XML 70 R45.htm IDEA: XBRL DOCUMENT v3.25.1
Stock Award Plans and Stock-Based Compensation (Tables)
12 Months Ended
Dec. 31, 2024
Stock Award Plans and Stock-Based Compensation [Abstract]  
Schedule of Stock Options Granted

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

 

       Weighted   Weighted   Aggregate 
       Average   Average   Intrinsic 
   Number of   Exercise   Remaining   Value 
   Shares   Price   Life (Years)   (in millions) 
Outstanding at January 1, 2023   3,615   $4,425.28    7.7   $       — 
Granted   1,089   $4,677.36           
Exercised   -   $           
Expired   -   $           
Forfeitures   (58)  $4,901.42           
Outstanding at December 31, 2023   4,646   $4,481.30    6.7   $ 
Legacy Inpixon stock options from merger   5   $16,917.50           
Granted   55,434   $117.50           
Exercised   (371)  $0.25           
Expired   (3)  $700.00           
Forfeitures   (8,526)  $484.00           
Outstanding at December 31, 2024   51,185   $455.00    9.3   $ 
Exercisable at December 31, 2024   3,803   $3,330.00    7.7   $ 
Schedule of Granted Options The options expire ten years from the grant date. Options were granted as follows:
Grantee  Grant Date  Vesting Start Date  Options Granted 
Chief Executive Officer of XTI Aerospace, Inc.  6/12/2024  6/12/2024   11,250 
Chief Financial Officer of XTI Aerospace, Inc.  6/12/2024  6/12/2024   6,563 
Chief Executive Officer of the XTI Aerospace, Inc. Real-Time Location System Division  6/12/2024  6/12/2024   3,900 
Chief Strategy Officer of XTI Aerospace, Inc.  9/19/2024  8/1/2024   4,688 
Chief Legal Officer of XTI Aerospace, Inc.  10/28/2024  10/28/2024   4,688 
Total Granted         31,089 
Schedule of Fair Values of Options

The following assumptions were used in estimating the fair values of options awarded during the year ended December 31, 2024:

 

    For the Year Ended
December 31, 2024
 
Fair value of common stock   $10.75 - $118.25 
Exercise price   $10.75 - $118.25 
Expected term   6 years 
Volatility   95.06% -103.3% 
Risk-free interest rate   3.51% - 4.43% 
Dividend yield   —%

The following assumptions were used in estimating the fair values of options awarded during the year ended December 31, 2023:

 

   For the Year Ended
December 31, 2023
 
Fair value of common stock  $4,677.36 
Exercise price  $4,677.36 
Expected term   5 years 
Volatility   74.10%
Risk-free interest rate   3.54%
Dividend yield   
%
Schedule of Stock-based Compensation Charges

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

 

   Year Ended December 31, 
   2024   2023 
Employee and consultant stock options1  $(1,798)  $1,645 
Professional fees1   270     
Vesting of previously unvested warrants2   496     
Merger-related professional fees2   5,153     
Total  $4,121   $1,645 

 

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

 

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