|
|||||
|
|
Third Quarter 2025 Net Revenues of $1.2 Million, Gross Profit of $.6 Million and Gross Margin of 51%
New Pro-U.S. Border Security Administration Provides Additional Macro Tailwinds for 2025 & Beyond with Validated Pipeline of $166 Million
Raised $9.7 Million in Aggregate Proceeds from the Exercise of Warrants Subsequent to Quarter End, Fortifying Balance Sheet and Providing Additional Operational and Financial Flexibility
REDMOND, Wash., Nov. 17, 2025 (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, 2025.
Q3 2025 Financial Highlights
Q3 2025 & Subsequent Operational Highlights
2025 Outlook
Management Commentary
“The third quarter of 2025 presented a number of challenges as recent changes in the federal acquisition process under the new administration, along with the government shutdown, slowed the pace of planned contracting activity, particularly within the Department of Homeland Security,” said Paul Allen, President of Airship AI. “Despite these headwinds, we closed approximately $11 million in new opportunities by the end of the quarter, most of which are scheduled to ship in the fourth quarter of 2025 and early 2026.”
“As the government enters its new fiscal year we expect several opportunities that were delayed to move forward in the coming months with many forecasted for the government’s first fiscal quarter. In addition, with funding from the Big Beautiful Bill expected to flow down to agencies and components we have identified and added multiple new programs to our pipeline, further reinforcing our medium-term outlook.”
“The legislation includes more than $70 billion over the next four years in supplemental funding for U.S. Customs and Border Protection (“CBP”), including $6.2 billion earmarked for border security technology. Notably, the bill highlights investments in artificial intelligence, machine learning, and other innovative technologies aimed at combating illicit trafficking. It also allocates approximately $46.6 billion for physical barriers, cameras, sensors, and related infrastructure as well as $5 billion for CBP facility upgrades, all areas where Airship AI’s technologies and solutions are well aligned.”
“Encouragingly, our recent awards and our expanding pipeline feature our edge AI platform, Outpost AI, as a central component of proposed and deployed solutions. The awards received to date underscore our strategic evolution toward delivering fully integrated, turnkey systems that combine Outpost AI with our backend software and tailored implementation services, positioning us to pursue broader, higher-value opportunities.”
“In the commercial market, we continue to see growing traction across multiple verticals. The shift to a partner-based go-to-market model is showing clear progress as demonstrated by ongoing pilots with several enterprise customers and continued success with flagship accounts. These initiatives leverage our proven approach from the federal sector with artificial intelligence remaining a key differentiator.”
“Looking ahead, we remain disciplined in executing on our fiscal year objectives, including a return to positive operational cash flow. While the ongoing uncertainty surrounding federal funding and the government shutdown adds near-term complexity, we are encouraged by the momentum in our pipeline and the progress toward several large opportunities expected to advance this quarter. Taken together, these factors provide a foundation for optimism as we approach the end of calendar 2025,” concluded Mr. Allen.
About 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.
For more information, visit https://airship.ai.
Forward-Looking Statements
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 validated pipeline, 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, 2024, filed with the SEC on February 28, 2025, 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.
Investor Contact:
Chris Tyson/Larry Holub
MZ North America
949-491-8235
[email protected]
| AIRSHIP AI HOLDINGS, INC. | ||||||
| CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||
| As of September 30, 2025 and December 31, 2024 | ||||||
