Originaltext
Diese Übersetzung bewerten
Mit deinem Feedback können wir Google Übersetzer weiter verbessern
Home
Airship Ai Holdings Inc
Airship AI Reports Full Year 2024 Financial Results
Business
Mar 3 2025
18 min read

Airship AI Reports Full Year 2024 Financial Results

news images

2024 Net Revenue of $23.1 Million, an 87% Increase over FY 2023 Net Revenue of $12.3 Million

No Debt on Balance Sheet Following Conversion of $2.8 million in Senior Secured Convertible Notes

New Pro-U.S. Border Security Administration Provides Additional Macro Tailwinds for 2025 & Beyond

REDMOND, Wash., March 03, 2025 (GLOBE NEWSWIRE) --  Airship AI Holdings, Inc. (NASDAQ: AISP) (“Airship AI” or the “Company”), a leader in AI-driven video, sensor, and data management surveillance solutions, today reported its financial and operational results for the quarter and year ended December 31, 2024.

FY 2024 Financial Highlights

  • Net revenues were $23.1 million.

  • Gross profit was $10.5 million.

  • Gross margin was 45.7%.

  • Operating loss was $3.5 million, which reflected increased stock-based compensation and transactions costs related to the merger and overall sales levels.

FY 2024 Financial Highlights

  • Dramatic Revenue Growth: In 2024, Airship AI delivered 87% year-over-year (“YoY”) revenue growth, growing from $12.3 million to $23.1 million. Revenue growth was driven mainly by increased sales to federal government customers, with multiple large awards for cloud-based Acropolis offerings and edge-based Outpost AI appliances.

  • Steady Gross Profit Margin: Full year gross profit as of December 31, 2024 was $10.5 million, flat YoY, primarily due to the continued high percentages of third-party hardware sales as part of turn-key solutions bundled by Airship AI with Outpost AI included. The Company is already seeing the value of these seeding opportunities in awarded business as well as pipeline opportunity growth.

  • Significant Operational Improvements: Full year operating loss as of December 31, 2024 was $3.5 million as compared to a $6.6 million loss in 2024. Numerous one-time charges were incurred in 2024, resulting from transaction costs associated with the transition to a public company, conversion of a senior secured promissory note, and partial payments to the founders for previous advances.

  • Strengthened Balance Sheet: Cash and cash equivalents as of December 31, 2024, was $11.4 million, along with $1.2 million in accounts receivable. With the conversion of issued senior secured convertible promissory notes of $2.8 million, Airship AI enters 2025 with no debt on the balance sheet.

Q4 2024 & Subsequent Operational Highlights

  • Backlog as of December 31, 2024 was $5.5 million, including orders received late in the second half of 2024 that are expected to be delivered and invoiced across Q1 and Q2 of 2025. Backlog is not indicative of future quarterly revenue as approximately 75% of quarterly revenue is transactional and recognized in the same quarter.

  • Total validated pipeline at the year-end of 2024 was approximately $135 million, consisting of single and multi-year opportunities for AI-driven edge, video, and sensor and data management platform across all our customer verticals. The pipeline includes opportunities at varying stages of progression with expected award timeframes throughout the next 18-24 months.

  • Due to the sensitive nature of many customers and deployment use cases, the Company is often restricted from publicly disclosing awards and or limited as to the specifics of the customer and use case. Consequently, most awards are executed on closed or restricted contract vehicles, which further limits the sharing of information that might otherwise be available.

  • Multiple large contracts awarded throughout and/or subsequent to the quarter include but are not limited to:

    • $4.0 million firm-fixed price contract for an agency within the U.S. Department of Homeland Security (“DHS”), for advanced integrated solutions supporting real-time intelligence collection operations along the United States’ borders, leveraging the Company’s edge IoT appliance, Outpost AI.

    • $1.2 million firm-fixed price support and maintenance contract for our existing deployment of Acropolis Enterprise Video and Data Management Platform supporting a Fortune 100 Transportation and E-Commerce company’ global operations.

