EX-99.2 4 ea027551101ex99-2_pmgc.htm AUDITED COMBINED FINANCIAL STATEMENTS OF SVM MACHINING, INC FOR THE YEARS ENDED DECEMBER 31, 2024 AND DECEMBER 31, 2023, AND THE NOTES RELATED THERETO, AND UNAUDITED COMBINED FINANCIAL STATEMENTS OF SVM MACHINING, INC

Exhibit 99.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Statements of

 

SILICON VALLEY MANUFACTURING INC.

 

For the years ended December 31, 2024 and December 31, 2023

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Independent Auditor’s Report

 

To Member or Shareholder of SVM Machining Inc.

 

Opinion

 

We have audited the accompanying financial statements of SVM Machining Inc., which comprise the statement of financial position as of December 31, 2024 and 2023, and the related statement of operations and member’s equity and cash flows for the years then ended, and the related notes to the financial statements.

 

In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of SVM Machining Inc. as of December 31, 2024 and 2023, and the results of its operations and its cash flows for the years then ended in accordance with accounting principles generally accepted in the United States of America.

 

Basis for Opinion

 

We conducted our audit in accordance with auditing standards generally accepted in the United States of America. Our responsibilities under those standards are further described in the Auditor’s Responsibilities for the Audit of the Financial Statements section of our report. We are required to be independent of SVM Machining Inc. and to meet our other ethical responsibilities in accordance with the relevant ethical requirements relating to our audits. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.

 

Responsibilities of Management for the Financial Statements

 

Management is responsible for the preparation and fair presentation of the financial statements in accordance with accounting principles generally accepted in the United States of America, and for the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of financial statements that are free from material misstatement, whether due to fraud or error.

 

In preparing the financial statements, management is required to evaluate whether there are conditions or events, considered in the aggregate, that raise substantial doubt about SVM Machining Inc to continue as a going concern within one year after the date that the financial statements are available to be issued.

 

12 Greenway Plaza Suite 1100 | Houston, Texas 77046

 

1

 

 

Auditor’s Responsibilities for the Audit of the Financial Statements

 

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance but is not absolute assurance and therefore is not a guarantee that an audit conducted in accordance with generally accepted auditing standards will always detect a material misstatement when it exists. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control. Misstatements are considered material if there is a substantial likelihood that, individually or in the aggregate, they would influence the judgment made by a reasonable user based on the financial statements.

 

In performing an audit in accordance with generally accepted auditing standards, we:

 

Exercise professional judgment and maintain professional skepticism throughout the audit.

 

Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, and design and perform audit procedures responsive to those risks. Such procedures include examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements.

 

Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of SVM Machining Inc.’s internal control. Accordingly, no such opinion is expressed.

 

Evaluate the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluate the overall presentation of the financial statements.

 

Conclude whether, in our judgment, there are conditions or events, considered in the aggregate, that raise substantial doubt about SVM Machining Inc.’s ability to continue as a going concern for a reasonable period of time.

 

We are required to communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit, significant audit findings, and certain internal control related matters that we identified during the audits.

 

 

HTL CPAs & Business Advisors LLC

Houston, TX

February 1, 2026

 

2

 

 

SILICON VALLEY MANUFACTURING INC.

Statements of financial position

 

As of December 31, 2024 and 2023 

 

As of:  Note  Dec 31,
2024
   Dec 31,
2023
 
ASSETS           
Current Assets           
Cash     $238,990   $230,087 
Accounts Receivable, net  4   184,031    84,568 
Inventory  5   234,611    135,646 
Prepaid Expenses      21,650    21,945 
Total Current Assets     $679,282   $472,246 
Property and equipment, net  6   537,270    776,045 
TOTAL ASSETS     $1,216,552   $1,248,291 
LIABILITIES             
Current Liabilities             
Accounts payable     $46,606   $6,558 
Credit card payable      20,956    15,442 
Loans current portion  7   473,789    272,894 
Other accrued liabilities - payroll      57,161    55,002 
Total Current Liabilities     $598,512   $349,896 
Related party loans payable      479,299    102,465 
Loans non-current  7   -    462,913 
TOTAL LIABILITES     $1,077,811   $915,274 
COMMITMENT AND CONTINGENCY             
EQUITY             
Additional Paid-in Capital  10  $10,000   $10,000 
Retained Earnings  10   128,741    323,017 
TOTAL EQUITY     $138,741   $333,017 
TOTAL LIABILITIES AND EQUITY     $1,216,552   $1,248,291 

 

3

 

 

SILICON VALLEY MANUFACTURING INC.

Statements of financial position

 

As of December 31, 2024 and 2023 

 

   Note  Dec 31,
2024
   Dec 31,
2023
 
Revenue  3  $3,042,701   $2,702,688 
Total revenue      3,042,701    2,702,688 
Cost of Goods Sold     $1,832,284   $1,941,897 
Gross Profit     $1,210,417   $760,791 
Operating expenses             
Bonus      47,069    62,493 
Depreciation      30,191    39,818 
Entertainment      19,833    20,798 
Finance Costs      35,809    77,883 
General & Administration      163,807    167,793 
Insurance      51,726    43,793 
IT & Software      43,661    57,098 
Lease      25,688    14,551 
Marketing      74,643    70,800 
Supplies      62,794    170,335 
Professional Fees      48,915    162,267 
Rental      64,221    64,299 
Repairs & Maintenance      11,750    22,510 
Salaries and Wages      644,129    876,122 
Telephone & Communication      17,768    18,535 
Travel      5,568    8,591 
Utilities      27,854    30,267 
Vehicles Repairs & Maintenance      29,267    16,144 
Total operating expenses     $1,404,693   $1,924,097 
              
Operating income (loss)      (194,276)   (1,163,306)
              
Other Income and Expenses  9   -    484,045 
              
Total Net Income (Loss)     $(194,276)  $(679,261)

 

4

 

 

SILICON VALLEY MANUFACTURING INC.

