4 unchanged sentences
Disclosure controls and procedures also include, without limitation, controls and procedures designed to ensure that information required to be disclosed by a company in the reports that it files or submits under the Exchange Act is accumulated and communicated to the company's management, including its principal executive and principal financial officers, or persons performing similar functions, as appropriate, to allow timely decisions regarding required disclosure.
−Removed: Based on this evaluation, our principal executive and principal financial officers concluded as of December 31, 2023 that our disclosure controls and procedures were effective at the reasonable assurance level.
+Added: Based on that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that, as of December 31, 2024, our disclosure controls and procedures are effective at the reasonable assurance level.
(b) Management’s Report on Internal Control Over Financial Reporting.
−Removed: As discussed elsewhere in this Annual Report, we completed the Business Combination on December 21, 2023.
−Removed: Prior to the Business Combination, our predecessor, Byte Acquisition Corp., was a special purpose acquisition company formed for the purpose of effecting a merger, capital stock exchange, asset acquisition, stock purchase, reorganization or other similar business combination with one or more operating businesses.
−Removed: As a result, Byte’s previously existing internal controls are no longer applicable or comprehensive enough as of the assessment date as Byte’s liabilities and operations prior to the Business Combination were insignificant compared to those of the consolidated entity post-Business Combination.
−Removed: The design of our internal controls over financial reporting post-Business Combination has required and will continue to require significant time and resources from management and other personnel.
−Removed: As a result, management was unable, without incurring unreasonable effort or expense, to conduct an assessment of our internal control over financial reporting as of December 31, 2023.
−Removed: Accordingly, we are excluding management’s report on internal control over financial reporting pursuant to Section 215.02 of the SEC Division of Corporation Finance’s Regulation S-K Compliance & Disclosure Interpretations.
+Added: Our management is responsible for establishing and maintaining adequate internal control over financial reporting as defined in Rules 13a-15(f) and 15d-15(f) under the Securities Exchange Act of 1934.
+Added: Our internal control over financial reporting is a process designed by, or under the supervision of, our Chief Executive Officer and Chief Financial Officer, or persons performing similar functions, and effected by our board of directors, management and other personnel, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with accounting principles generally accepted in the United States of America (GAAP).
+Added: Our internal control over financial reporting includes those policies and procedures that:
+Added: (i) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and disposition of the assets of our company;
+Added: (ii) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with GAAP and that receipts and expenditures of our company are being made only in accordance with authorization of management and directors of our company;
+Added: and (iii) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of our assets that could have a material effect on the financial statements.
+Added: Management assessed the effectiveness of our internal control over financial reporting as of December 31, 2024.
+Added: In making this assessment, management used the criteria set forth by the Committee of Sponsoring Organizations of the Treadway Commission in the 2013 Internal Control-Integrated Framework.
+Added: Based on its evaluation, management has concluded that our internal control over financial reporting was effective as of December 31, 2024.
+Added: Pursuant to Regulation S-K Item 308(b), this Annual Report on Form 10-K does not include an attestation report of our company’s registered public accounting firm regarding internal control over financial reporting.
+Added: Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements.
+Added: Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions or that the degree of compliance with the policies or procedures may deteriorate.
+Added: A control system, no matter how well designed and operated can provide only reasonable, but not absolute, assurance that the control system’s objectives will be met.
+Added: The design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their cost.
(c) Changes in Internal Control over Financial Reporting
−Removed: Since the Merger and until December 31, 2023, there were no other changes in our internal controls over financial reporting, which were identified in connection with our management’s evaluation required by paragraph (d) of rules 13a-15 and 15d-15 under the Exchange Act, that materially affected, or is reasonably likely to have a material effect on our internal control over financial reporting.
−Removed: (d) Limitations on Effectiveness of Controls and Procedures
−Removed: Our disclosure controls and procedures and internal control over financial reporting are designed to provide reasonable assurance of achieving their objectives as specified above.
−Removed: Our management, including our Chief Executive Officer and Chief Financial Officer, does not expect, however, that our disclosure controls and procedures or our internal control over financial reporting will prevent or detect all error and fraud.
−Removed: Any control system, no matter how well designed and operated, is based upon certain judgments and assumptions and can provide only reasonable, not absolute, assurance that its objectives will be met.
−Removed: Further, no evaluation of controls can provide absolute assurance that misstatements due to error or fraud will not occur or that all control issues and instances of fraud, if any, within Rover have been detected
+Added: During the fourth fiscal quarter ended December 31, 2024, there were no other changes in our internal controls over financial reporting, which were identified in connection with our management’s evaluation required by paragraph (d) of rules 13a-15 and 15d-15 under the Exchange Act, that materially affected, or is reasonably likely to have a material effect on our internal control over financial reporting.
OTHER INFORMATION.
We have no information to disclose that was required to be disclosed in a report on Form 8-K during fourth quarter of fiscal year 2024 but was not reported.
+Added: DISCLOSURE REGARDING FOREIGN JURISDICTIONS THAT PREVENT INSPECTIONS.
+Added: Not applicable.
DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE.
1 unchanged sentence
The following table sets forth certain information about our current directors and executive officers:
−Removed: Chief Executive Officer and Chairman of the Board and Director
−Removed: Chief Operating Officer, Secretary, Treasurer and Director
+Added: Chief Excutive Officer, Chairman of the Board and Director
+Added: Chief Operating Officer and Director
Chief Technology Officer
−Removed: Chief Financial Officer
+Added: Chief Financial Officer, Secretary and Treasurer
Peeyush Ranjan
Louis Lebedin
−Removed: Set forth below is information regarding our directors and executive officers as of the date of this report.
+Added: Background and Business Experience:
Victor Huang joined Airship AI as its first employee in October 2004.
41 unchanged sentences
Scott also served as a consultant and Chief Financial Officer of Valuto, Inc., a bitcoin kiosk company, from January 2021 to November 2021.
−Removed: Scott served as a consultant and Chief Financial Officer from August 2014 to December 2020 of GrowLife, Inc., an equipment supplier to the cultivation industry.
−Removed: Scott also served as a member of the Board of Directors and Secretary of GrowLife, Inc.
−Removed: from February 2017 to December 2020.
Scott has operated a wholly owned consulting firm where he advises companies on financial matters.
59 unchanged sentences
In addition, the Board receives periodic detailed operating performance reviews from management.
−Removed: Controlled Company Exemption
−Removed: Victor Huang, Airship AI’s co-Founder and our Chief Executive Officer, and Derek Xu, Airship AI’s co-Founder and our Chief Operating Officer, beneficially own (including shares underlying warrants, stock options and SARs) approximately 70.5% of the combined voting power for the election of directors to the Board, and, as a result, the Company is considered a “controlled company” for the purposes of Nasdaq listing rules.
−Removed: For so long as the Company remains as a controlled company under that definition, it is permitted to elect to rely on certain exemptions from certain corporate governance requirements, including that a majority of the Company consist of “independent directors,” as defined under Nasdaq listing rules.
−Removed: In addition, the Company is not required to have a nominating and corporate governance committee or compensation committee that is composed entirely of independent directors with written charters addressing the committees’ purposes and responsibilities and an annual performance evaluation of these committees.
−Removed: If at any time the Company ceases to be a “controlled company” under Nasdaq listing rules, the Board intends to take any action that may be necessary to comply with Nasdaq listing rules, subject to a permitted “phase-in” period.
Board Meetings and Committees
50 unchanged sentences
Code of Ethics
−Removed: The Company has adopted code of business conduct that applies to all of its directors, officers and employees, including its principal executive officer, principal financial officer and principal accounting officer.
−Removed: The Company’s code of business conduct is a “code of ethics,” as defined in Item 406(b) of Regulation S-K.
−Removed: Please note that the Company’s Internet website address is provided as an inactive textual reference only.
+Added: We have adopted code of business conduct that applies to all of its directors, officers and employees, including its principal executive officer, principal financial officer and principal accounting officer.
+Added: Our code of business conduct is a “code of ethics,” as defined in Item 406(b) of Regulation S-K.
+Added: Please note that our Internet website address is provided as an inactive textual reference only.
The Company will make any legally required disclosures regarding amendments to, or waivers of, provisions of its code of ethics on its Internet website.
+Added: Insider Trading Policy
+Added: We have adopted an insider trading policy and procedures governing the purchase, sale, and/or other dispositions of its securities by directors, officers and employees, or the Company itself, that are reasonably designed to promote compliance with insider trading laws, rules and regulations, and any listing standards applicable to the Company.
Communication with our Board of Directors
−Removed: Our stockholders and other interested parties may communicate with our Board of Directors by sending written communication in an envelope addressed to “Board of Directors” in care of the Secretary, 8210 154th Avenue NE, Suite 120,
−Removed: Redmond WA 98052.
+Added: Our stockholders and other interested parties may communicate with our Board of Directors by sending written communication in an envelope addressed to “Board of Directors” in care of the Secretary, 8210 154th Avenue NE, Suite 120, Redmond WA 98052.
Section 16(a) Beneficial Ownership Reporting Compliance
3 unchanged sentences
EXECUTIVE COMPENSATION.
+Added: Unless the context requires otherwise, references to “Airship AI,” “we,” “us,” “our” and “the Company” in this section are to the business and operations of Airship AI prior to the merger and the business and operations of the Company as directly or indirectly affected by Airship AI by virtue of the Company’s ownership of the business of Airship AI following the merger.
This section discusses the material components of the executive compensation program for (i) the individual who served as our principal executive officer during fiscal years 2024 and 2023;
2 unchanged sentences
This discussion may contain forward-looking statements that are based on our current plans, considerations, expectations and determinations regarding future compensation programs.
−Removed: Actual compensation programs that we adopt following the Business Combination may differ materially from the currently planned programs summarized in this discussion.
+Added: Actual compensation programs that we adopt following the merger may differ materially from the currently planned programs summarized in this discussion.
As an “emerging growth company” as defined in the JOBS Act, we are not required to include a Compensation Discussion and Analysis section and have elected to comply with the scaled disclosure requirements applicable to emerging growth companies.
5 unchanged sentences
Paul Allen, President (2)
−Removed: Yanda Ma, Chief Technology Officer
−Removed: Scott, Interim Chief Financial Officer
−Removed: These amounts reflect the grant date market value as required by Regulation S-K Item 402(n)(2), computed in accordance with FASB ASC Topic 718.
−Removed: Allen was paid a discretionary annual bonus of $42,178 during the year ended December 31, 2022.
−Removed: See “ Outstanding Equity Awards as of the Year Ended December 31, 2022 ” for a discussion of option award compensation.
Outstanding Equity Awards as of the Years Ended December 31, 2024 and 2023
−Removed: The following table summarizes the number of shares of Airship Common Stock underlying outstanding equity incentive plan awards for each named executive officer as of December 31, 2023 and 2022.
−Removed: The number of shares subject to Airship Options outstanding at the effective time of the Merger, and the exercise price of such Airship Options, have been adjusted to reflect the Merger.
+Added: The following table summarizes the number of shares of common stock underlying outstanding equity incentive plan awards for each named executive officer as of December 31, 2024 and 2023.
+Added: The number of shares subject to Airship AI options outstanding at the effective time of the merger, and the exercise price of such Airship AI options, have been adjusted to reflect the merger.
Option Awards
−Removed: Shares or Units
−Removed: That Have Not
Unexerciseable
−Removed: Have Not Vested
−Removed: Victor Huang (1)
Victor Huang- SARS
−Removed: Paul Allen (2)
−Removed: On January 16, 2018, Mr.
−Removed: Huang received a stock option grant to purchase 1,758,105 shares of common stock, with an exercise price of $0.12 per share.
−Removed: As of December 31, 2023, 1,758,105 shares were vested.
−Removed: These shares were valued at $0.11 per share, or $190,000, as of the date of grant.
−Removed: On January 16, 2018, Mr.
−Removed: Huang received 1,758,105 stock appreciation rights for past service.
−Removed: The stock appreciation rights each has a base value of $0.12 per share.
−Removed: On January 16, 2022, Mr.
−Removed: Allen received a stock option grant to purchase 935,058 shares of common stock, with an exercise price of $0.57 per share.
−Removed: Of these options, 467,528 vested immediately, 233,765 vested on December 31, 2022 and 233,765 vested on December 31, 2023.
−Removed: These options were valued at grant date Black-Scholes value of $1.35 per share, or $1,270,078.
+Added: Stock Option Exercises as of the Years Ended December 31, 2024 and 2023
+Added: The following table summarizes the stock option exercises for each named executive officer as of December 31, 2024.
+Added: Number of Shares
+Added: Acquired on Exercise
+Added: Value Realized
+Added: There were no stock option exercises for each named executive officer as of December 31, 2023.
Executive Compensation Arrangements
6 unchanged sentences
Related to the Share Exchange Agreement with Super Simple AI, Inc., on February 17, 2022, the Company’s Board of Directors approved the 2022 Combined Incentive and Non-Qualified Stock Option Plan (the “2022 Plan”) to issue options to acquire a maximum of 3,000,000 common stock shares.
−Removed: Effective upon the Closing, the 2022 Plan will no longer be available for use for the grant of future awards.
+Added: Effective upon the closing of the merger, the 2022 Plan will no longer be available for use for the grant of future awards.
The 2022 Plan will continue to govern the terms of awards that have been granted under the 2022 Plan before, and that are still outstanding following, the merger.
8 unchanged sentences
The administrator may exercise its discretion to reduce the exercise price of outstanding stock options to the then current fair market value if the fair market value of the common stock covered by such option has declined since the date the option was granted, without the approval of the Company’s stockholders.
−Removed: Upon consummation of the Merger, each outstanding option under the 2022 Plan that was outstanding as of immediately prior to the Effective Time converted into (i) an option (each, a “Converted Stock Option”), on substantially the same terms and conditions as are in effect with respect to such award immediately prior to the Effective Time, to purchase the number of shares of Common Stock, determined by multiplying the number of shares of common stock subject to such award as of immediately prior to the Effective Time by the Conversion Ratio, at an exercise price per share of Common Stock equal to (A) the exercise price per share of common stock of such award divided by (B) the Conversion Ratio, and (ii) the right to receive a number of Earnout Shares in accordance with, and subject to, the contingencies set forth in the Merger Agreement.
+Added: Upon consummation of the merger, each outstanding option under the 2022 Plan that was outstanding as of immediately prior to the effective time of the merger converted into (i) an option (each, a “Converted Stock Option”), on substantially the same terms and conditions as are in effect with respect to such award immediately prior to the effective time, to purchase the number of shares of common stock, determined by multiplying the number of shares of common stock subject to such award as of immediately prior to the effective time by the conversion ratio, at an exercise price per share of common stock equal to (A) the exercise price per share of common stock of such award divided by (B) the conversion ratio, and (ii) the right to receive a number of earnout shares in accordance with, and subject to, the contingencies set forth in the Merger Agreement.
Stock Appreciation Rights Plan
5 unchanged sentences
Our board of directors may terminate or amend the SAR Plan at any time, but no such action shall adversely affect rights under any outstanding award without the holder’s consent.
−Removed: Upon consummation of the Merger, each SAR granted under the SAR Plan that was outstanding immediately prior to the Effective Time converted into a stock appreciation right denominated in shares of Common Stock (each, a “Converted SAR”).
+Added: Upon consummation of the merger, each SAR granted under the SAR Plan that was outstanding immediately prior to the effective time of the merger converted into a stock appreciation right denominated in shares of common stock (each, a “Converted SAR”).
Each Converted SAR will continue to have and be subject to substantially the same terms and conditions as were applicable to such SAR immediately prior to the effective time, except that (i) each Converted SAR will cover that number of shares of common stock equal to (A) the product of (1) the number of shares of common stock subject to such SAR immediately prior to the effective time and (2) the conversion ratio and (B) a number of earnout shares in accordance with, and subject to, the contingencies set forth in the Merger Agreement, and (ii) the per share base value for each share of common stock covered by the Converted SAR will be equal to the quotient obtained by dividing (A) the base value per share of common stock of such SAR immediately prior to the effective time by (B) the conversion ratio.
2023 Equity Incentive Plan
−Removed: The Company has adopted the Equity Incentive Plan, which plan was approved by stockholders at the extraordinary general meeting.
+Added: The Company has adopted the Airship AI Holdings, Inc.
+Added: 2023 Equity Incentive Plan (the “Equity Incentive Plan”), which plan was approved by stockholders at the extraordinary general meeting.
This section summarizes certain principal features of the Equity Incentive Plan.
2 unchanged sentences
Administration.
−Removed: The Equity Incentive Plan is administered by the Board, and upon consummation of the Merger will be administered by the compensation committee of the Board, which shall consist of three members of the Board, each of whom is a “non-employee director” within the meaning of Rule 16b-3 promulgated under the Exchange Act and “independent” for purposes of any applicable listing requirements.
+Added: The Equity Incentive Plan is administered by the compensation committee of the Board, which consists of three members of the Board, each of whom is a “non-employee director” within the meaning of Rule 16b-3 promulgated under the Exchange Act and “independent” for purposes of any applicable listing requirements.
If a member of the compensation committee is eligible to receive an award under the Equity Incentive Plan, such compensation committee member shall have no authority under the plan with respect to his or her own award.
13 unchanged sentences
The Equity Incentive Plan shall continue in effect, unless sooner terminated, until the tenth (10 th ) anniversary of the date on which it is adopted by the Board.
−Removed: Following the Closing, it is expected that all of our employees, consultants, advisors and service providers and all of our non-executive officer directors will be eligible to participate in the Equity Incentive Plan.
+Added: It is expected that all of our employees, consultants, advisors and service providers and all of our non-executive officer directors will be eligible to participate in the Equity Incentive Plan.
Future new hires and additional non-employee directors and/or consultants would be eligible to participate in the Equity Incentive Plan as well.
68 unchanged sentences
Louis Lebedin
−Removed: These amounts reflect the grant date market value as required by Regulation S-K Item 402(r)(2), computed in accordance with FASB ASC Topic 718.
−Removed: Fees earned were monthly payments of $5,000 paid to Peeyush Ranjan.
−Removed: Ranjan was appointed to the Board of Directors on November 1, 2021.
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS.
4 unchanged sentences
all executive officers and directors of the Company as a group.
−Removed: Percentage of beneficial ownership of Common Stock is based on 22,812,048 shares of Common Stock outstanding as of the date of this report.
+Added: Percentage of beneficial ownership of common stock is based on 30,588,413 shares of common stock outstanding as of December 31, 2024.
Beneficial ownership is determined in accordance with the rules of the SEC and includes voting or investment power with respect to, or the power to receive the economic benefit of ownership of, the securities.
1 unchanged sentence
However, these shares are not included in the computation of the percentage ownership of any other person.
−Removed: Unless otherwise indicated, we believe that all persons named in the table have sole voting and investment power with respect to all of our Ordinary Shares beneficially owned by them.
−Removed: Number of Shares
−Removed: of Common Stock
−Removed: % of Outstanding
+Added: Unless otherwise indicated, we believe that all persons named in the table have sole voting and investment power with respect to all of shares beneficially owned by them.
+Added: Common Stock Beneficially Owned
Name of Beneficial Owner (1)
−Removed: Beneficially Owned
Directors and Named Executive Officers-
2 unchanged sentences
Peeyush Ranjan (7)
−Removed: Amit Mital (8)
Louis Lebedin (8)
+Added: Amit Mital (9)
Total Directors and Officers (8 in total)
−Removed: 5% Shareholders-
−Removed: Shares Beneficially Owned
−Removed: Name and Address of Beneficial Owner
−Removed: Airship Kirkland FLP (Victor Huang) (9)
−Removed: Airship Redmond FLP (Derek Xu ) (10)
−Removed: Mulan Ventures LLC (11)
+Added: Airship Kirkland LP (Victor Huang) (10)
+Added: Airship Redmond LP (Derek Xu ) (11)
+Added: Armistice Capital Master Fund LLC
* Less than 1%
1 unchanged sentence
Includes (i) shares owned by Airship Kirkland Family LP, over which Mr.
−Removed: Huang has voting and dispositive power and (ii) 1,344,951 shares of Common Stock issuable upon the exercise of warrants to purchase shares of Common Stock.
+Added: Huang has voting and dispositive power, (ii) 1,564,951 shares of common stock issuable upon the exercise of warrants to purchase shares of common stock, (iii) 1,761,835 shares of common stock subject to options exercisable within 60 days, and (iv) 1,758,105 shares of common stock subject to stock appreciation rights.
Excludes the right to receive a number of earnout shares, in accordance with and subject to the contingencies set forth in the Merger Agreement.
Includes (i) shares owned by Airship Redmond Family LP, over which Mr.
−Removed: Xu has voting and dispositive power and (ii) 1,344,951 shares of Common Stock issuable upon the exercise of warrants to purchase shares of Common Stock.
+Added: Xu has voting and dispositive power, (ii) 1,344,951 shares of common stock issuable upon the exercise of warrants to purchase shares of common stock, and (iii) 12,500 shares of common stock subject to options exercisable within 60 days.
Excludes the right to receive a number of earnout shares, in accordance with and subject to the contingencies set forth in the Merger Agreement.
−Removed: Includes 935,058 shares of Common Stock subject to options exercisable within 60 days.
+Added: Includes (i) shares owned by Mr.
+Added: Allen, and (ii) 853,809 shares of common stock subject to options exercisable within 60 days.
Excludes the right to receive a number of earnout shares, in accordance with and subject to the contingencies set forth in the Merger Agreement.
−Removed: Includes 797,698 shares of Common Stock subject to options exercisable within 60 days.
+Added: Includes (i) shares owned by Mr.
+Added: Ma, and (ii) 687,173 shares of common stock subject to options exercisable within 60 days.
Excludes the right to receive a number of earnout shares, in accordance with and subject to the contingencies set forth in the Merger Agreement.
4 unchanged sentences
Includes 37,500 shares of common stock subject to options exercisable within 60 days.
+Added: Includes 76,148 shares of common stock subject to options exercisable within 60 days.
Excludes the right to receive a number of earnout shares, in accordance with and subject to the contingencies set forth in the Merger Agreement.
4 unchanged sentences
Derek Xu has voting and dispositive power over the shares owned by Airship Redmond Family LP.
−Removed: Excludes the right to receive a number of Earnout Shares, in accordance with and subject to the contingencies set forth in the Merger Agreement.
−Removed: Jane Cui has voting and dispositive power over the shares owned by Mulan Ventures LLC.
+Added: The securities are directly held by Armistice Capital Master Fund Ltd., a Cayman Islands exempted company (the “Master Fund”), and may be deemed to be beneficially owned by:
+Added: (i) Armistice Capital, LLC (“Armistice Capital”), as the investment manager of the Master Fund;
+Added: and (ii) Steven Boyd, as the Managing Member of Armistice Capital.
+Added: The warrants are subject to a beneficial ownership limitation of 4.99%, which such limitation restricts the holder from exercising that portion of the warrants that would result in the holder and its affiliates owning, after exercise, a number of shares of common stock in excess of the beneficial ownership limitation.
+Added: The address of Armistice Capital Master Fund Ltd.
+Added: is c/o Armistice Capital, LLC, 510 Madison Avenue, 7th Floor, New York, NY 10022.
Securities Authorized for Issuance Under Equity Compensation Plans
The following table sets forth certain information about the securities authorized for issuance under our incentive plans as of December 31, 2024:
+Added: Plan Category
+Added: Number of securities
+Added: to be issued upon
+Added: exercise of outstanding
+Added: options, warrants and rights
+Added: Weighted-average
+Added: exercise price of
+Added: outstanding options,
+Added: warrants and rights
+Added: Number of securities
+Added: remaining available
+Added: for future issuance
+Added: under equity compensation
+Added: plan (excluding securities
+Added: reflected in column
+Added: Equity compensation plan approved by shareholders
+Added: Equity compensation plans not approved by shareholders
The following table sets forth certain information about the securities authorized for issuance under our incentive plans for SARS as of December 31, 2024:
+Added: Plan Category
+Added: Number of securities
+Added: to be issued upon
+Added: exercise of outstanding
+Added: options, warrants and rights
+Added: Weighted-average
+Added: exercise price of
+Added: outstanding options,
+Added: warrants and rights
+Added: Number of securities
+Added: remaining available
+Added: for future issuance
+Added: under equity compensation
+Added: plan (excluding securities
+Added: reflected in column
+Added: Equity compensation plan approved by shareholders
+Added: Equity compensation plans not approved by shareholders
CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE.