    • Follow-on seven-figure one (1) year system maintenance and sustainment contract for an existing Fortune 100 customer leveraging the Company’s Acropolis Enterprise Video and Data Management platform supporting operational and physical security requirements.

  • We began deploying new infrastructure supporting mission critical requirements along the U.S. southern border; follow-on work to our successful completion of a congressionally driven pilot opportunity earlier in the year. This follow-on work is in support of our single-largest opportunity, valued at more than $50 million over the next four (4) years. Estimated total contract value is conservatively based on data points from published market research, including size and scope, and pricing approved via awarded procurement efforts.

  • Completed $8.0 million at-the-market public offering with net proceeds to the Company of $7.0 million after deducting placement agent fees and offering expenses.

  • Hired new members of the team, at the C-Suite level and below, and promoted key members of the team to increasingly higher levels of strategic responsibility within the Company. Airship AI expects additional hires in 2025 in the sales and product development teams.

  • Launched a new routes-to-market strategy targeting business partners and resellers that are looking for differentiated alternatives in new verticals (for Airship AI) as well as partners that can help us scale more rapidly within existing verticals.

  • Put in place a marketing and branding campaign for 2025. This bifurcated plan is hyper focused on creating brand awareness in several new targeted verticals through a combination of partner and industry events, enabling partners to monetize that awareness through expanded routes to market.

  • We participated in JIFX, or Joint Interagency Field Exercise, an invite only event led by the Naval Post-Graduate School. The JIFX team leads experimentation in alternative methods to enable rapid technological development by cultivating a community of interest and hosting broadly scoped quarterly collaborative field events which enable the Department of Defense (“DoD”), the U.S. government, and allied stakeholders to identify, influence, and accelerate early-stage technology development that address national and collective security challenges.

  • We participated in TIDE, or Technology Innovation Discovery Event, an invite only DoD sponsored event that aims to help innovative small businesses and non-traditional DoD performers showcase new hardware and software technologies that can significantly improve existing software or meet new challenges in support of the National Defense Strategy.

  • We were a primary sponsor of and participant in UTAC, the premier unmanned aerial and robotic systems tactical event for Police, Public Safety, Government, and Defense agencies. UTAC is a fully immersive training event where public safety, government, enterprise, and defense operators gather to learn best practices, establish procedures, and gain experience with the latest innovations in unmanned aerial, ground, and maritime systems along augmenting technical solutions.

Capital Markets Update:

  • Participated at the 13th Annual ROTH Technology Conference and the Benchmark 13th Annual Discovery One-on-One Conference.

  • Benchmark Company initiated coverage of Airship AI on November 13, 2024, with a Buy rating and price target of $6.

2025 Outlook

  • 2025 net revenues of approximately $30 million, reflecting 30% revenue growth YoY, supported by a strong and validated pipeline of ~$135 million, improving gross profit margins, and a strong recurring revenue model.

  • Positive cash flow from business operations for the full year.

  • Expand AI offerings at the edge running on our Outpost AI platform and announce new offerings running at the datacenter level or in the cloud that increase customer operational efficiency using existing sources of data.

  • Continued innovation across our core Acropolis software platform supporting new workflows for on-premises and cloud-based deployments in highly secure operational environments.

  • Announce new offerings around our Digital Evidence Management System (DEMS) called Evidence Discovery Server (EDS) supporting stand-alone operations as well as integrations with other leading DEMS platforms.

  • Continue the digital transformation of our back-office operations to improve supply chain management and production-based process efficiencies to help drive continued margin expansion.

  • Launch new AI based offerings supporting partner engagement, training, and support as part of our larger strategy to provide differentiated offerings to those existing and to be recruited business partners and resellers.

  • Targeted focus on brand awareness and engagement in new verticals through targeted marketing outreach opportunities, social media platforms, Airship AI hosted technology events, and industry tradeshow events.

Management Commentary

“The past year has been an exciting journey as we completed our first full year as a public company amid significant shifts in domestic and global economic, social, and political landscapes,” said Paul Allen, President of Airship AI. “With this dynamic backdrop, we set ambitious goals for 2024, focusing on substantial revenue growth and strengthening our balance sheet to position the business for positive cash flow operations. The great news is that we made meaningful progress on both the top and bottom lines. We delivered 87% year-over-year revenue growth of $23.1 million at a gross margin of 46%. We ended the year with $11.4 million in cash and cash equivalents and $1.2 million in accounts receivable.

