0001861622 2026-01-01 2026-06-30 0001861622 2026-08-11 0001861622 2026-06-30 0001861622 2025-12-31 0001861622 us-gaap:SeriesBPreferredStockMember 2026-06-30 0001861622 us-gaap:SeriesBPreferredStockMember 2025-12-31 0001861622 2026-04-01 2026-06-30 0001861622 2025-04-01 2025-06-30 0001861622 2025-01-01 2025-06-30 0001861622 us-gaap:SeriesBPreferredStockMember us-gaap:PreferredStockMember 2025-12-31 0001861622 us-gaap:CommonStockMember 2025-12-31 0001861622 JTAI:SubscriptionReceivableMember 2025-12-31 0001861622 us-gaap:AdditionalPaidInCapitalMember 2025-12-31 0001861622 us-gaap:RetainedEarningsMember 2025-12-31 0001861622 us-gaap:SeriesBPreferredStockMember us-gaap:PreferredStockMember 2026-03-31 0001861622 us-gaap:CommonStockMember 2026-03-31 0001861622 JTAI:SubscriptionReceivableMember 2026-03-31 0001861622 us-gaap:AdditionalPaidInCapitalMember 2026-03-31 0001861622 us-gaap:RetainedEarningsMember 2026-03-31 0001861622 2026-03-31 0001861622 us-gaap:SeriesBPreferredStockMember us-gaap:PreferredStockMember 2024-12-31 0001861622 us-gaap:CommonStockMember 2024-12-31 0001861622 JTAI:SubscriptionReceivableMember 2024-12-31 0001861622 us-gaap:AdditionalPaidInCapitalMember 2024-12-31 0001861622 us-gaap:RetainedEarningsMember 2024-12-31 0001861622 2024-12-31 0001861622 us-gaap:SeriesBPreferredStockMember us-gaap:PreferredStockMember 2025-03-31 0001861622 us-gaap:CommonStockMember 2025-03-31 0001861622 JTAI:SubscriptionReceivableMember 2025-03-31 0001861622 us-gaap:AdditionalPaidInCapitalMember 2025-03-31 0001861622 us-gaap:RetainedEarningsMember 2025-03-31 0001861622 2025-03-31 0001861622 us-gaap:SeriesBPreferredStockMember us-gaap:PreferredStockMember 2026-01-01 2026-03-31 0001861622 us-gaap:CommonStockMember 2026-01-01 2026-03-31 0001861622 JTAI:SubscriptionReceivableMember 2026-01-01 2026-03-31 0001861622 us-gaap:AdditionalPaidInCapitalMember 2026-01-01 2026-03-31 0001861622 us-gaap:RetainedEarningsMember 2026-01-01 2026-03-31 0001861622 2026-01-01 2026-03-31 0001861622 us-gaap:SeriesBPreferredStockMember us-gaap:PreferredStockMember 2026-04-01 2026-06-30 0001861622 us-gaap:CommonStockMember 2026-04-01 2026-06-30 0001861622 JTAI:SubscriptionReceivableMember 2026-04-01 2026-06-30 0001861622 us-gaap:AdditionalPaidInCapitalMember 2026-04-01 2026-06-30 0001861622 us-gaap:RetainedEarningsMember 2026-04-01 2026-06-30 0001861622 us-gaap:SeriesBPreferredStockMember us-gaap:PreferredStockMember 2025-01-01 2025-03-31 0001861622 us-gaap:CommonStockMember 2025-01-01 2025-03-31 0001861622 JTAI:SubscriptionReceivableMember 2025-01-01 2025-03-31 0001861622 us-gaap:AdditionalPaidInCapitalMember 2025-01-01 2025-03-31 0001861622 us-gaap:RetainedEarningsMember 2025-01-01 2025-03-31 0001861622 2025-01-01 2025-03-31 0001861622 us-gaap:SeriesBPreferredStockMember us-gaap:PreferredStockMember 2025-04-01 2025-06-30 0001861622 us-gaap:CommonStockMember 2025-04-01 2025-06-30 0001861622 JTAI:SubscriptionReceivableMember 2025-04-01 2025-06-30 0001861622 us-gaap:AdditionalPaidInCapitalMember 2025-04-01 2025-06-30 0001861622 us-gaap:RetainedEarningsMember 2025-04-01 2025-06-30 0001861622 us-gaap:SeriesBPreferredStockMember us-gaap:PreferredStockMember 2026-06-30 0001861622 us-gaap:CommonStockMember 2026-06-30 0001861622 JTAI:SubscriptionReceivableMember 2026-06-30 0001861622 us-gaap:AdditionalPaidInCapitalMember 2026-06-30 0001861622 us-gaap:RetainedEarningsMember 2026-06-30 0001861622 us-gaap:SeriesBPreferredStockMember us-gaap:PreferredStockMember 2025-06-30 0001861622 us-gaap:CommonStockMember 2025-06-30 0001861622 JTAI:SubscriptionReceivableMember 2025-06-30 0001861622 us-gaap:AdditionalPaidInCapitalMember 2025-06-30 0001861622 us-gaap:RetainedEarningsMember 2025-06-30 0001861622 2025-06-30 0001861622 2026-04-08 2026-04-08 0001861622 2025-06-01 2025-06-30 0001861622 JTAI:ConsensusCoreTechnologiesIncMember us-gaap:EquitySecuritiesMember JTAI:ConsensusCoreTechnologiesAgreementMember 2025-06-30 0001861622 JTAI:JetCardMember 2026-06-30 0001861622 JTAI:JetCardMember 2025-12-31 0001861622 JTAI:JetApplicationMember 2026-06-30 0001861622 JTAI:JetApplicationMember 2025-12-31 0001861622 us-gaap:ManagementServiceMember 2026-06-30 0001861622 us-gaap:ManagementServiceMember 2025-12-31 0001861622 JTAI:AircraftSalesMember 2026-01-01 2026-06-30 0001861622 JTAI:AircraftSalesMember 2025-01-01 2025-06-30 0001861622 us-gaap:EmployeeStockOptionMember 2026-01-01 2026-06-30 0001861622 us-gaap:WarrantMember 2026-01-01 2026-06-30 0001861622 us-gaap:EmployeeStockOptionMember 2025-01-01 2025-06-30 0001861622 us-gaap:WarrantMember 2025-01-01 2025-06-30 0001861622 us-gaap:CommonStockMember 2026-01-01 2026-06-30 0001861622 JTAI:SoftwareAppAndCirrcusCharterMember 2026-04-01 2026-06-30 0001861622 JTAI:SoftwareAppAndCirrcusCharterMember 2025-04-01 2025-06-30 0001861622 JTAI:SoftwareAppAndCirrcusCharterMember 2026-01-01 2026-06-30 0001861622 JTAI:SoftwareAppAndCirrcusCharterMember 2025-01-01 2025-06-30 0001861622 JTAI:JetCardAndFractionalProgramsMember 2026-04-01 2026-06-30 0001861622 JTAI:JetCardAndFractionalProgramsMember 2025-04-01 2025-06-30 0001861622 JTAI:JetCardAndFractionalProgramsMember 2026-01-01 2026-06-30 0001861622 JTAI:JetCardAndFractionalProgramsMember 2025-01-01 2025-06-30 0001861622 JTAI:ManagementAndOtherServicesMember 2026-04-01 2026-06-30 0001861622 JTAI:ManagementAndOtherServicesMember 2025-04-01 2025-06-30 0001861622 JTAI:ManagementAndOtherServicesMember 2026-01-01 2026-06-30 0001861622 JTAI:ManagementAndOtherServicesMember 2025-01-01 2025-06-30 0001861622 JTAI:FractionalWholeAircraftSalesMember 2026-04-01 2026-06-30 0001861622 JTAI:FractionalWholeAircraftSalesMember 2025-04-01 2025-06-30 0001861622 JTAI:FractionalWholeAircraftSalesMember 2026-01-01 2026-06-30 0001861622 JTAI:FractionalWholeAircraftSalesMember 2025-01-01 2025-06-30 0001861622 JTAI:AIIAClassAOrdinarySharesAndRightsMember 2026-06-30 0001861622 JTAI:AIIAClassAOrdinarySharesAndRightsMember 2025-12-31 0001861622 JTAI:AIIAClassBOrdinarySharesMember 2026-06-30 0001861622 JTAI:AIIAClassBOrdinarySharesMember 2025-12-31 0001861622 JTAI:VERSOCapitalEquityCertificatesMember 2026-06-30 0001861622 JTAI:VERSOCapitalEquityCertificatesMember 2025-12-31 0001861622 JTAI:AIInfrastructureAcquisitionCorpMember 2026-01-01 2026-06-30 0001861622 JTAI:AIInfrastructureAcquisitionCorpMember 2025-07-01 2025-07-31 0001861622 JTAI:AIInfrastructureAcquisitionCorpMember 2025-07-31 0001861622 us-gaap:CommonStockMember JTAI:AIInfrastructureAcquisitionCorpMember 2025-07-01 2025-07-31 0001861622 us-gaap:PreferredStockMember JTAI:AIInfrastructureAcquisitionCorpMember 2025-07-01 2025-07-31 0001861622 JTAI:SponsorEquityInterestMember JTAI:AIInfrastructureAcquisitionCorpMember 2025-07-31 0001861622 us-gaap:IPOMember JTAI:AIIASponsorLtdMember 2025-10-01 2025-10-31 0001861622 us-gaap:IPOMember JTAI:AIIASponsorLtdMember 2025-10-31 0001861622 JTAI:PrivatePlacementUnitsMember JTAI:AIIASponsorLtdMember 2025-10-01 2025-10-31 0001861622 JTAI:PrivatePlacementUnitsMember JTAI:AIIASponsorLtdMember 2025-10-31 0001861622 us-gaap:CommonClassBMember JTAI:AIIASponsorLtdMember 2025-10-31 0001861622 us-gaap:CommonClassBMember JTAI:AIIASponsorLtdMember 2025-10-01 2025-10-31 0001861622 us-gaap:CommonClassAMember JTAI:AIIASponsorLtdMember 2025-10-31 0001861622 us-gaap:RightsMember JTAI:AIIASponsorLtdMember 2025-10-31 0001861622 JTAI:SponsorEquityInterestMember JTAI:AIIASponsorLtdMember 2025-10-01 2025-10-31 0001861622 JTAI:DLOMMember 2026-01-01 2026-06-30 0001861622 JTAI:InvestmentInSponsorMember 2026-06-30 0001861622 JTAI:InvestmentInSponsorMember us-gaap:CommonClassAMember 2026-06-30 0001861622 JTAI:VERSOCapitalEquityCertificatesMember JTAI:SubscriptionAgreementMember 2026-04-07 2026-04-07 0001861622 JTAI:VERSOCapitalEquityCertificatesMember 2026-06-01 2026-06-30 0001861622 JTAI:VERSOCapitalEquityCertificatesMember 2026-06-30 0001861622 us-gaap:FairValueInputsLevel3Member JTAI:InvestmentInSponsorMember 2025-12-31 0001861622 us-gaap:FairValueInputsLevel3Member JTAI:InvestmentInVersoCertificatesMember 2025-12-31 0001861622 us-gaap:FairValueInputsLevel3Member JTAI:InvestmentInSponsorMember 2026-01-01 2026-06-30 0001861622 us-gaap:FairValueInputsLevel3Member JTAI:InvestmentInVersoCertificatesMember 2026-01-01 2026-06-30 0001861622 us-gaap:FairValueInputsLevel3Member JTAI:InvestmentInSponsorMember 2026-06-30 0001861622 us-gaap:FairValueInputsLevel3Member JTAI:InvestmentInVersoCertificatesMember 2026-06-30 0001861622 JTAI:AircraftMember JTAI:LeaseAgreementMember 2021-11-01 2021-11-30 0001861622 JTAI:AircraftMember JTAI:LeaseAgreementMember 2026-04-30 0001861622 JTAI:AircraftMember JTAI:LeaseAgreementMember 2026-04-01 2026-04-30 0001861622 JTAI:LeaseAgreementMember 2026-04-30 0001861622 JTAI:AircraftMember JTAI:LeaseAgreementMember 2026-01-01 2026-06-30 0001861622 JTAI:AircraftMember JTAI:LeaseAgreementMember 2025-01-01 2025-06-30 0001861622 JTAI:SharePurchaseAgreementMember 2022-08-04 2022-08-04 0001861622 JTAI:SharePurchaseAgreementMember 2022-08-04 0001861622 JTAI:SharePurchaseAgreementMember 2026-06-30 0001861622 JTAI:RegistrationRightsAgreementMember 2023-10-23 2023-10-23 0001861622 JTAI:RegistrationRightsAgreementMember 2023-10-23 0001861622 JTAI:RegistrationRightsAgreementMember 2026-06-30 0001861622 JTAI:RegistrationRightsAgreementMember 2025-12-31 0001861622 srt:MinimumMember JTAI:WarrantAmendmentAgreementMember 2023-10-23 2023-10-23 0001861622 JTAI:TextronAircraftPurchaseAgreementMember 2024-10-31 2024-10-31 0001861622 JTAI:TextronAircraftPurchaseAgreementMember 2024-01-01 2024-12-31 0001861622 JTAI:TextronAircraftPurchaseAgreementMember 2025-01-01 2025-12-31 0001861622 JTAI:TextronAircraftPurchaseAgreementMember 2025-08-08 2025-08-08 0001861622 JTAI:MaximGroupLLCMember 2024-12-04 0001861622 JTAI:MaximGroupLLCMember 2024-12-04 2024-12-04 0001861622 us-gaap:SubsequentEventMember JTAI:MaximGroupLLCMember 2026-07-31 0001861622 JTAI:MaximGroupLLCMember 2025-02-25 2025-02-25 0001861622 JTAI:MaximGroupLLCMember 2025-05-16 2025-05-16 0001861622 us-gaap:CommonStockMember JTAI:MaximGroupLLCMember 2025-04-01 2025-06-30 0001861622 JTAI:MaximGroupLLCMember 2025-04-01 2025-06-30 0001861622 JTAI:ContributionAgreementMember JTAI:ConvergenceComputeLLCMember 2025-07-02 2025-07-02 0001861622 JTAI:ConvergenceComputeLLCMember JTAI:ContributionAgreementMember 2025-07-02 0001861622 JTAI:ContributionAgreementMember 2025-07-02 2025-07-02 0001861622 JTAI:SecondAndThirdFundClosingMember JTAI:ContributionAgreementMember 2026-01-01 2026-06-30 0001861622 JTAI:ConvergenceComputeLLCMember JTAI:SecondAndThirdFundClosingMember JTAI:ContributionAgreementMember 2026-06-30 0001861622 JTAI:ContributionAgreementMember 2026-01-01 2026-06-30 0001861622 JTAI:ConvergenceComputeLLCMember JTAI:ContributionAgreementMember 2026-06-30 0001861622 JTAI:ClassOneMember 2026-06-30 0001861622 JTAI:ATMSalesAgreementMember 2025-11-21 2025-11-21 0001861622 JTAI:ATMSalesAgreementMember 2026-01-01 2026-01-31 0001861622 JTAI:ATMSalesAgreementMember 2026-01-01 2026-06-30 0001861622 JTAI:ATMSalesAgreementMember 2026-06-30 0001861622 us-gaap:SeriesBPreferredStockMember JTAI:SecuritiesPurchaseAgreementMember 2024-03-28 2024-03-28 0001861622 us-gaap:WarrantMember JTAI:SecuritiesPurchaseAgreementMember 2024-03-28 0001861622 JTAI:SecuritiesPurchaseAgreementMember 2024-03-28 2024-03-28 0001861622 JTAI:SecuritiesPurchaseAgreementMember 2024-03-28 0001861622 JTAI:PlacementAgencyAgreementMember 2024-03-28 2024-03-28 0001861622 JTAI:PlacementAgencyAgreementMember 2024-01-01 2024-12-31 0001861622 JTAI:LetterAgreementMember 2024-09-24 2024-09-24 0001861622 JTAI:SecondLetterAgreementMember 2024-10-10 2024-10-10 0001861622 JTAI:ThirdLetterAgreementMember 2024-10-18 2024-10-18 0001861622 JTAI:FourthLetterAgreementMember 2025-12-02 2025-12-02 0001861622 us-gaap:SeriesBPreferredStockMember us-gaap:WarrantMember 2025-01-01 2025-06-30 0001861622 us-gaap:SeriesBPreferredStockMember 2025-01-01 2025-06-30 0001861622 us-gaap:SeriesBPreferredStockMember 2025-06-30 0001861622 us-gaap:CommonStockMember 2025-01-01 2025-06-30 0001861622 JTAI:SeriesBConvertiblePreferredStockMember 2025-01-01 2025-06-30 0001861622 us-gaap:CommonStockMember 2026-01-01 2026-06-30 0001861622 JTAI:SeriesBConvertiblePreferredStockMember 2026-01-01 2026-06-30 0001861622 JTAI:AmendedMergerAgreementMember 2025-05-06 2025-05-06 0001861622 JTAI:JetTokenIncMember us-gaap:NonvotingCommonStockMember 2021-06-01 2021-06-30 0001861622 JTAI:JetTokenIncMember us-gaap:NonvotingCommonStockMember 2021-06-30 0001861622 srt:MaximumMember JTAI:JetTokenIncMember us-gaap:NonvotingCommonStockMember 2021-06-01 2021-06-30 0001861622 JTAI:JetTokenIncMember us-gaap:NonvotingCommonStockMember 2023-01-01 2023-12-31 0001861622 JTAI:JetTokenIncMember us-gaap:NonvotingCommonStockMember 2026-06-30 0001861622 2026-03-12 0001861622 JTAI:TwoThousandAndTwentyThreePlanMember 2025-12-31 0001861622 JTAI:OmnibusIncentivePlanMember 2026-06-30 0001861622 2024-01-01 2024-12-31 0001861622 2025-01-01 2025-12-31 0001861622 JTAI:GEMWarrantsMember 2026-06-30 0001861622 JTAI:AIIASponsorLtdMember 2026-01-01 2026-06-30 0001861622 JTAI:AIIASponsorLtdMember 2026-06-30 0001861622 JTAI:AIIASponsorLtdMember 2025-12-31 0001861622 JTAI:JetAISpinCoIncMember JTAI:FlyXMergerSubIncMember us-gaap:SubsequentEventMember 2026-07-13 2026-07-13 0001861622 us-gaap:SubsequentEventMember 2026-07-13 0001861622 JTAI:FlyXMergerSubIncMember us-gaap:SubsequentEventMember 2026-07-13 0001861622 us-gaap:SubsequentEventMember 2026-07-13 2026-07-13 0001861622 JTAI:FlyXMergerSubIncMember us-gaap:SubsequentEventMember 2026-07-13 0001861622 JTAI:FlyXMergerSubIncMember us-gaap:SubsequentEventMember 2026-07-13 2026-07-13 0001861622 srt:MaximumMember JTAI:FlyXMergerSubIncMember us-gaap:SubsequentEventMember 2026-07-13 0001861622 JTAI:JetAISpinCoIncMember us-gaap:SubsequentEventMember 2026-07-13 0001861622 JTAI:JetAISpinCoIncMember us-gaap:SubsequentEventMember 2026-07-13 2026-07-13 0001861622 us-gaap:SubsequentEventMember JTAI:ATMSalesAgreementMember 2026-07-01 2026-07-31 0001861622 us-gaap:SubsequentEventMember JTAI:StratGridIncMember 2026-07-28 0001861622 us-gaap:SubsequentEventMember JTAI:StratGridIncMember 2026-07-28 2026-07-28 iso4217:USD shares iso4217:USD shares pure JTAI:Integer JTAI:Segment false --12-31 Q2 0001861622

10-Q true 2026-06-30 2026 false 001-40725 Jet.AI Inc. DE 93-2971741 10845 Griffith Peak Dr. Suite 200 Las Vegas NV 89135 (702) 747-4000 Common Stock, par value $0.0001 per share JTAI NASDAQ Yes Yes Non-accelerated Filer true true false false 3557521 0.0001

10608614

1819503

84557

97331

182283

248724

10875454

2165558

1231

2505

86745

508707

3965000

865000

4050000 4050000

228811

868561

22880000

17137000

42087241

25684076

808904

1621379

1024808

1148782

269813

443126

495782

2103525

3709069

4000000

0.0001

5000

0.0001

750

200000000

0.0001

1725964

31413

172

6724

92904645

69938333

-52914377

-47956604

39983716

21975007

42087241

25684076

5320145

2225900

7001381

5700538

5503893

2336200

7419352

5926352

-183748

-110300

-417971

-225814

64382

763132

128764

1314068

2154127

2246980

4379989

4899407

289347

81601

595734

376009

55484

41044

154564

149968

2498958

2369625

5130287

5425384

-2682706

-2479925

-5548258

-5651198

7035

94902

97485

96371

399000

493000

406035

94902

590485

96371

-2276671

-2385023

-4957773

-5554827

-2276671

-2385023

-4957773

-5554827

1326189

12918

866305

11579

-1.72

-184.63

-5.72

-479.73

750

31413

-6724

69938333

-47956604

21975007

124

64382

409347

19813717

19813758

-750

198854

-20

-3196913 -3196913

-2681102

639738

-6724

86619499

-50637706

35975132

1070

64382

1050156

105

7908011

7908116

35000

4 -1687247 -1687243

-2276671

1725964

172

-6724

92904645

-52914377

39983716

250

8149

-6724

59065261

-52546078

6512460

127

550936

1100 11000000 11000000

-50

2661

-1270000 -1270000

-3169804

1300

10937

-6724

69346197

-55715882

13623592

725

763132

-311

4646

-675000 -675000

-2385023

989

16308

-6724

69434329

-58100905

11326701

-4957773

-5554827

493000

1274

1275

128764

1314068

146790

267855

-12774

-20151

-66441

-158045

45000

-812475

86911

-123974

-300684

-173313

-671889

-133865

-260805

-639750

-5698607

-4984900

35995

5250000

3100000

1650000

-9000

-8350000

-1676995

4884156

1945000

11000000

27721874

22837718

9055000

8789111

2393105

1819503

5872627

10608614

8265732

258300

361917

<p id="xdx_808_eus-gaap--OrganizationConsolidationAndPresentationOfFinancialStatementsDisclosureTextBlock_zdlI5v0f9aQ8" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; text-align: justify">NOTE 1 – ORGANIZATION AND NATURE OF OPERATIONS Jet.AI Inc. (the “Company”), directly and indirectly through its subsidiaries, has historically principally been involved in (i) the sale of fractional and whole interests in aircraft, (ii) the sale of jet cards, which enable holders to use certain aircraft at agreed-upon rates, (iii) the operation of a proprietary booking platform (the “App”), which functions as a prospecting and quoting platform to arrange private jet travel with third-party carriers as well as via the Company’s leased and managed aircraft, (iv) direct chartering of its HondaJet Elite aircraft by Cirrus Aviation Services (“Cirrus”), (v) aircraft brokerage and (vi) service revenue from the monthly management and hourly operation of customer aircraft. In 2025 the Company began transitioning its primary focus to AI data center operations and assets. On July 13, 2026, the Company completed the spin-off of its fractional and jet card business (the “Spin-Off” and sometimes referred to in this Quarterly Report on Form 10-Q (“Quarterly Report”) as the “Distribution”) as contemplated by the Merger Agreement and related Separation and Distribution Agreement (each as defined in Note 6). As of June 30, 2026, the fractional and jet card business did not meet the criteria to be classified as held for sale under ASC 360-10-45-9. Accordingly, the assets, liabilities, and results of operations of the fractional and jet card business are included in continuing operations in these consolidated financial statements for all periods presented. Following the Spin-Off, the results and assets and liabilities of the fractional and jet card business will be reported as discontinued operations and excluded from continuing operations for all reporting periods, including comparable historical periods. See Notes 6 and 10 for additional information regarding the Spin-Off, and the transactions completed under the Merger Agreement and the Separation and Distribution Agreement.

NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES Going Concern and Management Plans The Company has limited operating history and has incurred losses from operations since its inception. These matters raise concern about the Company’s ability to continue as a going concern. During the next twelve months, the Company intends to fund its operations and obligations with capital from its remaining operations after the Spin-Off, from cash on-hand, and proceeds from sales of debt or equity securities. The Company could, if necessary, reduce cash burn to preserve capital. There are no assurances, however, that management will be able to raise capital on terms acceptable to the Company, or at all. If the Company is unable to obtain sufficient amounts of additional capital, the Company may be required to reduce the near-term scope of its planned development and operations, which could delay implementation of the Company’s business plan and harm its business, financial condition and operating results. The consolidated balance sheets do not include any adjustments that might result from these uncertainties. Basis of Presentation The consolidated financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”). Any reference in these notes to applicable guidance is meant to refer to the authoritative GAAP as found in the Accounting Standards Codification (“ASC”) and an Accounting Standards Update (“ASU”) of the Financial Accounting Standards Board (“FASB”). The consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries. All intercompany accounts and transactions have been eliminated in the consolidated financial statements herein. Reverse Stock Split On April 8, 2026, the Company effected a reverse stock split of the Company’s issued and outstanding shares of common stock at a ratio of 1-for-200. In addition, the aggregate number of equity-based awards that remain available to be granted under the Company’s equity compensation plans was decreased proportionately and proportionate adjustments were made to the per-share exercise price and the number of shares issuable upon the exercise of outstanding stock options, as applicable, as well as to the number of shares that would be owned upon vesting and settlement of restricted stock units and other equity-based awards, as applicable. Similar proportionate adjustments were also made to the outstanding warrants. In accordance with ASC 260-10-55-12, the Company has adjusted the number of shares, per-share computations and the computations of basic and diluted loss per share (“EPS”) retroactively for all periods presented in the consolidated financial statements and related notes. Principles of Consolidation The accompanying consolidated financial statements include the accounts of Jet.AI Inc. and its wholly owned subsidiaries, Summerlin Aviation LLC, Jet Token Software Inc., Jet Token Management Inc., Galilee LLC, and Galilee 1 SPV LLC. All intercompany accounts and transactions have been eliminated in consolidation. Use of Estimates The preparation of the consolidated financial statements in conformity with GAAP requires 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 financial statement and the reported amounts of expenses during the reporting period. Making estimates requires management to exercise significant judgement. 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. Material estimates that are particularly susceptible to significant changes in the short term relate to the Company’s investment in AI Infrastructure Acquisition Corp. (“AI Acquisition”). Accordingly, the actual results could differ significantly from those estimates. Fair Value of Financial Instruments Fair value is defined by ASC 820 as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants as of the measurement date. Applicable accounting guidance provides an established hierarchy for inputs used in measuring fair value that maximizes the use of observable inputs and minimizes the use of unobservable inputs by requiring that the most observable inputs be used when available. Observable inputs are inputs that market participants would use in valuing the asset or liability and are developed based on market data obtained from sources independent of the Company. Unobservable inputs are inputs that reflect the Company’s assumptions about the factors that market participants would use in valuing the asset or liability. There are three levels of inputs that may be used to measure fair value: Level 1 - Observable inputs that reflect quoted prices (unadjusted) for identical assets or liabilities in active markets. Level 2 - Include other inputs that are directly or indirectly observable in the marketplace. Level 3 - Unobservable inputs which are supported by little or no market activity. The fair value hierarchy also requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. Risks and Uncertainties The Company has limited operating history and has incurred losses from operations since inception. The Company’s business and operations are sensitive to general business and economic conditions in the United States (the “U.S.”) and worldwide along with local, state, and federal governmental policy decisions. A host of factors beyond the Company’s control could cause fluctuations in these conditions. Adverse conditions may include but are not limited to: changes in the private airline industry, fuel and operating costs, adverse macro-economic conditions, general demand for private jet travel, regulations on carbon emissions from aviation, competition and other barriers to entry in the graphics processing unit (“GPU”) infrastructure and artificial intelligence cloud services and related data center industry and market acceptance of the Company’s business model. These adverse conditions could affect the Company’s financial condition and the consolidated results of its operations. Cash and Cash Equivalents For purposes of the consolidated statement of cash flows, the Company considers all highly liquid debt instruments purchased with an original maturity of three months or less to be cash equivalents. Included within cash and cash equivalents is restricted cash of $0 and $500,000 at June 30, 2026 and December 31, 2025, respectively. Offering Costs The Company complies with the requirements of ASC 340-10-S99-1, Other Assets and Deferred Costs, with regards to offering costs. Prior to the completion of an offering, offering costs will be capitalized as deferred offering costs on the consolidated balance sheet. The deferred offering costs will be charged to stockholders’ equity upon the completion of an offering or to expenses if the offering is not completed. Other Current Assets Other current assets include security deposits, which relate primarily to contractual prepayments to third parties for future services, prepaid expenses and customer receivables for additional expenses incurred in their charter trips. Property and Equipment Property and equipment are recorded at cost, less accumulated depreciation. Expenditures for major additions and improvements are capitalized, and minor replacements, maintenance, and repairs are charged to expense as incurred. When property and equipment are retired or otherwise disposed of, the cost and accumulated depreciation are removed from the accounts, and any resulting gain or loss is included in the results of operations for the respective year. Depreciation is provided over the estimated useful lives of the related assets using the straight-line method for financial statement purposes. As of June 30, 2026 and December 31, 2025, property and equipment consisted entirely of equipment which is being depreciated over a 3three-year period. Investments in Joint Ventures In January 2023, the Company formed a 50/50 joint venture subsidiary with Great Western Air LLC (dba Cirrus Aviation Services) called 380 Software LLC, a Nevada limited liability company. Costs and profits are to be shared equally between the Company and Cirrus. The Company accounts for these investments using the equity method whereby the initial investment is recorded at cost and subsequently adjusted by the Company’s share of income or loss from the joint venture. There is currently no financial activity or material assets to report for this joint venture beyond this initial investment. In June 2025, the Company entered into a joint venture agreement with Consensus Core Technologies, Inc. (“Consensus Core”) to collaborate in developing data centers. In connection therewith, the parties formed Convergence Compute LLC, a Delaware limited liability company. The Company may contribute up to an aggregate of $20 million to Convergence Compute in five milestone-based tranches, receiving an additional 0.5% equity interest in Convergence Compute upon each milestone funding, for an aggregate equity interest of up to 2.5%. Consensus Core contributed 100% of the equity interests of its Midwest and Maritime data center projects to Convergence Compute at the second and third tranche closings, respectively, with each party receiving a <span id="xdx_902_eus-gaap--EquityMethodInvestmentOwnershipPercentage_iI_pid_dp_c20250630__us-gaap--FinancingReceivableRecordedInvestmentByClassOfFinancingReceivableAxis__us-gaap--EquitySecuritiesMember__us-gaap--TypeOfArrangementAxis__custom--ConsensusCoreTechnologiesAgreementMember__srt--ScheduleOfEquityMethodInvestmentEquityMethodInvesteeNameAxis__custom--ConsensusCoreTechnologiesIncMember_zvIwxqVRBXlk" title="Ownership percentage">17.5% equity interest in each project upon the applicable closing. Allowance for Credit Losses The Company recognizes an expected allowance for credit losses with respect to its accounts receivable. In addition, also at each reporting date, this estimate is updated to reflect any changes in credit risk since the receivable was initially recorded. Accounts receivable are evaluated individually for impairment. This estimate is adjusted for management’s assessment of current conditions, reasonable and supportable forecasts regarding future events, and any other factors deemed relevant by the Company. The Company believes historical loss information is a reasonable starting point in which to calculate the expected allowance for credit losses. The Company writes off receivables when there is information that indicates the debtor is facing significant financial difficulty and there is no possibility of recovery. If any recoveries are made from any accounts previously written off, they will be recognized in operations or an offset to credit loss expense in the year of recovery, in accordance with the entity’s accounting policy election. No allowance for credit losses was considered necessary at June 30, 2026 and December 31, 2025. Leases The Company determines if an arrangement is a lease at inception on an individual contract basis. Operating leases are included in operating lease right-of-use assets, current operating lease liabilities, and non-current operating lease liabilities on the consolidated balance sheets. Operating lease right-of-use assets represent the right to use an underlying asset for the lease term. Operating lease right-of-use assets are recognized at lease commencement date based on the present value of the future minimum lease payments over the lease term. The interest rate implicit in each lease was readily determinable to discount lease payments. The operating lease right-of-use assets include any lease payments made, including any variable amounts that are based on an index or rate, and exclude lease incentives. Lease terms may include options to extend or terminate the lease. Renewal option periods are included within the lease term and the associated payments are recognized in the measurement of the operating right-of-use asset when they are at the Company’s discretion and considered reasonably certain of being exercised. Lease expense for lease payments is recognized on a straight-line basis over the lease term. The Company has elected the practical expedient not to recognize leases with an initial term of 12 months or less on the Company’s consolidated balance sheets and lease expense is recognized on a straight-line basis over the term of the short-term lease. Impairment of Long-Lived Assets The Company follows ASC 360-10, Impairment or Disposal of Long-Lived Assets. ASC 360-10 requires that if events or changes in circumstances indicate that the carrying value of long-lived assets or asset groups may be impaired, an evaluation of recoverability would be performed by comparing the estimated future undiscounted cash flows associated with the asset to the asset’s carrying value to determine if a write-down to market value would be required. Long-lived assets or asset groups that meet the criteria in ASC 360-10 as being held for sale are reflected at the lower of their carrying amount or fair market value, less costs to sell. Revenue Recognition In applying the guidance of ASC 606, Revenue from Contracts with Customers, the Company determines revenue recognition through the following steps: <table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; width: 100%; border-collapse: collapse"> <tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: top"> <td style="font: 10pt Times New Roman, Times, Serif; width: 0.25in; text-align: justify"> </td> <td style="font: 10pt Times New Roman, Times, Serif; width: 0.25in; text-align: justify">●</td> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify">Identification of the contract, or contracts, with a customer;</td></tr> <tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: top"> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify"> </td> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify">●</td> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify">Identification of the performance obligations in the contract;</td></tr> <tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: top"> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify"> </td> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify">●</td> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify">Determination of the transaction price;</td></tr> <tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: top"> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify"> </td> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify">●</td> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify">Allocation of the transaction price to the performance obligations in the contract; and</td></tr> <tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: top"> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify"> </td> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify">●</td> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify">Recognition of revenue when, or as, a performance obligation is satisfied.</td></tr> </table> Historically, revenue has been derived from a variety of sources including, but not limited to, (i) fractional/whole aircraft sales, (ii) fractional ownership and jet card programs, (iii) ad hoc charter through the Company’s CharterGPT app and (iv) aircraft management. Under the fractional ownership program we historically offered, a customer purchases an ownership share in a jet which guarantees the customer access to the jet for a preset number of hours per year. The fractional ownership program consists of a down payment, one or more progress payments, a payment on delivery, a monthly management fee and an occupied hourly fee. Revenues from the sale of fractional or whole interests in an aircraft are recognized at the time title to the aircraft is transferred to the purchasers, which generally occurs upon delivery or ownership transfer. The jet card program provides the customer with a preset number of hours of guaranteed private jet access over the agreement term (generally a year) without the larger hourly or capital commitment of purchasing an ownership share. The jet card program consists of a fixed hourly rate for flight hours typically paid 100% up front. Revenue is recognized upon transfer of control of the Company’s promised services, which generally occurs upon the flight hours being used. Any unused hours for the fractional jet and jet card programs are forfeited at the end of the contract term and are thus immediately recognized as revenue at that time. Deferred revenue is an obligation to transfer services to a customer for which the Company has already received consideration. Upon receipt of a prepayment from a customer for all or a portion of the transaction price, the Company initially recognizes a contract liability. The contract liability is settled, and revenue is recognized when the Company satisfies its performance obligation to the customer at a future date. As of June 30, 2026 and December 31, 2025, the Company deferred $143,005 and $258,765, respectively, related to prepaid flight hours under the jet card program for which the related travel had not yet occurred. The Company also generates revenues from individual ad hoc charter bookings processed through the Company’s CharterGPT app, whereby the Company sources, negotiates, and arranges travel on a charter basis for a customer based on pre-selected options and pricing provided by the Company to the customer through the CharterGPT app. In addition, Cirrus Aviation Services markets charters on the Company’s aircraft for the Company’s benefit. Deferred revenue with respect to the CharterGPT app was $126,493 and $184,046 as of June 30, 2026 and December 31, 2025, respectively. The Company utilized certificated independent third-party air carriers in the performance of a portion of flights. The Company evaluates whether there is a promise to transfer services to the customer, as the principal, or to arrange for services to be provided by another party, as the agent, using a control model. The nature of the flight services the Company provides to members is similar regardless of which third-party air carrier is involved. The Company directs third-party air carriers to provide an aircraft to a member or customer. Based on evaluation of the control model, it was determined that the Company acts as the principal rather than the agent within all revenue arrangements. Owner charter revenue is recognized for flights where the owner of a managed aircraft sets the price for the trip. The Company records owner charter revenue at the time of flight on a net basis for the margin we receive to operate the aircraft. If the Company has primary responsibility to fulfill the obligation, then the revenue and the associated costs are reported on a gross basis in the consolidated statements of operations. Deferred revenue with respect to the management of aircraft was $315 as of June 30, 2026 and December 31, 2025. The following is a breakout of revenue components by subcategory for the three and six months ended June 30, 2026 and 2025. SCHEDULE OF BREAKOUT OF REVENUE COMPONENTS BY SUBCATEGORY <table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%"> <tr style="display: none; vertical-align: bottom"> <td style="text-align: center"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td> <td colspan="2" id="xdx_491_20260401__20260630_zbkXhLG2MPse" style="border-bottom: Black 1pt solid; font-weight: bold; text-align: center">2026</td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td> <td colspan="2" id="xdx_492_20250401__20250630_zO1TuRMlsg3l" style="border-bottom: Black 1pt solid; font-weight: bold; text-align: center">2025</td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td> <td colspan="2" id="xdx_493_20260101__20260630_zNBzzF9doJ62" style="border-bottom: Black 1pt solid; font-weight: bold; text-align: center">2026</td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td> <td colspan="2" id="xdx_491_20250101__20250630_z15vr2OzVow6" style="border-bottom: Black 1pt solid; font-weight: bold; text-align: center">2025</td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"> </td></tr> <tr style="vertical-align: bottom"> <td style="text-align: center"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td> <td colspan="6" style="border-bottom: Black 1pt solid; font-weight: bold; text-align: center">Three Months Ended June 30,</td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td> <td colspan="6" style="border-bottom: Black 1pt solid; font-weight: bold; text-align: center">Six Months Ended June 30,</td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"> </td></tr> <tr style="vertical-align: bottom"> <td style="text-align: center"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td> <td colspan="2" style="border-bottom: Black 1pt solid; font-weight: bold; text-align: center">2026</td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td> <td colspan="2" style="border-bottom: Black 1pt solid; font-weight: bold; text-align: center">2025</td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td> <td colspan="2" style="border-bottom: Black 1pt solid; font-weight: bold; text-align: center">2026</td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td> <td colspan="2" style="border-bottom: Black 1pt solid; font-weight: bold; text-align: center">2025</td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"> </td></tr> <tr style="vertical-align: bottom"> <td> </td><td> </td> <td colspan="2" style="text-align: center"> </td><td> </td><td> </td> <td colspan="2" style="text-align: center"> </td><td> </td><td> </td> <td colspan="2" style="text-align: center"> </td><td> </td><td> </td> <td colspan="2" style="text-align: center"> </td><td> </td></tr> <tr id="xdx_405_eus-gaap--RevenueFromContractWithCustomerExcludingAssessedTax_hsrt--ProductOrServiceAxis__custom--SoftwareAppAndCirrcusCharterMember_zGU8PULE7gT5" style="vertical-align: bottom; background-color: rgb(204,238,255)"> <td style="width: 36%; text-align: left">Software App and Cirrus Charter</td><td style="width: 2%"> </td> <td style="width: 1%; text-align: left">$</td><td style="width: 12%; text-align: right">1,274,563</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td> <td style="width: 1%; text-align: left">$</td><td style="width: 12%; text-align: right">1,271,695</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td> <td style="width: 1%; text-align: left">$</td><td style="width: 12%; text-align: right">2,235,693</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td> <td style="width: 1%; text-align: left">$</td><td style="width: 12%; text-align: right">3,121,645</td><td style="width: 1%; text-align: left"> </td></tr> <tr id="xdx_407_eus-gaap--RevenueFromContractWithCustomerExcludingAssessedTax_hsrt--ProductOrServiceAxis__custom--JetCardAndFractionalProgramsMember_zddW0ANqDTZ5" style="vertical-align: bottom; background-color: White"> <td style="text-align: left">Jet Card and Fractional Programs</td><td> </td> <td style="text-align: left"> </td><td style="text-align: right">84,498</td><td style="text-align: left"> </td><td> </td> <td style="text-align: left"> </td><td style="text-align: right">421,306</td><td style="text-align: left"> </td><td> </td> <td style="text-align: left"> </td><td style="text-align: right">143,164</td><td style="text-align: left"> </td><td> </td> <td style="text-align: left"> </td><td style="text-align: right">764,651</td><td style="text-align: left"> </td></tr> <tr id="xdx_40A_eus-gaap--RevenueFromContractWithCustomerExcludingAssessedTax_hsrt--ProductOrServiceAxis__custom--ManagementAndOtherServicesMember_zHyzW0u30uq2" style="vertical-align: bottom; background-color: rgb(204,238,255)"> <td style="text-align: left">Management and Other Services</td><td> </td> <td style="text-align: left"> </td><td style="text-align: right">506,171</td><td style="text-align: left"> </td><td> </td> <td style="text-align: left"> </td><td style="text-align: right">532,899</td><td style="text-align: left"> </td><td> </td> <td style="text-align: left"> </td><td style="text-align: right">1,167,611</td><td style="text-align: left"> </td><td> </td> <td style="text-align: left"> </td><td style="text-align: right">1,814,242</td><td style="text-align: left"> </td></tr> <tr id="xdx_401_eus-gaap--RevenueFromContractWithCustomerExcludingAssessedTax_hsrt--ProductOrServiceAxis__custom--FractionalWholeAircraftSalesMember_zR7aDjwfkrc7" style="vertical-align: bottom; background-color: White"> <td style="text-align: left; padding-bottom: 1pt">Fractional/Whole Aircraft Sales</td><td style="padding-bottom: 1pt"> </td> <td style="border-bottom: Black 1pt solid; text-align: left"> </td><td style="border-bottom: Black 1pt solid; text-align: right">3,454,913</td><td style="padding-bottom: 1pt; text-align: left"> </td><td style="padding-bottom: 1pt"> </td> <td style="border-bottom: Black 1pt solid; text-align: left"> </td><td style="border-bottom: Black 1pt solid; text-align: right">-</td><td style="padding-bottom: 1pt; text-align: left"> </td><td style="padding-bottom: 1pt"> </td> <td style="border-bottom: Black 1pt solid; text-align: left"> </td><td style="border-bottom: Black 1pt solid; text-align: right">3,454,913</td><td style="padding-bottom: 1pt; text-align: left"> </td><td style="padding-bottom: 1pt"> </td> <td style="border-bottom: Black 1pt solid; text-align: left"> </td><td style="border-bottom: Black 1pt solid; text-align: right">-</td><td style="padding-bottom: 1pt; text-align: left"> </td></tr> <tr id="xdx_406_eus-gaap--RevenueFromContractWithCustomerExcludingAssessedTax_zFuwKZtmPeXd" style="vertical-align: bottom; background-color: rgb(204,238,255)"> <td style="padding-bottom: 2.5pt">Total revenues</td><td style="padding-bottom: 2.5pt"> </td> <td style="border-bottom: Black 2.5pt double; text-align: left">$</td><td style="border-bottom: Black 2.5pt double; text-align: right">5,320,145</td><td style="padding-bottom: 2.5pt; text-align: left"> </td><td style="padding-bottom: 2.5pt"> </td> <td style="border-bottom: Black 2.5pt double; text-align: left">$</td><td style="border-bottom: Black 2.5pt double; text-align: right">2,225,900</td><td style="padding-bottom: 2.5pt; text-align: left"> </td><td style="padding-bottom: 2.5pt"> </td> <td style="border-bottom: Black 2.5pt double; text-align: left">$</td><td style="border-bottom: Black 2.5pt double; text-align: right">7,001,381</td><td style="padding-bottom: 2.5pt; text-align: left"> </td><td style="padding-bottom: 2.5pt"> </td> <td style="border-bottom: Black 2.5pt double; text-align: left">$</td><td style="border-bottom: Black 2.5pt double; text-align: right">5,700,538</td><td style="padding-bottom: 2.5pt; text-align: left"> </td></tr> </table> Flights Flights and flight-related services, along with the related costs of the flights, are earned and recognized as revenue at the point in time in which the service is provided. For round-trip flights, revenue is recognized upon arrival at the destination for each flight segment. Fractional and jet card members pay a fixed quoted amount for flights based on a contractual capped hourly rate. Ad hoc charter customers primarily pay a fixed rate for flights. In addition, flight costs are paid by members through the purchase of dollar-denominated prepaid blocks of flight hours (“Prepaid Blocks”), and other incidental costs such as catering and ground transportation are billed monthly as incurred. Prepaid Blocks are deferred and recognized as revenue when the member completes a flight segment. Aircraft Management The Company historically has managed aircraft for owners in exchange for a contractual fee. Revenue associated with the management of aircraft also includes the recovery of owner-incurred expenses including maintenance coordination, cabin crew and pilots, as well as recharging of certain incurred aircraft operating costs and expenses such as maintenance, fuel, landing fees, parking and other related operating costs. The Company passes the recovery and recharge costs back to owners at either cost or a predetermined margin. Aircraft management-related revenue contains two types of performance obligations. One performance obligation is to provide management services over the contract period. Revenue earned from management services is recognized over the contractual term, on a monthly basis. The second performance obligation is the cost to operate and maintain the aircraft, which is recognized as revenue at the point in time such services are completed. Aircraft Sales The Company from time to time has acquired aircraft from vendors and various other third-party sellers in the private aviation industry. The Company’s classifies the purchase as aircraft inventory on the consolidated balance sheets. Aircraft inventory is valued at the lower of cost or net realizable value. Sales are recorded on a gross basis within revenues and cost of revenue in the consolidated statements of operations. During the six months ended June 30, 2026 and 2025, the Company recorded revenues from aircraft sales of $3,454,913 and $0, respectively. Pass-Through Costs In applying the guidance of ASC 606, the Company recognizes revenue when a customer obtains control of promised goods or services, in an amount that reflects the consideration which the Company expects to receive in exchange for those goods or services. To determine revenue recognition for arrangements that the Company determines are within the scope of ASC 606, the Company performs the following five steps: (i) identify the contract(s) with a customer; (ii) identify the performance obligations in the contract; (iii) determine the transaction price; (iv) allocate the transaction price to the performance obligations in the contract; and (v) recognize revenue when (or as) the entity satisfies a performance obligation. The Company only applies the five-step model to contracts when it is probable that the Company will collect the consideration it is entitled to in exchange for the goods or services it transfers to the customer. At contract inception, once the contract is determined to be within the scope of ASC 606, the Company assesses the goods or services promised within each contract and determines those that are distinct performance obligations. The Company then assesses whether it is acting as an agent or a principal for each identified performance obligation and includes revenue within the transaction price for third-party costs when the Company determines that it is acting as the principal. Cost of Revenues Cost of revenues includes costs incurred in providing air transportation services, such as chartering third-party aircraft, aircraft lease expenses, pilot training and wages, aircraft fuel, aircraft maintenance, and other aircraft operating expenses, each of which is discussed below. <table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; width: 100%; border-collapse: collapse"> <tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: top"> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify; width: 0.25in"> </td> <td style="font: 10pt Times New Roman, Times, Serif; width: 0.5in; text-align: justify">1.</td> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify">Chartering Third-Party Aircraft: The cost of chartering third-party aircraft is recorded as a part of the cost of sales expense. These expenses include the fees paid to third-party operators for providing aircraft services on behalf of the Company. Expenses are recognized in the consolidated statements of operations in the period when the service is rendered and are reported on an accrual basis.</td></tr> <tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: top"> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify"> </td> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify"> </td> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify"> </td></tr> <tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: top"> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify"> </td> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify">2.</td> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify">Aircraft Lease Expenses: Aircraft lease expenses include the cost of leasing aircraft for the Company’s operations. The lease expenses are recognized as an operating expense in the consolidated statements of operations over the lease term on a straight-line basis.</td></tr> <tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: top"> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify"> </td> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify"> </td> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify"> </td></tr> <tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: top"> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify"> </td> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify">3.</td> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify">Pilot Training and Wages: Pilot training costs are expensed as incurred and are included in the cost of sales expenses. This encompasses expenses related to initial pilot training, recurrent training, and any additional required training programs. Pilot wages, including salaries, bonuses, and benefits, are also recognized as a part of the cost of sales expenses and are reported on an accrual basis.</td></tr> </table> <table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; width: 100%; border-collapse: collapse"> <tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: top"> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify; width: 0.25in"> </td> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify; width: 0.5in">4.</td> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify">Aircraft Fuel: The cost of aircraft fuel is recognized as an expense in the cost of sales category based on the actual consumption during flight operations. Fuel costs are recorded in the consolidated statements of operations in the period when the fuel is consumed and are reported on an accrual basis.</td></tr> <tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: top"> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify"> </td> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify"> </td> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify"> </td></tr> <tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: top"> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify"> </td> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify">5.</td> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify">Aircraft Maintenance: Aircraft maintenance expenses include both routine and non-routine maintenance. Routine maintenance costs are expensed as incurred and are recorded as a part of the cost of sales expense. Non-routine maintenance expenses, such as major repairs and overhauls, are capitalized and amortized over their expected useful life. The amortization expense is included in the cost of sales expense and is recognized in the consolidated statements of operations on a straight-line basis over the asset’s useful life.</td></tr> <tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: top"> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify"> </td> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify"> </td> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify"> </td></tr> <tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: top"> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify"> </td> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify">6.</td> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify">Other Aircraft Operating Expenses: Other aircraft operating expenses include costs such as insurance, landing fees, navigation charges, and catering services. These expenses are recognized in the consolidated statements of operations as a part of the cost of sales expenses in the period when they are incurred and are reported on an accrual basis.</td></tr> </table> Advertising Costs The Company expenses the cost of advertising and promoting the Company’s services as incurred. Such amounts are included in sales and marketing expense in the consolidated statements of operations and totaled $595,734 and $376,009 for the six months ended June 30, 2026 and 2025, respectively. Research and Development The Company incurs research and development costs during the process of researching and developing its technologies and future offerings. The Company’s research and development costs consist primarily of payments for third-party software development that is not capitalizable. The Company expenses these costs as incurred until the resulting product has been completed, tested, and made ready for commercial use. Stock-Based Compensation The Company accounts for stock awards under ASC 718, Compensation – Stock Compensation. Under ASC 718, stock-based compensation cost is measured at the grant date, based on the estimated fair value of the award, and is recognized as expense over the employee’s requisite vesting period or over the non-employee’s period of providing goods or services. The fair value of each stock option or warrant award is estimated on the date of grant using the Black-Scholes option valuation model. Income Taxes The Company applies ASC 740, Income Taxes. Deferred income taxes are recognized for the tax consequences in future years of differences between the tax bases of assets and liabilities and their financial statement reported amounts at each period end, based on enacted tax laws and statutory tax rates applicable to the periods in which the differences are expected to affect taxable income. Valuation allowances are established, when necessary, to reduce deferred tax assets to the amount expected to be realized. The provision for income taxes represents the tax expense for the period, if any, and the change during the period in deferred tax assets and liabilities. ASC 740 also provides criteria for the recognition, measurement, presentation and disclosure of uncertain tax positions. A tax benefit from an uncertain position is recognized only if it is “more likely than not” that the position is sustainable upon examination by the relevant taxing authority based on its technical merit. The Company is subject to tax in the United States and files tax returns in the U.S. Federal jurisdiction and Nevada state jurisdiction. The Company is subject to U.S. Federal, state, and local income tax examinations by tax authorities for all periods since inception. The Company currently is not under examination by any tax authority. Loss per Common Share The Company presents basic EPS and diluted EPS on the face of the consolidated statements of operations. Basic EPS is computed by dividing net loss attributable to common stockholders by the weighted-average number of shares of common stock outstanding. For periods in which the Company incurs a net loss, the effects of potentially dilutive securities would be antidilutive and would be excluded from the diluted EPS calculations. For the six months ended June 30, 2026, there were <span id="xdx_904_eus-gaap--AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount_c20260101__20260630__us-gaap--AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareByAntidilutiveSecuritiesAxis__us-gaap--EmployeeStockOptionMember_zY393MOSAGsc" title="Antidilutive securities excluded from EPS calculation">90 options and <span id="xdx_901_eus-gaap--AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount_c20260101__20260630__us-gaap--AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareByAntidilutiveSecuritiesAxis__us-gaap--WarrantMember_zKfovgIKvXt8" title="Warrants to purchase common stock">48 warrants to purchase common stock, respectively, excluded. For the six months ended June 30, 2025, there were <span id="xdx_902_eus-gaap--AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount_c20250101__20250630__us-gaap--AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareByAntidilutiveSecuritiesAxis__us-gaap--EmployeeStockOptionMember_zzmegJurABDj" title="Antidilutive securities excluded from EPS calculation">90 options, <span id="xdx_906_eus-gaap--AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount_c20250101__20250630__us-gaap--AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareByAntidilutiveSecuritiesAxis__us-gaap--WarrantMember_z3oCiwHoQ4dk" title="Warrants to purchase common stock">48 warrants to purchase common stock, and <span id="xdx_90E_eus-gaap--AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount_c20260101__20260630__us-gaap--AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareByAntidilutiveSecuritiesAxis__us-gaap--CommonStockMember_zr6sCF8TZWJ7" title="Antidilutive securities">13,579 common shares issuable upon conversion of Series B Preferred Stock, respectively, excluded. Concentration of Credit Risk The Company maintains its cash with several major U.S. financial institutions which it believes to be creditworthy. Balances are insured by the Federal Deposit Insurance Corporation up to $250,000. At times, however, the Company may maintain balances in excess of the federally insured limits. Segment Reporting The Company identifies operating segments as components of the Company for which discrete financial information is available and is regularly reviewed by the chief operating decision maker, or decision-making group, in making decisions regarding resource allocation and performance assessment. The chief operating decision maker is the Interim Chief Executive Officer. The Company determined that as of and through June 30, 2026 the Company operates in a 1single operating and reportable segment, private aviation services, as the chief operating decision maker reviews financial information presented on a consolidated basis, accompanied by disaggregated information about revenue, for purposes of making operating decisions, allocating resources, and assessing performance. All of the Company’s long-lived assets are located in the U.S. and revenue from private aviation services is substantially earned from flights throughout the U.S. <p id="xdx_84B_eus-gaap--NewAccountingPronouncementsPolicyPolicyTextBlock_zxoglWLSV7V2" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; text-align: justify; background-color: white">Recent Accounting Pronouncements In November 2024, the FASB issued ASU No. 2024-03, “Expense Disaggregation Disclosures.” ASU 2024-03 requires disclosure to disaggregate prescribed expenses within relevant statement of operations captions. The standard is effective for fiscal years beginning after December 15, 2026 and for interim periods after December 15, 2027. Early adoption is permitted. The Company is evaluating the impact of the changes to its existing disclosures. In July 2025, the FASB issued ASU No. 2025-05, Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses for Accounts Receivable and Contract Assets. The ASU provides an optional practical expedient for estimating future credit losses based on current conditions as of the balance sheet date and assuming those conditions do not change over the remaining life of the accounts receivable. This standard is effective January 1, 2026. The adoption of the ASU did not have a material impact on the condensed consolidated results of operations and financial condition. In September 2025, the FASB issued ASU No. 2025-06, Intangibles - Goodwill and Other - Internal-Use Software (Subtopic 350-40): Targeted Improvements to the Accounting for Internal-Use Software. The ASU removes references to prescriptive software development stages and includes an updated framework for capitalizing internal software costs. This standard is effective January 1, 2028. The Company is currently evaluating this ASU’s impact on the condensed consolidated results of operations and financial condition.

