XML 19 R2.htm IDEA: XBRL DOCUMENT v3.26.3
CONDENSED CONSOLIDATED BALANCE SHEETS - USD ($)
$ in Thousands
Sep. 30, 2026
Dec. 31, 2025
Current Assets    
Cash and cash equivalents $ 5,657 $ 16,696
Accounts receivable, net 11,892 12,093
Inventories 17,807 15,400
Prepaid expenses and other current assets 5,552 3,989
Current assets of discontinued operations (Note 17) 0 3,645
Total Current Assets 40,908 51,823
Property and equipment, net 407 385
Operating lease right-of-use asset, net 1,341 2,965
Intangible assets, net 8,650 9,338
Goodwill 13,393 11,544
Note receivable 4,394 0
Other assets 778 403
Non-current assets of discontinued operations (Note 17) 0 4,788
Total Assets 69,871 81,246
Current Liabilities    
Accounts payable 2,152 5,212
Accrued expenses and other current liabilities 6,820 6,556
Customer deposits 2,689 3,071
Warrant liability 24,459 22,561
Operating lease obligation, current 635 550
Note payable - related party 450 0
Acquisition-related promissory note - related party, current 726 7,931
Asset-based revolving line of credit 5,928 0
Income tax payable 1,600 0
Current liabilities of discontinued operations (Note 17) 0 1,722
Total Current Liabilities 45,459 47,603
Note payable - related party 0 450
Operating lease obligation, noncurrent 736 2,427
Acquisition-related promissory note - related party, noncurrent 3,930 0
Other non-current liabilities 60 0
Non-current liabilities of discontinued operations (Note 17) 0 322
Total Liabilities 50,185 50,802
Commitments and Contingencies (Note 13)
Mezzanine Equity    
Representative and placement agent warrants, net of issuance costs 2,701 2,701
Stockholders’ Equity    
Common Stock - $0.001 par value; 500,000,000 shares authorized; 38,477,789 and 32,786,816 shares issued and outstanding as of September 30, 2026 and December 31, 2025, respectively 38 33
Additional paid-in capital 180,138 157,354
Accumulated other comprehensive income 0 881
Accumulated deficit (174,345) (162,323)
Total Stockholders’ Equity 5,831 17,738
Noncontrolling interest – Class B Units of XTI Drones Holdings, LLC 11,154 10,005
Total Equity 16,985 27,743
Total Liabilities, Mezzanine Equity, and Equity 69,871 81,246
Preferred Stock    
Stockholders’ Equity    
Preferred Stock 0 0
Series 4 Convertible Preferred Stock    
Stockholders’ Equity    
Preferred Stock 0 0
Series 5 Convertible Preferred Stock    
Stockholders’ Equity    
Preferred Stock 0 0
Series 9 Convertible Preferred Stock    
Stockholders’ Equity    
Preferred Stock 0 0
Series 10 Convertible Preferred Stock    
Stockholders’ Equity    
Preferred Stock $ 0 $ 21,793