|
FY2025
12 months to Dec 31, 2025
|
FY2024
12 months to Dec 31, 2024
|
FY2023
12 months to Dec 31, 2023
|
FY2022
12 months to Dec 31, 2022
|
|
|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | ||||
| Net Loss | ||||
| Adjustments to reconcile net loss to net cash provided by operating activities: | ||||
| Depreciation expense | ||||
| Bad debt expense | ||||
| Credit losses | ||||
| Loss on sale of property | ||||
| (Gain) loss on sale of spare parts | ||||
| Gain on disposal of flight equipment | ||||
| Gain on lease modification | ||||
| Amortization of debt issue costs | ||||
| Amortization of operating lease right of use assets | ||||
| Share-based payments | ||||
| Interest on finance leases | ||||
| Changes in assets and liabilities: | ||||
| Accounts receivable | ||||
| Assets held for sale | ||||
| Prepaid expenses and other current assets | ||||
| Accounts payable | ||||
| Accrued liabilities | ||||
| Operating lease obligations | ||||
| Other liabilities | ||||
| Net cash provided by operating activities | ||||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||
| Deposits, deferred costs and other assets | ||||
| Purchases of property and equipment | ||||
| Net cash used in investing activities | ||||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||
| Principal payments on finance leases | ||||
| Noncontrolling interest dividends paid | ||||
| Principal payments on note payable | ||||
| Proceeds from note payable | ||||
| Debt issuance costs | ||||
| Proceeds on issuance of shares | ||||
| Dividends | ||||
| Proceeds from disgorgement of stockholders' short-swing profits | ||||
| Net cash used in financing activities | ||||
| Net increase (decrease) in cash, cash equivalents, and restricted cash | ||||
| Cash, cash equivalents and restricted cash - beginning of the period | ||||
| Cash, cash equivalents and restricted cash - end of the period | ||||
| Non-cash investing and financing activities | ||||
| Reclass of Property and equipment to offsets current assets held for sale and other current assets (insurance receivable) | ||||
| Reclass of Property and equipment to Accounts receivable (aircraft receivable) and Prepaid expenses and other current assets (deferred maintenance) | ||||
| Right-of-use (ROU) assets acquired through operating leases | ||||
| Aircraft Acquired Through Note Payable | ||||
| Aircraft acquired through finance leases | ||||
| Airframe Acquired Through Finance Leases | ||||
| Equipment acquired through finance leases | ||||
| Note Payable reductions through accounts receivable from sale of Assets held for sale | ||||
| Discount on proceeds from note payable due to professional fees | ||||
| Acquisition of Intangible Asset | ||||
| Warrants issued for debt (debt discount) | ||||
| Cash paid for | ||||
| Interest | ||||
Loading...