"Our recently completed capital raise has significantly enhanced our ability to execute many of the anticipated large transactions in our pipeline, particularly those involving substantial up-front costs of goods sold. The capital raise has also enabled us to expand our sales, business development, and partner marketing capabilities by bringing in specialized industry expertise and experience in managing these large-scale defense programs. We have already made progress toward this objective with the addition of several high-caliber team members, and we are in the process of bringing on even more talent to further strengthen our capabilities.

"As we entered 2025, we have a new administration in place that has stressed from day one that the focus is going to be on securing the border and strengthening public safety and security across the homeland. While the safety of the homeland has and should always be a bi-partisan issue, the approach to how it is done varies. The new administration has made clear many of its policies and approaches to this problem already, with technology itself and technology-based solutions playing a key role in most if not all of them. Specifically, the January 20th Secure Our Borders Executive Order states that the United States will establish a physical wall and other barriers monitored and supported by adequate personnel and technology.

“To that point, we remain under the cloud of Continuing Resolution, which affects the whole of government to fund its ability to execute daily, at least beyond that which it was approved to do so the prior year. While the budget to fund this and other related activities is being addressed, we remain engaged with our customers already focused on these challenges, engagement which includes already funded efforts or those which are already budgeted.

“While we are heavily focused on the agencies directly tasked to solve these challenges, we also have a larger existing business with other agencies and commercial customers that we remain focused on as well. These customers are involved daily in similarly protecting the homeland, ranging from countering the illegal trafficking of narcotics with a focus on fentanyl, protecting critical infrastructure such as courthouses, office buildings, and sensitive sites, and enforcing the laws of the land on the streets of mainstream America.

“With the work we have already done, and the relationships we have established, we believe we are well positioned in 2025 and for the next several years to be an integral part of providing a solution for a well-defined and challenging problem that impacts every one of our shareholders.

“Lastly, we look forward to seeing some of you at our upcoming Analyst Technology Showcase on Friday, March 14, 2025, in Dripping Springs, Texas,” concluded Mr. Allen.

About Airship AI Holdings, Inc.

Founded in 2006, Airship AI (NASDAQ: AISP) is a U.S. owned and operated technology company headquartered in Redmond, Washington. Airship AI is an AI-driven video, sensor and data management surveillance platform that improves public safety and operational efficiency for public sector and commercial customers by providing predictive analysis of events before they occur and meaningful intelligence to decision makers. Airship AI’s product suite includes Outpost AI edge hardware and software offerings, Acropolis enterprise management software stack, and Command family of visualization tools.

For more information, visit https://airship.ai.

Forward-Looking Statements

The disclosure herein includes certain statements that are not historical facts but are forward-looking statements for purposes of the safe harbor provisions under the United States Private Securities Litigation Reform Act of 1995. Forward-looking statements generally are accompanied by words such as “believe,” “may,” “will,” “estimate,” “continue,” “anticipate,” “intend,” “expect,” “should,” “would,” “plan,” “project,” “forecast,” “predict,” “potential,” “seem,” “seek,” “future,” “outlook,” and similar expressions that predict or indicate future events or trends or that are not statements of historical matters, but the absence of these words does not mean that a statement is not forward looking. These forward-looking statements include, but are not limited to, (1) statements regarding estimates and forecasts of financial, performance and operational metrics and projections of market opportunity; (2) changes in the market for Airship AI’s services and technology, expansion plans and opportunities; (3) the projected technological developments of Airship AI; and (4) current and future potential commercial and customer relationships. These statements are based on various assumptions, whether or not identified in this press release, and on the current expectations of Airship AI’s management and are not predictions of actual performance. These forward-looking statements are also subject to a number of risks and uncertainties, as set forth in the section entitled “Risk Factors” in its Annual Report on Form 10-K for the year ended December 31, 2024, filed with the SEC on February 28, 2025, and the other documents that the Company has filed, or will file, with the SEC. If any of these risks materialize or our assumptions prove incorrect, actual results could differ materially from the results implied by these forward-looking statements. In addition, forward looking statements reflect the Company’s expectations, plans or forecasts of future events and views as of the date of this press release. The Company anticipates that subsequent events and developments will cause its assessments to change. However, while it may elect to update these forward-looking statements at some point in the future, the Company specifically disclaims any obligation to do so. These forward-looking statements should not be relied upon as representing the Company’s assessments as of any date subsequent to the date of this press release. Accordingly, undue reliance should not be placed upon the forward-looking statements.