Statements of changes in equity

 

Years ended December 31, 2024 and 2023

 

   Additional
Paid-in
Capital
   Retained
Earnings
   Total
Equity
 
Balance as at January 1, 2023  $10,000   $1,002,278   $1, 012,278 
Total Net Income (Loss)   -    (679,261)   (679,261)
Balance as at December 31, 2023  $10,000   $323,017   $333,017 
                
Balance as at January 1, 2024  $10,000   $323,017   $333,017 
Total Net Income (Loss)   -    (194,276)   (194,276)
Balance as at December 31, 2024  $10,000   $128,741   $138,741 

  

5

 

 

SILICON VALLEY MANUFACTURING INC.

Statements of operations

 

Years ended December 31, 2024 and 2023

 

   Dec 31,
2024
   Dec 31,
2023
 
Operating activities        
Net Income:  $(194,276)  $(679,261)
Adjustments to reconcile net income to net cash (used) provided by operating activities:          
Depreciation, amortization and impairment   30,191    16,057 
Changes in operating assets and liabilities:          
Change in accounts receivable   (99,735)   935,367 
Change in prepaid expenses   295    29,128 
Change in inventory   (98,965)   (135,646)
Change in accounts payable and accrued liabilities   42,207    (21,810)
Cash flows (used) provided by operating activities  $(320,283)  $143,835 
           
Investing activities          
Proceeds from sale of equipment   -   $105,745 
Cash flows provided by investing activities   -   $105,745 
           
Financing activities          
Net change in credit card borrowings  $5,514   $(3,685)
Capital contributions from owners   585,691    106,017 
Repayment of loan principle   (262,018)   (225,126)
Cash flows (used) provided by financing activities  $329,187   $(122,794)
           
Increase(decrease) in cash  $8,903   $126,786 
Cash, beginning of period   230,087    103,301 
Cash, ending of period  $238,990   $230,087 

 

6

 

 

SILICON VALLEY MANUFACTURING INC.

Notes to the financial statements

 

Notes to the financial statements

 

For the Years ended December 31, 2024 and 2023

 

NOTE 1: Nature of Operations

 

Silicon Valley Manufacturing Inc. (the “Company”) is a California S-Corporation, formed on December 18, 2000, and incorporated in the State of California. The Company operates as a precision CNC machining and manufacturing job shop, providing custom machining, prototyping, and short-run and repeat production of components to customers primarily in the aerospace, technology, and pharmaceutical industries.

 

The Company’s principal place of business is located at 6520 Central Avenue, Newark, California 94560. The Company is registered with local authorities and operates under the business name Silicon Valley Mfg & Machining.

 

The Company derives substantially all of its revenue from machining services performed in accordance with customer purchase orders. The Company’s operations utilize specialized manufacturing equipment, including CNC machinery and related tooling, as well as inspection and quality control equipment.

 

NOTE 2: Summary of Significant Accounting Policies

 

Basis of Presentation

 

The accompanying financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“US GAAP”).

 

Going Concern

 

Management has evaluated the Company’s ability to continue as a going concern in accordance with ASC 205-40. Management believes the Company will continue as a going concern for a period of at least one year after the date the financial statements are available to be issued.

 

Use of Estimates

 

The preparation of financial statements in conformity with US GAAP requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues, costs and expenses and related disclosures in the accompanying notes. The estimates used for, but not limited to, the collectability of accounts receivable, inventory valuation, and fair value of long-lived assets. We have assessed the impact and are not aware of any specific events or circumstances that required an update to our estimates and assumptions or materially affected the carrying value of our assets or liabilities as of the date of issuance of this Annual Report. These estimates may change as new events occur and additional information is obtained. Actual results could differ materially from these estimates under different assumptions or conditions.

 

Concentration of Credit Risk

 

Cash and accounts receivable are the only financial instruments that are potentially subject to credit risk. The Company places its cash in credit-worthy financial institutions. Accounts receivable credit risk relate to timing differences between receiving proceeds and sales transactions. As of report date majority of the receivables have been collected.

 

7

 

 

SILICON VALLEY MANUFACTURING INC.

Notes to the financial statements

 

Risks and Uncertainties

 

The Company is subject to risks from, among other things, competition associated with the industry in general, regulatory environment, risks associated with financing, and rapidly changing customer requirements.

 

Cash

 

For purposes of the statements of cash flows, the Company considers all highly liquid investments with original maturities of three months or less to be cash equivalents. Cash is carried at cost, which approximates fair value.

 

Accounts Receivable

 

Accounts receivable are stated at the amount management expects to collect less allowance of credit losses. Accounts receivable are generally unsecured and arise from sales to customers in the ordinary course of business. The Company does not charge interest on past due accounts.

 

Allowance for Credit Losses

 

The Company records an allowance for credit losses in accordance with ASC 326, Financial Instruments Credit Losses. The allowance is based on management’s estimate of expected credit losses, considering historical experience, current conditions, and reasonable and supportable forecasts. Accounts are written off against the allowance when they are determined to be uncollectible. Subsequent recoveries, if any, are credited to the allowance.

 

Inventory

 

Inventory consists of raw materials, work-in-process, and finished goods and is stated at the lower of cost or net realizable value. Cost is determined using the average cost method. Work-in-process and finished goods include direct materials, direct labor, and applicable manufacturing overhead. The Company periodically reviews inventory for excess and obsolete items and records a reserve when necessary.

