Company: XTIA
Filing Date: 2025-06-03
Form Type: DRS
Source: 0001213900-25-050156
Chunk: 31

Company: XTI Aerospace, Inc.
Filing Date: 2025-06-03
Form: DRS
Chunk 31
---
                      |     |                       |        — |   |     |            |        — |   |     |              |        — |   |
| Series 5 Convertible Preferred Stock - 12,000 shares authorized; 126, 126 and 126 issued and outstanding, actual, pro forma and pro forma as adjusted                                                                                |     |                       |        — |   |     |            |        — |   |     |              |        — |   |
| Additional paid-in capital                                                                                                                                                                                                           |     |                       |  120,513 |   |     |            |  123,410 |   |     |              |  132,230 |   |
| Accumulated other comprehensive loss                                                                                                                                                                                                 |     |                       |     (155 | ) |     |            |     (155 | ) |     |              |     (155 | ) |
| Accumulated deficit                                                                                                                                                                                                                  |     |                       | (106,434 | ) |     |            | (106,896 | ) |     |              | (106,896 | ) |
| Total stockholders’ equity                                                                                                                                                                                                           |     |                       |   13,929 |   |     |            |   16,366 |   |     |              |   25,191 |   |
| Total capitalization                                                                                                                                                                                                                 |     | $                     |   13,929 |   |     | $          |   16,366 |   |     | $            |   25,191 |   |

The table above is based
on 4,787,540 shares of common stock outstanding as of March 31, 2025; assumes no exercise of the representative’s over-allotment
option, no sale of Pre-funded Warrants, and no exercise of the Representative’s Warrants to be issued in this Offering; and also
excludes as of March 31, 2025 the following:

| ● | 50,333 shares of common stock issuable upon the exercise of outstanding stock options, at a weighted average exercise price of $343.59 
 per share;                                                                                                                             |

| ● | 5,038,115 shares of common stock issuable upon the exercise of outstanding warrants, at a weighted average exercise price of $5.65 
 per share;                                                                                                                         |

| ● | 72,942,798 shares of common stock available for future issuance under our 2018 Employee Stock Incentive Plan and any other additional 
 shares of our common stock that may become