UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

☑

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended ~~July~~January 31, ~~2023~~2024

☐

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from ___________ to ___________

Commission File Number: 000-31587

Red Cat Holdings, Inc.

(Exact name of ~~Registrant~~registrant as specified in its charter)

Nevada		88-0490034
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)

15 Ave. Munoz Rivera, Ste 2200

San Juan, Puerto Rico

00901

(Address of principal executive offices)

(Zip Code)

(~~833~~(833)) 373-3228

(Registrant's telephone number, including area code)

~~__________________________________~~

(Former ~~Name, Former Address~~name, former address and ~~Former Fiscal Year,~~former fiscal year, if ~~Changed Since Last Report)~~changed since last report)

Securities registered pursuant to Section 12(b) of the Act:

Title of ~~Each Class~~each class

Trading

Symbol(s)

Name of each exchange on which registered

Common Stock

RCAT

Nasdaq Capital Market

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☑ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☑ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of "large accelerated filer," "accelerated filer," "smaller reporting company," and "emerging growth company" in Rule 12b-2 of the Exchange Act.

Large accelerated filer ☐	Accelerated filer ☐
Non-accelerated filer ☑	Smaller reporting company ☑
	Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☑

As of ~~September 18, 2023,~~March 15, 2024, there were ~~55,642,006~~74,281,520 shares of the registrant's common stock outstanding.

Red Cat Holdings, Inc.

Form 10-Q

For the Quarterly Period Ended ~~July~~January 31, ~~2023~~2024

TABLE OF CONTENTS

RED CAT HOLDINGS

Consolidated Balance Sheets

(Unaudited)


	July 31,			April 30,			January 31,			April 30,
	2023			2023			2024			2023
ASSETS
Current assets
Cash	$	937,756		$	3,173,649		$	7,697,335		$	3,173,649
Marketable securities		7,922,392			12,814,038			—			12,814,038
Accounts receivable, net		720,642			719,862			5,091,724			719,862
Inventory		9,376,444			8,920,573			9,093,270			8,920,573
Other		3,020,708			1,263,735			2,798,293			1,263,735
Current assets of discontinued operations		4,545,370			5,283,155			3,261,136			5,283,155
Total current assets		26,523,312			32,175,012			27,941,758			32,175,012

Goodwill		17,012,832			17,012,832			17,012,832			17,012,832
Intangible assets, net		7,105,636			7,323,004			6,672,235			7,323,004
Property and equipment, net		2,554,411			2,650,358			2,477,601			2,650,358
Other		303,180			303,180			303,180			303,180
Operating lease right-of-use assets		554,064			620,307			453,416			620,307
Long-term assets of discontinued operations		97,443			108,397			456,177			108,397
Total long-term assets		27,627,566			28,018,078			27,375,441			28,018,078

TOTAL ASSETS	$	54,150,878		$	60,193,090		$	55,317,199		$	60,193,090

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities
Accounts payable	$	822,674		$	1,392,550		$	2,281,874		$	1,392,550
Accrued expenses		448,229			409,439			936,625			409,439
Debt obligations - short term		936,150			922,138			899,935			922,138
Customer deposits		45,123			155,986			52,296			155,986
Operating lease liabilities		292,852			281,797			297,435			281,797
Warrant derivative liability		561,685			588,205			285,384			588,205
Current liabilities of discontinued operations		471,199			1,010,501			474,439			1,010,501
Total current liabilities		3,577,912			4,760,616			5,227,988			4,760,616

Operating lease liabilities		301,710			379,466			194,727			379,466
Debt obligations - long term		249,568			401,569			—			401,569
Long-term liabilities of discontinued operations		28,290			41,814			321,771			41,814
Total long-term liabilities		579,568			822,849			516,498			822,849
Commitments and contingencies

Stockholders' equity
Series B preferred stock - shares authorized 4,300,000; outstanding 4,676 and 986,676		47			9,867			47			9,867
Common stock - shares authorized 500,000,000; outstanding 55,541,875 and 54,568,065		55,541			54,568
Common stock - shares authorized 500,000,000; outstanding 74,171,106 and 54,568,065								74,171			54,568
Additional paid-in capital		110,905,033			109,993,100			121,060,881			109,993,100
Accumulated deficit		(60,397,141	)		(54,586,793	)		(71,567,007	)		(54,586,793	)
Accumulated other comprehensive loss		(570,082	)		(861,117	)		4,621			(861,117	)
Total stockholders' equity		49,993,398			54,609,625			49,572,713			54,609,625
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY	$	54,150,878		$	60,193,090		$	55,317,199		$	60,193,090

See accompanying notes.

RED CAT HOLDINGS

Consolidated Statements Of Operations

(Unaudited)


	Three months ended July 31,						Three months ended January 31,						Nine months ended January 31,
	2023			2022			2024			2023			2024			2023
Revenues	$	1,748,129		$	1,126,551		$	5,847,933		$	1,667,683		$	11,526,930		$	3,541,846

Cost of goods sold		1,573,464			1,044,431			4,746,282			1,764,612			9,050,032			3,432,804

Gross margin		174,665			82,120
Gross Margin								1,101,651			(96,929	)		2,476,898			109,042

Operating expenses
Operating Expenses
Operations		707,903			886,303			527,447			663,668			1,675,795			3,131,789
Research and development		1,138,127			449,964			2,125,268			1,221,738			5,251,285			2,938,658
Sales and marketing		986,908			406,953			883,982			1,015,412			2,546,380			1,986,121
General and administrative		1,443,156			1,062,404			1,426,531			1,397,667			4,329,760			4,275,385
Stock based compensation		911,606			755,471			585,771			788,691			2,693,702			2,790,958
Total operating expenses		5,187,700			3,561,095			5,548,999			5,087,176			16,496,922			15,122,911
Operating loss		(5,013,035	)		(3,478,975	)		(4,447,348	)		(5,184,105	)		(14,020,024	)		(15,013,869	)

Other (income) expense
Change in fair value of derivative liability		(26,520	)		92,922			(113,819	)		(157,575	)		(302,821	)		(751,397	)
Investment loss (income), net		239,490			(130,296	)		160,340			(65,110	)		733,697			(257,244	)
Interest expense		21,857			35,687			15,507			28,667			57,060			96,839
Other, net		319,913			114,914			(320,043	)		345,836			330,965			657,040
Other (income) expense		554,740			113,227			(258,015	)		151,818			818,901			(254,762	)

Net loss from continuing operations	$	(5,567,775	)	$	(3,592,202	)		(4,189,333	)		(5,335,923	)		(14,838,925	)		(14,759,107	)

Loss from discontinued operations		(242,573	)		(219,397	)		(1,299,205	)		(330,079	)		(2,141,289	)		(962,971	)
Net loss	$	(5,810,348	)	$	(3,811,599	)	$	(5,488,538	)	$	(5,666,002	)	$	(16,980,214	)	$	(15,722,078	)

Loss per share - basic and diluted
Continuing operations	$	(0.11	)	$	(0.07	)	$	(0.08	)	$	(0.09	)	$	(0.27	)	$	(0.27	)
Discontinued operations		—			—			(0.02	)		(0.01	)		(0.04	)		(0.02	)
Loss per share - basic and diluted	$	(0.11	)	$	(0.07	)	$	(0.10	)	$	(0.10	)	$	(0.31	)	$	(0.29	)

Weighted average shares outstanding - basic and diluted		54,935,339			53,778,154			55,688,114			54,294,116			55,409,930			54,050,127

See accompanying notes.

RED CAT HOLDINGS

Consolidated Statements of Stockholders’ Equity

For the three and nine months ended ~~July~~January 31, ~~2023~~2024 and ~~July~~January 31, ~~2022~~2023

(Unaudited)


	Series A Preferred				Series B Preferred										Additional						Accumulated Other						Series B										Additional						Accumulated Other
	Stock				Stock						Common Stock				Paid-in			Accumulated			Comprehensive			Total			Preferred Stock						Common Stock				Paid-in			Accumulated			Comprehensive			Total
	Shares		Amount		Shares			Amount			Shares		Amount		Capital			Deficit			Income (Loss)			Equity			Shares			Amount			Shares		Amount		Capital			Deficit			Income (Loss)			Equity
Balances, April 30, 2022		—	$	—		986,676		$	9,867			53,748,735	$	53,749	$	106,821,384		$	(27,499,056	)	$	(1,470,272	)	$	77,915,672			986,676		$	9,867			53,748,735	$	53,749	$	106,821,384			(27,499,056	)		(1,470,272	)	$	77,915,672

Stock based compensation		—		—		—			—			—		—		755,471			—			—			755,471			—			—			—		—		755,471			—			—			755,471

Vesting of restricted stock units		—		—		—			—			69,707		69		(84,145	)		—			—			(84,076	)		—			—			69,707		69		(84,145	)		—			—			(84,076	)

Unrealized gain on marketable securities		—		—		—			—			—		—		—			—			133,582			133,582			—			—			—		—		—			—			133,582			133,582

Currency translation adjustments		—		—		—			—			—		—		—			—			352			352			—			—			—		—		—			—			352			352

Net Loss		—		—		—			—			—		—		—			(3,811,599	)		—			(3,811,599	)
Net loss																												—			—			—		—		—			(3,811,599	)		—			(3,811,599	)

Balances, July 31, 2022		—	$	—		986,676		$	9,867			53,818,442	$	53,818	$	107,492,710		$	(31,310,655	)	$	(1,336,338	)	$	74,909,402			986,676		$	9,867			53,818,442	$	53,818	$	107,492,710			(31,310,655	)		(1,336,338	)	$	74,909,402

Stock based compensation																												—			—			—		—		1,246,796			—			—			1,246,796

Vesting of restricted stock units																												—			—			411,097		411		(332,794	)		—			—			(332,383	)

Unrealized loss on marketable securities																												—			—			—		—		—			—			(350,811	)		(350,811	)

Currency translation adjustments																												—			—			—		—		—			—			(1,256	)		(1,256	)

Net loss																												—			—			—		—		—			(6,244,477	)		—			(6,244,477	)

Balances, October 31, 2022																												986,676		$	9,867			54,229,539	$	54,229	$	108,406,712			(37,555,132	)		(1,688,405	)	$	69,227,271

Stock based compensation																												—			—			—		—		788,691			—			—			788,691

Vesting of restricted stock units																												—			—			155,922		156		(3,508	)		—			—			(3,352	)

Unrealized gain on marketable securities																												—			—			—		—		—			—			545,235			545,235

Currency translation adjustments																												—			—			—		—		—			—			1,124			1,124

Net loss																												—			—			—		—		—			(5,666,002	)		—			(5,666,002	)

Balances, January 31, 2023																												986,676		$	9,867			54,385,461	$	54,385	$	109,191,895			(43,221,134	)		(1,142,046	)	$	64,892,967

Balances, April 30, 2023		—	$	—		986,676		$	9,867			54,568,065	$	54,568	$	109,993,100		$	(54,586,793	)	$	(861,117	)	$	54,609,625			986,676		$	9,867			54,568,065	$	54,568	$	109,993,100			(54,586,793	)		(861,117	)	$	54,609,625

Stock based compensation		—		—		—			—			—		—		911,606			—			—			911,606			—			—			—		—		911,606			—			—			911,606

Vesting of restricted stock units		—		—		—			—			155,476		155		(8,675	)		—			—			(8,520	)		—			—			155,476		155		(8,675	)		—			—			(8,520	)

Conversion of preferred stock		—		—		(982,000	)		(9,820	)		818,334		818		9,002			—			—			—			(982,000	)		(9,820	)		818,334		818		9,002			—			—			—

Unrealized gain on marketable securities		—		—		—			—			—		—		—			—			289,389			289,389			—			—			—		—		—			—			289,389			289,389

Currency translation adjustments		—		—		—			—			—		—		—			—			1,646			1,646			—			—			—		—		—			—			1,646			1,646

Net loss		—		—		—			—			—		—		—			(5,810,348	)		—			(5,810,348	)		—			—			—		—		—			(5,810,348	)		—			(5,810,348	)

Balances, July 31, 2023		—	$	—		4,676		$	47			55,541,875	$	55,541	$	110,905,033		$	(60,397,141	)	$	(570,082	)	$	49,993,398			4,676		$	47			55,541,875	$	55,541	$	110,905,033			(60,397,141	)		(570,082	)	$	49,993,398

Stock based compensation																												—			—			—		—		1,196,325			—			—			1,196,325

Vesting of restricted stock units																												—			—			54,786		55		(7,826	)		—			—			(7,771	)

Issuance of common stock through ATM facility, net																												—			—			53,235		53		9,159			—			—			9,212

Unrealized gain on marketable securities																												—			—			—		—		—			—			363,663			363,663

Currency translation adjustments																												—			—			—		—		—			—			1,376			1,376

Net loss																												—			—			—		—		—			(5,681,328	)		—			(5,681,328	)

Balances, October 31, 2023																												4,676		$	47			55,649,896	$	55,649	$	112,102,691			(66,078,469	)		(205,043	)	$	45,874,875

Stock based compensation																												—			—			—		—		585,771			—			—			585,771

Vesting of restricted stock units																												—			—			118,210		119		(7,433	)		—			—			(7,314	)

Exercise of stock options																												—			—			3,000		3		2,652			—			—			2,655

Public offering, net of $804,400 of issuance costs																												—			—			18,400,000		18,400		8,377,200			—			—			8,395,600

Unrealized gain on marketable securities																												—			—			—		—		—			—			211,113			211,113

Currency translation adjustments																												—			—			—		—		—			—			(1,449	)		(1,449	)

Net loss																												—			—			—		—		—			(5,488,538	)		—			(5,488,538	)

Balances, January 31, 2024																												4,676		$	47			74,171,106	$	74,171	$	121,060,881			(71,567,007	)	$	4,621		$	49,572,713

See accompanying notes.

RED CAT HOLDINGS

Consolidated Statements of Cash Flows

(Unaudited)


	Three months ended July 31,						Nine months ended January 31,
	2023			2022			2024			2023
Cash Flows from Operating Activities
Net loss	$	(5,810,348	)	$	(3,811,599	)	$	(16,980,214	)	$	(15,722,078	)
Net loss from discontinued operations		(242,573	)		(219,397	)		(2,141,289	)		(962,971	)
Net loss from continuing operations		(5,567,775	)		(3,592,202	)		(14,838,925	)		(14,759,107	)
Adjustments to reconcile net loss to net cash from operations:
Stock based compensation - options		629,426			458,023			1,955,547			1,308,768
Stock based compensation - restricted units		282,180			297,448			738,155			1,482,190
Amortization of intangible assets		217,368			56,160			650,769			437,157
Realized loss from sale of marketable securities		292,636			10,675			851,986			106,225
Depreciation		101,001			28,272			357,289			169,748
Change in fair value of derivative		(26,520	)		92,922			(302,821	)		(751,397	)
Changes in operating assets and liabilities
Accounts receivable		(780	)		(257,301	)		(4,371,862	)		(1,623,146	)
Inventory		(455,871	)		(273,439	)		(172,697	)		(3,243,110	)
Other, principally inventory deposits		(1,756,973	)		(214,316	)
Other								(1,534,558	)		(126,947	)
Operating lease right-of-use assets and liabilities		(458	)		11,139			(2,210	)		25,786
Customer deposits		(110,863	)		(116,237	)		(103,690	)		(225,741	)
Accounts payable		(569,876	)		(154,139	)		889,324			1,008,430
Accrued expenses		40,436			(161,767	)		528,759			(615,006	)
Net cash used in operating activities		(6,926,069	)		(3,814,762	)
Net cash used in operating activities of continuing operations								(15,354,934	)		(16,806,150	)

Cash Flows from Investing Activities
Purchases of property and equipment		(5,054	)		(544,942	)		(184,532	)		(1,735,882	)
Proceeds from sale of marketable securities		4,888,399			9,094,592			12,826,217			24,282,117
Purchases of marketable securities		—			(889,943	)
Investment in SAFE agreement								—			(250,000	)
Net cash provided by investing activities of continuing operations		4,883,345			7,659,707			12,641,685			22,296,235

Cash Flows from Financing Activities
Proceeds from issuance of common stock:
Public offering, net								8,395,600			—
ATM facility, net								9,212			—
Payments under debt obligations								(423,772	)		(471,923	)
Payments of taxes related to equity transactions								(23,604	)		(594,454	)
Exercise of stock options								2,655			—
Proceeds from related party obligations								—			13,404
Payments under related party obligations		—			(2,861	)		—			(40,057	)
Payments under debt obligations		(137,989	)		(212,789	)
Payments of taxes related to equity awards		(8,520	)		(469,631	)
Net cash used in financing activities of continuing operations		(146,509	)		(685,281	)
Net cash provided by (used in) financing activities of continuing operations								7,960,091			(1,093,030	)

Discontinued operations
Operating activities		(356,109	)		(999,053	)		(781,482	)		(4,588,708	)
Investing activities		—			—			—			—
Financing activities		237,814			—			98,441			—
Net cash used in discontinued operations		(118,295	)		(999,053	)		(683,041	)		(4,588,708	)

Net (decrease) increase in Cash		(2,307,528	)		2,160,611
Net increase (decrease) in Cash								4,563,801			(191,653	)
Cash, beginning of period		3,260,305			4,084,815			3,260,305			4,084,815
Cash, end of period		952,777			6,245,426			7,824,106			3,893,162
Less: Cash of discontinued operations								(126,771	)		(84,058	)
Cash of continuing operations, end of period								7,697,335			3,809,104

Cash paid for interest		22,590			36,082			57,963			97,005
Cash paid for income taxes		—			—			—			—

Non-cash transactions
Unrealized gain on marketable securities	$	289,389		$	133,582		$	864,165		$	328,006
Conversion of preferred stock into common stock	$	9,820		$	—		$	9,820		$	—
Shares withheld as payment of note receivable	$	—		$	18,449		$	—		$	18,449
Taxes related to net share settlement of equity awards	$	—		$	15,982		$	—		$	11,682

See accompanying notes.

