AgEagle Aerial Systems Inc.
For the period ended Jun 30, 2025. Filed Aug 14, 2025.
View on SEC.govAbout this filing
A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.
Jun 30, 2025 · Filed Aug 14, 2025
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Notes to Condensed Consolidated Financial Statements (unaudited)
Note1 – Description of the Business and Basis of Presentation**
Description of Business–* *AgEagle™ Aerial Systems Inc. and its wholly-owned subsidiaries (“AgEagle” or the “Company”, “we”, “our”), is actively engaged in designing and delivering best-in-class drones and sensors that solve important problems for its customers in a wide range of industry verticals, including energy/utilities, infrastructure, agriculture and government.
Founded in2010, AgEagle was originally formed to pioneer proprietary, professional-grade, fixed-winged drones and aerial imagery-based data collection and analytics solutions for the agriculture industry. Today, the Company is earning distinction as a globally respected market leader offering customer-centric, advanced unmanned aerial systems (“UAS”) which drive revenue at the intersection of flight hardware, sensors and software for industries that include agriculture, military/defense, public safety, surveying/mapping and utilities/engineering, among others. AgEagle has also achieved numerous regulatory firsts, including earning governmental approvals for its commercial and tactical drones to fly Beyond Visual Line of Sight (“BVLOS”) and/or Operations Over People in the United States, Canada, Brazil and the European Union and being awarded Blue UAS certification from the Defense Innovation Unit of the U.S. Department of Defense.
The Company is currently headquartered in Wichita, Kansas, where we house our sensor manufacturing operations, and we operate drone distribution and coordinate global customer service operations out of Raleigh, North Carolina. In addition, the Company operates engineering and drone manufacturing operations in Lausanne, Switzerland in support of our international business activities.
Reverse Stock Splits - On* February 8, 2024,the Company filed a Certificate of Amendment to its Articles of Incorporation, as amended to date, effecting a1*-for-20 reverse stock split (the* “FebruaryReverse Stock Split”) of the Company’s common stock, par value $0.001 per share (the “Common Stock”) (the “Reverse Split Amendment”). The Reverse Split Amendment was approved by the Board of the Directors of the Company (the “Board”) and became effective on February 9, 2024.On October 3, 2024,the Board approved another reverse stock split of the Company’s authorized, issued and outstanding shares of Common Stock, par value $0.001 per share, at a ratio ofone* (1) share of common stock for everyfifty (50) shares of Common Stock (the* “OctoberReverse Stock Split”). The Company filed a Certificate of Change with the Secretary of State of the State of Nevada to effectuate the OctoberReverse Stock Split. The OctoberReverse Stock Split was effective on October 14, 2024.All share and per share amounts have been retrospectively adjusted for the effect of the Februaryand October*Reverse Stock Splits.
Basis of Presentation – The condensed consolidated financial statements of the Company are presented in United States dollars and have been prepared in accordance with accounting principles generally accepted in United States of America (“U.S. GAAP”). In the opinion of management, the Company has made all necessary adjustments, which include normal recurring adjustments, for a fair statement of the Company’s consolidated financial position and results of operations for the periods presented. Certain information and disclosures included in the annual consolidated financial statements prepared in accordance with US GAAP have been condensed or omitted pursuant to the U.S. Securities and Exchange Commission (“SEC”) rules. These condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements and accompanying notes for the year ended* December 31, 2024*, included in the Company’s Annual Report on Form10-K, as filed with the SEC on* March 31, 2025.The results for thethree* andsix months ended* June 30, 2025and2024* arenot necessarily indicative of the results to be expected for a full year, any other interim periods or any future year or periods.
The condensed consolidated financial statements include the accounts of AgEagle and its wholly-owned subsidiaries, AgEagle Aerial, Inc., Measure Global, Inc, currently inactive withno operations, and senseFly. All significant intercompany balances and transactions have been eliminated in consolidation.
10
FOR THEsix months ended June 30, 2025and2024 **
Note1 – Description of the Business and Basis of Presentation–** Continued**
Liquidity and Going Concern– In pursuit of the Company’s long-term growth strategy and acquisitions, the Company has sustained continued operating losses. During thesix months ended* June 30, 2025*, the Company had net income of $5,779,663 due to non-cash warrant valuation gain of $8,506,000 and used cash in operating activities of $4,039,685. As of* June 30, 2025*, the Company has a working capital of $9,105,278 and an accumulated deficit of $217,335,698. While the Company has historically been successful in raising capital to meet its working capital needs and executed a funding agreement on* February 7, 2025with Alpha Capital Anstalt (“Alpha”), pursuant to the funding agreement, among other things, Alpha agreed to provide quarterly financing for the Company for the nexttwelve* months pursuant to their Additional Investment Rights (AIR), with such amounts and timing of funding to be agreed to by the parties (see Note7). However, the amount of funding to be provided* may**not* be sufficient for our working capital needs and we have minimal recourse if Alpha choosesnot to exercise their AIR.
There is substantial doubt about the Company’s ability to continue as a going concern as the Company will require additional liquidity to continue its operations and meet its financial obligations for12 months from the date these condensed consolidated financial statements are issued. The Company is evaluating strategies to obtain the required additional funding for future operations and the restructuring of operations to grow revenues and reduce expenses.
If the Company is unable to generate significant sales growth in the near term and raise additional capital, there is a risk that the Company could default on additional obligations; and could be required to discontinue or significantly reduce the scope of its operations ifno other means of financing operations are available. The condensed consolidated financial statements donot include any adjustments relating to the recoverability and classification of recorded asset amounts or the amount and classification of liabilities or any other adjustment that might be necessary should the Company be unable to continue as a going concern.
Note2 – Summary of Significant Accounting Policies
Risks and Uncertainties – Global economic challenges, including the impact of the war in Ukraine, rising inflation supply-chain disruptions, and adverse labor market conditions could cause economic uncertainty and volatility. The aforementioned risks and their respective impacts on the UAV industry and the Company’s operational and financial performance remain uncertain and outside of the Company’s control. Specifically, because of the aforementioned continuing risks, the Company’s ability to access components and parts needed in order to manufacture its proprietary drones and sensors, and to perform quality testing have been, and continue to be, impacted. If either the Company or any of itsthird parties used in our manufacturing and assembly processes continue to be adversely impacted by these matters, the Company’s supply chain* may*be disrupted, limiting its ability to manufacture and assemble products. The Company expects inflation and supply-chain disruptions and its effects to continue to have a significant negative impact on its business for an extended period of time. The company continues to monitor developments in trade policy and is evaluating alternatives to mitigate the impact of these tariffs, including supplier diversification. However, additional or sustained tariff actions could materially and adversely affect our operations, financial condition, and results of operations.
Use of Estimates– The preparation of condensed consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the condensed consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Significant estimates include the reserve for obsolete inventory, valuation of intangible assets, fair value of derivative liabilities, and deemed dividends resulting from the triggering of down round provisions and modifications to equity-linked instruments.
Revenue Recognition – Most of the Company’s revenues are derived primarily through the sales of drones, sensors and related accessories. The Company utilized ASC Topic606 and the related amendments,Revenue from Contracts with Customers, which requires revenue to be recognized in a manner that depicts the transfer of goods or services to customers in amounts that reflect the consideration to which the entity expects to be entitled in exchange for those goods or services.
The Company recognizes revenue on sales to customers, dealers, and distributors upon satisfaction of performance obligations which occurs once controls transfer to customers, which is when product is shipped or delivered depending on specific shipping terms and, where applicable, a customer acceptance has been obtained. The fee isnot considered to be fixed or determinable until all material contingencies related to the sales have been resolved. The Company records revenue in the consolidated statements of operations and comprehensive loss, net of any sales, use, value added, or certain excise taxes imposed by governmental authorities on specific sales transactions and net of any discounts, allowances and returns. Therefore, revenue is recognized at a point in time.
