2024 Q3 Form 10-K Financial Statement
#000121390024069692 Filed on August 15, 2024
Income Statement
Concept | 2024 Q3 | 2024 Q2 | 2024 |
---|---|---|---|
Revenue | |||
YoY Change | |||
Cost Of Revenue | |||
YoY Change | |||
Gross Profit | |||
YoY Change | |||
Gross Profit Margin | |||
Selling, General & Admin | |||
YoY Change | |||
% of Gross Profit | |||
Research & Development | 297.0K cads | 880.0K cads | |
YoY Change | 104.83% | 30.18% | |
% of Gross Profit | |||
Depreciation & Amortization | 30.00K cads | 56.00K cads | |
YoY Change | 400.0% | 107.41% | |
% of Gross Profit | |||
Operating Expenses | 2.705M cads | 4.624M cads | |
YoY Change | 341.65% | 177.49% | |
Operating Profit | -2.705M cads | -4.624M cads | |
YoY Change | 341.66% | 177.49% | |
Interest Expense | 11.00K cads | -163.0K cads | |
YoY Change | -99.26% | -101.43% | |
% of Operating Profit | |||
Other Income/Expense, Net | -206.0K cads | -3.536M cads | |
YoY Change | -113.9% | -131.08% | |
Pretax Income | -2.911M cads | -8.160M cads | |
YoY Change | -434.72% | -184.04% | |
Income Tax | |||
% Of Pretax Income | |||
Net Earnings | -2.911M cads | -8.160M cads | |
YoY Change | -2683.83% | -194.72% | |
Net Earnings / Revenue | |||
Basic Earnings Per Share | -$0.15 | -$0.76 | |
Diluted Earnings Per Share | -$0.15 | -$0.76 | |
COMMON SHARES | |||
Basic Shares Outstanding | 18.61M shares | 18.22M shares | 10.72M shares |
Diluted Shares Outstanding | 19.25M shares | 10.72M shares |
Balance Sheet
Concept | 2024 Q3 | 2024 Q2 | 2024 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | |||
YoY Change | |||
Cash & Equivalents | 3.822M cads | 1.816M cads | |
Short-Term Investments | |||
Other Short-Term Assets | |||
YoY Change | |||
Inventory | |||
Prepaid Expenses | 2.118M cads | 2.431M cads | |
Receivables | 59.00K cads | 417.0K cads | |
Other Receivables | 417.0K cads | ||
Total Short-Term Assets | 5.999M cads | 4.664M cads | |
YoY Change | 2594.44% | 828.71% | |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | 175.0K cads | 205.0K cads | |
YoY Change | 294.23% | ||
Goodwill | |||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | |||
YoY Change | |||
Total Long-Term Assets | 238.0K cads | 280.0K cads | |
YoY Change | -99.8% | -99.77% | |
TOTAL ASSETS | |||
Total Short-Term Assets | 5.999M cads | 4.664M cads | |
Total Long-Term Assets | 238.0K cads | 280.0K cads | |
Total Assets | 6.237M cads | 4.944M cads | |
YoY Change | -94.88% | -95.89% | |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | 1.235M cads | 715.0K cads | |
YoY Change | 248.38% | 1138.2% | |
Accrued Expenses | 212.0K cads | 574.0K cads | |
YoY Change | 257.69% | 474.0% | |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | |||
YoY Change | |||
Long-Term Debt Due | |||
YoY Change | |||
Total Short-Term Liabilities | 1.483M cads | 1.333M cads | |
YoY Change | 18.57% | 728.69% | |
LONG-TERM LIABILITIES | |||
Long-Term Debt | |||
YoY Change | |||
Other Long-Term Liabilities | |||
YoY Change | |||
Total Long-Term Liabilities | |||
YoY Change | |||
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | 1.483M cads | 1.333M cads | |
Total Long-Term Liabilities | |||
Total Liabilities | 28.37M cads | 22.88M cads | |
YoY Change | 108.74% | 533.56% | |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -17.60M cads | -14.70M cads | |
YoY Change | 40.67% | 388.5% | |
Common Stock | -4.539M cads | -3.250M cads | |
YoY Change | -6774726.87% | ||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | -22.13M cads | -17.93M cads | |
YoY Change | |||
Total Liabilities & Shareholders Equity | 6.237M cads | 4.944M cads | |
YoY Change | -94.88% | -95.89% |
Cashflow Statement
Concept | 2024 Q3 | 2024 Q2 | 2024 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -2.911M cads | -8.160M cads | |
YoY Change | -2683.83% | -194.72% | |
Depreciation, Depletion And Amortization | 30.00K cads | 56.00K cads | |
YoY Change | 400.0% | 107.41% | |
Cash From Operating Activities | -1.475M cads | -3.308M cads | |
YoY Change | 264.2% | 55.68% | |
INVESTING ACTIVITIES | |||
Capital Expenditures | 209.0K cads | ||
YoY Change | |||
Acquisitions | |||
YoY Change | |||
Other Investing Activities | |||
YoY Change | |||
Cash From Investing Activities | -209.0K cads | ||
YoY Change | -99.82% | ||
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 3.481M cads | 5.105M cads | |
YoY Change | 1072.05% | -95.7% | |
NET CHANGE | |||
Cash From Operating Activities | -1.475M cads | -3.308M cads | |
Cash From Investing Activities | -209.0K cads | ||
Cash From Financing Activities | 3.481M cads | 5.105M cads | |
Net Change In Cash | 2.006M cads | 1.588M cads | |
YoY Change | -1717.74% | -2301.31% | |
FREE CASH FLOW | |||
Cash From Operating Activities | -1.475M cads | -3.308M cads | |
Capital Expenditures | 209.0K cads | ||
Free Cash Flow | -1.475M cads | -3.517M cads | |
YoY Change | 250.36% | 65.51% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2024 | dei |
Document Type
DocumentType
|
10-K | |
CY2024 | dei |
Document Annual Report
DocumentAnnualReport
|
true | |
CY2024 | dei |
Document Period End Date
DocumentPeriodEndDate
|
2024-05-31 | |
CY2024 | dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--05-31 | |
CY2024 | dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2024 | |
CY2024 | dei |