RED CAT HOLDINGS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

Our unaudited interim consolidated financial statements and accompanying notes are prepared in accordance with accounting principles generally accepted in the United States of America ("GAAP"). In the opinion of management, the unaudited interim consolidated financial statements reflect all adjustments of a normal recurring nature that are necessary for a fair presentation of the results for the interim periods presented. Interim results are not necessarily indicative of results for a full year. The information included in this Form 10-Q should be read in conjunction with the financial information included in the Annual Report on Form 10-K for the fiscal year ended April 30, 2023 of Red Cat Holdings, Inc. (the "Company" or “Red Cat”), filed with the Securities and Exchange Commission ("SEC") on July 27, 2023.

Note 1 – The Business

~~Red Cat Holdings (“Red Cat” or the “Company”)~~The Company was originally incorporated in February 1984. Since April 2016, the Company’s primary business has been to provide products, services, and solutions to the drone industry which it presently does through its four wholly owned operating subsidiaries. Beginning in January 2020, the Company expanded the scope of its drone products and services through four acquisitions, including:

In January 2020, the Company acquired Rotor Riot, a provider of First Person View ~~(FPV)~~(“FPV”) drones and equipment, primarily to ~~the consumer marketplace.~~consumers. The purchase price was $1,995,114.

In November 2020, the Company acquired Fat Shark Holdings (“Fat Shark”), a provider of FPV video goggles to the drone industry. The purchase price was $8,354,076.

In May 2021, the Company acquired Skypersonic which provides hardware and software solutions that enable drones to complete inspection services in locations where GPS is either denied or not available, yet still record and transmit data even while being operated from thousands of miles away. The purchase price was $2,791,012.

In August 2021, the Company acquired Teal Drones (“Teal”), a leader in commercial and government ~~UAV (Unmanned~~Unmanned Aerial ~~Vehicles)~~Vehicles (“UAV”) technology. The purchase price was $10,011,279.

Following the Teal acquisition in August 2021, we ~~focused~~concentrated on integrating and organizing these businesses. Effective May 1, 2022, we established the Enterprise segment (“Enterprise”) and the Consumer ~~segments in order~~segment (“Consumer”) to ~~sharpen our~~ focus on the unique opportunities in each sector. Enterprise's initial strategy was to provide UAV's ~~primarily drones,~~ to commercial enterprises, ~~including~~and the military, to navigate dangerous military environments and confined industrial and commercial interior spaces. Subsequently, Enterprise narrowed its near-term ~~focus~~attention on the military and other government agencies. Skypersonic's technology has been ~~re-focused on~~redirected to military applications and its operations consolidated into Teal. The Consumer segment, which includes Fat Shark and Rotor Riot, ~~is focused on~~caters to hobbyists, drone racers, and ~~enthusiasts which are expected to increase as drones become more visible in our daily lives.~~enthusiasts. The reportable segments were established based on how our chief operating decision maker (“CODM”), which is a committee comprised of our Chief Executive Officer (“CEO”), Chief ~~Operating~~Technology Officer (“~~COO”~~CTO”) and our Chief Financial Officer (“CFO”), manages our business, makes resource allocation and operating decisions, and evaluates operating performance. See “Note 21 - Segment Reporting”.

~~In November 2022,~~On December 11, 2023, the Company completed a firm commitment underwritten public offering with ThinkEquity of 18,400,000 shares of common stock which generated gross proceeds of $9,200,000 and net proceeds of approximately $8,400,000.

On February 16, 2024, we ~~entered into an agreement to sell~~closed the sale of our Consumer segment to Unusual Machines, Inc. (or “Unusual Machines” or “UM”). The ~~adjusted~~ sale ~~price is $20 million, including $3 million in cash, at closing, and $17 million in securities of Unusual Machines. The agreement~~ reflects the Company's decision to focus its efforts and capital on ~~military and~~ defense where it believes that there are more opportunities to create long term shareholder value. ~~The closing of the transaction is contingent upon Unusual Machines completing (i) an initial public offering that raises sufficient capital to close the transaction,~~See Note 3 and ~~(ii) a listing on a public stock exchange such as the NYSE or Nasdaq.~~ Note 23.

Note 2 – Summary of Significant Accounting Policies

Basis of Accounting – The financial statements and accompanying notes are prepared in accordance with generally accepted accounting principles in the United States (“GAAP”). Certain prior period amounts have been restated to conform to the current year presentation.

Principles of Consolidation – Our consolidated financial statements include the accounts of our wholly owned ~~operating~~ subsidiaries which include Teal, ~~Drones,~~ Skypersonic, Rotor Riot, and Fat Shark. Intercompany transactions and balances have been eliminated.

~~As further described in Note 3, we presently expect to sell our Consumer segment, which includes Rotor Riot and Fat Shark, within the next twelve months. Accordingly, the~~The Consumer segment businesses are characterized as ~~Discontinued Operations~~discontinued operations in these financial statements. The assets and liabilities of these entities have been presented separately in the Consolidated Balance Sheet as discontinued operations. Similarly, the operating results and cash flows of discontinued operations are separately stated in those respective financial statements.

Use of Estimates – The preparation of financial statements in accordance with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates. Significant estimates reflected in these financial statements include those used to (i) determine stock-based compensation, (ii) complete purchase price accounting for acquisitions, (iii) accounting for derivatives, (iv) reserves and allowances related to accounts receivable and inventory, and (v) the evaluation of long-term assets, including goodwill, for impairment.

Cash and Cash Equivalents – At ~~July~~January 31, ~~2023,~~2024, we had cash of ~~$937,756~~$7,697,335 in multiple commercial banks and financial services companies. We have not experienced any loss on these cash balances and believe they are not exposed to any significant credit risk.

Marketable Securities – Our marketable securities have been classified and accounted for as available-for-sale securities. These securities are primarily invested in corporate bonds and are readily saleable, and therefore, we have classified them as short term. Our available-for-sale securities are carried at fair value with any unrealized gains and losses reported as a component of comprehensive income (loss). Once realized, any gains or losses are recognized in the statement of operations.

We have elected to present accrued interest income separately from marketable securities on our consolidated balance sheets. Accrued interest income was ~~$82,318~~$0 and $151,671 as of ~~July~~January 31, ~~2023~~2024 and April 30, 2023, respectively, and was included in other current assets. We did not write off any accrued interest income during the ~~three~~nine months ended ~~July~~January 31, ~~2023~~2024 and ~~2022.~~2023.

Accounts Receivable, net – Accounts receivable are recorded at the invoiced amount less allowances for doubtful accounts. The Company's estimate of the allowance for doubtful accounts is based on a multitude of factors, including historical bad debt levels for its customer base, ~~past~~ experience with a specific customer, the economic environment, and other factors. Accounts receivable balances are written off against the allowance when it is probable that the receivable will not be collected.

Inventories – Inventories, which consist of raw materials, work-in-process, and finished goods, are stated at the lower of cost or net realizable value, and are measured using the first-in, first-out method. Cost components include direct materials, ~~and~~ direct labor, indirect overhead, as well as in-bound freight. At each balance sheet date, the Company evaluates the net realizable value of its inventory using various reference measures including current product selling prices and recent customer demand, as well as evaluating for excess quantities and obsolescence.

Goodwill and Long-lived Assets – Goodwill represents the future economic benefit arising from other assets acquired in an acquisition that are not individually identified and separately recognized. We test goodwill for impairment in accordance with the provisions of ASC 350, Intangibles – Goodwill and Other, (“ASC 350”). Goodwill is tested for impairment at least annually at the reporting unit level or whenever events or changes in circumstances indicate that goodwill might be impaired. ASC 350 provides that an entity has the option to first assess qualitative factors to determine whether the existence of events or circumstances leads to a determination that it is more likely than not that the fair value of a reporting unit is less than its carrying amount. If, after assessing the totality of events or circumstances, an entity determines it is not more likely than not that the fair value of a reporting unit is less than its carrying amount, then additional impairment testing is not required. However, if an entity concludes otherwise, then it is required to perform an impairment test. The impairment test involves comparing the estimated fair value of a reporting unit with its book value, including goodwill. If the estimated fair value exceeds book value, goodwill is considered not to be impaired. If, however, the fair value of the reporting unit is less than book value, then an impairment loss is recognized in an amount equal to the amount that the book value of the reporting unit exceeds its fair value, not to exceed the total amount of goodwill allocated to the reporting unit.

The estimate of fair value of a reporting unit is computed using either an income approach, a market approach, or a combination of both. Under the income approach, we utilize the discounted cash flow method to estimate the fair value of a reporting unit. Significant assumptions inherent in estimating the fair values include the estimated future cash flows, growth assumptions for future revenues (including gross margin, operating expenses, and capital expenditures), and a rate used to discount estimated future cash flow projections to their present value based on estimated weighted average cost of capital (i.e., the selected discount rate). Our assumptions are based on historical data, supplemented by current and anticipated market conditions, estimated growth rates, and management’s plans. Under the market approach, fair value is derived from metrics of publicly traded companies or historically completed transactions of comparable businesses. The selection of comparable businesses is based on the markets in which the reporting units operate and consider risk profiles, size, geography, and diversity of products and services.

Goodwill for Rotor Riot relates to its strong social media presence including more than 200,000 YouTube subscribers. Goodwill for Fat Shark is attributable to its relationship with manufacturing sources in China and the potential to integrate its goggle technologies with the Teal drone. Goodwill for Teal is ascribed to its existing relationship with several U.S. government agencies including its classification as an approved vendor. The Company expects that the Goodwill recognized in each transaction will be deductible for tax purposes. The Company has reported net losses since its inception and is presently unable to determine when and if the tax benefit of this deduction will be realized.

Property and equipment – Property and equipment is stated at cost less accumulated depreciation which is calculated using the straight-line method over the estimated useful life of the asset. The estimated useful lives of our property and equipment are generally: (i) furniture and fixtures - seven years, (ii) equipment and related - two to five years, and (iii) leasehold improvements - 15 years.

Leases – ~~Effective August 1, 2021, the Company adopted~~ Accounting Standards Codification (ASC) 842 ~~titled “Leases” which~~ requires the recognition of assets and liabilities associated with lease agreements. The Company adopted ASC 842 on a modified retrospective transition basis which means that it did not restate financial information for any periods prior to August 1, 2021. Upon adoption, the Company recognized a lease liability obligation of $796,976 and a right-of-use asset for the same amount.

The Company determines if a contract is a lease or contains a lease at inception. Operating lease liabilities are measured, on each reporting date, based on the present value of the future minimum lease payments over the remaining lease term. The Company's leases do not provide an implicit rate. Therefore, the Company uses an effective discount rate of 12% based on its last debt financing. Operating lease assets are measured by adjusting the lease liability for lease incentives, initial direct costs incurred and asset impairments. Lease expense for minimum lease payments is recognized on a straight-line basis over the lease term with the operating lease asset reduced by the amount of the expense. Lease terms may include options to extend or terminate a lease when they are reasonably certain to occur.

Fair Values, Inputs and Valuation Techniques for Financial Assets and Liabilities, and Related Disclosures – The fair value measurements and disclosure guidance defines fair value and establishes a framework for measuring fair value. Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability (an exit price) in an orderly transaction between market participants at the measurement date. In accordance with this guidance, the Company has categorized its recurring basis financial assets and liabilities into a three-level fair value hierarchy based on the priority of the inputs to the valuation technique.

The fair value hierarchy gives the highest priority to quoted prices in active markets for identical assets or liabilities (Level 1) and the lowest priority to unobservable inputs (Level 3). The inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such cases, the level in the fair value hierarchy within which the fair value measurement in its entirety falls has been determined based on the lowest level input that is significant to the fair value measurement in its entirety. The Company's assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment and considers factors specific to the asset or liability.

The guidance establishes three levels of the fair value hierarchy as follows:

Level 1: Inputs are unadjusted, quoted prices in active markets for identical assets or liabilities at the measurement date;

Level 2: Inputs are observable, unadjusted quoted prices in active markets for similar assets or liabilities, unadjusted quoted prices for identical or similar assets or liabilities in markets that are not active, or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the related assets or liabilities; and

Level 3: Unobservable inputs that are significant to the measurement of the fair value of the assets or liabilities that are supported by little or no market data.

Disclosures for Non-Financial Assets Measured at Fair Value on a Non-Recurring Basis

The Company's financial instruments mainly consist of cash, receivables, current assets, accounts payable, accrued expenses and debt. The carrying amounts of ~~cash, receivables, current assets, accounts payable, accrued expenses and current debt~~these instruments approximates fair value due to ~~the~~their short-term ~~nature of these instruments.~~nature.

Convertible Securities and Derivatives

When the Company issues convertible debt or equity instruments that contain embedded derivative instruments that are to be bifurcated and accounted for as liabilities, the total proceeds from the convertible host instruments are first allocated to the bifurcated derivative instruments. The remaining proceeds, if any, are then allocated to the convertible instruments themselves, resulting in those instruments being recorded at a discount from their face value but no lower than zero. Any excess amount is recognized as a derivative expense.

Derivative Liabilities

The Company has issued financial instruments ~~that are considered derivatives or contain~~which include embedded features subject to derivative accounting. Specifically, there are warrants outstanding, issued in connection with a convertible debt financing, which include provisions under which the exercise price is equal to the lesser of (i) $1.50 or (ii) the exercise or conversion price of securities issued in a future, qualified offering. Embedded derivatives are valued separately from the host instrument and are recognized as liabilities on the Company's balance sheet. The ~~Company measures these instruments at their estimated fair value and recognizes changes in their estimated fair value in results of operations during the period of change.~~

In October 2020 and January 2021, the Company entered into convertible note agreements which included provisions under which the conversion price was equal to the lesser of an initial stated amount or the conversion price ofwarrants are valued using a future offering. This variable conversion feature was recognized as a derivative. Both financings included the issuance of warrants which contained similar variable conversion features. The Company values these convertible notes and warrants using the multinomial lattice method that values the derivative liability based on a probability weighted discounted cash flow model. The ~~resulting~~ liability is valued at each reporting date and the change in ~~the~~ liability is reflected as a change in derivative liability in the statement of operations.

Revenue Recognition – The Company recognizes revenue in accordance with ASC 606, “Revenue from Contracts with Customers”, issued by the Financial Accounting Standards Board (“FASB”). This standard includes a comprehensive evaluation of factors to be considered regarding revenue recognition including (i) identifying the promised goods, (ii) evaluating performance obligations, (iii) measuring the transaction price, (iv) allocating the transaction price to the performance obligations if there are multiple components, and (v) recognizing revenue as each obligation is satisfied. The Company’s revenue transactions include a single component, specifically, the shipment of goods to customers as orders are fulfilled. The Company recognizes revenue upon ~~shipment.~~shipment unless otherwise specified in the purchase order. The timing of the shipment of orders can vary considerably depending upon whether an order is for an item normally maintained in inventory or an order that requires assembly or unique parts. Customer deposits totaled ~~$45,123~~$52,296 and $155,986 at ~~July~~January 31, ~~2023~~2024 and April 30, 2023, respectively.

Research and Development – Research and development expenses include payroll, employee benefits, and other headcount-related expenses associated with product development. Research and development expenses also include third-party development and programming costs, ~~as well as~~materials, and a proportionate share of overhead costs such as rent. Costs related to software development are included in research and development expense until technological feasibility is reached, which for our software products, is generally shortly before the products are released to production. Once technological feasibility is reached, such costs are capitalized and amortized as a cost of revenue over the estimated lives of the products.

Income Taxes – Deferred taxes are provided on the liability method whereby deferred tax assets are recognized for deductible temporary differences and deferred tax liabilities are recognized for taxable temporary differences. Temporary differences are the differences between the reported amounts of assets and liabilities and their tax bases. Deferred tax assets and liabilities are adjusted for the effects of changes in tax laws and rates on the date of enactment.

