false
0001853070
0001853070
2026-04-28
2026-04-28
0001853070
SOAR:ClassCommonStockMember
2026-04-28
2026-04-28
0001853070
SOAR:WarrantsEachWholeWarrantExercisableForOneShareOfClassCommonStockAtExercisePriceOf287.50Member
2026-04-28
2026-04-28
iso4217:USD
xbrli:shares
iso4217:USD
xbrli:shares
UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington,
D.C. 20549
FORM
8-K
CURRENT
REPORT
PURSUANT
TO SECTION 13 OR 15(D)
OF
THE SECURITIES EXCHANGE ACT OF 1934
Date
of Report (Date of earliest event reported): April 28, 2026
VOLATO
GROUP, INC.
(Exact
name of registrant as specified in its charter)
| Delaware |
|
001-41104 |
|
86-2707040 |
(State
or other jurisdiction
of
incorporation) |
|
(Commission
File
Number) |
|
(IRS
Employer
Identification
No.) |
1954
Airport Road, Suite 124
Chamblee,
GA 30341
(Address
of principal executive offices) (zip code)
844-399-8998
Registrant’s
telephone number, including area code
(former
name or former address, if changed since last report)
Check
the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under
any of the following provisions:
| ☒ |
Written
communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
| |
|
| ☐ |
Soliciting
material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
| |
|
| ☐ |
Pre-commencement
communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
| |
|
| ☐ |
Pre-commencement
communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Securities
registered pursuant to Section 12(b) of the Act:
| Title
of each class |
|
Trading
Symbol(s) |
|
Name
of each exchange on which registered |
| Class
A Common Stock |
|
SOAR |
|
NYSE
American LLC |
| Warrants,
each whole warrant exercisable for one share of Class A common stock at an exercise price of $287.50 |
|
SOARW |
|
OTC
Markets Group, Inc. |
Indicate
by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405
of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging
growth company ☒
If
an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying
with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
Item
8.01. Other Events.
As
previously disclosed, on July 28, 2025, Volato Group, Inc., a Delaware corporation (“Volato” or the “Company”),
entered into an Agreement and Plan of Merger and Reorganization (as amended, the “Merger Agreement”) with Volato Merger Subsidiary,
Inc., a Nevada corporation and wholly-owned subsidiary of the Company (“Merger Sub”), and M2i Global, Inc., a Nevada corporation
(“M2i Global”), pursuant to which Merger Sub will merge with and into M2i Global, with M2i Global surviving the merger as
a wholly-owned subsidiary of the Company (together with all other transactions contemplated by the Merger Agreement, the “Merger”).
The
Merger is subject to approval by the Company’s shareholders and other customary closing conditions. A special meeting of Volato
shareholders will be held on May 7, 2026. Detailed information regarding the meeting, including voting procedures and the proposals to
be considered, is included in the Company’s definitive proxy statement/prospectus filed with the U.S. Securities and Exchange Commission
(“SEC”) and distributed to shareholders of record as of April 17, 2026.
On
April 18, 2026, under the terms of the Nevada Revised Statues and M2i Global’s governing documents, a stockholder of M2i Global
holding in excess of a majority of M2i Global’s voting power acted by written consent to approve and adopt the Merger and the Merger
Agreement.
The
Company is filing this Current Report on Form 8-K to provide certain unaudited pro forma condensed combined financial information regarding
the Merger for the year ended December 31, 2025.
Forward
Looking Statements
This
Current Report on Form 8-K contains certain statements that may be deemed to be “forward-looking statements” within the federal
securities laws, including the safe harbor provisions under the Private Securities Litigation Reform Act of 1995. Forward-looking statements
can be identified by the fact that they do not relate strictly to historical or current facts. They often include words or variation
of words such as “expects,” “anticipates,” “intends,” “plans,” “believes,”
“seeks,” “estimates,” “projects,” “forecasts,” “targets,” “would,”
“will,” “should,” “goal,” “could” or “may” or other similar expressions.
Forward-looking statements provide management or the board’s current expectations or predictions of future conditions, events,
or results. All statements that address operating performance, events, or developments that may occur in the future are forward-looking
statements, including statements regarding the challenges associated with executing our growth strategy, developing, marketing and consistently
delivering high-quality services that meet customer expectations. All forward-looking statements speak only as of the date they are made
and reflect the Company’s good faith beliefs, assumptions, and expectations, but they are not guarantees of future performance
or events. Furthermore, Volato disclaims any obligation to publicly update or revise any forward-looking statement, except as required
by law. By their nature, forward-looking statements are subject to risks and uncertainties that could cause actual results to differ
materially from those suggested by the forward-looking statements. Factors that might cause such differences include, but are not limited
to, a variety of economic, competitive, and regulatory factors, many of which are beyond Volato’s control, that are described in
Volato’s periodic reports filed with the SEC including its Annual Report on Form 10-K for the fiscal year ended December 31, 2025,
subsequent reports filed with the SEC, and other factors that Volato may describe from time to time in other filings with the SEC. You
should understand that it is not possible to predict or identify all such factors and, consequently, you should not consider any such
list to be a complete set of all potential risks or uncertainties.