 

Property and Equipment

 

Property and equipment are stated at cost, less depreciation. Expenditure for repairs and maintenance are expensed as incurred. Additions and improvements that increase the useful life or productive capacity of an asset are capitalized. Depreciation is computed using the straight-line method over the estimated useful lives of the related assets. Estimated useful lives are generally as follows:

 

Machinery and equipment: 7 years

 

Computers: 3 years

 

Vehicles: 5 years

 

When assets are sold or retired, the related cost and accumulated depreciation are removed from the accounts, and any resulting gain or loss is recognized in operations.

 

8

 

 

SILICON VALLEY MANUFACTURING INC.

Notes to the financial statements

 

Revenue Recognition

 

The Company recognizes revenue in accordance with ASC 606, Revenue from Contracts with Customers. The Company’s revenue is derived primarily from CNC machining and manufacturing services performed in accordance with customer purchase orders. The Company acts as the principal in these arrangements, as it controls the manufacturing process and the finished goods prior to transfer to the customer and is primarily responsible for fulfilling the promise to provide the specified goods or services.

 

Revenue is recognized at the point in time when control of the finished goods transfers to the customer, which generally occurs upon shipment or delivery in accordance with the applicable shipping terms and customer acceptance provisions.

 

The Company’s contracts generally include a single performance obligation to manufacture and deliver products and/or provide machining services. The transaction price is typically fixed based on agreed pricing in customer purchase orders. The Company may receive deposits or progress payments for certain orders; such amounts are recorded as contract liabilities until the related performance obligation is satisfied.

 

Cost of Good Sold

 

Cost of good sold includes direct materials, direct labor, subcontracted services, and applicable manufacturing overhead, including depreciation of manufacturing equipment and facility-related costs allocated to production.

 

Shipping and Handling

 

Shipping and handling costs billed to customers are included in revenue. Shipping and handling costs incurred by the Company are included in cost of revenue.

 

Income Taxes

 

The Company has elected to be treated as an S-Corporation for federal and state income tax purposes. Accordingly, the Company generally does not record a provision for federal income taxes, as taxable income or loss is passed through to the shareholders. The Company is subject to certain state-level taxes, including California franchise taxes, which are recognized as incurred.

 

The Company accounts for uncertainty in income taxes in accordance with ASC 740, Income Taxes, which prescribes a recognition threshold and measurement attribute for the financial statement recognition of uncertain tax positions. Management believes there are no uncertain tax positions that would require recognition or disclosure in the financial statements.

 

Recently Issued Accounting Standards

 

The Company assesses the adoption impacts of recently issued, but not yet effective, accounting standards by the Financial Accounting Standards Board on the Company’s financial statements.

 

There are no recently issued accounting standards which may have effect on the Company’s financial statements.

 

9

 

 

SILICON VALLEY MANUFACTURING INC.

Notes to the financial statements

 

NOTE 3: Revenue and Contract Balances

 

Revenue Stream

 

The Company generates revenue from a single operating segment and a single revenue stream, consisting of the manufacture and sale of precision machined parts and related machining services performed in accordance with customer purchase orders and approved quotations.

 

Contracts with Customers

 

Customer purchase orders generally represent a contract when issued by the customer and accepted by the Company. The Company’s contracts typically require the manufacture and delivery of machined parts that meet customer drawings, specifications, and quality requirements. Activities such as setup, tooling, programming, inspection, certification, and shipping and handling are integral to the delivery of finished products and are not separately priced.

 

The transaction price is generally fixed based on per-part or per-job pricing specified in customer purchase orders and approved quotations. The Company typically invoices customers upon delivery or customer pickup, at which time payment becomes unconditional.

 

The Company’s contracts do not generally include variable consideration such as rebates, retrospective price adjustments, or volume-based incentives. Payment terms are typically one year or less, and the Company applies the practical expedient related to significant financing components.

 

Contract Balances

 

Contract balances consist of accounts receivable, contract assets, and contract liabilities. Accounts receivable represent amounts billed to customers for which the Company has an unconditional right to consideration.

 

The Company invoices customers upon delivery or customer pickup and therefore does not generate contract assets. The Company does not receive customer deposits or advance payments in the ordinary course of business and therefore does not generate contract liabilities. Accordingly, the Company had no contract assets or contract liabilities as of December 31, 2024 or December 31, 2023.

 

Practical Expedients

 

The Company’s performance obligations are generally satisfied within a short period of time. Accordingly, the Company applies the practical expedient under ASC 606 and does not disclose the value of unsatisfied performance obligations, if any, as the original expected duration of its contracts is one year or less.

  

10

 

 

SILICON VALLEY MANUFACTURING INC.

Notes to the financial statements

 

NOTE 4: Accounts Receivable and Allowance for Credit Losses

 

Accounts Receivable

 

Accounts receivable represents amounts due from customers for machining services and manufactured components delivered in the ordinary course of business. Accounts receivable are generally unsecured and are recorded at net realizable value.

 

Accounts receivable consisted of the following at December 31:

 

   2024   2023 
Accounts receivable, gross   184,595   $84,860 
Less: allowance for credit losses   (564)   (292)
Accounts receivable, net   184,031   $84,568 

  

Allowance for Credit Losses

 

The Company records an allowance for credit losses in accordance with ASC 326, Financial Instruments - Credit Losses. The allowance is based on management’s estimate of expected credit losses, considering historical experience, current conditions, and reasonable and supportable forecasts. The Company develops its estimate of expected credit losses using information about historical loss experience, current conditions, and reasonable and supportable forecasts.

 

Accounts are written off against the allowance when they are determined to be uncollectible. Subsequent recoveries, if any, are credited to the allowance. The allowance for credit losses was $564 and $292 as of December 31, 2024 and 2023, respectively.