Document Transition Report
DocumentTransitionReport
|
false | |
CY2024 | dei |
Entity File Number
EntityFileNumber
|
001-41607 | |
CY2024 | dei |
Entity Registrant Name
EntityRegistrantName
|
NEW HORIZON AIRCRAFT LTD. | |
CY2024 | dei |
Entity Incorporation State Country Code
EntityIncorporationStateCountryCode
|
A1 | |
CY2024 | dei |
Entity Tax Identification Number
EntityTaxIdentificationNumber
|
98-1786743 | |
CY2024 | dei |
Entity Address Address Line1
EntityAddressAddressLine1
|
3187 Highway 35 | |
CY2024 | dei |
Entity Address City Or Town
EntityAddressCityOrTown
|
Lindsay | |
CY2024 | dei |
Entity Address State Or Province
EntityAddressStateOrProvince
|
ON | |
CY2024 | dei |
Entity Address Postal Zip Code
EntityAddressPostalZipCode
|
K9V 4R1 | |
CY2024 | dei |
City Area Code
CityAreaCode
|
(613) | |
CY2024 | dei |
Local Phone Number
LocalPhoneNumber
|
866-1935 | |
CY2024 | dei |
Entity Well Known Seasoned Issuer
EntityWellKnownSeasonedIssuer
|
No | |
CY2024 | dei |
Entity Voluntary Filers
EntityVoluntaryFilers
|
No | |
CY2024 | dei |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
Yes | |
CY2024 | dei |
Entity Interactive Data Current
EntityInteractiveDataCurrent
|
Yes | |
CY2024 | dei |
Entity Filer Category
EntityFilerCategory
|
Non-accelerated Filer | |
CY2024 | dei |
Entity Small Business
EntitySmallBusiness
|
true | |
CY2024 | dei |
Entity Emerging Growth Company
EntityEmergingGrowthCompany
|
true | |
CY2024 | dei |
Entity Ex Transition Period
EntityExTransitionPeriod
|
false | |
CY2024 | dei |
Icfr Auditor Attestation Flag
IcfrAuditorAttestationFlag
|
false | |
CY2024 | dei |
Document Fin Stmt Error Correction Flag
DocumentFinStmtErrorCorrectionFlag
|
true | |
CY2024 | dei |
Document Fin Stmt Restatement Recovery Analysis Flag
DocumentFinStmtRestatementRecoveryAnalysisFlag
|
false | |
CY2024 | dei |
Entity Shell Company
EntityShellCompany
|
false | |
CY2023Q4 | dei |
Entity Public Float
EntityPublicFloat
|
121670000 | usd |
CY2024Q3 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
18607931 | shares |
CY2024Q2 | ecd |
Non Rule10b51 Arr Adopted Flag
NonRule10b51ArrAdoptedFlag
|
false | |
CY2024Q2 | ecd |
Rule10b51 Arr Adopted Flag
Rule10b51ArrAdoptedFlag
|
false | |
CY2024Q2 | ecd |
Non Rule10b51 Arr Trmntd Flag
NonRule10b51ArrTrmntdFlag
|
false | |
CY2024Q2 | ecd |
Rule10b51 Arr Trmntd Flag
Rule10b51ArrTrmntdFlag
|
false | |
CY2024 | dei |
Auditor Firm
AuditorFirmId
|
1930 | |
CY2024 | dei |
Auditor Name
AuditorName
|
MNP LLP | |
CY2024 | dei |
Auditor Location
AuditorLocation
|
Mississauga, Canada | |
CY2024Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
1816000 | cad |
CY2023Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
228000 | cad |
CY2024Q2 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
2431000 | cad |
CY2023Q2 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
3000 | cad |
CY2024Q2 | us-gaap |
Other Receivables Net Current
OtherReceivablesNetCurrent
|
417000 | cad |
CY2023Q2 | us-gaap |
Other Receivables Net Current
OtherReceivablesNetCurrent
|
15000 | cad |
CY2024Q2 | us-gaap |
Assets Current
AssetsCurrent
|
4664000 | cad |
CY2023Q2 | us-gaap |
Assets Current
AssetsCurrent
|
246000 | cad |
CY2023Q2 | us-gaap |
Finance Lease Right Of Use Asset
FinanceLeaseRightOfUseAsset
|
21000 | cad |
CY2024Q2 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
75000 | cad |
CY2023Q2 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
121000 | cad |
CY2024Q2 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
205000 | cad |
CY2023Q2 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
52000 | cad |
CY2024Q2 | us-gaap |
Assets
Assets
|
4944000 | cad |
CY2023Q2 | us-gaap |
Assets
Assets
|
440000 | cad |
CY2024Q2 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
715000 | cad |
CY2023Q2 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
172000 | cad |
CY2024Q2 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
574000 | cad |
CY2023Q2 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
48000 | cad |
CY2023Q2 | us-gaap |
Finance Lease Liability Current
FinanceLeaseLiabilityCurrent
|
3000 | cad |
CY2024Q2 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
44000 | cad |
CY2023Q2 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
46000 | cad |
CY2023Q2 | us-gaap |
Short Term Borrowings
ShortTermBorrowings
|
40000 | cad |
CY2023Q2 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
37000 | cad |
CY2023Q2 | us-gaap |
Convertible Debt Current
ConvertibleDebtCurrent
|
1142000 | cad |
CY2024Q2 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1333000 | cad |
CY2023Q2 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1488000 | cad |
CY2024Q2 | us-gaap |
Warrants And Rights Outstanding
WarrantsAndRightsOutstanding
|
576000 | cad |
CY2023Q2 | us-gaap |
Long Term Notes Payable
LongTermNotesPayable
|
263000 | cad |
CY2024Q2 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
30000 | cad |
CY2023Q2 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
74000 | cad |
CY2024Q2 | us-gaap |
Liabilities
Liabilities
|
22877000 | cad |
CY2023Q2 | us-gaap |
Liabilities
Liabilities
|
1825000 | cad |
CY2024Q2 | us-gaap |
Common Stock Value
CommonStockValue
|
74406000 | cad |
CY2023Q2 | us-gaap |
Common Stock Value
CommonStockValue
|
5083000 | cad |