1 unchanged sentence
Founder Shares
−Removed: On January 22, 2021, the Sponsor paid an aggregate of $25,000 to cover certain offering costs of BYTS in consideration for 8,625,000 of BYTS Class B ordinary shares (the “Founder Shares”).
−Removed: The Founder Shares included an aggregate of up to 1,125,000 shares subject to forfeiture by the Sponsor to the extent that the underwriters’ over-allotment was not exercised in full or in part, so that the number of Founder Shares would collectively represent 20% of BYTS’ issued and outstanding shares upon the completion of the Initial Public Offering (excluding the private placement shares).
+Added: On January 22, 2021, Byte Holdings LP, a Cayman Islands exempted limited partnership and the sponsor of BYTS (the “Sponsor”) paid an aggregate of $25,000 to cover certain offering costs of BYTS in consideration for 8,625,000 of BYTS Class B ordinary shares (the “Founder Shares”).
+Added: The Founder Shares included an aggregate of up to 1,125,000 shares subject to forfeiture by the Sponsor to the extent that the underwriters’ over-allotment was not exercised in full or in part, so that the number of Founder Shares would collectively represent 20% of BYTS’ issued and outstanding shares upon the completion of the BYTS’ initial public offering (excluding the private placement shares).
On April 7, 2021, the underwriter exercised its over-allotment option in part, and 532,687 Founder Shares were subsequently forfeited by the Sponsor.
Effective as of March 27, 2023, pursuant to the terms of BYTS’ Cayman constitutional documents, the Sponsor elected to convert each outstanding Class B ordinary share held by it on a one-for-one basis into Class A ordinary shares of BYTS, with immediate effect.
−Removed: On June 26, 2023, BYTS issued one Class B ordinary share in connection with the Domestication.
−Removed: At the time of the IPO, the Sponsor agreed, subject to limited exceptions, not to transfer, assign or sell any of its Founder Shares until the earlier to occur of:
−Removed: (A) one year after the completion of a Business Combination;
−Removed: and (B) subsequent to a Business Combination, (x) if the closing price of the Class A ordinary shares equals or exceeds $12.00 per share (as adjusted for share sub-divisions, share capitalizations, reorganizations, recapitalizations and the like) for any 20 trading days within any 30-trading day period commencing at least 120 days after a Business Combination, or (y) the date on which BYTS completes a liquidation, merger, amalgamation, share exchange, reorganization or other similar transaction that results in all of BYTS’ shareholders having the right to exchange their Class A ordinary shares for cash, securities or other property.
−Removed: In connection with the Business Combination, the Sponsor has entered into the Parent Support Agreement, dated as of June 27, 2023, with BYTS and Airship AI.
−Removed: The Parent Support Agreement provided that, after the Domestication and immediately prior to the Closing, the Sponsor will forfeit 1,000,000 Founder Shares held by it, and to make the Share Contribution to secure non-redemption agreements and/or PIPE Financing.
−Removed: The Parent Support Agreement also provided that 4,492,313 Founder Shares will be subject to a lock-up for a period of 180 days following the Closing.
+Added: On June 26, 2023, BYTS issued one Class B ordinary share in connection with the domestication of BYTS as a Delaware corporation.
+Added: At the time of BYTS’ IPO, the Sponsor agreed, subject to limited exceptions, not to transfer, assign or sell any of its Founder Shares until the earlier to occur of:
+Added: (A) one year after the completion of the merger;
+Added: and (B) subsequent to the merger, (x) if the closing price of the Class A ordinary shares equals or exceeds $12.00 per share (as adjusted for share sub-divisions, share capitalizations, reorganizations, recapitalizations and the like) for any 20 trading days within any 30-trading day period commencing at least 120 days after the merger, or (y) the date on which BYTS completes a liquidation, merger, amalgamation, share exchange, reorganization or other similar transaction that results in all of BYTS’ shareholders having the right to exchange their Class A ordinary shares for cash, securities or other property.
+Added: In connection with the merger, the Sponsor entered into a support agreement, pursuant to which the Sponsor forfeited 1,000,000 Founder Shares held by it and made the share contribution to secure non-redemption agreements and/or PIPE financing.
Related Party Loans
On July 26, 2023, the Sponsor advanced $70,560 to BYTS, on September 8, 2023, the Sponsor advanced an additional $70,000 to BYTS, on November 1, 2023, BYTS received an additional advance from a related party of $224,500 and on November 2, 2023, the Sponsor advanced $25,159 to BYTS, for an aggregate $390,219 advanced to BYTS.
−Removed: These advances were repaid to the Sponsor at the time of Closing.
+Added: These advances were repaid to the Sponsor at the time of closing of the merger.
Administrative Services Agreement
−Removed: BYTS entered into an agreement that provides that, commencing on effective date of the Initial Public Offering, BYTS agreed to pay the Sponsor $10,000 per month for office space, utilities, secretarial and administrative support services.
+Added: BYTS entered into an agreement that provided that, commencing on effective date of the BYTS’ initial public offering, BYTS agreed to pay the Sponsor $10,000 per month for office space, utilities, secretarial and administrative support services.
During the three months ended December 31, 2023 and the year ended December 31, 2022, BYTS incurred $30,000 and $90,000, respectively, of such fees.
On November 30, 2022, BYTS assigned the administrative services agreement, previously entered into by and between BYTS and the Sponsor to Sagara Group, LLC, which is a company controlled by Mr.
−Removed: In connection with the Business Combination, the Company agreed to extend the term of the Administrative Services Agreement for an additional three months following the Closing.
+Added: In connection with the merger, the Company agreed to extend the term of the administrative services agreement for an additional three months following the closing of the merger.
Non-Redemption Agreements
−Removed: On August 1, 2023, BYTS entered into a Non-Redemption Agreement with the Sponsor pursuant to which the Sponsor agreed to acquire from shareholders of BYTS $6 million in aggregate value of Public Shares, either in the open market or through privately negotiated transactions, at a price no higher than the redemption price per share payable to Public Shareholders who exercise Redemption Rights with respect to their Public Shares, prior to the closing date of the Business Combination, to waive its Redemption Rights and hold the Public Shares through the closing date of the Business Combination, and to abstain from voting and not vote the Public Shares in favor of or against the Business Combination.
−Removed: As consideration for the Non-Redemption Agreement, BYTS agreed to pay the Sponsor $0.033 per Public Share per month, which will begin accruing on the date that is three days after the date of the Non-Redemption Agreement and terminate on the earlier of the closing date of the Business Combination, the termination of the Merger Agreement, or the Outside Closing Date (as defined in the Merger Agreement).
−Removed: Additionally, on August 1, 2023, BYTS entered into a Non-Redemption Agreement with the Non-Redeeming Shareholder holding Public Shares, pursuant to which the Non-Redeeming Shareholder agreed not to redeem $1 million in aggregate value of Public Shares held by it on the date of the Non-Redemption Agreement in connection with the Business Combination.
−Removed: The Non-Redeeming Shareholder is an investor in our Sponsor and, other than indirectly through its interest in our Sponsor, the Non-Redeeming Shareholder did not receive any separate consideration for such waiver.
+Added: On August 1, 2023, BYTS entered into a non-redemption agreement with the Sponsor pursuant to which the Sponsor agreed to acquire from shareholders of BYTS $6 million in aggregate value of public shares, either in the open market or through privately negotiated transactions, at a price no higher than the redemption price per share payable to public shareholders who exercise redemption rights with respect to their public shares, prior to the closing date of the merger, to waive its redemption rights and hold the public shares through the closing date of the merger, and to abstain from voting and not vote the public shares in favor of or against the merger.
+Added: As consideration for the non-redemption agreement, BYTS agreed to pay the Sponsor $0.033 per public share per month, which will begin accruing on the date that is three days after the date of the non-redemption agreement and terminate on the closing date of the merger.
+Added: Additionally, on August 1, 2023, BYTS entered into a non-redemption agreement with a shareholder holding public shares, pursuant to which such shareholder agreed not to redeem $1 million in aggregate value of public shares held by it on the date of the non-redemption agreement in connection with the merger.
+Added: Such shareholder is an investor in our Sponsor and, other than indirectly through its interest in our Sponsor, such shareholder did not receive any separate consideration for such waiver.
Airship AI Holdings, Inc.
1 unchanged sentence
In 2020, Victor Huang and Derek Xu, the founders, officers and directors of Airship AI (“Airship AI Founders”), borrowed $3,000,000 (“shareholder advances”) from Airship AI.
−Removed: As of December 31, 2022 and 2021, Airship AI was owed $1,100,000 by the Airship AI Founders.
−Removed: Due to the lack of certainty over the payment of interest, Airship AI will record when received.
−Removed: Due to the uncertainty of the timing of payment, the advances will be treated as a long-term asset.
−Removed: The shareholder advances bear interest at 5% and during 2022 and 2021 no interest was paid.
+Added: As of January 1, 2023, Airship AI was owed $1,100,000 by the Airship AI Founders.
+Added: Due to the uncertainty of the timing of payment, the advances were treated as a long-term asset.
+Added: The shareholder advances bore interest at 5% and no interest was ever paid.
Huang and Mr.
7 unchanged sentences
On February 28, 2023, the Airship AI Founders transferred their interests in Zeppelin to Airship AI for the $1,100,000 owed by the Airship AI Founders.
−Removed: Vehicle and Condominium
−Removed: On March 30, 2021, Airship AI sold a vehicle to an Airship AI Founder for a promissory note in the amount of $80,000.
−Removed: The note had a simple interest rate of 4%, compounded annually, computed daily based on a 360-day year with principal and interest due in March 2023.
−Removed: Interest payments were due annually.
−Removed: The promissory note plus interest in the amount of $84,844 was repaid during the year ended December 31, 2022.
−Removed: On May 5, 2021, Airship AI sold a condominium in Juanita Beach, Washington, to an Airship AI Founder for a secured promissory note in the amount of $750,000.
−Removed: The note had interest of 4% per annum, computed on the diminishing principal balance.
−Removed: Interest commenced on the closing with the first payment due on the first of each month after closing.
−Removed: The note was to be paid in full on or before 24 months from the date of the note.
−Removed: Interest payments were due annually.
−Removed: The promissory note plus interest in the amount of $794,917 was repaid during the year ended December 31, 2022.
−Removed: Founder Advances
−Removed: During the year ended December 31, 2022, Mr.
−Removed: Huang and Mr.
−Removed: Xu advanced Airship AI $1,900,000 and were repaid $1,300,000, with $600,000 recorded as advances from founders as of December 31, 2022.
+Added: Advances due to Founders
+Added: Prior to 2023, the founders had advanced to us a net $600,000.
In the year ended December 31, 2023, Mr.
Huang and Mr.
−Removed: Xu advanced Airship AI $1,350,000 and were repaid $200,000, with $1,750,000 recorded as advances from founders as of December 31, 2023.
−Removed: The advances are non-interest bearing and Airship AI expects to pay the balance off within a one year period.
+Added: Xu advanced Airship AI a total of $1,350,000 and were repaid a total of $200,000, with $1,750,000 recorded as advances from founders as of December 31, 2023.
During 2024, Mr.
−Removed: Huang advanced Airship AI $900,000 and was repaid $900,000, with $1,750,000 recorded as advances from founders as of March 29, 2024.
−Removed: The advances are non-interest bearing and Airship AI expects to pay the balance off within a one year period.
+Added: Huang and Mr.
+Added: Xu advanced Airship AI $2,100,000 and were repaid $2,550,000, with $1,300,000 recorded as advances from founders as of December 31, 2024.
+Added: The outstanding advances as of December 31, 2024 and 2023 are non-interest bearing and the Company expects to pay the balance off within a one year period.
Warrants to Purchase Common Stock
3 unchanged sentences
All warrants are fully vested as they were issued for services performed.
+Added: Master Loan Agreement
+Added: On September 27, 2024, we entered into a Master Loan Agreement with Mr.
+Added: Huang, whereby he may provide additional funding of up to $1,500,000 under certain terms and conditions.
+Added: The agreement provides for interest of 6%.
+Added: The Company paid interest for the 2024 advances (described under “Founder Advances” above) of $11,913 and issued warrants to purchase up to 220,000 shares of common stock.
+Added: The warrants have an exercise price of $2.36 per share, are exercisable immediately upon issuance and will expire in five years following the date of issuance.
+Added: The $284,478 fair value of the warrant is recorded in permanent equity in the consolidated balance sheets and was fully expensed on the date of grant.
+Added: There are no outstanding advances under this Master Loan Agreement as of December 31, 2024.
Issuance of Bankruptcy Plan Shares
2 unchanged sentences
On December 15, 2023, BYTS entered into an Agreement and Plan of Merger (the “SILLC Merger Agreement”) by and among BYTS, NV Merger Sub, SILLC, and the other parties thereto.
−Removed: On December 21, 2023, immediately following the consummation of the Domestication and prior to the consummation of the Business Combination, and as contemplated by the SILLC Merger Agreement, NV Merger Sub merged (the “SILLC Merger”) with and into SILLC, with SILLC surviving the SILLC Merger as a wholly-owned subsidiary of BYTS.
+Added: On December 21, 2023, immediately following the consummation of the domestication and prior to the consummation of the merger, and as contemplated by the SILLC Merger Agreement, NV Merger Sub merged (the “SILLC Merger”) with and into SILLC, with SILLC surviving the SILLC Merger as a wholly-owned subsidiary of BYTS.
SILLC became the successor and “Post Confirmation Debtor” pursuant to the bankruptcy plan.
69 unchanged sentences
Warrant Agreement, dated March 18, 2021, by and between BYTE Acquisition Corp.
−Removed: and Continental Stock Transfer & Trust Company, as warrant agent (incorporated by reference to Exhibit 4.1 to BYTE Acquisition Corp.’s Current Report on Form 8-K filed with the SEC on March 23, 2021).
+Added: and Equiniti Trust Company, LLC, as warrant agent (incorporated by reference to Exhibit 4.1 to BYTE Acquisition Corp.’s Current Report on Form 8-K filed with the SEC on March 23, 2021).
Amended and Restated Common Stock Purchase Warrant issued February 2, 2024 by Airship AI Holdings, Inc.
2 unchanged sentences
Description of registrant’s securities.
+Added: Warrant Agency Agreement, dated September 3, 2024, between the Company and Equiniti Trust Company, LLC, as warrant agent (incorporated by reference to Exhibit 4.1 of the registrant’s Current Report on Form 8-K filed with the SEC on September 4, 2024).
+Added: Common Stock Purchase Warrant (incorporated by reference to Exhibit 4.2 of the registrant’s Current Report on Form 8-K filed with the SEC on September 4, 2024).
+Added: Placement Agent Warrant, dated September 3, 2024 (incorporated by reference to Exhibit 4.3 of the registrant’s Current Report on Form 8-K filed with the SEC on September 4, 2024).
Letter Agreement, dated March 18, 2021, by and among BYTE Acquisition Corp., its officers, its directors and Byte Holdings LP (incorporated by reference to Exhibit 10.1 of BYTE Acquisition Corp.’s Current Report on Form 8-K filed with the SEC on March 23, 2021).
37 unchanged sentences
(incorporated by reference to Exhibit 10.4 to the registrant’s Current Report on Form 8-K filed with the SEC on February 6, 2024).
+Added: Amended and Restated Senior Secured Convertible Promissory Note issued February 2, 2024 by Airship AI Holdings, Inc.
+Added: to Platinum Capital Partners Inc.
+Added: (incorporated by reference to Exhibit 10.1 to the registrant’s Current Report on Form 8-K filed with the SEC on February 6, 2024).
+Added: Amended and Restated Security Agreement dated February 2, 2024 between Airship AI Holdings, Inc.
+Added: and Platinum Capital Partners Inc.
+Added: (incorporated by reference to Exhibit 10.2 to the registrant’s Current Report on Form 8-K filed with the SEC on February 6, 2024).
+Added: Amended and Restated Guaranty dated February 2, 2024 between Airship AI Holdings, Inc., Platinum Capital Partners Inc.
+Added: (incorporated by reference to Exhibit 10.3 to the registrant’s Current Report on Form 8-K filed with the SEC on February 6, 2024).
+Added: Amended and Restated Subordination Agreement dated February 2, 2024 between Airship AI Holdings, Inc.
+Added: and Platinum Capital Partners Inc.
+Added: (incorporated by reference to Exhibit 10.4 to the registrant’s Current Report on Form 8-K filed with the SEC on February 6, 2024).
+Added: Extension Agreement between Airship AI Holdings, Inc.
+Added: and Platinum Capital Partners Inc.
+Added: dated June 22, 2024.
+Added: (incorporated by reference to Exhibit 10.1 to the registrant’s Current Report on Form 8-K filed with the SEC on June 24, 2024).
+Added: Placement Agency Agreement dated August 29, 2024, between the Company and Roth Capital Partners, LLC and The Benchmark Company, LLC (incorporated by reference to Exhibit 10.1 of the registrant’s Current Report on Form 8-K filed with the SEC on September 4, 2024).
+Added: Securities Purchase Agreement, dated August 29, 2024, between the Company and the purchaser party thereto (incorporated by reference to Exhibit 10.2 of the registrant’s Current Report on Form 8-K filed with the SEC on September 4, 2024).
+Added: Form of Lock-up Agreement (incorporated by reference to Exhibit 10.16 of the registrant’s Amendment No.
+Added: 1 to Registration Statement on Form S-1 (File No.
+Added: 333-281333), filed with the SEC on August 22, 2024).
+Added: Master Loan Agreement dated September 27, 2024 by and between the Company and Victor Huang (incorporated by reference to Exhibit 10.4 of the registrant’s Quarterly Report on Form 10-Q filed with the SEC on November 14, 2024).
Code of Ethics (incorporated by reference to Exhibit 14.1 to the registrant’s Current Report on Form 8-K filed with the SEC on December 28, 2023).
+Added: Insider Trading Policy
Letter from Marcum LLP, dated December 28, 2023 (incorporated by reference to Exhibit 16.1 to the registrant’s Current Report on Form 8-K filed with the SEC on December 28, 2023).
List of Subsidiaries (incorporated by reference to Exhibit 21.1 to the registrant’s Current Report on Form 8-K filed with the SEC on December 28, 2023).
−Removed: Power of Attorney (contained on the signature page to this registration statement).
Certification of Principal Executive Officer pursuant to Exchange Act Rules 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
24 unchanged sentences
We have audited the accompanying consolidated balance sheets of Airship AI Holdings, Inc.
−Removed: (a Delaware corporation) (the “Company”) as of December 31, 2023 and 2022 and the related consolidated statements of operations and comprehensive loss, changes in stockholders’ deficit, and cash flows for each of the two years in the period ended December 31, 2023, and the related notes (collectively referred to as the “consolidated financial statements”).
+Added: (a Delaware corporation) (the “Company”) as of December 31, 2024 and 2023 and the related consolidated statements of operations and comprehensive (loss) income, changes in stockholders’ deficit, and cash flows for each of the two years in the period ended December 31, 2024, and the related notes (collectively referred to as the “consolidated financial statements”).
In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2024 and 2023, and the results of its operations and its cash flows for each of the two years in the period ended December 31, 2024 in conformity with accounting principles generally accepted in the United States of America.
7 unchanged sentences
The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting.
−Removed: As part of our audit, we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting.
+Added: As part of our audits, we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting.
Accordingly, we express no such opinion.
5 unchanged sentences
Santa Rosa, California
−Removed: April 1, 2024
+Added: February 28, 2025
AIRSHIP AI HOLDINGS, INC.
CONSOLIDATED BALANCE SHEETS
−Removed: As of December 31, 2023 and December 31, 2022
+Added: As of December 31, 2024 and 2023
December 31, 2024
2 unchanged sentences
Cash and cash equivalents
−Removed: Accounts receivable, net of provision for credit losses of $ 0
+Added: Accounts receivable, net of allowance for credit losses of $ 0
Prepaid expenses and other
−Removed: Payroll and income tax receivable
+Added: Income tax receivable
Total current assets
PROPERTY AND EQUIPMENT, NET
−Removed: Advances to founders
Operating lease right of use asset
4 unchanged sentences
Accrued expenses
−Removed: Current portion of Small Business Loan
Senior Secured Convertible Promissory Notes
3 unchanged sentences
NON-CURRENT LIABILITIES:
−Removed: Payable to founders
−Removed: Small Business Loan- non-current
Operating lease liability, net of current portion
5 unchanged sentences
STOCKHOLDERS' DEFICIT:
−Removed: Preferred stock - no par value, 5,000,000 shares authorized, 0 shares issued
−Removed: and outstanding as of December 31, 2023 and 2022
−Removed: Common stock - $0.0001 par value, 200,000,000 shares authorized, 22,812,048 and
−Removed: 13,387,344 shares issued and outstanding as of December 31, 2023 and 2022
+Added: Preferred stock - no par value, 5,000,000 shares authorized, 0 shares issued and outstanding as of December 31, 2024 and December 31, 2023
+Added: Common stock - $ 0.0001 par value, 200,000,000 shares authorized, 30,588,413 and 22,812,048 shares issued and outstanding as of December 31, 2024 and 2023
Additional paid in capital
9 unchanged sentences
AIRSHIP AI HOLDINGS, INC.
−Removed: CONSOLIDATED STATEMENT OF OPERATIONS AND COMPREHENSIVE LOSS
+Added: CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE (LOSS) INCOME
For the years ended December 31, 2024 and 2023
5 unchanged sentences
COST OF NET REVENUES:
+Added: Cost of Sales
Post contract support
Other services
+Added: Cost of revenue
RESEARCH AND DEVELOPMENT EXPENSES
4 unchanged sentences
( 6,640,365 )
−Removed: OTHER INCOME (EXPENSE):
−Removed: Gain from change in fair value of warrants
−Removed: Gain from change in fair value of earnout liability
+Added: OTHER (EXPENSE) INCOME:
+Added: (Loss) gain from change in fair value of earnout liability
+Added: ( 18,171,380 )
+Added: (Loss) gain from change in fair value of warrant liability
+Added: ( 33,512,633 )
Loss from change in fair value of convertible debt
−Removed: Interest income
−Removed: Interest expense
−Removed: Other expense
−Removed: Other income- PPP loan forgiveness
−Removed: Other income- employee retention tax credit
−Removed: Total other income, net
−Removed: INCOME (LOSS) BEFORE PROVISON FOR INCOME TAXES
+Added: Loss on note conversion
+Added: ( 1,144,676 )
+Added: Interest expense, net
+Added: ( 1,003,096 )
+Added: Other income (expense)
+Added: Total other (expense) income, net
+Added: ( 53,959,777 )
+Added: (LOSS) INCOME BEFORE PROVISON FOR INCOME TAXES
+Added: ( 57,464,890 )
Provision for income taxes
−Removed: NET INCOME (LOSS)
−Removed: OTHER COMPREHENSIVE LOSS
−Removed: Foreign currency translation loss, net
−Removed: TOTAL COMPREHENSIVE INCOME (LOSS)
+Added: NET (LOSS) INCOME
( 57,464,890 )
−Removed: NET INCOME (LOSS) PER SHARE:
+Added: OTHER COMPREHENSIVE INCOME (LOSS)
+Added: Foreign currency translation income (loss), net
+Added: TOTAL COMPREHENSIVE (LOSS) INCOME
+Added: $ ( 57,455,552 )
+Added: NET (LOSS) INCOME PER SHARE:
Weighted average shares of common stock outstanding
1 unchanged sentence
AIRSHIP AI HOLDINGS, INC.
−Removed: CONSOLIDATED STATEMENT OFCHANGES IN STOCKHOLDERS' DEFICIT
+Added: CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ DEFICIT
For the years ended December 31, 2024 and 2023
−Removed: Comprehensive
+Added: Other Comprehensive
Stockholders'
2 unchanged sentences
$ ( 8,358,411 )
−Removed: Stock-based compensation
−Removed: Foreign currency translation loss
−Removed: Balance as of December 31, 2022 (1)
−Removed: ( 10,314,313 )
−Removed: ( 8,358,411 )
Stock-based compensation- stock option grants
8 unchanged sentences
( 17,487,227 )
+Added: Balance as of January 1, 2024
+Added: ( 17,476,700 )
+Added: ( 17,487,227 )
+Added: Stock-based compensation
+Added: Stock based compensation- warrants
+Added: Issuance of common stock for services
+Added: Issuance of common stock for conversion of debt
+Added: Issuance of common stock for exercise of warrants, net
+Added: Issuance of common stock for stock options exercise
+Added: Issuance of common stock for debt interest payment
+Added: Issuance of common stock and warrants for offering, net
+Added: Foreign currency translation gain
+Added: ( 57,464,890 )
+Added: ( 57,464,890 )
+Added: Balance as of December 31, 2024
+Added: $ ( 74,941,590 )
+Added: $ ( 53,023,137 )
(1) The shares of the Company's common stock, prior to the Merger, have been retroactively restated as shares reflecting the exchange ratio of approximately 1.7581 established in the Merger described in Note 1.
