AISP 8-K
Airship AI Holdings, Inc. (AISP)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported)
(Exact Name of Registrant as Specified in its Charter) | |
|
| |||
(State or other jurisdiction |
| (Commission File Number) |
| (I.R.S. Employer |
of incorporation) |
|
| Identification No.) |
| ||
(Address of Principal Executive Offices) |
| (Zip Code) |
Registrant’s telephone number, including area code: (
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
Written communications pursuant to Rule 425 under the Securities Act | |
|
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act | |
|
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act | |
|
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act |
Securities registered pursuant to Section 12(b) of the Act:
Title of each class |
| Trading Symbol(s) |
| Name of each exchange on which registered |
|
| The | ||
|
| The |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR §230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR §240.12b-2).
Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
Item 2.02 Results of Operations and Financial Condition.
On November 17, 2025, Airship AI Holdings, Inc. (the “Company”) issued a press release announcing its financial and operational results for the quarterly period ended September 30, 2025. A copy of the press release is furnished as Exhibit 99.1 and is incorporated herein by reference.
Item 7.01 Regulation FD Disclosure.
The information contained in Item 2.02 is incorporated herein by reference.
The information in Items 2.02 and 7.01 (including Exhibit 99.1) are “furnished” and shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liability of such section nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, regardless of any general incorporation language in such filing.
The Company does not have, and expressly disclaims, any obligation to release publicly any updates or any changes in the Company’s expectations or any change in events, conditions, or circumstances on which any forward-looking statement is based, except as required by law.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits.
Exhibit No. |
| Description |
|
|
|
| ||
|
|
|
104 |
| Cover Page Interactive Data File (embedded within the Inline XBRL document) |
| 2 |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Dated: November 17, 2025 |
|
|
|
|
|
|
|
| AIRSHIP AI HOLDINGS, INC. |
| |
|
|
|
|
| By: | /s/ Victor Huang |
|
| Name: | Victor Huang |
|
| Title: | Chief Executive Officer |
|
| 3 |
EXHIBIT 99.1
Airship AI Reports Third Quarter 2025 Financial Results
Third Quarter 2025 Net Revenues of $1.2 Million, Gross Profit of $.6 Million and Gross Margin of 51%
New Pro-U.S. Border Security Administration Provides Additional Macro Tailwinds for 2025 & Beyond with Validated Pipeline of $166 Million
Raised $9.7 Million in Aggregate Proceeds from the Exercise of Warrants Subsequent to Quarter End, Fortifying Balance Sheet and Providing Additional Operational and Financial Flexibility
Redmond, WA – November 17, 2025 – Airship AI Holdings, Inc. (NASDAQ: AISP) (“Airship AI” or the “Company”), a leader in AI-driven video, sensor, and data management surveillance solutions, today reported its financial and operational results for the third quarter ended September 30, 2025.
Q3 2025 Financial Highlights
|
| · | Net revenues for the quarter ended September 30, 2025, were $1.2 million. The third quarter of 2025 presented a number of challenges as recent changes in the federal acquisition process under the new administration slowed the pace of planned contracting activity, particularly within the Department of Homeland Security, along with the government shutdown. |
|
|
|
|
|
| · | Gross profits for the quarter ended September 30, 2025, were $0.6 million. |
|
|
|
|
|
| · | Gross margin percentage was 51% for the quarter ended September 30, 2025. Lower margins were in part due to increased solution sales with more third-party hardware than Airship AI software. |
|
|
|
|
|
| · | Operating loss was $2.9 million for the quarter ended September 30, 2025, primarily due to increased investments in sales and marketing related expenditures, which should increase future sales. |
|
|
|
|
|
| · | Other income for the quarter ended September 30, 2025, was $9.3 million, primarily due to a gain from a change in the fair value of earnout liability of $3.9 million and change in fair value of warrant liability of $5.3 million. |
|
|
|
|
|
| · | Net income for the quarter ended September 30, 2025, was $6.4 million, or $0.20 per basic share, primarily related to noncash income of $8.8 million. |
|
|
|
|
|
| · | Net cash used in operating activities was $0.6 million in the quarter ended September 30, 2025. |
|
|
|
|
|
| · | Cash and cash equivalents were $5.8 million as of September 30, 2025. Subsequent to the quarter end, the Company raised approximately $9.7 million in aggregate gross proceeds from the exercise of existing warrants. |
