Company: XTIA
Filing Date: 2025-06-20
Form Type: S-1/A
Source: 0001213900-25-055855
Chunk: 30

Company: XTI Aerospace, Inc.
Filing Date: 2025-06-20
Form: S-1/A
Chunk 30
---
 will change based on the actual public offering price and other terms
of this Offering determined at pricing. You should read this table in conjunction with “Management’s Discussion and Analysis
of Financial Condition and Results of Operations” included in the 2024 Form 10-K and our Quarterly Report on Form 10-Q for the quarterly
period ended March 31, 2025 (the “1Q 2025 Form 10-Q”) and the audited consolidated financial statements and related notes
and the unaudited condensed consolidated financial statements and related notes included in the 2024 Form 10-K and the 1Q 2025 Form 10-Q,
respectively.

<div align='center'>16</div>

|                                                                                                                                     |     | As of March 31, 2025 
 (in                  
 thousands, except    
 number of shares     
 and par value data)  |          |   |     |            |          |   |     |              |          |   |
|:------------------------------------------------------------------------------------------------------------------------------------|:----|:---------------------|---------:|:--|:----|:-----------|---------:|:--|:----|:-------------|---------:|:--|
|                                                                                                                                     |     | Unaudited,           |          |   |     | Unaudited, |          |   |     | Unaudited,   
 Pro Forma As |          |   |
|                                                                                                                                     |     | Actual               |          |   |     | Pro Forma  |          |   |     | Adjusted     |          |   |
| Cash and Cash Equivalents                                                                                                           |     | $                    |    8,008 |   |     | $          |   11,777 |   |     | $            |   26,225 |   |
| Stockholders’ Equity                                                                                                                |     |                      |          |   |     |            |          |   |     |              |          |   |
| Common stock - $0.001 par value; 500,000,000 shares authorized;                                                                     
 4,787,540 shares outstanding as of March 31, 2025; 9,558,040 shares outstanding on a pro forma basis; 14,116,444 shares outstanding 
 on a pro forma as adjusted basis                                                                                                    |     |                      |        5 |   |     |            |       10 |   |     |              |       14 |   |
| Preferred stock - $0.001