UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

Form 10-Q

(Mark One)

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

For the quarterly period ended ~~September 30, 2022~~March 31, 2023

☐ 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: 001-36492

~~AGEAGLE AERIAL SYSTEMS INC.~~

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

~~Nevada~~AGEAGLE AERIAL SYSTEMS INC.	~~88-0422242~~
(Exact name of registrant as specified in its charter)

Nevada		88-0422242
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)

8863 E. 34^th34th Street North,, Wichita,, Kansas		67226
(Address of principal executive offices)		(Zip Code)

Registrant’s telephone number, including area code: (620)325-6363

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

Title of Each Class		Trading Symbol(s)		Name of Each Exchange on Which Registered
Common Stock, par value $0.001 per share		UAVS		NYSE American LLC

Securities registered pursuant to Section 12(g) of the Act: None.

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, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer,” “emerging growth company” and “smaller reporting 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 Act). Yes ☐No☒

As of ~~November 14, 2022,~~May 15, 2023, there were ~~87,844,818~~92,321,375 shares of Common Stock, par value $0.001 per share, issued and outstanding.

AGEAGLE AERIAL SYSTEMS INC.

TABLE OF CONTENTS

PART I	FINANCIAL INFORMATION		3

ITEM 1.	FINANCIAL ~~STATEMENTS~~STATEMENTS::		3

	Condensed Consolidated Balance Sheets as of ~~September 30, 2022~~March 31, 2023 (unaudited) and December 31, ~~2021~~2022		3

	Condensed Consolidated Statements of Operations and Comprehensive ~~Income (Loss)~~Loss for the Three ~~and Nine~~ Months Ended ~~September 30,~~March 31, 2023 and 2022 ~~and 2021(unaudited)~~(unaudited)		4

	Condensed Consolidated Statements of Changes in Stockholders’ Equity for the Three ~~and Nine~~ Months Ended ~~September 30,~~March 31, 2023 and 2022 ~~and 2021 (unaudited~~(unaudited))		5

	Condensed Consolidated Statements of Cash Flows for the ~~Nine~~Three Months Ended ~~September 30,~~March 31, 2023 and 2022 ~~and 2021(unaudited)~~(unaudited)	8	6

	Notes to Condensed Consolidated Financial Statements (unaudited)	9	7

ITEM 2.	MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS	36	29

ITEM 3.	QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK	42	36

ITEM 4.	CONTROLS AND PROCEDURES	42	36

PART II		43	37

ITEM 1.	LEGAL PROCEEDINGS	43	37

ITEM 1A.	RISK FACTOR		37

ITEM 2.	UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS	43	37

ITEM 3.	DEFAULT UPON SENIOR SECURITIES	43	37

ITEM 4.	MINE SAFETY DISCLOSURES	43	37

ITEM 5.	OTHER INFORMATION	43	37

ITEM 6.	EXHIBITS	44	38

~~SIGNATURES~~SIGNATURES		45	39

Table of Contents

PART I – FINANCIAL INFORMATION

Item 1. Financial Statements.

~~AGEAGLE AERIAL SYSTEMS INC. AND SUBSIDIARIES~~

~~CONDENSED CONSOLIDATED BALANCE SHEETS~~
AGEAGLE AERIAL SYSTEMS INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS


	As of
	September 30, 2022 (unaudited)			December 31, 2021			As of
ASSETS							March 31, 2023 (unaudited)			December 31, 2022
CURRENT ASSETS:
Cash	$	5,302,487		$	14,590,566		$	2,847,908		$	4,349,837
Accounts receivable, net		3,178,019			2,888,879			2,910,500			2,213,040
Inventories, net		6,117,529			4,038,508			6,583,888			6,685,847
Prepaid and other current assets		1,209,555			1,292,570			838,495			1,029,548
Note receivable		185,000			185,000
Notes receivable								185,000			185,000
Total current assets		15,992,590			22,995,523			13,365,791			14,463,272

Property and equipment, net		838,058			952,128			700,079			791,155
Right of use asset		1,148,993			2,019,745			3,783,318			3,952,317
Intangible assets, net		12,217,539			13,565,494			10,855,866			11,507,653
Goodwill		64,867,282			64,867,282			23,179,411			23,179,411
Other assets		279,822			282,869			302,875			291,066
Total assets	$	95,344,284		$	104,683,041		$	52,187,340		$	54,184,874

LIABILITIES AND STOCKHOLDERS’ EQUITY
Accounts payable	$	2,194,112		$	2,526,829		$	1,467,193		$	1,845,135
Accrued expenses		1,804,299			1,901,641			1,205,554			1,680,706
Promissory note, net of debt discount								933,694			287,381
Contract liabilities		653,237			971,140			554,926			496,390
Current portion of liabilities related to acquisition agreements		—			10,061,501
Current portion of lease liabilities		739,602			1,235,977			620,973			628,113
Current portion of COVID loans		380,315			451,889			451,144			446,456
Total current liabilities		5,771,565			17,148,977			5,233,484			5,384,181

Long term portion of liabilities related to acquisition agreements		—			8,875,000
Long term portion of lease liabilities		493,774			942,404			2,998,202			3,161,703
Long term portion of COVID loans		634,251			808,021			406,354			446,813
Defined benefit plan obligation		166,472			331,726			—			106,163
Long term portion of promissory note, net of debt discount								1,384,112			1,861,539
Total liabilities		7,066,062			28,106,128			10,022,152			10,960,399

COMMITMENTS AND CONTINGENCIES (SEE NOTE 9)
COMMITMENTS AND CONTINGENCIES (SEE NOTE 11)

STOCKHOLDERS’ EQUITY:
Preferred Stock, $0.001 par value, 25,000,000 shares authorized:
Preferred Stock, Series F Convertible, $0.001 par value, 35,000 shares authorized, 6,311 shares issued and outstanding as of September 30, 2022, and no shares issued and outstanding as of December 31, 2021, respectively		6			—
Common Stock, $0.001 par value, 250,000,000 shares authorized, 87,444,818 and 75,314,988 shares issued and outstanding as of September 30, 2022 and December 31, 2021, respectively		87,445			75,315
Preferred Stock, $0.001 par value, 25,000,000 shares authorized:
Preferred Stock, Series F Convertible, $0.001 par value, 35,000 shares authorized, 7,865 shares issued and outstanding as of March 31, 2023, and 5,863 shares issued and outstanding as of December 31, 2022, respectively								8			6
Common Stock, $0.001 par value, 250,000,000 shares authorized, 90,771,375 and 88,466,613 shares issued and outstanding as of March 31, 2023, and December 31, 2022, respectively								90,772			88,467
Additional paid-in capital		150,968,638			127,626,536			158,378,640			154,679,363
Accumulated deficit		(62,587,700	)		(51,054,344	)		(116,408,919	)		(111,553,444	)
Accumulated other comprehensive loss		(190,167	)		(70,594	)
Accumulated other comprehensive income								104,687			10,083
Total stockholders’ equity		88,278,222			76,576,913			42,165,188			43,224,475
Total liabilities and stockholders’ equity	$	95,344,284		$	104,683,041		$	52,187,340		$	54,184,874

See accompanying notes to these condensed consolidated financial statements.

Table of Contents

AGEAGLE AERIAL SYSTEMS INC. AND ~~SUBSIDIARIES~~SUBSIDIARES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

AND COMPREHENSIVE ~~INCOME (LOSS)~~LOSS

(UNAUDITED)

For the Three Months Ended For the Nine Months Ended
September 30, September 30,
2022 2021 2022 2021
Revenues $ 5,490,714 $ 2,021,707 $ 14,620,565 $ 5,660,662
Cost of sales 3,407,573 1,226,911 8,622,436 2,885,008
Gross Profit 2,083,141 794,796 5,998,129 2,775,654

Operating Expenses:
General and administrative 4,175,090 2,783,290 14,093,655 10,428,040
Research and development 1,818,540 777,036 6,185,777 2,115,367
Sales and marketing 1,236,841 1,034,004 3,736,548 1,813,069
Total Operating Expenses 7,230,471 4,594,330 24,015,980 14,356,476
Loss from Operations (5,147,330 ) (3,799,534 ) (18,017,851 ) (11,580,822 )

Other Income (Expense):
Interest (expense) income, net (6,727 ) 3,834 (29,776 ) 12,850
Paycheck protection program loan forgiveness — — — 108,532
Gain on debt extinguishment 6,486,899 — 6,486,899 —
Other income, net 332,110 24,798 27,372 79,836
Total Other Income, net 6,812,282 28,632 6,484,495 201,218
Income (Loss) Before Income Taxes 1,664,952 (3,770,902 ) (11,533,356 ) (11,379,604 )
Provision for income taxes — — — —
Net Income (Loss) $ 1,664,952 $ (3,770,902 ) $ (11,533,356 ) $ (11,379,604 )

Comprehensive Income:
Amortization of unrecognized periodic pension costs 97,846 — 100,487 —
Foreign currency cumulative translation adjustment (372,368 ) — (220,060 ) —
Total comprehensive income (loss), net of tax $ 1,390,430 $ (3,770,902 ) $ (11,652,929 ) $ (11,379,604 )
Accrued dividends on preferred stock series F (94,694 ) — (94,694 ) —
Total comprehensive income (loss) available to common stockholders $ 1,295,736 $ (3,770,902 ) $ (11,747,623 ) $ (11,379,604 )
Net Earnings (Loss) Per Common Share - Basic $ 0.02 $ (0.05 ) $ (0.14 ) $ (0.17 )

Net Earnings (Loss) Per Common Share - Diluted $ 0.01 $ (0.05 ) $ (0.14 ) $ (0.17 )

Weighted Average Number of Shares Outstanding During the Period - Basic 85,966,687 75,144,113 81,004,011 68,243,666

Weighted Average Number of Shares Outstanding During the Period - Diluted 113,623,789 75,144,113 81,004,011 68,243,666

	For the Three Months Ended March 31,
	2023			2022
Revenues	$	4,057,069		$	3,841,978
Cost of sales		2,078,437			2,477,086
Gross Profit		1,978,632			1,364,892

Operating Expenses:
General and administrative		3,579,522			5,481,380
Research and development		1,582,343			2,184,924
Sales and marketing		977,875			1,180,529
Total Operating Expenses		6,139,740			8,846,833
Loss from Operations		(4,161,108	)		(7,481,941	)

Other Income (Expense):
Interest expense, net		(305,497	)		(16,332	)
Other expense, net		(132,894	)		(98,299	)
Total Other Expense, net		(438,391	)		(114,631	)
Loss Before Income Taxes		(4,599,499	)		(7,596,572	)
Provision for income taxes		—			—
Net Loss attributable to common stockholders	$	(4,599,499	)	$	(7,596,572	)

Net Loss Per Common Share – Basic and Diluted	$	(0.05	)	$	(0.10	)

Weighted Average Number of Shares Outstanding During the Period – Basic and Diluted		89,649,999			77,923,660

Comprehensive Loss:
Net Loss attributable to common stockholders	$	(4,599,499	)	$	(7,596,572	)
Amortization of unrecognized periodic pension costs		43,345			—
Foreign currency cumulative translation adjustment		51,259			20,172
Total comprehensive loss, net of tax		(4,504,895	)		(7,576,400	)
Accrued dividends on Series F Preferred Stock		(66,921	)		—
Deemed dividend on Series F Preferred Stock and warrant		(255,976	)		—
Total comprehensive loss available to common stockholder	$	(4,827,792	)	$	(7,576,400	)

See accompanying notes to these condensed consolidated financial statements.

~~AGEAGLE AERIAL SYSTEMS INC. AND SUBSIDIARIES~~
~~CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY~~4
~~FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2022~~
~~(UNAUDITED)~~Table of Contents

Par $0.001 Preferred Stock, Series F Convertible Shares Preferred Stock, Series F Convertible Amount Par
$0.001
Common Stock Common Stock Amount Additional Paid-In Capital Accumulated Other Comprehensive Loss Accumulated Deficit Total Stockholders’ Equity
Balance as of June 30, 2022 9,690 $ 10 82,445,570 $ 82,445 $ 147,686,141 $ 84,355 (64,252,652 ) $ 83,600,299
Settlement of heldback shares from contingent liability related to Measure acquisition — — (498,669 ) (499 ) 2,812,999 — — 2,812,500
Conversion of Preferred Stock, Series F Convertible shares to Common Stock (3,379 ) (4 ) 5,450,000 5,450 (5,446 ) — — —
Dividends of preferred stock series F — — — — (94,694 ) — — (94,694 )
Issuance of Restricted Common Stock — — 12,917 14 (14 ) — — —
Exercise of stock options — — 35,000 35 12,815 — — 12,850
Stock-based compensation expense — — — — 556,837 — — 556,837
Amortization of unrecognized periodic pension costs — — — — — 97,846 — 97,846
Foreign currency cumulative translation adjustment — — — — — (372,368 ) — (372,368 )
Net loss — — — — — — 1,664,952 1,664,952
Balance as of September 30, 2022 6,311 $ 6 87,444,818 $ 87,445 $ 150,968,638 $ (190,167 ) (62,587,700 ) $ 88,278,222 )

Par $0.001 Preferred Stock, Series F Convertible Shares Preferred Stock, Series F Convertible Amount Par
$0.001
Common Stock Common Stock Amount Additional Paid-In Capital Accumulated Other Comprehensive Loss Accumulated Deficit Total Stockholders’ Equity
Balance as of December 31, 2021 — $ — 75,314,988 $ 75,315 $ 127,626,536 $ (70,594 ) $ (51,054,344 ) $ 76,576,913
Settlement of heldback shares from contingent liability related to Measure acquisition — — (498,669 ) (499 ) 2,812,999 — — 2,812,500
Issuance of Preferred Stock, Series F Convertible, net of issuance costs 10,000 10 — — 9,919,990 — — 9,920,000
Conversion of Preferred Stock, Series F Convertible shares to Common Stock (3,689 ) (4 ) 5,950,000 5,950 (5,946 ) — — —
Dividends of preferred stock series F — — — — (94,694 ) — — (94,694 )
Sale of Common Stock, net of issuance costs — — 4,251,151 4,251 4,579,090 — — 4,583,341
Issuance of Common Stock for acquisition of senseFly — — 1,927,407 1,927 2,998,073 — — 3,000,000
Issuance of Restricted Common Stock — — 314,941 316 (316 ) — — —
Exercise of stock options — — 185,000 185 74,165 — — 74,350
Stock-based compensation expense — — — — 3,058,741 — — 3,058,741
Amortization of unrecognized periodic pension costs — — — — — 100,487 — 100,487
Foreign currency translation adjustment — — — — — (220,060 ) — (220,060 )
Net loss — — — — — — (11,533,356 ) (11,533,356 )
Balance as of September 30, 2022 6,311 $ 6 87,444,818 $ 87,445 $ 150,968,638 $ (190,167 ) $ (62,587,700 ) $ 88,278,222

AGEAGLE AERIAL SYSTEMS INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
FOR THE THREE MONTHS ENDED MARCH 31, 2023
(UNAUDITED)

	Par $0.001 Preferred Stock, Series F Convertible Shares			Preferred Stock, Series F Convertible Amount			Par $0.001 Common Stock		Common Stock Amount		Additional Paid-In Capital			Accumulated Other Comprehensive Loss		Accumulated Deficit			Total Stockholders’ Equity
Balance as of December 31, 2022		5,863		$	6			88,466,613	$	88,467	$	154,679,363		$	10,083	$	(111,553,444	)	$	43,224,475
Issuance of Preferred Stock, Series F Convertible, net of issuance cost		3,000			3			—		—		2,999,997			—		—			3,000,000
Conversion of Preferred Stock, Series F Convertible shares to Common Stock		(998	)		(1	)		2,304,762		2,305		(2,304	)		—		—			—
Dividends on Series F Preferred Stock		—			—			—		—		(66,921	)		—		—			(66,921	)
Deemed dividend on Series F Preferred Stock and warrant		—			—			—		—		255,976			—		(255,976	)		—
Stock-based compensation expense		—			—			—		—		512,529			—		—			512,529
Amortization of unrecognized periodic pension costs		—			—			—		—		—			43,345		—			43,345
Foreign currency cumulative translation adjustment		—			—			—		—		—			51,259		—			51,259
Net loss		—			—			—		—		—			—		(4,599,499	)		(4,599,499	)
Balance as of March 31, 2023		7,865		$	8			90,771,375	$	90,772	$	158,378,640		$	104,687	$	(116,408,919	)	$	42,165,188

See accompanying notes to condensed consolidated financial statements.

AGEAGLE AERIAL SYSTEMS INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
FOR THE THREE ~~AND NINE~~ MONTHS ENDED ~~SEPTEMBER 30, 2021~~MARCH 31, 2022
(UNAUDITED)

Par
$0.001
Common Stock Common Stock Amount Additional Paid-In Capital Accumulated Other Comprehensive Loss Accumulated Deficit Total Stockholders’ Equity
Balance as of June 30, 2021 74,668,560 $ 74,669 $ 123,377,671 $ — $ (28,554,366 ) $ 94,897,974
Sales of Common Stock, net of issuance costs 434,777 435 2,221,107 — — 2,221,542
Exercise of stock options 81,861 81 37,262 — — 37,343
Stock-based compensation expense 104,166 104 792,927 — — 793,031
Net loss — — — — (3,770,902 ) (3,770,902 )
Balance as of September 30, 2021 75,289,364 $ 75,289 $ 126,428,967 $ — $ (32,325,268 ) $ 94,178,988

Par
$0.001
Common Stock Common Stock Amount Additional Paid-In Capital Accumulated Other Comprehensive Loss Accumulated Deficit Total Stockholders’ Equity
Balance as of December 31, 2020 58,636,365 $ 58,636 $ 47,241,757 $ — $ (20,945,664 ) $ 26,354,729
Sale of Common Stock, net of issuance costs 6,763,091 6,763 37,175,883 — — 37,182,646
Sale of Common Stock from exercise of warrants 2,516,778 2,517 8,302,851 — — 8,305,368
Issuance of Common Stock for MicaSense Acquisition 540,541 541 2,999,459 — — 3,000,000
Issuance of Common Stock for Measure Acquisition 5,319,145 5,319 24,369,681 — — 24,375,000
Stock issued in exchange for professional services 550,000 550 2,906,450 — — 2,907,000
Exercise of stock options 487,876 487 112,681 — — 113,168
Stock-based compensation expense 475,568 476 3,320,205 — — 3,320,681
Net loss — — — — (11,379,604 ) (11,379,604 )
Balance as of September 30, 2021 75,289,364 $ 75,289 $ 126,428,967 $ — $ (32,325,268 ) $ 94,178,988

	Par $0.001 Preferred Stock, Series F Convertible Shares		Preferred Stock, Series F Convertible Amount		Par $0.001 Common Stock Shares		Common Stock Amount		Additional Paid-In Capital		Accumulated Other Comprehensive Loss			Accumulated Deficit			Total Stockholders’ Equity
Balance as of December 31, 2021		—	$	—		75,314,988	$	75,315	$	127,626,536	$	(70,594	)	$	(51,054,344	)	$	76,576,913
Sales of common stock, net of issuance costs		—		—		4,251,151		4,251		4,579,090		—			—			4,583,341
Issuance of Common Stock for SenseFly Acquisition		—		—		1,927,407		1,927		2,998,073		—			—			3,000,000
Exercise of stock options		—		—		75,000		75		30,675		—			—			30,750
Stock-based compensation expense		—		—		—		—		1,753,881		—			—			1,753,881
Foreign currency cumulative translation adjustment		—		—		—		—		—		20,172			—			20,172
Net loss		—		—		—		—		—		—			(7,596,572	)		(7,596,572	)
Balance as of March 31, 2022		—	$	—		81,568,546	$	81,568	$	136,988,255	$	(50,422	)	$	(58,650,916	)	$	78,368,485

See accompanying notes to condensed consolidated financial statements.

Table of Contents

AGEAGLE AERIAL SYSTEMS INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED)


	For the Nine Months Ended September 30,						For the Three Months Ended March 31,
	2022			2021			2023			2022
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss	$	(11,533,356	)	$	(11,379,604	)	$	(4,599,499	)	$	(7,596,572	)
Adjustments to reconcile net loss to net cash used in operating activities:
Stock-based compensation		3,058,741			3,320,681			512,529			1,753,881
Stock issued in exchange for professional services		—			2,907,000
Paycheck Protection Program loan forgiveness		—			(108,532	)
Depreciation and amortization		2,887,244			784,701			1,001,338			875,990
Defined benefit plan obligation and other		(148,851	)		—			(148,764	)		(7,992	)
Loss on disposal of property and equipment		—			3,712
Gain on debt extinguishment		(6,486,899	)		—
Amortization of debt discount								168,885			—
Changes in assets and liabilities:
Accounts receivable, net		(396,617	)		(193,348	)		(684,800	)		(232,756	)
Inventories, net		(2,221,569	)		(912,683	)		138,756			(1,287,229	)
Prepaid expenses and other assets		22,579			(523,638	)		228,733			(144,118	)
Accounts payable		(281,937	)		622,825			(383,607	)		(594,938	)
Accrued expenses and other liabilities		(193,818	)		(1,452,158	)		(547,170	)		(105,019	)
Contract liabilities		(307,610	)		253,323			56,577			828,410
COVID loan		(173,313	)		—
COVID loans								(44,598	)		—
Other		433,357			—			67,094			—
Net cash used in operating activities		(15,342,049	)		(6,677,721	)		(4,234,526	)		(6,510,343	)

CASH FLOWS FROM INVESTING ACTIVITIES:
Purchases of property and equipment		(250,379	)		(225,642	)		(5,337	)		(74,951	)
Payment of acquisition-related liabilities		(6,610,900	)		—
Acquisition of senseFly, net of cash acquired								—			(489,989	)
Acquisition of MicaSense, net of cash acquired		—			(14,536,863	)		—			(2,446,512	)
Acquisition of Measure, net of cash acquired		—			(14,916,850	)
Capitalization of platform development costs		(635,568	)		(762,881	)		(139,509	)		(319,799	)
Capitalization of internal use software costs		(565,894	)		—			(109,345	)		(171,907	)
Notes receivable		—			(200,000	)
Net cash used in investing activities		(8,062,741	)		(30,642,236	)		(254,191	)		(3,503,158	)

CASH FLOWS FROM FINANCING ACTIVITIES:
Sales of Common Stock, net of issuance costs		4,583,341			37,182,646			—			4,583,341
Sale of Common Stock from exercise of warrants		—			8,305,368
Sale of Preferred Stock, Series F Convertible, net of issuance costs		9,920,000			—
Sale of Preferred Stock, Series F Convertible								3,000,000			—
Exercise of stock options		74,350			113,168			—			30,750
Net cash provided by financing activities		14,577,691			45,601,182			3,000,000			4,614,091

Effects of foreign exchange rates on cash flows		(460,980	)		—			(13,212	)		(4,517	)

Net (decrease) increase in cash		(9,288,079	)		8,281,225
Net decrease in cash								(1,501,929	)		(5,403,927	)
Cash at beginning of period		14,590,566			23,940,333			4,349,837			14,590,566
Cash at end of period	$	5,302,487		$	32,221,558		$	2,847,908		$	9,186,639

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Interest cash paid	$	—		$	—		$	—		$	—
Income taxes paid	$	—		$	—		$	—		$	—
NON-CASH INVESTING AND FINANCING ACTIVITIES:
Conversion of Preferred Stock, Series F Convertible to Common Stock							$	2,305		$	—
Dividends on Series F Preferred Stock							$	66,921		$	—
Deemed dividend on Series F Preferred stock and warrant							$	255,976		$	—
Stock consideration for the senseFly Acquisition	$	3,000,000			—		$	—		$	3,000,000
Conversion of Preferred Stock, Series F Convertible to Common Stock		5,950			—
Dividends on preferred stock series F		94,694			—
Issuance of Restricted Common Stock		316			—
Settlement of Common Stock from contingent liability related to Measure	$	2,812,500		$	—
Acquisition liability related to the MicaSense Acquisition	$	—		$	5,000,000
Stock consideration for the MicaSense Acquisition	$	—		$	3,000,000
Acquisition liability related to the Measure Acquisition	$	—		$	5,625,000
Stock consideration for the Measure Acquisition	$	—		$	24,375,000

See accompanying notes to condensed consolidated financial statements.