Pursuant to ASC606, we have the following revenue recognition policies:
| ● | Sensor Sales – sales are recognized on products when the related goods have been shipped, title has passed to the customer, and there are no undeliverable elements or uncertainties. Amounts incurred related to shipping and handling are included in cost of revenue. |
| ● | Drone Sales - sales are recognized on products when the related goods have been shipped, title has passed to the customer, and there are no undeliverable elements or uncertainties. Amounts incurred related to shipping and handling are included in cost of revenue. |
Additionally, customer payments or deposits received in advance of the Company completing performance obligations are recorded as contract liabilities. As of* June 30, 2025and December 31, 2024,we have $118,284 and $148,054 of advanced customer payments presented as contract liabilities on the accompanying consolidated balance sheets, respectively. Contract liabilities are short term in nature and are expected to be recognized in the next fiscal year. During thesix* months ended* June 30, 2025,we recognized$84,548* of revenue that was deferred as a contract liability as of* December 31, 2024.*
11
Summary of Significant Accounting Policies -A description of all of the Company’s significant accounting policies and other financial information is included in the Company’s audited consolidated financial statements filed on March 31, 2025,with the SEC on Form10-K for the year ended* December 31, 2024*. These policies have been applied consistently in these unaudited condensed interim consolidated financial statements.
Income (Loss) Per Common Share and Potentially Dilutive Securities–* *Basic income (loss) per share is computed by dividing net income (loss) by the weighted average number of common shares outstanding for the period. Diluted income (loss) per share is computed by dividing net income (loss) by the weighted average number of common shares outstanding plus Common Stock, equivalents (if dilutive) related to warrants, options, and convertible instruments.
For thethree months ended* June 30, 2025*, the Company has excluded all common equivalent shares outstanding for restricted stock units (“RSUs”), warrants and options to purchase Common Stock and convertible instruments from the calculation of diluted net loss per share, because these securities are anti-dilutive for thethree month period due to the net loss incurred. As of* June 30, 2025*, the Company had 68,797 unvested RSUs,11,597,104 warrants andno options outstanding to purchase shares of Common Stock, and 2,485,654 of issuable shares upon the conversion of Series F preferred stock that have been excluded from diluted earnings per share as their inclusion would be anti-dilutive.
For thethree andsix months ended* June 30, 2024 ,*the Company has excluded all common equivalent shares outstanding for restricted stock units (“RSUs”), options and warrants to purchase Common Stock and convertible instruments from the calculation of diluted net loss per share, because these securities are anti-dilutive for the periods presented which consisted of 548 unvested RSUs,128,444 warrants,65 options,143,167 shares issuable upon the conversion of convertible preferred stock and 142,151 shares issuable upon the conversion of convertible debt.
For thethree months ended* June 30, 2025and thethree* andsix months ended* June 30, 2024,*no adjustments were made to the numerator or denominator in our computation of diluted earnings per share due to the net loss incurred during these periods. Therefore, any such adjustments would have an anti-dilutive effect.
Net income (loss) per common share basic and dilutive is as follows for thethree andsix months ended* June 30, 2025and2024*:
| Three Months Ended | Six Months Ended | |||
|---|---|---|---|---|
| 2025 | 2024 | 2025 | 2024 | |
| Numerator: | ||||
| Net income (loss) | $(1,280,376) | (2,929,708) | 5,779,663 | $(9,245,295) |
| Accrued dividends on Series F Preferred Stock | (52,038) | (49,748) | (119,688) | (110,983) |
| Deemed dividends | (3,677,811) | (7,751) | (4,734,143) | (5,257,455) |
| Numerator for basic EPS - net income (loss) available to common stockholders | (5,010,225) | (2,987,207) | 925,832 | (14,613,733) |
| Effect of convertible securities and liability classified equity instrument: | ||||
| Accrued dividends on Series F Preferred Stock | — | — | 119,688 | — |
| Interest expense on convertible note payable | — | — | 45,150 | — |
| Gain on change in fair value of warrant liabilities | — | — | (8,506,000) | — |
| Numerator for diluted EPS - net loss available to common stockholders | $(5,010,225) | $(2,987,207) | $(7,415,330) | $(14,613,733) |
| Denominator: | ||||
| Denominator for basic EPS - weighted average shares | 15,524,049 | 247,728 | 13,835,214 | 205,788 |
| Effect of dilutive securities: | ||||
| Incremental shares for outstanding warrants | — | — | 4,837,593 | — |
| Convertible Series F Preferred Stock | — | — | 2,485,654 | — |
| Unvested restricted stock units | — | — | 68,797 | — |
| Denominator for diluted EPS - weighted average shares | 15,524,049 | 247,728 | 21,227,258 | 205,788 |
| Net income (loss) per common share - basic | $(0.32) | $(12.06) | $0.07 | $(71.01) |
| Net loss per common share - diluted | $(0.32) | $(12.06) | $(0.35) | $(71.01) |
12
Segment Reporting– In accordance with ASC Topic280, Segment Reporting, the Company identifies operating segments as components of an entity for which discrete financial information is available and is regularly reviewed by the chief operating decision maker in making decisions regarding resource allocation and performance assessment. The Company defines the term “chief operating decision maker” to be its chief executive officer.
The Company has determined that it operates intwo segments:
| ● | Drones, which comprises revenues earned from contractual arrangements to develop, manufacture and /or modify complex drone related products, and to provide associated engineering, technical and other services according to customer specifications. |
| ● | Sensors, which comprises the revenue earned through the sale of sensors, cameras, and related accessories. |
| ● | Corporate, which comprises corporate costs only, and is not considered an operating segment. |
Recently Issued Accounting PronouncementsNot* Yet Adopted*– In* March 2024,the Securities and Exchange Commission (“SEC”) released a final rule that requires registrants to provide comprehensive climate-related disclosures in their annual reports and registration statements, including those for IPOs, beginning with annual reports for the year ending December 31, 2027,*for smaller reporting companies (“SRC”). Registrants must disclose climate-related financial metrics and impacts on their financial estimates and assumptions in a footnote to the audited financial statements. The disclosures will also need to be addressed as part of management’s internal control over financial reporting (“ICFR”) and will be subject to the financial statement and ICFR audit (if applicable) of an independent registered public accounting firm. We are currently evaluating the impacts of the improvements to our disclosure.
In* December 2023,Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”)2023-09, Income Taxes (Topic740): Improvements to Income Tax Disclosures (“ASU2023*-09”). The ASU focuses on income tax disclosures around effective tax rates and cash income taxes paid. ASU2023-09 requires public business entities to disclose, on an annual basis, a rate reconciliation presented in both dollars and percentages. The guidance requires the rate reconciliation to include specific categories and provides further guidance on disaggregation of those categories based on a quantitative threshold equal to5% or more of the amount determined by multiplying pretax income (loss) from continuing operations by the applicable statutory rate. For entities reconciling to the US statutory rate of21%, this would generally require disclosing any reconciling items that impact the rate by1.05% or more. ASU2023-09 is effective for public business entities for annual periods beginning after* December 15, 2024 (generally, calendar year2025*) and effective for all other business entitiesone year later. Entities should adopt this guidance on a prospective basis, though retrospective application is permitted. The adoption of ASU2023-09 is expected to have a financial statement disclosure impact only and isnot expected to have a material impact on the Company’s condensed consolidated financial statements.
13
In* November 2024,the FASB issued ASU2024*-03, Disaggregation of Income Statement Expenses (“DISE”*)a new accounting standard to improve the disclosures about an entity’s expenses and address requests from investors for more detailed information about the types of expenses included in commonly presented expense captions. The new standard is effective for annual reporting periods beginning after December 15, 2026,and interim reporting periods beginning after December 15, 2027,*with retrospective application permitted. The Company is evaluating the disclosure requirements related to the new standard and its impact on our consolidated financial statements.
Other recent accounting pronouncements issued by the FASB didnot or arenot believed by management to have a material impact on the Company’s present and future condensed consolidated financial statements.
Note3 – Inventories, Net
Inventories, Net
As of* June 30, 2025* and* December 31, 2024*, inventories, net consist of the following:
| June 30, 2025 | December 31, 2024 | |
|---|---|---|
| Raw materials | $3,591,115 | $3,488,703 |
| Work in process | 1,054,165 | 912,397 |
| Finished goods | 1,551,295 | 1,527,975 |
| Gross inventories | 6,196,575 | 5,929,075 |
| Less: Provision for obsolescence | (500,112) | (453,218) |
| Inventories, net | $5,696,463 | $5,475,857 |
Note4 – COVID Loans
The Company assumed the obligations fortwo COVID Loans originally made by the Small Business Administration to senseFly S.A. on* July 27, 2020 (“senseFly COVID Loans”). As of senseFly Acquisition Date, the fair value of the COVID Loan was $1,440,046 (“senseFly COVID Loans”). For thethree* andsix months ended* June 30, 2025*, senseFly S.A. made the required payments on the senseFly COVID Loans, including principal and accrued interest, aggregating approximately $57,448 and $162,770 respectively. As of* June 30, 2025*, the Company’s outstanding obligations under the senseFly COVID Loans are $401,381.
