Form 8-K/A
8-K/A — Quantum Cyber N.V.
Accession: 0001213900-26-103533
Filed: 2026-09-25
Period: 2026-07-15
CIK: 0001874252
SIC: 2834 (PHARMACEUTICAL PREPARATIONS)
Item: Financial Statements and Exhibits
Documents
8-K/A — ea0306470-8ka1_quantum.htm (Primary)
EX-23.1 — CONSENT OF HASKELL & WHITE LLP (ea030647001ex23-1.htm)
EX-99.1 — AUDITED COMBINED FINANCIAL STATEMENTS OF ARCADE REALTY LLC AND ARCADE TECHNOLOGY LLC AND ACCOMPANYING NOTES RELATED THERETO AS OF AND FOR THE YEARS ENDED DECEMBER 31, 2025 AND DECEMBER 31, 2024 (ea030647001ex99-1.htm)
EX-99.2 — UNAUDITED INTERIM COMBINED FINANCIAL STATEMENTS OF ARCADE REALTY LLC AND ARCADE TECHNOLOGY LLC AND ACCOMPANYING NOTES RELATED THERETO AS OF JUNE 30, 2026 AND DECEMBER 31, 2025, AND FOR THE SIX MONTH PERIODS ENDED JUNE 30, 2026 AND 2025 (ea030647001ex99-2.htm)
EX-99.3 — UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION OF QUANTUM CYBER N.V. AND ACCOMPANYING NOTES RELATED THERETO AS OF AND FOR THE FISCAL YEAR ENDED DECEMBER 31, 2025 AND AS OF AND FOR THE SIX MONTHS ENDED JUNE 30, 2026 (ea030647001ex99-3.htm)
XML — IDEA: XBRL DOCUMENT (R1.htm)
8-K/A — AMENDMENT NO. 1 TO FORM 8-K
8-K/A (Primary)
Filename: ea0306470-8ka1_quantum.htm · Sequence: 1
true
0001874252
00-0000000
0001874252
2026-07-15
2026-07-15
iso4217:USD
xbrli:shares
iso4217:USD
xbrli:shares
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K/A
(Amendment No. 1)
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities
Exchange Act of 1934
Date of Report (Date of earliest event reported):
July 15, 2026
Quantum Cyber N.V.
(Exact Name of Registrant as Specified in its
Charter)
The Netherlands
001-41010
N/A
(State or Other Jurisdiction
of Incorporation)
(Commission File Number)
(I.R.S. Employer
Identification No.)
200 Connecticut Ave, Suite 400, Norwalk CT 06854
(Address of Principal Executive Offices) (Zip
Code)
+1 (561) 562-4111
(Registrant’s telephone number,
including area code)
Check the appropriate box below if the Form 8-K
filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General
Instruction A.2. below):
☐
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
☐
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
☐
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
☐
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Securities registered pursuant to Section 12(b)
of the Act:
Title of Each Class
Trading Symbol(s)
Name of Each Exchange On Which Registered
Ordinary Shares, nominal value €0.01 per share
QUCY
Nasdaq Capital Market
Indicate by check mark whether the registrant
is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2
of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).
Emerging growth company ☒
If an emerging growth company, indicate by check
mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting
standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Introductory Note
On July 16, 2026, Quantum Cyber N.V. (the “Company”)
filed a Current Report on Form 8-K (the “Original Form 8-K”) with the U.S. Securities and Exchange Commission (the “SEC”)
in connection with the completion of the Company’s acquisition of (i) certain parcels of real property located at 38 Union Avenue,
Bridgeport, Connecticut from Arcade Realty LLC (“Arcade Realty,” and such acquisition, the “Property Acquisition”)
and (ii) certain assets of Arcade Technology LLC (“Arcade Technology”) used in Arcade Technology’s business of providing
precision metal stamping services as well as tool design and manufacturing services (the “Asset Acquisition,” and together,
with the Property Acquisition, the “Acquisition”).
This Current Report on Form 8-K/A (this “Amendment”)
amends the Original Form 8-K to provide the historical financial statements and pro forma financial information required by Items 9.01(a)
and (b) of Form 8-K, which were omitted from the Original Form 8-K as permitted by paragraphs (a)(3) and (b)(2) of Item 9.01 of Form 8-K.
The presentation of the Target Financial Statements
(as defined below), including the level of detail provided therein, is not necessarily indicative of how the Company intends to present
its financial results in the future. The pro forma financial information included in this Amendment has been presented for informational
purposes only, as required by Form 8-K. Such pro forma financial information does not purport to represent the actual results of operations
that the Company would have achieved had it completed the Acquisition prior to the periods presented in the pro forma financial information,
and it is not intended as a projection of the future results of operations that the Company may achieve after the Acquisition. No other
amendments are being made to the Original Form 8-K by this Amendment. This Amendment should be read in conjunction with the Original Form
8-K, which provides a more complete description of the Acquisition.
Item 9.01 Financial Statements and Exhibits.
(a) Financial statements of businesses or funds
acquired.
The (i) audited combined financial statements
of Arcade Realty and Arcade Technology and accompanying notes related thereto as of and for the years ended December 31, 2025 and December
31, 2024 are filed herewith as Exhibit 99.1 and are incorporated by reference herein and the (ii) unaudited combined financial statements
of Arcade Realty and Arcade Technology for the six month periods ended June 30, 2026 and 2025 are filed herewith as Exhibit 99.2 and are
incorporated by reference herein (together, the “Target Financial Statements”).
(b) Pro forma financial information.
The unaudited pro forma condensed combined balance
sheet of the Company as of June 30, 2026, the unaudited pro forma condensed combined statement of operations for the fiscal year ended
December 31, 2025 and the six months ended June 30, 2026 and the accompanying notes related thereto are filed herewith as Exhibit 99.3
and are incorporated by reference herein.
Exhibit No.
Description
23.1
Consent of Haskell & White LLP
99.1
Audited combined financial statements of Arcade Realty LLC and Arcade Technology LLC and accompanying notes related thereto as of and for the years ended December 31, 2025 and December 31, 2024.
99.2
Unaudited interim combined financial statements of Arcade Realty LLC and Arcade Technology LLC and accompanying notes related thereto as of June 30, 2026 and December 31, 2025, and for the six month periods ended June 30, 2026 and 2025.
99.3
Unaudited pro forma condensed combined financial information of Quantum Cyber N.V. and accompanying notes related thereto as of and for the fiscal year ended December 31, 2025 and as of and for the six months ended June 30, 2026.
104
Cover Page Interactive Data File (embedded within the Inline XBRL document).
1
SIGNATURES
Pursuant to the requirements
of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto
duly authorized.
Quantum Cyber N.V.
By:
/s/ David Lazar
Name:
David Lazar
Title:
Chief Executive Officer
Dated: September 25, 2026
2
EX-23.1 — CONSENT OF HASKELL & WHITE LLP
EX-23.1
Filename: ea030647001ex23-1.htm · Sequence: 2
Exhibit 23.1
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING
FIRM
Board of Directors and Shareholders
Quantum Cyber N.V.
We consent to the incorporation by reference
in the Registration Statement on Form S-3 (File No. 333-296480) and the Registration Statement on Form S-8 (File No. 333-293603) of Quantum
Cyber N.V. of our report dated September 25, 2026 with respect to the combined balance sheets of Arcade Technology LLC and Arcade Realty
LLC as of December 31, 2025 and 2024, and the related combined statements of operations, changes in members’ equity, and cash flows
for the years then ended, and the related notes to the financial statements, which report appears in the Form 8-K/A of Quantum Cyber
N.V. dated September 25, 2026.
/s/ Haskell & White
LLP
HASKELL & WHITE LLP
Irvine, California
September 25, 2026
EX-99.1 — AUDITED COMBINED FINANCIAL STATEMENTS OF ARCADE REALTY LLC AND ARCADE TECHNOLOGY LLC AND ACCOMPANYING NOTES RELATED THERETO AS OF AND FOR THE YEARS ENDED DECEMBER 31, 2025 AND DECEMBER 31, 2024
EX-99.1
Filename: ea030647001ex99-1.htm · Sequence: 3
Exhibit 99.1
ARCADE TECHNOLOGY LLC AND ARCADE REALTY LLC
Combined Financial Statements
For the Years Ended December 31, 2025 and 2024
Page
Independent Auditors’ Report
2
Financial Statements
Combined Balance Sheets
3
Combined Statements of Operations
4
Combined Statements of Changes in Members’ Equity
5
Combined Statements of Cash Flows
6
Notes to Combined Financial Statements
7-15
INDEPENDENT AUDITORS’ REPORT
To the Board of Directors and Members of
Arcade Technology LLC and Arcade Realty LLC
Opinion
We have audited the accompanying combined financial
statements of Arcade Technology LLC and Arcade Realty LLC (together, the “Company”), which comprise the combined balance
sheets as of December 31, 2025 and 2024, the related combined statements of operations, changes in members’ equity, and cash flows
for the years then ended, and the related notes to the combined financial statements (collectively, the “financial statements”).
In our opinion, the financial statements referred
to above present fairly, in all material respects, the financial position of the Company as of December 31, 2025 and 2024, 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
Auditors’ Responsibilities for the Audit of the Financial Statements section of our report. We are required to be independent
of the Company and to meet our other ethical responsibilities in accordance with the relevant ethical requirements relating to our audit.
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 the Company’s ability to continue as a going concern within one year after the date that the
financial statements are available to be issued.
Auditors’ 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 auditors’ 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 the Company’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 the Company’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 audit.
/s/ Haskell & White LLP
HASKELL & WHITE LLP
Irvine, California
September 25, 2026
2
ARCADE TECHNOLOGY LLC AND ARCADE REALTY LLC
Combined Balance Sheets
December 31,
December 31,
2025
2024
Assets
Current assets
Cash and cash equivalents
$ 577,252
$ 980,783
Accounts receivable, net
473,306
451,667
Inventory, net
866,909
847,837
Prepaid expenses
20,889
59,410
Total current assets
1,938,356
2,339,697
Property, plant and equipment, net
655,199
697,315
Total assets
$ 2,593,555
$ 3,037,012
Liabilities and members’ equity
Current liabilities
Accounts payable and accrued liabilities
$ 156,846
$ 199,637
Loan payable - current portion
3,521
3,393
Total current liabilities
160,367
203,030
Loan payable - net of current portion
138,117
141,856
Total liabilities
298,484
344,886
Commitments and contingencies (note 8)
-
-
Members’ equity
Members’ capital contributions
89,838
89,838
Accumulated earnings
2,205,233
2,602,288
Total members’ equity
2,295,071
2,692,126
Total liabilities and members’ equity
$ 2,593,555
$ 3,037,012
The accompanying notes are an integral part of
these combined financial statements.
