What changed in this filing

/stocks — the workspaceLOADING

Item 1. Financial Statements

2024-11-14 compared with 2024-08-14 · 567 added, 690 removed, 776 unchanged (62% of the section changed)

4 unchanged sentences

(In thousands, except number of shares and par value data)

As of June 30,

As of September 30,

2024 As of December 31,

1 unchanged sentence

Cash and cash equivalents $ 511 $ 5

Accounts receivable, net of allowance for credit losses of $ 1 and $ 0 as of June 30, 2024 and December 31, 2023, respectively

Accounts receivable, net of allowance for credit losses of $ 33 and $ 0 as of September 30, 2024 and December 31, 2023, respectively

Other receivables 552 101

15 unchanged sentences

(In thousands, except number of shares and par value data)

As of June 30,

As of September 30,

2024 As of December 31,

21 unchanged sentences

Series 4 Convertible Preferred Stock - 10,415 shares authorized;

1 issued and outstanding as of June 30, 2024 and December 31, 2023

1 issued and outstanding as of September 30, 2024 and December 31, 2023

Series 5 Convertible Preferred Stock - 12,000 shares authorized;

126 issued and outstanding as of June 30, 2024 and December 31, 2023

126 issued and outstanding as of September 30, 2024 and December 31, 2023

Series 9 Preferred Stock - 20,000 shares authorized;

11,302 and 7,752 shares issued and outstanding as of June 30, 2024, and 0 shares issued and outstanding as of December 31, 2023 (Liquidation preference of $ 8,450,396 )

11,302 and 6,677 shares issued and outstanding as of September 30, 2024, and 0 shares issued and outstanding as of December 31, 2023 (Liquidation preference of $ 7,506,833 )

Common Stock - $ 0.001 par value;

500,000,000 shares authorized;

26,841,686 and 3,197,771 shares issued and outstanding as of June 30, 2024 and December 31, 2023, respectively.

38,008,995 and 3,197,771 shares issued and outstanding as of September 30, 2024 and December 31, 2023, respectively.

Additional paid-in capital 79,332 26,327

8 unchanged sentences

(In thousands, except share and per share data)

For the Three Months Ended June 30, For the Six Months Ended June 30,

For the Three Months Ended September 30, For the Nine Months Ended September 30,

2024 2023 2024 2023

17 unchanged sentences

Change in fair value of warrant liability — — ( 281 ) ( 126 )

Other expense ( 22 ) — ( 13 ) —

Other income/(expense), net 3 — ( 10 ) —

Total Other Income (Expense) ( 219 ) ( 325 ) 5,289 ( 1,195 )

4 unchanged sentences

Deemed dividend ( 54 ) — ( 514 ) —

Net Loss Attributable to Common Stockholders $ ( 15,420 ) $ ( 4,629 ) $ ( 18,083 ) $ ( 6,194 )

Net Loss Attributable to Common Stockholders, basic and diluted $ ( 4,674 ) $ ( 2,703 ) $ ( 22,757 ) $ ( 8,897 )

Net Loss Per Share - Basic and Diluted $ ( 0.13 ) $ ( 0.66 ) $ ( 1.23 ) $ ( 2.26 )

Weighted Average Shares Outstanding

Basic and Diluted 14,714,143 3,899,102 10,068,967 3,844,905

Weighted Average Shares Outstanding, Basic and Diluted 34,986,105 4,116,700 18,439,744 3,931,075

The accompanying notes are an integral part of these Condensed Consolidated Financial Statements

3 unchanged sentences

(In thousands)

For the Three Months Ended June 30, For the Six Months Ended June 30,

For the Three Months Ended September 30, For the Nine Months Ended September 30,

2024 2023 2024 2023

7 unchanged sentences

CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY (DEFICIT)

For the three and six months ended June 30, 2024

For the three and nine months ended September 30, 2024

(In thousands, except share data)

3 unchanged sentences

Common shares issued for conversion of debt — — 2,887,788 3 9,611 — — 9,614

— — 2,621,516 3 8,688 — — 8,691

Common shares issued for conversion of debt - related party — — 266,272 — 923 — — 923

Inducement loss on debt conversions — — — — 6,732 — — 6,732

— — — — 6,732 — — 6,732

Common shares issued to Xeriant, Inc.

— — 298,395 — — — — —

Common shares issued for cashless exercise of warrants

— — 389,287 1 ( 1 ) — — —

Common shares issued for cashless exercise of options

— — 92,728 — — — — —

Common shares issued for cashless exercise of warrants and options — — 482,015 1 ( 1 ) — — —

Common and preferred shares issued via merger 11,302 11,302 2,075,743 2 14,301 — — 25,605

11,302 11,302 2,075,743 2 14,301 — — 25,605

Capital contribution - forgiveness of related party payable — — — — 380 — — 380

— — — — 380 — — 380

Stock-based compensation — — 977,699 1 5,791 — — 5,792

— — 977,699 1 5,791 — — 5,792

Cumulative translation adjustment — — — — — ( 166 ) — ( 166 )

— — — — — ( 166 ) — ( 166 )

Series 9 preferred stock dividend accrued — — — — ( 61 ) — — ( 61 )

— — — — ( 61 ) — — ( 61 )

— — — — — — ( 2,602 ) ( 2,602 )

Net loss — — — — — — ( 2,602 ) ( 2,602 )

Balance - March 31, 2024 11,302 11,302 9,919,411 10 63,080 ( 166 ) ( 60,561 ) 13,665

11,302 11,302 9,919,411 10 63,080 ( 166 ) ( 60,561 ) 13,665

Common shares issued in exchange of Series 9 preferred stock ( 3,550 ) ( 3,550 ) 2,999,187 3 3,724 — — 177

( 3,550 ) ( 3,550 ) 2,999,187 3 3,724 — — 177

Deemed dividend related to Series 9 preferred stock exchange — — — — ( 177 ) — — ( 177 )

— — — — ( 177 ) — — ( 177 )

Common shares issued in exchange of warrants — — 1,492,415 2 1,979 — — 1,981

— — 1,492,415 2 1,979 — — 1,981

Deemed dividend related to December 2023 warrant exchange — — — — ( 283 ) — — ( 283 )

— — — — ( 283 ) — — ( 283 )

Common shares issued for exercise of warrants — — 20,528 — 2 — — 2

Common shares issued for net cash proceeds of ATM offering — — 9,300,203 9 8,666 — — 8,675

— — 9,300,203 9 8,666 — — 8,675

Common shares issued as settlement of accrued compensation — — 2,680,459 3 1,189 — — 1,192

— — 2,680,459 3 1,189 — — 1,192

Common shares issued as prepayment for services — — 429,483 — 335 — — 335

Stock-based compensation — — — — ( 59 ) — — ( 59 )

— — — — ( 59 ) — — ( 59 )

Series 9 preferred stock dividend accrued — — — — ( 250 ) — — ( 250 )

— — — — ( 250 ) — — ( 250 )

Change in fair value of convertible note receivable — — — — — 59 — 59

— — — — — 59 — 59

Cumulative translation adjustment — — — — — ( 32 ) — ( 32 )

— — — — — ( 32 ) — ( 32 )

— — — — — — ( 14,710 ) ( 14,710 )

Net loss — — — — — — ( 14,710 ) ( 14,710 )

Balance - June 30, 2024 7,752 7,752 26,841,686 27 78,206 ( 139 ) ( 75,271 ) 10,575

7,752 $ 7,752 26,841,686 $ 27 $ 78,206 $ ( 139 ) $ ( 75,271 ) $ 10,575

Common shares issued in exchange of Series 9 preferred stock ( 1,075 ) ( 1,075 ) 4,196,813 4 1,125 — — 54

Deemed dividend related to Series 9 preferred stock exchange — — — — ( 54 ) — — ( 54 )

Common shares issued for net cash proceeds of ATM offering — — 3,190,727 3 1,032 — — 1,035

Common shares issued as settlement of accrued compensation — — 2,774,883 3 1,098 — — 1,101

Stock-based compensation — — 1,004,886 1 ( 1,890 ) — — ( 1,889 )

Series 9 preferred stock dividend accrued — — — — ( 185 ) — — ( 185 )

Cumulative translation adjustment — — — — — 663 — 663

Net loss — — — — — — ( 4,435 ) ( 4,435 )

Balance - September 30, 2024 6,677 $ 6,677 38,008,995 $ 38 $ 79,332 $ 524 $ ( 79,706 ) $ 6,865

The accompanying notes are an integral part of these Condensed Consolidated Financial Statements

2 unchanged sentences

CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY (DEFICIT)

For the three and six months ended June 30, 2023

(In thousands, except per share data)

For the three and nine months ended September 30, 2023

(In thousands, except share data)

Series 9 Preferred Stock at Redemption Value Common Stock Additional Paid-In Capital Accumulated Other Comprehensive (Loss) Income Accumulated Deficit Total Stockholders’ (Deficit) Equity

2 unchanged sentences

Stock-based compensation — — — — 141 — — 141

— — — — 141 — — 141

Issuance of warrants with convertible note — — — — 39 — — 39

— — — — 39 — — 39

— — — — — — ( 1,565 ) ( 1,565 )

Net loss — — — — — — ( 1,565 ) ( 1,565 )

Balance - March 31, 2023 — — 3,181,578 3 18,088 — ( 34,458 ) ( 16,367 )

Proceeds from sale of common stock — — 12,853 — 180 — — 180

— — 12,853 — 180 — — 180

Stock-based compensation — — — — 2,461 — — 2,461

— — — — 2,461 — — 2,461

Issuance of warrants with convertible note — — — — 928 — — 928

— — — — 928 — — 928

JV obligation reclassified to equity — — — — 5,583 — — 5,583

— — — — 5,583 — — 5,583

— — — — — — ( 4,629 ) ( 4,629 )

Net loss — — — — — — ( 4,629 ) ( 4,629 )

Balance - June 30, 2023 — — 3,194,431 3 27,240 — ( 39,087 ) ( 11,844 )

— — 3,194,431 $ 3 $ 27,240 $ — $ ( 39,087 ) $ ( 11,844 )

Proceeds from sale of common stock — — 3,142 — 44 — — 44

Stock-based compensation — — — — 164 — — 164

Net loss — — — — — — ( 2,703 ) ( 2,703 )

Balance - September 30, 2023 — $ — 3,197,573 $ 3 $ 27,448 $ — $ ( 41,790 ) $ ( 14,339 )

The accompanying notes are an integral part of these Condensed Consolidated Financial Statements

3 unchanged sentences

(In thousands)

For the Six Months Ended June 30,

For the Nine Months Ended September 30,

Cash Flows Used in Operating Activities (Unaudited)

3 unchanged sentences

Amortization of intangible assets 431 20

Amortization of deferred loan costs 17 44

Amortization of right-of-use asset 177 —

Amortization of debt discount 156 251

Non-cash interest expense, net 267 456

Stock-based compensation 3,844 2,766

Change in fair value of JV obligation — 197

Provision for credit losses 1 —

Change in fair value of convertible notes payable ( 12,882 ) —

2 unchanged sentences

Change in fair value of warrant asset 24 —

Unrealized loss on foreign currency transactions ( 131 ) —

Unrealized gain on foreign currency transactions ( 123 ) —

Changes in operating assets and liabilities:

16 unchanged sentences

Cash Provided by Financing Activities

Proceeds from sale of common stock — 180

Proceeds from warrant exercises 2 —

Proceeds from sale of common stock and exercise of warrants 2 224

Net proceeds from ATM stock offering 9,582 —

Net proceeds from promissory notes 2,000 2,150

Net proceeds from loan from Inpixon (prior to merger) 1,012 —

XTI AEROSPACE, INC.

2 unchanged sentences

(In thousands)

Net proceeds from ATM stock offering 8,547 —

Net proceeds from promissory notes 2,000 575

Net proceeds from loan from Inpixon (prior to merger) 1,012 —

Net proceeds from convertible notes — 750

29 unchanged sentences

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE SIX MONTHS ENDED JUNE 30, 2024 AND 2023

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023

Note 1 - Organization and Nature of Business

On March 12, 2024, XTI Aerospace, Inc., the "Company", formerly known as Inpixon (“Legacy Inpixon”), Superfly Merger Sub Inc., a Delaware corporation and a wholly owned subsidiary of Legacy Inpixon (“Merger Sub”), and XTI Aircraft Company, a Delaware corporation (“Legacy XTI”), completed their previously announced merger transaction pursuant to that certain Agreement and Plan of Merger, dated as of July 24, 2023 and amended on December 30, 2023 and March 12, 2024 (the “XTI Merger Agreement”), pursuant to which Legacy XTI merged in a reverse triangular merger with Merger Sub with Legacy XTI surviving the merger as a wholly-owned subsidiary of the Company (the “XTI Merger”).

On March 12, 2024 (the "Closing Date"), XTI Aerospace, Inc., the "Company", formerly known as Inpixon (“Legacy Inpixon”), Superfly Merger Sub Inc., a Delaware corporation and a wholly owned subsidiary of Legacy Inpixon (“Merger Sub”), and XTI Aircraft Company, a Delaware corporation (“Legacy XTI”), completed their previously announced merger transaction pursuant to that certain Agreement and Plan of Merger, dated as of July 24, 2023 and amended on December 30, 2023 and March 12, 2024 (the “XTI Merger Agreement”), pursuant to which Legacy XTI merged in a reverse triangular merger with Merger Sub with Legacy XTI surviving the merger as a wholly-owned subsidiary of the Company (the “XTI Merger”).

In connection with the closing of the XTI Merger, our corporate name changed from Inpixon to “XTI Aerospace, Inc.” and the combined company opened for trading on the Nasdaq Capital Market on March 13, 2024 under the new ticker symbol “XTIA.”

Based on the guidance of ASC Topic 805, "Business Combinations," the Company determined the XTI Merger should be accounted for as a reverse acquisition with Legacy XTI being considered the accounting acquirer.

Therefore, the condensed consolidated financial statements included in this report represent a continuation of the financial statements of Legacy XTI and the results of operations of the accounting acquired entity, Legacy Inpixon, are included in the condensed consolidated financial statements as of the March 12, 2024 merger closing date and through the June 30, 2024 reporting date.

The Company determined the XTI Merger should be accounted for as a reverse acquisition with Legacy XTI being considered the accounting acquirer.

Therefore, the condensed consolidated financial statements included in this report represent a continuation of the financial statements of Legacy XTI and the results of operations of the accounting acquired entity, Legacy Inpixon, are included in the condensed consolidated financial statements as of the Closing Date and through the September 30, 2024 reporting date.

Following the closing of the XTI Merger, the Company is primarily an aircraft development company.

5 unchanged sentences

By having real-time visibility into operations, industrial organizations can make informed, data-driven decisions, minimize downtime, and ensure compliance with industry regulations.

Our full-stack industrial IoT solution provides end-to-end visibility and control over a wide range of assets and devices.

It is designed to help organizations optimize their operations and gain a competitive edge in today's data-driven world.

The turn-key platform integrates a range of technologies, including RTLS, sensor networks, edge computing and big data analytics to provide a comprehensive view of an organization's operations.

We help organizations track the location and status of assets in real-time, identify inefficiencies, and make decisions that drive business growth.

Our IoT stack covers all the technology layers, from the edge devices to the cloud.

It includes hardware components such as sensors and gateways, a robust software platform for data management and analysis, and a user-friendly dashboard for real-time monitoring and control.

Our solutions also offer robust security features, to help ensure the protection of sensitive data.

Additionally, our RTLS provides scalability and flexibility, allowing organizations to easily integrate it with their existing systems and add new capabilities as their needs evolve.

Note 2 - Basis of Presentation

2 unchanged sentences

In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included.

Interim results for the three and six months ended June 30, 2024 are not necessarily indicative of the results for the full year ending December 31, 2024.

Interim results for the three and nine months ended September 30, 2024 are not necessarily indicative of the results for the full year ending December 31, 2024.

These interim unaudited condensed consolidated financial statements should be read in conjunction with Legacy Inpixon's audited financial statements and notes for the years ended December 31, 2023 and 2022 included in the annual report on Form 10-K for the year ended December 31, 2023, filed with the SEC on April 16, 2024.

3 unchanged sentences

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2024 AND 2023

FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023

Note 3 - Summary of Significant Accounting Policies

1 unchanged sentence

Liquidity and Going Concern

As of June 30, 2024, the Company has a working capital deficit of approximately $ 7.9 million, and cash of approximately $ 5.8 million.

For the six months ended June 30, 2024, the Company had a net loss of approximately $ 17.3 million.

During the six months ended June 30, 2024, the Company used approximately $ 8.2 million of cash for operating activities.

As of September 30, 2024, the Company has a working capital deficit of approximately $ 11.9 million, and cash of approximately $ 0.5 million.

For the nine months ended September 30, 2024, the Company had a net loss of approximately $ 21.7 million.

During the nine months ended September 30, 2024, the Company used approximately $ 14.3 million of cash for operating activities.

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 supplemented the revenues it earned with proceeds from the sale of our equity and debt securities and proceeds from loans and bank credit lines.

In order to continue its operations, the Company has supplemented the revenues it earned with proceeds from the sale of its equity and debt securities and proceeds from loans and bank credit lines.

The Company's recurring losses and utilization of cash in its operations are indicators of going concern.

The Company’s condensed consolidated financial statements as of June 30, 2024 and for the three and six months ended June 30, 2024 and 2023 have been prepared under the assumption that the Company will continue as a going concern for the next twelve months from the date the financial statements are issued.

The Company’s condensed consolidated financial statements as of September 30, 2024 and for the three and nine months ended September 30, 2024 and 2023 have been prepared under the assumption that the Company will continue as a going concern for the next twelve months from the date the financial statements are issued.

Management’s plans and assessment of the probability that such plans will mitigate and alleviate any substantial doubt about the Company’s ability to continue as a going concern is dependent upon the Company's ability to obtain additional equity or debt financing, and attain further operating efficiency, which is uncertain, which together represent the principal conditions that raise substantial doubt about our ability to continue as a going concern.

The Company’s condensed consolidated financial statements as of and for the three and six months ended June 30, 2024 and 2023 do not include any adjustments that might result from the outcome of this uncertainty.

The Company’s condensed consolidated financial statements as of and for the three and nine months ended September 30, 2024 and 2023 do not include any adjustments that might result from the outcome of this uncertainty.

Consolidations

14 unchanged sentences

• the valuation allowance for deferred tax assets.

XTI AEROSPACE, INC.

AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023

Cash and Cash Equivalents

Cash consists primarily of demand deposit bank accounts, which, from time to time, may exceed federally insured limits.

The Company considers all highly liquid investments with an original maturity from date of purchase of three months or less, or that are readily convertible into known amounts of cash, to be cash equivalents.

Credit Risk and Concentrations

Financial instruments that subject the Company to credit risk consist principally of trade accounts receivable and cash and cash equivalents.

