Item 7. Management’s Discussion and Analysis
Item 7. Management’s Discussion and Analysis of Financial Condition
and Results of Operations
This discussion includes forward-looking statements
within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as
amended (the “Exchange Act”). We have based these forward-looking statements on our current expectations and projections about
future events. These forward-looking statements are subject to known and unknown risks, uncertainties and assumptions about us that may
cause our actual results, levels of activity, performance or achievements to be materially different from any future results, levels of
activity, performance or achievements expressed or implied by such forward-looking statements. In some cases, you can identify forward-looking
statements by terminology such as “may,” “should,” “could,” “would,” “expect,”
“plan,” “anticipate,” “believe,” “estimate,” “continue,” or the negative of
such terms or other similar expressions. Such statements include, but are not limited to, possible business combinations and the financing
thereof, and related matters, as well as all other statements other than statements of historical fact included herein. Factors that might
cause or contribute to such a discrepancy include, but are not limited to, those described in our other SEC filings.
Unless the context otherwise requires, references
in this “Management’s Discussion and Analysis of Financial Condition and Results of Operations” to “VW Holdings,”
“we”, “us”, “our”, and the “Company” are intended to refer to (i) following the Reverse
Acquisition (as defined below), the business and operations of VisionWave Holdings, Inc and its consolidated subsidiaries, and (ii) prior
to the Reverse Acquisition, VisionWave Technologies, Inc.
26
Overview
VisionWave Holdings Inc., through VisionWave Technologies
Inc., a Nevada corporation and its wholly owned subsidiary (“VisionWave Technologies”), is at the forefront of revolutionizing
defense capabilities by integrating advanced artificial intelligence (AI) and autonomous solutions across air, ground, and sea domains.
Our state-of-the-art innovations— ranging from high-resolution radars and advanced vision systems to radio frequency (RF) sensing
technologies are seeking to redefine operational efficiency and precision for military and homeland security applications worldwide. From
tactical ground vehicles to precision weapon control systems, we lead the development of reliable, high-performance technologies that
transform defense strategies and deliver superior results, even in the most challenging environments.
With headquarters in the U.S. and research and development
(“R&D”) in Canada, VW Holdings is uniquely positioned to serve global markets, offering cutting-edge defense solutions
that address the evolving needs of security forces across the world.
Since the formation of VisionWave Technologies on
March 20, 2024, The Company has focused on the commercialization and customization of acquired and existing technologies, particularly
in defense, surveillance, and homeland security applications. VW Holdings currently holds a portfolio of cutting-edge, patented solutions.
As part of its commercialization efforts, VW Holdings conducted simulated testing and validation for defense contractors to demonstrate
the effectiveness of its technology. The ability to customize these solutions for specific client applications represents the final phase
before large-scale deployment. subject to obtaining appropriate financing and large-scale purchase order of which there is no guarantee.
When VW Holdings describes its products as “ready
for deployment,” it refers to the technological capability to manufacture and deliver these products upon customer orders. Readiness
does not imply existing inventory but instead reflects the ability to integrate technologies into customized solutions. Client-specific
customizations (e.g., drone configurations, colors, or payload adaptations) are addressed through Non-Refundable Engineering (NRE) efforts
post-order. As a result, no development costs were accrued before pilot orders and productions commenced.
VW Holdings’ business model is built on innovation,
strategic partnerships, manufacturing excellence, and collaboration, enabling us to deliver cutting-edge solutions across the globe. VW
Holdings intends to license its proprietary technologies to defense contractors, government agencies, and industry leaders, enabling seamless
integration into their systems and enhancing operational capabilities. Further, our products, including unmanned vehicles, advanced radar
systems, and tactical platforms, will be sold directly to defense, homeland security, and industrial sectors, providing mission-critical
solutions tailored to specific needs. We will also seek to develop strategic alliances and joint ventures, to co-develop customized solutions
using our portfolio of advanced technologies. These partnerships drive innovation and expand our reach in global markets.
VW Holdings has developed nine product lines that
have reached the prototype phase are innovative products across three distinct categories, showcasing a robust portfolio designed to meet
diverse market needs. Several of these products have reached technology readiness levels of proven through successful operations, indicating
they are ready for deployment and at production readiness levels. These products are currently undergoing trials and demonstrations with
targeted clients to validate performance, optimize functionality, and secure commercial orders, paving the way for potentially large-scale
deployments.
Other products are in advanced stages of development,
where they are being refined and validated in collaboration with partners to ensure operational reliability and compliance with client
expectations. These efforts include conducting rigorous demonstrations for potential partners and customers to establish the solutions’
functionality, effectiveness, and scalability.
VW Holdings is strategically focused on transitioning
these products into manufacturing once customer requirements are fully addressed, final validations are completed, and operational readiness
is confirmed.
This multi-faceted approach reflects VW Holdings’
commitment to balancing immediate commercialization opportunities with ongoing innovation and development, ensuring the company remains
responsive to evolving market demands while delivering cutting-edge solutions.
27
Recent Developments
Recapitalization
On March 26, 2024, the Company, VisionWave Technologies
Inc., a Nevada corporation (“VW Tech”), and the shareholders of VisionWave (the “VW Tech Shareholder”), entered
into a Business Combination Agreement (the “Business Combination Agreement”), pursuant to which, subject to the satisfaction
or waiver of certain conditions precedent in the Business Combination Agreement, Bannix Acquisition Corp (“Bannix”) will acquire
all of the issued and outstanding share capital of VW Tech from the VW Tech Shareholders, pursuant to which the Company will become a
direct wholly owned subsidiary of Bannix (the “Share Acquisition”) and (b) the other transactions contemplated by the Business
Combination Agreement and the Ancillary Documents referred to therein (collectively, the “Transactions”).