Table of Contents

AGEAGLE AERIAL SYSTEMS INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE ~~AND NINE~~ MONTHS ENDED ~~SEPTEMBER 30,~~MARCH 31, 2023 AND 2022 ~~AND 2021~~

(UNAUDITED)

Note 1 – Description of the Business and Basis of Presentation

Description of Business – AgEagle™ Aerial Systems Inc. (“("AgEagle” or the ~~“Company”~~"Company”), through its wholly-owned subsidiaries, AgEagle Aerial, Inc., DBA MicaSense™, Inc. (“("MicaSense”), Measure Global, Inc. (“("Measure”), senseFly SA, and senseFly Inc. (collectively ~~“senseFly”~~"senseFly”), is actively engaged in designing and delivering best-in-class ~~autonomous unmanned aerial systems,~~drones, sensors and software that solve important problems for its customers in a wide range of industry verticals, including energy/utilities, infrastructure, agriculture and government.

~~During~~Founded in 2010, AgEagle was originally formed to pioneer proprietary, professional-grade, fixed-winged drones and aerial imagery-based data collection and analytics solutions for the agriculture industry. Today, the Company is earning distinction as a globally respected market leader offering customer-centric, advanced, autonomous unmanned aerial systems (“UAS”) which drive revenue at the intersection of flight hardware, sensors and software for industries that include agriculture, military/defense, public safety, surveying/mapping and utilities/engineering, among others. AgEagle has also achieved numerous regulatory firsts, including earning governmental approvals for its commercial and tactical drones to fly Beyond Visual Line of Sight (“BVLOS”) and/or Operations Over People (“OOP”) in the United States, Canada, Brazil and the European Union and being awarded Blue UAS certification from the Defense Innovation Unit of the U.S. Department of Defense.

AgEagle’s shift and expansion from solely manufacturing fixed-wing farm drones in 2018, to offering what the Company believes is one of the industry’s best fixed-wing, full-stack drone solutions, culminated in 2021 when the Company acquired three market-leading companies engaged in producing UAS airframes, sensors and software for commercial and government use. In addition to a robust portfolio of proprietary, connected hardware and software products; an established global network of over 200 UAS resellers; and enterprise customers worldwide; these acquisitions also brought AgEagle a highly valuable workforce comprised largely of experienced engineers and technologists with deep expertise in the fields of robotics, automation, manufacturing and data science. In 2022, the Company succeeded in integrating all three acquired companies with AgEagle to form one global company focused on taking autonomous flight performance to a higher level.

The business acquisitions completed during the year ended December 31, 2021 by the Company ~~acquired~~of 100% of the outstanding stock of MicaSense, Measure and senseFly, ~~respectively. These three business acquisitions~~respectively are collectively referred to as the ~~“2021~~"2021 Business Acquisitions.”

The Company is currently headquartered in Wichita, Kansas, where we house our sensor manufacturing operations, and we operate business and drone manufacturing operations in Raleigh, North Carolina. In addition, the Company operates business and manufacturing operations in Lausanne, Switzerland in support of our international business activities.

Basis of Presentation – The condensed consolidated financial statements of the Company are presented in United States dollars and have been prepared in accordance with accounting principles generally accepted in the United States of America (“("U.S. GAAP”). In the opinion of management, the Company has made all necessary adjustments, which include normal recurring adjustments, for a fair statement of the Company’s consolidated financial position and results of operations for the periods presented. Certain information and disclosures included in the annual consolidated financial statements prepared in accordance with U.S. GAAP have been condensed or omitted pursuant to the U.S. Securities and Exchange Commission (“("SEC”) rules. These condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements and accompanying notes for the year ended December 31, ~~2021,~~2022, included in the Company’s Annual Report on Form 10-K, as filed with the SEC on April ~~12, 2022.~~4, 2023. The results for the ~~three~~three-month period ended March 31, 2023 and ~~nine month periods ended September 30,~~ 2022, are not necessarily indicative of the results to be expected for a full year, any other interim periods or any future year or ~~period.~~periods.

Table of Contents

AGEAGLE AERIAL SYSTEMS INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED MARCH 31, 2023 AND 2022

(UNAUDITED)

Note 1 – Description of the Business and Basis of Presentation-Continued

The condensed consolidated financial statements include the accounts of AgEagle and its wholly-owned subsidiaries, AgEagle Aerial, Inc., Measure Global, Inc. and senseFly. All significant intercompany balances and transactions have been eliminated in consolidation.

A description of certain of the Company’s accounting policies and other financial information is included in the Company’s audited consolidated financial statements filed with the SEC on Form 10-K for the year ended December 31, 2022. The summary of significant accounting policies presented below is designed to assist in understanding the Company’s condensed consolidated financial statements. Such condensed consolidated financial statements and accompanying notes are the representations of the Company’s management, who are responsible for their integrity and objectivity.

Liquidity and Going Concern – In pursuit of the Company’s long-term growth strategy and ~~recent~~ acquisitions, the Company has sustained continued operating losses. During the ~~nine~~three months ended ~~September 30, 2022,~~March 31, 2023, the Company incurred a net loss of $~~11,533,356~~ $4,599,499 and used cash in operating activities of $~~15,342,049~~.$4,234,526. As of ~~September 30, 2022,~~March 31, 2023, the Company has working capital of $~~10,221,025~~$8,132,307 and an accumulated deficit of $~~62,587,700~~.$116,408,919. While the Company has historically been successful in raising capital to meet its working capital needs, the ability to continue raising such capital ~~to enable the Company to continue its growth~~ is not guaranteed. ~~Therefore, there~~There is 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 12 months from the date these condensed consolidated financial statements were issued. The Company is evaluating strategies to obtain the required additional funding for future ~~operation~~operations and the restructuring of operations to grow revenues and reduce expenses.

If the Company is unable to generate significant sales growth in the near term and raise additional capital, there is a risk that the Company could default on additional obligations; and could be required to discontinue or significantly reduce the scope of its operations if no other means of financing operations are available. The condensed 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.

~~AGEAGLE AERIAL SYSTEMS INC. AND SUBSIDIARIES~~

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2022 AND 2021

~~(UNAUDITED)~~Note 2 – Summary of Significant Accounting Policies

~~Note 1 – Description~~The summary of significant accounting policies presented below is designed to assist in understanding the Company’s condensed consolidated financial statements. Such condensed consolidated financial statements and accompanying notes are the representations of the ~~Business~~Company’s management, who are responsible for their integrity and ~~Basis~~objectivity. These accounting policies conform to accounting principles generally accepted in the United States of ~~Presentation – Continued~~America (“US GAAP”) in all material respects and have been consistently applied in preparing the accompanying condensed consolidated financial statements.

Risks and Uncertainties – Global economic challenges, including the impact of the war in Ukraine, the COVID-19 pandemic, rising inflation and supply-chain disruptions, adverse labor market conditions could cause economic uncertainty and volatility. During the three and nine months ended September 30, 2022, the COVID-19 pandemic continued to have a significant negative impact on the unmanned aerial vehicle (“UAV”) systems industry, the Company’s customers and business globally. The aforementioned risks and their respective impacts on the UAV industry and the Company’s operational and financial performance remains uncertain and outside of the Company’s control. Specifically, ~~as a result~~because of the aforementioned continuing risks, the Company’s ability to access components and parts needed in order to manufacture its proprietary drones and sensors, and to perform quality testing have been, and continue to be, impacted. If either the Company or any of its third parties in the supply chain for materials used in our manufacturing and assembly processes continue to be adversely impacted, the Company’s supply chain may be further disrupted, limiting its ability to manufacture and assemble products. ~~The Company expects the pandemic, inflation and supply-chain disruptions and its effects to continue to have a significant negative impact on its business for the duration~~

Table of Contents

AGEAGLE AERIAL SYSTEMS INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED MARCH 31, 2023 AND 2022

(UNAUDITED)

Note 2 – Summary of ~~the pandemic and during the subsequent economic recovery, which could be for an extended period of time.~~Significant Accounting Policies-Continued

A description of certain of the Company’s accounting policies and other financial information is included in the Company’s audited consolidated financial statements filed with the SEC on Form 10-K for the year ended December 31, 2021. The summary of significant accounting policies presented below is designed to assist in understanding the Company’s condensed consolidated financial statements. Such condensed consolidated financial statements and accompanying notes are the representations of the Company’s management, who are responsible for their integrity and objectivity.

Use of Estimates – The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Significant estimates include the reserve for obsolete inventory, valuation of stock issued for services and stock options, valuation of intangible assets, ~~including goodwill, foreign currency exchange rates, valuation of defined benefit plan obligations~~ and the valuation of deferred tax assets.

Fair Value Measurements and Disclosures – ASC Topic 820, Fair Value Measurement (“ ("ASC 820”), requires companies to determine fair value based on the price that would be received to sell the asset or paid to transfer the liability to a market participant. ASC 820 emphasizes that fair value is a market-based measurement, not an entity-specific measurement.

The guidance requires that assets and liabilities carried at fair value be classified and disclosed in one of the following categories:

●	Level 1: Quoted market prices in active markets for identical assets or liabilities.

●	Level 2: Observable market-based inputs or unobservable inputs that are corroborated by market data.

●	Level 3: Unobservable inputs that are not corroborated by market data.

For short-term classes of our financial instruments, which include cash, accounts receivable, prepaid expenses, notes receivable, accounts payable and accrued expenses, their carrying amounts approximate fair value due to their short-term nature. The outstanding ~~loans~~loan related to the ~~business acquisitions and~~ COVID Loans ~~are~~is carried at face value, which approximates fair value. As of ~~September 30, 2022~~March 31, 2023 and December 31, ~~2021,~~2022, the Company did not have any financial assets or liabilities measured and recorded at fair value on the Company’s condensed consolidated balance sheets on a recurring basis.

~~AGEAGLE AERIAL SYSTEMS INC. AND SUBSIDIARIES~~

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2022 AND 2021

~~(UNAUDITED)~~

~~Note 2~~ Inventories –~~Summary of Significant Accounting Policies~~

~~Inventories~~– Inventories, which consist of raw materials, finished goods and work-in-process, are stated at the lower of cost or net realizable value, with cost being determined by the average-cost method, which approximates the first-in, first-out method. Cost components include direct materials and direct labor. At each balance sheet date, the Company evaluates its inventories for excess quantities and obsolescence. This evaluation primarily includes an analysis of forecasted demand in relation to the inventory on hand, among consideration of other factors. The physical condition (e.g., age and quality) of the inventories is also considered in establishing its valuation. Based upon the evaluation, provisions are made to reduce excess or obsolete inventories to their estimated net realizable values. Once established, write-downs are considered permanent adjustments to the cost basis of the respective inventories. These adjustments are estimates, which could vary significantly, either favorably or unfavorably, from the amounts that the Company may ultimately realize upon the disposition of inventories if future economic conditions, customer inventory levels, product discontinuances, sales return levels or competitive conditions differ from the Company’s estimates and expectations.

Cash Concentrations -The Company maintains its cash balances at financial institutions that are insured by the Federal Deposit Insurance Corporation (“FDIC”) up to $250,000. The Company has significant cash balances at financial institutions which throughout the year regularly exceed the federally insured limit of $250,000. Any loss incurred or a lack of access to such funds could have a significant adverse impact on the Company's financial condition, results of operations, and cash flows.

Revenue Recognition and Concentration – ~~The majority~~ Most of the Company’s revenues are derived primarily through the sales of ~~drone and drone related products and services,~~drones, sensors and related accessories, and software subscriptions. All contracts and agreements are a fixed price and are accounted for in accordance with ASC Topic 606, Revenue from Contracts with Customers.

Table of Contents

AGEAGLE AERIAL SYSTEMS INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED MARCH 31, 2023 AND 2022

(UNAUDITED)

Note 2 – Summary of Significant Accounting Policies-Continued

The Company generally recognizes revenue on sales to customers, dealers, and distributors upon satisfaction of performance obligations which generally occurs once ~~control transfers~~controls transfer to customers, which is when product is shipped or delivered depending on specific shipping terms and, where applicable, a customer acceptance has been obtained. The fee is not considered to be fixed or determinable until all material contingencies related to the sales have been resolved. The Company records revenue in the statements of operations and comprehensive loss net of any sales, use, value added, or certain excise taxes imposed by governmental authorities on specific sales transactions and net of any discounts, allowances and returns.

Under fixed-price contracts, the Company agrees to perform the specified work for a pre-determined price. To the extent the Company’s actual costs vary from the estimates upon which the price was negotiated, it will generate more or less profit or could incur a loss. The Company accounts for a contract after it has been approved by all parties to the arrangement, the rights of the parties are identified, payment terms are identified, the contract has commercial substance and collectability of consideration is probable.

The Company’s software subscriptions to its platforms, HempOverview and Ground Control, are offered on a subscription basis. These subscription fees are recognized equally over the membership period as the services are provided.

Additionally, customer payments received in advance of the Company completing performance obligations are recorded as contract liabilities. Customer deposits represent customer prepayments and are recognized as revenue when the term of the sale or performance obligation is completed. As of March 31, 2023 and December 31, 2022, respectively, contract liabilities represents $554,926 and $496,390.

~~The Company’s software subscriptions to its platforms,~~ ~~HempOverview~~ ~~and~~ ~~Ground Control~~~~, are offered on a subscription basis. These subscription fees are recognized ratably over each monthly membership period as the services are provided.~~

~~AGEAGLE AERIAL SYSTEMS INC. AND SUBSIDIARIES~~

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2022 AND 2021

~~(UNAUDITED)~~

~~Note 2 – Summary of Significant Accounting Policies-Continued~~

Capitalized Software Development Costs — - Software development costs for software to be sold, leased or marketed are accounted for in accordance with ASC Topic 985-20, Software — Costs of Software to be Sold, Leased or Marketed. Costs associated with the planning and design phase of software development are classified as research and development costs and are expensed as incurred. Once technological feasibility has been established, a portion of the costs incurred in development, including coding, testing and quality assurance, are capitalized until available for general release to customers, and subsequently reported at the lower of unamortized cost or net realizable value. Amortization is recorded per the individual technology software being released and is included in cost of sales on the condensed consolidated statements of operations and comprehensive ~~income (loss).~~loss. Annual amortization is recognized on a straight-line basis over the remaining economic life of the software (typically ~~two~~three years). Unamortized capitalized costs determined to be in excess of the net realizable value of a solution are expensed at the date of such determination. As of ~~September 30, 2022~~March 31, 2023 and December 31, ~~2021,~~2022, respectively, capitalized software costs for platform development, ~~costs,~~ net of accumulated amortization, totaled $~~1,301,691~~$1,306,380 and $~~995,880~~,$1,332,516, respectively, and are included in ~~intangibles,~~intangible assets, net on the condensed consolidated balance sheets.

Internal-use Software Costs—- Internal-use software development costs are accounted for in accordance with ASC Topic 350-40, Internal-Use Software. The costs incurred in the preliminary stages of development are expensed as research and development costs as incurred. Once an application has reached the development stage, internal and external costs incurred to develop internal-use software are capitalized and amortized on a straight-line basis over the estimated useful life of the software (typically three to five years). Maintenance and enhancement costs, including those costs in the post-implementation stages, are typically expensed as incurred, unless such costs relate to substantial upgrades and enhancements to the software that result in added functionality, in which case the costs are capitalized and amortized on a straight-line basis over the estimated useful life of the software. The Company reviews the carrying value for impairment whenever facts and circumstances exist that would suggest that assets might be impaired or that the useful lives should be modified. Amortization expense related to capitalized internal-use software development costs is included in general and administrative expenses on the condensed consolidated statements of ~~operations and comprehensive income (loss).~~ operations.

Table of Contents

AGEAGLE AERIAL SYSTEMS INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED MARCH 31, 2023 AND 2022

(UNAUDITED)

Note 2 – Summary of Significant Accounting Policies-Continued

As of ~~September 30, 2022~~March 31, 2023 and December 31 ~~2021,~~2022, capitalized software ~~development~~ costs for internal-use software ~~net of accumulated amortization, totaled $740,923~~ ~~and $278,264, respectively, relate~~related to the Company’s implementation of its enterprise resource planning (“ERP”) ~~software. Internal-use~~ software, ~~costs~~totaled $751,976 and $721,795, respectively, net of accumulated amortization and are included in ~~intangibles,~~intangible assets, net on the condensed consolidated balance sheets. The Company placed its ERP into service on May 1, 2022.

Foreign Currency — - The Company translates assets and liabilities of its foreign subsidiary, senseFly S.A., to their U.S. dollar equivalents at exchange rates in effect as of the balance sheet date. Translation adjustments are not included in determining net income but are recorded in accumulated other comprehensive income ~~(loss)~~ on the condensed consolidated balance sheets. The Company translates the condensed consolidated statements of operations and comprehensive ~~income (loss)~~loss of its foreign subsidiary at average exchange rates for the applicable period. Foreign currency transaction gains and losses, arising primarily from changes in exchange rates on foreign currency denominated revenues, certain purchases and intercompany transactions are recorded in other income (expense) ~~income,~~, net in the condensed consolidated statements of operations and comprehensive ~~income (loss).~~loss.

Shipping Costs– All shipping costs billed directly to the customer are directly offset to shipping costs resulting in a net expense to the Company, which is included in cost of goods sold in the accompanying condensed consolidated statements of operations and comprehensive ~~income (loss).~~loss. For the three ~~and nine~~ months ended ~~September 30,~~March 31, 2023 and 2022, ~~and 2021,~~ shipping costs were $~~75,074~~$64,936 and $~~27,024, respectively, and $220,049~~ ~~and $62,614~~,$59,458, respectively.

Advertising Costs– Advertising costs are charged to operations as incurred and presented in sales and marketing expenses in the condensed consolidated statements of operations and comprehensive ~~income (loss).~~loss. For the three ~~and nine~~ months ended ~~September 30,~~March 31, 2023 and 2022, ~~and 2021,~~ advertising costs were $~~139,480~~$40,689 and $~~50,941, respectively, and $303,862~~ ~~and $141,626~~,$60,626, respectively.

Vendor Concentrations – As of ~~September 30, 2022~~March 31, 2023 and December 31, ~~2021,~~2022, there was one significant vendor that the Company relies upon to perform certain services for the Company’s technology platform. This vendor provides services to the Company, which can be replaced by alternative vendors should the need arise.

~~AGEAGLE AERIAL SYSTEMS INC. AND SUBSIDIARIES~~

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2022 AND 2021

~~(UNAUDITED)~~

~~Note 2 – Summary of Significant Accounting Policies-Continued~~

~~Income (Loss)~~Loss Per Common Share and Potentially Dilutive Securities– Basic ~~income (loss)~~loss per share is computed by dividing net ~~income (loss)~~loss by the weighted average number of common shares outstanding for the period. Diluted ~~income (loss)~~loss per share is computed by dividing net ~~income (loss)~~loss by the weighted average number of common shares outstanding plus Common Stock, par value $~~0.001~~$0.0001 (“Common Stock”) equivalents (if dilutive) related to warrants, options, and convertible instruments. For the three months ended March 31, 2023 and 2022, the Company has excluded all common equivalent shares outstanding for restricted stock units (“RSUs”) and ~~convertible instruments. As of September 30, 2022, the Company had~~ ~~629,367~~ ~~of unvested RSUs,~~ ~~2,484,373~~options ~~outstanding~~ to purchase ~~shares of~~ Common Stock ~~and~~ ~~6,311~~ ~~shares of Series F Preferred Stock convertible into 10,179,032 shares of Common Stock, and~~ ~~16,129,032~~ ~~Common Stock warrants. As of December 31, 2021, the Company had~~ ~~821,405~~ ~~unvested RSUs and~~ ~~2,541,667~~ ~~options outstanding to purchase shares of Common Stock.~~

~~The following dilutive shares have been excluded~~ from the calculation of diluted net loss per share, ~~as their effect would be~~because these securities are anti-dilutive for the ~~three months ended September 30, 2022, 629,367~~periods presented. As of March 31, 2023, the Company had 499,856 unvested RSUs ~~727,667~~and 2,690,543 options outstanding to purchase shares of Common ~~Stock, 6,311 shares~~Stock. As of ~~Preferred Stock, Series F Convertible into 10,179,032~~December 31, 2022, the Company had 557,476 unvested RSUs, and 2,561,231 options outstanding to purchase shares of Common ~~Stock,~~Stock. As of March 31, 2023 and ~~16,129,032 Common Stock warrants. See Note 7 — Equity.~~December 31, 2022, the company has 28,271,747 and 21,129,032 common stock warrants, respectively.