The Company performs certain credit evaluation procedures and does not require collateral for financial instruments subject to credit risk.

The customers who account for 10% or more of the Company's revenue for the three and nine months ended September 30, 2024 or 10% or more of the Company's outstanding receivable balance as of September 30, 2024 are presented as follows:

Percentage of revenues Percentage of accounts receivable

Customer For the Three Months Ended September 30, 2024 For the Nine Months Ended September 30, 2024 As of September 30, 2024

A 25 % 23 % **

C 25 % 16 % 29 %

D 13 % 12 % 10 %

**Represents less than 10% of the total for the respective period

The Company did not have revenue for the three and nine months ended September 30, 2023.

The Company did not have outstanding trade receivables as of September 30, 2023.

The vendors who account for 10% or more of the Company's purchases or 10% or more of the Company's outstanding payable balance are presented as follows for the periods indicated:

Percentage of purchases Percentage of accounts payable

Three Months Ended September 30, Nine Months Ended September 30, As of September 30,

Vendor 2024 2023 2024 2023 2024 2023

A ** 45 % ** 42 % 21 % 61 %

B ** ** ** 11 % ** **

C ** ** ** ** ** 23 %

**Represents less than 10% of the total for the respective period

XTI AEROSPACE, INC.

AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023

Business Combinations

2 unchanged sentences

All acquisition costs are expensed as incurred.

XTI AEROSPACE, INC.

AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2024 AND 2023

Note 3 - Summary of Significant Accounting Policies (continued)

Intangible Assets

Intangible assets primarily consist of developed technology, patents, customer relationships, and trade names/trademarks.

They are amortized ratably over a range of 5 to 15 years, which approximates customer attrition rate and technology obsolescence.

Acquired In-Process Research and Development (“IPR&D”)

3 unchanged sentences

During fiscal year 2024, the Company acquired IPR&D through the XTI Merger.

Carrying Value, Recoverability and Impairment of Long-Lived Assets

The Company has adopted Section 360-10-35 of the FASB ASC for its long-lived assets.

Pursuant to ASC Paragraph 360-10-35-17, an impairment loss shall be recognized only if the carrying amount of a long-lived asset (asset group) is not recoverable and exceeds its fair value.

The carrying amount of a long-lived asset (asset group) is not recoverable if it exceeds the sum of the undiscounted cash flows expected to result from the use and eventual disposition of the asset (asset group).

That assessment shall be based on the carrying amount of the asset (asset group) at the date it is tested for recoverability.

An impairment loss shall be measured as the amount by which the carrying amount of a long-lived asset (asset group) exceeds its fair value.

Pursuant to ASC Paragraph 360-10-35-20 if an impairment loss is recognized, the adjusted carrying amount of a long-lived asset shall be its new cost basis.

For a depreciable long-lived asset, the new cost basis shall be depreciated (amortized) over the remaining useful life of that asset.

Restoration of a previously recognized impairment loss is prohibited.

Pursuant to ASC Paragraph 360-10-35-21, the Company’s long-lived asset (asset group) is tested for recoverability whenever events or changes in circumstances indicate that its carrying amount may not be recoverable.

The Company considers the following to be some examples of such events or changes in circumstances that may trigger an impairment review:

(a) significant decrease in the market price of a long-lived asset (asset group);

(b) a significant adverse change in the extent or manner in which a long-lived asset (asset group) is being used or in its physical condition;

(c) a significant adverse change in legal factors or in the business climate that could affect the value of a long-lived asset (asset group), including an adverse action or assessment by a regulator;

(d) an accumulation of costs significantly in excess of the amount originally expected for the acquisition or construction of a long-lived asset (asset group);

(e) a current-period operating or cash flow loss combined with a history of operating or cash flow losses or a projection or forecast that demonstrates continuing losses associated with the use of a long-lived asset (asset group);

and (f) a current expectation that, more likely than not, a long-lived asset (asset group) will be sold or otherwise disposed of significantly before the end of its previously estimated useful life.

The Company tests its long-lived assets for potential impairment indicators at least annually and more frequently upon the occurrence of such events.

Based on its assessments, the Company has recorded no long-lived assets impairment during the six months ended June 30, 2024 and 2023.

The Company tests goodwill for potential impairment at least annually as of October 1, or more frequently if an event or other circumstance indicates that the Company may not be able to recover the carrying amount of the net assets of the reporting unit.

In evaluating goodwill for impairment, the Company may assess qualitative factors to determine whether it is more likely than not (that is, a likelihood of more than 50%) that the fair value of a reporting unit is less than its carrying amount.

If the Company bypasses the qualitative assessment, or if the Company concludes that it is more likely than not that the fair value of a reporting unit is less than its carrying value, then the Company performs a quantitative impairment test by comparing the fair value of a reporting unit with its carrying amount.

The Company calculates the estimated fair value of a reporting unit using a weighting of the income and market approaches.

For the income approach, the Company uses internally developed discounted cash flow models that include the following assumptions, among others:

projections of revenues, expenses, and related cash flows based on assumed long-term growth rates

Intangible Assets and Goodwill

Intangible assets primarily consist of developed technology, patents, customer relationships, and trade names/trademarks.

They are amortized ratably over a range of 5 to 15 years, which approximates customer attrition rate and technology obsolescence.

The Company tests goodwill for potential impairment at least annually as of October 1, or more frequently if events or changes in circumstances indicate that the asset may be impaired .

Goodwill is tested for impairment by comparing the fair value of the reporting unit with its carrying amount and the Company recognizes an impairment charge, if any, for the amount by which the carrying amount exceeds the reporting unit’s fair value.

Based on its assessments, the Company does not believe it has a goodwill impairment during the nine months ended September 30, 2024 and 2023.

Impairment of Long-Lived Assets

The Company reviews its long-lived assets, inclusive of its right-of-use assets, for impairment whenever events or changes in circumstances indicate the carrying amount of an asset may not be recoverable.

Recoverability of assets held and used is measured by comparison of the carrying amount of an asset to the future undiscounted cash flows expected to be generated from the use of the asset and its eventual disposition.

If the carrying amount of an asset group exceeds its estimated future undiscounted cash flows, an impairment charge is recognized for the amount by which the carrying amount of the asset group exceeds its fair value.

For the nine months ended September 30, 2024 and 2023, the Company determined none of its long-lived assets were impaired.

Revenue Recognition

In accordance with ASC Topic 606, Revenue from Contracts with Customers (“ASC 606”), the Company recognizes revenue when the customer obtains control of promised goods, in an amount that reflects the consideration that it expects to receive in exchange for those goods.

To determine revenue recognition for arrangements that the Company determines are within the scope of ASC 606, the Company performs the following five steps:

(i) identify the contract with a customer, (ii) identify the performance obligations in the contract, (iii) determine the transaction price, including variable consideration, if any, (iv) allocate the transaction price to the performance obligations in the contract, and (v) recognize revenue when (or as) the Company satisfies a performance obligation.

The Company only applies the five-step model to contracts when it is probable that it will collect the consideration to which it is entitled in exchange for the goods it transfers to a customer.

XTI AEROSPACE, INC.

1 unchanged sentence

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2024 AND 2023

Note 3 - Summary of Significant Accounting Policies (continued)

and demand trends;

expected future investments to grow new units;

and estimated discount rates.

For the market approach, the Company uses internal analyses based primarily on market comparables.

The Company bases these assumptions on its historical data and experience, third party appraisals, industry projections, micro and macro general economic condition projections, and its expectations.

Based on its assessments, the Company has recorded no goodwill impairment during the six months ended June 30, 2024 and 2023.

Revenue Recognition

The Company recognizes revenue when control is transferred of the promised products or services to its customers, in an amount that reflects the consideration the Company expects to be entitled to in exchange for those products or services.

The Company derives revenue from software as a service, design and implementation services for its Indoor Intelligence systems, and professional services for work performed in conjunction with its systems.

FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023

Hardware and Software Revenue Recognition

For sales of hardware and software products, the Company’s performance obligation is satisfied at a point in time when they are shipped to the customer.

This is when the customer has title to the product and the risks and rewards of ownership.

The delivery of products to the Company's customers occurs in a variety of ways, including (i) as a physical product shipped from the Company’s warehouse, (ii) via drop-shipment by a third-party vendor, or (iii) via electronic delivery with respect to software licenses.

For sales of hardware and software products, the Company’s performance obligation is satisfied at a point in time when they are shipped to the customer, at which control is deemed transferred to the customer, and has title of the product and holds the risks and rewards of ownership.

The Company leverages drop-ship arrangements with many of its vendors and suppliers to deliver products to customers without having to physically hold the inventory at its warehouse.

In such arrangements, the Company negotiates the sale price with the customer, pays the supplier directly for the product shipped, bears credit risk of collecting payment from its customers and is ultimately responsible for the acceptability of the product and ensuring that such product meets the standards and requirements of the customer.

Accordingly, the Company is the principal in the transaction with the customer and records revenue on a gross basis.

Accordingly, the Company concluded it is the principal in the transaction with the customer and records revenue on a gross basis.

The Company receives fixed consideration for sales of hardware and software products.

16 unchanged sentences

Materials, or other specified direct costs, are reimbursed as actual costs and may include markup.

The Company has elected the practical expedient to recognize revenue for the right to invoice because the Company’s right to consideration corresponds

XTI AEROSPACE, INC.

AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2024 AND 2023

Note 3 - Summary of Significant Accounting Policies (continued)

directly with the value to the customer of the performance completed to date.

The Company has elected the practical expedient to recognize revenue for the right to invoice because the Company’s right to consideration corresponds directly with the value to the customer of the performance completed to date.

For fixed fee contracts including maintenance service provided by in house personnel, the Company recognizes revenue evenly over the service period using a time-based measure because the Company is providing continuous service.

1 unchanged sentence

Anticipated losses are recognized as soon as they become known.

For the six months ended June 30, 2024 and 2023, the Company did not incur any such losses.

For the nine months ended September 30, 2024 and 2023, the Company did not incur any such losses.

These amounts are based on known and estimated factors.

5 unchanged sentences

All software provides customers with the same functionality and differ mainly in the duration over which the customer benefits from the software.

XTI AEROSPACE, INC.

AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023

The timing of the Company's revenue recognition related to the licensing revenue stream is dependent on whether the software licensing agreement entered into represents a good or service.

19 unchanged sentences

The Company records such advance deposits as a liability and defers the related revenue recognition until delivery of an aircraft occurs, if any.

XTI AEROSPACE, INC.

AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2024 AND 2023

Note 3 - Summary of Significant Accounting Policies (continued)

Convertible Instruments

GAAP requires companies to bifurcate conversion options from their host instruments and account for them as free-standing derivative financial instruments according to certain criteria.

The criteria include circumstances in which (a) the economic characteristics and risks of the embedded derivative instrument are not clearly and closely related to the economic characteristics and risks of the host contract, (b) the hybrid instrument that embodies both the embedded derivative instrument and the host contract is not re-measured at fair value under otherwise applicable GAAP changes in fair value reported in earnings as they occur and (c) a separate instrument with the same terms as the embedded derivative instrument would be considered a derivative instrument.

An exception to this rule is when the host instrument is deemed to be conventional as that term is described under applicable GAAP.

When the Company has determined that the embedded conversion options should not be bifurcated from their host instruments, the Company records, when necessary, discounts to convertible notes for the intrinsic value of conversion options embedded in debt instruments based upon the differences between the fair value of the underlying common stock at the commitment date of the note transaction and the effective conversion price embedded in the note.

Debt discounts under these arrangements are amortized over the term of the related debt to their stated date of redemption.

When the Company has determined the embedded conversion options should be bifurcated from their host instruments, the Company records a free-standing derivative asset or liability measured at fair value at issuance.

Subsequent to initial measurement, the Company will re-measure the derivative asset or liability at fair value at each reporting date with changes in the fair value recognized in earnings.

Stock-Based Compensation

The Company accounts for options granted to employees by measuring the cost of services received in exchange for the award of equity instruments based upon the fair value of the award on the date of grant.

The fair value of that award is then ratably recognized as an expense over the period during which the recipient is required to provide services in exchange for that award.

The Company measures compensation expense for its non-employee stock-based compensation under ASC 718, "Stock Based Compensation".

The fair value of the option issued or committed to be issued is used to measure the transaction, as this is more reliable than the fair value of the services received.

The fair value is measured at the value of the Company’s common stock or stock award on the date that the commitment for performance by the counterparty has been reached or the counterparty’s performance is complete.

The fair value of the equity instrument is charged directly to stock-based compensation expense and credited to additional paid-in capital.

The assumptions used in calculating the fair value of stock-based awards represent management’s best estimates and involve inherent uncertainties and the application of management’s judgment.

As a result, if factors change and management uses different assumptions, stock-based compensation expense could be materially different for future awards.

The Company incurred the following stock-based compensation charges for the periods indicated below (in thousands):

For the Three Months Ended June 30, For the Six Months Ended June 30,

2024 2023 2024 2023

Employee and consultant stock options 1

$ ( 59 ) $ 2,461 $ 84 $ 2,602

Vesting of previously unvested warrants 2

Professional fees 2

Total $ ( 59 ) $ 2,461 $ 5,733 $ 2,602

1 amount included in general and administrative expenses on the condensed consolidated statements of operations

2 amount included in merger-related transaction costs on the condensed consolidated statements of operations

The Company’s stock-based compensation relates to stock options granted to employees and non-employees.

The Company recognizes the cost of share-based awards granted to employees and non-employees based on the estimated grant-date fair value of the awards.

Forfeitures are accounted for as they occur, which may result in negative expense when forfeitures exceed the expense recorded within the period.

The Company recognizes expense on a straight-line basis over the requisite service period of the award, which is generally equal to the vesting period of the award.

The Company estimates the grant-date fair value of the stock option awards with service only vesting conditions using the Black-Scholes option-pricing model.

The Black-Scholes option-pricing model utilizes inputs and assumptions which involve inherent uncertainties and generally require significant judgment.

As a result, if factors or expected outcomes change and significantly different assumptions or estimates are used, the Company’s stock-based compensation could be materially different.

Significant inputs and assumptions include:

Fair value of Common Stock – As there was no public market for Legacy XTI’s common stock prior to the XTI Merger, the fair value of the shares of common stock underlying the stock-based awards on the grant-date has historically been

XTI AEROSPACE, INC.

1 unchanged sentence

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2024 AND 2023

Note 3 - Summary of Significant Accounting Policies (continued)

As the Company accounts for stock option forfeitures in the period in which the forfeiture occurred, the income recognized during the three months ended June 30, 2024 as a result of forfeitures exceeded the expense recognized resulting in a negative or income of approximately $ 59,000 .

FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023

determined by Legacy XTI’s Board of Directors with assistance of third-party valuation specialists.

Legacy XTI's Board of Directors exercised reasonable judgment and considered a number of objective and subjective factors to determine the best estimate of the fair market value, which included important developments in Legacy XTI’s operations, actual operating results, financial performance, external market conditions, equity market conditions of comparable public companies, and the lack of marketability of Legacy XTI’s common stock.

Expected Term – The Company’s expected term represents the period that the Company’s stock-based awards are expected to be outstanding and is determined using the simplified method (based on the mid-point between the vesting date and the end of the contractual term).

Expected Volatility – Because Legacy XTI was privately held prior to the XTI Merger and did not have an active trading market for its common stock, the expected volatility was estimated based on the average volatility for publicly traded companies that the Company considers to be comparable, over a period equal to the expected term of the stock option grants.

Risk-Free Interest Rate – The risk-free interest rate is based on the U.S.

Treasury zero coupon issues in effect at the time of grant for periods corresponding with the expected term of option.

Expected Dividend – The Company has never paid dividends on its common stock and has no plans to pay dividends on its common stock.

Therefore, the Company used an expected dividend yield of zero.

Net Loss Per Share

The Company computes basic and diluted earnings per share by dividing net loss attributable to common stockholders by the weighted average number of shares of common stock outstanding during the period.

Basic and diluted net loss per share were the same since the inclusion of shares of common stock issuable pursuant to the exercise of options and warrants in the calculation of diluted net loss per share would have been anti-dilutive.

The following table summarizes the weighted average number of shares of common stock and common stock equivalents excluded from the calculation of diluted net loss per share for the three and six months ended June 30, 2024 and 2023 as they are considered to be anti-dilutive:

For the Three Months Ended June 30, For the Six Months Ended June 30,

2024 2023 2024 2023

Options 3,292,125 1,161,688 2,222,239 1,054,138

Warrants 802,565 143,924 629,810 131,796

Convertible preferred stock 2 — 2 —

Convertible notes 33,285 670,700 502,165 634,942

Total 4,127,977 1,976,312 3,354,216 1,820,876

The basic earnings per share calculation for the three months ended June 30, 2024 and 2023 included 209,688 and 608,528 penny warrant shares, respectively, since the exercise price was $ 0.01 per share.

The basic earnings per share calculation for the six months ended June 30, 2024 and 2023 included 608,528 and 608,528 of penny warrants shares, respectively.

Additionally, the basic earnings per share calculation for the three months ended June 30, 2023 and for the six months ended June 30, 2024 and 2023 included 298,395 shares of common stock that were issuable to Xeriant Inc.

("Xeriant") related to the joint venture arrangement that expired by its term on May 31, 2023.

The shares were issued to Xeriant for no additional consideration immediately prior to the XTI Merger.

Preferred Stock

The Company relies on the guidance provided by ASC 480, "Distinguishing Liabilities from Equity" ("ASC 480"), to classify certain redeemable and/or convertible instruments.

Preferred shares subject to mandatory redemption are classified as liability instruments and are measured at fair value.

Conditionally redeemable preferred shares (including preferred shares that feature redemption rights that are either within the control of the holder or subject to redemption upon the occurrence of uncertain events not solely within the Company’s control) are classified as temporary equity.

At all other times, preferred shares are classified as permanent equity.

The Company also follows the guidance provided by ASC 815, "Derivatives and Hedging" (“ASC 815”), which states that contracts that are both, (1) indexed to its own stock and (2) classified in stockholders’ equity in its statement of financial position, are not classified as derivative instruments, and to be recorded under stockholder's equity on the balance sheet of the financial statements.

Management assessed the preferred stock and determined that it did meet the scope exception under ASC 815, and would be recorded as equity, and not a derivative instrument, on the balance sheet of the Company's financial statements.

Fair Value of Financial Instruments and Fair Value Measurements

Financial instruments consist of cash and cash equivalents, accounts receivable, notes receivable, accounts payable, and short-term debt.

The Company determines the estimated fair value of such financial instruments presented in these financial statements using available market information and appropriate methodology.

These financial instruments, except for short-term

XTI AEROSPACE, INC.

AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2024 AND 2023

Note 3 - Summary of Significant Accounting Policies (continued)

debt and notes receivable, are stated at their respective historical carrying amounts, which approximate fair value due to their short-term nature.