Pursuant to and in accordance with the terms set forth
in the Merger Agreement, (a) Parent Merger Sub merged with and into Bannix, with Bannix continuing as the surviving entity (the “Parent
Merger”), as a result of which, (i) Bannix became a wholly owned subsidiary of VW Holdings, and (ii) each issued and outstanding
share of Bannix immediately prior to the effective time of the Parent Merger (the “Parent Merger Effective Time”) (other than
shares of Bannix Common Stock that have been redeemed or are owned by Bannix or any of its direct or indirect subsidiaries as treasury
shares and any Dissenting Parent Shares) was automatically cancelled in exchange for one share of common stock, par value $0.001 of VW
Holdings, each Bannix Warrant automatically converted into one warrant to purchase shares of VW Holdings Common Stock on substantially
the same terms and conditions and each Bannix Right automatically converted into the number of shares of VW Tech Common Stock that would
have been received by the holder of such Bannix Right if it had been converted upon the consummation of a Business Combination in accordance
with Bannix’s organizational document and, (b) immediately following the consummation of the Parent Merger but on the same
day, Company Merger Sub merged with and into Target, with Target continuing as the surviving entity (the “Company Merger”
and, together with the Parent Merger, the “Mergers”), as a result of which, (i) Target became a wholly owned subsidiary
of VW Holdings, and (ii) each issued and outstanding security of Target immediately prior to the effective time of the Company Merger
(the “Company Merger Effective Time”) (other than any cancelled Shares or dissenting shares) were no longer be outstanding
and were automatically cancelled in exchange for the issuance to the holder thereof of a substantially equivalent security of VW Holdings.
The Mergers and the other transactions contemplated by the Merger Agreement are hereinafter referred to as the “Reverse Acquisition.”
The Merger Agreement contained representations, warranties
and covenants of each of the parties thereto that are customary for transactions of this type, including, among others, covenants providing
for (i) certain limitations on the operation of the parties’ respective businesses prior to consummation of the Business Combination,
(ii) the parties’ efforts to satisfy conditions to consummation of the Business Combination, including by obtaining any necessary
approvals from governmental agencies, (iii) prohibitions on the parties soliciting alternative transactions, (iv) VW Holdings preparing
and filing a registration statement on Form S-4 with the Securities and Exchange Commission (the “SEC”) and taking certain
other actions to obtain the requisite approval of Bannix’s stockholders to vote in favor of certain matters, including the adoption
of the Merger Agreement and approval of the Business Combination, at a special meeting to be called for the approval of such matters,
and (v) the protection of, and access to, confidential information of the parties. On May 5, 2025, the SEC declared the Company’s
registration statement on Form S-4 to be effective.
The Business Combination was accounted for as a reverse
recapitalization in accordance with GAAP. Under this method of accounting, Bannix, who is the legal acquirer, was treated as the “acquired”
company for financial reporting purposes and VisionWave Technologies Inc. was treated as the accounting acquirer. Accordingly, for accounting
purposes, the Business Combination was treated as the equivalent of a capital transaction in which VisionWave technologies Inc. is issuing
stock for the net assets of Bannix. The net assets of Bannix will be stated at historical cost, with no goodwill or other intangible assets
recorded. Operations prior to the Reverse Recapitalization will be those of VisionWave Technologies, Inc.
On July 14, 2025, the Company closed on its proposed Business Combination
and liquidated its Trust Account. In association with the liquidation of the Trust Account, stockholders redeeming their shares of common
stock at the May 2025 Special Meeting were paid for their redeeming shares.
28
As a result of the Business Combination, all of the
outstanding shares of common stock, par value $0.01 per share, of Bannix (“Bannix Common Stock”) were cancelled in exchange
for the right to receive a pro-rata portion of 2,540,324 shares of common stock of VW Tech (“VW Tech Common Stock”). Each
issued and outstanding security of Bannix immediately prior to the Parent Merger Effective Time shall no longer be outstanding and shall
automatically be cancelled in exchange for the issuance to the holder thereof of a substantially equivalent security of VW Tech.
The 6,900,000 Public Warrants issued at the time of
Bannix’s initial public offering, and 406,000 warrants issued in connection with private placement at the time of Bannix’s
initial public offering (the “Private Placement Warrants”) remained outstanding and became warrants for the Company.
Securities Purchase Agreement
On July 15, 2025, the Company entered into Securities
Purchase Agreements (the “July 2025 SPAs”) with two unaffiliated accredited investors (“July 2025 Lenders”), pursuant
to which the Company issued promissory notes (the “July 2025 Notes”) to the July 2025 Lenders in the aggregate principal amount
of $354,200, which includes an aggregate original issue discount of $46,200, for a purchase price of $308,000. The Company incurred an
additional $8,000 in fees related to this transaction which is capitalized as part of the debt issuance cost and amortized over the term
of the July 2025 Notes. The July 2025 Notes bear interest at a one-time charge of 12% applied on the issuance date, mature on May 15,
2026, and is repayable in five monthly payments commencing January 15, 2026. The July 2025 Notes are convertible into shares of the Company’s
common stock, par value $0.01 per share (the “Common Stock”), solely upon an event of default, at a conversion price equal
to 75% of the lowest trading price during the ten trading days prior to conversion. The Company also entered into an irrevocable transfer
agent instructions letter with its transfer agent in connection with the July 2025 Notes. The proceeds from the issuances of the July
2025 Notes will be used for general working capital purposes. The July 2025 Lenders have piggyback registration rights and have agreed
not to engage in short sales of the Company’s common stock during the term of the July 2025 Notes. The July 2025 Notes include customary
representations, warranties, covenants, and default provisions. The Company may prepay the July 2025 Notes within the first 180 days.
The loan pursuant to the July 2025 Notes closed and funded on July 17, 2025.
