Airship AI Reports Third Quarter 2024 Financial Results
Airship AI Reports Third Quarter 2024 Financial Results
Third Quarter 2024 Net Revenues of $2.9 Million, Gross Profit of $2.2 Million and Gross Margin of 75%
2024年第三季度淨收入爲290萬美元,毛利潤爲220萬美元,毛利率爲75%
2024 Net Revenue of $19.9 Million Through the 9 Months ended September 30, 2024 Represents a 61% Increase over FY 2023 Net Revenue of $12.3 Million
2024年截至2024年9月30日的9個月淨收入爲1990萬美元,比2023財年的淨收入1230萬美元增長了61%
New Pro-U.S. Border Security Administration Provides Additional Macro Tailwinds for 2025 & Beyond
新的親美邊境安全管理局爲2025年及以後提供了額外的宏觀順風的支持
REDMOND, Wash., Nov. 14, 2024 (GLOBE NEWSWIRE) -- Airship AI Holdings, Inc. (NASDAQ: AISP) ("Airship AI" or the "Company"), a leader in AI-driven video, sensor, and data management surveillance solutions, today reported its financial and operational results for the third quarter ended September 30, 2024.
華盛頓雷德蒙德,2024年11月14日(環球新聞社)--空中飛艇人工智能控股公司(NASDAQ:AISP)("Airship AI"或 "公司"),是人工智能驅動的視頻,傳感器和數據管理監控解決方案領導者,今天報告了截至2024年9月30日的第三季度的財務和運營業績。
Q3 2024 Financial Highlights
2024年Q3財務亮點:
- Net revenues for the quarter ended September 30, 2024, were $2.9 million.
- Gross profits for the quarter ended September 30, 2024, were $2.2 million.
- Gross margin percentage was 75% for the quarter ended September 30, 2024. Higher margins were in part due to product mix, with reduced equipment purchases and increased Outpost AI sales.
- Operating loss was $1.6 million for the quarter ended September 30, 2024, which reflected increased stock based compensation and overall sales levels.
- Other income for the quarter ended September 30, 2024, was $7.8 million, primarily due to a gain from a change in the fair value of earnout liability of $5.5 million, change in fair value of warrant liability of $1.5 million and change in fair value of convertible debt of $0.4 million.
- Net income for the quarter ended September 30, 2024, was $6.2 million, or $0.25 per basic share, primarily related to noncash income of $7.8 million.
- Net cash used in operating activities was $0.4 million in the quarter ended September 30, 2024.
- Cash and cash equivalents was $6.5 million as of September 30, 2024.
- Closed an $8 million public offering with net proceeds of approximately $7.3 million, after deducting the estimated offering expenses, in the quarter ended September 30, 2024.
- 2024年9月30日結束的季度,淨營業收入爲290萬美元。
- 2024年9月30日結束的季度,毛利潤爲220萬美元。
- 2024年9月30日結束的季度,毛利率爲75%。較高的利潤率部分歸因於產品組合的變化,降低了設備採購,增加了Outpost AI銷售額。
- 2024年9月30日結束的季度,營業虧損爲160萬美元,這反映了增加的基於股價的薪酬和總體銷售水平。
- 2024年9月30日結束的季度,其他收入爲780萬美元,主要是由於賺取責任準則變化的收益550萬美元,領股權責任準則變化的150萬美元和有轉換債務的40萬美元的公允價值變化。
- 2024年9月30日結束的季度,淨利潤爲620萬美元,每股基本盈利爲0.25美元,主要與780萬美元的非現金收入有關。
- 截至2024年9月30日的季度,經營活動產生的淨現金流爲40萬美元。
- 截至2024年9月30日,現金及現金等價物爲650萬美元。
- 截至2024年9月30日季度結束時,通過一項800萬美元的公開發行募集了約730萬美元的淨收益,扣除預估的發行費用。
Q3 2024 & Subsequent Operational Highlights
2024年第三季度及後續運營亮點
- Backlog as of September 30, 2024, was $6.6 million, representing firm fixed price contracts awarded in the second and third quarter that will be shipped and invoiced in the fourth quarter of 2024 or first quarter of 2025. Backlog is not indicative of future quarterly revenue as approximately 75% of quarterly revenue is transactional and recognized in the same quarter.
- Our total validated pipeline at the end of the quarter was approximately $130 million, consisting of single and multi-year opportunities for AI-driven edge, video, and sensor and data management platform across all our customer verticals. Our pipeline includes opportunities at varying stages of progression with expected award timeframes throughout the next 18-24 months.
- Due to the sensitive nature of many of our customers and deployment use cases, we are often restricted from publicly disclosing awards and or limited as to the specifics of the customer and use case. Consequently, the vast majority of our awards are executed on closed or restricted contract vehicles which further limits the sharing of information that might be otherwise available.
- Multiple large contracts awarded throughout the quarter including but not limited to:
- $4.0 million firm-fixed price contract for an agency within the U.S. Department of Homeland Security ("DHS"), for advanced integrated solutions supporting real-time intelligence collection operations along the United States' borders, leveraging the Company's edge IoT appliance, Outpost AI.
- $1.2 million firm-fixed price support and maintenance contract for our existing deployment of Acropolis Enterprise Video and Data Management Platform supporting a Fortune 100 Transportation and E-Commerce company' global operations.