6 unchanged sentences
CASH FLOWS FROM OPERATING ACTIVITIES:
−Removed: Net income (loss)
$ ( 57,464,890 )
−Removed: Adjustments to reconcile net income (loss) to net cash used in
−Removed: operating activities
+Added: Adjustments to reconcile net loss to net cash used in operating activities
Depreciation and amortization
−Removed: Stock-based compensation- stock option grants
+Added: Stock-based compensation
Stock-based compensation- warrants
−Removed: Gain on forgiveness of note payable - PPP
−Removed: ( 1,146,235 )
Amortization of operating lease right of use asset
Accelerated amortization of ROU asset - lease termination
−Removed: Gain from lease liability termination
−Removed: Gain from change in fair value of warrant liability
+Added: Gain from lease termination
+Added: Issuance of common stock for services
+Added: Noncash interest expense
+Added: Loss (gain) from change in fair value of warrant liability
( 1,341,120 )
−Removed: Gain from change in fair value of earnout liability
+Added: Loss (gain) from change in fair value of earnout liability
( 21,976,349 )
Loss from change in fair value of convertible note
+Added: Loss on note conversion
Non cash interest, net
5 unchanged sentences
Accounts payable - trade and accrued expenses
+Added: ( 2,294,698 )
Deferred revenue
+Added: ( 2,780,447 )
NET CASH USED IN OPERATING ACTIVITIES
2 unchanged sentences
CASH FLOWS FROM FINANCING ACTIVITIES:
+Added: Issuance of common stock and warrants for offering, net
Proceeds from convertible promissory note
+Added: Proceeds from warrant exercise, net
Advances from founders, net
Proceeds from reverse recapitalization
−Removed: Proceeds from small business loan and line of credit
−Removed: Proceeds from notes receivable - related parties
+Added: Proceeds from stock option exercises
Repayment of small business loan and line of credit
NET CASH PROVIDED BY FINANCING ACTIVITIES
−Removed: NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
−Removed: ( 1,036,202 )
+Added: NET INCREASE IN CASH AND CASH EQUIVALENTS
Effect from exchange rate on cash
−Removed: CASH AND CASH EQUIVALENTS, beginning of year
−Removed: CASH AND CASH EQUIVALENTS, end of year
+Added: CASH AND CASH EQUIVALENTS, beginning of period
+Added: CASH AND CASH EQUIVALENTS, end of period
Supplemental disclosures of cash flow information:
1 unchanged sentence
Noncash investing and financing
−Removed: Elimination of advances to founders in connection with
−Removed: contribution of Zeppelin by shareholders
−Removed: Elimination of payables to founders in connection with
−Removed: contribution of Zeppelin by shareholders
−Removed: Warrants issued in connection with debt
+Added: Elimination of advances to founders in connection with contribution of Zeppelin by shareholders
+Added: Elimination of payables to founders in connection with contribution of Zeppelin by shareholders
+Added: Issuance of common stock for debt interest payment
+Added: Issuance of common stock for debt conversion
+Added: Recognition of warrant liability
Recognition of right-of-use asset
Recognition of operating lease liability
−Removed: Deferred rent write off
Noncash activity related to Merger-
1 unchanged sentence
Recognition of earnout liability
−Removed: Recognition of prepaid assets
Recognition of accounts payable
2 unchanged sentences
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
−Removed: On March 7, 2023, the Company changed its name to Airship AI Holdings, Inc.
−Removed: from Super Simple AI, Inc.
Airship AI Holdings, Inc.
−Removed: (the “Company” or “Airship”) is a holding company that executes business through its wholly owned subsidiary, Airship AI, Inc.
+Added: (the “Company” or “Airship”) is a holding company incorporated in Delaware that executes business through its wholly owned subsidiary, Airship AI, Inc.
+Added: (“Airship AI”).
Prior to the formation of Super Simple AI, Inc.
in 2022, the Company operated as Airship AI, Inc.
−Removed: (formerly known as JDL Digital Systems, Inc.) Super Simple AI, Inc.
−Removed: was formed in January 2022 through a share exchange with JDL Digital System.
+Added: (formerly known as JDL Digital Systems, Inc.).
+Added: On March 7, 2023, Super Simple AI, Inc.
+Added: changed its name to Airship AI Holdings, Inc.
+Added: Super Simple AI, Inc.
+Added: was formed in January 2022 through a share exchange with JDL Digital Systems, Inc.
JDL Digital Systems, Inc.
was incorporated under the laws of the State of Washington on June 30, 2003.
−Removed: The Company has historically enabled government and commercial customers, through a combination of hardware, software, including artificial intelligence (“AI”) and service offerings to manage existing and emerging physical security challenges through a secure single-pane-of-glass Common Operational Picture (COP), connecting a wide range of sensors and edge Internet of Things (“IoT”) devices across disparate networks, environments, and geographic locations to a single consolidated location.
−Removed: The Company employed forty seven employees as of December 31, 2023.
−Removed: The employees are headquartered in Redmond, WA and are supported by a growing team at our Customer Center of Excellence located in Charlotte, NC.
−Removed: The Company employed eight research and development personnel in Taiwan as of December 31, 2023.
−Removed: The Company’s products appeal to customers whose business operations are geographically diverse, providing essential goods and services, requiring physical security solutions that are tailored to their unique physical security requirements.
−Removed: Airship further appeals to customers who want to choose the right tool for the job (or tailor the tool to fit the job), rather than have to operate based on the tools that are commercially available to them.
−Removed: The Company has historically promoted its goods and services through very select marketing and advertising channels, most of which are closed to the general public and or are limited in their focus to customers specifically looking for solutions in the physical security and video surveillance arena.
−Removed: The Company’s initial software application is now further evolving into an enterprise grade solution addressing a broadened data management lifecycle, starting at the edge.
−Removed: Edge Cloud Computing is being increasingly viewed as a key enabler and technology necessity.
−Removed: In 2020, the Company’s two main owners started a new business, Zeppelin Worldwide, Inc.
−Removed: and its subsidiary, Zeppelin Taiwan, Ltd.
−Removed: (together “Zeppelin”).
−Removed: Zeppelin’s focus is on the development of cloud-based products.
−Removed: Zeppelin was considered a variable interest entity (VIE) and was consolidated with the Company.
−Removed: On February 28, 2023, the Founders transferred their interest in Zeppelin to the Company and Zeppelin became a wholly-owned subsidiary.
−Removed: The transaction had no impact on the consolidated financial statements, other than $ 1.1 million Advance to Founders and the $ 1.1 million Payable to Founders are now eliminated.
−Removed: Merger with BYTE Acquisition Corp.
−Removed: On December 21, 2023, the Company completed the merger (the “Merger”) contemplated by the Merger Agreement, dated as of June 27, 2023 (as amended on September 22, 2023 and as may be further amended and/or restated from time to time, the “Merger Agreement”) by and among BYTS, BYTE Merger Sub, Inc., a Washington corporation and a direct, wholly-owned subsidiary of BYTS (“Merger Sub”), and Airship AI.
−Removed: Effective December 21, 2023, following the filing of Articles of Merger with the Secretary of State of the State of Washington, Merger Sub merged with and into Airship AI with Airship AI as the surviving corporation.
+Added: On December 21, 2023, the Company completed the merger (“the Merger”) contemplated by the merger agreement (the “Merger Agreement”) dated as of June 27, 2023 and amended on September 22, 2023, by and among BYTE Acquisition Corp.
+Added: (“BYTS”), BYTE Merger Sub, Inc., a Washington corporation and a direct, wholly-owned subsidiary of BYTS (“Merger Sub”), and Airship AI.
+Added: Effective December 21, 2023, Merger Sub merged with and into Airship AI with Airship AI as the surviving corporation.
Thus, Airship AI became a wholly-owned subsidiary of the Company.
−Removed: In connection with the Merger, Airship AI changed its name to “Airship AI, Inc.” See Note 13 —Reverse Recapitalization for additional information.
−Removed: The Company has incurred losses from operations the past few years and had an accumulated deficit of $ 16,582,038 as of December 31, 2023.
−Removed: The Company also has at December 31, 2023 a working capital deficit of approximately $ 6,174,000 .
−Removed: The net working capital deficit includes a couple of items that are expected to require limited cash outlays in the future including the current deferred revenue totaling $ 4,009,000 and convertible debt totaling $ 2,825,000 , which we expect to be converted to equity.
−Removed: The Company has primarily funded its operations with proceeds from debt borrowings, advances from founders, and proceeds from the Merger.
−Removed: The Company has recently received purchase orders from various government agency customers totaling over $13 million from which we expect to start receiving cash in the first quarter of 2024.
−Removed: Huang has committed to providing $ 2.5 million in additional temporary funding if it is necessary.
−Removed: Based on the Company’s actions undertaken during 2023 and 2024 to close customer deals, manage operating expenses and opportunities to raise additional capital after the Merger, Management believes that the Company’s current cash and cash equivalents will be sufficient to fund its operations for at least the next 12 months from the issuance of these consolidated financial statements.
−Removed: The Company’s assessment of the period of time through which its financial resources will be adequate to support its operations is a forward-looking statement and involves risks and uncertainties.
−Removed: The Company’s actual results could vary as a result of its near and long-term future capital requirements that will depend on many factors.
+Added: In connection with the Merger, Airship AI changed its name from “Airship AI Holdings, Inc.” to “Airship AI, Inc.” See Note 11 —Reverse Recapitalization for additional information.
+Added: Fair Value Transactions in Connection with Merger
+Added: As a result of the Merger, the Company entered into the following transactions that were measured at fair value and vary quarterly with the share price and other items.
+Added: Any change is non-cash and is recorded as a gain or loss in other income (expense).
+Added: See Note 14– Fair Value Measurements for more information.
+Added: Common Stock and Warrant Offering after Merger
+Added: On September 3, 2024, the Company closed an $ 8 million public offering with net proceeds of approximately $ 7.3 million, after deducting the estimated offering expenses payable by the Company, including the placement agent fees.
+Added: The offering consisted of 2,882,883 shares of its common stock and warrants to purchase up to an aggregate of 2,882,883 shares of its common stock at a combined public offering price of $2.775 per share and associated common stock warrant.
+Added: The warrants have an exercise price of $ 2.65 per share, are exercisable immediately upon issuance, and will expire five years following the date of issuance.
+Added: The warrants are classified as a component of permanent equity because they are freestanding financial instruments that are legally detachable and separately exercisable from the shares of common stock with which they were issued, do not embody an obligation for the Company to repurchase its shares, and permit the holders to receive a fixed number of shares of common stock upon exercise.
+Added: On December 24, 2024, the Company entered into a warrant exercise inducement agreement with a holder of existing common stock warrants exercisable for an aggregate of 2,882,883 shares of common stock at the existing exercise price of $ 2.65 per share, in exchange for the issuance of new common stock warrants to purchase 2,162,162 shares of common stock at an exercise price per share of $ 4.50 (collectively, the “Inducement Warrants”).
+Added: The investor agreed to exercise the existing 2,882,883 warrants for cash resulting in aggregate gross proceeds of approximately $7.6 million with approximately $7.4 million in net proceeds after deducting advisory fees.
+Added: The Inducement Warrants are immediately exercisable and will be exercisable for five years from the date of issuance.
+Added: The Inducement Warrants are classified as a component of permanent equity because they are freestanding financial instruments that are legally detachable and separately exercisable from the shares of common stock with which they were issued, do not embody an obligation for the Company to repurchase its shares, and permit the holders to receive a fixed numbers of shares of common stock upon exercise.
+Added: See Note 6 – Stockholders’ Deficit for more information.
+Added: Liability as of
+Added: Liability as of
+Added: December 31, 2024
+Added: December 31, 2023
+Added: Earnout liability
+Added: Senior Secured Convertible Promissory Notes
+Added: Warrant liability (Public Warrants)
+Added: Warrant liability (Private Warrants)
+Added: Total liabilities measured at fair value
+Added: Other (loss) income related to instruments recorded at fair value during the year ended December 31, 2024 and 2023
+Added: $ ( 51,825,649 )
+Added: Private Placement and Public Warrants in Connection with the Merger
+Added: At the Merger closing, the Company assumed 515,000 private placement warrants and 16,184,612 public warrants.
+Added: On June 3, 2024, the Company permanently reduced the exercise price of such warrants from $ 11.50 per share to an exercise price of $ 7.80 per share.
+Added: On November 20, 2024, the Company further reduced the exercise price of the outstanding public warrants and private warrants to an exercise price of $ 4.50 per share.
+Added: The purpose of this reduced exercise price was to potentially raise proceeds received from the exercise of such warrants, if any, for working capital and general corporate purposes.
+Added: As of December 31, 2024, there were 515,000 private placement warrants and 16,158,410 public warrants outstanding.
+Added: See Note 12– Private Placement and Public Warrants for more information.
+Added: The Company is a robust AI-driven data management platform that solves complex data challenges for large institutions operating in dynamic and mission-critical environments with rapidly increasing volumes of data being ingested from a similarly rapidly growing number of data sources.
+Added: The Company solves these challenges by structuring “dark” or unstructured data at the edge, the location at which the data is generated and collected, and leveraging purpose-built AI models.
+Added: Unstructured, or “dark” data, which is typically categorized as qualitative data, cannot be processed and analyzed via conventional data tools and methods.
+Added: Conversely, structured data, typically categorized as quantitative data, is highly organized and easily decipherable by machine learning algorithms.
+Added: Structuring and then analyzing data using AI models at the edge, versus transmitting the data from the edge back to a central processing location for structuring and analysis, enables real-time decision making and data-driven operational efficiency.
+Added: The Company specializes in ingesting all available metadata from edge-based sensors used by government and law enforcement agencies around the world, including surveillance cameras (video), audio, telemetry, acoustic, seismic, and autonomous devices, along with large commercial corporations with fundamentally similar capabilities and requirements.
+Added: Data generated by these edge-based sensors, including video, can then be run through the Company’s trained AI models to detect objects present within the video frame.
+Added: Once an object is detected, for example an automobile, additional identifying characteristics of the object can be extracted from the image including the license plate characters and the make, model, and color of the automobile.
+Added: This process of analyzing, logging and categorizing ingested data is referred to as “structuring” the data.
+Added: Airship AI’s software allows customers to view structured data both in real-time as well as to conduct searches on the structured data at a later point in time.
+Added: Real-time structured data use includes, for example, alarms on a specific license plate or a specific make, model or color of automobile.
+Added: Non-real-time structured data use includes, for example, searching a database of video data that has been previously ingested and stored to find instances of a particular license plate being visible, along with other logged vehicle characteristics such as make, model and color of an automobile.
+Added: Additional edge deployed AI models enable similar object detection and recognition of common and custom trained objects, such as an aircraft, boat, person, animal, bag, or weapon.
+Added: Airship AI’s models provide similar data points for these object types allowing analysts the ability to be notified in real-time of the detection of a specified object and similarly search for historically detected objects.
+Added: Examples include detecting aircrafts and boats along with their respective tail numbers and hull registration numbers.
+Added: The Company’s AI modelling process starts with pre-trained AI models from its technology ecosystem partners which the Company then customizes using proprietary datasets tailored towards its customers’ unique workflow requirements.
+Added: Where customers have pre-existing AI models or engines, the Company integrates those models or engines into its edge platform allowing customers to leverage proprietary models within the Airship AI software ecosystem.
+Added: The Company’s primary offerings include Outpost AI, Acropolis, and Airship Command.
+Added: Its offerings allow customers to manage their data across the full data lifecycle, when and where they need it, using a highly secure permissioned based architecture.
+Added: The Company employed fifty-one employees as of December 31, 2024.
+Added: The employees are headquartered in Redmond, WA and are supported by a growing team at its Customer Center of Excellence located in Charlotte, NC.
+Added: The Company employed eight research and development personnel in Taiwan as of December 31, 2024.
Summary of Significant Accounting Policies
7 unchanged sentences
Functional Currency
−Removed: The Company’s consolidated functional currency is the U.S.
−Removed: The operations of Zeppelin use the Taiwan Dollar as its functional currency.
+Added: The Company’s reporting currency is the U.S.
+Added: The Company’s functional currency for U.S.
+Added: operations is the U.S.
+Added: The operations of Zeppelin Worldwide, Inc.
+Added: and its subsidiary, Zeppelin Taiwan, Ltd.
+Added: (together “Zeppelin”) use the Taiwan Dollar as its functional currency.
At each period end, Zeppelin’s balance sheet is translated into U.S.
1 unchanged sentence
Dollars based upon an average exchange rate during the period.
−Removed: Consolidation of Variable Interest Entities
−Removed: A VIE is a legal entity that has either a total equity investment that is insufficient to finance its activities without additional subordinated financial support or whose equity investors lack the characteristics of a controlling financial interest.
−Removed: The Company’s variable interest arises from contractual, ownership or other monetary interests in the entity, which change with fluctuations in the fair value of the entity’s net assets.
−Removed: A VIE is consolidated by its primary beneficiary, the party that has both the power to direct the activities that most significantly impact the VIE’s economic performance, and the obligation to absorb losses or the right to receive benefits of the VIE that could potentially be significant to the VIE.
−Removed: The Company consolidates a VIE when it is deemed to be the primary beneficiary.
−Removed: The Company assesses whether or not it is the primary beneficiary of a VIE on an ongoing basis.
−Removed: As of and for the year ended December 31, 2022 the Company was considered to be the primary beneficiary of Zeppelin.
−Removed: On February 28, 2023, the Founders transferred their interest in Zeppelin to the Company and Zeppelin became a wholly owned subsidiary.
Cash and Cash Equivalents
12 unchanged sentences
(1) identify the contract with a customer, (2) identify the performance obligations in the contract, (3) determine the transaction price, (4) allocate the transaction price, and (5) recognize revenue when or as the Company satisfies a performance obligation, as further described below.
+Added: The Company generally provides a warranty to its customers for its software products and services.
+Added: In the event that there is a failure of warranties in such agreements, the Company is generally obligated to correct the product or service to conform to the warranty provision as set forth in the applicable agreement, or, if the Company is unable to do so, the customer is entitled to seek a refund of the purchase price of the product and service (generally prorated over the contract term).
+Added: For the years ended December 31, 2024 and 2023, the Company did not incur any significant warranty expenses and as such a warranty reserve was not considered necessary as of December 31, 2024 and 2023.
Product Revenue
6 unchanged sentences
The Company’s support contracts are typically one to five years with an average of four years, payment is due within 30 to 90 calendars days of the invoice date and may include options to renew.
−Removed: For the twelve months ended December 31, 2023 and 2022, the Company recognized revenue of $ 196,739 and $ 80,929 , respectively, related to one-year support contracts.
+Added: For the years ended December 31, 2024 and 2023, the Company recognized revenue of $ 339,947 and $ 196,739 , respectively, related to one-year support contracts.
For the years ended December 31, 2024 and 2023, the Company recognized revenue of $ 3,994,070 and $ 4,495,748 respectively, related to multi-year support contracts.
1 unchanged sentence
The Company earns other service revenues from installation services, training and licensing which are short-term in nature and revenue for these services are recognized at the time of performance when the service is provided.
+Added: For the years ended December 31, 2024 and 2023, the Company recognized revenue of $ 0 and $ 168,052 , respectively, related to other services.
Contracts with Multiple Performance Obligations
18 unchanged sentences
The Company’s short-term and long-term deferred revenue balances totaled $ 4,008,654 and $ 4,962,126 as of December 31, 2023.
−Removed: Of the deferred revenue balance of $ 8,973,447 and $ 9,888,275 as of January 1, 2023 and 2022, the Company recognized approximately $ 4,168,016 and $ 4,593,794 during the years ended December 31, 2023 and 2022.
+Added: Of the deferred revenue balance of $ 8,970,780 and $ 8,973,447 as of January 1, 2024 and 2023, the Company recognized approximately $ 4,008,654 and $ 4,168,016 during the years ended December 31, 2024 and 2023, respectively.
Accounts Receivable and Provision for Credit Losses
16 unchanged sentences
The Company sells its product to commercial and government customers under agreements that are normally paid within 30 days of contract completion.
−Removed: For the year ended December 31, 2023, three customers represented 34%, 21% and 12% of total revenue from 58 customers, although such a high level of 50% customer concentration is not typical.
−Removed: The primary reason for the increase in reliance on a single customer for the year ended December 31, 2023 was due to the lag-time in delivering on a large order received in late 2022 from one division of a customer which was not fulfilled until 2023.
−Removed: As of December 31, 2023, three customers represent approximately 51%, 26% and 17% of outstanding account receivables.
−Removed: Due to the nature of the customers and timely payment history, customer concentration and credit risk in account receivables is minimal.
−Removed: For the year ended December 31, 2022, two customers represented 28% and 17% of total revenue from 45 customers, which is more representative of our typical customer concentration.
+Added: For the year ended December 31, 2024, the Company had revenue from seventy-four customers and one customer represented 57 % of total revenue, although such a high level of customer concentration is not typical.
+Added: The primary reason for the high level of customer concentration for the year ended December 31, 2024 was due to one large order received in late 2023 which was fulfilled in the year ended December 31, 2024.
As of December 31, 2024, four customers represent approximately 36 %, 25 %, 19 % and 12 % of outstanding account receivables.
−Removed: Due to the nature of the customers and timely payment history, customer concentration and credit risk in account receivables is minimal.
+Added: Due to the nature of the customers and timely payment history, customer concentration and credit risk in account receivables is estimated to be minimal.
+Added: For the year ended December 31, 2023, three customers represented 34 %, 21 % and 12 % of total revenue from 58 customers, although such a high level of customer concentration is not typical.
+Added: As of December 31, 2023, three customers represented approximately 51 %, 26 % and 17 % of outstanding account receivables.
+Added: Due to the nature of the customers and timely payment history, customer concentration and credit risk in account receivables is estimated to be minimal.
The Company’s purchase of inventory, primarily computer servers, is undertaken to match purchase orders received from customers.
2 unchanged sentences
Inventory value is primarily material costs and is valued at the lower of cost (first in, first out method) or net realizable value.
−Removed: Property and Equipment
−Removed: Property and Equipment consists of vehicles, which are stated at cost less accumulated depreciation and amortization.
−Removed: Depreciation is computed by the straight-line method over the estimated useful lives or lease period of the relevant asset.
−Removed: Computer equipment is expensed to research and development or selling, general and administrative expense and any furniture and computer equipment is either fully depreciated or immaterial to the consolidated financial statements.
Long-Lived Assets
11 unchanged sentences
The Company believes that continued development of new and enhanced technologies is essential to the Company’s future success.
−Removed: The Company incurred expenses of $ 2,729,492 and $ 3,614,814 for the years ended December 31, 2023 and 2022, respectively, on development activities.
+Added: The Company incurred research and development expenses of $ 2,804,894 and $ 2,729,492 for the years ended December 31, 2024 and 2023, respectively, on development activities.
Software Development Costs
17 unchanged sentences
The hierarchy consists of three levels:
−Removed: Quoted prices in active markets for identical assets and liabilities;
−Removed: Inputs other than level one inputs that are either directly or indirectly observable;
−Removed: Inputs to the valuation methodology are unobservable and significant to the fair value measurement.
+Added: Level 1 — Quoted prices in active markets for identical assets and liabilities;
+Added: Level 2 — Inputs other than level one inputs that are either directly or indirectly observable;
+Added: Level 3 — Inputs to the valuation methodology are unobservable and significant to the fair value measurement.
The recorded value of other financial assets and liabilities, which consist primarily of cash and cash equivalents, accounts receivable, other current assets, accounts payable and accrued expenses approximate the fair value of the respective assets and liabilities as of December 31, 2024 and 2023 are based upon the short-term nature of the assets and liabilities.
−Removed: The Company recorded its Senior Secured Convertible Promissory Note, earnout liability, Private Warrants and the warrants that were issued with this Note at fair value, remeasured on a recurring basis and considered them as Level 3 instruments.
−Removed: The method of determining the fair value of the Senior Secured Convertible Promissory Note and warrants are described below.
