XML 102 R52.htm IDEA: XBRL DOCUMENT v3.26.1
Goodwill (Details Narrative) - USD ($)
$ in Millions
1 Months Ended
Oct. 01, 2025
Oct. 01, 2024
Sep. 30, 2024
Oct. 01, 2023
Sep. 30, 2025
Sep. 30, 2024
Finite-Lived Intangible Assets [Line Items]            
Goodwill impairment $ 13.0 $ 2.4        
2025 Goodwill Impairment Test [Member]            
Finite-Lived Intangible Assets [Line Items]            
Percentage of weighted average cost of capital discount rates 34.00%          
Percentage of terminal value growth rate         4.00%  
Projections of cost of revenue The forecast assumes cost of revenue improves as volumes scale, stabilizing at approximately 74% of revenues over the longer term, and operating expenses as a percentage of revenue peak in 2027 at approximately 62% before trending down and stabilizing near 3% of revenue after 2033. Long-term EBITDA margins are estimated at approximately 22%. Projected EBITDA as of October 1, 2025 gave effect to net research and development costs expected to be incurred (i) between 2026 and 2028 leading up to the commercialization of the cargo UAV and (ii) between 2029 and 2031 leading up to the commercialization of the Jaunt Journey and assumed positive EBITDA during the two years following commercialization.          
2024 Goodwill Impairment Test [Member]            
Finite-Lived Intangible Assets [Line Items]            
Percentage of weighted average cost of capital discount rates   31.00%   30.00%    
Percentage of terminal value growth rate           4.00%
Goodwill impairment     $ 46.0 $ 3.4    
2024 Goodwill Impairment Test [Member] | Electric Air Mobility [Member]            
Finite-Lived Intangible Assets [Line Items]            
Percentage of weighted average cost of capital discount rates     33.00% 35.00%    
Minimum [Member] | 2025 Goodwill Impairment Test [Member]            
Finite-Lived Intangible Assets [Line Items]            
Percentage of weighted average cost of capital discount rates         31.00%  
Minimum [Member] | 2024 Goodwill Impairment Test [Member]            
Finite-Lived Intangible Assets [Line Items]            
Percentage of weighted average cost of capital discount rates           30.00%
Maximum [Member] | 2025 Goodwill Impairment Test [Member]            
Finite-Lived Intangible Assets [Line Items]            
Percentage of weighted average cost of capital discount rates         40.00%  
Maximum [Member] | 2024 Goodwill Impairment Test [Member]            
Finite-Lived Intangible Assets [Line Items]            
Percentage of weighted average cost of capital discount rates           35.00%