Recent Accounting Pronouncements – Management does not believe that recently issued, but not yet effective accounting pronouncements, if adopted, would have a material effect on the accompanying consolidated financial statements.

Foreign Currency – The functional currency of our international subsidiary, Skyset, is the local Italian currency. For that subsidiary, we translate assets and liabilities to U.S. dollars using period-end exchange rates, and average monthly exchange rates for revenues, costs, and expenses. We record translation gains and losses in accumulated other comprehensive income.

Comprehensive Loss – Comprehensive loss consists of net loss and other comprehensive loss. Other comprehensive loss refers to gains and losses that are recorded as an element of stockholders' equity ~~and~~but are excluded from net loss. Our other comprehensive loss is comprised of foreign currency translation adjustments and unrealized gains or losses on available-for-sale securities. During the ~~three~~nine months ended ~~July~~January 31, ~~2023 and July 31, 2022,~~2024, comprehensive loss was ~~$291,035 and $133,934~~$865,738 lower than net loss, ~~respectively,~~ related to unrealized gains on available-for-sale securities totaling ~~$289,389 and $133,582, respectively,~~$864,165, and foreign currency translation adjustments of ~~$1,646~~$1,573. During the nine months ended January 31, 2023, comprehensive loss was $328,226 lower than net loss, related to unrealized gains on available-for-sale securities totaling $328,006, and ~~$352.~~foreign currency translation adjustments of $220.

Stock-Based Compensation – Stock options are valued using the estimated grant-date fair value method of accounting in accordance with ASC Topic 718, Compensation – Stock Compensation. Fair value is determined based on the Black-Scholes Model using inputs reflecting our estimates of expected volatility, term and future dividends. We recognize forfeitures as they occur. The fair value of restricted stock is based on our stock price on the date of grant. Compensation ~~costs~~cost is recognized on a straight-line basis over the service period which is the vesting term.

Basic and Diluted Net Loss per Share – Basic and diluted net loss per share has been calculated by dividing net loss by the weighted average number of shares of common stock outstanding during the period. Common stock equivalents were excluded from the computation of diluted net loss per share of common stock because they were anti-dilutive. The conversion or exercise of these common stock equivalents would dilute earnings per share if we become profitable in the future. Outstanding securities not included in the computation of diluted net loss per share because their effect would have been anti-dilutive ~~included:~~include:

	July 31, 2023		April 30, 2023		January 31, 2024		April 30, 2023
Series B Preferred Stock, as converted		3,896		822,230		3,896		822,230
Stock options		6,884,017		4,784,809		6,679,100		4,784,809
Warrants		1,539,999		1,539,999		1,539,999		1,539,999
Restricted stock		842,701		781,060		653,386		781,060
Total		9,270,613		7,928,098		8,876,381		7,928,098

Related Parties – Parties are considered to be related to us if they have control or significant influence, directly or indirectly, over us, including key management personnel and members of the Board of Directors. Related Party transactions are disclosed in Note 20.

Segment Reporting

Since January 2020, we have acquired four separate businesses operating in various aspects of the drone industry. Following the Teal acquisition in August 2021, we focused on integrating and organizing these businesses. Effective May 1, 2022, we established the Enterprise and Consumer segments ~~in order~~ to ~~sharpen our~~ focus on the unique opportunities in each sector. Enterprise's initial strategy was to provide UAV's ~~primarily drones,~~ to commercial enterprises, ~~including~~and the military, to navigate dangerous military environments and confined industrial and commercial interior spaces. Subsequently, Enterprise narrowed its near-term ~~focus~~attention on the military and other government agencies. Skypersonic's technology has been ~~re-focused on~~redirected to military applications and its operations consolidated into Teal. The Consumer segment, which includes Fat Shark and Rotor Riot, ~~is focused on~~caters to hobbyists, drone racers, and ~~enthusiasts which are expected to increase as drones become more visible in our daily lives.~~enthusiasts. The reportable segments were established based on how our ~~chief operating decision maker (“CODM”), which is a committee comprised of our Chief Executive Officer (“CEO”), Chief Operating Officer (“COO”) and our Chief Financial Officer (“CFO”),~~CODM manages our business, makes resource allocation and operating decisions, and evaluates operating performance. See “Note 21 - Segment Reporting”.

Liquidity and Going Concern – The Company has never been profitable and ~~its~~has incurred net losses ~~have been increasing~~ related to acquisitions, as well as costs incurred to pursue its long-term growth strategy. During the ~~three~~nine months ended ~~July~~January 31, ~~2023,~~2024, the Company incurred a net loss from continuing operations of $~~5,810,348~~$14,838,925 and used cash in operating activities of $~~6,926,069~~.continuing operations of $15,354,934. As of ~~July~~January 31, ~~2023,~~2024, working capital for continuing operations totaled $19,927,073. These financial results and our financial position at January 31, 2024 raise substantial doubt about our ability to continue as a going concern. However, the Company has ~~working capital~~recently taken actions to strengthen its liquidity. On December 11, 2023, we completed a public offering of $~~22,945,400. While~~18,400,000 shares of common stock which generated net proceeds of approximately $8,400,000 as further described in Note 1 and Note 15. In addition, the ~~Company~~Company’s operating plan for the next twelve months has ~~historically~~ been ~~successful in raising capital~~updated to ~~meet its working capital requirements, the ability~~reflect recent operating improvements. Revenues have accelerated and are expected to continue ~~raising such capital~~growing. The Company’s new manufacturing facility is scaling production and gross margins are projected to ~~enable the Company to continue its growth is not guaranteed. Therefore, there is~~increase. Management has concluded that these recent positive developments alleviate any substantial doubt about the Company’s ability ~~to continue as a going concern as the Company will require additional liquidity~~ to continue its operations, and meet its financial obligations, for twelve months from the date these consolidated financial statements are issued.

Note 3 – Discontinued Operations – Sale of Consumer Segment

On February 16, 2024

~~In November 2022,~~, the Company ~~agreed to~~closed the sale of its ~~consumer~~Consumer segment consisting of Rotor Riot ~~(“RR”),~~ and Fat Shark Holdings (“FS”). The closing of the transaction is subject to the successful initial public offering by the buyer, Unusual Machines, Inc. The Company has concluded that the transaction is presently likely to close within the next twelve months.Shark. Accordingly, the Consumer segment has been classified as Discontinued Operations and reported in accordance with the applicable accounting standards. See Note 2223 for additional information regarding the transaction. Set forth below are the results of operations for the Consumer segment for:


	Three months ended July 31,						Three months ended January 31,						Nine months ended January 31,
	2023			2022			2024			2023			2024			2023
Revenues	$	1,869,219		$	1,942,720		$	1,100,943		$	1,438,961		$	4,027,094		$	4,164,531

Cost of goods sold		1,385,116			1,667,213			1,745,771			1,239,420			4,285,087			3,579,679

Gross margin		484,103			275,507
Gross Margin								(644,828	)		199,541			(257,993	)		584,852

Operating expenses
Operating Expenses
Operations		209,980			161,783			288,059			151,502			671,864			484,340
Research and development		46,249			82,806			36,379			80,270			113,682			251,034
Sales and marketing		404,104			195,278			286,918			192,625			978,435			555,916
General and administrative		43,606			55,161			43,024			116,837			96,612			276,321
Total operating expenses		703,939			495,028			654,380			541,234			1,860,593			1,567,611
Operating loss		(219,836	)		(219,521	)		(1,299,208	)		(341,693	)		(2,118,586	)		(982,759	)

Other (income) expense
Interest expense		22,856			—			—			—			22,856			—
Other, net		(119	)		(124	)		(3	)		(11,614	)		(153	)		(19,788	)
Other (income) expense		22,737			(124	)		(3	)		(11,614	)		22,703			(19,788	)

Net loss from discontinued operations	$	(242,573	)	$	(219,397	)	$	(1,299,205	)	$	(330,079	)	$	(2,141,289	)	$	(962,971	)

Assets and liabilities for the Consumer ~~Segment~~segment included:

	July 31, 2023		April 30, 2023		January 31, 2024		April 30, 2023
Current assets
Cash	$	15,021	$	86,656	$	126,771	$	86,656
Accounts receivable, net		106,649		61,107		1,760		61,107
Inventory		2,921,262		3,065,954		1,545,667		3,065,954
Other		1,502,438		2,069,438		1,586,938		2,069,438
Total current assets		4,545,370		5,283,155		3,261,136		5,283,155

Intangible assets, net		20,000		20,000		20,000		20,000
Other		3,853		3,853		59,426		3,853
Operating lease right-of-use assets		73,590		84,544		376,751		84,544
Total long term assets		97,443		108,397		456,177		108,397

Current liabilities
Accounts payable	$	65,058	$	606,872	$	156,421	$	606,872
Accrued expenses		89,014		109,480		116,812		109,480
Debt obligations - short term		237,814		—		98,441		—
Customer deposits		28,079		244,688		45,791		244,688
Operating lease liabilities		51,234		49,461		56,974		49,461
Total current liabilities		471,199		1,010,501		474,439		1,010,501

Long term liabilities - Operating lease liabilities		28,290		41,814		321,771		41,814

Working capital	$	4,074,171	$	4,272,654	$	2,786,697	$	4,272,654

Note 4 – Marketable Securities

There were no marketable securities at January 31, 2024.

~~Marketable~~

At April 30, 2023, marketable securities consisted solely of corporate bonds ~~at July 31, 2023~~ and were classified at Level 2 in the Fair Value Hierarchy. Fair value, cost basis, and unrealized losses totaled $~~7,922,392~~12,814,038, $~~8,497,168~~13,678,203, and $~~574,776~~864,165 at ~~July 31,~~April 30, 2023, respectively. ~~Contractual maturities of one to three years totaled $7,922,392~~.

Note 5 – Inventories

Inventories consisted of the following:

	July 31, 2023		April 30, 2023		January 31, 2024		April 30, 2023
Raw materials	$	7,721,211	$	8,132,196	$	7,235,844	$	8,132,196
Work-in-process		1,611,283		509,381		1,666,976		509,381
Finished goods		43,950		278,996		190,450		278,996
Total	$	9,376,444	$	8,920,573	$	9,093,270	$	8,920,573

Note 6 – Other Current Assets

Other current assets included:

	July 31, 2023		April 30, 2023		January 31, 2024		April 30, 2023
Prepaid expenses					$	1,152,751	$	752,564
Prepaid inventory	$	1,708,515	$	359,500		970,542		359,500
Prepaid expenses		1,229,875		752,564
Grant receivable						675,000		—
Accrued interest income		82,318		151,671		—		151,671
Total	$	3,020,708	$	1,263,735	$	2,798,293	$	1,263,735

Note 7 – Due From Related Party

In January 2022, the Company determined that a senior executive had relocated in 2021 but their compensation had not been subject to the income tax withholding required by the new jurisdiction. The amount subject to taxation included $155,624 of cash compensation and $1,413,332 of income associated with the vesting of restricted stock ("Stock Compensation"). In March 2022, the Company entered into a note agreement (the "Note") with the employee in the amount of $510,323, representing the estimated taxes owed by the employee related to the Stock Compensation. Under the terms of the Note, 104,166 shares of common stock with a fair value of $280,832, which had vested during calendar 2021, were withheld by the Company and applied against the Note. The employee agreed not to sell or transfer 110,983 shares of common stock held at the Company's transfer agent until the Note was repaid. In addition, the employee has 20,833 shares of restricted stock vesting monthly in calendar 2022, of which 3,000 shares were withheld with the fair value of those shares applied against the Note. Shares issued to the employee in 2022 were held at the transfer agent until the Note was repaid. The Note matured on December 31, 2022. The Company filed amended payroll tax returns on March 16, 2022. In March and April 2022, the Company made payments to the relevant tax authorities totaling $712,646 representing $510,323 owed by the employee, $31,604 owed by the Company, and $170,719 of penalties and interest. The Note was repaid in full in August 2022.

Note 8 – Intangible Assets

Intangible assets relate to acquisitions completed by the Company, including those described in Note ~~1. Intangible assets~~1, and were as follows:


	July 31, 2023							April 30, 2023							January 31, 2024							April 30, 2023
	Gross Value		Accumulated Amortization			Net Value		Gross Value		Accumulated Amortization			Net Value		Gross Value		Accumulated Amortization			Net Value		Gross Value		Accumulated Amortization			Net Value
Proprietary technology	$	4,967,000	$	(1,050,448	)	$	3,916,552	$	4,967,000	$	(841,223	)	$	4,125,777	$	4,967,000	$	(1,468,897	)	$	3,498,103	$	4,967,000	$	(841,223	)	$	4,125,777
Non-compete agreements		81,000		(63,417	)		17,583		81,000		(56,667	)		24,333		81,000		(75,584	)		5,416		81,000		(56,667	)		24,333
Customer relationships		39,000		(19,499	)		19,501		39,000		(18,106	)		20,894		39,000		(22,284	)		16,716		39,000		(18,106	)		20,894
Total finite-lived assets		5,087,000		(1,133,364	)		3,953,636		5,087,000		(915,996	)		4,171,004		5,087,000		(1,566,765	)		3,520,235		5,087,000		(915,996	)		4,171,004
Brand name		3,152,000		—			3,152,000		3,152,000		—			3,152,000		3,152,000		—			3,152,000		3,152,000		—			3,152,000
Total indefinite-lived assets		3,152,000		—			3,152,000		3,152,000		—			3,152,000		3,152,000		—			3,152,000		3,152,000		—			3,152,000
Total intangible assets, net	$	8,239,000	$	(1,133,364	)	$	7,105,636	$	8,239,000	$	(915,996	)	$	7,323,004	$	8,239,000	$	(1,566,765	)	$	6,672,235	$	8,239,000	$	(915,996	)	$	7,323,004

Proprietary technology and non-compete agreements are being amortized over five to six years and three years, respectively. Customer relationships are being amortized over seven years. Goodwill and Brand name are not amortized but evaluated for impairment on a quarterly basis.

As of ~~July~~January 31, ~~2023,~~ 2024, expected amortization expense for finite-lived intangible assets for the next five years is as follows:

Fiscal Year Ended:
2024 $ 216,036
2025 842,471
2026 815,271
2027 786,679
2028 644,833
Thereafter 214,945
Total $ 3,520,235
Fiscal Year Ended:
2024 $ 649,437
2025 842,471
2026 815,271
2027 786,679
2028 644,833
Thereafter 214,945
Total $ 3,953,636

Goodwill represents the future economic benefit arising from other assets acquired in an acquisition that are not individually identified and separately recognized. The composition of, and changes in goodwill, consist of:

Date Acquisition Goodwill
January 2020 Rotor Riot $ 1,849,073
November 2020 Fat Shark 6,168,260
May 2021 Skypersonic 2,826,918
August 2021 Teal Drones 8,995,499
April 2023 - Impairment loss Skypersonic (2,826,918 )
Balance at April 30, 2023 and July 31, 2023 $ 17,012,832
Date Acquisition Goodwill
January 2020 Rotor Riot $ 1,849,073
November 2020 Fat Shark 6,168,260
May 2021 Skypersonic 2,826,918
August 2021 Teal Drones 8,995,499
April 2023 - Impairment loss Skypersonic (2,826,918 )
Balance at April 30, 2023 and January 31, 2024 $ 17,012,832

Following the establishment of the Enterprise and Consumer segments, management evaluated the long-term business strategy of each segment. This resulted in the Enterprise segment narrowing its focus on the military and other government agencies. It was determined that Skypersonic's technology would be re-focused for the near term on military applications and consolidated into the operations of ~~Teal Drones.~~Teal. The Company completes a formal evaluation of the carrying value of its intangible assets, including goodwill, at the end of each fiscal year. Based on (i) the operating results for Skypersonic since its acquisition in May 2021, (ii) its consolidation into Teal, (iii) our current expectations of its future business conditions and trends, including its projected revenues, expenses, and cash flows, the Company recognized an impairment charge of $~~2,826,918~~$2,826,918 in April 2023.
Note 9 – Property and Equipment
Property and equipment consist of assets with an estimated useful life greater than one year and are reported net of accumulated depreciation. The reported values are periodically assessed for impairment, and were as follows:
July 31, 2023 April 30, 2023 January 31, 2024 April 30, 2023
Equipment and related $ 1,340,237 $ 1,386,373 $ 1,471,096 $ 1,386,373
Leasehold improvements 1,517,199 1,473,890 1,548,609 1,473,890
Furniture and fixtures 132,752 132,752 157,842 132,752
Accumulated depreciation (435,777 ) (342,657 ) (699,946 ) (342,657 )
Net carrying value $ 2,554,411 $ 2,650,358 $ 2,477,601 $ 2,650,358
Depreciation expense totaled $~~101,001~~357,289 and $~~28,272~~169,748 for the ~~three~~nine months ended ~~July~~January 31, ~~2023~~2024 and ~~2022,~~2023, respectively.