+Added: The Company recorded its Senior Secured Convertible Promissory Notes, earnout liability (unvested earnout shares), and the warrants that were issued with the Convertible Promissory Notes at fair value, remeasured on a recurring basis and considered them as Level 3 instruments.
+Added: The public and private warrants were considered Level 1 and 2 instruments, respectively.
+Added: The fair value of the vested earnout shares was considered a Level 1 instrument.
+Added: The method of determining the fair value of the Senior Secured Convertible Promissory Notes and attached warrants is described below.
The Company classifies as liabilities any contracts that (i) require net-cash settlement (including a requirement to net- cash settle the contract if an event occurs and if that event is outside the control of the Company) or (ii) give the counterparty a choice of net-cash settlement or settlement in shares (physical settlement or net-share settlement).
Accounting for Senior Secured Convertible Promissory Notes at Fair Value
−Removed: The Company has elected the fair value option to account for the Senior Secured Convertible Note that was issued on June 22, 2023 and the convertible notes that were issued in October and November 2023 and record them at fair value with changes in fair value recorded in the Consolidated Statements of Operations and Comprehensive Loss.
+Added: The Company has elected the fair value option to account for the senior secured convertible promissory note that was issued on June 22, 2023 and the convertible notes that were issued in October and November 2023 with changes in fair value recorded in the Consolidated Statements of Operations and Comprehensive Loss.
As a result of applying the fair value option, direct costs and fees related to the convertible notes are recognized in earnings as incurred and not deferred.
5 unchanged sentences
All of these scenarios take into consideration the terms and conditions of the underlying convertible notes plus potential changes in the underlying value of the common stock.
−Removed: For the twelve months ended December 31, 2023, the Company recognized an unrealized loss of $ 240,784 for the change in fair value of the notes and is included in the Consolidated Statements of Operations and Comprehensive Loss.
−Removed: The Company believes accounting for the convertible notes at fair value better aligns the measurement methodologies of assets and liabilities, which may mitigate certain earnings volatility.
+Added: For the years ended December 31, 2024 and 2023, the Company recognized an unrealized loss of $141,636 and $240,724, respectively for the change in fair value of the senior secured convertible promissory notes and is included in the Consolidated Statements of Operations and Comprehensive Loss.
+Added: The Company believes accounting for the senior secured convertible promissory notes at fair value better aligns the measurement methodologies of assets and liabilities, which may mitigate certain earnings volatility.
+Added: All of the Company’s senior secured convertible promissory notes were converted to equity during the year ended December 31, 2024.
Derivative Liabilities and Earnout Liabilities
3 unchanged sentences
The Company classifies as liabilities any contracts that (i) require net-cash settlement (including a requirement to net- cash settle the contract if an event occurs and if that event is outside the control of the Company) or (ii) give the counterparty a choice of net-cash settlement or settlement in shares (physical settlement or net-share settlement).
−Removed: At Closing, the Company assumed 515,000 private placement warrants (“Private Warrants”) and 16,184,612 Public Warrants (together the “BYTE Warrants”).
−Removed: Upon consummation of the Merger, the Company evaluated the BYTE Warrants and concluded that they did not meet the criteria to be classified within the stockholders’ deficit.
+Added: At the Merger closing, the Company assumed 515,000 private placement warrants and 16,184,612 public warrants.
+Added: On June 3, 2024, the Company permanently reduced the exercise price of such warrants from $ 11.50 per share to an exercise price of $ 7.80 per share.
+Added: On November 20, 2024, the Company further reduced the exercise price of the outstanding public warrants and private warrants to an exercise price of $4.50 per share.
+Added: The purpose of this reduced exercise price was to potentially raise proceeds received from the exercise of such warrants, if any, for working capital and general corporate purposes.
+Added: As of December 31, 2024, there were 515,000 private placement warrants and 16,158,410 public warrants outstanding.
+Added: See Note 12– Private Placement and Public Warrants for more information.
+Added: Upon consummation of the Merger, the Company evaluated the warrants and concluded that they did not meet the criteria to be classified within the stockholders’ deficit.
Accordingly, the Company recognizes the warrant instruments as liabilities at fair value and adjusts the instruments to fair value at each reporting period.
The initial estimated fair value of the warrants was measured using a Monte Carlo simulation.
−Removed: The subsequent estimated fair value of the Public Warrants is based on the listed price in an active market for such warrants while the fair value of the Private Placement Warrants continues to be measured using a Monte Carlo simulation with the key inputs being directly or indirectly observable from the Public Warrants listed price.
−Removed: Since the Public and Private Warrants meet the definition of a derivative, the Company recorded the Public and Private Warrants as liabilities on the consolidated balance sheet at fair value upon the Closing, with subsequent changes in the fair value recognized in the consolidated statements of operations at each reporting date.
−Removed: At Closing, the Airship AI security holders that hold shares of common stock of Airship AI (“Airship Common Stock”), Airship Options, Airship Earnout Warrants or Airship SARs (the “Airship Earnout Holders”) have the contingent right to receive up to 5.0 million additional shares of Airship Pubco Common Stock (the “Earnout Shares”), subject to certain contingencies.
+Added: The subsequent estimated fair value of the public warrants is based on the listed price in an active market for such warrants while the fair value of the private placement warrants continues to be measured using a Monte Carlo simulation with the key inputs being directly or indirectly observable public warrants listed price.
+Added: Since the public and private warrants meet the definition of a derivative, the Company recorded the public and private warrants as liabilities on the consolidated balance sheet at fair value upon the Merger closing, with subsequent changes in the fair value recognized in the consolidated statements of operations at each reporting date.
+Added: At the closing of the Merger, the Airship AI securityholders that hold shares of common stock of Airship AI, Airship AI options, Airship AI earnout warrants or Airship AI SARs have the contingent right to receive up to 5.0 million additional shares of common stock, subject to certain contingencies.
These earnout shares have been categorized into two components:
−Removed: (i) the “Vested Shares” - those associated with stockholders with vested equity at the closing of the Merger that will be earned upon achievement of the Earnout Milestones and (ii) the “Unvested Shares” - those associated with stockholders with unvested equity at the closing of the Merger that will be earned over the remaining service period with the Company on their unvested equity shares and upon achievement of the Earnout Milestones.
+Added: (i) the vested shares that are associated with stockholders with vested equity at the closing of the Merger that will be earned upon achievement of the earnout milestones and (ii) the unvested shares associated with stockholders with unvested equity at the closing of the Merger that will be earned over the remaining service period with the Company on their unvested equity shares and upon achievement of the earnout milestones.
The earnout shares associated with vested shares are recognized as derivative liabilities in accordance with ASC 815-40, as the events that determine the number of earnout shares required to be released or issued, as the case may be, include events that were not solely indexed to the fair value of common stock of the Company.
−Removed: The Earnout Shares were measured at Closing and subsequently measured at each reporting date until settled or when they met the criteria for equity classification.
+Added: The earnout shares were measured at the Merger closing and subsequently measured at each reporting date until settled or when they met the criteria for equity classification.
Accordingly, the Company recognizes the earnout shares as liabilities at fair value and adjusts the instruments to fair value at each reporting period.
The earnout shares were valued using a Monte Carlo analysis.
−Removed: At closing, the unvested earnout shares were considered to be equity instruments and valued at approximately $ 2,675,000 .
+Added: At the closing of the Merger, the earnout shares associated with unvested underlying shares were considered to be equity instruments and valued at approximately $ 2,675,000 .
This amount will be recognized as stock-based compensation going forward over the five-year vesting period.
1 unchanged sentence
Stock-Based Compensation
−Removed: The Company has share-based compensation plans under which employees, consultants, suppliers and directors may be granted restricted stock, stock appreciation rights, incentive stock options, nonqualified stock options, unvested earnout shares and warrants to purchase shares of Company common stock at the fair market value at the time of grant.
+Added: The Company has share-based compensation plans under which employees, consultants, suppliers and directors may be granted restricted stock, stock appreciation rights, incentive stock options, nonqualified stock options, unvested earnout shares and warrants to purchase shares of common stock at the fair market value at the time of grant.
Stock-based compensation cost is measured by the Company at the grant date and the fair value of the award is recognized as an expense, over the requisite service period which is generally the vesting period.
+Added: The Company adjusts stock-based compensation for changes to the estimate of expected equity award forfeitures based on actual forfeiture experience.
+Added: The effect of adjusting the forfeiture rate is recognized in the period the forfeiture estimate is changed.
Income taxes are accounted for using the liability method.
4 unchanged sentences
The Company considers historical and future taxable income, future reversals of existing taxable temporary differences, taxable income in prior carryback years, and ongoing tax planning strategies in assessing the need for valuation.
−Removed: Advances due to Founders and Advances due from Founders
−Removed: The Company accounts for advances made to founders as a contra equity balance unless payment has been received subsequent to period end or such amounts can be offset with amounts due to the Founders.
−Removed: As of December 31, 2022 the Company has $ 1,100,000 of advances due from the Founders and advances due to the Founders.
−Removed: The transactions were entered into separately by Airship and Zeppelin and thus are reported separately on the accompanying consolidated balance sheets.
−Removed: In February 2023, these balances were eliminated in a transaction involving the shareholders.
−Removed: See Notes 3 and 10.
−Removed: During the year ended December 31, 2022, Mr.
−Removed: Huang and Mr.
−Removed: Xu advanced Airship AI $1,900,000 and were repaid $1,300,000, with $600,000 recorded as advances from founders as of December 31, 2022.
−Removed: In the year ended December 31, 2023, Mr.
−Removed: Huang and Mr.
−Removed: Xu advanced Airship AI $1,350,000 and were repaid $200,000, with $1,750,000 recorded as advances from founders as of December 31, 2023.The advances are non-interest bearing and Airship AI expects to pay the balance off within a one year period.
−Removed: During 2024, Mr.
−Removed: Huang advanced Airship AI $900,000 and was repaid $900,000, with $1,750,000 recorded as advances from founders as of March 29, 2024.
−Removed: The advances are non-interest bearing and Airship AI expects to pay the balance off within a one year period .
−Removed: Comprehensive Loss
−Removed: Comprehensive loss is defined as the change in equity of a business during a period from non-owner sources.
−Removed: There was other comprehensive loss of $ 2,702 and $ 10,106 related foreign exchange translation for the year ended December 31, 2023 and 2022, respectively.
+Added: Comprehensive Gain (Loss)
+Added: Comprehensive gain is defined as the change in equity of a business during a period from non-owner sources.
+Added: There was other comprehensive gain of $ 9,338 and loss of $ 2,702 related to foreign exchange translation for the years ended December 31, 2024 and 2023, respectively.
Going Concern Assessment
2 unchanged sentences
Further, a company must provide certain disclosures if there is “substantial doubt about the entity’s ability to continue as a going concern” and management plans to alleviate the going concern.
+Added: In February 2025, the Company analyzed its cash requirements and operations at least through February 2026 and has determined that, based upon the Company’s current available cash and operations, the Company has no substantial doubt about its ability to continue as a going concern.
Use of Estimates
2 unchanged sentences
Significant estimates and assumptions included in the Company’s consolidated financial statements relate to the calculation of revenue recognition, stock-based compensation, valuation of common stock, valuation of senior secured convertible notes, warrant liability, earnout share liabilities, accruals for potential liabilities including income taxes, valuation of deferred tax assets and valuation assumptions related to share-based compensation.
−Removed: Income (Loss) Per Share
−Removed: Basic income (loss) per share is based upon the net income (loss) for the year divided by the weighted average shares of common stock outstanding.
−Removed: Diluted net income per share is determined using the weighted average number of common shares and potential common shares (representing the dilutive effect of stock options, warrants, convertible notes payable and stock appreciation rights) outstanding during the period using the treasury stock method.
+Added: (Loss) Income Per Share
+Added: Basic (loss) income per share is based upon the net (loss) income for the years ended December 31, 2024 and 2023 divided by the weighted average shares of common stock outstanding.
+Added: Diluted net income per share is determined using the weighted average number of common shares and potential common shares (representing the dilutive effect of stock options, warrants, convertible notes payable and stock appreciation rights) outstanding during the period using the treasury stock method for the year ended December 31, 2023.
Common stock equivalents for the year ended December 31, 2024 are not included in the calculation of diluted earnings (loss) per share given the Company incurred a loss and they are anti-dilutive.
+Added: See Note 15—Earnings per share.
Reportable Segments
The Financial Accounting Standards Board, or FASB, Accounting Standard Codification, or ASC, Topic 280, Segment Reporting , requires that an enterprise report selected information about reportable segments in its financial reports issued to its stockholders.
−Removed: Management monitors the revenue and expense components of the various products and services the Company offers, but operations are managed and financial performance is evaluated on a corporation-wide basis in comparison to a business plan which is developed each year.
−Removed: Accordingly, all operations are considered by management to be one operating segment and one reportable segment as contained in the Consolidated Statements of Operations and Comprehensive Loss to the consolidated financial statements.
+Added: Operating segments are defined as components of an entity for which separate financial information is available and that is regularly reviewed by the Chief Operating Decision Maker (“CODM”) in deciding how to allocate resources to an individual segment and in assessing performance.
+Added: The Chief Executive Officer, Chief Financial Officer and President are the Company’s CODM.
+Added: The CODM monitors the revenue and expense components of the various products and services the Company offers, but operations are managed and financial performance is evaluated on a corporation-wide basis in comparison to a business plan which is developed each year.
+Added: Accordingly, all operations are considered by the CODM to be one operating segment and one reportable segment as contained in the Consolidated Statements of Operations and Comprehensive Loss to the consolidated financial statements.
Recent Accounting Pronouncements
−Removed: In October 2023, the Financial Accounting Standards Board (the “FASB”) issued ASU 2023-06, Disclosure Improvements:
−Removed: Codification Amendments in Response to the SEC’s Disclosure Update and Simplification Initiative, which clarifies and improves disclosure or presentation requirements of a variety of Codification Topics.
−Removed: ASU 2023-06 aligns disclosure and presentation requirements under US Generally Accepted Accounting Principles (“US GAAP”) with the Securities and Exchange Commission’s (the “SEC”) regulations.
−Removed: The effective date for each amendment will be the date on which the SEC’s removal of that related disclosure requirement from Regulation S-X or Regulation S-K becomes effective, with early adoption prohibited.
−Removed: For all other entities, the amendments will be effective two years after the date of such removal.
−Removed: Future adoption of the new standard is not expected to have a material impact on our consolidated financial statements.
−Removed: In November 2023, the FASB issued ASU 2023-07, Improvements to Reportable Segment Disclosures, which improves segment disclosure requirements primarily through enhanced disclosures about significant segment expenses that are regularly provided to the Chief Operating Decision Maker (“CODM”) and included within reported measures of segment profit or loss.
−Removed: ASU 2023-07 also requires disclosure of the title and position of the CODM, how the CODM assesses segment performance, and additional detail around other segment items.
−Removed: ASU 2023-07 is effective for fiscal years beginning after December 15, 2023.
−Removed: Future adoption of the new standard is not expected to have a material impact on our consolidated financial statements.
−Removed: In December 2023, the FASB issued ASU 2023-09, Improvements to Income Tax Disclosures, which addresses investor requests for more transparency around income tax information.
−Removed: ASU 2023-09 requires additional information within the disclosures related to income tax rate reconciliations and income taxes paid.
−Removed: ASU 2023-09 is effective for fiscal years beginning after December 15, 2024.
−Removed: Future adoption of the new standard is not expected to have a material impact on our consolidated financial statements.
−Removed: All other recent accounting pronouncements issued by the FASB, its Emerging Issues Task Force, the American Institute of Certified Public Accountants, and the SEC did not or are not believed by management to have a material impact on the Company’s present or future financial statements.
−Removed: Advances due to and from Founders and Transactions with Zeppelin Worldwide LLC
−Removed: In 2020, Victor Huang and Derek Xu, the Founders, officers and directors of the Company, borrowed $ 3,000,000 (“shareholder advances”) from Airship.
−Removed: As of December 31, 2022 the Company was owed $ 1,100,000 by the Founders.
−Removed: Due to the lack of certainty over the payment of interest, the Company will record when received.
−Removed: Due to the uncertainty of the timing of payment, the advances will be treated as a long-term asset.
−Removed: The shareholders advances bear interest at 5 % and during the year ended December 31, 2023 and 2022 no interest was paid.
−Removed: On February 28, 2023, the Founders transferred their interest in Zeppelin to the Company and the $ 1,100,000 and related interest owed by the Founders to the Company was eliminated.
−Removed: As of December 31, 2022, Zeppelin had received from the Company $ 1,095,000 in cash advances to fund operations which commenced in 2021.
−Removed: These advances between the companies are eliminated in the consolidated balance sheet.
−Removed: As of December 31, 2022 Zeppelin owes the Founders $ 1,100,000 for funds they have provided for the commencement of operations in 2021.
−Removed: The balance was not expected to be paid in the next year and was treated as long-term liabilities.
−Removed: On February 28, 2023, in connection with the transfer of the Zeppelin ownership from the shareholders to the Company, the $ 1,100,000 Payable to the founders was eliminated.
−Removed: As of December 31, 2022, Zeppelin had approximately $ 73,000 in assets which is primarily cash, and accrued liabilities of approximately $ 60,000 .
−Removed: As of December 31, 2022, Zeppelin's liability to the Company and shareholders for advances totals $ 2,254,000 .
−Removed: Zeppelin advances from the Company at December 31, 2022 totaling approximately $ 1,150,000 are eliminated in consolidation.
−Removed: As of December 31, 2022 the Zeppelin stockholder’s deficit totaled approximately $ 2,181,000 .
−Removed: During the year ended December 31, 2022, Mr.
−Removed: Huang and Mr.
−Removed: Xu advanced Airship AI $ 1,900,000 and were repaid $ 1,300,000 , with $ 600,000 recorded as advances from founders as of December 31, 2022.
+Added: All recent accounting pronouncements issued by the FASB, its Emerging Issues Task Force, the American Institute of Certified Public Accountants, and the SEC did not or are not believed by management to have a material impact on the Company’s present or future financial statements.
+Added: Advances due to and from Founders
+Added: Advances due to Founders
+Added: Prior to 2023, the founders had advanced the Company a net $ 600,000 .
In the year ended December 31, 2023, Mr.
Huang and Mr.
−Removed: Xu advanced Airship AI $ 1,350,000 and were repaid $ 200,000 , with $ 1,750,000 recorded as advances from founders as of December 31, 2023.
−Removed: The advances are non-interest bearing and Airship AI expects to pay the balance off within a one year period.
+Added: Xu advanced Airship AI a total of $ 1,350,000 and were repaid a total of $ 200,000 , with $ 1,750,000 recorded as advances from founders as of December 31, 2023.
During 2024, Mr.
−Removed: Huang advanced Airship AI $ 900,000 and was repaid $ 900,000 , with $ 1,750,000 recorded as advances from founders as of March 29, 2024.
−Removed: The advances are non-interest bearing and Airship AI expects to pay the balance off within a one year period.
Huang and Mr.
−Removed: Xu originally owned all the Zeppelin membership units.
−Removed: When Zeppelin started, their intent was exploring the technology in-development and determine value for external customers by providing cloud based back-end products.
−Removed: After a period of time for Zeppelin’s development it became apparent these efforts would be of value and accretive to the Company.
−Removed: In 2022, the Company began utilizing Zeppelin’s research and development personnel to develop the Company’s products.
−Removed: On February 28, 2023, the Founders transferred their interest in Zeppelin to the Company.
−Removed: Property and Equipment, Net
−Removed: Property and equipment, net as of December 31, 2023 and 2022 was comprised of the following:
−Removed: December 31, 2023
−Removed: December 31, 2022
−Removed: accumulated depreciation
−Removed: Total depreciation expense was $ 14,879 for the years ended December 31, 2023 and 2022.
−Removed: During the year ended December 31, 2023, the Company retired fully depreciated assets with a cost basis of $ 125,104 .
−Removed: All equipment is used for selling, general and administrative purposes and accordingly all depreciation is classified in selling, general and administrative expenses.
+Added: Xu advanced Airship AI $ 2,100,000 and were repaid $ 2,550,000 , with $ 1,300,000 recorded as advances from founders as of December 31, 2024.
+Added: The outstanding advances as of December 31, 2024 are non-interest bearing and the Company expects to pay the balance off within a one-year period.
+Added: Master Loan Agreement
+Added: On September 27, 2024, the Company entered into a Master Loan Agreement with Mr.
+Added: Huang, whereby he may provide additional funding of up to $ 1,500,000 under certain terms and conditions.
+Added: The agreement provides for interest of 6 %.
+Added: The Company paid interest for the 2024 advances (described under “Founder Advances” above) of $ 11,913 and issued warrants to purchase up to 220,000 shares of common stock.
+Added: The warrants have an exercise price of $ 2.36 per share, are exercisable immediately upon issuance and will expire in five years following the date of issuance.
+Added: The $ 284,478 fair value of the warrant is recorded in permanent equity in the consolidated balance sheets and was fully expensed on the date of grant.
+Added: There are no outstanding advances under this Master Loan Agreement as of December 31, 2024.
Disaggregation of Revenue
9 unchanged sentences
The Company’s short-term and long-term deferred revenue balances totaled $ 4,008,654 and $ 4,962,126 as of December 31, 2023.
−Removed: Of the deferred revenue balance of $ 8,973,447 and $ 9,888,275 as of January 1, 2023 and 2022, the Company recognized approximately $ 4,168,016 and $ 4,593,794 during the years ended December 31, 2023 and 2022.
+Added: Of the deferred revenue balance of $ 8,970,780 and $ 8,973,447 as of January 1, 2024 and 2023, the Company recognized approximately $ 4,008,654 and $ 4,168,016 during the years ended December 31, 2024 and 2023, respectively.
Remaining Performance Obligations
5 unchanged sentences
Other costs of contract fulfillment such as software maintenance are expensed in the period incurred and align with when the revenue is amortized.
−Removed: Notes Payable, Line of Credit and Convertible Notes Payable
−Removed: On January 25, 2021, the Company received $ 1,131,878 under the Paycheck Protection Program of the U.S.
−Removed: Small Business Administration’s (SBA) 7(a) Loan Program pursuant to the Coronavirus, Aid, Relief and Economic Security Act (CARES Act), Pub.
−Removed: Law 116-136, 134 Stat.
−Removed: The Note Payable bears interest at 1 % and is due January 23, 2026 .
−Removed: The Company accrued interest of $9,845 as of December 31, 2021.
−Removed: The Company has used the funds in accordance with the legal requirements and has applied for forgiveness.
−Removed: No payments are due unless the Company receives notification that their application for forgiveness is not approved at which time monthly payments through January 2026 would be required to repay the balance.
−Removed: In May 2022, the entire unpaid balance was forgiven and approximately $ 1,146,000 recognized as other income.
−Removed: On July 8, 2022, the Company entered into a Business Loan with Funding Circle of Denver, Colorado for $ 500,000 .
−Removed: The Company received $480,050.
−Removed: The $500,000 plus interest at 6.99% is being repaid at $22,384 per month over twenty-four months.
−Removed: The Business Loan is secured by the assets of the Company and is guaranteed by the founders.
−Removed: The balance as of December 31, 2023 and 2022 was $0 and $424,540, respectively.
−Removed: As of December 31 2022, $292,932 was due in 2023 and $131,608 in 2024 .
−Removed: The Company recorded interest expense of $ 5,064 and $ 0 during the year ended December 31, 2023 and 2022.
−Removed: On June 21, 2023, the Company paid the remaining balance of $ 256,541 to pay off the Loan.
−Removed: The Company had an $ 85,000 revolving line of credit agreement with no stated expiration date.
−Removed: The Company owed $0 as of December 31, 2023 and 2022.
−Removed: The line of credit totaling $ 85,300 was paid off on June 20, 2023 and was terminated.
−Removed: On June 22, 2023, the Company issued a $ 2,000,000 senior secured convertible promissory note to Platinum Capital Partner, Inc.
−Removed: As a condition of funding, the Company paid off three small notes and accounts payable totaling $ 374,000 .
−Removed: At the option of the holder, the note is convertible into cash, common stock or a combination of cash and stock.
−Removed: The conversion into the Company’s common stock was $ 6.50 per share as of December 31, 2023.
−Removed: The repayment amount of the note is 110 % ($ 2,200,000 ) and matures on June 22, 2024 .
−Removed: The number of common shares issuable equals 452,240 if fully converted into common stock, including accrued interest.