Standby Equity Purchase Agreement and Pre Paid
Advance
On July 25, 2025, the Company entered into the Standby
Equity Purchase Agreement (“SEPA”) with YA II PN, LTD, a Cayman Islands exempt limited partnership (the “Investor”)
pursuant to which the Company has the right to sell to the Investor up to $50 million of its shares of common stock, subject to certain
limitations and conditions set forth in the SEPA, from time to time during the term of the SEPA, from time to time during the term of
the SEPA.
Upon the satisfaction of the conditions to the Investor’s
purchase obligation set forth in the SEPA, including having a registration statement registering the resale of the shares of common stock
issuable under the SEPA declared effective by the SEC, the Company will have the right, but not the obligation, from time to time at its
discretion until the SEPA is terminated to direct Investor to purchase a specified number of shares of common stock (“Advance”)
by delivering written notice to Investor (“Advance Notice”). While there is no mandatory minimum amount for any Advance, it
may not exceed an amount equal to 100% of the average of the daily traded amount during the five consecutive trading days immediately
preceding an Advance Notice.
The shares of common stock purchased pursuant to an
Advance delivered by the Company will be purchased at a price equal to 97% of the lowest daily VWAP of the shares of common stock during
the three consecutive trading days commencing on the date of the delivery of the Advance Notice, other than the daily VWAP on a day in
which the daily VWAP is less than a minimum acceptable price as stated by the Company in the Advance Notice or there is no VWAP on the
subject trading day. The Company may establish a minimum acceptable price in each Advance Notice below which the Company will not be obligated
to make any sales to Investor. “VWAP” is defined as the daily volume weighted average price of the shares of common stock
for such trading day on the Nasdaq Stock Market during regular trading hours as reported by Bloomberg L.P.
29
In connection with the SEPA, and subject to the condition
set forth therein, Investor advanced to the Company in the form of convertible promissory notes (the “Convertible Notes”)
an aggregate principal amount of $5.0 million (the “Pre-Paid Advance”). The first Pre-Paid Advance was disbursed on July 25,
2025 with respect to $3.0 million and the balance of $2.0 million was disbursed on September 11, 2025 upon the registration statement
registering the resale of the shares of common stock issuable under the SEPA being declared effective. The purchase price for the Pre-Paid
Advance is 94% of the principal amount of the Pre-Paid Advance. Interest shall accrue on the outstanding balance of any Pre-Paid Advance
at an annual rate equal to 6.0%, subject to an increase to 18% upon an event of default as described in the Convertible Notes. The maturity
date is 12-months after the closing of each tranche of the Pre-Paid Advance. The Investor may convert the Convertible Notes into shares
of the Company’s common stock at a conversion price equal to the lower of $10.00 or 93% of the lowest daily VWAP
during the five consecutive trading days immediately preceding the conversion (the “Conversion Price”), which in no event
may the Conversion Price be lower than $1.00 (the “Floor Price”). In addition, upon the occurrence and during the continuation
of an event of default, the Convertible Notes shall become immediately due and payable and the Company shall pay to the Investor the principal
and interest due thereunder. In no event shall Investor be allowed to effect a conversion if such conversion, along with all other shares
of common stock beneficially owned by Investor and its affiliates would exceed 4.99% of the outstanding shares of the common stock of
the Company. If any time on or after the issuance of the Convertible Notes (i) the daily VWAP is less than the Floor Price for five trading
days during a period of seven consecutive trading days (“Floor Price Trigger”), or (ii) the Company has issued in excess of
99% of the shares of common stock available under the Exchange Cap, where applicable ( “Exchange Cap Trigger” and collectively
with the Floor Price Trigger, the “Trigger”), then the Company shall make monthly payments to Investor beginning on the seventh
trading day after the Trigger and continuing monthly in the amount of $750,000 plus an 5.0% premium and accrued and unpaid interest. The
Exchange Cap Trigger will not apply in the event the Company has obtained the approval from its stockholders in accordance with the rules
of Nasdaq Stock Market for the issuance of shares of common stock pursuant to the transactions contemplated in the Convertible Note and
the SEPA in excess of 19.99% of the aggregate number of shares of common stock issued and outstanding as of the effective date of the
SEPA (the “Exchange Cap”).
The Investor, in its sole discretion and providing
that there is a balance remaining outstanding under the Convertible Notes, may deliver a notice under the SEPA requiring the issuance
and sale of shares of common stock to the Investor at the Conversion Price in consideration of an offset of the Convertible Notes (“Investor
Advance”). The Investor, in its sole discretion, may select the amount of any Pre-Paid Advance, provided that the number of shares
issued does not cause the Investor to exceed the 4.99% ownership limitation, does not exceed the Exchange Cap or the number of shares
of common stock that are registered. As a result of a Pre-Paid Advance, the amounts payable under the Convertible Notes will be offset
by such amount subject to each Investor Advance.
The Company will control the timing and amount of
any sales of shares of common stock to the Investor, except with respect to the Pre-Paid Advances. Actual sales of shares of common stock
to the Investor as a Pre-Paid Advance under the SEPA will depend on a variety of factors to be determined by the Company from time to
time, which may include, among other things, market conditions, the trading price of the Company’s common stock and determinations
by the Company as to the appropriate sources of funding for our business and operations.
The SEPA will automatically terminate on the earliest
to occur of (i) the 24-month anniversary of the date of the SEPA or (ii) the date on which the Investor shall have made payment of Advances
pursuant to the SEPA for shares of common stock equal to $50,000,000. The Company has the right to terminate the SEPA at no cost or penalty
upon five (5) trading days’ prior written notice to the Investor, provided that there are no outstanding Advance Notices for which
shares of common stock need to be issued and the Company has paid all amounts owed to the Investor pursuant to the Convertible Notes.
The Company and the Investor may also agree to terminate the SEPA by mutual written consent. Neither the Company nor the Investor may
assign or transfer our respective rights and obligations under the SEPA, and no provision of the SEPA may be modified or waived by us
or Investor other than by an instrument in writing signed by both parties.
