Company: CXAI
Filing Date: 2025-04-08
Form Type: 424B3
Source: 0001829126-25-002456
Chunk: 135

Company: CXApp Inc.
Filing Date: 2025-04-08
Form: 424B3
Chunk 135
---
='center'>F-22

CXAPP INC. AND SUBSIDIARIES

UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEETS

(in thousands)</div>

| Schedule of proforma financial information |     | As of        
 December 31, 
 2023         |        |
|:-------------------------------------------|:----|:-------------|-------:|
| Assets                                     |     |              |        |
| Current assets                             |     | $            |  9,029 |
| Noncurrent assets                          |     |              | 27,552 |
| Total assets                               |     | $            | 36,581 |
| Liabilities                                |     |              |        |
| Current liabilities                        |     | $            | 10,316 |
| Noncurrent liabilities                     |     |              |    867 |
| Total liabilities                          |     | $            | 11,183 |
| Stockholders’ equity                       |     | $            | 25,398 |
| Total stockholders’ equity                 |     | $            | 25,398 |
| Total liabilities and equity               |     | $            | 36,581 |

<div align='center'>CXAPP INC. AND SUBSIDIARIES

UNAUDITED PRO FORMA CONSOLIDATED STATEMENTS OF OPERATIONS AND
COMPREHENSIVE INCOME (LOSS)

(in thousands)</div>

|          |     | Year Ended   
 December 31, 
 2023         |         |   |
|:---------|:----|:-------------|--------:|:--|
| Revenues |     | $            |   7,366 |   |
| Net loss |     | $            | (57,904 | ) |

<div align='center'>F-23</div>

NOTE 4 – Disaggregation of Revenue

The Company recognizes revenue when control is transferred of the promised products or services to its customers, in an amount that reflects the consideration the Company expects to be entitled to in exchange for those products or services. The Company derives revenue from software as a service, design and implementation services for its enterprise apps solutions systems, professional services for work performed in conjunction with its systems, and sale of hardware.

Revenues consisted of the following (in thousands):

| Schedule of disaggregation of revenue |     | Successor |   Year ended 
 December 31, 
         2024 |     |   |        Period from 
 March 15, 2023, to 
       December