−Removed: Interest on the note is 6 % per annum calculated on 360 days.
−Removed: If, at any time while the note is outstanding, the effective time of the merger between BYTE and the Company pursuant to the Merger Agreement dated on June 22, 2023 occurs, then, any subsequent conversion of the note, the holder has the right to receive, for each conversion share that would had been issuable upon conversion immediately prior to the BYTE merger, at the option of the holder, the same kind of securities, cash or property as it would have been entitled to receive on the occurrence of the BYTE merger if it had been, immediately prior to the BYTE merger, the holder of one share of common stock (“BYTE alternate consideration”).
−Removed: The BYTE alternate consideration conversion price for purposes of any conversion following the BYTE merger, the conversion price is the lower of (A) $6.50 for each unit and (B) 65% of the volume weighted average price for the BYTE alternate consideration for the preceding five trading days immediately prior to any conversion by the holder, but (C) in no event will the conversion price be below $4.00, subject to anti-dilution provisions.
−Removed: The note was amended and restated on February 2, 2024.
−Removed: See Note 18 – Subsequent Events.
+Added: Notes Payable and Convertible Notes Payable
+Added: On June 22, 2023, the Company issued a $ 2,000,000 senior secured convertible promissory note to Platinum Capital Partners, Inc.
+Added: On February 2, 2024, the Company issued an amended and restated senior secured convertible promissory note to Platinum in the principal amount of $ 2,000,000 .
+Added: Interest accrued on the Platinum convertible note at the rate of 6 % per annum calculated on the basis of 360 days.
+Added: At the option of Platinum, the $ 2,000,000 principal amount of the note plus any accrued but unpaid interest was convertible into shares of the Company’s common stock at a conversion price per share equal to the lower of (i) $ 3.69717 , subject to appropriate adjustment as provided in the note, and (ii) 65% of the VWAP of the common stock for the five trading days immediately prior to any conversion, but in no event below $ 2.27 518, subject to appropriate adjustment as provided in the note.
+Added: The note contained “weighted average” anti-dilution protection for issuances of shares of common stock or common stock equivalents at a price less than the conversion price then in effect.
+Added: In connection with the issuance of the Platinum convertible note, the Company issued to Platinum an amended and restated common stock purchase warrant dated February 2, 2024, to purchase 189,334 shares of the Company’s common stock at an exercise price per share of $3.69717.
+Added: On March 18, 2024, Platinum exercised the Platinum warrant and received 137,367 shares of common stock.
+Added: Platinum forfeited 51,967 shares.
+Added: On June 22, 2024, the Company entered into an extension agreement related to the Platinum convertible note.
+Added: The extension agreement extended the due date of the note to June 22, 2025.
+Added: In consideration for entering into the extension agreement, the Company issued to Platinum 232,360 shares of the Company’s restricted common stock in payment of all interest and extension fees through June 22, 2025 with a value of $ 1,008,400 .
+Added: Approximately $ 487,000 of the total payment related to the future interest periods and were initially recorded in prepaid expenses and other on the consolidated balance sheet.
+Added: The Platinum convertible note was converted into equity as of December 31, 2024 and all prepaid interest was charged to expense for the year ended December 31, 2024.
+Added: During the year ended December 31, 2024, the Company issued 879,051 shares of common stock related to the conversion of $ 2,000,000 of the senior secured convertible promissory note and recorded a loss on note conversion of $ 751,423 .
On October 3, 2023, the Company issued senior secured convertible promissory notes for $ 600,000 to two private investors.
−Removed: At the option of the holders, the notes are convertible into cash, common stock or a combination of cash and stock.
−Removed: The Conversion Price shall be the lower of (A) $6.50 for each unit or share of BYTE Alternate Consideration, subject to appropriate adjustment and (B) 65% of the VWAP for the BYTE Alternate consideration for the preceding five (5) Trading Days immediately prior to any conversion by the Holder, but (C) in no event shall the Conversion Price be below $4.00, subject to appropriate adjustment.
−Removed: The repayment amount of the notes is 110% ($660,000) and mature on September 30, 2024 .
−Removed: Interest on the notes is 6% per annum calculated on 360 days.
−Removed: The Company accounts for the notes under the fair value method of accounting and as of December 31, 2023 the notes are recorded at $ 2,825,366 .
−Removed: During the year ended December 31, 2023, the Company recorded an increase in the fair value of the convertible note payable totaling $ 240,784 which was recorded as loss from change in fair value of convertible debt on the statement of operations and comprehensive loss.
−Removed: In connection with the convertible notes transaction, the Company issued warrants to purchase 53,800 shares of common stock with an exercise price of $ 6.50 upon the conclusion of the BYTE merger.
−Removed: The value of the warrants totaled $ 15,418 and reduced the fair value of the convertible promissory notes.
+Added: At the option of the holders, the notes were convertible into cash, common stock or a combination of cash and stock.
+Added: On March 5, 2024, the two private investors converted the notes with a face value of $ 600,000 and interest into 169,204 shares of the Company’s common stock valued at $ 835,610 .
+Added: On September 13, 2024, the Company issued an additional 86,198 shares of common stock related to the conversion of notes at $ 2.65 per share.
+Added: The Company recognized a loss on debt conversion of $ 393,253 , respectively during the year ended December 31, 2024.
+Added: The Company accounts for the notes under the fair value method of accounting and as of December 31, 2024 and December 31, 2023, the notes were recorded at $ 0 and $ 2,825,366 , respectively.
+Added: During the year ended December 31, 2024, and prior to the conversion of the notes, the Company recorded an unrealized loss due to the decrease in the fair value of the convertible notes payable totaling $ 141,636 .
+Added: During the year ended December 31, 2023, the Company recorded an unrealized loss due to the increase in the fair value of the convertible notes payable totaling $ 240,784 , respectively, which were recorded as gain or loss from change in fair value of convertible debt on the statement of operations and comprehensive loss.
See Note 14 – Fair Value Measurements for more information.
1 unchanged sentence
Authorized and Outstanding Stock
−Removed: We are a Delaware company and our affairs are governed by our certificate of incorporation, our bylaws and the Delaware General Corporation Law, which we refer to as the “DGCL” or “Delaware Law” below, and the common law of the State of Delaware.
−Removed: The Charter authorizes the issuance of 205,000,000 shares, consisting of 200,000,000 shares of Common Stock and 5,000,000 shares of preferred stock, par value $ 0.0001 per share (“Preferred Stock”).
−Removed: As of December 31, 2023, there were 22,812,048 shares of Common Stock outstanding.
−Removed: Voting rights.
−Removed: Each holder of Common Stock is entitled to one vote for each share of Common Stock held of record by such holder on all matters on which stockholders generally are entitled to vote.
−Removed: The holders of Common Stock do not have cumulative voting rights in the election of directors.
−Removed: Generally, all matters to be voted on by stockholders must be approved by a majority (or, in the case of election of directors, by a plurality) of the votes entitled to be cast by all stockholders present in person or represented by proxy, voting together as a single class.
−Removed: Dividend Rights.
−Removed: Subject to preferences that may be applicable to any outstanding Preferred Stock, the holders of shares of Common Stock are entitled to receive ratably such dividends, if any, as may be declared from time to time by the Board out of funds legally available for such purposes.
−Removed: Liquidation Rights.
−Removed: In the event of any voluntary or involuntary liquidation, dissolution or winding up of the Company’s affairs, the holders of Common Stock are entitled to share ratably in all assets remaining after payment of the Company’s debts and other liabilities, subject to prior distribution rights of Preferred Stock or any class or series of stock having a preference over the Common Stock, then outstanding, if any.
−Removed: Other rights.
−Removed: The holders of Common Stock have no pre-emptive or conversion rights or other subscription rights.
−Removed: There are no redemption or sinking fund provisions applicable to the Common Stock.
−Removed: The rights, preferences and privileges of holders of the Common Stock will be subject to those of the holders of any shares of the Preferred Stock that the Company may issue in the future.
+Added: The Company is a Delaware company and its affairs are governed by its certificate of incorporation, its bylaws and the Delaware General Corporation Law and the common law of the State of Delaware.
+Added: The Company’s charter authorizes the issuance of 205,000,000 shares, consisting of 200,000,000 shares of common stock and 5,000,000 shares of preferred stock, par value $ 0.0001 per share.
Preferred Stock
−Removed: There are no shares of Preferred Stock issued or outstanding.
−Removed: The Charter authorizes the Board to establish one or more series of Preferred Stock.
−Removed: Unless required by law or any stock exchange, the authorized shares of Preferred Stock will be available for issuance without further action by the holders of Common Stock.
−Removed: The Board has the discretion to determine the powers, preferences and relative, participating, optional and other special rights, including voting rights, dividend rights, conversion rights, redemption privileges and liquidation preferences, of each series of Preferred Stock.
−Removed: The issuance of Preferred Stock may have the effect of delaying, deferring or preventing a change in control of the Company without further action by the stockholders.
−Removed: Additionally, the issuance of Preferred Stock may adversely affect the holders of Common Stock by restricting dividends on the Common Stock, diluting the voting power of the Common Stock or subordinating the liquidation rights of the Common Stock.
−Removed: As a result of these or other factors, the issuance of Preferred Stock could have an adverse impact on the market price of the Common Stock, restricting dividends on the Company’s capital stock, diluting the voting power of Common Stock, impairing the liquidation rights of the Company’s capital stock, or delaying or preventing a change in control of the Company.
−Removed: At present, there are no plans to issue any Preferred Stock.
−Removed: 2022 Combined Incentive and Non-Qualified Stock Option Plan
−Removed: Related to the Share Exchange Agreement with Super Simple AI, Inc., on February 17, 2022, the Company’s Board of Directors approved the 2022 Combined Incentive and Non-Qualified Stock Option Plan (the “2022 Plan”) to issue options to acquire a maximum of 3,000,000 common stock shares.
−Removed: Effective upon the Closing, the 2022 Plan will no longer be available for use for the grant of future awards.
−Removed: The 2022 Plan will continue to govern the terms of awards that have been granted under the 2022 Plan before, and that are still outstanding following, the Merger.
−Removed: The 2022 Plan provides for the grant of stock options, including options that are intended to qualify as “incentive stock options” under Section 422 of the Code, as well as non-qualified stock options.
−Removed: Each award is set forth in a separate agreement with the person who received the award which indicates the type, terms and conditions of the award.
−Removed: Certain Transactions
−Removed: If as a result of any reorganization, recapitalization, stock dividend, stock split, reverse stock split or other similar change in our capital stock, the outstanding shares of common stock are increased or decreased or are exchanged for a different number or kind of shares or other securities of the Company without the receipt of consideration by the Company, or, if, as a result of any merger or consolidation, or sale of all or substantially all of the assets of the Company, the outstanding shares are converted into or exchanged for other securities of the Company.
−Removed: or any successor entity, the administrator shall make an appropriate and proportionate adjustment in (i) the maximum number of shares reserved for issuance under the 2022 Plan, (ii) the number and kind of shares or other securities subject to any then outstanding awards under the 2022 Plan, (iii) the repurchase price, if any, per share subject to each outstanding award, and (iv) the exercise price for each share subject to any then outstanding options under the 2022 Plan.
−Removed: Amendment and Termination
−Removed: Our board of directors may terminate or amend the 2022 Plan at any time, but no such action shall adversely affect rights under any outstanding award without the holder’s consent.
−Removed: However, we must generally obtain stockholder approval for any such amendments to the extent required by applicable law.
−Removed: The administrator may exercise its discretion to reduce the exercise price of outstanding stock options to the then current fair market value if the fair market value of the common stock covered by such option has declined since the date the option was granted, without the approval of the Company’s stockholders.
−Removed: Upon consummation of the Merger, each outstanding option under the 2022 Plan that was outstanding as of immediately prior to the Effective Time converted into (i) an option (each, a “Converted Stock Option”), on substantially the same terms and conditions as are in effect with respect to such award immediately prior to the Effective Time, to purchase the number of shares of Common Stock, determined by multiplying the number of shares of common stock subject to such award as of immediately prior to the Effective Time by the Conversion Ratio, at an exercise price per share of Common Stock equal to (A) the exercise price per share of common stock of such award divided by (B) the Conversion Ratio, and (ii) the right to receive a number of Earnout Shares in accordance with, and subject to, the contingencies set forth in the Merger Agreement.
−Removed: Stock Appreciation Rights Plan
−Removed: Related to the Share Exchange Agreement with Super Simple AI, Inc., on February 17, 2022, the Company’s Board of Directors approved the 2022 Stock Appreciation Rights Plan (the “SAR Plan”) to issue a maximum of 1,500,000 , which was later adjusted to 2,637,150 stock appreciation rights (“SAR”) after the Merger closed.
−Removed: As of December 31, 2023, after adjusting for the Merger, there were one 1,758,100 SARs outstanding with a base value of $ 0.12 and January 2028 expiration.
−Removed: The SARs were fully vested and expensed at the grant date on January 16, 2018.
−Removed: Payment of Appreciation Amount
−Removed: The appreciation distribution in respect to a SAR may be paid in cash, in common stock of the Company, in any combination of the two or in any other form of consideration, as determined by the Board and contained in the stock appreciation rights agreement evidencing such SAR.
−Removed: Amendment and Termination
−Removed: Our board of directors may terminate or amend the SAR Plan at any time, but no such action shall adversely affect rights under any outstanding award without the holder’s consent.
−Removed: Upon consummation of the Merger, each SAR granted under the SAR Plan that was outstanding immediately prior to the Effective Time converted into a stock appreciation right denominated in shares of Common Stock (each, a “Converted SAR”).
−Removed: Each Converted SAR will continue to have and be subject to substantially the same terms and conditions as were applicable to such SAR immediately prior to the Effective Time, except that (i) each Converted SAR will cover that number of shares of Common Stock equal to (A) the product of (1) the number of shares of common stock subject to such SAR immediately prior to the Effective Time and (2) the Conversion Ratio and (B) a number of Earnout Shares in accordance with, and subject to, the contingencies set forth in the Merger Agreement, and (ii) the per share base value for each share of Common Stock covered by the Converted SAR will be equal to the quotient obtained by dividing (A) the base value per share of common stock of such SAR immediately prior to the Effective Time by (B) the Conversion Ratio.
+Added: As of December 31, 2024 and 2023, there were no shares of preferred stock outstanding.
+Added: As of December 31, 2024 and 2023, there were 30,588,413 and 22,812,048 shares of common stock outstanding, respectively.
+Added: Year Ended December 31, 2024
+Added: During the year ended December 31, 2024, the Company had the following sales of equity securities:
+Added: On March 5, 2024, a private investor converted a senior secured convertible promissory note for $ 250,000 and interest into 70,502 shares of the Company’s common stock.
+Added: On March 5, 2024, a private investor converted a senior secured convertible promissory note for $ 350,000 and interest into 98,702 shares of the Company’s common stock.
+Added: On March 21, 2024, the Company issued 15,000 shares of common stock for services performed as of December 31, 2023 to MZHCI, LLC related to an investor relations consulting agreement.
+Added: On May 16, 2024, the Company issued 50,000 shares of common stock to Pamria LLC for consulting and investor relations services.
+Added: On June 22, 2024, the Company entered into an extension agreement with Platinum Capital Partners Inc.
+Added: to extend the maturity date of the Platinum convertible note to June 22, 2025.
+Added: In consideration for entering into the extension agreement, the Company issued to Platinum 232,360 shares of common stock in payment of all interest and extension fees through June 22, 2025.
+Added: On September 3, 2024, the Company issued 2,882,883 shares of common stock at a combined price of $2.775 per share related to the closing of a public offering.
+Added: On September 13, 2024, the Company issued an additional 86,198 shares of common stock related to the conversion of notes at $ 2.65 per share.
+Added: During the year ended December 31, 2024, the Company issued 879,051 shares of common stock related to the conversion of $ 2,000,000 of the Platinum senior secured convertible promissory note at $ 2.27 5 per share.
+Added: During the year ended December 31, 2024, the Company issued an aggregate of 415,218 shares of common stock upon the exercise of stock options at $ 0.58 weighted average price per share.
+Added: During the year ended December 31, 2024, the Company issued an aggregate of 163,669 shares of common stock upon the exercise of various warrants at $ 4.92 weighted average price per share.
+Added: On December 24, 2024, the Company issued 2,882,883 shares of common stock upon the exercise of warrants at an exercise price of $ 2.65 per share related to an inducement agreement.
+Added: Year Ended December 31, 2023
+Added: During the year ended December 31, 2023, the Company issued 9,424,704 shares of common stock as part of the reverse recapitalization on December 21, 2023.
2023 Equity Incentive Plan
−Removed: The Company has adopted the Equity Incentive Plan, which plan was approved by stockholders at the extraordinary general meeting.
−Removed: This section summarizes certain principal features of the Equity Incentive Plan.
−Removed: The Equity Incentive Plan is a comprehensive incentive compensation plan under which the Company can grant equity-based and other incentive awards to its officers, employees, directors, consultants and advisers.
−Removed: The purpose of the Equity Incentive Plan is to help the Company attract, motivate and retain such persons with awards under the Equity Incentive Plan and thereby enhance shareholder value.
−Removed: Administration.
−Removed: The Equity Incentive Plan is administered by the Board, and upon consummation of the Merger will be administered by the compensation committee of the Board, which shall consist of three members of the Board, each of whom is a “non-employee director” within the meaning of Rule 16b-3 promulgated under the Exchange Act and “independent” for purposes of any applicable listing requirements.
−Removed: If a member of the compensation committee is eligible to receive an award under the Equity Incentive Plan, such compensation committee member shall have no authority under the plan with respect to his or her own award.
−Removed: Among other things, the compensation committee has complete discretion, subject to the express limits of the Equity Incentive Plan, to determine the directors, employees and nonemployee consultants to be granted an award, the type of award to be granted the terms and conditions of the award, the form of payment to be made and/or the number of shares of common stock subject to each award, the exercise price of each option and base price of each stock appreciation right (“SAR”), the term of each award, the vesting schedule for an award, whether to accelerate vesting, the value of the common stock underlying the award, and the required withholding, if any.
−Removed: The compensation committee may amend, modify or terminate any outstanding award, provided that the participant’s consent to such action is required if the action would impair the participant’s rights or entitlements with respect to that award.
−Removed: The compensation committee is also authorized to construe the award agreements, and may prescribe rules relating to the Equity Incentive Plan.
−Removed: Notwithstanding the foregoing, the compensation committee does not have any authority to grant or modify an award under the Equity Incentive Plan with terms or conditions that would cause the grant, vesting or exercise thereof to be considered nonqualified “deferred compensation” subject to Code Section 409A, unless such award is structured to be exempt from or comply with all requirements of Code Section 409A.
−Removed: Grant of Awards;
−Removed: Shares Available for Awards.
−Removed: The Equity Incentive Plan provides for the grant of stock options, SARs, performance share awards, performance unit awards, distribution equivalent right awards, restricted stock awards, restricted stock unit awards and unrestricted stock awards to non-employee directors, officers, employees and nonemployee consultants of the Company or its affiliates.
−Removed: The aggregate number of shares of common stock initially reserved and available for grant and issuance under the Equity Incentive Plan is 4,000,000.
−Removed: Such aggregate number of shares of stock will automatically increase on January 1 of each year for a period of ten years commencing on January 1, 2024 and ending on (and including) January 1, 2033, in an amount equal to 2.0% of the total number of shares of common stock outstanding on December 31 of the preceding year;
−Removed: provided, however, that the Board may act prior to January 1 of a given year to provide that the increase for such year will be a lesser number of shares of common stock.
−Removed: No more than 4,000,000 shares of Common Stock in the aggregate may be issued under the Equity Incentive Plan in connection with incentive stock options.
−Removed: Shares shall be deemed to have been issued under the Equity Incentive Plan solely to the extent actually issued and delivered pursuant to an award.
−Removed: If any award granted under the Equity Incentive Plan expires, is cancelled, or terminates unexercised or is forfeited, the number of shares subject thereto is again available for grant under the Equity Incentive Plan, other than any shares tendered or withheld in order to exercise or satisfy withholding obligation in respect of any award.
−Removed: The Equity Incentive Plan shall continue in effect, unless sooner terminated, until the tenth (10 th ) anniversary of the date on which it is adopted by the Board.
−Removed: Following the Closing, it is expected that all of our employees, consultants, advisors and service providers and all of our non-executive officer directors will be eligible to participate in the Equity Incentive Plan.
−Removed: Future new hires and additional non-employee directors and/or consultants would be eligible to participate in the Equity Incentive Plan as well.
−Removed: The number of stock options and/or shares of restricted stock to be granted to executives and directors cannot be determined at this time as the grant of stock options and/or shares of restricted stock is dependent upon various factors such as hiring requirements and job performance.
−Removed: Non-Employee Director Compensation Limit.
−Removed: The Equity Incentive Plan provides for a limit on non-employee director compensation.
−Removed: The maximum number of shares of stock that may be subject to an award granted under the Equity Incentive Plan during any single fiscal year to any non-employee director, when taken together with any cash fees paid to such non-employee director during such year in respect of his or her service as a non-employee director (including service as a member or chair of any committee of the board), shall not exceed $ 250,000 in total value (calculating the value of any such award based on the fair market value on the date of grant of such award for financial reporting purposes).
−Removed: Stock Options .
−Removed: The Equity Incentive Plan provides for the grant of either “incentive stock options” (“ISOs”), which are intended to meet the requirements for special federal income tax treatment under Section 422 of the Code, or “nonqualified stock options” (“NQSOs”).
−Removed: Stock options may be granted on such terms and conditions as the compensation committee may determine, which shall be specified in the option agreement;
−Removed: provided, however, that the per share exercise price under a stock option may not be less than the fair market value of a share of common stock on the date of grant and the term of the stock option may not exceed 10 years (110% of such value and five years in the case of an ISO granted to an employee who owns (or is deemed to own) more than 10% of the total combined voting power of all classes of capital stock of our company or a parent or subsidiary of our company).
−Removed: ISOs may only be granted to employees.
−Removed: In addition, the aggregate fair market value of common stock covered by one or more ISOs (determined at the time of grant), which are exercisable for the first time by an employee during any calendar year may not exceed $ 100,000 .
−Removed: Any excess is treated as a NQSO.
−Removed: Stock Appreciation Rights.
−Removed: A SAR entitles the participant, upon exercise, to receive an amount, in cash or stock or a combination thereof, equal to the increase in the fair market value of the underlying common stock between the date of grant and the date of exercise.
−Removed: The compensation committee shall set forth in the applicable SAR award agreement the terms and conditions of the SAR, including the base value for the SAR (which shall not be less than the fair market value of a share on the date of grant), the number of shares subject to the SAR and the period during which the SAR may be exercised and any other special rules and/or requirements which the compensation committee imposes on the SAR.
−Removed: No SAR shall be exercisable after the expiration of ten (10) years from the date of grant.
−Removed: SARs may be granted in tandem with, or independently of, stock options granted under the Equity Incentive Plan.
−Removed: A SAR granted in tandem with a stock option (i) is exercisable only at such times, and to the extent, that the related stock option is exercisable in accordance with the procedure for exercise of the related stock option;
−Removed: (ii) terminates upon termination or exercise of the related stock option (likewise, the common stock option granted in tandem with a SAR terminates upon exercise of the SAR);
−Removed: (iii) is transferable only with the related stock option;
−Removed: and (iv) if the related stock option is an ISO, may be exercised only when the value of the stock subject to the stock option exceeds the exercise price of the stock option.
−Removed: A SAR that is not granted in tandem with a stock option is exercisable at such times as the compensation committee may specify.
−Removed: Performance Shares and Performance Unit Awards.
−Removed: Performance share and performance unit awards entitle the participant to receive cash or shares of common stock upon the attainment of specified performance goals.
−Removed: In the case of performance units, the right to acquire the units is denominated in cash values.
−Removed: The compensation committee shall set forth in the applicable award agreement the performance goals and objectives and the period of time to which such goals and objectives shall apply.
−Removed: If such goals and objectives are achieved, such distribution of shares, or payment in cash, as the case may be, shall be made no later than by the fifteenth (15 th ) day of the third (3 rd ) calendar month next following the end of the company’s fiscal year to which such performance goals and objectives relate, unless otherwise structured to comply with Code Section 409A.
−Removed: Distribution Equivalent Right Awards .
−Removed: A distribution equivalent right award entitles the participant to receive bookkeeping credits, cash payments and/or common stock distributions equal in amount to the distributions that would have been made to the participant had the participant held a specified number of shares of common stock during the period the participant held the distribution equivalent right.
