Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News in Focus
      • Browse News Releases

      • All News Releases
      • All Public Company
      • English-only
      • News Releases Overview

      • Multimedia Gallery

      • All Multimedia
      • All Photos
      • All Videos
      • Multimedia Gallery Overview

      • Trending Topics

      • All Trending Topics
  • Business & Money
      • Auto & Transportation

      • All Automotive & Transportation
      • Aerospace, Defense
      • Air Freight
      • Airlines & Aviation
      • Automotive
      • Maritime & Shipbuilding
      • Railroads and Intermodal Transportation
      • Supply Chain/Logistics
      • Transportation, Trucking & Railroad
      • Travel
      • Trucking and Road Transportation
      • Auto & Transportation Overview

      • View All Auto & Transportation

      • Business Technology

      • All Business Technology
      • Blockchain
      • Broadcast Tech
      • Computer & Electronics
      • Computer Hardware
      • Computer Software
      • Data Analytics
      • Electronic Commerce
      • Electronic Components
      • Electronic Design Automation
      • Financial Technology
      • High Tech Security
      • Internet Technology
      • Nanotechnology
      • Networks
      • Peripherals
      • Semiconductors
      • Business Technology Overview

      • View All Business Technology

      • Entertain­ment & Media

      • All Entertain­ment & Media
      • Advertising
      • Art
      • Books
      • Entertainment
      • Film and Motion Picture
      • Magazines
      • Music
      • Publishing & Information Services
      • Radio & Podcast
      • Television
      • Entertain­ment & Media Overview

      • View All Entertain­ment & Media

      • Financial Services & Investing

      • All Financial Services & Investing
      • Accounting News & Issues
      • Acquisitions, Mergers and Takeovers
      • Banking & Financial Services
      • Bankruptcy
      • Bond & Stock Ratings
      • Conference Call Announcements
      • Contracts
      • Cryptocurrency
      • Dividends
      • Earnings
      • Earnings Forecasts & Projections
      • Financing Agreements
      • Insurance
      • Investments Opinions
      • Joint Ventures
      • Mutual Funds
      • Private Placement
      • Real Estate
      • Restructuring & Recapitalization
      • Sales Reports
      • Shareholder Activism
      • Shareholder Meetings
      • Stock Offering
      • Stock Split
      • Venture Capital
      • Financial Services & Investing Overview

      • View All Financial Services & Investing

      • General Business

      • All General Business
      • Awards
      • Commercial Real Estate
      • Corporate Expansion
      • Earnings
      • Environmental, Social and Governance (ESG)
      • Human Resource & Workforce Management
      • Licensing
      • New Products & Services
      • Obituaries
      • Outsourcing Businesses
      • Overseas Real Estate (non-US)
      • Personnel Announcements
      • Real Estate Transactions
      • Residential Real Estate
      • Small Business Services
      • Socially Responsible Investing
      • Surveys, Polls and Research
      • Trade Show News
      • General Business Overview

      • View All General Business

  • Science & Tech
      • Consumer Technology

      • All Consumer Technology
      • Artificial Intelligence
      • Blockchain
      • Cloud Computing/Internet of Things
      • Computer Electronics
      • Computer Hardware
      • Computer Software
      • Consumer Electronics
      • Cryptocurrency
      • Data Analytics
      • Electronic Commerce
      • Electronic Gaming
      • Financial Technology
      • Mobile Entertainment
      • Multimedia & Internet
      • Peripherals
      • Social Media
      • STEM (Science, Tech, Engineering, Math)
      • Supply Chain/Logistics
      • Wireless Communications
      • Consumer Technology Overview

      • View All Consumer Technology

      • Energy & Natural Resources

      • All Energy
      • Alternative Energies
      • Chemical
      • Electrical Utilities
      • Gas
      • General Manufacturing
      • Mining
      • Mining & Metals
      • Oil & Energy
      • Oil and Gas Discoveries
      • Utilities
      • Water Utilities
      • Energy & Natural Resources Overview

      • View All Energy & Natural Resources

      • Environ­ment

      • All Environ­ment
      • Conservation & Recycling
      • Environmental Issues
      • Environmental Policy
      • Environmental Products & Services
      • Green Technology
      • Natural Disasters
      • Environ­ment Overview

      • View All Environ­ment

      • Heavy Industry & Manufacturing

      • All Heavy Industry & Manufacturing
      • Aerospace & Defense
      • Agriculture
      • Chemical
      • Construction & Building
      • General Manufacturing
      • HVAC (Heating, Ventilation and Air-Conditioning)
      • Machinery
      • Machine Tools, Metalworking and Metallurgy
      • Mining
      • Mining & Metals
      • Paper, Forest Products & Containers
      • Precious Metals
      • Textiles
      • Tobacco
      • Heavy Industry & Manufacturing Overview