3
ARCADE TECHNOLOGY LLC AND ARCADE REALTY LLC
Combined Statements of Operations
Years Ended December 31,
2025
2024
Revenue
$ 4,339,242
$ 4,491,899
Cost of revenue
3,969,080
3,894,458
Gross profit
370,162
597,441
Operating expenses:
Selling, general and administrative
521,414
519,076
Total operating expenses
521,414
519,076
(Loss) income from operations
(151,252 )
78,365
Other income (expense):
Miscellaneous income
31,480
17,055
Interest income
6,316
8,337
Interest expense
(5,390 )
(5,528 )
Total other income
32,406
19,864
Net (loss) income
$ (118,846 )
$ 98,229
The accompanying notes are an integral part of
these combined financial statements.
4
ARCADE TECHNOLOGY LLC AND ARCADE REALTY LLC
Combined Statements of Changes in Members’
Equity
Members’
Total
Capital
Accumulated
Members’
Contribution
Earnings
Equity
Balance, December 31, 2023
$ 89,838
$ 2,816,092
$ 2,905,930
Distribution to members
-
(312,033 )
(312,033 )
Net income
-
98,229
98,229
Balance, December 31, 2024
$ 89,838
$ 2,602,288
$ 2,692,126
Distribution to members
-
(278,209 )
(278,209 )
Net loss
-
(118,846 )
(118,846 )
Balance, December 31, 2025
$ 89,838
$ 2,205,233
$ 2,295,071
The accompanying notes are an integral part of
these combined financial statements.
5
ARCADE TECHNOLOGY LLC AND ARCADE REALTY LLC
Combined Statements of Cash Flows
Years Ended December 31,
2025
2024
Cash flows from operating activities
Net (loss) income
$ (118,846 )
$ 98,229
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities:
Depreciation
65,724
61,687
Changes in operating assets and liabilities:
Accounts receivable
(21,639 )
214,651
Inventory
(19,072 )
111,268
Prepaid expenses
38,521
(5,638 )
Accounts payable and accrued liabilities
(42,791 )
(223,319 )
Net cash (used in) provided by operating activities
(98,103 )
256,878
Cash flows from investing activities
Purchase of property, plant and equipment
(23,608 )
-
Net cash used in investing activities
(23,608 )
-
Cash flows from financing activities
Distribution to members
(278,209 )
(312,033 )
Repayments of loan payable
(3,611 )
(3,243 )
Net cash used in financing activities
(281,820 )
(315,276 )
Change in cash and cash equivalents
(403,531 )
(58,398 )
Cash and cash equivalents, beginning of year
980,783
1,039,181
Cash and cash equivalents, end of year
$ 577,252
$ 980,783
Supplemental cash flow information:
Cash paid for interest
$ 5,390
$ 5,528
The accompanying notes are an integral part of
these combined financial statements.
6
ARCADE TECHNOLOGY LLC AND ARCADE REALTY LLC
Notes to the Combined Financial Statements
NOTE 1 – ORGANIZATION AND DESCRIPTION
OF BUSINESS
Arcade Technology LLC (“Arcade Technology”),
a Connecticut limited liability company, has operated as Arcade Metal Stamping since 1948 and is an ISO 9001:2015–certified custom
manufacturer of precision metal stampings, tooling, and assemblies, operating from a 53,000-square-foot facility at 38 Union Avenue, Bridgeport,
Connecticut. Arcade Technology’s services include progressive and compound-die metal stamping, in-house tool design and manufacturing,
and CNC machining and secondary operations (e.g., plating, painting, heat treating, welding, and assembly), serving a diversified customer
base across numerous end markets in North America. Arcade Realty LLC (“Arcade Realty”) is a Connecticut limited liability
company that owns the 38 Union Avenue facility occupied by Arcade Technology. Arcade Technology and Arcade Realty are under common ownership
and management and are presented herein on a combined basis.
Members and their approximate ownership interests
as of December 31, 2025 were as follows:
Member
Ownership %
Chief Executive Officer, Member
58.5 %
Chief Financial Officer, Member
14.5 %
Other Members (3)
27.0 %
Total
100.0 %
NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES
Basis of Presentation
The combined financial statements include
the accounts of Arcade Technology and Arcade Realty (collectively, the “Company”), which are entities under common
ownership and management. All intercompany balances and transactions between the two entities have been eliminated in combination.
The combined financial statements have been prepared in conformity with accounting principles generally accepted in the United
States of America (“GAAP”).
Use of Estimates
The preparation
of combined financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported
amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the combined financial statements.
The estimates and judgments will also affect the reported amounts for certain expenses during the reporting period. Actual results could
differ from these good faith estimates and judgments.
Segment Information
The Company operates as a single operating and
reportable segment, providing precision metal stamping, tooling design and manufacturing, and CNC machining and secondary operations (including
plating, painting, heat treating, welding, and assembly) to a diversified customer base across multiple end markets in North America.
7
The Company’s Chief Executive Officer (“CEO”)
is the chief operating decision maker (“CODM”). The CODM reviews financial information for purposes of allocating resources
and evaluating financial performance, and assesses performance and allocates resources primarily based on net income (loss), which is
reported on the Statements of Operations. Total assets on the combined balance sheets represent the Company’s segment assets.
The significant segment expenses regularly provided
to and reviewed by the CODM are the expense categories presented on the face of the combined statements of operations, consisting of cost
of revenue, selling, general and administrative expense, and interest expense.
Cash and Cash Equivalents
Cash and cash equivalents include cash in banks,
money market funds, and certificates of term deposits with maturities of less than three months from inception, which are readily convertible
to known amounts of cash and which, in the opinion of management, are subject to an insignificant risk of loss in value.
Cash and cash equivalents consisted of the following:
December 31,
December 31,
2025
2024
Cash
$ 248,006
$ 247,663
Money market funds
329,246
733,120
$ 577,252
$ 980,783
Periodically, the Company may carry cash balances
at financial institutions in excess of the federally insured limit of $250,000 per institution in the U.S. The Company has not experienced
losses on account balances and management believes, based upon the quality of the financial institutions, that the credit risk with regard
to these deposits is not significant.
Accounts Receivable
The Company records accounts receivable at net
realizable value. This value includes an appropriate allowance for estimated credit losses, which is charged to the provision for credit
losses, to reflect any expected loss on the trade accounts receivable balances. The Company calculates this allowance based on available
relevant information, in addition to historical loss information, the level of past-due accounts based on the contractual terms of the
receivables, and its relationships with, and the economic status of its customers. The allowance for credit losses was $10,000 as of December
31, 2025 and 2024. The Company believes its exposure to concentrations of credit risk is limited due to the diversity of its customers
across numerous industries, including appliance, automotive, electrical and electronics, government and defense, medical, telecommunications,
and transportation equipment.
Accounts receivable consisted of the following:
December 31,
December 31,
2025
2024
Accounts receivable
$ 483,306
$ 461,667
Less: Allowance for credit losses
(10,000 )
(10,000 )
Accounts receivable, net
$ 473,306
$ 451,667
8
Inventories
Inventories consist primarily of raw materials
(which include steel coil, wire, and other raw material stock), work-in-progress, and finished goods (which include stamped metal parts,
components, and assemblies). Inventories are valued at the lower of cost or net realizable value. The Company determines cost of inventory
using the first-in, first-out (FIFO) method.
Inventories consisted of the following:
December 31,
December 31,
2025
2024
Raw materials
$ 318,755
$ 331,084
Work-in-progress
489,654
463,209
Finished goods
283,893
278,937
Less: Inventory reserve
(225,393 )
(225,393 )
Inventory, net
$ 866,909
$ 847,837
Property, Plant and Equipment
Property, plant and equipment are stated at cost.
Repair and maintenance costs that do not improve service potential or extend economic life are expensed as incurred. Depreciation is recorded
principally by the straight-line method over the estimated useful lives of the Company’s assets, which are reviewed periodically
and generally have the following ranges:
Buildings and improvements
39 years
Machinery and equipment
15 years
Land
Not depreciated
Furniture and fixtures
5 years
Computer equipment
3 years
Leasehold improvements
Remaining lease term
Construction in progress is not depreciated until
ready for service.
Impairment of Long-Lived Assets
Long-lived assets with finite lives, primarily,
property, plant and equipment are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount
of an asset may not be recoverable. If the estimated cash flows from the use of the asset and its eventual disposition are below the asset’s
carrying value, then the asset is deemed to be impaired and written down to its fair value.
Debt
Debt is recognized at the amount of proceeds received
and subsequently carried at amortized cost. Interest expense is recognized over the term of the debt based on the applicable interest
rate. Current maturities of long-term debt are classified as current liabilities, and the remaining balance is classified as long-term
debt.
9
Financial Instruments
The Company follows Accounting Standards Codification
(“ASC”) 820, “Fair Value Measurements and Disclosures,” which defines fair value as the exchange price
that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the
asset or liability in an orderly transaction between market participants on the measurement date. ASC 820 also establishes a fair value
hierarchy that distinguishes between (1) market participant assumptions developed based on market data obtained from independent sources
(observable inputs) and (2) an entity’s own assumptions about market participant assumptions developed based on the best information
available in the circumstances (unobservable inputs). The fair value hierarchy consists of three broad levels, which gives the highest
priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1) and the lowest priority to unobservable
inputs (Level 3). The three levels of the fair value hierarchy are described below:
● Level 1 applies to assets or liabilities for
which there are quoted prices in active markets for identical assets or liabilities.
● Level 2 applies to assets or liabilities for
which there are inputs other than quoted prices that are observable for the asset or liability such as quoted prices for similar assets
or liabilities in active markets; quoted prices for identical assets or liabilities in markets with insufficient volume or infrequent
transactions (less active markets); or model-derived valuations in which significant inputs are observable or can be derived principally
from, or corroborated by, observable market data.