Note 10 – Other Long-Term Assets
Other long-term assets included:
July 31, 2023 April 30, 2023 January 31, 2024 April 30, 2023
SAFE agreement $ 250,000 $ 250,000 $ 250,000 $ 250,000
Security deposits 53,180 53,180 53,180 53,180
Total $ 303,180 $ 303,180 $ 303,180 $ 303,180

15

In November 2022, the Company entered into a SAFE (Simple Agreement for Future Equity) agreement with Firestorm Labs, Inc. (“Firestorm”) under which it made a payment of $250,000 to Firestorm in exchange for the right to certain shares of Firestorm stock. The SAFE permits the Company to participate in a future equity financing of Firestorm by converting the $250,000 into shares of Preferred Stock of Firestorm. If there is a change in control of Firestorm or a public offering of shares of its stock, then the Company shall have the right to receive cash payments, or shares of stock, whichever has greater value. The Company’s investment in the SAFE agreement has been recorded on the cost method of accounting. The Company plans to evaluate the investment for any indications of impairment in value on a quarterly basis. No factors indicative of impairment were identified during the ~~three~~nine months ended ~~July~~January 31, ~~2023.~~2024.
Note 11 – Operating Leases
As of ~~July~~January 31, ~~2023,~~2024, the Company had operating type leases for real estate and no finance type leases. The Company’s leases have remaining lease terms of up to ~~3.83~~3.33 years, some of which may include options to extend for up to 5 years. Operating lease expense totaled $~~85,252~~260,300 for the ~~three~~nine months ended ~~July~~January 31, ~~2023,~~2024, including period cost for short-term, cancellable, and variable leases, not included in lease liabilities, of $~~1,650~~3,300 for the ~~three~~nine months ended ~~July~~January 31, ~~2023.~~2024.
Leases on which the Company made rent payments during the reporting period included:

Location Monthly Rent Expiration Monthly Rent Expiration
South Salt Lake, Utah $ 22,667 December 2024 $ 22,667 December 2024
San Juan, Puerto Rico $ 5,647 June 2027 $ 5,647 June 2027
Grantsville, Utah $ 1,000 December 2026
Troy, Michigan $ 550 May 2022 $ 550 May 2022

Supplemental information related to operating leases for the ~~three~~nine months ended ~~July~~January 31, ~~2023~~2024 was:

Operating cash paid to settle lease liabilities $~~85,709~~259,211
Weighted average remaining lease term (in years) ~~2.30~~2.06
Weighted average discount rate 12%
Future lease payments at ~~July~~January 31, ~~2023~~2024 were as follows:

Fiscal Year Ended:
2024 260,453
2025 260,743
2026 76,619
2027 79,300
2028 6,627
Total $ 683,742
Fiscal Year Ended:
2024 90,951
2025 273,743
2026 92,619
2027 91,300
2028 6,627
Total $ 555,240

Note 12 – Debt Obligations
A. Decathlon Capital
On August 31, 2021, Teal entered into an Amended and Restated Loan and Security Agreement with Decathlon Alpha IV, L.P. (“DA4”) in the amount of $1,670,294 (the “Loan”), representing the outstanding principal amount previously due and owing by Teal to DA4. Interest on the Loan accrues at a rate of ten (10%) percent per annum. Principal and interest is payable in monthly installments of $49,275 until maturity on December 31, 2024. The balance outstanding at ~~July~~January 31, 2024 and April 30, 2023 totaled $~~769,170~~506,852 .and $895,709, respectively.

B. Pelion Note
In May 2021, Teal entered into a note agreement totaling $350,000 which is payable upon demand. The Note bears interest at the applicable Federal Rate as of the date of the Note which was 0.13% on the date of issuance. Accrued interest totaled $~~992~~1,222 at ~~July~~January 31, ~~2023.~~2024.
16

C. Vendor Agreement
In connection with the acquisition of Teal on August 31, 2021, the Company assumed an obligation with a contract manufacturing firm. The assumed balance of $387,500 was repaid in monthly installments of $37,500 and paid in full in July 2022.
D. SBA Loan
In February 2021, Teal received a Small Business Administration Paycheck Protection Program (“SBA PPP”) loan in the amount of $300,910. The loan was unsecured, non-recourse, and accrued interest at one percent annually. The loan was used to fund qualifying payroll, rent and utilities. In February 2022, the principal balance of $300,910 and accrued interest of $3,001 were forgiven.
E. Corporate Equity
Beginning in October 2021, and amended in January 2022, Teal financed a total of $120,000 of leasehold improvements with Corporate ~~Equity.~~Equity, LLC. The loan bears interest at 8.25% annually and requires monthly payments of $3,595 through December 2024. The balance outstanding at ~~July~~January 31, ~~2023~~2024 and April 30, 2023 totaled $~~57,106~~37,576 and $66,586 respectively.

F. Revenue Financing Arrangement
In April 2021, Teal entered into an agreement under which it sold future customer payments, at a discount, to Forward Financing. At August 31, 2021, the Company assumed the outstanding balance of $38,758. Repayment of the remaining balance was completed in January 2022.
G. Ascentium Capital
In September 2021, Teal entered into a financing agreement with Ascentium Capital to fund the purchase of a fixed asset totaling $24,383. Monthly payments of $656 are payable through October 2024. The balance outstanding at ~~July~~January 31, ~~2023~~2024 and April 30, 2023 totaled $~~9,442~~5,507 and $11,412 respectively.
H. Summary
Outstanding principal payments on debt obligations are due as follows:

Fiscal 2024 784,149 498,366
Fiscal 2025 401,569 401,569
Total $ 1,185,718 $ 899,935
Short term – through July 31, 2024 $ 936,150
Short term – through January 31, 2025 $ 899,935
Long term – thereafter $ 249,568 $ —


Note 13 – Due to Related Party
A. ~~Founder of Fat Shark~~
BRIT, LLC
~~In connection with the acquisition of Fat Shark in November 2020, the Company issued a secured promissory note for $1,753,000~~ ~~to the seller. The note accrued interest at~~ 3~~% annually and matured in full in November 2023. In May 2021, the Company made an initial payment of $132,200~~ ~~by directing a refund from a vendor based in China to the noteholder who is also based in China. The remaining balance of $1,620,800~~ ~~plus accrued interest totaling $45,129~~ ~~was paid in September 2021.~~
B. ~~BRIT, LLC~~
In January 2020, in connection with the acquisition of Rotor Riot, the Company ~~issued a promissory note for $175,000~~ ~~to the seller, BRIT, LLC. The note accrued interest at~~ ~~4.75% annually. In October 2021, the outstanding balance of $85,172~~ ~~plus accrued interest totaling $12,942~~ ~~was paid.~~
~~The Company also~~ assumed a line of credit obligation of the seller, BRIT, LLC, totaling $47,853which ~~bears~~bore interest at 6.67% annually. The remaining balance of $37,196plus accrued interest totaling $292was paid in October 2022.
17
Note 14 – Income Taxes

Our operating subsidiary, Red Cat Propware, Inc., is incorporated and based in Puerto Rico which is a commonwealth of the United States. We are not subject to taxation by the United States as Puerto Rico has its own taxing authority. Since inception, we have incurred net losses in each year of operations. Our current provision for the reporting periods presented in these financial statements consisted of a tax benefit against which we applied a full valuation allowance, resulting in no current provision for income taxes. In addition, there was no deferred provision for any of these reporting periods.

17
At ~~July~~January 31, ~~2023~~2024 and April 30, 2023, we had accumulated deficits of approximately $~~60,397,000~~71,600,000 and $54,600,000, respectively. Deferred tax assets related to the future benefit of these net operating losses for tax purposes totaled approximately $~~11,173,000~~13,246,000 and $10,101,000, respectively, calculated using the base Puerto Rico corporate tax rate of 18.5%. Currently, we focus on projected future taxable income in evaluating whether it is more likely than not that these deferred assets will be realized. Based on the fact that we have not generated an operating profit since inception, we have applied a full valuation allowance against our deferred tax assets at ~~July~~January 31, ~~2023~~2024 and April 30, 2023.

Note 15 – Common Stock
Our common stock has a par value of $0.001 per share. We are authorized to issue 500,000,000 shares of common stock. Each share of common stock is entitled to one vote. A summary of shares of common stock issued by the Company since April 30, 2022 is as follows:

Description of Shares Shares Issued
Shares outstanding as of April 30, 2022 53,748,735
Vesting of restricted stock to employees, net of shares withheld of 273,874 to pay taxes and 9,000 to repay a Note 653,308
Vesting of restricted stock to Board of Directors 116,507
Vesting of restricted stock to consultants 9,683
Shares issued for services 39,832
Shares outstanding as of April 30, 2023 54,568,065
Vesting of restricted stock to employees, net of shares withheld of ~~10,870~~27,189 to pay taxes ~~44,130~~145,623
Vesting of restricted stock to Board of Directors ~~109,585~~181,088
Vesting of restricted stock to consultants 1,761
Conversion of preferred stock 818,334
~~Shares outstanding as~~Issuance of ~~July 31, 2023~~common stock through ATM facilities ~~55,541,875~~53,235
Issuance of common stock through public offering 18,400,000
Exercise of stock options 3,000
Shares outstanding as of January 31, 2024 74,171,106
ATM Facility
In August 2023, we entered into a sales agreement (“the 2023 ATM Facility”) with ThinkEquity LLC (“ThinkEquity”), which provides for the sale, in our sole discretion, of shares of our common stock through ThinkEquity, as our sales agent. In accordance with the terms of the ATM Sales Agreement, the Company may offer and sell shares of our common stock, par value $0.001 per share, having an aggregate offering price of up to $4,375,000. The issuance and sale of these shares by us pursuant to the 2023 ATM Facility are deemed “at the market” offerings as defined in Rule 415 under the Securities Act of 1933, as amended (the “Securities Act”), and are registered under the Securities Act. We pay a commission of up to 2.5% of gross sales proceeds of any common stock sold under the 2023 ATM Facility.
During the nine months ended January 31, 2024, we sold an aggregate of 53,235 shares of common stock under the 2023 ATM Facility, at an average price of $1.07 per share, for gross proceeds of approximately $57,000 and net proceeds of approximately $55,700, after deducting commissions and other offering expenses payable by us. Additionally, the Company incurred legal fees of approximately $46,000establishing the 2023 ATM Facility. In December 2023, the Prospectus Supplement dated August 8, 2023 was amended to change the aggregate offering price under the ATM facility to up to $4,375,000.
As of January 31, 2024, approximately $4,318,000 of common stock remained available to be sold under the 2023 ATM Facility, subject to certain conditions as specified in the sales agreement.
Public Offering
In December 2023, the Company entered into an underwriting agreement with ThinkEquity LLC, as representative of the underwriters, pursuant to which the Company agreed to sell to the underwriters in a firm commitment underwritten public offering (the “Offering”) an aggregate of 16,000,000 shares of the Company’s common stock, par value $0.001 per share (the “Common Stock”), at a public offering price of $0.50 per share. The Company also granted the underwriters a 45-day option to purchase up to an additional 2,400,000 shares of Common Stock to cover over-allotments.
18
The Offering closed on December 11, 2023, resulting in the issuance of 18,400,000 shares of Common Stock which generated gross proceeds of $9,200,000. Net proceeds to the Company from the Offering, after deducting the underwriting discount, the underwriters’ fees and expenses and the Company’s estimated Offering expenses, were approximately $8,400,000.
Note 16 – Preferred Stock
~~Series A Preferred Stock outstanding totaled~~ ~~158,704~~ ~~at April 30, 2021, and were converted into~~ ~~1,321,996~~ ~~shares of common stock on August 10, 2021.~~
Series B Preferred Stock (“Series B Stock”) is convertible into common stock at a ratio of 0.8334 shares of common stock for each share of Series B Stock held and votes together with the common stock on an as-if-converted basis. 982,000 shares of Series B Stock were converted into 818,334 shares of common stock in June 2023. Shares outstanding at ~~July~~January 31, ~~2023~~2024 totaled 4,676 which are convertible into 3,896 shares of common stock.
Note 17 – Warrants
The Company issued ~~five-year~~5 year warrants to investors in connection with two convertible note financings. The warrants have an initial exercise price of $1.50 which may be reduced to a 25% discount of the price per share of Common Stock offered in a future qualified offering. The warrants were valued using the multinominal lattice model and are considered derivative liabilities under ASC 815-40. The value of the warrants was included in the determination of the initial accounting for each financing including the calculation of the derivative liability and related expense.
18
A summary of the warrants issued and their fair values were:

Upon Issuance Outstanding at July 31, 2023
Date of Transaction Number of Warrants Initial Fair Value Number of Warrants Fair Value
October 2020 399,998 $ 267,999 266,666 $ 179,982
January 2021 675,000 $ 2,870,666 540,000 $ 381,703

Upon Issuance Outstanding at January 31, 2024
Date of Transaction Number of Warrants Initial Fair Value Number of Warrants Fair Value
October 2020 399,998 $ 267,999 266,666 $ 87,196
January 2021 675,000 $ 2,870,666 540,000 $ 198,189

~~In March and April 2021,~~To date, we have received $~~201,249~~ $301,248 related to the exercise of ~~201,666~~ ~~of the~~268,332 warrants. ~~Since these~~These exercises ~~resulted in the elimination of~~eliminated the derivative liability in ~~the~~these warrants, resulting in a decrease of $857,446 in the derivative liability ~~was reduced by $694,305~~ with a corresponding increase in additional paid in capital. ~~In June 2021, we received $99,999~~ ~~in connection with the exercise of~~ ~~66,666~~ ~~warrants which resulted in the elimination of $163,141~~ ~~of the derivative liability in the warrants.~~
In May 2021, the Company issued warrants to purchase 200,000 shares of common stock to the placement agent of its common stock offering. The warrants have a five-year term and an exercise price of $5.00.

In July 2021, the Company issued warrants to purchase 533,333 shares of common stock to the placement agent of its common stock offering. The warrants have a five-year term and an exercise price of $5.625.
~~The following table summarizes the changes in~~There have been no issuances or exercises of warrants ~~outstanding~~ since April 30, 2022. The key attributes of the 1,539,999 warrants outstanding, which have a weighted average exercise price of $3.38, are as follows:

Number of Shares

Weighted-average Exercise Price per Share

Weighted-average Remaining Contractual Term
(in years)

Aggregate Intrinsic Value
Balance as of April 30, 2022 1,539,999 3.38 3.89 $ 427,533
Granted —
Exercised —
Outstanding as of April 30, 2023 1,539,999 3.38 2.89 $ —
Granted —
Exercised —
Outstanding at July 31, 2023 1,539,999 3.38 2.63 $ —
Weighted-average Remaining Contractual Term (in years)

Aggregate Intrinsic Value
April 30, 2022 3.89 $ 427,533
April 30, 2023 2.89 $ —
January 31, 2024 2.13 $ —

Note 18 – Share Based Awards
The 2019 Equity Incentive Plan (the "Plan") allows us to incentivize key employees, consultants, and directors with long term compensation awards such as stock options, restricted stock, and restricted stock units (collectively, the "Awards"). The number of shares issuable in connection with Awards under the Plan may not exceed ~~8,750,000~~11,750,000.
19
A. Options
The range of assumptions used to calculate the fair value of options granted during the ~~three~~nine months ended ~~July~~January 31 was:

2023 2022
Exercise Price $ 1.06 – 1.12 $ —
Stock price on date of grant 1.06 – 1.12 —
Risk-free interest rate 3.47 – 4.07% —
Dividend yield —   —
Expected term (years) 6.00 – 6.25 —
Volatility 257.25 – 260.22% —
2024 2023
Exercise Price $ 0.95 – 1.12 $ 1.06 – 2.38
Stock price on date of grant 0.95 – 1.12 1.06 – 2.38
Risk-free interest rate 3.47 – 4.34% 3.34 – 7.52%
Dividend yield —   —
Expected term (years) 6.00 – 8.25 8.25
Volatility 242.38 – 260.22% 253.52 – 513.58%%

19
A summary of options activity under the Plan since April 30, 2022 was:

Shares Weighted-Average Exercise Price Weighted-Average Remaining Contractual Term Aggregate Intrinsic Value Shares Weighted-Average Exercise Price Weighted-Average Remaining Contractual Term Aggregate Intrinsic Value
Outstanding as of April 30, 2022 3,694,142 $ 2.17 8.56 1,407,545 3,694,142 $ 2.17 8.56 1,407,545
Granted 1,503,500 1.40 1,503,500 1.40
Exercised —   —   —   —
Forfeited or expired (412,833 ) 2.67 (412,833 ) 2.67
Outstanding as of April 30, 2023 4,784,809 1.88 8.72 74,586 4,784,809 1.88 8.72 74,586
Granted 2,401,042 1.07 2,541,042 1.06
Exercised —   —   (3,000 ) 0.89
Forfeited or expired (301,834 ) 2.55 (643,751 ) 2.43
Outstanding as of July 31, 2023 6,884,017 1.57 8.58 298,615
Exercisable as of July 31, 2023 3,157,975 $ 2.00 6.63 $ 241,274
Outstanding as of January 31, 2024 6,679,100 1.53 7.86 —
Exercisable as of January 31, 2024 3,575,496 $ 1.86 6.31 $ —