CY2024Q2 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
-77656000 | cad |
CY2023Q2 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
55000 | cad |
CY2024Q2 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-14683000 | cad |
CY2023Q2 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-6523000 | cad |
CY2024Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-17933000 | cad |
CY2023Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-1385000 | cad |
CY2024Q2 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
4944000 | cad |
CY2023Q2 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
440000 | cad |
CY2024 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
880000 | cad |
CY2023 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
676000 | cad |
CY2024 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
3744000 | cad |
CY2023 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
787000 | cad |
CY2024 | us-gaap |
Operating Expenses
OperatingExpenses
|
4624000 | cad |
CY2023 | us-gaap |
Operating Expenses
OperatingExpenses
|
1463000 | cad |
CY2024 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-4624000 | cad |
CY2023 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-1463000 | cad |
CY2024 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
575000 | cad |
CY2023 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
290000 | cad |
CY2024 | us-gaap |
Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
|
-163000 | cad |
CY2023 | us-gaap |
Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
|
-74000 | cad |
CY2024 | us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
-394000 | cad |
CY2024 | hovr |
Change In Fair Value Of Forward Purchase Agreement
ChangeInFairValueOfForwardPurchaseAgreement
|
4342000 | cad |
CY2024 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-3536000 | cad |
CY2023 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
216000 | cad |
CY2024 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-8160000 | cad |
CY2023 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-1247000 | cad |
CY2024 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-8160000 | cad |
CY2023 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-1247000 | cad |
CY2024 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
10717378 | shares |
CY2023 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
7326310 | shares |
CY2024 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.76 | |
CY2023 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.17 | |
CY2023Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-1385000 | cad |
CY2024 | us-gaap |
Adjustments To Additional Paid In Capital Share Based Compensation Stock Options Requisite Service Period Recognition
AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationStockOptionsRequisiteServicePeriodRecognition
|
66000 | cad |
CY2024 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-8160000 | cad |
CY2024 | us-gaap |
Stock Issued During Period Value Conversion Of Convertible Securities
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities
|
1496000 | cad |
CY2024 | us-gaap |
Stock Issued During Period Value Conversion Of Units
StockIssuedDuringPeriodValueConversionOfUnits
|
6843000 | cad |
CY2024 | us-gaap |
Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
|
1558000 | cad |
CY2024 | hovr |
Stock Issued During Period Value New Horizon Shares On Effective Date
StockIssuedDuringPeriodValueNewHorizonSharesOnEffectiveDate
|
-20087000 | cad |
CY2024 | us-gaap |
Adjustments To Additional Paid In Capital Warrant Issued
AdjustmentsToAdditionalPaidInCapitalWarrantIssued
|
970000 | cad |
CY2024 | hovr |
Stock Issued During Period Value Capital Markets Advisory Shares
StockIssuedDuringPeriodValueCapitalMarketsAdvisoryShares
|
2706000 | cad |
CY2024Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-17933000 | cad |
CY2022Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-2172000 | cad |
CY2023 | hovr |
Stock Issued During Period Value Settlement Of Shareholder Advances
StockIssuedDuringPeriodValueSettlementOfShareholderAdvances
|
1979000 | cad |
CY2023 | us-gaap |
Adjustments To Additional Paid In Capital Share Based Compensation Stock Options Requisite Service Period Recognition
AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationStockOptionsRequisiteServicePeriodRecognition
|
55000 | cad |
CY2023 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-1247000 | cad |
CY2023Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-1385000 | cad |
CY2024 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-8160000 | cad |
CY2023 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-1247000 | cad |
CY2024 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
56000 | cad |
CY2023 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
27000 | cad |
CY2023 | us-gaap |
Other Noncash Expense
OtherNoncashExpense
|
56000 | cad |
CY2024 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
66000 | cad |
CY2023 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
55000 | cad |
CY2024 | hovr |
Noncash Interest
NoncashInterest
|
196000 | cad |
CY2023 | hovr |
Noncash Interest
NoncashInterest
|
57000 | cad |
CY2024 | hovr |
Change In Fair Value Of Forward Purchase Agreement
ChangeInFairValueOfForwardPurchaseAgreement
|