Short-term debt approximates market value based on similar terms available to the Company in the market place.

ASC 820 , " Fair Value Measurements" (“ASC 820” ), provides guidance on the development and disclosure of fair value measurements.

The Company follows this authoritative guidance for fair value measurements, which defines fair value, establishes a framework for measuring fair value under generally accepted accounting principles in the United States, and expands disclosures about fair value measurements.

The guidance requires fair value measurements be classified and disclosed in one of the following three categories:

Quoted prices (unadjusted) in active markets that are accessible at the measurement date for identical assets or liabilities.

Observable prices that are based on inputs not quoted on active markets but corroborated by market data.

Unobservable inputs which are supported by little or no market activity and values determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which the determination of fair value requires significant judgment or estimation.

Fair value measurements discussed herein are based upon certain market assumptions and pertinent information available to management as of June 30, 2024 and December 31, 2023 and during the periods ended June 30, 2024 and June 30, 2023.

Net loss per share attributable to common stockholders is computed using the two-class method required for multiple classes of common stock and participating securities.

The Company’s participating securities included the Company’s convertible preferred stock and preferred stock.

Neither the holders of convertible preferred stock, preferred stock nor the holders of the Company’s common stock warrants have a contractual obligation to share in losses.

Basic net loss per share attributable to common stockholders is calculated by dividing the net loss, as adjusted for any dividends on the preferred stock for the period, attributable to common stockholders by the weighted-average number of shares of common stock outstanding during the period, adjusted for outstanding shares that are subject to repurchase or outstanding shares that are contingently returnable by the holder.

Contingently issuable shares, including shares that are issuable for little or no cash consideration, are considered outstanding common shares and included in net loss per share as of the date that all necessary conditions have been satisfied.

Such shares include outstanding penny warrants and shares issuable to Xeriant Inc.

("Xeriant") related to the the joint venture arrangement that expired on May 31, 2023.

Diluted net loss per share is computed by giving effect to all potentially dilutive securities outstanding for the period using the treasury stock method or the if-converted method based on the nature of such securities.

For periods in which the Company reports net losses, diluted net loss per common share attributable to common stockholders is the same as basic net loss per common share attributable to common stockholders, because potentially dilutive common shares are not assumed to have been issued if their effect is anti-dilutive.

The Company and its Chief Executive Officer ("CEO"), acting as the Chief Operating Decision Maker ("CODM") determined its operating segments in accordance with ASC 280, "Segment Reporting" ("ASC 280").

2 unchanged sentences

In July 2023, the FASB issued ASU 2023-03, "Presentation of Financial Statements (Topic 205), Income Statement - Reporting Comprehensive Income (Topic 220), Distinguishing Liabilities from Equity (Topic 480), Equity (Topic 505), and Compensation - Stock Compensation (Topic 718)", which updates codification on how an entity would apply the scope guidance in paragraph 718-10-15-3 to determine whether profits interest and similar awards should be accounted for in accordance with Topic 718, Compensation—Stock Compensation.

The effective date of this update is for fiscal years beginning after December 15, 2023, including interim periods within those fiscal years.

The effective date of this update is for fiscal years beginning

XTI AEROSPACE, INC.

AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023

after December 15, 2023, including interim periods within those fiscal years.

The Company adopted ASU 2023-03 as of January 1, 2024.

The adoption of this guidance did not have a material impact on the condensed consolidated financial statements and disclosures.

Recently Issued Accounting Standards Not Yet Adopted

The Company reviewed recently issued accounting pronouncements and concluded that they were not applicable to the condensed consolidated financial statements, except for the following:

In October 2023, the FASB issued ASU 2023-06, "Disclosure Improvements:

Codification Amendments in Response to the SEC’s Disclosure Updated and Simplification Initiative", which amends the disclosure or presentation requirements related to various subtopics in the FASB Accounting Standards Codification (the “Codification”).

The ASU was issued in response to the SEC’s August 2018 final rule that updated and simplified disclosure requirements.

The new guidance is intended to align GAAP requirements with those of the SEC and to facilitate the application of GAAP for all entities.

For entities subject to the SEC’s existing disclosure requirements and for entities required to file or furnish financial statements with or to the SEC in preparation for the sale of or for purposes of issuing securities that are not subject to contractual restrictions on transfer, the effective date for each amendment will be the date on which the SEC removes that related disclosure from its rules.

XTI AEROSPACE, INC.

1 unchanged sentence

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2024 AND 2023

Note 3 - Summary of Significant Accounting Policies (continued)

other entities, the amendments will be effective two years later.

However, if by June 30, 2027, the SEC has not removed the related disclosure from its regulations, the amendments will be removed from the Codification and not become effective for any entity.

The Company is currently assessing potential impacts of ASU 2023-06 and does not expect the adoption of this guidance will have a material impact on its condensed consolidated financial statements and disclosures.

FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023

Recently Issued Accounting Standards Not Yet Adopted

In November 2023, the FASB issued ASU 2023-07, Segment Reporting (Topic 280) - Improvements to Reportable Segment Disclosures.

2 unchanged sentences

The Company does not expect to early adopt the new standard.

The Company is currently evaluating the impact of ASU 2023-07 on its financial statements and related disclosures and will adopt the new standard using a retrospective approach.

The Company is currently evaluating the impact of ASU 2023-07 on its financial statements and related disclosures.

In December 2023, the FASB also issued ASU 2023-09, Income Taxes (Topic 740) - Improvements to Income Tax Disclosures.

4 unchanged sentences

The Company is currently evaluating the impact of ASU 2023-09 on its financial statements and related disclosures.

In March 2024, FASB issued ASU No.

2024-01, “Compensation- Stock Compensation (Topic 718):

Scope Application of Profits Interest and Similar Awards.” ASU 2024-01 provides an illustrative example that includes four fact patterns to demonstrate how an entity should apply the scope guidance in paragraph 718-10-15-3 to determine whether a profits interest award should be accounted for in accordance with Topic 718.

ASU 2024-01 is effective for fiscal years beginning after December 15, 2024.

The Company is currently evaluating the impact of ASU 2024-01 on its financial statements and related disclosures.

Note 4 - Disaggregation of Revenue

XTI AEROSPACE, INC.

AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023

Note 4 - Disaggregation of Revenue and Deferred Revenue

Disaggregation of Revenue

2 unchanged sentences

Revenues consisted of the following (in thousands):

For the Three Months Ended June 30, For the Six Months Ended June 30,

For the Three Months Ended September 30, For the Nine Months Ended September 30,

2024 2023 2024 2023

8 unchanged sentences

Total Revenue $ 918 $ — $ 2,169 $ —

XTI AEROSPACE, INC.

AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2024 AND 2023

Note 4 - Disaggregation of Revenue (continued)

For the Three Months Ended June 30, For the Six Months Ended June 30,

For the Three Months Ended September 30, For the Nine Months Ended September 30,

2024 2023 2024 2023

11 unchanged sentences

(3) Software As A Service Revenue's performance obligation is satisfied evenly over the service period using a time-based measure because the Company is providing continuous access to its service and revenue is recognized over time.

XTI AEROSPACE, INC.

AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023

Deferred revenue

As of December 31, 2023, the Company did not have any deferred revenue.

As part of the XTI Merger, the Company acquired approximately $ 0.8 million of deferred revenue, all of which relates to RTLS maintenance agreements.

The Company's deferred revenue balance of $ 0.5 million as of September 30, 2024 related to cash received in advance for product maintenance services and professional services provided by the Company’s technical staff.

The fair value of the deferred revenue approximates the services to be rendered.

The Company expects to satisfy its remaining performance obligations for these maintenance services and professional services, and recognize the deferred revenue and related contract costs over the next twelve months.

Note 5 – Merger Transaction

13 unchanged sentences

The Company utilized Legacy Inpixon's common stock price in determining fair value as it is more reliably measurable than the value of Legacy XTI’s (accounting acquirer) equity interests given it is not a publicly traded entity.

The fair value of warrants of approximately $ 3.3 million was included in the total equity consideration.

The aggregate fair value of warrants was approximately $ 3.3 million was included in the total equity consideration.

A portion of this total represents 918,689 warrants outstanding by the Company with a fair value of $ 1.00 per warrant, which is the warrant's redemption value.

The warrant fair value was determined to be the redemption value as the warrants include protective covenants for the Company which prevent the holder from exercising the warrants.

The remainder of this total represents

The remainder of this total represents 491,310 warrants with a fair value of $ 4.75 per warrant which was determined by using level 3 inputs and utilizing a Black-Scholes valuation.

Significant inputs related to these warrants are as follows:

Fair value of common stock $ 5.27

Exercise price $ 5.13

Expected term 4.76 years

Volatility 146 %

Risk-free interest rate 4.2 %

Dividend yield — %

The fair value of preferred stock of approximately $ 11.3 million included in the total equity consideration represents 11,302 shares of a new series of Preferred Stock that was issued and outstanding by the Company upon the consummation of the XTI Merger at a stated value and fair value of $ 1,000 per share.

XTI AEROSPACE, INC.

1 unchanged sentence

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2024 AND 2023

Note 5 – Merger Transaction (continued)

491,310 warrants with a fair value of $ 4.75 per warrant which was determined by using level 3 inputs utilizing a Black-Scholes valuation.

The Black-Scholes valuation inputs include a dividend rate of 0.0 %, risk free rate of 4.2 %, share price of $ 5.27 , exercise price of $ 5.13 per share, an expected term of 4.76 years, and volatility of 146 %.

The issuance of the preferred stock was determined to be an arm's length transaction, therefore fair value is equal to cash proceeds.

FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023

The Company has determined preliminary fair values of the assets acquired and liabilities assumed in the XTI Merger.

29 unchanged sentences

Although no new tax goodwill has been created in the transaction, the Company has approximately $ 5.8 million of tax deductible goodwill that arose in previous transactions which carries over.

For the nine months ended September 30, 2024 and 2023, the Company incurred merger related transaction costs of approximately $ 6.5 million and $ 1.4 million, respectively.

Note 6 - Proforma Financial Information

Inpixon Financial Information

The following unaudited proforma financial information presents the consolidated results of operations of the Company and Legacy Inpixon for the nine months ended September 30, 2024 and 2023, as if the acquisition had occurred as of the beginning

XTI AEROSPACE, INC.

1 unchanged sentence

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2024 AND 2023

Note 5 – Merger Transaction (continued)

For the three months ended June 30, 2024 and 2023, the Company incurred merger related transaction costs of $ 0 and $ 0.6 million, respectively.

For the six months ended June 30, 2024 and 2023, the Company incurred merger related transaction costs of $ 6.5 million and $ 0.7 million, respectively.

Note 6 - Proforma Financial Information

Inpixon Financial Information

The following unaudited proforma financial information presents the consolidated results of operations of the Company and Legacy Inpixon for the six months ended June 30, 2024 and 2023, as if the acquisition had occurred as of the beginning of the first period presented (January 1, 2023) instead of on March 12, 2024.

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023

of the first period presented (January 1, 2023) instead of on March 12, 2024.

The proforma information does not necessarily reflect the results of operations that would have occurred had the entities been a single company during those periods.

The proforma financial information for the Company and Legacy Inpixon is as follows (in thousands):

For the Three Months Ended June 30, 2024 For the Three Months Ended June 30, 2023

For the Three Months Ended September 30, 2024 For the Three Months Ended September 30, 2023

Revenues $ 918 $ 759

Net loss attributable to common stockholders $ ( 4,674 ) $ ( 9,944 )

Net loss per basic and diluted common share $ ( 1.05 ) $ ( 0.91 )

Net loss per basic and diluted share $ ( 0.13 ) $ ( 1.17 )

Weighted average common shares outstanding:

1 unchanged sentence

The proforma financial information for the Company and Legacy Inpixon is as follows (in thousands):

For the Six Months Ended June 30, 2024 For the Six Months Ended June 30, 2023

For the Nine Months Ended September 30, 2024 For the Nine Months Ended September 30, 2023

Revenues $ 2,676 $ 3,486

Net loss attributable to common stockholders $ ( 36,571 ) $ ( 28,397 )

Net loss per basic and diluted common share $ ( 2.15 ) $ ( 1.83 )

Net loss per basic and diluted share $ ( 1.83 ) $ ( 3.35 )

Weighted average common shares outstanding:

Basic and Diluted 20,006,531 8,475,135

Note 7 - Goodwill and Intangible Assets

In connection with the XTI and Inpixon Merger, the excess of the purchase price over the estimated fair value of the net assets assumed of $ 12.4 million was recognized as goodwill.

The Company tests goodwill for impairment at the reporting unit level annually or more frequently if a change in circumstances or the occurrence of events indicates that potential impairment exists.

In accordance with ASC 350, the Company elected to perform a qualitative assessment as of September 30, 2024, to determine if there were any indicators of goodwill impairment that would require a quantitative analysis to be performed.

Due to the qualitative analysis, the Company determined that there were no triggering indicators of goodwill impairment during the three months ended September 30, 2024.

The following table summarizes the changes in the carrying amount of Goodwill for the nine months ended September 30, 2024 (in thousands):

Beginning balance - January 1, 2024

Goodwill recognized in connection with XTI Merger - Note 5

Foreign currency translation adjustment

Ending balance - September 30, 2024

XTI AEROSPACE, INC.

1 unchanged sentence

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2024 AND 2023

Note 7 - Intangible Assets

Intangible assets at June 30, 2024 and December 31, 2023 consisted of the following (in thousands):

June 30, 2024

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023

Intangible Assets

Intangible assets at September 30, 2024 and December 31, 2023 consisted of the following (in thousands):

September 30, 2024

Gross Amount Accumulated Amortization Net Carrying Amount Remaining Weighted Average Useful Life

10 unchanged sentences

Total $ 421 $ ( 155 ) $ 266

Amortization expense for the three and six months ended June 30, 2024 was approximately $ 0.19 million and $ 0.23 million, respectively.

Amortization expense for the three and six months ended June 30, 2023 was approximately $ 0.01 million and $ 0.01 million, respectively.

Amortization expense for the three and nine months ended September 30, 2024 was approximately $ 0.20 million and $ 0.43 million, respectively.

Amortization expense for the three and nine months ended September 30, 2023 was approximately $ 0.01 million and $ 0.02 million, respectively.

Future amortization expense on intangibles assets is anticipated to be as follows (in thousands):

5 unchanged sentences

December 31, 2029 and thereafter 1,169

Total $ 4,778

XTI AEROSPACE, INC.

1 unchanged sentence

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2024 AND 2023

Note 8 - Inventory

FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023

Note 8 - Other Balance Sheet Information

Prepaid expenses and other current assets

Prepaid expenses and other current assets as of September 30, 2024 and December 31, 2023 consisted of the following (in thousands):

As of September 30, 2024 As of December 31, 2023

AVX deposit - related party $ 523 $ —

Prepaid insurance 460 13

Fulfillment costs 286 —

Prepaid software 95 90

Deposits — 22

Total prepaid expenses and other current assets

$ 1,704 $ 125

The Company did not hold any inventory as of December 31, 2023.

Inventory as of June 30, 2024 consisted of the following (in thousands):

As of June 30, 2024

Inventory as of September 30, 2024 consisted of the following (in thousands):

As of September 30, 2024

Raw materials $ 33

1 unchanged sentence

Finished goods 2,572

Inventory $ 2,752

Note 9 - Deferred Revenue

As of December 31, 2023, the Company did not have any deferred revenue.

As part of the XTI Merger, the Company acquired approximately $ 0.8 million of deferred revenue, all of which relates to RTLS maintenance agreements.

The Company's deferred revenue balance of $ 0.5 million as of June 30, 2024 related to cash received in advance for product maintenance services and professional services provided by the Company’s technical staff.

The fair value of the deferred revenue approximates the services to be rendered.

Note 10 - Accrued Liabilities

Accrued liabilities as of June 30, 2024 and December 31, 2023 consisted of the following (in thousands):

As of June 30, 2024 As of December 31, 2023

Total inventory $ 2,730

Accrued expenses and other current liabilities

Accrued expenses and other current liabilities liabilities as of September 30, 2024 and December 31, 2023 consisted of the following (in thousands):

As of September 30, 2024 As of December 31, 2023

Accrued transaction bonuses $ 5,782 $ —

2 unchanged sentences

Accrued other 561 173

Accrued consulting fees 329 —

Accrued sales and other indirect taxes payable 15 —

$ 10,629 $ 1,127

Total accrued expenses and other current liabilities $ 8,659 $ 1,127

XTI AEROSPACE, INC.

1 unchanged sentence

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2024 AND 2023

FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023

Note 9 - Debt

Debt as of June 30, 2024 and December 31, 2023 consisted of the following (in thousands):

Short-Term Debt Maturity June 30, 2024 December 31, 2023

The Company's outstanding debt consisted of the following at the periods indicated (in thousands):

Short-Term Debt Maturity September 30, 2024 December 31, 2023

Promissory Note - 2023 $ — $ 3,071

4 unchanged sentences

Promissory Note - May 24, 2024 5/24/2025 1,386 —

Unamortized Discounts ( 500 ) ( 50 )

Unamortized Loan Costs — ( 35 )

Third Party Note Payable - 2023 12/31/2024 42 —

Third Party Note Payable - 2024 12/14/2024 129 —

Unamortized Discounts ( 356 ) ( 50 )

Unamortized Loan Costs — ( 35 )

Total Short-Term Debt $ 2,620 $ 6,690

7 unchanged sentences

Total Long-Term Debt $ 65 $ 18,546

1 principal balance was either converted to equity immediately prior to the XTI Merger closing time (see Note 12) or subsequently repaid

Interest expense on outstanding debt totaled approximately $ 0.2 million and $ 0.3 million for the three months ended June 30, 2024 and 2023, respectively.

Interest expense on outstanding debt totaled approximately $ 0.6 million and $ 0.5 million for the six months ended June 30, 2024 and 2023, respectively.

Interest expense includes the interest on the outstanding balance of the notes and the amortization of note discounts recorded at issuance for the outstanding debt.

1 principal balance was either converted to equity immediately prior to the XTI Merger closing time or subsequently repaid

Interest expense on outstanding debt totaled approximately $ 0.4 million and $ 0.3 million for the three months ended September 30, 2024 and 2023, respectively.

Interest expense on outstanding debt totaled approximately $ 0.9 million and $ 0.8 million for the nine months ended September 30, 2024 and 2023, respectively.

Promissory Note - 2023

1 unchanged sentence

During the period from January 1, 2024 to March 12, 2024, Legacy Inpixon provided an additional $ 1.0 million in funding to Legacy XTI.

On March 12, 2024, the Company and Legacy XTI effected a reverse triangular merger resulting in Legacy XTI becoming a wholly-owned subsidiary of the Company.

As a result of the XTI Merger, the outstanding subsidiary debt balance, related parent note receivable balance and accrued interest were eliminated upon the consolidation of the Company's June 30, 2024 balance sheet.