      • View All Heavy Industry & Manufacturing

      • Telecomm­unications

      • All Telecomm­unications
      • Carriers and Services
      • Mobile Entertainment
      • Networks
      • Peripherals
      • Telecommunications Equipment
      • Telecommunications Industry
      • VoIP (Voice over Internet Protocol)
      • Wireless Communications
      • Telecomm­unications Overview

      • View All Telecomm­unications

  • Lifestyle & Health
      • Consumer Products & Retail

      • All Consumer Products & Retail
      • Animals & Pets
      • Beers, Wines and Spirits
      • Beverages
      • Bridal Services
      • Cannabis
      • Cosmetics and Personal Care
      • Fashion
      • Food & Beverages
      • Furniture and Furnishings
      • Home Improvement
      • Household, Consumer & Cosmetics
      • Household Products
      • Jewelry
      • Non-Alcoholic Beverages
      • Office Products
      • Organic Food
      • Product Recalls
      • Restaurants
      • Retail
      • Supermarkets
      • Toys
      • Consumer Products & Retail Overview

      • View All Consumer Products & Retail

      • Entertain­ment & Media

      • All Entertain­ment & Media
      • Advertising
      • Art
      • Books
      • Entertainment
      • Film and Motion Picture
      • Magazines
      • Music
      • Publishing & Information Services
      • Radio & Podcast
      • Television
      • Entertain­ment & Media Overview

      • View All Entertain­ment & Media

      • Health

      • All Health
      • Biometrics
      • Biotechnology
      • Clinical Trials & Medical Discoveries
      • Dentistry
      • FDA Approval
      • Fitness/Wellness
      • Health Care & Hospitals
      • Health Insurance
      • Infection Control
      • International Medical Approval
      • Medical Equipment
      • Medical Pharmaceuticals
      • Mental Health
      • Pharmaceuticals
      • Supplementary Medicine
      • Health Overview

      • View All Health

      • Sports

      • All Sports
      • General Sports
      • Outdoors, Camping & Hiking
      • Sporting Events
      • Sports Equipment & Accessories
      • Sports Overview

      • View All Sports

      • Travel

      • All Travel
      • Amusement Parks and Tourist Attractions
      • Gambling & Casinos
      • Hotels and Resorts
      • Leisure & Tourism
      • Outdoors, Camping & Hiking
      • Passenger Aviation
      • Travel Industry
      • Travel Overview

      • View All Travel

  • Policy & Public Interest
      • Policy & Public Interest

      • All Policy & Public Interest
      • Advocacy Group Opinion
      • Animal Welfare
      • Congressional & Presidential Campaigns
      • Corporate Social Responsibility
      • Domestic Policy
      • Economic News, Trends, Analysis
      • Education
      • Environmental
      • European Government
      • FDA Approval
      • Federal and State Legislation
      • Federal Executive Branch & Agency
      • Foreign Policy & International Affairs
      • Homeland Security
      • Labor & Union
      • Legal Issues
      • Natural Disasters
      • Not For Profit
      • Patent Law
      • Public Safety
      • Trade Policy
      • U.S. State Policy
      • Policy & Public Interest Overview

      • View All Policy & Public Interest

  • People & Culture
      • People & Culture

      • All People & Culture
      • Aboriginal, First Nations & Native American
      • African American
      • Asian American
      • Children
      • Diversity, Equity & Inclusion
      • Hispanic
      • Lesbian, Gay & Bisexual
      • Men's Interest
      • People with Disabilities
      • Religion
      • Senior Citizens
      • Veterans
      • Women
      • People & Culture Overview

      • View All People & Culture

      • In-Language News

      • Arabic
      • español
      • português
      • Česko
      • Danmark
      • Deutschland
      • España
      • France
      • Italia
      • Nederland
      • Norge
      • Polska
      • Portugal
      • Россия
      • Slovensko
      • Suomi
      • Sverige
  • Explore Our Platform
  • Plan Campaigns
  • Create with AI
  • Distribute Press Releases
  • Report Results
  • Amplify Content
  • All Products
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices
  • Hamburger menu
  • PR Newswire: news distribution, targeting and monitoring
  • Send a Release
    • ALL CONTACT INFO
    • Contact Us