As of* June 30, 2025*, scheduled principal payments due under the senseFly COVID Loans are as follows:
| Year ending December 31, | |
|---|---|
| 2025 (remaining) | $92,317 |
| 2026 | 103,033 |
| 2027 | 206,031 |
| Total | $401,381 |
Note5 – Convertible Note
The Company had a Convertible Note outstanding with Alpha Capital Anstalt (“Alpha”) which was due* January 8, 2025 (the “Note”) and was considered in default. The Note was a result of an exchange agreement executed on February 8, 2024*in which the parties agreed to exchange the then outstanding promissory note into a convertible note. The Note accrued interest at 12% per annum and would increase to the lesser of 18% or the maximum rate permitted under applicable law upon an Event of Default as defined under the Note.
14
Note5 – Convertible Note–** Continued**
During thesix months ended* June 30, 2025*, the conversion price of the Note was reduced from $1.10 to$0.8294 pursuant to dilution protection provisions and due to the sale of Series F preferred stock and Series F warrants with a conversion price and exercise price of$0.8294 (see Note8). The Company recognized a loss on debt extinguishment of $125,242 for the incremental value of the conversion feature due to the reduced conversion price. The incremental value was determined using a Black-Scholes pricing model pre and post modification and the following inputs: expected term 0.50 years, risk free rate of 4.27%, volatility of 203.53%, and dividend rate of 0.00%.
During thesix months ended* June 30, 2024*, the conversion price of the Note was reduced from $62.50 to $30.00 pursuant to dilution protection provisions and due to the reduction in warrant exercise prices to $30.00 to induce exercise (see Note7). The Company recognized in interest expense the amount of $3,488,851 for the incremental value of the conversion feature due to the reduced conversion price. The incremental value was determined using a Black-Scholes pricing model pre and post modification and the following inputs: expected term 0.92 years, risk free rate of 4.83%, volatility of 89.60%, and dividend rate of 0.00%.
During thesix months ended* June 30, 2025and2024*, Alpha converted $646,994 and $0 of outstanding principal and accrued interest into 780,112 and 0 shares of Common Stock at an average conversion rate of$0.8294 and $0, respectively. During thesix months ended* June 30, 2025and2024*, Alpha converted $1,416,995 and $100,000 of outstanding principal and accrued interest into 1,480,112 and 1,597 shares of Common Stock at an average conversion rate of $0.9573 and $62.62, respectively. .
As of* June 30, 2025* and* December 31, 2024,*the outstanding principal and accrued interest on the Note was $0 and $8,612 and $1,333,333 and $47,123, respectively.
For thesix months ended* June 30, 2025and2024*, we recognized interest expense on the Note of $92,273 and $210,325, respectively.
Note6 – Fair Value Measurements
We closed on an offering of units consisting of Common Stock, Series A and B warrants in* October 2024 (the “October 2024Offering). In connection with the October 2024Offering, we sold units comprised of Common Stock, Series A warrants and a Series B warrants (collectively referred to as the “Warrants”) (see Note8*). The Warrants were deemed to be derivative liabilities, at issuance, due to variability in the ultimate settlement of the Warrants caused by various settlement provisions embedded within the Warrants. Liability classified warrants are reported at fair value upon issuance and subsequently at each reporting period.
On* April 2, 2025,the Company and the majority holder of the Series B warrants, executed an Amendment to the Series B Warrant to Purchase Common Stock and Exchange Agreement (the "Series B Amendment"). The Series B Amendment amended the contractual terms of the Series B warrants by removing Section3.2* of the original warrant agreement in its entirety (the "Share Combination Event"). Pursuant to the Share Combination Event, if a share split, share dividend, share combination recapitalization or other similar transaction involving common stock occurred after the issuance date of the Series B warrants, the exercise price of the Series B warrants would be adjusted to the lowest volume weighted average price during thefive days prior and after such a Share Combination Event if less than the exercise price in effect. The Company reassessed the classification of the Series B warrants after the execution of the Series B Amendment and concluded that the Series B warrants wereno longer precluded from being classified within stockholders' equity. On* April 2, 2025,we reclassified the fair value of the Series B warrants of $7,766,000 from warrant liability to additional paid-in capital. See Note8* for further disclosures regarding the Series A and B warrants.
The following tables present information about the Company’s derivative liabilities that are measured at fair value on a recurring basis as of* June 30, 2025* and* December 31, 2024* and indicate the fair value hierarchy of the valuation techniques that the Company utilized to determine such fair value:
| Quoted Prices in · Other · Significant | ||||
|---|---|---|---|---|
| Active Markets for · Observable · Unobservable | ||||
| Identical Assets · Inputs · Inputs | ||||
| (Level 1) | (Level 2) | (Level 3) | Total | |
| Derivative liabilities -Series A warrants | $— | $— | $128,000 | $128,000 |
| Total | $— | $— | $128,000 | $128,000 |
15
Note6 – Fair Value Measurements–** Continued**
| Quoted Prices in · Other · Significant | ||||
|---|---|---|---|---|
| Active Markets for · Observable · Unobservable | ||||
| Identical Assets · Inputs · Inputs | ||||
| (Level 1) | (Level 2) | (Level 3) | Total | |
| Derivative liabilities -Series A and B warrants | $— | $— | $16,400,000 | $16,400,000 |
| Total | $— | $— | $16,400,000 | $16,400,000 |
The fair value of the warrants was determined by using a Black-Scholes pricing model and the following assumptions:
| June 30, 2025 | December 31, 2024 | |
|---|---|---|
| Exercise price | $— | $1.9445 |
| Stock price | $1.03 | $3.47 |
| Expected term (years) | 4.25 | 4.75 |
| Volatility | 131.98% | 133.00% |
| Risk-free rate | 3.74% | 4.28% |
| Dividend yield | 0.00% | 0.00% |
| Probability of capital raise below exercise price | 0.00% | 100% |
As of* June 30, 2025* and* December 31, 2024*, the Company measured the Warrants using significant unobservable inputs that are based on little orno verifiable market data, which is Level3 in the fair value hierarchy, resulting in a fair value estimate of approximately $0.128 million and $16.4 million, respectively. Inherent in option pricing models are assumptions related to expected share-price volatility, expected term, risk-free interest rate and dividend yield. The Company estimates the volatility of its Common Stock based on historical volatility. The risk-free interest rate is based on the U.S. Treasuryzero-coupon yield curve on the grant date for a maturity similar to the expected remaining life of the warrants. The expected life of the warrants is assumed to be equivalent to their remaining contractual term. The dividend rate is based on the historical rate, which the Company anticipates remaining at zero. As of* December 31, 2024,the probability of a capital raise below the Warrants’ current exercise price was a significant unobservable input based on management’s estimate factoring in the Company’s capital needs and the Company’s stock price, which is volatile. As of June 30, 2025,this estimate wasno* longer relevant as the Series A warrants include an alternate cashless exercise which allows the holder to exercise the warrant forno consideration and receivetwo shares of common stock. This settlement provision was given a100% probability in the Black-Scholes computation as it is the most economically beneficial settlement scenario to the holder.
During thesix months ended* June 30, 2025*, we recognized a gain on the change in the fair value of the warrant liabilities of $8,506,000 and reclassified the fair value of the Series B warrants to additional paid-in capital. A reconciliation of the warrant liabilities is below:
| Amount | |
|---|---|
| Balance as of December 31, 2024 | $16,400,000 |
| Amended Series B warrants reclassified to stockholders' equity | (7,766,000) |
| Change in fair value of warrant liabilities | (8,506,000) |
| Balance as of June 30, 2025 | $128,000 |
16
Note7 – Stockholders’** Equity (Deficit)**
Preferred Series F Convertible Stock
Purchase History
On* June 26, 2022,*the Company entered into a Securities Purchase Agreement (the “Series F Agreement”) with Alpha. Pursuant to the terms of the Series F Agreement, the Board of Directors of the Company (the “Board”) designated a new series of Preferred Stock, the Series F 5% Preferred Convertible Stock (“Series F”), and authorized the sale and issuance of up to 35,000 shares of Series F with a stated value of $1,000 per share. Pursuant to the Series F Agreement, sales of Series F are accompanied by warrants equal to the number of issuable shares upon conversion of the Series F to Common Stock (the “Series F Warrants”).