- We successfully completed a pilot opportunity to replace failing capabilities within critical infrastructure on the U.S. southern border, leading to an Airship AI brand-name only award that will be shipped and installed in the fourth quarter of 2024. This initial award is in support of our single-largest opportunity, valued at more than $50 million over the next four (4) years. Estimated total contract value is conservatively based on data points from published market research, including size and scope, and pricing approved via awarded procurement efforts.
- We participated in JIFX, or Joint Interagency Field Exercise, an invite only event led by the Naval Post-Graduate School. The JIFX team leads experimentation in alternative methods to enable rapid technological development by cultivating a community of interest and hosting broadly scoped quarterly collaborative field events which enable DoD, US government, and allied stakeholders to identify, influence, and accelerate early-stage technology development that address national and collective security challenges.
- We participated in TIDE, or Technology Innovation Discovery Event, an invite only Department of Defense (DoD) sponsored event that aims to help innovative small businesses and non-traditional DoD performers showcase new hardware and software technologies that can significantly improve existing software or meet new challenges in support of the National Defense Strategy.
- We were a primary sponsor of and participant in UTAC, the premier unmanned aerial and robotic systems tactical event for Police, Public Safety, Government, and Defense agencies. UTAC is a fully immersive training event where public safety, government, enterprise, and defense operators gather to learn best practices, establish procedures, and gain experience with the latest innovations in unmanned aerial, ground, and maritime systems along augmenting technical solutions.
- Completed $8.0 million at-market public offering with net proceeds to the company of $7.0 million after deducting placement agent fees and offering expenses.
-
Capital Markets Update:
- Airship AI to commence regular quarterly conference calls in conjunction with financial results reporting in Fiscal 2025.
- Airship AI to participate at the 13th Annual ROTH Technology Conference in New York City on November 19-20, 2024.
- Benchmark Company initiated coverage of Airship AI on November 13, 2024, with a Buy rating and price target of $6.
- Airship AI to participate at the 13th Annual Discovery One-on-One Conference in New York City on December 11, 2024.
- 截至2024年9月30日,積壓訂單金額爲660萬美元,代表在第二季度和第三季度獲得的固定價格合同,將在2024年第四季度或2025年第一季度發貨和開具發票。積壓訂單並不預示未來季度收入的大小,因爲大約75%的季度收入是交易性的,並在同一季度確認。
- 在季度結束時,我們的總驗證管道約爲13000萬美元,包括爲所有客戶行業提供基於人工智能驅動的邊緣、視頻、傳感器和數據管理平台的單年和多年機會。我們的管道包括各種階段的機會,預期在未來18-24個月內按預期的授獎時間框架執行。
- 由於許多客戶和部署用例的敏感性質,我們經常受到限制,無法公開披露獎項或對客戶和用例的具體情況進行限制。因此,我們絕大多數獎項均在封閉或受限制的合同憑據上執行,進一步限制了本可供使用的信息共享。
- 本季度與多個重大合同達成協議,包括但不限於:
- 爲美國國土安全部("DHS")旗下的一個機構簽署了價值$4,000,000的固定價格合同,用於支持實時情報收集操作,應用了公司的邊緣物聯網設備Outpost AI。該合同支持美國邊境的聯合解決方案。
- 爲支持一家財富100強的運輸和電子商務公司的全球運營,簽署了價值$1,200,000的固定價格支持與維護合同,用於我們現有部署的Acropolis企業視頻和數據管理平台。
- 我們成功完成了一項試點機會,替換了美國南部邊境關鍵基礎設施中不穩定的功能,導致了一個Airship AI品牌的唯一獎項,在2024年第四季度將進行發貨和安裝。這項初步獎項是支持我們最大的機會,價值超過5000萬美元的四年時間。估計的總合同價值是基於已發佈市場調研數據點、規模和範圍,以及通過獲獎採購工作批准的定價,保守計算而來。
- 我們參加了由海軍研究生院主導的邀請制活動JIFX,即聯合機構野外演習。JIFX團隊通過培育利益共同體和舉辦範圍廣泛的季度合作野外事件,實驗替代方法來促進快速技術發展。這有助於國防部、美國政府和盟國利益相關方識別、影響和加速早期技術發展,應對國家和集體安全挑戰。
- 我們參加了由美國國防部(DoD)贊助的邀請制活動TIDE,即技術創新發現活動。這項活動旨在幫助創新型小企業和非傳統DoD執行者展示新的硬件和軟件技術,可以顯著改進現有軟件或解決國家防禦戰略的新挑戰。
- 我們是UTAC的主要贊助商和參與者,這是一場針對警察、公共安全、政府和國防機構的首個無人機和機器人系統戰術活動。UTAC是一次完全沉浸式的培訓活動,公共安全、政府、企業和國防運營商齊聚一堂,學習最佳實踐,建立程序,並獲得最新無人機、地面和海洋系統的創新經驗,同時增強技術解決方案。
- 完成800萬美元的市價公開發行,公司淨收益爲700萬美元,在扣除安置代理費和發行費用後。
- 資本市場更新:
- Airship AI將在2025財年開始定期季度電話會議,與財務業績報告同時進行。
- Airship AI將於2024年11月19-20日參加紐約市舉行的第13屆ROTH Technology Conference。
- Benchmark Company於2024年11月13日啓動了對Airship AI的覆蓋,評級爲買入,目標股價爲6美元。
- Airship AI將於2024年12月11日參加紐約市舉行的第13屆Discovery One-on-One Conference。
2024 Outlook
2024展望
- Triple-digit revenue growth and positive cash flow for calendar year 2024 supported by a strong and validated pipeline of ~$130 million, improving gross profit margins, and a strong recurring revenue model.
