||
股票銷售現金,已扣除成本 | ||||||||
融資活動所提供的現金淨額 | ||||||||
期內淨現金增加(減少) | ( | ) | ||||||
現金,期間開始 | ||||||||
現金,期末 | ||||||||
非現金投資及融資活動如下: | ||||||||
利息的股票 | $ | $ | ||||||
將債務轉換為股權 | $ | $ | ||||||
投資 | $ | $ |
附註為這些簡明基本報表的一部分。
6
亞達馬斯壹公司
未經審核的簡明財務報表附註
截至2024年6月30日和2023年止九個月
備註 1 – 組織和業務活動
Adamas
One Corp.(以下簡稱「公司」)成立於2018年9月6日,設立於內華達州,旨在收購現有技術,以有效生產人造環保、道德來源的金剛石。2019年1月31日,我們與Scio Diamond Technology Corporation(簡稱Scio)簽署了一份修訂後的資產購買協議,後來於2020年2月3日進行了修訂,根據該協議,我們收購了Scio的幾乎所有資產,這些資產主要包括專有的金剛石生長化學反應器,我們稱之為金剛石生長機器、專利和所有相關的知識產權,總計為
資產和負債是使用評估的 ASC 805在業務組合中,資產和負債的公平價值,需要對所認可的資產和承擔的負債進行衡量,並按照其取得日期的公平價值承認。
自從收購Scio的資產以來,我們一直在進一步開發從Scio獲得的技術,並且我們已經開始生產精美珠寶用的金剛石和工業用的金剛石原料。
2024年4月17日,公司宣布成立一個顧問委員會,以協助其新成立的Adamas Technologies子公司。Adamas Technologies成立於2023年11月9日,負責研究和開發,合作夥伴關係以及部署化學合成金剛石技術解決方案,專為科技行業板塊設計。該委員會由Jerry McGuire、Adamas One corp. 首席營運官和三位科技行業資深人士組成。該季度的活動主要集中在規劃上,因為子公司打算將Adamas One 金剛石科技應用於包括半導體在內的高科技工業市場。
注意 2 - 持續經營
附帶的簡明基本報表是根據持續經營的原則編製的,該原則考慮在業務正常運作中實現資產和清償能力。截至2024年6月30日的九個月,我們據此虧損1010萬美元,業務運作中約使用210萬美元現金。有關持續經營的進一步資訊,請參閱獨立註冊公共會計師事務所的檢討報告中關於持續經營不確定性的段落,該段落也包含在上述基本報表中。這些情況對我們未來一年持續作為持續經營實體提出了重大疑慮。
我們需要額外的融資來實施我們完整的業務計畫,並支持我們的日常業務運作。不能保證我們將能夠獲得所需的資金,即使有資金可用,其條款或條件是否符合我們的要求也無法保證。如果我們在需要時無法獲得額外的融資,我們將需要重組我們的業務,可能出售全部或部分業務。我們可能會通過股本發行和債務融資相結合的方式尋求額外資本。如果獲得債務融資,可能涉及包含限制或限制我們採取特定行動的契約,例如增加附加債務,可能會增加我們的開支,並要求我們的資產作為抵押。股本融資,如果獲得,可能會導致現有股東的稀釋,並/或要求該等股東放棄某些權利和偏好。隨附的簡明財務報表不包括與記錄資產金額的可收回性和分類或負債金額的訂正,或者由於我們無法繼續作為營運實體而可能需要的任何其他調整。
7
注意 3 – 重要會計政策摘要
演講的原則
隨附的財務報表 本公司已根據美國公認的會計原則編制(「U.S. GAAP」) 有關財務資料,並附有證券交易委員會公布的 10-k 表格指示 (「SEC」)。因此,這些簡明財務報表包括美國 GAAP 所要求的所有披露完整 財務報表。
公司的財政年度始於10月1日,結束於9月30日。除非另有說明,否則提及特定年度、季度、月份和期間均指公司截至9月結束的財政年度及該等財政年度相關的季度、月份和期間。
重新分類
負債表、現金流量表及附註中某些先前期間的金額已被重新分類以符合目前期間的呈現方式。
現金及現金等價物
為了簡明現金流量表的目的,我們將在購買時到期日為三個月或更短的高流動性金融工具視為現金等價物。 在 購買時 購入時被視為現金等價物。
應收帳款
我們遵循承認應收賬款坏帳損失採用的控制項方法,該方法根據對個別未收賬款的審查以及我們以往的不可收回應收賬款歷史來確定壞賬費用。我們根據對每位客戶的財務狀況進行評估來進行信貸擴展,我們的應收帳款通常是無抵押的。賬款應收在資產負債表中淨列載不確定賒 account 的應收帳款準備。如果未收賬款超出合同付款條件的有效期,我們認為該賬款已過期。我們根據多個因素考慮壞賬準備數,包括交易帳戶拖期時間、我們以前的損失歷史、個別客戶的信用等級、影響特定客戶行業的經濟條件以及總體經濟環境。在充當了所有合理收款努力後,我們會賬銷應收賬款。我們會在收到此類帳款後的期間將隨後收到的付款記入壞賬費用。
截至2024年6月30日,我們已為可能無法收回的應收賬款設立了120萬美元的計提。截至2023年9月30日,我們已為可能無法收回的應收賬款設立了170萬美元的計提。我們僅在收回時在未收回的應收賬款上記錄逾期的財務費用。
公平價值衡量
ASC 主題820“公允價值衡量”要求在我們的資產負債表日期按其公允價值確認某些金融工具。然而,其他金融工具,如債務,不要求按公允價值確認,但是GAAP提供選擇按公允價值會計處理這些工具的選項。無論金融工具是在資產負債表中按其公允價值還是攜帶金額確認,GAAP都要求披露所有金融工具的公允價值。對於按公允價值確認的金融工具,GAAP要求按工具類型披露其公允價值,以及其他信息,包括公布收入或其他綜合收益中確認的某些金融工具公允價值的變動。對於未按公允價值確認的金融工具,在“金融工具”下提供了其公允價值的披露。
非金融資產,如房地產、廠房及設備、非金融負債,在公司資產負債表中按其攤銷後成本確認。根據GAAP,不允許將非金融資產和負債重新按其公平值計量。然而,GAAP要求在特定事件發生時重新計量此類資產和負債至其公平值,例如房地產、廠房及設備的減損。此外,如果發生此類事件,GAAP要求披露資產或負債的公平值以及其他信息,包括在重新計量發生期間在損益中認列的利益或損失。
層級 1 - 在測量日期可訪問的活躍市場中,對於相同資產或負債的未經調整報價。
級別 2-在非活躍市場報價,或在資產或負債的實質滿期間內,直接或間接地可觀察到的輸入;或
第3級 - 需要既對公平價值衡量重要又是不可觀察的輸入的價格或估值技術(受到少量或沒有市場活動支持)。
公司於2024年6月30日或2023年9月30日沒有任何一級或二級資產和負債。衍生品負債屬於三級公平價值衡量。
8
以下是截至2024年6月30日終了的三級負債活動摘要:
賬目餘額 - 2023年9月30日 | $ | |||
新增款項 | ||||
結算 | ||||
公允價值的變化 | ||||
2024年6月30日結餘 | $ |
在2023年期間,公司發行了包含符合衍生負債定義的轉換條款的應付票據協議,因此需要進行分拆。此外,根據公司的合約訂購政策,後來發行的以股權聯繫的工具導致衍生負債。
於2024年6月30日,公司根據Cox-Ross-Rubinstein二項定價模型,據以下輸入數據估計票據應付款的嵌入式可轉換特徵的公允價值:公司普通股價值為0.4365美元;無風險利率為5.50%;預期波動率為118%,根據公司普通股的歷史波動率;行使價為0.2586美元;期限為三個月。
資產 和設備
我們按成本記錄了已購買的資產和設備。在設備投入使用後,我們使用直線法計算折舊率,以便在其預計使用壽命(通常為四至十年)內使資產成本折舊。當資產和設備退役或出售時,我們將從賬戶中刪除處置資產和相關累計折舊的成本,任何由此產生的利潤或損失將記入銷售、總務和行政費用中。我們將正常維修和保養支出即時記入費用。我們將用於改善或重建現有資產並延長其使用壽命的增加和支出資本化。在租賃期的開始或租賃期間進行的租賃改良將分攤至其經濟壽命或租賃期限,包括合理確保的任何續約期限中的較短者。
商譽
我們每年對商譽進行減值評估,或在發生事件或情況變化可能使報告單位的公允價值更有可能低於其攤銷金額時,會更頻繁地進行評估。在進行商譽減損測試時,我們可能選擇利用定性評估來評估報告單位的公允價值是否比攤銷金額更有可能低。如果我們的定性評估顯示商譽減損更有可能,我們將執行兩階段減損測試。我們根據兩階段減損測試來測試商譽是否減值,首先比較凈資產的帳面價值與報告單位的公允價值。如果確定公允價值低於帳面價值,或定性因素表明商譽更有可能受損,則進行第二步驟,計算減損金額為商譽公允價值與攜帶價值之間的差額。我們通過折現現金流量來估計報告單位的公允價值。未來現金流量的預測基於我們對未來銷售淨額和營業費用的最佳估計,主要基於預期的類別擴展、定價、市場區隔份額和經濟總體條件。
商譽代表Scio業務合併中取得的可識別有形和無形淨資產的公允價值超過金額。商譽不會分期攤銷,而是至少每年檢討商譽是否存在減損,或在每年檢測之間的過渡期間內進行檢測,當事實或情況表明一個報告單位的公允價值很可能低於其攜帶價值時。從Scio資產購買協議中產生的商譽獨立估值為$
長期資產的減損
我們持續監控可能指出長壽命資產帳面金額可能無法收回的事件和情況。 當存在這樣的事件或情況時,我們通過決定這些資產的帳面價值是否通過未折現的預期未來現金流量來收回,來評估長壽命資產的可收回性。 如果未來現金流量總額低於這些資產的帳面金額,我們將根據帳面金額超過資產公允價值的差額,承認減損損失。 要處置的資產按帳面金額或低於出售成本的公平價值報告。 截至2024年6月30日和2023年結束的九個月期間,未認列任何減損費用。
9
營業收入 認列
我們從生產或購買的鑽石銷售中獲得營業收入。根據《會計準則整合606-與客戶訂立合約的營業收入(“ASC 606”)》的規定,我們確認營業收入。當客戶取得承諾的商品或服務的控制權時,我們按照可望收到交換之商品的考慮金額記錄營業收入。我們遵循以下的五步驟模式來判斷營業收入認列:
● | 識別客戶合同; |
● | 確認合同中的履行義務; |
● | 交易價格的確定; |
● | 將交易價格分配給各獨立履約義務;並 |
● | 當履行義務時確認營業收入。 |
當我們可以判斷將來將收取我們應得的對價以交換轉讓給顧客的商品或服務是可能的時候,我們只應用五步模型。在合同起始時及合同一經判斷屬於ASC 606範圍時,我們評估每份合同中承諾的商品或服務,確定其中的履行義務,並評估每份承諾的商品或服務是否具有獨立性。我們的合同只包含單一履行義務(交付鑽石),整筆交易價格將撥付給該單一履行義務。我們認列作為營業收入的交易價格金額,當該履行義務被滿足或在滿足時。因此,我們認列營業收入於顧客取得我們產品控制權時,通常發生在產品交付時。目前,我們的信用條件是90天內付款。
船舶費用包括公司向客戶收取的運送已售商品的費用。履行義務是按照客戶發起的要求運送已售商品。價格是根據客戶選擇使用的第三方服務提供商以及運送的速度和地點來設定的。在打印運送標籤時,營業收入會被確認。
分級 營業收入資訊
截至2024年6月30日或2023年,我們沒有可報告的分解營業收入。
廣告 成本
我們 計劃在廣告費用發生時列為支出。迄今我們還未發生任何廣告費用。
存貨
我們 將庫存列示為成本或淨實現值中較低者的方式。 我們 在從研究和開發轉向我們製造設施的製造業並開始生產產品銷售時,使用平均成本法以判斷所有庫存的成本。 我們 還從一個能夠切割和打磨我們大部分製造鑽石的供應商處購買人造鑽石,因為該供應商可以提供其他可能補充公司所需庫存的人造鑽石,或者可能具有獨特且具吸引力的性質。 我們 客戶可能會喜歡這些人造鑽石,或者可以用於我們正在開發的專有珠寶系列的設計中。 此外,我們根據我們的董事股份補償計劃為董事授予推遲發放的股票單位(DSUs)和RSUs(在指定情況下)。有關詳細信息,請參見2023年度財務報表附註2。 以購買的鑽石價值低者為準 成本或淨實現價值。包括在庫存中的在製品,該產品以平均成本法計算,其完成狀態反映了這些項目的 2024年3月 簡明資產負債表日期時。截至2024年6月30日,我們的庫存主要由各種克拉大小、形狀和顏色的成品寶石組成,這些寶石是我們生產或購買的,以及在製品。截至2024年6月30日和2023年9月30日,我們的庫存主要由各種克拉大小、形狀和 和色彩的成品寶石和在製品。
根據《會計準則局718 - 薪酬 - 股票薪酬》(“ASC 718”),我們按照公平價值核算股份報酬,該準則要求就向員工和董事發出的所有股份支付獎勵進行計量和確認。我們於2022年10月01日採納了ASU 2022-03《受合約銷售限制的股權證券的公平價值計量》。因此,股份報酬是以我們普通股的市值為計價基礎。股份報酬按照授予期間的直線方式確認,而放棄則在其發生的期間確認。我們通過估算每個期權獎勵的公允價值(授予日期)來核算對普通股購買期權獎勵,該估值採用我們認為合理的假設和估計的Black-Scholes期權定價模型進行。
10
我們按授予當日估計公允價值的股票報酬計算賬戶。在截至2024年6月30日的九個月內,共發行了2,628,215股普通股予員工以換取一年的服務並全數費用化。這些股票的總值為$150萬。
共有1,145,000股普通股股票授予員工作為他們的服務。每股價格基於授予當天市場收盤價。這些授予已全部授予並於授予日期確認。
信用風險的集中