● Level 3 applies to assets or liabilities for
which there are unobservable inputs to the valuation methodology that are significant to the measurement of the fair value of the assets
or liabilities.
The carrying values of the Company’s financial
instruments include: cash and cash equivalents, accounts receivable and accounts payable and accrued liabilities. These financial instruments
approximate their fair values due to their short-term maturities.
Revenue Recognition
The Company derives its revenue primarily from
the sale of precision metal stamping products across three product lines: electrical components, tooling, and general metal stamping products,
along with related manufactured components and assemblies, to customers across a variety of industries. Revenue is recognized when control
of these products is transferred to the Company’s customers, in an amount that reflects the consideration the Company expects to
be entitled to in exchange for those products. The Company records revenue based on a five-step model which includes: (1) identifying
a contract with a customer; (2) identifying the performance obligations in the contract; (3) determining the transaction price; (4) allocating
the transaction price among the performance obligations; and (5) recognizing revenue as each performance obligation is satisfied.
The Company identifies customer purchase orders
as contracts. Pricing for the Company’s products is established on a customer-by-customer basis pursuant to negotiated purchase
orders or customer agreements, and may vary across customers based on product specifications, volume, and other negotiated terms. Revenue
is measured as the net amount of consideration expected to be received in exchange for fulfilling the Company’s performance obligations,
which generally consist of a single performance obligation for each product ordered. The amount of consideration expected to be received
includes estimates of variable consideration, consisting of sales discounts and allowances, which are estimated based on historical experience
and recorded as a reduction of the transaction price. The Company reviews these estimates at the end of each reporting period, and the
impact of any adjustments is recognized in the period identified. In assessing whether collection of consideration from a customer is
probable, the Company considers both the customer’s ability and intent to pay the amount of consideration when due.
10
Revenue is recognized at the point in time that
the Company’s performance obligation is satisfied and control of the ordered product transfers to the customer. For products delivered
by the Company, this transfer occurs upon shipment, as the Company’s standard shipping terms are FOB shipping point; for products
picked up directly by the customer, this transfer occurs upon pickup from the Company’s facility. Revenue is disaggregated as presented
in Note 6, Disaggregated Revenue and Concentrations.
Payment of invoices is due as specified in the
underlying customer agreement, which is typically 30 to 60 days from the invoice date. Invoices are generally issued on the date the product
is shipped or picked up by the customer.
Sales and other taxes the Company collects concurrent
with revenue-producing activities are excluded from revenue. Shipping and handling costs are accounted for as described in Note 2, Shipping
and Handling, below, and are not treated as a separate performance obligation. The Company does not have any significant financing components,
as payment is received within a short period following satisfaction of the Company’s performance obligations. Except for product
nonconformance or defects, no right of return generally exists on the sale of the Company’s products.
Shipping and Handling
The Company incurs shipping and handling costs
in connection with the delivery of finished goods. The Company has elected to account for shipping and handling activities performed after
control of a promised good has transferred to the customer as a fulfillment cost rather than as a separate performance obligation, consistent
with the practical expedient permitted under ASC 606-10-25-18B. Accordingly, shipping and handling costs are expensed as incurred and
are included in cost of revenue. Shipping and handling costs were $31,230 and $23,003 for the years ended December 31, 2025 and 2024,
respectively.
Advertising and Marketing
Advertising and marketing costs are expensed as
incurred. Advertising and marketing expenses were $29,601 and $20,209 for the years ended December 31, 2025 and 2024, respectively.
Income Taxes
The Company itself is not subject to U.S. federal
income taxes; each member is individually liable for income taxes, if any, on its share of the Company’s net taxable income. Therefore,
taxable income or loss is reported to the individual members for inclusion in their respective tax returns, and no provision for federal
and state income taxes is included in these combined financial statements.
Related Parties
The Company follows ASC 850, “Related
Party Disclosures” for the identification of related parties and disclosure of related party transactions.
Recently Issued Accounting Pronouncements
Not Yet Adopted
In November 2024, the Financial Accounting Standards
Board (“FASB”) issued Accounting Standards Update (“ASU”) 2024-03 Final Standard on Income Statement:
Disaggregation of Income Statement Expenses, which requires disaggregated disclosure of income statement expenses for public business
entities. The ASU does not change the expense captions an entity presents on the face of the income statement; rather, it requires
disaggregation of certain expense captions into specified categories in disclosures within the footnotes to the combined financial statements.
This ASU applies to public business entities (“PBEs”) as defined under U.S. GAAP. Because the Company’s combined financial
statements are being included in a filing with the U.S. Securities and Exchange Commission, the Company is considered a PBE for purposes
of these combined financial statements. Accordingly, this guidance will be effective for the Company for annual reporting periods beginning
after December 15, 2026 (i.e., the year ending December 31, 2027) and interim reporting periods beginning after December 15, 2027. The
Company is currently evaluating the impact of adopting ASU 2024-03.
11
In December 2025, the FASB issued ASU 2025-11, Interim
Reporting (Topic 270): Narrow-Scope Improvements, which clarifies the guidance in Topic 270 to improve the consistency of interim
financial reporting. The ASU provides a comprehensive list of required interim disclosures and introduces a disclosure principle requiring
entities to disclose events since the end of the last annual reporting period that have a material impact on the entity. ASU 2025-11 is
effective for PBEs for interim reporting periods in fiscal years beginning after December 15, 2027, with a one-year deferral (fiscal years
beginning after December 15, 2028) for all other entities. Because the Company’s combined financial statements are being included
in a filing with the U.S. Securities and Exchange Commission, the Company is considered a PBE for purposes of these combined financial
statements and, accordingly, is subject to the earlier effective date applicable to PBEs; early adoption is permitted. The Company is
currently evaluating the impact of adopting ASU 2025-11.
The Company has reviewed all other recently issued,
but not yet effective, accounting pronouncements and does not believe the future adoption of any such pronouncements may be expected to
cause a material impact on the Company’s combined financial statements.
NOTE 3 – PROPERTY, PLANT AND EQUIPMENT
Property, plant and equipment consisted of the
following:
December 31,
December 31,
2025
2024
Land
$ 173,494
$ 173,494
Building
702,739
702,739
Building improvements
25,000
25,000
Machinery and equipment
987,048
963,440
Furniture and fixtures
58,444
58,444
Computer equipment
19,313
19,313
Total property, plant and equipment
1,966,038
1,942,430
Accumulated depreciation
(1,310,839 )
(1,245,115 )
Property, plant and equipment, net
$ 655,199
$ 697,315
During the years ended December 31, 2025 and 2024,
the Company recognized depreciation expenses as follows:
Years Ended December 31,
2025
2024
Depreciation - Cost of revenue
$ 42,998
$ 39,365
Depreciation - Selling, general and administrative
22,726
22,322
Total depreciation
$ 65,724
$ 61,687
12
NOTE 4 – LOAN PAYABLE
EIDL Note Payable
On May 5, 2020, the Company executed a U.S. Small
Business Administration Economic Injury Disaster Loan (“SBA”) in the original principal amount of $150,000, bearing interest at 3.75% per
annum. Installment payments of principal and interest of $731 per month commenced twelve months from the date of the note, with the remaining
balance of principal and accrued interest due thirty (30) years from the date of the note. The note is secured by substantially all tangible
and intangible personal property of Arcade Technology and contains customary affirmative and negative covenants, including transfers of
collateral and changes in ownership or legal structure without the prior written consent of the SBA.
During the years ended December 31, 2025 and 2024,
the Company recognized interest expense of $5,390 and $5,528, respectively. The outstanding principal balance was $141,638 and $145,249
as of December 31, 2025 and 2024, respectively. The note was repaid in full on July 16, 2026.
Aggregate future maturities of long-term debt
as of December 31, 2025 are as follows:
For the year ending December 31,
2026
$ 3,521
2027
3,656
2028
3,781
2029
3,940
2030
4,090
Thereafter
122,650
Total
$ 141,638
Line of Credit
The Company maintains a $750,000 revolving line
of credit. No amounts were outstanding under the line of credit as of December 31, 2025 and 2024.
NOTE 5 – MEMBERS’ CAPITAL
Members’ capital represents the members’
cumulative equity interests in Arcade Technology and Arcade Realty, including capital contributions, cumulative earnings and losses, and
distributions. There were no capital contributions during the years ended December 31, 2025 or 2024.
Distributions paid to members totaled $278,209
and $312,033 for the years ended December 31, 2025 and 2024, respectively.
NOTE 6 – DISAGGREGATED REVENUE AND CONCENTRATIONS
During the years ended December 31, 2025 and 2024,
disaggregated revenue was as follows:
Years Ended December 31,
2025
2024
Electrical
$ 253,747
$ 221,341
Tooling
27,825
63,920
Metal stamping
4,057,670
4,206,638
$ 4,339,242
$ 4,491,899
13
Revenue and Accounts Receivable
For the year ended December 31, 2025, three customers
accounted for 10% or more of the Company’s total revenue, representing approximately 16%, 16%, and 12% of total revenue, respectively.
For the year ended December 31, 2024, two customers accounted for 10% or more of the Company’s total revenue, representing approximately
18% and 12% of total revenue, respectively.
As of December 31, 2025, accounts receivable from
four customers accounted for 10% or more of total accounts receivable, representing approximately 18%, 15%, 13%, and 12% of total accounts
receivable, respectively. As of December 31, 2024, accounts receivable from three customers accounted for 10% or more of total accounts
receivable, representing approximately 21%, 14% and 11% of total accounts receivable, respectively.
Purchases and Accounts Payable
For the year ended December 31, 2025, purchases
from three vendors accounted for 10% or more of total raw material purchases, representing approximately 14%, 13%, and 13% of raw material
purchases, respectively. For the year ended December 31, 2024, purchases from four vendors accounted for 10% or more of total raw material
purchases, representing approximately 16%, 14%, 12% and 11% of raw material purchases, respectively.
As of December 31, 2025, accounts payable due
to two vendors accounted for 10% or more of total accounts payable, representing approximately 14% and 10% of total accounts payable,
respectively. As of December 31, 2024, accounts payable due to two vendors accounted for 10% or more of total accounts payable, representing
approximately 25% and 10% of total accounts payable, respectively.