      888-776-0942
      from 8 AM - 10 PM ET

  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • News in Focus
    • Browse All News
    • Multimedia Gallery
    • Trending Topics
  • Business & Money
    • Auto & Transportation
    • Business Technology
    • Entertain­ment & Media
    • Financial Services & Investing
    • General Business
  • Science & Tech
    • Consumer Technology
    • Energy & Natural Resources
    • Environ­ment
    • Heavy Industry & Manufacturing
    • Telecomm­unications
  • Lifestyle & Health
    • Consumer Products & Retail
    • Entertain­ment & Media
    • Health
    • Sports
    • Travel
  • Policy & Public Interest
  • People & Culture
    • People & Culture
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • Explore Our Platform
  • Plan Campaigns
  • Create with AI
  • Distribute Press Releases
  • Report Results
  • Amplify Content
  • All Products
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS

XTI Aerospace Reports Fourth Quarter and Full Year 2025 Results

XTI Aerospace Logo (PRNewsfoto/XTI Aerospace, Inc.)

News provided by

XTI Aerospace, Inc.

Apr 15, 2026, 08:50 ET

Share this article

Share toX

Share this article

Share toX

DALLAS, April 15, 2026 /PRNewswire/ -- XTI Aerospace, Inc. (Nasdaq: XTIA) ("XTI Aerospace," "XTI," or the "Company"), a publicly traded aerospace and defense company operating across drone distribution, unmanned systems, and advanced manufacturing markets through three dedicated divisions, and parent company of Drone Nerds, LLC, a leading drone solutions platform serving enterprise and government customers, today announced financial results for its fourth quarter and full year ended December 31, 2025, and provided the Company's outlook for 2026.

2025 fourth quarter and full year highlights (includes the acquisition of Drone Nerds, LLC and Anzu Robotics, LLC (together, "Drone Nerds") in November 2025, Inpixon results excluded and reflected in discontinued operations):

  • Revenue of $22.5 million
  • Gross profit of $4.9 million
  • Gross profit as a percentage of revenue of 21.9 percent

For purposes of this release, the Company defines "pro forma" as unaudited supplemental combined financial information.

2025 pro forma fourth quarter XTI highlights(1) (includes Drone Nerds as if the acquisition had occurred as of January 1, 2024):

  • Revenue of $41.7 million
  • Gross profit of $8.1 million
  • Gross profit as a percentage of revenue of 19.5 percent
  • Net loss from continuing operations of $7.6 million

2025 full year pro forma, XTI reported the following highlights(1) (includes Drone Nerds as if the acquisition had occurred as of January 1, 2024):

  • Revenue of $121.6 million
  • Gross profit of $26.8 million
  • Gross profit as a percentage of revenue of 22.0 percent
  • Net loss from continuing operations of $39.0 million

Company guidance:

  • Expecting full year 2026 revenue of $160 million or greater

2025 fourth quarter events:

  • Completed approximately $40 million acquisition of Drone Nerds, a leading U.S. drone solutions provider, and secured a concurrent $25 million strategic investment from Unusual Machines, Inc. (Nasdaq: UMAC)
  • Formed strategic alliance with Valkyrie Intelligence LLC ("Valkyrie Sciences"), including an investment and services agreement, to harness the intelligence derived from the sizable drone industry data set built by Drone Nerds

Recent events:

  • Completed the divestiture of the Inpixon RTLS business to streamline the Company's focus on its drone platform
  • Secured $20 million Asset-Based Lending ("ABL") credit facility with JPMorgan to support growth and liquidity, subject to customary borrowing conditions, covenants and availability
  • The Autonomous Defense Systems ("ADS") division, formed through the reorganization and redesignation of the Company's XTI Aircraft division, and the Advanced Technology and Manufacturing ("ATM") division, which the Company is in the process of establishing and which has not yet generated revenue
  • Strengthened the composition of XTI's Board of Directors with aviation and unmanned systems expertise through the appointments of Clinton Weber and Jonathan Ornstein

(1)

For information on unaudited supplemental combined financial information presented, see the section titled "Unaudited Supplemental Combined Financial Information" in this press release.

"The acquisition of Drone Nerds transformed XTI Aerospace into a scaled, revenue-generating platform," said Scott Pomeroy, Chief Executive Officer of XTI Aerospace. "Drone Nerds is a leading enterprise-focused UAS solutions provider with deep customer relationships and a proven operating model that continues to deliver strong performance. Its OEM-agnostic approach and broad supplier network position us to participate in a rapidly evolving market. Just as important, the platform provides real-time data and market intelligence that informs where we invest, build, and expand. We believe this foundation positions us to support growth and support our expansion into new markets and higher-value opportunities across the business."