| 1 |
Q3 2025 & Subsequent Operational Highlights
|
| · | Backlog as of September 30, 2025, was $11 million, representing firm fixed price contracts awarded in the third quarter of 2025 that will be shipped and invoiced through the remainder of calendar year 2025 and early 2026. Backlog is not indicative of future quarterly revenue as approximately 75% of quarterly revenue is transactional and recognized in the same quarter. |
|
|
|
|
|
| · | Our total validated pipeline at the end of the quarter was approximately $166 million, consisting of single and multi-year opportunities for AI-driven edge, video, and sensor and data management platform across our customer verticals. Our pipeline includes opportunities at varying stages of progression with expected award timeframes over the next 18-24 months. |
|
|
|
|
|
| · | Due to the sensitive nature of many of our customers and deployment use cases, we are often restricted from publicly disclosing awards and/or limited as to the specifics of the customer and use case. Consequently, most of our awards are executed on closed or restricted contract vehicles, which further limits the sharing of information that might otherwise be available. |
|
|
|
|
|
| · | We continued to add to our sales team during the quarter as well as added to our development, quality assurance, and operational teams in support of existing and anticipated awards that will require additional resources and capabilities to fulfill. |
|
|
|
|
|
| · | We participated in multiple customer-facing tradeshows during the quarter including new industry wide and vertically focused shows where we had a significantly increased level of participation and visibility as compared to historical participation. |
|
|
|
|
|
| · | As part of our transition to a partner-driven sales model, we participated in several partner shows and events, including those sponsored by integrators and dealers and those by manufacturers of hardware sensors and solutions that we integrate with and manage for our customers. |
|
|
|
|
|
| · | On October 8, 2025, the Company entered into warrant exercise inducement offer letter with the holder of its existing common stock warrants exercisable for an aggregate of 2,162,162 shares of its common stock to exercise its existing warrants at the existing exercise price of $4.50 per share in exchange for the Company’s agreement to issue new common stock warrants to purchase 2,702,702 shares of common stock at an exercise price per share of $6.20. The aggregate gross proceeds from the exercise of the existing warrants were approximately $9.7 million before deducting financial advisory fees. The Company intends to use the net proceeds from the exercise of the existing warrants for working capital and general corporate purposes. |
| 2 |
2025 Outlook
|
| · | Make tactical and strategic investments across our sales and business development organizations through organic cash flow from business operations and the potential cash exercise of public warrants. |
|
|
|
|
|
| · | Release new Outpost AI product offerings as well as expand custom trained AI models supporting emerging edge analytic workflows. |
|
|
|
|
|
| · | Continue innovation across our core Acropolis software platform supporting new workflows for cloud-based deployments in highly secure operational environments. |
|
|
|
|
|
| · | Develop and execute expansionary opportunities in the commercial and retail markets, particularly around those companies involved in combating organized retail crime. |
|
|
|
|
|
| · | Improve sourcing, supply chain management, and production-based process efficiencies to help drive continued margin expansion. |
|
|
|
|
|
| · | Focus on brand awareness and engagement in new verticals through targeted marketing outreach opportunities, social media platforms, Airship AI hosted technology events, and industry tradeshow events. |
Management Commentary
“The third quarter of 2025 presented a number of challenges as recent changes in the federal acquisition process under the new administration, along with the government shutdown, slowed the pace of planned contracting activity, particularly within the Department of Homeland Security,” said Paul Allen, President of Airship AI. “Despite these headwinds, we closed approximately $11 million in new opportunities by the end of the quarter, most of which are scheduled to ship in the fourth quarter of 2025 and early 2026.”
“As the government enters its new fiscal year we expect several opportunities that were delayed to move forward in the coming months with many forecasted for the government’s first fiscal quarter. In addition, with funding from the Big Beautiful Bill expected to flow down to agencies and components we have identified and added multiple new programs to our pipeline, further reinforcing our medium-term outlook.”