4342000 | cad |
CY2024 | us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
-394000 | cad |
CY2024 | us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
-278000 | cad |
CY2024 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
402000 | cad |
CY2023 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
15000 | cad |
CY2024 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
184000 | cad |
CY2023 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
36000 | cad |
CY2024 | us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
526000 | cad |
CY2023 | us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-2000 | cad |
CY2023 | us-gaap |
Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
|
-54000 | cad |
CY2024 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-3308000 | cad |
CY2023 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-1087000 | cad |
CY2024 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
209000 | cad |
CY2024 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-209000 | cad |
CY2024 | hovr |
Finance Lease Payment
FinanceLeasePayment
|
-18000 | cad |
CY2023 | hovr |
Finance Lease Payment
FinanceLeasePayment
|
19000 | cad |
CY2024 | us-gaap |
Proceeds From Convertible Debt
ProceedsFromConvertibleDebt
|
6700000 | cad |
CY2023 | us-gaap |
Proceeds From Convertible Debt
ProceedsFromConvertibleDebt
|
1035000 | cad |
CY2024 | hovr |
Outflow From Business Combination
OutflowFromBusinessCombination
|
1573000 | cad |
CY2023 | us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
300000 | cad |
CY2023 | us-gaap |
Repayments Of Short Term Debt
RepaymentsOfShortTermDebt
|
5000 | cad |
CY2024 | us-gaap |
Repayments Of Bank Debt
RepaymentsOfBankDebt
|
40000 | cad |
CY2024 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
5105000 | cad |
CY2023 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
1311000 | cad |
CY2024 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
1588000 | cad |
CY2023 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
224000 | cad |
CY2023Q2 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
228000 | cad |
CY2022Q2 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
4000 | cad |
CY2024Q2 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
1816000 | cad |
CY2023Q2 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
228000 | cad |
CY2024 | us-gaap |
Conversion Of Stock Amount Converted1
ConversionOfStockAmountConverted1
|
1496000 | cad |
CY2024 | us-gaap |
Interest Paid Net
InterestPaidNet
|
23000 | cad |
CY2023 | us-gaap |
Interest Paid Net
InterestPaidNet
|
14000 | cad |
CY2023 | hovr |
Settlement Of Shareholder Advances
SettlementOfShareholderAdvances
|
1979000 | cad |
CY2024 | us-gaap |
Nature Of Operations
NatureOfOperations
|
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><b>NOTE 1. Organization and Nature of Business</b></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><b>Organization and Nature of Business</b></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify">New Horizon Aircraft Ltd. (the “Company”, “Horizon”, “we,” “us” or “our”), a British Columbia corporation, with our headquarters located in Lindsay, Ontario, is an aerospace company. The Company is a former blank check company incorporated on March 11, 2022 under the name Pono Capital Three, Inc. (“Pono”), as a Delaware corporation, subsequently redomiciled in the Cayman Islands on October 14, 2022, and formed for the purpose of effecting a merger, capital stock exchange, asset acquisition, stock purchase, reorganization, or similar business combination with one or more businesses.</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify">The Company’s objective is to significantly advance the benefits of sustainable air mobility. In connection with this objective, we have designed and developed a cost-effective and energy efficient hybrid-electric vertical takeoff and landing (“eVTOL”) prototype aircraft for use in future regional air mobility (“RAM”) networks.</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><b> </b></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><b>Business Combination</b></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><b> </b></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify">On February 14, 2023, we consummated an initial public offering (“IPO”). On January 12, 2024 (the “Closing date”), we consummated a merger (the “Merger”) with Pono Three Merger Acquisitions Corp., a British Columbia company (“Merger Sub”) and wholly-owned subsidiary of Pono, with and into Robinson Aircraft Ltd. (“Robinson”) pursuant to an agreement and plan of merger, dated as of August 15, 2023, (as amended by a Business Combination Agreement Waiver, dated as of December 27, 2023) by and among Pono, Merger Sub, Horizon, and Robinson.</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify">The Merger and other transactions contemplated thereby (collectively, the “Business Combination”) closed on January 12, 2024, when, pursuant to the Business Combination Agreement, Merger Sub merged with and into Robinson, surviving the Merger as a wholly owned subsidiary of Pono. Pono changed its name to “New Horizon Aircraft Ltd.” and the business of Robinson became the business of New Horizon Aircraft Ltd.</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify">The consolidated financial statements included in this report reflect (i) the historical operating results of Robinson prior to the Business Combination (“Legacy Horizon”); (ii) the combined results of Pono and Legacy Horizon following the closing of the Business Combination; (iii) the assets and liabilities of Legacy Horizon at their historical cost; and (iv) the Company’s equity structure for all periods presented.</p> | |