"XTI Drones continues to scale as a cash-generating commercial engine. Our Advanced Technology and Manufacturing division strengthens our ability to expand our participation in the value chain through U.S.-based manufacturing. Our Autonomous Defense Systems initiative is building a pipeline of potential military and defense contract opportunities in a large and growing market. Together, these elements create a flywheel that we believe is designed to support growth, margin expansion, and long-term value creation. In 2026, our focus is execution."

Liquidity and Capital Resources
At December 31, 2025, the Company had $16.7 million of unrestricted cash and cash equivalents. An additional $0.2 million of cash is included in current assets of discontinued operations and is not included in unrestricted cash balances.

The Company does not currently expect to require additional capital to support the ordinary-course operating needs of the Drone Nerds business. However, the Company may seek additional capital in the future to support strategic acquisitions and the development of its advanced systems and domestic manufacturing initiatives.

Subsequent to December 31, 2025 and through the date of this filing, holders of certain warrants issued in connection with our 2025 public offerings exercised warrants to purchase 3,963,408 shares of the Company's common stock. These exercises resulted in aggregate cash proceeds to us of approximately $7.9 million. We engaged ThinkEquity LLC as our exclusive advisor in connection with the solicitation of these warrants for which we paid cash compensation of 3% of the gross proceeds, or approximately $0.2 million. After deducting such commissions, the net proceeds we received from these warrant exercises was approximately $7.7 million.

Unaudited Supplemental Combined Financial Information
The Company has provided unaudited supplemental financial information of the combined company in this press release. The following financial information combines XTI and Drone Nerds historical operating results as if the businesses had been operated together on a combined basis during prior periods. This financial information is intended to illustrate the current operating footprint of the Company following the acquisition of Drone Nerds and divestiture of the Company's Industrial IoT / Real-Time Location Systems business.

For the avoidance of doubt, the unaudited supplemental combined financial information was not prepared in accordance with Article 11 of Regulation S-X and differs from the unaudited pro forma condensed combined financial information included in the Pro Forma 8-K/A filing dated February 9, 2026 filed with the SEC (the "Pro Forma 8-K Filing"), which was prepared in accordance with Article 11 of Regulation S-X. Accordingly, the unaudited supplemental combined financial information was not prepared in accordance with Article 11 of Regulation S-X and is presented for illustrative purposes to assist investors in understanding the operational performance of the combined business, timing and operational impact of the acquisition, and integration of the combined business, and should not be considered a substitute for the pro forma financial information included in the Company's prior filings prepared in accordance with Article 11 of Regulation S-X.

Consequently, the unaudited supplemental combined financial information is intentionally different from, but does not supersede, the pro forma financial information set forth in the Pro Forma 8-K Filing or the pro forma financial information set forth in the Company's most recent annual report on Form 10-K

In addition, the unaudited supplemental combined financial information does not purport to indicate the results that actually would have been obtained had the companies been operated together during the periods presented, or which may be realized in the future. The unaudited supplemental combined financial information has no impact on XTI or Drone Nerds previously reported consolidated balance sheets or statements of operations, cash flows or equity.

XTI Aerospace, Inc. and Subsidiaries
Pro Forma(1) Combined Financial Data
(Unaudited)




For the Three Months Ended

December 31,










2025



2024








(in thousands, except percentages)


Amount



Amount



$ Change



% Change


Revenues


$

41,709



$

26,832



$

14,877




55

%

Gross profit



8,149




3,694




4,455




121

%

Gross profit %



19.5

%



13.8

%



5.7

%



41

%

Net loss from continuing operations



(7,599)




(9,045)




1,446




(16)

%




For the Years Ended










2025



2024








(in thousands, except percentages)


Amount



Amount



$ Change



% Change


Revenues


$

121,590



$

111,201



$

10,389




9

%

Gross profit



26,784




17,333




9,451




55

%

Gross profit %



22.0

%



15.6

%



6.4

%



41

%

Net loss from continuing operations



(39,042)




(23,948)




(15,094)




63

%



(1)

For information on unaudited supplemental combined financial information presented, see the section titled "Unaudited Supplemental Combined Financial Information" in this press release.

The unaudited supplemental combined financial information excludes non-recurring transaction-related costs associated with the Drone Nerds acquisition.

Conference Call and Webcast (Live Q&A Format)
The Company will post prepared remarks to the Investor Relations section of its website before the market opens on April 15, 2026. These remarks are intended to provide additional detail and context regarding the Company's financial results and business update.

The Company will host a live webcast on April 15, 2026 at 3:30 PM CT (4:30 PM ET), which will consist of a video-based question and answer session with Scott Pomeroy, Chief Executive Officer, and Brooke Turk, Chief Financial Officer. As part of this format, prepared remarks will not be read but will be available in the Investor Relations section of the Company's website at xtiaerospace.com under "IR News & Events."