The aggregate intrinsic value of outstanding options represents the excess of the stock price at the indicated date over the exercise price of each option. As of ~~July~~January 31, ~~2023~~2024 and ~~July~~January 31, ~~2022,~~2023, there was $~~5,918,668~~1,767,088 and $~~2,760,989~~3,052,603 of unrecognized stock-based compensation expense related to unvested stock options which is expected to be recognized over the weighted average periods of ~~2.24~~1.99 and ~~2.1~~2.22 years, respectively.
B. Restricted Stock
A summary of restricted stock activity under the Plan since April 30, 2022 was:

Shares Weighted Average Grant-Date Fair Value Per Share Shares Weighted Average Grant-Date Fair Value Per Share
Unvested and outstanding as of April 30, 2022 1,083,675 $ 2.59 1,083,675 $ 2.59
Granted 780,884 2.14 780,884 2.14
Vested (1,062,372 ) 2.42 (1,062,372 ) 2.42
Forfeited (21,127 ) 2.13 (21,127 ) 2.13
Unvested and outstanding as of April 30, 2023 781,060 2.44 781,060 2.44
Granted 298,643 1.06 298,643 1.06
Vested (166,346 ) 1.70 (355,661 ) 1.94
Forfeited (70,656 ) 1.25 (70,656 ) 1.25
Unvested and outstanding as of July 31, 2023 842,701 $ 2.14
Unvested and outstanding as of January 31, 2024 653,386 $ 2.14

20
C. Stock Compensation
Stock compensation expense ~~for the three months ended July 31 was as follows:~~by functional operating expense was:

Three months ended
January 31,

Nine months ended
January 31,
2024 2023 2024 2023
Operations $ 114,425 $ 181,908 $ 544,046 $ 566,218
Research and development (106,314 ) 170,579 168,732 524,874
Sales and marketing 120,180 120,733 494,392 390,076
General and administrative 457,480 315,471 1,486,532 1,309,790
Total $ 585,771 $ 788,691 $ 2,693,702 $ 2,790,958
2023 2022
General and administrative $ 427,781 $ 345,168
Research and development 127,417 144,798
Operations 191,099 158,431
Sales and marketing 165,309 107,074
Total $ 911,606 $ 755,471
Stock compensation expense pertaining to options totaled $~~629,426~~1,955,547 and $~~458,023~~1,308,768 for the ~~three~~nine months ended ~~July~~January 31, ~~2023~~2024 and ~~2022,~~2023, respectively. Stock compensation expense pertaining to restricted stock units totaled $~~282,180~~738,155 and $~~297,448~~1,482,190 for the ~~three~~nine months ended ~~July~~January 31, ~~2023~~2024 and ~~2022,~~2023, respectively.
20
Note 19 – Derivatives
The Company has completed financings ~~in October 2020 and January 2021~~ which included notes and warrants containing embedded features subject to derivative accounting. Both the notes and the warrants included provisions which provided for a reduction in the conversion and exercise prices, respectively, if the Company completed a future qualified offering at a lower price. These provisions represent embedded derivatives which are valued separately from the host instrument (meaning the notes and warrants) and recognized as derivative liabilities on the Company's balance sheet. The Company initially measures these financial instruments at their estimated fair value and recognizes changes in their estimated fair value in results of operations during the period of change. The Company also measures these financial instruments on the date of settlement (meaning when the note is converted, or the warrant is exercised) at their estimated fair value and recognizes changes in their estimated fair value in results of operations. Any discount in the carrying value of the note is fully amortized on the date of settlement and recognized as interest expense. The Company estimated the fair value of these embedded derivatives using a multinomial lattice model. The range of underlying assumptions used in the binomial model to determine the fair value of the derivative warrant liability upon settlement of the derivative liability and as of ~~July~~January 31, ~~2023~~2024 and April 30, 2023 are set forth below. In addition, the Company's stock price on each measurement date was used in the model.

~~July~~January 31, ~~2023~~2024 April 30, 2023
Risk-free interest rate ~~4.88~~4.73 – 5.54% 2.83 – 4.51%
Expected dividend yield —   —
Expected term (in years) ~~2.17~~1.67 – 2.50 2.42 – 3.50
Expected volatility ~~107.27~~74.41 – 107.90% 138.49 – 235.23%

As of ~~July~~January 31, ~~2023,~~2024, all of the notes had been converted into common stock and 806,666 of the warrants were outstanding. Changes in the derivative liability during the ~~three~~nine months ended ~~July~~January 31, ~~2023~~2024 and the year ended April 30, 2023 were as follows:

July 31, 2023 April 30, 2023
Balance, beginning of period $ 588,205 $ 1,607,497
Additions —   —
Eliminated upon conversion of notes/exercise of warrants —   —
Changes in fair value (26,520 ) (1,019,292 )
Balance, end of period $ 561,685 $ 588,205
January 31, 2024 April 30, 2023
Balance, beginning of period $ 588,205 $ 1,607,497
Additions —   —
Eliminated upon conversion of notes/exercise of warrants —   —
Changes in fair value (302,821 ) (1,019,292 )
Balance, end of period $ 285,384 $ 588,205

Changes in fair value primarily relate to changes in the Company’s stock price during the period, with increases in the stock price increasing the liability and decreases in the stock price reducing the liability.
21
Note 20 - Related-Party Transactions

~~In July 2021, the Company entered into a consulting agreement with a director resulting in monthly payments of $6,000. In addition, the Company issued~~ ~~150,000~~ ~~options to purchase common stock at $2.51~~ ~~which vested quarterly over the one-year term of the agreement. In January 2022, the agreement was amended to increase the monthly payments to $10,000. The agreement expired in June 2022.~~
In January 2022, the Company entered into a note agreement with an employee in the principal amount of ~~$510,323,~~$510,323, as further described in Note 7.
In February 2024, the Company sold Rotor Riot and Fat Shark to Unusual Machines, as further described in Note 23.
Additional related party transactions are disclosed in Note 13.
Note 21 - Segment Reporting

The following table sets forth key operating data and asset categories which are reviewed by our CODM in evaluating the operating performance of each segment:
21

For the nine months ended January 31, 2024
Enterprise Consumer Corporate Total
Revenues $ 11,526,930 $ 4,027,094 $ —   $ 15,554,024
Cost of goods sold 9,050,032 4,285,087 —   13,335,119
Gross margin 2,476,898 (257,993 ) —   2,218,905

Operating expenses 10,304,246 1,860,593 6,192,676 18,357,515
Operating loss (7,827,348 ) (2,118,586 ) (6,192,676 ) (16,138,610 )

Other expenses, net (277,333 ) 22,703 1,096,234 841,604
Net loss $ (7,550,015 ) $ (2,141,289 ) (7,288,910 ) $ (16,980,214 )

For the nine months ended January 31, 2023
Enterprise Consumer Corporate Total
Revenues $ 3,541,846 $ 4,164,531 $ —   $ 7,706,377
Cost of goods sold 3,432,804 3,579,679 —   7,012,483
Gross margin 109,042 584,852 —   693,894

Operating expenses 8,041,686 1,567,611 7,081,225 16,690,522
Operating loss (7,932,644 ) (982,759 ) (7,081,225 ) (15,996,628 )

Other expenses, net 265,855 (19,788 ) (520,617 ) (274,550 )
Net loss $ (8,198,499 ) $ (962,971 ) $ (6,560,608 ) $ (15,722,078 )

For the three months ended July 31, 2023
Enterprise Consumer Corporate Total
Revenues $ 1,748,129 $ 1,869,219 $ —   $ 3,617,348
Cost of goods sold 1,573,464 1,385,116 —   2,958,580
Gross margin 174,665 484,103 —   658,768

Operating expenses 3,153,405 703,939 2,034,295 5,891,639
Operating loss (2,978,740 ) (219,836 ) (2,034,295 ) (5,232,871 )

Other expenses, net 122,858 22,737 431,882 577,477
Net loss $ (3,101,598 ) $ (242,573 ) $ (2,466,177 ) $ (5,810,348 )

As of January 31, 2024
Enterprise Consumer Corporate Total
Accounts receivable, net $ 5,091,724 $ 1,760 $ —   $ 5,093,484
Inventory, net 9,093,270 1,545,667 —   10,638,937
Inventory deposits $ 970,542 $ 1,586,938 $ —   $ 2,557,480

For the three months ended July 31, 2022
Enterprise Consumer Corporate Total
Revenues $ 1,126,551 $ 1,942,720 $ —   $ 3,069,271
Cost of goods sold 1,044,431 1,667,213 —   2,711,644
Gross margin 82,120 275,507 —   357,627

Operating expenses 1,661,363 495,028 1,899,732 4,056,123
Operating loss (1,579,243 ) (219,521 ) (1,899,732 ) (3,698,496 )

Other expenses, net 63,229 (124 ) 49,998 113,103
Net loss $ (1,642,472 ) $ (219,397 ) $ (1,949,730 ) $ (3,811,599 )

As of July 31, 2023
Enterprise Consumer Corporate Total
Accounts receivable, net $ 720,642 $ 106,649 $ —   $ 827,291
Inventory, net 9,376,444 2,921,262 —   12,297,706
Inventory deposits $ 1,708,515 $ 1,502,438 $ —   $ 3,210,953

As of April 30, 2023
Enterprise Consumer Corporate Total
Accounts receivable, net $ 719,862 $ 61,107 $ —   $ 780,969
Inventory, net 8,920,573 3,065,954 —   11,986,527
Inventory deposits $ 359,500 $ 2,062,038 $ —   $ 2,421,538
22

~~Note 22 - Sale of Consumer Segment~~
In November 2022, the Board of Directors approved a Stock Purchase Agreement (the "SPA") between the Company, Unusual Machines and Jeffrey Thompson, the founder and Chief Executive Officer of the Company (the “Principal Stockholder”), related to the sale of the Company’s consumer segment consisting of Rotor Riot, (“RR”), and Fat Shark Holdings (“FS”), to UM. In March 2023, shareholders approved the sale.
The final, amended purchase price of $20 million includes $3 million in cash, payable at closing, with the remaining $17 million consisting of shares of common stock of Unusual Machines. The purchase price will be adjusted for working capital on the closing date (increased for positive working capital and decreased for negative working capital). The Company estimates that working capital at closing will range between $3.0 to $4.5 million. The number of shares of UM’s common stock (the “Unusual Common Stock”) to be issued will be based on the initial public offering price for the Unusual Common Stock. All of the Unusual Common Stock will be subject to a lock-up of 180 days and be eligible for registration. The closing of the SPA is subject to the successful completion of an initial public offering (the “IPO”) by UM in the minimum amount of $5 million, and the listing of UM’s common stock on a public stock exchange such as the NYSE or Nasdaq.  UM filed a registration statement on Form S-1 for an initial public offering of its Common Stock with the SEC. UM is required to deposit $1.0 million cash with the Company upon effectiveness of the registration statement with the SEC.
Note 2322 – Commitments and Contingencies
Legal Proceedings
In the ordinary course of business, we may be involved, at times, in various legal proceedings involving a variety of matters. We do not believe there are any pending legal proceedings that will have a material adverse effect on our business, consolidated financial position, results of operations, or cash flows. However, the outcome of such legal matters is inherently unpredictable and subject to significant uncertainties. We have not recorded any litigation reserves as of ~~April 30, 2023.~~ January 31, 2024.
One pending legal matter is an action filed against Teal ~~Drones~~ and the Company in a U.S. District Court in California. The complaint asserts claims for breach of contract, and the unlawful conversion and sale of shares of common stock that plaintiff alleges to have purchased in Teal prior to its acquisition by the Company. The complaint also alleges breach of fiduciary duty and seeks in excess of $1 million in damages. The Company is asserting vigorous defenses to the complaint.

Note 2423 – Subsequent Events
~~Subsequent events have been evaluated through~~Sale of Consumer Segment
On February 16, 2024the Company closed the sale of Rotor Riot and Fat Shark to Unusual Machines. The sale was conducted pursuant to a Share Purchase Agreement dated November 21, 2022, as amended on April 13, 2023, July 10, 2023, and December 11, 2023 (the “SPA”). The transaction closed concurrently with UMAC’s initial public offering and listing on the NYSE American exchange (“IPO”) under the symbol “UMAC.”
The total consideration received by the Company was valued at $20 million and consisted of i) $1 million in cash, ii) $2 million in a secured promissory note (“Promissory Note”), iii) $17 million in securities of Unusual Machines, and iv) a post-closing adjustment for excess working capital.
Secured Promissory Note
The Promissory Note from Unusual Machines bears interest at a rate of 8% per year, is due 18 months from the date of issue, and requires monthly payments of interest due in arrears on the 15th day of each month. In the event of a Qualified Financing (defined as one or more related debt or equity financings by UMAC resulting in net proceeds of at least $5 million, other than UMAC’s completed IPO), the Company may require payment of this ~~filing~~Promissory Note in whole or in part upon written notice given within 10 days of the Qualified Financing.
Unusual Machines Securities

The $17 million worth of UMAC common stock was valued at the IPO price for UMAC’s common stock of $4.00 per share, resulting in 4,250,000 shares of UMAC common stock being issued to the Company (representing approximately 48.66% of UMAC’s issued and ~~there are no subsequent events which require disclosure.~~outstanding common stock after giving effect to the IPO and to the issuance of common stock to the Company upon closing of the IPO).
Working Capital
The purchase price will be adjusted for working capital as of the closing date. Any actual working capital excess amount will, at Red Cat’s option, be payable in cash or will increase the principal amount of the Promissory Note and any actual working capital deficiency amount will, at Red Cat’s option, be payable in cash or will reduce the principal amount of the Promissory Note dollar for dollar. The Company estimates that working capital as of closing will be approximately $3.0 million.
23

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion should be read in conjunction with our unaudited condensed consolidated financial statements and related notes and other financial data included elsewhere in this Quarterly Report on Form 10-Q.
Management's Discussion and Analysis contains forward-looking statements that involve risks and uncertainties, such as statements relating to our liquidity, and our plans for our business focusing on providing products, services and solutions to the drone industry. Any statements that are not historical fact are forward-looking statements. When used, the words "believe," "plan," "intend," "anticipate," "target," "estimate," "expect," and the like, and/or future-tense or conditional constructions ("will," "may," "could," "should," etc.), or similar expressions, identify certain of these forward-looking statements. These forward-looking statements are subject to risks and uncertainties that could cause actual results or events to differ materially from those expressed or implied by the forward-looking statements in this Quarterly Report on Form 10-Q. The Company's actual results and the timing of events could differ materially from those anticipated in these forward-looking statements as a result of many factors. Investors should also review the risk factors in the Company's Annual Report on Form 10-K filed with the SEC on July 27, ~~2023.~~2023, and subsequent filings made with the SEC.
All forward-looking statements speak only as of the date on which they are made. The Company does not undertake any obligation to update such forward-looking statements to reflect events that occur or circumstances that exist after the date of this Quarterly Report on Form 10-Q except as required by federal securities law.