Investor Contact:

Chris Tyson/Larry Holub
MZ North America
949-491-8235
AISP@mzgroup.us


AIRSHIP AI HOLDINGS, INC.
CONSOLIDATED BALANCE SHEETS
As of December 31, 2024 and 2023

 

 

December
31, 2024

 

 

December
31, 2023

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT ASSETS:

 

 

 

 

 

 

Cash and cash equivalents

 

$

11,414,830

 

 

$

3,124,413

 

Accounts receivable, net of allowance for credit losses of $0

 

 

1,226,757

 

 

 

1,648,904

 

Prepaid expenses and other

 

 

17,883

 

 

 

18,368

 

Income tax receivable

 

 

-

 

 

 

7,230

 

Total current assets

 

 

12,659,470

 

 

 

4,798,915

 

 

 

 

 

 

 

 

 

 

PROPERTY AND EQUIPMENT, NET

 

 

-

 

 

 

1,861

 

 

 

 

 

 

 

 

 

 

OTHER ASSETS

 

 

 

 

 

 

 

 

Other assets

 

 

165,960

 

 

 

182,333

 

Operating lease right of use asset

 

 

882,024

 

 

 

1,104,804

 

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

13,707,454

 

 

$

6,087,913

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' DEFICIT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES:

 

 

 

 

 

 

 

 

Accounts payable - trade

 

$

759,480

 

 

$

2,908,472

 

Advances from founders

 

 

1,300,000

 

 

 

1,750,000

 

Accrued expenses

 

 

51,649

 

 

 

200,531

 

Senior Secured Convertible Promissory Notes

 

 

-

 

 

 

2,825,366

 

Current portion of operating lease liability

 

 

305,178

 

 

 

174,876

 

Deferred revenue- current portion

 

 

3,238,483

 

 

 

4,008,654

 

Total current liabilities

 

 

5,654,790

 

 

 

11,867,899

 

 

 

 

 

 

 

 

 

 

NON-CURRENT LIABILITIES:

 

 

 

 

 

 

 

 

Operating lease liability, net of current portion

 

 

638,525

 

 

 

943,702

 

Warrant liability

 

 

34,180,618

 

 

 

667,985

 

Earnout liability

 

 

23,304,808

 

 

 

5,133,428

 

Deferred revenue- non-current

 

 

2,951,850

 

 

 

4,962,126

 

Total liabilities

 

 

66,730,591

 

 

 

23,575,140

 

 

 

 

 

 

 

 

 

 

COMMITMENTS AND CONTINGENCIES (Note 9)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

STOCKHOLDERS' DEFICIT:

 

 

 

 

 

 

 

 

Preferred stock - no par value, 5,000,000 shares authorized, 0 shares issued and outstanding as of December 31, 2024 and December 31, 2023

 

 

-

 

 

 

-

 

Common stock - $0.0001 par value, 200,000,000 shares authorized, 30,588,413 and 22,812,048 shares issued and outstanding as of December 31, 2024 and 2023

 

 

3,056

 

 

 

2,281

 

Additional paid in capital

 

 

21,918,867

 

 

 

-

 

Accumulated deficit

 

 

(74,941,590

)

 

 

(17,476,700

)

Accumulated other comprehensive loss

 

 

(3,470

)

 

 

(12,808

)

Total stockholders' deficit

 

 

(53,023,137

)

 

 

(17,487,227

)

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT

 

$

13,707,454

 

 

$

6,087,913

 


