v3.26.1
Consolidated Balance Sheets - USD ($)
$ in Thousands
Dec. 31, 2025
Dec. 31, 2024
Current Assets    
Cash and cash equivalents $ 16,696 $ 3,972
Accounts receivable, net 12,093
Other receivables 513
Inventories 15,400
Prepaid expenses and other current assets 3,989 888
Current assets of discontinued operations (Note 19) 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 (Note 19) 4,788 13,949
Total Assets 81,246 24,291
Current Liabilities    
Accounts payable 5,212 5,190
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 (Note 19) 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 (Note 19) 322
Total Liabilities 50,802 17,717
Commitments and Contingencies (Note 15)
Mezzanine Equity    
Representative and placement agent warrants, net of issuance costs of $191 2,701
Stockholders’ Equity    
Preferred Stock value
Common Stock - $0.001 par value; 500,000,000 shares authorized; 32,786,816 and 1,685,021 shares issued and outstanding as of December 31, 2025 and December 31, 2024, respectively. 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 – Class B Units of XTI Drones Holdings, LLC 10,005
Total Equity 27,743 6,574
Total Liabilities, Mezzanine Equity, and Equity 81,246 24,291
Series 4 Convertible Preferred Stock    
Stockholders’ Equity    
Preferred Stock value
Series 5 Convertible Preferred Stock    
Stockholders’ Equity    
Preferred Stock value
Series 9 Preferred Stock    
Stockholders’ Equity    
Preferred Stock value 1,331
Series 10 Convertible Preferred Stock    
Stockholders’ Equity    
Preferred Stock value 21,793
Related Party    
Current Liabilities    
Related party payables $ 51