As consideration for the Investor’s commitment
to purchase the shares of common stock pursuant the SEPA, the Company paid the Investor, (i) a structuring fee in the amount of $30,000
and (ii) 200,000 shares of common stock as an equity fee. Further, the Company is required to pay Investor a commitment fee of $500,000
of which $250,000 shall be due and payable on the earlier of the effective date of the initial registration statement, or 60 days following
the date hereof and the remaining $250,000 shall be due and payable on the date that is 90 days following the initial due date to be paid
by the issuance of such number of common shares that is equal to the applicable portion of the commitment fee divided by the average of
the daily VWAPs of the common shares during the three trading days immediately prior to the applicable due date.
30
The SEPA contains customary representations, warranties,
conditions and indemnification obligations of the parties. The representations, warranties and covenants contained in such agreements
were made only for purposes of such agreements and as of specific dates, were solely for the benefit of the parties to such agreements
and may be subject to limitations agreed upon by the contracting parties.
The net proceeds under the SEPA to the Company will
depend on the frequency and prices at which the Company sells its shares of common stock to Investor. The Company expects that any proceeds
received from such sales to Investor will be used for working capital and general corporate purposes.
On September 11, 2025, the Company entered into a
letter agreement (the “Letter Agreement”) with YA II PN, Ltd., a Cayman Islands exempt limited partnership (the “Investor”),
pursuant to the Standby Equity Purchase Agreement, dated as of July 25, 2025 (as may be amended, amended and restated, extended, supplemented
or otherwise modified in writing from time to time, the “SEPA”), between the Company and the Investor.
Pursuant to the Letter Agreement, the Investor advanced
the second tranche of the Pre-Paid Advance in a principal amount of $2,000,000 (the “Second Pre-Paid Advance”) on September
11, 2025, in connection with the issuance by the Company of a convertible promissory note in the principal amount of $2,000,000 (the “Second
Note”). The Investor waived the condition precedent set forth in the SEPA relating to the effectiveness of a registration statement
for the Second Pre-Paid Advance. The purchase price for the Second Note is $1,880,000 (94% of the principal amount, reflecting a 6% discount).
The Second Note has a maturity date of September 11,
2026 (as may be extended at the option of the Investor). Interest accrues on the outstanding principal balance at an annual rate of 6%,
which increases to 18% upon the occurrence of an event of default (for so long as such event remains uncured). Interest is calculated
based on a 365-day year and the actual number of days elapsed.
The Second Note is convertible at any time into shares
of the Company’s common stock, par value $0.01 per share (the “Common Stock”), at the lower of (i) $10.00 per share
(the “Fixed Price”) or (ii) 93% of the lowest daily VWAP during the 5 consecutive trading days immediately preceding the conversion
date (the “Variable Price”), but not lower than the floor price of $1.00 per share (adjustable downwards to 20% of the average
VWAP for the five trading days prior to the earlier of the Registration Statement effectiveness or the six-month anniversary of the SEPA
date, or further reduced by the Company). The Fixed Price resets downwards on the 30-day anniversary of a merger transaction to the average
VWAP for the five trading days prior. Conversions are subject to a 4.99% beneficial ownership limitation and the Exchange Cap (19.99%
of outstanding shares without stockholder approval). The Second Note includes customary events of default, representations, warranties,
covenants, and indemnification provisions. Upon an event of default, the Investor may accelerate the note or convert at the conversion
price. The Company may not engage in variable rate transactions while the Second Note is outstanding, subject to exceptions.
Omnibus Equity Incentive Plan
On August 5, 2025, the Board of Directors (the “Board”)
of the Company adopted the Company’s 2025 Omnibus Equity Incentive Plan (the “Plan”), which authorizes the issuance
of up to 7,000,000 shares of the Company’s common stock, par value $0.01 per share (the “Common Stock”). The Plan is
subject to approval by ‘s shareholders within twelve (12) months of the Board’s adoption date. If shareholder approval is
obtained, the Plan will become effective as of August 5, 2025. The Plan provides for the grant of various equity-based awards, including
non-qualified stock options, incentive stock options, restricted stock awards, restricted stock unit awards, stock appreciation rights,
performance stock awards, performance unit awards, unrestricted stock awards, distribution equivalent rights, or any combination thereof.
The Plan is intended to assist the Company in attracting, retaining, and incentivizing key management employees, directors, and consultants,
and to align their interests with those of the Company’s shareholders.
Executives’ Employment Agreements
On August 6, 2025, the Company entered into employment
agreements (each, an “Employment Agreement”) with Douglas Davis, as Executive Chairman, Noam Kenig, our former Chief Executive
Officer, and Danny Rittman, as Chief Technology Officer (collectively, the “Executives”). Each Employment Agreement has an
initial term of three (3) years, commencing on August 6, 2025, and is subject to automatic one-year renewals thereafter unless terminated
by either party with at least thirty (30) days’ prior written notice. On December 29, 2025, Mr. Kenig resigned as Chief Executive
Officer and as a member of the Board of Directors (the "Board") of the Company, effective immediately for personal reasons.
Mr. Kenig's resignation was not the result of any disagreement with the Company on any matter relating to the Company's operations, policies
or practices. As a result of Mr. Kenig’s resignation Mr. Kenig’s Employment Agreement was terminated. Mr. Davis was appointed
as Interim Chief Executive Officer.
31
Under the Employment Agreements:
● Mr. Davis will receive an initial base salary of $150,000 per year, increasing
to $300,000 upon the Company achieving $3,000,000 in revenue during any ninety (90)-day period, and further increasing to $600,000 upon
achieving $6,000,000 in revenue during any ninety (90)-day period, with subsequent adjustments to fair market rates.
● Mr. Rittman will receive an initial base salary of $120,000 per year, increasing to $240,000 upon the
Company achieving $3,000,000 in revenue during any ninety (90)-day period, and further increasing to $360,000 upon achieving $6,000,000
in revenue during any ninety (90)-day period, with subsequent adjustments to fair market rates.
