XML 20 R6.htm IDEA: XBRL DOCUMENT v3.22.1
Consolidated Statements of Cash Flows - USD ($)
3 Months Ended 9 Months Ended 12 Months Ended
Dec. 31, 2021
Sep. 29, 2021
Dec. 31, 2021
Dec. 31, 2020
Successor        
Operating activities:        
Net income (loss) $ (4,191,700)      
Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities:        
Net (gain) loss on disposal of assets      
Depreciation      
Provision for impairment in value of aircraft      
Provision for bad debts 300,000      
Non-cash interest      
Deferred income taxes (114,500)      
PPP loans forgiveness      
Reorganization gains      
Derivative valuations      
Changes in operating assets and liabilities:        
Accounts receivable      
Finance leases receivable 150,000      
Office lease right of use      
Prepaid expenses and other current assets 1,239,300      
Taxes receivable (700)      
Accounts payable and accrued expenses 1,547,600      
Accrued payroll (70,800)      
Accrued interest on notes payable      
Derivative liability      
Swap termination liability      
Office lease liability      
Maintenance reserves and accrued costs      
Security deposits      
Unearned revenue      
Income taxes payable (5,900)      
Net cash (used in) provided by operating activities (1,146,700)      
Investing activities:        
Prepayments for intangible assets (1,000,000)      
Proceeds from sale of aircraft held for lease, net of re-sale fees      
Proceeds from sale of assets held for sale, net of re-sale fees      
Net cash (used in) provided by investing activities (1,000,000)      
Financing activities:        
Payments of dividends (999,800)      
Subscription fee advanced from the Plan Sponsor      
Capital contribution into JHC      
Repayment of notes payable – MUFG Credit Facility      
Repayment of notes payable – Drake debt      
Repayment of notes payable – Nord Term Loans      
Issuance of notes payable – PPP Loan      
Debt issuance costs      
Net cash used in financing activities (999,800)      
Net (decrease) increase in cash, cash equivalents and restricted cash (3,146,500)      
Cash, cash equivalents and restricted cash, beginning of period/year 10,527,200      
Cash, cash equivalents and restricted cash, end of period/year 7,380,700 $ 10,527,200 $ 7,380,700  
Cash and cash equivalents 7,380,700      
Cash and cash equivalents held for sale      
Restricted cash held for sale      
Total cash, cash equivalents and restricted cash shown in the statement of cash flows 7,380,700      
Payment of interest expenses      
Payment of income tax expenses 8,600      
Predecessor        
Operating activities:        
Net income (loss)   18,844,400   $ (42,243,700)
Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities:        
Net (gain) loss on disposal of assets   194,900   (133,000)
Depreciation   1,176,100   7,027,200
Provision for impairment in value of aircraft   4,204,400   28,751,800
Provision for bad debts   1,147,000   1,503,000
Non-cash interest   2,669,600   4,583,500
Deferred income taxes   1,265,400   (3,537,300)
PPP loans forgiveness   (279,200)  
Reorganization gains   (27,738,300)  
Derivative valuations   2,600   1,743,100
Changes in operating assets and liabilities:        
Accounts receivable   (1,570,500)   800,100
Finance leases receivable     (12,100)
Office lease right of use   142,400   805,900
Prepaid expenses and other current assets   (287,000)   (12,400)
Taxes receivable   (1,169,300)   (53,800)
Accounts payable and accrued expenses   275,000   (360,400)
Accrued payroll   42,000   25,900
Accrued interest on notes payable   2,600   5,971,900
Derivative liability   (106,700)   (1,056,600)
Swap termination liability   33,200   3,075,300
Office lease liability   (172,000)   (164,400)
Maintenance reserves and accrued costs   60,600   (752,600)
Security deposits     200,000
Unearned revenue     (2,011,800)
Income taxes payable   (39,600)   (174,100)
Net cash (used in) provided by operating activities   (1,304,400)   3,975,500
Investing activities:        
Prepayments for intangible assets    
Proceeds from sale of aircraft held for lease, net of re-sale fees     13,851,800
Proceeds from sale of assets held for sale, net of re-sale fees   12,046,100   3,265,200
Net cash (used in) provided by investing activities   12,046,100   17,117,000
Financing activities:        
Payments of dividends    
Subscription fee advanced from the Plan Sponsor   10,953,100  
Capital contribution into JHC   35,000  
Repayment of notes payable – MUFG Credit Facility   (11,011,700)   (1,165,000)
Repayment of notes payable – Drake debt   (4,753,500)  
Repayment of notes payable – Nord Term Loans   (703,100)   (16,823,100)
Issuance of notes payable – PPP Loan   170,000   276,400
Debt issuance costs   (5,200)   (1,707,000)
Net cash used in financing activities   (5,315,400)   (19,418,700)
Net (decrease) increase in cash, cash equivalents and restricted cash   5,426,300   1,673,800
Cash, cash equivalents and restricted cash, beginning of period/year $ 10,527,200 5,100,900 $ 5,100,900 3,427,100
Cash, cash equivalents and restricted cash, end of period/year   10,527,200   5,100,900
Cash and cash equivalents   10,527,200   2,408,700
Cash and cash equivalents held for sale     345,900
Restricted cash held for sale     2,346,300
Total cash, cash equivalents and restricted cash shown in the statement of cash flows   10,527,200   5,100,900
Payment of interest expenses   186,500   3,514,100
Payment of income tax expenses   $ 4,000   $ 222,900