EX-99.4 23 ea026711701ex99-4_evolution.htm UNAUDITED FINANCIAL STATEMENTS OF KMMI AS OF AND FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2025 AND 2024

Exhibit 99.4

 

KMMI INC.

 

Condensed Interim Financial Statements

(Unaudited)

 

As of September 30, 2025 and for the nine-month Periods ended September 30, 2025 and 2024

 

 

 

Table of Contents

 

  Page
Unaudited Condensed Balance Sheets 1
Unaudited Condensed Interim Statements of Operations 2
Unaudited Condensed Interim Statements of Comprehensive Loss 3
Unaudited Condensed Interim Statements of Changes in Stockholders’ Equity 4
Unaudited Condensed Interim Statements of Cash Flows 5
Notes to the Unaudited Condensed Interim Financial Statements 6

 

i

 

 

KMMI INC.

Unaudited Condensed Balance Sheets

 

(in US dollars)

 

   Notes   September 30,
2025
   December 31,
2024
 
Assets:            
Cash and cash equivalents       $163,569    492,984 
Restricted cash        36,637    34,014 
Short-term loan (Related parties)        -    408,163 
Non-trade accounts receivable (Related parties)   13    67,640    50,783 
Prepaids and other current assets        9,544    14,476 
                
Total current assets        277,390    1,000,420 
                
Property, plant and equipment, net   3    2,064,703    2,110,588 
Operating lease right-of-use assets   5    36,660    72,311 
Other non-current assets        104,225    97,717 
                
Total non-current assets        2,205,588    2,280,616 
                
Total assets       $2,482,978    3,281,036 
Liabilities and Stockholders’ Equity               
Liabilities:               
Non-trade accounts payables   13   $47,214    43,680 
Current portion of long-term debt   6    47,497    37,891 
Current portion of finance lease liabilities   5    19,805    16,811 
Current portion of operating lease liabilities   5    16,857    33,597 
Withholdings        11,729    2,871 
Current portion of defined severance benefits   10    16,879    5,795 
Other current liabilities   12    34,660    33,061 
                
Total current liabilities        194,641    173,706 
                
Long-term debt   6    1,345,718    1,330,544 
Finance lease liabilities   5    1,765    16,093 
Operating lease liabilities   5    6,320    12,649 
Other non-current liabilities   4    76,153    62,400 
Defined severance benefits   10    81,453    40,588 
                
Total non-current liabilities        1,511,409    1,462,274 
                
Total liabilities        1,706,050    1,635,980 
                
Stockholders’ equity:               
Common stock, KRW500 par value, 20,000,000 shares authorized, 22,080 shares issued and outstanding at September 30, 2025 and December 31, 2024   9    9,337    9,337 
Additional paid-in capital        3,937,986    3,937,986 
Accumulated deficit        (3,024,278)   (2,104,584)
Accumulated other comprehensive loss        (146,117)   (197,683)
                
Total equity        776,928    1,645,056 
                
Total liabilities and stockholders’ equity       $2,482,978    3,281,036 

 

See accompanying notes to the unaudited condensed interim financial statements.

 

1

 

 

KMMI INC.

Unaudited Condensed Interim Statements of Operations

 

(in US dollars)

   Notes  September 30,
2025
   September 30,
2024
 
            
Net revenues     $-    - 
Cost of sales      -    - 
Gross profit      -    - 
              
Other operating income      2,546    - 
Selling, general, and administrative expenses      (935,810)   (654,497)
              
Operating loss      (933,264)   (654,497)
              
Other income      4,342    451 
Other expense      (737)   (1,465)
Interest income (Related parties)  13   14,294    14,982 
Interest income      1,391    1,171 
Interest expense      (19,157)   (21,122)
Gain on foreign currency      13,437    46,343 
Loss on foreign currency      -    (6,266)
              
Loss before tax      (919,694)   (620,403)
              
Income tax expense  7   -    - 
              
Loss for the period     $(919,694)   (620,403)

 

See accompanying notes to the unaudited condensed interim financial statements.

 

2

 

 

KMMI INC.

Unaudited Condensed Interim Statements of Comprehensive Loss

 

(in US dollars)

 

   Notes  September 30,
2025
   September 30,
2024
 
            
Loss for the period     $(919,694)   (620,403)
              
Other comprehensive income(loss):             
Foreign currency translation adjustments, net of tax      72,440    (79,343)
Actuarial loss on defined severance benefits, net of tax  10   (20,874)   (2,167)
              
Total other comprehensive income(loss)      51,566    (81,510)
              
Total comprehensive loss     $(868,128)   (701,913)

 

See accompanying notes to the unaudited condensed interim financial statements.