The Company intends to legally terminate this intercompany promissory note during the third quarter of 2024.

As a result of the XTI Merger, Legacy XTI became a wholly-owned subsidiary of the Company and the outstanding subsidiary debt balance, related parent note receivable balance and accrued interest were eliminated upon the consolidation of the Company's September 30, 2024 balance sheet.

Promissory Note - 2023 - related party

On January 5, 2023, the Company entered into a promissory note agreement with David Brody.

On January 5, 2023, the Company entered into a promissory note agreement with a member of the Company's board of directors.

The note had a principal amount of approximately $ 0.1 million and accrued interest at a rate of 5 % per annum.

3 unchanged sentences

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2024 AND 2023

Note 11 - Debt (continued)

FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023

Convertible Note - 2021 - related party

On October 1, 2023, an existing convertible note entered into on December 31, 2021 by and between the Company and David Brody was replaced by a new convertible note with a principal balance of approximately $ 1.1 million and interest rate of 4 %.

On October 1, 2023, an existing convertible note entered into on December 31, 2021 by and between the Company and a member of the Company's board of directors was replaced by a new convertible note with a principal balance of approximately $ 1.1 million and interest rate of 4 %.

On March 12, 2024, approximately $ 0.9 million of the note's outstanding balance was converted into shares of the Company's common stock.

4 unchanged sentences

The notes had a combined principal amount of $ 2.5 million and accrued interest at a rate of 4.0 % per annum.

As discussed in Note 12, pursuant to the terms of voluntary note conversion letter agreements, approximately $ 2.45 million of the note's outstanding principal balance and approximately $ 0.05 million in accrued interest were converted into shares of Legacy XTI common stock immediately prior to the closing of the XTI Merger, which converted into shares of the Company's common stock at the closing of the XTI Merger on March 12, 2024.

A repayment obligation remained after the XTI Merger closing with respect to an aggregate of approximately $ 0.05 million in principal and approximately $ 0.25 million in accrued interest that were not converted into shares of Legacy XTI common stock.

The Company repaid $ 0.05 million of the repayment obligation during the second quarter of 2024.

As discussed in Note 10, pursuant to the terms of voluntary note conversion letter agreements, approximately $ 2.5 million of the note's outstanding principal balance and accrued interest were converted into shares of Legacy XTI common stock immediately prior to the closing of the XTI Merger, which converted into shares of the Company's common stock at the closing of the XTI Merger on March 12, 2024.

A repayment obligation remained after the XTI Merger closing with respect to approximately $ 0.05 million in principal, which was repaid during the second quarter of 2024, and $ 0.25 million in accrued interest which remained outstanding as of September 30, 2024.

Promissory Note - May 1, 2024

On May 1, 2024, the Company entered into a note purchase agreement (the "Purchase Agreement") with Streeterville Capital, LLC (the "Holder"), pursuant to which the Company agreed to issue and sell to the Holder a secured promissory note (the "Note") in an aggregate initial principal amount of approximately $ 1.4 million, which is payable on or before the date that is 12 months from the issuance date, and upon the satisfaction of certain conditions set forth in the note purchase agreement, up to two additional secured promissory notes (the “Subsequent Notes”).

The initial principal amount of the Note includes an original issue discount of approximately $ 0.3 million and approximately $ 0.02 million that the Company agreed to pay to the Holder to cover the Holder's legal fees, accounting costs, due diligence, monitoring and other transaction costs.

In exchange for the Note, the Holder paid an aggregate purchase price of $ 1.0 million.

On May 1, 2024 (the "Closing Date"), the Company entered into a note purchase agreement (the "Purchase Agreement") with Streeterville Capital, LLC (the "Holder"), pursuant to which the Company issued and sold to the Holder a secured promissory note (the "Note") in an initial principal amount of approximately $ 1.4 million, which is payable on or before the date that is 12 months from the issuance date.

The Purchase Agreement provides that, subject to the mutual consent of the Company and the Holder, the Holder would purchase an additional secured promissory note on the date that is 30 days from the Closing Date and another secured promissory note on the date that is 60 days from the Closing Date.

The initial principal amount of the Note includes an original issue discount of approximately $ 0.3 million.

In exchange for the Note, the Holder paid an aggregate purchase price to the Company of $ 1.0 million.

Interest on the Note accrues at a rate of 10.0 % per annum and is payable on the maturity date or otherwise in accordance with the Note.

If the Note is still outstanding on the date that is six months from the issuance date, then a one-time monitoring fee equal to 10 % of the then-current outstanding balance will be added to the Note.

Beginning on the date that is six months from the issuance date and at the intervals indicated below until the Note is paid in full, the Holder will have the right to require the Company to redeem up to an aggregate of one sixth of the initial principal balance of the Note plus any interest accrued thereunder each month (each monthly exercise, a “Monthly Redemption Amount”) by providing written notice;

The effective interest rate is 10.5 %.

If the Note is still outstanding on the date that is six months from the issuance date, then a one-time monitoring fee equal to 10 % of the then-current outstanding balance will be added to the outstanding balance of the Note.

Beginning on the date that is six months from the issuance date and at monthly intervals until the Note is paid in full, the Holder will have the right to require the Company to redeem up to an aggregate of one sixth of the initial principal balance of the Note plus any interest accrued thereunder each month (each monthly exercise, a “Monthly Redemption Amount”) by providing written notice;

provided, however, that if the Holder does not exercise any Monthly Redemption Amount in its corresponding month then such Monthly Redemption Amount will be available for the Holder to redeem in any future month in addition to such future month’s Monthly Redemption Amount.

Upon receipt of any Monthly Redemption Notice, the Company will be required to pay the applicable Monthly Redemption Amount in cash to the Holder within five business days of the Company’s receipt of such Monthly Redemption Notice.

Legacy XTI provided a guarantee, dated as of May 1, 2024, of the Company’s obligations to the Holder under the Note, any Subsequent Notes and the other transaction documents.

In addition, the Company’s obligations under the Note, any Subsequent Notes and the other transaction documents are secured by (i) a pledge of all of the stock the Company owns in Legacy XTI pursuant to the terms of the pledge agreement, dated as of May 1, 2024, by and between the Company and the Holder, and (ii) those assets owned by Legacy XTI constituting Collateral, pursuant to (and as defined in) the security agreement, dated as of May 1, 2024, by and between Legacy XTI and the Holder.

The Company’s obligations under the Note, the additional secured promissory note issued by the Company to the Holder on May 24, 2024 (as described below) and the other transaction documents are secured by (i) a pledge of all of the stock the Company owns in Legacy XTI and (ii) those assets owned by Legacy XTI constituting Collateral (as defined in a security agreement by and between Legacy XTI and the Holder).

Additionally, Legacy XTI provided a guarantee of the Company's obligations to the Holder under the Note, the additional secured promissory note and the other transaction documents.

Promissory Note - May 24, 2024

Pursuant to the terms of the aforementioned Purchase Agreement, on May 24, 2024, the Company issued and sold to Streeterville Capital, LLC an additional secured promissory note in the initial principal amount of $ 1.3 million, which carries an original issue discount of $ 0.3 million.

Pursuant to the terms of the Purchase Agreement, on May 24, 2024, the Company issued and sold to Streeterville Capital, LLC an additional secured promissory note in the initial principal amount of $ 1.3 million, which carries an original issue discount of $ 0.3 million.

The terms of this additional note are identical to the terms of the May 1, 2024 note, as described above.

3 unchanged sentences

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2024 AND 2023

Note 11 - Debt (continued)

FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023

Third Party Note Payable - 2023 - financing agreement

As part of the XTI Merger, the Company acquired a financing agreement whereby the lender paid a Company vendor approximately $ 0.1 million for a service contract.

The terms of the agreement are for a 12 months period with a 18.6 % interest rate whereby there is no payment due for the first 4 months, and then the Company is to pay approximately $ 0.01 million a month over 8 months until the debt is repaid in full.

The terms of the agreement are for a 12 months period with a 18.6 % interest rate whereby there is no payment due for the first 4 months.

After this period, the Company is required to make equal monthly payments over 8 months until the debt is repaid in full.

Third Party Note Payable - 2024 - financing agreement

1 unchanged sentence

The terms of the agreement are for a 9 month period with a 8.3 % interest rate.

The Company is to pay $ 0.04 million per month until the debt is repaid in full.

The Company is required to pay equal amounts per month until the debt is repaid in full.

On June 3, 2020, Legacy XTI entered into a promissory note with the U.S.

Small Business Administration (SBA).

The note has a principal amount of $ 0.07 million and accrues interest at a rate of 3.75 % per annum.

Monthly interest only payments commenced on June 3, 2021.

The note matures on June 3, 2050 and is collateralized by tangible and intangible personal assets of Legacy XTI.

The note accrues interest at a rate of 3.75 % per annum and is paid monthly.

The aggregate principal amount is due on the maturity date of June 3, 2050.

Note 10 - Common Stock

5 unchanged sentences

Maxim is entitled to compensation at a fixed commission rate of 3.0 % of the gross sales price per Share sold excluding Maxim's costs and out-of-pocket expenses incurred in connection with its services, including the fees and out-of-pocket expenses of its legal counsel.

During the six months ended June 30, 2024, the Company sold 9,300,203 shares of common stock under the Equity Distribution Agreement at per share prices between approximately $ 0.55 and $ 1.35 , resulting in net proceeds to the Company of approximately $ 8.5 million.

Since the date of the Equity Distribution Agreement through the date of this report, the Company sold 11,962,807 shares of common stock at per share prices between $ 0.14 and $ 1.86 under the Equity Distribution Agreement, resulting in net proceeds to the Company of approximately $ 36.1 million.

As of June 30, 2024, there was approximately $ 47.4 million in common stock remaining un der the Equity Distribution Agreement, subject to the limitations set forth in the Series 9 ATM Consent (as defined below).

In connection with the Amendment and in accordance with the terms of the Certificate of Designation of Preferences and Rights of the Company's Series 9 Preferred Stock, on June 14, 2024, the Company obtained a written consent (the "Series 9 ATM Consent") from at least a majority of the outstanding shares of the Company's Series 9 Preferred Stock (the "Required Holders").

During the three months ended September 30, 2024, the Company sold 3,190,727 shares of common stock under the Equity Distribution Agreement at per share prices between approximately $ 0.19 and $ 0.43 , resulting in net proceeds to the Company of approximately $ 1.0 million.

During the nine months ended September 30, 2024, the Company sold 12,490,930 shares of common stock under the Equity Distribution Agreement at per share prices between approximately $ 0.19 and $ 1.35 , resulting in net proceeds to the Company of approximately $ 9.6 million.

Since the date of the Equity Distribution Agreement through the date of this report, the Company sold 101,704,300 shares of common stock at per share prices between approximately $ 0.06 and $ 1.86 under the Equity Distribution Agreement, resulting in gross proceeds of approximately $ 45.2 million.

As of the date of this report, there was approximately $ 38.6 million in common stock gross sales remaining under the Equity Distribution Agreement, subject to the limitations set forth in the Series 9 ATM Consent (as defined below).

In connection with the Amendment and in accordance with the terms of the Certificate of Designation of Preferences and Rights of the Company's Series 9 Preferred Stock (the "Certificate of Designation"), on June 14, 2024, the Company obtained a written consent (the "Series 9 ATM Consent") from the Required Holders (as defined below).

The Series 9 ATM Consent provides that the Company may not register shares under the ATM Offering in excess of $ 47.4 million (the "ATM Maximum Amount") without the Required Holders’ prior written consent, and the Company may not issue or sell more than $ 6 million of additional shares of common stock pursuant to the ATM Offering (the "Initial Tranche") without the Required Holders’ prior written consent, which consent the Company is required to obtain for each additional $ 5 million in sales of common stock under the ATM Offering after the Initial Tranche up to the ATM Maximum Amount.

"Required Holders" is defined in the Certificate of Designation as the holders of at least a majority of the outstanding Series 9 Preferred Stock;

provided that, pursuant to that certain securities purchase agreement dated as of March 12, 2024, between the Company and 3AM Investments LLC (an entity controlled by the Company's former director and former Chief Executive Officer, Nadir Ali) (the "Purchaser"), the Purchaser

XTI AEROSPACE, INC.

1 unchanged sentence

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2024 AND 2023

Note 12 - Common Stock (continued)

FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023

will be deemed a "Required Holder" as defined in the Certificate of Designation as long as the Purchaser holds any shares of Series 9 Preferred Stock.

Note Conversion

3 unchanged sentences

Note Inducements

To induce certain note holders to convert their outstanding note balances into shares of Legacy XTI common stock ahead of the XTI Merger so to assist the Company in qualifying for a listing on the Nasdaq Capital Market, Legacy XTI entered into voluntary note conversion letter agreements in February 2024 as detailed in the below table.

To induce certain note holders to convert their outstanding note balances into shares of Legacy XTI common stock ahead of the XTI Merger, Legacy XTI entered into voluntary note conversion letter agreements in February 2024 as detailed in the below table.

Per the letter agreements, some or all of the outstanding principal and accrued interest under the notes was converted at a reduced conversion price into shares of Legacy XTI common stock immediately prior to the XTI Merger closing time, which converted into shares of the Company's common stock upon the closing of the XTI Merger.

In connection with some of the voluntary note conversions, the Company assumed a repayment obligation with respect to any outstanding balance under the notes that was not converted into Legacy XTI shares.

The Company accounted for these conversions as an inducement and, as such, recognized a loss related to the fair value of the additional shares issued compared to the original terms of the convertible note, which is included in inducement loss on debt conversions in the other income and expense section of the condensed consolidated statement of operations.

Letter Agreement Aggregate Principal and Interest Outstanding Immediately Prior to XTI Merger

Aggregate Principal and Interest Converted to Common Shares Reduced Conversion Price

The Company accounted for these conversions as an inducement and recognized a loss related to the fair value of the additional shares issued compared to the original terms of the convertible note, which is included in inducement loss on debt conversions in the other income and expense section of the condensed consolidated statement of operations.

The following table details the notes converted into shares of Legacy XTI common stock (in thousands, except conversion price).

Letter Agreement Aggregate Principal and Interest Outstanding Immediately Prior to XTI Merger Aggregate Principal and Interest Converted to Common Shares Reduced Conversion Price

Post - Exchange Ratio Common Shares

10 unchanged sentences

Convertible Note 2021 - Related Party

To induce David Brody to convert his outstanding note balances into shares of Legacy XTI common stock ahead of the XTI Merger so to assist the Company in qualifying for listing on the Nasdaq Capital Market, Legacy XTI entered into a voluntary note conversion letter agreement with the note holder in February 2024.

To induce David Brody, a board member and founder of Legacy XTI, to convert his outstanding note balances into shares of Legacy XTI common stock, Legacy XTI entered into a voluntary note conversion letter agreement with the note holder in February 2024.

Per the letter agreement, $ 0.9 million of the outstanding note balance was converted at a reduced conversion price of $ 0.309 into shares of Legacy XTI common stock immediately prior to the XTI Merger closing time equal to 266,272 shares of the Company's common stock, and the Company assumed the obligation to pay the note holder $ 0.2 million of the note balance that was not converted into Legacy XTI shares.

This repayment obligation was subsequently paid in full on April 1, 2024.

The Company accounted for this conversion as an inducement and, as such, recognized an inducement charge of $ 1.0 million related to the fair value of the additional shares issued compared to the original terms of the convertible note.

The Company accounted for this conversion as an inducement and recognized an inducement charge of $ 1.0 million related to the fair value of the additional shares issued compared to the original terms of the convertible note.

As this note holder is a related party of the Company, the Company accounted for the conversion as a capital transaction and therefore recorded the inducement charge within additional paid in capital.

Share Issuances At or Immediately Prior to XTI Merger Closing

XTI AEROSPACE, INC.

1 unchanged sentence

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2024 AND 2023

Note 12 - Common Stock (continued)

Share Issuances At or Immediately Prior to XTI Merger Closing

FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023

At the closing of the XTI Merger, 2,075,743 shares of the Company's common stock were issued to Legacy Inpixon’s preexisting shareholders as consideration for the transaction.

Shares of Legacy XTI common stock were issued to Xeriant, Inc.

immediately prior to the XTI Merger closing time, equal to 298,395 post merger shares of Company common stock.

This share issuance to Xeriant, Inc.

fully settled the obligation relating to a joint venture arrangement by and between Legacy XTI and Xeriant, Inc., which terminated by its terms on May 31, 2023.

The obligation to issue shares to Xeriant, Inc.

was classified in equity as of December 31, 2023, as the share consideration became fixed once the joint venture terminated.

Shares of Legacy XTI common stock were issued to Scott Pomeroy as transaction compensation immediately prior to the XTI Merger closing time equal to 357,039 post merger shares of Company common stock.

As a result of this share issuance transaction, the Company recorded $ 1.9 million of stock-based compensation expense included in the condensed consolidated statement of operations during the six months ended June 30, 2024.

Shares of Legacy XTI common stock were issued to Maxim as transaction compensation immediately prior to the XTI Merger closing time equal to 385,359 post merger shares of Company common stock.

As a result of this share issuance transaction, the Company recorded $ 2.0 million of stock-based compensation expense included in the condensed consolidated statement of operations during the six months ended June 30, 2024.

Shares of Legacy XTI common stock were issued to Chardan Capital Markets LLC as transaction compensation immediately prior to the XTI Merger closing time equal to 189,036 post merger shares of Company common stock.

As a result of this share issuance transaction, the Company recorded $ 1.0 million of stock-based compensation expense included in the condensed consolidated statement of operations during the six months ended June 30, 2024.

Shares of Legacy XTI common stock were issued to a non-executive officer as transaction compensation immediately prior to the XTI Merger closing time equal to 46,265 post merger shares of Company common stock.

As a result of this share issuance transaction, the Company recorded $ 0.2 million of stock-based compensation expense included in the condensed consolidated statement of operations during the six months ended June 30, 2024.

Shares of Legacy XTI common stock were issued to Xeriant immediately prior to the XTI Merger closing time, equal to 298,395 post merger shares of Company common stock.

This share issuance to Xeriant fully settled the obligation relating to a joint venture arrangement by and between Legacy XTI and Xeriant which terminated by its terms on May 31, 2023.

The obligation to issue shares to Xeriant was classified in equity as of December 31, 2023, as the share consideration became fixed once the joint venture terminated.

Other Share Issuances

1 unchanged sentence

On June 7, 2024, the Company entered into a consulting agreement with a separate third party consultant, which has a term of six months , pursuant to which the Company issued 120,000 shares of restricted common stock valued at approximately $ 0.1 million to the consultant as a prepayment for business development consulting services agreed to be rendered to the Company over the six-month contract period.

