Item 2. Management’s Discussion and Analysis
Item 2. Management’s
Discussion and Analysis of Financial Condition and Results of Operations
You should read the following
discussion of our financial condition and results of operations in conjunction with the condensed consolidated financial statements and
the related notes included elsewhere in this Form 10-Q and with the audited consolidated financial statements included in our Annual
Report on Form 10-K for the year ended December 31, 2024, as filed with the SEC. In addition to our historical condensed consolidated
financial information, the following discussion contains forward-looking statements that reflect our plans, estimates, and beliefs. Our
actual results could differ materially from those discussed in the forward-looking statements. Factors that could cause or contribute
to these differences include those discussed below and elsewhere in this Form 10-Q, particularly in Part II, Item 1A, “Risk Factors.”
Overview of Our Business
We are primarily an aircraft
development company focused on the design and commercialization of vertical takeoff and landing (“VTOL”) aircraft. We also
provide real-time location systems (“RTLS”) for industrial applications and, through our wholly-owned subsidiary, XTI Drones,
LLC, offer drone distribution and technology solutions via our recent acquisitions of Drone Nerds, LLC and Anzu Robotics, LLC (see “ Recent
Events ”).
Headquartered in Englewood,
Colorado, the Company is developing a VTOL airplane that is designed to take off and land like a helicopter and cruise like a fixed-wing
business airplane. We believe our initial configuration, the TriFan 600 airplane, will be one of the first civilian fixed-wing VTOL airplanes
that offers the speed and comfort of a business airplane and the range and versatility of VTOL for a wide range of customer applications,
including private aviation for business and high net worth individuals, emergency medical services and regional charter air travel, defining
a new category of VTOL that we term the “xVTOL.” The TriFan 600 is a seven-occupant airplane intended to provide point-to-point
air travel over distances of over 1,000 miles, fly at twice the speed and three times the range of competing helicopters and cruise at
altitudes of up to 25,000 feet. Since 2013, we have been engaged primarily in developing the aerodynamic performance and top-level engineering
design of the TriFan 600, building and testing a two-thirds scale unmanned version of the TriFan 600, generating pre-orders for the TriFan
600, and seeking funds from investors to enable the Company to advance the detailed design and certification of the TriFan 600, and to
eventually engage in commercial production and sale of the TriFan 600.
We continue to work to optimize
our airplane design for both manufacturing and certification. The development of an xVTOL airplane that meets our business requirements
demands significant design and development efforts on all facets of the airplane. We believe that by bringing together a mix of talent
with VTOL and traditional commercial aerospace backgrounds, we have built a team that enables us to move through the design, development,
and certification of our xVTOL airplane with the Federal Aviation Administration (“FAA”) in an efficient manner, thus allowing
us to achieve our end goal of bringing to market our airplane as efficiently as possible.
To date, we have not generated
any revenue from aircraft sales because we are still designing and developing our xVTOL airplane. Additionally, we are seeking the necessary
governmental approvals to bring the airplane into service. To continue funding these efforts, we will need to raise capital for the foreseeable
future. The amount and timing of our future capital needs will depend on various factors, including the progress and results of our airplane’s
design and development, our manufacturing operations, and our success in obtaining the required FAA certifications and other government
approvals. For instance, any significant delays in securing FAA certifications or other government approvals may force us to raise more
capital and could postpone our ability to generate revenue from aircraft sales.
Our RTLS solutions leverage
cutting-edge technologies such as IoT, AI, and big data analytics to provide real-time tracking and monitoring of assets, machines, and
people within industrial environments. With our RTLS solutions, businesses can achieve improved operational efficiency, enhanced safety
and reduced costs. By having real-time visibility into operations, industrial organizations can make informed, data-driven decisions,
minimize downtime, and ensure compliance with industry regulations.
Drone Nerds, LLC (“Drone
Nerds”), a Florida limited liability company founded in 2014 and headquartered in Dania Beach, Florida, is one of the largest drone
distributors and solutions providers in the United States. Drone Nerds specializes in the wholesale, retail and e-commerce sale of advanced
drone systems and related technologies serving commercial, governmental, and consumer markets, including public safety, construction,
energy, and agriculture. The company operates both an online sales platform and a retail location in South Florida and maintains one of
the largest drone inventories in the U.S., representing over 30 leading brands. Through its nationwide network of sales, marketing, and
service professionals, Drone Nerds delivers comprehensive enterprise drone solutions that improve operational performance and data-driven
decision-making for its customers.
We currently report financial
results for two segments: Commercial Aviation and Industrial IoT. For Industrial IoT, we generate revenue from sales of hardware, software
licenses and professional services. During the quarter ended December 31, 2024, we began exploring strategic options to wind down and/or
sell the hardware portions of our Industrial IoT business segment in order to shift our focus towards the sales of software products.
For Commercial Aviation, the segment is pre-revenue as we are currently developing the TriFan 600 airplane. As of the date of this filing,
we have not yet assessed the impact of the recent acquisitions of Drone Nerds and Anzu Robotics to our future segment reporting.
38
Key Factors Affecting Operating Results
We believe that the growth
of our business and our future success are dependent upon many factors, including our ability to retain and develop engineering internal
and third-party resources, secure strategic partnerships with suppliers, expand the number of customer purchase orders, locate a facility
for further aircraft development and testing, expand on that facility or locate to a new facility for commercial production, build-out
production assembly lines in a timely manner, develop ancillary service offerings related to the TriFan 600 such as flight training and
maintenance products, and secure the needed financing to achieve FAA certification.
While each of these areas
presents significant opportunities for us, they also pose material challenges and risks that we must successfully address to achieve
FAA certification of the TriFan 600 and further reach our current aircraft delivery forecasts.
Corporate Strategy Update
Our primary focus is to power
what we term the Vertical Economy™ by delivering high-performance xVTOL solutions that scale from aircraft to innovative technologies
and infrastructure. We identify seven areas that comprise the Vertical Economy: manned aircraft, unmanned aircraft, power technology,
airspace and infrastructure management, artificial intelligence, aircraft advanced materials and next gen manufacturing. The term “xVTOL”
is intended to encompass the broad spectrum of vertical lift technologies within the Vertical Economy, including various aircraft types
(e.g., electric VTOL, regional VTOL and drones), operational models (manned and unmanned), supporting technologies (e.g., propulsion systems
and aerospace-related artificial intelligence technologies) and customer applications. With the TriFan 600 as our flagship commercial
aviation product, we are laying the groundwork for an innovative family of versatile aircraft and solutions addressing passenger travel,
logistics, autonomous operations and defense missions that we believe will unlock significant growth and market leadership.