Additional
Information about the Proposed Transaction and Where to Find It
This
communication relates to a potential transaction (as defined above, the “Merger”) involving M2i Global and Volato. Volato
filed with the SEC a Current Report on Form 8-K with respect to the execution of the definitive Merger Agreement and a Registration Statement
on Form S-4 (File No. 333-292132) (as amended, the “Registration Statement”), which was declared effective on April 10, 2026
and includes a definitive proxy statement/prospectus. The definitive proxy statement/prospectus and other relevant documents were mailed
to Volato shareholders as of April 17, 2026, the record date established for voting on the proposed Merger, in connection with Volato’s
solicitation of proxies for the vote by Volato shareholders in connection with the proposed Merger and other matters described in the
Registration Statement. This communication is not a substitute for the Registration Statement, the definitive proxy statement/ prospectus
or any other document that Volato or M2i Global has filed or will file with the SEC or send to its shareholders or investors in connection
with the potential Merger. This document does not contain all the information that should be considered concerning the potential Merger
and other matters and is not intended to form the basis for any investment decision or any other decision in respect of such matters.
BEFORE
MAKING ANY VOTING OR INVESTMENT DECISION, VOLATO’S SHAREHOLDERS AND OTHER INTERESTED PARTIES ARE URGED TO READ THE DEFINITIVE PROXY
STATEMENT/PROSPECTUS AND ANY AMENDMENTS OR SUPPLEMENTS THERETO AND ANY OTHER DOCUMENTS FILED BY VOLATO WITH THE SEC IN CONNECTION WITH
THE POTENTIAL MERGER, OR INCORPORATED BY REFERENCE THEREIN, IN THEIR ENTIRETY BEFORE MAKING ANY VOTING OR INVESTMENT DECISION WITH RESPECT
TO THE POTENTIAL MERGER BECAUSE THEY CONTAIN IMPORTANT INFORMATION ABOUT THE POTENTIAL MERGER AND THE PARTIES TO THE POTENTIAL MERGER.
Volato
may file other relevant materials with the SEC in connection with the potential Merger. Copies of the Registration Statement, the definitive
proxy statement/prospectus, and all other relevant materials for the potential Merger filed, or that will be filed, with the SEC may
be obtained, when available, free of charge at the SEC’s website at www.sec.gov. Volato’s shareholders may also obtain copies
of the definitive proxy statement/prospectus, without charge, by directing a request to Volato at 1954 Airport Road, Suite 124, Chamblee,
GA 30341, or by telephone at (844) 399-8998.
Participants
in the Solicitation of Proxies
Volato,
M2i Global, and certain of their respective directors and officers may be deemed participants in the solicitation of proxies from Volato’s
shareholders in connection with the proposed Merger. Volato’s shareholders and other interested persons may obtain, without charge,
more detailed information regarding the names and interests in the proposed Merger of Volato’s directors and officers in Volato’s
filings with the SEC, including Volato’s annual reports on Form 10-K and quarterly reports on Form 10-Q. Information regarding
the persons who may, under SEC rules, be deemed participants in the solicitation of proxies to Volato’s shareholders in connection
with the proposed Merger and a description of their direct and indirect interests is included in the definitive proxy statement/prospectus
relating to the proposed Merger. Shareholders, potential investors and other interested persons should read the definitive proxy statement/prospectus
carefully before making any voting or investment decisions. You may obtain free copies of these documents from the sources indicated
above.
No
Offer or Solicitation
This
communication is for information purposes only and is not intended to and does not constitute, or form part of, an offer, invitation
or the solicitation of an offer or invitation to purchase, otherwise acquire, subscribe for, sell or otherwise dispose of any securities,
or the solicitation of any vote or approval in any jurisdiction, pursuant to the potential Merger or otherwise, nor shall there be any
sale, issuance or transfer of securities in any jurisdiction in contravention of applicable law. The proposed Merger is expected to be
implemented solely pursuant to the legally binding definitive Merger Agreement which was filed as an exhibit to the Current Report on
Form 8-K filed by Volato with the SEC on July 29, 2025, and which contains the material terms and conditions of the proposed Merger.
No offer of securities shall be made except by means of a prospectus meeting the requirements of the Securities Act of 1933, as amended,
or an exemption therefrom.
Item
9.01. Financial Statements and Exhibits.
(b) Pro
forma financial information.
The
unaudited pro forma condensed combined financial information of the Company, giving effect to the Merger and an assumed one-for-fifteen
reverse stock split of shares of the Company’s Class A common stock, for the year ended December 31, 2025, and the accompanying
notes thereto, are filed as Exhibit 99.1 to this Current Report on Form 8-K and incorporated herein by reference.