Going Concern and Management Plans The Company has limited operating history and has incurred losses from operations since its inception. These matters raise concern about the Company’s ability to continue as a going concern. During the next twelve months, the Company intends to fund its operations and obligations with capital from its remaining operations after the Spin-Off, from cash on-hand, and proceeds from sales of debt or equity securities. The Company could, if necessary, reduce cash burn to preserve capital. There are no assurances, however, that management will be able to raise capital on terms acceptable to the Company, or at all. If the Company is unable to obtain sufficient amounts of additional capital, the Company may be required to reduce the near-term scope of its planned development and operations, which could delay implementation of the Company’s business plan and harm its business, financial condition and operating results. The consolidated balance sheets do not include any adjustments that might result from these uncertainties.

Basis of Presentation The consolidated financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”). Any reference in these notes to applicable guidance is meant to refer to the authoritative GAAP as found in the Accounting Standards Codification (“ASC”) and an Accounting Standards Update (“ASU”) of the Financial Accounting Standards Board (“FASB”). The consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries. All intercompany accounts and transactions have been eliminated in the consolidated financial statements herein.

Reverse Stock Split On April 8, 2026, the Company effected a reverse stock split of the Company’s issued and outstanding shares of common stock at a ratio of 1-for-200. In addition, the aggregate number of equity-based awards that remain available to be granted under the Company’s equity compensation plans was decreased proportionately and proportionate adjustments were made to the per-share exercise price and the number of shares issuable upon the exercise of outstanding stock options, as applicable, as well as to the number of shares that would be owned upon vesting and settlement of restricted stock units and other equity-based awards, as applicable. Similar proportionate adjustments were also made to the outstanding warrants. In accordance with ASC 260-10-55-12, the Company has adjusted the number of shares, per-share computations and the computations of basic and diluted loss per share (“EPS”) retroactively for all periods presented in the consolidated financial statements and related notes.

1-for-200

Principles of Consolidation The accompanying consolidated financial statements include the accounts of Jet.AI Inc. and its wholly owned subsidiaries, Summerlin Aviation LLC, Jet Token Software Inc., Jet Token Management Inc., Galilee LLC, and Galilee 1 SPV LLC. All intercompany accounts and transactions have been eliminated in consolidation.

Use of Estimates The preparation of the consolidated financial statements in conformity with GAAP requires 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 financial statement and the reported amounts of expenses during the reporting period. Making estimates requires management to exercise significant judgement. 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. Material estimates that are particularly susceptible to significant changes in the short term relate to the Company’s investment in AI Infrastructure Acquisition Corp. (“AI Acquisition”). Accordingly, the actual results could differ significantly from those estimates.

Fair Value of Financial Instruments Fair value is defined by ASC 820 as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants as of the measurement date. Applicable accounting guidance provides an established hierarchy for inputs used in measuring fair value that maximizes the use of observable inputs and minimizes the use of unobservable inputs by requiring that the most observable inputs be used when available. Observable inputs are inputs that market participants would use in valuing the asset or liability and are developed based on market data obtained from sources independent of the Company. Unobservable inputs are inputs that reflect the Company’s assumptions about the factors that market participants would use in valuing the asset or liability. There are three levels of inputs that may be used to measure fair value: Level 1 - Observable inputs that reflect quoted prices (unadjusted) for identical assets or liabilities in active markets. Level 2 - Include other inputs that are directly or indirectly observable in the marketplace. Level 3 - Unobservable inputs which are supported by little or no market activity. The fair value hierarchy also requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value.

Risks and Uncertainties The Company has limited operating history and has incurred losses from operations since inception. The Company’s business and operations are sensitive to general business and economic conditions in the United States (the “U.S.”) and worldwide along with local, state, and federal governmental policy decisions. A host of factors beyond the Company’s control could cause fluctuations in these conditions. Adverse conditions may include but are not limited to: changes in the private airline industry, fuel and operating costs, adverse macro-economic conditions, general demand for private jet travel, regulations on carbon emissions from aviation, competition and other barriers to entry in the graphics processing unit (“GPU”) infrastructure and artificial intelligence cloud services and related data center industry and market acceptance of the Company’s business model. These adverse conditions could affect the Company’s financial condition and the consolidated results of its operations.

Cash and Cash Equivalents For purposes of the consolidated statement of cash flows, the Company considers all highly liquid debt instruments purchased with an original maturity of three months or less to be cash equivalents. Included within cash and cash equivalents is restricted cash of $0 and $500,000 at June 30, 2026 and December 31, 2025, respectively.

500000

Offering Costs The Company complies with the requirements of ASC 340-10-S99-1, Other Assets and Deferred Costs, with regards to offering costs. Prior to the completion of an offering, offering costs will be capitalized as deferred offering costs on the consolidated balance sheet. The deferred offering costs will be charged to stockholders’ equity upon the completion of an offering or to expenses if the offering is not completed. Other Current Assets Other current assets include security deposits, which relate primarily to contractual prepayments to third parties for future services, prepaid expenses and customer receivables for additional expenses incurred in their charter trips.

Property and Equipment Property and equipment are recorded at cost, less accumulated depreciation. Expenditures for major additions and improvements are capitalized, and minor replacements, maintenance, and repairs are charged to expense as incurred. When property and equipment are retired or otherwise disposed of, the cost and accumulated depreciation are removed from the accounts, and any resulting gain or loss is included in the results of operations for the respective year. Depreciation is provided over the estimated useful lives of the related assets using the straight-line method for financial statement purposes. As of June 30, 2026 and December 31, 2025, property and equipment consisted entirely of equipment which is being depreciated over a 3three-year period.

P3Y

Investments in Joint Ventures In January 2023, the Company formed a 50/50 joint venture subsidiary with Great Western Air LLC (dba Cirrus Aviation Services) called 380 Software LLC, a Nevada limited liability company. Costs and profits are to be shared equally between the Company and Cirrus. The Company accounts for these investments using the equity method whereby the initial investment is recorded at cost and subsequently adjusted by the Company’s share of income or loss from the joint venture. There is currently no financial activity or material assets to report for this joint venture beyond this initial investment. In June 2025, the Company entered into a joint venture agreement with Consensus Core Technologies, Inc. (“Consensus Core”) to collaborate in developing data centers. In connection therewith, the parties formed Convergence Compute LLC, a Delaware limited liability company. The Company may contribute up to an aggregate of $20 million to Convergence Compute in five milestone-based tranches, receiving an additional 0.5% equity interest in Convergence Compute upon each milestone funding, for an aggregate equity interest of up to 2.5%. Consensus Core contributed 100% of the equity interests of its Midwest and Maritime data center projects to Convergence Compute at the second and third tranche closings, respectively, with each party receiving a <span id="xdx_902_eus-gaap--EquityMethodInvestmentOwnershipPercentage_iI_pid_dp_c20250630__us-gaap--FinancingReceivableRecordedInvestmentByClassOfFinancingReceivableAxis__us-gaap--EquitySecuritiesMember__us-gaap--TypeOfArrangementAxis__custom--ConsensusCoreTechnologiesAgreementMember__srt--ScheduleOfEquityMethodInvestmentEquityMethodInvesteeNameAxis__custom--ConsensusCoreTechnologiesIncMember_zvIwxqVRBXlk" title="Ownership percentage">17.5% equity interest in each project upon the applicable closing.

The Company may contribute up to an aggregate of $20 million to Convergence Compute in five milestone-based tranches, receiving an additional 0.5% equity interest in Convergence Compute upon each milestone funding, for an aggregate equity interest of up to 2.5%. Consensus Core contributed 100% of the equity interests of its Midwest and Maritime data center projects to Convergence Compute at the second and third tranche closings, respectively, with each party receiving a 17.5% equity interest in each project upon the applicable closing.

20000000

0.175

Allowance for Credit Losses The Company recognizes an expected allowance for credit losses with respect to its accounts receivable. In addition, also at each reporting date, this estimate is updated to reflect any changes in credit risk since the receivable was initially recorded. Accounts receivable are evaluated individually for impairment. This estimate is adjusted for management’s assessment of current conditions, reasonable and supportable forecasts regarding future events, and any other factors deemed relevant by the Company. The Company believes historical loss information is a reasonable starting point in which to calculate the expected allowance for credit losses. The Company writes off receivables when there is information that indicates the debtor is facing significant financial difficulty and there is no possibility of recovery. If any recoveries are made from any accounts previously written off, they will be recognized in operations or an offset to credit loss expense in the year of recovery, in accordance with the entity’s accounting policy election. No allowance for credit losses was considered necessary at June 30, 2026 and December 31, 2025.

Leases The Company determines if an arrangement is a lease at inception on an individual contract basis. Operating leases are included in operating lease right-of-use assets, current operating lease liabilities, and non-current operating lease liabilities on the consolidated balance sheets. Operating lease right-of-use assets represent the right to use an underlying asset for the lease term. Operating lease right-of-use assets are recognized at lease commencement date based on the present value of the future minimum lease payments over the lease term. The interest rate implicit in each lease was readily determinable to discount lease payments. The operating lease right-of-use assets include any lease payments made, including any variable amounts that are based on an index or rate, and exclude lease incentives. Lease terms may include options to extend or terminate the lease. Renewal option periods are included within the lease term and the associated payments are recognized in the measurement of the operating right-of-use asset when they are at the Company’s discretion and considered reasonably certain of being exercised. Lease expense for lease payments is recognized on a straight-line basis over the lease term. The Company has elected the practical expedient not to recognize leases with an initial term of 12 months or less on the Company’s consolidated balance sheets and lease expense is recognized on a straight-line basis over the term of the short-term lease.

Impairment of Long-Lived Assets The Company follows ASC 360-10, Impairment or Disposal of Long-Lived Assets. ASC 360-10 requires that if events or changes in circumstances indicate that the carrying value of long-lived assets or asset groups may be impaired, an evaluation of recoverability would be performed by comparing the estimated future undiscounted cash flows associated with the asset to the asset’s carrying value to determine if a write-down to market value would be required. Long-lived assets or asset groups that meet the criteria in ASC 360-10 as being held for sale are reflected at the lower of their carrying amount or fair market value, less costs to sell.

Revenue Recognition In applying the guidance of ASC 606, Revenue from Contracts with Customers, the Company determines revenue recognition through the following steps: <table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; width: 100%; border-collapse: collapse"> <tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: top"> <td style="font: 10pt Times New Roman, Times, Serif; width: 0.25in; text-align: justify"> </td> <td style="font: 10pt Times New Roman, Times, Serif; width: 0.25in; text-align: justify">●</td> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify">Identification of the contract, or contracts, with a customer;</td></tr> <tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: top"> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify"> </td> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify">●</td> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify">Identification of the performance obligations in the contract;</td></tr> <tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: top"> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify"> </td> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify">●</td> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify">Determination of the transaction price;</td></tr> <tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: top"> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify"> </td> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify">●</td> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify">Allocation of the transaction price to the performance obligations in the contract; and</td></tr> <tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: top"> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify"> </td> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify">●</td> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify">Recognition of revenue when, or as, a performance obligation is satisfied.</td></tr> </table> Historically, revenue has been derived from a variety of sources including, but not limited to, (i) fractional/whole aircraft sales, (ii) fractional ownership and jet card programs, (iii) ad hoc charter through the Company’s CharterGPT app and (iv) aircraft management. Under the fractional ownership program we historically offered, a customer purchases an ownership share in a jet which guarantees the customer access to the jet for a preset number of hours per year. The fractional ownership program consists of a down payment, one or more progress payments, a payment on delivery, a monthly management fee and an occupied hourly fee. Revenues from the sale of fractional or whole interests in an aircraft are recognized at the time title to the aircraft is transferred to the purchasers, which generally occurs upon delivery or ownership transfer. The jet card program provides the customer with a preset number of hours of guaranteed private jet access over the agreement term (generally a year) without the larger hourly or capital commitment of purchasing an ownership share. The jet card program consists of a fixed hourly rate for flight hours typically paid 100% up front. Revenue is recognized upon transfer of control of the Company’s promised services, which generally occurs upon the flight hours being used. Any unused hours for the fractional jet and jet card programs are forfeited at the end of the contract term and are thus immediately recognized as revenue at that time. Deferred revenue is an obligation to transfer services to a customer for which the Company has already received consideration. Upon receipt of a prepayment from a customer for all or a portion of the transaction price, the Company initially recognizes a contract liability. The contract liability is settled, and revenue is recognized when the Company satisfies its performance obligation to the customer at a future date. As of June 30, 2026 and December 31, 2025, the Company deferred $143,005 and $258,765, respectively, related to prepaid flight hours under the jet card program for which the related travel had not yet occurred. The Company also generates revenues from individual ad hoc charter bookings processed through the Company’s CharterGPT app, whereby the Company sources, negotiates, and arranges travel on a charter basis for a customer based on pre-selected options and pricing provided by the Company to the customer through the CharterGPT app. In addition, Cirrus Aviation Services markets charters on the Company’s aircraft for the Company’s benefit. Deferred revenue with respect to the CharterGPT app was $126,493 and $184,046 as of June 30, 2026 and December 31, 2025, respectively. The Company utilized certificated independent third-party air carriers in the performance of a portion of flights. The Company evaluates whether there is a promise to transfer services to the customer, as the principal, or to arrange for services to be provided by another party, as the agent, using a control model. The nature of the flight services the Company provides to members is similar regardless of which third-party air carrier is involved. The Company directs third-party air carriers to provide an aircraft to a member or customer. Based on evaluation of the control model, it was determined that the Company acts as the principal rather than the agent within all revenue arrangements. Owner charter revenue is recognized for flights where the owner of a managed aircraft sets the price for the trip. The Company records owner charter revenue at the time of flight on a net basis for the margin we receive to operate the aircraft. If the Company has primary responsibility to fulfill the obligation, then the revenue and the associated costs are reported on a gross basis in the consolidated statements of operations. Deferred revenue with respect to the management of aircraft was $315 as of June 30, 2026 and December 31, 2025. The following is a breakout of revenue components by subcategory for the three and six months ended June 30, 2026 and 2025. SCHEDULE OF BREAKOUT OF REVENUE COMPONENTS BY SUBCATEGORY <table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%"> <tr style="display: none; vertical-align: bottom"> <td style="text-align: center"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td> <td colspan="2" id="xdx_491_20260401__20260630_zbkXhLG2MPse" style="border-bottom: Black 1pt solid; font-weight: bold; text-align: center">2026</td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td> <td colspan="2" id="xdx_492_20250401__20250630_zO1TuRMlsg3l" style="border-bottom: Black 1pt solid; font-weight: bold; text-align: center">2025</td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td> <td colspan="2" id="xdx_493_20260101__20260630_zNBzzF9doJ62" style="border-bottom: Black 1pt solid; font-weight: bold; text-align: center">2026</td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td> <td colspan="2" id="xdx_491_20250101__20250630_z15vr2OzVow6" style="border-bottom: Black 1pt solid; font-weight: bold; text-align: center">2025</td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"> </td></tr> <tr style="vertical-align: bottom"> <td style="text-align: center"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td> <td colspan="6" style="border-bottom: Black 1pt solid; font-weight: bold; text-align: center">Three Months Ended June 30,</td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td> <td colspan="6" style="border-bottom: Black 1pt solid; font-weight: bold; text-align: center">Six Months Ended June 30,</td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"> </td></tr> <tr style="vertical-align: bottom"> <td style="text-align: center"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td> <td colspan="2" style="border-bottom: Black 1pt solid; font-weight: bold; text-align: center">2026</td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td> <td colspan="2" style="border-bottom: Black 1pt solid; font-weight: bold; text-align: center">2025</td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td> <td colspan="2" style="border-bottom: Black 1pt solid; font-weight: bold; text-align: center">2026</td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td> <td colspan="2" style="border-bottom: Black 1pt solid; font-weight: bold; text-align: center">2025</td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"> </td></tr> <tr style="vertical-align: bottom"> <td> </td><td> </td> <td colspan="2" style="text-align: center"> </td><td> </td><td> </td> <td colspan="2" style="text-align: center"> </td><td> </td><td> </td> <td colspan="2" style="text-align: center"> </td><td> </td><td> </td> <td colspan="2" style="text-align: center"> </td><td> </td></tr> <tr id="xdx_405_eus-gaap--RevenueFromContractWithCustomerExcludingAssessedTax_hsrt--ProductOrServiceAxis__custom--SoftwareAppAndCirrcusCharterMember_zGU8PULE7gT5" style="vertical-align: bottom; background-color: rgb(204,238,255)"> <td style="width: 36%; text-align: left">Software App and Cirrus Charter</td><td style="width: 2%"> </td> <td style="width: 1%; text-align: left">$</td><td style="width: 12%; text-align: right">1,274,563</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td> <td style="width: 1%; text-align: left">$</td><td style="width: 12%; text-align: right">1,271,695</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td> <td style="width: 1%; text-align: left">$</td><td style="width: 12%; text-align: right">2,235,693</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td> <td style="width: 1%; text-align: left">$</td><td style="width: 12%; text-align: right">3,121,645</td><td style="width: 1%; text-align: left"> </td></tr> <tr id="xdx_407_eus-gaap--RevenueFromContractWithCustomerExcludingAssessedTax_hsrt--ProductOrServiceAxis__custom--JetCardAndFractionalProgramsMember_zddW0ANqDTZ5" style="vertical-align: bottom; background-color: White"> <td style="text-align: left">Jet Card and Fractional Programs</td><td> </td> <td style="text-align: left"> </td><td style="text-align: right">84,498</td><td style="text-align: left"> </td><td> </td> <td style="text-align: left"> </td><td style="text-align: right">421,306</td><td style="text-align: left"> </td><td> </td> <td style="text-align: left"> </td><td style="text-align: right">143,164</td><td style="text-align: left"> </td><td> </td> <td style="text-align: left"> </td><td style="text-align: right">764,651</td><td style="text-align: left"> </td></tr> <tr id="xdx_40A_eus-gaap--RevenueFromContractWithCustomerExcludingAssessedTax_hsrt--ProductOrServiceAxis__custom--ManagementAndOtherServicesMember_zHyzW0u30uq2" style="vertical-align: bottom; background-color: rgb(204,238,255)"> <td style="text-align: left">Management and Other Services</td><td> </td> <td style="text-align: left"> </td><td style="text-align: right">506,171</td><td style="text-align: left"> </td><td> </td> <td style="text-align: left"> </td><td style="text-align: right">532,899</td><td style="text-align: left"> </td><td> </td> <td style="text-align: left"> </td><td style="text-align: right">1,167,611</td><td style="text-align: left"> </td><td> </td> <td style="text-align: left"> </td><td style="text-align: right">1,814,242</td><td style="text-align: left"> </td></tr> <tr id="xdx_401_eus-gaap--RevenueFromContractWithCustomerExcludingAssessedTax_hsrt--ProductOrServiceAxis__custom--FractionalWholeAircraftSalesMember_zR7aDjwfkrc7" style="vertical-align: bottom; background-color: White"> <td style="text-align: left; padding-bottom: 1pt">Fractional/Whole Aircraft Sales</td><td style="padding-bottom: 1pt"> </td> <td style="border-bottom: Black 1pt solid; text-align: left"> </td><td style="border-bottom: Black 1pt solid; text-align: right">3,454,913</td><td style="padding-bottom: 1pt; text-align: left"> </td><td style="padding-bottom: 1pt"> </td> <td style="border-bottom: Black 1pt solid; text-align: left"> </td><td style="border-bottom: Black 1pt solid; text-align: right">-</td><td style="padding-bottom: 1pt; text-align: left"> </td><td style="padding-bottom: 1pt"> </td> <td style="border-bottom: Black 1pt solid; text-align: left"> </td><td style="border-bottom: Black 1pt solid; text-align: right">3,454,913</td><td style="padding-bottom: 1pt; text-align: left"> </td><td style="padding-bottom: 1pt"> </td> <td style="border-bottom: Black 1pt solid; text-align: left"> </td><td style="border-bottom: Black 1pt solid; text-align: right">-</td><td style="padding-bottom: 1pt; text-align: left"> </td></tr> <tr id="xdx_406_eus-gaap--RevenueFromContractWithCustomerExcludingAssessedTax_zFuwKZtmPeXd" style="vertical-align: bottom; background-color: rgb(204,238,255)"> <td style="padding-bottom: 2.5pt">Total revenues</td><td style="padding-bottom: 2.5pt"> </td> <td style="border-bottom: Black 2.5pt double; text-align: left">$</td><td style="border-bottom: Black 2.5pt double; text-align: right">5,320,145</td><td style="padding-bottom: 2.5pt; text-align: left"> </td><td style="padding-bottom: 2.5pt"> </td> <td style="border-bottom: Black 2.5pt double; text-align: left">$</td><td style="border-bottom: Black 2.5pt double; text-align: right">2,225,900</td><td style="padding-bottom: 2.5pt; text-align: left"> </td><td style="padding-bottom: 2.5pt"> </td> <td style="border-bottom: Black 2.5pt double; text-align: left">$</td><td style="border-bottom: Black 2.5pt double; text-align: right">7,001,381</td><td style="padding-bottom: 2.5pt; text-align: left"> </td><td style="padding-bottom: 2.5pt"> </td> <td style="border-bottom: Black 2.5pt double; text-align: left">$</td><td style="border-bottom: Black 2.5pt double; text-align: right">5,700,538</td><td style="padding-bottom: 2.5pt; text-align: left"> </td></tr> </table> Flights Flights and flight-related services, along with the related costs of the flights, are earned and recognized as revenue at the point in time in which the service is provided. For round-trip flights, revenue is recognized upon arrival at the destination for each flight segment. Fractional and jet card members pay a fixed quoted amount for flights based on a contractual capped hourly rate. Ad hoc charter customers primarily pay a fixed rate for flights. In addition, flight costs are paid by members through the purchase of dollar-denominated prepaid blocks of flight hours (“Prepaid Blocks”), and other incidental costs such as catering and ground transportation are billed monthly as incurred. Prepaid Blocks are deferred and recognized as revenue when the member completes a flight segment. Aircraft Management The Company historically has managed aircraft for owners in exchange for a contractual fee. Revenue associated with the management of aircraft also includes the recovery of owner-incurred expenses including maintenance coordination, cabin crew and pilots, as well as recharging of certain incurred aircraft operating costs and expenses such as maintenance, fuel, landing fees, parking and other related operating costs. The Company passes the recovery and recharge costs back to owners at either cost or a predetermined margin. Aircraft management-related revenue contains two types of performance obligations. One performance obligation is to provide management services over the contract period. Revenue earned from management services is recognized over the contractual term, on a monthly basis. The second performance obligation is the cost to operate and maintain the aircraft, which is recognized as revenue at the point in time such services are completed. Aircraft Sales The Company from time to time has acquired aircraft from vendors and various other third-party sellers in the private aviation industry. The Company’s classifies the purchase as aircraft inventory on the consolidated balance sheets. Aircraft inventory is valued at the lower of cost or net realizable value. Sales are recorded on a gross basis within revenues and cost of revenue in the consolidated statements of operations. During the six months ended June 30, 2026 and 2025, the Company recorded revenues from aircraft sales of $3,454,913 and $0, respectively. Pass-Through Costs In applying the guidance of ASC 606, the Company recognizes revenue when a customer obtains control of promised goods or services, in an amount that reflects the consideration which the Company expects to receive in exchange for those goods or services. To determine revenue recognition for arrangements that the Company determines are within the scope of ASC 606, the Company performs the following five steps: (i) identify the contract(s) with a customer; (ii) identify the performance obligations in the contract; (iii) determine the transaction price; (iv) allocate the transaction price to the performance obligations in the contract; and (v) recognize revenue when (or as) the entity satisfies a performance obligation. The Company only applies the five-step model to contracts when it is probable that the Company will collect the consideration it is entitled to in exchange for the goods or services it transfers to the customer. At contract inception, once the contract is determined to be within the scope of ASC 606, the Company assesses the goods or services promised within each contract and determines those that are distinct performance obligations. The Company then assesses whether it is acting as an agent or a principal for each identified performance obligation and includes revenue within the transaction price for third-party costs when the Company determines that it is acting as the principal. Cost of Revenues Cost of revenues includes costs incurred in providing air transportation services, such as chartering third-party aircraft, aircraft lease expenses, pilot training and wages, aircraft fuel, aircraft maintenance, and other aircraft operating expenses, each of which is discussed below. <table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; width: 100%; border-collapse: collapse"> <tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: top"> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify; width: 0.25in"> </td> <td style="font: 10pt Times New Roman, Times, Serif; width: 0.5in; text-align: justify">1.</td> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify">Chartering Third-Party Aircraft: The cost of chartering third-party aircraft is recorded as a part of the cost of sales expense. These expenses include the fees paid to third-party operators for providing aircraft services on behalf of the Company. Expenses are recognized in the consolidated statements of operations in the period when the service is rendered and are reported on an accrual basis.</td></tr> <tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: top"> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify"> </td> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify"> </td> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify"> </td></tr> <tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: top"> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify"> </td> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify">2.</td> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify">Aircraft Lease Expenses: Aircraft lease expenses include the cost of leasing aircraft for the Company’s operations. The lease expenses are recognized as an operating expense in the consolidated statements of operations over the lease term on a straight-line basis.</td></tr> <tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: top"> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify"> </td> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify"> </td> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify"> </td></tr> <tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: top"> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify"> </td> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify">3.</td> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify">Pilot Training and Wages: Pilot training costs are expensed as incurred and are included in the cost of sales expenses. This encompasses expenses related to initial pilot training, recurrent training, and any additional required training programs. Pilot wages, including salaries, bonuses, and benefits, are also recognized as a part of the cost of sales expenses and are reported on an accrual basis.</td></tr> </table> <table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; width: 100%; border-collapse: collapse"> <tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: top"> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify; width: 0.25in"> </td> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify; width: 0.5in">4.</td> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify">Aircraft Fuel: The cost of aircraft fuel is recognized as an expense in the cost of sales category based on the actual consumption during flight operations. Fuel costs are recorded in the consolidated statements of operations in the period when the fuel is consumed and are reported on an accrual basis.</td></tr> <tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: top"> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify"> </td> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify"> </td> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify"> </td></tr> <tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: top"> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify"> </td> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify">5.</td> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify">Aircraft Maintenance: Aircraft maintenance expenses include both routine and non-routine maintenance. Routine maintenance costs are expensed as incurred and are recorded as a part of the cost of sales expense. Non-routine maintenance expenses, such as major repairs and overhauls, are capitalized and amortized over their expected useful life. The amortization expense is included in the cost of sales expense and is recognized in the consolidated statements of operations on a straight-line basis over the asset’s useful life.</td></tr> <tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: top"> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify"> </td> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify"> </td> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify"> </td></tr> <tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: top"> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify"> </td> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify">6.</td> <td style="font: 10pt Times New Roman, Times, Serif; text-align: justify">Other Aircraft Operating Expenses: Other aircraft operating expenses include costs such as insurance, landing fees, navigation charges, and catering services. These expenses are recognized in the consolidated statements of operations as a part of the cost of sales expenses in the period when they are incurred and are reported on an accrual basis.</td></tr> </table>