 

3

 

 

KMMI INC.

Unaudited Condensed Interim Statements of Changes in Stockholders’ Equity

 

(in US dollars)

 

   Common stock   Additional paid-in capital   Accumulated other comprehensive income(loss)   Accumulated deficit   Total
stockholders’ equity
 
Balances at January 1, 2024  $9,337    3,937,986    86,228    (1,252,064)   2,781,487 
Loss for the period   -    -    -    (620,403)   (620,403)
Foreign currency translation adjustments   -    -    (79,343)   -    (79,343)
Actuarial loss on defined severance benefits, net of tax   -    -    (2,167)   -    (2,167)
                          
Balances at September 30, 2024  $9,337    3,937,986    4,718    (1,872,467)   2,079,574 
                          
Balances at January 1, 2025  $9,337    3,937,986    (197,683)   (2,104,584)   1,645,056 
Loss for the period   -    -    -    (919,694)   (919,694)
Foreign currency translation adjustments   -    -    72,440    -    72,440 
Actuarial loss on defined severance benefits, net of tax   -    -    (20,874)   -    (20,874)
                          
Balances at September 30, 2025  $9,337    3,937,986    (146,117)   (3,024,278)   776,928 

 

See accompanying notes to the unaudited condensed interim financial statements.

 

4

 

 

KMMI INC.

Unaudited Condensed Interim Statements of Cash Flows

 

(In US dollars)

 

   September 30,
2025
   September 30,
2024
 
         
Cash flows from operating activities        
Loss for the period  $(919,694)   (620,403)
           
Adjustments to reconcile loss for the period to net cash used in operating activities:          
Depreciation and amortization   156,513    150,563 
Interest expenses   19,157    21,122 
Loss on foreign currency   -    6,251 
Gain on foreign currency   (13,437)   (5,666)
Accretion expense   4,047    3,824 
Non-cash others   8,767    (10,715)
Changes in operating assets and liabilities:          
Prepaid and other current assets   5,566    4,251 
Other non-current assets   -    (1,478)
Non-trade accounts payables   11,016    3,592 
Withholdings   8,654    1,480 
Payment of defined severance benefits   (2,496)   - 
           
Net cash used in operating activities   (721,907)   (447,179)
           
Cash flows from investing activities          
Increase in leasehold deposits   (1,770)   - 
Acquisitions of property, plant and equipment   (10,567)   (16,799)
Collection of loans   424,692    - 
Proceeds from disposal of property, plant and equipment   386    - 
           
Net cash provided by (used in) investing activities   412,741    (16,799)
           
Cash flows from financing activities          
Proceeds from short-term debt   -    110,877 
Repayment from long-term borrowings   (27,640)   - 
Payment of finance lease liabilities   (12,828)   (11,250)
           
Net cash provided by (used in) financing activities  $(40,468)   99,267 
Effect of exchange rate changes on cash and cash equivalents, and restricted cash   22,842    (30,056)
Net decrease in cash and cash equivalents, and restricted cash   (349,634)   (364,351)
Cash and cash equivalents, and restricted cash, at beginning of period   526,998    1,165,988 
           
Cash and cash equivalents, and restricted cash, at end of period  $200,206    771,581 

 

See accompanying notes to the unaudited condensed interim financial statements.

 

5

 

 

KMMI INC.

Notes to the Unaudited Condensed Interim Financial Statements

 

1.Summary of Significant Accounting Policies

 

(1)Description of Business

 

KMMI INC. (the “Company”), established in 2021, is specialized in the manufacture and sale of NdPR block magnets and magnets for traction motors that are used in aerospace and defense, automobile, energy plant and other various industries. The Company is planning to initiate its operation in April 2026. The Company operates as a single operating segment.

 

(2)Basis of Presentation

 

These unaudited condensed interim financial statements have been prepared in accordance with U.S. generally accepted accounting principles (GAAP) assuming the Company will continue as a going concern. The accounting policies applied by the Company in these unaudited condensed interim financial statements are the same as those applied by the Company in its financial statements as of and for the year ended December 31, 2024.

 

The unaudited condensed interim financial information does not represent complete financial statements and should be read in conjunction with the Company’s latest annual audited financial statements.