Expanding into autonomous,
remotely operated drones via the acquisition of Drone Nerds was key to our strategic focus. By combining drone technology with VTOL innovation,
we believe we are positioning the Company to accelerate the development of both unmanned aerial vehicles and VTOL solutions, expand its
market presence, and create new revenue-generating opportunities across multiple industries. We will also be opportunistic and may consider
other strategic transactions, which may include, but not be limited to, other alternative investment opportunities, such as minority investments
and joint ventures. If we make any acquisitions in the future, we expect that we may pay for such acquisitions with cash, equity securities
and/or debt in combinations appropriate for each acquisition.
Recent Events
Acquisitions of Drone Nerds and Anzu Robotics
On November 10, 2025, XTI Drones Holdings, LLC,
a Texas limited liability company (“XTI Drones Holdings”) and a subsidiary of our wholly-owned subsidiary, XTI Drones, LLC,
acquired 100% of the issued and outstanding equity interests of two enterprise drone solutions providers, Drone Nerds (as defined above)
and Anzu Robotics, LLC, a Delaware limited liability company (“Anzu Robotics”), pursuant to the terms of two separate membership
interest purchase agreements (such transactions, respectively, the “Drone Nerds Acquisition” and the “Anzu Robotics
Acquisition” and collectively, the “Acquisitions”), in exchange for aggregate consideration consisting of (i) approximately
$20.0 million in cash, (ii) approximately $11.9 million in the form of two promissory notes (including approximately $1.6 million in working
capital adjustments) and (iii) an aggregate of 6,524,576 Class B Units of XTI Drones Holdings (the “Class B Units”) with a
fair market value of approximately $9.7 million. The aggregate purchase price for each Acquisition is subject to customary post-closing
adjustments.
The Class B Units of XTI Drones
Holdings are exchangeable at any time after May 1, 2026 for shares of the Company’s common stock on a one-for-one basis, provided
that such exchange ratio is subject to equitable adjustments for stock splits, stock dividends, reclassifications and similar transactions
affecting the Company’s common stock. In addition, on the date that is 15 months after November 10, 2025, all outstanding Class
B Units will automatically be exchanged for shares of the Company’s common stock on a one-for-one basis, subject to the foregoing
adjustments. The Drone Nerds and Anzu Robotics sellers entered into lock-up agreements pursuant to which they agreed not to, without the
Company’s prior consent, sell, transfer or dispose of any shares of common stock until November 10, 2026. Following the exchange
of all outstanding Class B Units into shares of common stock, XTI Drones, LLC will own 100% of the membership interests of XTI Drones
Holdings, and Drone Nerds and Anzu Robotics will be indirect, wholly-owned subsidiaries of the Company.
The Company incurred fees
of approximately $1.2 million owed to ThinkEquity LLC as compensation for advisory services in connection with the transactions contemplated
by the purchase agreements.
39
Private Placement Investment by Unusual Machines
On November 10, 2025, the
Company entered into a Securities Purchase Agreement (the “PIPE Purchase Agreement”) with Unusual Machines, Inc., a Nevada
corporation (“Unusual Machines”), pursuant to which the Company sold Unusual Machines 25,000 shares of the Company’s
newly designated Series 10 Convertible Preferred Stock, par value $0.001 per share (the “Series 10 Preferred Stock”), at a
subscription amount of $1,000 per share of Series 10 Preferred Stock for an aggregate subscription amount of $25,000,000 (the “Subscription
Amount”), pursuant to a private placement that closed on November 12, 2025 (the “PIPE Offering”). The Company received
net proceeds from the PIPE Offering of approximately $23.1 million, after deducting the placement agent fees and other expenses payable
by the Company of approximately $1.9 million.
The Company filed a certificate
of designation (the “Certificate of Designation”) on November 10, 2025, with the Secretary of State of the State of Nevada
designating the rights, preferences and limitations of the shares of the Series 10 Preferred Stock. The Series 10 Preferred Stock has
a stated value of $1,000 per share (the “Stated Value”), and is initially convertible at a conversion price of $1.492 per
share, subject to adjustment pursuant to the Certificate of Designation.
On November 10, 2025, prior
to the closing of the PIPE Offering, Unusual Machines advanced to the Company $10,500,000 (the “Advance”), which was automatically
applied to the Subscription Amount at the closing of the PIPE Offering. The Company used the Advance to satisfy certain obligations under
Drone Nerds’ and Anzu Robotics’ $25.0 million secured line of credit established pursuant to and evidenced by that certain
Loan Agreement, dated July 10, 2025, by and among Drone Nerds Inc, Anzu Robotics, LLC and Banesco USA (the “Banesco Loan Agreement”),
and the other Loan Documents (as defined in the Banesco Loan Agreement).
The issuance of shares of
common stock upon conversion of, or as a dividend on, the Series 10 Preferred Stock is subject to the Company’s receipt of its shareholders’
approval of the removal of the limitations on conversion set forth in the Certificate of Designation of the Series 10 Preferred Stock,
in compliance with Nasdaq Listing Rule 5635 (the “Shareholder Approval”, and the date the Shareholder Approval is obtained,
the “Shareholder Approval Date”). Pursuant to the PIPE Purchase Agreement, the Company agreed to hold an annual or special
meeting of shareholders no later than January 31, 2026 (the “Shareholder Meeting Deadline”), for the purpose of obtaining
such Shareholder Approval. If Shareholder Approval is not obtained on or prior to the Shareholder Meeting Deadline, the Company is required
to call a special or annual meeting of shareholders 180 days thereafter until such Shareholder Approval is obtained, provided, however,
that such obligation will terminate on the two year anniversary of the closing date of the PIPE Offering.
On the Shareholder Approval
Date, the Series 10 Preferred Stock will automatically convert into shares of common stock. To the extent not converted in connection
with a mandatory conversion, the Series 10 Preferred Stock will be convertible into common stock, from and after the Shareholder Approval
Date, at the option of the holder.
Each outstanding share of
Series 10 Preferred Stock is entitled to receive, in preference to shares of Junior Securities (as defined in the Certificate of Designation),
cumulative dividends (“Preferential Dividends”), payable quarterly in arrears, at an annual rate of 12.0% of the Stated Value.
The Preferential Dividends will be payable, at the option of the Company, either in-kind in shares of common stock, through an accrual
on the Stated Value of the Series 10 Preferred Stock or in cash, subject to, with respect to the issuance of shares of common stock, the
receipt of Shareholder Approval and the Beneficial Ownership Limitation (as defined in the Certificate of Designation). The rights to
Preferential Dividends expire automatically on the two-year anniversary of the original issuance date of the Series 10 Preferred Stock.