NOTE 7 – COST OF REVENUE
Cost of revenue consisted of the following:
Years Ended December 31,
2025
2024
Inventory purchases
$ 1,367,253
$ 1,492,143
Labor
1,743,131
1,542,517
Insurance
266,359
267,682
Utilities
175,424
140,174
Supplies and others
373,915
412,577
Depreciation
42,998
39,365
$ 3,969,080
$ 3,894,458
NOTE 8 – COMMITMENTS AND CONTINGENCIES
Except as disclosed elsewhere in these combined
financial statements, the Company had no material commitments or contingencies, and was not subject to any pending or threatened litigation,
claims, or governmental investigations, as of December 31, 2025 or 2024.
14
NOTE 9 – SUBSEQUENT EVENTS
Management evaluated subsequent events through
the date these combined financial statements were available to be issued and noted no other items requiring disclosure, other than as
discussed below.
On June 26, 2026, Arcade Technology entered into
an Asset Purchase Agreement (the “APA”) with Quantum Drones Corporation, a Nevada corporation and wholly owned subsidiary
of Quantum Cyber N.V. (“Buyer”), pursuant to which Arcade Technology agreed to sell certain assets used in its business, including
inventory, equipment, and intangible assets, for a base purchase price of $900,000 plus the value of inventory at closing, subject to
adjustment as described in the APA. Concurrently, Arcade Realty entered into a Purchase and Sale Agreement (the “PSA”) with
Buyer for the sale of the real property at 38 Union Avenue, Bridgeport, Connecticut for a purchase price of $2,300,000, subject to adjustment.
The APA and PSA provide that the aggregate consideration for the business and the real property (prior to adjustment for inventory value)
is $3,200,000, and that the closings of the two agreements occur simultaneously.
The APA and PSA each provided for a 10-day due
diligence period following the June 26, 2026 effective date, with closing to occur on the third business day following expiration of that
period, or such earlier date as the parties agreed. At closing, Buyer agreed to enter into three-year employment agreements with William
Rhone, Arcade Technology Chief Financial Officer, Member, and Steven Pepe, Arcade Technology Chief Executive Officer, Member, each with
non-compete covenants.
The transactions contemplated by the APA and
PSA closed on July 15, 2026. Per the executed settlement statements, the final purchase price for the transactions consisted of
$900,000 for the business assets, $980,000 for inventory, and $2,300,000 for the real property, for total contractual consideration
of $4,180,000, before closing prorations and Buyer’s own closing costs.
15
EX-99.2 — UNAUDITED INTERIM COMBINED FINANCIAL STATEMENTS OF ARCADE REALTY LLC AND ARCADE TECHNOLOGY LLC AND ACCOMPANYING NOTES RELATED THERETO AS OF JUNE 30, 2026 AND DECEMBER 31, 2025, AND FOR THE SIX MONTH PERIODS ENDED JUNE 30, 2026 AND 2025
EX-99.2
Filename: ea030647001ex99-2.htm · Sequence: 4
Exhibit 99.2
ARCADE TECHNOLOGY LLC AND ARCADE REALTY LLC
Interim Combined Financial Statements
Six-Month Periods Ended June 30, 2026 and 2025
Page
Financial Statements
Interim Combined Balance Sheets as of June 30, 2026 (Unaudited) and December 31, 2025
2
Interim Combined Statements of Operations for the Six-Month Periods Ended June 30, 2026 and 2025 (Unaudited)
3
Interim
Combined Statements of Changes in Members’ Equity for the Six Months Ended June 30, 2026 and 2025 (Unaudited)
4
Interim Combined Statements of Cash Flows for the Six Months Ended June 30, 2026 and 2025 (Unaudited)
5
Notes to Interim Combined Financial Statements (Unaudited)
6
ARCADE TECHNOLOGY LLC AND ARCADE REALTY LLC
Interim Combined Balance Sheets
June 30,
December 31,
2026
2025
(Unaudited)
Assets
Current assets
Cash and cash equivalents
$ 533,115
$ 577,252
Accounts receivable, net
619,556
473,306
Inventory, net
652,783
866,909
Prepaid expenses
16,307
20,889
Total current assets
1,821,761
1,938,356
Property, plant and equipment, net
622,789
655,199
Total assets
$ 2,444,550
$ 2,593,555
Liabilities and members’ equity
Current liabilities
Accounts payable and accrued liabilities
$ 356,822
$ 156,846
Loan payable - current portion
3,587
3,521
Total current liabilities
360,409
160,367
Loan payable – net of current portion
136,285
138,117
Total liabilities
496,694
298,484
Commitments and contingencies (note 8)
-
-
Members’ equity
Members’ capital contributions
89,838
89,838
Accumulated earnings
1,858,018
2,205,233
Total members’ equity
1,947,856
2,295,071
Total liabilities and members’ equity
$ 2,444,550
$ 2,593,555
The accompanying notes are an integral part
of these interim combined financial statements.
2
ARCADE TECHNOLOGY LLC AND ARCADE REALTY LLC
Interim Combined Statements of Operations
(Unaudited)
Six Months Ended June 30,
2026
2025
Revenue
$ 2,481,949
$ 2,228,742
Cost of revenue
2,425,620
2,148,610
Gross profit
56,329
80,132
Operating expenses:
Selling, general and administrative
236,942
255,075
Total operating expenses
236,942
255,075
Loss from operations
(180,613 )
(174,943 )
Other income (expense):
Miscellaneous income
20,652
15,528
Interest income
1,941
3,918
Interest expense
(2,620 )
(2,684 )
Total other income
19,973
16,762
Net loss
$ (160,640 )
$ (158,181 )
The accompanying notes are an integral part
of these interim combined financial statements.
3
ARCADE TECHNOLOGY LLC AND ARCADE REALTY LLC
Interim Combined Statements of Changes in Members’
Equity
(Unaudited)
Members’
Total
Capital
Accumulated
Members’
Contribution
Earnings
Equity
Balance, December 31, 2024
$ 89,838
$ 2,602,288
$ 2,692,126
Distribution to members
-
(139,110 )
(139,110 )
Net loss
-
(158,181 )
(158,181 )
Balance, June 30, 2025
$ 89,838
$ 2,304,997
$ 2,394,835
Balance, December 31, 2025
$ 89,838
$ 2,205,233
$ 2,295,071
Distribution to members
-
(186,575 )
(186,575 )
Net loss
-
(160,640 )
(160,640 )
Balance, June 30, 2026
$ 89,838
$ 1,858,018
$ 1,947,856
The accompanying notes are an integral part
of these interim combined financial statements.
4
ARCADE TECHNOLOGY LLC AND ARCADE REALTY LLC
Interim Combined Statements of Cash Flows
(Unaudited)
Six Months Ended June 30,
2026
2025
Cash flows from operating activities
Net loss
$ (160,640 )
$ (158,181 )
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
Depreciation
32,410
30,523
Changes in operating assets and liabilities:
Accounts receivable
(146,250 )
(23,454 )
Inventory
214,126
(6 )
Prepaid expenses
4,582
125
Accounts payable and accrued liabilities
199,976
(28,213 )
Net cash provided by (used in) operating activities
144,204
(179,206 )
Cash flows from investing activities
Purchase of property, plant and equipment
-
(23,608 )
Net cash used in investing activities
-
(23,608 )
Cash flows from financing activities
Distribution to members
(186,575 )
(139,110 )
Repayments of loan payable
(1,766 )
(1,702 )
Net cash used in financing activities
(188,341 )
(140,812 )
Change in cash and cash equivalents
(44,137 )
(343,626 )
Cash and cash equivalents, beginning of period
577,252
980,783
Cash and cash equivalents, end of period
$ 533,115
$ 637,157
Supplemental cash flow information:
Cash paid for interest
$ 2,620
$ 2,684
The accompanying notes are an integral part
of these interim combined financial statements.
5
ARCADE TECHNOLOGY LLC AND ARCADE REALTY LLC
Notes to the Unaudited Interim Combined Financial
Statements
NOTE 1 – ORGANIZATION AND DESCRIPTION
OF BUSINESS
Arcade Technology LLC (“Arcade Technology”),
a Connecticut limited liability company, has operated as Arcade Metal Stamping since 1948 and is an ISO 9001:2015–certified custom
manufacturer of precision metal stampings, tooling, and assemblies, operating from a 53,000-square-foot facility at 38 Union Avenue, Bridgeport,
Connecticut. Arcade Technology’s services include progressive and compound-die metal stamping, in-house tool design and manufacturing,
and CNC machining and secondary operations (e.g., plating, painting, heat treating, welding, and assembly), serving a diversified customer
base across numerous end markets in North America. Arcade Realty LLC (“Arcade Realty”) is a Connecticut limited liability
company that owns the 38 Union Avenue facility occupied by Arcade Technology. Arcade Technology and Arcade Realty are under common ownership
and management and are presented herein on a combined basis.
Members and their approximate ownership interests
as of June 30, 2026 were as follows:
Member
Ownership %
Chief Executive Officer, Member
58.5 %
Chief Financial Officer, Member
14.5 %
Other Members (3)
27.0 %
Total
100.0 %
NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES
Basis of Presentation
The interim combined financial statements have been prepared in conformity with accounting principles generally accepted in the United
States of America (“U.S. GAAP”) for interim financial information. Accordingly, the unaudited interim combined financial statements
do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements.
The interim combined financial statements include
the accounts of Arcade Technology and Arcade Realty (collectively, the “Company”), entities under common ownership and management.
All intercompany balances and transactions between the two entities have been eliminated in combination.
Use of Estimates
The preparation
of interim combined financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the
reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the interim combined financial
statements. The estimates and judgments will also affect the reported amounts for certain expenses during the reporting period. Actual
results could differ from these good faith estimates and judgments.
6
Segment Information
The Company operates as a single operating and
reportable segment, providing precision metal stamping, tooling design and manufacturing, and CNC machining and secondary operations (including
plating, painting, heat treating, welding, and assembly) to a diversified customer base across multiple end markets in North America.