Recent Developments
Corporate developments during the two years ended ~~July~~January 31, ~~2023~~2024 include:
Capital Transactions
During the first quarter of fiscal 2022, the Company completed two firm commitment underwritten public offerings with ThinkEquity, a division of Fordham Financial Management. The first offering, in May 2021, generated gross and net proceeds of $16 and $14.6 million, respectively. The second offering, in July 2021, generated gross and net proceeds of $60 and $55.5 million, respectively.
On December 11, 2023, the Company completed a firm commitment underwritten public offering with ThinkEquity of 18,400,000 shares of common stock which generated gross proceeds of $9,200,000 and net proceeds of approximately $8,400,000.
Plan of Operations
Since April 2016, the Company's primary business has been to provide products, services, and solutions to the drone industry which it presently does through its four wholly owned subsidiaries. Beginning in January 2020, the Company expanded the scope of its drone products and services through four acquisitions, including:
A. In January 2020, the Company acquired Rotor Riot, a provider of First Person View (FPV) drones and equipment, primarily to the consumer marketplace. The purchase price was $1,995,114.
B. In November 2020, the Company acquired Fat Shark, ~~Holdings,~~ a provider of FPV video goggles to the drone industry. The purchase price was $8,354,076.
C. In May 2021, the Company acquired Skypersonic which provides hardware and software solutions that enable drones to complete inspection services in locations where GPS is not available, yet still record and transmit data even while being operated from thousands of miles away. The purchase price was $2,791,012.
D. In August 2021, the Company acquired Teal, ~~Drones,~~ a leader in commercial and government UAV (Unmanned Aerial Vehicles) technology. The purchase price was $10,011,279.
24
Following the Teal acquisition, we focused on integrating and organizing these businesses. Effective May 1, 2022, we established the Enterprise and Consumer segments in order to sharpen our focus on the unique opportunities in each sector. Enterprise's initial strategy was to provide UAV's, primarily drones, to commercial enterprises, and government agencies including the military, to navigate dangerous military environments and confined industrial and commercial interior spaces. Subsequently, Enterprise narrowed its near-term focus on the military and other government agencies. Skypersonic's technology has been re-focused on military applications and its operations consolidated into Teal. The Consumer segment, which includes Fat Shark and Rotor Riot, is focused on hobbyists and enthusiasts which are expected to increase as drones become more visible and useful in our daily lives.
24

~~In November 2022,~~On February 16, 2024, we ~~entered into an agreement to sell~~closed the sale of our Consumer segment to Unusual ~~Machines.~~Machines, Inc. (or “Unusual Machines” or “UM”). The ~~adjusted sale price is~~total consideration received by the Company was valued at $20 million, including $3$1 million in cash, ~~at closing,~~$2 million in a secured promissory note, and $17 million in securities of Unusual ~~Machines.~~Machines plus a post-closing adjustment for excess working capital. The ~~agreement~~sale reflects the Company's decision to focus its efforts and capital ~~on military~~ and defense where it believes that there are more opportunities to create long term shareholder value. The closing of the transaction is contingent upon Unusual Machines completing (i) an initial public offering that raises sufficient capital to close the transaction, and (ii) a listing on a public stock exchange such as the NYSE or Nasdaq.
Results of Operations - Continuing Operations
The analysis of the Company's results of continuing operations for the three and nine months ended ~~July~~January 31, ~~2023~~2024 compared to the three and nine months ended ~~July~~January 31, ~~2022~~2023 includes only the Company's Enterprise Segment which includes Teal ~~Drones~~ and Skypersonic. During Fiscal 2023, the operations of Skypersonic were consolidated into Teal. The following discussion and analysis describes the operating results of Teal and Skypersonic on a consolidated basis with Teal representing more than 90% of the operating activities of the Enterprise Segment.
Discussion and Analysis of the Three Months Ended ~~July~~January 31, ~~2023~~2024 compared to the Three Months Ended ~~July~~January 31, ~~2022~~2023
Revenues
Revenues totaled ~~$1,748,129~~$5,847,933 during the three months ended ~~July~~January 31, 2024 (or the "2024 period") compared to $1,667,683 during the three months ended January 31, 2023 (or the "2023 period") ~~compared to $1,126,551 during the three months ended July 31, 2022 (or the "2022 period")~~ representing an increase of ~~$621,578,~~$4,180,250, or ~~55%~~251%. The increase primarily related ~~exclusively~~ to higher product ~~sales~~revenue related to the launch of the Teal 2 in April 2023. Product ~~sales~~revenue totaled ~~$1,413,127~~$4,764,253 during the three months ended ~~July~~January 31, ~~2023~~2024 compared to ~~$700,214~~$1,176,602 during the three months ended ~~July~~January 31, ~~2022~~2023 representing an increase of ~~$712,913,~~$3,587,651, or ~~more than 100%~~305%. The increase in ~~product sales was~~revenue also partially ~~offset by lower~~related to increased contract revenues during the ~~2023~~2024 period. Contract revenues totaled ~~$310,881~~$1,008,328 during the 2024 period compared to $486,432 during the 2023 period, ~~compared to $398,499 during the 2022 period,~~ representing ~~a decrease~~an increase of ~~$87,618,~~$521,896, or ~~22%~~107%. Contract revenues are primarily sourced through government agencies and can fluctuate from period to period based on the timing of ~~awards~~award deliverables and amendments.
Gross Margin
Gross margin totaled ~~$174,665~~$1,101,651 during the ~~2023~~2024 period compared to ~~$82,120~~negative $96,929 during the ~~2022~~2023 period representing an increase of ~~$92,545,~~$1,198,580, or more than ~~100%.~~12 times. On a percentage basis, gross margin was ~~10.0%~~19% during the ~~2023~~2024 period compared to ~~7.3%~~negative 6% during the ~~2022~~2023 period. The percentage basis increase in gross margin in the 2024 period primarily related to obsolete inventory write-offs that occurred during the 2023 period. Additionally, lower manufacturing levels in the 2023 period resulted in higher relative overhead costs compared to the 2024 period. Our manufacturing facility is presently producing drones at a lower level than it is designed for, and these lower production levels, combined with higher overhead costs, continue to result in lower than targeted gross margins. As production levels increase, our fixed overhead costs, including labor, are expected to be allocated to a greater number of drones which is expected to drive our per-drone production costs lower and increase gross margins.
Operating Expenses
Operations expenses totaled $527,447 during the 2024 period compared to $663,668 during the 2023 period, resulting in a decrease of $136,221, or 21%. This decrease is primarily due to lower professional fees due to the Teal facility expansion having been completed since the 2023 period.
25
Research and development expenses totaled $2,125,268 during the three months ended January 31, 2024, compared to $1,221,738 during the three months ended January 31, 2023, representing an increase of $903,530, or 74%. Supplies and materials expense totaled $1,339,607 in the 2024 period compared to $395,431 in the 2023 period. This increase of $944,176, or 239%, primarily related to increased efforts in developing new products and represented substantially all of the total increase in research and development costs.
Sales and marketing costs totaled $883,982 during the 2024 period compared to $1,015,412 during the 2023 period, representing a decrease of $131,430 or 13%. The decrease was driven by lower advertising expenses and lower professional fees.
General and administrative expenses totaled $1,426,531 during the three months ended January 31, 2024, compared to $1,397,667 during the three months ended January 31, 2023, representing an increase of $28,864 or 2%. The increase primarily related to payroll, professional fees and information technology expenses.
During the three months ended January 31, 2024, we incurred stock-based compensation costs of $585,771 compared to $788,691 in the 2023 period, resulting in a decrease of $202,920 or 26%. Since the 2023 period, the Company issued 3,442,542 additional options and 298,643 additional RSUs which resulted in incremental stock-based compensation costs of $406,935 and $59,791, respectively. This increase was offset by an RSU award that fully vested since the 2023 period, as well as the forfeiture 643,751 stock options and 70,656 RSU awards resulting in decremental stock-based compensation expense of $570,041.
Other (Income) Expense
Other income totaled $258,015 during the 2024 period compared to other expense of $151,818 during the 2023 period, representing an increase of $409,833 or 270%. During the 2024 period, the Company was awarded a manufacturing modernization grant from the State of Utah for $750,000 of which $675,000 is attributable to the 2024 period.
Net Loss from Continuing Operations
Net loss from continuing operations totaled $4,189,333 for the three months ended January 31, 2024, compared to $5,335,923 for the three months ended January 31, 2023, resulting in a decrease of $1,146.590 or 21%. Total operating expenses totaled $5,548,999 for the three months ended January 31, 2024 compared to $5,087,176 for the three months ended January 31, 2023. The increase in operating expenses was offset by the increase in other income. Higher gross margin is attributable to the decrease in net loss from continuing operations.
Results of Discontinued Operations
Net loss from discontinued operations totaled $1,299,205 for the three months ended January 31, 2024, compared to $330,079 for the three months ended January 31, 2023, representing an increase of $969,126, or 294%. Net loss for Fat Shark totaled $968,680 for the three months ended January 31, 2024, compared to $42,136 for the three months ended January 31, 2023, representing an increase of $926,544 or nearly 22 times, and represents 96% of the total increase in net loss from discontinued operations. Fat Shark’s results were adversely impacted by a charge of $927,765 during the three months ended January 31, 2024 related to the write-off of excess quantities of Dominator inventory based on sales volumes. Net loss for Rotor Riot totaled $330,525 for the three months ended January 31, 2024, compared to $287,943 for the three months ended January 31, 2023, representing an increase of $42,582 or 15%.
Discussion and Analysis of the Nine Months Ended January 31, 2024 compared to the Nine Months Ended January 31, 2023
Revenues
Revenues totaled $11,526,930 during the nine months ended January 31, 2024 (or the "fiscal 2024 period") compared to $3,541,846 during the nine months ended January 31, 2023 (or the "fiscal 2023 period") representing an increase of $7,985,084, or 225%. The increase primarily related to higher product revenue related to the launch of the Teal 2 in April 2023. Product revenue totaled $9,569,215 during the nine months ended January 31, 2024 compared to $2,229,516 during the nine months ended January 31, 2023 representing an increase of $7,339,699, or 329%. The increase in revenue also partially related to higher contract revenues during the fiscal 2024 period. Contract revenues totaled $1,848,646 during the fiscal 2024 period compared to $1,128,237 during the fiscal 2023 period, representing an increase of $720,409, or 64%. Contract revenues are primarily sourced through government agencies and can fluctuate from period to period based on the timing of award deliverables and amendments.
26
Gross Margin
Gross margin totaled $2,476,898 during the fiscal 2024 period compared to $109,042 during the fiscal 2023 period representing an increase of $2,367,856, or nearly 22 times. On a percentage basis, gross margin was 21% during the fiscal 2024 period compared to 3% during the fiscal 2023 period. The percentage basis increase in gross margin in the fiscal 2024 period was primarily related to obsolete inventory write-offs that occurred during the fiscal 2023 period. Additionally, lower manufacturing levels in the fiscal 2023 period resulted in higher relative ~~labor~~overhead costs ~~as recently hired manufacturing operators replaced higher compensated engineers in performing many production activities.~~compared to the fiscal 2024 period. Our manufacturing facility is presently producing drones at a lower level than it is designed for, and these lower production levels, combined with higher overhead costs, continue to result in lower than targeted gross margins. As production levels increase, our fixed overhead costs, including labor, will be allocated to a greater number of drones which will drive our per-drone production costs lower and increase gross margins.
Operating Expenses
Operations expenses totaled ~~$707,903~~$1,675,795 during the ~~2023~~fiscal 2024 period compared to ~~$886,303~~$3,131,789 during the ~~2022~~fiscal 2023 period, resulting in a decrease of ~~$178,400,~~$1,455,994, or ~~20%~~46%. This decrease is primarily due to lower payroll costs, controlled spending on manufacturing supplies, and lower office expenses related to fewer new hires in the ~~2023~~fiscal 2024 period.
Research and development expenses totaled ~~$1,138,127~~$5,251,285 during the ~~three~~nine months ended ~~July~~January 31, ~~2023~~2024, compared to ~~$449,964~~$2,938,658 during the ~~three~~nine months ended ~~July~~January 31, ~~2022,~~2023, representing an increase of ~~$688,163,~~$2,312,627, or ~~more than 100% Payroll~~79%. Supplies and materials expense totaled ~~$699,385~~$2,358,971 in the ~~2023~~fiscal 2024 period compared to ~~$316,223~~$789,938 in the ~~2022~~fiscal 2023 period. This increase of ~~$383,162,~~$1,569,033, or ~~more than 100%~~199%, primarily related to increased efforts in developing new products and represented ~~58%~~68% of the total increase in research and development costs. ~~Higher professional services fees and increased office costs~~Additionally, higher payroll expenses represented 22% ~~and 16%~~ of the ~~increase, respectively.~~increase.
25

Sales and marketing costs totaled ~~$986,908~~$2,546,380 during the ~~2023~~fiscal 2024 period compared to ~~$406,953~~$1,986,121 during the ~~2022~~fiscal 2023 period, representing an increase of ~~$579,955~~$560,259 or ~~more than 100%~~28%. This increase in sales and marketing expense represents 7% of the total increase in revenue during the fiscal 2024 period compared to the fiscal 2023 period. Headcount for sales, customer service, and marketing totaled 1112 at the end of the ~~2023~~fiscal 2024 period compared to 58 at the end of the ~~2022~~fiscal 2023 period, resulting in total payroll expense of ~~$428,464~~$1,341,913 in the ~~2023~~fiscal 2024 period compared to ~~$187,732~~$903,898 in the ~~2022~~fiscal 2023 period. This increase of ~~$240,732,~~$438,015, or ~~more than 100%,~~48% represented ~~42%~~78% of the total increase in sales and marketing costs. Higher ~~office~~travel-related and ~~travel-related~~office expenses represented ~~32%~~33% and ~~19%~~24% of the increase, respectively. This was partially offset by a reduction in advertising expenses and professional fees.
General and administrative expenses totaled ~~$1,443,156~~$4,329,760 during the ~~three~~nine months ended ~~July~~January 31, ~~2023~~2024, compared to ~~$1,062,404~~$4,275,385 during the ~~three~~nine months ended ~~July~~January 31, ~~2022,~~2023, representing an increase of ~~$380,752~~$54,375 or ~~36%~~1%. Higher costs at the corporate level represented 57% of the increase. Corporate includes executive compensation and other administrative costs associated with operating a publicly traded company including departments such as finance, human resources, and administration. Other significant costs include professional services fees (legal, audit, and board compensation), Nasdaq listing fees and filing costs, and corporate insurance. Specific increases in costs included payroll which totaled $534,764 in the 2023 period compared to $353,135 in the 2022 period resulting in an increase of $181,629 or 48% of the total increase in general and administrative expenses. Legal and lobbying services costs totaled $281,587 in the 2023 period compared to $89,739, representing an increase of $191,848, or 50% of the total increase.
During the ~~three~~nine months ended ~~July~~January 31, ~~2023,~~2024, we incurred stock-based compensation costs of ~~$911,606~~$2,693,702 compared to ~~$755,471~~$2,790,958 in the ~~2022~~fiscal 2023 period, resulting in ~~an increase~~a decrease of ~~$156,135~~$97,256 or ~~21%~~3%. Since the ~~2022~~fiscal 2023 period, the Company issued ~~3,900,542~~3,442,542 additional options and 298,643 additional RSUs which resulted in incremental stock-based compensation costs of ~~$442,639~~$1,517,516 and ~~$93,749,~~$196,247, respectively. This increase was ~~partially~~ offset by an RSU award that fully vested since the ~~2022~~fiscal 2023 period, as well as the forfeiture 643,751 stock options and 70,656 RSU awards resulting in decremental stock-based compensation expense of ~~$336,252.~~$2,060,980.
Other (Income) Expense
Other expense totaled ~~$554,740~~$818,901 during the ~~2023~~fiscal 2024 period compared to ~~$113,227~~other income of $254,762 during the ~~2022~~fiscal 2023 period, representing ~~an increase~~a decrease of ~~$441,513~~$1,073,663 or ~~greater than 100%~~421%. ~~This increase in other expense was primarily related to higher depreciation and amortization expense which~~Investment loss totaled ~~$101,001 and $217,368, respectively,~~$733,697 during the 2023 period compared to $28,272 and $56,160, respectively during the 2022 period resulting in an increase of $72,729 and $161,208, respectively, collectively representing 53% of the total increase in other expense. Higher depreciation expense related to approximately $2 million in capital expenditures since the 2022 period, primarily related to the construction of the new manufacturing facility in Salt Lake City, Utah. Higher amortization expense related to amortization of intangible assets acquired through acquisitions, especially Teal.
~~Investment income totaled $130,296 during the three~~nine months ended ~~July~~January 31, ~~2022~~2024, compared to an investment ~~loss~~gain of ~~$239,490~~$257,244 during the ~~three~~nine months ended ~~July~~January 31, 2023. During the ~~2023~~fiscal 2024 period, the Company sold certain investment grade securities ~~in order~~ to fund operations. The fair value of these securities had been adversely impacted by the sharp increase in interest rates since the securities were acquired. Changes in the fair value of the derivative liability resulted in ~~an expense~~income of ~~$92,922~~$302,821 during the ~~2022~~fiscal 2024 period compared to income of ~~$26,520~~$751,397 during the fiscal 2023 period, representing a net ~~beneficial~~detrimental difference of ~~$119,442.~~$448,576.
27
Net Loss from Continuing Operations
Net loss from continuing operations totaled ~~$5,567,775~~$14,838,925 for the ~~three~~nine months ended ~~July~~January 31, ~~2023,~~2024, compared to ~~$3,592,202~~$14,759,107 for the ~~three~~nine months ended ~~July~~January 31, ~~2022,~~2023, resulting in an increase of ~~$1,975,573~~$79,818 or 55%. Total operating expenses totaled $5,187,700, or 93% of net loss from continuing operations. Higher operating expenses represented 82% of the total increase in the net loss and were driven by an increase in headcount from 63 at the end of the 2022 period to 74 at the end of the 2023 period which was an increase of 17%. Other expenses totaled $554,740 during the three months ended July 31, 2023, compared to $113,227 for the three months ended July 31, 2022, representing an increase of $441,513, or more than 100%1%. The increase in ~~other expenses represented 22% of the total increase in the~~ net loss ~~and were~~was primarily driven by ~~a $369,786~~the decrease in investment income as the Company ~~was forced to sell~~sold certain ~~investment grade~~investment-grade securities at a loss which were adversely impacted by a sharp increase in interest rates.
Results of Discontinued Operations
Revenue from discontinued operations totaled $1,869,219 for the three months ended July 31, 2023, compared to $1,942,720 for the three months ended July 31, 2022, representing a decrease of $73,501 or 4%. During the 2023 period, Rotor Riot generated revenues totaling $1,243,907 compared to $888,419 during the 2022 period, representing an increase of $355,488 or 40%. During the 2023 period, Rotor Riot’s higher revenues were generated by a significant increase in digital marketing spending. During the 2023 period, Fat Shark generated revenues totaling $625,312 compared to $1,054,301 during the 2022 period, representing a decrease of $428,989 or 41%. Lower revenues for the 2023 period related to its newest product, the Dominator, which was launched at the beginning of Fiscal 2023, and while it generated strong initial sales in the first quarter, sales declined significantly since the 2022 period.
26