- Make tactical and strategic investments across our sales and business development organizations through organic cash flow from business operations and the cash exercise of public warrants.
- Release new Outpost AI product offerings as well as expand custom trained AI models supporting emerging edge analytic workflows.
- Continued innovation across our core Acropolis software platform supporting new workflows for cloud-based deployments in highly secure operational environments.
- Develop and execute expansionary opportunities in the commercial and retail markets, particularly around those companies involved in combating organized retail crime ("ORC").
- Improve sourcing, supply chain management and production-based process efficiencies to help drive continued margin expansion.
- Targeted focus on brand awareness and engagement in new verticals through targeted marketing outreach opportunities, social media platforms, Airship AI hosted technology events, and industry tradeshow events.
- 憑藉強大且驗證良好的約13000萬美元管道,2024年日曆年度實現三位數的營業收入增長和正現金流,毛利率提高,強大的可持續收入模型支持。
- 通過業務運營的有機現金流和公共認股權的現金行權,在銷售和業務發展組織間進行戰術性和戰略性投資。
- 發佈新的Outpost AI產品,並擴展支持新興邊緣分析工作流程的定製AI模型。
- 在覈心Acropolis軟件平台上持續創新,支持高度安全的運營環境中雲部署的新工作流程。
- 開發並執行在商業和零售市場的擴張機會,尤其是涉及打擊有組織零售犯罪("ORC")的公司。
- 改善採購、供應鏈管理和基於生產的流程效率,幫助推動持續的邊際擴張。
- 通過有針對性的市場營銷宣傳機會、社交媒體平台、Airship AI主辦的技術活動和行業展會活動,在新行業板塊關注品牌知名度和參與度。
Management Commentary
管理層評論
"The third quarter of 2024 saw continued momentum in support of our trajectory for triple-digit revenue growth for the full year," said Paul Allen, President of Airship AI. "Our team was able to generate solid revenues for the quarter of $2.9 million at a gross margin percentage of 75%, our second consecutive quarter of gross margin percentages above 70%. We ended the quarter with $6.5 million in cash and cash equivalents and $1.1 million in accounts receivables.
"2024年第三季度持續支持我們全年三位數營收增長軌跡的勢頭," Airship AI總裁Paul Allen表示。"我們團隊在這一季度成功實現了290萬美元的穩固收入,毛利率達到了75%,這是我們連續第二個毛利率超過70%的季度。我們以650萬美元的現金及現金等價物以及110萬美元的應收賬款結束了本季度。
"Historically, our third quarter tends to be slower due to the focus on the U.S. Government's fiscal year-end, during which many of our larger opportunities go out for bid in the September timeframe. We also saw several large opportunities pushed out to FY 2025 or drastically cut due to budget challenges across several federal agencies. Additionally, the completion of the capital raise late in the quarter caused delays in bringing in several opportunities as the funds were needed to cover the cost of goods sold for those opportunities. Despite these headwinds, we achieved 18% year-over-year growth in net revenue for the quarter and 61% net revenue growth as compared to full year 2023 revenue of $12.3 million.
"從歷史數據來看,我們的第三季度往往會變慢,因爲重點放在美國政府的財政年底,很多較大的機會在九月時間段內競標。我們還看到幾個較大的機會被推遲到2025財年,或因多個聯邦機構的預算挑戰而急劇削減。此外,季末資本籌集的完成導致需要用來支付這些機會的營業成本,因此帶來了帶來了一些機會的延遲。儘管遇到這些逆風,我們已經在這季度實現了18%的年度淨收入增長,相比於2023年全年的1230萬美元營收,實現了61%的淨收入增長。"
"While our recently completed capital raise did not close in time to be reflected in the Q3 results, it has significantly enhanced our ability to execute large transactions, particularly those involving substantial up-front costs of goods sold. The capital raise has also enabled us to expand our sales, business development, and partner marketing capabilities by bringing in specialized industry expertise and experience in managing large-scale defense programs. We have already made progress toward this objective with the addition of several high-caliber team members, and we are in the process of bringing on even more talent to further strengthen our capabilities.
"儘管我們最近完成的資本籌集未及時反映在第三季度的結果中,但它顯著增強了我們執行大宗交易的能力,特別是涉及大量前期營業成本的交易。這次資本籌集還使我們能夠通過引入專業行業專門知識和處理大規模國防項目經驗來擴展我們的銷售、業務開發和合作夥伴營銷能力。通過引入數名高素質團隊成員,我們已經在實現這一目標上取得了進展,我們正在加緊引進更多人才,以進一步增強我們的能力。"
"With former President Trump's election as president-elect and his stated commitment to rapidly increase investments in securing the border, we are already seeing a positive shift in the market dynamics surrounding our pipeline. Currently our pipeline is heavily weighted to initiatives directly supporting the Department of Homeland Security (DHS) and specifically Customs and Border Protection (CBP). This positions us exceptionally well to capitalize on increased investments in technology supporting securing the border as it leverages our strong relationship as an established, trusted partner of CBP, with a proven track record of successful software and hardware deployments across the agency.