 

These interim results are not necessarily indicative of the results to be expected for the fiscal year ended December 31, 2025, or for any other interim period or for any other future year.

 

In the opinion of management, these unaudited condensed interim financial statements reflect all adjustments, consisting only of normal recurring adjustments, which are necessary for the fair statement of the Company’s financial information.

(3)Going Concern

 

The going concern assumption contemplates the realization of assets and satisfaction of liabilities in the normal course of business. However, substantial doubt about the Company’s ability to continue as going concern exists.

 

Primarily due to the absence of revenue sources and a focus on fixed asset investments as a newly established entity, the Company incurred losses of $919,694 and net cash outflows used in operating activities of $721,907 for the period ended September 30, 2025. At September 30, 2025, the Company had net negative working capital of $80,820 which excludes the cash and cash equivalents of $163,569 and excluding restricted cash of $36,637. Absent any other action, the Company will require additional liquidity to continue its operations over the next 12 months from the date these unaudited condensed interim financial statement were available to be issued and to support its business development objectives, the attainment of which is not assured.

 

The Company is evaluating strategies to obtain the required additional funding for future operations. These strategies may include, but are not limited to, obtaining equity financing, issuing debt or entering into other financing arrangements, and restructuring of operations to grow revenues and decrease expenses. However, upon the economic environment and the Company’s current capability, the Company may be unable to access future equity or debt financing when needed. As such, there can be no assurance that the Company will be able to obtain additional liquidity when needed or under acceptable terms, if at all.

 

The financial statements do not include any adjustments to the carrying amounts and classification of assets, liabilities, and reported expenses that may be necessary if the Company were unable to continue as a going concern.

 

6

 

 

KMMI INC.

Notes to the Unaudited Condensed Interim Financial Statements, Continued

 

(4)New Accounting Standards and Interpretations Not Yet Adopted

 

Income Statement (Topic 220) Reporting Comprehensive Income - Expense Disaggregation Disclosures

 

In November 2024, the FASB issued ASU 2024-03, which becomes effective for fiscal years beginning after December 15, 2026, and interim periods within fiscal years beginning after December 15, 2027. The standard requires to disclose disaggregated information about certain income statement expense line items. The Company does not expect the standard to have a material effect on its financial statements and has begun evaluating disclosure presentation alternatives.

 

Income Taxes (Topic 740) - Improvements to Income Tax Disclosures

 

In December 2023, the FASB issued ASU No. 2023-09, Improvements to Income Tax Disclosures (Topic 740). The ASU requires disaggregated information about a reporting entity’s effective tax rate reconciliation as well as additional information on income taxes paid. The ASU is effective on a prospective basis for annual periods beginning after December 15, 2025 for non-public business entities. Early adoption is also permitted for annual financial statements that have not yet been issued or made available for issuance. The Company does not expect the standard to have a material effect on its financial statements.

 

Financial Instruments (Topic 326) - Measurement of Credit Losses for Accounts Receivable and Contract Assets

 

In July 2025, the FASB issued ASU 2025-05, Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses for Accounts Receivable and Contract Assets (“ASU 2025-05”). ASU 2025-05 provides a practical expedient that all entities can use when estimating expected credit losses for current accounts receivable and current contract assets arising from transactions accounted for under ASC 606, Revenue from Contracts with Customers. Under this practical expedient, an entity is allowed to assume that the current conditions it has applied in determining credit loss allowances for current accounts receivable and current contract assets remain unchanged for the remaining life of those assets. ASU 2025-05 is effective for fiscal years beginning after December 15, 2025, and interim reporting periods in those years. Entities that elect the practical expedient and, if applicable, make the accounting policy election are required to apply the amendments prospectively. The Company does not expect the standard to have a material effect on its financial statements.

 

The Company has not early adopted any of the forthcoming new or amended accounting standards in preparing these condensed interim financial statements.

 

2.Significant risks and uncertainties including business and credit concentrations

 

The Company manufactures NdPR block magnets and magnets for traction motors that are used in aerospace and defense, automobile, energy plant and other various industries. The Company has been preparing for its operations by purchasing related equipment and machinery since 2021. Revenue from contracts with the customers has not occurred through September 30, 2025 (the end of the reporting period), and the Company is making efforts to secure the market end-user and run its business operations.

 

7

 

 

KMMI INC.

