Company: CXAI
Filing Date: 2025-05-09
Form Type: S-1
Source: 0001829126-25-003532
Chunk: 141

Company: CXApp Inc.
Filing Date: 2025-05-09
Form: S-1
Chunk 141
---
 |             |   |
| Basic and dilutive net loss per share, Class C common stock                     |     | $         |            - |   |     | $ |            - |   |     |             |             |   |

<div align='center'>The accompanying notes are an integral part of these consolidated financial statements.

F-5</div>

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

CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY

(in thousands, except share data)</div>

| Predecessor                                    |     | Net parent 
 investment |        |   |     | Accumulated   
 other         
 comprehensive 
 income (loss) |       |   |     | Total         
 Shareholders’ 
 Equity        |        |   |
|:-----------------------------------------------|:----|:-----------|-------:|:--|:----|:--------------|------:|:--|:----|:--------------|-------:|:--|
| Balance at January 1, 2023                     |     | $          | 22,236 |   |     | $             | 1,155 |   |     | $             | 23,391 |   |
| Net loss                                       |     |            | (4,380 | ) |     |               |     - |   |     |               | (4,380 | ) |
| Stock-based compensation allocated from parent |     |            |    158 |   |     |               |     - |   |     |               |    158 |   |
| Net investment from parent                     |     |            |  8,680 |   |     |               |     - |   |     |               |  8,680 |   |
| Cumulative translation adjustment              |     |            |      - |   |     |               |   (28 | ) |     |               |    (28 | ) |
| Balance at March 14, 2023                      |     | $          | 26,694 |   |     | $             | 1,127 |   |     | $             | 27,821 |   |

| Successor                                                              |     | Class A      
 Common Stock 
 Shares       |            |     | Amount |   |     | Class C      
 Common Stock 
 Shares       |            |   |     | Amount |    |   |     | Additional 
 Paid-in    
 Capital    |        |   |     | Accum