銀行的賬戶由聯邦存款保險公司(FDIC)投保,最高可達25萬美元。截至2024年6月30日,我們的銀行賬戶餘額未超過聯邦保險範圍。
收入 稅收
根據《會計準則840-所得稅》或ASC 740,我們按照資產負債表的方法核算所得稅。我們確認延遲性所得稅資產和負債,用以表示現有資產和負債的條款金額與其相應稅基之間的差異將來稅務後果。我們使用預期適用於預計在這些暫時差異預計被收回或解決的年份中的徵稅額的頒布稅率衡量延遲性所得稅資產和負債。如果更可能地認為某一部分或所有延遲性所得稅資產將無法實現,則承認評價抵充。我們在判斷變化的期間內反映承認或測量變化。我們目前擁有大量的淨營運虧損免稅補償。由於延遲性所得稅資產最終實現的不確定性,我們已記錄了與淨延遲性所得稅資產相等的評價抵充。
應變。
在發布簡明基本報表的日期可能存在某些情況,可能導致我們損失,但只有在一個或多個未來事件發生或未發生時才能得到解決。我們評估此類條件性負債,這種評估內在地涉及判斷。在評估可能導致我們面臨法律訴訟的潛在未主張索賠相關的損失陷阱時,我們評估任何索賠的認為有利之處以及尋求或預期要求的救濟金額的認為有利之處,並判斷是否有可能發生損失。
如果對一個可能發生重大損失的事項的評估顯示這種損失的可能性很高並且責任金額可以合理估計,那麼該估計的責任金額將在我們的簡明基本報表中列示。如果評估表明一個可能重大的損失事項不太可能發生但有一定可能性,或者可能性很高但無法估計,那麼有關潛在責任的性質將一併披露,如果可能的話,也會披露可能損失的範圍估計,前提是這些是可確定和重大的。截至2024年6月30日,我們尚未發現任何已知的損失事項。 (詳見下面的附註6以獲得更多資訊)
此外,我們根據我們的董事股份補償計劃為董事授予推遲發放的股票單位(DSUs)和RSUs(在指定情況下)。有關詳細信息,請參見2023年度財務報表附註2。 使用每個報告期間內普通股的加權平均未來數量來計算每股基本虧損。稀釋虧損每股包括潛在稀釋金融工具,例如可轉換期票和相關利息。 我們 從2024年6月30日及2023年6月30日結束的九個月的加權平均稀釋普通股中排除了 ,因為如果將其納入,將會導致抵減。這些股份是在2024年6月30日和2023年6月30日結束的每個九個月中發行的。 和 由於其被納入將導致抵減,分別從截至2024年6月30日及2023年6月30日的九個月加權平均稀釋普通股中排除了,這些股份是如果可轉債務加上應計利息為每個截至2024年6月30日和2023年6月30日的九個月轉換後將發行的。
最近 發布的會計準則
採用
2016年2月,FASB發布了《會計基本報表更新》(ASC)2016-02,租賃(第842號專題)。此更新通過要求承租人在資產負債表上記錄租賃交易,以改善有關租賃交易的財務報告,要求承租人記錄超過12個月租賃期限所形成的資產和負債上的資料。我們於2022年10月1日採用了對私人公司所要求的ASU 2016-02,因為公司在2022年12月上市。我們採用了修改後的追溯法來適用新的租賃標準。此方法通常將新標準適用於初始申請日期現有的所有租賃,並不要求對比期間進行重述。我們在截至2023年9月30日的財政年度內完成了聚合和評估租賃安排並實施了新流程。由於評估了ASC對我們基本財務報表的影響,我們在我們的資產負債表上承認了房地產營運租賃的使用權資產和租賃負債。至2022年10月1日,我們認列了140萬美元的使用權資產和140萬美元的租賃負債。
11
最近 發布的會計準則
2020年8月,FASB發布了《會計標準更新》(ASU)2020-06,《債務-帶有可轉換特性和其他期權(470-20專題)及衍生品和避險-實體自有權益合約(815-40專題)》(ASU 2020-06)。 ASU 2020-06簡化了具有負債和權益特性的某些金融工具的會計處理,包括可轉換工具和對實體自有權益的合約。ASU是FASB的簡化倡議的一部分,旨在減少美國通用會計準則中的不必要複雜性。 ASU的修訂將於2023年12月15日後開始的財政年度以及這些財政年度內的中期期間生效。公司目前正在評估ASU 2020-06對其基本報表的影響。
2023年12月,財務會計準則委員會(「FASB」)發布了2023-09號會計標準更新(「ASU 2023-09」),有關所得稅,擴大了與利率調整和所得稅支付相關的年度披露要求,以增透明度。修訂後的規定將於2024年12月15日後開始的財政年度生效。可提前採用。修訂應基於前瞻性。允許溯及力適用。公司目前正在評估該ASU對公司披露的影響。新指導刪除了對所得稅會計模型的某些例外情況,並增加了新的指導,以降低所得稅會計的複雜性。該指導將於2024年12月15日後開始的財政年度以及這些財政年度內的中期生效。允許提前採用修訂,包括在尚未發行財務報表的公開業務實體的任何中期週期中採用。我們目前正在評估新指導對我們簡明財務報表的影響。
在2016年6月,FASB發布了第2016-13號公報,即“金融工具-信用損失(第326號議題)”,該公報取代了大多數金融資產的當前損失損害計量方法,採用了當前預期信用損失或CECL方法。這一系列新指引修訂了減損模型,要求實體使用基於預期損失而非已發生損失的前瞻性方法來估計某些類型金融工具上的信用損失,包括交易應收帳款。根據子議題的不同,指引應採用前瞻性過渡或修改後追溯的方法來實施。這些指引自2022年12月15日後開始的年度期間起生效,包括這些會計年度內的中期期間,並允許提前採納。我們目前正在評估新指引對我們的簡明財務報表所產生的影響,但因為我們尚未認列收入,預計採納不會產生實質影響。
注意事項 4 - 存貨
截至2024年6月30日和2023年9月30日,庫存餘額由以成本或凈實現價值較低計量的購買產品、完工品和生產過程中發生的成本值組成。截至2024年6月30日,完工品和生產過程的餘額分別為$
備註 5 - 資產及設備
資產及設備列於2024年6月30日和2023年9月30日的相關折舊金額之淨額。截至2024年6月30日。 公司對設備訂單存入資金為$130萬,約佔總購買價的50%。由於該設備尚未投入使用,因此並未計提折舊。
2024年6月30日結束的三個月和九個月的折舊費用總計$
注意 6 – 承諾事項與可能負擔之事項
賠償
在業務正常運作過程中,我們進行某些賠償和承諾,根據這些賠償和承諾,我們可能需要在某些交易中進行支付。這可能包括(i) 對供應商和服務提供商就基於疏忽或故意不當行為的索賠提供賠償;以及(ii) 包括某些合同的陳述和保證的賠償。此外,根據我們的組織章程,我們對董事和高級管理人員承諾,在出現某些規定事件時支付。這些賠償和承諾的大多數並未對我們可能需要支付的未來支付的最大潛在金額設定任何限制。我們尚未因辯護訴訟或解決與這些賠償協議相關的索賠而產生成本。因此,我們認為這些協議的估計公允價值很小。因此,在2024年6月30日和2023年9月30日,我們不會為這些協議記錄任何負債。