The Series 10 Preferred Stock
has no voting rights, except as required by law and for certain customary protective provisions set forth in the Certificate of Designation.
The Certificate of Designation also includes customary liquidation provisions. See Note 19 of the Notes to Condensed Consolidated Financial
Statements included in Part I, Item 1 of this report for a summary of the other material terms of the Series 10 Preferred Stock.
Pursuant to the PIPE Purchase
Agreement, the Company agreed to file a registration statement covering the resale of the shares of common stock underlying the Series
10 Preferred Stock within 90 days of the closing date of the PIPE Offering. The Company agreed to use commercially reasonable efforts
to cause such registration to become effective within 60 days (or 90 days if the SEC notifies the Company that it will “review”
the registration statement) following the initial filing of such registration statement and to keep such registration statement effective
at all times until the earlier of (i) the time that Unusual Machines, Inc. and its successors and assigns do not own any Series 10 Preferred
Stock or underlying shares of common stock or (ii) the date on which the shares of common stock underlying the Series 10 Preferred Stock
may be sold without restriction, including volume or manner-of-sale restrictions, pursuant to Rule 144.
From the date of the PIPE
Purchase Agreement until the later of the date that is 5 days from the date (a) Shareholder Approval is obtained and (b) the date that
the registration statement covering the resale of all of the shares of common stock underlying the Series 10 Preferred Stock has been
declared effective by the SEC, the Company agreed to not enter into any transaction for the sale of any of its equity securities or securities
convertible into its equity securities unless the price per share of common stock or per unit price (or conversion price or exercise price,
as applicable) is equal to or greater than $2.50, subject to certain customary exempt issuance exceptions.
ThinkEquity acted as the Company’s
placement agent in connection with the PIPE Offering. As compensation, the Company paid ThinkEquity $1,750,000 of placement agent fees,
reimbursed ThinkEquity for $175,000 of actual out-of-pocket offering expenses, and issued ThinkEquity and its designees warrants to purchase
an aggregate of 837,801 shares of common stock, which were exercisable commencing November 12, 2025, expire November 12, 2030 and have
an exercise price of $1.492 per share. The Company’s obligation to issue shares upon exercise of the warrants is subject to the
Company’s receipt of Shareholder Approval.
40
Valkyrie Investment and the Vanguard Platform
On October 27, 2025, the Company
and Valkyrie Sciences Holdings LLC (“Valkyrie”), a company developing enterprise solutions via the integration of artificial
intelligence and advanced materials, announced the Vanguard Platform, an intelligent technology system for the next generation of VTOL
aircraft. The Vanguard Platform will apply Valkyrie’s experience with graphene and composite materials, battery technology, and
smart systems architecture to the Company’s TriFan 600 program. In connection with this collaboration, on October 21, 2025, the
Company made a $2 million strategic investment in Valkyrie through the purchase of a convertible promissory note (the “Valkyrie
Note”) with an initial principal amount of $2 million issued by Valkyrie. Valkyrie and its affiliate Valkyrie Andromeda Corporation
(together with Valkyrie, the “Borrower”) are jointly and severally liable under the Valkyrie Note. Interest accrues on the
outstanding principal amount at the lesser of 10% per annum or the maximum rate permissible by law. The outstanding principal amount,
together with any accrued but unpaid interest, is due and payable on December 31, 2026 (the “Maturity Date”). After a Qualified
Financing (as defined in the Valkyrie Note) and if the Company does not elect to convert the Valkyrie Note, the Company may, prior to
the Maturity Date, elect to require the Borrower to pay the remaining balance of the Valkyrie Note within 60 days after the delivery of
the election notice to Valkyrie.
September 2025 Offering
On September 12, 2025, the
Company entered into a placement agency agreement with ThinkEquity LLC (“ThinkEquity”), pursuant to which the Company agreed
to issue and sell directly to various investors, in a best efforts public offering (the “September Offering”), 10,575,000
shares of common stock, pre-funded warrants to purchase up to 1,925,000 shares of common stock, and common warrants to purchase up to
12,500,000 shares of common stock. The combined public offering price for each share of common stock, together with one common warrant,
was $1.60. The combined public offering price for each pre-funded warrant, together with one common warrant, was $1.599. Each share of
common stock, or a pre-funded warrant in lieu thereof, was sold together with one common warrant.
The September Offering closed
on September 15, 2025, resulting in net proceeds to the Company of approximately $18.5 million, after deducting the placement agent fees
and other expenses payable by the Company of approximately $1.5 million. Upon closing of the September Offering, the Company issued ThinkEquity
warrants (the “Placement Agent Warrants”) as compensation to purchase up to 625,000 shares of common stock at an exercise
price of $2.00 per share. The Placement Agent Warrants were exercisable immediately upon the date of issuance and expire on the five-year
anniversary of the commencement of sales of securities in the September Offering.
Officer Appointments
Effective as of September
1, 2025, Michael A. Tapp was appointed as the Company’s Chief Operating Officer. In connection therewith, the Company entered into
an employment agreement and a side letter with Mr. Tapp, the material terms of which are disclosed in the Company’s Current Report
on Form 8-K filed with the SEC on September 5, 2025, as amended by Amendment No. 1 on Form 8-K/A filed with the SEC on September 11, 2025.
Additionally, on October 2,
2025, we announced the appointment of Steve Zohrabian as Executive Vice President of XTI Aircraft Company, and on October 29, 2025, we
announced the appointment of Dr. Alex Williams as XTI Aerospace, Inc.’s Executive Vice President of Technology.
Expansion of Corporate Advisory Board
During the nine months ended
September 30, 2025, the Company expanded its corporate advisory board, which is now comprised of ten advisory board members, who are helping
the Company evaluate strategic opportunities to capitalize on the anticipated demand for the TriFan 600.
TriFan 600 Engineering Update
We remain focused on advancing
the TriFan 600 toward certification and commercialization, with Q3 marking notable progress in both engineering development and regulatory
engagement activities. During the quarter ended September 30, 2025, we completed initial flight operations for our Sparrow (1:15 scale
model) and Kestrel (1:12 scale model) subscale aircraft prototypes, the results of which validated key design elements of the TriFan 600
under flight conditions. We will continue our subscale aircraft program efforts as we progress toward building our full-scale, piloted
TriFan 600 demonstrator, which we expect to complete in 2027.
We maintain active monthly engagement
with the FAA, including ongoing support for Tech Fam sessions with agency subject matter experts. These interactions support continued
progress in development and help confirm that our approach remains consistent with applicable regulatory requirements.