“The legislation includes more than $70 billion over the next four years in supplemental funding for U.S. Customs and Border Protection (“CBP”), including $6.2 billion earmarked for border security technology. Notably, the bill highlights investments in artificial intelligence, machine learning, and other innovative technologies aimed at combating illicit trafficking. It also allocates approximately $46.6 billion for physical barriers, cameras, sensors, and related infrastructure as well as $5 billion for CBP facility upgrades, all areas where Airship AI’s technologies and solutions are well aligned.”
| 3 |
“Encouragingly, our recent awards and our expanding pipeline feature our edge AI platform, Outpost AI, as a central component of proposed and deployed solutions. The awards received to date underscore our strategic evolution toward delivering fully integrated, turnkey systems that combine Outpost AI with our backend software and tailored implementation services, positioning us to pursue broader, higher-value opportunities.”
“In the commercial market, we continue to see growing traction across multiple verticals. The shift to a partner-based go-to-market model is showing clear progress as demonstrated by ongoing pilots with several enterprise customers and continued success with flagship accounts. These initiatives leverage our proven approach from the federal sector with artificial intelligence remaining a key differentiator.”
“Looking ahead, we remain disciplined in executing on our fiscal year objectives, including a return to positive operational cash flow. While the ongoing uncertainty surrounding federal funding and the government shutdown adds near-term complexity, we are encouraged by the momentum in our pipeline and the progress toward several large opportunities expected to advance this quarter. Taken together, these factors provide a foundation for optimism as we approach the end of calendar 2025,” concluded Mr. Allen.
About Airship AI Holdings, Inc.
Founded in 2006, Airship AI (NASDAQ: AISP) is a U.S. owned and operated technology company headquartered in Redmond, Washington. Airship AI is an AI-driven video, sensor and data management surveillance platform that improves public safety and operational efficiency for public sector and commercial customers by providing predictive analysis of events before they occur and meaningful intelligence to decision makers. Airship AI’s product suite includes Outpost AI edge hardware and software offerings, Acropolis enterprise management software stack, and Command family of visualization tools.
For more information, visit https://airship.ai.
Forward-Looking Statements
The disclosure herein includes certain statements that are not historical facts but are forward-looking statements for purposes of the safe harbor provisions under the United States Private Securities Litigation Reform Act of 1995. Forward-looking statements generally are accompanied by words such as “believe,” “may,” “will,” “estimate,” “continue,” “anticipate,” “intend,” “expect,” “should,” “would,” “plan,” “project,” “forecast,” “predict,” “potential,” “seem,” “seek,” “future,” “outlook,” and similar expressions that predict or indicate future events or trends or that are not statements of historical matters, but the absence of these words does not mean that a statement is not forward looking. These forward-looking statements include, but are not limited to, (1) statements regarding validated pipeline, estimates and forecasts of financial, performance and operational metrics and projections of market opportunity; (2) changes in the market for Airship AI’s services and technology, expansion plans and opportunities; (3) the projected technological developments of Airship AI; and (4) current and future potential commercial and customer relationships. These statements are based on various assumptions, whether or not identified in this press release, and on the current expectations of Airship AI’s management and are not predictions of actual performance. These forward-looking statements are also subject to a number of risks and uncertainties, as set forth in the section entitled “Risk Factors” in its Annual Report on Form 10-K for the year ended December 31, 2024, filed with the SEC on February 28, 2025, and the other documents that the Company has filed, or will file, with the SEC. If any of these risks materialize or our assumptions prove incorrect, actual results could differ materially from the results implied by these forward-looking statements. In addition, forward looking statements reflect the Company’s expectations, plans or forecasts of future events and views as of the date of this press release. The Company anticipates that subsequent events and developments will cause its assessments to change. However, while it may elect to update these forward-looking statements at some point in the future, the Company specifically disclaims any obligation to do so. These forward-looking statements should not be relied upon as representing the Company’s assessments as of any date subsequent to the date of this press release. Accordingly, undue reliance should not be placed upon the forward-looking statements.