Investors and analysts are invited to participate and may register in advance using this link: XTI Aerospace April 15 Earnings Webcast. The registration link is also available in the "Investor Relations" section of the Company's website under "IR News & Events." Dial-in information will be included upon registration.

The replay of the event will be publicly available to all investors in the Investor Relations section, under "IR News & Events" section of the Company's website at xtiaerospace.com following the conclusion of the question and answer session and will remain available for 30 days.

About XTI Aerospace, Inc.
XTI Aerospace, Inc. (Nasdaq: XTIA) is a publicly traded aerospace and defense company operating across unmanned systems, advanced manufacturing, and drone distribution markets through three dedicated divisions.

The Company's Commercial division - XTI Drones, anchored by its Drone Nerds subsidiary, LLC, is one of the nation's leading drone solutions platforms, serving enterprise and government customers across sales, service, and support. The Commercial Division's market reach and transaction data provide XTI with unparalleled visibility into purchasing behavior across the unmanned systems industry — a strategic intelligence asset the Company may leverage to support future data and analytics initiatives.

The Company's Autonomous Defense Systems ("ADS") division is focused on the design, development, and integration of unmanned platforms for defense and commercial applications, with an emphasis on serving U.S. government customers and supporting domestic procurement initiatives aligned with national security priorities.

The Company's Advanced Technology and Manufacturing (ATM) division is developing a U.S.-based production platform for NDAA-compliant and Department of War ("DoW") Blue List-eligible unmanned systems components and technologies, designed to support domestic manufacturing and supply chain requirements and serve the growing demand for domestically sourced unmanned systems across defense and enterprise markets.

XTI Aerospace is headquartered in Addison, Texas.

For more information about XTI, please visit xtiaerospace.com and follow XTI on LinkedIn, Instagram, X, and YouTube.

Cautionary Statement Regarding Forward-Looking Statements
This press release contains certain "forward-looking statements" within the meaning of the United States Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements other than statements of historical fact contained in this press release are forward-looking statements.

Forward-looking statements may be identified by words such as "believe," "continue," "could," "would," "will," "expect," "intend," "plan," "target," "estimate," "project," or similar expressions. These statements are subject to risks, uncertainties, and other factors that could cause actual results to differ materially from those expressed or implied. Such risks include, but are not limited to, market adoption, regulatory requirements, supply chain conditions, technological development, integration of the acquired businesses, availability of capital and liquidity, and changes in applicable laws or regulations as well as the other risks and uncertainties described in the Company's filings with the U.S.

165 Securities and Exchange Commission. XTI undertakes no obligation to update any forward-looking statements to reflect subsequent events or circumstances, except as required by applicable law. Readers are encouraged to review the risk factors described in XTI's filings with the U.S. Securities and Exchange Commission, including its most recent Annual Report on Form 10-K and subsequent filings.

Contacts:

General inquiries:
Email: [email protected]
Web: https://xtiaerospace.com/contact

Investor Relations:
Dave Gentry, CEO
RedChip Companies, Inc.
Phone: 1-407-644-4256
Email: [email protected]

XTI Aerospace, Inc. and Subsidiaries
Consolidated Statements of Operations
(In thousands, except per share data)
(Unaudited)





For the Three Months Ended

December 31,




For the Year Ended

December 31,





2025




2024




2025




2024


Revenues


$

22,490



$

—



$

22,490



$

—


Cost of Revenues



17,569




—




17,569




—


Gross Profit



4,921




—




4,921




—



















Operating Expenses

















    Research and development



1,287




491




5,240




1,970


    Sales and marketing



2,323




545




5,604




1,517


    General and administrative



12,719




4,505




32,845




19,660


    Merger-related transaction costs



3,429




—




3,887




6,490


    Amortization of intangible assets



142




8




166




30


Total Operating Expenses



19,900




5,549




47,742




29,667



















Loss from Operations



(14,979)




(5,549)




(42,821)




(29,667)



















Other (Expense) Income

















    Interest expense, net



(51)




(229)




(270)




(782)


    Amortization of deferred loan costs



—




—




—




(17)


    Loss on conversion of note receivable to equity

        instrument



—




(2,630)




—




(2,630)


    Loss on extinguishment of debt



—




—




(421)




(6,732)


        Provision for expected credit losses on convertible

        note investment



(2,039)




—




(2,039)




—


    Change in fair value of convertible notes payable



—




—




—




12,882


    Change in fair value of equity securities



—




(1,068)




(349)




(1,068)


    Change in fair value of warrant liability



2,684




—




(596)




(281)


    Warrant issuance expense



—




—




(6,580)