143005

258765

126493

184046

315

The following is a breakout of revenue components by subcategory for the three and six months ended June 30, 2026 and 2025. SCHEDULE OF BREAKOUT OF REVENUE COMPONENTS BY SUBCATEGORY <table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%"> <tr style="display: none; vertical-align: bottom"> <td style="text-align: center"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td> <td colspan="2" id="xdx_491_20260401__20260630_zbkXhLG2MPse" style="border-bottom: Black 1pt solid; font-weight: bold; text-align: center">2026</td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td> <td colspan="2" id="xdx_492_20250401__20250630_zO1TuRMlsg3l" style="border-bottom: Black 1pt solid; font-weight: bold; text-align: center">2025</td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td> <td colspan="2" id="xdx_493_20260101__20260630_zNBzzF9doJ62" style="border-bottom: Black 1pt solid; font-weight: bold; text-align: center">2026</td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td> <td colspan="2" id="xdx_491_20250101__20250630_z15vr2OzVow6" style="border-bottom: Black 1pt solid; font-weight: bold; text-align: center">2025</td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"> </td></tr> <tr style="vertical-align: bottom"> <td style="text-align: center"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td> <td colspan="6" style="border-bottom: Black 1pt solid; font-weight: bold; text-align: center">Three Months Ended June 30,</td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td> <td colspan="6" style="border-bottom: Black 1pt solid; font-weight: bold; text-align: center">Six Months Ended June 30,</td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"> </td></tr> <tr style="vertical-align: bottom"> <td style="text-align: center"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td> <td colspan="2" style="border-bottom: Black 1pt solid; font-weight: bold; text-align: center">2026</td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td> <td colspan="2" style="border-bottom: Black 1pt solid; font-weight: bold; text-align: center">2025</td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td> <td colspan="2" style="border-bottom: Black 1pt solid; font-weight: bold; text-align: center">2026</td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td> <td colspan="2" style="border-bottom: Black 1pt solid; font-weight: bold; text-align: center">2025</td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"> </td></tr> <tr style="vertical-align: bottom"> <td> </td><td> </td> <td colspan="2" style="text-align: center"> </td><td> </td><td> </td> <td colspan="2" style="text-align: center"> </td><td> </td><td> </td> <td colspan="2" style="text-align: center"> </td><td> </td><td> </td> <td colspan="2" style="text-align: center"> </td><td> </td></tr> <tr id="xdx_405_eus-gaap--RevenueFromContractWithCustomerExcludingAssessedTax_hsrt--ProductOrServiceAxis__custom--SoftwareAppAndCirrcusCharterMember_zGU8PULE7gT5" style="vertical-align: bottom; background-color: rgb(204,238,255)"> <td style="width: 36%; text-align: left">Software App and Cirrus Charter</td><td style="width: 2%"> </td> <td style="width: 1%; text-align: left">$</td><td style="width: 12%; text-align: right">1,274,563</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td> <td style="width: 1%; text-align: left">$</td><td style="width: 12%; text-align: right">1,271,695</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td> <td style="width: 1%; text-align: left">$</td><td style="width: 12%; text-align: right">2,235,693</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td> <td style="width: 1%; text-align: left">$</td><td style="width: 12%; text-align: right">3,121,645</td><td style="width: 1%; text-align: left"> </td></tr> <tr id="xdx_407_eus-gaap--RevenueFromContractWithCustomerExcludingAssessedTax_hsrt--ProductOrServiceAxis__custom--JetCardAndFractionalProgramsMember_zddW0ANqDTZ5" style="vertical-align: bottom; background-color: White"> <td style="text-align: left">Jet Card and Fractional Programs</td><td> </td> <td style="text-align: left"> </td><td style="text-align: right">84,498</td><td style="text-align: left"> </td><td> </td> <td style="text-align: left"> </td><td style="text-align: right">421,306</td><td style="text-align: left"> </td><td> </td> <td style="text-align: left"> </td><td style="text-align: right">143,164</td><td style="text-align: left"> </td><td> </td> <td style="text-align: left"> </td><td style="text-align: right">764,651</td><td style="text-align: left"> </td></tr> <tr id="xdx_40A_eus-gaap--RevenueFromContractWithCustomerExcludingAssessedTax_hsrt--ProductOrServiceAxis__custom--ManagementAndOtherServicesMember_zHyzW0u30uq2" style="vertical-align: bottom; background-color: rgb(204,238,255)"> <td style="text-align: left">Management and Other Services</td><td> </td> <td style="text-align: left"> </td><td style="text-align: right">506,171</td><td style="text-align: left"> </td><td> </td> <td style="text-align: left"> </td><td style="text-align: right">532,899</td><td style="text-align: left"> </td><td> </td> <td style="text-align: left"> </td><td style="text-align: right">1,167,611</td><td style="text-align: left"> </td><td> </td> <td style="text-align: left"> </td><td style="text-align: right">1,814,242</td><td style="text-align: left"> </td></tr> <tr id="xdx_401_eus-gaap--RevenueFromContractWithCustomerExcludingAssessedTax_hsrt--ProductOrServiceAxis__custom--FractionalWholeAircraftSalesMember_zR7aDjwfkrc7" style="vertical-align: bottom; background-color: White"> <td style="text-align: left; padding-bottom: 1pt">Fractional/Whole Aircraft Sales</td><td style="padding-bottom: 1pt"> </td> <td style="border-bottom: Black 1pt solid; text-align: left"> </td><td style="border-bottom: Black 1pt solid; text-align: right">3,454,913</td><td style="padding-bottom: 1pt; text-align: left"> </td><td style="padding-bottom: 1pt"> </td> <td style="border-bottom: Black 1pt solid; text-align: left"> </td><td style="border-bottom: Black 1pt solid; text-align: right">-</td><td style="padding-bottom: 1pt; text-align: left"> </td><td style="padding-bottom: 1pt"> </td> <td style="border-bottom: Black 1pt solid; text-align: left"> </td><td style="border-bottom: Black 1pt solid; text-align: right">3,454,913</td><td style="padding-bottom: 1pt; text-align: left"> </td><td style="padding-bottom: 1pt"> </td> <td style="border-bottom: Black 1pt solid; text-align: left"> </td><td style="border-bottom: Black 1pt solid; text-align: right">-</td><td style="padding-bottom: 1pt; text-align: left"> </td></tr> <tr id="xdx_406_eus-gaap--RevenueFromContractWithCustomerExcludingAssessedTax_zFuwKZtmPeXd" style="vertical-align: bottom; background-color: rgb(204,238,255)"> <td style="padding-bottom: 2.5pt">Total revenues</td><td style="padding-bottom: 2.5pt"> </td> <td style="border-bottom: Black 2.5pt double; text-align: left">$</td><td style="border-bottom: Black 2.5pt double; text-align: right">5,320,145</td><td style="padding-bottom: 2.5pt; text-align: left"> </td><td style="padding-bottom: 2.5pt"> </td> <td style="border-bottom: Black 2.5pt double; text-align: left">$</td><td style="border-bottom: Black 2.5pt double; text-align: right">2,225,900</td><td style="padding-bottom: 2.5pt; text-align: left"> </td><td style="padding-bottom: 2.5pt"> </td> <td style="border-bottom: Black 2.5pt double; text-align: left">$</td><td style="border-bottom: Black 2.5pt double; text-align: right">7,001,381</td><td style="padding-bottom: 2.5pt; text-align: left"> </td><td style="padding-bottom: 2.5pt"> </td> <td style="border-bottom: Black 2.5pt double; text-align: left">$</td><td style="border-bottom: Black 2.5pt double; text-align: right">5,700,538</td><td style="padding-bottom: 2.5pt; text-align: left"> </td></tr> </table>

1274563

1271695

2235693

3121645

84498

421306

143164

764651

506171

532899

1167611

1814242

3454913

5320145

2225900

7001381

5700538

3454913

Advertising Costs The Company expenses the cost of advertising and promoting the Company’s services as incurred. Such amounts are included in sales and marketing expense in the consolidated statements of operations and totaled $595,734 and $376,009 for the six months ended June 30, 2026 and 2025, respectively.

595734

376009

Research and Development The Company incurs research and development costs during the process of researching and developing its technologies and future offerings. The Company’s research and development costs consist primarily of payments for third-party software development that is not capitalizable. The Company expenses these costs as incurred until the resulting product has been completed, tested, and made ready for commercial use.

Stock-Based Compensation The Company accounts for stock awards under ASC 718, Compensation – Stock Compensation. Under ASC 718, stock-based compensation cost is measured at the grant date, based on the estimated fair value of the award, and is recognized as expense over the employee’s requisite vesting period or over the non-employee’s period of providing goods or services. The fair value of each stock option or warrant award is estimated on the date of grant using the Black-Scholes option valuation model.

Income Taxes The Company applies ASC 740, Income Taxes. Deferred income taxes are recognized for the tax consequences in future years of differences between the tax bases of assets and liabilities and their financial statement reported amounts at each period end, based on enacted tax laws and statutory tax rates applicable to the periods in which the differences are expected to affect taxable income. Valuation allowances are established, when necessary, to reduce deferred tax assets to the amount expected to be realized. The provision for income taxes represents the tax expense for the period, if any, and the change during the period in deferred tax assets and liabilities. ASC 740 also provides criteria for the recognition, measurement, presentation and disclosure of uncertain tax positions. A tax benefit from an uncertain position is recognized only if it is “more likely than not” that the position is sustainable upon examination by the relevant taxing authority based on its technical merit. The Company is subject to tax in the United States and files tax returns in the U.S. Federal jurisdiction and Nevada state jurisdiction. The Company is subject to U.S. Federal, state, and local income tax examinations by tax authorities for all periods since inception. The Company currently is not under examination by any tax authority.

Loss per Common Share The Company presents basic EPS and diluted EPS on the face of the consolidated statements of operations. Basic EPS is computed by dividing net loss attributable to common stockholders by the weighted-average number of shares of common stock outstanding. For periods in which the Company incurs a net loss, the effects of potentially dilutive securities would be antidilutive and would be excluded from the diluted EPS calculations. For the six months ended June 30, 2026, there were <span id="xdx_904_eus-gaap--AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount_c20260101__20260630__us-gaap--AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareByAntidilutiveSecuritiesAxis__us-gaap--EmployeeStockOptionMember_zY393MOSAGsc" title="Antidilutive securities excluded from EPS calculation">90 options and <span id="xdx_901_eus-gaap--AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount_c20260101__20260630__us-gaap--AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareByAntidilutiveSecuritiesAxis__us-gaap--WarrantMember_zKfovgIKvXt8" title="Warrants to purchase common stock">48 warrants to purchase common stock, respectively, excluded. For the six months ended June 30, 2025, there were <span id="xdx_902_eus-gaap--AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount_c20250101__20250630__us-gaap--AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareByAntidilutiveSecuritiesAxis__us-gaap--EmployeeStockOptionMember_zzmegJurABDj" title="Antidilutive securities excluded from EPS calculation">90 options, <span id="xdx_906_eus-gaap--AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount_c20250101__20250630__us-gaap--AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareByAntidilutiveSecuritiesAxis__us-gaap--WarrantMember_z3oCiwHoQ4dk" title="Warrants to purchase common stock">48 warrants to purchase common stock, and <span id="xdx_90E_eus-gaap--AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount_c20260101__20260630__us-gaap--AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareByAntidilutiveSecuritiesAxis__us-gaap--CommonStockMember_zr6sCF8TZWJ7" title="Antidilutive securities">13,579 common shares issuable upon conversion of Series B Preferred Stock, respectively, excluded.

13579

Concentration of Credit Risk The Company maintains its cash with several major U.S. financial institutions which it believes to be creditworthy. Balances are insured by the Federal Deposit Insurance Corporation up to $250,000. At times, however, the Company may maintain balances in excess of the federally insured limits.

250000

Segment Reporting The Company identifies operating segments as components of the Company for which discrete financial information is available and is regularly reviewed by the chief operating decision maker, or decision-making group, in making decisions regarding resource allocation and performance assessment. The chief operating decision maker is the Interim Chief Executive Officer. The Company determined that as of and through June 30, 2026 the Company operates in a 1single operating and reportable segment, private aviation services, as the chief operating decision maker reviews financial information presented on a consolidated basis, accompanied by disaggregated information about revenue, for purposes of making operating decisions, allocating resources, and assessing performance. All of the Company’s long-lived assets are located in the U.S. and revenue from private aviation services is substantially earned from flights throughout the U.S.

<p id="xdx_84B_eus-gaap--NewAccountingPronouncementsPolicyPolicyTextBlock_zxoglWLSV7V2" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; text-align: justify; background-color: white">Recent Accounting Pronouncements In November 2024, the FASB issued ASU No. 2024-03, “Expense Disaggregation Disclosures.” ASU 2024-03 requires disclosure to disaggregate prescribed expenses within relevant statement of operations captions. The standard is effective for fiscal years beginning after December 15, 2026 and for interim periods after December 15, 2027. Early adoption is permitted. The Company is evaluating the impact of the changes to its existing disclosures. In July 2025, the FASB issued ASU No. 2025-05, Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses for Accounts Receivable and Contract Assets. The ASU provides an optional practical expedient for estimating future credit losses based on current conditions as of the balance sheet date and assuming those conditions do not change over the remaining life of the accounts receivable. This standard is effective January 1, 2026. The adoption of the ASU did not have a material impact on the condensed consolidated results of operations and financial condition. In September 2025, the FASB issued ASU No. 2025-06, Intangibles - Goodwill and Other - Internal-Use Software (Subtopic 350-40): Targeted Improvements to the Accounting for Internal-Use Software. The ASU removes references to prescriptive software development stages and includes an updated framework for capitalizing internal software costs. This standard is effective January 1, 2028. The Company is currently evaluating this ASU’s impact on the condensed consolidated results of operations and financial condition.

NOTE 3 – OTHER ASSETS Other assets consisted of the following: SCHEDULE OF OTHER ASSETS <table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%"> <tr style="vertical-align: bottom"> <td> </td><td style="font-weight: bold"> </td> <td colspan="2" id="xdx_494_20260630_z8qOSS20mZOc" style="font-weight: bold; text-align: center">June 30,</td><td style="font-weight: bold"> </td><td style="font-weight: bold"> </td> <td colspan="2" id="xdx_497_20251231_z7vsGc0FUSne" style="font-weight: bold; text-align: center">December 31,</td><td style="font-weight: bold"> </td></tr> <tr style="vertical-align: bottom"> <td> </td><td style="font-weight: bold; padding-bottom: 1pt"> </td> <td colspan="2" style="border-bottom: Black 1pt solid; font-weight: bold; text-align: center">2026</td><td style="padding-bottom: 1pt; font-weight: bold"> </td><td style="font-weight: bold; padding-bottom: 1pt"> </td> <td colspan="2" style="border-bottom: Black 1pt solid; font-weight: bold; text-align: center">2025</td><td style="padding-bottom: 1pt; font-weight: bold"> </td></tr> <tr id="xdx_405_eus-gaap--DepositsAssetsCurrent_iI_maOAzPzV_zcdVemoMg1X2" style="vertical-align: bottom; background-color: rgb(204,238,255)"> <td style="width: 60%">Deposits</td><td style="width: 2%"> </td> <td style="width: 1%; text-align: left">$</td><td style="width: 16%; text-align: right">228,811</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td> <td style="width: 1%; text-align: left">$</td><td style="width: 16%; text-align: right">178,811</td><td style="width: 1%; text-align: left"> </td></tr> <tr id="xdx_402_ecustom--LeaseMaintenanceReserve_iI_maOAzPzV_zOcSlXYhMlv1" style="vertical-align: bottom; background-color: White"> <td style="text-align: left; padding-bottom: 1pt">Lease Maintenance Reserve</td><td style="padding-bottom: 1pt"> </td> <td style="border-bottom: Black 1pt solid; text-align: left"> </td><td style="border-bottom: Black 1pt solid; text-align: right">-</td><td style="padding-bottom: 1pt; text-align: left"> </td><td style="padding-bottom: 1pt"> </td> <td style="border-bottom: Black 1pt solid; text-align: left"> </td><td style="border-bottom: Black 1pt solid; text-align: right">689,750</td><td style="padding-bottom: 1pt; text-align: left"> </td></tr> <tr id="xdx_40B_eus-gaap--OtherAssets_iTI_mtOAzPzV_zXOBAqgNo82g" style="vertical-align: bottom; background-color: rgb(204,238,255)"> <td style="text-align: left; padding-bottom: 2.5pt">Total Other Assets</td><td style="padding-bottom: 2.5pt"> </td> <td style="border-bottom: Black 2.5pt double; text-align: left">$</td><td style="border-bottom: Black 2.5pt double; text-align: right">228,811</td><td style="padding-bottom: 2.5pt; text-align: left"> </td><td style="padding-bottom: 2.5pt"> </td> <td style="border-bottom: Black 2.5pt double; text-align: left">$</td><td style="border-bottom: Black 2.5pt double; text-align: right">868,561</td><td style="padding-bottom: 2.5pt; text-align: left"> </td></tr> </table>

Other assets consisted of the following: SCHEDULE OF OTHER ASSETS <table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%"> <tr style="vertical-align: bottom"> <td> </td><td style="font-weight: bold"> </td> <td colspan="2" id="xdx_494_20260630_z8qOSS20mZOc" style="font-weight: bold; text-align: center">June 30,</td><td style="font-weight: bold"> </td><td style="font-weight: bold"> </td> <td colspan="2" id="xdx_497_20251231_z7vsGc0FUSne" style="font-weight: bold; text-align: center">December 31,</td><td style="font-weight: bold"> </td></tr> <tr style="vertical-align: bottom"> <td> </td><td style="font-weight: bold; padding-bottom: 1pt"> </td> <td colspan="2" style="border-bottom: Black 1pt solid; font-weight: bold; text-align: center">2026</td><td style="padding-bottom: 1pt; font-weight: bold"> </td><td style="font-weight: bold; padding-bottom: 1pt"> </td> <td colspan="2" style="border-bottom: Black 1pt solid; font-weight: bold; text-align: center">2025</td><td style="padding-bottom: 1pt; font-weight: bold"> </td></tr> <tr id="xdx_405_eus-gaap--DepositsAssetsCurrent_iI_maOAzPzV_zcdVemoMg1X2" style="vertical-align: bottom; background-color: rgb(204,238,255)"> <td style="width: 60%">Deposits</td><td style="width: 2%"> </td> <td style="width: 1%; text-align: left">$</td><td style="width: 16%; text-align: right">228,811</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td> <td style="width: 1%; text-align: left">$</td><td style="width: 16%; text-align: right">178,811</td><td style="width: 1%; text-align: left"> </td></tr> <tr id="xdx_402_ecustom--LeaseMaintenanceReserve_iI_maOAzPzV_zOcSlXYhMlv1" style="vertical-align: bottom; background-color: White"> <td style="text-align: left; padding-bottom: 1pt">Lease Maintenance Reserve</td><td style="padding-bottom: 1pt"> </td> <td style="border-bottom: Black 1pt solid; text-align: left"> </td><td style="border-bottom: Black 1pt solid; text-align: right">-</td><td style="padding-bottom: 1pt; text-align: left"> </td><td style="padding-bottom: 1pt"> </td> <td style="border-bottom: Black 1pt solid; text-align: left"> </td><td style="border-bottom: Black 1pt solid; text-align: right">689,750</td><td style="padding-bottom: 1pt; text-align: left"> </td></tr> <tr id="xdx_40B_eus-gaap--OtherAssets_iTI_mtOAzPzV_zXOBAqgNo82g" style="vertical-align: bottom; background-color: rgb(204,238,255)"> <td style="text-align: left; padding-bottom: 2.5pt">Total Other Assets</td><td style="padding-bottom: 2.5pt"> </td> <td style="border-bottom: Black 2.5pt double; text-align: left">$</td><td style="border-bottom: Black 2.5pt double; text-align: right">228,811</td><td style="padding-bottom: 2.5pt; text-align: left"> </td><td style="padding-bottom: 2.5pt"> </td> <td style="border-bottom: Black 2.5pt double; text-align: left">$</td><td style="border-bottom: Black 2.5pt double; text-align: right">868,561</td><td style="padding-bottom: 2.5pt; text-align: left"> </td></tr> </table>

