AMC Robotics Reports Full Year 2025 Financial Results
| AMC ROBOTICS CORPORATION CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) | ||||||||
| Years ended | ||||||||
| December 31, | ||||||||
| 2025 | 2024 | |||||||
| REVENUES | ||||||||
| Product revenue | $ | 2,346,474 | $ | 7,439,899 | ||||
| Product revenue - related party | 515,756 | 6,270 | ||||||
| Revenue share – related party | 3,118,617 | 2,754,788 | ||||||
| Total Revenues | 5,980,847 | 10,200,957 | ||||||
| COST OF REVENUES | ||||||||
| E-commerce platform expenses | (670,405 | ) | (2,039,708 | ) | ||||
| Product cost - related party | (2,223,113 | ) | (6,002,463 | ) | ||||
| Delivery and freight cost | (71,144 | ) | (176,451 | ) | ||||
| Inventory impairment losses | (163,037 | ) | (1,326,355 | ) | ||||
| Total Cost of Revenues | (3,127,699 | ) | (9,544,977 | ) | ||||
| Gross Profit | 2,853,148 | 655,980 | ||||||
| OPERATING EXPENSES | ||||||||
| General and administrative expenses | (2,687,250 | ) | (2,190,635 | ) | ||||
| Reversal for credit losses - related party | - | 1,262,146 | ||||||
| Sales and marketing expenses | (612,992 | ) | (2,026,051 | ) | ||||
| Research and development expenses | (58,072 | ) | (255,414 | ) | ||||
| Total Operating Expenses | (3,358,314 | ) | (3,209,954 | ) | ||||
| LOSS FROM OPERATIONS | (505,166 | ) | (2,553,974 | ) | ||||
| OTHER INCOME (EXPENSES) | ||||||||
| Other income - related party | 1,217,586 | 1,779,528 | ||||||
| Other income, net | 39,675 | 31,577 | ||||||
| Interest income | 14,413 | 675 | ||||||
| Loss on deconsolidation | (5,310 | ) | - | |||||
| Loss from the change of the FV of Warrant Liability | (25,549,272 | ) | - | |||||
| Interest expense - related party | - | (18,999 | ) | |||||
| Interest expense | (24,616 | ) | (7,943 | ) | ||||
| Total Other Income (loss), Net | (24,307,524 | ) | 1,784,838 | |||||
| INCOME (LOSS) BEFORE INCOME TAX | (24,812,691 | ) | (769,136 | ) | ||||
| Income tax expense | (4,651 | ) | (7,824 | ) | ||||
| NET INCOME (LOSS) | $ | (24,817,342 | ) | $ | (776,960 | ) | ||
| Other comprehensive income | - | 273 | ||||||
| TOTAL COMPREHENSIVE INCOME (LOSS) | $ | (24,817,342 | ) | $ | (776,687 | ) | ||
| NET INCOME (LOSS) PER SHARE: BASIC | $ | (1.36 | ) | $ | (0.04 | ) | ||
| NET INCOME (LOSS) PER SHARE: DILUTED | $ | (1.36 | ) | $ | (0.04 | ) | ||
| WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING: BASIC | 18,289,571 | 18,000,000 | ||||||
| WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING: DILUTED | 18,289,571 | 18,000,000 |
| AMC ROBOTICS CORPORATION CONSOLIDATED BALANCE SHEETS | ||||||||
| December 31, | December 31, | |||||||
| 2025 | 2024 | |||||||
| ASSETS | ||||||||
| Current assets | ||||||||
| Cash and cash equivalents | $ | 7,004,601 | $ | 358,887 | ||||
| Accounts receivable | 427 | 54,302 | ||||||
| Accounts receivable - related party | 2,065,890 | 190,168 | ||||||
| Inventories, net | 1,069,465 | 3,555,876 | ||||||
| Prepaid expenses | 355,467 | 100,912 | ||||||
| Other receivable | - | 125,000 | ||||||
| Other receivable - related party, net | 475,909 | 1,959,842 | ||||||
| Advance to suppliers | 3,677 | 5,049 | ||||||
| Advance to suppliers – related party | 21,387 | |||||||
| Prepayment - related party (current) | 60,000 | - | ||||||
