XML 106 R3.htm IDEA: XBRL DOCUMENT v3.25.4
CONSOLIDATED BALANCE SHEETS - USD ($)
$ in Thousands
Dec. 31, 2025
Dec. 31, 2024
Current assets:    
Cash $ 4,698 $ 2,161
Restricted cash 0 1,839
Accounts receivable, net 101 2
Contract assets, net 636 0
Deposits 70 36,000
Note receivable, current 206 0
Aviation asset option 324 0
Prepaid expenses and other current assets 572 1,031
Current assets - discontinued operations 267 2,281
Total current assets 9,810 43,314
Property and equipment, net 323 680
Operating lease, right-of-use assets 128 167
Deposits 0 300
Note receivable, non-current 1,693 0
Non-current assets - discontinued operations 0 1,838
Total assets 11,954 46,299
Current liabilities:    
Accounts payable and accrued liabilities 3,394 5,452
Dividend payable 1,637 0
Convertible notes, net 4,230 4,050
Operating lease liability 43 39
Credit facility and other loans 0 28,855
Customer deposits and deferred revenue 2,823 11,386
Current liabilities - discontinued operations 1,591 12,418
Total current liabilities 13,718 62,200
Operating lease liability, non-current 85 128
Non-current liabilities - discontinued operations 0 305
Total liabilities 13,803 62,633
COMMITMENTS AND CONTINGENCIES (Note 15)
Shareholders’ deficit:    
Common Stock Class A, $0.001 par value; 200,000,000 authorized; 7,435,756 and 1,843,852 shares issued and outstanding as of September 30, 2025 and December 31, 2024, respectively 5 5
Additional paid-in capital 98,917 87,968
Accumulated deficit (100,771) (104,307)
Total shareholders’ deficit (1,849) (16,334)
Total liabilities and shareholders’ equity 11,954 46,299
M2I    
Current assets:    
Investments 1,197 0
flyExclusive    
Current assets:    
Investments $ 1,739 $ 0