On June 13, 2024, the Company issued 2,680,459 shares of fully vested restricted stock valued at approximately $ 1.2 million to Nadir Ali, a consultant, under the Company’s 2018 Employee Stock Incentive Plan, as amended, as payment of accrued consulting fees in accordance with the terms of a consulting agreement, dated March 12, 2024, by and between the Company and Mr.

XTI AEROSPACE, INC.

AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2024 AND 2023

On June 13, 2024 and July 5, 2024, the Company issued 2,680,459 shares valued at $ 1.2 million and 2,774,883 shares valued at $ 1.1 million, respectively, of fully vested restricted stock to Nadir Ali, a consultant, under the Company’s 2018 Employee Stock Incentive Plan, as amended, as payment of accrued consulting fees in accordance with the terms of a consulting agreement, dated March 12, 2024, by and between the Company and Mr.

On July 31, 2024, the Company entered into an advisory agreement with a third party advisor, pursuant to which the Company issued 1,000,000 shares valued at $ 0.3 million of restricted common stock to the advisor in consideration for financial advisory and business development services agreed to be rendered to the Company pursuant to the agreement.

Note 1 1 - Preferred Stock

8 unchanged sentences

The Company may elect, in the sole discretion of the Board, to redeem all or any portion of the Series 9 Stock then issued and outstanding from all of the Series 9 Holders by paying to the applicable Series 9 Holders an amount in cash equal to the liquidation amount as defined in the preferred stock agreement.

XTI AEROSPACE, INC.

AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023

Exchange Agreement

5 unchanged sentences

Securities Purchase Agreement

On March 12, 2024, Legacy Inpixon entered into a securities purchase agreement (the “Securities Purchase Agreement”) with an entity controlled by the Inpixon’s former director and former Chief Executive Officer (the “Purchaser”), and owner of 3AM investments, LLC (“3AM”).

On March 12, 2024, Legacy Inpixon entered into a securities purchase agreement (the “Securities Purchase Agreement”) with 3AM Investments, LLC ("3AM"), an entity controlled by Legacy Inpixon’s former director and former Chief Executive Officer, Nadir Ali (such entity, the "Purchaser").

Pursuant to the Securities Purchase Agreement, the Purchaser purchased 1,500 shares of Series 9 Preferred Stock for a total purchase price of approximately $ 1.5 million, based on a purchase price of $ 1,000 per share of Series 9 Preferred Stock.

1 unchanged sentence

The Securities Purchase Agreement sets forth certain restrictions on the Company’s use of the proceeds from the sale of the Series 9 Preferred Stock pursuant thereto, including that the proceeds must be used in connection with the redemption of the Series 9 Preferred Stock pursuant to the Certificate of Designation or working capital purposes, and may not, without the consent of the required holders of Series 9 Preferred Stock, be used for, among other things, (i) the redemption of any XTIA common stock or common stock equivalents, (ii) the settlement of any outstanding litigation, or (iii) for the repayment of debt for borrowed money to any officer or director, or Merger-transaction related bonuses to any employee or vendor except for such

XTI AEROSPACE, INC.

AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2024 AND 2023

Note 1 3 - Preferred Stock (continued)

non-merger transaction related bonuses as may be payable to participants pursuant to the Company’s existing employee bonus plan.

1 unchanged sentence

Amendment to Series 9 Preferred Stock

On April 30, 2024, the Company filed a Certificate of Amendment to Designations of Preferences and Rights of Series 9 Preferred Stock (the “Certificate of Amendment”) with the Secretary of State of Nevada, which allows the Company to pay the holders of Series 9 Preferred Stock, if such holders agree, with securities or other property of the Company in an amount equal to the Series 9 Preferred Liquidation Amount (as defined in the Series 9 Preferred Stock Certificate of Designation) in the event the Company elects to redeem all of any portion of the Series 9 Preferred Stock then issued and outstanding (a “Corporation Optional Redemption”).

The Certificate of Amendment to Designations of Preferences and Rights of Series 9 Preferred Stock (the “Certificate of Amendment”) allows the Company to pay the holders of Series 9 Preferred Stock, if such holders agree, with securities or other property of the Company in an amount equal to the Series 9 Preferred Liquidation Amount (as defined in the Series 9 Preferred Stock Certificate of Designation) in the event the Company elects to redeem all of any portion of the Series 9 Preferred Stock then issued and outstanding (a “Corporation Optional Redemption”).

Previously, the Company was to pay any such amount in only cash.

4 unchanged sentences

Series 9 Preferred Stock Exchanges

From April to June 2024, the Company entered into exchange agreements with the holder of shares of the Company’s Series 9 Preferred Stock pursuant to which the Company and the holder agreed to exchange 3,550 shares of Series 9 Preferred Stock with an aggregate stated value of $ 3,727,500 (the “Preferred Shares”) for 2,999,187 shares of common stock (the “Preferred Exchange Shares”) at an effective price per share ranging from $ 0.52 to $ 2.96 .

The Company issued the Preferred Exchange Shares to the holder, at which time the Preferred Shares were cancelled.

From April through September 2024, the Company entered into exchange agreements with the holder of shares of the Company’s Series 9 Preferred Stock pursuant to which the Company and the holder agreed to exchange 4,625 shares of Series 9 Preferred Stock with an aggregate stated value of $ 4,856,250 (the “Preferred Shares”) for 7,196,000 shares of common stock (the “Preferred Exchange Shares”) at an effective price per share ranging from $ 0.2085 to $ 2.96 .

The Company issued the

XTI AEROSPACE, INC.

AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023

Preferred Exchange Shares to the holder, at which time the Preferred Shares were cancelled.

The Preferred Exchange Shares were issued in reliance on the exemption from registration provided by Section 3(a)(9) of the Securities Act, on the basis that (a) the Preferred Exchange Shares were issued in exchange for other outstanding securities of the Company, (b) there was no additional consideration delivered by the holder in connection with the exchange and (c) there were no commissions or other remuneration paid by the Company in connection with the exchange.

The Company notes that the redemption of the Preferred Shares to Common Stock was accounted for as an extinguishment.

The Company notes that the $ 176,980 excess fair value of the common shares issued over the carrying amount of the Preferred Shares was accounted for as a deemed dividend with a reduction to additional paid-in capital.

The following table summarizes the activity of the Series 9 Preferred Stock outstanding:

Shares of Series 9 Preferred Stock

Beginning balance as of January 1, 2024 —

Streeterville note exchange 9,802

Sold to 3AM 1,500

Exchanges to shares of common stock ( 3,550 )

Ending balance as of June 30, 2024 7,752

During the three and nine months ending September 30, 2024, the Company recognized a deemed dividend of $ 53,750 and $ 230,730 , respectively.

The deemed dividends represented the excess fair value of the common shares issued over the carrying amount of the Preferred Shares and were accounted for as a reduction to additional paid-in capital.

Note 12 - Stock Award Plans and Stock-Based Compensation

The Company has three Employee Stock Incentive plans.

The Company assumed the Legacy XTI's 2017 Employee and Consultant Stock Ownership Plan "2017 Plan") in connection with the XTI Merger.

The Company assumed Legacy XTI's 2017 Employee and Consultant Stock Ownership Plan (the "2017 Plan") in connection with the XTI Merger.

Legacy Inpixon had put in place a 2011 Employee Stock Incentive Plan (the "2011 Plan") and a 2018 Employee Stock Incentive Plan (the "2018 Plan" and together with the 2011 Plan, the "Legacy Inpixon Option Plans").

XTI AEROSPACE, INC.

AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2024 AND 2023

Note 14 - Stock Award Plans and Stock-Based Compensation (continued)

The Company determined that activity within the 2011 Plan is not material.

During 2017, Legacy XTI adopted the 2017 Plan, which was amended in 2021 to increase the maximum shares eligible to be granted under the 2017 Plan.

The Company assumed the 2017 Plan in connection with the XTI Merger.

The Company may issue awards in the form of restricted stock units and stock options to employees, directors, and consultants.

2 unchanged sentences

Incentive stock options (ISO) may only be granted to employees, whereas all other stock awards may be granted to employees, directors, consultants and other key stakeholders.

As of June 30, 2024, there were 950,195 outstanding stock options under the 2017 Plan that were granted to employees, directors and consultants of the Company.

Post merger and as of June 30, 2024, there are zero unallocated shares available for future grants under the 2017 Plan.

As of June 30, 2024, the fair value of non-vested stock options of the 2017 Plan totaled approximately $ 2.4 million, which will be amortized to expense over the weighted average remaining term of 1.25 years.

2011 Plan and 2018 Plan

In September 2011, Legacy Inpixon adopted the 2011 Plan which provided for the granting of incentive and non-statutory common stock options and stock based incentive awards to employees, non-employee directors, consultants and independent contractors.

The plan was terminated by its terms on August 31, 2021 and no new awards will be issued under the 2011 Plan.

As of September 30, 2024, there are no unallocated shares available for future grants under the 2017 Plan.

In February 2018, Legacy Inpixon adopted the 2018 Plan which is utilized for employees, corporate officers, directors, consultants and other key persons employed.

The 2018 Plan provides for the granting of incentive stock options, NQSOs, stock grants and other stock-based awards, including Restricted Stock and Restricted Stock Units (as defined in the 2018 Plan).

As of September 30, 2024, there are no unvested Restricted Stock or Restricted Stock Units outstanding under the 2018 Plan.

Incentive stock options granted under the Legacy Inpixon Option Plans are granted at exercise prices not less than 100 % of the estimated fair market value of the underlying common stock at date of grant.

1 unchanged sentence

Options granted under these Legacy Inpixon Option Plans vest over periods ranging from immediately to four years and are exercisable over periods not exceeding ten years .

The aggregate number of shares that may be awarded under the 2018 Plan as of June 30, 2024 is 64,148,179 .

As of June 30, 2024, 11,374,202 shares of common stock were subject to outstanding stock options granted to employees, directors and consultants of the Company, 962 restricted stock awards were granted to employees of the company that were converted to common shares in prior periods and 52,773,015 shares of common stock were available for future grant under the 2018 Plan.

As of June 30, 2024, the fair value of non-vested stock options of the 2018 Plan totaled approximately $ 4.5 million, which will be amortized to expense over the weighted average remaining term of 2.65 years.

The aggregate number of shares that may be awarded under the 2018 Plan as of September 30, 2024 was 67,148,179 .

As of September 30, 2024, 52,370,064 shares of common stock were available for future grant under the 2018 Plan.

See below for a summary of the stock options granted under the 2011, 2017, and 2018 plans:

2011 Plan 2017 Plan 2018 Plan Total

XTI AEROSPACE, INC.

AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023

Number of Shares

Weighted Average Exercise Price

Weighted Average Remaining Contractual Life (Years)

Aggregate Intrinsic Value

(In millions)

Beginning balance as of January 1, 2024 1,161,687 $ 17.95 6.7 $ —

4 unchanged sentences

Forfeited ( 853,299 ) 8.83

Ending balance as of June 30, 2024 — 950,195 11,374,202 12,324,397

XTI AEROSPACE, INC.

AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2024 AND 2023

Note 14 - Stock Award Plans and Stock-Based Compensation (continued)

On June 12, 2024, the Board approved the following awards of options to purchase common stock pursuant to the 2018 Plan:

2,812,500 options were awarded to Scott Pomeroy, the Chief Executive Officer of the Company;

1,640,625 options were awarded to Brooke Turk, the Chief Financial Officer of the Company;

and 975,000 options were awarded to Soumya Das, the Chief Executive Officer of the Company’s Real-Time Location System (RTLS) Division.

Ending balance as of September 30, 2024 12,782,182 $ 1.87 9.6 $ —

Options vested and exercisable as of September 30, 2024 852,174 15.13 7.6 —

Forfeitures during the nine months ended September 30, 2024 were primarily due to the departure of Legacy XTI's former Chief Executive Officer.

The Board approved awards of options to certain Company executives under the 2018 Plan.

Each option has an exercise price of $ 0.473 per share.

The options will vest 1/3rd annually over three years starting from the grant date.

The options expire on June 12, 2034.

The fair value of each employee option grant is estimated on the date of the grant using the Black-Scholes option-pricing model.

During the six months ended June 30, 2024, there were 11,373,730 options granted under the 2018 Plan with exercise prices ranging between $ 0.381 and $ 0.473 .

The expected stock price volatility for these 2018 option grants ranged between 95.06 % and 95.90 % and was determined by the historical volatilities for industry peers and used an average of those volatilities.

The Company attributes the value of stock-based compensation to operations on the straight-line single option method.

Risk free interest rates were obtained from U.S.

Treasury rates for the applicable periods.

The dividends assumptions was $ 0 as the Company historically has not declared any dividends and does not expect to.

The Company notes that the 118,709 forfeited stock options occurred during the six months ended June 30, 2024.

These forfeitures were primarily due to the departure of the Chief Executive Officer of the XTI Aircraft Company division.

The options will vest 1/3rd annually over three years starting from the vesting commencement date.

The options expire ten years from the grant date.

Options were granted as follows:

Grantee Grant Date

Vesting Start Date

Options Granted

Chief Executive Officer of XTI Aerospace, Inc.

6/12/2024 6/12/2024 2,812,500

Chief Financial Officer of XTI Aerospace, Inc.

6/12/2024 6/12/2024 1,640,625

Chief Executive Officer of the XTI Aerospace, Inc.

Real-Time Location System Division 6/12/2024 6/12/2024 975,000

Chief Strategy Officer of XTI Aerospace, Inc.

9/19/2024 8/1/2024 1,171,875

Total Granted 6,600,000

The following assumptions were used in estimating the fair values of options awarded during the nine months ended September 30, 2024:

Fair value of common stock $ 0.191 - $ 0.473

Exercise price $ 0.191 - $ 0.473

Expected term 10.0 years

Volatility 95.06 % - 96.17 %

Risk-free interest rate 3.58 % - 4.32 %

Dividend yield — %

Stock Option Exercises

1 unchanged sentence

The net impact of these option inducements to the condensed consolidated statement of operations was not material.

In total, 1,038,871 stock option granted under the 2017 Plan were net exercised into pre-exchange common shares of Legacy XTI immediately prior to the XTI Merger closing time, which resulted in the issuance of 92,728 post merger exchange common shares.

In total, 1,038,871 stock option granted under the 2017 Plan were net

XTI AEROSPACE, INC.

AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023

exercised into pre-exchange common shares of Legacy XTI immediately prior to the XTI Merger closing time, which resulted in the issuance of 92,728 post merger exchange common shares.

Stock-based Compensation Expense

The Company incurred the following stock-based compensation charges for the periods indicated below (in thousands):

For the Three Months Ended September 30, For the Nine Months Ended September 30,

2024 2023 2024 2023

Employee and consultant stock options 1

$ ( 2,159 ) $ 164 $ ( 2,075 ) $ 2,766

Professional fees 1

Vesting of previously unvested warrants 2

Merger-related professional fees 2

Total $ ( 1,889 ) $ 164 $ 3,844 $ 2,766

1 amount included in general and administrative expenses on the condensed consolidated statements of operations

2 amount included in merger-related transaction costs on the condensed consolidated statements of operations

As of September 30, 2024, the total unrecognized compensation expense related to unvested awards was $ 6.4 million, which the Company expects to recognize over an estimated weighted average period of 1.94 years.

Stock-based Compensation Related to the XTI Merger

Shares of Legacy XTI common stock were issued to Scott Pomeroy, Chief Executive Officer of the Company and former CFO and board member of Legacy XTI, as transaction compensation immediately prior to the XTI Merger closing time equal to 357,039 post merger shares of Company common stock.

Shares of Legacy XTI common stock were issued to Maxim as transaction compensation immediately prior to the XTI Merger closing time equal to 385,359 post merger shares of Company common stock.

As a result of this share issuance transaction, the Company recorded $ 2.03 million of stock-based compensation expense included in the condensed consolidated statement of operations during the nine months ended September 30, 2024.

As a result of this share issuance transaction, the Company recorded $ 0.24 million of stock-based compensation expense included in the condensed consolidated statement of operations during the nine months ended September 30, 2024.

Note 13 - Warrants

The following table summarizes the activity of warrants outstanding:

XTI AEROSPACE, INC.

AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023

Number of Warrants

5 unchanged sentences

Exchanged ( 1,602,630 )

Ending balance as of June 30, 2024 278,951

Exercisable as of June 30, 2024 278,951

Ending balance as of September 30, 2024 278,936

Exercisable as of September 30, 2024 89,780

Warrant Exercise Price Reduction

On March 21, 2024, the Company’s Board of Directors authorized a reduction in the exercise price of the warrants issued as part of the Legacy Inpixon warrant inducement that occurred on December 15, 2023 from $ 7.324 to $ 5.13 per share in accordance with the existing terms of such warrants.

The Company notes that the reduction in exercise price authorization was perfunctory, as it was known on March 12, 2024 that the reduction was going to occur.

Therefore, the Company accounted for the modification of the warrants at the time of the XTI Merger and is reflected as part of purchase accounting.

XTI AEROSPACE, INC.

AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2024 AND 2023

Note 15 - Warrants (continued)

As the reduction in exercise price was part of the consideration for the XTI Merger, the Company accounted for the modification as part of its purchase accounting.

Warrant Exercises

On February 2, 2022, Legacy XTI executed a conditional purchase order (“Aircraft Purchase Agreement”) with Mesa Air Group, Inc.

and Mesa Airlines, Inc.

("Mesa") to deliver 100 TriFan aircraft.

In conjunction with this purchase order, Legacy XTI issued Mesa a warrant for the purchase of a total of 6,357,474 shares of Legacy XTI common stock at an exercise price of $ 0.01 .

Effective as of March 11, 2024, Legacy XTI entered into an amendment (the “Warrant Amendment”) with Mesa.

The Warrant Amendment modifies the vesting criteria with respect to the shares of common stock underlying the warrant.

As amended by the Warrant Amendment, (i) one-third of the shares represented by the warrant vested upon the execution and delivery of the conditional aircraft purchase contract, dated February 2, 2022, by and between the Company and regional airline customer, relating to the purchase of 100 TriFan 600 aircraft, (ii) one-sixth of the shares vested on March 12, 2024 in which the Company recorded $ 0.5 million of stock-based compensation expense for the three months ended March 31, 2024, (iii) one-sixth of unvested shares lapsed on March 12, 2024, and (iv) one-third of the shares will vest upon the acceptance of delivery and final purchase of the first TriFan 600 aircraft by Mesa pursuant to the Aircraft Purchase Agreement.

On March 11, 2024, Legacy XTI entered into an amendment (the “Warrant Amendment”) with Mesa Airlines ("Mesa").

The Warrant Amendment modifies the vesting criteria with respect to the shares of common stock underlying the warrant issued by the Company to Mesa pursuant to the conditional aircraft purchase contract described below.