Segment Reporting – In accordance with ASC Topic 280, Segment Reporting,(“ASC 280”), the Company identifies operating segments as components of an entity for which discrete financial information is available and is regularly reviewed by the chief operating decision maker in making decisions regarding resource allocation and performance assessment. The Company ~~operates in three segments: Drones and Custom Manufacturing, Sensors and Software-as-a Service (“SaaS”).~~defines the term “chief operating decision maker” to be its chief executive officer.

Table of Contents

AGEAGLE AERIAL SYSTEMS INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED MARCH 31, 2023 AND 2022

(UNAUDITED)

Note 2 – Summary of Significant Accounting ~~Pronouncements – Adopted~~ – ~~During the first quarter of 2022, the Company early adopted Accounting Standards Update (“ASU”) ASU 2020-06,~~ ~~Debt – Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging – Contracts in Entity’s Own Equity (Subtopic 815-40)~~ (“ASU 2020-06”). The update simplifies the accounting for convertible debt instruments and convertible preferred stock by reducing the number of accounting models and limiting the number of embedded conversion features separately recognized from the primary contract. The guidance also includes targeted improvements to the disclosures for convertible instruments and earnings per share. For smaller reporting companies, ASU 2020-06 is effective for fiscal years beginning after December 15, 2023, including interim periods within those fiscal years. Early adoption is permitted, but no earlier than fiscal years beginning after December 15, 2020. The Company adopted ASU 2020-06 in the first quarter of 2022 using the modified retrospective method. Prior to its adoption of ASU 2020-06, the Company did not have financial instruments that would have required a cumulative effect to be recognized as an adjustment to its opening balance of accumulated deficit.Policies-Continued

The Company has determined that it operates in four segments:

	·	Drones, which comprises revenues earned from contractual arrangements to develop, manufacture and /or modify complex drone related products, and to provide associated engineering, technical and other services according to customer specifications.

	·	Sensors, which comprises the revenue earned through the sale of sensors, cameras, and related accessories.

	·	SaaS, which comprises revenue earned through the offering of online-based subscriptions.

	·	Corporate, which comprises corporate costs only.

New Accounting Pronouncements ~~– Pending~~ —- In March 2022, the FASB issued Accounting Standards Update (“ASU”) No. 2022-02, Financial Instruments-Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures (“ASU 2022-02”), which addresses areas identified by the FASB as part of its post-implementation review of its previously issued credit losses standard, ASU 2016-13, that introduced the Current Expected Credit Loss (“CECL”) model. ASU 2022-02 eliminates the accounting guidance for troubled debt restructurings by creditors that have adopted the CECL model and enhances disclosure requirements for certain loan refinancings and restructurings made with borrowers experiencing financial difficulty. In addition, ASU 2022-02 requires a public business entity to disclose current-period gross write-offs for financing receivables and net investment in leases by year of origination in the vintage disclosures. ASU 2022-02 is effective for the fiscal years beginning after December 15, 2022, and for periods within those fiscal years. Early adoption is permitted. The ~~adoption of~~Company adopted ASU 2022-02 iseffective January 1, 2023 and it did not ~~expected to~~ have a material impact on the Company’s condensed consolidated financial statements.

Other recent accounting pronouncements issued by FASB did not or are not believed by management to have a material impact on the Company’s present or future condensed consolidated financial statements.

Table of Contents

AGEAGLE AERIAL SYSTEMS INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE ~~AND NINE~~ MONTHS ENDED ~~SEPTEMBER 30,~~MARCH 31, 2023 AND 2022 ~~AND 2021~~

(UNAUDITED)

Note 3 – Balance Sheets

Accounts Receivable, net

As of ~~September 30, 2022~~March 31, 2023 and December 31, ~~2021,~~2022, accounts receivable, net consist of the following:

Schedule of accounts receivable, net
	September 30, 2022			December 31, 2021			March 31, 2023			December 31, 2022
Accounts receivable	$	3,202,003		$	2,918,435		$	2,927,417		$	2,229,840
Less: Provisions for doubtful accounts		(23,984	)		(29,556	)		(16,917	)		(16,800	)
Accounts receivable, net	$	3,178,019		$	2,888,879		$	2,910,500		$	2,213,040

Inventories, Net

As of ~~September 30, 2022~~March 31, 2023 and December 31, ~~2021,~~2022, inventories, net consist of the following:

Schedule Of Inventories
	September 30, 2022			December 31, 2021			March 31, 2023			December 31, 2022
Raw materials	$	3,098,858		$	2,862,293		$	4,455,666		$	5,288,206
Work-in process		1,386,567			647,829			898,614			1,106,056
Finished goods		1,892,104			833,785			1,554,238			614,400
Gross inventories		6,377,529			4,343,907			6,908,518			7,008,662
Less: Provision for obsolescence		(260,000	)		(305,399	)		(324,630	)		(322,815	)
Inventories, net	$	6,117,529		$	4,038,508		$	6,583,888		$	6,685,847

~~Property~~Prepaids and ~~Equipment, Net~~Other Current Assets

As of ~~September 30, 2022~~March 31, 2023 and December 31, ~~2021,~~2022, prepaid and other current assets, net consist of the following:

	March 31, 2023		December 31, 2022
Prepaid inventories	$	226,177		281,484
Prepaid software licenses and annual fees		208,144		184,429
Prepaid rent		156,914		234,691
Prepaid insurance		92,734		167,794
Prepaid VAT charges		90,165		99,558
Prepaid other and other current assets		64,361		61,592
Prepaid and other current assets	$	838,495	$	1,029,548

Table of Contents

AGEAGLE AERIAL SYSTEMS INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED MARCH 31, 2023 AND 2022

(UNAUDITED)

Note 3 – Balance Sheets-Continued

Property and Equipment, Net

As of March 31, 2023 and December 31, 2022, property and equipment, net consist of the following:

Schedule Of Property and Equipment
	Estimated
	Useful								Estimated
	Life		September 30,			December 31,			Useful Life		March 31,			December 31,
Type	(Years)		2022			2021			(Years)		2023			2022
Leasehold improvements		3	$	106,837		$	81,993			3	$	106,837		$	106,837
Production tools and equipment		4-5		563,814			417,779			5		638,575			632,514
Computer and office equipment		3-5		581,822			559,110			3-5		515,010			507,637
Furniture		5		79,277			77,971			5		77,486			77,799
Drone equipment		3		117,769			95,393			3		170,109			170,109
Total Property and equipment				1,449,519			1,232,246					1,508,017			1,494,896
Less: Accumulated depreciation				(611,461	)		(280,118	)				(807,938	)		(703,741	)
Total Property and equipment, net			$	838,058		$	952,128
Total: Property and equipment, net											$	700,079		$	791,155

~~AGEAGLE AERIAL SYSTEMS INC. AND SUBSIDIARIES~~

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2022 AND 2021

~~(UNAUDITED)~~Property and Equipment Depreciation Expense

Classification within the Condensed Consolidated Statements of Operations and Comprehensive Loss	For the Three Months Ended March 31,
	2023		2022
Cost of sales	$	63,663	$	64,843
General and administrative		37,034		45,892
Total: Depreciation expense	$	100,697	$	110,735

~~Note 3 – Balance Sheets-Continued~~

For the three and nine months ended September 30, 2022 and 2021, depreciation expense is classified within the condensed consolidated statements of operations and comprehensive income (loss) as follows:

Schedule of statements of operations and comprehensive loss
For the Three Months Ended September 30, For the Nine Months Ended September 30,
Type 2022 2021 2022 2021
Cost of sales $ 61,747 $ — $ 199,555 $ —
General and administrative 48,429 36,226 138,271 90,281
Total $ 110,176 $ 36,226 $ 337,826 $ 90,281

Intangible Assets, net

As of ~~September 30, 2022~~March 31, 2023 and December 31, ~~2021,~~2022, intangible assets, net, other than goodwill, consist of following:

Schedule of intangible assets, net
Name	Estimated Life (Years)		Balance as of December 31, 2021		Additions		Amortization			Balance as of September 30, 2022		Estimated Life (Years)		Balance as of December 31, 2022		Additions		Amortization			Balance as of March 31, 2023
Intellectual property/technology		5-7	$	5,427,294	$	—	$	(700,629	)	$	4,726,665		5-7	$	4,473,861	$	—	$	(202,242	)	$	4,271,619
Customer base		3-10		4,047,319		—		(868,847	)		3,178,472		3-10		2,885,657		—		(284,416	)		2,601,241
Tradenames and trademarks		5-10		1,985,236		—		(168,569	)		1,816,667		5-10		1,757,891		—		(51,986	)		1,705,905
Non-compete agreement		2-4		831,501		—		(378,380	)		453,121		2-4		335,933		—		(117,188	)		218,745
Platform development costs		3		995,880		635,569		(329,758	)		1,301,691		3		1,332,516		139,509		(165,645	)		1,306,380
Internal use software costs		3		278,264		565,894		(103,235	)		740,923		3		721,795		109,345		(79,164	)		751,976
Total intangibles assets, net			$	13,565,494	$	1,201,463	$	(2,549,418	)	$	12,217,539
Total Intangibles assets, net														$	11,507,653	$	248,854	$	(900,641	)	$	10,855,866

As of ~~September 30, 2022,~~March 31, 2023, the weighted average remaining amortization period in years is ~~4.78~~.4.53 years. For the three ~~and nine~~ months ended ~~September 30,~~March 31, 2023 and 2022, ~~and 2021, amortization~~amortization expense was $~~932,880~~$900,641 and $~~2,549,418, respectively, and $293,599~~ ~~and $694,420~~,$765,255, respectively.

Table of Contents

AGEAGLE AERIAL SYSTEMS INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE ~~AND NINE~~ MONTHS ENDED ~~SEPTEMBER 30,~~MARCH 31, 2023 AND 2022 ~~AND 2021~~

(UNAUDITED)

Note 3 – Balance Sheets-Continued

For the following years ending, the future amortization expenses consist of the following:

Schedule of future amortization expenses
	For the Years Ending December 31,														For the Years Ending December 31,
	(rest of year) 2022		2023		2024		2025		2026		Thereafter		Total		(rest of year) 2023		2024		2025		2026		2027		Thereafter		Total
Intellectual property/ technology	$	252,806	$	808,968	$	808,968	$	808,968	$	808,968	$	1,237,987	$	4,726,665
Intellectual property/technology															$	606,726	$	808,968	$	808,968	$	808,968	$	808,968	$	429,021	$	4,271,619
Customer base		292,816		1,137,663		889,364		141,145		141,145		576,339		3,178,472		853,247		889,364		141,145		141,145		141,145		435,195		2,601,241
Tradenames and trademarks		58,775		207,944		207,944		207,944		207,944		926,116		1,816,667		155,959		207,944		207,944		207,944		207,944		718,170		1,705,905
Non-compete agreement		117,188		335,933		—		—		—		—		453,121		218,745		—		—		—		—		—		218,745
Platform development costs		150,409		602,091		427,264		121,927		—		—		1,301,691		531,583		534,254		228,917		—		—		11,626		1,306,380
Internal use software costs		70,346		281,386		281,386		107,805		—		—		740,923		246,946		335,223		160,695		9,112		—		—		751,976
Total Intangible Assets, Net	$	942,340	$	3,373,985	$	2,614,926	$	1,387,789	$	1,158,057	$	2,740,442	$	12,217,539
Total Intangible assets, net															$	2,613,206	$	2,775,753	$	1,547,669	$	1,167,169	$	1,158,057	$	1,594,012	$	10,855,866

Accrued Expenses

As of ~~September 30, 2022~~March 31, 2023 and December 31, ~~2021,~~2022, accrued expenses consist of the following:

Schedule of accrued expenses
September 30, 2022 December 31, 2021
Accrued compensation and related liabilities $ 791,482 $ 1,039,979
Accrued professional fees 528,125 267,949
Provision for warranty expense 268,780 286,115
Other 215,912 307,598
Total accrued expenses $ 1,804,299 $ 1,901,641

~~AGEAGLE AERIAL SYSTEMS INC. AND SUBSIDIARIES~~

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2022 AND 2021

~~(UNAUDITED)~~

	March 31, 2023		December 31, 2022
Accrued compensation and related liabilities	$	251,647	$	774,916
Provision for warranty expense		289,304		288,807
Accrued professional fees		244,155		262,737
Accrued Interest		89,444		—
Other		331,004		354,246
Total accrued expenses	$	1,205,554	$	1,680,706

Note 4 – Notes Receivable

Valqari

On October 14, 2020, in connection with, and as an incentive to the entry into a two-year exclusive manufacturing agreement (the “Manufacturing Agreement”) to produce a patented Drone Delivery Station for Valqari, LLC (“Valqari), the Company entered into, as payee, a Convertible Promissory Note pursuant to which the Company made a loan to Valqari in the principal aggregate amount of $500,000 (the “Note”). The Note accrues interest at a rate of three percent per annum.

The Note matured on April 15, 2021 (the ~~“Maturity~~"Maturity Date”), at which time all outstanding principal and interest that had accrued, but remained, unpaid was due. The Note provides for an automatic six month extension of the Maturity Date under the following circumstances (i) Valqari has received in writing, (x) a good faith acquisition offer at a consideration value greater than $15,000,000, (y) such offer, upon consummation, would result in a change in control (as defined in the note) of Valqari, and (z) at such time Valqari, is actively engaged in the negotiation or finalization of such acquisition transaction; or (ii) Valqari has initiated, or is in the process of initiating, a conversion to a "C-Corporation” under the Internal Revenue Code, whereas such conversion will be completed no later than one day prior to the extended Maturity Date. Valqari was not permitted to prepay the Note prior to the Maturity Date.

Table of Contents

AGEAGLE AERIAL SYSTEMS INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED MARCH 31, 2023 AND 2022

(UNAUDITED)

Note 4 – Notes Receivable-Continued

The Note is subject to customary representations and warranties by Valqari, as well as events of default, which may lead to acceleration of the payment of the Note such as (i) failure to pay all of the outstanding principal, plus accrued interest on the Maturity Date or Extended Maturity Date, (ii) Valqari filing a petition or action under any bankruptcy, or other law, or (iii) an involuntary petition is filed again Valqari under any bankruptcy statute (that is not dismissed or discharged within 60 days). The indebtedness evidenced by the Note is subordinated in right of payment to the prior payment in full of any senior indebtedness (as defined in the Note) in existence on the date of the Note or incurred thereafter.

On the Maturity Date, AgEagle demanded payment of the Note, including accrued interest, however, Valqari alleged that the Maturity Date was automatically extended to October 14, 2021 (“Extended Maturity Date”) ~~as the Note provided~~, for an ~~automatic six-month extension of the Maturity Date under certain circumstances within the terms and conditions of the Note.~~additional six months. Upon the Extended Maturity Date, AgEagle demanded payment of the Note, including accrued interest; however, Valqari sought a substantial discount on the amount due under the Note to compensate for alleged breaches by AgEagle under the Manufacturing Agreement. AgEagle disputes the allegations of breach and believes that it is owed a net amount by Valqari under the Manufacturing Agreement, in addition to the amount due under the Note. On November 24, 2021, Valqari made a payment of principal on the Note of $315,000. The parties ~~continue~~are continuing to negotiate in an attempt to reach an amicable resolution of their disputes; however, AgEagle reserves the right to take legal action to collect the Note in the event that a settlement is not reached.

Note 5 – Liabilities Related to Business Acquisition Agreements

As of ~~September 30, 2022~~March 31, 2023 and December 31, ~~2021,~~2022, liabilities related to acquisition agreements consist of the ~~balance remaining under the Note is $185,000~~.following:

~~MicaSense~~

	March 31, 2023		December 31, 2022
Holdback related to MicaSense Acquisition Agreement	$	—	$	23,798
Holdback related to Measure Acquisition		—		—
Holdback related to senseFly Acquisition		—		—
Total acquisition agreement related liabilities		—		23,798
Less: Current portion acquisition agreement-related liabilities		—		—
Long term portion of business acquisition agreement-related liabilities	$	—	$	—

~~On November 16, 2020, and in connection with its January 27, 2021 acquisition~~The remaining liability related to MicaSense Acquisition Agreement as of 100% of the capital stock of MicaSense (“MicaSense Acquisition), AgEagle, as payee, executed a promissory note with Parrot Drones S.A.S. (“Parrot”) in the principal amount of $100,000. The principal amount owed by Parrot was offset and reduced by all amounts paid or due in connection with the purchase price upon closing of the MicaSense Acquisition.

~~senseFly~~

On August 25, 2021, and in connection with its acquisition of 100% of the capital stock of senseFly (the senseFly Acquisition”) from Parrot, AgEagle Aerial, as payee, executed a promissory note in the principal amount of $200,000. The principal amount owed by Parrot was off-set and reduced by all amounts paid or due in connection with the purchase price upon closing of the senseFly Acquisition.

~~Note 5 –~~ ~~Business Acquisitions~~

~~During the year ended~~ December 31, 2021, the Company acquired 100% of the outstanding capital stock of MicaSense, Measure and senseFly, respectively. The financial results for each of these acquisitions are included in the condensed consolidated financial statements beginning on their respective acquisition dates.

~~There were~~ no transaction costs related to business combinations for the three and nine months ended September 30, 2022. For the three and nine months ended September 30, 2021, transaction costs related to business combinations were $~~69,079~~ ~~and $402,546, respectively.~~

~~Transaction costs related to business combinations are included~~2022 was classified within ~~general and administrative expense~~accrued liabilities on the condensed consolidated ~~statements of operations and comprehensive income (loss).~~balance sheets.

Table of Contents

AGEAGLE AERIAL SYSTEMS INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE ~~AND NINE~~ MONTHS ENDED ~~SEPTEMBER 30,~~MARCH 31, 2023 AND 2022 ~~AND 2021~~

(UNAUDITED)

Note 6 – COVID Loans

~~Note 5 – Business Acquisitions-Continued~~In connection with the senseFly Acquisition, the Company assumed the obligations for two COVID Loans originally made by the SBA to senseFly S.A. on July 27, 2020 (“senseFly COVID Loans”). As of senseFly Acquisition Date, the fair value of the COVID Loan was $1,440,046 (“senseFly COVID Loans”). For the three months ended March 31, 2023, senseFly S.A. made the required payments on the senseFly COVID Loans, including principal and accrued interest, aggregating approximately $44,598, for the three months ended March 31, 2022, no payments of principal and interest were required. As of March 31, 2023, the Company’s outstanding obligations under the senseFly COVID Loans are $857,498.

~~MicaSense~~As of March 31, 2023, scheduled principal payments due under the senseFly COVID Loans are as follows:

Year ending December 31,
2023 (rest of year)	$	405,993
2024		90,302
2025		90,302
2026		90,302
2027		180,599
Total	$	857,498

Note 7 – Promissory Note

On ~~January 27, 2021 (the “MicaSense Acquisition Date”),~~December 6, 2022, the Company entered into a ~~stock purchase agreement~~Securities Purchase Agreement (the ~~“MicaSense~~“Promissory Note Purchase Agreement”) with ~~Parrot and Justin B. McAllister (collectively~~an institutional investor (the “Investor”) which is an existing shareholder of the ~~“MicaSense Sellers”) pursuant~~Company. Pursuant to ~~which~~the terms of the Promissory Note Purchase Agreement, the Company has agreed to ~~acquire 100%~~issue to the Investor (i) an 8% original issue discount promissory note (the “Note”) in the aggregate principal amount of $3,500,000, and (ii) a common stock purchase warrant (the “Promissory Note Warrant”) to purchase up to 5,000,000 shares of the ~~issued~~Company’s Common Stock (the “Shares”) at an exercise price of $0.44 per share, subject to standard anti-dilution adjustments. The Note is an unsecured obligation of the Company. It has an original issue discount of 4% and ~~outstanding capital stock~~bears interest at 8% per annum. The Company received net proceeds of ~~MicaSense~~$3,285,000 net of the original issue discount of $140,000 and $75,000 of issuance costs. The Promissory Note Warrant is not exercisable for the first six months after issuance and has a five-year term from the ~~MicaSense Sellers (the “MicaSense Acquisition”). The aggregate purchase price~~initial exercise date of June 6, 2023. If at the time of the exercise, there is no effective registration statement registering, or the prospectus contained therein, is not available for the shares of MicaSense was $23,000,000, less any debt, and subject to a customary working capital adjustment. A portion of the consideration comprises shares of Common Stock of the Company, having an aggregate value of $3,000,000 based on a volume weighted average trading price of the Common Stock over a ten consecutive trading day period prior to the date of issuance of the ~~shares~~Shares, then the Promissory Note Warrant may be exercised, in whole or in part, by means of ~~Common Stock~~a “cashless exercise.” The Shares issuable to the MicaSense Sellers. On April 27, 2021, the Company issued 540,541 restricted shares of its Common Stock. The consideration is also subject to a remaining holdback amount of $4,750,000 to cover any post-closing indemnification claims and to satisfy any purchase price adjustments. The holdback was scheduled to be released in two equal installments, less any amounts paid or reserved for outstanding indemnity claims, on March 31, 2022 and March 31, 2023. The first installment of $2,375,000 was paid on March 31, 2022 (see below disclosure - ~~Liabilities Related to Business Acquisition Agreements~~ ~~for waiver~~Investor upon exercise of the ~~second installment~~).

On May 10, 2021, the Company filed a Form S-3 Registration Statement (the “MicaSense Registration Statement”) with the Securities and Exchange Commission (“SEC”), covering the resale of the Shares. The MicaSense Registration Statement was declared effective on June 1, 2021 (File Number: 333-255940). In addition, the Company shall use its best efforts to keep the MicaSense Registration Statement effective and in compliance with the provisions of the Securities Act (including by preparing and filing with the SEC such amendments, including post-effective amendments, and supplements to the MicaSense Registration Statement and the prospectus used in connection therewith as may be necessary) until all Shares and other securities covered by the MicaSense Registration Statement have been disposed. The MicaSense Sellers reimbursed the Company for reasonable legal fees and expenses incurred by the Company in connection with such registration.