Notes to the Unaudited Condensed Interim Financial Statements, Continued

 

3.Property, plant and equipment

 

(1)Details of property, plant and equipment as of September 30, 2025 and December 31, 2024 are as follows:

 

       Initial Cost   Net Carrying Value 
  Useful life
(in years)
   September 30,
2025
   December 31,
2024
   September 30,
2025
   December 31,
2024
 
(in US dollars)                    
Buildings   30 to 40   $993,288    947,475    911,542    893,105 
Machinery   10    1,185,266    1,130,599    932,794    974,567 
Vehicles   5    91,265    88,552    45,200    57,046 
Facility equipment and fixtures   5 to 10    214,083    194,053    159,366    160,162 
Finance lease right-of-use assets        72,870    69,509    15,801    25,708 
                          
Total       $2,556,772    2,430,188    2,064,703    2,110,588 

 

Total depreciation for the nine-months ended September 30, 2025 and 2024 was $156,513 and $150,563, respectively, which was recorded in selling, general, and administrative expense in each year.

 

(2)As of September 30, 2025, the details of property, plant and equipment pledged as collateral are as follows:

 

   Net Carrying Value   Pledged Amount   Creditor  Relevant Debt Amount 
(in US dollars)               
Collateral Provided Asset:                  
Buildings  $911,542    427,899   Industrial Bank of Korea   356,583 

 

4.Asset Retirement Obligation

 

The Company has an asset retirement obligation (ARO) arising from contractual requirements associated with the retirement of its operating lease for land. This obligation requires the Company to restore the land to its original condition upon termination of the lease. The ARO liability was initially measured at fair value and is subsequently adjusted for accretion expense and changes in the amount or timing of the estimated cash flows. The corresponding asset retirement cost is capitalized as part of the operating lease right-of-use asset and is amortized on a straight-line basis over the lease term. This amortization is included in the lease expense presented in the statements of operations.

 

The following table presents the activity for the ARO for the period ended September 30, 2025, and September 30, 2024, respectively. This balance is included in the Other non-current liabilities account on the balance sheets:

 

  September 30,
2025
   September 30,
2024
 
(in US dollars)        
Beginning balance  $49,952    51,530 
Accretion expense   4,047    3,824 
Foreign currency translation adjustments   2,446    (1,082)
Ending balance  $56,445    54,272 

8

 

 

KMMI INC.

Notes to the Unaudited Condensed Interim Financial Statements, Continued

 

5.Leases

 

The Company has operating leases for land and office, and finance leases for certain vehicle and equipment. Operating lease assets and liabilities are included in operating lease right-of-use assets and operating lease liabilities, respectively, on the balance sheets. Finance lease assets and liabilities are included in property, plant and equipment and finance lease liabilities, respectively, on the balance sheets.

 

Lease agreement for an office space includes a renewal option for up to 10 years, renewable annually under the Commercial Building Lease Protection Act in Korea. Other lease agreements for land include both a purchase option at the agreed price and a renewal option for up to 50 years, renewable every 5 years under the lease contract. The lease term of the lease agreement for the office space was determined considering the renewal period of one year by the renewal option. In case of the lease agreement for land, since the Company is not reasonably certain to exercise these renewal options, the options were not considered in determining the lease term, and associated potential option payments were excluded from lease payments.

 

The Company’s leases generally do not include termination options for either party to the lease restrictive financial or other covenants. Payments due under the lease contracts include fixed payments and variable payments. For the Company’s land lease, variable payments are determined based on the rate of increase in land price. For the Company’s office equipment lease, variable payments include those for amount of use. For office equipment lease for which the Company has elected not to separate lease and non-lease components, maintenance services are provided by the lessor at a fixed cost and are included in the fixed lease payments for the single, combined lease component.

 

(1)The components of lease expense for the periods ended September 30, 2025 and 2024 were as follows:

 

  September 30,
2025
   September 30,
2024
 
(in US dollars)        
Operating lease expense  $33,433    26,854 
Finance lease expense:          
Depreciation of right-of-use assets   11,066    11,557 
Interest on lease liabilities   3,809    6,125 
Sub-total   14,875    17,682 
Short-term lease expense   -    2,439 
Variable lease expense   319    103 
           
Total  $48,627    47,078 

 

9

 

 

KMMI INC.