| Deferred offering cost | - | 233,339 | ||||||
| Promissory note receivable | - | 623,449 | ||||||
| Note receivable - stockholder | - | 15,862 | ||||||
| Total current assets | 11,056,823 | 7,222,686 | ||||||
| Right-of-use asset | 101,221 | - | ||||||
| Other non-current assets | 7,697 | - | ||||||
| Prepayment - related party | 6,845 | 126,965 | ||||||
| TOTAL ASSETS | $ | 11,172,586 | $ | 7,349,651 | ||||
| LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICITS) | ||||||||
| Current liabilities | ||||||||
| Accounts payable - related party | $ | - | $ | 8,543,243 | ||||
| Accrued and other liabilities | 592,822 | 219,815 | ||||||
| Tax payable | 6,627 | 6,673 | ||||||
| Other payable - related party | - | 6,269 | ||||||
| Short term bank loan | - | 821,982 | ||||||
| Lease liability - current | 57,349 | - | ||||||
| Warranty liabilities - current portion | 30,023 | 69,010 | ||||||
| Total current liabilities | 686,821 | 9,666,992 | ||||||
| Lease liability - noncurrent | 52,753 | - | ||||||
| Warranty liabilities - noncurrent | 6,810 | 14,274 | ||||||
| TOTAL LIABILITIES | 746,384 | 9,681,266 | ||||||
| Stockholders' equity (deficits) | ||||||||
| Common stock, $0.0001 par value, 100,000,000 shares authorized, 22,595,363 and 18,000,000 shares issued and outstanding as of December 31, 2025 and December 31, 2024 | 2,260 | 1,800 | ||||||
| Additional paid-in capital | 37,653,029 | 142,899 | ||||||
| Retained earnings (Accumulated deficits) | (27,229,088 | ) | (2,470,588 | ) | ||||
| Accumulated other comprehensive loss | - | (5,726 | ) | |||||
| Total stockholders' equity (deficits) | 10,426,202 | (2,331,615 | ) | |||||
| TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICITS) | $ | 11,172,586 | $ | 7,349,651 |
| AMC ROBOTICS CORPORATION CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||
| Years ended | ||||||||
| December 31, | ||||||||
| 2025 | 2024 | |||||||
| CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
| Net income (loss) | $ | (24,817,342 | ) | $ | (776,960 | ) | ||
| Adjustments to reconcile net income (loss) to net cash provided by/(used in) operating activities: | ||||||||
| (Reversal) for credit losses - related party | - | (1,262,146 | ) | |||||
| Loss from the change of the FV of Warrant Liability- | 25,549,272 | - | ||||||
| Provision (reversal) for warranty | (45,993 | ) | 40,724 | |||||
| Inventory impairment losses | 163,037 | 1,326,355 | ||||||
| Non-cash lease expenses | 78,154 | - | ||||||
| Changes in operating assets and liabilities: | ||||||||
| Accounts receivable | 53,875 | 39,774 | ||||||
| Accounts receivable - related party | (1,875,722 | ) | 247,029 | |||||
| Inventories, net | 2,323,374 | 176,547 | ||||||
| Prepaid expenses | (254,555 | ) | (17,341 | ) | ||||
| Other receivable | - | (125,000 | ) | |||||
| Other receivable - related party, net | 1,483,933 | 651,435 | ||||||
| Advance to suppliers | (3,677 | ) | - | |||||
| Advance to suppliers – related party | (16,338 | ) | 37 | |||||
| Other non-current assets | (7,697 | ) | - | |||||
| Due from stockholder | - | 548,759 | ||||||
| Prepayment - related party | 60,120 | 1,244 | ||||||
| Accounts payable | - | (479 | ) | |||||
| Accounts payable - related party | (8,543,243 | ) | (255,579 | ) | ||||