Critical Accounting Policies and Estimates
Our condensed consolidated
financial statements are prepared in accordance with U.S. generally accepted accounting principles (“GAAP”). In connection
with the preparation of our consolidated financial statements, we are required to make assumptions and estimates about future events,
and apply judgments that affect the reported amounts of assets, liabilities, revenue, expenses and the related disclosures. We base our
assumptions, estimates and judgments on historical experience, current trends and other factors that management believes to be relevant
at the time our consolidated financial statements are prepared. On a regular basis, we review the accounting policies, assumptions, estimates
and judgments to ensure that our consolidated financial statements are presented fairly and in accordance with GAAP. However, because
future events and their effects cannot be determined with certainty, actual results could differ from our assumptions and estimates,
and such differences could be material.
The significant accounting
policies of the Company are described in Item 7, “Management’s Discussion and Analysis of Financial Condition and Results
of Operations,” section of the Company’s annual report on Form 10-K for the year ended December 31, 2024. There
have been no significant changes to the Company’s critical accounting policies and estimates. However, the Company did identify
an impairment as described below.
41
Valuation of Long-lived and Intangible Assets
and Goodwill
We periodically review long-lived
assets and certain identifiable intangible assets for impairment in accordance with Accounting Standards Codification (“ASC”)
360, “Property, Plant, and Equipment.” Goodwill and intangible assets not subject to amortization are reviewed annually for
impairment in accordance with ASC 350, “Intangibles – Goodwill and Other,” or more often if there are indications of
possible impairment.
The analysis to determine
whether or not an asset is impaired requires significant judgments that are dependent on internal forecasts, including estimated future
cash flows, estimates of long-term growth rates for our business, the expected life over which cash flows will be realized and assumed
royalty and discount rates. Changes in these estimates and assumptions could materially affect the determination of fair value and any
impairment charge. While the fair value of these assets are less than their carrying value based on our current estimates and assumptions,
materially different estimates and assumptions in the future in response to changing economic conditions, changes in our business or
for other reasons could result in the recognition of impairment losses higher than the amount currently recorded.
For assets to be held and
used, including acquired intangible assets subject to amortization, we initiate our review whenever events or changes in circumstances
indicate that the carrying amount of these assets may not be recoverable. Recoverability of an asset is measured by comparison of its
carrying amount to the expected future undiscounted cash flows that the asset is expected to generate. Any impairment to be recognized
is measured by the amount by which the carrying amount of the asset exceeds its fair value. Significant management judgment is required
in this process.
For intangible assets not
subject to amortization such as goodwill, we test for impairment annually, or whenever events or changes in circumstances indicate that
their carrying value may not be recoverable. In testing goodwill for impairment, we compare the fair value with the carrying value. The
determination of fair value is based on a discounted cash flow analysis, using inputs and assumptions such as revenue growth rates, other
projected expenses, and discount rates. If we were to experience a decrease in forecasted future revenues attributable to the intangible
assets, this could indicate a potential impairment. If the carrying value exceeds the estimated fair value, the goodwill is considered
impaired, and an impairment loss will be recognized in an amount equal to the excess of the carrying value over the fair value of goodwill.
We perform our annual goodwill
impairment test required by ASC 350 as of October 1st of each year. In testing goodwill for impairment, we analyze qualitative factors
as stated within ASC 350 to determine if the fair value of our reporting unit may be less than the carrying value of the reporting unit.
We have one reporting unit that carries goodwill (Industrial IoT). If the fair value of the reporting unit, based on qualitative factors,
may be less than the carrying value of the reporting unit, we then perform the goodwill impairment test required under ASC 350 by comparing
the fair value of the reporting unit with the carrying value of the reporting unit and, if the fair value is less than the carrying value,
the amount that the carrying value exceeds fair value represents the amount of goodwill impairment. Accordingly, we would recognize an
impairment loss in the amount of such excess.
In connection with the XTI
Merger we recorded $12 million in goodwill which was allocated to our Industrial IoT reporting unit. Since the closing date of the XTI
Merger on March 12, 2024, the price of our common stock has declined significantly and may continue to fluctuate in future periods. A
sustained decrease in the price of our common stock is one of the qualitative factors to be considered as part of an impairment test
when evaluating whether events or changes in circumstances may indicate that it is more likely than not that a potential goodwill impairment
exists. We will continue monitoring the analysis of the qualitative and quantitative factors used as a basis for the goodwill impairment
test during fiscal year 2025 and at the Company’s October 1st annual testing date. As of September 30, 2025, management evaluated
potential triggers and determined there was no triggering event during the three months ended September 30, 2025 relating to the Industrial
IoT reporting unit.
As of June 30, 2025, management
evaluated potential triggers and determined there was a triggering event during the three months ended June 30, 2025 relating to the Industrial
IoT reporting unit, in the form of a current period operating and cash flow loss, a consistent history of operating losses, and the revenue
results for the current period missing forecasted targets due to (i) the sales cycle to close transactions taking longer than anticipated,
and (ii) supply chain issues causing delays in our delivery of Nanotron product to customers. As such, the Company completed a qualitative
assessment and determined in the aggregate, it is more likely than not, that the fair value of the IoT reporting unit is less than its
carrying value. Therefore, a goodwill impairment of $4.05 million was recognized during the second quarter of 2025. One of the key factors
in the calculation of the impairment amount is the Company’s forecasted financial performance for the IoT reporting unit. If the
projected revenues decreased by 10%, the goodwill impairment amount would have increased by $2.9 million. This estimate is subject to
significant uncertainty due to the potential for volatile financial market conditions.
42
Components of Results of Operations
Revenue
Commercial Aviation
We continue to design, develop
and certify the TriFan 600 airplane and thus have not generated revenue from this segment. We do not expect to begin generating significant
revenues until we complete the design, development, certification, and manufacturing of the airplane.
Industrial IoT
Our RTLS products are primarily
sold on a license and SaaS mode, which we call “location as a service” or “LaaS.” In our licensing model, we
also typically charge an annual maintenance fee. The LaaS model is typically for a 3-5 year contract and includes a license to use, maintenance
and hardware upgrades. The LaaS model generates a recurring revenue stream.
Operating Expenses
Research and Development
Research and development
activities represent a significant part of our business. Our research and development efforts focus on the design and development of
(i) our indoor intelligence products, and (ii) our TriFan 600 airplane, including certain of the systems that will be used in it. As
part of our aircraft development activities, we continue to work closely with the FAA towards our goal of achieving certification of
our TriFan 600 airplane on an efficient timeline.
Research and development
expenses consist primarily of costs incurred in connection with the research and development of the TriFan 600 airplane. These expenses
include:
●
employee-related expenses,
including salaries and benefits for personnel engaged in research and development functions;
●
expenses incurred under
agreements with third parties such as consultants and contractors; and
●
software and technology-related
expenses to support computer-aided design of the aircraft, flight simulations, and other technology needs of our engineers.