Gross margin from discontinued operations totaled $484,103 during the 2023 period compared to $275,507 during the 2022 period representing an increase of $208,596, or 76%. On a percentage basis, gross margin from discontinued operations was 26% during the 2023 period compared to 14% during the 2022 period. The percentage basis increase in gross margin in the 2023 period primarily related to successful efforts to reduce tariff expenses for Rotor Riot’s inventory purchases.
Operating expenses totaled $703.939 during the 2023 period compared to $495.028 during the 2022 period, resulting in an increase of $208,911, or 42%. This increase is primarily due to increased advertising expenses in the 2023 period.
Net loss from discontinued operations totaled ~~$242,573~~$2,141,289 for the ~~three~~nine months ended ~~July~~January 31, ~~2023,~~2024, compared to ~~$219,397~~$962,971 for the ~~three~~nine months ended ~~July~~January 31, ~~2022,~~2023, representing an increase of ~~$23,176,~~$1,178,318, or ~~11%~~122%. Net loss for Rotor Riot totaled $784,967 for the nine months ended January 31, 2024, compared to $726,255 for the nine months ended January 31, 2023, representing an increase of $58,712 or 8%. Net loss for Fat Shark totaled $1,356,322 for the nine months ended January 31, 2024, compared to $236,716 for the nine months ended January 31, 2023, representing an increase of $1,119,606 or 473%. Fat Shark’s results were adversely impacted by a charge of $1,244,920 during the nine months ended January 31, 2024, related to the write-off of excess quantities of Dominator inventory based on sales volumes.
Cash Flows
Operating Activities

Net cash used in operating activities was ~~$6,926,069~~$15,354,934 during the ~~three~~nine months ended ~~July~~January 31, ~~2023,~~2024, compared to net cash used in operating activities of ~~$3,814,762~~$16,806,150 during the ~~three~~nine months ended ~~July~~January 31, ~~2022,~~2023, representing ~~an increase~~a decrease of ~~$3,111,307~~$1,451,216 or ~~82%~~9%. The decreased use of cash primarily related to timing of accounts receivable receipts for government customers. Net cash used in operations, net of non-cash expenses, totaled ~~$4,071,684~~$10,588,000 during the ~~three~~nine months ended ~~July~~January 31, 2024, compared to $12,006,416 during the nine months January 31, 2023, ~~compared to $2,648,702 during the three months ended July 31, 2022,~~ resulting in ~~an increase~~a decrease of ~~$1,422,982,~~$1,418,416, or 54%. The higher use of cash primarily related to the expansion of the Teal Drones operations since its acquisition in August 2021. Headcount at Teal increased from 47 at the end of the 2022 period to 60 at the end of the 2023 period which was an increase of 28%12%. Net cash used related to changes in operating assets and liabilities totaled ~~$2,854,385~~$4,766,934 during the ~~three~~nine months ended ~~July~~January 31, 2024, compared to $4,799,734 during the nine months ended January 31, 2023, ~~compared to $1,166,060 during the three months ended July 31, 2022,~~ representing ~~an increase~~a decrease of ~~$1,688,325~~$32,800 or ~~more than 100%~~1%. Changes in operating assets and liabilities can fluctuate significantly from period to period depending upon the timing and level of multiple factors, including inventory purchases, vendor payments, and vendor payments. Net payments related to inventory, including deposits, totaled $1,804,886 in the 2023 period compared to $227,516 in the 2022 period, representing an increase of $1,577,370, or more than 100%. This increase represented 93% of the total increase in operating assets and liabilities.customer collections.
Investing Activities

Net cash provided by investing activities was ~~$4,883,345~~$12,641,685 during the ~~three~~nine months ended ~~July~~January 31, ~~2023,~~2024, compared to net cash provided by investing activities of ~~$7,659,707~~$22,296,235 during the ~~three~~nine months ended ~~July~~January 31, ~~2022~~2023, resulting in a decrease of ~~$2,776,362~~$9,654,550 or ~~36%~~43%. During the ~~2023~~fiscal 2024 period, proceeds of ~~$4,888,399~~$12,826,217 from the sale of marketable securities were used to fund operations. During the ~~2022~~fiscal 2023 period, proceeds of $24,282,117 from the sale of marketable securities net of purchases of marketable securities, totaled $8,204,649. During the 2023 period, the Company was spending the proceeds from the 2022 period stock offerings to support operations for the full year, whereas in the 2022 period the proceeds from the stock offerings were ~~invested in marketable securities and also~~ used to ~~support operations for the second half of the 2022 period.~~fund operations.
Financing Activities

Net cash ~~used in~~provided by financing activities totaled ~~$146,509~~$7,960,091 during the ~~three~~nine months ended ~~July~~January 31, ~~2023,~~2024, compared to net cash used in financing activities of ~~$685,281~~$1,093,030 during the ~~three~~nine months ended ~~July~~January 31, ~~2022.~~2023. Financing activities can vary from period to period depending upon market conditions, both at a macro-level and specific to the Company. During the ~~2023~~fiscal 2024 period, the ~~Company made payments~~company received net proceeds from issuance of ~~$8,520 related to payroll taxes on equity awards compared to payments~~common stock of $469,631 during the 2022 period, resulting in a decrease of $461,111. This decrease represented 86% of the total decrease. The lower payments related to lower equity award vesting in the 2023 period compared to the 2022 period.$8,395,600.
Liquidity and Capital Resources

At ~~July~~January 31, ~~2023,~~2024, the Company reported current assets totaling ~~$26,523,312,~~$27,941,758, current liabilities totaling ~~$3,577,912~~$5,227,988 and net working capital of ~~$22,945,400.~~$22,713,770. Cash and marketable securities totaled ~~$8,875,169~~$7,697,335 at ~~July~~January 31, ~~2023.~~2024. Inventory related balances, including pre-paid inventory, totaled ~~$15,508,659.~~$10,063,812. We continue to maintain ~~higher-than-normal~~high inventory balances related to the global supply chain issues ~~including chip shortages,~~ which continue to impact the timing of our purchase decisions.
2728

Going Concern
The Company has never been profitable and ~~its~~has incurred net losses ~~have been increasing~~ related to acquisitions, as well as costs incurred to pursue its long-term growth strategy. During the ~~three~~nine months ended ~~July~~January 31, ~~2023,~~2024, the Company incurred a net ~~losses of $5,567,775~~loss from continuing operations ~~and $242,573 from discontinued operations~~of $14,838,925 and used cash in operating activities of ~~$6,926,069 from~~ continuing operations ~~and $356,109 from discontinued operations.~~of $15,354,934. As of ~~July~~January 31, ~~2023,~~2024, working capital for continuing operations totaled $19,927,073. These financial results and our financial position at January 31, 2024 raise substantial doubt about our ability to continue as a going concern. However, the Company has ~~working capital~~recently taken actions to strengthen its liquidity. On December 11, 2023, we completed a public offering of ~~$22,945,400. While~~18,400,000 shares of common stock which generated net proceeds of approximately $8,400,000. In addition, the ~~Company~~Company’s operating plan for the next twelve months has ~~historically~~ been ~~successful in raising capital~~updated to ~~meet its working capital requirements, the ability~~reflect recent operating improvements. Revenues have accelerated and are expected to continue ~~raising such capital~~growing. The Company’s new manufacturing facility is scaling production and gross margins are projected to ~~enable the Company to continue its growth is not guaranteed. Therefore, there is~~increase. Management has concluded that these recent positive developments alleviate any substantial doubt about the Company’s ability ~~to continue as a going concern as the Company will require additional liquidity~~ to continue its operations, and meet its financial obligations, for twelve months from the date these consolidated financial statements are issued.
If the Company is unable to raise additional capital, there is a risk that the Company could default on its financial obligations and could be required to discontinue or significantly reduce the scope of its operations. The consolidated financial statements do not include any adjustments relating to the recoverability and classification of recorded asset amounts, or the amount and classification of liabilities or any other adjustment that might be necessary should the Company be unable to continue as a going concern.
Critical Accounting Policies and Estimates

Our financial statements and accompanying notes have been prepared in accordance with GAAP applied on a consistent basis. The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods.
We regularly evaluate the accounting policies and estimates that we use to prepare our financial statements. A complete summary of these policies is included in the notes to our financial statements. In general, management's estimates are based on historical experience, information from third party professionals, and on various other assumptions that are believed to be reasonable under the facts and circumstances. Actual results could differ from those estimates made by management.
Significant estimates reflected in these financial statements include those used to (i) determine stock-based compensation, (ii) complete purchase price accounting for acquisitions, (iii) accounting for derivatives, and (iv) reserves and allowances related to accounts receivable and inventory.

Goodwill and Long-lived Assets – Goodwill represents the future economic benefit arising from other assets acquired in an acquisition that are not individually identified and separately recognized. We test goodwill for impairment in accordance with the provisions of ASC 350, Intangibles – Goodwill and Other, (“ASC 350”). Goodwill is tested for impairment at least annually at the reporting unit level or whenever events or changes in circumstances indicate that goodwill might be impaired. ASC 350 provides that an entity has the option to first assess qualitative factors to determine whether the existence of events or circumstances leads to a determination that it is more likely than not that the fair value of a reporting unit is less than its carrying amount. If, after assessing the totality of events or circumstances, an entity determines it is not more likely than not that the fair value of a reporting unit is less than its carrying amount, then additional impairment testing is not required. However, if an entity concludes otherwise, then it is required to perform an impairment test. The impairment test involves comparing the estimated fair value of a reporting unit with its book value, including goodwill. If the estimated fair value exceeds book value, goodwill is considered not to be impaired. If, however, the fair value of the reporting unit is less than book value, then an impairment loss is recognized in an amount equal to the amount that the book value of the reporting unit exceeds its fair value, not to exceed the total amount of goodwill allocated to the reporting unit.
The estimate of fair value of a reporting unit is computed using either an income approach, a market approach, or a combination of both. Under the income approach, we utilize the discounted cash flow method to estimate the fair value of a reporting unit. Significant assumptions inherent in estimating the fair values include the estimated future cash flows, growth assumptions for future revenues (including gross margin, operating expenses, and capital expenditures), and a rate used to discount estimated future cash flow projections to their present value based on estimated weighted average cost of capital (i.e., the selected discount rate). Our assumptions our based on historical data, supplemented by current and anticipated market conditions, estimated growth rates, and management’s plans. Under the market approach, fair value is derived from metrics of publicly traded companies or historically completed transactions of comparable businesses. The selection of comparable businesses is based on the markets in which the reporting units operate and consider risk profiles, size, geography, and diversity of products and services.
2829

Fair Values, Inputs and Valuation Techniques for Financial Assets and Liabilities and Related Disclosures – The fair value measurements and disclosure guidance defines fair value and establishes a framework for measuring fair value. Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability (an exit price) in an orderly transaction between market participants at the measurement date. In accordance with this guidance, the Company has categorized its recurring basis financial assets and liabilities into a three-level fair value hierarchy based on the priority of the inputs to the valuation technique.
The fair value hierarchy gives the highest priority to quoted prices in active markets for identical assets or liabilities (Level 1) and the lowest priority to unobservable inputs (Level 3). The inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such cases, the level in the fair value hierarchy within which the fair value measurement in its entirety falls has been determined based on the lowest level input that is significant to the fair value measurement in its entirety. The Company's assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment and considers factors specific to the asset or liability.
The guidance establishes three levels of the fair value hierarchy as follows:
Level 1: Inputs are unadjusted, quoted prices in active markets for identical assets or liabilities at the measurement date;
Level 2: Inputs are observable, unadjusted quoted prices in active markets for similar assets or liabilities, unadjusted quoted prices for identical or similar assets or liabilities in markets that are not active, or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the related assets or liabilities; and
Level 3: Unobservable inputs that are significant to the measurement of the fair value of the assets or liabilities that are supported by little or no market data.
Financial Instruments
The Company's financial instruments mainly consist of cash, receivables, current assets, accounts payable, accrued expenses and debt. The carrying amounts of cash, receivables, current assets, accounts payable, accrued expenses and current debt approximates fair value due to the short-term nature of these instruments.
Derivative Liabilities
The Company has financial instruments that are considered derivatives or contain embedded features subject to derivative accounting. Embedded derivatives are valued separately from the host instrument and are recognized as liabilities on the Company's balance sheet. The Company measures these instruments at their estimated fair value and recognizes changes in their estimated fair value in results of operations during the period of change.
In October 2020 and January 2021, the Company entered into convertible note agreements which included provisions under which the conversion price was equal to the lesser of an initial stated amount or the conversion price of a future offering. This variable conversion feature was recognized as a derivative. Both financings included the issuance of warrants which contained similar variable conversion features. The Company values these convertible notes and warrants using the multinomial lattice method. The valuation is updated each reporting date with the change in the liability reflected as a change in derivative liability in the statement of operations.
~~Off-Balance Sheet Arrangements~~
~~We have no off-balance sheet arrangements.~~
Recently Issued Accounting Pronouncements
The Company has implemented all new accounting pronouncements that are in effect. These pronouncements did not have any material impact on the financial statements unless otherwise disclosed, and the Company does not believe that there are any other new accounting pronouncements that have been issued that might have a material impact on its financial position or results of operations.
2930

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
We are a smaller reporting company and are not required to provide this information.

ITEM 4. CONTROLS AND PROCEDURES
Disclosure Controls and Procedures.
Our management, with the participation of our CEO and Interim CFO, has evaluated the effectiveness of the Company’s disclosure controls and procedures, as defined in Rule 13a-15(e) and 15d-15(e) of the Exchange Act, as of ~~July~~January 31, ~~2023.~~2024.
The term “disclosure controls and procedures” as defined in Rules 13a-15(e) and 15d-15(e) means controls and other procedures of the Company that are designed to ensure that information required to be disclosed by a company in reports, such as this report, that it files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by a company in the reports that it files or submits under the Exchange Act is accumulated and communicated to the company’s management, including its principal executive and principal financial officers, as appropriate to allow timely decisions regarding required disclosure. Management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving their objectives, and management necessarily applies its judgment in evaluating the cost-benefit relationship of possible controls and procedures.
Based on that evaluation, our CEO and Interim CFO concluded that our disclosure controls and procedures were effective as of ~~July~~January 31, ~~2023.~~2024.