 

NOTE 5: Inventory

 

Inventory is stated at the lower of cost or net realizable value. Cost is determined using the average cost method.

 

Inventory consisted of the following at December 31:

 

   2024   2023 
Work in process  $234,611   $135,646 
Inventory, net  $234,611   $135,646 

 

Work-in-Process Valuation

 

Work-in-process inventory is recorded based on the stage of completion of jobs in process as of year end and includes applicable direct and indirect manufacturing costs.

 

NOTE 6: Property and Equipment

 

Property and equipment are stated at cost. Depreciation is computed using the straight-line method over the estimated useful lives of the related assets. Expenditures for repairs and maintenance are expensed as incurred. Additions and improvements that increase the useful life or productive capacity of an asset are capitalized. When property and equipment are sold or retired, the related cost and accumulated depreciation are removed from the accounts, and any resulting gain or loss is recognized in operations.

 

11

 

 

SILICON VALLEY MANUFACTURING INC.

Notes to the financial statements

 

Property and equipment consisted of the following at December 31, 2024:

 

   Cost  

Accumulated

Depreciation

   Net 
Machinery and equipment  $1,523,348   $(1,136,318)  $387,030 
Computers   8,067    (7,891)   176 
Vehicles   214,670    (64,606)   150,064 

Total property and equipment

  $1,746,085   $(1,208,815)  $537,270 

 

Property and equipment consisted of the following at December 31, 2023:

 

   Cost  

Accumulated

Depreciation

   Net 
Machinery and equipment  $1,523,348   $(937,343)  $586,005 
Computers   8,067    (7,534)   533 
Vehicles   214,670    (25,163)   189,507 

Total property and equipment

  $1,746,085   $(970,040)  $776,045 

 

During the years ended December 31, 2024 and 2023, we recorded depreciation expense of $238,775 and $219,807, respectively.

 

NOTE 7: Loans

 

The Company maintains various financing arrangements primarily related to the purchase of manufacturing machinery, equipment, and vehicles used in operations. These arrangements consist of term loans with commercial lenders and U.S. Small Business Administration (“SBA”) guaranteed loans. Substantially all such borrowings are secured by the related financed assets and, in certain cases, by substantially all business assets.

 

Loans outstanding balance consisted of the following as of December 31:

 

   2024   2023 
Current portion of the long-term loan  $473,789   $272,894 
Long-term portion of loan   -    462,913 
Total notes payable and term debt  $473,789   $735,807 

 

12

 

 

SILICON VALLEY MANUFACTURING INC.

Notes to the financial statements

 

Machinery, Equipment, and Vehicle Financing

 

The Company’s term loan consisted of multiple loans obtained to finance CNC machining centers, lathes, related manufacturing equipment, and vehicles used in operations. These loans include SBA 7(a) guaranteed facilities with Chase Bank and equipment financing arrangements with U.S. Bank and Mitsubishi HC.

 

The loans require monthly principal and interest payments and bare interest at fixed rates based on the prime rate plus an applicable margin. Vehicle loans were included within the above balances and were secured by the related vehicles. Interest expense related to these borrowings is included in finance costs in the accompanying statements of operations.

 

Interest Expense

 

Interest expense recognized on loans was approximately as follows:

 

   2024   2023 
Machine and equipment loans  $21,546   $34,765 
Vehicle Loans   6,729    1,440 
Total interest expense on debt  $28,275   $36,205 

 

Subsequent Repayment of Debt and Current Classification

 

As of December 31, 2024, the Company classified the entire outstanding term debt balance as current based on management’s expectation and intent to repay the borrowings within the subsequent twelve- month period. Subsequent to year end, the Company repaid all outstanding machinery and equipment loan balances in March 2025 and all vehicle loan balances in December 2025.

 

NOTE 8: Related Party Transactions

 

The Company’s owners also serve as members of management. Related parties include the Company’s owners, management, and entities controlled by such individuals. The Company may enter into transactions with related parties in the ordinary course of business, and management believes that all such transactions are conducted on terms consistent with those that would be obtained in arm’s-length transactions with unaffiliated third parties.

 

The Company leases its operating facility from an entity that is controlled by the Company’s owners and under month-to-month lease. Rent expense under this arrangement is based on market rates, as determined by management.

 

13

 

 

SILICON VALLEY MANUFACTURING INC.

Notes to the financial statements

 

During the years ended December 31, 2024 and 2023, the Company had the following related party balances:

 

   2024   2023 
Mark loan to SVM  $240,963    102,465 
Mark loan to SVM   238,336    - 
   $479,299    102,465 

 

The loan receivable represents amounts advanced by Mark (the Company’s owner) to the Company in the ordinary course of business. The loan is unsecured, non-interest bearing, and is included in the accompanying balance sheets.

 

For the years ended December 31, 2024 and 2023, the Company had the following related party transactions:

 

   2024   2023 
Rent expense  $64,221   $64,229 
Rent capitalized to inventory (overhead)   235,779    235,771 
Owner compensation expense   353,219    574,831 
Owner bonus expense   47,069    62,493 

 

NOTE 9: Other Income and Expenses

 

Other income and expenses primarily includes (i) gains and losses on the disposal of machinery and equipment and (ii) amounts recognized from Employee Retention Credit (“ERC”) refunds. During the year ended December 31, 2023, the Company recognized a gain of $56,254 on the sale of machinery and equipment (proceeds less carrying value) and recognized $427,791 of ERC refunds related to payroll tax credits claimed for prior periods. These amounts are included in other income and expenses in the accompanying statements of operations.

 

14

 

 

SILICON VALLEY MANUFACTURING INC.