Research and development
costs are expensed as incurred. We expect our research and development expenses to increase significantly for the foreseeable future
as we increase staffing to support aircraft engineering and software development, build aircraft prototypes and continue to explore and
develop technologies.
We cannot determine with
certainty the timing, duration or the costs necessary to complete the design, development, certification, and manufacturing of our TriFan
600 airplane due to the inherently unpredictable nature of our research and development activities. Development timelines, the probability
of success, and development costs may differ materially from expectations.
Sales and Marketing Expenses
Sales and marketing costs
include activities such as aircraft reservation procurement, brand awareness campaigns, public relations and business opportunity advancement.
These functions mainly generate expenses relating to travel, trade show fees and costs, salaries and benefits. Sales and marketing expenses
are expensed as incurred.
General and Administrative Expenses
General and administrative
expenses consist primarily of salaries and related costs for personnel in executive, finance, corporate and business development, and
administrative functions. General and administrative expenses also include legal fees relating to patent and corporate matters, including
non-capitalizable transaction costs; professional fees for accounting, auditing, tax and administrative consulting services; insurance
costs, facility related expenses including maintenance and allocated expenses for rent and other operating costs.
We anticipate that general
and administrative expenses will increase substantially in the future as we increase our headcount to support continued research and
development and commercialization of the TriFan 600.
43
Other (Expense) Income
Interest expense, net consists
primarily of (i) interest relating to convertible and promissory notes payable, (ii) amortization of debt discounts relating to warrants
and stock options issued in conjunction with convertible notes, and (iii) interest income on notes receivable.
Loss on extinguishment of
debt includes (i) prepayment penalties and other expenses incurred during the nine months ended September 30, 2025 as the Company fully
repaid the Streeterville promissory notes before the maturity date, and (ii) inducement losses on debt conversions incurred by Legacy
XTI when it entered into voluntary note conversion letter agreements with several note holders during the first quarter of 2024.
Change in fair value of convertible
notes payable represents the remeasurement of certain Legacy XTI convertible notes to fair value. These notes were converted to equity
prior to the closing of XTI Merger.
Change in fair value of warrant
liability represents the remeasurement of certain outstanding warrants to fair value.
Other consists of miscellaneous
income and expense items.
RESULTS OF OPERATIONS
Three Months Ended September 30, 2025 compared
to the Three Months Ended September 30, 2024
The following table sets
forth selected consolidated financial data and as a percentage of period-over-period change:
Three Months Ended
September
30,
2025
2024
$
%
(in thousands, except percentages)
Amount
Amount
Change*
Change*
Revenues
$ 2,484
$ 918
$ 1,566
171 %
Cost of revenues
$ 1,407
$ 398
$ 1,009
254 %
Gross profit
$ 1,077
$ 520
$ 557
107 %
Operating expenses
$ 15,886
$ 4,736
$ 11,150
235 %
Loss from operations
$ (14,809 )
$ (4,216 )
$ (10,593 )
251 %
Other (expense) income
$ 1,364
$ (219 )
$ 1,583
(723 )%
Income tax provision
$ (1 )
$ —
$ (1 )
—
Net loss
$ (13,446 )
$ (4,435 )
$ (9,011 )
203 %
*
Amounts used to calculate
dollar and percentage changes are based on numbers in the thousands. Accordingly, calculations in this item, which may be rounded
to the nearest hundred thousand, may not produce the same results.
Revenues
The revenue amount for the
periods presented represents the results of the revenue-generating Industrial IoT segment. Revenues for the three months ended September
30, 2025 were $2.5 million, compared to $0.9 million for the three months ended September 30, 2024, representing an increase of approximately
$1.6 million. The increase was primarily attributable to a $1.3 million increase in hardware revenue related to the Company’s IoT
business, resulting from improved supply chain conditions. These improvements followed the resolution of disruptions caused by regional
conflict in the Middle East, which had impacted operations of the Company’s Israeli supplier and resulted in delays in hardware
product deliveries during the first half of 2025. In addition, we communicated our plan to explore our strategic options to wind down
and/or sell the hardware portions of our Industrial IoT business to our customers which resulted in customers increasing their hardware
purchases, and as a result, we do not expect this trend to continue.
Cost of Revenues and Gross Profit
Cost of revenues for the
three months ended September 30, 2025 was $1.4 million compared to $0.4 million for the comparable period in the prior year for an increase
of approximately $1.0 million. This increase is consistent with the increase in revenues noted above.
Gross profit for the three
months ended September 30, 2025 was $1.1 million compared to $0.5 million for the comparable period in the prior year, an increase of
approximately $0.6 million, which is consistent with the increase in revenue. The gross margin percentage was 43.4% and 56.6% for the
three months ended September 30, 2025 and 2024, respectively. The margin decrease is due primarily to a shift in sales mix to lower margin
hardware products during the three months ended September 30, 2025.
44
Operating Expenses
Operating expenses for the
three months ended September 30, 2025 were $15.9 million and $4.7 million for the comparable period ended September 30, 2024, an increase
of $11.2 million. We expect operating expenses to continue to increase as we increase our headcount to accommodate our growth. This increase
was primarily attributable to:
●
Research and development expenses , which increased by $0.8 million mainly to advance the development of the TriFan 600 airplane.
●
Sales and marketing expenses , which increased b y $1.7 million, as the Company invested more in brand development and awareness, trade show participation, and business development initiatives.
●
General and administrative expenses , which increased by $8.7 million, due primarily to an increase of approximately $8.2 million in stock-based compensation and an increase in administrative headcount to support operational growth.
Other (Expense) Income
Other (expense) income for
the three months ended September 30, 2025 was income of $1.4 million compared to a loss of $0.2 million for the comparable period in
the prior year.
The income for the three months
ended September 30, 2025 was primarily attributable to the recognition of a $2.2 million gain related to the change in fair value of a
warrant liability which was partially offset by $0.8 million of financing costs incurred relating to the issuance of warrants in connection
with the September Offering.
Income Tax Benefit (Provision)
The income tax benefit (provision)
for the three months ended September 30, 2025 and 2024 was immaterial.