Investor Contact:
Chris Tyson/Larry Holub
MZ North America
949-491-8235
| 4 |
AIRSHIP AI HOLDINGS, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
As of September 30, 2025 and December 31, 2024
|
|
| September 30, 2025 |
|
| December 31, 2024 (1) |
| ||
| ASSETS |
| Unaudited |
|
|
| |||
|
|
|
|
|
|
|
| ||
| CURRENT ASSETS: |
|
|
|
|
|
| ||
| Cash and cash equivalents |
| $ | 5,755,661 |
|
| $ | 11,414,830 |
|
| Accounts receivable, net of allowance for credit losses of $0 |
|
| 1,247,321 |
|
|
| 1,226,757 |
|
| Prepaid expenses and other |
|
| 31,431 |
|
|
| 17,883 |
|
| Total current assets |
|
| 7,034,413 |
|
|
| 12,659,470 |
|
|
|
|
|
|
|
|
|
|
|
| OTHER ASSETS |
|
|
|
|
|
|
|
|
| Other assets |
|
| 160,528 |
|
|
| 165,960 |
|
| Operating lease right of use asset |
|
| 908,029 |
|
|
| 882,024 |
|
|
|
|
|
|
|
|
|
|
|
| TOTAL ASSETS |
| $ | 8,102,970 |
|
| $ | 13,707,454 |
|
|
|
|
|
|
|
|
|
|
|
| LIABILITIES AND STOCKHOLDERS' DEFICIT |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| CURRENT LIABILITIES: |
|
|
|
|
|
|
|
|
| Accounts payable - trade |
| $ | 339,468 |
|
| $ | 759,480 |
|
| Advances from founders |
|
| - |
|
|
| 1,300,000 |
|
| Accrued expenses |
|
| 45,819 |
|
|
| 51,649 |
|
| Current portion of operating lease liability |
|
| 427,498 |
|
|
| 305,178 |
|
| Deferred revenue- current portion |
|
| 4,652,485 |
|
|
| 3,238,483 |
|
| Total current liabilities |
|
| 5,465,270 |
|
|
| 5,654,790 |
|
|
|
|
|
|
|
|
|
|
|
| NON-CURRENT LIABILITIES: |
|
|
|
|
|
|
|
|
| Operating lease liability, net of current portion |
|
| 539,375 |
|
|
| 638,525 |
|
| Warrant liability |
|
| 27,822,380 |
|
|
| 34,180,618 |
|
| Earnout liability |
|
| 11,607,790 |
|
|
| 23,304,808 |
|
| Deferred revenue- non-current |
|
| 2,749,263 |
|
|
| 2,951,850 |
|
| Total liabilities |
|
| 48,184,078 |
|
|
| 66,730,591 |
|
|
|
|
|
|
|
|
|
|
|
| COMMITMENTS AND CONTINGENCIES (Note 9) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| STOCKHOLDERS' DEFICIT: |
|
|
|
|
|
|
|
|
| Preferred stock - no par value, 5,000,000 shares authorized, 0 shares issued and outstanding as of September 30, 2025 and December 31, 2024 |
|
| - |
|
|
| - |
|
| Common stock - $0.0001 par value, 200,000,000 shares authorized, 32,013,300 and 30,588,413 shares issued and outstanding as of September 30, 2025 and December 31, 2024 |
|
| 3,198 |
|
|
| 3,056 |
|
| Additional paid in capital |
|
| 28,507,356 |
|
|
| 21,918,867 |
|
| Accumulated deficit |
|
| (68,580,783 | ) |
|
| (74,941,590 | ) |
| Accumulated other comprehensive loss |
|
| (10,879 | ) |
|
| (3,470 | ) |
| Total stockholders' deficit |
|
| (40,081,108 | ) |
|
| (53,023,137 | ) |
|
|
|
|
|
|
|
|
|
|
| TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT |
| $ | 8,102,970 |
|
| $ | 13,707,454 |
|
| 5 |
AIRSHIP AI HOLDINGS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)
For the three and nine months ended September 30, 2025 and 2024
(Unaudited)
|
|
| Three Months Ended |
|
| Nine Months Ended |
| ||||||||||
|
|
| September 30, 2025 |
|
| September 30, 2024 |
|
| September 30, 2025 |
|
| September 30, 2024 |
| ||||
|
|
| Unaudited |
|
| Unaudited |
|
| Unaudited |
|
| Unaudited |
| ||||
| NET REVENUES: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
| Product |
| $ | 218,568 |
|
| $ | 1,730,521 |
|
| $ | 4,989,261 |
|
| $ | 16,525,515 |
|
| Post contract support |