Notes to the financial statements

 

NOTE 10: Equity

 

The Company is authorized to issue common shares with no par value. As of December 31, 2024 and 2023, there were no changes to the Company’s authorized share structure and no shares issued and outstanding.

 

Additional Paid-in Capital

 

Additional paid-in capital represents amounts contributed by the Company’s shareholders in excess of stated capital. Additional paid-in capital totaled $10,000 as of both December 31, 2024 and December 31, 2023.

 

Retained Earnings

 

Retained earnings represent the accumulated earnings and losses of the Company since inception, net of distributions to shareholders. As of December 31, 2024, retained earnings were $128,741, compared to $323,017 as of December 31, 2023. The decrease in retained earnings during the year ended December 31, 2024 was primarily attributable to a net loss of $194,276 for the year.

 

NOTE 11: Subsequent Events

 

The Company has evaluated subsequent events through February 1, 2026, which is the date the financial statements were available to be issued, as required by ASC 855, Subsequent Events.

 

Subsequent to year end, the Company initiated a process to pursue a potential sale of the Company (or substantially all of its assets). As of February, 1, 2026, no definitive agreement had been executed and the sale process remained ongoing. Accordingly, no amounts have been recognized in the accompanying financial statements related to this matter.

 

Additionally, subsequent to year end, the Company repaid all outstanding loan balances by December 2025. Accordingly, no amounts related to this repayment have been recognized in the accompanying financial statements.

 

Other than the matters described above, the Company did not identify any subsequent events that require recognition in the financial statements or disclosure in the notes.

 

15

 

 

 

 

 

 

 

 

 

 

 

 

Financial Statements of

 

SILICON VALLEY MANUFACTURING INC.

 

For the three and nine months ended September 30, 2025 and 2024 (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

SILICON VALLEY MANUFACTURING INC.

Statements of financial position (unaudited)

 

As of:  Note   Sept 30,
2025
   Dec 31,
2024
 
ASSETS               
Current Assets               
Cash       $15,993   $238,990 
Accounts Receivable, net   4    176,683    184,031 
Inventory   5    43,890    234,611 
Prepaid Expenses        -    21,650 
Total Current Assets       $236,566   $679,282 
                
Property and equipment, net   6    358,663    537,270 
TOTAL ASSETS       $595,229   $1,216,552 
                

LIABILITIES

               
Current Liabilities               
Accounts payable       $73,716   $46,606 
Credit card payable        15,610    20,956 
Loans current portion   7    103,853    473,789 
Other accrued liabilities - payroll        282    57,161 
Total Current Liabilities       $193,461   $598,512 
                
Related party loans payable        818,782    479,299 
TOTAL LIABILITES       $1,012,243   $1,077,811 
                
COMMITMENT AND CONTINGENCY               
                
EQUITY               
Additional Paid-in Capital   9   $10,000   $10,000 
Retained Earnings   9    (427,014)   128,741 
                
TOTAL EQUITY       $(417,014)  $138,741 
TOTAL LIABILITIES AND EQUITY       $595,229   $1,216,552 

 

1

 

 

SILICON VALLEY MANUFACTURING INC.

Statements of operations (unaudited)

 

   Three Months Ended
September 30,
   Nine Months Ended
September 30,
 
   2025   2024   2025   2024 
Revenue  $487,599   $705,999   $1,547,933   $2,238,635 
Total revenue   487,599    705,999    1,547,933    2,205,957 
Cost of Goods Sold   539,082    568,107    1,296,713    1,461,341 
Gross Profit   (51,483)   137,892    251,220    777,294 
                     
Operating expenses                    
Bonus   -    47,069    -    47,069 
Depreciation   7,906    7,853    20,705    21,505 
Entertainment   3,559    -    13,058    18,900 
Finance Costs   1,530    3,013    8,314    30,625 
General & Administration   42,136    39,493    72,822    58,024 
Insurance   17,579    14,161    52,127    30,970 
IT & Software   8,642    14,105    27,835    28,292 
Lease   -    3,358    -    10,074 
Marketing   17,967    14,182    45,795    45,682 
Supplies   -    10,544    -    62,794 
Professional Fees   2,828    8,250    43,936    42,627 
Rental   12,075    11,532    42,364    48,193 
Repairs & Maintenance   1,818    3,729    8,092    5,284 
Salaries and Wages   142,562    168,512    410,408    512,775 
Telephone & Communication   3,703    2,861    9,766    10,690 
Travel   22    138    3,936    4,563 
Utilities   11,694    12,446    20,653    18,440 
Vehicles Repairs & Maintenance   5,922    7,225    27,164    24,865 
Total operating expenses   279,943    368,471    806,975    1,021,372 
                     
Operating income (loss)   (331,426)   (230,579)   (555,755)   (244,078)
Other Income and Expenses   -    -    -    - 
                     
Total Net Income (Loss)  $(331,426)  $(230,579)  $(555,755)  $(244,078)

 

2

 

 

SILICON VALLEY MANUFACTURING INC.

Statements of changes in equity (unaudited)

 

   Three Months Ended
September 30,
   Nine Months Ended
September 30,
 
   2025   2024   2025   2024 
Additional Paid-in Capital  10,000   10,000   10,000   10,000 
                     
Retained Earnings                    
                     
Beginning Balance (07/01/2025,07/01/2024,01/01/2025,01/01/2024)   (95,588)   309,518    128,741    323,017 
Net Income (loss)   (331,426)   (230,579)   (555,755)   (244,078)
Ending Balance   (427,014)   78,939    (427,014)   78,939 
                     
Total Equity   (417,014)   88,939    (417,014)   88,939 

 

3

 

 

SILICON VALLEY MANUFACTURING INC.