Additional Investment Right
The Series F Agreement provides Alpha the right to purchase up to an additional $25,000,000 stated value of Series F, after their initial 10,000 Series F purchased on* June 26, 2022,and accompanying warrants (the “Additional Investment Right” or “AIR”). Under the AIR, the Series F and Series F warrants are initially convertible and exercisable at a conversion and exercise price equal to the volume-weighted average price of the Company’s Common Stock forthree* trading days prior to the date Alpha gives notice to the Company that it will exercise its AIR. Under the terms of the AIR, conversion and exercise prices are subject to downward adjustment for any equity instrument or equity-linked instrument sold or granted at an effective price per share that is lower than the initial conversion and exercise price (“Down Round Provision”). See Note8 for warrant related disclosures.
On* February 7, 2025,Alpha and the Company executed a funding agreement in which Alpha agreed to exercise its AIR quarterly to provide financing to the Company for the nexttwelve* months, with such amounts and timing of funding to be agreed to by the parties.
As consideration for Alpha’s commitment to additionally fund, the Company agreed to (i) extend the period in which Alpha can exercise its AIR by extending the termination date of* December 31, 2025to June 1, 2026and (ii) granting Alpha certain registration rights related to the Series F Alpha currently holds and will receive upon further exercises of its AIR. The Company filed the required registration statement to register 6,500,000 shares of Common Stock which became effective by the Securities and Exchange Commission on April 25, 2025.*
During thesix months ended* June 30, 2025*, we issued the following Series F pursuant to the exercise of the AIR by Alpha:
| ● | On February 7, 2025, we issued 1,000 Series F to Alpha upon the exercise of their AIR and received $1,000,000 of gross proceeds. The Series F are initially convertible into 450,390 shares of Common Stock at an initial conversion price of $2.2203 and Series F Warrants to purchase up to 450,390 shares of Common Stock at an initial exercise price of $2.2203. The Series F Warrants are immediately exercisable upon issuance and have a three-year term. |
| ● | On March 17, 2025, we issued 500 Series F to Alpha upon the exercise of their AIR and received $500,000 of gross proceeds. The Series F are initially convertible into 415,420 shares of Common Stock at an initial conversion price of $1.2036 and Series F Warrants to purchase up to 415,420 shares of Common Stock at an initial exercise price of $1.2036. The Series F Warrants are immediately exercisable upon issuance and have a three-year term. This issuance resulted in down round provisions embedded within previously issued Series F and Series F Warrants being triggered (the “March 2025 Down Round Trigger”), including the Series F and Series F Warrants issued on February 7, 2025. See Down Round Triggers and Deemed Dividends in Note 7 below. |
| ● | On May 5, 2025, we issued 500 Series F to Alpha upon the exercise of their AIR and received $500,000 of gross proceeds. The Series F are initially convertible into 602,846 shares of Common Stock at an initial conversion price of $.8294 and Series F Warrants to purchase up to 602,846 shares of Common Stock at an initial exercise price of $.8294. The Series F Warrants are immediately exercisable upon issuance and have a three-year term. This issuance resulted in down round provisions embedded within previously issued Series F and Series B and F Warrants being triggered (the “May 2025 Down Round Trigger”). See Down Round Triggers and Deemed Dividends in Note 7 below. |
| ● | On June 6 , 2025, we issued 500 Series F to Alpha upon the exercise of their AIR and received $500,000 of gross proceeds. The Series F are initially convertible into an aggregate of 418,831 shares of Common Stock at an initial conversion price of $1.1938 and Series F Warrants to purchase up to 418,831 shares of Common Stock at an initial exercise price of $1.1938. The Series F Warrants are immediately exercisable upon issuance and have a three-year term. |
| ● | On June 9, 2025, we issued 1,000 Series F to Alpha upon the exercise of their AIR and received $1,000,000 of gross proceeds. The Series F are initially convertible into an aggregate of 838,364 shares of Common Stock at an initial conversion price of $1.1928 and Series F Warrants to purchase up to 838,364 shares of Common Stock at an initial price of $1.1928. The Series F Warrants are immediately exercisable upon issuance and have a three-year term. |
| ● | On June 17, 2025, we issued 1,000 Series F to Alpha upon the exercise of their AIR and received $1,000,000 of gross proceeds. The Serie F are initially convertible into an aggregate of 797,067 shares of Common Stock at an initial conversion price of $1.2546 and Series F Warrants to purchase up to 797,067 share of Common Stock at an initial price of $1.2546. The Series F Warrants are immediately exercisable upon issuance and have a three-year term. |
17
During thesix months ended* June 30, 2024*, we issued the following Series F pursuant to the exercise of the AIR by Alpha:
On* March 6, 2024,*we issued 1,000 Series F to Alpha or assignees of Alpha upon the exercise of their AIR and received $950,000 of net proceeds after deducting equity issuance costs for legal fees of $50,000. The Series F were initially convertible into 16,588 shares of Common Stock at an initial conversion price of $60.29 and warrants to purchase up to 16,588 shares of Common Stock at an initial exercise price of $60.29 and exercisable immediately for a period ofthree years.
On* April 12, 2024,*we issued 1,050 Series F to Alpha or assignees of Alpha upon the exercise of their AIR and received $1,050,000 of net proceeds. The Series F were initially convertible into 28,378 shares of Common Stock at an initial conversion price of $37.00 and warrants to purchase up to 28,378 shares of Common Stock at an initial exercise price of $60.29 and exercisable immediately for a period ofthree years.
On* May 31, 2024,*we issued 1,050 Series F to Alpha or assignees of Alpha upon the exercise of their AIR and received $1,050,000 of net proceeds. The Series F were initially convertible into 14,189 shares of Common Stock at an initial conversion price of $32.15 and warrants to purchase up to 14,189 shares of Common Stock at an initial exercise price of $60.29 and exercisable immediately for a period ofthree years.
Since the execution of the Series F Agreement, the Company has sold and issued Series F and Series F Warrants to Alpha or investors that Alpha has assigned the AIR for cash proceeds through the exercise of the AIR.