|
| 956,042 |
|
|
| 1,137,128 |
|
|
| 3,784,989 |
|
|
| 3,318,180 |
|
| Other services |
|
| 2,840 |
|
|
| - |
|
|
| 53,118 |
|
|
| - |
|
|
|
|
| 1,177,450 |
|
|
| 2,867,649 |
|
|
| 8,827,368 |
|
|
| 19,843,695 |
|
| COST OF NET REVENUES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cost of Sales |
|
| 203,182 |
|
|
| 285,448 |
|
|
| 3,406,130 |
|
|
| 9,381,244 |
|
| Post contract support |
|
| 337,001 |
|
|
| 428,820 |
|
|
| 1,000,109 |
|
|
| 1,174,737 |
|
| Other services |
|
| 33,431 |
|
|
| - |
|
|
| 49,772 |
|
|
| - |
|
|
|
|
| 573,614 |
|
|
| 714,268 |
|
|
| 4,456,011 |
|
|
| 10,555,981 |
|
| GROSS PROFIT |
|
| 603,836 |
|
|
| 2,153,381 |
|
|
| 4,371,357 |
|
|
| 9,287,714 |
|
| RESEARCH AND DEVELOPMENT EXPENSES |
|
| 753,229 |
|
|
| 1,073,735 |
|
|
| 2,213,182 |
|
|
| 2,471,872 |
|
| SELLING, GENERAL AND ADMINISTRATIVE EXPENSES |
|
| 2,717,388 |
|
|
| 2,667,130 |
|
|
| 8,761,194 |
|
|
| 8,829,544 |
|
| TOTAL OPERATING EXPENSES |
|
| 3,470,617 |
|
|
| 3,740,865 |
|
|
| 10,974,376 |
|
|
| 11,301,416 |
|
| OPERATING LOSS |
|
| (2,866,781 | ) |
|
| (1,587,484 | ) |
|
| (6,603,019 | ) |
|
| (2,013,702 | ) |
| OTHER INCOME (EXPENSE) : |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Gain (loss) from change in fair value of earnout liability |
|
| 3,892,874 |
|
|
| 5,511,961 |
|
|
| 6,414,894 |
|
|
| (1,095,962 | ) |
| Gain (loss) from change in fair value of warrant liability |
|
| 5,331,239 |
|
|
| 2,471,186 |
|
|
| 6,358,238 |
|
|
| (2,833,558 | ) |
| Gain (loss) from change in fair value of convertible debt |
|
| - |
|
|
| 370,548 |
|
|
| - |
|
|
| (141,636 | ) |
| Loss on note conversion |
|
| - |
|
|
| (434,797 | ) |
|
| - |
|
|
| (593,591 | ) |
| Interest income (expense), net |
|
| 52,541 |
|
|
| (133,824 | ) |
|
| 190,694 |
|
|
| (587,149 | ) |
| Other expense |
|
| - |
|
|
| 16,366 |
|
|
| - |
|
|
| (22,922 | ) |
| Total other income (expense), net |
|
| 9,276,654 |
|
|
| 7,801,440 |
|
|
| 12,963,826 |
|
|
| (5,274,818 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| INCOME (LOSS) BEFORE PROVISON FOR INCOME TAXES |
|
| 6,409,873 |
|
|
| 6,213,956 |
|
|
| 6,360,807 |
|
|
| (7,288,520 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Provision for income taxes |
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| NET INCOME (LOSS) |
|
| 6,409,873 |
|
|
| 6,213,956 |
|
|
| 6,360,807 |
|
|
| (7,288,520 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| OTHER COMPREHENSIVE INCOME (LOSS) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Foreign currency income (loss), net |
|
| - |
|
|
| 354 |
|
|
| (7,409 | ) |
|
| 9,338 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| TOTAL COMPREHENSIVE INCOME (LOSS) |
| $ | 6,409,873 |
|
| $ | 6,214,310 |
|
| $ | 6,353,398 |
|
| $ | (7,279,182 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| NET INCOME (LOSS) PER SHARE: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Basic |
| $ | 0.20 |
|
| $ | 0.25 |
|
| $ | 0.20 |
|
| $ | (0.31 | ) |
| Diluted |
| $ | 0.15 |
|
| $ | 0.17 |
|
| $ | 0.15 |
|
| $ | (0.31 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Weighted average shares of common stock outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Basic |
|
| 31,970,364 |
|
|
| 24,696,425 |
|
|
| 31,850,348 |
|
|
| 23,609,189 |
|
| Diluted |
|
| 41,972,357 |
|
|
| 35,445,694 |
|
|
| 41,672,396 |
|
|
| 23,609,189 |