Nine Months Ended September 30, 2025 compared
to the Nine Months Ended September 30, 2024
The following table sets
forth selected consolidated financial data and as a percentage of period-over-period change:
Nine Months Ended
September 30,
2025
2024
$
%
(in thousands, except percentages)
Amount
Amount
Change*
Change*
Revenues
$ 3,568
$ 2,169
$ 1,399
64 %
Cost of revenues
$ 1,673
$ 846
$ 827
98 %
Gross profit
$ 1,895
$ 1,323
$ 572
43 %
Operating expenses
$ 38,236
$ 28,343
$ 9,893
35 %
Loss from operations
$ (36,341 )
$ (27,020 )
$ (9,321 )
34 %
Other (expense) income
$ (10,840 )
$ 5,289
$ (16,129 )
(305 )%
Income tax benefit (provision)
$ 5
$ (16 )
$ 21
(131 )%
Net loss
$ (47,176 )
$ (21,747 )
$ (25,429 )
117 %
*
Amounts used to calculate
dollar and percentage changes are based on numbers in the thousands. Accordingly, calculations in this item, which may be rounded
to the nearest hundred thousand, may not produce the same results.
Revenues
The revenue amount for the
periods presented represents the results of the revenue-generating Industrial IoT segment. Revenues for the nine months ended September 30,
2025 were $3.6 million compared to $2.2 million for the comparable period in the prior year for an increase of approximately $1.4 million.
The increase was primarily attributable to a $0.9 million increase in hardware revenue related to the Company’s IoT business, resulting
from improved supply chain conditions. These improvements followed the resolution of disruptions caused by regional conflict in the Middle
East, which had impacted operations of the Company’s Israeli supplier and resulted in delays in hardware product deliveries during
the first half of 2025. In addition, we communicated our plan to explore our strategic options to wind down and/or sell the hardware
portions of our Industrial IoT business to our customers which resulted in customers increasing their hardware purchases, and as a result,
we do not expect this trend to continue. In addition, recurring software revenue increased by $0.4 million due to existing IoT customers
adding new locations to their contracts.
45
Cost of Revenues and Gross Profit
Cost of revenues for the nine
months ended September 30, 2025 was $1.7 million compared to $0.8 million for the comparable period in the prior year.
Gross profit for the nine
months ended September 30, 2025 and 2024 was $1.9 million and $1.3 million, respectively. The gross margin percentage was 53% and
61% for the nine months ended September 30, 2025 and 2024, respectively. The margin decrease is due primarily to a shift in sales mix
to lower margin hardware products during the first nine months of 2025.
Operating Expenses
Operating expenses for the
nine months ended September 30, 2025 were $38.2 million, compared to $28.3 million for the nine months ended September 30, 2024, an increase
of $9.9 million. We expect operating expenses to continue to increase as we increase our headcount to accommodate our growth. The increase
was primarily attributable to:
● Research
and development expenses , which increased by $2.8 million, primarily related to continued
development of the TriFan 600 program.
● Sales
and marketing expenses , which increased b y $3.1 million, as the Company expanded
investments in brand development and awareness, trade show participation, and business development
initiatives.
● Non-cash
impairment charges , which increased by $4.7 million, relating to goodwill and intangible
assets within the Industrial IoT segment.
● General
and administrative expenses , which increased by $6.0 million, primarily due to higher
legal and accounting fees associated with capital-raising activities during 2025, increased
administrative headcount to support operational growth, and higher public company-related
professional fees. The 2024 period reflects the operations of Legacy XTI, a private company,
from January 1, 2024 through the March 12, 2024 closing of the XTI Merger.
These increases were partially
offset by a $6.5 million decrease in acquisition-related costs incurred during the nine months ended September 30, 2024, associated with
the closing of the XTI Merger.
Other (Expense) Income
Other (expense) income for
the nine months ended September 30, 2025 was a loss of $10.8 million compared to a gain of $5.3 million for the comparable period
ended September 30, 2024. The loss during the nine months ended September 30, 2025 was primarily driven by (i) $6.6 million of financing
costs incurred relating to the issuance of warrants in connection with the March Offering, June Offering and September Offering, (ii)
the recognition of a $3.3 million loss related to the change in fair value of a warrant liability, and (iii) a loss on extinguishment
of debt of $0.4 million.
The gain of approximately
$5.3 million for the nine months ended September 30, 2024 was primarily driven by the Company recognizing an income gain of approximately
$12.9 million relating to the remeasurement of convertible notes at fair value, partially offset by inducement losses on debt
conversions of approximately $6.7 million.
Income Tax Benefit (Provision)
The income tax benefit (provision)
for the nine months ended September 30, 2025 and 2024 was immaterial.
Liquidity and Capital Resources
Our current capital resources
and operating results as of and through September 30, 2025, consist of:
1)
working capital of approximately
$1.1 million, adjusted to approximately $29.3 million when excluding derivative warrant liabilities;
2)
cash and cash equivalents
of approximately $32.2 million; and
3)
net cash used by operating
activities for the nine months ended September 30, 2025 of $30.4 million.
46
The breakdown of our working
capital as of the periods indicated below is as follows (in thousands):
Working Capital
September 30,
2025
December 31,
2024
$ Change
Current Assets
Cash and cash equivalents
$ 32,198
$ 4,105
$ 28,093
Accounts receivable, net
2,095
706
1,389
Other receivables
38
538
(500 )
Inventories
1,433
2,214
(781 )
Prepaid expenses and other current assets
918
1,018
(100 )
Total Current Assets
36,682
8,581
28,101
Current Liabilities
Accounts payable and related party payables
2,560
5,538
(2,978 )
Accrued expenses and other current liabilities
2,263
6,703
(4,440 )
Accrued interest
342
522
(180 )
Customer deposits
1,350
1,350
—
Warrant liability
28,228
—
28,228
Operating lease obligation, current
98
119
(21 )
Deferred revenue
737
532
205
Short-term debt
-
2,657
(2,657 )
Total Current Liabilities
35,578
17,421
18,157
Net Working Capital (Deficit)
$ 1,104
$ (8,840 )
$ 9,944
Balance Sheet Improvement
During the nine months ended
September 30, 2025, we raised approximately $62.8 million in net proceeds through our now expired ATM with Maxim, public offerings of
our securities placed and underwritten by ThinkEquity and the exercise of warrants issued in connection with certain public offerings.
The proceeds from these capital raises and warrant exercises allowed us to significantly reduce debt and other obligations, while progressing
the development of the TriFan 600 airplane. The following summarizes the improvements to our balance sheet from December 31, 2024 to September
30, 2025:
●
Cash and cash equivalents increased by approximately $28.1 million primarily due to the net proceeds received from the January, March, June and September Offerings.
●
Net working
capital increased by approximately $9.9 million or increased by approximately $38.2 million when excluding derivative warrant liabilities.
●
In March 2025, we repaid in full the outstanding secured promissory notes issued to Streeterville, which resulted in the release of Streeterville’s security interest in the assets of XTI Aircraft Company. In September 2025, we repaid in full Legacy XTI’s secured promissory note with the with the U.S. Small Business Administration. As of September 30, 2025, we had no interest-bearing debt outstanding.