The MicaSense Purchase Agreement contains certain customary representations, warranties, and covenants, including representations and warranties by the MicaSense Sellers with respect to MicaSense’s business, operations and financial condition. The MicaSense Purchase Agreement also includes post-closing covenants relating to the confidentiality and employee non-solicitation obligations of the MicaSense Sellers, and the agreement of the MicaSense Sellers not to compete with certain aspects of the business of MicaSense following the closing of the transaction. The completion of the transactions contemplated by the MicaSense Purchase Agreement is subject to customary closing conditions, including, among others: (i) the absence of a material adverse effect on MicaSense, (ii) the delivery by the parties of certain ancillary documents, including the registration Rights Agreement, and (iii) the execution by a key employee of MicaSense of an employment agreement. Subject to certain limitations, each of the partiesPromissory Note Warrant will be ~~indemnified for damages resulting from third party claims and breaches of the parties’ respective representations, warranties, and covenants in the MicaSense Purchase Agreement.~~

~~AGEAGLE AERIAL SYSTEMS INC. AND SUBSIDIARIES~~

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2022 AND 2021

~~(UNAUDITED)~~

~~Note 5 – Business Acquisitions-Continued~~

The Company performed a valuation analysis of the fair market value of the assets acquired and liabilities assumed. Using the total consideration for the MicaSense Acquisition, the Company determined the allocations to such assets and liabilities. The final purchase price allocation, and the necessary detailed valuations and calculations have been finalized.

~~The following table summarizes the allocation of the purchase price as of the MicaSense Acquisition Date:~~

Schedule of allocation preliminary purchase price
Net purchase price, including debt paid at close $ 23,375,681

Plus: fair value of liabilities assumed:
Current liabilities 702,925
Fair value of liabilities assumed $ 702,925

Less: fair value of assets acquired:
Cash $ 885,273
Other tangible assets 1,165,666
Identifiable intangible assets 3,061,803
Fair value of assets acquired $ 5,112,742

Net nonoperating assets 25,000
Adjustments for seller transaction expenses related to purchase price allocation 32,032
Goodwill $ 18,972,896

~~Measure~~

On April 19, 2021 (the “Measure Acquisition Date”), the Company entered into a stock purchase agreement (the “Measure Purchase Agreement”) with Brandon Torres Declet (“Mr. Torres Declet”), in his capacity as Measure Sellers’ representative, and the sellers named in the Measure Purchase Agreement (the “Measure Sellers”) pursuant to which the Company agreed to acquire 100% of the issued and outstanding capital stock of Measure from the Measure Sellers (the “Measure Acquisition”). The aggregate purchase price for the shares of Measure was $45,000,000, less the amount of Measure’s debt and transaction expenses, and subject to a customary working capital adjustment. The purchase price comprised $15,000,000 in cash, and shares of Common Stock of the Company, having an aggregate value of $30,000,000 based on a volume weighted average trading price of the Common Stock over a seven consecutive trading day period prior to the date of issuance of the shares of Common Stock to the Measure Sellers. The Company issued 5,319,145 shares of Common Stock, in the aggregate, to the Measure Sellers, of which 997,338 Common Stock shares with an aggregate value of $5,625,000 were held in escrow to cover any post-closing indemnification claims and to satisfy any purchase price adjustments (the “Heldback Shares”). The 5,319,154 of common stock shares issued as consideration resulted in an increase to stockholder’s equity of $24,375,000 and an acquisition related liability of $5,625,000 for the Heldback Shares which was recorded on the Measure Acquisition Date. Further, the Company paid $5,000,000 of the cash portion of the purchase price ninety days after the closing date of the transaction. As of December 31, 2021, the Company completed the payment of the cash portion of the purchase price. The holdback was scheduled to be released October 19, 2022, (see disclosure below - ~~Liabilities Related to Business Acquisition Agreements)~~ ~~less any amounts paid or reserved for outstanding indemnity claims and certain amounts subject to employee retention conditions set forth in the Measure Purchase Agreement.~~

~~AGEAGLE AERIAL SYSTEMS INC. AND SUBSIDIARIES~~

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2022 AND 2021

~~(UNAUDITED)~~

~~Note 5 – Business Acquisitions-Continued~~

The Measure Purchase Agreement contains certain customary representations, warranties, and covenants, including representations and warranties by the Measure Sellers with respect to Measure’s business, operations and financial condition. The Measure Purchase Agreement also includes post-closing covenants relating to the confidentiality and employee non-solicitation obligations of the Measure Sellers, and the agreement of the Measure Sellers not to compete with certain aspects of the business of Measure following the closing of the transaction. The completion of the transactions contemplated by the Purchase Agreement is subject to: (i) the absence of a material adverse effect on Measure, (ii) the delivery by the parties of certain ancillary documents, and (iii) the execution by key employees of Measure of employment offer letters. Subject to certain limitations, each of the parties will be indemnified for damages resulting from third party claims and breaches of the parties’ respective representations, warranties, and covenants in the Purchase Agreement.

~~The Shares issued to the Measure Sellers pursuant to the Measure Purchase Agreement were~~ issued in reliance upon the exemption from registration provided by Section 4(a)(2) of the Securities Act of 1933, as amended (the “Securities Act”), ~~to a limited number of persons who are “accredited investors” or “sophisticated persons” as those terms are defined in~~and Rule ~~501 of Regulation D~~506 promulgated ~~by the SEC, without the use of any general solicitation or advertising to market or otherwise offer the securities for sale. None of~~thereunder. Neither the Shares ~~have~~nor the Promissory Note Warrant has been registered under the Securities Act, or applicable state securities laws, and none may be offered or sold in the United States absent registration under the Securities Act or an exemption from such registration requirements.

The Company ~~performed a preliminary valuation analysis of~~determined the estimated fair ~~market~~ value of the ~~assets~~common stock warrants issued with the Note to be ~~acquired and liabilities to be assumed. Using the total consideration for the Acquisition,~~$1,847,200 using a Black-Scholes pricing model. In accordance with ASC 470-20 Debt, the Company ~~estimated~~recorded a discount of $1,182,349 on the ~~allocations to such assets~~Note based on the relative fair value of the warrants and ~~liabilities. The final purchase price allocation~~total proceeds. At Note issuance, the Company recorded a total discount on the debt of $1,397,350 comprised of the relative fair value of the warrants, the original issue discount, and the ~~detailed valuations~~issuance costs. The aggregate discount will be amortized into interest expense over the approximate two-year term of the Note. The Company used the following assumptions in determining the fair value of the warrants: expected term of five years, volatility rate of 135.8%, risk free rate of 3.73%, and ~~necessary have been completed.~~dividend rate of 0%.

~~The following table summarizes the allocation of the purchase price as of the Measure Acquisition Date:~~

Table of Contents

Schedule of allocation preliminary purchase price
Net purchase price, including debt paid at close $ 45,403,394

Plus: fair value of liabilities assumed:
Deferred revenue 319,422
Other tangible liabilities 272,927
Fair value of liabilities assumed $ 592,349

Less: fair value of assets acquired:
Cash 486,544
Other tangible assets 312,005
Identifiable intangibles 2,668,689

Fair value of assets acquired $ 3,467,238

Net nonoperating assets 39,775
Goodwill $ 42,488,730

AGEAGLE AERIAL SYSTEMS INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE ~~AND NINE~~ MONTHS ENDED ~~SEPTEMBER 30,~~MARCH 31, 2023 AND 2022 ~~AND 2021~~

(UNAUDITED)

Note 57 – ~~Business Acquisitions-Continued~~

On April 19, 2022, in accordance with the terms of the Measure Purchase Agreement, the Company delivered a notice of indemnification to the representative of the Measure Sellers seeking the right to set off certain operating losses from the holdback amount. The Company is claimed that the operating losses incurred by Measure from the Measure Acquisition date through April 19, 2022, resulted from breaches of certain representations and warranties made by the Measure Sellers. The Company claimed that it had sustained operating losses in excess of $13 million as a result of the Measure Sellers’ breaches and claimed the entire holdback amount to be applied against these operating losses. On August 22, 2022, the parties entered into a Memorandum of Understanding and Mutual Release (the “Settlement Agreement”) providing for the full and final settlement of all disputes about the Heldback Shares. Pursuant to the Settlement Agreement, the Company released 498,669 of the 997,338 Heldback Shares to the Measure Sellers with the remaining 498,669 Heldback Shares being released from escrow and cancelled by the Company.

~~senseFly~~

On October 18, 2021 (the “senseFly Acquisition Date”), the Company entered into a stock purchase agreement (the “senseFly S.A. Purchase Agreement”) with Parrot pursuant to which the Company acquired 100% of the issued and outstanding capital stock of senseFly S.A. from Parrot. The aggregate purchase price for the shares of senseFly S.A. is $21,000,000, less the amount of senseFly S.A.’s debt and subject to a customary working capital adjustment. The consideration is also subject to a $4,565,000 holdback to cover any post-closing indemnification claims and to satisfy any purchase price adjustments (see disclosure below). The holdback was scheduled to be released in two equal installments, less any amounts paid or reserved for outstanding indemnity claims, on December 31, 2022 and December 31, 2023 in accordance with the terms of the senseFly S.A. Purchase Agreement.

On October 18, 2021, AgEagle Aerial and the Company entered into a stock purchase agreement (the “senseFly Inc. Purchase Agreement”) with Parrot Inc. pursuant to which AgEagle Aerial agreed to acquire 100% of the issued and outstanding capital stock of senseFly Inc. from Parrot Inc. The aggregate purchase price for the shares of senseFly Inc. is $2,000,000, less the amount of senseFly Inc.’s debt and subject to a customary working capital adjustment. The consideration is also subject to a $435,000 holdback to cover any post-closing indemnification claims and to satisfy any purchase price adjustments(see disclosure below). The holdback was scheduled to be released in two equal installments, less any amounts paid or reserved for outstanding indemnity claims, on December 31, 2022, and December 31, 2023 in accordance with the terms of the senseFly Inc. Purchase Agreement.

A portion of the consideration under the senseFly S.A. Purchase Agreement comprises shares of Common Stock of the Company, par value $0.001, having an aggregate value of $3,000,000, based on a volume weighted average trading price of the Common Stock over a ten consecutive trading day period prior to the date of issuance of the shares of Common Stock to Parrot. The shares of Common Stock are issuable ninety days after the closing date of the transaction. In accordance with the terms of the senseFly S.A. Purchase Agreement, the Company issued 1,927,407 shares of Common Stock to Parrot in January 2022.

Pursuant to the terms of the senseFly S.A. Purchase Agreement and a Registration Rights Agreement, dated as of October 19, 2021, the Company filed a Form S-3 Registration Statement (the “senseFly Registration Statement”) with the SEC covering the resale of the Common Stock issued to Parrot. The senseFly Registration Statement was declared effective on February 9, 2022. The Company agreed to use its best efforts to keep the senseFly Registration Statement effective and in compliance with the provisions of the Securities Act (including by preparing and filing with the SEC such amendments, including post-effective amendments, and supplements to the senseFly Registration Statement and the prospectus used in connection therewith as may be necessary) until all the shares of Common Stock and other securities issued to Parrot and covered by such Registration Statement have been disposed. Parrot reimbursed the Company $50,000 for reasonable legal fees and expenses incurred by the Company in connection with such registration.

Parrot granted to senseFly S.A. a non-exclusive worldwide perpetual license, subject to certain termination rights of the parties, with respect to certain technology used in the fixed-wing drone manufacturing business of senseFly S.A.

~~AGEAGLE AERIAL SYSTEMS INC. AND SUBSIDIARIES~~

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2022 AND 2021

~~(UNAUDITED)~~

~~Note 5 – Business Acquisitions-Continued~~

The Company has performed a preliminary valuation analysis of the fair market value of the assets to be acquired and liabilities to be assumed. Using the total consideration for the Acquisition, the Company has estimated the allocations to such assets and liabilities.

~~The final purchase price allocation and the detailed valuations and necessary have been completed.~~

~~The following table summarizes the allocation of the preliminary purchase price as of the senseFly Acquisition Date:~~

Schedule of allocation preliminary purchase price
Net purchase price $ 20,774,526

Plus: fair value of liabilities assumed:
Current liabilities 3,913,386
Defined benefit plan obligation 278,823
Debt assumed at close 2,461,721
Fair value of liabilities assumed $ 6,653,930

Less: fair value of assets acquired:
Cash 859,044
Other tangible assets 6,327,641
Identifiable intangible assets 7,335,570
Fair value of assets acquired $ 14,522,255

Net nonoperating assets 250,624
Goodwill $ 12,655,577
~~Liabilities Related to Business Acquisition Agreements~~
On July 22, 2022, the Company, the MicaSense Buyer, and Parrot entered into a Waiver Agreement (the “MicaSense Waiver Agreement”) pursuant to which (i) Parrot agreed to waive the obligation of the Company and the MicaSense Buyer to pay Parrot $2,351,202, or the portion of the holdback amount due on March 31, 2023 (the “MicaSense Remaining Holdback Payment”) and (ii) upon the Company’s payment to Parrot of $1,175,601 (“the MicaSense Final Purchase Price Payment,” representing 50% of the MicaSense Remaining Holdback Payment), the Company and MicaSense Buyer will be released from any further obligation or liability for payment of any holdback amount under the MicaSense Purchase Agreement. On July 29, 2022, the Company made the MicaSense Final Purchase Price Payment to Parrot in full satisfaction of its payment obligations under the MicaSense Purchase Agreement and the MicaSense Waiver Agreement.
On July 22, 2022, the Company and Parrot entered into a Waiver Agreement (the “senseFly S.A. Waiver Agreement”) pursuant to which (i) Parrot agreed to waive the obligation of the Company to pay Parrot a portion of the holdback amount due on December 31, 2022 and December 31, 2023 (collectively, the “senseFly S.A. Remaining Holdback Payments”); (ii) the parties agreed to waive Parrot’s obligation to reimburse the Company for a portion of the legal costs and expenses incurred by the Company related to the filing of a registration statement in connection with the transactions contemplated by the senseFly S.A. Purchase Agreement; and (iii) upon the Company’s payment to Parrot of $2,257,500 (“the senseFly S.A. Final Purchase Price Payment,” representing 50% of the senseFly S.A. Remaining Holdback Payments less 50% of the registration statement expenses), the Company will be released from any further obligation or liability for payment of any holdback amount under the senseFly S.A. Purchase Agreement. On July 29, 2022, the Company made the senseFly S.A. Final Purchase Price Payment to Parrot in full satisfaction of its payment obligations under the senseFly S.A. Purchase Agreement and the senseFly S.A. Waiver Agreement.

~~AGEAGLE AERIAL SYSTEMS INC. AND SUBSIDIARIES~~
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2022 AND 2021
~~(UNAUDITED)~~
~~Note 5 – Business Acquisitions-Continued~~
On July 22, 2022, the Company, the senseFly Inc. Buyer, and Parrot Inc. entered into a Waiver Agreement (the “senseFly Inc. Waiver Agreement”) pursuant to which (i) Parrot Inc. agreed to waive the obligation of the Company and the senseFly Inc. Buyer to pay Parrot Inc. a portion of the holdback amount due on December 31, 2022 and December 31, 2023 (collectively, the “senseFly Inc. Remaining Holdback Payments”); (ii) upon the Company’s payment to Parrot Inc. of $217,500 (the “senseFly Inc. Final Purchase Price Payment,” representing 50% of the senseFly Inc. Remaining Holdback Payments), the Company and the senseFly Inc. Buyer will be released from any further obligation or liability for any remaining holdback amount under the senseFly Inc. Purchase Agreement. On July 29, 2022, the Company made the senseFly Inc. Final Purchase Price Payment to Parrot Inc. in full satisfaction of its payment obligations under the senseFly Inc. Purchase Agreement and the senseFly Inc. Waiver Agreement.

Pursuant to the terms of the Measure Acquisition Purchase Agreement (the “Purchase Agreement”) the Company issued an aggregate of 5,319,145 shares of the Company’s common stock to the Sellers of Measure as part of the consideration for the acquisition, of which 997,338 shares were held back (the “Heldback Shares”) to cover post-closing indemnification claims and to satisfy any purchase price adjustments (see also disclosure above). Pursuant to the terms of the Purchase Agreement, the Heldback Shares were scheduled to be released in three tranches, on the 12-month, 18-month and 24-month anniversary of the closing date of the acquisition. The Company made a claim for indemnification against the Heldback Shares. Pursuant to the Settlement Agreement entered on August 22, 2022 the Company released all the Measure shares held in escrow along with any disputes regarding the 997,338 Heldback Shares. As a result, 498,669 of the Heldback Shares were released to the Measure Sellers with the remaining 498,669 Heldback Shares being cancelled by the Company which reduced the issued and outstanding common stock and causing an increase to stockholders’ equity of $2,812,500.Promissory Note- Continued

During the three ~~and nine~~ months ended ~~September 30, 2022,~~March 31, 2023, the Company recognized ~~a debt extinguishment gain in connection with~~$168,885 of interest expense related to the ~~settlement~~amortization of the ~~acquisition related liabilities disclosed above in the amount of $6,486,899~~discounts and which has been ~~presented~~included in interest expense on the condensed consolidated ~~statement~~statements of operations and comprehensive ~~income (loss)~~loss. As of March 31, 2023, the unamortized discount is $1,182,194.

Beginning June 1, 2023, and on the first business day of each month thereafter, the Company shall pay 1/20^th of the original principal amount of the Note plus any accrued but unpaid interest, with any remaining principal plus accrued interest payable in full upon the maturity date of December 31, 2024 or the occurrence of an Event of Default (as defined in the Note). In addition, to the extent the Company raises any equity capital (by private placement, public offering or otherwise), the Company shall utilize 50% of the net proceeds from such equity financing to prepay the Note, within two business days of the Company’s receipt of such funds. In the event such equity financing is provided by the Investor, pursuant to the terms of that certain Securities Purchase Agreement, dated as June 26, 2022, or otherwise (an “Additional Investment”), the Investor shall agree to accept 50% less warrant coverage in connection with such Additional Investment, up to $3,300,000 of such Additional Investment. During the three months ended March 31, 2023, the Company recorded $70,000 of interest expense related to the Note in the consolidated statements of operations and comprehensive loss and as of March 31, 2023 there is $89,444 of accrued interest including in accrued expenses on the unaudited condensed consolidated balance sheet.

As of ~~September 30, 2022 and December~~March 31, ~~2021, liabilities related to business acquisition agreements consist of the following:~~

Schedule of liabilities related to acquisition agreements
September 30, 2022 December 31, 2021
Holdback related to MicaSense Acquisition Agreement $ — $ 4,821,512
Holdback related to Measure Acquisition — 5,625,000
Holdback related to senseFly Acquisition — 8,489,989
Total acquisition agreement related liabilities - 18,936,501
Less: Current portion business acquisition agreement-related liabilities — (10,061,501 )
Long term portion of business acquisition agreement-related liabilities $ — $ 8,875,000

~~Pro-Forma Information~~

The unaudited pro-forma information for the three and nine months ended September 30, 2021 was calculated after applying the Company’s accounting policies and the impact of acquisition date fair value adjustments. The pro-forma financial information presents the combined results of operations of the 2021 Business Acquisitions as if they had occurred on January 1, 2021 after giving effect to certain pro-forma adjustments. The pro-forma adjustments reflected herein include only those adjustments that are factually supportable and directly attributable to the acquisition.

~~AGEAGLE AERIAL SYSTEMS INC. AND SUBSIDIARIES~~

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2022 AND 2021

~~(UNAUDITED)~~

~~Note 5 – Business Acquisitions-Continued~~

~~For the three and nine months ended September 30, 2021, pro-forma information is as follows:~~

Schedule of pro-forma information
Three Months Ended
September 30,
2021 Nine Months Ended
September 30,
2021
Revenues $ 5,350,849 $ 14,844,275
Net Loss $ (5,715,064 ) $ (17,137,742 )

~~Note 6 –~~ ~~COVID Loans~~

On March 27, 2020, the Coronavirus Aid, Relief and Economic Security Act (“CARES Act”) was enacted, which included amongst its many provisions, the creation of the Paycheck Protection Program (“PPP”). As part of the PPP, qualifying businesses were eligible to receive Small Business Administration (“SBA”) loans for use by such businesses for funding payroll, rent and utilities during a designed twenty-four week period through October 21, 2020 (“PPP Loan”). PPP Loans are unsecured, nonrecourse, accrue interest at a rate of one percent per annum, and mature on May 6, 2022. A portion or all of a PPP Loan is forgivable to the extent that an eligible business meets its obligations under the PPP. Additionally, any amounts owed, including unforgiven amounts under the PPP, are payable over two years, though may be extended up to five years upon approval by the SBA.

On May 6, 2020, AgEagle received a PPP Loan in the amount of $107,439. During the quarter ended June 30, 2021, the outstanding principal and accrued interest under the PPP Loan were forgiven by the SBA.

In connection with the senseFly Acquisition, the Company assumed the obligations for two COVID Loans originally made by the SBA to senseFly S.A. on July 27, 2020 (“senseFly COVID Loans”). For the three and nine months ended September 30, 2022, no payments of principal and interest were required. As of September 30, 2022 and December 31, 2021, the Company’s outstanding obligations under the senseFly COVID Loans were $~~1,014,566~~ ~~and $1,259,910, respectively.~~

~~As of September 30, 2022,~~2023, scheduled principal payments due under the ~~senseFly COVID Loans~~Note and amortization of the discount are as follows:

Schedule of debt disclosure
Year ending December 31,
2022 (rest of year) $ 169,010
2023 422,610
2024 84,590
2025 84,590
2026 84,590
Thereafter 169,176
Total $ 1,014,566

	Principal Payments		Discount Amortization			Balance, Net of Discount
Current portion of promissory note liability	$	1,440,349	$	(506,655	)	$	933,694
Long term portion of promissory note liability		2,059,651		(675,539	)		1,384,112
Total	$	3,500,000	$	(1,182,194	)	$	2,317,806

~~AGEAGLE AERIAL SYSTEMS INC. AND SUBSIDIARIES~~

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2022 AND 2021

~~(UNAUDITED)~~Note 8 – Stockholders' Equity

~~Note 7 –~~ ~~Equity~~Capital Stock Issuances

Preferred Series F Convertible Stock

On June 26, 2022 (the “Series F Closing Date”), the Company entered into a Securities Purchase Agreement (the “Series F Agreement”) with Alpha Capital Anstalt (“Alpha”). Pursuant to the terms of the Series F Agreement, the Board of Directors of the Company (the “Board”) designated a new series of Preferred Stock, the Series F 5% Preferred Convertible Stock (“Series F”), and authorized the sale and issuance of up to 35,000 shares of Series F. The Company issued to Alpha 10,000 shares of Series F for an aggregate purchase price and gross proceeds of ~~$10,000,000.~~$10,000,000, however the company received proceeds of $9,920,000 net of issuance costs. The 10,000 shares of Series F are convertible into 16,129,032 shares of Common Stock at $0.62 per ~~share.~~share, subject to adjustment. Alpha will be entitled to receive cumulative dividends at the rate per share (as a percentage of the $1,000 stated par value per share of Series F) of 5% per annum, payable on January 1, April 1, July 1 and October 1, beginning on the first conversion date and subsequent conversion dates.