As amended by the Warrant Amendment, (i) one-third of the shares represented by the warrant vested upon the execution and delivery of the conditional aircraft purchase contract, dated February 2, 2022, by and between the Company and Mesa, relating to the purchase of 100 TriFan 600 aircraft, (ii) one-sixth of the shares vested on March 12, 2024 in which the Company recorded $ 0.5 million of stock-based compensation expense for the nine months ended September 30, 2024, (iii) one-sixth of unvested shares lapsed on March 12, 2024, and (iv) one-third or 189,156 shares will vest upon the acceptance of delivery and final purchase of the first TriFan 600 aircraft by Mesa pursuant to the Aircraft Purchase Agreement.

On March 12, 2024 and per a warrant exercise letter agreement, all vested warrant shares were net exercised into shares of Legacy XTI common stock immediately prior to the XTI Merger closing time, which resulted in the issuance of 283,737 shares of the Company's common stock in accordance with the exchange ratio pursuant to the XTI Merger Agreement.

To induce warrant holders to exercise warrant shares ahead of the XTI Merger so to assist the company in qualifying for a listing on the Nasdaq Capital Market, Legacy XTI entered into exercise letter agreements with several warrant holders in February 2024 at reduced exercise prices from the original warrant agreements.

To induce warrant holders to exercise warrant shares, Legacy XTI entered into exercise letter agreements with several warrant holders in February 2024 at reduced exercise prices from the original warrant agreements.

The net impact of these warrant inducements to the condensed consolidated statement of operations was not material.

In total, 1,182,522 warrant shares were net exercised into shares of Legacy XTI common stock immediately prior to the XTI Merger closing time, which resulted in the issuance of 105,550 shares of the Company's common stock in accordance with the exchange ratio pursuant to the XTI Merger Agreement.

During the three months ended June 30, 2024, an additional 20,528 warrant shares originally issued by Legacy XTI were exercised into 20,528 shares of the Company's common stock at an exercise price of $ 0.12 .

During the second quarter of 2024, an additional 20,528 warrant shares originally issued by Legacy XTI were exercised into 20,528 shares of the Company's common stock at an exercise price of $ 0.12 .

Warrant Exchanges

1 unchanged sentence

Pursuant to the terms of the agreements, on May 2, 2024, the Company issued to the warrant holders 0.70 shares of common stock for each Existing Warrant, for an aggregate of 643,082 shares of common stock valued at $ 1,590,859 , in exchange for the Existing Warrants.

As the Existing Warrants were liability classified, the exchange resulted in the liability being (i) remeasured at the warrant redemption value of $ 1,590,859 resulting in a fair value loss of $ 672,174 which is reported in other income (expense) within the condensed consolidated statements of operations for the three months ended June 30, 2024, and (ii) reclassified to stockholders' equity (deficit) within the condensed consolidated balance sheet as of June 30, 2024.

As the Existing Warrants were liability classified, the exchange resulted in the liability being (i) remeasured at the warrant redemption value of $ 1,590,859 resulting in a fair value loss of $ 672,174 which is reported in other income (expense) within the condensed consolidated statements of operations for the nine months ended September 30, 2024, and (ii) reclassified to stockholders' equity (deficit) within the condensed consolidated balance sheet as of September 30, 2024.

Following the consummation of the warrant exchange, the Existing Warrants were cancelled and no further shares are issuable pursuant to the Existing Warrants agreement.

XTI AEROSPACE, INC.

AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023

On May 30, 2024, the Company entered into a warrant exchange agreement with the holder of certain warrants of the Company (the “Assumed Warrants”) to purchase shares of common stock, which Assumed Warrants were originally issued by Legacy XTI and assumed by the Company in connection with the XTI Merger.

Pursuant to the terms of the agreement, the Company issued to the warrant holder an aggregate of 112,360 shares of common stock valued at $ 106,742 in exchange for 192,626 Assumed Warrants, which included 167,664 warrants shares granted during the three months ended June 30, 2024 as result of price protection clauses per the Assumed Warrant agreements relating to subsequent equity sales by the Company.

As the Assumed Warrants were liability classified, the exchange resulted in the liability being (i) remeasured at the warrant redemption value of $ 106,742 resulting in a fair value loss of $ 6,742 which is reported in other income (expense) within the condensed consolidated statements of operations for the three months ended June 30, 2024, and (ii) reclassified to stockholders' equity (deficit) within the condensed consolidated balance sheet as of June 30, 2024.

Pursuant to the terms of the agreement, the Company issued to the warrant holder an aggregate of 112,360 shares of common stock valued at $ 106,742 in exchange for 192,626 Assumed Warrants, which included 167,664 warrants shares granted during the nine months ended September 30, 2024 as result of price protection clauses per the Assumed Warrant agreements relating to subsequent equity sales by the Company.

As the Assumed Warrants were liability classified, the exchange resulted in the liability being (i) remeasured at the warrant redemption value of $ 106,742 resulting in a fair value loss of $ 6,742 which is reported in other income (expense) within the condensed consolidated statements of operations for the nine months ended September 30, 2024, and (ii) reclassified to stockholders' equity (deficit) within the condensed consolidated balance sheet as of September 30, 2024.

Following the consummation of the warrant exchange, the Assumed Warrants were cancelled and no further shares are issuable pursuant to the Assumed Warrants agreement.

1 unchanged sentence

Pursuant to the terms of the agreements, on June 13, 2024, the Company issued to the Warrant Holders 1.50 shares of Common Stock for each Existing Warrant, for an aggregate of

XTI AEROSPACE, INC.

AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2024 AND 2023

Note 15 - Warrants (continued)

736,973 shares of common stock, in exchange for the Existing Warrants.

7 unchanged sentences

The fair values of the common stock issued were based on the closing stock price of the date of the exchange.

The incremental increase in fair value of $ 283,176 was recorded as a return of capital, which reduces the additional paid-in capital on the condensed consolidated balance sheets as of June 30, 2024, and is shown as a reconciling item on the condensed consolidated statements of operations from Net Loss to Net Loss Attributable to Common Stockholders.

Note 16 - Income Taxes

There is an income tax expense of approximately $ 0.012 million and zero for the three months ended June 30, 2024 and 2023, respectively, and $ 0.016 million and zero for the six months ended June 30, 2024 and 2023, respectively.

The income tax expense included in the three and six months ended June 30, 2024 profit and loss statement includes state income tax liabilities for the period.

Note 17 - Credit Risk and Concentrations

Financial instruments that subject the Company to credit risk consist principally of trade accounts receivable and cash and cash equivalents.

The Company performs certain credit evaluation procedures and does not require collateral for financial instruments subject to credit risk.

The Company believes that credit risk is limited because the Company routinely assesses the financial strength of its customers and, based upon factors surrounding the credit risk of its customers, establishes an allowance for uncollectible accounts and, consequently, believes that its accounts receivable credit risk exposure beyond such allowances is limited.

The Company maintains cash deposits with financial institutions, which, from time to time, may exceed federally insured limits.

Cash is also maintained at foreign financial institutions for its UK subsidiary and German subsidiaries.

Cash in foreign financial institutions as of June 30, 2024 and December 31, 2023 was immaterial.

The Company has not experienced any losses and believes it is not exposed to any significant credit risk from cash.

XTI AEROSPACE, INC.

AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2024 AND 2023

Note 17 - Credit Risk and Concentrations (continued)

The customers who account for 10% or more of the Company's revenue for the three and six months ended June 30, 2024 or 10% or more of the Company's outstanding receivable balance as of June 30, 2024 are presented as follows:

For the Three Months Ended June 30, 2024 For the Six Months Ended June 30, 2024 As of June 30, 2024

Customer Revenues (thousands)

Percentage of revenues Revenues (thousands) Percentage of revenues Accounts Receivable (thousands) Percentage of accounts receivable

A $ 367 36 % $ 367 29 % $ — — %

B $ 128 12 % $ 137 11 % $ 44 9 %

C $ 120 12 % $ 282 23 % $ 120 25 %

D $ 104 10 % $ 121 10 % $ — — %

E $ 31 3 % $ 32 3 % $ 76 16 %

Total $ 750 73 % $ 939 76 % $ 240 50 %

The Company did not have revenue for the three and six months ended June 30, 2023.

The Company did not have outstanding receivables as of June 30, 2023.

The vendors who account for 10% or more of the Company's purchases for the three and six months ended June 30, 2024 or 10% or more of the Company's outstanding payable balance as of June 30, 2024 are presented as follows:

For the Three Months Ended June 30, 2024 For the Six Months Ended June 30, 2024 As of June 30, 2024

Purchases (thousands) Percentage of purchases Purchases (thousands) Percentage of purchases Accounts Payable (thousands) Percentage of accounts payable

A $ — — % $ 437 6 % $ 1,685 24 %

B $ 422 11 % $ 548 8 % $ 314 4 %

C $ 323 8 % $ 470 7 % $ 723 10 %

Total $ 745 19 % $ 1,455 21 % $ 2,722 38 %

The vendors who account for 10% or more of the Company's purchases for the three and six months ended June 30, 2023 or 10% or more of the Company's outstanding payable balance as of June 30, 2023 are presented as follows:

For the Three Months Ended June 30, 2023 For the Six Months Ended June 30, 2023 As of June 30, 2023

Vendor Purchases (thousands) Percentage of purchases Purchases (thousands) Percentage of purchases Accounts Payable (thousands) Percentage of accounts payable

A $ 463 54 % $ 564 39 % $ 1,056 57 %

B $ 118 14 % $ 202 14 % $ 88 5 %

C $ — — % $ — — % $ 525 28 %

Total $ 581 68 % $ 766 53 % $ 1,669 90 %

The incremental increase in fair value of $ 283,176 was recorded as a return of capital, which reduces the additional paid-in capital on the condensed consolidated balance sheets as of September 30, 2024, and is shown as a reconciling item on the condensed consolidated statements of operations from Net Loss to Net Loss Attributable to Common Stockholders.

Note 14 - Segments

3 unchanged sentences

This allows the Company to enhance its customer focus and better align its business models, resources, and cost structure to the specific current and future growth drivers of each business, while providing increased transparency to the Company’s shareholders.

XTI AEROSPACE, INC.

AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2024 AND 2023

Note 18 - Segments (continued)

The commercial aviation segment is currently in the pre-revenue development stage and its primary activity is the development of the TriFan 600 aircraft.

The Industrial IoT segment generates revenue primarily from the sale of real-time location system solutions for the industrial sector and its customers are primarily located in Germany and the U.S.

As it relates to the Industrial IoT segment, the results disclosed in the table below only reflect activity following the XTI Merger closing through the June 30, 2024 reporting date.

As it relates to the Industrial IoT segment, the results disclosed in the table below only reflect activity following the XTI Merger closing through the September 30, 2024 reporting date.

Gross profit and income (loss) from operations are the primary measures of Industrial IoT segment performance used by the Company’s CODM.

The Company notes that Commercial Aviation is in the pre-revenue operating stage, and therefore the CODM primarily focuses on research and development expenses and total loss by operations as the primary measure of Commercial Aviation segment performance used by the Company’s CODM.

XTI AEROSPACE, INC.

AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023

Unallocated operating expenses include costs that are not specific to a particular segment but are general to the group;

1 unchanged sentence

The following table reflects results of operations from our business segments for the periods indicated below (in thousands):

For the Three Months Ended June 30, For the Six Months Ended June 30,

For the Three Months Ended September 30, For the Nine Months Ended September 30,

2024 2023 2024 2023

25 unchanged sentences

$ ( 4,216 ) $ ( 2,378 ) $ ( 27,020 ) $ ( 7,702 )

XTI AEROSPACE, INC.

AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2024 AND 2023

Note 18 - Segments (continued)

The following table presents total assets by reportable segment (in thousands):

June 30, December 31,

September 30, December 31,

Industrial IoT

7 unchanged sentences

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2024 AND 2023

Note 19 - Fair Value of Financial Instruments

The Company's estimates of fair value for financial assets and liabilities are based on the framework established in ASC 820.

The framework is based on the inputs used in valuation and gives the highest priority to quoted prices in active markets and requires that observable inputs be used in the valuations when available.

The disclosure of fair value estimates in the ASC 820 hierarchy is based on whether the significant inputs into the valuation are observable.

In determining the level of the hierarchy in which the estimate is disclosed, the highest priority is given to unadjusted quoted prices in active markets and the lowest priority to unobservable inputs that reflect the Company’s significant market assumptions.

The Company classified its financial instruments measured at fair value on a recurring basis in the following valuation hierarchy.

The Company notes that the Company did not hold any financial assets fair valued under ASC 820 as of June 30, 2024 and December 31, 2023, other than the Damon Motors convertible note and warrant.

The Company's assets and liabilities measured at fair value consisted of the following at June 30, 2024 and December 31, 2023:

Fair Value at June 30, 2024

FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023

Note 15 - Fair Value Measurements and Fair Value of Financial Instruments

The Company measures certain financial assets and liabilities at fair value on a recurring basis.

The Company determines fair value based upon the exit price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants, as determined by either the principal market or the most advantageous market.

Inputs used in the valuation techniques to derive fair values are classified based on a three-level hierarchy.

These levels are:

Quoted prices (unadjusted) in active markets that are accessible at the measurement date for identical assets or liabilities.

Observable prices that are based on inputs not quoted on active markets but corroborated by market data.

Financial instruments consist of cash and cash equivalents, accounts receivable, notes receivable, warrant asset, accounts payable, warrant liability, convertible notes, and the loan conversion derivative.

Cash and cash equivalents, accounts receivable and accounts payable are stated at their respective carrying amounts, which approximate fair value due to their short-term nature.

The changes in fair value of the warrant liability, convertible notes, and warrant asset are presented within 'Change in fair value of warrant liability', 'Change in fair value of convertible notes', and 'Other expense', respectively, in the condensed consolidated statements of operations.

The fair value of the Level 3 warrant liability was determined using a pricing model with certain significant unobservable market data inputs.

Damon Motors Convertible Note

On October 26, 2023, Legacy Inpixon purchased a convertible note through a private placement in aggregate principal amount of $ 3.0 million for a purchase price of $ 3.0 million from Damon Motors Inc.

Interest on the convertible note accrues at 12 % per annum.

The note was subsequently amended.

As amended, the note matures on November 30, 2024.

The convertible note is subject to certain conversion features which include qualified financing, and/or qualified transaction, as defined in the securities purchase agreement.

The note will be required to convert upon Damon Motors Inc.

completing a public company event.

In addition, Damon Motors Inc.

issued a five-year warrant to purchase 1,096,321 shares of Damon Motors Inc.

common stock in connection with the note.

Management notes the Warrant is freestanding.

The exercise price per Common Share is $ 2.7364 .

The Warrant provides for cashless exercise after 180 days following the closing of the public company event should there be no effective registration statement.

The convertible note receivable is not traded in active markets and its fair value was determined using a present value technique.

The convertible note receivable is accounted for as an available-for-sale debt security based on “Level 3” inputs, which consist of unobservable inputs and reflect management’s estimates of assumptions that market participants would use in pricing the asset, with unrealized holding gains and losses excluded from earnings and reported in other comprehensive income (loss).

The Warrant is accounted for as an equity security based on “Level 3” inputs, which consist of unobservable inputs and reflect management’s estimates of assumptions that market participants would use in pricing the asset, recorded at fair value with subsequent changes in fair value recorded in earnings.

The convertible note's and warrant's values as of September 30, 2024 total $ 4.0 million and are included in Notes Receivable, $ 3.6 million, and Warrant asset, $ 0.4 million, on the condensed consolidated balance sheets.

XTI AEROSPACE, INC.

AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023

The Company's assets and liabilities measured at fair value consisted of the following at the periods indicated:

Fair value at September 30, 2024

Total Level 1 Level 2 Level 3

5 unchanged sentences

Warrant liability $ 497 $ — $ — $ 497

$ 497 $ — $ — $ 497

Convertible notes, at fair value 16,804 — — 16,804

16,804 — — 16,804

Loan conversion derivatives 333 — — 333

Total liabilities 17,634 — — 17,634

Refer to Note 24 for discussion of the valuation methodologies used for the Company's Damon Motors convertible note and warrant assets measured at fair value.

The fair value of the Level 3 warrant liability was determined using a pricing model with certain significant unobservable market data inputs.

XTI AEROSPACE, INC.

AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2024 AND 2023

Note 19 - Fair Value of Financial Instruments (continued)

The table below includes a reconciliation of the Level 3 assets and liabilities for which significant unobservable inputs were used to determine fair value for the six months ended June 30, 2024:

Level 3 Assets

Level 3 Liabilities

Level 3 Assets and Liabilities Notes receivable Warrant asset Warrant liability Convertible notes, at fair value Loan conversion derivatives

The table below provides a summary of changes in the estimated fair value of the Company's Level 3 assets and liabilities:

Notes receivable Warrant asset Warrant liability Convertible notes, at fair value Loan conversion derivatives

Balance at January 1, 2024 $ — $ — $ 497 $ 16,804 $ 333

8 unchanged sentences

Balance at June 30, 2024 $ 3,442 $ 424 $ — $ — $ —

Change in fair value 20 — — — —

Accrued interest 90 — — — —

Debt discount recognition 49 — — — —

Balance at September 30, 2024

$ 3,601 $ 424 $ — $ — $ —

XTI AEROSPACE, INC.

1 unchanged sentence

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2024 AND 2023

FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023

Note 16 - Foreign Operations

4 unchanged sentences

States Germany United Kingdom Eliminations Total

For the Three Months Ended June 30, 2024:

For the Three Months Ended September 30, 2024:

Revenues by geographic area $ 435 $ 622 $ — $ ( 139 ) $ 918

1 unchanged sentence

Net (loss) income by geographic area $ ( 3,389 ) $ ( 1,046 ) $ — $ — $ ( 4,435 )

For the Three Months Ended June 30, 2023:

For the Three Months Ended September 30, 2023:

Revenues by geographic area $ — $ — $ — $ — $ —

1 unchanged sentence

Net (loss) income by geographic area $ ( 2,703 ) $ — $ — $ — $ ( 2,703 )

For the Six Months Ended June 30, 2024:

For the Nine Months Ended September 30, 2024:

Revenues by geographic area $ 758 $ 1,689 $ — $ ( 278 ) $ 2,169

1 unchanged sentence

Net (loss) income by geographic area $ ( 19,886 ) $ ( 1,861 ) $ — $ — $ ( 21,747 )

For the Six Months Ended June 30, 2023:

For the Nine Months Ended September 30, 2023:

Revenues by geographic area $ — $ — $ — $ — $ —

1 unchanged sentence

Net (loss) income by geographic area $ ( 8,897 ) $ — $ — $ — $ ( 8,897 )

As of June 30, 2024:

As of September 30, 2024:

Identifiable assets by geographic area $ 43,253 $ 23,322 $ 10 $ ( 37,302 ) $ 29,283

8 unchanged sentences

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2024 AND 2023

FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023

Note 17 - Related Party Transactions

Refer to Note 11 for disclosures on related party debt transactions and Note 23 for disclosures on Nadir Ali's related party consulting agreement.