條件付款 考慮
該公司與特定貸方合規指南相關的未來考慮債務已列為2024年6月30日資產負債表上的流動負債之內,並已包含於本文中。
12
租賃
由於公司的租賃一般不包含隱含折扣率,因此公司使用根據租賃起始日可得資訊估計的抵押增量借款利率,以確定租金現值,用於計算營運租賃負債和使用權資產。此利率是根據風險調整利率以投資組合方法確定,並需要估計和假設,包括信用評級、信用點差和對擔保品影響的調整。公司相信這是它必須支付的利率,以便以擔保基礎借入與相似租約期限相等的租金金額。營運租賃負債和相應使用權資產包括合理確定將會行使的延長租賃期限選擇權。公司不為租期在12個月或更短的租約記錄租賃負債和相應的使用權資產,並將租賃和非租賃元素視為單一租賃元件進行核算。公司的租賃組合主要由營運租賃組成,租金成本以線性方式在租約期間內記錄。
根據三淨租賃協議,我們對位於南卡羅來納州格林維爾的6,475平方英尺製造業設施負有義務,該租賃屬於營運租賃。租賃條款要求每月支付約$10,680,包括公用事業、稅收和維修費用的估計。此租約將於2028年8月到期。
我們相信擁有的資產和設備將足以滿足我們目前的需求。2023年4月1日,我們已經簽訂了一項擴大製造業覆蓋範圍的租賃協議,地點在南卡羅來納州格林維爾。到2024年4月1日,我們與前房東達成共識終止了該租約,並正在重新評估未來發展的地點。此外,我們在亞利桑那州斯科茨代爾有一份租約,租用了3,414平方英尺的辦公空間,合約將於2024年9月到期。這個辦公室將用於管理和推廣我們公司製造業的擴大方面,同時管理預期在人力資源、財務、會計和金融分析方面以及銷售和營銷方面的增加的管理工作,以應對南卡羅來納州格林維爾第二個工廠帶來的生產產出增長所帶來的管理需求。我們打算通過運營資金、新的債務融資和股本募集的組合來支付這些改進。
營運租賃的加權平均剩餘租期和加權平均折扣率分別為1.5年和8%。截至2024年6月30日九個月的營運租賃成本約為$230,000。
截至2024年6月30日,根據我們的租賃協議,未來最低租金支付要求如下:
2024 | $ | |||
2025 | ||||
2026 | ||||
2027 | ||||
2028 | ||||
此後 | ||||
總未折現現金流量 | ||||
減少:現值折扣(每年5%) | ||||
租賃負債總額 | $ |
就業協議
我們已簽訂了五份獨立的雇用協議,規定股票將通過至 2025 營業年度以不同數量每年發行。每股價格將包含在員工股票酬勞費用中,其基礎將根據授予日期的股票公平市值。這些股票獲授權的股份已完全發放,待繼續雇用的服務要求。
額外補償
除了上述的股票承諾外,我們已同意提供某些高級主管以鑽石支付的補償。這些承諾包括每月發行 9.5 克拉的鑽石至 2024 年 9 月,以及每月發行 2.5 克拉的鑽石至 2025 年 10 月。截至 2024 年 6 月 30 日和 2023 年,這項義務已按照每克拉 1,000 美元的估值做出當期應計。該估值基於管理層對鑽石市值的估計。
訴訟
在2022年12月,我們成為了一宗在Scio和一名投資者之間的集體訴訟的當事方。我們已為此事專門聘請了外部法律顧問,並正在與此案中的其他被告合作,以增加我們勝訴的機會。 2022年2月17日,公司與Scio一起提交了一項關於解除集體訴訟的動議,Scio另外提交了一項關於解除這宗集體訴訟的動議。我們的策略將繼續尋求解除與此法律訴訟有關的所有項目。我們認為此案毫無根據,並將堅決捍衛我們的立場。根據公司對法院有利判決的評估,截至2024年6月30日,我們的資產負債表中尚未記錄任何責任。
13
公司聘請了外部律師並於2023年2月17日提交了解除動議,並加入了Scio的解除動議。具體來說,公司認為自己被誤加入訴訟,對其並未充分陳述任何索賠。公司進一步主張法院缺乏主管事權。此案已重新分配給Cristina D. Silva法官。Silva法官於2023年7月5日。2024年6月14日,法院根據公司關於缺乏主管事權的解除動議,下令進行額外的簡要說明。簡要說明應於2024年6月28日開始,然而,由於法院傾向於准許公司的解除動議,原告同意解除針對公司、Grdina先生和Scio管理層的索賠,並於2024年6月28日之前對所有索賠進行自願解除。
註: 7 – 應付票據和可轉換期票據
於2024年6月27日,我們與一位私人貸款人簽訂了一份本金為50,000美元,到期日為2025年6月27日的期票。這份票據採用了10%的利率,本金和利息在到期時支付。該票據還包含100,000股普通股的股票發行費。
於2024年5月17日,我們與一家私人貸款人簽署了一份期票,原始餘額為100,000美元,到期日為2024年9月17日。該期票的利率為12%,本金餘額和利息到期時到期。該期票有一個股票起源費,為100,000股普通股。
2024年3月5日,我們與一位之前的貸方簽訂了增加的OID本票和證券購買協議,原始本金為$700,000。 證券購買協議包含以下的增加的原始發行折扣:(i) 如果票據在原始發行日期之日起三個月內被償還並全額支付,則為十%(10%),(ii) 如果票據在原始發行日期之日起六個月內被償還並全額支付,則為二十%(20%),以及(iii) 此後為三十%(30%)。 年利率為10%。截至2024年6月30日,未償還的本金餘額為$700,000減去公司應付的費用。 公司支付了$95,000的預付利息和費用。
於2024年2月15日,我們與貸方簽訂了安防收購協議,原始本金為272,500美元,原始到期日為生效日期後的6個月。該票據含8%的利息率,最終付款和應於到期日清償的應計利息,以及截至2024年8月15日的未清償本金。安防收購協議中包含一筆21,800美元的原始發行折扣,其將作為利息費用分攤至協議期內。為了進入此票據,公司發行了33,333股普通股給貸方。該票據還包括一份5年期warrants,以2.50美元每股的價格購買16,667股公司的普通股。公司確定在協議簽訂時這些warrants的公平價值為76,403美元,其將作為利息費用分攤至協議期內。該票據不提供本金的提前或清償,必須根據約定的攤還計劃還清。該票據可全額或部分以2.00美元每股的價格轉換。該票據也可全部或部分以2.00美元每股的價格轉換為公司的普通股。協議中包含一項代管協議,為公司轉讓代理保留458,751股公司的普通股作為票據安全的抵押。公司還將大部分資產作為額外安全以及作為與安防收購協議同時締結的安全協議的一部分抵押。截至2024年6月30日,票據上的未清償本金為272,500美元,截至2024年6月30日應計利息為2,688美元。