—


    Other income, net



30




24




30




42


Total Other (Expense) Income



624




(3,903)




(10,225)




1,414



















Loss from continuing operations before income

    taxes



(14,355)




(9,452)




(53,046)




(28,253)


Income tax benefit (provision)



4




—




10




(16)


Net loss from continuing operations, net of tax



(14,351)




(9,452)




(53,036)




(28,269)


Loss from discontinued operations, net of tax



(6,964)




(4,404)




(15,455)




(7,334)


Net loss



(21,315)




(13,856)




(68,491)




(35,603)


Net loss attributable to noncontrolling interest



(270)




—




(270)




—


Net loss attributable to XTI Aerospace, Inc.



(21,585)




(13,856)




(68,761)




(35,603)



















Preferred stock dividends



(408)




(110)




(437)




(606)


Deemed dividends



—




(258)




—




(772)


Net Loss Attributable to Common Stockholders


$

(21,993)



$

(14,224)



$

(69,198)



$

(36,981)



















Net loss per share - basic and diluted:

















    Continuing operations


$

(0.45)



$

(14.28)



$

(3.28)



$

(129.24)


    Discontinued operations


$

(0.21)



$

(6.41)



$

(0.96)



$

(33.54)


    Net loss


$

(0.66)



$

(20.69)



$

(4.24)



$

(162.78)



















Weighted Average Shares Outstanding, Basic and

    Diluted



32,744,968




687,471




16,337,782




227,193


Net loss per share from continuing and discontinued operations is calculated based on net loss attributable to common stockholders. Preferred stock dividends and deemed dividends are allocated to continuing and discontinued operations on a proportional basis.

XTI Aerospace, Inc. And Subsidiaries
Consolidated Balance Sheets
(In thousands)
(Unaudited)




As of

December 31,
2025



As of

December 31,
2024


Assets







Current Assets







    Cash and cash equivalents


$

16,696



$

3,972


    Accounts receivable, net of allowance for credit losses



12,093




—


    Other receivables



—




513


    Inventories



15,400




—


    Prepaid expenses and other current assets



3,989




888


    Current assets of discontinued operations



3,645




3,208


Total Current Assets



51,823




8,581


Property and equipment, net



385




72


Operating lease right-of-use asset, net



2,965




310


Intangible assets, net



9,338




284


Goodwill



11,544




—


Other assets



403




1,095


Non-current assets of discontinued operations



4,788




13,949


        Total Assets


$

81,246



$

24,291



Liabilities







Current Liabilities







    Accounts payable


$

5,212



$

5,190


    Related party payables



—




51


    Accrued expenses and other current liabilities



6,165




6,071


    Accrued interest



391




522


    Customer deposits



3,071




1,350


    Warrant liability



22,561




—


    Operating lease obligation, current



550




88


    Short-term debt



7,931




2,657


    Current liabilities of discontinued operations



1,722




1,492


Total Current Liabilities



47,603




17,421


Long Term Liabilities









    Long-term debt



450




65


    Operating lease obligation, noncurrent



2,427




231


    Non-current liabilities of discontinued operations



322




—


        Total Liabilities



50,802




17,717











Commitments and Contingencies


















Representative and placement agent warrants, net of issuance costs



2,701




—











Stockholders' Equity









    Preferred Stock



—




—


    Series 4 Convertible Preferred Stock



—




—


    Series 5 Convertible Preferred Stock



—




—


    Series 9 Preferred Stock



—




1,331


    Series 10 Convertible Preferred Stock



21,793




—


    Common Stock



33




2


    Additional paid-in capital



157,354




99,425


    Accumulated other comprehensive income



881




(622)


    Accumulated deficit



(162,323)




(93,562)


        Total Stockholders' Equity



17,738




6,574


    Noncontrolling interest



10,005




—


        Total Equity



27,743




6,574


Total Liabilities, Mezzanine Equity and Equity


$

81,246



$

24,291


XTI Aerospace, Inc. and Subsidiaries
Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)




For the Years Ended
December 31,




2025



2024


Cash Flows Used in Operating Activities









Net loss


$

(68,491)



$

(35,603)


Adjustment to reconcile net loss to net cash used in operating activities:









    Depreciation and amortization



148




113


    Amortization of intangible assets



387




622


    Amortization of right-of-use asset



114




237


    Non-cash interest expense, net



145




417


    Stock-based compensation



12,046




4,121


    Impairment of goodwill



9,895




—


    Impairment of intangible assets



631




2,507


    Provision for credit losses



2,129




—


    Loss on conversion of note receivable to equity investment



—




2,630


    Unrealized loss on equity investment



—




628


    Change in fair value of convertible notes payable



—




(12,882)