Notes to the Unaudited Condensed Interim Financial Statements, Continued

 

(2)Amounts presented in the balance sheets as of September 30, 2025 and December 31, 2024 were as follows:

 

  September 30,
2025
   December 31,
2024
 
(in US dollars)        
Operating leases:        
Operating lease right-of-use assets  $36,660    72,311 
           
Operating lease liabilities   6,320    12,649 
Current portion of operating lease liabilities   16,857    33,597 
           
Total  $23,177    46,246 
           
Finance leases:          
Finance lease right-of-use assets  $72,870    69,509 
Less: Accumulated depreciation   (57,069)   (43,801)
           
Finance lease right-out-use, net  $15,801    25,708 
           
Finance lease liabilities  $1,765    16,093 
Current portion of finance lease liabilities   19,805    16,811 
           
Total  $21,570    32,904 

 

(3)Other information related to leases as of September 30, 2025 and 2024 were as follows:

 

  September 30,
2025
   September 30,
2024
 
(in US dollars)        
Cash paid for amounts included in the measurement of lease liabilities:        
Operating cash flows from operating leases  $27,411    28,626 
Operating cash flows from finance leases   3,809    6,125 
Financing cash flows from finance leases   12,828    11,250 
           
Weighted average remaining lease term:          
Operating leases   1.49 years    2.73 years 
Finance leases   1.07 years    2.32 years 
Weighted average discount rate:          
Operating leases   9.64%   10.07%
Finance leases   17.75%   17.68%

 

10

 

 

KMMI INC.

Notes to the Unaudited Condensed Interim Financial Statements, Continued

 

(4)Maturities of lease liabilities under noncancellable leases as of September 30, 2025 are as follows:

 

  September 30,
2025
 

(in US dollars)
Maturities
  Operating leases   Finance leases 
         
2026  $18,234    22,066 
2027   6,480    1,791 
Total undiscounted lease payments   24,714    23,857 
Less imputed interest   (1,537)   (2,287)
Total  $23,177    21,570 

 

6.Debt

 

(1)Long-Term Debt from Individuals

 

Details of carrying amounts of long-term debt from individuals as of September 30, 2025 and December 31, 2024 are as follows:

 

(in US dollars)
Description
  Period   Interest rate (%)   September 30,
2025
   December 31,
2024
 
                 
Individual cash loan   December 2022 – January 2027 (*1)    1.00   $285,266    272,109 
Individual cash loan   March 2023 - January 2027 (*1)    1.00    101,317    98,027 
Individual cash loan   January 2023 - January 2027 (*1)    1.00    250,000    250,000 
Individual cash loan   January 2024 - January 2027 (*1)    1.00    285,266    272,109 
                     
Total           $921,849    892,245 

 

(*1)The loan was extended to January 2027 based on the revised agreement entered into on August 5, 2025.

 

(2)Long-Term Debt from Bank and Government Agency

 

Details of carrying amounts of long-term debt from bank and government agency as of September 30, 2025 and December 31, 2024 are as follows:

 

(in US dollars)                       
Financial
Institution
  Description  Period   Interest rate
(%)
   Borrowing
Limit
   September 30,
2025
   December 31,
2024
 
Korea SMEs and Startups Agency  Working capital loans   February 2023 - February 2028    3.04   $142,633   $114,784    136,054 
Industrial Bank of Korea  Facility loans   April 2023 - April 2033    2.61    356,582    356,582    340,136 
                             
Total principal long-term debt    471,366    476,190 
Less: current portion of long-term debt    (47,497)   (37,891)
                            
Total   $423,869    438,299 

 

11

 

 

KMMI INC.

Notes to the Unaudited Condensed Interim Financial Statements, Continued

 

(3)Future principal payments for long-term debt as of September 30, 2025 are as follow

 

     
(in US dollars)  September 30,
2025
 
2026  $47,497 
2027   969,345 
2028   79,226 
2029   59,429 
2030   59,429 
Thereafter   178,289 
      
Total  $1,393,215 

 

7.Income Taxes

 

We are subject to income taxation through primarily in Republic of Korea, and we do not expect any income tax expenses for the nine-month periods ended September 30, 2025 and 2024, including tax expenses directly recorded in equity.

 

8.Uncertain Tax Positions

 

There were no unrecognized tax benefits as of September 30, 2025 and December 31, 2024.

 

9.Stockholders’ Equity

 

The Company has 20 million shares of authorized common stock, par value KRW 500 per share issuable. As of September 30, 2025 and December 31, 2024, there were 22,080 shares of common stock outstanding.