在2023年12月15日,我們與一位私人貸款人訂立了一份筆記,原始餘額為75萬美元,再加上5萬美元的貸款發起費。筆記固定利息為每月9500美元,期限為六個月,本金支付截止日期為2024年6月15日。筆記還有15萬股普通股的股票發起費。截至2024年6月30日,本金未償還餘額為80萬美元。
2023年10月18日,我們與一家私人貸款人簽訂了一份注釋,原始餘額為150,000美元。 該注釋具有30,000股的固定利率,到期日為2024年1月18日。 截至2024年6月30日,未偿本金餘額為150,000美元。
於2023年9月14日,我們與貸款人簽署了一份證券購買協議,原始本金為271739.13美元,原始到期日為生效日後的12個月。該票據的利率為8%,根據時間表支付7個月攤還貸款,從2024年3月14日開始,最後付款及應於到期日支付的應計利息與2024年9月14日到期的未償還本金。證券購買協議包括21739美元的原始發行折扣,將該折扣作為期限內的利息費用攤銷。作為進入該票據的誘因,在生效日當天向貸款人發行了公司普通股33240股。該票據還包括購買公司普通股16620股的5年期權證,每股價格為2.50美元(“第一權證”)。公司確定在簽署協議時這些權證的公平價值為13463美元,並攤銷為期限內的利息費用。向貸款人發行了第二個5年期權證,購買公司普通股2500000股,每股價格為0.01美元(“第二權證”),如果公司未能在2023年9月13日之前提交截至2023年6月30日的季度報告,該權證將可用。公司確定在簽署協議時這些權證的公平價值為2025000美元,並攤銷為期限內的利息費用。該票據不提供本金的預付或償還,並應根據協議的約定攤還時間表還款。票據可按照每股2.00美元的價格全額轉換,亦可以按照每股2.00美元的價格部分或全部轉換為公司普通股。該協議包括為公司的轉讓代理保留的3500000股公司普通股的託管協議,作為票據的安全保證。公司還將其大部分資產作為額外的安防抵押,作為與該證券購買協議同時簽署的安防協議的一部分。截至2024年6月30日,票據的未償本金餘額為271739美元。
14
於2023年7月31日,我們與一名私人貸款人訂立了一份備忘錄,原始本金為$250,000,原始到期日為生效日期後45天。該備忘錄包含固定利率,即在到期日支付5,000股普通股和未清償的本金餘額。為引誘訂立該備忘錄,公司在私人貸款人接受該備忘錄時發行了25,000股普通股。於2024年3月22日,延期獲得批准,生效日期為2023年9月30日,延長至2024年12月31日,作為每週支付5,000股普通股的利率。截至2024年6月30日,備忘錄的本金餘額為$250,000,並且截至2024年6月30日,所有利息股份已經發行。
在2023年6月9日,我們與一家貸款人簽訂了一項證券購買協議,原始本金為1,635,000美元,而原始到期日為有效日後12個月。該票據按照一個包括七期月攤還付款的計劃支付8%的利率,首期付款於2023年12月9日開始,最終付款及應於2024年6月9日到期的應付利息與尚欠的本金統籌支付。該證券購買協議涵蓋了180,300美元的原始發行折扣,該折扣作為利息費用分攤至協議期限結束。為了誘使簽訂票據,公司於此票據有效日發行了該公司普通股20萬股。該票據還包括購買該公司普通股10萬股的5年認股權證,每股價格為2.50美元。公司當時確定這些認股權證的公平價值為76,403美元,將按協議期間分攤為利息費用。該票據未提供本金的預付或還款,並要求根據商定的分期付款計劃還清本金餘額。該票據可按2.00美元/股的匯率全部或部分轉換。該票據亦可全部或部分轉換為公司普通股,轉換價格為2.00美元/股。該協議包括一項代理公司為協議安全作抵押而保留的公司普通股275,2000股的託管協議。該公司也將其大多數資產作為額外安全性質抵押,作為與此證券購買協議相關的一項安全協議的一部分。截至2024年6月30日,票據未償還的本金餘額為1,635,000美元。
On June 2, 2023, we entered into a note with a private lender with an original principal balance of $50,000 and an original maturity date 30 days after the effective date. The note has been re-negotiated and has a current maturity date of December 31, 2025. The note contains an interest rate of 15% which is payable at maturity along with the outstanding principal balance. As an inducement to enter into the note 20,000 shares of the Company’s common stock was issued upon the acceptance of this note by the private lender. The principal balance outstanding on the note at June 30, 2024 was $50,000.
We have a note with a private lender, dated May 14, 2019, with an original principal balance of $100,000 and an original maturity date of September 5, 2019. The note has been re-negotiated on several occasions and has a current maturity date of December 31, 2024. Accrued interest was capped at 46,500 shares of the Company’s common stock which were issued to the private lender on November 29, 2023. The note is unsecured. The principal balance outstanding on the note at June 30, 2024 was $72,500.
