Company: XTIA
Filing Date: 2025-06-20
Form Type: S-1/A
Source: 0001213900-25-055855
Chunk: 31

Company: XTI Aerospace, Inc.
Filing Date: 2025-06-20
Form: S-1/A
Chunk 31
---
 par value; 5,000,000 shares authorized                                                                     |     |                      |          |   |     |            |          |   |     |              |          |   |
| Series 4 Convertible Preferred Stock - 10,415 shares authorized;                                                                    
 1, 1 and 1 issued and outstanding, actual, pro forma and pro forma as adjusted                                                      |     |                      |        — |   |     |            |        — |   |     |              |        — |   |
| 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 |   |     |            |  128,778 |   |     |              |  143,222 |   |
| Accumulated other comprehensive loss                                                                                                |     |                      |     (155 | ) |     |            |     (155 | ) |     |              |     (155 | ) |
| Accumulated deficit                                                                                                                 |     |                      | (106,434 | ) |     |            | (106,678 | ) |     |              | (106,678 | ) |
| Total stockholders’ equity                                                                                                          |     |                      |   13,929 |   |     |            |   21,955 |   |     |              |   36,403 |   |
| Total capitalization                                                                                                                |     | $                    |   13,929 |   |     | $          |   21,955 |   |     | $            |   36,403 |   |

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 Common Warrants or 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;                                                                                                                             |