228811

178811

689750

228811

868561

NOTE 4 – OTHER INVESTMENTS Other investments as of June 30, 2026 and December 31, 2025 consist of the following: SCHEDULE OF OTHER INVESTMENT <table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%"> <tr style="vertical-align: bottom"> <td> </td><td style="font-weight: bold; padding-bottom: 1pt"> </td> <td colspan="2" id="xdx_490_20260630_zNasFfYcmnGi" style="border-bottom: Black 1pt solid; font-weight: bold; text-align: center">June 30, 2026</td><td style="padding-bottom: 1pt; font-weight: bold"> </td><td style="font-weight: bold; padding-bottom: 1pt"> </td> <td colspan="2" id="xdx_497_20251231_zD8083az12ff" style="border-bottom: Black 1pt solid; font-weight: bold; text-align: center">December 31, 2025</td><td style="padding-bottom: 1pt; font-weight: bold"> </td></tr> <tr id="xdx_40F_eus-gaap--OtherLongTermInvestments_iI_hus-gaap--FinancialInstrumentAxis__custom--AIIAClassAOrdinarySharesAndRightsMember_z1GKnUNEDe2e" style="vertical-align: bottom; background-color: rgb(204,238,255)"> <td style="width: 60%; text-align: left">AIIA Class A Ordinary Shares & Rights</td><td style="width: 2%"> </td> <td style="width: 1%; text-align: left">$</td><td style="width: 16%; text-align: right">1,373,000</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td> <td style="width: 1%; text-align: left">$</td><td style="width: 16%; text-align: right">1,341,000</td><td style="width: 1%; text-align: left"> </td></tr> <tr id="xdx_40D_eus-gaap--OtherLongTermInvestments_iI_hus-gaap--FinancialInstrumentAxis__custom--AIIAClassBOrdinarySharesMember_zxjFTKsfSwqd" style="vertical-align: bottom; background-color: White"> <td style="text-align: left">AIIA Class B Ordinary Shares</td><td> </td> <td style="text-align: left"> </td><td style="text-align: right">16,257,000</td><td style="text-align: left"> </td><td> </td> <td style="text-align: left"> </td><td style="text-align: right">15,796,000</td><td style="text-align: left"> </td></tr> <tr id="xdx_40B_eus-gaap--OtherLongTermInvestments_iI_hus-gaap--FinancialInstrumentAxis__custom--VERSOCapitalEquityCertificatesMember_zM9DMSbbRRti" style="vertical-align: bottom; background-color: rgb(204,238,255)"> <td style="text-align: left; padding-bottom: 1pt">VERSO Capital equity certificates</td><td style="padding-bottom: 1pt"> </td> <td style="border-bottom: Black 1pt solid; text-align: left"> </td><td style="border-bottom: Black 1pt solid; text-align: right">5,250,000</td><td style="padding-bottom: 1pt; text-align: left"> </td><td style="padding-bottom: 1pt"> </td> <td style="border-bottom: Black 1pt solid; text-align: left"> </td><td style="border-bottom: Black 1pt solid; text-align: right">-</td><td style="padding-bottom: 1pt; text-align: left"> </td></tr> <tr id="xdx_405_eus-gaap--OtherLongTermInvestments_iI_zvkgu9GRlzRk" style="vertical-align: bottom; background-color: White"> <td style="padding-bottom: 2.5pt">Total</td><td style="padding-bottom: 2.5pt"> </td> <td style="border-bottom: Black 2.5pt double; text-align: left">$</td><td style="border-bottom: Black 2.5pt double; text-align: right">22,880,000</td><td style="padding-bottom: 2.5pt; text-align: left"> </td><td style="padding-bottom: 2.5pt"> </td> <td style="border-bottom: Black 2.5pt double; text-align: left">$</td><td style="border-bottom: Black 2.5pt double; text-align: right">17,137,000</td><td style="padding-bottom: 2.5pt; text-align: left"> </td></tr> </table> The Company’s beneficial interest in AI Acquisition’s Class A and Class B ordinary shares is recorded at fair value and are classified in “Other Investments” on the consolidated balance sheets. The fair value calculation of the investment in Sponsor is dependent on company-specific adjustments applied to the observable trading prices of AI Acquisition Class A ordinary shares. <span id="xdx_907_eus-gaap--BusinessCombinationReasonForBusinessCombination_c20260101__20260630__us-gaap--BusinessAcquisitionAxis__custom--AIInfrastructureAcquisitionCorpMember_zpKhaT0EAoe5" title="Business combination description">The Company’s management estimates that a specific discount range of 20% to 40% sufficiently captures the risk or profit that a market participant would require as compensation for assuming the inherent risk of forfeiture if a business combination doesn’t occur and the lack of marketability of the Company’s beneficial interests in the Sponsor. The Company has selected a discount of 30% based on fair value measurements by an independent valuation expert, and due to the unobservable nature of this company-specific adjustment, the Company classifies the investment in AI Acquisition as Level 3 in the fair value hierarchy. Subsequent changes in fair value will be recorded in the consolidated statement of operations during the period of the change. The Company’s investment in Certificates (as defined below) is recorded at fair value and is classified in “Other Investments” on the consolidated balance sheets. The fair value calculation of the investment in Certificates is dependent on company-specific adjustments applied to the observable trading prices of SpaceX Preferred Stock. Due to the unobservable nature of this company-specific adjustment, the Company classifies the investment in Certificates as Level 3 in the fair value hierarchy. Subsequent changes in fair value will be recorded in the consolidated statement of operations during the period of the change. There were no transfers between Levels 1, 2 or 3 during the six months ended June 30, 2026. <p id="xdx_89D_eus-gaap--FairValueAssetsMeasuredOnRecurringBasisUnobservableInputReconciliationTextBlock_zodS8txJTVKg" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; text-align: justify">The following table provides a reconciliation of changes in fair value of the beginning and ending balances for other investments classified as Level 3 for the six months ended June 30, 2026: SCHEDULE OF RECONCILIATION OF CHANGES IN FAIR VALUE OF OTHER INVESTMENT <table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%"> <tr style="vertical-align: bottom"> <td> </td><td style="font-weight: bold"> </td> <td colspan="2" id="xdx_491_20260101__20260630__us-gaap--InvestmentTypeAxis__custom--InvestmentInSponsorMember_zsGneyMymAti" style="font-weight: bold; text-align: center">Investment in</td><td style="font-weight: bold"> </td><td style="font-weight: bold"> </td> <td colspan="2" id="xdx_49A_20260101__20260630__us-gaap--InvestmentTypeAxis__custom--InvestmentInVersoCertificatesMember_zmP1oTLzjPAe" style="font-weight: bold; text-align: center">Investment in</td><td style="font-weight: bold"> </td></tr> <tr style="vertical-align: bottom"> <td style="padding-bottom: 1pt; font-weight: bold">Change in fair value of other investments measured with Level 3:</td><td style="font-weight: bold; padding-bottom: 1pt"> </td> <td colspan="2" style="border-bottom: Black 1pt solid; font-weight: bold; text-align: center">Sponsor</td><td style="padding-bottom: 1pt; font-weight: bold"> </td><td style="font-weight: bold; padding-bottom: 1pt"> </td> <td colspan="2" style="border-bottom: Black 1pt solid; font-weight: bold; text-align: center">Verso Certificates</td><td style="padding-bottom: 1pt; font-weight: bold"> </td></tr> <tr id="xdx_40E_eus-gaap--OtherLongTermInvestments_iS_hus-gaap--FairValueByFairValueHierarchyLevelAxis__us-gaap--FairValueInputsLevel3Member_z78uG0QBHWWk" style="vertical-align: bottom; background-color: rgb(204,238,255)"> <td style="width: 60%">Fair value of Level 3 other investment at December 31, 2025</td><td style="width: 2%"> </td> <td style="width: 1%; text-align: left">$</td><td style="width: 16%; text-align: right">17,137,000</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td> <td style="width: 1%; text-align: left">$</td><td style="width: 16%; text-align: right">-</td><td style="width: 1%; text-align: left"> </td></tr> <tr id="xdx_40A_eus-gaap--PaymentsToAcquireEquitySecuritiesFvNi_hus-gaap--FairValueByFairValueHierarchyLevelAxis__us-gaap--FairValueInputsLevel3Member_z9jY9fqtgQk4" style="vertical-align: bottom; background-color: White"> <td style="text-align: left">Initial fair value of VERSO Capital equity certificates</td><td> </td> <td style="text-align: left"> </td><td style="text-align: right">-</td><td style="text-align: left"> </td><td> </td> <td style="text-align: left"> </td><td style="text-align: right">5,250,000</td><td style="text-align: left"> </td></tr> <tr id="xdx_406_eus-gaap--AssetsFairValueAdjustment_hus-gaap--FairValueByFairValueHierarchyLevelAxis__us-gaap--FairValueInputsLevel3Member_zh7S9jdU7ljj" style="vertical-align: bottom; background-color: rgb(204,238,255)"> <td style="text-align: left; padding-bottom: 1pt">Change in valuation inputs or other assumptions</td><td style="padding-bottom: 1pt"> </td> <td style="border-bottom: Black 1pt solid; text-align: left"> </td><td style="border-bottom: Black 1pt solid; text-align: right">493,000</td><td style="padding-bottom: 1pt; text-align: left"> </td><td style="padding-bottom: 1pt"> </td> <td style="border-bottom: Black 1pt solid; text-align: left"> </td><td style="border-bottom: Black 1pt solid; text-align: right">-</td><td style="padding-bottom: 1pt; text-align: left"> </td></tr> <tr id="xdx_40B_eus-gaap--OtherLongTermInvestments_iE_hus-gaap--FairValueByFairValueHierarchyLevelAxis__us-gaap--FairValueInputsLevel3Member_z6pSA9s8urx5" style="vertical-align: bottom; background-color: White"> <td style="padding-bottom: 2.5pt">Fair value of Level 3 other investment at June 30, 2026</td><td style="padding-bottom: 2.5pt"> </td> <td style="border-bottom: Black 2.5pt double; text-align: left">$</td><td style="border-bottom: Black 2.5pt double; text-align: right">17,630,000</td><td style="padding-bottom: 2.5pt; text-align: left"> </td><td style="padding-bottom: 2.5pt"> </td> <td style="border-bottom: Black 2.5pt double; text-align: left">$</td><td style="border-bottom: Black 2.5pt double; text-align: right">5,250,000</td><td style="padding-bottom: 2.5pt; text-align: left"> </td></tr> </table> Investment in AI Infrastructure Acquisition Corp. In July 2025, the Company made a capital contribution of approximately $2.7 million to AIIA Sponsor Ltd. (“Sponsor”), which serves as the sponsor of AI Infrastructure Acquisition Corp. (“AI Acquisition”), in exchange for 1,912,833 units comprising <span id="xdx_900_eus-gaap--StockIssuedDuringPeriodValueNewIssues_c20250701__20250731__dei--LegalEntityAxis__custom--AIInfrastructureAcquisitionCorpMember__us-gaap--StatementEquityComponentsAxis__us-gaap--CommonStockMember_zYL9Wj1MAh2h" title="Number of ordinary shares">1,912,833 ordinary shares and <span id="xdx_909_eus-gaap--StockIssuedDuringPeriodValueNewIssues_c20250701__20250731__dei--LegalEntityAxis__custom--AIInfrastructureAcquisitionCorpMember__us-gaap--StatementEquityComponentsAxis__us-gaap--PreferredStockMember_z86tAoQID7o3" title="Number of ordinary shares">130,001 preference shares. AI Acquisition is a special purpose acquisition company that is focused primarily on opportunities with companies and/or strategic assets in high-impact private technology companies advancing artificial intelligence and machine learning capabilities, as well as those involved in building, operating, or enabling next-generation data center infrastructure. Sponsor was founded and organized by certain of the Company’s executive officers and directors, who also serve as officers or directors of AI Acquisition, with capital commitments from Sponsor’s founders and the Company. The Company’s contribution represents a <span id="xdx_902_eus-gaap--InvestmentInterestRate_iI_pid_dp_uPure_c20250731__dei--LegalEntityAxis__custom--AIInfrastructureAcquisitionCorpMember__us-gaap--SubsidiarySaleOfStockAxis__custom--SponsorEquityInterestMember_z1dUFmqC857h" title="Interest rate">49.9% interest in the Sponsor. AI Acquisition closed its initial public offering (“IPO”) in October of 2025. In the IPO, AI Acquisition sold an aggregate of <span id="xdx_908_eus-gaap--SaleOfStockNumberOfSharesIssuedInTransaction_c20251001__20251031__dei--LegalEntityAxis__custom--AIIASponsorLtdMember__us-gaap--SubsidiarySaleOfStockAxis__us-gaap--IPOMember_zAxKg1nKn9l2" title="Number of units sold">13,800,000 Units at a price of $<span id="xdx_901_eus-gaap--SaleOfStockPricePerShare_iI_c20251031__dei--LegalEntityAxis__custom--AIIASponsorLtdMember__us-gaap--SubsidiarySaleOfStockAxis__us-gaap--IPOMember_zw4nr3c2JxZ1" title="Sale of unit price per share">10.00 per unit, resulting in total gross proceeds of $<span id="xdx_905_eus-gaap--ProceedsFromIssuanceInitialPublicOffering_c20251001__20251031__dei--LegalEntityAxis__custom--AIIASponsorLtdMember__us-gaap--SubsidiarySaleOfStockAxis__us-gaap--IPOMember_zpwtZfipJsv3" title="Gross proceeds">138,000,000. Each Unit consisted of one Class A ordinary share and one right, with each right entitling the holder thereof to receive one-fifth (1/5) of a Class A ordinary share of AI Acquisition upon consummation of an initial business combination. In connection with AI Acquisition’s IPO, Sponsor purchased from AI Acquisition, simultaneous with the closing of the IPO, an aggregate of <span id="xdx_90D_eus-gaap--SaleOfStockNumberOfSharesIssuedInTransaction_c20251001__20251031__dei--LegalEntityAxis__custom--AIIASponsorLtdMember__us-gaap--SubsidiarySaleOfStockAxis__custom--PrivatePlacementUnitsMember_zuFwZSSdthz9" title="Number of units sold">269,000 Units at a price of $<span id="xdx_90D_eus-gaap--SaleOfStockPricePerShare_iI_c20251031__dei--LegalEntityAxis__custom--AIIASponsorLtdMember__us-gaap--SubsidiarySaleOfStockAxis__custom--PrivatePlacementUnitsMember_znSwtma0a002" title="Sale of unit price per share">10.00 per unit ($<span id="xdx_90F_eus-gaap--ProceedsFromIssuanceOfPrivatePlacement_c20251001__20251031__dei--LegalEntityAxis__custom--AIIASponsorLtdMember__us-gaap--SubsidiarySaleOfStockAxis__custom--PrivatePlacementUnitsMember_zE3B70NRVWHk" title="Gross proceeds">2,690,000 in the aggregate) in a private placement (the “Private Placement Units”). Each Private Placement Unit consisted of one Class A ordinary share and one right, with each right entitling the holder thereof to receive one-fifth (1/5) of a Class A ordinary share of AI Acquisition upon consummation of an initial business combination. At the close of the offering, Sponsor held <span id="xdx_90C_eus-gaap--InvestmentOwnedBalanceShares_iI_c20251031__dei--LegalEntityAxis__custom--AIIASponsorLtdMember__us-gaap--StatementClassOfStockAxis__us-gaap--CommonClassBMember_zJ5T3ehHDJWc" title="Number of ordinary shares">4,600,000 shares of the Class B ordinary shares of AI Acquisition, representing <span id="xdx_90A_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardPercentageOfOutstandingStockMaximum_pid_dp_uPure_c20251001__20251031__dei--LegalEntityAxis__custom--AIIASponsorLtdMember__us-gaap--StatementClassOfStockAxis__us-gaap--CommonClassBMember_zDyjzCTxJ763" title="Outstanding share percentage">25% of the outstanding shares of AI Acquisition (the “Class B Shares”). In addition, the Sponsor held <span id="xdx_90B_ecustom--NumberOfOfferingUnits_iI_uInteger_c20251031__dei--LegalEntityAxis__custom--AIIASponsorLtdMember__us-gaap--SubsidiarySaleOfStockAxis__custom--PrivatePlacementUnitsMember_zZci86PKEA4d" title="Number of initial public offering units">269,000 units comprising of <span id="xdx_907_eus-gaap--InvestmentOwnedBalanceShares_iI_c20251031__dei--LegalEntityAxis__custom--AIIASponsorLtdMember__us-gaap--StatementClassOfStockAxis__us-gaap--CommonClassAMember_z0tF6izRm4Ke" title="Number of ordinary shares held">269,000 Class A ordinary shares (the “Class A Shares”) and <span id="xdx_90B_eus-gaap--ClassOfWarrantOrRightOutstanding_iI_c20251031__dei--LegalEntityAxis__custom--AIIASponsorLtdMember__us-gaap--FairValueByAssetClassAxis__us-gaap--RightsMember_zCQsVT4nFQe8" title="Number of warrant">269,000 rights. In connection with the organization of Sponsor, Jet.AI acquired approximately <span id="xdx_90C_eus-gaap--SaleOfStockPercentageOfOwnershipAfterTransaction_pid_dp_uPure_c20251001__20251031__dei--LegalEntityAxis__custom--AIIASponsorLtdMember__us-gaap--SubsidiarySaleOfStockAxis__custom--SponsorEquityInterestMember_znWE1WD892hh" title="Percentage of shares acquired">49.9% of the ordinary shares and preferred shares, respectively, of the Sponsor (the “Sponsor Equity Interest”). The preferred shares of Sponsor are nonvoting shares and generally entitle the holders thereof to receive the net proceeds, if any, received by Sponsor from the sale, exchange, or disposition of the <span id="xdx_904_eus-gaap--ClassOfWarrantOrRightOutstanding_iI_c20251031__dei--LegalEntityAxis__custom--AIIASponsorLtdMember__us-gaap--FairValueByAssetClassAxis__us-gaap--RightsMember_zv1vB05hpDOc" title="Number of warrant">269,000 rights or the shares issuable upon the exercise thereof, and the ordinary shares of Sponsor (which are voting shares in Sponsor) will generally be equivalent to the value of the <span id="xdx_90F_eus-gaap--InvestmentOwnedBalanceShares_iI_c20251031__dei--LegalEntityAxis__custom--AIIASponsorLtdMember__us-gaap--StatementClassOfStockAxis__us-gaap--CommonClassBMember_zGvEPwZo1nkk" title="Number of ordinary shares">4,600,000 Class B Shares and <span id="xdx_90D_eus-gaap--InvestmentOwnedBalanceShares_iI_c20251031__dei--LegalEntityAxis__custom--AIIASponsorLtdMember__us-gaap--StatementClassOfStockAxis__us-gaap--CommonClassAMember_zbWblEs0vyMl" title="Number of ordinary shares held">269,000 Class A shares of AI Acquisition held by Sponsor. The Company utilizes the services of an independent valuation expert (“Valuation Expert”) to determine the fair value of the Company’s indirect investment in AI Acquisition. The Valuation Expert observed that the Class A Shares of AI Acquisition trade in a relatively liquid market at the measurement date, and the Company’s share of AI Acquisition’s Class B Shares were convertible to AI Acquisition’s Class A Shares on a 1 to 1 basis. The Valuation Expert applied this ratio to the value of AI Acquisition’s Class A shares as the basis for valuing the Company’s share of AI Acquisition’s Class B shares. The Valuation Expert utilized a Probability-Weighted Expected Return Method (“PWERM”) to determine the fair value of the Company’s indirect interest in AI Acquisition’s Class B Shares, applying an 80% probability-weighted likelihood of completing the initial business combination based on management’s assumption. The Valuation Expert utilized a Monte Carlo simulation, with a weighted volatility of <span id="xdx_90F_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsWeightedAverageVolatilityRate_pid_dp_c20260101__20260630_zfCOkqhvfq8f" title="Weighted volatility rate">33.14% and a risk-free rate of 3.47%, to estimate a total discounting period of 1.34 years. The Valuation Expert further applied a Discount for Lack of Marketability (“DLOM”) of <span id="xdx_902_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDiscountRate_pid_dp_c20260101__20260630__us-gaap--TypeOfArrangementAxis__custom--DLOMMember_zTEucKaSfofh" title="Discount rate">9.33%, calculated using a Finnerty Put model with a restriction term of <span id="xdx_90C_eus-gaap--SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1_dtY_c20260101__20260630__us-gaap--TypeOfArrangementAxis__custom--DLOMMember_zXvW0gdBevFl" title="Term period">0.50 years (the post-business-combination lockup period), the weighted volatility of <span id="xdx_906_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsWeightedAverageVolatilityRate_pid_dp_c20260101__20260630__us-gaap--TypeOfArrangementAxis__custom--DLOMMember_zZ26IICLea54" title="Weighted volatility rate">33.14%, and a risk-free rate of <span id="xdx_900_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate_pid_dp_c20260101__20260630__us-gaap--TypeOfArrangementAxis__custom--DLOMMember_z8y6cCgPXOBk" title="Risk-free rate">3.47%, to account for the transfer restrictions on the Class B Shares. As of June 30, 2026, the Company held an aggregate of 2,295,400 ordinary shares and 131,501 preferred shares of Sponsor, and rights to <span id="xdx_903_eus-gaap--CommonStockSharesIssued_iI_c20260630__us-gaap--InvestmentTypeAxis__custom--InvestmentInSponsorMember__us-gaap--StatementClassOfStockAxis__us-gaap--CommonClassAMember_z0FHkjn1bXA6" title="Ordinary shares">26,300 Class A shares if AI Acquisition consummates a successful business combination. As a result of the re-measurement of our investment in Sponsor as of June 30, 2026, we recognized an unrealized gain on other investments of approximately $493,000 within our consolidated statements of operations. Investment in Verso Capital Equity Certificates On April 7, 2026, the Company entered into an Equity Certificates Subscription Agreement with VERSO Capital 2 SCSP (“Verso”) to subscribe for <span id="xdx_90A_ecustom--NumberOfEquityCertificatesSubscribed_c20260407__20260407__us-gaap--TypeOfArrangementAxis__custom--SubscriptionAgreementMember__us-gaap--InvestmentTypeAxis__custom--VERSOCapitalEquityCertificatesMember_zriTFR108m12" title="Number of quity securities invested in equity certificate">8,347 equity certificates (the “Certificates”) in Verso for an aggregate subscription price equal to $<span id="xdx_903_eus-gaap--PaymentsToAcquireInvestments_c20260407__20260407__us-gaap--TypeOfArrangementAxis__custom--SubscriptionAgreementMember__us-gaap--InvestmentTypeAxis__custom--VERSOCapitalEquityCertificatesMember_zEDBIFcgL4n1" title="Aggregate subscription price">5,250,000, which included a five percent subscription fee equal to $<span id="xdx_90B_ecustom--SubscriptionFee_c20260407__20260407__us-gaap--TypeOfArrangementAxis__custom--SubscriptionAgreementMember__us-gaap--InvestmentTypeAxis__custom--VERSOCapitalEquityCertificatesMember_zGY6PH7aIvBi" title="Subscription fee">250,000. The applicable management fee and performance fee were each waived. The Certificates are issued by Verso and track shares of Space Exploration Technologies Corp (“SpaceX”) preferred stock, which are held by a captable fund, with each Certificate corresponding to one share of SpaceX preferred stock. The Certificates are redeemable by Verso, in its sole discretion in cash or in kind, upon one or more Redemption Events (as defined in the Equity Certificates Subscription Agreement). As of June 30, 2026, the Company held an aggregate of <span id="xdx_907_ecustom--NumberOfEquityCertificatesSubscribed_c20260601__20260630__us-gaap--InvestmentTypeAxis__custom--VERSOCapitalEquityCertificatesMember_zhDPMv26GC17" title="Number of equity certificates subscribed">8,347 Certificates at their initial fair value of $5,250,000. The Company’s interest in the Verso Certificates was conveyed to flyExclusive in connection with the closing of the Merger in July 2026.

Other investments as of June 30, 2026 and December 31, 2025 consist of the following: SCHEDULE OF OTHER INVESTMENT <table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%"> <tr style="vertical-align: bottom"> <td> </td><td style="font-weight: bold; padding-bottom: 1pt"> </td> <td colspan="2" id="xdx_490_20260630_zNasFfYcmnGi" style="border-bottom: Black 1pt solid; font-weight: bold; text-align: center">June 30, 2026</td><td style="padding-bottom: 1pt; font-weight: bold"> </td><td style="font-weight: bold; padding-bottom: 1pt"> </td> <td colspan="2" id="xdx_497_20251231_zD8083az12ff" style="border-bottom: Black 1pt solid; font-weight: bold; text-align: center">December 31, 2025</td><td style="padding-bottom: 1pt; font-weight: bold"> </td></tr> <tr id="xdx_40F_eus-gaap--OtherLongTermInvestments_iI_hus-gaap--FinancialInstrumentAxis__custom--AIIAClassAOrdinarySharesAndRightsMember_z1GKnUNEDe2e" style="vertical-align: bottom; background-color: rgb(204,238,255)"> <td style="width: 60%; text-align: left">AIIA Class A Ordinary Shares & Rights</td><td style="width: 2%"> </td> <td style="width: 1%; text-align: left">$</td><td style="width: 16%; text-align: right">1,373,000</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td> <td style="width: 1%; text-align: left">$</td><td style="width: 16%; text-align: right">1,341,000</td><td style="width: 1%; text-align: left"> </td></tr> <tr id="xdx_40D_eus-gaap--OtherLongTermInvestments_iI_hus-gaap--FinancialInstrumentAxis__custom--AIIAClassBOrdinarySharesMember_zxjFTKsfSwqd" style="vertical-align: bottom; background-color: White"> <td style="text-align: left">AIIA Class B Ordinary Shares</td><td> </td> <td style="text-align: left"> </td><td style="text-align: right">16,257,000</td><td style="text-align: left"> </td><td> </td> <td style="text-align: left"> </td><td style="text-align: right">15,796,000</td><td style="text-align: left"> </td></tr> <tr id="xdx_40B_eus-gaap--OtherLongTermInvestments_iI_hus-gaap--FinancialInstrumentAxis__custom--VERSOCapitalEquityCertificatesMember_zM9DMSbbRRti" style="vertical-align: bottom; background-color: rgb(204,238,255)"> <td style="text-align: left; padding-bottom: 1pt">VERSO Capital equity certificates</td><td style="padding-bottom: 1pt"> </td> <td style="border-bottom: Black 1pt solid; text-align: left"> </td><td style="border-bottom: Black 1pt solid; text-align: right">5,250,000</td><td style="padding-bottom: 1pt; text-align: left"> </td><td style="padding-bottom: 1pt"> </td> <td style="border-bottom: Black 1pt solid; text-align: left"> </td><td style="border-bottom: Black 1pt solid; text-align: right">-</td><td style="padding-bottom: 1pt; text-align: left"> </td></tr> <tr id="xdx_405_eus-gaap--OtherLongTermInvestments_iI_zvkgu9GRlzRk" style="vertical-align: bottom; background-color: White"> <td style="padding-bottom: 2.5pt">Total</td><td style="padding-bottom: 2.5pt"> </td> <td style="border-bottom: Black 2.5pt double; text-align: left">$</td><td style="border-bottom: Black 2.5pt double; text-align: right">22,880,000</td><td style="padding-bottom: 2.5pt; text-align: left"> </td><td style="padding-bottom: 2.5pt"> </td> <td style="border-bottom: Black 2.5pt double; text-align: left">$</td><td style="border-bottom: Black 2.5pt double; text-align: right">17,137,000</td><td style="padding-bottom: 2.5pt; text-align: left"> </td></tr> </table>

1373000

1341000

16257000

15796000

5250000

22880000

17137000

The Company’s management estimates that a specific discount range of 20% to 40% sufficiently captures the risk or profit that a market participant would require as compensation for assuming the inherent risk of forfeiture if a business combination doesn’t occur and the lack of marketability of the Company’s beneficial interests in the Sponsor. The Company has selected a discount of 30% based on fair value measurements by an independent valuation expert, and due to the unobservable nature of this company-specific adjustment, the Company classifies the investment in AI Acquisition as Level 3 in the fair value hierarchy. Subsequent changes in fair value will be recorded in the consolidated statement of operations during the period of the change.

<p id="xdx_89D_eus-gaap--FairValueAssetsMeasuredOnRecurringBasisUnobservableInputReconciliationTextBlock_zodS8txJTVKg" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; text-align: justify">The following table provides a reconciliation of changes in fair value of the beginning and ending balances for other investments classified as Level 3 for the six months ended June 30, 2026: SCHEDULE OF RECONCILIATION OF CHANGES IN FAIR VALUE OF OTHER INVESTMENT <table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%"> <tr style="vertical-align: bottom"> <td> </td><td style="font-weight: bold"> </td> <td colspan="2" id="xdx_491_20260101__20260630__us-gaap--InvestmentTypeAxis__custom--InvestmentInSponsorMember_zsGneyMymAti" style="font-weight: bold; text-align: center">Investment in</td><td style="font-weight: bold"> </td><td style="font-weight: bold"> </td> <td colspan="2" id="xdx_49A_20260101__20260630__us-gaap--InvestmentTypeAxis__custom--InvestmentInVersoCertificatesMember_zmP1oTLzjPAe" style="font-weight: bold; text-align: center">Investment in</td><td style="font-weight: bold"> </td></tr> <tr style="vertical-align: bottom"> <td style="padding-bottom: 1pt; font-weight: bold">Change in fair value of other investments measured with Level 3:</td><td style="font-weight: bold; padding-bottom: 1pt"> </td> <td colspan="2" style="border-bottom: Black 1pt solid; font-weight: bold; text-align: center">Sponsor</td><td style="padding-bottom: 1pt; font-weight: bold"> </td><td style="font-weight: bold; padding-bottom: 1pt"> </td> <td colspan="2" style="border-bottom: Black 1pt solid; font-weight: bold; text-align: center">Verso Certificates</td><td style="padding-bottom: 1pt; font-weight: bold"> </td></tr> <tr id="xdx_40E_eus-gaap--OtherLongTermInvestments_iS_hus-gaap--FairValueByFairValueHierarchyLevelAxis__us-gaap--FairValueInputsLevel3Member_z78uG0QBHWWk" style="vertical-align: bottom; background-color: rgb(204,238,255)"> <td style="width: 60%">Fair value of Level 3 other investment at December 31, 2025</td><td style="width: 2%"> </td> <td style="width: 1%; text-align: left">$</td><td style="width: 16%; text-align: right">17,137,000</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td> <td style="width: 1%; text-align: left">$</td><td style="width: 16%; text-align: right">-</td><td style="width: 1%; text-align: left"> </td></tr> <tr id="xdx_40A_eus-gaap--PaymentsToAcquireEquitySecuritiesFvNi_hus-gaap--FairValueByFairValueHierarchyLevelAxis__us-gaap--FairValueInputsLevel3Member_z9jY9fqtgQk4" style="vertical-align: bottom; background-color: White"> <td style="text-align: left">Initial fair value of VERSO Capital equity certificates</td><td> </td> <td style="text-align: left"> </td><td style="text-align: right">-</td><td style="text-align: left"> </td><td> </td> <td style="text-align: left"> </td><td style="text-align: right">5,250,000</td><td style="text-align: left"> </td></tr> <tr id="xdx_406_eus-gaap--AssetsFairValueAdjustment_hus-gaap--FairValueByFairValueHierarchyLevelAxis__us-gaap--FairValueInputsLevel3Member_zh7S9jdU7ljj" style="vertical-align: bottom; background-color: rgb(204,238,255)"> <td style="text-align: left; padding-bottom: 1pt">Change in valuation inputs or other assumptions</td><td style="padding-bottom: 1pt"> </td> <td style="border-bottom: Black 1pt solid; text-align: left"> </td><td style="border-bottom: Black 1pt solid; text-align: right">493,000</td><td style="padding-bottom: 1pt; text-align: left"> </td><td style="padding-bottom: 1pt"> </td> <td style="border-bottom: Black 1pt solid; text-align: left"> </td><td style="border-bottom: Black 1pt solid; text-align: right">-</td><td style="padding-bottom: 1pt; text-align: left"> </td></tr> <tr id="xdx_40B_eus-gaap--OtherLongTermInvestments_iE_hus-gaap--FairValueByFairValueHierarchyLevelAxis__us-gaap--FairValueInputsLevel3Member_z6pSA9s8urx5" style="vertical-align: bottom; background-color: White"> <td style="padding-bottom: 2.5pt">Fair value of Level 3 other investment at June 30, 2026</td><td style="padding-bottom: 2.5pt"> </td> <td style="border-bottom: Black 2.5pt double; text-align: left">$</td><td style="border-bottom: Black 2.5pt double; text-align: right">17,630,000</td><td style="padding-bottom: 2.5pt; text-align: left"> </td><td style="padding-bottom: 2.5pt"> </td> <td style="border-bottom: Black 2.5pt double; text-align: left">$</td><td style="border-bottom: Black 2.5pt double; text-align: right">5,250,000</td><td style="padding-bottom: 2.5pt; text-align: left"> </td></tr> </table>