The Company’s Chief Executive Officer (“CEO”)
is the chief operating decision maker (“CODM”). The CODM reviews financial information for purposes of allocating resources
and evaluating financial performance, and assesses performance and allocates resources primarily based on net income (loss), which is
reported on the Statements of Operations. Total assets on the interim combined balance sheets represent the Company’s segment assets.
The significant segment expenses regularly provided
to and reviewed by the CODM are the expense categories presented on the face of the interim combined statements of operations, consisting
of cost of revenue, selling, general and administrative expense, and interest expense.
Cash and Cash Equivalents
Cash and cash equivalents include cash in banks,
money market funds, and certificates of term deposits with maturities of less than three months from inception, which are readily convertible
to known amounts of cash and which, in the opinion of management, are subject to an insignificant risk of loss in value.
Cash and cash equivalents consisted of the following:
June 30,
December 31,
2026
2025
Cash
$ 226,294
$ 248,006
Money market funds
306,821
329,246
$ 533,115
$ 577,252
Periodically, the Company may carry cash balances
at financial institutions in excess of the federally insured limit of $250,000 per institution in the U.S. The Company has not experienced
losses on account balances and management believes, based upon the quality of the financial institutions, that the credit risk with regard
to these deposits is not significant.
Accounts Receivable
The Company records accounts receivable at net
realizable value. This value includes an appropriate allowance for estimated credit losses, which is charged to the provision for credit
losses, to reflect any expected loss on the trade accounts receivable balances. The Company calculates this allowance based on available
relevant information, in addition to historical loss information, the level of past-due accounts based on the contractual terms of the
receivables, and its relationships with, and the economic status of its customers. The allowance for credit losses was $10,000 as of June
30, 2026 and December 31, 2025. The Company believes its exposure to concentrations of credit risk is limited due to the diversity of
its customers across numerous industries, including appliance, automotive, electrical and electronics, government and defense, medical,
telecommunications, and transportation equipment.
Accounts receivable consisted of the following:
June 30,
December 31,
2026
2025
Accounts receivable
$ 629,556
$ 483,306
Less: Allowance for credit losses
(10,000 )
(10,000 )
Accounts receivable, net
$ 619,556
$ 473,306
7
Inventories
Inventories consist primarily of raw materials
(which include steel coil, wire, and other raw material stock), work-in-progress, and finished goods (which include stamped metal parts,
components, and assemblies). Inventories are valued at the lower of cost or net realizable value. The Company determines cost of inventory
using the first-in, first-out (FIFO) method.
Inventories consisted of the following:
June 30,
December 31,
2026
2025
Raw materials
$ 241,937
$ 318,755
Work-in-progress
332,302
489,654
Finished goods
303,937
283,893
Less: Inventory reserve
(225,393 )
(225,393 )
Inventory, net
$ 652,783
$ 866,909
Property, Plant and Equipment
Property, plant and equipment are stated at cost. Repair and maintenance costs that do not improve service
potential or extend economic life are expensed as incurred. Depreciation is recorded principally by the straight-line method over the
estimated useful lives of the Company’s assets, which are reviewed periodically and generally have the following ranges:
Buildings and improvements
39 years
Machinery and equipment
15 years
Land
Not depreciated
Furniture and fixtures
5 years
Computer equipment
3 years
Leasehold improvements
Remaining lease term
Construction in progress is not depreciated until ready for service.
Impairment of Long-Lived Assets
Long-lived assets with finite lives, primarily, property, plant and equipment are reviewed for impairment
whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. If the estimated cash
flows from the use of the asset and its eventual disposition are below the asset’s carrying value, then the asset is deemed to be
impaired and written down to its fair value.
Debt
Debt is recognized at the amount of proceeds received and subsequently carried at amortized cost. Interest expense is recognized over
the term of the debt based on the applicable interest rate. Current maturities of long-term debt are classified as current liabilities,
and the remaining balance is classified as long-term debt.
8
Financial Instruments
The Company follows Accounting Standards Codification (“ASC”) 820, “Fair Value Measurements and
Disclosures,” which defines fair value as the exchange price that would be received for an asset or paid to transfer a liability
(an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants
on the measurement date. ASC 820 also establishes a fair value hierarchy that distinguishes between (1) market participant assumptions
developed based on market data obtained from independent sources (observable inputs) and (2) an entity’s own assumptions about market
participant assumptions developed based on the best information available in the circumstances (unobservable inputs). The fair value hierarchy
consists of three broad levels, which gives the highest priority to unadjusted quoted prices in active markets for identical assets or
liabilities (Level 1) and the lowest priority to unobservable inputs (Level 3). The three levels of the fair value hierarchy are described
below:
● Level 1 applies to assets or liabilities for which there are quoted prices in active markets
for identical assets or liabilities.
● Level 2 applies to assets or liabilities for which there are inputs other than quoted prices
that are observable for the asset or liability such as quoted prices for similar assets or liabilities in active markets; quoted prices
for identical assets or liabilities in markets with insufficient volume or infrequent transactions (less active markets); or model-derived
valuations in which significant inputs are observable or can be derived principally from, or corroborated by, observable market data.
● Level 3 applies to assets or liabilities for which there are unobservable inputs to the valuation
methodology that are significant to the measurement of the fair value of the assets or liabilities.
The carrying values of the Company’s financial instruments include: cash and cash equivalents, accounts receivable and accounts
payable and accrued liabilities. These financial instruments approximate their fair values due to their short-term maturities.
Revenue Recognition
The Company derives its revenue primarily from
the sale of precision metal stamping products across three product lines: electrical components, tooling, and general metal stamping products,
along with related manufactured components and assemblies, to customers across a variety of industries. Revenue is recognized when control
of these products is transferred to the Company’s customers, in an amount that reflects the consideration the Company expects to
be entitled to in exchange for those products. The Company records revenue based on a five-step model which includes: (1) identifying
a contract with a customer; (2) identifying the performance obligations in the contract; (3) determining the transaction price; (4) allocating
the transaction price among the performance obligations; and (5) recognizing revenue as each performance obligation is satisfied.
The Company identifies customer purchase orders
as contracts. Pricing for the Company’s products is established on a customer-by-customer basis pursuant to negotiated purchase
orders or customer agreements, and may vary across customers based on product specifications, volume, and other negotiated terms. Revenue
is measured as the net amount of consideration expected to be received in exchange for fulfilling the Company’s performance obligations,
which generally consist of a single performance obligation for each product ordered. The amount of consideration expected to be received
includes estimates of variable consideration, consisting of sales discounts and allowances, which are estimated based on historical experience
and recorded as a reduction of the transaction price. The Company reviews these estimates at the end of each reporting period, and the
impact of any adjustments is recognized in the period identified. In assessing whether collection of consideration from a customer is
probable, the Company considers both the customer’s ability and intent to pay the amount of consideration when due.
Revenue is recognized at the point in time that
the Company’s performance obligation is satisfied and control of the ordered product transfers to the customer. For products delivered
by the Company, this transfer occurs upon shipment, as the Company’s standard shipping terms are FOB shipping point; for products
picked up directly by the customer, this transfer occurs upon pickup from the Company’s facility. Revenue is disaggregated as presented
in Note 6, Disaggregated Revenue and Concentrations.
9
Payment of invoices is due as specified in the
underlying customer agreement, which is typically 30 to 60 days from the invoice date. Invoices are generally issued on the date the product
is shipped or picked up by the customer.
Sales and other taxes the Company collects concurrent
with revenue-producing activities are excluded from revenue. Shipping and handling costs are accounted for as described in Note 2, Shipping
and Handling, below, and are not treated as a separate performance obligation. The Company does not have any significant financing components,
as payment is received within a short period following satisfaction of the Company’s performance obligations. Except for product
nonconformance or defects, no right of return generally exists on the sale of the Company’s products.
Shipping and Handling
The Company incurs shipping and handling costs
in connection with the delivery of finished goods. The Company has elected to account for shipping and handling activities performed after
control of a promised good has transferred to the customer as a fulfillment cost rather than as a separate performance obligation, consistent
with the practical expedient permitted under ASC 606-10-25-18B. Accordingly, shipping and handling costs are expensed as incurred and
are included in cost of revenue. Shipping and handling costs were $19,178 and $15,649 for the six months ended June 30, 2026 and 2025,
respectively.
Advertising and Marketing
Advertising and marketing costs are expensed as
incurred. Advertising and marketing expenses were $6,987 and $16,791 for the six months ended June 30, 2026 and 2025, respectively.
Income Taxes
The Company itself is not subject to U.S. federal income taxes; each member is individually liable for income taxes, if any,
on its share of the Company’s net taxable income. Therefore, taxable income or loss is reported to the individual members for inclusion
in their respective tax returns, and no provision for federal and state income taxes is included in these combined financial statements.
Related Parties
The Company follows ASC 850, “Related Party Disclosures” for the identification of related parties and disclosure of
related party transactions.
Recently Issued Accounting Pronouncements
Not Yet Adopted
In November 2024, the Financial Accounting Standards
Board (“FASB”) issued Accounting Standards Update (“ASU”) 2024-03 Final Standard on Income Statement:
Disaggregation of Income Statement Expenses, which requires disaggregated disclosure of income statement expenses for public business
entities. The ASU does not change the expense captions an entity presents on the face of the income statement; rather, it requires
disaggregation of certain expense captions into specified categories in disclosures within the footnotes to the interim combined financial
statements. This ASU applies to public business entities (“PBEs”) as defined under U.S. GAAP. Because the Company’s
interim combined financial statements are being included in a filing with the U.S. Securities and Exchange Commission, the Company is
considered a PBE for purposes of these interim combined financial statements. Accordingly, this guidance will be effective for the Company
for annual reporting periods beginning after December 15, 2026 (i.e., the year ending December 31, 2027) and interim reporting periods
beginning after December 15, 2027. The Company is currently evaluating the impact of adopting ASU 2024-03.
In December 2025, the FASB issued ASU 2025-11, Interim
Reporting (Topic 270): Narrow-Scope Improvements, which clarifies the guidance in Topic 270 to improve the consistency of interim
financial reporting. The ASU provides a comprehensive list of required interim disclosures and introduces a disclosure principle requiring
entities to disclose events since the end of the last annual reporting period that have a material impact on the entity. ASU 2025-11 is
effective for PBEs for interim reporting periods in fiscal years beginning after December 15, 2027, with a one-year deferral (fiscal years
beginning after December 15, 2028) for all other entities. Because the Company’s interim combined financial statements are being
included in a filing with the U.S. Securities and Exchange Commission, the Company is considered a PBE for purposes of these interim combined
financial statements and, accordingly, is subject to the earlier effective date applicable to PBEs; early adoption is permitted. The Company
is currently evaluating the impact of adopting ASU 2025-11.