| September 30, 2025 | December 31, 2024 (1) | |||||
| ASSETS | Unaudited | |||||
| CURRENT ASSETS: | ||||||
| Cash and cash equivalents | $ | 5,755,661 | $ | 11,414,830 | ||
| Accounts receivable, net of allowance for credit losses of $0 | 1,247,321 | 1,226,757 | ||||
| Prepaid expenses and other | 31,431 | 17,883 | ||||
| Total current assets | 7,034,413 | 12,659,470 | ||||
| OTHER ASSETS | ||||||
| Other assets | 160,528 | 165,960 | ||||
| Operating lease right of use asset | 908,029 | 882,024 | ||||
| TOTAL ASSETS | $ | 8,102,970 | $ | 13,707,454 | ||
| LIABILITIES AND STOCKHOLDERS' DEFICIT | ||||||
| CURRENT LIABILITIES: | ||||||
| Accounts payable - trade | $ | 339,468 | $ | 759,480 | ||
| Advances from founders | - | 1,300,000 | ||||
| Accrued expenses | 45,819 | 51,649 | ||||
| Current portion of operating lease liability | 427,498 | 305,178 | ||||
| Deferred revenue- current portion | 4,652,485 | 3,238,483 | ||||
| Total current liabilities | 5,465,270 | 5,654,790 | ||||
| NON-CURRENT LIABILITIES: | ||||||
| Operating lease liability, net of current portion | 539,375 | 638,525 | ||||
| Warrant liability | 27,822,380 | 34,180,618 | ||||
| Earnout liability | 11,607,790 | 23,304,808 | ||||
| Deferred revenue- non-current | 2,749,263 | 2,951,850 | ||||
| Total liabilities | 48,184,078 | 66,730,591 | ||||
| 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, 2025 and December 31, 2024 | - | - | ||||
| Common stock - $0.0001 par value, 200,000,000 shares authorized, 32,013,300 and 30,588,413 shares issued and outstanding as of September 30, 2025 and December 31, 2024 | 3,198 | 3,056 | ||||
| Additional paid in capital | 28,507,356 | 21,918,867 | ||||
| Accumulated deficit | (68,580,783 | ) | (74,941,590 | ) | ||
| Accumulated other comprehensive loss | (10,879 | ) | (3,470 | ) | ||
| Total stockholders' deficit | (40,081,108 | ) | (53,023,137 | ) | ||
| TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT | $ | 8,102,970 | $ | 13,707,454 | ||
| AIRSHIP AI HOLDINGS, INC. | ||||||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) | ||||||||||||
| For the three and nine months ended September 30, 2025 and 2024 (Unaudited) | ||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||
| September 30, 2025 | September 30, 2024 | September 30, 2025 | September 30, 2024 | |||||||||
| Unaudited | Unaudited | Unaudited | Unaudited | |||||||||
| NET REVENUES: | ||||||||||||
| Product | $ | 218,568 | $ | 1,730,521 | $ | 4,989,261 | $ | 16,525,515 | ||||
| Post contract support | 956,042 | 1,137,128 | 3,784,989 | 3,318,180 | ||||||||
| Other services | 2,840 | - | 53,118 | - | ||||||||
| 1,177,450 | 2,867,649 | 8,827,368 | 19,843,695 | |||||||||
| COST OF NET REVENUES: | ||||||||||||
| Cost of Sales | 203,182 | 285,448 | 3,406,130 | 9,381,244 | ||||||||
| Post contract support | 337,001 | 428,820 | 1,000,109 | 1,174,737 | ||||||||
| Other services | 33,431 | - | 49,772 | - | ||||||||
| 573,614 | 714,268 | 4,456,011 | 10,555,981 | |||||||||
| GROSS PROFIT | 603,836 | 2,153,381 | 4,371,357 | 9,287,714 | ||||||||
| RESEARCH AND DEVELOPMENT EXPENSES | 753,229 | 1,073,735 | 2,213,182 | 2,471,872 | ||||||||
| SELLING, GENERAL AND ADMINISTRATIVE EXPENSES | 2,717,388 | 2,667,130 | 8,761,194 | 8,829,544 | ||||||||
| TOTAL OPERATING EXPENSES | 3,470,617 | 3,740,865 | 10,974,376 | 11,301,416 | ||||||||
| OPERATING LOSS | (2,866,781 | ) | (1,587,484 | ) | (6,603,019 | ) | (2,013,702 | ) | ||||
| OTHER INCOME (EXPENSE) : | ||||||||||||
| Gain (loss) from change in fair value of earnout liability | 3,892,874 | 5,511,961 | 6,414,894 | (1,095,962 | ) | |||||||
| Gain (loss) from change in fair value of warrant liability | 5,331,239 | 2,471,186 | 6,358,238 | (2,833,558 | ) | |||||||
| Gain (loss) from change in fair value of convertible debt | - | 370,548 | - | (141,636 | ) | |||||||
| Loss on note conversion | - | (434,797 | ) | - | (593,591 | ) | ||||||
| Interest income (expense), net | 52,541 | (133,824 | ) | 190,694 | (587,149 | ) | ||||||
| Other expense | - | 16,366 | - | (22,922 | ) | |||||||
| Total other income (expense), net | 9,276,654 | 7,801,440 | 12,963,826 | (5,274,818 | ) | |||||||
