v3.25.0.1
Condensed Consolidated Balance Sheets - USD ($)
Dec. 31, 2024
Sep. 30, 2024
Current assets    
Cash and cash equivalents $ 4,224,130 $ 3,897,511
Restricted cash 1,240,124 1,522,881
Inventory, net 11,115,435 6,988,529
Contract assets, net 1,541,239 985,207
Prepaid expenses and other current assets 1,195,128 1,456,687
Total current assets 29,043,696 26,696,279
Property and equipment, net 9,695,289 9,133,578
Right-of-use operating lease assets 1,837,769 1,933,378
Goodwill 3,708,347 3,708,347
Other 2,129,566 2,187,265
Total Assets 46,689,423 44,115,458
Current liabilities    
Accounts payable 3,469,117 4,520,173
Sales tax payable 9,515 73,024
Revolving line of credit 4,096,898 3,125,011
Current maturities of long-term liabilities 6,745,423 4,732,377
Operating lease liabilities - short-term 845,535 832,823
Deposits from customers 320,130 408,415
Accrued expenses 1,628,618 1,393,902
Accrued payable on inventory in transit 5,149,660 640,450
Contract liabilities 1,279,185 1,254,204
Deferred revenue 1,206,052 1,297,616
Accrued income taxes 163,170 314,827
Total current liabilities 24,913,303 18,592,822
Long-term liabilities    
Long-term debt 11,893,371 13,270,178
Long-term operating lease liabilities 1,049,307 1,159,204
Other long-term liabilities 307,468 274,957
Deferred Revenue - long-term 560,653 658,019
Warrant liabilities 9,454,842 5,199,436
Total long-term liabilities 23,265,641 20,561,794
Total liabilities 48,178,944 39,154,616
Commitments and contingencies
Stockholders’ equity    
Common stock, $0.001 par value, 70,000,000 shares authorized, 1,784,585 shares issued and outstanding at December 31, 2024 and 14,176 shares issued and outstanding at September 30, 2024 1,785 14
Additional paid-in capital 95,876,237 73,262,536
Accumulated deficit (100,109,753) (71,355,386)
Treasury stock, 64,100 shares of Series 1 Preferred Stock at December 31, 2024, and September 30, 2024 (148,291) (148,291)
Accumulated other comprehensive income 2,817,858 2,949,297
Total Cemtrex stockholders’ equity (1,559,534) 4,710,677
Non-controlling interest 70,013 250,165
Total liabilities and stockholders’ equity 46,689,423 44,115,458
Series 1 Preferred Stock [Member]    
Stockholders’ equity    
Preferred stock value 2,580 2,457
Series C Preferred Stock [Member]    
Stockholders’ equity    
Preferred stock value 50 50
Nonrelated Party [Member]    
Current assets    
Trade receivables, net 9,202,802 11,159,676
Related Party [Member]    
Current assets    
Trade receivables, net 524,838 685,788
Royalties receivable, net - related party $ 274,756 $ 456,611

Source