隨着前總統特朗普當選爲當選總統並承諾快速增加投資以保障邊境安全,我們已經看到市場動態圍繞我們的項目發生了積極變化。目前,我們的項目主要集中在直接支持國土安全部(DHS)以及特別是海關及邊境保護局(CBP)的計劃上。這使我們處於一個極好的位置,可以充分利用增加投資於支持邊境安全的技術,因爲這充分利用了我們與CBP建立的牢固關係,是CBP的一家備受信賴的合作伙伴,具有在整個機構中成功部署軟件和硬件的記錄。
"Building on our established presence in the federal law enforcement investigative environment, our rapidly expanding footprint in the broader federal market, including the Department of Defense (DoD), positions us to capitalize on the growing demand for AI-driven capabilities at the edge, an area where we have made significant investments. By transforming existing "dumb" sensors that require constant monitoring into autonomous systems that proactively alert users when specific conditions are met, we are not only revolutionizing homeland security, but also enhancing digital operations on battlefields worldwide," concluded Mr. Allen.
在聯邦執法調查環境中已經建立起來的基礎上,我們在更廣泛的聯邦市場,包括國防部(DoD),迅速擴張的足跡,使我們有望從邊緣需求增長中受益,這也是我們在這一領域進行了重大投資。通過將需要不斷監視的現有"愚笨"傳感器轉變爲主動在特定條件滿足時向用戶發出警報的自主系統,我們不僅正在革新國土安全,而且正在增強全球戰場上的數字運營,"全部的先生總結道。
About Airship AI Holdings, Inc.
關於Airship AI Holdings,Inc。
Founded in 2006, Airship AI (NASDAQ: AISP) is a U.S. owned and operated technology company headquartered in Redmond, Washington. Airship AI is an AI-driven video, sensor and data management surveillance platform that improves public safety and operational efficiency for public sector and commercial customers by providing predictive analysis of events before they occur and meaningful intelligence to decision makers. Airship AI's product suite includes Outpost AI edge hardware and software offerings, Acropolis enterprise management software stack, and Command family of visualization tools.
成立於2006年,美國Airship AI(納斯達克:AISP)是一家總部位於華盛頓雷德蒙德的技術公司。Airship AI是一家以人工智能驅動的視頻、傳感器和數據管理監控平台,通過提供事件發生前的預測分析和對決策者有意義的情報,改善了公共部門和商業客戶的公共安全和運營效率。Airship AI的產品系列包括Outpost AI邊緣硬件和軟件產品、Acropolis企業管理軟件套件以及Command系列可視化工具。
For more information, visit .
欲了解更多信息,請訪問網站。
Forward-Looking Statements
前瞻性聲明
The disclosure herein includes certain statements that are not historical facts but are forward-looking statements for purposes of the safe harbor provisions under the United States Private Securities Litigation Reform Act of 1995. Forward-looking statements generally are accompanied by words such as "believe," "may," "will," "estimate," "continue," "anticipate," "intend," "expect," "should," "would," "plan," "project," "forecast," "predict," "potential," "seem," "seek," "future," "outlook," and similar expressions that predict or indicate future events or trends or that are not statements of historical matters, but the absence of these words does not mean that a statement is not forward looking. These forward-looking statements include, but are not limited to, (1) statements regarding estimates and forecasts of financial, performance and operational metrics and projections of market opportunity; (2) changes in the market for Airship AI's services and technology, expansion plans and opportunities; (3) the projected technological developments of Airship AI; and (4) current and future potential commercial and customer relationships. These statements are based on various assumptions, whether or not identified in this press release, and on the current expectations of Airship AI's management and are not predictions of actual performance. These forward-looking statements are also subject to a number of risks and uncertainties, as set forth in the section entitled "Risk Factors" in its Annual Report on Form 10-K for the year ended December 31, 2023, filed with the SEC on April 1, 2024, and the other documents that the Company has filed, or will file, with the SEC. If any of these risks materialize or our assumptions prove incorrect, actual results could differ materially from the results implied by these forward-looking statements. In addition, forward looking statements reflect the Company's expectations, plans or forecasts of future events and views as of the date of this press release. The Company anticipates that subsequent events and developments will cause its assessments to change. However, while it may elect to update these forward-looking statements at some point in the future, the Company specifically disclaims any obligation to do so. These forward-looking statements should not be relied upon as representing the Company's assessments as of any date subsequent to the date of this press release. Accordingly, undue reliance should not be placed upon the forward-looking statements.