−Removed: A distribution equivalent right may be awarded as a component of another award (but not an option or SAR award) under the Equity Incentive Plan, where, if so awarded, such distribution equivalent right will expire or be forfeited by the participant under the same conditions as under such other award.
−Removed: The compensation committee shall set forth in the applicable distribution equivalent rights award agreement the terms and conditions, if any, including whether the holder is to receive credits currently in cash, is to have such credits reinvested (at fair market value determined as of the date of reinvestment) in additional shares of common stock, or is to be entitled to choose among such alternatives.
−Removed: Restricted Stock Awards.
−Removed: A restricted stock award is a grant or sale of common stock to the holder, subject to such restrictions on transferability, risk of forfeiture and other restrictions, if any, as the compensation committee or the board of directors may impose, which restrictions may lapse separately or in combination at such times, under such circumstances (including based on achievement of performance goals and/or future service requirements), in such instalments or otherwise, as the compensation committee or the board of directors may determine at the date of grant or purchase or thereafter.
−Removed: If provided for under the restricted stock award agreement, a participant who is granted or has purchased restricted stock shall have all of the rights of a shareholder, including the right to vote the restricted stock and the right to receive dividends thereon (subject to any mandatory reinvestment or other requirement imposed by the compensation committee or the board of directors or in the award agreement).
−Removed: During the restricted period applicable to the restricted stock, subject to certain exceptions, the restricted stock may not be sold, transferred, pledged, exchanged, hypothecated, or otherwise disposed of by the participant.
−Removed: Restricted Stock Unit Awards.
−Removed: A restricted stock unit award provides for a grant of shares or a cash payment to be made to the holder upon the satisfaction of predetermined individual service-related vesting requirements, based on the number of units awarded to the holder.
−Removed: The compensation committee shall set forth in the applicable restricted stock unit award agreement the individual service-based vesting requirements which the holder would be required to satisfy before the holder would become entitled to payment and the number of units awarded to the holder.
−Removed: The holder of a restricted stock unit shall be entitled to receive a cash payment equal to the fair market value of a share of common stock, or one share of common stock, as determined in the sole discretion of the compensation committee and as set forth in the restricted stock unit award agreement, for each restricted stock unit subject to such restricted stock unit award, if and to the extent the holder satisfies the applicable vesting requirements.
−Removed: Such payment or distribution shall be made no later than by the fifteenth (15 th ) day of the third (3 rd ) calendar month next following the end of the calendar year in which the restricted stock unit first becomes vested, unless otherwise structured to comply with Code Section 409A.
−Removed: A restricted stock unit shall not constitute an equity interest in the company and shall not entitle the holder to voting rights, dividends or any other rights associated with ownership of shares prior to the time the holder shall receive a distribution of shares.
−Removed: Unrestricted Stock Awards.
−Removed: An unrestricted stock award is a grant or sale of shares of common stock to the employees, non-employee directors or non-employee consultants that are not subject to transfer, forfeiture or other restrictions, in consideration for past services rendered to the company or an affiliate or for other valid consideration.
−Removed: Adjustment to Shares.
−Removed: Subject to any required action by shareholders of the company, the number of shares of common stock covered by each outstanding award shall be proportionately adjusted for any increase or decrease in the number of issued shares resulting from a subdivision or consolidation of shares, including, but not limited to, a stock split, reverse stock split, recapitalization, continuation or reclassification, or the payment of a stock dividend (but only on the stock) or any other increase or decrease in the number of such shares effected without receipt of consideration by the company.
−Removed: Change-in-Control Provisions.
−Removed: The compensation committee may, in its sole discretion, at the time an award is granted or at any time prior to, coincident with or after the time of a change in control, cause any award either (i) to be cancelled in consideration of a payment in cash or other consideration in amount per share equal to the excess, if any, of the price or implied price per share of common stock in the change in control over the per share exercise, base or purchase price of such award, which may be paid immediately or over the vesting schedule of the award;
−Removed: (ii) to be assumed, or new rights substituted therefore, by the surviving corporation or a parent or subsidiary of such surviving corporation following such change in control;
−Removed: (iii) accelerate any time periods, or waive any other conditions, relating to the vesting, exercise, payment or distribution of an award so that any award to a holder whose employment has been terminated as a result of a change in control may be vested, exercised, paid or distributed in full on or before a date fixed by the compensation committee;
−Removed: (iv) to be purchased from a holder whose employment has been terminated as a result of a change of control, upon the holder’s request, for an amount of cash equal to the amount that could have been obtained upon the exercise, payment or distribution of such rights had such award been currently exercisable or payable;
−Removed: or (v) terminate any then outstanding award or make any other adjustment to the awards then outstanding as the compensation committee deems necessary or appropriate to reflect such transaction or change.
−Removed: The number of shares subject to any award shall be rounded to the nearest whole number.
−Removed: Transferability.
−Removed: No award may be assigned, transferred, sold, exchanged, encumbered, pledged or otherwise hypothecated or disposed of by a holder except by will or by the laws of descent and distribution, or by gift to any immediate family member of the holder, subject to compliance with applicable laws.
−Removed: Amendment and Termination.
−Removed: The compensation committee may adopt, amend and rescind rules relating to the administration of the Equity Incentive Plan, and amend, suspend or terminate the Equity Incentive Plan, but no such amendment or termination will be made that materially and adversely impairs the rights of any participant with respect to any award received thereby under the Equity Incentive Plan without the participant’s consent, other than amendments that are necessary to permit the granting of awards in compliance with applicable laws.
−Removed: In addition, no amendment that results (directly or indirectly ) in the reduction of the exercise price of an option or SAR or that otherwise requires shareholder approval under applicable law will be made without shareholder approval.
−Removed: Determining Fair Value under ASC 718
−Removed: The Company records stock-based compensation expense associated with stock options, SAR’s and other equity-based compensation using the Black-Scholes-Merton option valuation model for estimating fair value of stock options granted under the plan.
−Removed: The Company amortizes the fair value of stock options on a ratable basis over the requisite service periods, which are generally the vesting periods.
−Removed: The expected life of awards granted represents the period of time that they are expected to be outstanding.
−Removed: The Company estimates the volatility of its common stock based on the historical volatility of publicly traded peer companies over the most recent period corresponding with the estimated expected life of the award.
−Removed: The Company bases the risk-free interest rate used in the Black Scholes-Merton option valuation model on the implied yield currently available on U.S.
−Removed: Treasury zero-coupon issues with an equivalent remaining term equal to the expected life of the award.
−Removed: The Company has not paid any cash dividends on its common stock and does not anticipate paying any cash dividends in the foreseeable future.
−Removed: Consequently, the Company uses an expected dividend yield of zero in the Black-Scholes-Merton valuation model and adjusts stock-based compensation for changes to the estimate of expected equity award forfeitures based on actual forfeiture experience.
−Removed: The effect of adjusting the forfeiture rate is recognized in the period the forfeiture estimate is changed.
−Removed: The Company recorded stock-based compensation of $ 715,727 and $ 546,460 for the years ended December 31, 2023 and 2022, respectively.
−Removed: Stock Incentive Plans Activity (Excluding SAR)
−Removed: As of December 31, 2023, there are 4,664,589 options outstanding under various stock option plans to acquire common stock at an average exercise price of $ 0.55 per share.
−Removed: As of December 31, 2023, there is $ 635,351 of total unrecognized stock-based compensation related to employee granted stock options that are not vested.
−Removed: During the year ended December 31, 2023, the Company issued stock option grants to employees for 502,522 shares at an average exercise price of $ 1.67 per share.
−Removed: During the year ended December 31, 2022, the Company issued stock option grants to employees for 492,695 shares at an average exercise price of $ 1.64 per share.
−Removed: During the year ended December 31, 2022, stock option grants to employees for 143,581 shares at an exercise price of $ 1.00 per share were forfeited.
−Removed: The stock option grants vest over various terms and expire in five to ten years.
−Removed: Activity in the stock incentive plans for the years ended December 31, 2023 and 2022 was as follows:
+Added: The Company has adopted the 2023 Equity Incentive Plan (the “2023 Plan”), which plan was approved by stockholders at the extraordinary general meeting held in December 2023.
+Added: Details on the equity incentive plan were disclosed in the Company’s Annual Report on Form 10-K for the year ended December 31, 2023 and filed with the SEC on April 1, 2024.
+Added: The 2022 Combined Incentive and Non-Qualified Stock Option Plan (the “2022 Plan”) is no longer available for use for the grant of future awards.
+Added: The 2022 Plan will continue to govern the terms of awards that have been granted under the 2022 Plan before, and that are still outstanding following the Merger.
+Added: The aggregate number of shares of common stock initially reserved and available for grant and issuance under the 2023 Plan is 4,000,000 .
+Added: Such aggregate number of shares of stock will automatically increase on January 1 of each year for a period of ten years commencing on January 1, 2024 and ending on January 1, 2033, in an amount equal to 2.0 % of the total number of shares of common stock outstanding on December 31 of the preceding year.
+Added: The aggregate number of shares of common stock reserved for grant and issuance under the 2023 Plan is 3,178,053 as of December 31, 2024.
+Added: The Company measures the cost of employee services received in exchange for an award of equity instruments based on the grant-date fair value of the award.
+Added: The cost is recognized over the period which an employee is required to provide service in exchange for the award-the requisite service period.
+Added: The Company had the following stock option activity during the years ended December 31, 2024 and 2023:
+Added: During the year ended December 31, 2024, the Company granted stock options to employees to purchase an aggregate of 1,590,000 shares of common stock with a weighted average exercise price of $ 3.47 per share and which vest primarily quarterly over four years and expire March to August 2034.
+Added: During the year ended December 31, 2024, five employees voluntarily cancelled stock options to purchase an aggregate of 300,000 shares of common stock with a weighted average exercise price of $ 6.85 per share.
+Added: Another employee forfeited 11,812 stock options with an exercise price of $ 1.64 per share.
+Added: During the year ended December 31, 2024, the Company issued an aggregate of 415,218 shares of common stock and received $ 240,465 upon the exercise of stock options at a weighted average exercise prices of $ 0.58 per share.
+Added: During the year ended 31, 2023, the Company granted stock options to purchase an aggregate of 502,522 shares of common stock with a weighted average exercise price of $ 1.64 per share.
+Added: Stock option activity for the years ended December 31, 2024 and 2023 were as follows:
Weighted Average
Exercise Price
−Removed: Outstanding as of December 31, 2021
+Added: Outstanding as of January 1, 2023
Outstanding as of December 31, 2023
8 unchanged sentences
and Exercisable
−Removed: The significant weighted-average assumptions relating to the valuation of the Company’s stock option grants for the years ended December 31, 2023 and 2022 were as follows:
+Added: There were 5,527,559 options to purchase common stock at a weighted average exercise price of $ 1.04 per share outstanding as of December 31, 2024 under the 2023 Plan and the 2022 Plan.
+Added: The Company recorded $ 570,614 and $ 715,727 of compensation expense, net of related tax effects, relative to stock options for the years ended December 31, 2024 and 2023, respectively, in accordance with ASC 718.
+Added: As of December 31, 2024, there was $ 2,463,249 of total unrecognized costs related to employee granted stock options that were not vested.
+Added: These costs are expected to be recognized over a period of approximately 3.5 years.
+Added: In August 2024, the Company cancelled out-of-the money options to exercise 300,000 shares held by current employees and replaced them with 525,000 options at lower exercise prices.
+Added: The new options were subject to the same service-based vesting schedule as the original options.
+Added: The Company accounted for the replacement options as a modification of the terms of the cancelled option awards and in accordance with ASC 718-20-35-2A, the Company will recognize additional $ 205,879 stock compensation expense over the remaining vesting period as the incremental cost measured as the excess of the fair value of the replaced options on the grant date using the Black-Scholes-Merton option pricing model over the fair value of the cancelled option award at the cancellation date.
+Added: The significant weighted-average assumptions relating to the valuation of the Company’s stock option grants were as follows for the years ended December 31, 2024 and 2023:
Estimated stock price
+Added: $ 1.49 - 7.61
Exercise price
+Added: $ 1.49 - 7.61
Dividend yield
1 unchanged sentence
Expected volatility
+Added: 57.1 % - 69.3 %
Risk free interest rate
+Added: 4.16 % - 4.31 %
+Added: 4.09 % - 4.23 %
There were stock incentive plan awards outstanding at December 31, 2024 totaling 5,527,559 shares with an aggregate intrinsic value of $ 28,853,133 .
−Removed: There were no SAR grants in 2023.
+Added: Stock Appreciation Rights Plan
+Added: Related to the Share Exchange Agreement with Super Simple AI, Inc., on February 17, 2022, the Company’s Board of Directors approved the 2022 Stock Appreciation Rights Plan (the “SAR Plan”) to issue a maximum of 1,500,000, which was later adjusted to 2,637,150 stock appreciation rights (“SARs”) after the Merger.
+Added: As of December 31, 2024 and 2023, there were 1,758,000 SARs outstanding with a base value of $0.12 and January 2028 expiration.
+Added: There were no SAR grants during the years ended December 31, 2024 and 2023.
Warrants to Purchase Common Stock
−Removed: See Note 14 for Public Warrants and Private Warrants assumed after the Merger.
−Removed: On May 8, 2023, the Company issued equity classified warrants to purchase common to Victor Huang and Derek Xu for 1,344,951 shares to each of the founders.
−Removed: The warrants were valued at $ 2,136,115 based on the exercise price of $ 1.77 , the fair market stock price of $ 1.89 , a five year term, a volatility of 39.4 % and interest risk-free rate of 3.41 %.
−Removed: The warrants were recorded as stock-based compensation expense and as additional paid in capital.
−Removed: All warrants are fully vested as they were issued for services performed and.
−Removed: In connection with the convertible notes transaction, the Company issued warrants to purchase 53,800 shares of common stock with an exercise price of $ 6.50 upon the conclusion of the BYTE merger.
−Removed: The warrants were initially valued using a Black-Scholes Model at $ 15,418 based on the exercise price of $13.18, stock price per share of $ 1.77 , a five-year expected term, volatility of 39.4 % and risk-free rate of 3.41 %.
−Removed: The warrants are classified as a liability, included in accrued expenses in the consolidated balance sheet.
−Removed: There was no significant change in fair value of these warrants during the year ended December 31, 2023.
−Removed: Unvested Earnout Shares
−Removed: A portion of the earnout shares may be issued to individuals with unvested equity awards.
−Removed: While the payout of these shares requires the achievement of the Earn-out Milestones, the individuals must complete the remaining service period associated with these unvested equity awards to be eligible to receive the earnout shares.
−Removed: As a result, these unvested earn-out shares are equity-classified awards and have an aggregated grant date fair value of $ 2,675,223 (or $ 5.96 per share).
−Removed: During the year ended December 31, 2023, the Company stock-based compensation expense for the vesting of earnout shares was immaterial.
−Removed: As of December 31, 2023, unrecognized compensation cost related to unvested earnout shares totaled $ 2,675,223 .
−Removed: The weighted average period over which this remaining compensation cost is expected to be recognized is five years.
+Added: See Note 12 for public and private placement warrants assumed after the Merger.
+Added: The summary table below of outstanding warrants as of December 31, 2024 and 2023 include public and private placement warrants in Note 12.
+Added: The Company had the following warrant activity during the year ended December 31, 2024:
+Added: In connection with the issuance of the Platinum convertible note, the Company issued to Platinum an amended and restated common stock purchase warrant dated February 2, 2024 to purchase 189,334 shares of common stock at an exercise price per share of $3.69717.
+Added: On March 18, 2024, Platinum exercised the Platinum warrant and received 137,367 shares of common stock.
+Added: Platinum forfeited 51,967 shares.
+Added: On September 3, 2024 the Company issued warrants to purchase up to 2,882,883 shares of its common stock.
+Added: The warrants have an exercise price of $ 2.65 per share, are exercisable immediately upon issuance and will expire five years following the date of issuance.
+Added: On December 24, 2024, the 2,882,883 warrants were exercised.
+Added: On September 3, 2024 the Company issued warrants to purchase up to 216,216 shares of its common stock.
+Added: The warrants have an exercise price of $ 3.47 per share, are exercisable immediately upon issuance and will expire five years following the date of issuance.
+Added: On September 27, 2024, the Company issued warrants to purchase up to 220,000 shares of common stock.
+Added: The warrants have an exercise price of $ 2.36 per share, are exercisable immediately upon issuance and will expire in five years following the date of issuance.
+Added: On December 24, 2024, the Company entered into a warrant exercise inducement agreement with a holder of existing common stock warrants exercisable for an aggregate of 2,882,883 shares of common stock at the existing exercise price of $2.65 per share, in exchange for the issuance of new common stock warrants to purchase 2,162,162 shares of common stock at an exercise price per share of $ 4.50 .
+Added: The investor agreed to exercise the existing 2,882,883 for cash resulting in aggregate gross proceeds of approximately $ 7.6 million with approximately $ 7.4 million in net proceeds after deducting advisory fees.
+Added: The Inducement Warrants are immediately exercisable and will be exercisable for five years from the date of issuance.
+Added: In accordance with ASC Topic 815 guidance on equity classified warrant modifications, the modification is consistent with the equity issuance classification under that guidance as the reason for the modification was to induce the holders of the September 3, 2024 existing warrants to cash exercise their warrants, which raised equity capital and generated net proceeds of approximately $ 7.4 million.
+Added: As the warrants issued on September 3, 2024 and December 24, 2024 were classified as equity instruments before and after the exchange, and as the exchange is directly attributable to an equity offering, the Company recognized the effect of the modification of approximately $ 6.5 million (fair value of Inducement Warrants) as an equity issuance cost.
+Added: The Company determined the fair value using the Black-Scholes-Morton pricing model with the following assumptions:
+Added: stock price $ 5.54 , volatility of 69 %, risk-free interest rate of 4.36 % and expected term of three years.
+Added: During the year ended December 31, 2024, various investors exercised warrants for 3,046,552 shares of the Company’s common stock at a weighted average exercise price of $ 2.77 per share, and the Company received net proceeds of $ 7,704,540 .
+Added: Warrant activity for the years ended December 31, 2024 and 2023 was as follows:
+Added: Outstanding January 1, 2023
+Added: Assumed in the Merger
+Added: Outstanding January 1, 2024
+Added: ( 3,046,552 )
+Added: Outstanding at December 31, 2024
+Added: A summary of the warrants outstanding as of December 31, 2024 were as follows:
+Added: December 31, 2024
+Added: Life ( In Years)
+Added: The significant weighted average assumptions relating to the valuation of the Company’s warrants issued for the years ended December 31, 2024 and 2023 were as follows:
+Added: Dividend yield
+Added: Exercise price
+Added: Expected life
+Added: Expected volatility
+Added: Risk free interest rate
+Added: 3.77 % - 4.36 %
+Added: There were warrants outstanding and exercisable at December 31, 2024 totaling 21,961,690 shares with an aggregate intrinsic value of $46,689,726.
+Added: Earnout Liability
+Added: See Note 13 for common stock shares related to earnout liability.
Employee 401(k) Plan
3 unchanged sentences
Related Party Transactions
+Added: Transfer of Zeppelin Membership Units
In 2020, Victor Huang and Derek Xu, the Founders, officers and directors of the Company, borrowed $ 3,000,000 (“shareholder advances”) from Airship.
−Removed: As of December 31, 2022, the Company was owed $ 1,100,000 by the Founders.
−Removed: Due to the lack of certainty over the payment of interest, the Company will record when received.
−Removed: Due to the uncertainty of the timing of payment, the advances will be treated as a long-term asset.
−Removed: The shareholders’ advances bear interest at 5 % and during the year ended December 31, 2023 and 2022 no interest was paid.
+Added: As of January 1, 2023, the Company was owed $ 1,100,000 by the Founders.
+Added: Due to the uncertainty of the timing of payment, the advances were treated as a long-term asset.
+Added: The shareholders’ advances bore interest at 5 % and no interest was ever paid.
On February 28, 2023, the Founders transferred their interest in Zeppelin to the Company and the $ 1,100,000 and related interest owed by the Founders to the Company was eliminated.
−Removed: As of December 31, 2022, Zeppelin had received from the Company $ 1,095,000 in cash advances to fund operations which commenced in 2021.
+Added: As of December 31, 2022, Zeppelin received from the Company $ 1,095,000 , respectively, in cash advances to fund operations which commenced in 2021.
These advances between the companies are eliminated in the consolidated balance sheet.
−Removed: As of December 31, 2022, Zeppelin owes the Founders $ 1,100,000 for funds they have provided for the commencement of operations in 2021.
+Added: As of January 1, 2023, Zeppelin owed the Founders $1,100,000 for funds they have provided for the commencement of operations in 2021.
The balance was not expected to be paid in the next year and was treated as long-term liabilities.
6 unchanged sentences
On February 28, 2023, the Founders transferred its interest in Zeppelin to the Company.
−Removed: The Company sold a vehicle to a founder on March 30, 2021 for a promissory note in the amount of $ 80,000 .
−Removed: The note has a simple interest rate of 4 %, compounded annually, computed daily based on a 360-day year with principal and interest due in March 2023 .
−Removed: Interest payments are due annually.
−Removed: The promissory note and interest of $ 84,844 was repaid during the year ended December 31, 2022.
−Removed: A condominium in Juanita Beach, Washington was sold to a founder on May 5, 2021 for a secured promissory note in the amount of $ 750,000 .
−Removed: The note has interest of 4 % per annum, computed on the diminishing principal balance.
−Removed: Interest commenced on the closing with the first payment due on the first of each month after closing.
−Removed: The note is to be paid in full on or before 24 months from the date of the note.
−Removed: Interest payments are due annually.
−Removed: The promissory note and interest of $ 794,917 was repaid during the year ended December 31, 2022.
−Removed: The Company sold the vehicle and the condominium to the founders and recorded a loss of $ 31,721 on the date of the sale.
−Removed: The Company recorded notes receivable-related parties of $ 830,000 and accrued interest at 4 % of $ 24,585 as of December 31, 2021.
−Removed: The Company had previously acquired these assets for which the founders were using for a combination of business and personal use.
−Removed: Advances due to Founders and Advances due from Founders
−Removed: The Company accounted for advances made to founders as a contra equity balance unless payment has been received subsequent to period end or such amounts can be offset with amounts due to the Founders.
−Removed: As of December 31, 2022 the Company has $ 1,100,000 of advances due from the Founders and advances due to the Founders.
−Removed: The transactions were entered into separately by Airship and Zeppelin and thus are reported separately on the accompanying consolidated balance sheets.
−Removed: In February, 2023 these balances were eliminated in a transaction involving the shareholders.
+Added: Advances due to Founders
+Added: Prior to 2023, the founders had advanced the Company a net $ 600,000 .
+Added: In the year ended December 31, 2023, Mr.
+Added: Huang and Mr.
+Added: Xu advanced Airship AI a total of $ 1,350,000 and were repaid a total of $ 200,000 , with $ 1,750,000 recorded as advances from founders as of December 31, 2023.
+Added: During 2024, Mr.
+Added: Huang and Mr.
+Added: Xu advanced Airship AI $ 2,100,000 and were repaid $ 2,550,000 , with $ 1,300,000 recorded as advances from founders as of December 31, 2024.
+Added: The outstanding advances as of December 31, 2024 are non-interest bearing and the Company expects to pay the balance off within a one-year period.
Warrants to Purchase Common Stock
−Removed: On May 8, 2023, the Company issued equity classified warrants to purchase common to Victor Huang and Derek Xu for 1,344,951 shares to each of the founders.
+Added: On May 8, 2023, Airship AI issued warrants to purchase 1,344,951 shares of common stock to each of Victor Huang and Derek Xu.
The warrants were valued at $ 2,136,115 based on the exercise price of $ 1.77 , the fair market stock price of $ 1.89 , a five-year term, a volatility of 39.4 % and interest of 3.41 %.
−Removed: The warrants were recorded as stock-based compensation expense and as additional paid in capital.
+Added: The warrants are treated as equity instruments and the fair value as calculated at issuance was recorded as stock-based compensation expense and as additional paid in capital.
All warrants are fully vested as they were issued for services performed.
+Added: Upon completion of the Merger in December 2023, the Airship AI warrants were exchanged for warrants of the Company with the same term and conditions.
+Added: Master Loan Agreement
+Added: On September 27, 2024, the Company entered into a Master Loan Agreement with Mr.