CY2024 | dei |
Entity Incorporation Date Of Incorporation
EntityIncorporationDateOfIncorporation
|
2022-03-11 | |
CY2024Q2 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-14700000 | cad |
CY2024 | us-gaap |
Proceeds From Other Equity
ProceedsFromOtherEquity
|
4 | cad |
CY2024 | hovr |
Reimbursements Expenses
ReimbursementsExpenses
|
4500000 | cad |
CY2024 | hovr |
Payment For Reimbursement
PaymentForReimbursement
|
2700000 | cad |
CY2024Q2 | hovr |
Transaction Costs
TransactionCosts
|
3100000 | cad |
CY2024Q2 | hovr |
Deferred Underwritings Fees
DeferredUnderwritingsFees
|
400000 | cad |
CY2024Q1 | hovr |
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Current Liabilities Forward Purchase Agreement
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentLiabilitiesForwardPurchaseAgreement
|
-16596000 | cad |
CY2024Q1 | us-gaap |
Warrants And Rights Outstanding
WarrantsAndRightsOutstanding
|
970000 | cad |
CY2024Q1 | us-gaap |
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Current Liabilities Accounts Payable
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentLiabilitiesAccountsPayable
|
360000 | cad |
CY2024Q1 | us-gaap |
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Net
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNet
|
17926000 | cad |
CY2024 | us-gaap |
Use Of Estimates
UseOfEstimates
|
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><b>Use of Estimates</b></p><p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify">The preparation of the consolidated financial statements in conformity with GAAP requires the Company’s 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 consolidated financial statements and the reported amounts of expenses during the reporting period.</p><p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify">Making estimates requires management to exercise significant judgment. It is at least reasonably possible that the estimate of the effect of a condition, situation or set of circumstances that existed at the date of the consolidated financial statements, which management considered in formulating its estimate, could change in the near term due to one or more future confirming events. Accordingly, the actual results could differ from those estimates.</p><p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify">Management believes significant estimates for the period include those in connection with Financial Instruments, Business Combinations, Going Concern, and stock-based compensation.</p> | |
CY2024Q2 | us-gaap |
Class Of Warrant Or Right Exercise Price Of Warrants Or Rights1
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1
|
0.03 | |
CY2024Q2 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
299000 | cad |
CY2023Q2 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
90000 | cad |
CY2024Q2 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
94000 | cad |
CY2023Q2 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
38000 | cad |
CY2024Q2 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
205000 | cad |
CY2023Q2 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
52000 | cad |
CY2024 | us-gaap |
Equipment Expense
EquipmentExpense
|
20000 | cad |
CY2024 | us-gaap |
Depreciation
Depreciation
|
56000 | cad |
CY2023 | us-gaap |
Depreciation
Depreciation
|
27000 | cad |
CY2024Q2 | us-gaap |
Prepaid Insurance
PrepaidInsurance
|
482000 | cad |
CY2023Q2 | us-gaap |
Prepaid Insurance
PrepaidInsurance
|
3000 | cad |
CY2024Q2 | us-gaap |
Prepaid Rent
PrepaidRent
|
1000 | cad |
CY2024Q2 | hovr |
Prepaid Software
PrepaidSoftware
|
10000 | cad |
CY2024Q2 | hovr |
Prepaid Capital Market Services
PrepaidCapitalMarketServices
|
1938000 | cad |
CY2024Q2 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
2431000 | cad |
CY2023Q2 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
3000 | cad |
CY2024Q2 | us-gaap |
Accrued Professional Fees Current
AccruedProfessionalFeesCurrent
|
406000 | cad |
CY2024Q2 | us-gaap |
Accrued Employee Benefits Current
AccruedEmployeeBenefitsCurrent
|
84000 | cad |
CY2023Q2 | us-gaap |
Accrued Employee Benefits Current
AccruedEmployeeBenefitsCurrent
|
48000 | cad |
CY2024Q2 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
84000 | cad |
CY2024Q2 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
574000 | cad |
CY2023Q2 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
48000 | cad |
CY2024Q2 | us-gaap |
Operating Lease Weighted Average Discount Rate Percent
OperatingLeaseWeightedAverageDiscountRatePercent
|
0.10 | pure |
CY2024Q2 | us-gaap |
Finance Lease Weighted Average Discount Rate Percent
FinanceLeaseWeightedAverageDiscountRatePercent
|
0.10 | pure |
CY2024 | us-gaap |
Property Plant And Equipment Transfers And Changes
PropertyPlantAndEquipmentTransfersAndChanges
|
20000 | cad |
CY2024Q2 | us-gaap |