| INCOME (LOSS) BEFORE PROVISON FOR INCOME TAXES | 6,409,873 | 6,213,956 | 6,360,807 | (7,288,520 | ) | |||||||
| Provision for income taxes | - | - | - | - | ||||||||
| NET INCOME (LOSS) | 6,409,873 | 6,213,956 | 6,360,807 | (7,288,520 | ) | |||||||
| OTHER COMPREHENSIVE INCOME (LOSS) | ||||||||||||
| Foreign currency income (loss), net | - | 354 | (7,409 | ) | 9,338 | |||||||
| TOTAL COMPREHENSIVE INCOME (LOSS) | $ | 6,409,873 | $ | 6,214,310 | $ | 6,353,398 | $ | (7,279,182 | ) | |||
| NET INCOME (LOSS) PER SHARE: | ||||||||||||
| Basic | $ | 0.20 | $ | 0.25 | $ | 0.20 | $ | (0.31 | ) | |||
| Diluted | $ | 0.15 | $ | 0.17 | $ | 0.15 | $ | (0.31 | ) | |||
| Weighted average shares of common stock outstanding | ||||||||||||
| Basic | 31,970,364 | 24,696,425 | 31,850,348 | 23,609,189 | ||||||||
| Diluted | 41,972,357 | 35,445,694 | 41,672,396 | 23,609,189 | ||||||||
| AIRSHIP AI HOLDINGS, INC. | ||||||
| CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||
| For the nine months ended September 30, 2025 and 2024 (Unaudited) | ||||||
| Nine Months Ended | ||||||
| September 30, 2025 | September 30, 2024 | |||||
| Unaudited | Unaudited | |||||
| CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||
| Net income (loss) | $ | 6,360,807 | $ | (7,288,520 | ) | |
| Adjustments to reconcile net income (loss) to net cash used in operating activities | ||||||
| Depreciation and amortization | - | 1,861 | ||||
| Stock-based compensation | 1,155,845 | 1,088,275 | ||||
| Amortization of operating lease right of use asset | 278,334 | 174,914 | ||||
| Issuance of common stock for services | - | 198,500 | ||||
| Noncash interest expense | - | 520,758 | ||||
| (Gain) loss from change in fair value of warrant liability | (6,358,238 | ) | 2,833,558 | |||
| (Gain) loss from change in fair value of earnout liability | (6,414,894 | ) | 1,095,962 | |||
| Loss from change in fair value of convertible note | - | 141,636 | ||||
| Loss on note conversion | - | 593,591 | ||||
| Changes in operating assets and liabilities: | ||||||
| Accounts receivable | (20,564 | ) | 527,042 | |||
| Prepaid expenses and other | (13,548 | ) | 132,512 | |||
| Other assets | 5,432 | 26,901 | ||||
| Operating lease liability | (281,169 | ) | (132,525 | ) | ||
| Payroll and income tax receivable | - | 7,230 | ||||
| Accounts payable - trade and accrued expenses | (425,841 | ) | (2,261,087 | ) | ||
| Deferred revenue | 1,211,415 | (2,058,893 | ) | |||
| NET CASH USED IN OPERATING ACTIVITIES | (4,502,421 | ) | (4,398,285 | ) | ||
| CASH FLOWS FROM FINANCING ACTIVITIES: | ||||||
| Issuance of common stock and warrants for offering, net | - | 7,290,000 | ||||
| Proceeds from warrant exercise, net | 59,850 | 294,049 | ||||
| Repayment of advances from founders | (1,300,000 | ) | - | |||
| Proceeds from stock option exercises | 90,811 | 196,173 | ||||
| NET CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES | (1,149,339 | ) | 7,780,222 | |||
| NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS | (5,651,760 | ) | 3,381,937 | |||
| Effect from exchange rate on cash | (7,409 | ) | 9,338 | |||
| CASH AND CASH EQUIVALENTS, beginning of period | 11,414,830 | 3,124,413 | ||||
| CASH AND CASH EQUIVALENTS, end of period | $ | 5,755,661 | $ | 6,515,688 | ||
| Supplemental disclosures of cash flow information: | ||||||
| Interest paid | $ | - | $ | - | ||
| Taxes paid | $ | - | $ | 2,410 | ||
| Noncash investing and financing | ||||||
| Issuance of common stock for debt conversion | $ | - | $ | 1,770,340 | ||
| Issuance of common stock for debt interest payment | $ | - | $ | 487,642 | ||
| Issuance of common stock for earnout shares | $ | 5,282,125 | $ | - | ||
| Recognition of operating right-of-use asset | $ | 304,339 | $ | - | ||
| Recognition of operating lease liability | $ | 304,339 | $ | - | ||

| Nov-17 | |
| Nov-07 | |
| Nov-06 | |
| Nov-05 | |
| Oct-28 | |
| Oct-09 | |
| Oct-07 | |
| Oct-06 | |
| Sep-15 | |
| Aug-05 | |
| May-15 | |
| May-15 | |
| Mar-26 | |
| Mar-07 | |
| Mar-03 |
Join thousands of traders who make more informed decisions with our premium features. Real-time quotes, advanced visualizations, backtesting, and much more.
Learn more about FINVIZ*Elite