    Loss on extinguishment of debt



421




6,732


    Warrant issuance expense



6,580




—


    Change in fair value of warrant liability



596




281


    Other



4




359


    Changes in operating assets and liabilities:









        Accounts receivable and other receivables



(1,993)




(18)


        Inventories



2,618




611


        Prepaid expenses and other current assets



4,572




922


        Other assets



311




40


        Accounts payable



(2,543)




346


        Related party payables



(51)




—


        Accrued expenses and other current liabilities



(3,696)




6,039


        Accrued interest



116




259


        Customer deposits



(271)




—


        Deferred revenue



(167)




(435)


        Operating lease obligation



(112)




(233)


Net Cash Used in Operating Activities



(36,611)




(22,307)


Cash Flows (Used in) Provided by Investing Activities









Purchase of property and equipment



(215)




(68)


Cash received in purchase of Inpixon



—




2,968


Investment in convertible note receivable



(2,000)




—


Acquisition of Drone Nerds, net of cash acquired



(16,547)




—


Purchase of intangible asset



—




(47)


Net Cash (Used in) Provided by Investing Activities



(18,762)




2,853


Cash Flows Provided by Financing Activities









Net proceeds from sale of common stock and pre-funded warrants via public offerings



57,051




—


Net proceeds from ATM stock offerings



1,667




22,213


Net proceeds from issuance of Series 10 Convertible Preferred Stock



22,750




—


Net proceeds from the exercise of equity classified warrants



—




2


Net proceeds from the exercise of liability classified warrants



4,061




—


Net proceeds from issuance of promissory notes



—




2,000


Net proceeds from loan from Inpixon (prior to merger)



—




1,012


Redemptions of Series 9 Preferred Stock



(1,427)




(795)


Repayments of debt



(15,892)




(868)


Net Cash Provided by Financing Activities



68,210




23,564


Effect of Foreign Exchange Rate on Changes on Cash



(23)




(10)


Net Increase in Cash and Cash Equivalents



12,814




4,100


Cash and Cash Equivalents – Beginning of year



4,105




5


Cash and Cash Equivalents – End of year


$

16,919



$

4,105


XTI Aerospace, Inc. and Subsidiaries
Reconciliation of Non-GAAP Financial Measures
(In thousands)
(Unaudited)




For the Three Months Ended

December 31, 2025


(in thousands)


GAAP



Drone Nerds

Pre-Acquisition
Activity



Transaction
Accounting
Adjustments



Proforma


Revenues


$

22,490



$

19,219



$

-




41,709


Cost of revenues



17,569




15,991




-




33,560


Gross profit



4,921




3,228




-




8,149


Operating expenses



19,900




1,254




(5,221)


a


15,933


Loss from operations



(14,979)




1,974




5,221




(7,784)


Other (expense) income



624




(263)




(180)


b


181


Net income (loss), before tax



(14,355)




1,711




5,041




(7,603)


Income tax benefit



4




-




-




4


Net income (loss)


$

(14,351)



$

1,711



$

5,041



$

(7,599)




a)

Non-recurring transaction costs associated with Drone Nerds acquisition (less $5,442) and amortization of the purchase price allocation for intangible assets identified for Drone Nerds (plus $221)

b)

Interest on the promissory notes issued as part of the Drone Nerds acquisition consideration



For the Three Months Ended

December 31, 2024


(in thousands)


GAAP



Drone Nerds

Pre-Acquisition
Activity



Transaction
Accounting
Adjustments



Proforma


Revenues


$

-



$

26,832



$

-




26,832


Cost of revenues



-




23,138




-




23,138


Gross profit



-




3,694




-




3,694


Operating expenses



5,549




2,695




221


a


8,465


Loss from operations



(5,549)




999




(221)




(4,771)


Other (expense) income



(3,903)




(191)




(180)


b


(4,274)


Net income (loss), before tax



(9,452)




808




(401)




(9,045)


Income tax benefit



-




-




-




-


Net income (loss)


$

(9,452)



$

808



$

(401)



$

(9,045)




a)

Amortization of the purchase price allocation for intangible assets identified for Drone Nerds

b)

Interest on the promissory notes issued as part of the Drone Nerds acquisition consideration



For the Twelve Months Ended

December 31, 2025


(in thousands)


GAAP



Drone Nerds

Pre-Acquisition
Activity



Transaction
Accounting
Adjustments



Proforma


Revenues


$

22,490



$

99,100



$

-




121,590


Cost of revenues



17,569




77,237




-




94,806


Gross profit



4,921




21,863




-




26,784


Operating expenses



47,742




11,311




(4,763)


a


54,290


Loss from operations



(42,821)