A summary of the Series F activity for thesix months ended* June 30, 2025,*is as follows:
| Original · Shares · Shares · Conversion · Shares | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Shares | Gross | Net | Conversion | Outstanding | Series F | Series F | Outstanding | Price at | Issuable at | |
| Date of Purchase | Purchased | Proceeds | Proceeds | Price | December 31, 2024 | Issued | Converted | June 30, 2025 | June 30, 2025 | June 30, 2025 |
| November 15, 2023 | 1,850 | $1,850,000 | $1,850,000 | $124.70 | 150 | — | — | 150 | $0.83(ii) | 180,854 |
| March 6, 2024 | 1,000 | 1,000,000 | 950,000 | 60.29 | 435 | — | (335) | 100 | 0.83(ii) | 120,569 |
| April 12, 2024 | 1,050 | 1,050,000 | 1,050,000 | 37.00 | 1,050 | — | (1,050) | — | 0.83 | — |
| May 31, 2024 | 1,050 | 1,050,000 | 1,025,000 | 32.15 | 1,050 | — | (525) | 525 | 0.83(ii) | 632,988 |
| July 25, 2024 | 500 | 500,000 | 500,000 | 23.15 | 500 | — | (500) | — | 0.83 | — |
| August 27, 2024 | 500 | 500,000 | 500,000 | 20.19 | 500 | — | (500) | — | 0.83 | — |
| October 1, 2024 (i) | 1,500 | — | — | 12.00 | 1,500 | — | (1,500) | — | 0.83 | — |
| December 18, 2024 | 750 | 750,000 | 750,000 | 5.25 | 750 | — | (750) | — | 0.83 | — |
| February 7, 2025 | 1,000 | 1,000,000 | 1,000,000 | 2.22 | — | 1,000 | (1,000) | — | 0.83 | — |
| March 17, 2025 | 500 | 500,000 | 500,000 | 1.20 | — | 500 | (500) | — | 0.83 | — |
| May 5, 2025 | 500 | 500,000 | 500,000 | 0.83 | — | 500 | (500) | — | 0.83 | — |
| June 6, 2025 | 500 | 500,000 | 500,000 | 1.19 | — | 500 | — | 500 | 1.19 | 418,831 |
| June 9, 2025 | 1,000 | 1,000,000 | 1,000,000 | 1.19 | — | 1,000 | (600) | 400 | 1.19 | 335,345 |
| June 17, 2025 | 1,000 | 1,000,000 | 1,000,000 | 1.25 | — | 1,000 | — | 1,000 | 1.25 | 797,067 |
| Total June 30, 2025 | 12,700 | $11,200,000 | $11,125,000 | $— | 5,935 | 4,500 | (7,760) | 2,675 | $— | 2,485,654 |
| (i) | These shares were issued as consideration for executing the Omnibus Agreement in connection with the October 2024 Offering. |
| (ii) | Reflects the conversion price after the May 2025 Down Round Trigger that was triggered with the Sale of Series F and Series F warrants on May 5, 2025. |
18
A summary of the Series F activity for thesix months ended* June 30, 2024*, is as follows:
| Original · Shares · Shares · Conversion · Shares | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Shares | Gross | Net | Conversion | Outstanding | Series F | Series F | Outstanding | Price at | Issuable at | |
| Date of Purchase | Purchased | Proceeds | Proceeds | Price | December 31, 2023 | Issued | Converted | June 30, 2024 | June 30, 2024 | June 30, 2024 |
| June 26, 2022 | 10,000 | $10,000,000 | $9,920,000 | $620 | 2,925 | (2,925) | — | $30.00 | — | |
| March 10, 2023 | 3,000 | 3,000,000 | 3,000,000 | 420.00 | 3,000 | (1,405) | 1,595 | 30.00 | 53,167 | |
| November 15, 2023 | 1,850 | 1,850,000 | 1,850,000 | 124.70 | 150 | — | 150 | 30.00 | 5,000 | |
| March 6, 2024 | 1,000 | 1,000,000 | 950,000 | 60.29 | — | 1,000 | (550) | 450 | 30.00 | 15,000 |
| April 12, 2024 | 1,050 | 1,050,000 | 1,050,000 | 37.00 | — | 1,050 | — | 1,050 | 30.00 | 35,000 |
| May 31, 2024 | 1,050 | 1,050,000 | 1,025,000 | 32.15 | — | 1,050 | — | 1,050 | 30.00 | 35,000 |
| Total June 30, 2024 | 17,950 | $17,950,000 | $17,795,000 | $— | 6,075 | 3,100 | (4,880) | 4,295 | $— | 143,167 |
During thethree months ended* June 30, 2025and2024,* a total of 5,350 and 1,750 Series F were converted into a total of 6,081,754 and 58,333 shares of Common Stock, respectively, and dividends accrued to the Series F were $52,038 and $49,748, respectively. During thesix months ended* June 30, 2025and2024*, a total of 7,760 and 4,880 Series F were converted into a total of 8,272,662 and 117,374 shares of Common Stock, respectively, and dividends accrued to the Series F were $119,688 and $110,983 respectively. As of* June 30, 2025* and* December 31, 2024*, accrued dividends on the Series F total $814,317 and $746,666 which are included in accrued expenses on the unaudited consolidated balance sheets, at the rate per share (as a percentage of the $1,000 stated par value per share of Series F) of 5% per annum, beginning on the purchase date.
Common Stock Issuances
Conversions
During thesix months ended* June 30, 2025and2024*, a total of 780,112 and 0 shares of Common Stock were issued for the conversion of $646,994 and $0 outstanding principal and accrued interest on a convertible note at an average conversion rate of$.8294 and $0, respectively. During thesix months ended* June 30, 2025and2024*, a total of 1,480,112 and 1,597 shares of Common Stock were issued for the conversion of $1,416,994 and $100,000 of outstanding principal and accrued interest on a convertible note at an average conversion rate of$0.9573 and $62.6235, respectively (see Note5).
During thesix months ended* June 30, 2025and2024*, a total of 6,081,754 and 58,333 shares of Common Stock were issued for the conversion of 5,350 and 1,750 Series F with a stated value of $1,000, respectively. During thesix months ended* June 30, 2025and2024*, a total of 8,272,662 and 117,374 shares of Common Stock were issued for the conversion of 7,760 and 4,880 Series F with a stated value of $1,000, respectively.
Warrant Exercises
During thesix months ended* June 30, 2025*, we issued 1,952,839 shares of Common Stock for the exercise of Series B warrants with an exercise price of$0.8294 and aggregate cash proceeds of $1,619,683. During thesix months ended* June 30, 2025,*we issued 2,220,688 shares of Common Stock for the exercise of Series B warrants with an average exercise price of$0.9639 or aggregate exercise price of $2,140,516. The Company agreed to credit $350,000 of the aggregate exercise price pursuant to a settlement reached with the Series B warrant holder over a dispute and received and aggregate cash proceeds of $1,790,516.
On* March 6, 2024,the Company entered into a warrant exercise agreement with several institutional investors holding warrants pursuant to a securities purchase agreement, dated as of June 5, 2023,in connection with a private placement. The warrant exercise agreement provided that for those investors who exercised their existing warrants they would receive a reduction in the exercise price to $30.00 per share of Common Stock. During thesix* months ended* June 30, 2024*, the Company received $497,701 from the exercise of 16,590 warrants converted to 16,590 shares of Common Stock.
19
Warrant Exchange
On* April 2, 2025,the Company and the majority holder of the Series B warrants executed an Amendment to the Series B Warrant to Purchase Common Stock and Exchange Agreement (the "Series B Amendment"). The Series B Amendment amended the contractual terms of the Series B warrants as disclosed in Note6.* As consideration for the holder amending the contractual terms of the Series B warrants, we issued to the holder 88,908 shares of Common Stock forno consideration in exchange for 125,362 Series F warrants with a weighted average exercise price of $1.10 (see Note8). We have included the fair value of these shares issued of $108,468, based on the market price of our stock on the date of the exchange, within stockholders' equity as a deemed dividend.
Restricted Common Stock
During thethree months ended* June 30, 2025and2024,* we issued 78,615 and 612 shares of fully vested restricted Common Stock to certain employees and service providers. During thesix months ended* June 30, 2025and2024,* we issued 78,615 and 687 shares of fully vested restricted Common Stock to certain employees and service providers.
Down Round Triggers and Deemed Dividends
Below is a summary of the deemed dividends resulting from the* March 2025and May 2025*Down Round Triggers that reduced the conversion and exercise price of outstanding Series F Preferred Stock, Series F Warrants and Series B Warrants:
| Deemed Dividends on Series F Preferred Stock | |||||
|---|---|---|---|---|---|
| Description of | Series F | Conversion Prices | Conversion Price | Incremental Value | |
| Date of Trigger Event | Trigger Event | Triggered | Prior to Trigger | After Trigger | Deemed Dividend |
| March 17, 2025 | March 2025 Down Round Trigger | 5,025 | $2.22 - 5.25 | $1.20 | $976,637 |
| May 5, 2025 | May 2025 Down Round Trigger | 1,045,402 | $1.10 | $0.83 | 1,105,871 |
| Deemed Dividends on Series F Preferred Stock | $2,082,508 | ||||
| Deemed Dividends on Series F Warrants | |||||
| March 17, 2025 | March 2025 Down Round Trigger | 593,247 | $2.22 - 5.25 | $1.20 | $79,695 |
| May 5, 2025 | May 2025 Down Round Trigger | 593,247 | $1.10 | $0.83 | 36,504 |
| Deemed Dividends on Series F Warrants | $116,199 | ||||
| Deemed Dividends on Series B Warrants (see Note 8) | |||||
| May 5, 2025 | May 2025 Down Round Trigger | 6,777,101 | $1.94 | $0.83 | 2,426,968 |
| Deemed Dividends on Series B Warrants | $2,426,968 | ||||
| Total Deemed Dividends Series F PS, Series B and F Warrants | $4,625,675 | ||||
Below is a summary of the deemed dividends resulting from the* March 2024*Down Round Trigger that reduced the conversion and exercise price of outstanding Series F Preferred Stock and Series F Warrants:
| Deemed Dividends on Series F Preferred Stock | |||||
|---|---|---|---|---|---|
| Description of | Series F | Conversion Prices | Conversion Price | Incremental Value | |
| Date of Trigger Event | Trigger Event | Triggered | Prior to Trigger | After Trigger | Deemed Dividend |
| March 6, 2024 | March 2024 Down Round Trigger | 3,945 | $60.29 - 124.50 | $30.00 | $5,102,674 |
| Deemed Dividends on Series F Warrants | |||||
| ` | March 2024 Down Round Trigger | 54,695 | $60.29 - 124.50 | $30.00 | $147,030 |
| Total Deemed Dividends Series F PS and Series F Warrants | $5,249,704 | ||||
| Warrant Modification (i) | 7,751 | ||||
| Total Deemed Dividends | $5,257,455 | ||||
(i) On* May 31, 2024,the Company agreed to reduce the exercise price of a warrant held by Alpha originally issued in June 2023*from $380.00 to $30.00. As result, the Company recorded a deemed dividend of $7,751 for the incremental value due to the modification.
