XML 22 R6.htm IDEA: XBRL DOCUMENT v3.23.1
Consolidated Statements of Cash Flows - USD ($)
3 Months Ended 9 Months Ended 12 Months Ended
Dec. 31, 2021
Sep. 29, 2021
Dec. 31, 2022
Successor      
Net (loss) income $ (4,191,700)   $ (9,298,200)
Net loss on disposal of assets  
Depreciation and amortization   111,100
Impairment of intangible assets   888,900
Impairment of digital assets   78,900
Impairment of goodwill   4,688,600
Share-based compensation   53,000
Gain of digital assets from Gamefi revenue   (328,600)
Gain from reversal of accounts and other payables   (1,478,800)
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:      
Stablecoins   730,900
Accounts receivable  
Finance leases receivable 150,000  
Office lease right of use  
Prepaid expenses and other current assets 1,239,300   (116,200)
Taxes receivable (700)   139,600
Accounts payable and accrued expenses 1,547,600   (1,301,000)
Accrued payroll (70,800)   (28,600)
Accrued interest on notes payable  
Derivative liability  
Swap termination liability  
Office lease liability  
Maintenance reserves and accrued costs  
Income taxes payable (5,900)   4,800
Net cash used in operating activities (1,146,700)   (5,855,600)
Investing activities:      
Prepayments for intangible assets (1,000,000)  
Purchases of digital assets   (46,300)
Proceeds paid to acquire a subsidiary under common control   (10,000)
Acquisition of net assets of a subsidiary   3,800
Proceeds from sale of assets held for sale, net of re-sale fees  
Net cash (used in) provided by investing activities (1,000,000)   (52,500)
Financing activities:      
Payments of dividends (999,800)  
Subscription fee advanced from investors   3,441,000
Proceeds from private placements     2,350,000
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 provided by (used in) financing activities (999,800)   5,791,000
Net (decrease) increase in cash and cash equivalents (3,146,500)   (117,100)
Cash, cash equivalents, beginning of period/year 10,527,200   7,380,700
Cash, cash equivalents, end of period/year 7,380,700   7,263,600
Payment of interest expenses   120,000
Payment of income tax expenses $ 8,600  
Non-cash Investing and Financing activities      
Subscription fee advanced from investors in the form of USDC     1,743,000
Proceeds from private placements in the form of USDC     $ 2,050,000
Predecessor      
Net (loss) income   $ 18,842,400  
Net loss on disposal of assets   194,900  
Depreciation and amortization   1,176,100  
Impairment of intangible assets    
Impairment of digital assets    
Impairment of goodwill    
Share-based compensation    
Gain of digital assets from Gamefi revenue    
Gain from reversal of accounts and other payables    
Provision for impairment in value of aircraft   4,204,400  
Provision for bad debts   1,147,000  
Non-cash interest   2,669,600  
Deferred income taxes   1,265,400  
PPP loans forgiveness   (279,200)  
Reorganization gains   (27,738,300)  
Derivative valuations   2,600  
Changes in operating assets and liabilities:      
Accounts receivable   (1,570,500)  
Finance leases receivable    
Office lease right of use   142,400  
Prepaid expenses and other current assets   (287,000)  
Taxes receivable   (1,169,300)  
Accounts payable and accrued expenses   275,000  
Accrued payroll   42,000  
Accrued interest on notes payable   2,600  
Derivative liability   (106,700)  
Swap termination liability   33,200  
Office lease liability   (172,000)  
Maintenance reserves and accrued costs   60,600  
Income taxes payable   (39,600)  
Net cash used in operating activities   (1,304,400)  
Investing activities:      
Prepayments for intangible assets    
Purchases of digital assets    
Proceeds paid to acquire a subsidiary under common control    
Acquisition of net assets of a subsidiary    
Proceeds from sale of assets held for sale, net of re-sale fees   12,046,100  
Net cash (used in) provided by investing activities   12,046,100  
Financing activities:      
Payments of dividends    
Subscription fee advanced from investors    
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)  
Repayment of notes payable – Drake debt   (4,753,500)  
Repayment of notes payable – Nord Term Loans   (703,100)  
Issuance of notes payable – PPP Loan   170,000  
Debt issuance costs   (5,200)  
Net cash provided by (used in) financing activities   (5,315,400)  
Net (decrease) increase in cash and cash equivalents   5,426,300  
Cash, cash equivalents, beginning of period/year   5,100,900  
Cash, cash equivalents, end of period/year   10,527,200  
Payment of interest expenses   186,500  
Payment of income tax expenses   $ 4,000