| Income Statement | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 |
|---|---|---|---|---|
| Revenue (including 30,012 and nil with related parties, respectively) | 407,644 | 0 | 0 | 0 |
| Cost of revenue | 652,760 | 0 | -49,806 | -4,538 |
| Gross loss | -245,116 | 0 | 49,806 | 4,538 |
| Research and development | 67,500 | -10,004 | 0 | 0 |
| Selling and marketing | 1,977,525 | 2,810,863 | 790,779 | NaN |
| General and administrative | 5,614,686 | 5,291,155 | 1,883,497 | 4,095,229 |
| Selling and marketing | NaN | NaN | NaN | 526,996 |
| Total operating expenses | 7,659,711 | 8,092,014 | 2,674,276 | 4,622,225 |
| Loss from operations | -7,904,827 | -8,092,014 | -2,624,470 | -4,617,687 |
| Interest income | 37,600 | -64,213 | 48,090 | 19,194 |
| Interest expense (including 67,737 and nil with related parties, respectively) | 71,212 | 82,544 | 35,405 | 160,952 |
| Equity in losses of unconsolidated affiliates (related party) | NaN | 7,543.75* | NaN | NaN |
| Change in fair value of warrant liabilities | -11,396,260 | 12,612,546 | 1,392,598 | 16,986 |
| Loss on issuance of warrants and related costs | -8,206,193 | NaN | NaN | NaN |
| Change in fair value of debt | -8,279,246 | NaN | NaN | NaN |
| Loss on issuance of debt | -11,661,274 | NaN | NaN | NaN |
| Gain on initial recognition of tekne investment | 84,000 | NaN | NaN | NaN |
| Change in fair value of investments | 36,285 | NaN | NaN | NaN |
| Gain on issuance of syme bonds (related party) | 49,514 | NaN | NaN | NaN |
| Change in fair value of syme bonds (related party) | 33,038 | NaN | NaN | NaN |
| Change in fair value of contingent consideration (including 304,381 and nil with related parties, respectively) | -300,364 | NaN | NaN | NaN |
| Change in fair value of notes payable (including 847,646 and nil with related parties, respectively) | NaN | 1,415,163.5* | 44,800 | 1,422,895 |
| Change in fair value of derivative liability (including 4,909,820 and nil with related parties, respectively) | -4,909,820 | 0 | 0 | 0 |
| Change in fair value of convertible notes receivable (including 219,000 and nil with related parties, respectively) | 1,073,803 | -1,096,231* | -1,044,294 | -11,400 |
| Remeasurement of subscription for orbit shares (related party) | -1,189,837 | NaN | NaN | NaN |
| Remeasurement of orbit equity method investment (related party) | 59,408 | NaN | NaN | NaN |
| Change in fair value of sepa liability | -228,935 | -2,042,701* | 646,443 | 260,507 |
| Change in fair value of claims settlement liability | NaN | -5,169,448* | 2,584,724 | NaN |
| Gain on issuance of warrants | NaN | 2,876,514.25* | -8,756,303 | NaN |
| Loss on issuance of notes payable | NaN | -2,165,419* | -443,466 | -766,296 |
| Gain on issuance of sepa | NaN | 1,291,362* | 0 | -2,582,724 |
| Loss on extinguishment of accounts payable | NaN | NaN | -6,513,554 | NaN |
| Loss on extinguishment of accounts payable (including 290,676 and nil with related parties, respectively) | NaN | -1,340,482.75* | NaN | NaN |
| Loss on extinguishment of debt (including nil and 27,139 with related parties, respectively) | 0 | 0 | -3,265,002 | -1,375,819 |
| Loss on settlement of claims liability, net | NaN | 98,844.75* | NaN | NaN |
| Loss on fraudulently induced wire transfer | NaN | 251,338* | NaN | NaN |
| Sepa fees and issuance costs | NaN | 492,110.5* | 28,451 | 1,075,000 |
| Gain on sale of intellectual property intangible assets | 0 | 0 | 0 | 0 |
| Loss on impairment of inventories, property and equipment and operating lease right-of-use asset | 0 | 0 | 0 | 0 |
| Interest expense recognized on remeasurement of preferred stock liability | 0 | 0 | 0 | 0 |
| Other loss, net | -37,040 | -1,135,959 | -259,624 | 46,097 |
| Loss before provision for income taxes | -459,898 | -27,813,280 | -22,421,596 | -12,224,975 |
| Income tax provision | 0 | 0 | 0 | 0 |
| Net loss | -459,898 | -27,813,280 | -22,421,596 | -12,224,975 |
| Deemed dividend in connection with extinguishment of preferred stock through issuance of warrants | 474,058 | NaN | NaN | NaN |
| Reclassification of convertible preferred stock from mezzanine equity to liability | 0 | 0 | 0 | 0 |
| Deemed dividend in connection with modification of pre-funded warrants | 0 | 0 | 0 | 0 |
| Net loss available to common stockholders | -933,956 | -27,813,280 | -22,421,596 | -12,224,975 |
| Basic EPS | -0.01 | -0.872 | -0.2 | -0.18 |
| Diluted EPS | -0.01 | -0.872 | -0.2 | -0.18 |
| Basic Average Shares | 118,226,181 | 31,912,339* | 109,741,345 | 66,284,524 |
| Diluted Average Shares | 118,226,181 | 31,912,339* | 109,741,345 | 66,284,524 |
Nuburu, Inc. (BURU)
Nuburu, Inc. (BURU)