NOTE 8 – CAPITAL STOCK
Our authorized capital consists of
shares of common stock with a par value of $ per share and shares of preferred stock with a par value of $ per share.
As of June 30, 2024, and 2023, we had
shares of preferred stock issued or outstanding.
As of June 30, 2024, there were
shares of common stock issued and outstanding. During the nine months ended June 30, 2024, we issued 2,840,000 shares of common stock as follows:
shares were issued for $ for inducement to lenders.
15
NOTE 9 – RELATED PARTY
We have various employment contracts and additional compensation agreements with members of the executive team, which are discussed in Note 6 – Commitments and Contingencies.
We also have payroll and related liabilities outstanding as of June 30, 2024 and September 30, 2023 that are primarily owed to our principal officers.
June 30, 2024 | September 30, 2023 | |||||||
CEO- Payroll and related | $ | $ | ||||||
CFO- Payroll and related | ||||||||
COO- Payroll and related | ||||||||
Total due to related Party - payroll and related | $ | $ |
NOTE 10 – INCOME TAXES
We compute income taxes using the asset and liability method in accordance with FASB ASC Topic 740, Income Taxes. Under the asset and liability method, we determine deferred income tax assets and liabilities based on the differences between the financial reporting and tax bases of assets and liabilities and measure them using currently enacted tax rates and laws. We provide a valuation allowance for the amount of deferred tax assets that, based on available evidence, are more likely than not to be realized. Realization of our net operating loss carryforward was not reasonably assured as of June 30, 2024 and September 30, 2023, and we have recorded a related valuation allowance against deferred tax assets in excess of deferred tax liabilities in the accompanying condensed financial statements.
As of June 30, 2024 and September 30, 2023, we had federal income tax net operating loss carryforwards. We are subject to limitations existing under Internal Revenue Code Section 382 (Change of Control) relating to the availability of the operating loss, therefore utilization of a portion of our net operating loss may be limited in future years.
As of June 30, 2024 and September 30, 2023 we had no Internal Revenue Service or state tax examinations. Therefore, all periods since inception are subject to audit.
NOTE 11 – SUBSEQUENT EVENTS
On
On July 01, 2024, we entered into a letter of intent (“LOI”) with Akhan Semiconductor, Inc. to purchase 100% of the assets of Akhan for $750,000. This transaction is still pending and the Company anticipates closing to occur on or before October 30, 2024.
NOTE 12 – ADJUSTMENT TO OPENING BALANCE – STATEMENT OF STOCKHOLDERS EQUITY (DEFICIT)
At September 30, 2023, the warrant fair value allocation of $298,839, arising from debt issuance should have been classified as additional paid-in capital but was recorded as a warrant liability. This adjustment is to correctly reclassify the amount to Additional paid-in capital at October 1, 2023. The Statement of Stockholders Equity(Deficit) includes an adjustment to the opening balance of $298,839 for October 1, 2023.
Management determined the prior period financial statements were not materially misstated; therefore, the Company is not required to notify users that they can no longer rely on the prior period financial statements.
Opening Balance, additional paid-in capital | $ | |||
Adjustment | ||||
Adjusted opening balance as of October 1, 2023 | $ |
16
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
This document contains certain “forward-looking statements”. All statements other than statements of historical fact are “forward-looking statements” for purposes of federal and state securities laws, including, but not limited to, any projections of earnings, revenue or other financial items; any statements of the plans, strategies, goals and objectives of management for future operations; any statements concerning proposed new products and services or developments thereof; any statements regarding future economic conditions or performance; any statements or belief; and any statements of assumptions underlying any of the foregoing.
Forward looking statements may include the words “may,” “could,” “estimate,” “intend,” “continue,” “believe,” “expect,” or “anticipate,” or other similar words, or the negative thereof. These forward-looking statements present our estimates and assumptions only as of the date of this report. Accordingly, readers are cautioned not to place undue reliance on forward-looking statements, which speak only as of the dates on which they are made. We do not undertake to update forward-looking statements to reflect the impact of circumstances or events that arise after the dates they are made. You should, however, consult further disclosures and risk factors we included in the section titled Risk Factors contained herein.
Overview
We are a high-tech, laboratory grown, diamond company that uses our proprietary technology to produce high-quality, single crystal diamonds and diamond materials through a CVD process, which we refer to as our “Diamond Technology”. Lab-grown diamonds have the exact physical, chemical, and optical properties of the best mined diamonds. Lab-grown diamonds are composed of a pure carbon lattice, just like mined diamonds, and are not considered synthetic or simulant diamonds like cubic zirconia and moissanite. Simulants are other chemical compounds that resemble diamonds but do not possess the same hardness, thermal characteristics, band gap energy, and light reflectivity as diamond, whether mined or lab-grown.
We use our Diamond Technology to produce finished diamond gemstones that we intend to sell wholesale and retail for jewelry and rough unfinished diamond materials that we intend to sell wholesale and retail for industrial uses. We are in the initial phases of commercializing diamonds and diamond materials, and our primary mission is the development of a profitable and sustainable commercial production model for the manufacture and sale of diamonds and diamond materials, which are suitable for known, emerging, and anticipated industrial, technology, and consumer applications.
Since acquiring the Scio assets over three years ago, we have focused our efforts on research and development of improvements to the fundamental CVD process. Like most high-tech manufacturers, the philosophy of continuous improvement is at our core. Our development efforts have focused on commercialization of the diamonds and diamond materials we produce, improvements in our white diamond process, improvements in our diamond seed processes, automation in our machine operation, expansion of our capacity with our existing machines, and improvements in our laser cutting procedures. The guiding principle of these efforts is to provide the highest quality diamonds and diamond materials in a consistent and high-yield manner.
We currently have limited available commercial products and have to date sold minimal diamonds or diamond materials to consumers or commercial buyers. Our current operations, until just recently, have been dedicated to the research and development of our Diamond Technology and the exploration of markets that we may exploit in the future. While we are unable to predict the timing of our entry into any market in the future, we will strive to produce on a large scale high-quality finished and raw diamond materials and to pursue related commercial opportunities.