(d) Exhibits.
| Exhibit
No. |
|
Description |
| |
|
|
| 99.1 |
|
Unaudited pro forma condensed combined financial information of Volato Group, Inc., for the year ended December 31, 2025, and the accompanying notes thereto. |
| |
|
|
| 104 |
|
Cover
Page Interactive Data File (embedded with the Inline XBRL document). |
SIGNATURES
Pursuant
to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by
the undersigned hereunto duly authorized.
| Date:
April 28, 2026 |
|
| |
|
| |
Volato
Group, Inc. |
| |
|
|
| |
By: |
/s/
Mark Heinen |
| |
Name: |
Mark
Heinen |
| |
Title: |
Chief
Financial Officer |
Exhibit
99.1
UNAUDITED
PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
The
following unaudited pro forma condensed combined financial information has been prepared in accordance with Article 11 of Regulation
S-X, as amended, and presents the combination of the historical financial information of Volato and M2i Global adjusted to give effect
to the Merger and certain other related transactions as well as, with respect to the unaudited pro forma condensed consolidated balance
sheet, material debt and equity transactions of Volato and M2i Global that took place subsequent to the balance sheet period presented.
For purposes of discussion in this section, a one-for-fifteen reverse stock split of Volato Common Stock has been assumed herein. In
connection with the Merger, holders of Volato Common Stock are being asked to approve an amendment to Volato’s charter that will
implement a reverse stock split of the issued and outstanding shares of Volato Common Stock at a ratio not less than one-for-two and
not greater than one-for-twenty five, with the final ratio to be decided by the Volato Board to enhance the ability of the Combined Company
to meet the initial listing requirements of Nasdaq.
The
unaudited pro forma condensed combined financial information has been presented for illustrative purposes only and is not necessarily
indicative of the financial position and results of operations that would have been achieved had the Merger and related transactions
occurred on the dates indicated. Further, the unaudited pro forma condensed combined financial information may not be useful in predicting
the future financial condition and results of operations of the combined company. The actual financial position and results of operations
may differ significantly from the pro forma amounts reflected herein due to a variety of factors. The unaudited pro forma adjustments
represent management’s estimates based on information available as of the date of the unaudited pro forma condensed combined financial
information and is subject to change as additional information becomes available and analyses are performed. This information should
be read together with the following:
| |
● |
the
accompanying notes to the unaudited pro forma condensed combined financial statements; |
| |
● |
the
historical audited financial statements of Volato as of and for the year ended December 31, 2025 and the related notes, included
elsewhere in this proxy statement; |
| |
● |
the
historical audited consolidated financial statements of M2i Global as of and for the year ended November 30, 2025 and the related
notes, included elsewhere in this proxy statement; |
| |
● |
the
historical audited consolidated balance sheet of M2i Global as of and for the year ended December 31, 2025 and the related consolidated
statements of operations, stockholders’ equity, and cash flows for one-month transition period ended December 31, 2025, and
the related notes; |
| |
● |
the
sections titled “Volato Management’s Discussion and Analysis of Financial Condition and Results of Operations”
and “M2i Global Management’s Discussion and Analysis of Financial Condition and Results of Operations” and other
financial information included elsewhere in this proxy statement, including the Merger Agreement. |
UNAUDITED
PRO FORMA CONDENSED COMBINED BALANCE SHEET
AS
OF DECEMBER 31, 2025
(Amounts
in thousands)
| | |
Volato (Historical) | | |
M2i
Global (Historical) | | |
Transaction Accounting
Adjustments | |
|
Combined
Pro
Forma | |
| ASSETS | |
| | | |
| | | |
| | |
|
| | |
| Current assets: | |
| | | |
| | | |
| | |
|
| | |
| Cash | |
$ | 4,698 | | |
$ | 516 | | |
$ | 4,611 | |
A |
$ | 9,825 | |
| Accounts receivable, net | |
| 101 | | |
| - | | |
| - | |
|
| 101 | |
| Contract assets, net | |
| 636 | | |
| - | | |
| - | |
|
| 636 | |
| Deposits, current | |
| 70 | | |
| - | | |
| - | |
|
| 70 | |
| Note receivable, current | |
| 206 | | |
| - | | |
| - | |
|
| 206 | |
| Investment in M2i | |
| 1,197 | | |
| - | | |
| (1,197 | ) |
B |
