STOCKHOLDERS’ EQUITY (Details Narrative)
|
|
|
|
|
|
|
|
1 Months Ended |
3 Months Ended |
12 Months Ended |
|
|
|
Dec. 02, 2025
USD ($)
$ / shares
|
Nov. 21, 2025
USD ($)
|
May 06, 2025 |
Oct. 18, 2024
shares
|
Oct. 10, 2024
shares
|
Sep. 24, 2024
USD ($)
shares
|
Mar. 28, 2024
USD ($)
$ / shares
shares
|
Jan. 31, 2026
USD ($)
|
Oct. 31, 2024
shares
|
Jun. 30, 2021
USD ($)
$ / shares
shares
|
Mar. 31, 2026
USD ($)
Integer
$ / shares
shares
|
Mar. 31, 2025
USD ($)
shares
|
Dec. 31, 2024
USD ($)
|
Dec. 31, 2023
USD ($)
|
Mar. 12, 2026
USD ($)
|
Dec. 31, 2025
$ / shares
shares
|
| Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares authorized | shares |
|
|
|
|
|
|
|
|
|
|
5,000,000
|
|
|
|
|
|
| Common stock, shares authorized | shares |
|
|
|
|
|
|
|
|
|
|
1,000,000
|
|
|
|
|
1,000,000
|
| Common stock, par value | $ / shares |
|
|
|
|
|
|
|
|
|
|
$ 0.0001
|
|
|
|
|
$ 0.0001
|
| Preferred stock, shares authorized | shares |
|
|
|
|
|
|
|
|
|
|
4,000,000
|
|
|
|
|
4,000,000
|
| Preferred stock, par value | $ / shares |
|
|
|
|
|
|
|
|
|
|
$ 0.0001
|
|
|
|
|
$ 0.0001
|
| Preferred stock, shares issued | shares |
|
|
|
|
|
|
|
|
|
|
0
|
|
|
|
|
0
|
| Preferred stock, shares outstanding | shares |
|
|
|
|
|
|
|
|
|
|
0
|
|
|
|
|
0
|
| Proceeds from issuance of common stock | $ |
|
|
|
|
|
|
|
|
|
|
$ 19,813,758
|
|
|
|
|
|
| Stock based compensation | $ |
|
|
|
|
|
|
|
|
|
|
64,382
|
550,936
|
|
|
|
|
| Gross proceeds from exercise of warrants | $ |
|
|
|
|
|
|
|
|
|
|
|
$ 11,000,000
|
|
|
|
|
| Number of shares issued upon conversion | shares |
|
|
|
|
|
|
|
|
|
|
1
|
|
|
|
|
|
| Consecutive trading days | Integer |
|
|
|
|
|
|
|
|
|
|
30
|
|
|
|
|
|
| Number of shares issued | $ |
|
|
|
|
|
|
|
|
|
|
$ 19,813,758
|
|
|
|
|
|
| Share repurchase authorized amount | $ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 5,000,000
|
|
| Unrecognized stock-based compensation | $ |
|
|
|
|
|
|
|
|
|
|
$ 127,000
|
|
|
|
|
|
| 2023 Plan [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of common stock authorized for issuance | shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,875
|
| Omnibus Incentive Plan [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of shares reserved for issuance | shares |
|
|
|
|
|
|
|
|
|
|
3,875
|
|
|
|
|
|
| Common Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of shares issued upon conversion | shares |
|
|
|
|
|
|
|
|
|
|
198,854
|
2,661
|
|
|
|
|
| Sale of Common Stock for cash, shares | shares |
|
|
|
|
|
|
|
|
184
|
|
409,347
|
|
|
|
|
|
| Number of shares issued | $ |
|
|
|
|
|
|
|
|
|
|
$ 41
|
|
|
|
|
|
| ATM Sales Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Aggregate offering price | $ |
|
$ 10,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Gross sales proceeds |
|
3.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of shares sold, value | $ |
|
|
|
|
|
|
|
$ 35,063,257
|
|
|
|
|
|
|
|
|
| Sale of stock | shares |
|
|
|
|
|
|
|
|
|
|
409,347
|
|
|
|
|
|
| Sale of stock received on transaction, gross | $ |
|
|
|
|
|
|
|
|
|
|
$ 19,800,000
|
|
|
|
|
|
| Offering expenses | $ |
|
|
|
|
|
|
|
|
|
|
$ 597,000
|
|
|
|
|
|
| Securities Purchase Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Sale of stock | shares |
|
|
|
|
|
|
6
|
|
|
|
|
|
|
|
|
|
| Proceeds from issuance of common stock | $ |
|
|
|
|
|
|
$ 1,345,025
|
|
|
|
|
|
|
|
|
|
| Offering costs | $ |
|
|
|
|
|
|
155,000
|
|
|
|
|
|
|
|
|
|
| Cash fees | $ |
|
|
|
|
|
|
$ 1,050,000
|
|
|
|
|
|
|
|
|
|
| Securities Purchase Agreement [Member] | Warrant [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrant to purchase shares | shares |
|
|
|
|
|
|
1,500
|
|
|
|
|
|
|
|
|
|
| Warrant exercise price | $ / shares |
|
|
|
|
|
|
$ 10,000
|
|
|
|
|
|
|
|
|
|
| Placement agency agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash fee percentage |
|
|
|
|
|
|
7.00%
|
|
|
|
|
|
|
|
|
|
| Legal fees | $ |
|
|
|
|
|
|
|
|
|
|
|
|
$ 15,000
|
|
|
|
| Maxim total | $ |
|
|
|
|
|
|
|
|
|
|
|
|
$ 120,000
|
|
|
|
| Letter Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Sale of stock | shares |
|
|
|
|
|
50
|
|
|
|
|
|
|
|
|
|
|
| Stock based compensation | $ |
|
|
|
|
|
$ 459,000
|
|
|
|
|
|
|
|
|
|