本揭示內容包括某些陳述,這些陳述不屬於歷史事實,而是根據1995年美國私人證券訴訟改革法案的安全港條款的前瞻性陳述。前瞻性陳述通常伴隨着"相信"、"可能"、"將"、"估計"、"繼續"、"預期"、"應該"、"計劃"、"預測"、"潛在"、"尋求"、"未來"、"展望"等詞彙,預測或指示未來事件或趨勢,或者不是歷史事實的陳述,但沒有這些詞彙並不意味着該陳述不具備前瞻性。這些前瞻性陳述包括但不限於以下內容:(1)關於Airship AI財務、業績和運營指標的估計和預測以及市場機會的投影;(2)Airship AI服務和技術市場的變化,擴展計劃和機遇;(3)Airship AI的技術發展前景;(4)當前和未來潛在的商業和客戶關係。這些陳述基於各種假設,無論是否在本新聞稿中明確指出,並且基於Airship AI管理層的當前預期,這些陳述並不預測實際表現。這些前瞻性陳述也會受到一系列風險和不確定性的影響,如在其於2024年4月1日向美國證券交易委員會(SEC)提交的截至2023年12月31日的10-K年度報告的"風險因素"部分以及公司已提交或將提交給SEC的其他文件中所述。如果這些風險中的任何一項發生,或者我們的假設證明是不正確的,實際結果可能與這些前瞻性陳述所暗示的結果存在實質性差異。此外,前瞻性陳述反映了公司對未來事件和觀點的預期、計劃或展望,截至本新聞稿的日期。公司預計隨後的事件和發展將導致其評估發生變化。然而,儘管公司可能選擇在未來的某個時間更新這些前瞻性陳述,但公司明確聲明無義務這樣做。因此,不應過度依賴這些前瞻性陳述作爲代表公司截至本新聞稿之日的評估。因此,不應將過度依賴這些前瞻性陳述。
Investor Contact:
投資者聯繫人:
Chris Tyson/Larry Holub
MZ North America
949-491-8235
AISP@mzgroup.us
聯繫人:Chris Tyson / Larry Holub
MZ北美
949-491-8235
AISP@mzgroup.us
AIRSHIP AI HOLDINGS, INC. | |||||||
CONSOLIDATED BALANCE SHEETS | |||||||
As of September 30, 2024 and December 31, 2023 | |||||||
September 30, 2024 |
December 31, 2023 |
||||||
ASSETS | (Unaudited) | ||||||
CURRENT ASSETS: | |||||||
Cash and cash equivalents | $ | 6,515,688 | $ | 3,124,413 | |||
Accounts receivable, net of allowance for credit losses of $0 | 1,121,862 | 1,648,904 | |||||
Prepaid expenses and other | 373,498 | 18,368 | |||||
Income tax receivable | - | 7,230 | |||||
Total current assets | 8,011,048 | 4,798,915 | |||||
PROPERTY AND EQUIPMENT, NET | - | 1,861 | |||||
OTHER ASSETS | |||||||
Other assets | 155,432 | 182,333 | |||||
Operating lease right of use asset | 929,890 | 1,104,804 | |||||
TOTAL ASSETS | $ | 9,096,370 | $ | 6,087,913 | |||
LIABILITIES AND STOCKHOLDERS' DEFICIT | |||||||
CURRENT LIABILITIES: | |||||||
Accounts payable - trade | $ | 722,742 | $ | 2,908,472 | |||
Advances from founders | 1,750,000 | 1,750,000 | |||||
Accrued expenses | 121,978 | 200,531 | |||||
Senior Secured Convertible Promissory Notes | 1,793,360 | 2,825,366 | |||||
Current portion of operating lease liability | 267,660 | 174,876 | |||||
Deferred revenue- current portion | 3,326,543 | 4,008,654 | |||||
Total current liabilities | 7,982,283 | 11,867,899 | |||||
NON-CURRENT LIABILITIES: | |||||||
Operating lease liability, net of current portion | 718,393 | 943,702 | |||||
Warrant liability | 3,501,543 | 667,985 | |||||
Earnout liability | 6,229,390 | 5,133,428 | |||||
Deferred revenue- non-current | 3,585,344 | 4,962,126 | |||||
Total liabilities | 22,016,953 | 23,575,140 | |||||
COMMITMENTS AND CONTINGENCIES (Note 9) | |||||||
STOCKHOLDERS' DEFICIT: | |||||||
Preferred stock - no par value, 5,000,000 shares authorized, 0 shares issued and outstanding as of September 30, 2024 and December 31, 2023 | - | - | |||||
Common stock - $0.0001 par value, 200,000,000 shares authorized, 26,954,871 and 22,812,048 shares issued and outstanding as of September 30, 2024 and December 31, 2023 | 2,692 | 2,281 | |||||
Additional paid in capital | 11,845,413 | - | |||||
Accumulated deficit | (24,765,218) | (17,476,700) | |||||
Accumulated other comprehensive loss | (3,470) | (12,808) | |||||
Total stockholders' deficit | (12,920,583) | (17,487,227) | |||||
TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT | $ | 9,096,370 | $ | 6,087,913 |
Airship AI Holdings,Inc。 | |||||||
合併資產負債表 | |||||||
截至2024年9月30日和2023年12月31日 | |||||||
九月三十日, 2024 |
12月31日, 2023 |
||||||
資產 | (未經審計) | ||||||
流動資產: | |||||||
現金及現金等價物 | $ | 6,515,688 | $ | 3,124,413 | |||
應收賬款,減計賬款損失0元 | 1,121,862 | 1,648,904 | |||||
預付費用及其他 | 373,498 | 18,368 | |||||
所得稅應收款 | - | 7,230 | |||||
總流動資產 | 8,011,048 | 4,798,915 | |||||
固定資產淨額 | - | 1,861 | |||||
其他資產 | |||||||
其他資產 | 155,432 | 182,333 | |||||
經營租賃權資產 | 929,890 | 1,104,804 | |||||
資產總計 | $ | 9,096,370 | $ | 6,087,913 | |||
負債和股東權益 | |||||||