| - | |
| Investment in flyExclusive | |
| 1,739 | | |
| | | |
| 1,333 | |
C |
| 3,072 | |
| Aviation asset option | |
| 324 | | |
| | | |
| (324 | ) |
C |
| - | |
| Prepaid expenses and other
current assets | |
| 572 | | |
| 102 | | |
| - | |
|
| 674 | |
| Current
assets - discontinued operations | |
| 267 | | |
| - | | |
| - | |
|
| 267 | |
| Total
current assets | |
| 9,810 | | |
| 618 | | |
| 4,423 | |
|
| 14,851 | |
| | |
| | | |
| | | |
| | |
|
| | |
| Property and equipment, net | |
| 323 | | |
| - | | |
| (72 | ) |
D |
| 251 | |
| Customer relationships | |
| - | | |
| - | | |
| 500 | |
E |
| 500 | |
| Developed technology | |
| - | | |
| - | | |
| 500 | |
E |
| 500 | |
| Trade name | |
| - | | |
| - | | |
| 200 | |
E |
| 200 | |
| Goodwill | |
| - | | |
| - | | |
| 2,796 | |
F |
| 2,796 | |
| Operating lease, right-of-use assets | |
| 128 | | |
| - | | |
| - | |
|
| 128 | |
| Note receivable, non-current | |
| 1,693 | | |
| - | | |
| - | |
|
| 1,693 | |
| Other assets | |
| - | | |
| - | | |
| - | |
|
| - | |
| Total
assets | |
$ | 11,954 | | |
$ | 618 | | |
$ | 8,347 | |
|
$ | 20,919 | |
| | |
| | | |
| | | |
| | |
|
| | |
| LIABILITIES AND SHAREHOLDERS’
EQUITY (DEFICIT) | |
| | | |
| | | |
| | |
|
| | |
| Current liabilities: | |
| | | |
| | | |
| | |
|
| | |
| Accounts payable and accrued
liabilities | |
$ | 3,394 | | |
$ | 934 | | |
$ | 867 | |
G |
$ | 5,195 | |
| Aviation liability option | |
| | | |
| | | |
| 549 | |
C |
| 549 | |
| Dividend payable | |
| 1,637 | | |
| - | | |
| - | |
|
| 1,637 | |
| Accounts payable and accrued
liabilities - related party | |
| - | | |
| 1,868 | | |
| - | |
|
| 1,868 | |
| Convertible notes, net | |
| 4,230 | | |
| 230 | | |
| (4,460 | ) |
H |
| - | |
| Derivative liability | |
| - | | |
| 508 | | |
| (508 | ) |
H |
| - | |
| Unissued stock liability | |
| - | | |
| 4,138 | | |
| (4,138 | ) |
I |
| - | |
| Operating lease liability | |
| 43 | | |
| - | | |
| - | |
|
| 43 | |
| Customer deposits and deferred
revenue | |
| 2,823 | | |
| - | | |
| - | |
|
| 2,823 | |
| Current
liabilities - discontinued operations | |
| 1,591 | | |
| - | | |
| - | |
|
| 1,591 | |
| Total
current liabilities | |
| 13,718 | | |
| 7,678 | | |
| (7,690 | ) |
|
| 13,706 | |
| | |
| | | |
| | | |
| | |
|
| | |
| Operating lease liability, non-current | |
| 85 | | |
| - | | |
| - | |
|
| 85 | |
| Total
liabilities | |
$ | 13,803 | | |
$ | 7,678 | | |
$ | (7,690 | ) |
|
$ | 13,791 | |
| Commitments and Contingencies | |
$ | - | | |
$ | 312 | | |
$ | (312 | ) |
J |
$ | - | |
| Shareholders’ equity
(deficit): | |
| | | |
| | | |
| | |
|
| | |
| Common stock | |
$ | 5 | | |
$ | 716 | | |
$ | (719 | ) |
K |
$ | 2 | |
| Preferred stock | |
| - | | |
| - | | |
| - | |
|
| - | |
| Additional paid-in capital | |
| 98,917 | | |
| 5,965 | | |
| (83,013 | ) |
L |
| 21,869 | |
| Treasury stock | |
| - | | |
| (435 | ) | |
| - | |
|
| (435 | ) |
| Accumulated deficit | |
| (100,771 | ) | |
| (13,618 | ) | |
| 100,081 | |
M |
| (14,308 | ) |
| Total
shareholders’ equity (deficit) | |
$ | (1,849 | ) | |
$ | (7,372 | ) | |
| 16,349 | |
|
| 7,128 | |
| Total
liabilities and shareholders’ equity (deficit) | |
$ | 11,954 | | |
$ | 618 | | |
$ | 8,347 | |
|
$ | 20,919 | |
UNAUDITED
PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
FOR
THE YEAR ENDED DECEMBER 31, 2025
(Amounts
in thousands, except share data)
| | |
Volato Historical | | |
M2i
Global Historical | | |
Transaction Accounting
Adjustments | |
|
Combined
Pro
Forma | |
| | |
| | |
| | |
| |
|
| |
| Revenue | |
$ | 78,559 | | |
$ | - | | |
$ | - | |
|
$ | 78,559 | |
| | |
| | | |
| | | |
| | |
|
| | |
| Costs and expenses: | |
| | | |
| | | |
| | |
|
| | |
| Cost of revenue | |
| 63,871 | | |
| - | | |
| (34 | ) |
AA |
| 63,837 | |
| Selling, general and administrative | |
| 10,728 | | |
| 5,972 | | |
| 631 | |
BB |
| 17,331 | |
| Total costs and expenses | |
| 74,599 | | |
| 5,972 | | |
| 597 | |
|
| 81,168 | |
| | |
| | | |
| | | |
| | |
|
| | |
| Operating income (loss) | |
| 3,960 | | |
| (5,972 | ) | |
| (597 | ) |
|
| (2,609 | ) |
| | |
| | | |
| | | |
| | |
|
| | |
| Other income (expenses): | |
| | | |
| | | |
| | |
|
| | |
| Other income, net | |
| 10,139 | | |
| - | | |
| - | |
|
| 10,139 | |
| Other expense | |
| (6,116 | ) | |
| - | | |
| | |
|
| (6,116 | ) |
| Gain (loss) from change in fair value of financial
instruments | |
| (2,074 | ) | |
| (381 | ) | |
| 2,455 | |
CC |
| - | |
| Interest expense, net | |
| (4,848 | ) | |
| (139 | ) | |
| 54 | |
DD |
| (4,933 | ) |
| Other income (expenses) | |
| (2,899 | ) | |
| (520 | ) | |
| 2,509 | |
|
| (910 | ) |
| | |
| | | |
| | | |