Results of Operations
For The Three Months Ended | For The Nine Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||||
Net Sales | $ | 179,774 | $ | 290,938 | $ | 411,046 | $ | 1,130,994 | ||||||||
Cost of Revenues | 161,273 | 217,844 | 461,753 | 397,842 | ||||||||||||
Gross Margin | 18,501 | 73,094 | (50,707 | ) | 733,152 | |||||||||||
Total Operating Expenses | 1,944,425 | 4,548,894 | 7,459,385 | 16,861,634 | ||||||||||||
Loss From Operations | (1,925,924 | ) | (4,475,800 | ) | (7,510,092 | ) | (16,128,482 | ) | ||||||||
Other Expenses | 268,852 | 62,383 | 2,615,519 | 2,333,561 | ||||||||||||
Loss Before Income Taxes | $ | (2,194,776 | ) | $ | (4,538,183 | ) | $ | (10,125,611 | ) | $ | (18,462,043 | ) |
The preceding table presents summarized financial information taken from our condensed statements of operations for the three and nine months ended June 30, 2024 and June 30, 2023 respectively.
17
Components of Results of Operations Net Sales
During the three and nine months ended June 30, 2024, we had net sales of $179,774 and $411,046 respectively, compared to $290,938 and $1,130,994 net sales for the three and nine months ended June 30, 2023. We anticipate deriving continuing future revenue from the following business lines:
● | Direct Sales of Diamonds: The sale of diamond gemstones direct to the consumer through our website and the sale of industrial grade diamonds direct to industrial manufacturing companies. |
● | Wholesale of Diamonds: The sale of diamonds to wholesalers, distributors, and jewelers. |
Cost of Revenues
Cost of revenues includes direct costs (parts, material, and labor), indirect manufacturing costs (manufacturing overhead, depreciation, plant operating lease expense, and rent), shipping, lab services, and logistics costs.
Costs of revenues for the three and nine months ended June 30, 2024, were $161,273 and $461,753 respectively. Costs of revenues for the three and nine months ended June 30, 2023 were $217,844 and $397,842, respectively.
Gross Profit (Loss)
Gross Profit (Loss) for the three and nine months ended June 30, 2024, was $18,500 and $(50,707) respectively with a gross margin on diamond sales of 47% and (12.3)% for each of those periods, respectively. Gross Profit (Loss)for the three and nine months ended June 30, 2023, was $73,094 and $733,152, respectively with a gross profit margin on diamond sales of 25% and 65% for each of those periods, respectively.
Research and Development Expense
We conduct research and development activities to enhance existing processes and products and develop new processes and products at our facilities in Greenville, South Carolina, utilizing our personnel and strategic relationships. We expense all costs associated with our research and development efforts through either our cost of goods sold, as they are performed by the same employees who produce our finished product, or through our general and administrative expenses if the product has not been brought to market.
We expect our research and development expenses to increase for the foreseeable future as we continue to invest in research and development activities to achieve our operational and commercial goals.
Operating Expense
Operating expense includes selling, general and administrative expense, employee salaries and related expense and depreciation and amortization expense. Selling, general, and administrative expenses consist primarily of legal and professional, consulting services and all non-personnel-related expenses or depreciation and amortization. Personnel-related expenses consist of salaries, payroll taxes, benefits, and stock-based compensation. Depreciation and amortization expenses are related to the Company’s fixed assets and intangible assets.
Operating expense for the three and nine months ended June 30, 2024, included in the condensed statements of operations was $1.9 million and $7.5 million, respectively, compared to $4.5 million and $16.9 million in the prior period. These decreases in operating expenses for both the three- and nine-month periods were generally due to the lower stock compensation expense as a result of a lower valuation based on price of the stock at the time of grant.
We expect our future operating expense to increase for the foreseeable future as we scale headcount and expenses with the growth of our business, build out our manufacturing facilities, refine our production processes, drive for productivity improvements, acquire new and retain existing customers, and incur additional costs as a result of being a public company.
18
Other Expenses
Interest Expense and Other Costs of Financing
Interest expense consists of interest paid and accrued on our notes payable, promissory notes and the amortization of debt issue costs.
Interest and other expenses were $ 0.3 million and $2.6 million for the three and nine months ended June 30, 2024, respectively, compared to $.1 million and $2.3 million the three- and nine-month periods of the prior year. This was due primarily to the higher costs associated with new financings and lower overall borrowings for the nine months ended June 30, 2024, versus the nine months ended June 30, 2023.
Net Loss
Primarily as a result of the above factors we had a net loss of $2.2 million and $10.1 million compared to a net loss of $4.5 million and $18.5 million for the three and nine months ended June 30, 2024, and June 30, 2023, respectively.
Liquidity and Capital Resources
As of June 30, 2024, we had $16,102 of cash and cash equivalents compared to $26,088 at September 30, 2023.
Changes in cash flows are summarized as follows:
Operating Activities
For the nine months ended June 30, 2024, net cash used in operating activities totaled approximately $2.1 million. This was primarily the result of a net loss of approximately $10.1 million, increases to our period end accounts accrued liabilities of $1.2 million, an increase in our accrued interest of $0.5 million, a increase in derivative liability of $1.1 million, a decrease with an offset by the benefit of non-cash expenses for employee stock compensation and consultants compensation of $3.7 million and warrants issued for conversion of $0.9 million.
For the nine months ended June 30, 2023, net cash used in operating activities totaled approximately $6.1 million. This was primarily the result of net loss of approximately $18.5 million offset by the benefit of non-cash expenses for employee stock compensation of $9.9 million.
Investing Activities
During the nine months ended June 30, 2024, we used no cash for investing activities. During the nine months ended June 30, 2023, we used $1.5 million for investing activities related to purchase of property and equipment.
Financing Activities
During the nine months ended June 30, 2024, net cash provided by financing activities was approximately $2.1 million. This was primarily the result of additional borrowings.
During the nine months ended June 30, 2023, net cash provided by financing activities was $8.1 million. This was the net effect of $9.1 million we received as net proceeds from our IPO which closed on December 14, 2022 offset by $0.6 million used to reduce related party notes and $1.2 million to acquire treasury stock during the nine months ended June 30, 2023.
These conditions raise substantial doubt about our ability to continue as a going concern for the ensuing year. Our independent auditors have added an explanatory paragraph in their audit opinion in regard to this uncertainty and can be found in the Company’s Annual Form 10K filing with the Securities and Exchange Commission.
Satisfaction of our Cash Obligations for the Next 12 Months
Our IPO which closed on December 14, 2022, gave us gross proceeds of $11.0 million before direct IPO expenses and fees associated with underwriting. These funds along with the ability to obtain additional capital through additional equity and/or debt financing are anticipated to meet our operating needs. We are not currently generating sufficient revenue to meet operating needs. In the event we cannot obtain additional capital to pursue our strategic plan, however, this would materially impact our ability to continue as a going concern.
19
Since inception, we have financed cash flow requirements through debt financing and the private issuance of common stock for cash and services along with advances from our CEO as well as our CEO and CFO deferring significant compensation and benefits that were earned under their respective employment contracts. If we continue to experience cash flow deficiencies, we would be required to obtain additional financing to fund operations through private common stock offerings and debt borrowings to the extent necessary to provide working capital. However, there is no assurance we would be able to obtain such financing on commercially reasonable terms, if at all.