流動負債: | |||||||
應付賬款 - 交易 | $ | 722,742 | $ | 2,908,472 | |||
創始人預付款 | 1,750,000 | 1,750,000 | |||||
應計費用 | 121,978 | 200,531 | |||||
優先擔保可轉換票據 | 1,793,360 | 2,825,366 | |||||
當前運營租賃負債部分 | 267,660 | 174,876 | |||||
遞延收入-流動部分 | 3,326,543 | 4,008,654 | |||||
總流動負債 | 7,982,283 | 11,867,899 | |||||
非流動負債: | |||||||
運營租賃負債,扣除當前部分 | 718,393 | 943,702 | |||||
認股權責任 | 3,501,543 | 667,985 | |||||
業績補償負債 | 6,229,390 | 5,133,428 | |||||
遞延收入-非流動 | 3,585,344 | 4,962,126 | |||||
總負債 | 22,016,953 | 23,575,140 | |||||
業務承諾和或有事項(注9) | |||||||
股東赤字: | |||||||
優先股-無面值,授權5,000,000股,截至2024年9月30日和2023年12月31日尚未發行和流通股。 | - | - | |||||
普通股 - 面值$0.0001,授權發行2億股,截至2024年9月30日和2023年12月31日,實發和流通股爲26,954,871股和22,812,048股 | 2,692 | 2,281 | |||||
股票認購應收款項。 | 11,845,413 | - | |||||
累積赤字 | (24,765,218) | (17,476,700) | |||||
累計其他綜合損失 | (3,470) | (12,808) | |||||
股東赤字合計 | (12,920,583) | (17,487,227) | |||||
負債和股東權益合計虧損 | $ | 9,096,370 | $ | 6,087,913 |
AIRSHIP AI HOLDINGS, INC. | |||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE (LOSS) | |||||||||||||||
For the three and nine months ended September 30, 2024 and 2023 | |||||||||||||||
(Unaudited) | |||||||||||||||
Three Months Ended | Three Months Ended | Nine Months Ended | Nine Months Ended | ||||||||||||
September 30, 2024 |
September 30, 2023 |
September 30, 2024 |
September 30, 2023 |
||||||||||||
NET REVENUES: | |||||||||||||||
Product | $ | 1,730,521 | $ | 910,441 | $ | 16,525,515 | $ | 4,415,386 | |||||||
Post contract support | 1,137,128 | 1,473,915 | 3,318,180 | 3,677,585 | |||||||||||
2,867,649 | 2,384,356 | 19,843,695 | 8,092,971 | ||||||||||||
COST OF NET REVENUES: | |||||||||||||||
Cost of Sales | 285,448 | 439,565 | 9,381,244 | 2,575,523 | |||||||||||
Post contract support | 428,820 | 342,869 | 1,174,737 | 1,437,910 | |||||||||||
714,268 | 782,434 | 10,555,981 | 4,013,433 | ||||||||||||
GROSS PROFIT | 2,153,381 | 1,601,922 | 9,287,714 | 4,079,538 | |||||||||||
RESEARCH AND DEVELOPMENT EXPENSES | 1,073,735 | 688,798 | 2,471,872 | 2,028,081 | |||||||||||
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES | 2,667,130 | 2,142,327 | 8,829,544 | 8,067,343 | |||||||||||
TOTAL OPERATING EXPENSES | 3,740,865 | 2,831,125 | 11,301,416 | 10,095,424 | |||||||||||
OPERATING LOSS | (1,587,484) | (1,229,203) | (2,013,702) | (6,015,886) | |||||||||||
OTHER INCOME (EXPENSE): | |||||||||||||||
Gain (loss) from change in fair value of earnout liability | 5,511,961 | - | (1,095,962) | - | |||||||||||
Gain (loss) from change in fair value of warrant liability | 2,471,186 | - | (2,833,558) | - | |||||||||||
Gain (loss) from change in fair value of convertible debt | 370,548 | (400,921) | (141,636) | (400,921) | |||||||||||
Loss on note conversion | (434,797) | - | (593,591) | - | |||||||||||
Interest expense, net | (133,824) | (33,761) | (587,149) | (57,830) | |||||||||||
Other income (expense) | 16,366 | (2,722) | (22,922) | (7,425) | |||||||||||
Total other income (expense), net | 7,801,440 | (437,404) | (5,274,818) | (466,176) | |||||||||||
INCOME (LOSS) BEFORE PROVISION FOR INCOME TAXES | 6,213,956 | (1,666,607) | (7,288,520) | (6,482,062) | |||||||||||
Provision for income taxes | - | - | - | - | |||||||||||
NET INCOME (LOSS) | 6,213,956 | (1,666,607) | (7,288,520) | (6,482,062) | |||||||||||
OTHER COMPREHENSIVE INCOME (LOSS) | |||||||||||||||
Foreign currency translation income (loss), net | 354 | (2,410) | 9,338 | 40,141 | |||||||||||
TOTAL COMPREHENSIVE INCOME (LOSS) | $ | 6,214,310 | $ | (1,669,017) | $ | (7,279,182) | $ | (6,441,921) | |||||||
NET INCOME (LOSS) PER SHARE: | |||||||||||||||
Basic | $ | 0.25 | $ | (0.07) | $ | (0.31) | $ | (0.28) | |||||||
Diluted | $ | 0.17 | $ | (0.07) | $ | (0.31) | $ | (0.28) | |||||||
Weighted average shares of common stock outstanding | |||||||||||||||