Refer to Note 9 for disclosures on related party debt transactions.

David Brody, board member and founder of Legacy XTI, provided legal and strategic consulting services for the Company.

During the six months ended June 30, 2024 and 2023, the Company paid Mr.

Brody compensation of $ 20,000 and $ 0 , respectively.

As of June 30, 2024 and December 31, 2023, the Company owed Mr.

Brody accrued consulting compensation of $ 0 and $ 320,000 , respectively, which is included in Related Party Payables within the accompanying condensed consolidated balance sheets.

Pursuant to an amendment to the consulting agreement, the outstanding payable amount of $ 320,000 was waived by Mr.

During the nine months ended September 30, 2024 and 2023, amounts paid by the Company to Mr.

Brody were not significant.

The Company had no payables to Mr.

Brody at September 30, 2024 and had accrued $ 0.3 million of fees as of December 31, 2023 which is included in Related Party Payables within the accompanying condensed consolidated balance sheets.

Pursuant to an amendment to the consulting agreement, the outstanding payable was waived by Mr.

Brody, which was accounted for as a capital contribution, and the consulting agreement terminated in connection with the XTI Merger closing.

During the six months ended June 30, 2024 and 2023, the Company paid Scott Pomeroy, the Company's CEO and Chairman, who was the CFO and board member of Legacy XTI up until the XTI Merger closing, consulting compensation of $ 43,750 and $ 36,750 , respectively.

As of June 30, 2024 and December 31, 2023, the Company owed Mr.

Pomeroy accrued consulting compensation of $ 99,750 and $ 99,750 , respectively, which is included in Related Party Payables within the accompanying condensed consolidated balance sheets.

During the six months ended June 30, 2024 and 2023, the Company paid its Chief Operating Advisor consultant, Charlie Johnson, who was a board member of Legacy XTI up until the date of the XTI Merger closing, compensation of $ 0 and $ 15,000 , respectively.

As of June 30, 2024 and December 31, 2023, the Company owed Mr.

Johnson accrued consulting compensation of $ 0 and $ 120,000 , respectively, which is included in Related Party Payables within the accompanying condensed consolidated balance sheets.

Pursuant to an amendment to the consulting agreement during the first quarter of 2024, the Company paid $ 60,000 to Mr.

Johnson and the remaining accrued consulting compensation balance of $ 60,000 was waived, which was accounted for as a capital contribution.

The consulting agreement was terminated in connection with the XTI Merger closing and Mr.

Johnson is no longer a member of Legacy XTI's board of directors.

Effective June 17, 2024, the Company and Mr.

Johnson entered into a new consulting arrangement that compensates Mr.

Johnson $ 10,000 per month in combination of both cash and equity.

The new consulting arrangement initially has a term through December 31, 2024 at which time it becomes month-to-month unless either party terminates the agreement upon 30 days written notice.

Scott Pomeroy, the Company's CEO and Chairman, who was the CFO and board member of Legacy XTI up until the XTI Merger closing, provided consulting services to the Company during the nine months ended September 30, 2024 and 2023.

Amounts paid to Mr.

Pomeroy were not significant.

As of September 30, 2024 and December 31, 2023, the Company owed Mr.

Pomeroy accrued consulting compensation of $ 0.1 million, which is included in Related Party Payables within the accompanying condensed consolidated balance sheets.

In addition and as disclosed in Note 12, Mr.

Pomeroy was issued shares of Legacy XTI as transaction compensation immediately prior to the XTI Merger.

Transactions with AVX Aircraft Company

On March 25, 2024, the Company entered into a letter agreement, as amended on June 17, 2024, with AVX Aircraft Company ("AVX") whereas AVX is to provide consulting and advisory services relating to the development and design of the TriFan 600 aircraft.

The Company's Chairman and CEO, Scott Pomeroy, and board member, David Brody, also sit on the Board of AVX.

Additionally, as of the date of this report, David Brody owns approximately 26 % of the issued and outstanding shares of AVX.

During the three and nine months ended September 30, 2024, the Company paid AVX $ 0.8 million and $ 0.9 million in consulting fees, respectively, which included advance deposits for future services.

As of September 30, 2024, the deposit balance for future services was approximately $ 0.5 million, and is included in prepaid expenses and other current assets on the accompanying condensed consolidated balance sheets.

Agreements with Prior "Legacy Inpixon" CEO

On March 12, 2024, the Company entered into a consulting agreement with Mr.

Nadir Ali (the “Ali Consulting Agreement”), the Company's former Chief Executive Officer.

Ali, through a company of which he is a controlling member, currently holds shares of the Company's Series 9 Preferred Stock as disclosed in Note 11.

Pursuant to the Ali Consulting Agreement, following the closing of the XTI Merger, Mr.

Ali will provide consulting services to the Company for 15 months ("Ali Consulting Period") or until earlier termination in accordance with its terms.

During the Ali Consulting Period, the Company will pay him an aggregate of $ 0.3 million.

In addition, the Company shall pay Mr.

Ali (a) the amount of $ 1.5 million due three months following the Closing, and (b) the aggregate amount of $ 4.5 million, payable in 12 equal monthly installments, starting four months after the closing date of the XTI Merger (the payments described in (a) and (b), each an “Equity Payment”).

Each Equity Payment may be made, in Company’s discretion, in (i) cash, (ii) fully vested shares of common stock under the Company’s equity incentive plan, or a combination of cash and registered shares.

As of the date of this report, the Company repaid the initial $ 1.5 million owed to Mr.

Ali under the Ali Consulting Agreement.

During the three and nine months ended September 30, 2024, the Company recognized compensation expense of $ 1.0 million and $ 2.6 million, respectively, which is included in general and administrative expenses on the condensed consolidated statements of operations, relating to the Ali Consulting Agreement.

As of September 30, 2024, the Company owed Mr.

Ali accrued consulting fees of approximately $ 1.0 million, which is included in accounts payable on the accompanying condensed consolidated balance sheets.

On July 24, 2023, the compensation committee of the Board (the “Compensation Committee”) adopted a Transaction Bonus Plan, which was amended on March 11, 2024, and was intended to provide incentives to certain employees, including Mr.

Ali, and other service providers to remain with the Company through the consummation of a qualifying transaction.

As of September 30, 2024, the Company had an transaction bonus obligation of approximately $ 2.7 million payable to Mr.

Ali, which is included in accrued expenses and other current liabilities on the accompanying condensed consolidated balance sheets.

XTI AEROSPACE, INC.

AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023

Grafiti Group Divesiture

On February 21, 2024, Inpixon completed the disposition of the remaining portion of the Shoom, SAVES, and GYG business lines and assets ("Grafiti Group Divestiture") in accordance with the terms and conditions of an Equity Purchase Agreement, dated February 16, 2024, by and among Inpixon (“Seller”), Grafiti LLC, and Grafiti Group LLC (a newly formed entity controlled by Nadir Ali, the Company's CEO and a director) (“Buyer”).

On February 21, 2024, Inpixon completed the disposition of the remaining portion of the Shoom, SAVES, and GYG business lines and assets ("Grafiti Group Divestiture") in accordance with the terms and conditions of an Equity Purchase Agreement, dated February 16, 2024, by and among Inpixon (“Seller”), Grafiti LLC, and Grafiti Group LLC (an entity controlled by Nadir Ali, the Company's former CEO) (“Buyer”).

Pursuant to the terms, Buyer acquired from 100 % of the equity interest in Grafiti LLC, including the assets and liabilities primarily relating to Inpixon’s Saves, Shoom and Game Your Game business, including 100 % of the equity interests of Inpixon India, Grafiti GmbH (previously Inpixon Gmbh) and Game Your Game, Inc.

3 unchanged sentences

(iii) increased or decreased by the amount working capital of Grafiti LLC on the closing balance sheet is greater or less than $ 1.0 million.

The Company notes that $ 0.5 million of the receivable is included in current assets as other receivables in the Company's condensed consolidated balance sheet as of June 30, 2024, and the remaining $ 0.5 million of the receivable is included in long term assets as other assets in the Company's condensed consolidated balance sheet as of June 30, 2024.

XTI AEROSPACE, INC.

AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2024 AND 2023

Note 22 - Leases

The Company has operating leases for administrative offices in the United States (Colorado) and Germany.

As part of the XTI Merger, the Company acquired right-of-use assets and lease liabilities related to an operating lease for an office space (the IntraNav office) located in Frankfurt, Germany.

This lease expires on January 6, 2025 and the current lease rate is $ 9,227 (€ 8,612 ) per month.

As part of the XTI Merger, the Company acquired right-of-use assets and lease liabilities related to an operating lease for an office space (the Inpixon GmbH office) located in Berlin, Germany.

This lease expires on May 31, 2026 and the current lease rate is $ 7,929 (€ 7,400 ) per month.

On January 1, 2024, the Company entered into a lease agreement for its new corporate office location in Englewood, Colorado.

This lease expires on January 31, 2028 and the current lease rate is $ 8,966 per month.

The Company has no other operating or financing leases with terms greater than 12 months.

Right-of-use assets are summarized below (in thousands):

As of June 30, 2024 As of December 31, 2023

Englewood, CO Office $ 394 $ —

Berlin, Germany Office 196 —

Frankfurt, Germany Office 89 —

Less accumulated amortization ( 96 ) —

Right-of-use asset, net $ 583 $ —

Lease expense for operating leases recorded in the balance sheet is included in operating costs and expenses and is based on the future minimum lease payments recognized on a straight-line basis over the term of the lease plus any variable lease costs.

Operating lease expenses, inclusive of short-term and variable lease expenses, recognized in our condensed consolidated statement of income for the three months ended June 30, 2024 and 2023 was approximately $ 101,000 and $ 1,000 , respectively, and for the six months ended June 30, 2024 and 2023 was approximately $ 144,000 and $ 2,000 , respectively.

Lease liability is summarized below (in thousands):

As of June 30, 2024 As of December 31, 2023

Total lease liability $ 594 $ —

short term portion ( 235 ) —

Long term portion $ 359 $ —

Maturity analysis under the lease agreement is as follows (in thousands):

Six months ending December 31, 2024 $ 157

Year ending December 31, 2025 220

Year ending December 31, 2026 159

Year ending December 31, 2027 124

Year ending December 31, 2028 10

Year ending December 31, 2029 and thereafter —

Present value discount ( 76 )

Lease liability $ 594

The Company notes that $ 0.5 million of the receivable is included in current assets as other receivables in the Company's condensed consolidated balance sheet as of September 30, 2024, and the remaining $ 0.5 million of the receivable is included in long term assets as other assets in the Company's condensed consolidated balance sheet as of September 30, 2024.

Note 18 - Commitments and Contingencies

From time to time, the Company is subject to various claims, charges and litigation matters that arise in the ordinary course of business.

The Company records a provision for a liability when it is both probable that the loss has been incurred and the amount of the loss can be reasonably estimated.

If the Company determines that a loss is reasonably possible and the loss or range of loss can be reasonably estimated, it discloses the possible loss or range of loss.

Any potential gains associated with legal matters are not recorded until the period in which all contingencies are resolved and the gain is realized or realizable.

Depending on the nature and timing of any such proceedings that may arise, an unfavorable resolution of a matter could materially affect the Company’s future consolidated results of operations, cash flows or financial position in a particular period.

Except if otherwise indicated, it is not reasonably possible to determine the probability of loss or estimate damages for any of the matters discussed below, and therefore, the Company has not established reserves for any of these matters.

On December 6, 2023, Xeriant filed a complaint against Legacy XTI, along with two unnamed companies and five unnamed persons, in the United States District Court for the Southern District of New York (the "Xeriant Matter").

On January 31, 2024, Xeriant filed an amended complaint, which added the Company as a defendant to the Xeriant Matter.

On February 29, 2024, Xeriant filed a second amended complaint.

The Xeriant Matter alleges that Legacy XTI has prevented Xeriant from obtaining compensation owed under various agreements entered into between Xeriant and Legacy XTI, including but not limited to a joint venture agreement, a cross-patent license agreement, an operating agreement, and a letter dated May 17, 2022 (the “May 17 letter”).

In particular, Xeriant contends that Legacy XTI gained substantial advantages from the intellectual property, expertise, and capital deployed by Xeriant in the design and development of Legacy XTI’s TriFan 600 aircraft yet has excluded Xeriant from the transaction involving the TriFan 600 technology in its merger with Legacy Inpixon, which has resulted in a breach of the May 17 letter.

Xeriant seeks damages in excess of $ 500 million, injunctive relief enjoining us from engaging in any further misconduct, the imposition of a royalty obligation, and such other relief as deemed appropriate by the court.

On March 13, 2024, Legacy XTI moved for partial dismissal of the Xeriant Matter.

The case is in its early stages, no discovery with respect to the Company has occurred.

The Court has not scheduled hearings for Legacy XTI’s motion nor otherwise ruled upon it.

Legacy XTI nevertheless denies the allegations of wrongdoing contained in the second amended complaint and is vigorously defending against the lawsuit.

In connection with the Xeriant Matter, on June 12, 2024, we received a letter from counsel for Auctus Fund, LLC (“Auctus”), dated April 3, 2024, claiming that, pursuant to the above-referenced May 17 letter by and between Xeriant and Legacy XTI, as a result of the XTI Merger and Legacy XTI’s entry into a promissory note agreement with Legacy Inpixon in March 2023, XTI Aerospace and Legacy XTI may have assumed Xeriant’s obligations under that certain Senior Secured Promissory Note in the principal amount of $ 6,050,000 issued by Xeriant to Auctus, including the obligation to repay Auctus all principal and accrued and unpaid interest thereunder, which Auctus claims was $ 8,435,008.81 as of April 3, 2024.

In July 2024, Legacy XTI

XTI AEROSPACE, INC.

1 unchanged sentence

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2024 AND 2023

Note 22 - Leases (continued)

Operating lease liabilities are based on the net present value of the remaining lease payments over the remaining lease term.

In determining the present value of lease payments, the Company used its incremental borrowing rate based on the information available at the date of adoption of ASC 842, "Leases" ("ASC 842").

As of June 30, 2024, the weighted average remaining lease term is 2.8 years and the weighted average discount rate used to determine the operating lease liabilities was 6.7 %.

Note 23 - Commitments and Contingencies

FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023

responded to such letter and indicated that it believes that the May 17 letter is invalid and unenforceable on several bases.

It further explained that even if it were valid and enforceable, Legacy XTI does not believe such letter resulted in, or otherwise triggered, the assumption of obligations of Xeriant under the Senior Secured Promissory Note or any other obligation on the part of Legacy XTI.

There have been no further developments on this matter.

We are unable to make a reasonable estimate of a potential loss, if any, on this matter.

To the extent suits or actions are commenced with respect to this matter, we intend to vigorously defend against any and all claims.

On or about August 1, 2024, Chardan Capital Markets LLC (”Chardan”) commenced an arbitration (the “Arbitration”) before FINRA against the Company and its subsidiary, XTI Aircraft Company (“Aircraft”).

Aircraft and Chardan are parties to an engagement letter agreement (the “Agreement”).

In the Arbitration, Chardan alleges that the Company is bound by the Agreement even though it did not sign the Agreement, which the Company denies.

Chardan further alleges that Aircraft and the Company breached the Agreement by not making separate payments to Chardan of $ 200,000 , $ 94,511 , $ 484,044 and $ 174,000 .

Chardan also seeks to recover unspecified amounts relating to an alleged right of first refusal to perform banking services that the Company supposedly did not honor, including with respect to an At-The-Market securities offering that was underwritten by The Maxim Group LLC.

The Company and Aircraft deny that Chardan performed its duties under the Agreement and otherwise that Chardan is owed any sums under the Agreement.

The Company has filed a petition in the U.S.

District Court for the Southern District of New York seeking to stay the Arbitration to the extent that it has been asserted against the Company.

The Company has indicated that it plans to prosecute the foregoing Petition and, if the Arbitration is not stayed, defend against the Arbitration vigorously.

As of September 30, 2024, the Company has accrued $ 200,000 relating to the Agreement, which is included in accounts payable on the condensed consolidated balance sheets.

Financial Advisory Fees

Pursuant to the terms of an amended advisory fees agreement between the Company and Maxim Group ("Maxim"), the Company is obligated to pay Maxim $ 200,000 which becomes payable upon the closing of one or more debt or equity financings for which Maxim serves as placement agent or underwriter and in which the Company raises minimum aggregate gross proceeds of $ 10 million.

Pursuant to its engagement letter with Legacy XTI, dated as of June 7, 2022, as amended (the “Chardan Engagement Letter”) and the XTI Merger Agreement, Chardan Capital Markets LLC (“Chardan”) received registered shares of XTI Aerospace common stock.

During June 2024, the Company received a letter from Chardan’s counsel seeking additional compensation under the Chardan Engagement Letter, including a cash payment of $ 200,000 , and threatening to file an arbitration with the Financial Industry Regulatory Authority.

The Company has responded to the letter, disputing that it owes any compensation to Chardan.

Consulting Agreements with Prior "Legacy Inpixon" CEO and CFO

On March 12, 2024, the Company entered into a Consulting Agreement with Mr.

Nadir Ali (the “Ali Consulting Agreement”), the Company's former Chief Executive Officer.

Pursuant to the Ali Consulting Agreement, following the closing of the XTI Merger, Mr.

Ali will provide consulting services to the Company for 15 months or until earlier termination in accordance with its terms.

During the Ali Consulting Period, the Company will pay him a monthly fee of $ 20,000 .

In addition, the Company shall pay Mr.

Ali (a) the amount of $ 1,500,000 due three months following the Closing, and (b) the aggregate amount of $ 4,500,000 , payable in 12 equal monthly installments of $ 375,000 each, starting four months after the closing date of the XTI Merger (the payments described in (a) and (b), each an “Equity Payment”).

As of the date of this filing, the Company repaid the initial $ 1,500,000 owed to Mr.

Ali under the Ali Consulting Agreement.

During the three and six months ended June 30, 2024, the Company recognized compensation expense of $ 1,310,000 and $ 1,570,000 , respectively, which is included in general and administrative expenses on the condensed consolidated statements of operations, relating to the Ali Consulting Agreement.

As of June 30, 2024, the Company owed Mr.

Ali accrued consulting fees of $ 328,804 , which is included in accrued expenses and other current liabilities within the accompanying condensed consolidated balance sheets.

Pursuant to the terms of an amended advisory fees agreement between the Company and Maxim Group ("Maxim"), the Company is obligated to pay Maxim $ 0.2 million which becomes payable upon the closing of one or more debt or equity financings for which Maxim serves as placement agent or underwriter and in which the Company raises minimum aggregate gross proceeds of $ 10 million.

Legacy XTI Deferred Compensation and Retention Bonus Plan

In an effort to conserve cash, Legacy XTI implemented a cost savings plan, effective on July 1, 2022.