Statements of cash flow (unaudited)

 

   Nine Months Ended
September 30,
 
   2025   2024 
Operating activities        
Net Income:  $(555,755)  $(244,078)
Adjustments to reconcile net income to net cash (used) provided by operating activities:          
Depreciation, amortization and impairment   20,705    21,505 
Changes in operating assets and liabilities:          
Change in accounts receivable   (1,768)   (72,347)
Change in prepaid expenses   21,651    523 
Change in inventory   190,721    (62,596)
Change in accounts payable and accrued liabilities   27,110    36,475 
Cash flows (used) provided by operating activities  $(297,336)  $(320,518)
           
Financing activities          
Net change in credit card borrowings   (5,346)   6,732 
Capital contributions from owners   519,003    391,119 
Repayment of loan principle   (439,318)   (197,103)
           
Cash flows (used) provided by financing activities   74,339    200,748 
Increase(decrease) in cash   (222,997)   (119,770)
Cash, beginning of period   238,990    230,087 
Cash, ending of period   15,993    110,317 

 

4

 

 

SILICON VALLEY MANUFACTURING INC.

Notes to the financial statements (unaudited)

 

Notes to the financial statements (unaudited)

 

As of September 30, 2025 and December 31, 2024, and for the three and nine months ended
September 30, 2025 and 2024 (Unaudited)

 

NOTE 1: Nature of Operations

 

Silicon Valley Manufacturing Inc. (the “Company”) is a California S-Corporation, formed on December 18, 2000, and incorporated in the State of California. The Company operates as a precision CNC machining and manufacturing job shop, providing custom machining, prototyping, and short-run and repeat production of components to customers primarily in the aerospace, technology, and pharmaceutical industries.

 

The Company’s principal place of business is located at 6520 Central Avenue, Newark, California 94560. The Company is registered with local authorities and operates under the business name Silicon Valley Mfg & Machining.

 

The Company derives substantially all of its revenue from machining services performed in accordance with customer purchase orders. The Company’s operations utilize specialized manufacturing equipment, including CNC machinery and related tooling, as well as inspection and quality control equipment.

 

NOTE 2: Summary of Significant Accounting Policies

 

Basis of Presentation

 

The accompanying unaudited interim financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“US GAAP”) for interim financial information.

 

In management’s opinion, all adjustments (consisting of normal recurring adjustments) considered necessary for a fair presentation of the Company’s financial position as of September 30, 2025, and its results of operations, and changes in equity for the three and nine months ended September 30, 2025 and 2024 and cash flows for the nine months ended September 30, 2025 and 2024, have been included. The results of operations for interim periods are not necessarily indicative of results to be expected for the full year.

 

Going Concern

 

Management has evaluated the Company’s ability to continue as a going concern in accordance with ASC 205-40. Management believes the Company will continue as a going concern for a period of at least one year after the date the financial statements are available to be issued.

 

Use of Estimates

 

The preparation of financial statements in conformity with US GAAP requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues, costs, and expenses and related disclosures. Significant estimates include, but are not limited to, the collectability of accounts receivable, inventory valuation, and the fair value of long-lived assets. Actual results could differ materially from those estimates Management has assessed the impact of current conditions and is not aware of any events or circumstances that would require material changes to its estimates or assumptions as of September 30, 2025. Actual results could differ from those estimates.

 

5

 

 

SILICON VALLEY MANUFACTURING INC.

Notes to the financial statements (unaudited)

 

Concentration of Credit Risk

 

Cash and accounts receivable are the only financial instruments that are potentially subject to credit risk. The Company places its cash in credit-worthy financial institutions. Accounts receivable credit risk relate to timing differences between receiving proceeds and sales transactions.. Subsequent to September 30, 2025, substantially all accounts receivable had been collected.

 

Risks and Uncertainties

 

The Company is subject to risks from, among other things, competition associated with the industry in general, regulatory environment, risks associated with financing, and rapidly changing customer requirements.

 

Cash

 

For purposes of the statements of cash flows, the Company considers all highly liquid investments with original maturities of three months or less to be cash equivalents. Cash is carried at cost, which approximates fair value.

 

Accounts Receivable

 

Accounts receivable are stated at the amount management expects to collect less allowance of recredit losses. Accounts receivable are generally unsecured and arise from sales to customers in the ordinary course of business. The Company does not charge interest on past due accounts.

 

Allowance for Credit Losses

 

The Company records an allowance for credit losses in accordance with ASC 326, Financial Instruments Credit Losses. The allowance is based on management’s estimate of expected credit losses, considering historical experience, current conditions, and reasonable and supportable forecasts. Accounts are written off against the allowance when they are determined to be uncollectible. Subsequent recoveries, if any, are credited to the allowance.

 

Inventory

 

Inventory consists of raw materials, work-in-process, and finished goods and is stated at the lower of cost or net realizable value. Cost is determined using the average cost method. Work-in-process and finished goods include direct materials, direct labor, and applicable manufacturing overhead. The Company periodically reviews inventory for excess and obsolete items and records a reserve when necessary.

 

Property and Equipment

 

Property and equipment are stated at cost, less depreciation. Expenditure for repairs and maintenance are expensed as incurred. Additions and improvements that increase the useful life or productive capacity of an asset are capitalized. Depreciation is computed using the straight-line method over the estimated useful lives of the related assets. Estimated useful lives are generally as follows:

 

Machinery and equipment: 7 years

 

Computers: 3 years

 

Vehicles: 5 years

 

6

 

 

SILICON VALLEY MANUFACTURING INC.

Notes to the financial statements (unaudited)

 

When assets are sold or retired, the related cost and accumulated depreciation are removed from the accounts, and any resulting gain or loss is recognized in operations.