|
| Second Letter Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Sale of stock | shares |
|
|
|
|
200
|
|
|
|
|
|
|
|
|
|
|
|
| Third Letter Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Sale of stock | shares |
|
|
|
200
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fourth Letter Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Public offering | $ |
$ 10,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Amended Merger Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Merger agreement description |
|
|
Merger and Reorganization (the “Amended Merger
Agreement”), which amends, restates, replaces, and supersedes the original Merger Agreement. Under the Amended Merger Agreement,
80% of the Merger Consideration Shares will be issued upon the closing, and 20% of the Merger Consideration Shares will be held in reserve
by flyExclusive until a final post-closing purchase price is determined.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Series B Preferred Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Preferred stock, shares authorized | shares |
|
|
|
|
|
|
|
|
|
|
5,000
|
|
|
|
|
5,000
|
| Preferred stock, par value | $ / shares |
|
|
|
|
|
|
|
|
|
|
$ 0.0001
|
|
|
|
|
$ 0.0001
|
| Preferred stock, shares issued | shares |
|
|
|
|
|
|
|
|
|
|
0
|
|
|
|
|
750
|
| Preferred stock, shares outstanding | shares |
|
|
|
|
|
|
|
|
|
|
0
|
|
|
|
|
750
|
| Offering costs | $ |
|
|
|
|
|
|
|
|
|
|
|
$ 770,000
|
|
|
|
|
| Gross proceeds from exercise of warrants | $ |
|
|
|
|
|
|
|
|
|
|
|
$ 11,000,000
|
|
|
|
|
| Series B Preferred Stock [Member] | Warrant [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of shares issued upon warrant exercise | shares |
|
|
|
|
|
|
|
|
|
|
|
1,100
|
|
|
|
|
| Series B Preferred Stock [Member] | Securities Purchase Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Sale of stock | shares |
|
|
|
|
|
|
150
|
|
|
|
|
|
|
|
|
|
| Beneficial ownership limitation description |
|
|
|
|
|
|
Each
share of Series B Preferred Stock was convertible into a number of shares of Jet.AI Common Stock, subject to certain limitations, including
a beneficial ownership limitation of 4.99%, which can be adjusted to a beneficial ownership limitation of 9.99% upon 61 days prior written notice by Ionic.
|
|
|
|
|
|
|
|
|
|
| Conversion description |
|
|
|
|
|
|
The conversion amount is equal to the stated value of the shares of Series B Preferred Stock, which
is $10,000, plus any additional amounts and late charges calculated in accordance with the Certificate of Designations. The conversion
price is equal to 90% (or, in the case of a delisting, 80%) of the lowest daily volume weighted average price of Common Stock over a
period beginning on the trading day after the Company delivers shares of common stock upon such conversion to Ionic and ending on the
trading day on which the aggregate dollar trading volume of our common stock exceeds seven times the applicable conversion amount, subject
to a five trading day minimum period for such calculation, and subject to certain adjustments.
|
|
|
|
|
|
|
|
|
|
| Series B Convertible Preferred Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of shares converted | shares |
|
|
|
|
|
|
|
|
|
|
750
|
50
|
|
|
|
|
| Series B Convertible Preferred Stock [Member] | Fourth Letter Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible conversion price | $ / shares |
$ 1.63
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible conversion ratio |
0.90
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Nonvoting Common Stock [Member] | Jet Token Inc [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Proceeds from issuance of common stock | $ |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,598,630
|
|
|
| Sale of Common Stock for cash, shares | shares |
|
|
|
|
|
|
|
|
|
20
|
|
|
|
|
|
|
| Share price per share | $ / shares |
|
|
|
|
|
|
|
|
|
$ 1,080,000
|
|
|
|
|
|
|
| Proceeds pending release from escrow | $ |
|
|
|
|
|
|
|
|
|
|
$ 6,724
|
|
|
|
|
|
| Nonvoting Common Stock [Member] | Jet Token Inc [Member] | Maximum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of shares issued | $ |
|
|
|
|
|
|
|
|
|
$ 21,880,000
|
|
|
|
|
|
|