Table of Contents

AGEAGLE AERIAL SYSTEMS INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED MARCH 31, 2023 AND 2022

(UNAUDITED)

Note 8 – Stockholders' Equity-Continued

In connection with the Series F Agreement, the Company issued a warrant to Alpha to purchase 16,129,032 shares of Common Stock, par value $0.001 per share (“Series F ~~Warrant”~~Warrants”) with an exercise price equal to $0.96, subject to adjustment, per share of Common Stock. The Series F Warrant, and the shares of Common Stock underling the Series F Warrant are collectively referred to as the “Series F Warrant Shares”. The Series F Warrant is not exercisable for the first six months after its issuance and has a three-year term from its exercise date. Upon exercise of the Series F Warrants in full by Alpha, the Company would receive additional gross proceeds of approximately $10,000,000.

Alpha has the right, subject to certain conditions, including shareholder approval, to purchase up to $25,000,000 of additional shares of Series F and Series F Warrants (collectively the “Series F Option”). The Series F Option will be available for a period of eighteen months after such shareholder approval at a purchase price equal to the average of the volume weighted average price for three trading days prior to the date that Alpha gives notice to the Company that it will exercise the Series F Option.

Commencing from the Series F Closing Date and for a period of six months thereafter, upon any issuance by the Company or any of its Subsidiaries of Common Stock or Common Stock equivalents for cash consideration, indebtedness or a combination of units thereof (a “Subsequent Financing”), Alpha will have the right to participate in up to an amount of the Subsequent Financing equal to 50% of the Subsequent Financing on the same terms, conditions and price provided for in the Subsequent Financing.

The Preferred Stock has no voting rights, except that the Company shall not undertake certain corporate actions as set forth in the Certificate of Designation that would materially impact the holders of Preferred Stock without their consent.

On December 6, 2022, upon the issuance of the promissory note and common stock warrants with an exercise price of $0.44 (see Note 7), a down round or anti-dilution trigger event occurred resulting in the conversion rate on the Series F and the exercise price of the Series F Warrants issued with the Series F adjusting down to $0.44 from $0.62 and $0.96, respectively (the “December Down Round Trigger”). The December Down Round Trigger resulted in the Company recognizing a deemed dividend on the common stock warrants and Series F of $565,161 and $1,680,216, respectively, or aggregate deemed dividend of $2,245,377, for the incremental value to the warrant and Series F holder resulting from the reduction in exercise price and conversion price.

The deemed dividend on the Series F Warrants represents the difference between fair value of the Series F Warrants under the original terms before the December Down Round Trigger and the fair value of the Series F Warrants after December Down Round Trigger at the reduced exercise price. The fair value of the Series F Warrants was determined using a Black-Scholes pricing model and the following assumptions: expected life of 3 years, volatility of 150%, risk free rate of 3.77%, and dividend rate of 0%.

On March 9, 2023, the Company received an Investor Notice from Alpha to purchase an additional 3,000 shares of Series F Convertible Preferred (the “Additional Series F Preferred”) convertible into 2,381 shares of the Company’s Common Stock per $1,000 Stated Value per share of Series F Preferred Stock, at a conversion price of $0.42 per share and associated Common Stock warrant to purchase up to 7,142,715 shares of Common Stock at the exercise price of $0.42 per share warrant (the “Additional Warrant”) for an aggregate purchase price of $3,000,000. The Additional Warrant is exercisable upon issuance and has a three-year term. On March 10, 2023, the Company issued and sold the Additional Series F Preferred and the Additional Warrant.

As a result of ~~September 30,~~issuing the additional 3,000 shares of Series F Convertible Preferred, a down round or anti-dilution trigger event occurred resulting in the conversion rate on the Series F and the exercise price of the Series F Warrants issued with the Series F adjusting down to $0.42 from $0.44 (the “March Down Round Trigger”). The March Down Round Trigger resulted in the Company recognizing a deemed dividend on the common stock warrants and Series F of $38,226 and $217,750, respectively, or aggregate deemed dividend of $255,976, for the incremental value to the warrant and Series F holder resulting from the reduction in exercise price and conversion price.

Table of Contents

AGEAGLE AERIAL SYSTEMS INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED MARCH 31, 2023 AND 2022

(UNAUDITED)

Note 8 – Stockholders' Equity-Continued

The deemed dividend on the Series F Warrants represents the difference between fair value of the Series F Warrants under the original terms before the down round trigger and the fair value of the Series F Warrants after down round trigger at the reduced exercise price. The fair value of the Series F Warrants was determined using a Black-Scholes pricing model and the following assumptions: expected life of 3 years, volatility of 131%, risk free rate of 4.46%, and dividend rate of 0%.

Both deemed dividends to the Series F stockholder were recorded as additional paid in capital and an increase to accumulated deficit and as an increase to total comprehensive loss attributable to Common Stockholders in computing earnings per share on the condensed consolidated statements of operations and comprehensive loss.

During the three months ended March 31, 2023, Alpha had converted ~~3,689~~998 shares of Series F into ~~5,950,000~~2,304,762 shares of Common Stock and recorded $66,921 cumulative dividends, included in accrued expenses on the unaudited condensed consolidated balance sheets, at the rate per share (as a percentage of the $1,000 stated par value per share of Series F) of 5% per annum, beginning on the first conversation date of June 30, ~~2022, of $94,694. See Note 11 – Subsequent Events.~~2022.

~~Capital Stock Issuances~~

~~Issuance of Common Stock to Officers and Directors~~At-the-Market Sales Agreement

For the ~~nine~~three months ended ~~September 30,~~March 31, 2022, ~~185,000~~ ~~Common Stock shares were issued~~and in ~~connection with the exercise of stock options previously granted at an average per share exercise price between $0.31~~ ~~and $0.41~~ ~~resulting in gross proceeds of $74,350~~.

~~AGEAGLE AERIAL SYSTEMS INC. AND SUBSIDIARIES~~

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2022 AND 2021

~~(UNAUDITED)~~

~~Note 7 – Equity-Continued~~

~~At-the-Market Sales Agreement~~

In accordance with a May 25, 2021 at-the-market Sales Agreement with Stifel, Nicolaus & Company, Incorporated and Raymond James & Associates, Inc. as sales agents, ~~during the nine months ended September 30, 2022,~~ the Company sold 4,251,151 shares of Common Stock at a share price between $1.04 and $1.18, for ~~aggregate~~ proceeds of $~~4,583,341~~,$4,583,341, net of issuance costs of $~~141,754~~.$141,754. For the three months ended March 31, 2023, there were no at-the-market sales.

Acquisition of senseFly

In accordance with the terms of the senseFly S.A. Purchase Agreement, the Company issued 1,927,407 shares of Common Stock to Parrot Drones S.A.S.(“Parrot”) in January 2022 having an aggregate value of $3,000,000, based on a volume weighted average trading price of the Common Stock over a ten consecutive trading day period prior to the date of issuance of the shares of Common Stock to ~~Parrot (see also Note 5).~~Parrot.

~~Consulting Agreement~~Exercise of Common Stock Options

~~On May 3, 2019,~~For the ~~Company entered into a consulting agreement with GreenBlock Capital LLC (“Consultant”) for purposes of advising on certain business opportunities.~~ ~~On October~~three months ended March 31, ~~2019, the consulting agreement was terminated; however, the Consultant continued to be entitled to receive up to 2,500,000 restricted~~2022, 75,000 Common Stock ~~after termination of the consulting agreement, if the achievement of milestones that commenced during the term of the consulting agreement~~shares were ~~completed within twenty-four months.~~ ~~Subsequent to the aforementioned termination of the consulting agreement, the Consultant sent a demand letter to the Company alleging a breach of this agreement due to the Company’s non-issuance of additional restricted shares of its Common Stock~~issued in connection with the ~~Consultant’s alleged achievement~~exercise of the milestones. As of December 31, 2020, and as a result of this demand, the Company recorded a contingent loss of $1,500,000, based upon the fair market value of $6.00 per share of its Common Stock, which was recorded within professional fees on the condensed consolidated statements of operations and comprehensive income (loss). For the three and nine months ended September 30, 2021, the Company recorded additional stock-based compensation expense of $0 and $1,407,000, respectively, which reflected the issuance of 550,000 additional restricted shares of Common Stock that were subsequently issued on May 12, 2021 as settlement for the claims made under the demand, which resulted in a liability amount of $2,907,000 for purposes of payment of the settlement.

~~Securities Purchase Agreement Dated August 4, 2020 / Exercise of Warrants~~

On August 4, 2020, the Company and an Investor entered into a securities purchase agreement (the “August Purchase Agreement”) pursuant to which the Company agreed to sell to the Investor in a registered direct offering 3,355,705 shares of Common Stock and warrants to purchase up to 2,516,778 shares of Common Stockstock options previously granted at an exercise price of ~~$3.30 per share (the “August Warrants”), for proceeds of $9,900,000, net of issuance costs of $100,000. Upon exercise of the Warrants~~$0.41 resulting in ~~full by the Investor, the Company would receive additional~~ gross proceeds of ~~$8,305,368. The shares of Common Stock of~~$30,750. For the ~~Company underlying the Warrants are referred to as “August Warrant Shares.”~~

~~The purchase price for each share of Common Stock is $2.98. Net proceeds from the sale~~three months ended March 31, 2023 there were used for working capital, capital expenditures and general corporate purposes. The shares of Common Stock, the August Warrants and the August Warrant Shares were offered by the Company pursuant to an effective shelf registration statement on Form S-3 (File No. 333-239157), which was declared effective on June 19, 2020. On February 8, 2021, the Company received $8,305,368 in additional gross proceeds associated with theno exercise of ~~all of the August Warrants.~~stock options.

~~AGEAGLE AERIAL SYSTEMS INC. AND SUBSIDIARIES~~

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2022 AND 2021Stock-based Compensation

~~(UNAUDITED)~~

~~Note 7 – Equity-Continued~~

~~Stock-Based Compensation~~

The Company determines the fair value of awards granted under the Equity Plan based on the fair value of its Common Stock on the date of grant. Stock-based compensation expenses related to grants under the Equity Plan are included in general and administrative expenses on the condensed consolidated statements of operations and comprehensive ~~income (loss).~~loss. For the three-months ended March 31, 2023 and 2022, respectively, the company recorded $512,529 and $1,753,881 of stock based compensation.

Table of Contents

AGEAGLE AERIAL SYSTEMS INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED MARCH 31, 2023 AND 2022

(UNAUDITED)

Note 8 – Stockholders' Equity-Continued

Pension Costs

senseFly S.A. sponsors a defined benefit pension plan (the “Defined Benefit Plan”) covering all its employees. The Defined Benefit Plan provides benefits in the event of retirement, death or disability, with benefits based on age and salary. The Defined Benefit Plan is funded through contributions paid by senseFly S.A. and its employees, respectively. The Defined Benefit Plan assets are Groupe Mutuel Prévoyance (“GMP”), which invests these plan assets in cash and cash equivalents, equities, bonds, real estate and alternative investments.

The Projected Benefit Obligation (“PBO”) includes in full the accrued liability for the plan death and disability benefits, irrespective of the extent to which these benefits may be reinsured with an insurer. The actuarial valuations are based on the census data as of December 31, 2022, provided by GMP.

The Defined Benefit Plan has a PBO in excess of Defined Benefit Plan assets. For the three-months ended March 31, 2023, the amounts recognized in accumulated other comprehensive loss related to the Defined Benefit Plan were $43,345.

Restricted Stock Units

For the ~~nine~~three months ended ~~September 30, 2022,~~March 31, 2023, a summary of RSU activity is as follows:

Schedule of restricted stock unit activity
Shares Weighted Average Grant Date Fair Value
Outstanding as of December 31, 2021 1,147,250 $ 3.78
Granted 457,091 1.18
Canceled (168,250 ) 2.81
Vested and released (429,107 ) 3.44
Outstanding as of September 30, 2022 1,006,984 $ 2.90
Vested as of September 30, 2022 377,617 $ 3.72
Unvested as of September 30, 2022 629,367 $ 2.41

	Shares			Weighted Average Grant Date Fair Value
Outstanding as of December 31, 2022		1,028,960		$	2.31
Granted		649,750			0.42
Canceled		(55,870	)		1.68
Outstanding as of March 31, 2023		1,622,840			1.58
Vested as of March 31, 2023		1,122,984			1.61
Unvested as of March 31, 2023		499,856		$	1.50

For the ~~nine~~three months ended ~~September 30, 2022,~~March 31, 2023, the aggregate fair value of ~~RSUs~~RSU awards at the time of vesting was $~~538,198~~.$272,908.

As of ~~September 30, 2022,~~March 31, 2023, the Company had $~~540,635~~approximately $304,000 of unrecognized stock-based compensation expense related to RSUs, which will be amortized over approximately ~~thirteen~~twenty months.

Table of Contents

AGEAGLE AERIAL SYSTEMS INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED MARCH 31, 2023 AND 2022

(UNAUDITED)

Note 8 – Stockholders' Equity-Continued

For the ~~nine~~three months ended ~~September 30, 2021,~~March 31, 2022, a summary of RSU activity is as follows:

Shares Weighted Average Grant Date Fair Value
Outstanding as of December 31, 2020 100,000 $ 1.34
Granted 631,402 5.31
Canceled (91,667 ) 5.40
Vested and released (253,485 ) 3.39
Outstanding as of September 30, 2021 386,250 $ 5.52
Vested as of September 30, 2021 234,582 $ 5.60
Unvested as of September 30, 2021 151,668 $ 5.40

	Shares			Weighted Average Grant Date Fair Value
Outstanding as of December 31, 2021		1,147,250		$	3.78
Granted		340,607			1.26
Canceled		(25,500	)		2.94
Outstanding as of March 31, 2022		1,462,357			3.21
Vested as of March 31, 2022		721,609			3.74
Unvested as of March 31, 2022		740,748		$	2.69

For the ~~nine~~three months ended ~~September 30, 2021,~~March 31, 2022, the aggregate fair value of ~~RSUs~~RSU awards at the time of vesting was $~~3,353,162~~.

~~AGEAGLE AERIAL SYSTEMS INC. AND SUBSIDIARIES~~

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2022 AND 2021

~~(UNAUDITED)~~$427,890.

~~Note 7 – Equity-Continued~~As of March 31, 2022, the Company had approximately $1,340,000 of unrecognized stock-based compensation expense related to RSUs, which will be amortized over approximately nineteen months.

Issuance of RSUs to Current Officers of the Company

On ~~June 13, 2022, the Company issued 302,024 shares~~March 29, 2023, upon recommendation of Common Stock to its former chief executive officer, Mr. Brandon Torres Declet (“Mr. Torres Declet”). This issuance of Common Stock included 147,917 shares for previously vested RSUs, 111,607 shares as agreed upon in a separation agreement with Mr. Torres Declet, and 42,500 shares in satisfaction of a performance bonus approved by the Compensation Committee of the Board (“Compensation Committee”) the Board, in connection with the 2022 executive compensation plan granted to the officers of ~~Directors. See Note 9 – Commitments and Contingencies.~~

~~On April 11, 2022,~~ the Company ~~granted an officer~~ ~~46,367~~ 640,000 RSUs, which vested immediately. For the ~~nine~~three months ended ~~September 30, 2022,~~March 31, 2023, the Company recognized stock-based compensation expense of ~~$46,367,~~$268,800, based upon the market price of its Common Stock of $1.01 per share on the date of grant of these RSUs. Additionally, on the same date, the Company granted the same officer 46,367 RSUs, which vests over a period from the date of grant through the first anniversary of the senseFly Acquisition Date. For the three and nine months ended September 30, 2022, the Company recognized stock-based compensation expense of $22,440 and $42,196, based upon the market price of its Common Stock of $1.01$0.42 per share on the date of grant of these RSUs.

~~On March 1, 2022, the Company granted an officer a grant of 62,500 RSUs, which vested immediately.~~ For the nine months ended September 30, 2022, the Company recognized stock-based compensation expense of $68,750, based upon the market price of its Common Stock of $1.10 per share on the date of grant of these RSUs.

~~On January 21, 2022, the Company granted a former chief executive officer~~ ~~a grant of 111,607~~ ~~RSUs, which vested immediately.~~ For the nine months ended September 30, 2022, the Company recognized stock-based compensation expense of $125,000, based upon the market price of its Common Stock of $1.12 per share on the date of grant of these RSUs. Additionally, on January 24, 2022, the Company granted to this former chief executive officer 42,500 RSUs, which vested immediately. For the nine months ended September 30, 2022, the Company recognized stock-based compensation expense of $48,025, respectively, based upon the market price of its Common Stock of $1.13 per share on the date of grant of these RSUs.

~~On January 1, 2022, the Company issued to an officer two grants of 50,000 RSUs each. These two grants vest over nine and twenty-one months, respectively, from the date of grant. For~~ the three and nine months ended September 30, 2022, the Company recognized stock-based compensation expense of $37,660 and $111,751, based upon the market price of its Common Stock of $1.57 per share on the date of grant of these RSUs.

~~On May 24, 2021, the Company issued to a former chief executive officer a grant of 26,652 RSUs as part of a separation agreement. This award was valued at $125,000 and vested immediately. For~~ the nine months ended September 30, 2021, the Company recognized stock-based compensation expense of $125,000 based upon the market price of its Common Stock of $4.69 per share on the date of grant of these RSUs.

~~On March 5, 2021, the Company issued to an officer~~ ~~a grant of~~ ~~10,000 RSUs, which vested immediately.~~ For the nine months ended September 30, 2021, the Company recognized stock-based compensation expense of $58,400 based upon the market price of its Common Stock of $5.84 per share on the date of grant of these RSUs.

~~AGEAGLE AERIAL SYSTEMS INC. AND SUBSIDIARIES~~

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2022 AND 2021

~~(UNAUDITED)~~

~~Note 7 – Equity-Continued~~

Stock Options

For the ~~nine~~three months ended ~~September 30, 2022,~~March 31, 2023, a summary of the options activity is as follows:

Schedule of options activity
Shares Weighted Average Exercise Price Weighted Average Fair Value Weighted Average Remaining Contractual Term (Years) Aggregate Intrinsic Value
Outstanding as of December 31, 2021 2,541,667 $ 2.88 $ 1.57 4.27 $ 1,244,029
Granted 395,000 0.76 0.36 3.02 —
Exercised (185,000 ) 0.40 0.29 — 10,750
Expired/Forfeited (267,294 ) 6.22 3.34 — —
Outstanding as of September 30, 2022 2,284,373 $ 2.37 $ 1.29 3.47 $ 89,334
Exercisable as of September 30, 2022 1,836,095 $ 2.42 $ 1.33 3.16 $ 89,334

	Shares			Weighted Average Exercise Price		Weighted Average Fair Value		Weighted Average Remaining Contractual Term (Years)		Aggregate Intrinsic Value
Outstanding as of December 31, 2022		2,561,231		$	2.18	$	1.19		3.33	$	31,124
Granted		150,000			0.45		0.21		3.02		—
Exercised		—			—		—		—		—
Expired/Forfeited		(20,688	)		7.34		3.95		—		—
Outstanding as of March 31, 2023		2,690,543			2.05		3.19		3.81		93,764
Exercisable as of March 31, 2023		2,148,109		$	2.34	$	1.28		2.87	$	83,521

As of ~~September 30, 2022,~~March 31, 2023, the Company ~~has $741,497~~had approximately $241,711 of total unrecognized compensation cost related to stock options, which will be amortized ~~over approximately twenty-seven months.~~through March 31, 2025.

Table of Contents

AGEAGLE AERIAL SYSTEMS INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED MARCH 31, 2023 AND 2022

(UNAUDITED)

Note 8 – Stockholders' Equity-Continued

Intrinsic value is measured using the fair market value at the date of exercise (for shares exercised) or as of ~~September 30, 2022~~March 31, 2023 (for outstanding options), less the applicable exercise price.

For the ~~nine~~three months ended ~~September 30,~~March 31, 2023 and 2022, ~~and 2021,~~ the significant ~~weighted average~~ assumptions relating to the valuation of the Company’s stock options granted were as follows:

Schedule of Share-Based Payment Award, Stock Options, Valuation Assumptions
Nine Months Ended September 30,
2022 2021
Stock price $ 0.46 $ 3.01
Dividend yield — % — %
Expected life (years) 3.02 3.01
Expected volatility 69.84 % 84.01 %
Risk-free interest rate 3.25 % 0.37 %

~~AGEAGLE AERIAL SYSTEMS INC. AND SUBSIDIARIES~~

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2022 AND 2021

~~(UNAUDITED)~~

		March 31,
	2023			2022
Stock price	$	0.45		$	1.19
Dividend yield	—		%		—	%
Expected life (years)		3.02			3.02
Expected volatility		65.78	%		69.18	%
Risk-free interest rate		3.81	%		2.45	%

~~Note 7 – Equity-Continued~~

Issuances of Options to Officers and Directors

On ~~September 30, 2022,~~March 31, 2023, the Company issued to directors and officers options to purchase ~~135,000~~150,000 shares of Common Stock at an exercise price of $~~0.23~~ ~~per share, which vest over a period of two years from the date of grant and expire on September 29, 2027. The Company determined the fair market value of these unvested options to be $30,510. In connection with the issuance of these options, for the three and nine months ended September 30, 2022, the Company did not recognize stock-based compensation expense.~~

~~On June 30, 2022, the Company issued to directors and officers options to purchase~~ ~~135,000~~ ~~shares of Common Stock at an exercise price of $0.31~~ ~~per share, which vest over a period of two years from the date of grant and expire on June 29, 2027. The Company determined the fair market value of these unvested options to be $42,120. In connection with the issuance of these options, for the three and nine months ended September 30, 2022, the Company recognized stock-based compensation expense of $5,322, respectively.~~

~~On March 31, 2022, the Company issued to directors and officers options to purchase~~ ~~125,000~~ ~~shares of Common Stock at an exercise price of $0.56~~$0.45 per share, which vest over a period of two years from the date of grant, and expire on March 30, ~~2027.~~2028. The Company determined the fair market value of these unvested options to be $~~70,250. In connection with the issuance of these options, for~~$31,350. For the three ~~and nine~~ months ended ~~September 30, 2022,~~March 31, 2023, the Company recognized stock-based compensation expense of $~~8,781~~ ~~and $17,654~~,$42 based upon the fair value market price of $0.21.