 

Revenue Recognition

 

The Company recognizes revenue in accordance with ASC 606, Revenue from Contracts with Customers. The Company’s revenue is derived primarily from CNC machining and manufacturing services performed in accordance with customer purchase orders. The Company acts as the principal in these arrangements, as it controls the manufacturing process and the finished goods prior to transfer to the customer and is primarily responsible for fulfilling the promise to provide the specified goods or services.

 

Revenue is recognized at the point in time when control of the finished goods transfers to the customer, which generally occurs upon shipment or delivery in accordance with the applicable shipping terms and customer acceptance provisions.

 

The Company’s contracts generally include a single performance obligation to manufacture and deliver products and/or provide machining services. The transaction price is typically fixed based on agreed pricing in customer purchase orders. The Company may receive deposits or progress payments for certain orders; such amounts are recorded as contract liabilities until the related performance obligation is satisfied.

 

Cost of Good Sold

 

Cost of good sold includes direct materials, direct labor, subcontracted services, and applicable manufacturing overhead, including depreciation of manufacturing equipment and facility-related costs allocated to production.

 

Shipping and Handling

 

Shipping and handling costs billed to customers are included in revenue. Shipping and handling costs incurred by the Company are included in cost of revenue.

 

Income Taxes

 

The Company has elected to be treated as an S-Corporation for federal and state income tax purposes. Accordingly, the Company generally does not record a provision for federal income taxes, as taxable income or loss is passed through to the shareholders. The Company is subject to certain state-level taxes, including California franchise taxes, which are recognized as incurred.

 

The Company accounts for uncertainty in income taxes in accordance with ASC 740, Income Taxes, which prescribes a recognition threshold and measurement attribute for the financial statement recognition of uncertain tax positions. Management believes there are no uncertain tax positions that would require recognition or disclosure in the financial statements.

 

7

 

 

SILICON VALLEY MANUFACTURING INC.

Notes to the financial statements (unaudited)

 

Recently Issued Accounting Standards

 

The Company assesses the adoption impacts of recently issued, but not yet effective, accounting standards by the Financial Accounting Standards Board on the Company’s financial statements.

 

There are no recently issued accounting standards which may have effect on the Company’s financial statements.

 

NOTE 3: Revenue and Contract Balances

 

The Company generates revenue from a single operating segment and a single revenue stream, consisting of the manufacture and sale of precision machined parts and related machining services performed in accordance with customer purchase orders and approved quotations.

 

The Company invoices customers upon delivery or pickup and therefore does not generate contract assets. The Company does not receive advance payments in the ordinary course of business and did not have contract assets or contract liabilities as of September 30, 2025 or December 31, 2024.

 

NOTE 4: Accounts Receivable and Allowance for Credit Losses

 

Accounts Receivable

 

Accounts receivable represents amounts due from customers for machining services and manufactured components delivered in the ordinary course of business. Accounts receivable are generally unsecured and are recorded at net realizable value.

 

Accounts receivable consisted of the following:

 

  

September 30,

2025

  

December 31,

2024

 
Accounts receivable, gross   177,312    184,595 
Less: allowance for credit losses   (629)   (564)
Accounts receivable, net   176,683    184,031 

 

Allowance for Credit Losses

 

The Company records an allowance for credit losses in accordance with ASC 326, Financial Instruments - Credit Losses. The allowance is based on management’s estimate of expected credit losses, considering historical experience, current conditions, and reasonable and supportable forecasts. The Company develops its estimate of expected credit losses using information about historical loss experience, current conditions, and reasonable and supportable forecasts.

 

Accounts are written off against the allowance when they are determined to be uncollectible. Subsequent recoveries, if any, are credited to the allowance. The allowance for credit losses was $629 and $564 as of September 30, 2025 and December 31, 2024, respectively.

 

8

 

 

SILICON VALLEY MANUFACTURING INC.

Notes to the financial statements (unaudited)

 

NOTE 5: Inventory

 

Inventory is stated at the lower of cost or net realizable value. Cost is determined using the average cost method.

 

Inventory consisted of the following:

 

  

September 30,

2025

  

December 31,

2024

 
Work in process  $43,890   $234,611 
Inventory, net  $43,890   $234,611 

 

The Company periodically reviews inventory for excess and obsolete items and records a reserve when necessary based on management’s estimate of net realizable value.

 

Work-in-Process Valuation

 

Work-in-process inventory is recorded based on the stage of completion of jobs in process as of the reporting date and includes applicable direct and indirect manufacturing costs.

 

NOTE 6: Property and Equipment

 

Property and equipment are stated at cost. Depreciation is computed using the straight-line method over the estimated useful lives of the related assets. Expenditures for repairs and maintenance are expensed as incurred. Additions and improvements that increase the useful life or productive capacity of an asset are capitalized. When property and equipment are sold or retired, the related cost and accumulated depreciation are removed from the accounts, and any resulting gain or loss is recognized in operations.

 

Property and equipment consisted of the following at September 30, 2025:

 

   Cost   Accumulated
Depreciation
   Net 
Machinery and equipment  $1,523,348   $(1,285,292)  $238,056 
Computers   8,067    (8,023)   44 
Vehicles   214,670    (94,107)   120,563 
Total property and equipment  $1,746,085   $(1,387,422)  $358,663 

 

9

 

 

SILICON VALLEY MANUFACTURING INC.