| | |
|
| | |
| Income
(loss) before provision for income taxes and discontinued operations | |
$ | 1,061 | | |
$ | (6,492 | ) | |
$ | 1,912 | |
|
$ | (3,519 | ) |
| Provision for incomes
taxes | |
| 207 | | |
| - | | |
| - | |
|
| 207 | |
| Net income (loss) from continuing
operations | |
$ | 854 | | |
$ | (6,492 | ) | |
$ | 1,912 | |
|
$ | (3,726 | ) |
| Basic and diluted earnings
per share | |
| | | |
| | | |
| | |
|
| | |
| Net income (loss) per share from continuing
operations- basic | |
$ | 0.19 | | |
$ | (0.01 | ) | |
| | |
|
$ | (0.22 | ) |
| Weighted average shares outstanding- basic | |
| 4,386,829 | | |
| 716,911,538 | | |
| | |
|
| 17,303,722 | |
| Net income (loss) per share from continuing
operations- diluted | |
$ | 0.19 | | |
$ | (0.00 | ) | |
| | |
|
$ | (0.22 | ) |
| Weighted average shares outstanding- diluted | |
| 4,386,829 | | |
| 716,911,538 | | |
| | |
|
| 17,303,722 | |
NOTES
TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS
On
July 28, 2025, Volato entered into an Agreement and Plan of Merger, as may be amended from time to time (the “Merger Agreement”)
with Volato Merger Sub Inc., a Delaware corporation and wholly-owned subsidiary of Volato (“Merger Sub”), and M2i Global.
Pursuant to the Merger Agreement, subject to the terms and conditions set forth therein, upon the consummation of the Merger, (i) Merger
Sub will merge with M2i Global (the “Merger”) and (ii) the Merger Sub will cease to exist with M2i Global continuing as the
Surviving Corporation in the Merger and becoming a wholly-owned subsidiary of Volato.
In
the Merger, each share of M2i Global Capital Stock outstanding immediately prior to the effective time of the Merger will be converted
into the right to receive Volato Common Stock. At the Closing, the total converted M2i Global Capital Stock will represent 85% of the
Volato Common Stock on an as converted and fully diluted basis. This will include the outstanding M2i Global convertible note, which
is expected to convert at the Closing, as well as the Volato convertible notes which are expected to be converted into Volato Common
Stock.
The
Merger will be accounted for as a reverse acquisition under the acquisition method of accounting for business combinations pursuant to
the provisions of ASC 805. M2i Global was determined to be the accounting acquirer based on evaluation of the following facts and circumstances:
| |
● |
Legacy
M2i Global shareholders will obtain a controlling financial interest in the combined entity; |
| |
● |
Legacy
M2i Global shareholders will have the ability to control the composition of the Board by electing 5 of the 7 Board members; |
| |
● |
Legacy
M2i Global shareholders will hold majority (approximately 85%) of the combined entity’s outstanding voting interests; and |
| |
● |
Majority
of the combined entity’s management will consist of legacy M2i Global management. |
Under
the reverse acquisition model, the business combination will be treated as M2i Global issuing equity for the equity of Volato. Under
this method of accounting, M2i Global’s assets and liabilities are measured at their historical carrying values and Volato will
be treated as the “acquired” company for financial reporting purposes where M2i Global will measure and recognize Volato’s
assets and liabilities under the acquisition method of accounting.
Under
the acquisition method of accounting, the estimated purchase price will be allocated to Volato’s assets acquired and liabilities
assumed based upon their estimated fair values at the date of completion of the Merger. Any excess of purchase price over the preliminary
estimate of the fair value of identified assets acquired and liabilities assumed will be recognized as goodwill. Significant judgment
is required in determining the preliminary fair values of identified intangible assets, certain other assets, and other assumed liabilities.
Additionally, the final purchase price allocation will depend on a number of factors that cannot be predicted with certainty at this
time. The final valuation may materially change the purchase price and the allocation of the purchase price, which could materially affect
the fair values assigned to the assets, and liabilities and could result in a material change to the unaudited pro forma condensed combined
financial information.
The
unaudited pro forma condensed combined balance sheet as of December 31, 2025 combines the historical audited condensed consolidated balance
sheets of Volato and M2i Global as of December 31, 2025, on a pro forma basis as if the Merger and related transactions had been consummated
on December 31, 2025.