17137000

5250000

493000

17630000

5250000

2700000

1912833

130001

0.499

13800000

10.00

138000000

269000

10.00

2690000

4600000

0.25

269000

0.499

269000

4600000

269000

0.3314

0.0347

P1Y4M2D

0.0933

P0Y6M

0.3314

0.0347

2295400

131501

26300

493000

8347

5250000

250000 8347

5250000

NOTE 5 – COMMITMENTS AND CONTINGENCIES Operating Lease In November 2021, <span id="xdx_90F_eus-gaap--LesseeOperatingLeaseDescription_c20211101__20211130__us-gaap--TypeOfArrangementAxis__custom--LeaseAgreementMember__srt--ProductOrServiceAxis__custom--AircraftMember_zl263gLqCJza" title="Operating lease description">the Company entered into an operating lease with a third party for an aircraft used in the Company’s operations. The lease had a 60-month term, scheduled to expire in November 2026, and required monthly lease payments. At any time during the lease term, the Company had the option to purchase the aircraft from the lessor at its fair market value at that time. In April 2026, the Company exercised this purchase option for approximately $<span id="xdx_90C_eus-gaap--FlightEquipmentNet_iI_pn5n6_c20260430__us-gaap--TypeOfArrangementAxis__custom--LeaseAgreementMember__srt--ProductOrServiceAxis__custom--AircraftMember_zPYeDC0AUtj4" title="Purchase option price">3.3 million and simultaneously entered into an agreement to sell the aircraft for gross proceeds of approximately $<span id="xdx_90A_eus-gaap--ProceedsFromSaleOfFlightEquipment_pn5n6_c20260401__20260430__us-gaap--TypeOfArrangementAxis__custom--LeaseAgreementMember__srt--ProductOrServiceAxis__custom--AircraftMember_zumA38cslvil" title="Gross proceeds from sale of aircraft">3.4 million. As a result, the Company derecognized the related right-of-use asset and operating lease liability of $<span id="xdx_900_eus-gaap--OperatingLeaseRightOfUseAsset_iI_c20260430__us-gaap--TypeOfArrangementAxis__custom--LeaseAgreementMember__srt--ProductOrServiceAxis__custom--AircraftMember_zsoJQk2ANw4e" title="Operating lease right-of-use asset"><span id="xdx_907_eus-gaap--OperatingLeaseLiability_iI_c20260430__us-gaap--TypeOfArrangementAxis__custom--LeaseAgreementMember__srt--ProductOrServiceAxis__custom--AircraftMember_zjcegvHMEKX8" title="Operating lease liability">361,917, the operating lease was terminated, and maintenance reserves of $<span id="xdx_907_eus-gaap--AirlineRelatedInventoryValuationReserves_iI_c20260430__us-gaap--TypeOfArrangementAxis__custom--LeaseAgreementMember__srt--ProductOrServiceAxis__custom--AircraftMember_zB40AtM82XMk" title="Maintenance reserves returned">689,750 were returned to the Company. The lease required the Company to maintain two reserves for the duration of the lease term: a liquidity reserve of $<span id="xdx_90E_ecustom--LiquidityReserve_c20260401__20260430__us-gaap--TypeOfArrangementAxis__custom--LeaseAgreementMember__srt--ProductOrServiceAxis__custom--AircraftMember_z4I2GOPGt9l7" title="Liquidity reserve">500,000 and a maintenance reserve of approximately $<span id="xdx_90B_ecustom--LeaseMaintenanceReserve_iI_c20260430__us-gaap--TypeOfArrangementAxis__custom--LeaseAgreementMember__srt--ProductOrServiceAxis__custom--AircraftMember_zzJiz2JoHNbf" title="Maintenance reserve">690,000. The liquidity reserve was held in a bank account owned by the Company and, accordingly, was classified as restricted cash on the consolidated balance sheets. The maintenance reserve consisted of funds held by the lessor to cover reasonable maintenance expenses in excess of those covered by the Company’s airframe and engine maintenance programs, which were designed to fully cover the aircraft’s scheduled and unscheduled maintenance costs; this reserve was included within deposits and other assets on the consolidated balance sheets. Any funds the lessor drew from the maintenance reserve were required to be replenished by the Company up to the required reserve amount. The Company did not draw on the reserve, and the lessor did not expend any funds from it, during the lease term. Maintenance deposit reserves of $689,750 were returned to the Company in April 2026 due to the operating lease termination. Total lease expense for the six months ended June 30, 2026 and 2025 was $<span id="xdx_90D_eus-gaap--OperatingLeaseExpense_c20260101__20260630__us-gaap--TypeOfArrangementAxis__custom--LeaseAgreementMember__srt--ProductOrServiceAxis__custom--AircraftMember_zBuDRwOfSEv9" title="Operating lease expense">501,950 and $<span id="xdx_90F_eus-gaap--OperatingLeaseExpense_c20250101__20250630__us-gaap--TypeOfArrangementAxis__custom--LeaseAgreementMember__srt--ProductOrServiceAxis__custom--AircraftMember_zSUskvnJft46" title="Operating lease expense">648,413, respectively, which is included within cost of revenues in the accompanying statements of operations. GEM Share Purchase Agreement The Company executed a Share Purchase Agreement, dated as of August 4, 2022, with GEM Yield LLC SCS and GEM Yield Bahamas Limited (together with GEM Yield LLC SCS, “GEM”). The Company has the right to periodically issue and sell to GEM, and GEM has agreed to purchase, up to $40,000,000 aggregate value of shares of the Company’s common stock during the 36-month period following the date of listing on Nasdaq. Pursuant to the Share Purchase Agreement, the Company issued to GEM a warrant (the “GEM Warrant”) granting it the right to purchase up to 48 shares of common stock of the Company on a fully diluted basis. The GEM Warrant was issued with an exercise price of $387,000 and a term of three years. The GEM Warrant included an adjustment mechanism, whereby the exercise price is subject to adjustment from time to time. Pursuant to the GEM Warrant, on the first anniversary following the Public Listing Date as defined in the GEM Warrant (the “Adjustment Date”), if all or any portion of the GEM Warrant remained unexercised and the average closing price of the Company’s common stock for the <span id="xdx_908_eus-gaap--DebtInstrumentConvertibleThresholdTradingDays_uInteger_c20220804__20220804__us-gaap--TypeOfArrangementAxis__custom--SharePurchaseAgreementMember_zgnBMT7adk2l" title="Common stock, conversion day">10 trading days following the Adjustment Date was less than 90% of the then-current exercise price of the warrant (the “Baseline Price”), then the exercise price of the unexercised Warrant Shares that remained exercisable pursuant to the GEM Warrant would be adjusted to 110% of the Baseline Price. Accordingly, the GEM Warrant exercise price was reduced to $<span id="xdx_901_eus-gaap--ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1_iI_pid_c20260630__us-gaap--TypeOfArrangementAxis__custom--SharePurchaseAgreementMember_zXQIgOf7wcy5" title="Exercise price of warrants">42.23 per share as of June 30, 2026. On August 4, 2022, the Company entered into a Registration Rights Agreement with GEM, obligating the Company to file a registration statement with respect to resales of the shares of common stock issuable to GEM under the Share Purchase Agreement and upon exercise of the GEM Warrant. Because that registration statement was not declared effective by October 23, 2023 (the “Effectiveness Deadline”), the Company was obligated to pay GEM an amount equal to $<span id="xdx_90D_eus-gaap--DebtInstrumentPeriodicPayment_c20231023__20231023__us-gaap--TypeOfArrangementAxis__custom--RegistrationRightsAgreementMember_zUC0aGPmSyGk" title="Debt instrument periodic payment">10,000 for each day following the Effectiveness Deadline until the registration statement was declared effective subject to a $300,000 cap if such delay in the declaration of effectiveness of the registration statement was caused by delays in SEC review of the registration statement or the SEC’s refusal to declare the registration statement effective. The Company has accrued $300,000 as of June 30, 2026 and December 31, 2025 with respect to this agreement. On October 23, 2023, the Company entered into a warrant amendment agreement retroactively effective as of August 10, 2023 (the “GEM Warrant Amendment”). The GEM Warrant Amendment provides that GEM can elect to limit the exercisability of the “GEM Warrant” to purchase shares of the Company’s common stock, such that it is not exercisable to the extent that, after giving effect to the exercise, GEM and its affiliates, to the Company’s actual knowledge, would beneficially own in excess of <span id="xdx_905_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardPercentageOfOutstandingStockMaximum_pid_dp_uPure_c20231023__20231023__us-gaap--TypeOfArrangementAxis__custom--WarrantAmendmentAgreementMember__srt--RangeAxis__srt--MinimumMember_zKsI1NLJmRK8" title="Common stock outstanding percentage">4.99% of the Company’s common stock outstanding immediately after giving effect to such exercise. On October 23, 2023, GEM provided a notice to the Company electing to have this limit apply to the GEM Warrant effective as of August 10, 2023. GEM may revoke this election notice by providing written notice to the Company of such revocation, which revocation would not be effective until 61 days after such notice is delivered to the Company. Textron Aircraft Purchase Agreement On October 31, 2024, the Company entered into an aircraft purchase agreement with Textron Aviation Inc. (“Textron”), for the purchase of three Cessna Citation CJ4 aircraft (the “CJ4 Aircraft”). Under the aircraft purchase agreement, the Company may purchase from Textron specifically configured CJ4 Aircraft at prevailing market rates whereby the aggregate purchase price could be approximately $40.5 million. The Company made deposits totaling $2.4 million under the purchase agreement through December 31, 2024, and made $1.7 million of additional deposits during 2025. On August 8, 2025, the Company entered into a cancellation agreement with Textron to terminate the CJ4 Aircraft purchase agreement. Pursuant to the terms of the cancellation agreement, the Company entered into a new aircraft purchase agreement with Textron for the purchase of Cessna Citation CJ3 aircraft (the “CJ3 Aircraft”). Under the CJ3 Aircraft purchase agreement, the Company could purchase from Textron specifically configured CJ3 Aircraft at prevailing market rates whereby the aggregate purchase price could be approximately $37.5 million. All deposits previously made under the CJ4 Aircraft purchase agreement were transferred in full and applied as credits toward the purchase price under the CJ3 Aircraft agreement. The Company’s interest in the CJ3 Aircraft purchase agreement was conveyed to flyExclusive in connection with the closing of the Merger in July 2026. December 2024 Engagement Letter On December 4, 2024, the Company entered into an engagement letter (the “2024 Maxim Engagement Letter”) with Maxim Group LLC (“Maxim”), pursuant to which Maxim served as the Company’s exclusive financial advisor with respect to one or more potential business combinations. The Company agreed to pay Maxim a non-refundable stock fee of 125 shares (the “Retainer”) which were issued upon execution of the engagement letter. The shares were recorded to General and Administrative expenses as stock-based compensation based on the fair value of the shares of $95,000. If the Company consummated certain transactions the engagement letter provided that Maxim was due a fee of $500,000 at closing (the “Success Fee”). In July 2026, the Company entered into an amendment to the 2024 Maxim Engagement Letter to replace the Success Fee with an additional stock fee of 100,000 shares, which were issued upon execution of the amendment. February 2025 Engagement Letter On February 25, 2025, the Company entered into an engagement letter (the “2025 Maxim Engagement Letter”) with Maxim, pursuant to which the Company engaged Maxim to serve as its exclusive financial advisor with respect to a spin-out transaction. Pursuant to the 2025 Maxim Engagement Letter, the Company agreed to pay Maxim the Retainer which were issued upon execution of the 2025 Maxim Engagement Letter. If the Company consummates a spin-out transaction, then Maxim will receive a success fee of $500,000 upon closing. On May 16, 2025, the Company entered into an amendment to the 2025 Maxim Engagement Letter. Pursuant to the amendment, in the event the Company executes, on a one-time basis, both a joint venture agreement and a related contribution agreement with any counterparty in connection with a spin-out, joint venture, or similar transaction, the Company agreed to issue Maxim an additional 625 shares of common stock. The amendment further provides that no additional shares will be issued to Maxim in connection with any subsequent or additional transactions of a similar nature. During the three months ended June 30, 2025, the Company issued <span id="xdx_90E_eus-gaap--StockIssuedDuringPeriodSharesNewIssues_c20250401__20250630__dei--LegalEntityAxis__custom--MaximGroupLLCMember__us-gaap--StatementEquityComponentsAxis__us-gaap--CommonStockMember_z3PUKkxADgAh" title="Shares issued">750 shares of common stock pursuant to the 2025 Maxim Engagement Letter. The shares were recorded to General and Administrative expenses as stock-based compensation based on the fair value of the shares of approximately $<span id="xdx_904_eus-gaap--AllocatedShareBasedCompensationExpense_c20250401__20250630__dei--LegalEntityAxis__custom--MaximGroupLLCMember_zE72mMPsZBob" title="General and administrative expenses as stock-based compensation">625,000. Joint Venture Agreement On June 26, 2025, the Company entered into a Joint Venture Agreement (the “JV Agreement”) with Consensus Core, pursuant to which the parties agreed to collaborate in developing data centers. The JV Agreement provided certain terms of the joint venture, including: (i) the parties would enter into a Contribution Agreement (the “Contribution Agreement”) with a joint venture limited liability company (a “JVLLC”) outlining the full terms of the joint venture; (ii) the JVLLC would be organized under the laws of the State of Delaware prior to any initial closing under the Contribution Agreement, which would initially be wholly owned by Consensus Core; and (iii) the JVLLC would establish separate subsidiaries for each data center project to be contributed to the joint venture. Contribution Agreement On July 2, 2025, the Company entered into a Contribution Agreement with Consensus Core and Convergence Compute LLC, a Delaware limited liability company (“Convergence Compute”), pursuant to which the Company contributed $<span id="xdx_905_eus-gaap--ProceedsFromPartnershipContribution_c20250702__20250702__us-gaap--TypeOfArrangementAxis__custom--ContributionAgreementMember__dei--LegalEntityAxis__custom--ConvergenceComputeLLCMember_zgmlh0s6hVV5" title="Contribution payments">300,000 to Convergence Compute in the first closing of the transactions contemplated by the JV Agreement. As consideration for its initial contribution, the Company acquired a <span id="xdx_905_eus-gaap--EquityMethodInvestmentOwnershipPercentage_iI_pid_dp_c20250702__us-gaap--TypeOfArrangementAxis__custom--ContributionAgreementMember__srt--ScheduleOfEquityMethodInvestmentEquityMethodInvesteeNameAxis__custom--ConvergenceComputeLLCMember_zKDPHOIJZy85" title="Ownership percentage">0.5% equity interest in Convergence Compute. Upon the completion of certain data center project milestones, each of the Company and Consensus Core will make additional contributions to Convergence Compute and will receive additional equity interests in Convergence Compute and its subsidiaries. <span id="xdx_903_ecustom--ContributionEquityInterestPercentageDescription_c20250702__20250702__us-gaap--TypeOfArrangementAxis__custom--ContributionAgreementMember_zsEll0EZLLX3" title="Contribution equity interest percentage description">Pursuant to the Contribution Agreement, the Company will contribute up to an aggregate of $20 million to Convergence Compute in five tranches, with the obligation to deliver each tranche tied to specific project development milestones identified in the Contribution Agreement. Consensus Core contributed 100% of the equity interests of the Midwest data center project to Convergence Compute at the second tranche closing under the Contribution Agreement and contributed 100% of the equity interests of the Maritime data center project to Convergence Compute at the third closing under the Contribution Agreement. In consideration for such contributions, the Company and Consensus Core each received a 17.5% equity interest in the Midwest project upon the second closing and a 17.5% equity interest in the Maritime project upon the third tranche closing. The Company will also receive an additional 0.5% equity interest in Convergence Compute upon each additional closing, for an aggregate equity interest of up to 2.5% if all five tranches are consummated. During the six months ended June 30, 2026, the Company contributed a total of $<span id="xdx_90F_eus-gaap--ProceedsFromPartnershipContribution_pn5n6_c20260101__20260630__us-gaap--TypeOfArrangementAxis__custom--ContributionAgreementMember__us-gaap--OtherCommitmentsAxis__custom--SecondAndThirdFundClosingMember_zhBajQzEmTce" title="Contribution payments">3.1 million to Convergence Compute and completed the second and third milestones, acquiring an additional <span id="xdx_907_eus-gaap--EquityMethodInvestmentOwnershipPercentage_iI_pid_dp_c20260630__us-gaap--TypeOfArrangementAxis__custom--ContributionAgreementMember__srt--ScheduleOfEquityMethodInvestmentEquityMethodInvesteeNameAxis__custom--ConvergenceComputeLLCMember__us-gaap--OtherCommitmentsAxis__custom--SecondAndThirdFundClosingMember_zL58MWDLOLBc" title="Ownership percentage">1% equity interest. As of June 30, 2026, the Company has contributed a total of $3.9 million under this agreement in exchange for an aggregate equity interest of <span id="xdx_906_eus-gaap--EquityMethodInvestmentOwnershipPercentage_iI_pid_dp_c20260630__us-gaap--TypeOfArrangementAxis__custom--ContributionAgreementMember__srt--ScheduleOfEquityMethodInvestmentEquityMethodInvesteeNameAxis__custom--ConvergenceComputeLLCMember_z7MWnwMiPuj2" title="Ownership percentage">1.5%.

the Company entered into an operating lease with a third party for an aircraft used in the Company’s operations. The lease had a 60-month term, scheduled to expire in November 2026, and required monthly lease payments. At any time during the lease term, the Company had the option to purchase the aircraft from the lessor at its fair market value at that time.

3300000

3400000

361917

689750

500000 690000 689750

501950

648413

40000000

387000

P3Y

42.23

10000

300000

0.0499

40500000

2400000

1700000

37500000

125

95000

500000

100000

500000

625

750

625000

300000

0.005

Pursuant to the Contribution Agreement, the Company will contribute up to an aggregate of $20 million to Convergence Compute in five tranches, with the obligation to deliver each tranche tied to specific project development milestones identified in the Contribution Agreement. Consensus Core contributed 100% of the equity interests of the Midwest data center project to Convergence Compute at the second tranche closing under the Contribution Agreement and contributed 100% of the equity interests of the Maritime data center project to Convergence Compute at the third closing under the Contribution Agreement. In consideration for such contributions, the Company and Consensus Core each received a 17.5% equity interest in the Midwest project upon the second closing and a 17.5% equity interest in the Maritime project upon the third tranche closing. The Company will also receive an additional 0.5% equity interest in Convergence Compute upon each additional closing, for an aggregate equity interest of up to 2.5% if all five tranches are consummated.