Notes to the financial statements (unaudited)

 

Property and equipment consisted of the following at December 31, 2024:

 

   Cost   Accumulated
Depreciation
   Net 
Machinery and equipment  $1,523,348   $(1,136,318)  $387,030 
Computers   8,067    (7,891)   176 
Vehicles   214,670    (64,606)   150,064 

Total property and equipment

  $1,746,085   $(1,208,815)  $537,270 

 

During the nine month period ended September 30, 2025 and September 30, 2024, we incurred depreciation amounts of $178,607 and $179,081, respectively. Of these amounts, depreciation expense recognized in the statements of operations was $20,705 for 2025 and $21,505 for 2024, with the remaining depreciation capitalized to overheads.

 

During the three month period ended September 30, 2025 and September 30, 2024, we incurred depreciation amounts of $59,694 and $59,536, respectively. Of these amounts, depreciation expense recognized in the statements of operations was $7,906 for 2025 and $7,853 for 2024, with the remaining depreciation capitalized to overheads.

 

NOTE 7: Loans

 

The Company maintains various financing arrangements primarily related to the purchase of manufacturing machinery, equipment, and vehicles used in operations. These arrangements consist of term loans with commercial lenders and U.S. Small Business Administration (“SBA”) guaranteed loans. Substantially all such borrowings are secured by the related financed assets and, in certain cases, by substantially all business assets.

 

Loans outstanding balance was as at:

 

  

September 30,

2025

  

December 31,

2024

 
Current portion of the long-term loan  $103,853   $473,789 
Long-term portion of loan   -    - 
Total notes payable and term debt  $103,853   $473,789 

 

Machinery, Equipment, and Vehicle Financing

 

Prior to repayment, the Company’s term debt consisted of multiple loans obtained to finance CNC machining centers, lathes, related manufacturing equipment, and vehicles used in operations. These arrangements included SBA 7(a)–guaranteed facilities with Chase Bank and equipment financing arrangements with U.S. Bank and Mitsubishi HC.

 

The loans required monthly principal and interest payments and bore interest at fixed or variable rates based on the prime rate plus an applicable margin. Vehicle loans were secured by the related vehicles. Interest expense related to these borrowings was included in interest expense in the accompanying statements of operations.

 

10

 

 

SILICON VALLEY MANUFACTURING INC.

Notes to the financial statements (unaudited)

 

Interest Expense

 

Interest expense recognized on loans was approximately as follows:

 

   Three Months
Ended
Sept 30,
2025
   Three Months
Ended
Sep 30,
2024
  

Nine Months
Ended
Sept 30,
2025

  

Nine Months
Ended
Sep 30,
2024

 
Machine and equipment loans   -   $3,243   $3,792   $21,703 
Vehicle Loans  $1,279   $1,593    4,136    5,169 
Total interest expense on debt  $1,279   $4,836   $7,928   $26,872 

 

Repayment of Debt

 

During the nine months ended September 30, 2025, the Company repaid all outstanding machinery loan balances in March 2025. Subsequent to September 30, 2025, the Company repaid all outstanding vehicle loan balances in December 2025. As a result, the Company had no outstanding machinery loan balances subsequent to September 30, 2025.

 

NOTE 8: Related Party Transactions

 

The Company’s owners also serve as members of management. Related parties include the Company’s owners, management, and entities controlled by such individuals. The Company may enter into transactions with related parties in the ordinary course of business, and management believes that all such transactions are conducted on terms consistent with those that would be obtained in arm’s-length transactions with unaffiliated third parties.

 

The Company leases its operating facility from an entity that is controlled by the Company’s owners and under month-to-month lease. Rent expense under this arrangement is based on market rates, as determined by management.

 

Related-party loan balances consisted of the following:

 

  

September 30,

2025

  

December 31,

2024

 
Mark loan to SVM  $201,085   $240,963 
Mark loan to SVM   617,697    238,336 
   $818,782   $479,299 

 

The loan receivable represents amounts advanced by Mark (the Company’s owner) to SVM (the Company) in the ordinary course of business. The loan is unsecured, non-interest bearing, and is included in the accompanying balance sheets.

 

11

 

 

SILICON VALLEY MANUFACTURING INC.

Notes to the financial statements (unaudited)

 

For the nine months ended September 30, 2025 and 2024, the Company had the following related party transactions:

 

   September 30,
2025
   September 30,
2024
 
Rent expense  $42,364   $48,193 
Rent capitalized to inventory (overhead)   184,500    184,500 
Owner compensation expense   214,455    274,581 
Owner bonus expense   -    47,069 

 

NOTE 9: Equity

 

The Company is authorized to issue common shares with no par value. As at September 30, 2025 and December 31, 2024, there were no changes to the Company’s authorized share structure and no shares issued and outstanding.

 

Additional Paid-in Capital

 

Additional paid-in capital represents amounts contributed by the Company’s shareholders in excess of stated capital. Additional paid-in capital totaled $10,000 as at both September 30, 2025 and December 31, 2024.

 

Retained Earnings

 

Retained earnings represent the accumulated earnings and losses of the Company since inception, net of distributions to shareholders. As of September 30, 2025, retained earnings were ($427,014), compared to $128,742 as of December 31, 2024. The change in retained earnings during the nine months ended September 30, 2025 was primarily attributable to the Company’s net results of operations for the period.

 

NOTE 10: Subsequent Events

 

The Company has evaluated subsequent events through February 1 2026, in accordance with ASC 855, Subsequent Events.

 

The Company continued to pursue a potential sale of the Company (or substantially all of its assets). As of February, 1, 2026, no definitive agreement had been executed and the sale process remained ongoing. Accordingly, no amounts have been recognized in the accompanying financial statements related to this matter.

 

The Company repaid its outstanding vehicle loan balances in December 2025. This repayment did not require recognition in the accompanying interim financial statements.

 

Other than the matters described above, the Company did not identify any subsequent events that require recognition in the financial statements or disclosure in the notes.

 

12