As part of the cost savings plan, Legacy XTI installed a compensation reduction directive and retention bonus program impacting all employees and several current consultants.

Accrued deferred compensation amounts under the cost savings plan will be repaid to participating individuals when executive management, at its sole discretion, determines that sufficient funding has been received by the Company, provided, in the case of employees, that such employees remain employed with the Company on such date.

As part of the plan, Legacy XTI granted participants a retention bonus, of either cash or equity, at the participant’s discretion, equal in value to three months of their monthly deferred compensation amount, if cash, or six months of their monthly deferred compensation amount, if equity, if the employee remains with the Company at the “earn date,” which is defined as six months after the date on which the deferred compensation described above is repaid.

Upon receiving additional financing during the first quarter of 2023, Legacy XTI restored the salaries of all employees to the original salary amount, effective with the semi-monthly payroll ended March 31, 2023.

As of September 30, 2024, liability amounts of approximatel y $ 0.4 million and $ 0.1 million are included in accrued expenses and other current liabilities and related party payables, respectively, on the accompanying condensed consolidated balance sheets relating to deferred compensation and retention bonuses under this plan.

Consulting Arrangement with Prior "Legacy Inpixon" CFO

On March 12, 2024, the Company also entered into a Consulting Agreement with Ms.

6 unchanged sentences

Loundermon’s consulting services, the Company will pay her (i) $ 83,333 per month for the first six months of the Loundermon Consulting Period for services she performs on an as-needed basis during the Loundermon Consulting Period regarding the transition of the

management of the Company’s financial reporting function to ensure continuity of business operations, and (ii) $ 300 per hour for services performed on an as needed basis regarding the preparation and filing of Company’s public company financial reporting and compliance matters including accounting, payroll, audit and tax compliance functions.

During the three and six months ended June 30, 2024, the Company recognized compensation expense of $ 297,700 and $ 366,817 , respectively, which is included in general and administrative expenses on the condensed consolidated statements of operations, relating to Ms.

Loundermon's consulting arrangement.

As of June 30, 2024, the Company owed Ms.

Loundermon accrued consulting fees of $ 310,267 , which is included in accounts payable within the accompanying condensed consolidated balance sheets.

XTI AEROSPACE, INC.

1 unchanged sentence

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2024 AND 2023

Note 23 - Commitments and Contingencies (continued)

Transaction Bonus Plan in connection with Future Strategic Transactions

On July 24, 2023, the compensation committee of the Board (the “Compensation Committee”) adopted a Transaction Bonus Plan, which was amended on March 11, 2024 (as amended, the “Plan,” and such amendment, the “Plan Amendment”), and is intended to provide incentives to certain employees and other service providers to remain with the Company through the consummation of a Contemplated Transaction or Qualifying Transaction (each as defined below) and to maximize the value of the Company with respect to such transaction for the benefit of its stockholders.

The Plan is administered by the Compensation Committee.

It will automatically terminate upon the earlier of (i) the one-year anniversary of the adoption date, (ii) the completion of all payments under the terms of the Plan, or (iii) at any time by the Compensation Committee, provided, however, that the Plan may not be amended or terminated following the consummation of a Contemplated Transaction or Qualifying Transaction without the consent of each participant being affected, except as required by any applicable law.

A “Contemplated Transaction” refers to a strategic alternative transaction including an asset sale, merger, reorganization, spin-off or similar transaction (a “Strategic Transaction”) that results in a change of control as defined in the Plan.

A Qualifying Transaction refers to a Strategic Transaction that does not result in a change of control for which bonuses may be paid pursuant to the Plan as approved by the Compensation Committee.

The XTI Merger qualifies as a Contemplated Transaction.

The Plan Amendment, among other things, changed the timing of and imposed certain additional conditions on the payment of certain bonuses to be paid to the participants thereunder, including Nadir Ali, Wendy Loundermon and Soumya Das.

See further disclosures relating to the Transaction Bonus Plan in Management's Discussion and Analysis of Financial Condition and Results of Operations - Contractual Obligations and Commitments included elsewhere in this filing.

During the second quarter of 2024, the Company accrued 100 % of the transaction bonuses as the bonuses became payable upon the earlier of the closing of financing or June 30, 2024.

As such, the Company recognized approximately $ 6.7 million of transaction bonus expense, which is included in general and administrative within the accompanying condensed consolidated statements of operations, during the three and six months ended June 30, 2024.

Approximately $ 6.7 million of accrued transaction bonuses remained outstanding as of June 30, 2024 and is included in Accrued Expenses and Other Current Liabilities on the condensed consolidated balance sheets.

Certain conditions may exist as of the date the consolidated financial statements are issued which may result in a loss to the Company, but which will only be resolved when one or more future events occur or fail to occur.

The Company assesses such contingent liabilities, and such assessment inherently involves an exercise of judgment.

In assessing loss contingencies related to legal proceedings that are pending against the Company, or unasserted claims that may result in such proceedings, the Company evaluates the perceived merits of any legal proceedings or unasserted claims, as well as the perceived merits of the amount of relief sought or expected to be sought therein.

If the assessment of a contingency indicates that it is probable that a material loss has been incurred and the amount of the liability can be estimated, then the estimated liability would be accrued in the Company’s consolidated financial statements.

If the assessment indicates that a potentially material loss contingency is not probable, but is reasonably possible, or is probable but cannot be estimated, then the nature of the contingent liability and an estimate of the range of possible losses, if determinable and material, would be disclosed.

Loss contingencies considered remote are generally not disclosed, unless they involve guarantees, in which case the guarantees would be disclosed.

There can be no assurance that such matters will not materially and adversely affect the Company’s business, financial position, and results of operations or cash flows.

On December 6, 2023, Xeriant, Inc.

(“Xeriant”) filed a complaint against Legacy XTI, along with two unnamed companies and five unnamed persons, in the United States District Court for the Southern District of New York.

On January 31, 2024, Xeriant filed an amended complaint, which added us as a defendant.

On February 2, 2024, the Court ordered Xeriant to show cause as to why the amended complaint should not be dismissed without prejudice for lack of subject matter jurisdiction.

On February 29, 2024, Xeriant filed a second amended complaint.

The second amended complaint alleges that Legacy XTI, through multiple breaches and fraudulent actions, has caused substantial harm to Xeriant and has prevented it from obtaining compensation owed

FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023

During the three and nine months ended September 30, 2024, the Company recognized compensation expense of $ 211,063 and $ 577,880 , respectively, which is included in general and administrative expenses on the condensed consolidated statements of operations, relating to Ms.

Loundermon's consulting arrangement.

As of September 30, 2024, the Company owed Ms.

Loundermon accrued consulting fees of $ 522,619 , which is included in accounts payable and accrued expenses within the accompanying condensed consolidated balance sheets.

Transaction Bonus Plan

During the second quarter of 2024, the Company accrued 100 % or $ 6.7 million of the transaction bonuses, which is included in general and administrative within the accompanying condensed consolidated statements of operations, as the bonuses became payable upon the earlier of the closing of financing or June 30, 2024.

As of September 30, 2024, the Company had an aggregate accrued transaction bonus obligation of 5.5 million, which is included in accrued expenses and other current liabilities on the accompanying condensed consolidated balance sheets.

Note 19 - Net Loss Per Share Attributable to Common Stockholders

The following table presents the calculation of basic and diluted loss per share attributable to common stockholders (in thousands, except share and per share data):

For the Three Months Ended September 30, For the Nine Months Ended September 30,

2024 2023 2024 2023

Net Loss $ ( 4,435 ) $ ( 2,703 ) $ ( 21,747 ) $ ( 8,897 )

Preferred stock return and dividend ( 185 ) — ( 496 ) —

Deemed dividend ( 54 ) — ( 514 ) —

Net Loss Attributable to Common Stockholders, basic and diluted $ ( 4,674 ) $ ( 2,703 ) $ ( 22,757 ) $ ( 8,897 )

Net Loss Per Share - Basic and Diluted $ ( 0.13 ) $ ( 0.66 ) $ ( 1.23 ) $ ( 2.26 )

Weighted Average Shares Outstanding, Basic and Diluted 34,986,105 4,116,700 18,439,744 3,931,075

The basic earnings per share calculation for the three months ended September 30, 2024 and 2023 included 209,688 and 608,528 penny warrant shares, respectively, since the exercise price was $ 0.01 per share.

The basic earnings per share calculation for the nine months ended September 30, 2024 and 2023 included 608,528 and 608,528 of penny warrants shares, respectively.

Additionally, the basic earnings per share calculation for the three months ended September 30, 2023 and for the nine months ended September 30, 2024 and 2023 included 298,395 shares of common stock that were issuable to Xeriant Inc.

("Xeriant") related to the joint venture arrangement that expired by its term on May 31, 2023.

The shares were issued to Xeriant for no additional consideration immediately prior to the XTI Merger.

XTI AEROSPACE, INC.

1 unchanged sentence

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2024 AND 2023

Note 23 - Commitments and Contingencies (continued)

to it under various agreements entered into between Xeriant and Legacy XTI, including but not limited to a joint venture agreement, a cross-patent license agreement, an operating agreement, and a letter dated May 17, 2022 (the “May 17 letter”).

Xeriant, in the second amended complaint, asserts the following causes of action:

(1) breach of contract;

(2) intentional fraud;

(3) fraudulent concealment;

(4) quantum meruit;

(5) unjust enrichment;

(6) unfair competition/deceptive business practices;

and (7) misappropriation of confidential information, and seeks damages in excess of $ 500 million, injunctive relief enjoining us from engaging in any further misconduct, the imposition of a royalty obligation, and such other relief as deemed appropriate by the court.

On March 13, 2024, Legacy XTI moved for partial dismissal of the second amended complaint, Counts 2 through 7 in particular.

Legacy XTI argued that Counts 2 through 7 are (1) impermissible attempts to repackage claims arising from contractual dispute as quasi-contractual or tort claims;

and (2) expressly refuted by the clear and unequivocal terms of the aforementioned agreements.

The case is in its early stages, no discovery with respect to the Company has occurred, and the Company is unable to estimate the likelihood or magnitude of a potential adverse judgment.

The Court has neither scheduled Legacy XTI’s motion for hearing nor otherwise ruled upon it.

Legacy XTI nevertheless denies the allegations of wrongdoing contained in the second amended complaint and is vigorously defending against the lawsuit.

In connection with the litigation matter described in the immediately preceding paragraph, on June 12, 2024, we received a letter from counsel for Auctus Fund, LLC (“Auctus”), dated April 3, 2024, claiming that, pursuant to the above-referenced May 17 letter by and between Xeriant and Legacy XTI, as a result of the XTI Merger and Legacy XTI’s entry into a promissory note agreement with Legacy Inpixon in March 2023, XTI Aerospace and Legacy XTI may have assumed Xeriant’s obligations under that certain Senior Secured Promissory Note in the principal amount of $ 6,050,000 issued by Xeriant to Auctus, including the obligation to repay Auctus all principal and accrued and unpaid interest thereunder, which Auctus claims was $ 8,435,008.81 as of April 3, 2024.

In July 2024, Legacy XTI responded to such letter and indicated that it believes that the May 17 letter is invalid and unenforceable on several bases.

There have been no further developments on this matter.

We are unable to make a reasonable estimate of a potential loss, if any, on this matter.

To the extent suits or actions are commenced with respect to this matter, we intend to vigorously defend against any and all claims.

Note 24 - Damon Motors Convertible Note

On October 26, 2023, Legacy Inpixon purchased a 12 % convertible note through a private placement in aggregate principal amount of $ 3.0 million for a purchase price of $ 3.0 million from Damon Motors Inc.

Interest on the convertible note accrues at 12 % per annum.

The note was subsequently amended.

As amended, the note matures on September 30, 2024.

The convertible note is subject to certain conversion features which include qualified financing, and/or qualified transaction, as defined in the securities purchase agreement.

The note will be required to convert upon Damon Motors Inc.

completing a public company event.

In addition, Damon Motors Inc.

issued a five-year warrant to purchase 1,096,321 shares of Damon Motors Inc.

common stock in connection with the note.

Management notes the Warrant is freestanding.

The exercise price per Common Share is $ 2.7364 .

The Warrant provides for cashless exercise after 180 days following the closing of the public company event should there be no effective registration statement.

The convertible note receivable is not traded in active markets and its fair value was determined using a present value technique.

The convertible note's and warrant's values as of June 30, 2024 total $ 3.9 million and are included in Notes Receivable, $ 3.5 million, and Warrant asset, $ 0.4 million, on the condensed consolidated balance sheets.

FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023

The following potentially dilutive shares were excluded from the computation of diluted net loss per share attributable to common stockholders for the periods presented, because including them would have been anti-dilutive (on an as-converted basis):

For the Three Months Ended September 30, For the Nine Months Ended September 30,

2024 2023 2024 2023

Options 12,818,530 1,161,688 5,791,342 1,095,195

Warrants 278,963 163,603 457,094 142,276

Convertible preferred stock 2 — 2 —

Convertible notes — 679,828 345,695 650,027

Total 13,097,495 2,005,119 6,594,133 1,887,498

Note 20 - Subsequent Events

On July 5, 2024, the Company issued 2,774,883 shares of fully vested restricted stock to Nadir Ali, a consultant, under the Company’s 2018 Employee Stock Incentive Plan, as amended, in accordance with the terms of that certain consulting agreement, dated March 12, 2024, by and between the Company and Mr.

XTI AEROSPACE, INC.

AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE SIX MONTHS ENDED JUNE 30, 2024 AND 2023

Note 25 - Subsequent Events (continued)

Subsequent to June 30, 2024 and through the date of this filing, the Company entered into exchange agreements with the holder of shares of the Company’s Series 9 Preferred Stock pursuant to which the Company and the holder exchanged an aggregate 775 shares of Series 9 Preferred Stock with an aggregate stated value of approximately $ 0.8 million for an aggregate 2,800,537 shares of common stock at an effective price per share ranging between $ 0.21 and $ 0.38 .

Subsequent to June 30, 2024 and through the date of this filing, the Company issued an aggregate 1,958,848 shares of common stock in connection with the ATM Offering at per share prices between approximately $ 0.40 and $ 0.43 , resulting in aggregate net proceeds to the Company of approximately $ 0.8 million.

On July 9, 2024, XTI Aerospace, Inc.

(the “Company”) received a letter from the Listing Qualifications Staff of The Nasdaq Stock Market LLC (“Nasdaq”) indicating that, based upon the closing bid price of the Company’s common stock for the last 30 consecutive business days beginning on May 23, 2024, and ending on July 8, 2024, the Company no longer meets the requirement to maintain a minimum bid price of $1 per share, as set forth in Nasdaq Listing Rule 5550(a)(2).

In accordance with Nasdaq Listing Rule 5810(c)(3)(A), the Company has been provided a period of 180 calendar days, or until January 6, 2025, in which to regain compliance.

In order to regain compliance with the minimum bid price requirement, the closing bid price of the Company’s common stock must be at least $1 per share for a minimum of ten consecutive business days during this 180-day period.

In the event that the Company does not regain compliance within this 180-day period, the Company may be eligible to seek an additional compliance period of 180 calendar days if it meets the continued listing requirement for market value of publicly held shares and all other initial listing standards for the Nasdaq Capital Market, with the exception of the bid price requirement, and provides written notice to Nasdaq of its intent to cure the deficiency during this second compliance period, by effecting a reverse stock split, if necessary.

However, if it appears to the Nasdaq staff that the Company will not be able to cure the deficiency, or if the Company is otherwise not eligible, Nasdaq will provide notice to the Company that the common stock will be subject to delisting.

The letter does not result in the immediate delisting of the Company’s common stock from the Nasdaq Capital Market.

The Company intends to monitor the closing bid price of the common stock and consider its available options in the event that the closing bid price of the common stock remains below $1 per share.

On July 31, 2024, the Company entered into an advisory agreement with a third party advisor, pursuant to which the Company issued 1,000,000 shares of restricted common stock to the advisor in consideration for financial advisory and business development services agreed to be rendered to the Company pursuant to the agreement.

Subsequent to September 30, 2024 and through the date of this report, the Company entered into exchange agreements with the holder of shares of the Company’s Series 9 Preferred Stock pursuant to which the Company and the holder exchanged an aggregate 1,725 shares of Series 9 Preferred Stock with an aggregate stated value of approximately $ 1.8 million for an aggregate 25,071,318 shares of common stock at an effective price per share ranging between $ 0.05 and $ 0.19 .

Subsequent to September 30, 2024 and through the date of this report, the Company issued an aggregate 88,509,614 shares of common stock in connection with the ATM Offering at per share prices between approximately $ 0.06 and $ 0.19 , resulting in aggregate net proceeds to the Company of approximately $ 6.5 million.

On July 9, 2024, the Company received a letter from the Listing Qualifications Staff of The Nasdaq Stock Market LLC ("Nasdaq") indicating that, based upon the closing bid price of the Company’s common stock for the last 30 consecutive business days beginning on May 23, 2024, and ending on July 8, 2024, the Company no longer meets the requirement to maintain a minimum bid price of $1 per share, as set forth in Nasdaq Listing Rule 5550(a)(2).

In accordance with Nasdaq Listing Rule 5810(c)(3)(A), the Company was provided a period of 180 calendar days, or until January 6, 2025, in which to regain compliance with the minimum bid price requirement.

On November 7, 2024, the Company received another letter (the "Low Price Deficiency Letter") from Nasdaq notifying the Company that, as of November 6, 2024, the Company’s common stock had a closing bid price of $0.10 or less for ten consecutive trading days.

Accordingly, the Company is subject to the provisions contemplated under Listing Rule 5810(c)(3)(A)(iii) (the "Low Priced Stocks Rule").

As a result, Nasdaq has determined to delist the Company’s securities from The Nasdaq Capital Market (the "Determination"), unless the Company requests an appeal of the Determination on or prior to November 14, 2024, pursuant to the procedures set forth in the Nasdaq Listing Rule 5800 Series.

The Company requested a hearing before the Nasdaq Hearings Panel (the "Panel") to appeal the Determination and to address compliance with the Low Priced Stocks Rule.

The Low Price Deficiency Letter states that hearings are typically scheduled to occur approximately 30-45 days after the date of the hearing request.

The Company will be asked to provide the Panel with a plan to regain compliance, which plan the Company is in the process of preparing.

The Low Price Deficiency Letter has no immediate effect on the listing of the Company’s common stock on Nasdaq and its common stock will continue to be listed on the Nasdaq Capital Market under the symbol "XTIA." While the appeal process is pending, the suspension of trading of the Company’s common stock would be stayed and the Company’s common stock would continue to trade on The Nasdaq Capital Market until the hearing process concludes and the Panel issues a written decision.

There can be no assurance, however, that the Company will be successful in its appeal to the Panel or be able to regain or maintain compliance with the Nasdaq listing rules.

Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.

What changed 10-Q

Item 1. Financial Statements