20000000

3100000

0.01

3900000

0.015

NOTE 6 – STOCKHOLDERS’ EQUITY Common Stock and Preferred Stock Under the Amended and Restated Certificate of Incorporation of the Company, as amended, the Company is authorized to issue up to 5,000,000 shares, consisting of two classes: 200,000,000 shares of common stock, $0.0001 par value per share, and 4,000,000 shares of preferred stock, $0.0001 par value per share, of which 5,000 shares of preferred stock have been designated as Series B Convertible Preferred Stock, par value $0.0001 (“Series B Preferred Stock”). As of June 30, 2026, there were <span id="xdx_90D_eus-gaap--PreferredStockSharesOutstanding_iI_do_c20260630__us-gaap--StatementClassOfStockAxis__us-gaap--SeriesBPreferredStockMember_z9tbIvkY9Mxa" title="Preferred stock, shares outstanding">no issued and outstanding shares of Series B Preferred Stock. On November 21, 2025, the Company entered into an Equity Distribution Agreement (“2025 ATM Sales Agreement”) with Maxim, which provides for the sale, in our sole discretion, of shares of our common stock through Maxim, as our sales agent. In accordance with the original terms of the 2025 ATM Sales Agreement, the Company could offer and sell shares of common stock having an aggregate offering price of up to $10,000,000. We pay a commission of up to 3% of gross sales proceeds of any common stock sold under the 2025 ATM Sales Agreement. In January 2026 the parties amended the 2025 ATM Sales Agreement to increase the amount that may be sold under the agreement to $50,000,000, subject to any limitations imposed under SEC rules. During the six months ended June 30, 2026, the Company sold 1,459,503 shares under the ATM program for gross proceeds of approximately $<span id="xdx_90C_eus-gaap--SaleOfStockConsiderationReceivedOnTransaction_pn5n6_c20260101__20260630__us-gaap--TypeOfArrangementAxis__custom--ATMSalesAgreementMember_zaE1TkYrpFMa" title="Cash received on stock transaction after deduction of issuance costs">27.7 million, before deducting placement agent’s fees and other estimated offering expenses payable by the Company of approximately $834,000. Series B Convertible Preferred Stock Securities Purchase Agreement On March 28, 2024, the Company entered into a Securities Purchase Agreement (the “Securities Purchase Agreement”) with Ionic Ventures, LLC (“Ionic”) for a private placement, which closed on March 29, 2024. Pursuant to the Securities Purchase Agreement the Company sold <span id="xdx_909_eus-gaap--SaleOfStockNumberOfSharesIssuedInTransaction_c20240328__20240328__us-gaap--TypeOfArrangementAxis__custom--SecuritiesPurchaseAgreementMember__us-gaap--StatementClassOfStockAxis__us-gaap--SeriesBPreferredStockMember_zq2VtEuqz3Ab" title="Number of shares sold">150 shares of Series B Preferred Stock, a warrant to purchase up to <span id="xdx_90C_eus-gaap--ClassOfWarrantOrRightNumberOfSecuritiesCalledByWarrantsOrRights_iI_c20240328__us-gaap--TypeOfArrangementAxis__custom--SecuritiesPurchaseAgreementMember__us-gaap--StatementEquityComponentsAxis__us-gaap--WarrantMember_zfJvVOo34kg7" title="Warrant to purchase shares">1,500 shares of Series B Preferred Stock with an exercise price of $<span id="xdx_902_eus-gaap--ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1_iI_c20240328__us-gaap--TypeOfArrangementAxis__custom--SecuritiesPurchaseAgreementMember__us-gaap--StatementEquityComponentsAxis__us-gaap--WarrantMember_z9tPABnLJtK2" title="Warrant exercise price">10,000 per share (the “Ionic Warrant”), and <span id="xdx_90A_eus-gaap--SaleOfStockNumberOfSharesIssuedInTransaction_pid_c20240328__20240328__us-gaap--TypeOfArrangementAxis__custom--SecuritiesPurchaseAgreementMember_zvQGJWMrBIh8" title="Number of shares sold">6 shares of Company common stock for net proceeds of $<span id="xdx_90B_eus-gaap--ProceedsFromIssuanceOfCommonStock_c20240328__20240328__us-gaap--TypeOfArrangementAxis__custom--SecuritiesPurchaseAgreementMember_z16EUryEtNk" title="Net proceeds from common stock">1,345,025 after deducting offering costs of $155,000. Each share of Series B Preferred Stock was convertible into a number of shares of common stock, subject to certain limitations, including a beneficial ownership limitation. In connection with the transactions under the Securities Purchase Agreement, the Company entered into a placement agency agreement (the “Placement Agency Agreement”) with Maxim and agreed to pay Maxim a cash fee equal to 7% of the aggregate gross proceeds raised under the Securities Purchase Agreement and reimburse Maxim, directly upon the initial closing under the Securities Purchase Agreement for expenses incurred by Maxim, in an amount not to exceed an aggregate of $15,000. The Company paid Maxim a total of $120,000 out of the gross proceeds it received at closing. From time to time as the Company issues additional securities to Ionic as contemplated by the Securities Purchase Agreement, the Company would be obligated to pay Maxim cash fees of up to $1,050,000. On September 24, 2024, the Company and Ionic entered into a letter agreement (the “Letter Agreement”) that set forth certain understandings and agreements among the Company and Ionic related to the Securities Purchase Agreement. Under the Letter Agreement, Ionic agreed to refrain from taking action to protect its legal rights under the Securities Purchase Agreement. In consideration for the waiver, the Company agreed to a release of Ionic and its affiliates and issued to Ionic 50 additional shares of Series B Preferred Stock. The share issuance was recorded to General and Administrative expenses as stock-based compensation based on the fair value of the equivalent common shares on the issuance date of $459,000. On October 10, 2024, the Company and Ionic entered into a second letter agreement (the “Second Letter Agreement”) that set forth certain understandings and agreements among the Company and Ionic related to the Securities Purchase Agreement described in Note 6. Under the Second Letter Agreement, Ionic agreed to refrain from taking action to protect its legal rights under the Securities Purchase Agreement, and the related documents and agreements among the parties, related to certain actions and transactions identified in the Second Letter Agreement. In consideration of Ionic’s consent, the Company agreed to, among other things, change the Conversion Measurement Period (as defined in the Certificate of Designations) for the <span id="xdx_906_eus-gaap--SaleOfStockNumberOfSharesIssuedInTransaction_c20241010__20241010__us-gaap--TypeOfArrangementAxis__custom--SecondLetterAgreementMember_zTV6JntVu8X4" title="Ionic additional shares">200 shares of Series B Convertible Preferred Stock that Ionic held as of the date of the Second Letter Agreement to begin on March 28, 2024 and to end in accordance with the Certificate of Designations. On October 18, 2024, the Company and Ionic entered into a third letter agreement (the “Third Letter Agreement”) that set forth certain understandings and agreements among the Company and Ionic related to the Securities Purchase Agreement described in Note 6. Under the Third Letter Agreement, Ionic agreed to refrain from taking action to protect its legal rights under the Securities Purchase Agreement, and the related documents and agreements among the parties, related to a transaction that may be effected utilizing the registration statement on Form S-3 (File No. 333-281578) as generally identified in the Third Letter Agreement. In consideration for Ionic’s consent, the Company agreed to, among other things, change the Conversion Measurement Period (as defined in the Certificate of Designations) for the first 200 shares of Series B Convertible Preferred Stock that Ionic would hold upon exercise of the Ionic Warrant, to begin on March 28, 2024 and to end in accordance with the Certificate of Designations for the Series B Preferred Stock. On December 2, 2025, the Company, Hexstone Capital, LLC (“Hexstone”), and Ionic entered into a fourth letter agreement (the “Fourth Letter Agreement”) that set forth certain understandings and agreements among the Company and Ionic related to the Securities Purchase Agreement described in Note 7. Hexstone was assigned certain rights shares acquired by Ionic under the Ionic Warrant. Under the Fourth Letter Agreement, agreed to refrain from taking action to protect its legal rights under the Securities Purchase Agreement, and the related documents and agreements among the parties, related to (i) a transaction that may be effected utilizing the registration statement on Form S-3 (File No. 333-281578) as generally identified in the Fourth Letter Agreement and (ii) a potential underwritten public offering not to exceed $10 million. In consideration for the consent of Ionic and Hexstone, the Company agreed, among other things, to change the conversion price of Series B Convertible Preferred Stock as set forth in that certain Certificate of Designation for the Series B Convertible Preferred Stock by filing an amendment to the Certificate such that shares of Series B Convertible Preferred Stock could convert at a lower price. During the six months ended June 30, 2025, the Company issued a total of <span id="xdx_908_ecustom--StockIssuedDuringPeriodSharesPreferredStockUponExerciseOfWarrants_c20250101__20250630__us-gaap--StatementClassOfStockAxis__us-gaap--SeriesBPreferredStockMember__us-gaap--StatementEquityComponentsAxis__us-gaap--WarrantMember_z2SMNciqLsw6" title="Number of shares issued upon warrant exercise">1,100 shares of Series B Preferred Stock upon various exercises of the Ionic Warrant for gross proceeds of $<span id="xdx_903_ecustom--ProceedsFromExerciseOfSeriesBPreferredStockWarrants_c20250101__20250630__us-gaap--StatementClassOfStockAxis__us-gaap--SeriesBPreferredStockMember_zWJ8zJQMjSDf" title="Gross proceeds from exercise of warrants">11,000,000 before deducting offering costs of $770,000. As a result of these exercises, the Ionic Warrant was no longer outstanding as of June 30, 2026 and December 31, 2025. During the six months ended June 30, 2025, the Company issued <span id="xdx_90A_eus-gaap--ConversionOfStockSharesIssued1_c20250101__20250630__us-gaap--StatementEquityComponentsAxis__us-gaap--CommonStockMember_zrtfBflOo008" title="Number of shares issued upon conversion">7,307 shares of common stock for the conversion of <span id="xdx_90C_eus-gaap--ConversionOfStockSharesConverted1_c20250101__20250630__us-gaap--StatementClassOfStockAxis__custom--SeriesBConvertiblePreferredStockMember_zruLLxCu7Nqc" title="Number of shares converted">361 shares of Series B Preferred Stock. During the six months ended June 30, 2026, the Company issued <span id="xdx_901_eus-gaap--ConversionOfStockSharesIssued1_c20260101__20260630__us-gaap--StatementEquityComponentsAxis__us-gaap--CommonStockMember_zfxUXb6WLIq9" title="Number of shares issued upon conversion">198,854 shares of common stock for the conversion of <span id="xdx_90C_eus-gaap--ConversionOfStockSharesConverted1_c20260101__20260630__us-gaap--StatementClassOfStockAxis__custom--SeriesBConvertiblePreferredStockMember_zllwxd9LwR8b" title="Number of shares converted">750 shares of Series B Preferred Stock. At June 30, 2026 no shares of Series B Preferred Stock remain issued and outstanding and no additional shares are expected to be issued. flyExclusive Transaction On February 13, 2025, the Company entered into an Agreement and Plan of Merger and Reorganization (the “Merger Agreement”) with flyExclusive, Inc. (“flyExclusive”), FlyX Merger Sub, Inc., a Delaware corporation and wholly owned subsidiary of flyExclusive (“Merger Sub”), and Jet.AI SpinCo, Inc., a Delaware corporation and then wholly owned subsidiary of the Company (“SpinCo”). Pursuant to the Merger Agreement, (i) as a condition to closing on the Merger Agreement, the Company agreed to distribute all of the shares of SpinCo, on a pro rata basis, to the Company’s stockholders (the “Distribution” and sometimes referred to in this Quarterly Report as the “Spin-Off”) and (ii) Merger Sub was to merge with and into SpinCo (the “Merger” and, together with the Distribution and all other transactions contemplated under the Merger Agreement, the “Transactions”) with SpinCo surviving the Merger as a wholly owned subsidiary of flyExclusive. In connection with executing the Merger Agreement, the Company, SpinCo, and flyExclusive entered into a Separation and Distribution Agreement (the “Separation and Distribution Agreement”) pursuant to which the Company agreed to transfer the business, operations, services and activities of the Company’s fractional and jet card business to SpinCo and distribute all of the shares of common stock of SpinCo (“SpinCo Common Stock”) to the Company’s stockholders (the “Distribution”). On May 6, 2025, the parties entered into an Amended and Restated Agreement and Plan of Merger and Reorganization (the “Amended Merger Agreement”). Under the Amended Merger Agreement, 80% of the Merger Consideration Shares (as defined in the Amended Merger Agreement) would be issued upon closing, and 20% of the Merger Consideration Shares would be held in reserve by flyExclusive until a final post-closing purchase price is determined. Once the final post-closing purchase price is determined, flyExclusive will only issue additional Merger Consideration Shares from the reserve on a dollar-for-dollar basis up to the lesser of the final purchase price and the initial purchase price. On July 13, 2026, the parties entered into an Amendment No. 5 to Amended and Restated Agreement and Plan of Merger and Reorganization (the “Amendment”). The Amendment provides for certain adjustments to the final calculation of the Purchase Price (as defined in the Amended Merger Agreement) in connection with the potential post-closing disposition by flyExclusive of certain SpinCo assets. The final Purchase Price will be used to determine whether any Reserve Shares or Additional Merger Consideration Shares (each as defined below) will be issued by flyExclusive post-closing. All other terms of the Merger Agreement remain unchanged. On July 13, 2026, the Company completed the Distribution and Merger as contemplated by the Amended Merger Agreement and the Separation and Distribution Agreement. The completion of the transactions, including the Merger, resulted in the disposition of the Company’s fractional and jet card business. See Note 10 for additional information. Regulation A Offerings In June 2021, the Company undertook a Regulation A, Tier 2 offering for which it was selling up to shares of <span id="xdx_90C_eus-gaap--StockIssuedDuringPeriodSharesNewIssues_pid_c20210601__20210630__us-gaap--StatementClassOfStockAxis__us-gaap--NonvotingCommonStockMember__us-gaap--BusinessAcquisitionAxis__custom--JetTokenIncMember_zWvdQz2Cqryl" title="Number of shares issued, shares">20 non-voting common stock at $<span id="xdx_908_eus-gaap--SharesIssuedPricePerShare_iI_pid_c20210630__us-gaap--StatementClassOfStockAxis__us-gaap--NonvotingCommonStockMember__us-gaap--BusinessAcquisitionAxis__custom--JetTokenIncMember_zuRnZNqXZj0f" title="Share price per share">1,080,000 per share for a maximum of $<span id="xdx_90C_eus-gaap--StockIssuedDuringPeriodValueNewIssues_c20210601__20210630__us-gaap--StatementClassOfStockAxis__us-gaap--NonvotingCommonStockMember__srt--RangeAxis__srt--MaximumMember__us-gaap--BusinessAcquisitionAxis__custom--JetTokenIncMember_zcNj3XF5og2l" title="Value of shares issued">21,880,000. During the year ended December 31, 2023, the Company issued an additional share of non-voting common stock under the Regulation A, Tier 2 campaign for aggregate gross proceeds of $<span id="xdx_909_eus-gaap--ProceedsFromIssuanceOfCommonStock_c20230101__20231231__us-gaap--StatementClassOfStockAxis__us-gaap--NonvotingCommonStockMember__us-gaap--BusinessAcquisitionAxis__custom--JetTokenIncMember_zguaj4pDkmEd" title="Proceeds from issuance of common stock">1,598,630, with $<span id="xdx_902_eus-gaap--EscrowDeposit_iI_c20260630__us-gaap--BusinessAcquisitionAxis__custom--JetTokenIncMember__us-gaap--StatementClassOfStockAxis__us-gaap--NonvotingCommonStockMember_z3O4oAFWP7B6" title="Proceeds pending release from escrow">6,724 of these proceeds pending release from escrow at June 30, 2026. Share Repurchase Program On March 12, 2026, the Company’s Board of Directors authorized and approved a share repurchase program (the “Share Repurchase Program”) pursuant to which the Company may repurchase up to $5 million in value of the Company’s outstanding shares of common stock from time to time through December 31, 2026. The Company may buy back its common stock from time to time, in amounts, at prices, and at such times as the Company deems appropriate, subject to market conditions, pursuant to Rule 10b-18 of the Securities Exchange Act of 1934, and federal and state laws governing such transactions, through a variety of methods, which may include open market purchases, privately negotiated transactions, block trades, accelerated share repurchase transactions, purchases through 10b5-1 trading plans, or by any combination of such methods. The Share Repurchase Program does not oblige the Company to acquire any specific number of shares and may be modified, discontinued, or suspended at any time. As of June 30, 2026, no shares had been repurchased under the Share Repurchase Program. Stock Options The 2023 Plan provides for the grant of equity awards to employees, outside directors, and consultants, including the direct award or sale of shares, stock options, and restricted stock units to purchase shares. The 2023 Plan is a continuation of the 2018 Plan and 2021 Plan, which were assumed from Jet Token and amended, restated and re-named into the form of the 2023 Omnibus Incentive Plan. In December 2025, the 2023 Plan was amended to increase the number of shares of common stock authorized under the 2023 Plan to <span id="xdx_905_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAuthorized_iI_c20251231__us-gaap--PlanNameAxis__custom--TwoThousandAndTwentyThreePlanMember_zc3GGFZse7zg" title="Number of common stock authorized for issuance">3,875 shares (plus an amount of shares that will account for all shares issuable in connection with the vesting of certain performance share unit awards that we granted to our executive management team). As of June 30, 2026, the total number of shares reserved for issuance under the Omnibus Incentive Plan was <span id="xdx_909_eus-gaap--CommonStockCapitalSharesReservedForFutureIssuance_iI_c20260630__us-gaap--PlanNameAxis__custom--OmnibusIncentivePlanMember_zeIB3rTqu8L2" title="Number of shares reserved for issuance">3,875 shares. The Omnibus Incentive Plan is administered by the Company’s Board of Directors, and expires ten years after its initial adoption, unless terminated by the Board. During the six months ended June 30, 2026 and 2025, stock-based compensation expense of $128,764 and $1,314,068, respectively, was recognized for the vesting of these options and restricted stock units. As of June 30, 2026, there was approximately $63,000 in unrecognized stock-based compensation, which will be recognized through September 2027. <p id="xdx_89D_eus-gaap--ScheduleOfShareBasedCompensationStockOptionsActivityTableTextBlock_zteam59GT462" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; text-align: justify; background-color: white">A summary of our stock option activity for the six months ended June 30, 2026 and 2025, is as follows: SCHEDULE OF STOCK OPTIONS ACTIVITY <table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%"> <tr style="vertical-align: bottom"> <td> </td><td style="padding-bottom: 1pt"> </td> <td colspan="2" style="border-bottom: Black 1pt solid; text-align: center">Number of Shares</td><td style="padding-bottom: 1pt"> </td><td style="padding-bottom: 1pt"> </td> <td colspan="2" style="border-bottom: Black 1pt solid; text-align: center">Weighted Average Exercise Price</td><td style="padding-bottom: 1pt"> </td><td style="padding-bottom: 1pt"> </td> <td colspan="2" style="border-bottom: Black 1pt solid; text-align: center">Weighted average Remaining Contractual Term</td><td style="padding-bottom: 1pt"> </td></tr> <tr style="vertical-align: bottom; background-color: rgb(204,238,255)"> <td style="width: 46%">Outstanding at December 31, 2024</td><td style="width: 2%"> </td> <td style="width: 1%; text-align: left"> </td><td id="xdx_984_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber_iS_pid_c20250101__20250630_zo7TqUM8hq59" style="width: 14%; text-align: right" title="Number of Shares, Outstanding">90</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td> <td style="width: 1%; text-align: left">$</td><td id="xdx_980_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice_iS_c20250101__20250630_ztkuybBjLUA9" style="width: 14%; text-align: right" title="Weighted Average Exercise Price, Outstanding">175,745.56</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td> <td style="width: 1%; text-align: left"> </td><td style="width: 14%; text-align: right"><span id="xdx_90B_eus-gaap--SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2_dtY_c20240101__20241231_zDOTgSPfkG1g" title="Weighted average Remaining Contractual Term, Ending">7.32</td><td style="width: 1%; text-align: left"> </td></tr> <tr style="vertical-align: bottom; background-color: White"> <td>Granted</td><td> </td> <td style="text-align: left"> </td><td id="xdx_98E_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross_pid_c20250101__20250630_zus0NtuObcF" style="text-align: right" title="Number of Shares, Granted">-</td><td style="text-align: left"> </td><td> </td> <td style="text-align: left"> </td><td id="xdx_988_eus-gaap--ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice_c20250101__20250630_zXkDRVNrhm75" style="text-align: right" title="Weighted Average Exercise Price, Granted">-</td><td style="text-align: left"> </td><td> </td> <td style="text-align: left"> </td><td style="text-align: right">-</td><td style="text-align: left"> </td></tr> <tr style="vertical-align: bottom; background-color: rgb(204,238,255)"> <td>Exercised</td><td> </td> <td style="text-align: left"> </td><td id="xdx_988_eus-gaap--StockIssuedDuringPeriodSharesStockOptionsExercised_c20250101__20250630_z5w90bidGrH8" style="text-align: right" title="Number of Shares, Exercised">-</td><td style="text-align: left"> </td><td> </td> <td style="text-align: left"> </td><td id="xdx_987_eus-gaap--ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice_pid_c20250101__20250630_zf37yfI9Hcgi" style="text-align: right" title="Weighted Average Exercise Price, Exercised">-</td><td style="text-align: left"> </td><td> </td> <td style="text-align: left"> </td><td style="text-align: right">-</td><td style="text-align: left"> </td></tr> <tr style="vertical-align: bottom; background-color: White"> <td style="padding-bottom: 1pt">Expired/Cancelled</td><td style="padding-bottom: 1pt"> </td> <td style="border-bottom: Black 1pt solid; text-align: left"> </td><td id="xdx_986_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresAndExpirationsInPeriod_iN_di_c20250101__20250630_zeeBnMYX7h6g" style="border-bottom: Black 1pt solid; text-align: right" title="Number of Shares, Expired/Cancelled">-</td><td style="padding-bottom: 1pt; text-align: left"> </td><td style="padding-bottom: 1pt"> </td> <td style="border-bottom: Black 1pt solid; text-align: left"> </td><td id="xdx_98E_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresAndExpirationsInPeriodWeightedAverageExercisePrice_c20250101__20250630_zyfpmjYLRhXc" style="border-bottom: Black 1pt solid; text-align: right" title="Weighted Average Exercise Price, Expired/Cancelled">-</td><td style="padding-bottom: 1pt; text-align: left"> </td><td style="padding-bottom: 1pt"> </td> <td style="border-bottom: Black 1pt solid; text-align: left"> </td><td style="border-bottom: Black 1pt solid; text-align: right">-</td><td style="padding-bottom: 1pt; text-align: left"> </td></tr> <tr style="vertical-align: bottom; background-color: rgb(204,238,255)"> <td style="padding-bottom: 2.5pt">Outstanding at June 30, 2025</td><td style="padding-bottom: 2.5pt"> </td> <td style="border-bottom: Black 2.5pt double; text-align: left"> </td><td id="xdx_98E_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber_iE_pid_c20250101__20250630_zIDYhZ3kBvlf" style="border-bottom: Black 2.5pt double; text-align: right" title="Number of Shares, Outstanding">90</td><td style="padding-bottom: 2.5pt; text-align: left"> </td><td style="padding-bottom: 2.5pt"> </td> <td style="border-bottom: Black 2.5pt double; text-align: left">$</td><td id="xdx_986_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice_iE_c20250101__20250630_zP9rJTWJPkg6" style="border-bottom: Black 2.5pt double; text-align: right" title="Weighted Average Exercise Price, Outstanding">175,745.56</td><td style="padding-bottom: 2.5pt; text-align: left"> </td><td style="padding-bottom: 2.5pt"> </td> <td style="border-bottom: Black 2.5pt double; text-align: left"> </td><td style="border-bottom: Black 2.5pt double; text-align: right"><span id="xdx_90F_eus-gaap--SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2_dtY_c20250101__20250630_zyKRNWyMPuZc" title="Weighted average Remaining Contractual Term, Ending">6.82</td><td style="padding-bottom: 2.5pt; text-align: left"> </td></tr> </table> <table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%"> <tr style="vertical-align: bottom"> <td> </td><td style="padding-bottom: 1pt"> </td> <td colspan="2" style="border-bottom: Black 1pt solid; text-align: center">Number of Shares</td><td style="padding-bottom: 1pt"> </td><td style="padding-bottom: 1pt"> </td> <td colspan="2" style="border-bottom: Black 1pt solid; text-align: center">Weighted Average Exercise Price</td><td style="padding-bottom: 1pt"> </td><td style="padding-bottom: 1pt"> </td> <td colspan="2" style="border-bottom: Black 1pt solid; text-align: center">Weighted average Remaining Contractual Term</td><td style="padding-bottom: 1pt"> </td></tr> <tr style="vertical-align: bottom; background-color: rgb(204,238,255)"> <td style="width: 46%">Outstanding at December 31, 2025</td><td style="width: 2%"> </td> <td style="width: 1%; text-align: left"> </td><td id="xdx_986_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber_iS_pid_c20260101__20260630_zUok51qnE3di" style="width: 14%; text-align: right" title="Number of Shares, Outstanding">90</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td> <td style="width: 1%; text-align: left">$</td><td id="xdx_98B_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice_iS_c20260101__20260630_z2YR2erMwfgg" style="width: 14%; text-align: right" title="Weighted Average Exercise Price, Outstanding">175,745.56</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td> <td style="width: 1%; text-align: left"> </td><td style="width: 14%; text-align: right"><span id="xdx_904_eus-gaap--SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2_dtY_c20250101__20251231_zuoqqCDWVjsg" title="Weighted average Remaining Contractual Term, Outstanding">6.32</td><td style="width: 1%; text-align: left"> </td></tr> <tr style="vertical-align: bottom; background-color: White"> <td>Granted</td><td> </td> <td style="text-align: left"> </td><td id="xdx_98A_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross_pid_c20260101__20260630_zk0E2Kx5BDMc" style="text-align: right" title="Number of Shares, Granted">-</td><td style="text-align: left"> </td><td> </td> <td style="text-align: left"> </td><td id="xdx_989_eus-gaap--ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice_c20260101__20260630_zJAON3Uuyp91" style="text-align: right" title="Weighted Average Exercise Price, Granted">-</td><td style="text-align: left"> </td><td> </td> <td style="text-align: left"> </td><td style="text-align: right">-</td><td style="text-align: left"> </td></tr> <tr style="vertical-align: bottom; background-color: rgb(204,238,255)"> <td>Exercised</td><td> </td> <td style="text-align: left"> </td><td id="xdx_983_eus-gaap--StockIssuedDuringPeriodSharesStockOptionsExercised_pid_c20260101__20260630_zjaYRJHJgzr6" style="text-align: right" title="Number of Shares, Exercised">-</td><td style="text-align: left"> </td><td> </td> <td style="text-align: left"> </td><td id="xdx_981_eus-gaap--ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice_pid_c20260101__20260630_zjNSxH3f4kR1" style="text-align: right" title="Weighted Average Exercise Price, Exercised">-</td><td style="text-align: left"> </td><td> </td> <td style="text-align: left"> </td><td style="text-align: right">-</td><td style="text-align: left"> </td></tr> <tr style="vertical-align: bottom; background-color: White"> <td style="padding-bottom: 1pt">Expired/Cancelled</td><td style="padding-bottom: 1pt"> </td> <td style="border-bottom: Black 1pt solid; text-align: left"> </td><td id="xdx_980_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresAndExpirationsInPeriod_iN_di_c20260101__20260630_z8eyV2GHpm77" style="border-bottom: Black 1pt solid; text-align: right" title="Number of Shares, Expired/Cancelled">-</td><td style="padding-bottom: 1pt; text-align: left"> </td><td style="padding-bottom: 1pt"> </td> <td style="border-bottom: Black 1pt solid; text-align: left"> </td><td id="xdx_989_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresAndExpirationsInPeriodWeightedAverageExercisePrice_c20260101__20260630_zSYHwZxQmKq6" style="border-bottom: Black 1pt solid; text-align: right" title="Weighted Average Exercise Price, Expired/Cancelled">-</td><td style="padding-bottom: 1pt; text-align: left"> </td><td style="padding-bottom: 1pt"> </td> <td style="border-bottom: Black 1pt solid; text-align: left"> </td><td style="border-bottom: Black 1pt solid; text-align: right">-</td><td style="padding-bottom: 1pt; text-align: left"> </td></tr> <tr style="vertical-align: bottom; background-color: rgb(204,238,255)"> <td style="padding-bottom: 2.5pt">Outstanding at June 30, 2026</td><td style="padding-bottom: 2.5pt"> </td> <td style="border-bottom: Black 2.5pt double; text-align: left"> </td><td id="xdx_98B_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber_iE_pid_c20260101__20260630_z6Md6Zlja26c" style="border-bottom: Black 2.5pt double; text-align: right" title="Number of Shares, Outstanding">90</td><td style="padding-bottom: 2.5pt; text-align: left"> </td><td style="padding-bottom: 2.5pt"> </td> <td style="border-bottom: Black 2.5pt double; text-align: left">$</td><td id="xdx_984_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice_iE_c20260101__20260630_zSVKMd4Tl6Fl" style="border-bottom: Black 2.5pt double; text-align: right" title="Weighted Average Exercise Price, Outstanding">175,745.56</td><td style="padding-bottom: 2.5pt; text-align: left"> </td><td style="padding-bottom: 2.5pt"> </td> <td style="border-bottom: Black 2.5pt double; text-align: left"> </td><td style="border-bottom: Black 2.5pt double; text-align: right"><span id="xdx_90F_eus-gaap--SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2_dtY_c20260101__20260630_zkLGTgCY1RH5" title="Weighted Average Remaining Contractual Term, Outstanding">5.76</td><td style="padding-bottom: 2.5pt; text-align: left"> </td></tr> <tr style="vertical-align: bottom; background-color: White"> <td> </td><td> </td> <td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td><td> </td> <td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td><td> </td> <td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td></tr> <tr style="vertical-align: bottom; background-color: rgb(204,238,255)"> <td style="padding-bottom: 2.5pt">Exercisable at June 30, 2026</td><td style="padding-bottom: 2.5pt"> </td> <td style="border-bottom: Black 2.5pt double; text-align: left"> </td><td id="xdx_98F_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber_iI_c20260630_zxXLyL46ZUZk" style="border-bottom: Black 2.5pt double; text-align: right" title="Number of Shares, Exercisable">81</td><td style="padding-bottom: 2.5pt; text-align: left"> </td><td style="padding-bottom: 2.5pt"> </td> <td style="border-bottom: Black 2.5pt double; text-align: left">$</td><td id="xdx_986_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice_iI_c20260630_zIBlVlzGpphe" style="border-bottom: Black 2.5pt double; text-align: right" title="Weighted Average Exercise Price, Exercisable">193,259.08</td><td style="padding-bottom: 2.5pt; text-align: left"> </td><td style="padding-bottom: 2.5pt"> </td> <td style="border-bottom: Black 2.5pt double; text-align: left"> </td><td style="border-bottom: Black 2.5pt double; text-align: right"><span id="xdx_906_eus-gaap--SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableWeightedAverageRemainingContractualTerm1_dtY_c20260101__20260630_z9QhDsc3hwY3" title="Weighted Average Remaining Contractual Term, Exercisable">5.90</td><td style="padding-bottom: 2.5pt; text-align: left"> </td></tr> </table> Warrants The number of outstanding warrants issued by the Company as of June 30, 2026 is as follows: SCHEDULE OF OUTSTANDING WARRANTS <table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%"> <tr style="vertical-align: bottom"> <td style="border-bottom: Black 1pt solid; font-weight: bold">Warrant</td><td style="font-weight: bold; padding-bottom: 1pt"> </td> <td style="border-bottom: Black 1pt solid; font-weight: bold; text-align: center">Expiration Date</td><td style="font-weight: bold; padding-bottom: 1pt"> </td> <td colspan="2" style="border-bottom: Black 1pt solid; font-weight: bold; text-align: center">Exercise Price</td><td style="padding-bottom: 1pt; font-weight: bold"> </td><td style="font-weight: bold; padding-bottom: 1pt"> </td> <td colspan="2" style="border-bottom: Black 1pt solid; font-weight: bold; text-align: center">Number Outstanding</td><td style="padding-bottom: 1pt; font-weight: bold"> </td></tr> <tr style="vertical-align: bottom; background-color: rgb(204,238,255)"> <td style="width: 50%; text-align: left; padding-bottom: 1pt">GEM Common Stock Warrants</td><td style="width: 2%; padding-bottom: 1pt"> </td> <td style="width: 16%; text-align: center; padding-bottom: 1pt">8/11/2026</td><td style="width: 2%; padding-bottom: 1pt"> </td> <td style="padding-bottom: 1pt; width: 1%; text-align: left">$</td><td id="xdx_983_eus-gaap--ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1_iI_c20260630__us-gaap--ClassOfWarrantOrRightAxis__custom--GEMWarrantsMember_zCd6G4fLlw0b" style="padding-bottom: 1pt; width: 12%; text-align: right" title="Exercise price">42.23</td><td style="width: 1%; padding-bottom: 1pt; text-align: left"> </td><td style="width: 2%; padding-bottom: 1pt"> </td> <td style="border-bottom: Black 1pt solid; width: 1%; text-align: left"> </td><td id="xdx_98B_eus-gaap--ClassOfWarrantOrRightOutstanding_iI_c20260630__us-gaap--ClassOfWarrantOrRightAxis__custom--GEMWarrantsMember_zZyUisDDwso7" style="border-bottom: Black 1pt solid; width: 12%; text-align: right" title="Number outstanding">48</td><td style="width: 1%; padding-bottom: 1pt; text-align: left"> </td></tr> <tr style="vertical-align: bottom; background-color: White"> <td style="padding-bottom: 2.5pt">Total</td><td style="padding-bottom: 2.5pt"> </td> <td style="padding-bottom: 2.5pt"> </td><td style="padding-bottom: 2.5pt"> </td> <td style="padding-bottom: 2.5pt; text-align: left"> </td><td style="padding-bottom: 2.5pt; text-align: right"> </td><td style="padding-bottom: 2.5pt; text-align: left"> </td><td style="padding-bottom: 2.5pt"> </td> <td style="border-bottom: Black 2.5pt double; text-align: left"> </td><td id="xdx_98B_eus-gaap--ClassOfWarrantOrRightOutstanding_iI_c20260630_zFOdlp4DzZZ1" style="border-bottom: Black 2.5pt double; text-align: right" title="Number outstanding">48</td><td style="padding-bottom: 2.5pt; text-align: left"> </td></tr> </table>

5000000

200000000

0.0001

4000000

0.0001

5000

0.0001

10000000

0.03

50000000

1459503

27700000

834000

150

1500

10000

1345025

155000

0.07

15000

120000

1050000

459000

200

10000000

1100 11000000

770000

7307

361

198854

750

Merger and Reorganization (the “Amended Merger Agreement”). Under the Amended Merger Agreement, 80% of the Merger Consideration Shares (as defined in the Amended Merger Agreement) would be issued upon closing, and 20% of the Merger Consideration Shares would be held in reserve by flyExclusive until a final post-closing purchase price is determined

1080000

21880000

1598630

6724

5000000

3875

128764

1314068

63000

<p id="xdx_89D_eus-gaap--ScheduleOfShareBasedCompensationStockOptionsActivityTableTextBlock_zteam59GT462" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; text-align: justify; background-color: white">A summary of our stock option activity for the six months ended June 30, 2026 and 2025, is as follows: SCHEDULE OF STOCK OPTIONS ACTIVITY <table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%"> <tr style="vertical-align: bottom"> <td> </td><td style="padding-bottom: 1pt"> </td> <td colspan="2" style="border-bottom: Black 1pt solid; text-align: center">Number of Shares</td><td style="padding-bottom: 1pt"> </td><td style="padding-bottom: 1pt"> </td> <td colspan="2" style="border-bottom: Black 1pt solid; text-align: center">Weighted Average Exercise Price</td><td style="padding-bottom: 1pt"> </td><td style="padding-bottom: 1pt"> </td> <td colspan="2" style="border-bottom: Black 1pt solid; text-align: center">Weighted average Remaining Contractual Term</td><td style="padding-bottom: 1pt"> </td></tr> <tr style="vertical-align: bottom; background-color: rgb(204,238,255)"> <td style="width: 46%">Outstanding at December 31, 2024</td><td style="width: 2%"> </td> <td style="width: 1%; text-align: left"> </td><td id="xdx_984_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber_iS_pid_c20250101__20250630_zo7TqUM8hq59" style="width: 14%; text-align: right" title="Number of Shares, Outstanding">90</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td> <td style="width: 1%; text-align: left">$</td><td id="xdx_980_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice_iS_c20250101__20250630_ztkuybBjLUA9" style="width: 14%; text-align: right" title="Weighted Average Exercise Price, Outstanding">175,745.56</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td> <td style="width: 1%; text-align: left"> </td><td style="width: 14%; text-align: right"><span id="xdx_90B_eus-gaap--SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2_dtY_c20240101__20241231_zDOTgSPfkG1g" title="Weighted average Remaining Contractual Term, Ending">7.32</td><td style="width: 1%; text-align: left"> </td></tr> <tr style="vertical-align: bottom; background-color: White"> <td>Granted</td><td> </td> <td style="text-align: left"> </td><td id="xdx_98E_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross_pid_c20250101__20250630_zus0NtuObcF" style="text-align: right" title="Number of Shares, Granted">-</td><td style="text-align: left"> </td><td> </td> <td style="text-align: left"> </td><td id="xdx_988_eus-gaap--ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice_c20250101__20250630_zXkDRVNrhm75" style="text-align: right" title="Weighted Average Exercise Price, Granted">-</td><td style="text-align: left"> </td><td> </td> <td style="text-align: left"> </td><td style="text-align: right">-</td><td style="text-align: left"> </td></tr> <tr style="vertical-align: bottom; background-color: rgb(204,238,255)"> <td>Exercised</td><td> </td> <td style="text-align: left"> </td><td id="xdx_988_eus-gaap--StockIssuedDuringPeriodSharesStockOptionsExercised_c20250101__20250630_z5w90bidGrH8" style="text-align: right" title="Number of Shares, Exercised">-</td><td style="text-align: left"> </td><td> </td> <td style="text-align: left"> </td><td id="xdx_987_eus-gaap--ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice_pid_c20250101__20250630_zf37yfI9Hcgi" style="text-align: right" title="Weighted Average Exercise Price, Exercised">-</td><td style="text-align: left"> </td><td> </td> <td style="text-align: left"> </td><td style="text-align: right">-</td><td style="text-align: left"> </td></tr> <tr style="vertical-align: bottom; background-color: White"> <td style="padding-bottom: 1pt">Expired/Cancelled</td><td style="padding-bottom: 1pt"> </td> <td style="border-bottom: Black 1pt solid; text-align: left"> </td><td id="xdx_986_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresAndExpirationsInPeriod_iN_di_c20250101__20250630_zeeBnMYX7h6g" style="border-bottom: Black 1pt solid; text-align: right" title="Number of Shares, Expired/Cancelled">-</td><td style="padding-bottom: 1pt; text-align: left"> </td><td style="padding-bottom: 1pt"> </td> <td style="border-bottom: Black 1pt solid; text-align: left"> </td><td id="xdx_98E_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresAndExpirationsInPeriodWeightedAverageExercisePrice_c20250101__20250630_zyfpmjYLRhXc" style="border-bottom: Black 1pt solid; text-align: right" title="Weighted Average Exercise Price, Expired/Cancelled">-</td><td style="padding-bottom: 1pt; text-align: left"> </td><td style="padding-bottom: 1pt"> </td> <td style="border-bottom: Black 1pt solid; text-align: left"> </td><td style="border-bottom: Black 1pt solid; text-align: right">-</td><td style="padding-bottom: 1pt; text-align: left"> </td></tr> <tr style="vertical-align: bottom; background-color: rgb(204,238,255)"> <td style="padding-bottom: 2.5pt">Outstanding at June 30, 2025</td><td style="padding-bottom: 2.5pt"> </td> <td style="border-bottom: Black 2.5pt double; text-align: left"> </td><td id="xdx_98E_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber_iE_pid_c20250101__20250630_zIDYhZ3kBvlf" style="border-bottom: Black 2.5pt double; text-align: right" title="Number of Shares, Outstanding">90</td><td style="padding-bottom: 2.5pt; text-align: left"> </td><td style="padding-bottom: 2.5pt"> </td> <td style="border-bottom: Black 2.5pt double; text-align: left">$</td><td id="xdx_986_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice_iE_c20250101__20250630_zP9rJTWJPkg6" style="border-bottom: Black 2.5pt double; text-align: right" title="Weighted Average Exercise Price, Outstanding">175,745.56</td><td style="padding-bottom: 2.5pt; text-align: left"> </td><td style="padding-bottom: 2.5pt"> </td> <td style="border-bottom: Black 2.5pt double; text-align: left"> </td><td style="border-bottom: Black 2.5pt double; text-align: right"><span id="xdx_90F_eus-gaap--SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2_dtY_c20250101__20250630_zyKRNWyMPuZc" title="Weighted average Remaining Contractual Term, Ending">6.82</td><td style="padding-bottom: 2.5pt; text-align: left"> </td></tr> </table> <table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%"> <tr style="vertical-align: bottom"> <td> </td><td style="padding-bottom: 1pt"> </td> <td colspan="2" style="border-bottom: Black 1pt solid; text-align: center">Number of Shares</td><td style="padding-bottom: 1pt"> </td><td style="padding-bottom: 1pt"> </td> <td colspan="2" style="border-bottom: Black 1pt solid; text-align: center">Weighted Average Exercise Price</td><td style="padding-bottom: 1pt"> </td><td style="padding-bottom: 1pt"> </td> <td colspan="2" style="border-bottom: Black 1pt solid; text-align: center">Weighted average Remaining Contractual Term</td><td style="padding-bottom: 1pt"> </td></tr> <tr style="vertical-align: bottom; background-color: rgb(204,238,255)"> <td style="width: 46%">Outstanding at December 31, 2025</td><td style="width: 2%"> </td> <td style="width: 1%; text-align: left"> </td><td id="xdx_986_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber_iS_pid_c20260101__20260630_zUok51qnE3di" style="width: 14%; text-align: right" title="Number of Shares, Outstanding">90</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td> <td style="width: 1%; text-align: left">$</td><td id="xdx_98B_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice_iS_c20260101__20260630_z2YR2erMwfgg" style="width: 14%; text-align: right" title="Weighted Average Exercise Price, Outstanding">175,745.56</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td> <td style="width: 1%; text-align: left"> </td><td style="width: 14%; text-align: right"><span id="xdx_904_eus-gaap--SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2_dtY_c20250101__20251231_zuoqqCDWVjsg" title="Weighted average Remaining Contractual Term, Outstanding">6.32</td><td style="width: 1%; text-align: left"> </td></tr> <tr style="vertical-align: bottom; background-color: White"> <td>Granted</td><td> </td> <td style="text-align: left"> </td><td id="xdx_98A_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross_pid_c20260101__20260630_zk0E2Kx5BDMc" style="text-align: right" title="Number of Shares, Granted">-</td><td style="text-align: left"> </td><td> </td> <td style="text-align: left"> </td><td id="xdx_989_eus-gaap--ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice_c20260101__20260630_zJAON3Uuyp91" style="text-align: right" title="Weighted Average Exercise Price, Granted">-</td><td style="text-align: left"> </td><td> </td> <td style="text-align: left"> </td><td style="text-align: right">-</td><td style="text-align: left"> </td></tr> <tr style="vertical-align: bottom; background-color: rgb(204,238,255)"> <td>Exercised</td><td> </td> <td style="text-align: left"> </td><td id="xdx_983_eus-gaap--StockIssuedDuringPeriodSharesStockOptionsExercised_pid_c20260101__20260630_zjaYRJHJgzr6" style="text-align: right" title="Number of Shares, Exercised">-</td><td style="text-align: left"> </td><td> </td> <td style="text-align: left"> </td><td id="xdx_981_eus-gaap--ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice_pid_c20260101__20260630_zjNSxH3f4kR1" style="text-align: right" title="Weighted Average Exercise Price, Exercised">-</td><td style="text-align: left"> </td><td> </td> <td style="text-align: left"> </td><td style="text-align: right">-</td><td style="text-align: left"> </td></tr> <tr style="vertical-align: bottom; background-color: White"> <td style="padding-bottom: 1pt">Expired/Cancelled</td><td style="padding-bottom: 1pt"> </td> <td style="border-bottom: Black 1pt solid; text-align: left"> </td><td id="xdx_980_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresAndExpirationsInPeriod_iN_di_c20260101__20260630_z8eyV2GHpm77" style="border-bottom: Black 1pt solid; text-align: right" title="Number of Shares, Expired/Cancelled">-</td><td style="padding-bottom: 1pt; text-align: left"> </td><td style="padding-bottom: 1pt"> </td> <td style="border-bottom: Black 1pt solid; text-align: left"> </td><td id="xdx_989_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresAndExpirationsInPeriodWeightedAverageExercisePrice_c20260101__20260630_zSYHwZxQmKq6" style="border-bottom: Black 1pt solid; text-align: right" title="Weighted Average Exercise Price, Expired/Cancelled">-</td><td style="padding-bottom: 1pt; text-align: left"> </td><td style="padding-bottom: 1pt"> </td> <td style="border-bottom: Black 1pt solid; text-align: left"> </td><td style="border-bottom: Black 1pt solid; text-align: right">-</td><td style="padding-bottom: 1pt; text-align: left"> </td></tr> <tr style="vertical-align: bottom; background-color: rgb(204,238,255)"> <td style="padding-bottom: 2.5pt">Outstanding at June 30, 2026</td><td style="padding-bottom: 2.5pt"> </td> <td style="border-bottom: Black 2.5pt double; text-align: left"> </td><td id="xdx_98B_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber_iE_pid_c20260101__20260630_z6Md6Zlja26c" style="border-bottom: Black 2.5pt double; text-align: right" title="Number of Shares, Outstanding">90</td><td style="padding-bottom: 2.5pt; text-align: left"> </td><td style="padding-bottom: 2.5pt"> </td> <td style="border-bottom: Black 2.5pt double; text-align: left">$</td><td id="xdx_984_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice_iE_c20260101__20260630_zSVKMd4Tl6Fl" style="border-bottom: Black 2.5pt double; text-align: right" title="Weighted Average Exercise Price, Outstanding">175,745.56</td><td style="padding-bottom: 2.5pt; text-align: left"> </td><td style="padding-bottom: 2.5pt"> </td> <td style="border-bottom: Black 2.5pt double; text-align: left"> </td><td style="border-bottom: Black 2.5pt double; text-align: right"><span id="xdx_90F_eus-gaap--SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2_dtY_c20260101__20260630_zkLGTgCY1RH5" title="Weighted Average Remaining Contractual Term, Outstanding">5.76</td><td style="padding-bottom: 2.5pt; text-align: left"> </td></tr> <tr style="vertical-align: bottom; background-color: White"> <td> </td><td> </td> <td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td><td> </td> <td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td><td> </td> <td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td></tr> <tr style="vertical-align: bottom; background-color: rgb(204,238,255)"> <td style="padding-bottom: 2.5pt">Exercisable at June 30, 2026</td><td style="padding-bottom: 2.5pt"> </td> <td style="border-bottom: Black 2.5pt double; text-align: left"> </td><td id="xdx_98F_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber_iI_c20260630_zxXLyL46ZUZk" style="border-bottom: Black 2.5pt double; text-align: right" title="Number of Shares, Exercisable">81</td><td style="padding-bottom: 2.5pt; text-align: left"> </td><td style="padding-bottom: 2.5pt"> </td> <td style="border-bottom: Black 2.5pt double; text-align: left">$</td><td id="xdx_986_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice_iI_c20260630_zIBlVlzGpphe" style="border-bottom: Black 2.5pt double; text-align: right" title="Weighted Average Exercise Price, Exercisable">193,259.08</td><td style="padding-bottom: 2.5pt; text-align: left"> </td><td style="padding-bottom: 2.5pt"> </td> <td style="border-bottom: Black 2.5pt double; text-align: left"> </td><td style="border-bottom: Black 2.5pt double; text-align: right"><span id="xdx_906_eus-gaap--SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableWeightedAverageRemainingContractualTerm1_dtY_c20260101__20260630_z9QhDsc3hwY3" title="Weighted Average Remaining Contractual Term, Exercisable">5.90</td><td style="padding-bottom: 2.5pt; text-align: left"> </td></tr> </table>