Changes In Internal Control Over Financial Reporting.
There were no changes in our internal control over financial reporting (as defined in Rule 13a-15(f) of the Exchange Act) that occurred during the three months ended ~~July~~January 31, ~~2023~~2024 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
PART II - OTHER INFORMATION
ITEM 1. LEGAL PROCEEDINGS

~~None.~~From time to time, we are involved in various legal proceedings, lawsuits and claims incidental to the conduct of our business, some of which may be material. Our businesses are also subject to extensive regulation, which may result in regulatory proceedings against us. We do not believe that the outcome of any of our current legal proceedings will have a material adverse impact on our business, financial condition and results of operations.
ITEM 1A. RISK FACTORS
~~We are~~As a smaller reporting company, ~~as defined by Rule 12b-2 of the Exchange Act and~~we are not required to provide the information required by this Item. Our most recent risk factor disclosures may be reviewed in our Annual Report on Form 10-K for the year ended April 30, 2023, as filed with the SEC on July 27, 2023.
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS ~~AND ISSUER PURCHASES OF EQUITY SECURITIES~~

None.
31
ITEM 3. DEFAULTS UPON SENIOR SECURITIES
None.
30
ITEM 4. MINE SAFETY DISCLOSURES
Not applicable
ITEM 5. OTHER INFORMATION
Rule 10b5-1 Trading Plans

During the ~~fiscal quarter~~three months ended ~~July~~January 31, ~~2023,~~2024, none of the Company’s directors or executive officers adopted or terminated any contract, instruction or written plan for the purchase or sale of Company securities that was intended to satisfy the affirmative defense conditions of Rule 10b5-1(c) or any “non-Rule 10b5-1 trading arrangement.”
ITEM 6. EXHIBITS
Exhibit Description
~~10.1~~10.1* ~~First Amendment~~Addendum to Executive Employment Agreement with ~~Jeffrey Thompson~~Joseph Hernon
10.2 Amendment No. 4 to Share Purchase Agreement with Unusual Machines, Inc. (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on ~~May 22,~~December 15, 2023)
~~10.2~~10.3 ~~First Amendment to Executive Employment Agreement with Allan Evans~~Form of 8% Promissory Note from Unusual Machines, Inc. (incorporated by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on ~~May 22,~~December 15, 2023)
~~10.3~~10.4 ~~Amendment No. 2 to Share Purchase~~Form of Registration Rights Agreement ~~Amendment dated March 31, 2023~~with Unusual Machines, Inc. (incorporated by reference to Exhibit ~~10.1~~10.3 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on ~~July 14,~~December 15, 2023)
~~10.4~~23.1 ~~Form~~Consent of ~~Registration Rights Agreement~~The Crone Law Group, P.C. (incorporated by reference to Exhibit ~~10.2~~23.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on ~~July 14,~~August 8, 2023)
10.5* ~~Addendum to Executive Employment Agreement with Joseph Hernon~~
31.1* Certification of Principal Executive Officer pursuant to Exchange Act Rules 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2* Certification of Principal Financial and accounting Officer pursuant to Exchange Act Rules 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32.1# Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
32.2# Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101.INS* Inline XBRL Instance Document ~~(the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document)~~
101.SCH* Inline XBRL Taxonomy Extension Schema Document
101.CAL* Inline XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF* Inline XBRL Taxonomy Extension Definition Linkbase Document
101.LAB* Inline XBRL Taxonomy Extension Labels Linkbase Document
101.PRE* Inline XBRL Taxonomy Extension Presentation Linkbase Document
104* Cover Page Interactive Data File (formatted as inline XBRL and contained in Exhibit 101)

* Filed herewith.
# This certification is deemed not filed for purposes of Section 18 of the Exchange Act, or otherwise subject to the liability of that section, nor shall it be deemed incorporated by reference into any filing under the Securities Act.

3132

SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
Date: ~~September 19, 2023~~March 18, 2024
Red Cat Holdings, Inc.
By: /s/ Jeffrey Thompson
Jeffrey Thompson
Chief Executive Officer
(Principal Executive Officer)
Date: ~~September 19, 2023~~March 18, 2024 By: /s/ ~~Joseph P. Hernon~~Leah Lunger
~~Joseph Hernon~~Leah Lunger
Interim Chief Financial Officer
(Principal Financial and Accounting Officer)
33
32

PART I.	FINANCIAL INFORMATION	Page

Item 1.	Financial Statements (unaudited)	3

	Consolidated Balance Sheets as of ~~July~~January 31, ~~2023~~2024 and April 30, 2023	3

	Consolidated Statements of Operations for the Three and Nine Months Ended ~~July~~January 31, ~~2023~~2024 and ~~2022~~2023	4

	Consolidated Statements Stockholders' Equity for the Three and Nine Months Ended ~~July~~January 31, ~~2023~~2024 and ~~2022~~2023	5

	Consolidated Statements of Cash Flows for the ~~Three~~Nine Months Ended ~~July~~January 31, ~~2023~~2024 and ~~2022~~2023	6

	Notes to Consolidated Financial Statements	7

Item 2.	Management's Discussion and Analysis of Financial Condition and Results of Operations	24

Item 3.	Quantitative and Qualitative Disclosures about Market Risk	3031

Item 4.	Controls and Procedures	3031

PART II.	OTHER INFORMATION

Item 1.	Legal Proceedings	3031

Item 1A.	Risk Factors	3031

Item 2.	Unregistered Sales of Equity Securities, Use of Proceeds, and Issuer Purchases of Equity Securities	3031

Item 3.	Defaults Upon Senior Securities	3032

Item 4.	Mine Safety Disclosures	3132

Item 5.	Other Information	3132

Item 6.	Exhibits	3132

SIGNATURES		3233

Fiscal Year Ended:
	2024	$	216,036
	2025		842,471
	2026		815,271
	2027		786,679
	2028		644,833
	Thereafter		214,945
	Total	$	3,520,235

Fiscal Year Ended:
	2024	$	649,437
	2025		842,471
	2026		815,271
	2027		786,679
	2028		644,833
	Thereafter		214,945
	Total	$	3,953,636

Date	Acquisition	Goodwill
January 2020	Rotor Riot	$	1,849,073
November 2020	Fat Shark		6,168,260
May 2021	Skypersonic		2,826,918
August 2021	Teal Drones		8,995,499
April 2023 - Impairment loss	Skypersonic		(2,826,918	)
Balance at April 30, 2023 and July 31, 2023		$	17,012,832

Location	Monthly Rent		Expiration		Monthly Rent		Expiration
South Salt Lake, Utah	$	22,667		December 2024	$	22,667		December 2024
San Juan, Puerto Rico	$	5,647		June 2027	$	5,647		June 2027
Grantsville, Utah					$	1,000		December 2026
Troy, Michigan	$	550		May 2022	$	550		May 2022


Operating cash paid to settle lease liabilities			$~~85,709~~259,211
Weighted average remaining lease term (in years)			~~2.30~~2.06
Weighted average discount rate			12%

Fiscal Year Ended:
	2024		260,453
	2025		260,743
	2026		76,619
	2027		79,300
	2028		6,627
	Total	$	683,742

Fiscal Year Ended:
	2024		90,951
	2025		273,743
	2026		92,619
	2027		91,300
	2028		6,627
	Total	$	555,240

Fiscal 2024		784,149		498,366
Fiscal 2025		401,569		401,569
Total	$	1,185,718	$	899,935
Short term – through July 31, 2024	$	936,150
Short term – through January 31, 2025			$	899,935
Long term – thereafter	$	249,568	$	—

Description of Shares	Shares Issued
Shares outstanding as of April 30, 2022		53,748,735
Vesting of restricted stock to employees, net of shares withheld of 273,874 to pay taxes and 9,000 to repay a Note		653,308
Vesting of restricted stock to Board of Directors		116,507
Vesting of restricted stock to consultants		9,683
Shares issued for services		39,832
Shares outstanding as of April 30, 2023		54,568,065
Vesting of restricted stock to employees, net of shares withheld of ~~10,870~~27,189 to pay taxes		~~44,130~~145,623
Vesting of restricted stock to Board of Directors		~~109,585~~181,088
Vesting of restricted stock to consultants		1,761
Conversion of preferred stock		818,334
~~Shares outstanding as~~Issuance of ~~July 31, 2023~~common stock through ATM facilities		~~55,541,875~~53,235
Issuance of common stock through public offering		18,400,000
Exercise of stock options		3,000
Shares outstanding as of January 31, 2024		74,171,106


		Upon Issuance				Outstanding at July 31, 2023
Date of Transaction		Number of Warrants		Initial Fair Value		Number of Warrants		Fair Value
	October 2020		399,998	$	267,999		266,666	$	179,982
	January 2021		675,000	$	2,870,666		540,000	$	381,703


		Upon Issuance				Outstanding at January 31, 2024
Date of Transaction		Number of Warrants		Initial Fair Value		Number of Warrants		Fair Value
	October 2020		399,998	$	267,999		266,666	$	87,196
	January 2021		675,000	$	2,870,666		540,000	$	198,189

	Number of Shares	Weighted-average Exercise Price per Share		Weighted-average Remaining Contractual Term (in years)		Aggregate Intrinsic Value
Balance as of April 30, 2022	1,539,999		3.38		3.89	$	427,533
Granted	—
Exercised	—
Outstanding as of April 30, 2023	1,539,999		3.38		2.89	$	—
Granted	—
Exercised	—
Outstanding at July 31, 2023	1,539,999		3.38		2.63	$	—

	Weighted-average Remaining Contractual Term (in years)		Aggregate Intrinsic Value
April 30, 2022		3.89	$	427,533
April 30, 2023		2.89	$	—
January 31, 2024		2.13	$	—

		2023		2022
Exercise Price	$	1.06 – 1.12	$	—
Stock price on date of grant		1.06 – 1.12		—
Risk-free interest rate		3.47 – 4.07%		—
Dividend yield		—		—
Expected term (years)		6.00 – 6.25		—
Volatility		257.25 – 260.22%		—

		2024		2023
Exercise Price	$	0.95 – 1.12	$	1.06 – 2.38
Stock price on date of grant		0.95 – 1.12		1.06 – 2.38
Risk-free interest rate		3.47 – 4.34%		3.34 – 7.52%
Dividend yield		—		—
Expected term (years)		6.00 – 8.25		8.25
Volatility		242.38 – 260.22%		253.52 – 513.58%%

	Shares			Weighted-Average Exercise Price		Weighted-Average Remaining Contractual Term		Aggregate Intrinsic Value		Shares			Weighted-Average Exercise Price			Weighted-Average Remaining Contractual Term		Aggregate Intrinsic Value
Outstanding as of April 30, 2022		3,694,142		$	2.17		8.56		1,407,545		3,694,142			$	2.17		8.56			1,407,545
Granted		1,503,500			1.40						1,503,500				1.40
Exercised		—			—						—				—
Forfeited or expired		(412,833	)		2.67						(412,833	)			2.67
Outstanding as of April 30, 2023		4,784,809			1.88		8.72		74,586		4,784,809				1.88		8.72			74,586
Granted		2,401,042			1.07						2,541,042				1.06
Exercised		—			—						(3,000	)			0.89
Forfeited or expired		(301,834	)		2.55						(643,751	)			2.43
Outstanding as of July 31, 2023		6,884,017			1.57		8.58		298,615
Exercisable as of July 31, 2023		3,157,975		$	2.00		6.63	$	241,274
Outstanding as of January 31, 2024											6,679,100				1.53		7.86			—
Exercisable as of January 31, 2024											3,575,496			$	1.86		6.31		$	—

	Shares			Weighted Average Grant-Date Fair Value Per Share		Shares			Weighted Average Grant-Date Fair Value Per Share
Unvested and outstanding as of April 30, 2022		1,083,675		$	2.59		1,083,675			$	2.59
Granted		780,884			2.14		780,884				2.14
Vested		(1,062,372	)		2.42		(1,062,372	)			2.42
Forfeited		(21,127	)		2.13		(21,127	)			2.13
Unvested and outstanding as of April 30, 2023		781,060			2.44		781,060				2.44
Granted		298,643			1.06		298,643				1.06
Vested		(166,346	)		1.70		(355,661	)			1.94
Forfeited		(70,656	)		1.25		(70,656	)			1.25
Unvested and outstanding as of July 31, 2023		842,701		$	2.14
Unvested and outstanding as of January 31, 2024							653,386			$	2.14

	~~July~~January 31, ~~2023~~2024	April 30, 2023
Risk-free interest rate	~~4.88~~4.73 – 5.54%	2.83 – 4.51%
Expected dividend yield	—	—
Expected term (in years)	~~2.17~~1.67 – 2.50	2.42 – 3.50
Expected volatility	~~107.27~~74.41 – 107.90%	138.49 – 235.23%

	July 31, 2023			April 30, 2023
Balance, beginning of period	$	588,205		$	1,607,497
Additions		—			—
Eliminated upon conversion of notes/exercise of warrants		—			—
Changes in fair value		(26,520	)		(1,019,292	)
Balance, end of period	$	561,685		$	588,205


	For the nine months ended January 31, 2024
	Enterprise			Consumer			Corporate			Total
Revenues	$	11,526,930		$	4,027,094		$	—		$	15,554,024
Cost of goods sold		9,050,032			4,285,087			—			13,335,119
Gross margin		2,476,898			(257,993	)		—			2,218,905

Operating expenses		10,304,246			1,860,593			6,192,676			18,357,515
Operating loss		(7,827,348	)		(2,118,586	)		(6,192,676	)		(16,138,610	)

Other expenses, net		(277,333	)		22,703			1,096,234			841,604
Net loss	$	(7,550,015	)	$	(2,141,289	)		(7,288,910	)	$	(16,980,214	)


	For the three months ended July 31, 2023
	Enterprise			Consumer			Corporate			Total
Revenues	$	1,748,129		$	1,869,219		$	—		$	3,617,348
Cost of goods sold		1,573,464			1,385,116			—			2,958,580
Gross margin		174,665			484,103			—			658,768

Operating expenses		3,153,405			703,939			2,034,295			5,891,639
Operating loss		(2,978,740	)		(219,836	)		(2,034,295	)		(5,232,871	)

Other expenses, net		122,858			22,737			431,882			577,477
Net loss	$	(3,101,598	)	$	(242,573	)	$	(2,466,177	)	$	(5,810,348	)


	As of January 31, 2024
	Enterprise		Consumer		Corporate		Total
Accounts receivable, net	$	5,091,724	$	1,760	$	—	$	5,093,484
Inventory, net		9,093,270		1,545,667		—		10,638,937
Inventory deposits	$	970,542	$	1,586,938	$	—	$	2,557,480


	For the three months ended July 31, 2022
	Enterprise			Consumer			Corporate			Total
Revenues	$	1,126,551		$	1,942,720		$	—		$	3,069,271
Cost of goods sold		1,044,431			1,667,213			—			2,711,644
Gross margin		82,120			275,507			—			357,627

Operating expenses		1,661,363			495,028			1,899,732			4,056,123
Operating loss		(1,579,243	)		(219,521	)		(1,899,732	)		(3,698,496	)

Other expenses, net		63,229			(124	)		49,998			113,103
Net loss	$	(1,642,472	)	$	(219,397	)	$	(1,949,730	)	$	(3,811,599	)


	As of July 31, 2023
	Enterprise		Consumer		Corporate		Total
Accounts receivable, net	$	720,642	$	106,649	$	—	$	827,291
Inventory, net		9,376,444		2,921,262		—		12,297,706
Inventory deposits	$	1,708,515	$	1,502,438	$	—	$	3,210,953


	As of April 30, 2023
	Enterprise		Consumer		Corporate		Total
Accounts receivable, net	$	719,862	$	61,107	$	—	$	780,969
Inventory, net		8,920,573		3,065,954		—		11,986,527
Inventory deposits	$	359,500	$	2,062,038	$	—	$	2,421,538

Exhibit		Description
~~10.1~~10.1*		~~First Amendment~~Addendum to Executive Employment Agreement with ~~Jeffrey Thompson~~Joseph Hernon
10.2		Amendment No. 4 to Share Purchase Agreement with Unusual Machines, Inc. (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on ~~May 22,~~December 15, 2023)
~~10.2~~10.3		~~First Amendment to Executive Employment Agreement with Allan Evans~~Form of 8% Promissory Note from Unusual Machines, Inc. (incorporated by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on ~~May 22,~~December 15, 2023)
~~10.3~~10.4		~~Amendment No. 2 to Share Purchase~~Form of Registration Rights Agreement ~~Amendment dated March 31, 2023~~with Unusual Machines, Inc. (incorporated by reference to Exhibit ~~10.1~~10.3 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on ~~July 14,~~December 15, 2023)
~~10.4~~23.1		~~Form~~Consent of ~~Registration Rights Agreement~~The Crone Law Group, P.C. (incorporated by reference to Exhibit ~~10.2~~23.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on ~~July 14,~~August 8, 2023)
10.5*		~~Addendum to Executive Employment Agreement with Joseph Hernon~~
31.1*		Certification of Principal Executive Officer pursuant to Exchange Act Rules 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2*		Certification of Principal Financial and accounting Officer pursuant to Exchange Act Rules 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32.1#		Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
32.2#		Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

101.INS*		Inline XBRL Instance Document ~~(the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document)~~
101.SCH*		Inline XBRL Taxonomy Extension Schema Document
101.CAL*		Inline XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF*		Inline XBRL Taxonomy Extension Definition Linkbase Document
101.LAB*		Inline XBRL Taxonomy Extension Labels Linkbase Document
101.PRE*		Inline XBRL Taxonomy Extension Presentation Linkbase Document
104*		Cover Page Interactive Data File (formatted as inline XBRL and contained in Exhibit 101)

Date: ~~September 19, 2023~~March 18, 2024		Red Cat Holdings, Inc. By: /s/ Jeffrey Thompson Jeffrey Thompson Chief Executive Officer (Principal Executive Officer)

Date: ~~September 19, 2023~~March 18, 2024		By: /s/ ~~Joseph P. Hernon~~Leah Lunger
		~~Joseph Hernon~~Leah Lunger Interim Chief Financial Officer (Principal Financial and Accounting Officer)