● Mr. Davis is eligible for an annual performance bonus targeted at 2% of the
Company’s net income as reflected in its financial statements filed with the Securities and Exchange Commission (the “SEC”).
● Each Executive is eligible for four (4) weeks of paid vacation per year, participation in the Company’s
benefit plans (including medical, dental, vision, disability, life insurance, and 401(k) plans), and reimbursement of reasonable business
expenses.
● In the event of termination without cause or resignation for good reason, each Executive is entitled to
severance equal to the greater of $600,000 or two (2) times their then-current base salary, payable within six (6) months of termination,
subject to execution of a general release.
● Upon a change in control followed by termination within three (3) months, all outstanding equity awards
vest immediately, and severance becomes payable.
● Each Employment Agreement includes standard provisions for termination for cause, death, disability, or
without good reason, with limited payments in such cases.
Additionally, as a condition to entering into the
Employment Agreements, each Executive entered into a Proprietary & Confidential Information, Inventions Assignment, Non-Solicitation
and Non-Competition Agreement and a Mutual Agreement to Arbitrate with the Company.
Additionally, pursuant to the Employment Agreements
and under the Plan (subject to shareholder approval thereof), the Company granted nonstatutory stock options (each, an “Option”)
to the Executives as follows:
● Mr. Davis was each granted Options to purchase 2,000,000 shares of Common Stock.
● Mr. Rittman was granted an Option to purchase 500,000 shares of Common Stock.
Each Option has an exercise price of $7.20 per share
(to be determined as the fair market value on the grant date) and vests in twelve (12) equal quarterly installments over four (4) years,
commencing on the date of shareholder approval of the Plan (the “Approval Date”). The Options are exercisable for five (5)
years from the grant date and allow for cashless exercise. The grants are contingent upon shareholder approval of the Plan; if not approved,
the Options will be null and void.
Joint Venture
On August 25, 2025, the Company entered into a Strategic
Joint Venture Agreement (the “AIPHEX Agreement”) with AIPHEX LTD (“AIPHEX”), GBT Tokenize Corp. (“TOKENIZE”),
and GBT Technologies, Inc. (“GBT”). Pursuant to the AIPHEX Agreement, the parties agreed to form a joint venture limited liability
company in the State of Nevada (the “JV LLC”) for the purpose of collaborating on certain designated defense and technology
projects (the “Designated Projects and Background IP”). At September 30, 2025, the joint venture was not yet formed.
32
Other Employment Agreements
On September 2, 2025, the Company entered into employment
agreements (each, an “Employment Agreement”) with Elad Shoval, as Chief Revenue Officer, David Allon, as Chief Operating Officer,
and Jaz Williman, as Senior Systems Engineer – UGV (collectively, the “Executives”). Each Employment Agreement has an
initial term of three (3) years, commencing on September 2, 2025, and is subject to automatic one-year renewals thereafter unless terminated
by either party with at least thirty (30) days’ prior written notice.
Memorandum of Understanding
On September 2, 2025, the Company entered into a Memorandum
of Understanding (the “MoU”) with VEDA Aeronautics Private Limited (“VEDA”), a company incorporated under the
Companies Act, 2013, of India.
Pursuant to the MoU, the Company and VEDA intend to
collaborate on several Indian Ministry of Defense (“MoD”) procurement programs (the “Programs”), including but
not limited to: (a) Drone Kill System (Make-2) – interceptor drone development; (b) ALTV (New Generation Light Tank) – 357
tanks, with Company subsystems proposed as onboard modules; (c) FRCV (Main Battle Tank Program) – 1,770 main battle tanks; and (d)
T72/T90 Retrofit Program for tanks. Under the MoU, VEDA has invited the Company to supply and develop core subsystems, including counter-UAS
systems, tactical drones, radar technologies, advance protection systems (APS) systems, sensor fusion technologies, and unmanned platforms
for defense and homeland security applications. The parties intend to collaborate in technical proposals, demonstrations, and joint pursuit
of contracts for these Programs.
Revision to Board Members
On September 9, 2025, the Board of Directors (the
“Board”) of the Company approved Independent Director Agreements (each, an “Director Agreement”) with Eric Shuss,
Chuck Hansen, and Haggai Ravid, pursuant to which each will serve as an independent director of the Company.
Under the terms of each Director Agreement, the independent
director will receive:
● An annual cash retainer of $36,000, payable quarterly, and $10,000 per annum for serving as the audit
committee chair, $5,000 for compensation committee chair and the governance committee chair;
● Reimbursement for reasonable expenses incurred in connection with Board service; and
● An annual equity grant under the Company’s 2024 Omnibus Equity Incentive Plan (the “Plan”)
with a grant date fair value of $60,000, consisting of restricted stock vesting in full after one year of service.
As a result of the above, the Company issued 5,245
shares of common stock to Messrs Shuss, Hansen and Ravid for their service in 2025. The Director Agreements also include standard provisions
regarding indemnification, confidentiality, and compliance with applicable laws and Company policies. Each Director Agreement has an initial
term of one year, subject to renewal upon mutual agreement or election at the annual stockholder meeting.
Further, as compensation for his service as a director
prior to the Business Combination with Bannix Acquisition Corp. (“Bannix”), the Company entered into Compensation Agreements
(each, a “Compensation Agreement”) with Mr. Shuss and two other former directors who served as an independent director on
the Board of Directors of Bannix from October 2022 until July 2025. Pursuant to the Compensation Agreement, effective as of September
9, 2025, Mr. Shuss will receive a one-time lump sum compensation of $150,000, payable in cash, fully vested shares of the Company’s
common stock issued under the Company’s Plan, or a combination thereof, at Mr. Shuss’ election. If shares are elected, the
number of shares will be determined by dividing the elected portion by the closing price of the Company’s common stock on the NASDAQ
Stock Market immediately prior to the effective date of the Compensation Agreement. Mr. Shuss has elected to receive 6,556 shares of common
stock using a closing price of $11.44 as of September 8, 2025. The shares will be fully vested upon issuance but subject to resale restrictions
under Rule 144 of the Securities Act of 1933, as amended. Payment or issuance will occur within 10 business days after the election (or
default to cash if no election is made within 10 business days).