+Added: Huang, whereby he may provide additional funding of up to $ 1,500,000 under certain terms and conditions.
+Added: The agreement provides for interest of 6 %.
+Added: The Company paid interest for the 2024 advances (described under “Founder Advances” above) of $ 11,913 and issued warrants to purchase up to 220,000 shares of common stock.
+Added: The warrants have an exercise price of $ 2.36 per share, are exercisable immediately upon issuance and will expire in five years following the date of issuance.
+Added: The $ 284,478 fair value of the warrant is recorded in permanent equity in the consolidated balance sheets and was fully expensed on the date of grant.
+Added: There are no outstanding advances under this Master Loan Agreement as of December 31, 2024.
Commitments, Contingencies and Legal Proceedings
2 unchanged sentences
The Company is currently not a party to any pending legal proceeding that is not ordinary routine litigation incidental to its business.
+Added: Employment Agreement
+Added: On March 1, 2024, the Company entered into an employment agreement with Mark E.
+Added: Scott, the Company’s Chief Financial Officer, which provides for a base salary of $ 250,000 annually.
+Added: Scott is also eligible to participate in annual performance-based bonus programs established by the Board or Compensation Committee, subject to the achievement of applicable performance criteria established by the Board or Compensation Committee, which shall be determined in good faith by the Board or Compensation Committee.
+Added: Scott was also granted options to purchase up to twenty-five thousand (25,000) shares of Common Stock with an exercise price equal to $ 1.49 , which options vested in full on the date of issuance.
Properties and Operating Leases-Right of Use Asset and Lease Liability
3 unchanged sentences
Lease expense is recorded as general and administrative expenses on the Company’s consolidated statements of operations.
+Added: The Company elected the package of transitional practical expedients, under which (1) the Company did not reassess whether any expired or existing contracts are or contain leases, (2) the Company did not reassess the lease classification for any expired or existing leases and (3) the Company did not reassess initial direct costs for any existing leases.
+Added: Additionally, the Company elected the short-term lease recognition exemption for all leases that qualify, meaning it does not recognize right-of use assets or lease liabilities for those leases.
+Added: The Company also elected the practical expedient to not separate lease and non-lease components for all asset classes.
The Company adopted ASC 842 effective January 1, 2022 and the adoption did not have any impact on previously reported stockholders’ deficit.
−Removed: On May 1, 2019, the Company leased 31,765 square feet for its executive offices in Redmond, Washington.
−Removed: The Company’s net monthly payment was $ 44,440 .
−Removed: The monthly payment increased approximately 3 % each year and the lease was set to expire on April 30, 2024 .
−Removed: The Company had two five-year renewal options.
−Removed: In April 2023, the Company and its landlord entered into an agreement whereby the Company’s office lease was terminated on September 30, 2023.
−Removed: During the year ended December 31, 2023, the Company recorded a net gain on lease termination of $ 78,963 as an offset to selling general and administrative expenses on the consolidated statements of operations and comprehensive loss.
−Removed: The gain is comprised of a $ 344,093 gain from lease liability termination and a loss of $ 265,130 for accelerated amortization of right-of-use asset.
−Removed: On July 13, 2023, the Company entered into a new lease in Redmond, WA for 15,567 square feet of office and warehouse space which starts October 1, 2023.
−Removed: The monthly payment is $ 25,000 per month.
−Removed: The lease expires October 31, 2027 and the monthly payment increases 3 % on July 31, 2024 and each year thereafter.
−Removed: There is a one three year option to extend based on the fair market rate on October 31, 2027.
−Removed: On January 1, 2021, the Company leased offices located in Moorestown, North Carolina.
−Removed: The Company leases 3,621 square feet and the net monthly payment is $ 4,828 .
−Removed: The monthly payment increases approximately 3 %- 6 % annually thereafter.
−Removed: The lease expired on February 28, 2024 and can be extended for one three-year term.
−Removed: On February 29, 2024, the Company extended a lease leased in Moorestown, North Carolina.
−Removed: The Company leases 3,621 square feet and the net monthly payment is $ 6,488 .
−Removed: The lease expires on July 29, 2024 .
The Company has entered into operating leases for office and development facilities for four years and include options to renew.
1 unchanged sentence
Operating lease liabilities and their corresponding right-of-use asses are recorded based upon the present value of the lease payments over the expected lease term.
−Removed: As of December 31, 2023 and 2022, total operating lease liabilities was approximately $ 1,118,578 and $ 832,140 , respectively.
+Added: As of December 31, 2024 and 2023, total operating lease liabilities were approximately $ 943,703 and $ 1,118,578 , respectively.
Right of use assets totaled approximately $ 882,024 and $ 1,104,804 at December 31, 2024 and 2023, respectively.
1 unchanged sentence
In the years ended December 31, 2024 and 2023, the Company recognized $ 430,084 and $ 591,442 in total lease costs for the leases, respectively.
+Added: Cash paid for amounts included in the measurement of lease liabilities were $ 328,002 and $ 582,753 , respectively, for the years ended December 31, 2024 and 2023.
Because the rate implicit in each lease is not readily determinable, the Company uses its estimated incremental borrowing rate to determine the present value of the lease payments.
−Removed: The weighted average remaining lease term for the operating leases was forty four months at December 31, 2023 and the weighted average discount rate was 7 %.
+Added: The weighted average remaining lease term for the operating leases was thirty-two months at December 31, 2024 and the weighted average discount rate was 7 % as of December 31, 2024 and 2023.
The minimum future lease payments as of December 31, 2024 are as follows:
3 unchanged sentences
Total lease liability
−Removed: Income Taxes and Employee Retention Tax Credits
−Removed: The Company’s provision for income tax for 2023 and 2022 includes the results of operations for Zeppelin which was contributed to the Company on February 28, 2023.
−Removed: Prior to the contribution Zeppelin was structured as a limited liability corporation with the profits and losses flowing directly to the owners who were responsible for any taxes.
−Removed: For the years ended December 31, 2023 and 2022, Zeppelin incurred losses of approximately $ 560,000 and $ 1,254,000 , respectively.
−Removed: The Company is subject to possible tax examination for the years 2014 through 2023.The Company is also subject to examination with respect to federal net operating loss carryforwards generated and carried forward from those years.
−Removed: There are currently no federal or state income tax audits in process.
−Removed: For the years ended December 31, 2023 and 2022, the Company’s effective tax rate differs from the federal statutory rate principally due to research and development credit carry-forward, research and experimental expenditures, deferred revenue and certain items such loan forgiveness, tax credits and stock-based compensation expense being excluded from the determination of taxable income (loss).
+Added: On May 1, 2019, the Company leased 31,765 square feet for its executive offices in Redmond, Washington.
+Added: The Company’s net monthly payment was $ 44,440 .
+Added: The monthly payment increased approximately 3 % each year and the lease was set to expire on April 30, 2024.
+Added: The Company had two five-year renewal options.
+Added: In April 2023, the Company and its landlord entered into an agreement whereby the Company’s office lease was terminated on September 30, 2023.
+Added: During the year ended December 31, 2023, the Company recorded a net gain on lease termination of $ 78,963 as an offset to selling general and administrative expenses on the consolidated statements of operations and comprehensive loss.
+Added: The gain is comprised of a $ 344,093 gain from lease liability termination and a loss of $ 265,130 for accelerated amortization of right-of-use asset.
+Added: On July 13, 2023, the Company entered into a lease in Redmond, WA for 15,567 square feet of office and warehouse space which started on October 1, 2023.
+Added: The monthly payment is $ 25,000 per month.
+Added: The lease expires October 31, 2027 and the monthly payment increases 3 % on July 31, 2024 and each year thereafter.
+Added: There is a one three-year option to extend the lease based on the fair market rate on October 31, 2027 .
+Added: The option to extend is not considered reasonably certain as of December 31, 2024.
+Added: On February 29, 2024, the Company extended an office lease in Mooresville, North Carolina.
+Added: The Company leases 3,621 square feet and the net monthly payment is $ 6,488 .
+Added: On August 27, 2024, the Company extended the lease to February 28, 2025.
+Added: The Company will exit this location on February 28, 2025 .
+Added: On February 1, 2025, the Company entered into an office lease in Mooresville, North Carolina.
+Added: The Company leases 5,240 square feet and the net monthly payment is $ 9,105 .
+Added: The lease expires January 31, 2028 and the monthly payment increases 3 % on February 1, 2026 and each year thereafter.
+Added: There is no option to extend the lease.
+Added: For each of the years ended December 31, 2024 and 2023, the Company’s income tax expense was $ 0 and the effective tax rate was 0 %.
+Added: The sources of (loss) income before income taxes are as follows for the years ended December 31, 2024 and 2023:
The components of the provision for income taxes for the years ended December 31, 2024 and 2023 consisted of the following:
+Added: A reconciliation of the United States Federal Statutory rate to the Company’s effective tax rate for the years ended December 31, 2024 and 2023 are as follows:
+Added: For the year ended December 31, 2024, the Company’s effective tax rate differs from the federal statutory rate principally due to non-taxable revaluation of fair value of earnout shares and warrants liabilities, change in valuation allowance and other permanent differences being excluded from the determination of taxable loss.
+Added: United States
+Added: $ ( 56,798,677 )
+Added: International
+Added: (Loss) income before income taxes
+Added: $ ( 57,464,890 )
Total current provision
1 unchanged sentence
Total provision for income taxes
−Removed: A reconciliation of the United States Federal Statutory rate to the Company’s effective tax rate for the years ended December 31, 2023 and 2022 are as follows:
Federal statutory tax rate
−Removed: R&D credit, net impact
−Removed: Nontaxable variable interest loss
Share based compensation
−Removed: Nontaxable revaluation of fair value instruments
−Removed: Nontaxable PPP loan forgiveness
−Removed: Nontaxable ERTC credits
−Removed: True-up to prior year valuation allowance
+Added: Non-taxable revaluation of fair value of earnout shares liability
+Added: Non-taxable revaluation of fair value of warrants liability
Change in valuation allowance
+Added: Other permanent differences
Effective tax rate
4 unchanged sentences
Capitalized research and development costs
−Removed: Net operating loss carryforward
+Added: Net operating loss carry-forward
Capital loss carry-forward
Operating lease liability
−Removed: Property and equipment
+Added: Property and equipment and other
Valuation allowance
5 unchanged sentences
Total net deferred tax
−Removed: Deferred income taxes are recorded to reflect the tax consequences in future years of differences between the financial reporting and tax bases of assets and liabilities.
−Removed: Income tax expense is the sum of the tax currently payable and the change in the deferred tax assets and liabilities during the period.
−Removed: Valuation allowances are established when, in the opinion of management, it is more likely than not that some portion or all the deferred tax assets will not be realized.
−Removed: The Company assesses the realizability of its deferred tax assets and the need for a valuation allowance based on all positive and negative evidence.
−Removed: The Company has significant deferred tax assets as a result of temporary differences between the taxable income on our tax returns and GAAP income, R&D tax credit carry forwards.
−Removed: A deferred tax asset generally represents future tax benefits to be received when temporary differences previously reported in our consolidated financial statements become deductible for income tax purposes, or when tax credit carry forwards are utilized on our tax returns.
−Removed: The Company assesses the realizability of our deferred tax assets and the need for a valuation allowance based on the guidance provided in current financial accounting standards.
+Added: As of December 31, 2024 and 2023, the Company has a federal net operating loss carryforward totaling approximately $ 3,300,000 and $ 3,800,000 .
+Added: The federal net operating loss carryforward generated from the years ended after December 31, 2017 may be carried forward indefinitely.
+Added: As of December 31, 2024 and 2023, R&D tax credit carryforwards total approximately $ 1,286,000 each year and begin to expire in 2036.
+Added: Realization of the carryforwards is dependent on the Company generating sufficient taxable income and may also be subject to usage limitations to the extent there are changes in the Company’s ownership.
Significant judgment is required in determining the realizability of our deferred tax assets.
The assessment of whether valuation allowances are required considers, among other matters, the nature, frequency and severity of any current and cumulative losses, forecasts of future profitability, the duration of statutory carry forward periods, our experience with loss carry forwards not expiring unused and tax planning alternatives.
−Removed: In analyzing the need for valuation allowances, the Company first considered our history of cumulative operating results for income tax purposes over the past three years in each of the tax jurisdictions in which we operate, our financial performance in recent quarters, statutory carry forward periods and tax planning alternatives.
+Added: In analyzing the need for valuation allowances, the Company first considered our history of cumulative operating results for income tax purposes over the past three years in each of the tax jurisdictions in which the Company operates, its financial performance in recent quarters, statutory carry forward periods and tax planning alternatives.
In addition, the Company considered both its near-term and long-term financial outlook.
2 unchanged sentences
The increase during the current year is primarily related to capitalized research and development expenditures and net operating losses.
−Removed: As of December 31, 2023 and 2022, the Company has a federal net operating loss carryforward totaling approximately $ 3,800,000 and $ 1,500,000 .
−Removed: The federal net operating loss carryforward generated from the years ended after December 31, 2017 may be carried forward indefinitely.
−Removed: As of December 31, 2023 and 2022, R&D tax credit carryforwards total approximately $ 1,513,000 and $ 1,513,000 , respectively, and begin to expire in 2036.
−Removed: Realization of the carryforwards is dependent on the Company generating sufficient taxable income and may also be subject to usage limitations to the extent there are changes in the Company’s ownership.
Pursuant to Sections 382 and 383 of the Internal Revenue Code, or IRC, annual use of the Company's net operating losses and tax credit carryforwards may be limited in the event a cumulative change in ownership of more than 50% occurs within a three-year period.
1 unchanged sentence
The Company is in process of performing an assessment of whether a change in ownership has occurred or whether there have been multiple changes in ownership, within the meaning of Section 382.
−Removed: Based on preliminary assessment, these ownership changes are not expected to materially limit the net operating loss carryforward and research and development credits available to offset the Company’s tax liabilities.
−Removed: The Company expects to finalize this assessment in 2024.
The Company evaluates uncertain tax positions using the “more likely than not” threshold (i.e., a likelihood of occurrence greater than fifty percent).
1 unchanged sentence
Those tax positions failing to qualify for initial recognition are classified as a gross unrecognized tax benefit until they meet the more likely than not standard or are resolved through negotiation or litigation with the taxing authority, or upon expiration of the statute of limitations.
−Removed: As of December 31, 2023, the unrecognized tax benefit totals approximately $ 227,000 .
−Removed: As of December 31, 2022, the unrecognized tax benefit totals approximately $ 227,000 which was an increase of approximately $ 11,000 from the beginning of 2022.
+Added: As of December 31, 2024 and 2023, the unrecognized tax benefit totals approximately $ 227,000 in each year.
The gross unrecognized tax benefits, if recognized, would not affect the effective tax rate as these unrecognized tax benefits would increase deferred tax assets that would be subject to a full valuation allowance.
1 unchanged sentence
Interest and penalties related to unrecognized tax benefits, if any, will be recognized as a component of income tax expense.
−Removed: Employee Retention Tax Credits
−Removed: The CARES Act allowed eligible employers to claim employee retention tax credits (“ERTC”) for qualified wages paid after March 12, 2020 and before January 1, 2021.
−Removed: The ERTC was extended to June 30, 2021 under the passage of the Taxpayer Certainty and Disaster Relief Act of 2020 (“ACT”) which was signed into law on December 27, 2020.
−Removed: We qualified for credits under the provisions of the CARES Act for the entire period subsequent to March 12, 2020 through January 1, 2021 and for the entire period subsequent to January 1, 2021 through June 30, 2021.
−Removed: On September 8, 2021, the Company applied for ERTC credits for qualifying 2020 wages.
−Removed: The Company filed amended payroll tax returns to claim the credit it believed it was entitled to, $ 99,132 and $ 190,983 , respectively.
−Removed: On April 4, 2022, the Company received $ 99,826 and $ 192,793 , including interest.
−Removed: The Company accounted for this in the year they believed collectability was assured.
−Removed: Considering the length of time after year-end and the lack of certainty over the government’s handling of ERTC claims, the Company deemed it appropriate and conservative to not record this transaction in the year ended December 31, 2021 but rather in 2022 when the cash received.
−Removed: On May 25, 2022, the Company applied for ERTC credits for qualifying 2021 wages.
−Removed: The Company filed amended payroll tax returns to claim the credit it believed it was entitled to, $ 461,043 and $ 459,614 , respectively.
−Removed: The Company received two refunds in January 2023 for $ 468,880 and $ 470,970 , including interest.
−Removed: The Company recorded the amounts in payroll tax receivable as of December 31, 2022.
+Added: The Company is subject to possible tax examination for the years 2014 through 2024.The Company is also subject to examination with respect to federal net operating loss carryforwards generated and carried forward from those years.
+Added: There are currently no federal or state income tax audits in process.
Reverse Recapitalization
11 unchanged sentences
The table below summarizes the shares of common stock issued immediately after the closing of the Merger as well as the impact on the consolidated statement of stockholders’ equity as of December 21, 2023:
+Added: Adjusted for correction of transaction expense discussed below.
+Added: Immaterial Revision of Prior Period Financial Information
+Added: In connection with the preparation of its consolidated financial statements, the Company identified an immaterial error related to the classification of prepaid expenses and transaction expenses (classified in accumulated deficit as reverse recapitalization).
+Added: In accordance with SAB No.
+Added: 99, “Materiality,” and SAB No.
+Added: 108, “Considering the Effects of Prior Year Misstatements when Quantifying Misstatements in the Current Year Financial Statements,” the Company evaluated the error and determined that the impact was not material to its financial statements for the prior annual and current interim period, accordingly the Company revised the prior period financial information for comparative purposes.
+Added: The revision does not impact the consolidated statements of operations and comprehensive loss.
+Added: A summary of the revision to the Company’s previously reported consolidated balance sheets is included below for comparative purposes:
+Added: As of December 31, 2023
+Added: Prepaid expenses and other
+Added: $ ( 894,662 )
+Added: Total current assets
+Added: Accumulated deficit
+Added: ( 16,582,038 )
+Added: ( 17,476,700 )
+Added: Total stockholders' deficit
+Added: ( 16,592,565 )
+Added: ( 17,487,227 )
+Added: The revision had no impact to cash provided by operating activities in such period.
Paid in Capital
10 unchanged sentences
$ ( 23,533,521 )
−Removed: At Closing on December 21, 2023, the Company assumed 515,000 Private Placement Warrants (“Private Warrants”) and 16,184,612 public warrants (“Public Warrants”).
−Removed: The 515,000 Private Warrants and 16,184,626 Public Warrants were outstanding as of December 31, 2023.
−Removed: Each whole Public Warrant will entitle the registered holder to purchase one share of Common Stock at a price of $ 11.50 per share, subject to adjustment as discussed below, at any time commencing 30 days after the Closing, provided that the Company has an effective registration statement under the Securities Act covering the shares of Common Stock issuable upon exercise of the Public Warrants and a current prospectus relating to them is available (or the Company permits holders to exercise their Public Warrants on a cashless basis under the circumstances specified in the Warrant Agreement) and such shares of Common Stock are registered, qualified or exempt from registration under the securities, or blue sky, laws of the state of residence of the holder.
−Removed: Pursuant to the Warrant Agreement, a warrant holder may exercise its Public Warrants only for a whole number of shares of Common Stock.
−Removed: This means only a whole Public Warrants may be exercised at a given time by a warrant holder.
−Removed: The Public Warrants will expire five years after the Closing, at 5:00 p.m., New York City time, or earlier upon redemption or liquidation.
−Removed: The Company will not be obligated to deliver any shares of Common Stock pursuant to the exercise of a Public Warrant and will have no obligation to settle such warrant exercise unless a registration statement under the Securities Act with respect to the shares of Common Stock underlying the Public Warrants is then effective and a prospectus relating thereto is current, subject to our satisfying our obligations described below with respect to registration.
−Removed: No Public Warrants will be exercisable and the Company will not be obligated to issue a share of Common Stock upon exercise of a Public Warrant unless the Common Stock issuable upon such warrant exercise has been registered, qualified or deemed to be exempt under the securities laws of the state of residence of the registered holder of the warrants.
−Removed: In the event that the conditions in the two immediately preceding sentences are not satisfied with respect to a Public Warrant, the holder of such Public Warrant will not be entitled to exercise such Public Warrant and such Public Warrant may have no value and expire worthless.
−Removed: In no event will the Company be required to net cash settle any Public Warrant.
−Removed: The Company is registering the Common Stock issuable upon exercise of the Public Warrants in a registration statement on Form S-1.
−Removed: In order to comply with the requirements of Section 10(a)(3) of the Securities Act following the Closing, under the terms of the Warrant Agreement, the Company has agreed that, as soon as practicable, but in no event later than 15 business days, after the Closing, the Company will use its best efforts to file with the SEC a post-effective amendment or a new registration statement covering the registration under the Securities Act of the Common Stock issuable upon exercise of the Public Warrants and thereafter the Company will use its best efforts to cause the same to become effective and to maintain the effectiveness of such post-effective amendment or registration statement, and a current prospectus relating thereto, until the expiration or redemption of the Public Warrants in accordance with the provisions of the Warrant Agreement.
−Removed: If such post-effective amendment or registration statement covering the Common Stock issuable upon exercise of the Public Warrants is not effective by the sixtieth (60th) business day after the Closing, warrant holders may, until such time as there is an effective post-effective amendment or registration statement and during any period when the Company will have failed to maintain an effective registration statement, exercise Public Warrants on a “cashless basis” in accordance with Section 3(a)(9) of the Securities Act or another exemption.
−Removed: Notwithstanding the above, if the Common Stock is at the time of any exercise of a Public Warrant not listed on a national securities exchange such that it satisfies the definition of a “covered security” under Section 18(b)(1) of the Securities Act, the Company may, at its option, require holders of Public Warrants who exercise their warrants to do so on a “cashless basis” in accordance with Section 3(a)(9) of the Securities Act and, in the event the Company so elects, the Company will not be required to file or maintain in effect a registration statement, and in the event the Company does not so elect, the Company will use its best efforts to register or qualify the shares under applicable blue sky laws to the extent an exemption is not available.
−Removed: In such event, each holder would pay the exercise price by surrendering the Public Warrants for that number of shares of Common Stock equal to the lesser of (A) the quotient obtained by dividing (x) the product of the number of shares of Common Stock underlying the Public Warrants, multiplied by the excess of the “fair market value” (as defined below) over the exercise price of the Public Warrants by (y) the fair market value and (B) 0.361.
−Removed: The “fair market value” as used in this paragraph shall mean the average reported closing price of the Common Stock for the 10 trading days ending on the trading day prior to the date on which the notice of exercise is received by the warrant agent.
−Removed: Redemption of Public Warrants when the price per share of Common Stock equals or exceeds $18.00.
−Removed: Once the Public Warrants become exercisable, the Company may redeem the outstanding Public Warrants:
−Removed: in whole and not in part;
−Removed: at a price of $ 0.01 per warrant;
−Removed: upon not less than 30 days’ prior written notice of redemption (the “ 30 -day redemption period”) to each warrant holder;
−Removed: if, and only if, the closing price of the shares of Common Stock equals or exceeds $ 18.00 per share (as adjusted for adjustments to the number of shares issuable upon exercise or the exercise price of a Public Warrant as described under the heading “— Warrants — Public Warrants — Anti-Dilution Adjustments”) for any 20 trading days within a 30 -trading day period ending three business days before we send to the notice of redemption to the warrant holders (which we refer to as the “Reference Value”).
−Removed: The Company will not redeem the Public Warrants as described above unless a registration statement under the Securities Act covering the issuance of the Common Stock issuable upon exercise of the Public Warrants is then effective and a current prospectus relating to those shares of Common Stock is available throughout the 30 -day redemption period.
−Removed: If and when the Public Warrants become redeemable, the Company may exercise its redemption right even if the Company is unable to register or qualify the underlying securities for sale under all applicable state securities laws.
−Removed: We have established the last of the redemption criterion discussed above to prevent a redemption call unless there is at the time of the call a significant premium to the warrant exercise price.
−Removed: If the foregoing conditions are satisfied and we issue a notice of redemption of the Public Warrants, each warrant holder will be entitled to exercise his, her or its Public Warrant prior to the scheduled redemption date.
−Removed: However, the price of the Common Stock may fall below the $18.00 redemption trigger price (as adjusted for adjustments to the number of shares issuable upon exercise or the exercise price of a Public Warrant described under the heading “— Anti-dilution Adjustments”) as well as the $11.50 warrant exercise price after the redemption notice is issued.
