XML 139 R2.htm IDEA: XBRL DOCUMENT v3.25.2
Consolidated Balance Sheets - USD ($)
Jun. 30, 2025
Dec. 31, 2024
Dec. 31, 2023
Current assets      
Cash and cash equivalents $ 15,819,000 $ 31,694,000 $ 11,626,000
Other receivables 7,896,000 7,140,000 4,460,000
Notes receivable, current portion   0 301,000
Parts and supplies inventory, net 6,325,000 5,658,000 5,142,000
Investments in securities 0 65,541,000 71,230,000
Prepaid engine overhauls, current portion 13,520,000 13,710,000 14,522,000
Aircraft held for sale, current portion 8,629,000 7,786,000 0
Prepaid expenses and other current assets 9,443,000 7,771,000 6,752,000
Total current assets 65,508,000 143,969,000 116,793,000
Notes receivable, non-current portion, net 3,700,000 3,700,000 21,177,000
Property and equipment, net 232,781,000 259,874,000 253,976,000
Aircraft held for sale, non-current portion 0 4,085,000 0
Operating lease right-of-use assets 68,242,000 68,970,000 84,649,000
Finance lease right-of-use assets 29,389,000 15,680,000 0
Intangible assets, net 1,326,000 1,600,000 2,234,000
Prepaid engine overhauls, non-current portion 41,336,000 39,408,000 41,531,000
Other non-current assets 1,161,000 1,004,000 670,000
Total assets 443,443,000 538,290,000 521,030,000
Current liabilities      
Accounts payable 32,322,000 20,295,000  
Excise tax payable 1,188,000 1,188,000 1,032,000
Long-term notes payable, current portion   84,883,000 26,471,000
Deferred revenue, current portion 122,798,000 128,905,000 83,914,000
Operating lease liabilities, current portion 16,767,000 15,617,000 17,907,000
Finance lease liabilities, current portion 5,959,000 1,282,000 0
Other current liabilities 30,185,000 29,944,000 28,705,000
Total current liabilities 260,169,000 294,753,000 221,536,000
Operating lease liabilities, non-current portion 52,923,000 54,611,000 68,100,000
Finance lease liabilities, non-current portion 14,778,000 5,708,000 0
Deferred revenue, non-current portion 21,565,000 20,612,000 10,026,000
Warrant liabilities 2,233,000 3,014,000 2,508,000
Other non-current liabilities 36,716,000 30,342,000 16,712,000
Total liabilities 496,036,000 549,962,000 485,700,000
Temporary equity      
Redeemable noncontrolling interest 155,122,000 159,514,000 (35,525,000)
Stockholders' (deficit) / equity      
Accumulated other comprehensive loss 0 (56,000) (69,000)
Additional paid-in capital 25,599,000 9,618,000 126,978,000
Accumulated deficit (286,958,000) (244,177,000) (80,456,000)
Total flyExclusive stockholders' (deficit) / equity (261,351,000) (234,607,000) 46,461,000
Noncontrolling interests 6,447,000 24,549,000 24,394,000
Total stockholders’ (deficit) / equity (254,904,000) (210,058,000) 70,855,000
Total liabilities, temporary equity and stockholders' / members' equity 443,443,000 538,290,000 521,030,000
Previously Reported      
Stockholders' (deficit) / equity      
Accumulated other comprehensive loss   (56,000)  
Additional paid-in capital   9,618,000  
Accumulated deficit   (244,177,000)  
Noncontrolling interests   24,549,000  
Total stockholders’ (deficit) / equity   (210,058,000)  
Revised      
Stockholders' (deficit) / equity      
Additional paid-in capital   0  
Accumulated deficit   (233,441,000)  
Total flyExclusive stockholders' (deficit) / equity   (233,489,000)  
Noncontrolling interests   23,431,000  
Series A Preferred Stock      
Temporary equity      
Temporary equity, carrying amount 25,838,000 23,799,000 0
Series B Preferred Stock      
Temporary equity      
Temporary equity, carrying amount 21,351,000 15,073,000 0
Class A Common stock      
Stockholders' (deficit) / equity      
Common stock 2,000 2,000 2,000
Class A Common stock | Previously Reported      
Stockholders' (deficit) / equity      
Common stock   2,000  
Class B Common Stock      
Stockholders' (deficit) / equity      
Common stock 6,000 6,000 6,000
Class B Common Stock | Previously Reported      
Stockholders' (deficit) / equity      
Common stock   6,000  
Nonrelated Party      
Current assets      
Accounts receivable, net 2,651,000 2,024,000 849,000
Current liabilities      
Accounts payable   20,295,000 30,172,000
Long-term notes payable, current portion 19,552,000 84,883,000  
Short-term notes payable 8,315,000 5,962,000 14,396,000
Long-term notes payable, non-current portion 92,001,000 104,027,000 166,818,000
Related Party      
Current assets      
Accounts receivable, net 1,225,000 2,645,000 1,911,000
Current liabilities      
Long-term notes payable, current portion 23,083,000 6,677,000  
Short-term notes payable   6,677,000 18,939,000
Long-term notes payable, non-current portion $ 15,651,000 $ 36,895,000 $ 0