| Schedule of Business Segments |
The following tables reflect the results of operations from our business segments for the periods indicated below (in thousands): | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, 2026 | | UAS | | ADS | | Unallocated Costs | | Total | | Revenue | $ | 32,449 | | | $ | — | | | $ | — | | | $ | 32,449 | | | Less: | | | | | | | | | Cost of revenue | 26,806 | | | — | | | — | | | 26,806 | | | Research and development | 61 | | | 516 | | | — | | | 577 | | | Sales and marketing (1) | 1,584 | | | 22 | | | 285 | | | 1,891 | | | General and administrative (2) | 1,840 | | | 362 | | | 5,920 | | | 8,122 | | | Segment Adjusted EBITDA | $ | 2,158 | | | $ | (900) | | | $ | (6,205) | | | (4,947) | | | Reconciling items to consolidated loss from continuing operations before income taxes | | | | | | | | | Depreciation and amortization | | | | | | | (271) | | | Interest expense, net | | | | | | | (148) | | | Merger and acquisition transaction costs | | | | | | | (90) | | | Stock-based compensation expense | | | | | | | (3,774) | | | Change in fair value of warrant liability | | | | | | | 8,413 | | | Other | | | | | | | (33) | | | Consolidated loss from continuing operations before income taxes | | | | | | | $ | (850) | |
(1) The difference between this significant segment expense and “Sales and marketing” within the Company’s Consolidated Statements of Operations relates to stock-based compensation ($0.08 million). (2) The difference between this significant segment expense and “General and administrative” within the Company’s Consolidated Statements of Operations relates to stock-based compensation ($3.7 million) and depreciation ($0.04 million). | | | | | | | | | | | | | | | | | | | | | | | | | Six Months Ended June 30, 2026 | | UAS | | ADS | | Unallocated Costs | | Total | | Revenue | $ | 60,145 | | | $ | — | | | $ | — | | | $ | 60,145 | | | | | | | | | | | Cost of revenue | 49,356 | | | — | | | — | | | 49,356 | | | Research and development (1) | 108 | | | 1,408 | | | — | | | 1,516 | | | Sales and marketing (2) | 3,010 | | | 31 | | | 799 | | | 3,840 | | | General and administrative (3) | 3,707 | | | 725 | | | 11,384 | | | 15,816 | | | Segment Adjusted EBITDA | $ | 3,964 | | | $ | (2,164) | | | $ | (12,183) | | | (10,383) | | | Reconciling items to consolidated loss from continuing operations before income taxes | | | | | | | | | Depreciation and amortization | | | | | | | (550) | | | Interest expense, net | | | | | | | (302) | | | Merger and acquisition transaction costs | | | | | | | (90) | | | Stock-based compensation expense | | | | | | | (8,449) | | | Change in fair value of warrant liability | | | | | | | (13,034) | | | Other | | | | | | | 212 | | | Consolidated loss from continuing operations before income taxes | | | | | | | $ | (32,596) | |
(1) The difference between this significant segment expense and “Research and development” within the Company’s Consolidated Statements of Operations relates to stock-based compensation ($0.3 million). (2) The difference between this significant segment expense and “Sales and marketing” within the Company’s Consolidated Statements of Operations relates to stock-based compensation ($0.5 million). (3) The difference between this significant segment expense and “General and administrative” within the Company’s Consolidated Statements of Operations relates to stock-based compensation ($7.7 million) and depreciation ($0.09 million). | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, 2025 | | Commercial Aviation | | Unallocated Costs | | Total | | Operating expenses | | | | | | | Research and development | $ | 1,380 | | | $ | — | | | $ | 1,380 | | | Sales and marketing | 280 | | | 654 | | | 934 | | General and administrative(1) | 138 | | | 3,336 | | | 3,474 | | Other expenses(2) | 8 | | | — | | | 8 | | | Total operating expenses | 1,806 | | | 3,990 | | | 5,796 | | | Loss from operations | (1,806) | | | (3,990) | | | (5,796) | | | Other expense | — | | | (9,719) | | | (9,719) | | | Net loss from continuing operations before income tax | (1,806) | | | (13,709) | | | (15,515) | | | Income tax expense | — | | | (9) | | | (9) | | | Net loss from continuing operations | $ | (1,806) | | | $ | (13,718) | | | $ | (15,524) | |
| | | | | | | | | | | | | | | | | | | Six Months Ended June 30, 2025 | | Commercial Aviation | | Unallocated Costs | | Total | | Operating expenses | | | | | | | Research and development | $ | 2,504 | | | $ | — | | | $ | 2,504 | | | Sales and marketing | 333 | | | 876 | | | 1,209 | | General and administrative(1) | 687 | | | 9,583 | | | 10,270 | | Other expenses(2) | 16 | | | — | | | 16 | | | Total operating expenses | 3,540 | | | 10,459 | | | 13,999 | | | Loss from operations | (3,540) | | | (10,459) | | | (13,999) | | | Other expense | — | | | (12,214) | | | (12,214) | | | Net loss from continuing operations before income tax | (3,540) | | | (22,673) | | | (26,213) | | | Income tax benefit | — | | | 6 | | | 6 | | | Net loss from continuing operations | $ | (3,540) | | | $ | (22,667) | | | $ | (26,207) | |
(1)Unallocated general and administrative costs primarily consist of stock compensation, personnel expenses, professional fees, and public company costs. (2)Other expenses include amortization of intangibles.
|