−Removed: Redemption of Public Warrants when the price per share of Common Stock equals or exceeds $10.00.
−Removed: Once the Public Warrants become exercisable, the Company may redeem the outstanding warrants:
−Removed: in whole and not in part;
−Removed: at a price of $ 0.10 per warrant;
−Removed: upon not less than 30 days’ prior written notice of redemption, provided that holders will be able to exercise their Public Warrants on a cashless basis prior to redemption and receive that number of shares determined by reference to the table below, based on the redemption date and the “fair market value” (as defined below) of Common Stock except as otherwise described below;
−Removed: if, and only if, the Reference Value equals or exceeds $ 10.00 per Public Share (as adjusted for adjustments to the number of shares issuable upon exercise) or the exercise price of a warrant as described under the heading “— Anti-dilution Adjustments”;
−Removed: if the Reference Value is less than $18.00 per share, the Private Warrants must also be concurrently called for redemption on the same terms as the outstanding Public Warrants, as described above.
−Removed: Beginning on the date the notice of redemption is given until the Public Warrants are redeemed or exercised, holders may elect to exercise their Public Warrants on a cashless basis.
−Removed: The numbers in the table below represent the number of shares of Common Stock that a warrant holder will receive upon such cashless exercise in connection with a redemption by us pursuant to this redemption feature, based on the “fair market value” of Common Stock on the corresponding redemption date (assuming holders elect to exercise their Public Warrants and such warrants are not redeemed for $0.10 per warrant), determined for these purposes based on the volume weighted average price of the Common Stock during the 10 trading days immediately following the date on which the notice of redemption is sent to the holders of warrants, and the number of months that the corresponding redemption date precedes the expiration date of the warrants, each as set forth in the table below.
−Removed: the Company will provide warrant holders with the final fair market value no later than one business day after the 10-trading day period described above ends.
−Removed: The Private Warrants (including shares of Common Stock issuable upon exercise of such warrants) will not be transferable, assignable or salable until 30 days after the Closing (except, among other limited exceptions, to BYTS’ officers and directors and other persons or entities affiliated with the Sponsor) and they will not be redeemable by the Company so long as they are held by the Sponsor, members of the Sponsor or their permitted transferees (except as set forth under “— Warrants — Public Warrants — Redemption of Public Warrants when the price per share of Common Stock equals or exceeds $10.00”).
−Removed: The Sponsor or its permitted transferees have the option to exercise the Private Warrants on a cashless basis.
−Removed: Except as described below, the Private Warrants have terms and provisions that are identical to those of the warrants sold as part of the Units in BYTS’ IPO.
−Removed: If the Private Warrants are held by holders other than the Sponsor or its permitted transferees, the Private Warrants will be redeemable by the Company and exercisable by the holders on the same basis as the warrants included in the Units sold in BYTS’s IPO.
−Removed: Except as described above under “— Public Warrants — Redemption of Public Warrants when the price per share of Common Stock equals or exceeds $ 10.00 ,” if holders of the Private Warrants elect to exercise them on a cashless basis, they would pay the exercise price by surrendering his, her or its warrants for that number of shares of Common Stock equal to the quotient obtained by dividing (x) the product of the number of shares underlying the Private Warrants, multiplied by the excess of the “fair market value” of the Common Stock (as defined below) over the exercise price of the warrants by (y) the fair market value.
−Removed: The “fair market value” means the average reported closing price of the Common Stock for the 10 trading days ending on the third trading day prior to the date on which the notice of warrant exercise is sent to the warrant agent.
−Removed: The reason that we have agreed that these warrants will be exercisable on a cashless basis so long as they are held by the Sponsor or its permitted transferees is because it was not known at the time of the IPO whether the Sponsor would be affiliated with us following a business combination.
−Removed: If the Sponsor remains affiliated with the Company, its ability to sell the Company’s securities in the open market will be significantly limited.
−Removed: The Company has policies in place that prohibit insiders from selling securities except during specific periods of time.
−Removed: Even during such periods of time when insiders will be permitted to sell the Company’s securities, an insider cannot trade in the Company’s securities if he or she is in possession of material non-public information.
−Removed: Accordingly, unlike public stockholders who could exercise their Public Warrants and sell the shares received upon such exercise freely in the open market in order to recoup the cost of such exercise, the insiders could be significantly restricted from selling such securities.
+Added: Warrant Liability
+Added: At the Merger closing, the Company assumed 515,000 private placement warrants and 16,184,612 public warrants.
+Added: On June 3, 2024, the Company permanently reduced the exercise price of such warrants from $ 11.50 per share to an exercise price of $ 7.80 per share.
+Added: On November 20, 2024, the Company further reduced the exercise price of the outstanding public warrants and private warrants to an exercise price of $ 4.50 per share.
+Added: The purpose of this reduced exercise price was to potentially raise proceeds received from the exercise of such warrants, if any, for working capital and general corporate purposes.
+Added: As of December 31, 2024, there were 515,000 private placement warrants and 16,158,410 public warrants outstanding.
+Added: The public warrants will expire on December 21, 2028 .
+Added: The following table is a summary of the number of shares of the Company’s common stock issuable upon exercise of the public and private warrants outstanding as of December 31, 2024 and 2023:
+Added: December 31, 2024
+Added: Expiration Date
+Added: Public Warrants
+Added: December 21, 2028
+Added: Private Warrants
+Added: December 21, 2028
+Added: December 31, 2023
+Added: Expiration Date
+Added: Public Warrants
+Added: December 21, 2028
+Added: Private Warrants
+Added: December 21, 2028
The Company has reviewed the terms of the Public and Private Warrants to determine whether warrants should be classified as liabilities or stockholders’ equity in its consolidated balance sheet.
3 unchanged sentences
At the closing of the Merger on December 21, 2023, the warrants had an initial fair value of $ 2,009,105 , which was recorded as liability and a reduction to additional paid in capital in the consolidated balance sheet.
−Removed: As of December 31, 2023, the Private and Public Warrants had an aggregate fair value of $ 667,985 , which resulted in a gain of $ 1,341,120 due to decrease in the fair value of the warrant liability subsequent to the closing date.
+Added: As of December 31, 2024 and 2023, the Private and Public Warrants had an aggregate fair value of $ 34,180,618 and $ 667,985 .
+Added: The Company recorded a loss of $ 33,512,633 and a gain of $ 1,341,120 due to change in the fair value of the warrant liability during the years ended December 31, 2024 and 2023, respectively.
See Note 16 – Fair Value Measurements for more information.
−Removed: The following table is a summary of the number of shares of the Company’s common stock issuable upon exercise of the Public and Private Warrants outstanding as of December 31, 2023:
−Removed: Number of Shares
−Removed: Expiration Date
−Removed: Initial Fair Value
−Removed: Public Warrants
−Removed: December 21, 2028
−Removed: Private Warrants
−Removed: December 21, 2028
Earnout Liability
−Removed: Certain of the Company’s stockholders are entitled to receive up to 5,000,000 Earnout Shares of the Company’s common stock if the following Earnout Milestones are met.
−Removed: 25% of the Earnout Shares if, for the period starting on the Closing Date and ending on the last day of the full calendar quarter immediately following the first anniversary of the Closing Date, (1) Company Revenue (as defined below) is at least $39 million, or (2) the aggregate value of new contract awards (including awards obtained through purchase orders) with federal law enforcement agencies (whether such awards are obtained directly or through intermediaries) has grown by at least 100% as compared to the year-over-year amount for the twelve-month period ending on the date of the Merger Agreement (the “First Operating Performance Milestone”);
−Removed: 75% of the Earnout Shares if, for the period starting on the Closing Date and ending on the last day of the full calendar quarter immediately following the third anniversary of the Closing Date, Company Revenue is at least $100 million (the “Second Operating Performance Milestone”);
−Removed: 50% of the Earnout Shares if, at any time during the period starting on the Closing Date and ending on the fifth anniversary of the Closing Date, over any twenty (20) trading days within any thirty (30) trading day period the volume weighted average price (“VWAP”) of the Airship Pubco Common Stock is greater than or equal to $12.50 per share (the “First Share Price Performance Milestone”);
−Removed: 50% of the Earnout Shares if, at any time during the period starting on the Closing Date and ending on the fifth anniversary of the Closing Date, over any twenty (20) trading days within any thirty (30) trading day period the VWAP of the Airship Pubco Common Stock is greater than or equal to $15.00 per share (the “Second Share Price Performance Milestone”).
−Removed: Further, the Earnout Milestones are also considered to be met if the Company undergoes a change of control.
−Removed: A change of control is defined as (i) any transaction or series of related transactions that results in any Person or “group” (within the
−Removed: meaning of Section 13(d)(3) of the Exchange Act) acquiring equity interests that represent more than 50% of the total voting power of Parent or (ii) a sale or disposition of all or substantially all of the assets of Parent and its Subsidiaries on a consolidated basis.
−Removed: Notwithstanding anything in the Merger Agreement to the contrary, any Earnout Shares issuable under the Merger Agreement to a Company Earnout Holder in respect of each Company Option or Company SAR held by such Company Earnout Holder as of immediately prior to the Effective Time shall be earned by such Company Earnout Holder on the later of (i) the occurrence of the applicable Earnout Milestone, and (ii) the date on which the Converted Stock Option in respect of such Company Option or Converted SAR in respect of such Company SAR becomes vested pursuant to its applicable vesting schedule, but only if such Company Earnout Holder continues to provide services (whether as an employee, director or individual independent contractor) to Parent or one of its Subsidiaries through such date.
−Removed: Notwithstanding the foregoing, any Earnout Shares that are not earned by a Company Earnout Holder in respect of its Company Options or Company SARs on or before the fifth anniversary of the Closing Date shall be forfeited without any consideration.
−Removed: Any Earnout Shares that are forfeited pursuant to the Merger Agreement shall be reallocated to the other Company Earnout Holders who remain entitled to receive Earnout Shares in accordance with their respective Earnout Pro Rata Shares.
+Added: At the closing of the Merger, the Airship AI securityholders that hold shares of common stock of Airship AI, Airship AI options, Airship AI earnout warrants or Airship AI SARs have the contingent right to receive up to 5,000,000 earnout shares of the Company’s common stock if the following earnout milestones are met.
+Added: 25% of the earnout shares if, for the period starting on the closing date and ending on the last day of the full calendar quarter immediately following the first anniversary of the closing date, (1) company revenue (as defined in the Merger Agreement) is at least $39 million, or (2) the aggregate value of new contract awards with federal law enforcement agencies has grown by at least 100% as compared to the year-over-year amount for the twelve-month period ending on the date of the Merger Agreement (the “First Operating Performance Milestone”);
+Added: 75% of the earnout shares if, for the period starting on the closing date and ending on the last day of the full calendar quarter immediately following the third anniversary of the closing date, company revenue is at least $100 million;
+Added: 50% of the earnout shares if, at any time during the period starting on the closing date and ending on the fifth anniversary of the closing date, over any twenty (20) trading days within any thirty (30) trading day period the volume weighted average price (“VWAP”) of the common stock is greater than or equal to $12.50 per share;
+Added: 50% of the earnout shares if, at any time during the period starting on the closing date and ending on the fifth anniversary of the closing date, over any twenty (20) trading days within any thirty (30) trading day period the VWAP of the common stock is greater than or equal to $15.00 per share.
+Added: Any earnout shares issuable under the Merger Agreement to an Airship AI securityholder in respect of each Airship AI option or Airship AI SAR held by such holder as of immediately prior to the effective time of the Merger shall be earned by such holder on the later of (i) the occurrence of the applicable earnout milestone, and (ii) the date on which the option in respect of such Airship AI option or SAR in respect of such Airship AI SAR, as applicable, becomes vested pursuant to its applicable vesting schedule, but only if such holder continues to provide services (whether as an employee, director or individual independent contractor) to the Company or one of its subsidiaries through such date.
+Added: Notwithstanding the foregoing, any earnout shares that are not earned by Airship AI securityholder in respect of its options or SARs on or before the fifth anniversary of the closing date of the Merger shall be forfeited without any consideration.
+Added: Any earnout shares that are forfeited pursuant to the Merger Agreement shall be reallocated to the other Airship AI securityholders who remain entitled to receive earnout shares in accordance with their respective earnout pro rata shares.
These earnout shares have been categorized into two components:
4 unchanged sentences
At the closing of the Merger on December 21, 2023, the earnout liability had an initial fair value of $ 27,109,777 , which was recorded as a long-term liability and a reduction to additional paid in capital in the consolidated balance sheet.
−Removed: As of December 31, 2023, the earnout liability had decreased to $ 5,133,428 as a result of the decline in our share price since the closing of the Merger, which resulted in a gain due to the change in fair value of the earnout liability of $ 21,976,349 and is recorded on the consolidated statements of operations and comprehensive loss.
+Added: As of December 31, 2023, the earnout liability had decreased to $ 5,133,428 as a result of the decline in the Company’s share price since the closing of the Merger.
+Added: As of December 31, 2024, the estimated fair value of the earnout liability increased to $ 23,304,808 primarily due to the increase in the Company’s share price, which resulted in a loss due to the change in fair value of the earnout liability during the year ended December 31, 2024 of $ 18,171,380 and is recorded on the consolidated statements of operations and comprehensive loss.
See Note 14– Fair Value Measurements for more information.
+Added: In addition, a portion of the earnout shares may be issued to individuals with unvested equity awards.
+Added: While the payout of these shares requires the achievement of the earnout milestones, the individuals must complete the remaining service period associated with these unvested equity awards to be eligible to receive the earnout shares.
+Added: As a result, these unvested earn-out shares are equity-classified awards and have an aggregated grant date fair value of $ 2,675,223 (or $5.96 per share).
+Added: During the years ended December 31, 2024 and 2023, the Company stock-based compensation expense for the vesting of earnout shares was $ 535,044 and $ 0 , respectively.
+Added: As of December 31, 2024, unrecognized compensation cost related to unvested earnout shares totaled $ 2,140,180 .
+Added: The weighted average period over which this remaining compensation cost is expected to be recognized is 4 years.
+Added: As of September 30, 2024, the Company determined the First Operating Performance Milestone (A,2) was achieved and 1,250,000 shares of the Company’s common stock were issued to applicable personnel on January 7, 2025.
+Added: The fair value of the 1,250,000 vested shares as of December 31, 2024 of $7,825,000 was determined using the Company’s closing trading price on December 31, 2024 and is included in the earnout liability on the consolidated balance sheet.
+Added: The vested earnout shares are considered a level 1 fair value instrument.
+Added: See Note 14– Fair Value Measurements for more information.
Fair Value Measurements
−Removed: The following table sets forth by level within the ASC 820, Fair Value Measurement, fair value hierarchy of the Company’s liabilities that are measured at fair value on a recurring basis:
+Added: The following table sets forth by level within the ASC 820, Fair Value Measurement, fair value hierarchy of the Company’s liabilities that are measured at fair value on a recurring basis as of December 31, 2024:
December 31, 2024
Earnout liability
+Added: Warrant liability (Public Warrants)
+Added: Warrant liability (Private Warrants)
+Added: Total liabilities measured at fair value
+Added: The following table sets forth by level within the ASC 820, Fair Value Measurement, fair value hierarchy of the Company’s liabilities that are measured at fair value on a recurring basis as of December 31, 2023:
+Added: December 31, 2023
+Added: Earnout liability
Senior Secured Convertible Promissory Notes
12 unchanged sentences
The assumptions also included the probability of meeting the federal law enforcement agency growth milestone at 100%.
+Added: The fair value of the 1,250,000 vested shares as of December 31, 2024 of $ 7,825,000 was determined using the Company’s closing trading price on December 31, 2024.
The initial estimated fair value of the private warrants was measured using a Monte Carlo simulation.
−Removed: The estimated fair value of the Public Warrants is based on the listed price in an active market for such warrants while the fair value of the Private Placement Warrants continues to be measured using a Monte Carlo simulation with the key inputs being directly or indirectly observable from the Public Warrants listed price.
−Removed: The estimated fair value of the Private Warrants was determined using the following assumptions at each valuation date:
−Removed: December 21, 2023
−Removed: December 31, 2023
−Removed: Risk-free interest rate
−Removed: Expected term (in years)
−Removed: Expected volatility
−Removed: Dividend yield
+Added: The estimated fair value of the public warrants is based on the listed price in an active market for such warrants and the fair value of the private placement warrants continues to be measured based on the public warrants listed price.
The estimated fair value of the senior secured convertible promissory notes was measured using a Monte Carlo simulation pricing model that factors in potential outcomes being consummated, such as the convertible notes being repaid in cash and the convertible notes being converted to common stock.
All of these scenarios take into consideration the terms and conditions of the underlying convertible notes plus potential changes in the underlying value of the common stock.
+Added: The senior secured convertible promissory notes were fully converted to equity as of December 31, 2024.
The following assumptions were used in the simulation:
December 31, 2024
+Added: December 31, 2023
+Added: $ 3.18 - 3.74
Effective discount rate
+Added: 11.34 - 11.51
Expected term (in years)
1 unchanged sentence
Dividend yield
−Removed: There were no transfers of financial instruments between valuation levels during the years ended December 31, 2023 and 2022.
+Added: On September 13, 2024, the vested earnout shares were transferred from Level 3 to Level 1 upon the Board approval of the achievement of the First Operating Performance Milestone (A,2).
+Added: The fair value on the day of transfer was $3,400,000.
+Added: There were no transfers of financial instruments between valuation levels during the year ended December 31, 2023.
+Added: The changes in Level 3 liabilities measured at fair value for the year ended December 31, 2024 were as follows:
+Added: Beginning Balance
+Added: Unrealized and
+Added: Conversions /
+Added: Transfers out
+Added: Ending Balance as of
+Added: January 1, 2024
+Added: Realized Loss
+Added: Settlements (a)
+Added: December 31, 2024
+Added: Earnout liability
+Added: $ ( 3,400,000 )
+Added: Senior Secured Convertible Prommissory Notes
+Added: ( 2,967,002 )
+Added: $ ( 2,967,002 )
+Added: $ ( 3,400,000 )
+Added: (a) The conversions and settlements represent the fair value of the Senior Secured Convertible Promissory Notes at the dates of conversion.
Earnings per Share
2 unchanged sentences
December 31, 2023
−Removed: Net Income (loss)
+Added: Net (loss) income
$ ( 57,464,890 )
1 unchanged sentence
dilutive effect of stock options, SARs and Airship warrants
−Removed: Income (loss) per share
+Added: (Loss) income per share-
The following potentially dilutive shares were not included in the calculation of diluted shares outstanding for the periods presented as the effect would have been anti-dilutive:
5 unchanged sentences
Outstanding stock options
−Removed: The 5,000,000 Earnout Shares are excluded from basic and diluted net loss per share as such shares are contingently issuable until the Company exceeds certain milestone thresholds that have not been achieved as of December 31, 2023.
+Added: Earnout shares
+Added: The 3,750,000 -remaining unvested earnout shares as of December 31, 2024 are excluded from basic and diluted net loss per share as such shares are contingently issuable until the Company exceeds certain milestone thresholds that have not been achieved.
+Added: The 1,250,000 vested earnout shares are included as anti-dilutive shares for the year ended December 31, 2024 and were issued to applicable personnel on January 7, 2025.
As a result of the Merger, the weighted-average number of shares of common stock used in the 2023 calculation of net income (loss) per share have been retroactively converted by applying the conversion ratio.
Subsequent Events
−Removed: On February 2, 2024, the Company issued in a private placement an Amended and Restated Senior Secured Convertible Promissory Note to Platinum Capital Partners Inc.
−Removed: (“Platinum”) in the principal amount of $ 2,000,000 (the “Platinum Convertible Note”).
−Removed: The Platinum Convertible Note amends and restates in its entirety the Senior Secured Convertible Promissory Note issued to Platinum in the principal amount of $2,000,000 on June 22, 2023.
−Removed: The repayment amount of the Platinum Convertible Note is 110 % of the principal amount ($2,200,000) and matures in full on June 22, 2024.
−Removed: Interest accrues on the Platinum Convertible Note at the rate of 6% per annum calculated on the basis of 360 days.
−Removed: At the option of Platinum, the principal amount of the Platinum Convertible Note plus any accrued but unpaid interest is convertible into shares of Common Stock at a conversion price per share equal to the lower of (i) $3.69717, subject to appropriate adjustment as provided in the Platinum Convertible Note, and (ii) 65% of the VWAP for the Common Stock for the preceding five trading days immediately prior to any conversion, but in no event below $2.27518, subject to appropriate adjustment as provided in the Platinum Convertible Note .
−Removed: The Platinum Convertible Note contains “weighted average” anti-dilution protection for issuances of shares of Common Stock or Common Stock equivalents at a price less than the conversion price then in effect.
−Removed: In connection with the issuance of the Platinum Convertible Note, the Company also issued to Platinum an Amended and Restated Common Stock Purchase Warrant (the “Platinum Warrant”) dated February 2, 2024 to purchase 189,334 shares of Common Stock at an exercise price per share of $ 3.69717 .
−Removed: The term of the Platinum Warrant expires on June 22, 2028 .
−Removed: The Platinum Convertible Note may not be converted, and the Platinum Warrant may not be exercised, to the extent that after giving effect to such conversion and/or exercise, Platinum (together with its affiliates) would beneficially own in excess of 4.99 % of the Common Stock outstanding immediately after giving effect to such conversion and/or exercise.
−Removed: On March 18, 2024, Platinum exercised the Platinum Warrant and received 137,367 shares of the Company’s common stock.
−Removed: Platinum forfeited 51,967 shares.
−Removed: On February 29, 2024, the Company extended a lease in Moorestown, North Carolina.
−Removed: The Company leases 3,621 square feet and the net monthly payment is $ 6,488 .
−Removed: The lease expires on July 29, 2024 .
−Removed: On March 1, 2024, the Company entered into an employment agreement with Mark E.
−Removed: Scott, the Company’s Chief Financial Officer, which provides for a base salary of $ 250,000 annually.
−Removed: Scott is also eligible to participate in annual performance-based bonus programs established by the Board or Compensation Committee, subject to the achievement of applicable performance criteria established by the Board or Compensation Committee, which shall be determined in good faith by the Board or Compensation Committee.
−Removed: Scott was also granted options to purchase up to twenty five thousand ( 25,000 ) shares of Common Stock with an exercise price equal to $ 1.49 , which options vested in full on the date of issuance.
−Removed: On March 3, 2024, the Company granted a stock option to a director to purchase two hundred thousand shares ( 200,000 ) shares of Common Stock with an exercise price equal to $ 1.65 , which options vest quarterly over four years and which expire on March 3, 2029 .
−Removed: On March 5, 2024, a private investor converted a senior secured convertible promissory note for $ 250,000 and interest into 70,502 shares of the Company’s common stock.
−Removed: On March 5, 2024, a private investor converted a senior secured convertible promissory note for $ 350,000 and interest into 98,702 shares of the Company’s common stock.
−Removed: On March 21, 2024, the Company issued 15,000 shares of common stock valued at $ 25,500 as of December 31, 2023 to MZHCI, LLC related to an investor relations consulting agreement.
+Added: The Company evaluated subsequent events, for the purpose of adjustment or disclosure, up through the date the financial statements were issued.
+Added: Subsequent to December 31, 2024, there were the following material transaction that occurred that would require recognition or disclosure in the financial statements:
+Added: As of September 30, 2024, the Company determined the First Operating Performance Milestone (A,2) of the earnout shares was achieved and 1,250,000 shares of the Company’s common stock were issued to applicable personnel on January 7, 2025.
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
−Removed: April 1, 2024
+Added: February 28, 2025
Airship AI Holdings, Inc.
5 unchanged sentences
Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.
−Removed: SIGNATURE TITLE
/s/ Victor Huang
Chief Executive Officer and Director (principal executive officer)
−Removed: April 1, 2024
+Added: February 28, 2025
Chief Financial Officer (principal financial and accounting officer)
−Removed: April 1, 2024
+Added: February 28, 2025
Chief Operating Officer and Director
−Removed: April 1, 2024
+Added: February 28, 2025
/s/ Peeyush Ranjan
−Removed: April 1, 2024
+Added: February 28, 2025
Peeyush Ranjan
/s/ Louis Lebedin
−Removed: April 1, 2024
+Added: February 28, 2025
Louis Lebedin
/s/ Amit Mital
−Removed: April 1, 2024
+Added: February 28, 2025
Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.