20
Deemed dividends are reflected as an increase to additional paid in capital and an increase to accumulated deficit and as an increase to total net loss or decrease to total net income attributable to Common Stockholders in computing earnings per share on the condensed consolidated statements of operations and comprehensive income (loss).
Stock-based Compensation
The Company determines the fair value of awards granted under the2017 Omnibus Equity Incentive Plan (the “Equity Plan”) based on the fair value of its Common Stock on the date of grant. Stock-based compensation expenses related to grants under the Equity Plan are included in general and administrative expenses on the condensed consolidated statements of operations and comprehensive income (loss).
Restricted Stock Units (“RSUs”)
For thesix months ended* June 30, 2025*, a summary of RSU activity is as follows:
| Weighted Average | ||
|---|---|---|
| Grant Date | ||
| Shares | Fair Value | |
| Outstanding as of December 31, 2024 | 7,293 | $324.64 |
| Granted | 142,730 | 1.54 |
| Cancelled | (1,158) | 284.01 |
| Vested | (78,825) | 5.07 |
| Outstanding as of June 30, 2025 | 70,040 | 26.58 |
| Vested as of June 30, 2025 | 1,243 | 1,363.11 |
| Unvested as of June 30, 2025 | 68,797 | $2.43 |
For thesix months ended* June 30, 2025*, the aggregate fair value of RSU awards at the time of grant was $219,105 based the market price of our Common Stock on the date of grant.
For thethree andsix months ended* June 30, 2025*, the Company recognized $111,832 and $161,710 of stock-based compensation expense, and had approximately $93,000 of unrecognized stock-based compensation expense related to RSUs, which will be amortized over approximatelytwelve months. As of* June 30, 2025,210 fully vested restricted Common Stock shares havenot* been issued and released.
For thesix months ended* June 30, 2024*, a summary of RSU activity is as follows:
| Weighted Average | ||
|---|---|---|
| Grant Date | ||
| Shares | Fair Value | |
| Outstanding as of December 31, 2023 | 3,054 | $901.50 |
| Granted | 901 | 26.00 |
| Cancelled | (20) | 483.00 |
| Vested and released | (687) | 15.06 |
| Outstanding as of June 30, 2024 | 3,249 | 709.00 |
| Vested as of June 30, 2024 | 2,701 | 820.00 |
| Unvested as of June 30, 2024 | 548 | $162.00 |
21
For thesix months ended* June 30, 2024*, no RSUs were awarded. The Company recognized $18,580 of stock compensation expense, and had $25,000 of unrecognized stock-based compensation expense related to RSUs.
Stock Options
For thesix months ended* June 30, 2025* a summary of the options activity is as follows:
| Weighted Average | |||||
|---|---|---|---|---|---|
| Remaining · Aggregate | |||||
| Weighted Average · Weighted Average · Contractual Term · Intrinsic | |||||
| Shares | Exercise Price | Fair Value | (Years) | Value | |
| Outstanding as of December 31, 2024 | 56 | $5,342 | $2,874 | 1.23 | $— |
| Granted | — | — | — | — | — |
| Exercised | — | — | — | — | — |
| Expired/Forfeited | (56) | 5,342 | 2,874 | — | — |
| Outstanding as of June 30, 2025 | — | $— | $— | — | $— |
| Exercisable as of June 30, 2025 | — | $— | $— | — | $— |
As of* June 30, 2025*, the Company hadno unrecognized compensation cost related to stock options.
Intrinsic value is measured using the fair market value at the date of exercise (for shares exercised) or as of* June 30, 2025* (for outstanding options), less the applicable exercise price.
For thethree andsix months ended* June 30, 2025*, there wasno stock compensation expense related to the stock options.
22
For thesix months ended* June 30, 2024*, a summary of the options activity is as follows:
| Weighted Average | |||||
|---|---|---|---|---|---|
| Remaining · Aggregate | |||||
| Weighted Average · Weighted Average · Contractual Term · Intrinsic | |||||
| Shares | Exercise Price | Fair Value | (Years) | Value | |
| Outstanding as of December 31, 2023 | 2,505 | $2,000 | $1,080.00 | 1.49 | $2,294 |
| Granted | — | — | — | — | — |
| Exercised | — | — | — | — | — |
| Expired/Forfeited | (2,440) | 1,921 | 1,044 | — | — |
| Outstanding as of June 30, 2024 | 65 | $6,038 | $3,246 | 1.49 | $— |
| Exercisable as of June 30, 2024 | 65 | $6,038 | $3,246 | 1.49 | $— |
Note8 – Warrants
Equity Classified Warrants
As previously disclosed in Note7, we issued Series F Warrants in connection with the issuance of Series F Preferred Stock upon Alpha exercising their AIR on* February 7, 2025,** March 17, 2025,** May 5, 2025,** June 6, 2025,** June**9,* 2025 andJune17, 2025.
23
Note8 – Warrants–** Continued**
During thesix months ended* June 30, 2025*, we issued the following Series F Warrants in connection with the issuance of Series F Preferred Stock pursuant to the exercise of the AIR by Alpha:
| ● | On February 7, 2025, we issued Series F Warrants to purchase up to 450,390 shares of Common Stock at an initial exercise price of $2.2203. The Series F Warrants are immediately exercisable upon issuance and have a three-year term. |
| ● | On March 17, 2025, we issued Series F Warrants to purchase up to 415,420 shares of Common Stock at an initial exercise price of $1.2036. The Series F Warrants are immediately exercisable upon issuance and have a three-year term. This issuance resulted in down round provisions embedded within previously issued Series F and Series F Warrants being triggered (the “March 2025 Down Round Trigger”), including the Series F Warrants issued on February 7, 2025. See the deemed dividends resulting from the March 2025 Down Round Trigger above. See Down Round Triggers and Deemed Dividends in Note 7 above. |
| ● | On May 5, 2025, we issued Series F warrants to purchase up to 602,846 shares of Common Stock at an initial exercise price of $.8294. The Series F Warrants are immediately exercisable upon issuance and have a three-year term. This issuance resulted in down round provisions embedded within previously issued Series F and Series F Warrants being triggered (the “May 2025 Down Round Trigger”). See Down Round Triggers and Deemed Dividends in Note 7 above. |
| ● | On June 6 , 2025, we issued an aggregate of 418,831 shares of Common Stock at an initial conversion price of $1.1938. The warrants are immediately exercisable upon issuance and have a three-year term. |
| ● | On June 9, 2025, we issued an aggregate of 838,364 shares of Common Stock at an initial conversion price of $1.1928. The warrants are immediately exercisable upon issuance and have a three-year term. |
| ● | On June 17, 2025, we issued an aggregate of 797,067 shares of Common Stock at an initial conversion price of $1.2546. The warrants are immediately exercisable upon issuance and have a three-year term. |
24
A summary of activity related to warrants, classified within stockholders’ equity (deficit) for the periods presented is as follows:
| Weighted Average | ||||
|---|---|---|---|---|
| Weighted Average · Remaining | ||||
| Shares · Exercise Price · Contractual Term | ||||
| Outstanding as of December 31, 2024 | 317,664 | $4.9600 | 2.60 | |
| Issued – February 7, 2025 | 450,390 | 0.8294 | * | — |
| Issued – March 17, 2025 | 415,420 | 0.8294 | * | — |
| Issued - May 5, 2025 | 602,846 | 0.8294 | — | |
| Issued - June 2025 | 2,054,262 | 1.2169 | — | |
| Warrants exchanged for common stock | (125,362) | 1.1000 | — | |
| Reclassification of Series B Warrants | 7,881,884 | 0.8294 | * | — |
| Outstanding as of June 30, 2025 | 11,597,104 | $0.9529 | * | 3.80 |
| Exercisable as of June 30, 2025 | 11,597,104 | $0.9529 | * | 3.80 |
| * | Reflects the exercise price after the May 2025 Down Round Trigger on May 5, 2025 as described above. |
|---|
As of* June 30, 2025*, the intrinsic value of the warrants was $330,639 based on the market price of our stock and the warrant exercise price.