Operating Lease Weighted Average Remaining Lease Term1
OperatingLeaseWeightedAverageRemainingLeaseTerm1
|
P1Y | |
CY2024 | us-gaap |
Operating Lease Cost
OperatingLeaseCost
|
51000 | cad |
CY2023 | us-gaap |
Operating Lease Cost
OperatingLeaseCost
|
56000 | cad |
CY2024 | us-gaap |
Short Term Lease Cost
ShortTermLeaseCost
|
8000 | cad |
CY2023 | us-gaap |
Short Term Lease Cost
ShortTermLeaseCost
|
9000 | cad |
CY2024 | us-gaap |
Lease Cost
LeaseCost
|
59000 | cad |
CY2023 | us-gaap |
Lease Cost
LeaseCost
|
65000 | cad |
CY2024Q2 | us-gaap |
Operating Lease Weighted Average Remaining Lease Term1
OperatingLeaseWeightedAverageRemainingLeaseTerm1
|
P1Y | |
CY2023Q2 | us-gaap |
Operating Lease Weighted Average Remaining Lease Term1
OperatingLeaseWeightedAverageRemainingLeaseTerm1
|
P2Y | |
CY2024Q2 | us-gaap |
Operating Lease Weighted Average Discount Rate Percent
OperatingLeaseWeightedAverageDiscountRatePercent
|
0.10 | pure |
CY2023Q2 | us-gaap |
Operating Lease Weighted Average Discount Rate Percent
OperatingLeaseWeightedAverageDiscountRatePercent
|
0.10 | pure |
CY2024Q2 | us-gaap |
Lessee Operating Lease Liability Payments Due Next Twelve Months
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths
|
49000 | cad |
CY2024Q2 | us-gaap |
Lessee Operating Lease Liability Payments Due Year Two
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo
|
24000 | cad |
CY2024Q2 | us-gaap |
Lessee Operating Lease Liability Payments Due Year Three
LesseeOperatingLeaseLiabilityPaymentsDueYearThree
|
8000 | cad |
CY2024Q2 | us-gaap |
Lessee Operating Lease Liability Payments Due
LesseeOperatingLeaseLiabilityPaymentsDue
|
81000 | cad |
CY2024Q2 | us-gaap |
Lessee Operating Lease Liability Undiscounted Excess Amount
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount
|
7000 | cad |
CY2024Q2 | us-gaap |
Operating Lease Liability
OperatingLeaseLiability
|
74000 | cad |
CY2024 | us-gaap |
Interest And Debt Expense
InterestAndDebtExpense
|
15000 | cad |
CY2023 | us-gaap |
Interest And Debt Expense
InterestAndDebtExpense
|
10000 | cad |
CY2022Q2 | us-gaap |
Financing Receivable Modification To Total Financing Receivables Excluding Accrued Interest Percent
FinancingReceivableModificationToTotalFinancingReceivablesExcludingAccruedInterestPercent
|
0.10 | pure |
CY2024 | us-gaap |
Proceeds From Issuance Or Sale Of Equity
ProceedsFromIssuanceOrSaleOfEquity
|
2000000 | cad |
CY2024 | hovr |
Proceeds From Additional Convertible Promissory Notes
ProceedsFromAdditionalConvertiblePromissoryNotes
|
300000 | cad |
CY2023Q4 | us-gaap |
Conversion Of Stock Shares Converted1
ConversionOfStockSharesConverted1
|
517532 | shares |
CY2023Q4 | us-gaap |
Short Term Debt Percentage Bearing Fixed Interest Rate
ShortTermDebtPercentageBearingFixedInterestRate
|
0.10 | pure |
CY2024 | us-gaap |
Interest Expense Debt
InterestExpenseDebt
|
143000 | cad |
CY2022Q2 | hovr |
Settlement Of Shareholder Advances
SettlementOfShareholderAdvances
|
1979000 | cad |
CY2022Q2 | us-gaap |
Stock Issued During Period Shares New Issues
StockIssuedDuringPeriodSharesNewIssues
|
2196465 | shares |
CY2020Q2 | us-gaap |
Lines Of Credit Current
LinesOfCreditCurrent
|
40000 | cad |
CY2024Q2 | us-gaap |
Financial Liabilities Fair Value Disclosure
FinancialLiabilitiesFairValueDisclosure
|
21514000 | cad |
CY2024 | us-gaap |
Common Stock Voting Rights
CommonStockVotingRights
|
one | |
CY2024 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriod
|
100000 | shares |
CY2024Q2 | us-gaap |
Share Price
SharePrice
|
0.85 | |
CY2023Q2 | us-gaap |
Share Price
SharePrice
|
0.3 | |
CY2024 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Risk Free Interest Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate
|
0.045 | pure |
CY2023 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Risk Free Interest Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate
|
0.028 | pure |
CY2024 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Fair Value Assumptions Expected Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1
|
P5Y | |
CY2023 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Fair Value Assumptions Expected Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1
|
P5Y | |
CY2024 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate
|
0.85 | pure |
CY2023 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate
|
0.85 | pure |
CY2024 | hovr |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Forfeiture Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedForfeitureRate
|
0 | pure |
CY2023 | hovr |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Forfeiture Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedForfeitureRate
|
0 | pure |
CY2024 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Dividend Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate
|
0 | pure |
CY2023 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Dividend Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate
|
0 | pure |
CY2023Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
585230 | shares |
CY2023Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
0.56 | |
CY2023Q2 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term2
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2
|
P6Y2M12D | |
CY2023Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue
|
465 | usd |