We intend to implement and successfully execute our business and marketing strategy, continue to develop, and upgrade technology and products, respond to competitive developments, and attract, retain, and motivate qualified personnel. There can be no assurance that we will be successful in addressing such risks, and the failure to do so can have a material adverse effect on our business prospects, financial condition, and results of operations.
Off-Balance Sheet Arrangements
We do not have any off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenue or expenses, results of operations, liquidity, capital expenditures, or capital resources that is material to investors.
Critical Accounting Policies
The preparation of financial statements in conformity with GAAP requires us to make estimates and assumptions that affected the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates. Significant estimates made in preparing the condensed financial statements include the valuation of allowances for doubtful accounts, valuation of deferred tax assets, inventories, useful lives of assets, goodwill, intangible assets, and stock-based compensation. A summary of our critical accounting policies is included in our Annual Report on Form 10-K for the year ended September 30, 2023, under “Management’s Discussion and Analysis of Financial Condition and Results of Operations.” There have been no significant changes to these policies during the nine months ended June 30, 2024. For disclosure regarding recent accounting pronouncements and the anticipated impact they will have on our operations, please refer to Note 2 to the financial statements included in our Annual Report on Form 10-K for the year ended September 30, 2023.
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
We are a smaller reporting company as defined by Rule 12b-2 of the Securities Exchange Act of 1934 and are not required to provide the information under this item.
ITEM 4. CONTROLS AND PROCEDURES
Evaluation of Disclosure Controls and Procedures
We maintain disclosure controls and procedures, as defined in Rule 13a-15(e) promulgated under the Securities Exchange Act of 1934 (the “Exchange Act”), that are designed to ensure that information required to be disclosed by us in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission’s rules and forms and that such information is accumulated and communicated to our Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure. We carried out an evaluation, under the supervision and with the participation of our Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures as of June 30, 2024. Based on the evaluation of these disclosure controls and procedures, our Chief Executive Officer and Chief Financial Officer concluded our disclosure controls and procedures were not effective. Our controls were ineffective due to the size of the Company and available resources. There are limited personnel to assist with the accounting and financial reporting function, which results in: (i) a lack of segregation of duties and (ii) controls that may not be adequately designed or operating effectively. Despite the existence of material weaknesses, the Company believes the financial information presented herein is materially correct and fairly presents the financial position and operating results of the nine months ended June 30, 2024, and 2023 in accordance with GAAP.
Changes in internal controls
There were no changes in our internal control over financial reporting, as defined in Rule 13a-15(f) promulgated under the Exchange Act, during the quarterly period from April 1, 2023 to June 30, 2024, that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
20
PART II – OTHER INFORMATION
ITEM 1. LEGAL PROCEEDINGS
We are involved in or subject to, or may become involved in or subject to, routine litigation, claims, disputes, proceedings, and investigations in the ordinary course of business. While the outcome of lawsuits and other proceedings against us cannot be predicted with certainty, in the opinion of management, individually or in the aggregate, no such lawsuits are expected to have a material effect on our financial position, results of operations or cash flows. We record accruals for contingencies when it is probable that a liability will be incurred, and the amount of loss can be reasonably estimated.
On January 10, 2023, the Company was joined as a defendant to an existing lawsuit in the United States District Court for the District of Nevada (case no. 2:22-cv-00256) between Theodorus Strous, a shareholder of Scio Diamond Technology Corp. (“Scio”), and Scio executives, brought as a proposed derivative shareholder class action. The second amended complaint added the Company and John G. Grdina as defendants, expanding the claim to assert a proposed derivative shareholder class action against the Company as well as Scio.
The Company retained outside counsel and filed a motion to dismiss and joined in Scio’s motion to dismiss on February 17, 2023. Specifically, the Company believes it was mis-joined to the lawsuit and that no claims are adequately pled against it. The Company further contended the court lacked subject matter jurisdiction. The case was re-assigned to Hon. Cristina D. Silva. Judge Silva’s on July 5, 2023. On June 14, 2024, the court ordered additional briefing based on the Company’s motion to dismiss for lack of subject matter jurisdiction. The briefing was to commence on June 28, 2024, however, as a result of the court’s inclination to grant the Company’s motion to dismiss, the Plaintiff stipulated to dismiss the claims against the Company, Mr. Grdina, and Scio’s management and filed a voluntary dismissal of all of the claims as of June 28, 2024.
Please reference the Contingencies section of Note 3 of our Condensed Financial Statements for additional disclosure.
ITEM 1A. RISK FACTORS
We are a smaller reporting company as defined by Rule 12b-2 of the Securities Exchange Act of 1934 and are not required to provide the information under this item.
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
The authorized capital of the Company is 100,000,000 shares of Common Stock with a par value of $0.001 per share and 10,000,000 shares of Preferred Stock with a $0.001 par value per share.
There were no unregistered sales of the Company’s equity securities during the quarter ended June 30, 2024 that were not previously reported in a Current Report on Form 8-K except as follows:
2,540,000 shares were issued for consulting services valued at $957,685;
130,000 shares were issued for conversion of notes and accrued interest valued at $35,505;
120,000 shares valued at $63,200 were granted to board members for services; and
150,000 shares were issued for $41,450 for inducement to lenders.
The previously mentioned securities were issued in reliance on the exemptions from registration under the Securities Act in Section 4(a)(2) of the Securities Act and/or Regulation D thereunder.
ITEM 3. DEFAULTS UPON SENIOR SECURITIES
None
ITEM 4. MINE SAFETY DISCLOSURES
Not applicable
ITEM 5. OTHER INFORMATION
None
21
ITEM 6. EXHIBITS
101.INS** | Inline XBRL Instance Document |
101.SCH** | Inline XBRL Taxonomy Extension Schema Document |
101.CAL** | Inline XBRL Taxonomy Extension Calculation Linkbase Document |
101.LAB** | Inline XBRL Taxonomy Extension Labels Linkbase Document |
101.PRE** | Inline XBRL Taxonomy Extension Presentation Linkbase Document |
101.DEF** | Inline XBRL Taxonomy Extension Definition Linkbase Document |
104** | Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101) |
* | Filed Herewith. |
** | Furnished Herewith. |
22
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
ADAMAS ONE CORP.
October 23, 2024 | By: | /s/ John G. Grdina | |
John G. Grdina | |||
Chief Executive Officer | |||
ADAMAS ONE CORP.
October 23, 2024 | By: | /s/ Steven Staehr | |
Steven Staehr | |||
Chief Financial Officer |
23