v3.25.4
Consolidated Balance Sheets - USD ($)
Sep. 30, 2025
Sep. 30, 2024
Current assets    
Cash and cash equivalents $ 4,974,303 $ 3,897,511
Restricted cash 1,372,738 1,522,881
Inventory, net 6,584,944 6,988,529
Contract assets, net 980,164 985,207
Prepaid expenses and other current assets 1,556,432 1,456,687
Total current assets 29,007,498 26,696,279
Property and equipment, net 9,651,996 9,133,578
Right-of-use operating lease assets 2,003,967 1,933,378
Digital assets 1,158,238
Goodwill 3,708,347 3,708,347
Other 2,067,755 2,187,265
Total Assets 47,788,276 44,115,458
Current liabilities    
Accounts payable 4,492,859 4,520,173
Sales tax payable 76,008 73,024
Revolving line of credit 3,176,096 3,125,011
Current maturities of long-term liabilities 8,925,497 4,732,377
Operating lease liabilities - short-term 918,391 832,823
Deposits from customers 158,344 408,415
Accrued expenses 2,223,521 1,825,919
Accrued payable on inventory in transit 652,179 208,433
Contract liabilities 1,655,055 1,254,204
Deferred revenue 1,383,036 1,297,616
Accrued income taxes 162,173 314,827
Total current liabilities 23,823,159 18,592,822
Long-term liabilities    
Long-term debt 4,586,779 13,270,178
Long-term operating lease liabilities 1,153,221 1,159,204
Other long-term liabilities 289,483 274,957
Deferred Revenue - long-term 482,978 658,019
Warrant liabilities 8,735,197 5,199,436
Total long-term liabilities 15,247,658 20,561,794
Total liabilities 39,070,817 39,154,616
Commitments and contingencies
Stockholders’ equity    
Common stock, $0.001 par value, 70,000,000 shares authorized, 830,606 shares issued and outstanding at September 30, 2025, and 946 shares issued and outstanding at September 30, 2024 831 1
Additional paid-in capital 105,668,565 73,262,549
Accumulated deficit (99,397,741) (71,355,386)
Treasury stock, 64,100 shares of Series 1 Preferred Stock at September 30, 2025, (148,291) (148,291)
Accumulated other comprehensive income 2,591,340 2,949,297
Total Cemtrex stockholders’ equity 8,717,459 4,710,677
Non-controlling interest 250,165
Total liabilities and stockholders’ equity 47,788,276 44,115,458
Preferred Stock [Member]    
Stockholders’ equity    
Series C, 100,000 shares authorized, 50,000 shares issued and outstanding at September 30, 2025, and September 30, 2024 2,705 2,457
Series C Preferred Stock [Member]    
Stockholders’ equity    
Series C, 100,000 shares authorized, 50,000 shares issued and outstanding at September 30, 2025, and September 30, 2024 50 50
Nonrelated Party [Member]    
Current assets    
Trade receivables, net - related party 13,133,424 11,159,676
Related Party [Member]    
Current assets    
Trade receivables, net - related party 405,493 685,788
Royalties receivable, net - related party $ 190,475 $ 456,611

Source