175745.56

P7Y3M25D

175745.56

P6Y9M25D

175745.56

P6Y3M25D

175745.56

P5Y9M3D

193259.08

P5Y10M24D

The number of outstanding warrants issued by the Company as of June 30, 2026 is as follows: SCHEDULE OF OUTSTANDING WARRANTS <table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%"> <tr style="vertical-align: bottom"> <td style="border-bottom: Black 1pt solid; font-weight: bold">Warrant</td><td style="font-weight: bold; padding-bottom: 1pt"> </td> <td style="border-bottom: Black 1pt solid; font-weight: bold; text-align: center">Expiration Date</td><td style="font-weight: bold; padding-bottom: 1pt"> </td> <td colspan="2" style="border-bottom: Black 1pt solid; font-weight: bold; text-align: center">Exercise Price</td><td style="padding-bottom: 1pt; font-weight: bold"> </td><td style="font-weight: bold; padding-bottom: 1pt"> </td> <td colspan="2" style="border-bottom: Black 1pt solid; font-weight: bold; text-align: center">Number Outstanding</td><td style="padding-bottom: 1pt; font-weight: bold"> </td></tr> <tr style="vertical-align: bottom; background-color: rgb(204,238,255)"> <td style="width: 50%; text-align: left; padding-bottom: 1pt">GEM Common Stock Warrants</td><td style="width: 2%; padding-bottom: 1pt"> </td> <td style="width: 16%; text-align: center; padding-bottom: 1pt">8/11/2026</td><td style="width: 2%; padding-bottom: 1pt"> </td> <td style="padding-bottom: 1pt; width: 1%; text-align: left">$</td><td id="xdx_983_eus-gaap--ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1_iI_c20260630__us-gaap--ClassOfWarrantOrRightAxis__custom--GEMWarrantsMember_zCd6G4fLlw0b" style="padding-bottom: 1pt; width: 12%; text-align: right" title="Exercise price">42.23</td><td style="width: 1%; padding-bottom: 1pt; text-align: left"> </td><td style="width: 2%; padding-bottom: 1pt"> </td> <td style="border-bottom: Black 1pt solid; width: 1%; text-align: left"> </td><td id="xdx_98B_eus-gaap--ClassOfWarrantOrRightOutstanding_iI_c20260630__us-gaap--ClassOfWarrantOrRightAxis__custom--GEMWarrantsMember_zZyUisDDwso7" style="border-bottom: Black 1pt solid; width: 12%; text-align: right" title="Number outstanding">48</td><td style="width: 1%; padding-bottom: 1pt; text-align: left"> </td></tr> <tr style="vertical-align: bottom; background-color: White"> <td style="padding-bottom: 2.5pt">Total</td><td style="padding-bottom: 2.5pt"> </td> <td style="padding-bottom: 2.5pt"> </td><td style="padding-bottom: 2.5pt"> </td> <td style="padding-bottom: 2.5pt; text-align: left"> </td><td style="padding-bottom: 2.5pt; text-align: right"> </td><td style="padding-bottom: 2.5pt; text-align: left"> </td><td style="padding-bottom: 2.5pt"> </td> <td style="border-bottom: Black 2.5pt double; text-align: left"> </td><td id="xdx_98B_eus-gaap--ClassOfWarrantOrRightOutstanding_iI_c20260630_zFOdlp4DzZZ1" style="border-bottom: Black 2.5pt double; text-align: right" title="Number outstanding">48</td><td style="padding-bottom: 2.5pt; text-align: left"> </td></tr> </table>

2026-08-11

42.23

NOTE 7 – RELATED PARTY TRANSACTIONS See Note 4 for discussion of the Company’s related party investment in Sponsor. Sponsor was founded and organized by certain of the Company’s executive officers and directors, who also serve as officers or directors of AI Acquisition, with capital commitments from Sponsor’s founders and the Company. Commencing on the effective date of AI Acquisition’s IPO, the Sponsor agreed to pay the Company a total of up to $<span id="xdx_905_eus-gaap--PaymentForAdministrativeFees_c20260101__20260630__us-gaap--RelatedPartyTransactionsByRelatedPartyAxis__custom--AIIASponsorLtdMember_zSnJUQhOxOI6" title="Payment for office space, utilities, secretarial and administrative support">10,000 per month for office space, utilities, secretarial and administrative support to the Sponsor and AI Acquisition. Upon completion of AI Acquisition’s initial business combination or AI Acquisition’s liquidation, the Sponsor will cease paying these monthly fees. For the six months ended June 30, 2026, the Company recorded income of $60,000 from the Sponsor under the Administrative Services Agreement, which is included in other income in the consolidated statements of operations. As of June 30, 2026 and December 31, 2025, the Company has recorded a receivable from Sponsor of $0 and $30,000, respectively, which is included in accounts receivable in the consolidated balance sheets.

10000

60000

30000

NOTE 8 – FAIR VALUE OF FINANCIAL INSTRUMENTS The carrying amount of the Company’s financial instruments, except for other investments discussed in Note 4, consists of cash and cash equivalents, accounts receivable, and accounts payable approximate fair value due to their short-term nature.

NOTE 9 – DEFERRED REVENUE Changes in deferred revenue for the six months ended June 30, 2026 were as follows: SCHEDULE OF DEFERRED REVENUE <table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 70%"> <tr style="vertical-align: bottom; background-color: rgb(204,238,255)"> <td style="width: 80%">Deferred revenue as of December 31, 2025</td><td style="width: 2%"> </td> <td style="width: 1%; text-align: left">$</td><td id="xdx_98D_eus-gaap--DeferredRevenueCurrent_iS_c20260101__20260630_zgt3CoyhDzLa" style="width: 16%; text-align: right" title="Deferred revenue as of December 31, 2025">443,126</td><td style="width: 1%; text-align: left"> </td></tr> <tr style="vertical-align: bottom; background-color: White"> <td style="padding-left: 10pt; text-align: left">Amounts deferred during the period</td><td> </td> <td style="text-align: left"> </td><td id="xdx_983_eus-gaap--ContractWithCustomerLiabilityChangeInTimeframePerformanceObligationSatisfiedRevenueRecognized_c20260101__20260630_z5AFaSWi27Id" style="text-align: right" title="Amounts deferred during the year">409,432</td><td style="text-align: left"> </td></tr> <tr style="vertical-align: bottom; background-color: rgb(204,238,255)"> <td style="padding-left: 10pt; text-align: left">Revenue recognized from amounts included in the deferred revenue beginning balance</td><td> </td> <td style="text-align: left"> </td><td id="xdx_983_eus-gaap--ContractWithCustomerLiabilityRevenueRecognized_c20260101__20260630_zlyyDdOHIeO2" style="text-align: right" title="Revenue recognized from amounts included in the deferred revenue beginning balance">(343,126</td><td style="text-align: left">)</td></tr> <tr style="vertical-align: bottom; background-color: White"> <td style="padding-left: 10pt; text-align: left; padding-bottom: 1pt">Revenue from current period sales</td><td style="padding-bottom: 1pt"> </td> <td style="border-bottom: Black 1pt solid; text-align: left"> </td><td id="xdx_98C_ecustom--RevenueFromCurrentPeriodSales_c20260101__20260630_zvhCS0z48wKj" style="border-bottom: Black 1pt solid; text-align: right" title="Revenue from current period sales">(239,619</td><td style="padding-bottom: 1pt; text-align: left">)</td></tr> <tr style="vertical-align: bottom; background-color: rgb(204,238,255)"> <td style="padding-bottom: 2.5pt">Deferred revenue as of June 30, 2026</td><td style="padding-bottom: 2.5pt"> </td> <td style="border-bottom: Black 2.5pt double; text-align: left">$</td><td id="xdx_985_eus-gaap--DeferredRevenueCurrent_iE_c20260101__20260630_zPLiYJ4aYZw3" style="border-bottom: Black 2.5pt double; text-align: right" title="Deferred revenue as of March 31, 2026">269,813</td><td style="padding-bottom: 2.5pt; text-align: left"> </td></tr> </table>

Changes in deferred revenue for the six months ended June 30, 2026 were as follows: SCHEDULE OF DEFERRED REVENUE <table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 70%"> <tr style="vertical-align: bottom; background-color: rgb(204,238,255)"> <td style="width: 80%">Deferred revenue as of December 31, 2025</td><td style="width: 2%"> </td> <td style="width: 1%; text-align: left">$</td><td id="xdx_98D_eus-gaap--DeferredRevenueCurrent_iS_c20260101__20260630_zgt3CoyhDzLa" style="width: 16%; text-align: right" title="Deferred revenue as of December 31, 2025">443,126</td><td style="width: 1%; text-align: left"> </td></tr> <tr style="vertical-align: bottom; background-color: White"> <td style="padding-left: 10pt; text-align: left">Amounts deferred during the period</td><td> </td> <td style="text-align: left"> </td><td id="xdx_983_eus-gaap--ContractWithCustomerLiabilityChangeInTimeframePerformanceObligationSatisfiedRevenueRecognized_c20260101__20260630_z5AFaSWi27Id" style="text-align: right" title="Amounts deferred during the year">409,432</td><td style="text-align: left"> </td></tr> <tr style="vertical-align: bottom; background-color: rgb(204,238,255)"> <td style="padding-left: 10pt; text-align: left">Revenue recognized from amounts included in the deferred revenue beginning balance</td><td> </td> <td style="text-align: left"> </td><td id="xdx_983_eus-gaap--ContractWithCustomerLiabilityRevenueRecognized_c20260101__20260630_zlyyDdOHIeO2" style="text-align: right" title="Revenue recognized from amounts included in the deferred revenue beginning balance">(343,126</td><td style="text-align: left">)</td></tr> <tr style="vertical-align: bottom; background-color: White"> <td style="padding-left: 10pt; text-align: left; padding-bottom: 1pt">Revenue from current period sales</td><td style="padding-bottom: 1pt"> </td> <td style="border-bottom: Black 1pt solid; text-align: left"> </td><td id="xdx_98C_ecustom--RevenueFromCurrentPeriodSales_c20260101__20260630_zvhCS0z48wKj" style="border-bottom: Black 1pt solid; text-align: right" title="Revenue from current period sales">(239,619</td><td style="padding-bottom: 1pt; text-align: left">)</td></tr> <tr style="vertical-align: bottom; background-color: rgb(204,238,255)"> <td style="padding-bottom: 2.5pt">Deferred revenue as of June 30, 2026</td><td style="padding-bottom: 2.5pt"> </td> <td style="border-bottom: Black 2.5pt double; text-align: left">$</td><td id="xdx_985_eus-gaap--DeferredRevenueCurrent_iE_c20260101__20260630_zPLiYJ4aYZw3" style="border-bottom: Black 2.5pt double; text-align: right" title="Deferred revenue as of March 31, 2026">269,813</td><td style="padding-bottom: 2.5pt; text-align: left"> </td></tr> </table>

443126

409432

-343126

-239619

269813

NOTE 10 – SUBSEQUENT EVENTS The Company has evaluated subsequent events that occurred after June 30, 2026 through August 14, 2026, the date of these consolidated financial statements were available to be issued, and noted no additional events requiring recognition or disclosure, except as identified below. Spin-Off On July 13, 2026 (the “Distribution Date”), the Company completed the Spin-Off of its fractional and jet card business. The transaction was implemented through the distribution of shares of SpinCo to holders of Jet.AI common stock and was structured as a tax-free Spin-Off for U.S. federal income tax purposes. The Distribution was accounted for as a reverse spinoff in accordance with ASC 505-60, Spinoffs and Reverse Spinoffs. <span id="xdx_908_eus-gaap--SubsequentEventDescription_c20260713__20260713__us-gaap--SubsequentEventTypeAxis__us-gaap--SubsequentEventMember__us-gaap--BusinessAcquisitionAxis__custom--JetAISpinCoIncMember__us-gaap--RelatedPartyTransactionsByRelatedPartyAxis__custom--FlyXMergerSubIncMember_zy07hSODqLM3" title="Spin-off description">Prior to the Merger and pursuant to the transaction documents, the Company transferred the business, operations, services, and activities of the Company’s fractional and jet card business to SpinCo and then distributed all of the outstanding shares of SpinCo Common Stock to the Company’s stockholders of record as of July 6, 2026, on pro rata basis (as previously defined, the “Distribution”). At the effective time of the Merger, the issued and outstanding shares of SpinCo Common Stock were automatically converted into the right to receive shares of flyExclusive’s Class A common stock (“flyExclusive Common Stock”) consisting of: (i) 5,676,892 shares of flyExclusive Common Stock, based on an exchange ratio of approximately 2.9002 shares of flyExclusive Common Stock for each share of SpinCo Common Stock (the “Closing Shares”), together with cash in lieu of any fractional Closing Shares, and (ii) <span id="xdx_900_eus-gaap--CommonStockSharesIssued_iI_c20260713__us-gaap--SubsequentEventTypeAxis__us-gaap--SubsequentEventMember__us-gaap--RelatedPartyTransactionsByRelatedPartyAxis__custom--FlyXMergerSubIncMember_zEDZcUzViTJj" title="Common stock, shares issued">1,419,223 shares of flyExclusive Common Stock, based on an exchange ratio of approximately <span id="xdx_90D_ecustom--ExchangeOfCommonStock_iI_c20260713__us-gaap--SubsequentEventTypeAxis__us-gaap--SubsequentEventMember__us-gaap--RelatedPartyTransactionsByRelatedPartyAxis__custom--FlyXMergerSubIncMember_zHq1pqFlXoB6" title="Common stock exchanged">0.7251 shares of flyExclusive Common Stock for each share of SpinCo Common Stock (the “Reserve Shares” and, together with the Closing Shares, the “Merger Consideration Shares”), together with cash in lieu of any fractional Reserve Shares. The Closing Shares represent 80% of the Merger Consideration Shares and the Reserve Shares represent 20% of the Merger Consideration Shares, with the aggregate amount of Merger Consideration Shares determined based on the initial calculation of the purchase price at closing of $16,175,595 (the “Initial Purchase Price”), which includes an Applicable Premium Percentage (as defined in the Amended Merger Agreement) of <span id="xdx_908_eus-gaap--BusinessAcquisitionPercentageOfVotingInterestsAcquired_iI_pid_dp_uPure_c20260713__us-gaap--SubsequentEventTypeAxis__us-gaap--SubsequentEventMember__us-gaap--BusinessAcquisitionAxis__custom--FlyXMergerSubIncMember_zKFvIxuIdZG6" title="Purchase price percentage">115%. The Reserve Shares are being held in reserve by flyExclusive until the final Purchase Price is determined post-closing, which is expected to occur within 120 days following the closing. The number of Reserve Shares to be issued post-closing, if any, will be based on the final Purchase Price. In addition to the Merger Consideration Shares, if the final Purchase Price is equal to or greater than $<span id="xdx_90E_eus-gaap--BusinessCombinationPriceOfAcquisitionExpected_c20260713__20260713__us-gaap--SubsequentEventTypeAxis__us-gaap--SubsequentEventMember__us-gaap--RelatedPartyTransactionsByRelatedPartyAxis__custom--FlyXMergerSubIncMember_zhi3STK440hi" title="Purchase price">16,225,595, then flyExclusive will issue an additional number of shares of FLYX Stock in an amount up to <span id="xdx_900_eus-gaap--BusinessAcquisitionPercentageOfVotingInterestsAcquired_iI_pid_dp_uPure_c20260713__us-gaap--SubsequentEventTypeAxis__us-gaap--SubsequentEventMember__us-gaap--BusinessAcquisitionAxis__custom--FlyXMergerSubIncMember__srt--RangeAxis__srt--MaximumMember_zbZGLWmB1Zv" title="Purchase price percentage">20% of the Merger Consideration Shares (the “Additional Merger Consideration Shares”), based on the amount by which the final Purchase Price exceeds the Initial Purchase Price. The expected carrying value of the net assets distributed to SpinCo on the Distribution Date was approximately $<span id="xdx_908_eus-gaap--AssetsNet_iI_pn5n6_c20260713__us-gaap--SubsequentEventTypeAxis__us-gaap--SubsequentEventMember__us-gaap--BusinessAcquisitionAxis__custom--JetAISpinCoIncMember_zN6WEzuPET61" title="Carrying value of net asset">14.1 million, and the Distribution is expected to result in a reduction in the Company’s stockholders’ equity of approximately $<span id="xdx_90D_eus-gaap--StockholdersEquity_iI_pn5n6_c20260713__us-gaap--SubsequentEventTypeAxis__us-gaap--SubsequentEventMember__us-gaap--BusinessAcquisitionAxis__custom--JetAISpinCoIncMember_z4dho4lgJST4" title="Stockholders equity">18.4 million, consisting of the carrying value of the net assets distributed of approximately $<span id="xdx_908_eus-gaap--AssetsNet_iI_pn5n6_c20260713__us-gaap--SubsequentEventTypeAxis__us-gaap--SubsequentEventMember__us-gaap--BusinessAcquisitionAxis__custom--JetAISpinCoIncMember_zKECoNaUaLLj" title="Carrying value of net asset">14.1 million, transaction expenses of approximately $<span id="xdx_907_eus-gaap--RelatedPartyTransactionAmountsOfTransaction_pn5n6_c20260713__20260713__us-gaap--SubsequentEventTypeAxis__us-gaap--SubsequentEventMember__us-gaap--BusinessAcquisitionAxis__custom--JetAISpinCoIncMember_znhHgHdj9bH8" title="Transaction expenses">3.8 million, and other adjustments of approximately $<span id="xdx_90A_ecustom--OtherAdjustments_pn5n6_c20260713__20260713__us-gaap--SubsequentEventTypeAxis__us-gaap--SubsequentEventMember__us-gaap--BusinessAcquisitionAxis__custom--JetAISpinCoIncMember_zWOT5GUVMvc9" title="Other adjustments">0.5 million. These amounts are preliminary and remain subject to adjustment in connection with the post-closing determination of the final Purchase Price and the resulting final number of Merger Consideration Shares, which is expected to occur within 120 days following the closing. Management has concluded that the disposition of the fractional and jet card business represents a strategic shift that will have a major effect on the Company’s operations and financial results. Following the Distribution and the Merger, the Company retained its aviation software and whole-aircraft brokerage operations, its interest in the data center joint venture, and its beneficial interest in AI Acquisition. Other Events In July 2026, the Company sold an aggregate of <span id="xdx_90F_eus-gaap--SaleOfStockNumberOfSharesIssuedInTransaction_c20260701__20260731__us-gaap--SubsequentEventTypeAxis__us-gaap--SubsequentEventMember__us-gaap--TypeOfArrangementAxis__custom--ATMSalesAgreementMember_zmgMouP2GEP4" title="Number of shares sold">1,662,611 shares of common stock under the 2025 ATM Sales Agreement for gross proceeds of approximately $<span id="xdx_907_eus-gaap--ProceedsFromIssuanceOfCommonStock_pn5n6_c20260701__20260731__us-gaap--SubsequentEventTypeAxis__us-gaap--SubsequentEventMember__us-gaap--TypeOfArrangementAxis__custom--ATMSalesAgreementMember_zgQk5Soh7Shk" title="Gross proceeds from offering">6.8 million, before deducting placement agent’s fees and other estimated offering expenses payable by the Company of approximately $<span id="xdx_903_eus-gaap--OtherExpenses_c20260701__20260731__us-gaap--SubsequentEventTypeAxis__us-gaap--SubsequentEventMember__us-gaap--TypeOfArrangementAxis__custom--ATMSalesAgreementMember_z257lweEo8Bf" title="Offering expenses payable">204,000. In July 2026, the Company entered into an amendment to the 2024 Maxim Engagement Letter to replace the Success Fee with an additional stock fee of 100,000 shares, which were issued upon execution of the amendment. On July 28, 2026, the Company funded a $1,750,000 investment in StratGrid Inc. (“StratGrid”), a Calgary, Alberta-based developer of behind-the-meter, natural gas-powered data center infrastructure, through SG Canada InvestCo LLC (“InvestCo”), a joint venture between the Company and Blackbird Investment Management LLC, in which the Company currently holds <span id="xdx_901_eus-gaap--SharebasedCompensationArrangementBySharebasedPaymentAwardPurchasePriceOfCommonStockPercent_pid_dp_uPure_c20260728__20260728__us-gaap--SubsequentEventTypeAxis__us-gaap--SubsequentEventMember__dei--LegalEntityAxis__custom--StratGridIncMember_zOC5C6csI6Gf" title="Common stock percentage">60% of all issued and outstanding equity interests. The Company’s $1,750,000 strategic investment implies that InvestCo now holds approximately <span id="xdx_90F_eus-gaap--InvestmentOwnedPercentOfNetAssets_iI_pid_dp_uPure_c20260728__us-gaap--SubsequentEventTypeAxis__us-gaap--SubsequentEventMember__dei--LegalEntityAxis__custom--StratGridIncMember_zYZzvKGyDg7b" title="Investment percentage">26% of the issued and outstanding common equity interests of StratGrid on a fully vested basis.

Prior to the Merger and pursuant to the transaction documents, the Company transferred the business, operations, services, and activities of the Company’s fractional and jet card business to SpinCo and then distributed all of the outstanding shares of SpinCo Common Stock to the Company’s stockholders of record as of July 6, 2026, on pro rata basis (as previously defined, the “Distribution”). At the effective time of the Merger, the issued and outstanding shares of SpinCo Common Stock were automatically converted into the right to receive shares of flyExclusive’s Class A common stock (“flyExclusive Common Stock”) consisting of: (i) 5,676,892 shares of flyExclusive Common Stock, based on an exchange ratio of approximately 2.9002 shares of flyExclusive Common Stock for each share of SpinCo Common Stock (the “Closing Shares”), together with cash in lieu of any fractional Closing Shares, and (ii) 1,419,223 shares of flyExclusive Common Stock, based on an exchange ratio of approximately 0.7251 shares of flyExclusive Common Stock for each share of SpinCo Common Stock (the “Reserve Shares” and, together with the Closing Shares, the “Merger Consideration Shares”), together with cash in lieu of any fractional Reserve Shares. The Closing Shares represent 80% of the Merger Consideration Shares and the Reserve Shares represent 20% of the Merger Consideration Shares, with the aggregate amount of Merger Consideration Shares determined based on the initial calculation of the purchase price at closing of $16,175,595 (the “Initial Purchase Price”), which includes an Applicable Premium Percentage (as defined in the Amended Merger Agreement) of 115%.

5676892

2.9002

1419223

0.7251

16175595

1.15

16225595

0.20

14100000

18400000

14100000

3800000

500000

1662611

6800000

204000

100000

1750000

0.60

1750000

0.26

false false false false false false