| Accrued and other liabilities | 373,007 | 23,996 | ||||||
| Tax payable | (46 | ) | (12,082 | ) | ||||
| Other payable - related party | (6,269 | ) | 1,935 | |||||
| Warranty liabilities - current portion | 7,006 | (32,060 | ) | |||||
| Warranty liabilities - noncurrent | (7,464 | ) | (7,733 | ) | ||||
| Lease liability | (69,272 | ) | - | |||||
| Net cash provided by / (used in) operating activities | $ | (5,555,840 | ) | $ | 568,455 | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Issuance of note receivable – stockholder | - | (552,217 | ) | |||||
| Repayment of note receivable - stockholder | 15,862 | 986,844 | ||||||
| Repayment of promissory note | - | (623,449 | ) | |||||
| Net cash provided by (used in) investing activities | $ | 15,862 | $ | (188,822 | ) | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Deferred offering cost | (593,140 | ) | (233,339 | ) | ||||
| Capital contribution | 5,000,000 | 80,000 | ||||||
| Capital contribution from SPAC | 2,971,033 | - | ||||||
| Payments related to FPA arrangement | (6,681,818 | ) | - | |||||
| Proceeds from FPA settlement | 4,305,872 | - | ||||||
| Proceeds from PIPE shares issued | 8,000,000 | - | ||||||
| Proceeds from short term loan | - | 821,982 | ||||||
| Proceeds from note payable - related party | - | 1,353,700 | ||||||
| Repayment of note payable - related party | (821,982 | ) | (2,171,162 | ) | ||||
| Net cash provided by (used in) financing activities | $ | 12,179,965 | $ | (148,819 | ) | |||
| Effect of changes of foreign exchange rate on cash and cash equivalent | 5,726 | 273 | ||||||
| Net increase in cash and cash equivalents | 6,645,714 | 231,087 | ||||||
| Cash and cash equivalents - beginning of the period | 358,887 | 127,800 | ||||||
| Cash and cash equivalents - end of the period | $ | 7,004,601 | $ | 358,887 | ||||
| Supplemental Cash Flow Disclosures | ||||||||
| Cash paid for interest expenses | $ | 17,605 | $ | 24,453 | ||||
| Cash paid for income taxes | $ | - | $ | 42,768 | ||||
| NON-CASH INVESTING AND FINANCING ACTIVITIES | ||||||||
| Non-cash activity from deconsolidation of VIEs | $ | 58,843 | - | |||||
| Non-cash reclassification of SPAC accumulated deficit to APIC | $ | 6,886,461 | - | |||||
| Right-of-use asset obtained in exchange for lease obligation | $ | 168,418 | $ | - | ||||
| Unpaid deferred offering cost | $ | 225,000 |
| AMC ROBOTICS CORPORATION | ||||||
| RECONCILIATION OF GAAP TO NON-GAAP MEASURES | ||||||
| For the years ended December 31 | ||||||
| 2025 | 2024 | |||||
| Net income (loss) | (24,817,342 | ) | (776,960 | ) | ||
| Add: Interest expense | 24,616 | 7,943 | ||||
| Add: Income tax expense | 4,651 | 7,824 | ||||
| EBITDA | (24,788,075 | ) | (761,193 | ) | ||
| Add: Loss from change in fair value of PIPE warrant liability | 25,549,272 | - | ||||
| Add: Loss on deconsolidation | 5,310 | - | ||||
| Adjusted EBITDA | 766,507 | (761,193 | ) |

Legal Disclaimer:
MENAFN provides the
information “as is” without warranty of any kind. We do not accept
any responsibility or liability for the accuracy, content, images,
videos, licenses, completeness, legality, or reliability of the information
contained in this article. If you have any complaints or copyright
issues related to this article, kindly contact the provider above.

Comments
No comment