~~Prior to January 1, 2022, the Company issued to directors and officers to purchase~~ ~~430,000~~ ~~shares~~Cancellations of Common Stock at exercise prices ranging from $1.61 to $3.37 per share, which vest over a period of two years from the date of grant and expire on dates between March 30, 2026, and September 29, 2026. The Company determined the fair market value of these unvested options to be $1,056,429. In connection with the issuance of these options to employees and directors, for the three and nine months ended September 30, 2022, the Company recognized stock-based compensation expense of $~~117,888~~ ~~and $433,713, respectively.~~ Options

For the three ~~and nine~~ months ended ~~September 30, 2021 the Company recognized stock-based compensation expense of and $101,965~~ ~~and $153,518, respectively.~~

~~Prior to January 1, 2021, the Company previously issued to directors and officers options to purchase~~ ~~2,743,580~~ shares of Common Stock at exercise prices ranging from $0.04 to $3.18 per share, with vesting periods ranging from immediate vesting to periods of up to three years from the grant dates, and expire on dates between March ~~30,~~31, 2023 and September 29, 2029. In connection with the issuance of these options to employees and directors, for the three and nine months ended September 30, 2022, the Company recognized stock-based compensation expense of $~~108,641~~ ~~and $369,365, respectively, for the three and nine months ended September 30, 2021 the Company recognized stock-based compensation expense of and $152,777~~ ~~and $541,708, respectively.~~

~~Cancellations of Options~~

~~During the three and nine months ended September 30,~~ 2022, as a result of employee terminations and options expirations, stock options aggregating ~~67,875~~20,688 and ~~267,294, respectively~~33,170 with fair market values of ~~approximately $237,926~~$81,658 and $~~892,227, respectively, were cancelled. During the nine months ended September 30, 2021,~~ ~~237,934~~ ~~options~~$140,793 were cancelled, ~~with a grant-date fair value $723,915~~ ~~due to employee terminations.~~

~~AGEAGLE AERIAL SYSTEMS INC. AND SUBSIDIARIES~~

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2022 AND 2021

~~(UNAUDITED)~~respectively.

Note 9 – Leases

~~Note 8 –~~ ~~Leases~~

Operating Leases

For the three ~~and nine~~ months ended ~~September 30,~~March 31, 2023 and 2022, ~~and 2021,~~ operating lease expense payments were $~~326,542~~$261,480 and $~~1,254,893~~ ~~respectively, and $75,270~~ ~~and $213,608~~,$323,573, respectively. Operating lease expense payments are included in general and administrative expenses on the condensed consolidated statements of operations and comprehensive ~~income (loss).~~loss.

As of ~~September 30, 2022~~March 31, 2023 and December 31, ~~2021,~~2022, balance sheet information related to the Company’s operating leases is as follows:

Schedule of Operating Lease
Balance Sheet Location September 30,
2022 December 31, 2021
Right of use asset Right of use asset $ 1,148,993 $ 2,019,745
Current portion of operating lease liability Current portion of operating lease liability $ 739,602 $ 1,235,977
Long-term portion of operating lease liability Long-term portion of operating lease liability $ 493,774 $ 942,404

Balance Sheet Location	March 31, 2023		December 31, 2022
Right of use asset	$	3,783,318	$	3,952,317
Current portion of lease liability	$	620,973	$	628,113
Long-term portion lease liability	$	2,998,202	$	3,161,703

Table of Contents

AGEAGLE AERIAL SYSTEMS INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED MARCH 31, 2023 AND 2022

(UNAUDITED)

Note 9 – Leases-Continue

As of ~~September 30, 2022,~~March 31, 2023, scheduled future maturities of the Company’s lease liabilities are as follows:

Schedule of future maturities
Year Ending December 31,
2022 (rest of year)	$	324,028
2023		525,834
2023 (rest of year)				$	663,174
2024		221,370			946,961
2025		227,443			947,497
2026		18,954			948,033
2027					731,502
Thereafter					182,875
Total future minimum lease payments, undiscounted		1,317,629			4,420,042
Less: Amount representing interest		(84,253	)		(800,867	)
Present value of future minimum lease payments	$	1,233,376		$	3,619,175
Present value of future minimum lease payments – current	$	739,602		$	620,973
Present value of future minimum lease payments – long-term	$	493,774		$	2,998,202

As of ~~September 30, 2022~~March 31, 2023 and December 31, ~~2021,~~2022, the weighted average lease-term and discount rate of the Company’s leases are as follows:

Schedule of weighted average lease-term and discount rate leases
Other Information September 30,
2022 December 31,
2021
Weighted-average remaining lease terms (in years) 2.1 2.3
Weighted-average discount rate 6.0 % 6.0 %

~~AGEAGLE AERIAL SYSTEMS INC. AND SUBSIDIARIES~~

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2022 AND 2021

~~(UNAUDITED)~~

~~Note 8 – Leases-Continued~~

Other Information	March 31, 2023			December 31, 2022
Weighted-average remaining lease terms (in years)		4.6			4.8
Weighted-average discount rate		6.0	%		6.0	%

For the three ~~and nine~~ months ended ~~September 30,~~March 31, 2023 and 2022, ~~and 2021,~~ supplemental cash flow information related to leases is as follows:

Schedule Of Cash Flow Supplemental Information
For the Three Months Ended September 30, For the Nine Months Ended September 30,
Other Information 2022 2021 2022 2021
Cash paid for amounts included in the measurement of liabilities: 326,542 75,270 1,245,893 213,608
Operating cash flows for operating leases $ $ $ $
Lease liabilities related to the acquisition of right of use assets:
Operating leases $ — $ — $ — $ 925,298

	For the Three Months
	March 31,
Other Information	2023		2022
Cash paid for amounts included in the measurement of liabilities: Operating cash flows for operating leases	$	261,222	$	323,573

Table of Contents

AGEAGLE AERIAL SYSTEMS INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED MARCH 31, 2023 AND 2022

(UNAUDITED)

Note 910 – ~~Commitments and Contingencies~~Warrants

~~Resignation of Mr. Torres Declet as Chief Executive Officer~~Warrants Issued

On ~~January 17,~~March 9, 2023, the Company received an Investor Notice from Alpha (described above in Note 8) resulting in the issuance of a Common Stock warrant to purchase up to 7,142,715 shares of Common Stock at the exercise price of $0.42 per share warrant (the “Additional Warrant”) for an aggregate purchase price of $3,000,000. The Additional Warrant is exercisable upon issuance and has a three-year term. On March 10, 2023, the Company issued and sold the Additional Series F Preferred along with the associated Additional Warrant.

On December 6, 2022, the Company entered into a Promissory Note Purchase Agreement (described above in Note 7), pursuant to which the Company issued the right to purchase up to 5,000,000 shares of Common Stock at an exercise price of $0.44 per share (see Note 8 for further disclosures), subject to standard anti-dilution adjustments. The Promissory Note Warrant is not exercisable for the first six months after issuance and ~~Mr. Torres Declet mutually agreed to Mr. Torres Declet’s resignation as Chief Executive Officer and as~~has a ~~director~~five-year term from the initial exercise date of June 6, 2023.

On June 26, 2022, the ~~Company.~~Company entered into a Securities Purchase Agreement (described above in Note 8) with Alpha. In connection with ~~his departure, and in accordance with his employment agreement with~~the Series F Agreement the Company ~~Mr. Torres Declet received base salary continuation~~issued a warrant to Alpha to purchase 16,129,032 shares of Common Stock, par value $0.001 per share Series F Warrant with an exercise price equal to six months of his then annual salary, reimbursement of COBRA health insurance premiums for a period of six months at the same rate as if Mr. Torres Declet were an active employee of the Company, and a grant of RSUs with a fair market value of $~~125,000~~ ~~at the date of termination of employment. On January 21, 2022, the Company granted 111,607 RSUs with a fair market value of $1.12~~$0.96, subject to adjustment, per share of Common ~~Stock on~~Stock. The Series F Warrants were not exercisable for the ~~grant date. On January 24, 2022,~~first six months after its issuance and have a three-year term from its initial exercise date of December 30, 2022. Upon the ~~Company issued a grant~~issuance of ~~42,500 fully vested RSUs with a fair market value of $1.13 per share~~the 5,000,000 shares of Common Stock onwarrants at $0.44 per share, the ~~grant date~~Series F Warrant exercise price was reduced to $0.42 (see Note 8 for explanation regarding the December and March Down Rounds along with any other further disclosures related to Series F Preferred Stock). Upon exercise of the Series F Warrants in ~~satisfaction of a performance bonus approved~~full by the ~~Compensation Committee~~investor, the Company would receive additional gross proceeds of approximately $6,774,193.

A summary of activity related to warrants for the periods presented is as follows:

	Shares		Weighted Average Exercise Price			Weighted Average Remaining Contractual Term
Outstanding as of December 31, 2021		—	$	—			—
Issued		21,129,032		0.42	*		—
Exercised		—		—			—
Outstanding as of December 31, 2022		21,129,032	$	0.42	*		—
Issued		7,142,715		0.42			—
Exercised		—		—			—
Outstanding as of March 31, 2023		28,271,747	$	0.42	*		3.06
Exercisable as of March 31, 2023		23,271,747	$	0.42			2.95

* Reflects the exercise price after the Down Round Trigger events on December 6, 2022 and March 9, 2023 (see Note 8).

As of March 31, 2023, the intrinsic value of the ~~Board of Directors. See~~ warrants was nil.

Table of Contents

AGEAGLE AERIAL SYSTEMS INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED MARCH 31, 2023 AND 2022

(UNAUDITED)

Note 711 – ~~Equity.~~Commitments and Contingencies

Existing Employment and Board Agreements

The Company has various employment agreements with certain of its executive officers and directors that serve as Board members, which it considers normal and in the ordinary course of business.

The Company has no other formal employment agreements with our executive officers, nor any compensatory plans or arrangements resulting from the resignation, retirement, or any other termination of our named executive officers, from a change-in-control, or from a change in any executive officer’s responsibilities following a change-in-control. However, it is possible that the Company will enter into formal employment agreements with its executive officers in the future.

Purchase Commitments

The Company routinely places orders for manufacturing services and materials. As of ~~September 30, 2022,~~March 31, 2023, the Company had purchase commitments of approximately $~~2,666,928~~.$2,594,596. These purchase commitments are expected to be realized during the year ending December 31, ~~2022.~~2023.

~~AGEAGLE AERIAL SYSTEMS INC. AND SUBSIDIARIES~~

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2022 AND 2021

~~(UNAUDITED)~~

Note 1012 – Segment Information

Non-allocated administrative and other expenses are reflected in Corporate. Corporate assets include cash, prepaid expenses, notes receivable, right of use asset and other assets.

As of ~~September 30, 2022~~March 31, 2023 and December 31, ~~2021,~~2022, and for the three ~~and nine~~ months ended ~~September 30,~~March 31, 2023 and 2022, ~~and 2021,~~ respectively, information about the Company’s reportable segments consisted of the following:

Goodwill and Assets

Schedule of consolidated results from reportable segments
	Corporate		Drones and Custom Manufacturing		Sensors		SaaS		Total		Corporate		Drones		Sensors		SaaS		Total
As of September 30, 2022
As of March 31, 2023
Goodwill	$	—	$	12,655,577	$	18,972,896	$	33,238,809	$	64,867,282	$	—	$	—	$	18,972,896	$	4,206,515	$	23,179,411
Assets	$	5,800,179	$	25,378,040	$	27,003,229	$	37,162,836	$	95,344,284	$	4,074,316	$	14,367,712	$	26,239,043	$	7,506,269	$	52,187,340

As of December 31, 2021
As of December 31, 2022
Goodwill	$	—	$	12,655,577	$	18,972,896	$	33,238,809	$	64,867,282	$	—	$	—	$	18,972,896	$	4,206,515	$	23,179,411
Assets	$	14,516,466	$	27,073,211	$	25,548,066	$	37,545,298	$	104,683,041	$	4,785,643	$	14,930,789	$	26,081,788	$	8,386,654	$	54,184,874

Table of Contents

~~Net (Loss) Income~~

Corporate Drones and Custom Manufacturing Sensors SaaS Total
Three Months Ended September 30, 2022
Revenues $ — $ 2,081,410 $ 3,256,797 $ 152,507 $ 5,490,714
Cost of sales — 1,180,612 1,851,089 375,872 3,407,573
Loss from operations (2,233,559 ) (2,688,835 ) 592,795 (817,731 ) (5,147,330 )
Other income (expense), net 6,488,327 327,066 (1,819 ) (1,292 ) 6,812,282
Net income (loss) $ 4,254,768 $ (2,361,769 ) $ 590,976 $ (819,023 ) $ 1,664,952

Three Months Ended September 30, 2021
Revenues $ — $ — $ 1,909,921 $ 111,786 $ 2,021,707
Cost of sales — — 1,052,297 174,614 1,226,911
Loss from operations (2,645,834 ) — (439,582 ) (714,118 ) (3,799,534 )
Other income, net 3,834 — — 24,798 28,632
Net loss $ (2,642,000 ) $ — $ (439,582 ) $ (689,320 ) $ (3,770,902 )

AGEAGLE AERIAL SYSTEMS INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE ~~AND NINE~~ MONTHS ENDED ~~SEPTEMBER 30,~~MARCH 31, 2023 AND 2022 ~~AND 2021~~

(UNAUDITED)

Note 1012 – Segment Information-Continued

Corporate Drones and Custom Manufacturing Sensors SaaS Total
Nine Months Ended September 30, 2022
Revenues $ — $ 7,856,573 $ 6,283,907 $ 480,085 $ 14,620,565
Cost of sales — 4,339,712 3,578,184 704,540 8,622,436
Loss from operations (8,194,751 ) (7,204,483 ) (217,328 ) (2,401,289 ) (18,017,851 )
Other income (expense), net 6,491,117 3,114 (3,638 ) (6,098 ) 6,484,495
Net loss $ (1,703,634 ) $ (7,201,369 ) $ (220,966 ) $ (2,407,387 ) $ (11,533,356 )

Nine Months Ended September 30, 2021
Revenues $ — $ — $ 5,300,329 $ 360,333 $ 5,660,662
Cost of sales — — 2,462,464 422,544 2,885,008
(Loss) Income from operations (10,029,230 ) — (226,539 ) (1,325,053 ) (11,580,822 )
Other income, net 119,064 — 26,785 55,369 201,218
Net (loss) income $ (9,910,166 ) $ — $ (199,754 ) $ (1,269,684 ) $ (11,379,604 )

Net Loss

Corporate

Drones

Sensors

SaaS

Total

Three Months Ended March 31, 2023

Revenues

$ —

$ 1,966,442

$ 1,970,195

$ 120,432

$ 4,057,069

Cost of sales

—

837,725

1,005,432

235,280

2,078,437

Loss from operations

(1,535,560 )

(2,032,806 )

237,654

(830,396 )

(4,161,108 )
Other expense, net

(257,201 )

(181,190 )

—

—

(438,391 )
Net loss

$ (1,792,761 )

$ (2,213,996 )

$ 237,654

$ (830,396 )

$ (4,599,499 )

Three Months Ended March 31, 2022

Revenues

$ —

$ 2,738,982

$ 933,018

$ 169,978

$ 3,841,978

Cost of sales

—

1,569,766

646,512

260,808

2,477,086

Loss from operations

(3,238,946 )

(2,624,107 )

(783,137 )

(835,751 )

(7,481,941 )
Other income (expense), net

1,388

(113,238 )

—

(2,781 )

(114,631 )
Net loss

$ (3,237,558 )

$ (2,737,345 )

$ (783,137 )

$ (838,532 )

$ (7,596,572 )

Revenues by Geographic Area

Schedule of geographical revenues
Drones and Custom Manufacturing Sensors SaaS Total
Three Months Ended September 30, 2022
North America $ 1,191,083 $ 1,182,218 $ 152,507 $ 2,525,808
Europe, Middle East and Africa 603,443 1,250,610 — 1,854,053
Asia Pacific 286,884 696,954 — 983,838
Other — 127,015 — 127,015
Total $ 2,081,410 $ 3,256,797 $ 152,507 $ 5,490,714

Three Months Ended September 30, 2021
North America $ — $ 737,229 $ 111,786 $ 849,015
Europe, Middle East and Africa — 725,770 — 725,770
Asia Pacific — 343,786 — 343,786
Other — 103,136 — 103,136
Total $ — $ 1,909,921 $ 111,786 $ 2,021,707

Three Months Ended March 31, 2023	Drones		Sensors		SaaS		Total
North America	$	599,491	$	450,552	$	120,432	$	1,170,475
Europe, Middle East and Africa		738,956		956,172		—		1,695,128
Asia Pacific		55,989		451,408		—		507,397
Other		572,006		112,063		—		684,069
	$	1,966,442	$	1,970,195	$	120,432	$	4,057,069

Three Months Ended March 31, 2022

Drones

Sensors

SaaS

Total

North America

$ 1,235,572

$ 359,888

$ 169,978

$ 1,765,438

Europe, Middle East and Africa

1,213,191

354,379

—

1,567,570

Asia Pacific

290,219

167,742

—

457,961

Other

—

51,009

—

51,009

$ 2,738,982

$ 933,018

$ 169,978

$ 3,841,978

27
Table of Contents

AGEAGLE AERIAL SYSTEMS INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE ~~AND NINE~~ MONTHS ENDED ~~SEPTEMBER 30,~~MARCH 31, 2023 AND 2022 ~~AND 2021~~

(UNAUDITED)

Note 1013 – ~~Segment Information-Continued~~

Drones and Custom Manufacturing Sensors SaaS Total
Nine Months Ended September 30, 2022
North America $ 4,473,236 $ 2,350,426 $ 480,085 $ 7,303,747
Europe, Middle East and Africa 2,606,120 2,400,744 — 5,006,864
Asia Pacific 777,217 1,241,632 — 2,018,849
Other — 291,105 — 291,105
Total $ 7,856,573 $ 6,283,907 $ 480,085 $ 14,620,565

Nine Months Ended September 30, 2021
North America $ — $ 2,045,925 $ 360,333 $ 2,406,258
Europe, Middle East and Africa — 2,014,126 — 2,014,126
Asia Pacific — 954,060 — 954,060
Other — 286,218 — 286,218
Total $ — $ 5,300,329 $ 360,333 $ 5,660,662
~~Note 11 –~~ Subsequent Events

~~Conversion of Series F to Common Stock~~

During the ~~months of October and November 2022,~~period from April 1, 2023 through May 12, 2023, Alpha had converted ~~248~~651 shares of Series F ~~to 400,000~~into 1,550,000 shares of Common Stock.

On May 11, 2023, in connection with the 2022 executive compensation plan granted to the officers of the Company an additional 968,690 RSUs, were granted as a result of a correction to the initial grants approved by the Compensation Committee on March 29, 2023. The RSU’s vested immediately at a fair value of $0.38.

Table of Contents

ITEM 2.

MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following discussion highlights the principal factors that have affected our financial condition and results of operations as well as our liquidity and capital resources for the periods described. This discussion should be read in conjunction with our Condensed Consolidated Financial Statements and the related notes included in Item 8 of ~~the~~this Form 10-K. This discussion contains forward-looking statements. Please see the explanatory note concerning “Forward-Looking Statements” in Part I of the Annual Report on Form 10-K and Item 1A. Risk Factors for a discussion of the uncertainties, risks and assumptions associated with these forward-looking statements. The operating results for the periods presented were not materially affected by inflation.

Overview

~~Overview~~

~~AgEagle™~~AgEagle^™ Aerial Systems Inc. (“("AgEagle” ~~or the “Company”~~, "Company”, “We”, “Our”, “Us”), through its wholly owned subsidiaries, is actively engaged in designing and delivering best-in-class drones, sensors and software that solve important problems for our customers. Founded in 2010, AgEagle was originally formed to pioneer proprietary, professional-grade, fixed-winged drones and aerial imagery-based data collection and analytics solutions for the agriculture industry. Today, the Company is earning distinction as a globally respected industry leader offering innovative autonomous UAV systems to a wide range of industry verticals, including energy/utilities, infrastructure, agriculture and government, among others.

~~The Company’s~~AgEagle’s shift and expansion from solely manufacturing fixed-wing farm drones in 2018, to offering what ~~the Company believes~~we believe is one of the industry’s best fixed-wing, full-stack drone solutions, culminated in 2021 when ~~AgEagle~~we acquired three market-leading companies engaged in producing ~~UAV~~UAS airframes, sensors and software for commercial and government use. In addition to a robust portfolio of proprietary, connected hardware and software ~~products,~~products; an established global network of ~~nearly~~over 200 ~~UAV resellers~~UAS resellers; and enterprise customers ~~worldwide,~~worldwide; these acquisitions also brought AgEagle a highly valuable workforce comprised largely of experienced engineers and technologists with deep expertise in the fields of robotics, automation, manufacturing and data science. ~~Through its efforts~~In 2022, the we succeeded in integrating all three acquired companies with AgEagle to ~~establish three centers of excellence~~form one global company focused on ~~pioneering innovations~~taking autonomous flight performance to a higher level.

AgEagle has also achieved numerous regulatory firsts, earning governmental approvals for its commercial and tactical drones to fly Beyond Visual Line of Sight (“BVLOS”) and/or Operations Over People (“OOP”) in ~~flight hardware, sensors~~the United States, Canada, Brazil and ~~software, AgEagle will continue to produce leading-edge products that serve as catalysts for~~ the ~~creation~~European Union and being awarded Blue UAS certification from the Defense Innovation Unit of ~~new markets for autonomous robotics, while driving material market expansion for~~ the ~~Company’s existing offerings.~~U.S. Department of Defense.