CY2024 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriod
|
100000 | shares |
CY2024Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingWeightedAverageExercisePrice
|
0.85 | |
CY2024 | hovr |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Issued Weighted Average Remaining Contractual Term
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsIssuedWeightedAverageRemainingContractualTerm
|
P10Y | |
CY2024Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
685230 | shares |
CY2024Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
0.6 | |
CY2024 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term2
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2
|
P6Y9M18D | |
CY2024Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue
|
139 | usd |
CY2024Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber
|
195077 | shares |
CY2024Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice
|
0.56 | |
CY2024 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Exercisable Weighted Average Remaining Contractual Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableWeightedAverageRemainingContractualTerm1
|
P6Y2M12D | |
CY2024Q2 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Exercisable Intrinsic Value1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue1
|
46 | usd |
CY2024 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
66000 | cad |
CY2023 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
55000 | cad |
CY2024 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue
|
0.59 | |
CY2023 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue
|
0.2 | |
CY2024 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-8160000 | cad |
CY2023 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-1247000 | cad |
CY2024 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
10717378 | shares |
CY2023 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
7326310 | shares |
CY2024 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.76 | |
CY2023 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.17 | |
CY2023Q2 | hovr |
Funding Approved Amount
FundingApprovedAmount
|
75000 | cad |
CY2023Q2 | hovr |
Funding Approved Amount Issued
FundingApprovedAmountIssued
|
50000 | cad |
CY2023 | us-gaap |
Fee Income
FeeIncome
|
366000 | cad |
CY2024Q2 | us-gaap |
Grants Receivable
GrantsReceivable
|
235000 | cad |
CY2023 | hovr |
Canadian Federal Government Amount
CanadianFederalGovernmentAmount
|
229000 | cad |
CY2024 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-8160000 | cad |
CY2023 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-1247000 | cad |
CY2024 | hovr |
Income Tax Reconciliation Expected Income Tax Recovery
IncomeTaxReconciliationExpectedIncomeTaxRecovery
|
2203000 | cad |
CY2023 | hovr |
Income Tax Reconciliation Expected Income Tax Recovery
IncomeTaxReconciliationExpectedIncomeTaxRecovery
|
320000 | cad |
CY2024 | us-gaap |
Income Tax Reconciliation Nondeductible Expense
IncomeTaxReconciliationNondeductibleExpense
|
1094000 | cad |
CY2023 | us-gaap |
Income Tax Reconciliation Nondeductible Expense
IncomeTaxReconciliationNondeductibleExpense
|
11000 | cad |
CY2024 | us-gaap |
Income Tax Reconciliation Other Adjustments
IncomeTaxReconciliationOtherAdjustments
|
1109000 | cad |
CY2023 | us-gaap |
Income Tax Reconciliation Other Adjustments
IncomeTaxReconciliationOtherAdjustments
|
309000 | cad |
CY2024Q2 | hovr |
Deferred Tax Assets Finance Lease Liabilities
DeferredTaxAssetsFinanceLeaseLiabilities
|
20000 | cad |
CY2023Q2 | hovr |
Deferred Tax Assets Finance Lease Liabilities
DeferredTaxAssetsFinanceLeaseLiabilities
|
31000 | cad |
CY2024Q2 | us-gaap |
Deferred Tax Assets Capital Loss Carryforwards
DeferredTaxAssetsCapitalLossCarryforwards
|
1742000 | cad |
CY2023Q2 | us-gaap |
Deferred Tax Assets Capital Loss Carryforwards
DeferredTaxAssetsCapitalLossCarryforwards
|
675000 | cad |
CY2024Q2 | us-gaap |
Deferred Tax Assets Property Plant And Equipment
DeferredTaxAssetsPropertyPlantAndEquipment
|
19000 | cad |
CY2023Q2 | us-gaap |
Deferred Tax Assets Property Plant And Equipment
DeferredTaxAssetsPropertyPlantAndEquipment
|
4000 | cad |
CY2024Q2 | us-gaap |
Deferred Tax Assets Other
DeferredTaxAssetsOther
|
96000 | cad |
CY2023Q2 | us-gaap |
Deferred Tax Assets Other
DeferredTaxAssetsOther
|
70000 | cad |
CY2024Q2 | us-gaap |
Deferred Tax Assets Valuation Allowance
DeferredTaxAssetsValuationAllowance
|
1857000 | cad |
CY2023Q2 | us-gaap |
Deferred Tax Assets Valuation Allowance
DeferredTaxAssetsValuationAllowance
|
748000 | cad |
CY2024Q2 | us-gaap |
Deferred Tax Assets Net
DeferredTaxAssetsNet
|
20000 | cad |
CY2023Q2 | us-gaap |
Deferred Tax Assets Net
DeferredTaxAssetsNet
|
32000 | cad |
CY2024Q2 | hovr |
Deferred Tax Liabilities Right Of Use Assets
DeferredTaxLiabilitiesRightOfUseAssets
|
20000 | cad |
CY2023Q2 | hovr |
Deferred Tax Liabilities Right Of Use Assets
DeferredTaxLiabilitiesRightOfUseAssets
|
32000 | cad |
CY2024Q2 | us-gaap |
Deferred Income Tax Liabilities
DeferredIncomeTaxLiabilities
|
20000 | cad |
CY2023Q2 | us-gaap |
Deferred Income Tax Liabilities
DeferredIncomeTaxLiabilities
|
32000 | cad |
CY2024 | us-gaap |
Valuation Allowance Deferred Tax Asset Change In Amount
ValuationAllowanceDeferredTaxAssetChangeInAmount
|
1109 | usd |
CY2024Q2 | us-gaap |