10
The Company has reviewed all other recently issued,
but not yet effective, accounting pronouncements and does not believe the future adoption of any such pronouncements may be expected to
cause a material impact on the Company’s interim combined financial statements.
NOTE 3 – PROPERTY, PLANT AND EQUIPMENT
Property, plant and equipment consisted of the
following:
June 30,
December 31,
2026
2025
Land
$ 173,494
$ 173,494
Building
702,739
702,739
Building improvements
25,000
25,000
Machinery and equipment
987,048
987,048
Furniture and fixtures
58,444
58,444
Computer equipment
19,313
19,313
Total property, plant and equipment
1,966,038
1,966,038
Accumulated depreciation
(1,343,249 )
(1,310,839 )
Property, plant and equipment, net
$ 622,789
$ 655,199
During the six months ended June 30, 2026 and
2025, the Company recognized depreciation expenses as follows:
Six months ended
June 30,
2026
2025
Depreciation – Cost of revenue
$ 21,060
$ 19,363
Depreciation – Selling, general and administrative
11,350
11,160
Total depreciation
$ 32,410
$ 30,523
NOTE 4 – LOAN PAYABLE
EIDL Note Payable
On May 5, 2020, the Company executed a U.S. Small
Business Administration Economic Injury Disaster Loan (“SBA”) in the original principal amount of $150,000, bearing interest at 3.75% per
annum. Installment payments of principal and interest of $731 per month commenced twelve months from the date of the note, with the remaining
balance of principal and accrued interest due thirty (30) years from the date of the note. The note is secured by substantially all tangible
and intangible personal property of Arcade Technology and contains customary affirmative and negative covenants, including transfers of
collateral and changes in ownership or legal structure without the prior written consent of the SBA.
During the six months ended June 30, 2026 and
2025, the Company recognized interest expense of $2,620 and $2,684, respectively. The outstanding principal balance was $139,872 and $141,638
as of June 30, 2026 and December 31, 2025, respectively. The note was repaid in full on July 16, 2026.
11
Aggregate future maturities of long-term debt
as of June 30, 2026 are as follows:
Year Ending December 31,
Amounts
2026 (six months remaining)
$ 1,755
2027
3,656
2028
3,781
2029
3,940
2030
4,090
Thereafter
122,650
Total
$ 139,872
Line of Credit
The Company maintains a $750,000 revolving line
of credit. No amounts were outstanding under the line of credit as of June 30, 2026 and December 31, 2025.
NOTE 5 – MEMBERS’ CAPITAL
Members’ capital represents the members’
cumulative equity interests in Arcade Technology and Arcade Realty, including capital contributions, cumulative earnings and losses, and
distributions. There were no capital contributions during the six months ended June 30, 2026 and 2025.
Distributions paid to members totaled $186,575
and $139,110 for the six months ended June 30, 2026 and 2025, respectively.
NOTE 6 – DISAGGREGATED REVENUE AND CONCENTRATIONS
During the six months ended June 30, 2026 and
2025, disaggregated revenue was as follows:
Six Months Ended
June 30,
2026
2025
Electrical
$ 136,758
$ 118,557
Tooling
17,775
19,125
Metal stamping
2,327,416
2,091,060
$ 2,481,949
$ 2,228,742
Revenue and Accounts Receivable
For the six months ended June 30, 2026, three
customers accounted for 10% or more of the Company’s total revenue, representing approximately 15%, 14%, and 11% of total revenue,
respectively. For the six months ended June 30, 2025, two customers accounted for 10% or more of the Company’s total revenue, representing
approximately 18% and 16% of total revenue, respectively.
As of June 30, 2026, accounts receivable from
three customers accounted for 10% or more of total accounts receivable, representing approximately 14%, 13%, and 10% of total accounts
receivable, respectively. As of June 30, 2025, accounts receivable from three customers accounted for 10% or more of total accounts receivable,
representing approximately 17%, 13% and 12% of total accounts receivable, respectively.
12
Purchases and Accounts Payable
For the six months ended June 30, 2026, purchases
from two vendors accounted for 10% or more of total raw material purchases, representing approximately 20% and 14% of raw material purchases,
respectively. For the six months ended June 30, 2025, purchases from three vendors accounted for 10% or more of total raw material purchases,
representing approximately 14%, 14% and 12% of raw material purchases, respectively.
As of June 30, 2026, accounts payable due to three
vendors accounted for 10% or more of total accounts payable, representing approximately 20%, 19% and 15% of total accounts payable, respectively.
As of June 30, 2025, accounts payable due to two vendors accounted for 10% or more of total accounts payable, representing approximately
16% and 12% of total accounts payable, respectively.
NOTE 7 – COST OF REVENUE
Cost of revenue consisted of the following:
Six Months Ended
June 30,
2026
2025
Inventory purchases
$ 1,214,228
$ 823,616
Labor
896,890
872,033
Insurance
64,800
113,400
Utilities
100,567
123,439
Supplies and others
128,075
196,759
Depreciation
21,060
19,363
$ 2,425,620
$ 2,148,610
NOTE 8 – COMMITMENTS AND CONTINGENCIES
Except as disclosed elsewhere in these interim
combined financial statements, the Company had no material commitments or contingencies, and was not subject to any pending or threatened
litigation, claims, or governmental investigations, as of June 30, 2026 or December 31, 2025.
NOTE 9 – SUBSEQUENT EVENTS
Management evaluated subsequent events through
the date these interim combined financial statements were available to be issued and noted no other items requiring disclosure, other
than as discussed below.
On June 26, 2026, Arcade Technology entered into
an Asset Purchase Agreement (the “APA”) with Quantum Drones Corporation, a Nevada corporation and wholly owned subsidiary
of Quantum Cyber N.V. (“Buyer”), pursuant to which Arcade Technology agreed to sell certain assets used in its business,
including inventory, equipment, and intangible assets, for a base purchase price of $900,000 plus the value of inventory at closing,
subject to adjustment as described in the APA. Concurrently, Arcade Realty entered into a Purchase and Sale Agreement (the “PSA”)
with Buyer for the sale of the real property at 38 Union Avenue, Bridgeport, Connecticut for a purchase price of $2,300,000, subject
to adjustment. The APA and PSA provide that the aggregate consideration for the business and the real property (prior to adjustment for
inventory value) is $3,200,000, and that the closings of the two agreements occur simultaneously.
The APA and PSA each provided for a 10-day due
diligence period following the June 26, 2026 effective date, with closing to occur on the third business day following expiration of that
period, or such earlier date as the parties agreed. At closing, Buyer agreed to enter into three-year employment agreements with William
Rhone, Arcade Technology Chief Financial Officer, Member, and Steven Pepe, Arcade Technology Chief Executive Officer, Member, each with
non-compete covenants.
The transactions contemplated by the APA and
PSA closed on July 15, 2026. Per the executed settlement statements, the final purchase price for the transactions consisted of
$900,000 for the business assets, $980,000 for inventory, and $2,300,000 for the real property, for total contractual consideration
of $4,180,000, before closing prorations and Buyer’s own closing costs.
13
EX-99.3 — UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION OF QUANTUM CYBER N.V. AND ACCOMPANYING NOTES RELATED THERETO AS OF AND FOR THE FISCAL YEAR ENDED DECEMBER 31, 2025 AND AS OF AND FOR THE SIX MONTHS ENDED JUNE 30, 2026
EX-99.3
Filename: ea030647001ex99-3.htm · Sequence: 5
Exhibit 99.3
QUANTUM CYBER N.V.
Unaudited Pro Forma
Condensed Combined Financial Information
Description of Acquisition
On June 26, 2026, Quantum Drones
Corporation, a wholly owned subsidiary of Quantum Cyber N.V. (the “Company”), entered into (i) an Asset Purchase
Agreement (the “Asset Purchase Agreement”) with Arcade Technology LLC (“Arcade Technology”) to acquire
certain operating assets used in Arcade Technology’s precision metal stamping, tool design, and manufacturing business, and
(ii) a related Purchase and Sale Agreement (the “Purchase and Sale Agreement”) with Arcade Realty LLC (“Arcade Realty,”
and together with Arcade Technology, “Arcade”) to acquire the real property located at 38 Union Avenue, Bridgeport,
Connecticut, an approximately 53,000-square-foot industrial facility (the “Acquisition”). The closings under both
the Asset Purchase Agreement and the Purchase and Sale Agreement occurred simultaneously on July 15, 2026.
The aggregate purchase price for the business
assets and the real property was $4,180,000, consisting of $900,000 for the business assets (allocated between fixed assets and going-concern
value under the Asset Purchase Agreement), $980,000 for inventory, and $2,300,000 for the real property, in each case before customary
closing prorations and the Company’s own closing costs.
Following the Acquisition, the Company intends
to operate the Bridgeport facility, together with the acquired manufacturing equipment and personnel, as the operational foundation for
its domestic autonomous defense manufacturing capability.
The description of the Acquisition above is qualified
in its entirety by reference to the Asset Purchase Agreement, the Purchase and Sale Agreement, and the Company’s Current Reports
on Form 8-K filed with the Securities and Exchange Commission on July 1, 2026 and July 16, 2026 (including the press release filed as
Exhibit 99.1 to the Form 8-K filed July 16, 2026), which are incorporated herein by reference.
Accounting Periods Presented
The unaudited pro forma condensed combined financial
information is provided for illustrative purposes only and is not necessarily indicative of what the actual results of operations and
financial position would have been had the Acquisition taken place on the dates indicated, nor is it indicative of the future consolidated
results of operations or financial position of the combined company.
The unaudited pro forma condensed combined balance
sheet as of June 30, 2026 has been prepared using, and should be read in conjunction with, the following:
●
Arcade’s unaudited combined balance sheet as of June 30, 2026 and the related notes included elsewhere in this Form 8-K; and
●
the Company’s unaudited condensed balance sheet as of June 30, 2026 and the related notes included in the Form 10-Q as filed on August 14, 2026.