Liability Classified Warrants
The Series A and B warrants issued in* October 2024*pursuant to an offering have the following contractual terms.
Each Series A Warrant and B Warrant is immediately exercisable on the date of issuance and expires five years from the closing date of the offering.
Under the alternate cashless exercise option of the Series A Warrants, a holder of the Series A Warrant, has the right to receive an aggregate number of shares equal to the product of (x) the aggregate number of shares of Common Stock that would be issuable upon a cash exercise of the Series A Warrant and (y)2.0. In addition, the Series A Warrants and Series B Warrants contain a reset of the exercise price to a price equal to the lesser of (i) the then exercise price and (ii) the lowest volume weighted average price for thefive trading days immediately preceding and immediately following the date the Company effects a reverse stock split in the future with a proportionate adjustment to the number of shares underlying the Series A Warrants and Series B Warrants so that the aggregate exercise price remains constant in such an event (the “Share Combination Event”). The Share Combination Event was eliminated from the contractual terms of the Series B Warrants with the execution of the Series B Amendment (see Note6). Finally, with certain exceptions, the Series B Warrants provide for a down round adjustment to the exercise price and number of shares underlying the Series B Warrants upon the Company’s issuance of its Common Stock or common stock equivalents at a price per share that is less than the exercise price of the Series B Warrant. The exercise price was adjusted down to $1.20 and further adjusted down to$0.8294 with the* March 2025Down Round Trigger and May 2025Down Round Triggers, respectively, and an additional 2,582,234 and 3,057,622, respectively warrants were issued in connection with the reduction so that the aggregate exercise price remains unchanged. During thethree* months ended* June 30, 2025,we recognized a deemed dividend of $2,426,968 which has been included on the statement of stockholders' equity as a reduction of accumulated deficit and as additional paid-in capital for the incremental value due to the May 2025Down Round Trigger. the March 2025Down Round Trigger was included in the change in fair value of warrants liabilities as the Series B Warrants were liability classified until April 2, 2025.*
As disclosed in Note6, the contractual terms of the Series B warrants were amended on* April 2, 2025which led to the reassessment of the Series B Warrants classification. The Series B amended contractual terms resulted in the Series B warrantsno* longer being precluded from being classified within stockholders' equity. Therefore, during thesix months ended* June 30, 2025,*we reclassified the fair value of the Series B warrants of $7,766,000 from warrant liability to additional paid-in capital.
25
Note8 – Warrants–** Continued**
A summary of activity related to the Series A and B warrants, initial classified as liabilities, for thesix months ended* June 30, 2025* is as follows:
| Weighted Average | |||
|---|---|---|---|
| Weighted Average · Remaining | |||
| Shares | Exercise Price | Contractual Term | |
| Outstanding as of December 31, 2024 | 4,628,312 | $1.9445 | 4.75 |
| Issued – March 2025 Down Round Trigger | 2,582,234 | 1.2036 | — |
| Issued – May 2025 Down Round Trigger | 3,057,622 | 0.8294 | — |
| Series B exercised | (2,220,688) | 0.9639 | — |
| Reclassification of Series B Warrants | (7,881,884) | 0.8294 | — |
| Outstanding as of June 30, 2025 | 165,596 | $1.9445 | 4.25 |
| Exercisable as of June 30, 2025 | 165,596 | $1.9445 | 4.25 |
The outstanding and exercisable Series A Warrants provide for an alternative cashless exercise which allows the holder to exercise the Series A Warrant forno consideration and receivetwo shares of common stock for each warrant exercised.
Note9 – Commitments and Contingencies
Legal Matters
We note that in the ordinary course of business that we* maybe the subject of, or party to, various pending or threatened legal actions which could result in a material adverse outcome for which the related damage may**not* be estimable. We donot believe any legal action would have a significant impact on the financials. However, there is inherent uncertainty regarding such matters.
Purchase Commitments
The Company routinely places orders for manufacturing services and materials. As of* June 30, 2025*, the Company had purchase commitments of $1,321,230.
Note10 – Segment Information
Operating segments are defined as components of an entity for which separate financial information is available and that is regularly provided to the Chief Operating Decision Maker (CODM) in deciding how to allocate resources to an individual segment and in assessing performance. The Company’s Chief Executive Officer is the Company’s CODM. The CODM reviews financial information presented by operating segment in making operating decisions, allocating resources, and evaluating financial performance.
During thesix months ended* June 30, 2025*, the Company conducted the business throughtwo primary operating segments: Drones and Sensors. During the year ended* December 31, 2024*, our SaaS segment ceased operations and didnot renew any of its software subscription. Transactions in this segment during2025 will consist of run off related expenses until this segment is fully shut down. During thesix months ended* June 30, 2025,*we sold the Measure domain name and received approximately $250,000 in cash proceeds which has been reflected within other income on the unaudited condensed consolidated statements of operations as the domain name had a net book value of $0.
The accounting policies of the operating segments are the same as those described in Note2. Non-allocated administrative and other expenses are reflected in Corporate. Corporate assets include cash, prepaid expenses, right-of-use asset and other assets.
26
Note10 – Segment Information–** Continued**
As of* June 30, 2025* and* December 31, 2024and for thethree* andsix months ended* June 30, 2025and2024*, operating information about the Company’s reportable segments consisted of the following:
Goodwill and Assets
| Corporate | Drones | Sensors | SaaS | Total | |
|---|---|---|---|---|---|
| Goodwill | $— | $— | $4,459,644 | $— | $4,459,644 |
| Assets | $5,618,370 | $8,004,599 | $9,559,441 | $— | $23,182,410 |
| Goodwill | $— | $— | $4,459,644 | $— | $4,459,644 |
| Assets | $3,804,628 | $7,028,158 | $9,744,152 | $4,616 | $20,581,554 |
Net Income (Loss)
| Corporate | Drones | Sensors | SaaS | Total | |
|---|---|---|---|---|---|
| Revenues | $— | $2,737,498 | $1,460,063 | $— | $4,197,561 |
| Cost of sales | — | 1,094,662 | 763,020 | — | 1,857,682 |
| Compensation and related expenses | 219,835 | 1,162,894 | 413,421 | — | 1,796,150 |
| Professional fees | 172,900 | 172,316 | 73,858 | — | 419,074 |
| Other operating expenses | 650,353 | 1,195,163 | 308,910 | 37,855 | 2,192,281 |
| Income (loss) from operations | $(1,043,088) | $(887,537) | $(99,146) | $(37,855) | $(2,067,626) |
| Other income (expense), net | 433,464 | 67,644 | 286,142 | — | 787,250 |
| Net income (loss) | $(609,624) | $(819,893) | $186,996 | $(37,855) | $(1,280,376) |
| Revenues | $— | $1,351,414 | $1,952,534 | $88,590 | $3,392,538 |
| Cost of sales | — | 687,823 | 1,039,377 | 110,763 | 1,837,963 |
| Compensation and related expenses | 215,021 | 1,398,773 | 327,146 | 67,459 | 2,008,399 |
| Professional fees | 158,569 | 44,312 | (14,130) | 36,377 | 225,128 |
| Other operating expenses | 620,419 | 705,892 | 331,724 | 203,481 | 1,861,516 |
| Income (loss) from operations | $(994,009) | $(1,485,386) | $268,417 | $(329,490) | $(2,540,468) |
| Other income (expense), net | (347,363) | (41,877) | — | — | (389,240) |
| Net income (loss) | $(1,341,372) | $(1,527,263) | $268,417 | $(329,490) | $(2,929,708) |
| Corporate | Drones | Sensors | SaaS | Total | |
|---|---|---|---|---|---|
| Revenues | $— | $4,970,907 | $2,876,063 | $— | $7,846,970 |
| Cost of sales | — | 1,941,864 | 1,431,411 | — | 3,373,275 |