Finance Lease Right Of Use Asset
FinanceLeaseRightOfUseAsset
|
cad | |
CY2024Q2 | us-gaap |
Finance Lease Liability Current
FinanceLeaseLiabilityCurrent
|
cad | |
CY2024Q2 | us-gaap |
Short Term Borrowings
ShortTermBorrowings
|
cad | |
CY2024Q2 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
cad | |
CY2024Q2 | us-gaap |
Convertible Debt Current
ConvertibleDebtCurrent
|
cad | |
CY2023Q2 | us-gaap |
Warrants And Rights Outstanding
WarrantsAndRightsOutstanding
|
cad | |
CY2024Q2 | us-gaap |
Long Term Notes Payable
LongTermNotesPayable
|
cad | |
CY2023 | us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
cad | |
CY2023 | hovr |
Change In Fair Value Of Forward Purchase Agreement
ChangeInFairValueOfForwardPurchaseAgreement
|
cad | |
CY2024 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
10717378 | shares |
CY2023 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
7326310 | shares |
CY2023 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.17 | |
CY2024 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.76 | |
CY2024 | hovr |
Stock Issued During Period Value Legacy Horizon Share Exchange
StockIssuedDuringPeriodValueLegacyHorizonShareExchange
|
cad | |
CY2024 | us-gaap |
Stock Issued During Period Value Other
StockIssuedDuringPeriodValueOther
|
cad | |
CY2024 | us-gaap |
Stock Issued During Period Value Employee Benefit Plan
StockIssuedDuringPeriodValueEmployeeBenefitPlan
|
cad | |
CY2024 | us-gaap |
Other Noncash Expense
OtherNoncashExpense
|
cad | |
CY2023 | hovr |
Change In Fair Value Of Forward Purchase Agreement
ChangeInFairValueOfForwardPurchaseAgreement
|
cad | |
CY2023 | us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
cad | |
CY2024 | us-gaap |
Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
|
cad | |
CY2023 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
cad | |
CY2023 | hovr |
Outflow From Business Combination
OutflowFromBusinessCombination
|
cad | |
CY2024 | us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
cad | |
CY2024 | us-gaap |
Repayments Of Short Term Debt
RepaymentsOfShortTermDebt
|
cad | |
CY2023 | us-gaap |
Repayments Of Bank Debt
RepaymentsOfBankDebt
|
cad | |
CY2023 | us-gaap |
Conversion Of Stock Amount Converted1
ConversionOfStockAmountConverted1
|
cad | |
CY2024 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
cad | |
CY2023 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
cad | |
CY2024 | hovr |
Settlement Of Shareholder Advances
SettlementOfShareholderAdvances
|
cad | |
CY2023Q2 | us-gaap |
Prepaid Rent
PrepaidRent
|
cad | |
CY2023Q2 | hovr |
Prepaid Software
PrepaidSoftware
|
cad | |
CY2023Q2 | hovr |
Prepaid Capital Market Services
PrepaidCapitalMarketServices
|
cad | |
CY2023Q2 | us-gaap |
Accrued Professional Fees Current
AccruedProfessionalFeesCurrent
|
cad | |
CY2023Q2 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
cad | |
CY2023 | us-gaap |
Equipment Expense
EquipmentExpense
|
cad | |
CY2023 | us-gaap |
Interest Expense Debt
InterestExpenseDebt
|
cad | |
CY2024 | us-gaap |
Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
|
shares | |
CY2024 | us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Exercises In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice
|
||
CY2024 | hovr |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Exercised Weighted Average Remaining Contractual Term
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisedWeightedAverageRemainingContractualTerm
|
||
CY2024 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Exercises In Period Total Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisesInPeriodTotalIntrinsicValue
|
usd | |
CY2024 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Expirations In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExpirationsInPeriod
|
shares | |
CY2024 | us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Expirations In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExpirationsInPeriodWeightedAverageExercisePrice
|
||
CY2024 | hovr |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Expired Weighted Average Remaining Contractual Term
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExpiredWeightedAverageRemainingContractualTerm
|
||
CY2024 | hovr |
Share Based Compensation Arrangement By Share Based Payment Award Options Expired In Period Total Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExpiredInPeriodTotalIntrinsicValue
|
usd | |
CY2024 | hovr |
Share Based Compensation Arrangement By Share Based Payment Award Options Issued In Period Total Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsIssuedInPeriodTotalIntrinsicValue
|
usd | |
CY2023 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.17 | |
CY2024 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.76 | |
CY2024 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
cad | |
CY2023 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
cad | |
CY2024Q2 | us-gaap |
Deferred Tax Assets Liabilities Net
DeferredTaxAssetsLiabilitiesNet
|
cad | |
CY2023Q2 | us-gaap |
Deferred Tax Assets Liabilities Net
DeferredTaxAssetsLiabilitiesNet
|
cad | |
CY2024 | dei |
Amendment Flag
AmendmentFlag
|
false | |
CY2024 | dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
FY | |
CY2024 | dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001930021 |