●
In March 2025, we redeemed
the remaining outstanding shares of Series 9 Preferred Stock, leaving zero shares of Series 9 Preferred Stock issued and outstanding
as of September 30, 2025. The Series 9 Preferred Stock had restricted our ability to raise capital, as we were prohibited from taking
certain actions without prior written consent from the holders of the Series 9 Preferred Stock.
●
In March 2025, we repaid
the remaining Strategic Transaction Bonus Plan obligation to prior Legacy Inpixon management, which was the primary driver for the
approximate $4.4 million decline in accrued expenses and other current liabilities from December 31, 2024 to September 30, 2025.
●
In March 2025, we repaid
the accounts payable and most commitments that were inherited from Legacy Inpixon. A remaining deferred consulting fee commitment
of $0.5 million is still owed to Nadir Ali, the Company’s former Chief Executive Officer, which is payable on December 31,
2025.
We believe the Company’s
ability to raise capital has been favorably impacted by the reduction of obligations either assumed from Legacy Inpixon or created by
the XTI Merger closing and the elimination of the Streeterville secured debt and equity instruments with fundraising restrictions.
47
Contractual Obligations and Commitments
Contractual obligations are
cash that we are obligated to pay as part of certain contracts that we have entered during our course of business. Our contractual obligations
consist of operating lease liabilities and merger-related transaction liabilities that are included in our condensed consolidated balance
sheet and vendor commitments associated with agreements that are legally binding. As of September 30, 2025, the total obligation for
capitalized operating leases was approximately $0.3 million, of which approximately $0.1 million is expected to be paid in the next twelve
months.
Customer Deposits
As of September 30, 2025,
we received conditional pre-orders under a combination of non-binding aircraft purchase agreements, reservation deposit agreements, options
and letters of intent for aircraft, which generated approximately $1.4 million of cash from customer deposits. These funds from customer
reservation deposits will not be recorded as revenue until the orders for aircraft are delivered, which may not be for many years or
at all if we do not deliver the aircraft. The deposits prioritize orders when the aircraft becomes available for delivery. Customers
making deposits are not obligated to purchase aircraft until they execute a definitive purchase agreement. Customers may request a return
of their refundable deposit any time up until the execution of a purchase agreement. Customers’ request for a return of their refundable
deposits could adversely affect our liquidity resources, and we may be financially unable to return such deposits.
Commitment to Nadir Ali
As disclosed in Note 16 of
the condensed consolidated financial statements, as of September 30, 2025, the Company has a remaining commitment to pay Nadir Ali deferred
consulting fees of $500,000 due on December 31, 2025.
Risks and Uncertainties;
Sources of Liquidity; Long-Term Liquidity Requirements
As of September 30, 2025,
the Company has working capital of approximately $1.1 million, adjusted to $29.3 million when excluding derivative warrant liabilities,
and cash and cash equivalents of approximately $32.2 million. For the nine months ended September 30, 2025, the Company had a net loss
of approximately $47.2 million. During the nine months ended September 30, 2025, the Company used approximately $30.4 million of cash
for operating activities.
On November 10, 2025, the
Company acquired 100% of the issued and outstanding equity interests of two enterprise drone solutions providers, Drone Nerds and
Anzu Robotics for total purchase consideration of $40.0 million, which was comprised of $20.0 million in cash, $11.9 million in the form
of two promissory notes (including approximately $1.6 million in working capital adjustments), and $9.7 million in the form of equity
consideration.
On November 12, 2025, the
Company closed the PIPE Offering pursuant to which the Company issued Unusual Machines 25,000 shares of Series 10 Convertible Preferred
Stock for gross proceeds of $25.0 million and net proceeds of $23.1 million after deducting the placement agent fees and other expenses
payable by the Company of approximately $1.9 million.
There can be no assurances
that the Company will ever earn revenues sufficient to support its operations, or that it will ever be profitable. In order to continue
its operations, the Company has historically supplemented the revenues it earned with proceeds from the sale of our equity and debt securities
and proceeds from loans and bank credit lines. The Company has incurred net losses and negative operating cash flows from operations since
the XTI Merger completed on March 12, 2024, and the Company expects to continue to incur losses and negative operating cash flows for
the foreseeable future until it commences sustainable commercial operations of the TriFan 600 airplane. Since the XTI Merger, the Company
has funded its operations primarily with proceeds from equity financings, including through our now expired ATM with Maxim and four public
offerings completed in January 2025, March 2025, June 2025 and September 2025 (collectively, the “Offerings”), and through
the issuance of promissory notes. We believe that our current revenue, as supplemented by proceeds from our financings, including the
approximately $57.1 million net proceeds we raised in the Offerings, a portion of which was used to fully repay short-term obligations
including the outstanding Streeterville promissory note balances, along with our ability to defer or eliminate certain operating expenses
that are under our control, will provide us with liquidity to fund our planned operating needs for at least the next twelve months.
According to our current development
schedule, we do not expect to obtain FAA type certification and other necessary regulatory approvals and commence deliveries of the TriFan
600 until 2030 at the earliest. We expect to fund our operations primarily through equity and/or debt financings at least until we commence
sustainable commercial operations of the TriFan 600. We filed a shelf registration statement on Form S-3 on August 1, 2025, which was
declared effective by the SEC on August 12, 2025, pursuant to which we may offer and sell, from time to time, in one or more offerings,
up to $1 billion in any combination of common stock, preferred stock, depositary shares, debt securities, warrants, units and subscription
rights until such shelf registration statement expires in August 2028.
48
Equity financing may result
in dilution to the interests of our existing stockholders and could involve issuing securities with rights, preferences, or privileges
senior to those of existing common stockholders. Similarly, debt financing could involve instruments with terms that supersede those
of preferred or common stockholders and may include operational restrictions. It is important to note that capital markets have experienced
volatility in the past and may do so again, which could impact our ability to raise funds on favorable terms or at all.
We currently do not have
material cash obligations related to existing contracts. As a result, our future cash needs are closely tied to management’s strategic
decisions regarding the pace and priorities of short- and long-term initiatives. These requirements are subject to fluctuation based
on operational choices, including the timing and scale of infrastructure and development of sub-scale and full-scale test aircraft. Factors
influencing our future capital needs include revenue growth, aircraft pre-order deposit timing, expansion of sales and marketing efforts,
and the scope of development initiatives.
We may also pursue strategic
acquisitions or investments in complementary businesses, technologies, or products, which could necessitate additional financing. If
we are unable to raise additional capital when needed or on acceptable terms, it could limit our ability to innovate, develop, and compete
effectively—ultimately affecting our business performance and financial condition. In such a case, we may be forced to reduce or
delay investments in manufacturing, infrastructure, and R&D, or adjust our expansion plans—any of which could have a material
adverse impact on our operations and long-term prospects.