 

Issue of common stock

 

In July 2021, the Company was established with the issuance of 2,000 ordinary shares at a par value of KRW5,000 each. In June 2022, the Company implemented a 1-for-10 stock split, which increased the number of issued shares from 1,000 to 10,000. Subsequently, the general meeting of shareholders approved the issue of 1,000 and 1,080 shares at a price of KRW500 per share in June and August, 2022, respectively.

 

Common Stock

 

Holders of common stock are entitled to one vote per share, and to receive dividends and, upon liquidation or dissolution, are entitled to receive all assets available for distribution to stockholders. The holders have no pre-emptive or other subscription rights, and there is no redemption or sinking fund provisions with respect to such shares.

 

Accumulated other comprehensive loss

 

Accumulated other comprehensive loss consists of foreign currency translation adjustments and actuarial loss on defined severance benefits. In case of the actuarial loss on defined severance benefits, it is amortized into net periodic benefits cost on a straight-line basis over the expected average remaining service period of employees.

 

12

 

 

KMMI INC.

Notes to the Unaudited Condensed Interim Financial Statements, Continued

 

10.Defined Severance Benefits

 

(1)The following table sets forth the defined severance benefits obligation as of September 30, 2025 and December 31, 2024:

 

(in US dollars)  September 30,
2025
   December 31,
2024
 
Defined severance benefits  $98,332    46,383 

 

(2)The following table summarizes changes in the defined severance benefits obligation including benefit costs and benefits paid for the period ended September 30, 2025, and 2024:

 

   September 30,
2025
   September 30,
2024
 
         
Beginning balance  $46,383    24,122 
Service cost   29,606    15,540 
Interest cost   1,154    645 
Benefits paid   (2,496)   - 
Actuarial loss   21,070    2,227 
Foreign currency translation adjustments   2,615    (87)
           
Ending balance  $98,332    42,447 
           
Classification:          
Current  $16,879    5,248 
Non-current   81,453    37,199 

 

The Company has not contributed to plan assets at the reporting date. The Company measured defined severance benefits using the most recent mortality tables and mortality improvement scale in selecting mortality assumptions as of September 30, 2025, and 2024.

 

(3)Net periodic benefit cost recognized for the period ended September 30, 2025 and 2024 were:

 

   September 30,
2025
   September 30,
2024
 
         
Service cost  $29,606    15,540 
Interest cost   1,154    645 
Amortization of net actuarial loss   196    60 
           
Net periodic benefit cost recognized  $30,956    16,245 

 

(4)The components of net periodic benefit cost, other than the service cost component, of $1,350 and $705 are included in other expense in the unaudited condensed interim statements of operations for the nine-months ended September 30, 2025 and 2024, respectively.

 

13

 

 

KMMI INC.

Notes to the Unaudited Condensed Interim Financial Statements, Continued

 

(5)The following table summarizes changes in accumulated other comprehensive loss for defined severance benefits for nine-months period ended September 30, 2025 and 2024:

 

   September 30,
2025
   September 30,
2024
 
         
Beginning balance  $(6,989)   (3,032)
Actuarial loss, net of tax   (21,070)   (2,227)
Amortization of net actuarial loss   196    60 
           
Ending balance  $(27,863)   (5,199)

 

(6)Weighted-average assumptions used to determine defined severance benefits for 2025 and 2024 were as follows:

 

   September 30,
2025
   December 31,
2024
 
         
Discount rate   3.2%   3.4%
Rate of compensation increase   2.4%   2.4%

 

(7)The expected maturity analysis of undiscounted defined severance benefits as of September 30, 2025 and December 31, 2024 as follows:

 

(in US dollars)  September 30,
2025
   December 31,
2024
 
         
Less than 1 year  $16,752    6,245 
Between 1 - 2 years   7,618    4,487 
Between 2 - 5 years   26,629    14,663 
Over 5 years   66,780    36,628 
           
Total  $117,779    62,023 

 

14

 

 

KMMI INC.