10,552




4,763




(27,506)


Other (expense) income



(10,225)




(601)




(720)


b


(11,546)


Net income (loss), before tax



(53,046)




9,951




4,043




(39,052)


Income tax benefit



10




-




-




10


Net income (loss)


$

(53,036)



$

9,951



$

4,043



$

(39,042)




a)

Non-recurring transaction costs associated with Drone Nerds acquisition (less $5,442), Drone Nerds amortization (less $206), amortization of the purchase price allocation for intangible assets identified for Drone Nerds (plus $885)

b)

Interest on the promissory notes issued as part of the Drone Nerds acquisition consideration



For the Twelve Months Ended

December 31, 2024


(in thousands)


GAAP



Drone Nerds

Pre-Acquisition
Activity



Transaction
Accounting
Adjustments



Proforma


Revenues


$

-



$

111,201



$

-




111,201


Cost of revenues



-




93,868




-




93,868


Gross profit



-




17,333




-




17,333


Operating expenses



29,667




13,401




(5,605)


a


37,463


Loss from operations



(29,667)




3,932




5,605




(20,130)


Other (expense) income



1,414




(952)




(4,264)


b


(3,802)


Net income (loss), before tax



(28,253)




2,980




1,341




(23,932)


Income tax provision



(16)




-




-




(16)


Net income (loss)


$

(28,269)



$

2,980



$

1,341



$

(23,948)




a) 

Non-recurring transaction costs associated with Drone Nerds acquisition (less $6,490) and amortization of the purchase price allocation for intangible assets for Drone Nerds (plus $885)

b) 

Interest on the promissory notes issued as part of the Drone Nerds acquisition consideration (less $744). The pro forma results for the year ended December 31, 2024 exclude nonrecurring merger-related transaction costs and losses recognized in connection with the conversion and extinguishment of convertible notes, including related fair value adjustments and inducement expenses, as these items are directly attributable to prior recapitalization transactions and do not have a continuing impact on the combined company (less $3,520).

SOURCE XTI Aerospace, Inc.

21%

more press release views with 
Request a Demo

Modal title

Also from this source

XTI Aerospace Schedules Fourth Quarter and Full Year 2025 Earnings Webcast

XTI Aerospace Schedules Fourth Quarter and Full Year 2025 Earnings Webcast

XTI Aerospace, Inc. (Nasdaq: XTIA) ("XTI" or the "Company"), an aerospace technology company focused on building and scaling its Drone Nerds, LLC...

XTI Aerospace to Participate in 2026 Wharton Aerospace Conference on Innovation and National Security

XTI Aerospace to Participate in 2026 Wharton Aerospace Conference on Innovation and National Security

XTI Aerospace, Inc. (Nasdaq: XTIA) ("XTI Aerospace," "XTI," or the "Company"), an aerospace technology company focused on building and scaling its...

More Releases From This Source

Explore

Aerospace, Defense

Aerospace, Defense

Computer Hardware

Computer Hardware

Computer Hardware

Computer Hardware

Computer & Electronics

Computer & Electronics

News Releases in Similar Topics

Contact PR Newswire

  • Call PR Newswire at 888-776-0942
    from 8 AM - 9 PM ET
  • Chat with an Expert
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices

Products

  • For Marketers
  • For Public Relations
  • For IR & Compliance
  • For Agency
  • All Products

About

  • About PR Newswire
  • About Cision
  • Become a Publishing Partner
  • Become a Channel Partner
  • Careers
  • Accessibility Statement
  • APAC
  • APAC - Simplified Chinese
  • APAC - Traditional Chinese
  • Brazil
  • Canada
  • Czech
  • Denmark
  • Finland
  • France
  • Germany
  • India
  • Indonesia
  • Israel
  • Italy
  • Japan
  • Korea
  • Mexico
  • Middle East
  • Middle East - Arabic
  • Netherlands
  • Norway
  • Poland
  • Portugal
  • Russia
  • Slovakia
  • Spain
  • Sweden
  • United Kingdom
  • Vietnam

My Services

  • All New Releases
  • Platform Login
  • ProfNet
  • Data Privacy

Do not sell or share my personal information:

  • Submit via [email protected] 
  • Call Privacy toll-free: 877-297-8921

Contact PR Newswire

Products

About

My Services
  • All News Releases
  • Platform Login
  • ProfNet
Call PR Newswire at
888-776-0942
  • Terms of Use
  • Privacy Policy
  • Information Security Policy
  • Site Map
  • RSS
  • Cookies
Copyright © 2026 Cision US Inc.