33
Consulting Agreement
On September 26, 2025, the Company entered into a
Consulting Agreement (the “CTMG Agreement”) with Crypto Treasury Management Group, LLC (“CTMG”), pursuant to which
CTMG will provide advisory and strategic services to assist the Company in establishing a digital asset treasury reserve. The services
include, among other things, developing a crypto treasury strategy, recommending custodians, designing staking protocols (if applicable),
assisting with capital formation in collaboration with a licensed securities underwriter, and supporting regulatory and tax compliance
efforts.
The CTMG Agreement has an initial term of two years,
subject to earlier termination under certain conditions, including for convenience with 60 days’ notice or for material breach.
In consideration for the services, the Company has agreed to pay CTMG: (i) a retainer fee of $50,000 upon signing, which was pre-paid
as an advance on September 24, 2025, with an additional $50,000 due upon execution of binding definitive agreements related to the crypto
treasury transaction; (ii) a success fee of 17 Bitcoin (or cash equivalent) upon successful deployment of at least $20 million into crypto
assets for the Company’s treasury; and (iii) 250,000 shares of the Company’s common stock upon closing of the crypto treasury
transaction, subject to SEC Rule 144 restrictions and inclusion in future registration statements where applicable. The Company will also
reimburse CTMG for pre-approved reasonable expenses.
The Agreement contemplates a potential capital formation
structure of up to $300 million, with allocations into crypto assets such as Bitcoin and Solana, subject to the Company’s approval
and market conditions; however, there can be no assurance that the transaction will close or that it will be consummated on the anticipated
terms or at all. In the event this strategy is successfully implemented, which is not guaranteed and depends on various factors including
management’s ability to execute effectively, the Company has committed to staking a minimum of 70% of its crypto treasury assets
for at least two years, although such implementation may face challenges or fail to achieve expected outcomes due to market volatility,
regulatory changes, or other risks. CTMG will not act as a broker-dealer or engage in activities requiring such registration. The Company,
in an effort to replace its current financing structure, intends to structure the transaction and use the non-staked portion as funding
for its defense business and potentially leverage the stakeable portion for M&A activity in the defense arena, though these intentions
are forward-looking and subject to uncertainties that could prevent or alter their realization.
The CTMG Agreement includes standard provisions regarding
confidentiality, non-circumvention, independent contractor status, compliance with laws (including securities, AML/KYC, and tax regulations),
warranties, indemnification, limitation of liability, and governing law (Delaware).
The proposed adoption of a crypto reserve strategy,
including the establishment of a digital asset treasury as contemplated in the Agreement will only be implemented upon obtaining regulatory
approval, if any, from relevant authorities, including compliance with Nasdaq listing requirements. Additionally, the implementation of
the crypto reserve strategy may require shareholder approval to the extent such approval is deemed necessary by the Company’s board
of directors or required by regulatory bodies. The Company will ensure all necessary approvals are obtained prior to the execution of
the crypto reserve strategy and will provide further updates as required by law.
The foregoing description of the Agreement does not
purport to be complete and is qualified in its entirety by reference to the full text of the Agreement, a copy of which is filed as Exhibit
10.1 to this Current Report on Form 8-K and incorporated herein by reference.
Key Financial Definitions/Components of Results
Operating Expenses
We classify our operating expenses into the following
categories:
34
● General and administrative expenses. General and administrative expenses consist primarily of personnel-related
expenses for our executives, consultants and advisors. These expenses also include non-personnel costs, such as office supplies, legal,
audit and accounting services and other professional fees.
● Research and development expenses. Research and development expenses include internal personnel
and third-party consulting costs related to preliminary research and development of the Company’s products.
● Sales and marketing expenses. Sales and marketing expenses consist primarily of business development
professional fees, advertising and marketing costs.
Critical Accounting Estimates
Management’s discussion and analysis of our
financial condition and results of operations is based on our consolidated financial statements, which are prepared in conformity with
accounting principles generally accepted in the United States of America. The preparation of these financial statements requires us to
make certain estimates, judgments, and assumptions that we believe are reasonable based upon the information available. These estimates
and assumptions can be subjective and complex and may affect the reported amounts of assets and liabilities, revenues, and expenses reported
in those financial statements. As a result, actual results could differ from such estimates and assumptions. Such changes to estimates
could potentially result in impacts that would be material to the consolidated financial statements.
While our significant accounting policies are described
in more detail in Note 3 to our consolidated financial statements appearing in Item 1 to this Annual Report on Form 10-K, we believe that
the following accounting policies were most critical to the judgments and estimates used in the preparation of our consolidated financial
statements.
Basis of Presentation
The accompanying consolidated financial statements
of the Company are presented in U.S. dollars in conformity with accounting principles generally accepted in the United States of America
(“US GAAP”) and under the rules of the U.S. Securities and Exchange Commission (the “SEC”).
Principles of Consolidation
The accompanying consolidated financial statements
include the accounts of VisonWave Holdings Inc. and its subsidiaries. All intercompany balances and transactions have been eliminated
in consolidation.
Use of Estimates
The preparation of these consolidated financial statements
in conformity with US GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities
and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of expenses
during the reporting period.
Making estimates requires management to exercise significant
judgement. It is at least reasonably possible that the estimate of the effect of a condition, situation or set of circumstances that existed
at the date of the consolidated financial statements, which management considered in formulating its estimate, could change in the near
term due to one or more future confirming events. Significant estimates include assumptions made in the valuation of the options, valuation
of convertible notes and recoverability of deferred tax assets. Accordingly, the actual results could differ from those estimates.