Cash Flows
The Company’s net cash
flows used in operating, investing and financing activities for the nine months ended September 30, 2025 and 2024 and certain balances
as of the end of those periods are as follows (in thousands):
For the Nine Months Ended
September 30,
2025
2024
Net cash used in operating activities
$ (30,356 )
$ (14,305 )
Net cash (used in) provided by investing activities
(126 )
2,875
Net cash provided by financing activities
58,568
11,928
Effect of foreign exchange rate changes on cash
7
8
Net increase in cash and cash equivalents
$ 28,093
$ 506
As of
September 30,
2025
As of
December 31,
2024
Cash and cash equivalents
$ 32,198
$ 4,105
Working capital (deficit)
$ 1,104
$ (8,840 )
49
Operating Activities for the nine months ended
September 30, 2025
Net cash used in operating
activities during the nine months ended September 30, 2025 was approximately $30.4 million. The cash flows related to the nine months
ended September 30, 2025 consisted of the following (in thousands):
Net loss
$ (47,176 )
Non-cash income and expenses
23,062
Net change in operating assets and liabilities
(6,242 )
Net cash used in operating activities
$ (30,356 )
The non-cash income and expense
of approximately $23.1 million consisted primarily of the following (in thousands):
$ 103
Depreciation and amortization
206
Amortization of intangible assets
100
Amortization of right-of-use asset
145
Non-cash interest expense, net of interest income
7,527
Stock-based compensation
4,049
Impairment of goodwill
631
Impairment of intangible assets
421
Loss on extinguishment of debt
6,580
Warrant issuance expense
3,280
Change in fair value of warrant liability
20
Unrealized gain on foreign currency transactions and other income and expense
items
$ 23,062
Total non-cash expenses
The net cash used in the
change in operating assets and liabilities aggregated approximately $6.2 million and consisted primarily of the following (in thousands):
$ (1,293 )
Increase in accounts receivable and other receivables
1,016
Decrease in inventories
388
Decrease in prepaid expenses and other current assets and other assets
(1,991 )
Decrease in accounts payable and related party payables
(4,667 )
Decrease in accrued expenses and other current liabilities
67
Increase in accrued interest
336
Increase in deferred revenue
(98 )
Decrease in operating lease obligation
$ (6,242 )
Net cash used in the changes in operating assets and liabilities
The increase in accounts receivable
and corresponding decrease in inventories primarily reflect higher Nanotron hardware sales occurring during the latter stages of the quarter
ending September 30, 2025. Cash proceeds from the public offerings completed during 2025 allowed the Company to significantly reduce obligations
including accounts payable and accrued expenses. The decrease in accrued expenses and other current liabilities of approximately $4.7
million was mainly attributable to (i) cash payments to settle the remaining accrued transaction bonuses and consulting fees owed to prior
Legacy Inpixon executives, and (ii) payment of accrued employee bonuses.
50
Operating Activities for the nine months ended
September 30, 2024
Net cash used in operating
activities during the nine months ended September 30, 2024 was approximately $14.3 million. The cash flows related to the nine months
ended September 30, 2024 consisted of the following (in thousands):
Net loss
$ (21,747 )
Non-cash income and expenses
(1,134 )
Net change in operating assets and liabilities
8,576
Net cash used in operating activities
$ (14,305 )
The non-cash income and expense
of approximately $1.1 million consisted primarily of the following (in thousands):
$ 81
Depreciation and amortization expenses
431
Amortization of intangible assets
177
Amortization of right-of-use asset
267
Non-cash interest expense, net of interest income
3,844
Stock-based compensation
(12,882 )
Change in fair value of convertible notes payable
6,732
Loss on extinguishment of debt
281
Change in fair value of warrant liability
(65 )
Unrealized gain on foreign currency transactions and other
income and expense items
$ (1,134 )
Total non-cash expenses
The net cash provided by
the change in operating assets and liabilities aggregated approximately $8.6 million and consisted primarily of the following (in thousands):
$ (72 )
Increase in accounts receivable and other receivables
271
Decrease in inventory
279
Decrease in prepaid expenses and other current assets and other assets
2,514
Increase in accounts payable
5,708
Increase in accrued expenses and other liabilities
154
Increase in accrued interest
(115 )
Decrease in deferred revenue
(163 )
Decrease in operating lease obligation
$ 8,576
Net cash provided by the changes in operating assets and
liabilities
Cash Flows from Investing Activities for the
nine months ended September 30, 2025 and 2024
Net cash flows used in investing
activities during the nine months ended September 30, 2025 was approximately $0.1 million.
Net cash flows provided by
investing activities during the nine months ended September 30, 2024 was approximately $2.9 million. Cash flows related to investing
activities during the nine months ended September 30, 2024 consist primarily of the cash assumed from Legacy Inpixon in connection with
the XTI Merger.
51
Cash Flows from Financing Activities for the
nine months ended September 30, 2025 and 2024
Net cash flows provided by
financing activities during the nine months ended September 30, 2025 was approximately $58.6 million. During the nine months ended September
30, 2025, the Company received incoming cash flows of $1.7 million from the now expired ATM, $57.1 million from the sale of common stock
and warrants via four public offerings, and $4.1 million from the exercise of warrants issued in connection with the public offerings.
During the nine months ended September 30, 2025, the Company paid $2.7 million to fully settle the two outstanding promissory note obligations
with Streeterville, paid $0.1 million to fully settle the outstanding SBA loan, and paid $1.4 million to redeem the remaining outstanding
Series 9 Preferred Stock.
Net cash flows provided by
financing activities during the nine months ended September 30, 2024 was approximately $11.9 million. During the nine months ended September
30, 2024, the Company received incoming cash flows of $9.6 million from the now expired ATM, $2.0 million from promissory notes issued
to Streeterville, and $1.0 million in proceeds from an existing promissory note arrangement with Legacy Inpixon. During the nine months
ended September 30, 2024, the Company repaid $0.7 million towards outstanding promissory notes.
Off-Balance Sheet Arrangements
We do not have any off-balance
sheet guarantees, interest rate swap transactions or foreign currency contracts. We do not engage in trading activities involving non-exchange
traded contracts.
Recently Issued Accounting Standards
For a discussion of recently
issued accounting pronouncements, please see Note 3 of the Notes to Condensed Consolidated Financial Statements included in Part I, Item
1 of this report.
Item 3. Quantitative and Qualitative Disclosures
About Market Risk
Not applicable.
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.