AgEagle is led by a proven management team with years of drone industry ~~experience.~~

~~The Company~~experience and is currently headquartered in Wichita, Kansas, where ~~it maintains its U.S.~~we house our sensor manufacturing ~~operations.~~operations, and we operate our business and drone manufacturing operations in Raleigh, North Carolina. In addition, ~~AgEagle has~~we operate business and manufacturing operations in ~~Austin, Texas;~~ Lausanne, ~~Switzerland; Raleigh, North Carolina; Seattle, Washington; and Washington, D.C.~~Switzerland in support of our international business activities.

We intend to grow our business and preserve our leadership position by developing new drones, sensors and software and capturing a significant share of the global drone market. In addition, we expect to accelerate our growth and expansion through strategic acquisitions of companies offering distinct technological and competitive advantages and have defensible IP protection in place, if applicable.

Table of Contents

Key Growth Strategies

We intend to materially grow our business by leveraging our proprietary, best-in-class, full-stack drone solutions, industry influence and deep pool of talent with specialized expertise in robotics, automation, custom manufacturing and data science to achieve greater penetration of the global ~~UAV~~UAS industry – with near-term emphasis on capturing larger market share of the agriculture, energy/utilities, infrastructure and government/military verticals. We expect to accomplish this goal by first bringing three core values to life in our day-to-day operations and aligning them with our efforts to earn the trust and continued business of our customers and industry partners:

	1.·	Curiosity– this pushes us to find value where others aren’t looking. It inspires us to see around corners for our customers, understanding the problems they currently face or will be facing in the future, and delivering them solutions best suited for their unique needs.

	2.·	Passion– this fuels our obsession with excellence, our desire to try the difficult things and tackle big problems, and our commitment to meet our customers’ needs – and then surpass them.

	3.·	Integrity– this is not optional or situational at AgEagle – it is the foundation for everything we do, even when no one is watching.

~~Key components of our growth strategy include the following:~~


	●	~~Optimize~~ Key components of our growth strategy include the ~~strengths of AgEagle’s~~following:

	·	Establish three centers of excellence with respective expertise in ~~UAV software,~~UAS drones, sensors and ~~airframes.~~ software. These centers of excellence ~~will continue to cross-pollinate~~cross pollinate ideas, industry insights and skillsets to yield intelligent autonomous solutions that ~~effectively demonstrate~~fully leverage AgEagle’s experienced team’s specialized knowledge and know-how in robotics, automation, custom manufacturing and data science.

	●·	Deliver new and innovative solutions. AgEagle’s research and development efforts are critical building blocks of the Company, and we intend to continue investing in our own innovations, pioneering new and enhanced products and solutions that enable us to satisfy our customers – both in response to and in anticipation of their needs. AgEagle believes that by investing in research and development, the Company can be a leader in delivering innovative autonomous robotics systems and solutions that address market needs beyond our current target markets, enabling us to create new opportunities for growth.

	●·	Foster our entrepreneurial culture and continue to attract, develop and retain highly skilled personnel. AgEagle’s company culture encourages innovation and entrepreneurialism, which helps attract and retain highly skilled professionals. We believe this culture is key to nurture the design and development of the innovative, highly technical system solutions that give us our competitive advantage.

	·	Effectively manage our growth portfolio for long-term value creation. Our production and development programs present numerous investment opportunities that we believe will deliver long-term growth by providing our customers with valuable new capabilities. We evaluate each opportunity independently, as well as within the context of other investment opportunities, to determine its relative cost, timing and potential for generation of returns, and thereby its priority. This process helps us make informed decisions regarding potential growth capital requirements and supports our allocation of resources based on relative risks and returns to maximize long-term value creation, which is the key objective of our growth strategy. We also review our portfolio on a regular basis to determine if and when to narrow our focus on the highest potential growth opportunities.

	·	Growth through acquisition. Through successful execution of our growth-through-acquisition strategies, we intend to acquire technologically advanced ~~UAV~~UAS companies and intellectual property that complement and strengthen our value proposition to the market. We believe that by investing in complementary acquisitions, we can accelerate our revenue growth and deliver a broader array of innovative autonomous flight systems and solutions that address specialized market needs within our current target markets and in emerging markets that can benefit from innovations in artificial intelligence-enabled robotics and data capture and analytics.

Table of Contents

Competitive Strengths

~~AgEagle believes~~ We believe that the following attributes and capabilities provide us with long-term competitive advantages:

	●·	Proprietary technologies, in-house capabilities and industry experience –We believe our decade of experience in commercial ~~UAV~~UAS design and engineering; in-house manufacturing, assembly and testing capabilities; and advanced technology development skillset serve to differentiate AgEagle in the marketplace. In fact, approximately 70% of our global workforce is comprised of engineers and data scientists with deep experience and expertise in robotics, automation, custom manufacturing, and data analytics. In addition, AgEagle is committed to meeting and exceeding quality and safety standards for manufacturing, assembly, design and engineering and testing of drones, drone subcomponents and related drone equipment in our ~~Wichita-based~~U.S. and ~~Swiss~~Swiss-based manufacturing operations. As a result, we have earned ISO:9001 international certification for our Quality Management System.

	●·	AgEagle is more than just customer- and product-centric, we are obsessed with innovation and knowing the needs of our customers before they do–We are focused on capitalizing on our specialized expertise in innovating and commercializing advanced drone, sensor and software technologies to provide our existing and future customers with autonomous robotic solutions that meet the highest possible safety and operational standards and fit their specific business needs. We have established three Centers of Excellence that our leadership has challenged to cross-pollinate ideas, industry insights and interdisciplinary skillsets to generate intelligent autonomous solutions that efficiently leverage our expertise in robotics, automation and manufacturing to solve problems for our customers, irrespective of the industry sector in which they may operate.

	●
	·	We offer market-tested drones, sensors and software solutions that have earned the longstanding trust and fidelity of customers worldwide–~~through~~ Through successful execution of our acquisition integration strategy in ~~2021,~~2022, AgEagle is now delivering a unified line of industry trusted drones, sensors and software that have been vigorously tested and consistently proven across multiple industry verticals and use cases. For instance, our line of eBeefixed wing drones ~~pioneered by senseFly,~~ have flown more than one million flights over the past decade serving customers spanning surveying and mapping; engineering and construction; military/defense; mining, quarries and aggregates; agriculture humanitarian aid and environmental monitoring, ~~among~~to name just a few. Featured in over 100 research publications globally, advanced sensor innovations developed and commercialized by ~~MicaSense,~~AgEagle have served to forge new industry standards for high performance, high resolution, thermal and multispectral imaging for commercial drone applications in agriculture, plant research, land management and forestry. In addition, we have championed the development of end-to-end software solutions which power autonomous flight and deliver actionable, contextual data and analytics for ~~a who’s who of~~numerous Fortune 500 companies, government agencies and a wide range of businesses in agriculture, energy and utilities, construction and other industry sectors.

	·	Our eBee TAC^™ UAS has been approved by the Defense Innovation Unit (DIU) for procurement by the Department of Defense – We believe that the eBee TAC is ideally positioned to become an in-demand, mission critical tool for the U.S. military, government and civil agencies and our allies worldwide; and expect that this will prove to be a major growth catalyst for us in 2022, positively impacting our financial performance in the years ahead. eBee TAC is available for purchase by U.S. government agencies and all branches of the military on GSA Schedule Contract #47QTCA18D003G, supplied by Hexagon US Federal and partner Tough Stump Technologies as a standalone solution or as part of the Aerial Reconnaissance Tactical Edge Mapping Imagery System ("ARTEMIS”). Tough Stump is actively engaged in training military ground forces based in the U.S. and in Central Europe on the use of eBee TAC for mid-range tactical mapping and reconnaissance missions.

Table of Contents

	·	Our eBee^™ X series of fixed wing UAS, including the eBee X, eBee Geo and eBee TAC, are the first and only drones on the market to comply with Category 3 of the sUAS Over People rules published by the FAA. It is another important testament of our commitment to providing best-in-class solutions to our commercial customers, and we believe it will serve as a key driver in the growth of eBee utilization in the United States. We further believe it will improve the business applications made possible by our drone platform for a wide range of commercial enterprises which stand to benefit from adoption of drones in their businesses – particularly those in industries such as insurance for assessment of storm damage, telecommunications for network coverage mapping and energy for powerline and pipeline inspections, just to name a few.

	·	*Our eBee X* series of drones are the world’s first UAS in its class to receive design verification for BVLOS and OOP from European Union Aviation Safety Agency ("EASA”).** The EASA design verification report demonstrates that the eBee X meets the highest possible quality and ground risk safety standards and, thanks to its lightweight design, effects of ground impact are reduced. As such, drone operators conducting advanced drone operations in 27 European Member States, Iceland, Liechtenstein, Norway, and Switzerland can obtain the HIGH or MEDIUM robustness levels of the M2 mitigation without additional verification from EASA. Regulatory constraints relating to limitations of BVLOS and OOP have continued to be a gating factor to widespread adoption of commercial drone technologies across a wide range of industry sectors worldwide. Being the first company to receive this DVR from EASA for M2 mitigation is a milestone for AgEagle and our industry in the European Union and will be key to fueling growth of our international customer base.

	·	Our global reseller network currently has more than 200 drone solutions providers in 75+ countries – By leveraging our relationships with the specialty retailers that comprise our global reseller network, AgEagle benefits from enhanced brand-building, lower customer acquisition costs and increased reach, revenues and geographic and vertical market penetration. With the integration of our 2021 Acquisitions, we can now leverage our collective reseller network to accelerate our revenue growth by educating and encouraging our partners to market AgEagle’s full suite of airframes, sensors and software as bundled solutions in lieu of marketing only previously siloed products or product lines to end users.

		In November 2022, we partnered with government contractor Darley to expand the market reach of AgEagle’s high performance fixed wing drones and sensors to the U.S. first responder and tactical defense markets. Distinguished as one of the nation’s longest standing government contracting organizations, Darley is expected to become a key contributor to AgEagle’s success in delivering best-in-class UAS solutions to a wide range of state and federal agencies. Providing our best-in-class autonomous flight solutions for public safety applications through trusted resellers like Darley represents an entirely new market opportunity for AgEagle and one we intend to vigorously pursue in the coming year.

Impact of the ~~War in Ukraine~~Risks and ~~COVID-19~~Uncertainties On Our Business Operations

Global economic challenges, including the impact of the war in Ukraine, the COVID-19 pandemic, rising inflation and supply-chain disruptions, adverse labor market conditions could cause economic uncertainty and volatility. During the three months ended September 30, 2022, the COVID-19 pandemic and other supply chain disruptions continued to have a significant negative impact on the UAV industry, our customers and our business globally. The aforementioned risks and their respective ~~impact~~impacts on the UAV industry and our operational and financial performance remains uncertain and outside of the our control. Specifically, ~~as a result~~because of the aforementioned continuing risks, the our ability to access components and parts needed in order to manufacture ~~our~~its proprietary drones and sensors, and to perform quality testing have been, and continue to be, impacted. If either we or any of our ~~third-parties~~third parties in the supply chain for materials used in our manufacturing and assembly processes continue to be adversely impacted, our ~~supply-chain~~supply chain may be further disrupted, limiting its ability to manufacture and assemble products. We expect the pandemic, inflation and supply chain disruptions and its effects to continue to have a significant negative impact on our business for the duration of the pandemic and during the subsequent economic recovery, which could be for an extended period.

For the three and nine months ended September 30, 2022, our supply chain was adversely impacted by the COVID-19 pandemic and other global economic challenges, causing material delays in the delivery of critical components associated with production of our ~~Altum-PT~~ ~~and~~ ~~RedEdge-P~~ multispectral sensors, introduced to market in the fourth quarter of 2021. These delays resulted in a significant backlog of purchase orders for our sensors. Steps taken in early 2022 to expand our supply sources has allowed us to resolve the majority of our backlogged sensor orders and be better positioned to meet ongoing global market demand in the foreseeable future. While we believe we have largely overcome our supply chain challenges, this is an ongoing situation we will continue to monitor closely.

Table of Contents

Three Months ~~and Nine Months~~ Ended ~~September 30, 2022~~March 31, 2023 as Compared to Three ~~and Nine~~ Months Ended ~~September 30, 2021~~March 31, 2022

Revenues

For the three months ended ~~September 30, 2022,~~March 31, 2023, revenues were ~~$5,490,714~~$4,057,069 as compared to ~~$2,021,707~~$3,841,978 for the three months ended ~~September 30, 2021,~~March 31, 2022, an increase of ~~$3,469,007,~~$215,091, or ~~172%~~5.6%. The increase of $1,037,177 was attributable to the revenues derived from our sensor sales, specifically the RedEdge and Altum™ panchromatic series. Offsetting these increases was a decline in revenues of eBee drone products $772,540 and $49,546 of our ~~eBee™~~SaaS subscription services related to the HempOverview and Ground Control platforms. Our continued innovation has demonstrated growth in our sales leading to strong demand of our products, specifically for our panchromatic sensor series, offsetting this growth are delays in our newly announced eBee VISION drone ~~products acquired in the senseFly Acquisition in the fourth quarter of 2021. Revenue growth was also positively~~product and Field Check for Measure Ground Control mobile app. Additionally, our business continues to be negatively impacted by ~~continued strong demand for our~~ ~~Altum-PT~~™supply chain constraints, inflation, and ~~RedEdge-P~~~~™ multispectral sensors, which resulted in total sensor~~adverse labor market conditions.

Cost of Sales and Gross Profit

For the three months ended March 31, 2023, cost of sales ~~rising 71%~~was $2,078,437 as compared to ~~$3,256,797 from $1,909,921. In addition, SaaS subscriptions increased 36% to $152,507~~$2,477,086 for the three months ended ~~September 30,~~March 31, 2022, a decrease of $398,649, or 16.1%. For the three months ended March 31, 2023, gross profit was $1,978,632 as compared to ~~$111,786~~$1,364,892 for the ~~same three-month period~~three months ended March 31, 2022, an increase of $613,740, or 45%. The primary factors contributing to the decrease in our cost of sales and increase in gross profit margin were due to the decrease in our cost of components and parts brought forth in the prior ~~year. The~~year by COVID-19 pandemic and its associated negative effects ~~continue to have a negative impact~~ on ~~our business due to global~~ supply chain, inflation and adverse labor market conditions, ~~which could be~~and an increase in our sales volume specifically for an extended period of time. Although we understand that market conditions impacting supply chain are not predictable at this time, we do believe we have made material progress in addressing our backlog of orders for our sensors in the third quarter of this yeardrone and ~~expect to full resolve it prior to year-end.~~sensor sales.

Operating Expenses

For the ~~nine~~three months ended ~~September 30, 2022, revenues~~March 31, 2023, operating expenses were ~~$14,620,565, which~~$6,139,740, as compared to ~~$5,660,662~~$8,846,833 for the ~~nine~~three months ended ~~September 30,~~March 31, 2022, a decrease of $2,707,093, or 30.6 %. Operating expenses comprise general and administrative, sales and marketing and research and development.

General and Administrative Expenses

For the three months ended March 31, 2023, general and administrative expenses were $3,579,522 as compared to $5,481,380 for the three months ended March 31, 2022, a decrease of $1,901,858, or 34.7 %. The decrease was primarily as a result of the integration of 2021 ~~an increase~~Business Acquisitions that provided continued decreases in general and administrative costs in professional fees, relating mainly to audit and consulting fees, insurance, rental expenses due to closing of ~~$8,959,903,~~offices, less stock compensation costs offset by increased shareholder annual meeting costs.

Research and Development

For the three months ended March 31, 2023, research and development expenses were $1,582,343 as compared to $2,184,924 for the three months ended March 31, 2022, a decrease of $602,581, or ~~158%.~~27.6 %. The ~~increase~~decrease was ~~driven by sales~~primarily due to the integration of research and development teams that provide development of our ~~eBee~~ ~~drones acquired~~new airframe, sensor and software technologies resulting in a reduction in our consultants and internal headcounts.

Sales and Marketing

For the ~~senseFly Acquisition~~three months ended March 31, 2023, sales and marketing expenses were $977,875 as compared to $1,180,529 for the three months ended March 31, 2022, a decrease of $202,654, or 17.2 %. The decrease was primarily due to the decrease of travel, integration of sales and marketing teams that lead to a reduction of consulting expenses along with decrease in digital advertising spend as we look to attend in-person trade shows.

Table of Contents

Other Expense, net

For the ~~fourth quarter~~three months ended March 31, 2023, other expense, net was $438,391 as compared to $114,631 for the three months ended March 31, 2022. The change was primarily attributable to the promissory note’s original issue discount of 4% and interest at 8% per annum issued in December 2022 along with net foreign currency transaction losses incurred by the drone (senseFly) business.

Net Loss

For the three months ended March 31, 2023, we incurred a net loss of $4,599,499 as compared to a net loss of $7,596,572 for the three months ended March 31, 2022, a decrease of $2,997,073, or 39.5 %. The overall decrease in net loss was primarily attributable to increase in sales and gross profit margins due to increased demand for new products and reduction in component costs along with integration of 2021 ~~coupled with total sensor sales climbing 19%~~business acquisitions that lead to ~~$6,283,907 from $5,300,329 and SaaS subscriptions increasing $33% to $480,085 from $360,333. The improvement~~overall reduction in ~~SaaS subscriptions was largely attributable to a 207% increase in SaaS software subscriptions for~~ ~~Measure Ground Control~~~~, which saw sales rise to $389,406 from $126,804. Offsetting the increase was a decline in SaaS subscriptions sales of~~ ~~HempOverview,~~ ~~which totaled $90,678, down 26% from $121,743.~~

operating expenses.

~~Cost~~Cash Flows

Three Months Ended March 31, 2023 as Compared to the Three Months Ended March 31, 2022

As of ~~Sales~~March 31, 2023, cash on hand was $2,847,908, as compared to $4,349,837 as of December 31, 2022, a decrease of $1,501,929, or 34.5%.

For the three months ended September 30, 2022, cost of sales totaled $3,407,573 as compared to $1,226,911 for the three months ended September 30, 2021, an increase of $2,180,662 or 178%. The increase in our cost of sales was attributable to new sales of ~~eBee~~s stemming from the senseFly Acquisition in the fourth quarter of 2021, together with higher sales of our sensor products, coupled with the effects of supply chain constraints, including shortages in electronic components and inflation caused by higher costs to acquire electronic components, increased labor expenses and freight-in costs.

For the nine months ended September 30, 2022, cost of sales was $8,622,436 as compared to $2,885,008 for the nine months ended September 30, 2021, an increase of $5,737,428 or 199%. The increase in our cost of sales was attributable to new sales of eBees, acquired in the senseFly Acquisition in October 2021, and an increase in sensor sales, as well as higher costs associated with the effects of supply chain constraints, including shortages in electronic components and inflation caused by higher costs to acquire electronic components, increased labor expenses and higher freight-in costs.

~~Gross Profit~~

For the three months ended September 30, 2022, gross profit was $2,083,141 as compared to $794,796 for the three months ended September 30, 2021, an increase of $1,288,345, or 162%. For the three months ended September 30, 2022, gross profit margin was 38% as compared to 39% for the three months ended September 30, 2021. The decrease in gross profit margin was a result of our senseFly entity drone sales which have lower margins along with an increase in our cost of goods sold for sensor sales over the three months.

For the nine months ended September 30, 2022, gross profit was $5,998,129 as compared to $2,775,654 for the nine months ended September 30, 2021, an increase of $3,222,475, or 116%. For the nine months ended September 30, 2022, gross profit margin was 41% as compared to 49% for the nine months ended September 30, 2021. The decrease in gross profit margin was a result of our senseFly entity drone sales which have lower margins along with an increase in our cost of goods sold for sensor sales over the nine month period.

~~Operating Expenses~~

For the three months ended September 30, 2022, operating expenses were $7,230,471 as compared to $4,594,330 for the three months ended September 30, 2021, an increase of $2,636,141, or 57%. Operating expenses are comprised of general and administrative, research and development and sales and marketing expenses.

For the nine months ended September 30, 2022, operating expenses were $24,015,980, as compared to $14,356,476 for the nine months ended September 30, 2021, an increase of $9,659,504, or 67%. Operating expenses comprise general and administrative, research and development and sales and marketing.

~~General and Administrative Expenses~~

For the three months ended September 30, 2022, general and administrative expenses were $4,175,090 as compared to $2,783,290 for the three months ended September 30, 2021, an increase of $1,391,800, or 50%. The increase was primarily the result of the inclusion of the newly acquired senseFly businesses, along with continued increases in general and administrative costs from our two other 2021 business acquisitions. These costs primarily included lease expenses, payroll-related costs for new and existing employees, amortization of our acquired intangibles, stock-based compensation expenses, and costs incurred in the design and development of our internal use software.

For the nine months ended September 30, 2022, general and administrative expenses were $14,093,655 as compared to $10,428,040 for the nine months ended September 30, 2021, an increase of $3,665,615 or 35%. The increase was primarily the result of the inclusion of the newly acquired senseFly businesses, along with continued increases in general and administrative costs from our two other 2021 business acquisitions. These costs primarily included lease expenses, payroll-related costs for new and existing employees, amortization of our acquired intangibles, stock-based compensation expenses and costs incurred for the design and development of our internal use software.

~~Research and Development~~

For the three months ended September 30, 2022, research and development expenses were $1,818,540 as compared to $777,036 for the three months ended September 30, 2021, an increase of $1,041,504, or 134%. The increase was primarily due to the addition of senseFly and Measure’s research and development teams and technological innovations we are pursuing on our airframes and software solutions.

For the nine months ended September 30, 2022, research and development expenses were $6,185,777 as compared to $2,115,367 for the nine months ended September 30, 2021, an increase of $4,070,410, or 192%. The increase was attributable to the addition of senseFly’s and Measure’s research and development teams and technological innovations we are pursuing on our airframes and software solutions.

~~Sales and Marketing~~

For the three months ended September 30, 2022, sales and marketing expenses were $1,236,841 as compared to $1,034,004 for the three months ended September 30, 2021, an increase of $202,837, or 20%. The increase was primarily due to the addition of the senseFly and Measure sales and marketing teams.

For the nine months ended September 30, 2022, sales and marketing expenses were $3,736,548 as compared to $1,813,069 for the nine months ended September 30, 2021, an increase of $1,923,479, or 106%. The increase was primarily due to the addition of the senseFly and Measure sales and marketing teams.