Business Combinations
The Company evaluates whether acquired net assets
should be accounted for as a business combination or an asset acquisition by first applying a screen test to determine whether substantially
all of the fair value of the gross assets acquired is concentrated in a single identifiable asset or group of similar identifiable assets.
If so, the transaction is accounted for as an asset acquisition. If not, the Company applies its judgement to determine whether the acquired
net assets meets the definition of a business by considering if the set includes an acquired input, process, and the ability to create
outputs.
35
The Company accounts for business combinations using
the acquisition method when it has obtained control. The Company measures goodwill as the fair value of the consideration transferred
including the fair value of any non-controlling interest recognized, less the net recognized amount of the identifiable assets acquired
and liabilities assumed, all measured at their fair value as of the acquisition date. Transaction costs, other than those associated with
the issuance of debt or equity securities, that the Company incurs in connection with a business combination are expensed as incurred.
Any contingent consideration is measured at fair value
at the acquisition date. For contingent consideration that does not meet all the criteria for equity classification, such contingent consideration
is required to be recorded at its initial fair value at the acquisition date, and on each balance sheet date thereafter. Changes in the
estimated fair value of liability-classified contingent consideration are recognized on the consolidated statements of operations in the
period of change.
When the initial accounting for a business combination
has not been finalized by the end of the reporting period in which the transaction occurs, the Company reports provisional amounts. Provisional
amounts are adjusted during the measurement period, which does not exceed one year from the acquisition date. These adjustments, or recognition
of additional assets or liabilities, reflect new information obtained about facts and circumstances that existed at the acquisition date
that, if known, would have affected the amounts recognized at that date.
Net Loss Per Share
Basic net income (loss) per share is computed by dividing
the net loss by the weighted average shares outstanding at the end of the period. Diluted loss per share is computed by giving effect
to all potential shares of common stock to the extent dilutive. For the year ended September 30, 2025 and the period from March 20,
2024 (inception) to September 30, 2024, the Company’s diluted weighted-average shares outstanding is equal to basic weighted-average
shares, due to the Company’s net loss position. No common stock equivalents were included in the computation of diluted net loss
per unit since such inclusion would have been antidilutive. At September 30, 2025 and 2024, potentially dilutive securities include the
public warrants and the convertible promissory notes.
Recent Accounting Pronouncements
In December 2023, the FASB issued ASU 2023-09, Income
Taxes (Topic 740): Improvements to Income Tax Disclosures (ASU 2023-09), which requires disclosure of incremental income tax information
within the rate reconciliation and expanded disclosures of income taxes paid, among other disclosure requirements. ASU 2023-09 is effective
for fiscal years beginning after December 15, 2024. Early adoption is permitted. The Company’s management does not believe the adoption
of ASU 2023-09 will have a material impact on its financial statements and disclosures.
On November 4, 2024, the FASB issued ASU 2024-03,
Disaggregation of Income Statement Expenses (DISE), requiring additional disclosure of the nature of expenses included in the statements
of operations. The new standard requires disclosures about specific types of expenses included in the expense captions presented on the
face of the statements of operations as well as disclosures about selling expenses. The standard is effective for annual reporting periods
beginning after December 15, 2026 and interim reporting periods within annual reporting periods beginning after December 15, 2027.
The Company’s management does not believe that
any other recently issued, but not yet effective, accounting pronouncements, if currently adopted, would have a material effect on the
Company’s consolidated financial statements.
Results of Operations
The following tables set forth the results of our
operations for the periods presented, as well as the changes between periods. The period-to-period comparison of financial results is
not necessarily indicative of future results.
The year ended September 30, 2025 and the period
from March 20, 2024 (inception) to September 30, 2024.
The following table sets forth the Company’s
consolidated statements of operations data for the year ended September 30, 2025 and the period from March 20, 2024 (inception) to September
30, 2024:
36
For the Year ended September 30
For the Period from March 20, 2024 (inception) to September 30
2025
2024
Change
Operating costs:
General and administrative
$
5,416,619
$
328,469
$
5,088,150
Research and development
156,462
3,650
152,812
Sales and marketing
1,168,108
0
1,168,108
Loss from operations
(6,741,189
)
(332,119
)
(6,409,070
)
Other (expense) income:
Interest income
418
418
Interest expense
(59,327
)
(59,327
)
Change in fair value of convertible notes payable
147,347
147,347
Gain from sale of marketable securities
104,656
104,656
Total other (expense) income, net
193,094
193,094
Loss before provision for income taxes
(6,548,095
)
(332,119
)
(6,215,976
)
Provision for income taxes
Net loss
$
(6,548,095
)
$
(332,119
)
$
(6,215,976
)
General and Administrative
General and administrative expenses for the year ended September 30, 2025 was $5,416,619
as compared to $328,469 for the period from March 20, 2024 (inception) to September 30, 2024. The $5,088,150 increase in general and administrative
reflects increases in professional services such as legal, consulting and accounting. VW Holdings expects that its general and administrative
expenses will increase in future periods commensurate with the expected growth of its business and increased expenditures associated with
its status as an exchange listed public company.
Research and Development
Research and Development expenses for the year ended
September 30, 2025 was $156,462 as compared to $3,650 for the period from March 20, 2024 (inception) to September 30, 2024. The $152,812
increase in research and development reflects increases in personnel and supplies related costs as the Company continues to develop its
products. The Company expects that its research and development expense will increase in future periods commensurate with the expected
growth of its business.
Sales and Marketing
Sales and marketing for the year ended September 30,
2025 was $1,168,108 as compared to $0 for the period from March 20, 2024 (inception) to September 30, 2024. The $1,168,108 increase in
sales and marketing reflects increases in marketing such as investor awareness costs as the Company continues to develop its products.