The
unaudited pro forma condensed combined statement of operations for the year ended December 31, 2025 combines the historical audited consolidated
statements of operations of Volato for the year ended December 31, 2025 and the historical audited consolidated statements of operations
of M2i Global for the year ended November 30, 2025. The unaudited pro forma condensed combined statements of operations for the year
ended December 31, 2025 is presented on a pro forma basis as if the Merger and related transactions had been consummated on January 1,
2025, the beginning of the earliest period presented.
The
unaudited pro forma condensed combined financial statements are intended to provide information about the impact of the Volato acquisition
as if it had been consummated earlier. The pro forma adjustments are based on available information and certain assumptions that management
believes are factually supportable and are expected to have an impact on post-combination Volato results of operations. In the opinion
of management, all adjustments necessary to present fairly the unaudited pro forma condensed combined financial statements have been
made.
The
consummation of the Merger is subject to certain closing conditions, including, among other things, Volato having net debt of not more
than $10.0 million at the closing and the approval of the listing of the Combined Company on Nasdaq. The net debt closing condition can
be waived by M2i Global. While Volato expects that it will have less than $10.0 million in net debt, Volato currently does not have binding
agreements or commitments which would result in Volato’s net debt not exceeding $10.0 million at closing. Accordingly, the unaudited
pro forma condensed combined balance sheet reflects Volato having more than $10.0 million in net debt. The pro forma presentation herein
assumes that M2i Global has agreed to waive the net debt closing condition and that a one-for-fifteen reverse stock split was effected,
as the Merger could not otherwise be completed.
| |
2. |
Estimated
Purchase Price |
The
preliminary estimated purchase price, which represents the consideration transferred to Volato stockholders in this reverse acquisition,
is calculated based on the aggregate amount of Volato’s outstanding fully diluted common stock upon the closing of the Merger.
As
of April 24, 2026, Volato had 17,677 options outstanding and 10,964 restricted stock units outstanding (1,178 options and 731 restricted
stock units outstanding after giving effect to the assumed one-for-fifteen reverse stock split), all of which are expected to become
fully vested upon closing of the Merger. For the purposes of the unaudited pro forma condensed combined financial statements presentation,
the fair value of the restricted stock units was included in the measurement of consideration transferred and within the estimated number
of shares of the combined company to be owned by Volato equity holders shown below. Based on management’s consideration of current
facts and circumstances, including Volato’s current share price, the options being out of the money and Volato’s historical
share-based compensation expense, the options and the fair value of such options did not have a material impact on the unaudited pro
forma condensed financial information.
Volato
also has 552,000 public warrants and 609,195 private placement warrants issued and outstanding, with an exercise price of $287.50 per
warrant (36,800 public warrants and 40,613 private placement warrants with exercise price of $4,312.50 per warrant, after giving effect
to the assumed one-for-fifteen reverse stock split). Based on management’s consideration of current facts and circumstances, including
Volato’s current share price and the warrants being out of the money, the warrants and the fair value of such warrants did not
have a material impact on the unaudited pro forma condensed financial information.
The
accompanying unaudited pro forma condensed combined financial information reflects an estimated purchase price of $8.9 million, which
consists of the value of shares of the combined company owned by Volato equity holders, after giving effect to the assumed one-for-fifteen
reverse stock split of Volato Common Stock, as shown in the table below. Volato shareholders are expected to own approximately 15 percent
of the outstanding shares in the Combined Company.