Basic | 24,696,425 | 22,812,048 | 23,609,189 | 22,812,048 | |||||||||||
Diluted | 35,445,694 | 22,812,048 | 23,609,189 | 22,812,048 |
Airship AI Holdings,Inc。 | |||||||||||||||
綜合損益和綜合損益表 | |||||||||||||||
截至2024年和2023年9月30日的三個和九個月 | |||||||||||||||
(未經審計) | |||||||||||||||
三個月結束於 | 截止三個月 | 九個月結束了 | 截止九個月 | ||||||||||||
九月三十日, 2024 |
2023年9月30日, 2023 |
九月三十日, 2024 |
九月三十日, 2023 |
||||||||||||
淨收入: | |||||||||||||||
產品 | $ | 1,730,521 | $ | 910,441 | $ | 16,525,515 | $ | 4,415,386 | |||||||
發帖合同支持 | 1,137,128 | 1,473,915 | 3,318,180 | 3,677,585 | |||||||||||
2,867,649 | 2,384,356 | 19,843,695 | 8,092,971 | ||||||||||||
營業收入成本: | |||||||||||||||
銷售成本 | 285,448 | 439,565 | 9,381,244 | 2,575,523 | |||||||||||
發帖合同支持 | 428,820 | 342,869 | 1,174,737 | 1,437,910 | |||||||||||
714,268 | 782,434 | 10,555,981 | 4,013,433 | ||||||||||||
毛利潤 | 2,153,381 | 1,601,922 | 9,287,714 | 4,079,538 | |||||||||||
研發費用 | 1,073,735 | 688,798 | 2,471,872 | 2,028,081 | |||||||||||
銷售、一般和管理支出 | 2,667,130 | 2,142,327 | 8,829,544 | 8,067,343 | |||||||||||
總營業費用 | 3,740,865 | 2,831,125 | 11,301,416 | 10,095,424 | |||||||||||
營業虧損 | (1,587,484) | (1,229,203) | (2,013,702) | (6,015,886) | |||||||||||
其他收益(費用): | |||||||||||||||
在收購款待計提減值準備中產生的收益(損失) | 5,511,961 | - | (1,095,962) | - | |||||||||||
權證負債公允價值變動收益(損失) | 2,471,186 | - | (2,833,558) | - | |||||||||||
可轉換債務公允價值變動利潤(損失) | 370,548 | (400,921) | (141,636) | (400,921) | |||||||||||
債券轉換損失 | (434,797) | - | (593,591) | - | |||||||||||
利息費用,淨額 | (133,824) | (33,761) | (587,149) | (57,830) | |||||||||||
其他收入(費用) | 16,366 | (2,722) | (22,922) | (7,425) | |||||||||||
其他總收益(費用),淨額 | 7,801,440 | (437,404) | (5,274,818) | (466,176) | |||||||||||
稅前收入(虧損) | 6,213,956 | (1,666,607) | (7,288,520) | (6,482,062) | |||||||||||
所得稅準備 | - | - | - | - | |||||||||||
淨利潤(損失) | 6,213,956 | (1,666,607) | (7,288,520) | (6,482,062) | |||||||||||
其他綜合收益(損失) | |||||||||||||||
外幣翻譯收益(損失),淨 | 354 | (2,410) | 9,338 | 40,141 | |||||||||||
總綜合收益(損失) | $ | 6,214,310 | $ | (1,669,017) | $ | (7,279,182) | $ | (6,441,921) | |||||||
每股淨利潤(損失): | |||||||||||||||
基本 | $ | 0.25 | $ | (0.07) | $ | (0.31) | $ | (0.28) | |||||||
稀釋 | $ | 0.17 | $ | (0.07) | $ | (0.31) | $ | (0.28) | |||||||
普通股加權平均股份 | |||||||||||||||
基礎 | 24,696,425 | 22,812,048 | 23,609,189 | 22,812,048 | |||||||||||
攤薄 | 35,445,694 | 22,812,048 | 23,609,189 | 22,812,048 |
AIRSHIP AI HOLDINGS, INC. | |||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||
For the nine months ended September 30, 2024 and 2023 | |||||||
(Unaudited) | |||||||
Nine Months Ended | Nine Months Ended | ||||||
September 30, 2024 |
September 30, 2023 |
||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | |||||||
Net loss | $ | (7,288,520) | $ | (6,482,062) | |||
Adjustments to reconcile net loss to net cash used in operating activities | |||||||
Depreciation and amortization | 1,861 | 11,160 | |||||
Stock-based compensation | 803,797 | 479,913 | |||||
Stock-based compensation- warrants | 284,478 | 2,136,115 | |||||
Amortization of operating lease right of use asset | 174,914 | 513,234 | |||||
Accelerated amortization of ROU asset - lease termination | - | 265,130 | |||||
Gain from lease termination | - | (344,093) | |||||
Issuance of common stock for services | 198,500 | - | |||||
Noncash interest expense | 520,758 | - | |||||
Loss from change in fair value of warrant liability | 2,833,558 | - | |||||
Loss from change in fair value of earnout liability | 1,095,962 | - | |||||
Loss from change in fair value of convertible note | 141,636 | 400,921 | |||||
Loss on note conversions | 593,591 | - | |||||
Changes in operating assets and liabilities: | |||||||
Accounts receivable | 527,042 | 104,814 | |||||