The Company expects that its sales and marketing expense will increase in future periods commensurate with the expected growth of its
business.
37
Interest income
During the year ended September 30, 2025, the Company
earned $418 in interest income on balances held in bank accounts.
Interest expense
Interest expense of $59,327 for the year ended September 30, 2025 is a mainly result
of the accrual of interest on the convertible notes payable.
Change in fair value of convertible notes payable
The Company recorded a gain of $147,347 from the change
in fair value of the convertible promissory note agreements issued under the Standby Equity Purchase Agreement entered into on February
25, 2025.
Gain on sale of marketable securities
The Company gained $104,656, net from sale of marketable
securities during the year ended September 30, 2025.
Liquidity, Capital Resources and Going Concern
The Company’s primary sources of liquidity have
been cash from financing activities. The Company had an accumulated deficit of $15,108,906 as of September 30, 2025. As of September 30,
2025, working capital deficit was $11,795,728 and cash was $2,284,933.
The Company received proceeds of approximately $23,846
as a result of the Reverse Acquisition in September 2025, after giving effect to stockholder redemptions and payment of transaction expenses
in connection with the Reverse Acquisition. The Company received an additional $308,000 pursuant to the Securities Purchases agreement
entered into on February 15, 2025 and $5,000,000 pursuant to the convertible promissory note agreements issued under the Standby Equity
Purchase Agreement referenced below. The Company’s future capital requirements will depend on many factors, including the timing
and extent of spending to support further sales and marketing and research and development efforts. In order to finance these opportunities,
the Company will need to raise additional financing. While there can be no assurances, the Company intends to raise such capital through
issuances of additional equity. If additional financing is required from outside sources, the Company may not be able to raise it on terms
acceptable to the Company or at all.
On July 25, 2025, the Company entered into the Standby
Equity Purchase Agreement (“SEPA”) with YA II PN, LTD, a Cayman Islands exempt limited partnership (the “Investor”)
pursuant to which the Company has the right to sell to the Investor up to $50 million of its shares of common stock, subject to certain
limitations and conditions set forth in the SEPA, from time to time during the term of the SEPA, from time to time during the term of
the SEPA.
Going Concern Evaluation
Ordinarily, conditions or events that raise substantial
doubt about an entity’s ability to continue as a going concern relate to the entity’s ability to meet its obligations as they
become due. The Company evaluated its ability to meet its obligations as they become due within one year from the date that the financial
statements are issued by considering the following:
On April 8, 2025, with an effective date of March
31, 2025, the Company entered into a Funding Support Agreement with Stanley Hills, LLC (“Stanley Hills”), the principal shareholder
of VisionWave Technologies. Pursuant to the agreement, Stanley Hills irrevocably and unconditionally committed to provide financial support
to the Company, sufficient to fund the working capital needs through December 29, 2026. The funding may be provided by Stanley Hills in
the form of direct payments to third parties, advances or intercompany loans, or capital contributions, as mutually determined by the
parties. Unless otherwise agreed in writing, any such advances will be non-interest bearing and repayable only at such time as determined
by the Board of Directors, and only to the extent such repayment would not impair the Company’s liquidity or ability to continue
as a going concern. The agreement may not be terminated by Stanley Hills prior to the twelve-month period from the date of release of
the financial statement.
Management has determined that the agreement with Stanley Hills, cash receipts from
customer arrangements, resource reallocation initiatives, additional insider investments and financing, along with its existing cash and
committed affiliated support related combinations alleviated the risk about the Company’s ability to continue as a going concern
for a reasonable period of time, which is considered to be one year from the issuance of the financial statements.
Cash flows for the year ended September 30, 2025
and 2024
The following table summarizes the Company’s
cash flows from operating, investing and financing activities for the year ended September 30, 2025 and the period from March 20, 2024
(inception) to September 30, 2024:
For
the year ended September 30,
For
the period from March 20, 2024 (inception) to September 30,
2025
2024
Net
cash (used in) provided by operating activities
$ (2,837,894 )
$ 2,014
Net
cash provided by investing activities
$ 114,375
$ —
Net
cash provided by financing activities
$ 5,005,438
$ 1,00 0
38
Net Cash Used in Operating Activities
Net cash used in operating activities was $2,837,894
during the year ended September 30, 2025 compared to net cash provided operating activities of $2,014 during the period from March 20,
2024 (inception) to September 30, 2024. The period-to-period change was a result of VW Holding’s net loss for the period and increase
in due to related party partially offset by the increase in accounts payable and accrued expenses.
Net Cash Used in Investing Activities
Net cash provided by investing activities was $114,375
during the year ended September 30, 2025 compared to net cash used in investing activities of $0 during the period from March 20, 2024
(inception) to September 30, 2024. The period-to-period change was a result of proceeds from sale of investments.
Net Cash provided by Financing Activities
For the year ended September 30, 2025, net cash provided
by financing activities was $5,005,438 compared to net cash flow from financing activities of $1,000 during the period from March 20,
2024 (inception) to September 30, 2024. The period-to-period change was primarily due to proceeds from issuance of convertible notes payable,
the exercise of warrants and the prior to the Reverse Acquisition.
Off-Balance Sheet Financing Arrangements
We have no obligations, assets or liabilities, which
would be considered off-balance sheet arrangements as of September 30, 2025. We do not participate in transactions that create relationships
with entities or financial partnerships, often referred to as variable interest entities, which would have been established for the purpose
of facilitating off-balance sheet arrangements. We have not entered into any off-balance sheet financing arrangements, established any
special purpose entities, guaranteed any debt or commitments of other entities, or purchased any non-financial assets.
Item 8. Financial Statements and Supplementary
Data
Our consolidated financial statements and
notes thereto and the report of our independent registered public accounting firm (PCOAB ID 587 ), are set forth beginning on page F-1
of this report.
Item 9. Changes in and Disagreements with Accountants on Accounting
and Financial Disclosure
None
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.