| | |
Amount | |
| Estimated number of shares of the
combined company to be owned by Volato equity holders (a) | |
| 2,594,278 | |
| Multiplied by the assumed
price per share of Volato stock (b) | |
$ | 3.44 | |
| Total preliminary estimated
purchase price (in thousands) | |
$ | 8,911 | |
| |
a) |
Represents
the number of shares of common stock of the Combined Company that Volato equity holders would own as of the closing of the Merger,
after giving effect to the assumed one-for-fifteen reverse stock split of Volato Common Stock. This amount is calculated, for purposes
of this unaudited pro forma condensed financial information, based on the following: |
| | |
Shares | |
| Shares of Volato Common Stock outstanding at December
31, 2025 | |
| 634,052 | |
| Shares issued for convertible notes that converted
in 2026 | |
| 783,962 | |
| Shares issued in the second quarter of 2026
as part of share exchange and general activity (i) | |
| 368,400 | |
| Second quarter of 2026 ATM sales (ii) | |
| 807,133 | |
| RSU that fully vest on
consummation of Merger | |
| 731 | |
| Total Volato shares
assumed for merger consideration | |
| 2,594,278 | |
| |
(i) |
On
April 16, 2026, Volato entered into Share Exchange Agreements with Charcoal Hill Family Limited Partnership, a Nevada limited partnership,
and Douglas Cole. On April 17, 2026, the Company entered into an additional Share Exchange Agreement (all Share Exchange Agreements
collectively, the “Agreements”) with Clearthink Capital Partners, LLC, a Delaware limited liability company, (all investors
collectively, the “Investors”). The Company agreed to issue an aggregate of 5,407,499 shares (360,500 shares after giving
effect to the one-for-fifteen reverse stock split) of the Company’s Class A common stock to the Investors in exchange for an
aggregate of 48,044,912 shares of M2i Global common stock, with an implied value of $0.2701 per share for the Volato Shares. The
remaining shares represent new issuances in the ordinary course of business. |
| |
(ii) |
On
March 27, 2026, Volato entered into an at-the-market (“ATM”) Sales Agreement with Curvature Securities, LLC under which
the Company may sell up to $3.7 million of Class A common stock from time to time, subject to the terms of the agreement, and pay
Curvature a commission of up to 3.0% on shares sold. The pro forma share presentation reflects the impact of share issuances under
this agreement as of April 24, 2026. |
| |
b) |
The
estimated purchase price was based on the closing price of Volato Common Stock on April 24, 2026, after giving effect to the assumed
one-for-fifteen reverse stock split of Volato Common Stock. The actual purchase price will fluctuate until the effective date of
the transaction. A 10% increase (decrease) to the Volato stock price would increase (decrease) the purchase price and goodwill by
$0.9 million. Therefore, the estimated consideration expected to be transferred reflected in this unaudited pro forma condensed combined
financial information does not purport to represent what the actual consideration will be when the transaction is completed. |
| |
3. |
Preliminary
Purchase Price Allocation |
The
allocation of the estimated preliminary purchase price with respect to the Merger is based upon management’s estimates of and assumptions
related to the acquisition date fair value of assets to be acquired and liabilities to be assumed as of December 31, 2025, using currently
available information. Most assets, liabilities, and consideration are measured at fair value in accordance with the principles of ASC
820. There are exceptions to ASC 820’s fair value measurement or recognition principle, including lease balances, contract asset
and deferred revenue balances. Since the unaudited pro forma condensed combined financial statements have been prepared based on these
preliminary estimates, the final purchase price allocation and the resulting effect on Volato’s financial position and results
of operations may differ materially from the pro forma amounts included herein.
The
preliminary allocation of the purchase price is as follows (in thousands):
| Purchase
price consideration |
|
|
|
|
|
$ |
8,911 |
|
| Fair
value of assets acquired: |
|
|
|
|
|
|
|
|
| Cash |
|
$ |
8,272 |
|
|
|
|
|
| Accounts
receivable |
|
|
101 |
|
|
|
|
|
| Contract
assets |
|
|
636 |
|
|
|
|
|
| Note
receivable |
|
|
1,899 |
|
|
|
|
|
| Deposits |
|
|
70 |
|
|
|
|
|
| Prepaid
expenses and other current assets |
|
|
572 |
|
|
|
|
|
| Investment
in flyExclusive |
|
|
3,072 |
|
|
|
|
|
| Current
asset - discontinued operations |
|
|
267 |
|
|
|
|
|
| Property
and equipment |
|
|
251 |
|
|
|
|
|
| Identifiable
intangible assets: |
|
|
|
|
|
|
|
|
| Customer
relationships |
|
|
500 |
|
|
|
|
|
| Developed
Technology |
|
|
500 |
|
|
|
|
|
| Trade
name |
|
|
200 |
|
|
|
|
|
| Operating
lease, right-of-use assets |
|
|
128 |
|
|
|
|
|
| Total
assets acquired |
|
|
16,468 |
|
|
|
|
|
| Fair
value of liabilities assumed: |
|
|
|
|
|
|
|
|
| Accounts
payable and accrued liabilities |
|
|
3,625 |
|
|
|
|
|
| Aviation
option |
|
|
549 |
|
|
|
|
|
| Operating
lease liability |
|
|
128 |
|
|
|
|
|
| Customer
deposits and deferred revenue |
|
|
2,823 |
|
|
|
|
|
| Current
liabilities - discontinued operations |
|
|
1,591 |
|
|
|
|
|
| Dividend
payable |
|
|
1,637 |
|
|
|
|
|
| Total
liabilities acquired |
|
$ |
10,353 |
|
|
|
|
|
| Net
assets acquired |
|
|
|
|
|
|
6,115 |
|
| Preliminary
pro forma Goodwill |
|
|
|
|
|
$ |
2,796 |
|
Working
capital and tangible assets: Working capital accounts and property and equipment were valued at their respective carrying amounts
because M2i Global believes that these amounts approximate the current fair values. Lease balances and deferred revenue balances are
exceptions to ASC 820’s fair value measurement principle as these measured and recognized based on measurement and recognition
principles in ASC 842 and ASC 606, respectively. Based on its preliminary assessment, M2i Global determined that the historical balances
did not require adjustments and the carrying value of such assets and liabilities materially approximated the amounts which M2i Global
would recognize, assuming that the Merger had been completed as of December 31, 2025.