AIRSHIP AI HOLDINGS, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE (LOSS) INCOME
For the years ended December 31, 2024 and 2023

 

 

Year Ended

 

 

Yar Ended

 

 

 

December
31, 2024

 

 

December
31, 2023

 

NET REVENUES:

 

 

 

 

 

 

Product

 

$

18,716,196

 

 

$

7,439,045

 

Post contract support

 

 

4,334,017

 

 

 

4,692,487

 

Other services

 

 

-

 

 

 

168,052

 

Revenues

 

 

23,050,213

 

 

 

12,299,584

 

COST OF NET REVENUES:

 

 

 

 

 

 

 

 

Cost of Sales

 

 

10,843,766

 

 

 

4,767,159

 

Post contract support

 

 

1,679,692

 

 

 

1,681,267

 

Other services

 

 

-

 

 

 

86,841

 

Cost of revenue

 

 

12,523,458

 

 

 

6,535,267

 

GROSS PROFIT

 

 

10,526,755

 

 

 

5,764,317

 

RESEARCH AND DEVELOPMENT EXPENSES

 

 

2,804,894

 

 

 

2,729,492

 

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES

 

 

11,226,974

 

 

 

9,675,190

 

TOTAL OPERATING EXPENSES

 

 

14,031,868

 

 

 

12,404,682

 

OPERATING LOSS

 

 

(3,505,113

)

 

 

(6,640,365

)

OTHER (EXPENSE) INCOME:

 

 

 

 

 

 

 

 

(Loss) gain from change in fair value of earnout liability

 

 

(18,171,380

)

 

 

21,976,349

 

(Loss) gain from change in fair value of warrant liability

 

 

(33,512,633

)

 

 

1,341,120

 

Loss from change in fair value of convertible debt

 

 

(141,636

)

 

 

(240,784

)

Loss on note conversion

 

 

(1,144,676

)

 

 

-

 

Interest expense, net

 

 

(1,003,096

)

 

 

(55,685

)

Other income (expense)

 

 

13,644

 

 

 

(9,501

)

Total other (expense) income, net

 

 

(53,959,777

)

 

 

23,011,499

 

 

 

 

 

 

 

 

 

 

(LOSS) INCOME BEFORE PROVISON FOR INCOME TAXES

 

 

(57,464,890

)

 

 

16,371,134

 

 

 

 

 

 

 

 

 

 

Provision for income taxes

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

NET (LOSS) INCOME

 

 

(57,464,890

)

 

 

16,371,134

 

 

 

 

 

 

 

 

 

 

OTHER COMPREHENSIVE INCOME (LOSS)

 

 

 

 

 

 

 

 

Foreign currency translation income (loss), net

 

 

9,338

 

 

 

(2,702

)

 

 

 

 

 

 

 

 

 

TOTAL COMPREHENSIVE (LOSS) INCOME

 

$

(57,455,552

)

 

$

16,368,432

 

 

 

 

 

 

 

 

 

 

NET (LOSS) INCOME PER SHARE:

 

 

 

 

 

 

 

 

Basic

 

$

(2.34

)

 

$

1.20

 

Diluted

 

$

(2.34

)

 

$

0.80

 

 

 

 

 

 

 

 

 

 

Weighted average shares of common stock outstanding

 

 

 

 

 

 

 

 

Basic

 

 

24,585,955

 

 

 

13,671,376

 

Diluted

 

 

24,585,955

 

 

 

20,390,663

 


AIRSHIP AI HOLDINGS, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
For the years ended December 31, 2024 and 2023

 

 

Year Ended

 

 

Year Ended

 

 

 

December
31, 2024

 

 

December
31, 2023

 

 

 

 

 

 

 

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

 

Net loss

 

$

(57,464,890

)

 

$

16,371,134

 

Adjustments to reconcile net loss to net cash used in operating activities

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

1,861

 

 

 

14,879

 

Stock-based compensation

 

 

1,078,344

 

 

 

715,727

 

Stock-based compensation- warrants

 

 

284,478

 

 

 

2,136,115

 

Amortization of operating lease right of  use asset

 

 

222,780

 