The unaudited pro forma condensed combined statement
of operations for the six months ended June 30, 2026 has been prepared using, and should be read in conjunction with, the following:
●
Arcade’s unaudited combined statement of operations for the six months ended June 30, 2026 derived from the historical information of Arcade included elsewhere in this Form 8-K; and
●
the Company’s unaudited condensed statements of operations for the six months ended June 30, 2026 derived from the historical information of the Company included in the Form 10-Q as filed on August 14, 2026.
The unaudited pro forma condensed combined statement
of operations for the year ended December 31, 2025 has been prepared using, and should be read in conjunction with, the following:
●
Arcade’s audited statement of operations for the year ended December 31, 2025 derived from the historical information of Arcade included elsewhere in this Form 8-K; and
●
the Company’s audited statements of operations for the year ended December 31, 2025 derived from the historical information of the Company included in the Form 10-K as filed on March 31, 2026.
QUANTUM CYBER N.V.
Unaudited Pro Forma Condensed Combined Balance
Sheet
As of June 30, 2026
Quantum Cyber N.V.
Arcade (Historical)
Transaction Accounting Adjustments
Note
Pro Forma Combined
Assets
Current assets
Cash and cash equivalents
$ 13,376,044
$ 533,115
$ (4,713,115 )
(a) (b)
$ 9,196,044
Accounts receivable, net
-
619,556
(619,556 )
(b)
-
Inventory, net
-
652,783
327,217
(a) (b)
980,000
Prepaid expenses
2,777,995
16,307
(16,307 )
(b)
2,777,995
Assets of discontinued operations, held for sale
538,820
-
-
538,820
Total current assets
16,692,859
1,821,761
(5,021,761 )
13,492,859
Property, plant and equipment, net
136,799
622,789
2,043,211
(a) (b)
2,802,799
Intangible assets
6,538,237
-
534,000
(a)
7,072,237
Total assets
$ 23,367,895
$ 2,444,550
$ (2,444,550 )
$ 23,367,895
Liabilities and members’ / stockholders’ equity
Accounts payable and accrued liabilities
$ 900,904
$ 356,822
$ (356,822 )
(b)
$ 900,904
Loan payable
168,670
139,872
(139,872 )
(b)
168,670
Intellectual property acquisition liability
1,750,000
-
-
1,750,000
Liabilities of discontinued operations, held for sale
184,982
-
-
184,982
Total liabilities
3,004,556
496,694
(496,694 )
3,004,556
Total equity
20,363,339
1,947,856
(1,947,856 )
(b)
20,363,339
Total liabilities and equity
$ 23,367,895
$ 2,444,550
$ (2,444,550 )
$ 23,367,895
2
QUANTUM CYBER N.V.
Unaudited Pro Forma Condensed Combined Statement
of Operations
For the Six Months Ended June 30, 2026
Quantum Cyber N.V.
Arcade (Historical)
Transaction Accounting Adjustments
Note
Pro Forma Combined
Revenue
$ -
$ 2,481,949
$ -
$ 2,481,949
Cost of revenue
-
2,425,620
62,544
(c)
2,488,164
Gross profit
-
56,329
(62,544 )
(6,215 )
Operating expenses:
Sales and marketing
1,740,373
-
-
1,740,373
Research and development
320,872
-
-
320,872
In-process research and development
4,258,449
-
-
4,258,449
Selling, general and administrative
6,032,282
236,942
21,594
(c)
6,290,818
Total operating expenses
12,351,976
236,942
21,594
12,610,512
Operating loss
(12,351,976 )
(180,613 )
(84,138 )
(12,616,727 )
Other income (expense):
Miscellaneous income
34,445
20,652
-
55,097
Interest income
-
1,941
-
1,941
Miscellaneous expense
(218,001 )
-
-
(218,001 )
Interest expense
(22,383 )
(2,620 )
2,620
(d)
(22,383 )
Total other income (expense)
(205,939 )
19,973
2,620
(183,346 )
Loss from continuing operations before income taxes
(12,557,915 )
(160,640 )
(81,518 )
(12,800,073 )
Loss from discontinued operations
(3,540,547 )
-
-
(3,540,547 )
Net loss
$ (16,098,462 )
$ (160,640 )
$ (81,518 )
$ (16,340,620 )
Net loss per ordinary share – basic and diluted
$ (1.08 )
$ (1.10 )
Loss from continuing operations per ordinary share – basic and diluted
$ (0.85 )
$ (0.86 )
Loss from discontinued operations per ordinary share – basic and diluted
$ (0.23 )
$ (0.24 )
Weighted average ordinary shares outstanding – basic and diluted
14,842,125
14,842,125
3
QUANTUM CYBER N.V.
Unaudited Pro Forma Condensed Combined Statement
of Operations
For the Year Ended December 31, 2025
Quantum Cyber N.V.
Arcade (Historical)
Transaction Accounting Adjustments
Note
Pro Forma Combined
Revenue
$ 372,932
$ 4,339,242
$ -
$ 4,712,174
Revenue – related party
164,148
-
-
164,148
Total revenue
537,080
4,339,242
-
4,876,322
Cost of revenue
147,288
3,969,080
124,849
(c)
4,241,217
Gross profit
389,792
370,162
(124,849 )
635,105
Operating Expenses:
Sales and marketing
3,820,509
-
-
3,820,509
Research and development
4,905,791
-
-
4,905,791
Research and development – related party
54,775
-
-
54,775
Selling, general and administrative
5,107,535
521,414
43,162
(c)
5,672,111
Impairment of intangible asset
2,640,280
-
-
2,640,280
Total operating expenses
16,528,890
521,414
43,162
17,093,466
Operating loss
(16,139,098 )
(151,252 )
(168,011 )
(16,458,361 )
Other income (expense):
Other income
42,180
31,480
-
73,660
Government grant
533,503
-
-
533,503
Change in fair value of convertible debt
21,000
-
-
21,000
Loss on sales and disposal of assets
(163,248 )
-
-
(163,248 )
Interest income
-
6,316
-
6,316
Interest expense
(373,458 )
(5,390 )
5,390
(d)
(373,458 )
Other expense
(131,597 )
-
-
(131,597 )
Total other income (expense)
(71,620 )
32,406
5,390
(33,824 )
Net loss before income taxes
(16,210,718 )
(118,846 )
(162,621 )
(16,492,185 )
Income tax provision
-
-
-
-
Net loss
$ (16,210,718 )
$ (118,846 )
$ (162,621 )
$ (16,492,185 )
Net loss per ordinary share – basic and diluted
$ (2.70 )
$ (2.75 )
Weighted average ordinary shares outstanding – basic and diluted
5,996,887
5,996,887
4
QUANTUM CYBER N.V.
Notes to the Unaudited Pro Forma Condensed
Combined Financial Information
Note 1 — Basis of Pro
Forma Presentation
The following unaudited pro forma condensed combined
financial information gives effect to the acquisition by Quantum Drones Corporation of certain operating assets of Arcade Technology and
the real property of Arcade Realty, pursuant to the Asset Purchase Agreement and Purchase and Sale Agreement, each dated June 26, 2026
(together, the “Acquisition Agreement”).
The acquisition of the operating assets of Arcade
has been accounted for as a business combination in accordance with the acquisition method of accounting under U.S. GAAP. Under this method
of accounting, the Company has been determined to be the accounting acquirer and the operating assets of Arcade to be the accounting acquiree.
The acquisition method of accounting requires, among other things, that the assets acquired in a business combination, including identifiable
intangible assets not previously recorded on the historical books of Arcade, be measured and recognized at fair value as of the acquisition
date. No liabilities were assumed by the Company in connection with the acquisition. The excess of the consideration over the fair value
of assets acquired, if any, is allocated to goodwill.
The unaudited pro forma condensed combined financial
information was prepared in accordance with Article 11 of Regulation S-X. Management has elected not to present Management’s Adjustments
and will only be presenting Transaction Accounting Adjustments in the unaudited pro forma condensed combined financial information. The
adjustments presented in the unaudited pro forma condensed combined financial information have been identified and presented to provide
relevant information necessary for an understanding of the combined company reflecting the transaction.
The unaudited pro forma condensed combined financial
information is based on the Arcade historical combined financial statements and the Company’s historical consolidated financial
statements as adjusted to give effect to the acquisition transaction as outlined in the Acquisition Agreement. The unaudited pro forma
condensed combined balance sheet gives pro forma effect to the transaction as if it had been consummated on June 30, 2026. The unaudited
pro forma condensed combined statement of operations for the six months ended June 30, 2026 and for the year ended December 31, 2025,
gives effect to the transaction as if they had occurred on January 1, 2025, the beginning of the earliest period presented.
The pro forma financial information does not give
effect to any synergies, operating efficiencies, tax savings, or cost savings that may be associated with the acquisition and the related
transactions. The unaudited pro forma condensed combined financial information does not reflect the income tax effects of the pro forma
adjustments, as management believes income tax adjustments to not be meaningful for the combined entity during the historical periods
presented. There were no existing contractual relationships between the Company and Arcade during the periods presented in the unaudited
pro forma condensed combined financial information.
Note 2 — Preliminary Purchase
Price Allocation
The Acquisition closed on July 15, 2026.