Prepaid expenses and other | 132,512 | (295) | |||||
Other assets | 26,901 | (255,431) | |||||
Operating lease liability | (132,525) | (461,203) | |||||
Payroll and income tax receivable | 7,230 | 960,383 | |||||
Accounts payable - trade and accrued expenses | (2,261,087) | 377,519 | |||||
Accrued income tax expense | - | (10,000) | |||||
Deferred revenue | (2,058,893) | (220,144) | |||||
NET CASH USED IN OPERATING ACTIVITIES | (4,398,285) | (2,524,039) | |||||
CASH FLOWS FROM FINANCING ACTIVITIES: | |||||||
Issuance of common stock and warrants for offering, net | 7,290,000 | - | |||||
Proceeds from convertible promissory note | - | 1,984,582 | |||||
Proceeds from warrant exercise | 294,049 | - | |||||
Advances from founders, net | - | 1,150,000 | |||||
Proceeds from stock option exercises | 196,173 | - | |||||
Repayment of small business loan and line of credit | - | (424,540) | |||||
NET CASH PROVIDED BY FINANCING ACTIVITIES | 7,780,222 | 2,710,042 | |||||
NET INCREASE IN CASH AND CASH EQUIVALENTS | 3,381,937 | 186,003 | |||||
Effect from exchange rate on cash | 9,338 | (2,244) | |||||
CASH AND CASH EQUIVALENTS, beginning of period | 3,124,413 | 298,614 | |||||
CASH AND CASH EQUIVALENTS, end of period | $ | 6,515,688 | $ | 482,373 | |||
Supplemental disclosures of cash flow information: | |||||||
Interest paid | $ | - | $ | 21,438 | |||
Taxes paid | $ | 2,410 | $ | 17,247 | |||
Noncash investing and financing | |||||||
Elimination of advances to founders in connection with contribution of Zeppelin by shareholders | $ | - | $ | 1,100,000 | |||
Elimination of payables to founders in connection with contribution of Zeppelin by shareholders | $ | - | $ | 1,100,000 | |||
Issuance of common stock for debt interest payment | $ | 487,642 | $ | - | |||
Issuance of common stock for debt conversion | $ | 1,770,340 | $ | - | |||
Recognition of warrant liability | $ | - | $ | 15,418 |
Airship AI Holdings,Inc。 | |||||||
合併現金流量表 | |||||||
截至2024年9月30日和2023年的九個月 | |||||||
(未經審計) | |||||||
九個月結束了 | 截止九個月 | ||||||
九月三十日, 2024 |
九月三十日, 2023 |
||||||
經營活動產生的現金流量: | |||||||
淨損失 | $ | (7,288,520) | $ | (6,482,062) | |||
調整淨虧損爲經營活動使用的現金淨額 | |||||||
折舊和攤銷 | 1,861 | 11,160 | |||||
基於股票的補償 | 803,797 | 479,913 | |||||
基於股票的薪酬-認股證 | 284,478 | 2,136,115 | |||||
經營租賃權使用資產攤銷 | 174,914 | 513,234 | |||||
ROU資產的加速攤銷-租賃終止 | - | 265,130 | |||||
Gain from lease termination | - | (344,093) | |||||
發放普通股以換取服務 | 198,500 | - | |||||
非現金利息支出 | 520,758 | - | |||||
認股權責任負債公允價值變動損失 | 2,833,558 | - | |||||
業績補償責任公允價值變動損失 | 1,095,962 | - | |||||
可轉換票據公允價值變動損失 | 141,636 | 400,921 | |||||
換股損失 | 593,591 | - | |||||
運營資產和負債的變化: | |||||||
應收賬款 | 527,042 | 104,814 | |||||
預付費用及其他 | 132,512 | (295) | |||||
其他資產 | 26,901 | (255,431) | |||||
經營租賃負債 | (132,525) | (461,203) | |||||
應付工資和應收所得稅 | 7,230 | 960,383 | |||||
應付賬款-貿易和應計費用 | (2,261,087) | 377,519 | |||||
計提所得稅支出 | - | (10,000) | |||||
遞延收入 | (2,058,893) | (220,144) | |||||
經營活動產生的淨現金流量 | (4,398,285) | (2,524,039) | |||||
籌資活動產生的現金流量: | |||||||
發行普通股和認股權證以進行發行,淨額 | 7,290,000 | - | |||||
可轉換應付票據的收益 | - | 1,984,582 | |||||
認股權行權所得款項 | 294,049 | - | |||||
創始人預付款淨額 | - | 1,150,000 | |||||
股票期權行權所得款項 | 196,173 | - | |||||
償還小企業貸款和信用額度 | - | (424,540) | |||||
籌資活動提供的淨現金流量 | 7,780,222 | 2,710,042 | |||||
現金及現金等價物淨增加額 | 3,381,937 | 186,003 | |||||
匯率對現金的影響 | 9,338 | (2,244) | |||||
現金及現金等價物期初餘額 | 3,124,413 | 298,614 | |||||
期末現金及現金等價物餘額 | $ | 6,515,688 | $ | 482,373 | |||
補充現金流信息披露: | |||||||
已支付利息 | $ | - | $ | 21,438 | |||
已繳納的稅款 | $ | 2,410 | $ | 17,247 | |||
非貨幣性投資和籌資 | |||||||
與股東貢獻Zeppelin有關的對創始人預付款的清零 | $ | - | $ | 1,100,000 | |||
股東以Zeppelin的股東爲基礎,清除應付款項 | $ | - | $ | 1,100,000 | |||
發行普通股用於償還債務利息 | $ | 487,642 | $ | - | |||
發行普通股用於債務轉換 | $ | 1,770,340 | $ | - | |||
認股權證負債確認。 | $ | - | $ | 15,418 |
譯文內容由第三人軟體翻譯。