 

 

596,556

 

Accelerated amortization of ROU asset - lease termination

 

 

-

 

 

 

265,130

 

Gain from lease termination

 

 

-

 

 

 

(344,093

)

Issuance of common stock for services

 

 

198,500

 

 

 

-

 

Noncash interest expense

 

 

1,008,419

 

 

 

-

 

Loss (gain) from change in fair value of warrant liability

 

 

33,512,633

 

 

 

(1,341,120

)

Loss (gain) from change in fair value of earnout liability

 

 

18,171,380

 

 

 

(21,976,349

)

Loss from change in fair value of convertible note

 

 

141,636

 

 

 

240,784

 

Loss on note conversion

 

 

1,144,676

 

 

 

-

 

Non cash interest, net

 

 

-

 

 

 

65,487

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

Accounts receivable

 

 

422,147

 

 

 

(943,152

)

Prepaid expenses and other

 

 

485

 

 

 

(2,329

)

Other assets

 

 

16,373

 

 

 

(182,333

)

Operating lease liability

 

 

(174,875

)

 

 

(531,621

)

Payroll and income tax receivable

 

 

7,230

 

 

 

960,383

 

Accounts payable - trade and accrued expenses

 

 

(2,294,698

)

 

 

666,136

 

Deferred revenue

 

 

(2,780,447

)

 

 

(2,667

)

NET CASH USED IN OPERATING ACTIVITIES

 

 

(6,503,968

)

 

 

(3,291,333

)

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

Issuance of common stock and warrants for offering, net

 

 

7,290,000

 

 

 

-

 

Proceeds from convertible promissory note

 

 

-

 

 

 

2,584,582

 

Proceeds from warrant exercise, net

 

 

7,704,540

 

 

 

-

 

Advances from founders, net

 

 

(450,000

)

 

 

1,150,000

 

Proceeds from reverse recapitalization

 

 

-

 

 

 

2,809,792

 

Proceeds from stock option exercises

 

 

240,507

 

 

 

-

 

Repayment of small business loan and line of credit

 

 

-

 

 

 

(424,540

)

 

 

 

 

 

 

 

 

 

NET CASH PROVIDED BY FINANCING ACTIVITIES

 

 

14,785,047

 

 

 

6,119,834

 

 

 

 

 

 

 

 

 

 

NET INCREASE IN CASH AND CASH EQUIVALENTS

 

 

8,281,079

 

 

 

2,828,501

 

 

 

 

 

 

 

 

 

 

Effect from exchange rate on cash

 

 

9,338

 

 

 

(2,702

)

 

 

 

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS, beginning of period

 

 

3,124,413

 

 

 

298,614

 

 

 

 

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS, end of period

 

$

11,414,830

 

 

$

3,124,413

 

 

 

 

 

 

 

 

 

 

Supplemental disclosures of cash flow information:

 

 

 

 

 

 

 

 

Interest paid

 

$

11,913

 

 

$

21,438

 

Taxes paid

 

$

2,410

 

 

$

17,247

 

 

 

 

 

 

 

 

 

 

Noncash investing and financing

 

 

 

 

 

 

 

 

Elimination of advances to founders in connection with contribution of Zeppelin by shareholders

 

$

-

 

 

$

1,100,000

 

Elimination of payables to founders in connection with contribution of Zeppelin by shareholders

 

$

-

 

 

$

1,100,000

 

Issuance of common stock for debt interest payment

 

$

1,008,442

 

 

$

-

 

Issuance of common stock for debt conversion

 

$

4,114,831

 

 

$

-

 

Recognition of warrant liability

 

$

-

 

 

$

15,418

 

Recognition of right-of-use asset

 

$

-

 

 

$

1,162,152

 

Recognition of operating lease liability

 

$

-

 

 

$

1,162,152

 

Noncash activity related to Merger-

 

 

 

 

 

 

 

 

Recognition of warrant liability

 

$

-

 

 

$

2,009,105

 

Recognition of earnout liability

 

$

-

 

 

$

27,109,777

 

Recognition of accounts payable

 

$

-

 

 

$

1,500,000