Under the acquisition method of accounting in accordance with Accounting Standards Codification (ASC) 805, the total consideration for
the operating assets of Arcade, and the preliminary allocation of that consideration to the assets acquired are based on the executed
settlement statements for the real estate closing (Arcade Realty) and the business-asset closing (Arcade Technology), each dated
July 15, 2026:
Total cash purchase consideration
$ 4,180,000
Assets acquired
Expected useful life
Inventory
$ 980,000
-
Land
455,000
Not depreciated
Building
1,845,000
39 years
Machinery
366,000
7 years
Intangible - Customer Relationships
534,000
4 years
Total identifiable assets acquired
$ 4,180,000
5
Note 3 — Transaction Accounting
Adjustments to Unaudited Pro Forma Condensed Combined Balance Sheet and Statement of Operations
The pro forma adjustments are based on our preliminary
estimates and assumptions that are subject to change. The following adjustments have been reflected in the unaudited pro forma condensed
combined financial information:
a) Reflects cash consideration of $4,180,000 paid for the acquired assets, assumed to be funded from the
Company’s cash on hand and the acquired assets at their preliminary estimated fair values. This consideration was allocated $980,000
to inventory, $455,000 to land, $1,845,000 to building, $366,000 to machinery, and $534,000 to identifiable intangible assets, with no
residual goodwill (see Note 2).
b) Reflects the elimination of Arcade’s historical assets excluded from the Acquisition (cash, accounts
receivable, and prepaid expenses), its historical liabilities not assumed by the Company (accounts payable and accrued liabilities and
the EIDL Loan payable), and Arcade’s historical members’ capital and accumulated earnings. Specifically, this adjustment eliminates
cash of $533,115, accounts receivable of $619,556, and prepaid expenses of $16,307; accounts payable and accrued liabilities of $356,822
and the EIDL Loan payable of $139,872; and members’ capital and accumulated earnings of $1,947,856.
c) Reflects amortization of identifiable intangible assets and incremental depreciation from the fair-value
step-up of acquired property with the useful life for the acquired assets (see Note 2). In the aggregate, this adjustment increased cost
of revenue by $124,849 and $62,544, and selling, general and administrative expenses by $43,162 and $21,594, respectively, for the year
ended December 31, 2025 and for the six months ended June 30, 2026.
d) Reflects the elimination of interest expense on the EIDL note, which was not assumed by the Company. This
adjustment eliminates interest expense of $5,390 for the year ended December 31, 2025 and $2,620 for the six months ended June 30, 2026.
No pro forma income tax adjustment has been made.
Arcade is a pass-through entity, and the Company has incurred losses for which no tax benefit has been recognized; management believes
an income tax adjustment would not be meaningful.
6
XML — IDEA: XBRL DOCUMENT
XML
Filename: R1.htm · Sequence: 10
v3.26.3
Cover
Jul. 15, 2026
Cover [Abstract]
Document Type
8-K/A
Amendment Flag
true
Amendment Description
On July 16, 2026, Quantum Cyber N.V. (the “Company”)
filed a Current Report on Form 8-K (the “Original Form 8-K”) with the U.S. Securities and Exchange Commission (the “SEC”)
in connection with the completion of the Company’s acquisition of (i) certain parcels of real property located at 38 Union Avenue,
Bridgeport, Connecticut from Arcade Realty LLC (“Arcade Realty,” and such acquisition, the “Property Acquisition”)
and (ii) certain assets of Arcade Technology LLC (“Arcade Technology”) used in Arcade Technology’s business of providing
precision metal stamping services as well as tool design and manufacturing services (the “Asset Acquisition,” and together,
with the Property Acquisition, the “Acquisition”).
Document Period End Date
Jul. 15, 2026
Entity File Number
001-41010
Entity Registrant Name
Quantum Cyber N.V.
Entity Central Index Key
0001874252
Entity Tax Identification Number
00-0000000
Entity Incorporation, State or Country Code
P7
Entity Address, Address Line One
200 Connecticut Ave
Entity Address, Address Line Two
Suite 400
Entity Address, City or Town
Norwalk
Entity Address, State or Province
CT
Entity Address, Postal Zip Code
06854
City Area Code
561
Local Phone Number
562-4111
Written Communications
false
Soliciting Material
false
Pre-commencement Tender Offer
false
Pre-commencement Issuer Tender Offer
false
Title of 12(b) Security
Ordinary Shares, nominal value €0.01 per share
Trading Symbol
QUCY
Security Exchange Name
NASDAQ
Entity Emerging Growth Company
true
Elected Not To Use the Extended Transition Period
false
X
- Definition
Description of changes contained within amended document.
+ References
No definition available.
+ Details
Name:
dei_AmendmentDescription
Namespace Prefix:
dei_
Data Type:
xbrli:stringItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Boolean flag that is true when the XBRL content amends previously-filed or accepted submission.
+ References
No definition available.
+ Details
Name:
dei_AmendmentFlag
Namespace Prefix:
dei_
Data Type:
xbrli:booleanItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Area code of city
+ References
No definition available.
+ Details
Name:
dei_CityAreaCode
Namespace Prefix:
dei_
Data Type:
xbrli:normalizedStringItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Cover page.
+ References
No definition available.
+ Details
Name:
dei_CoverAbstract
Namespace Prefix:
dei_
Data Type:
xbrli:stringItemType
Balance Type:
na
Period Type:
duration
X
- Definition
For the EDGAR submission types of Form 8-K: the date of the report, the date of the earliest event reported; for the EDGAR submission types of Form N-1A: the filing date; for all other submission types: the end of the reporting or transition period. The format of the date is YYYY-MM-DD.
+ References
No definition available.
+ Details
Name:
dei_DocumentPeriodEndDate
Namespace Prefix:
dei_
Data Type:
xbrli:dateItemType
Balance Type:
na
Period Type:
duration
X
- Definition
The type of document being provided (such as 10-K, 10-Q, 485BPOS, etc). The document type is limited to the same value as the supporting SEC submission type, or the word 'Other'.
+ References
No definition available.
+ Details
Name:
dei_DocumentType
Namespace Prefix:
dei_
Data Type:
dei:submissionTypeItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Address Line 1 such as Attn, Building Name, Street Name
+ References
No definition available.
+ Details
Name:
dei_EntityAddressAddressLine1
Namespace Prefix:
dei_
Data Type:
xbrli:normalizedStringItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Address Line 2 such as Street or Suite number
+ References
No definition available.
+ Details
Name:
dei_EntityAddressAddressLine2
Namespace Prefix:
dei_
Data Type:
xbrli:normalizedStringItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Name of the City or Town
+ References
No definition available.
+ Details
Name:
dei_EntityAddressCityOrTown
Namespace Prefix:
dei_
Data Type:
xbrli:normalizedStringItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Code for the postal or zip code
+ References
No definition available.
+ Details
Name:
dei_EntityAddressPostalZipCode
Namespace Prefix:
dei_
Data Type:
xbrli:normalizedStringItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Name of the state or province.
+ References
No definition available.
+ Details
Name:
dei_EntityAddressStateOrProvince
Namespace Prefix:
dei_
Data Type:
dei:stateOrProvinceItemType
Balance Type:
na
Period Type:
duration
X
- Definition
A unique 10-digit SEC-issued value to identify entities that have filed disclosures with the SEC. It is commonly abbreviated as CIK.
+ References
Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 12
-Subsection b-2
+ Details
Name:
dei_EntityCentralIndexKey
Namespace Prefix:
dei_
Data Type:
dei:centralIndexKeyItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Indicate if registrant meets the emerging growth company criteria.
+ References
Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 12
-Subsection b-2
+ Details
Name:
dei_EntityEmergingGrowthCompany
Namespace Prefix:
dei_
Data Type:
xbrli:booleanItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Indicate if an emerging growth company has elected not to use the extended transition period for complying with any new or revised financial accounting standards.
+ References
Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Securities Act
-Number 7A
-Section B
-Subsection 2
+ Details
Name:
dei_EntityExTransitionPeriod
Namespace Prefix:
dei_
Data Type:
xbrli:booleanItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Commission file number. The field allows up to 17 characters. The prefix may contain 1-3 digits, the sequence number may contain 1-8 digits, the optional suffix may contain 1-4 characters, and the fields are separated with a hyphen.
+ References
No definition available.
+ Details
Name:
dei_EntityFileNumber
Namespace Prefix:
dei_
Data Type:
dei:fileNumberItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Two-character EDGAR code representing the state or country of incorporation.
+ References
No definition available.
+ Details
Name:
dei_EntityIncorporationStateCountryCode
Namespace Prefix:
dei_
Data Type:
dei:edgarStateCountryItemType
Balance Type:
na
Period Type:
duration
X
- Definition
The exact name of the entity filing the report as specified in its charter, which is required by forms filed with the SEC.
+ References
Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 12
-Subsection b-2
+ Details
Name:
dei_EntityRegistrantName
Namespace Prefix:
dei_
Data Type:
xbrli:normalizedStringItemType
Balance Type:
na
Period Type:
duration
X
- Definition
The Tax Identification Number (TIN), also known as an Employer Identification Number (EIN), is a unique 9-digit value assigned by the IRS.
+ References
Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 12
-Subsection b-2
+ Details
Name:
dei_EntityTaxIdentificationNumber
Namespace Prefix:
dei_
Data Type:
dei:employerIdItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Local phone number for entity.
+ References
No definition available.
+ Details
Name:
dei_LocalPhoneNumber
Namespace Prefix:
dei_
Data Type:
xbrli:normalizedStringItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Boolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act.
+ References
Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 13e
-Subsection 4c
+ Details
Name:
dei_PreCommencementIssuerTenderOffer
Namespace Prefix:
dei_
Data Type:
xbrli:booleanItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Boolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act.
+ References
Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 14d
-Subsection 2b
+ Details
Name:
dei_PreCommencementTenderOffer
Namespace Prefix:
dei_
Data Type:
xbrli:booleanItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Title of a 12(b) registered security.
+ References
Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 12
-Subsection b
+ Details
Name:
dei_Security12bTitle
Namespace Prefix:
dei_
Data Type:
dei:securityTitleItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Name of the Exchange on which a security is registered.
+ References
Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 12
-Subsection d1-1
+ Details
Name:
dei_SecurityExchangeName
Namespace Prefix:
dei_
Data Type:
dei:edgarExchangeCodeItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Boolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as soliciting material pursuant to Rule 14a-12 under the Exchange Act.
+ References
Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 14a
-Subsection 12
+ Details
Name:
dei_SolicitingMaterial
Namespace Prefix:
dei_
Data Type:
xbrli:booleanItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Trading symbol of an instrument as listed on an exchange.
+ References
No definition available.
+ Details
Name:
dei_TradingSymbol
Namespace Prefix:
dei_
Data Type:
dei:tradingSymbolItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Boolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as written communications pursuant to Rule 425 under the Securities Act.
+ References
Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Securities Act
-Number 230
-Section 425
+ Details
Name:
dei_WrittenCommunications
Namespace Prefix:
dei_
Data Type:
xbrli:booleanItemType
Balance Type:
na
Period Type:
duration