Notes to the Unaudited Condensed Interim Financial Statements, Continued

 

11.Supplemental Cash Flow Information

 

   September 30,
2025
   September 30,
2024
 
(in US dollars)        
Supplemental disclosure of cash flow information:        
Cash receipt during the period for interest  $1,391    1,171 
Cash paid during the period for interest   (13,282)   (9,402)
Income taxes received(paid)   24    (160)
           
Non-cash investing and financing activities:          
Reclassification of non-current lease liabilities to current lease liabilities   14,993    13,397 
Reclassification of withholding to short-term debt   -    295,672 
Reclassification of long-term debt to short-term debt   35,356    28,865 

 

12.Commitments and Contingencies

 

(1)Guarantees

 

The list of guarantees provided by third parties to corporations as of September 30, 2025 and December 31, 2024 are as follows:

 

      Guaranteed Amount      
(in US dollars)
Provider
  Type   September 30,
2025
    December 31,
2024
    Beneficiary
                     
Seoul Guarantee Insurance   Payment guarantee for trade payables   $ 35,944       34,286     Air First Co., Ltd
Seoul Guarantee Insurance   Performance guarantee A for ARO     64,306       61,340     Korea Land and Housing Corp.
Seoul Guarantee Insurance   Performance guarantee B for ARO     1,647       1,571     Korea Land and Housing Corp
Seoul Guarantee Insurance   Payment guarantee for subsidiary refund     2,565       -     Korea Occupational Safety and Health Agency

 

(2)Non-compliance with laws or regulations

 

In accordance with the Korean Capital Markets Act, the Company shall submit a securities report to the Financial Services Commission (FSC) when issuing securities to over 50 investors. Failure to submit a securities report may result in a fine not exceeding 3/100 of the offering price or revenue amount on the securities report (KRW 2 billion if it exceeds KRW 2 billion). Management notes such report was required but not submitted to FSC in 2022 upon issuance of new shares. Management is aware that this legal obligation arising from the past violation would impose the fine upon submission of the past-due report to FSC. Accordingly, the Company has recognized the provision of $34,660 as of September 30, 2025, which is reflected in other current liabilities on the unaudited condensed interim balance sheets.

 

15

 

 

KMMI INC.

Notes to the Unaudited Condensed Interim Financial Statements, Continued

 

13.Related Party Transactions

 

(1)The Company’s list of Related parties is as follows:

 

Relationship  Name of Related Party
    
Management  Andy Chun (CEO)
Primary owners with more than 10% of shares  Soo Hyun Huh
   Kyung Won Moon
Other parties that can significantly influence the management or operating policies  ADE METALS INC.
Management of the entity and members of their immediate families  JNS INDUSTRY INC.
Sun Mi Yu
Young Hun Kim
Hyuck Soo Lee
Annabeth Chun
Matthew Jiwon
Chun Emily
Yewon Chun
Allen Chun
Daren Chun
Elin Chun
Tae Hwan Yu
Ji Hwan Yu
Sin Ja Park
Chang Soo Chun
Yoo Heon Chun

 

(2)Related party transactions are as follows:

 

Related parties  Transactions  September 30,
2025
   September 30,
2024
 
            
ADE METALS INC.  Interest income  $11,912    12,485 
JNS INDUSTRY INC.  Interest income   2,382    2,497 
ADE METALS INC.  Purchase of property, plant and equipment   3,934    - 
JNS INDUSTRY INC.  Commission fee   849    - 

 

In March 2022, the Company entered into a loan agreement with ADE METALS INC. for KRW 500 million. Subsequently, in April 2022, a similar loan agreement was executed with JNS INDUSTRY INC. for KRW 100 million. The Chief Executive Officer (CEO) of the Company has ownership interests in both entities: ADE METALS INC. is wholly owned by the CEO, and JNS INDUSTRY INC. is 20% owned by the CEO and 80% owned by the CEO’s immediate family. Both loan agreements carry an interest rate of 4.5%. In July 2025, the Company received full repayment of the short-term loans.

16

 

 

KMMI INC.

Notes to the Unaudited Condensed Interim Financial Statements, Continued

 

(3)Amounts due from related parties, are as follows:

 

Related parties  Balances  September 30,
2025
   December 31,
2024
 
            
ADE METALS INC.  Short-term loan  $-    340,136 
ADE METALS INC.  Non-trade account receivable (*1)   56,491    42,438 
JNS INDUSTRY INC.  Short-term loan   -    68,027 
JNS INDUSTRY INC.  Non-trade account receivable (*1)   11,149    8,345 
JNS INDUSTRY INC.  Non-trade accounts payables   941    - 

 

(*1)Non-trade account receivable consists of interest income receivable.

 

14.Subsequent Events

 

The Company has evaluated subsequent events from the unaudited condensed interim balance sheet date to the date at which the unaudited condensed interim financial statements were available to be issued, and no other events requiring disclosure were identified.

 

17