~~Total Other Income~~

For the three months ended September 30, 2022, total other income was $6,812,282, as compared to total other income of $28,632 for the three months ended September 30, 2021. The change was primarily attributable to a non-cash gain on debt extinguishment associated with reductions of holdback liabilities in connection with our acquisitions of senseFly and MicaSense, which totaled $6,486,899, in addition to higher other income, net, which climbed to $332,110 from $24,798 for the three months ended September 30, 2022 and 2021, respectively.

For the nine months ended September 30, 2022, total other income was $6,484,495 as compared to total other income of $201,218 for the nine months ended September 30, 2021. The increase was primarily due to a $6,486,899 non-cash gain on debt extinguishment associated with reductions of holdback liabilities in connection with our acquisitions of senseFly and MicaSense realized in the third quarter of 2022, offset by other income generated from the Paycheck Protection Program loan forgiveness and higher interest income and other income booked for the nine months ended September 30, 2021.

~~Net Income (Loss)~~

For all the aforementioned reasons, the Company achieved net income of $1,664,952 for the three months ended September 30, 2022, as compared to a net loss of $3,770,902 for the three months ended September 30, 2021, representing a 144% improvement.

For the nine months ended September 30, 2022, the Company incurred a net loss of $11,533,356 as compared to a net loss of $11,379,604 for the nine months ended September 30, 2021, increasing $153,752, or 1%. In order to achieve our long-term growth strategies, additional resources and investments will be required as we continue to address these shifts by developing new technologies, products and services that support prevailing growth opportunities.

~~Cash Flows~~

~~Nine Months Ended September 30, 2022 as Compared to the Nine Months Ended September 30, 2021~~

~~As of September 30, 2022, cash on hand was $5,302,487 as compared to $14,590,566 as of December~~March 31, ~~2021, a decrease of $9,288,079, or 64%.~~

~~For the nine months ended September 30, 2022,~~2023, cash used in operations was ~~$15,342,049, an increase~~$4,234,526, a decrease of ~~$8,664,328,~~$2,275,817, or ~~129%,~~35.0 %, as compared to cash used of ~~$6,677,721~~$6,510,343 for the ~~nine~~three months ended ~~September 30, 2021.~~March 31, 2022. The ~~increase~~decrease in cash used in operating activities was principally driven by the lower operating expenses ~~of our 2021 Business Acquisitions incurred in 2022,~~ which included ~~higher~~significant lower inventory purchases and prepayments offset by higher accounts receivables, account payables and ~~accounts payable,~~ accrued ~~expenses and other liabilities. Further, during the nine months ended September 30, 2022, we incurred a non-cash operating gain on debt of extinguishment of $6,486,899.~~expenses.

For the ~~nine~~three months ended ~~September 30, 2022,~~March 31, 2023, cash used in investing activities was ~~$8,062,741,~~$254,191, a decrease of ~~$22,579,495,~~$3,248,967, or ~~74%,~~92.7 %, as compared to cash used of ~~$30,642,236~~$3,503,158 for the ~~nine~~three months ended ~~September 30, 2021.~~March 31, 2022. The decrease in cash used in our investing activities ~~was due to investments in~~resulted mainly from the business ~~acquisitions~~acquisition of MicaSense and ~~Measure~~senseFly that occurred in ~~the prior year, offset by the increase~~2022 and a decrease in ~~capitalized costs associated with the development of the~~ ~~HempOverview~~ platform and ~~Measure Ground Control~~ ~~platforms and platforms and the senseFly business acquisition.~~internal use software costs.

For the ~~nine~~three months ended ~~September 30, 2022,~~March 31, 2023, cash provided by financing activities was ~~$14,577,691,~~$3,000,000, a decrease of ~~$31,023,491,~~$1,614,091, or ~~68%,~~35.0 %, as compared to cash provided of ~~$45,601,182~~$4,614,091 for the ~~nine~~three months ended ~~September 30, 2021.~~March 31, 2022. The decrease in cash provided by our financing activities was due to less sales of our Common ~~Stock~~stock through an at-the-market (“ATM”) offering and exercise of warrants in the prior ~~year.~~year offset by the sale of Series F Preferred stock.

Liquidity and Capital Resources

As of ~~September 30, 2022,~~March 31, 2023, we had working capital of ~~$10,221,025.~~$8,132,307. For the ~~nine~~three months ended ~~September 30, 2022,~~March 31, 2023, we incurred a loss from operations of ~~$18,017,851, an increase~~$4,161,108, a decrease of ~~$6,437,029,~~$3,320,833, or ~~56%~~44.4%, as compared to ~~a loss from operations of $11,580,822~~$7,481,941 for the ~~nine~~three months ended ~~September 30, 2021. Further,~~March 31, 2022. While we utilized cash in our operating activities of $15,342,049, an increase of $8,664,328, or 129%, as compared to cash used in operating activities of $6,677,721 for the nine months ended September 30, 2021.

On June 26, 2022, the Board of Directors of the Company designated a new series of Preferred Stock, the Series F 5% Preferred Convertible Stock (“Series F”), and authorized the sale and issuance of up to 35,000 shares of Series F. The Company issued to an existing investor 10,000 shares of Series F for an aggregate purchase price and gross proceeds of $10,000,000.

~~For the nine months ended September 30, 2022, we raised $4,583,341 of net proceeds from our ATM offering with co-agents Stifel, Nicolaus & Company, Incorporated and Raymond James & Associates.~~

~~The increase in net loss and cash used in operating activities is larger due to the Company’s long-term growth strategy and recent acquisitions which~~ have ~~resulted in additional working capital needs. While the Company has~~ historically been successful in raising capital to meet its working capital needs, the ability to continue raising such capital to enable ~~the Company~~us to continue ~~its~~our growth is not guaranteed. ~~Therefore, there is substantial doubt about the Company’s ability to continue as a going concern as the Company~~We will require additional liquidity to continue its operations and meet its financial obligations ~~for 12~~over the next twelve months, ~~from the date these condensed consolidated financial statements were issued. The Company~~there is substantial doubt about our ability to continue as a going concern. We are evaluating strategies to obtain the required additional funding for future ~~operation~~operations and the restructuring of operations to grow revenues and reduce expenses.

During the three months ended March 31, 2023, we raised $3,000,000 in equity and convertible debt financing transactions from the sale of Series F Preferred stock.

Table of Contents

Off-Balance Sheet Arrangements

On ~~September 30, 2022,~~March 31, 2023, we did not have any off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenue or expenses, results of operations, liquidity, capital expenditures or capital resources. Since our inception, except for standard operating leases, we have not engaged in any off-balance sheet arrangements, including the use of structured finance, special purpose entities or variable interest entities. We have no off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that is material to stockholders.

Inflation

During the three ~~and nine~~ months ended ~~September 30, 2022,~~March 31, 2023, inflation has had a negative impact on the unmanned aerial vehicle systems industry, our customers, and our business globally. Specifically, our ability to access components, parts and ~~parts~~labor needed ~~in order~~ to manufacture ~~our~~its proprietary drones and sensors, and to perform quality testing have been, and continue to be, impacted. If either the Company or any of its ~~third-parties~~third parties in the supply chain for materials used in our manufacturing and assembly processes continue to be adversely impacted, our supply chain may be further disrupted, limiting its ability to manufacture and assemble products. ~~In addition, the eventual implications of higher government deficits~~We expect inflation and ~~debt, tighter monetary policies and potentially higher, long-term interest rates may drive~~its effects to continue to have a ~~higher cost of raising capital in the future.~~significant negative impact on our business.

Climate Change

Our opinion is that neither climate change, nor governmental regulations related to climate change, have had, or are expected to have, any material effect on our operations.

New Accounting Pronouncements

In March 2022, the FASB issued Accounting Standards Update (“ASU”) No. 2022-02, Financial Instruments-Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures (“ASU 2022-02”), which addresses areas identified by the FASB as part of its post-implementation review of its previously issued credit losses standard, ASU 2016-13, that introduced the Current Expected Credit Loss (“CECL”) model. ASU 2022-02 eliminates the accounting guidance for troubled debt restructurings by creditors that have adopted the CECL model and enhances disclosure requirements for certain loan refinancings and restructurings made with borrowers experiencing financial difficulty. In addition, ASU 2022-02 requires a public business entity to disclose current-period gross write-offs for financing receivables and net investment in leases by year of origination in the vintage disclosures. ASU 2022-02 is effective for the fiscal years beginning after December 15, 2022, and for periods within those fiscal years. Early adoption is permitted. We adopted ASU 2022-02 effective January 1, 2023 and it did not have a material impact on our condensed consolidated financial statements.

~~There were certain updates~~Any other recently issued by the Financial Accounting Standards Board (“FASB”), most of which represented technical corrections to the accounting literature or application to specific industries and are not expected to a have a material impact on the ~~Company’s~~our consolidated financial position, results of operations or cash flows.

Table of Contents

ITEM 3.

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

As a “smaller reporting company” as defined by Item 10 of Regulation S-K, we are not required to provide information required by this Item.

ITEM 4.

CONTROLS AND PROCEDURES

Evaluation of Disclosure and Control Procedures

The Company’s Chief Executive Officer and the Company’s Chief Financial Officer evaluated the effectiveness of the Company’s disclosure controls and procedures as of ~~September 30, 2022~~March 31, 2023 and concluded that the Company’s disclosure controls and procedures are effective. The term disclosure controls and proceduresmeans controls and other procedures that are designed to ensure that information required to be disclosed by the Company in the reports that it files or submits under the Securities Exchange Act of 1934, as amended, is accumulated, recorded, processed, summarized and communicated to the Company’s management, including its principal executive and principal financial officers, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure to be reported within the time periods specified in the SEC’s rules and forms.

Changes in Internal Control over Financial Reporting

There were no changes in our internal control over financial reporting, as defined in Rules 13a-15(t) and 15d-15(f) under the Exchange Act, during the three months ended ~~September 30, 2022~~March 31, 2023 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

~~PART II.~~	~~OTHER INFORMATION~~
36

Table of Contents

PART II.

OTHER INFORMATION

ITEM 1.

LEGAL PROCEEDINGS

~~Legal Proceedings~~

None.

ITEM 1A.

RISK FACTORS

We are a smaller reporting company as defined by Rule 12b-2 of the Securities Exchange Act of 1934, and are not required to provide the information under this item.

ITEM 2.

RECENT SALES OF UNREGISTERED EQUITY SECURITIES AND USE OF PROCEEDS

None.

ITEM 3.

DEFAULTS UPON SENIOR SECURITIES

None.

ITEM 4.

MINE SAFETY DISCLOSURES

Not applicable.

ITEM 5.

OTHER INFORMATION

None.

~~ITEM 6.~~	~~EXHIBITS~~
37

Table of Contents

ITEM 6.

EXHIBITS

Exhibit No.		Description

31.1		Rule 13(a)-14(a)/15(d)-14(a) Certification of principal executive officer

31.2		Rule 13(a)-14(a)/15(d)-14(a) Certification of principal financial officer

32.1		Section 1350 Certification of principal executive officer

32.2		Section 1350 Certification of principal financial officer and principal accounting officer

101.INS		XBRL INSTANCE DOCUMENT
101.SCH		XBRL TAXONOMY EXTENSION SCHEMA
101.CAL		XBRL TAXONOMY EXTENSION CALCULATION LINKBASE
101.DEF		XBRL TAXONOMY EXTENSION DEFINITION LINKBASE
101.LAB		XBRL TAXONOMY EXTENSION LABEL LINKBASE
101.PRE		XBRL TAXONOMY EXTENSION PRESENTATION LINKBASE

Table of Contents

SIGNATURES~~SIGNATURES~~

In accordance with Section 13 or 15(d) of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

	AGEAGLE AERIAL SYSTEMS INC.

Dated: ~~November 14, 2022~~May 15, 2023	By:	/s/ Barrett Mooney
		Barrett Mooney
		Chief Executive Officer and Chairman of the Board

Dated: ~~November 14, 2022~~May 15, 2023	By:	/s/ Nicole Fernandez-McGovern
		Nicole Fernandez-McGovern
		Chief Financial Officer, Executive Vice President of Operations and Secretary

Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.

Signatures	Title	Date

/s/ Barrett Mooney	Chief Executive Officer and Chairman of the Board	~~November 14, 2022~~ May 15, 2023
~~Barrett~~ Barret Mooney	(Principal Executive Officer)

/s/ Nicole Fernandez-McGovern	Chief Financial Officer, Executive Vice President of Operations and Secretary	~~November 14, 2022~~ May 15, 2023
Nicole Fernandez-McGovern	(Principal Financial and Accounting Officer)


	For the Three Months Ended						For the Nine Months Ended
	September 30,						September 30,
	2022			2021			2022			2021
Revenues	$	5,490,714		$	2,021,707		$	14,620,565		$	5,660,662
Cost of sales		3,407,573			1,226,911			8,622,436			2,885,008
Gross Profit		2,083,141			794,796			5,998,129			2,775,654

Operating Expenses:
General and administrative		4,175,090			2,783,290			14,093,655			10,428,040
Research and development		1,818,540			777,036			6,185,777			2,115,367
Sales and marketing		1,236,841			1,034,004			3,736,548			1,813,069
Total Operating Expenses		7,230,471			4,594,330			24,015,980			14,356,476
Loss from Operations		(5,147,330	)		(3,799,534	)		(18,017,851	)		(11,580,822	)

Other Income (Expense):
Interest (expense) income, net		(6,727	)		3,834			(29,776	)		12,850
Paycheck protection program loan forgiveness		—			—			—			108,532
Gain on debt extinguishment		6,486,899			—			6,486,899			—
Other income, net		332,110			24,798			27,372			79,836
Total Other Income, net		6,812,282			28,632			6,484,495			201,218
Income (Loss) Before Income Taxes		1,664,952			(3,770,902	)		(11,533,356	)		(11,379,604	)
Provision for income taxes		—			—			—			—
Net Income (Loss)	$	1,664,952		$	(3,770,902	)	$	(11,533,356	)	$	(11,379,604	)

Comprehensive Income:
Amortization of unrecognized periodic pension costs		97,846			—			100,487			—
Foreign currency cumulative translation adjustment		(372,368	)		—			(220,060	)		—
Total comprehensive income (loss), net of tax	$	1,390,430		$	(3,770,902	)	$	(11,652,929	)	$	(11,379,604	)
Accrued dividends on preferred stock series F		(94,694	)		—			(94,694	)		—
Total comprehensive income (loss) available to common stockholders	$	1,295,736		$	(3,770,902	)	$	(11,747,623	)	$	(11,379,604	)
Net Earnings (Loss) Per Common Share - Basic	$	0.02		$	(0.05	)	$	(0.14	)	$	(0.17	)

Net Earnings (Loss) Per Common Share - Diluted	$	0.01		$	(0.05	)	$	(0.14	)	$	(0.17	)

Weighted Average Number of Shares Outstanding During the Period - Basic		85,966,687			75,144,113			81,004,011			68,243,666

Weighted Average Number of Shares Outstanding During the Period - Diluted		113,623,789			75,144,113			81,004,011			68,243,666


	Par $0.001 Preferred Stock, Series F Convertible Shares			Preferred Stock, Series F Convertible Amount			Par $0.001 Common Stock			Common Stock Amount			Additional Paid-In Capital			Accumulated Other Comprehensive Loss			Accumulated Deficit			Total Stockholders’ Equity
Balance as of June 30, 2022		9,690		$	10			82,445,570		$	82,445		$	147,686,141		$	84,355			(64,252,652	)	$	83,600,299
Settlement of heldback shares from contingent liability related to Measure acquisition		—			—			(498,669	)		(499	)		2,812,999			—			—			2,812,500
Conversion of Preferred Stock, Series F Convertible shares to Common Stock		(3,379	)		(4	)		5,450,000			5,450			(5,446	)		—			—			—
Dividends of preferred stock series F		—			—			—			—			(94,694	)		—			—			(94,694	)
Issuance of Restricted Common Stock		—			—			12,917			14			(14	)		—			—			—
Exercise of stock options		—			—			35,000			35			12,815			—			—			12,850
Stock-based compensation expense		—			—			—			—			556,837			—			—			556,837
Amortization of unrecognized periodic pension costs		—			—			—			—			—			97,846			—			97,846
Foreign currency cumulative translation adjustment		—			—			—			—			—			(372,368	)		—			(372,368	)
Net loss		—			—			—			—			—			—			1,664,952			1,664,952
Balance as of September 30, 2022		6,311		$	6			87,444,818		$	87,445		$	150,968,638		$	(190,167	)		(62,587,700	)	$	88,278,222	)

Schedule of statements of operations and comprehensive loss
	For the Three Months Ended September 30,				For the Nine Months Ended September 30,
Type	2022		2021		2022		2021
Cost of sales	$	61,747	$	—	$	199,555	$	—
General and administrative		48,429		36,226		138,271		90,281
Total	$	110,176	$	36,226	$	337,826	$	90,281

Schedule of accrued expenses
	September 30, 2022		December 31, 2021
Accrued compensation and related liabilities	$	791,482	$	1,039,979
Accrued professional fees		528,125		267,949
Provision for warranty expense		268,780		286,115
Other		215,912		307,598
Total accrued expenses	$	1,804,299	$	1,901,641

Schedule of allocation preliminary purchase price
Net purchase price, including debt paid at close	$	23,375,681

Plus: fair value of liabilities assumed:
Current liabilities		702,925
Fair value of liabilities assumed	$	702,925

Less: fair value of assets acquired:
Cash	$	885,273
Other tangible assets		1,165,666
Identifiable intangible assets		3,061,803
Fair value of assets acquired	$	5,112,742

Net nonoperating assets		25,000
Adjustments for seller transaction expenses related to purchase price allocation		32,032
Goodwill	$	18,972,896

Schedule of allocation preliminary purchase price
Net purchase price, including debt paid at close	$	45,403,394

Plus: fair value of liabilities assumed:
Deferred revenue		319,422
Other tangible liabilities		272,927
Fair value of liabilities assumed	$	592,349

Less: fair value of assets acquired:
Cash		486,544
Other tangible assets		312,005
Identifiable intangibles		2,668,689

Fair value of assets acquired	$	3,467,238

Net nonoperating assets		39,775
Goodwill	$	42,488,730

Schedule of allocation preliminary purchase price
Net purchase price	$	20,774,526

Plus: fair value of liabilities assumed:
Current liabilities		3,913,386
Defined benefit plan obligation		278,823
Debt assumed at close		2,461,721
Fair value of liabilities assumed	$	6,653,930

Less: fair value of assets acquired:
Cash		859,044
Other tangible assets		6,327,641
Identifiable intangible assets		7,335,570
Fair value of assets acquired	$	14,522,255

Net nonoperating assets		250,624
Goodwill	$	12,655,577

Schedule of pro-forma information
	Three Months Ended September 30, 2021			Nine Months Ended September 30, 2021
Revenues	$	5,350,849		$	14,844,275
Net Loss	$	(5,715,064	)	$	(17,137,742	)

Schedule of debt disclosure
Year ending December 31,
2022 (rest of year)	$	169,010
2023		422,610
2024		84,590
2025		84,590
2026		84,590
Thereafter		169,176
Total	$	1,014,566

Schedule of restricted stock unit activity
	Shares			Weighted Average Grant Date Fair Value
Outstanding as of December 31, 2021		1,147,250		$	3.78
Granted		457,091			1.18
Canceled		(168,250	)		2.81
Vested and released		(429,107	)		3.44
Outstanding as of September 30, 2022		1,006,984		$	2.90
Vested as of September 30, 2022		377,617		$	3.72
Unvested as of September 30, 2022		629,367		$	2.41

	Shares			Weighted Average Grant Date Fair Value
Outstanding as of December 31, 2020		100,000		$	1.34
Granted		631,402			5.31
Canceled		(91,667	)		5.40
Vested and released		(253,485	)		3.39
Outstanding as of September 30, 2021		386,250		$	5.52
Vested as of September 30, 2021		234,582		$	5.60
Unvested as of September 30, 2021		151,668		$	5.40

Schedule of options activity
	Shares			Weighted Average Exercise Price		Weighted Average Fair Value		Weighted Average Remaining Contractual Term (Years)		Aggregate Intrinsic Value
Outstanding as of December 31, 2021		2,541,667		$	2.88	$	1.57		4.27	$	1,244,029
Granted		395,000			0.76		0.36		3.02		—
Exercised		(185,000	)		0.40		0.29		—		10,750
Expired/Forfeited		(267,294	)		6.22		3.34		—		—
Outstanding as of September 30, 2022		2,284,373		$	2.37	$	1.29		3.47	$	89,334
Exercisable as of September 30, 2022		1,836,095		$	2.42	$	1.33		3.16	$	89,334

Schedule of Share-Based Payment Award, Stock Options, Valuation Assumptions
	Nine Months Ended September 30,
	2022			2021
Stock price	$	0.46		$	3.01
Dividend yield		—	%		—	%
Expected life (years)		3.02			3.01
Expected volatility		69.84	%		84.01	%
Risk-free interest rate		3.25	%		0.37	%

Schedule of Operating Lease
	Balance Sheet Location	September 30, 2022		December 31, 2021
Right of use asset	Right of use asset	$	1,148,993	$	2,019,745
Current portion of operating lease liability	Current portion of operating lease liability	$	739,602	$	1,235,977
Long-term portion of operating lease liability	Long-term portion of operating lease liability	$	493,774	$	942,404

Schedule of geographical revenues
	Drones and Custom Manufacturing		Sensors		SaaS		Total
Three Months Ended September 30, 2022
North America	$	1,191,083	$	1,182,218	$	152,507	$	2,525,808
Europe, Middle East and Africa		603,443		1,250,610		—		1,854,053
Asia Pacific		286,884		696,954		—		983,838
Other		—		127,015		—		127,015
Total	$	2,081,410	$	3,256,797	$	152,507	$	5,490,714

Three Months Ended September 30, 2021
North America	$	—	$	737,229	$	111,786	$	849,015
Europe, Middle East and Africa		—		725,770		—		725,770
Asia Pacific		—		343,786		—		343,786
Other		—		103,136		—		103,136
Total	$	—	$	1,909,921	$	111,786	$	2,021,707

Three Months Ended March 31, 2022	Drones		Sensors		SaaS		Total
North America	$	1,235,572	$	359,888	$	169,978	$	1,765,438
Europe, Middle East and Africa		1,213,191		354,379		—		1,567,570
Asia Pacific		290,219		167,742		—		457,961
Other		—		51,009		—		51,009
	$	2,738,982	$	933,018	$	169,978	$	3,841,978