| Compensation and related expenses | 518,847 | 2,151,088 | 734,821 | — | 3,404,756 |
| Professional fees | 256,838 | 288,163 | 138,071 | — | 683,072 |
| Other operating expenses | 1,198,356 | 1,643,605 | 550,746 | 63,332 | 3,456,039 |
| Income (loss) from operations | $(1,974,041) | $(1,053,813) | $21,014 | $(63,332) | $(3,070,172) |
| Other income (expense), net | 8,319,080 | 58,450 | 472,305 | — | 8,849,835 |
| Net income (loss) | $6,345,039 | $(995,363) | $493,319 | $(63,332) | $5,779,663 |
| Revenues | $— | $2,498,026 | $4,586,074 | $202,885 | $7,286,985 |
| Cost of sales | — | 1,375,054 | 2,228,705 | 174,229 | 3,777,988 |
| Compensation and related expenses | 481,774 | 2,738,461 | 517,102 | 215,870 | 3,953,207 |
| Professional fees | 330,894 | 308,081 | 78,568 | 166,989 | 884,532 |
| Other operating expenses | 1,066,927 | 1,541,576 | 600,786 | 396,325 | 3,605,614 |
| Income (loss) from operations | $(1,879,595) | $(3,465,146) | $1,160,913 | $(750,528) | $(4,934,356) |
| Other income (expense), net | (4,309,271) | 12,320 | (13,988) | — | (4,310,939) |
| Net income (loss) | $(6,188,866) | (3,452,826) | $1,146,925 | $(750,528) | $(9,245,295) |
27
Note10 – Segment Information–** Continued**
Revenues by Geographic Area
| Drones | Sensors | SaaS | Total | |
|---|---|---|---|---|
| North America | $130,464 | $446,187 | $— | $576,651 |
| Latin America | 339,155 | 23,910 | — | 363,065 |
| Europe, Middle East and Africa | 2,239,426 | 681,644 | — | 2,921,070 |
| Asia Pacific | 28,453 | 260,884 | — | 289,337 |
| Other | — | 47,438 | — | 47,438 |
| $2,737,498 | $1,460,063 | $— | $4,197,561 |
| Drones | Sensors | SaaS | Total | |
|---|---|---|---|---|
| North America | $394,281 | $569,291 | $87,496 | $1,051,068 |
| Latin America | 396,236 | 56,633 | — | 452,869 |
| Europe, Middle East and Africa | 383,010 | 835,624 | 248 | 1,218,882 |
| Asia Pacific | 177,887 | 398,734 | 598 | 577,219 |
| Other | — | 92,252 | 248 | 92,500 |
| $1,351,414 | $1,952,534 | $88,590 | $3,392,538 |
| Drones | Sensors | SaaS | Total | |
|---|---|---|---|---|
| North America | $511,404 | $865,278 | $— | $1,376,682 |
| Latin America | 669,845 | 67,844 | — | 737,689 |
| Europe, Middle East and Africa | 3,723,973 | 1,431,834 | — | 5,155,807 |
| Asia Pacific | 65,685 | 410,876 | — | 476,561 |
| Other | — | 100,231 | — | 100,231 |
| $4,970,907 | $2,876,063 | $— | $7,846,970 |
| Drones | Sensors | SaaS | Total | |
|---|---|---|---|---|
| North America | $969,424 | $1,368,842 | $194,242 | $2,532,508 |
| Latin America | 622,070 | 183,072 | 5,185 | 810,327 |
| Europe, Middle East and Africa | 714,453 | 2,196,503 | 495 | 2,911,451 |
| Asia Pacific | 192,079 | 720,013 | 2,468 | 914,560 |
| Other | — | 117,644 | 495 | 118,139 |
| $2,498,026 | $4,586,074 | $202,885 | $7,286,985 |
28
Note11 – Subsequent Events
Management has evaluated subsequent events through the date that the Company’s unaudited condensed consolidated financial statements were issued. Based on this evaluation, the Company has determined thatno additional subsequent events have occurred, other than those noted below, which require disclosure through the date that these unaudited condensed consolidated financial statements were issued.
On* July 11, 2025,*Alpha exercised its right under the Securities Purchase Agreement to purchase an additional 800 shares of Series F convertible into 671,818 shares of common stock, in the aggregate, at a conversion price of $1.1908 and warrants to purchase up to 671,818 shares of common stock at an exercise price of $1.1908 per share for an aggregate purchase price of $800,000.
On* July 14, 2025,*an investor exercised Series A Warrants in a alternate cashless exercise and 63,017 shares of common stock were issued.
On* July 18, 2025,*Alpha exercised its right under the Securities Purchase Agreement to purchase an additional 1,500 shares of Series F convertible into 1,071,429 shares of common stock, in the aggregate, at a conversion price of $1.40 and warrants to purchase up to 1,071,429 shares of common stock at an exercise price of $1.40 per share for an aggregate purchase price of $1,500,000.
On* July 23, 2025,*Alpha exercised its right under the Securities Purchase Agreement to purchase an additional 1,000 shares of Series F convertible into 456,621 shares of common stock, in the aggregate, at a conversion price of $2.19 and warrants to purchase up to 456,621 shares of common stock at an exercise price of $2.19 per share for an aggregate purchase price of $1,000,000.
The Company has issued a total of 2,680,704 shares of Common Stock for the conversion of 3,279 shares of Series F Preferred Stock with a stated value of $1,000 per share and conversion prices ranging from $0.82 - $1.40.
During the month of* July 2025,the Company received $6,526,485 related to the exercise of 7,868,924 Series B Warrants. As of July 31, 2025,*there are 12,960 remaining Series B Warrants.
On* July 3, 2025,Alpha converted $8,612 of outstanding accrued interest into 10,383 shares of Common Stock at an average conversion rate of $0.8294. There wasno* remaining principle or accrued interest remaining on this convertible note payable after this conversion (see Note5).
On* July 30, 2025the Company filed a registration statement on Form S-3 (the "Resale Registration Statement") related to the resale of up to 7,700,000 shares of Common Stock that maybe sold from time to time by Alpha (the "Selling Stockholder"). The 7,700,000 shares of Common Stock offered under this prospectus (the “Shares”) consist of (i)456,621 shares of Common Stock underlying the Common Stock purchase warrant (an “Alpha Warrant”) at the exercise price of $2.19 per warrant share, issued and sold to the Selling Stockholder on July 23, 2025,in a private placement, (ii)450,390 shares of Common Stock underlying an Alpha Warrant at the exercise price of $0.8294 per warrant share, issued and sold to the Selling Stockholder on February 7, 2025,in a private placement, (iii)415,420 shares of Common Stock underlying an Alpha Warrant at the exercise price of $0.8294 per warrant share, issued and sold to the Selling Stockholder on March 17, 2025,in a private placement, (iv)602,846 shares of Common Stock underlying an Alpha Warrant at the exercise price of $0.8294 per warrant share, issued and sold to the Selling Stockholder on May 5, 2025in a private placement, (v)418,831 shares of Common Stock underlying an Alpha Warrant at the exercise price of $1.1938 per warrant share, issued and sold to the Selling Stockholder on June 6, 2025,in a private placement, (vi)838,364 shares of Common Stock underlying an Alpha Warrant at the exercise price of $1.1928 per warrant share, issued and sold to the Selling Stockholder on June 9, 2025,in a private placement, (vii)797,067 shares of Common Stock underlying an Alpha Warrant at the exercise price of $1.2546 per warrant share, issued and sold to the Selling Stockholder on June 16, 2025,in a private placement, (viii)357,143 shares of Common Stock underlying an Alpha Warrant at the exercise price of $1.400 per warrant share, issued and sold to the Selling Stockholder on July 18, 2025,in a private placement, and (ix)714,286 shares of Common Stock underlying an Alpha Warrant at the exercise price of $1.400 per warrant share, issued and sold to the Selling Stockholder on July 18, 2025,in a private placement,2,649,032 shares issuable upon conversion of Series F and exercise of the Alpha Warrants issued in connection with future exercises of the Selling Stockholder’s right to acquire additional shares of Series F and Alpha Warrants under the Series F Purchase Agreement. The Company isnot* selling any shares of its Common Stock under the Resale Registration Statement and willnot receive any proceeds from the sale of any of the shares of Common Stock by the Selling Stockholder. The SEC declared the Resale Registration Statement effective on* August 7, 2025.*
On* August 8, 2025,*as a result of the S-3, Alpha exercised their rights to convert 1,468,656 shares of Series F Warrants into 1,468,656 of Common Stock at an exercise price of $0.8294 for a gross proceeds of $1,218,103.
29
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.