|
| 6 |
AIRSHIP AI HOLDINGS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
For the nine months ended September 30, 2025 and 2024
(Unaudited)
|
|
| Nine Months Ended |
| |||||
|
|
| September 30, 2025 |
|
| September 30, 2024 |
| ||
|
|
| Unaudited |
|
| Unaudited |
| ||
| CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|
|
| ||
| Net income (loss) |
| $ | 6,360,807 |
|
| $ | (7,288,520 | ) |
| Adjustments to reconcile net income (loss) to net cash used in operating activities |
|
|
|
|
|
|
|
|
| Depreciation and amortization |
|
| - |
|
|
| 1,861 |
|
| Stock-based compensation |
|
| 1,155,845 |
|
|
| 1,088,275 |
|
| Amortization of operating lease right of use asset |
|
| 278,334 |
|
|
| 174,914 |
|
| Issuance of common stock for services |
|
| - |
|
|
| 198,500 |
|
| Noncash interest expense |
|
| - |
|
|
| 520,758 |
|
| (Gain) loss from change in fair value of warrant liability |
|
| (6,358,238 | ) |
|
| 2,833,558 |
|
| (Gain) loss from change in fair value of earnout liability |
|
| (6,414,894 | ) |
|
| 1,095,962 |
|
| Loss from change in fair value of convertible note |
|
| - |
|
|
| 141,636 |
|
| Loss on note conversion |
|
| - |
|
|
| 593,591 |
|
| Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
| Accounts receivable |
|
| (20,564 | ) |
|
| 527,042 |
|
| Prepaid expenses and other |
|
| (13,548 | ) |
|
| 132,512 |
|
| Other assets |
|
| 5,432 |
|
|
| 26,901 |
|
| Operating lease liability |
|
| (281,169 | ) |
|
| (132,525 | ) |
| Payroll and income tax receivable |
|
| - |
|
|
| 7,230 |
|
| Accounts payable - trade and accrued expenses |
|
| (425,841 | ) |
|
| (2,261,087 | ) |
| Deferred revenue |
|
| 1,211,415 |
|
|
| (2,058,893 | ) |
| NET CASH USED IN OPERATING ACTIVITIES |
|
| (4,502,421 | ) |
|
| (4,398,285 | ) |
|
|
|
|
|
|
|
|
|
|
| CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
|
|
|
|
|
| Issuance of common stock and warrants for offering, net |
|
| - |
|
|
| 7,290,000 |
|
| Proceeds from warrant exercise, net |
|
| 59,850 |
|
|
| 294,049 |
|
| Repayment of advances from founders |
|
| (1,300,000 | ) |
|
| - |
|
| Proceeds from stock option exercises |
|
| 90,811 |
|
|
| 196,173 |
|
|
|
|
|
|
|
|
|
|
|
| NET CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES |
|
| (1,149,339 | ) |
|
| 7,780,222 |
|
|
|
|
|
|
|
|
|
|
|
| NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS |
|
| (5,651,760 | ) |
|
| 3,381,937 |
|
|
|
|
|
|
|
|
|
|
|
| Effect from exchange rate on cash |
|
| (7,409 | ) |
|
| 9,338 |
|
|
|
|
|
|
|
|
|
|
|
| CASH AND CASH EQUIVALENTS, beginning of period |
|
| 11,414,830 |
|
|
| 3,124,413 |
|
|
|
|
|
|
|
|
|
|
|
| CASH AND CASH EQUIVALENTS, end of period |
| $ | 5,755,661 |
|
| $ | 6,515,688 |
|
|
|
|
|
|
|
|
|
|
|
| Supplemental disclosures of cash flow information: |
|
|
|
|
|
|
|
|
| Interest paid |
| $ | - |
|
| $ | - |
|
| Taxes paid |
| $ | - |
|
| $ | 2,410 |
|
|
|
|
|
|
|
|
|
|
|
| Noncash investing and financing |
|
|
|
|
|
|
|
|
| Issuance of common stock for debt conversion |
| $ | - |
|
| $ | 1,770,340 |
|
| Issuance of common stock for debt interest payment |
| $ | - |
|
| $ | 487,642 |
|
| Issuance of common stock for earnout shares |
| $ | 5,282,125 |
|
| $ | - |
|
| Recognition of operating right-of-use asset |
| $ | 304,339 |
|
| $ | - |
|
| Recognition of operating lease liability |
| $ | 304,339 |
|
| $ | - |
|
| 7 |