Identifiable
intangible assets: As of the Effective Time of the Merger, identifiable intangible assets are required to be measured at fair value
and these acquired assets could include assets that are not intended to be used or sold or that are intended to be used in a manner other
than their highest and best use. For purposes of these unaudited pro forma condensed combined financial statements, it is assumed that
all assets will be used in a manner that represents their highest and best use. Amounts preliminarily allocated to identifiable intangibles
may change significantly, which could result in a material change in amortization of acquired intangible assets, which is on a straight-line
basis. The preliminary estimated useful lives of the identifiable intangible assets are as follows:
| |
|
Useful
Life |
| Developed
Technology – Vaunt |
|
8
years |
| Customer
Relationships – Vaunt |
|
7
years |
| Trade
Name – Vaunt |
|
9
years |
The
preliminary estimates of fair value and estimated useful lives will likely differ from final amounts M2i Global will calculate after
completing a detailed valuation analysis, and the difference could have a material impact on the accompanying unaudited pro forma condensed
combined financial statements. Any change in the valuation of intangible assets would cause a corresponding increase or decrease in the
balance of goodwill. A 10% change in the valuation of intangible assets would result in a change to annual amortization expense of approximately
less than $0.1 million, assuming an overall weighted-average useful life of 7.8 years.
Goodwill:
Goodwill is calculated as the difference between the acquisition date fair value of the preliminary estimated purchase price expected
to be transferred and the values assigned to the assets acquired and liabilities assumed. Such goodwill is not deductible for tax purposes.
Further, under GAAP, goodwill is not amortized but rather subject to an annual fair value impairment test.
Upon
consummation of the Merger, management will perform a comprehensive review of the two entities’ accounting policies. As a result
of the review, management may identify differences between the accounting policies of the two entities which, when confirmed, could have
a material impact on the combined financial statements of the Combined Company. Based on its initial analysis, management did not identify
any differences that would have a material impact on the unaudited pro forma condensed combined financial information.
| |
5. |
Adjustments
to Unaudited Pro Forma Condensed Combined Financial Information |
Article
11 of Regulation S-X allows for the presentation of reasonably estimable synergies and other transaction effects that have occurred or
are reasonably expected to occur (“Management’s Adjustments”). Volato has elected not to present Management’s
Adjustments and will only be presenting Transaction Accounting Adjustments in the following unaudited pro forma combined financial information.
Explanations
of the adjustments to the unaudited condensed combined pro forma financial statements are as follows:
Unaudited
Pro Forma Condensed Combined Balance Sheet
| (A) | Represents
share issuance activities, inclusive of the following: |
| (in thousands) | |
Amount | |
| Issuance under the ATM Sales Agreement | |
$ | 3,574 | |
| M2i Global share issuance post December 31, 2025 | |
| 1,037 | |
| Total | |
$ | 4,611 | |
(B)
Represents the elimination of Volato’s intercompany investment in M2i Global Common Stock. Prior to the Merger, Volato held 64,044,912
shares of M2i Global Common Stock. Following the Merger, these shares constitute an intercompany investment within the combined company
and is therefore eliminated in consolidation.
(C)
Represents (i) the fair value of the flyExclusive, Inc. (“flyExclusive”) shares received for the purchase of certain
intellectual property assets for $1.3 million and (ii) the revaluation of the remaining asset purchase option for a decrease of $0.9
million. The net aggregate impact of the investment and change in fair value of the asset option results in an increase in acquired identifiable
net assets, therefore results in a decrease to goodwill.
Volato
entered into the Fifth Amendment to Aircraft Management Services Agreement with flyExclusive, Inc. (“flyExclusive”) subsequent
to December 31, 2025 (herein referred to as the “Asset Purchase Agreement Amendment”). Pursuant to the Asset Purchase Agreement
Amendment, flyExclusive was granted an option to acquire, at a later date, certain aviation assets for an aggregate purchase price of
$2.0 million, payable in cash or shares of stock. Further, flyExclusive purchased a portion of the assets in exchange for $1.3 million
shares of flyExclusive common stock. The impact of the transaction is included within the pro forma financial statements as it represents
a significant non-recurring transaction.
The
Aircraft Management Services Agreement, initially entered into on September 2, 2024, granted flyExclusive the right to cause Volato to
merge with and into a wholly owned subsidiary of flyExclusive (the “flyExclusive Merger Option”).
As
of the pro forma date, the remaining asset option for Vaunt assets is out of the money, and therefore the Vaunt asset option is in a
liability position. This transaction was determined to be primarily for the benefit of pre-closing Volato and therefore, would not be
recognized as post-combination expense by M2i Global.
(D)
Represents the elimination of Volato’s historical net book value of website development costs and developed technology costs as
the fair value is subsumed into the developed technology intangible assets.
(E)
Reflects the preliminary fair value of intangible assets acquired, comprised of the following (in thousands):
| Intangible
Asset |
|
Amount |
|
| Customer
relationships |
|
$ |
500 |
|
| Developed
technology |
|
|
500 |
|
| Trade
name |
|
|
200 |
|
| Total |
|
$ |
1,200 |
|
(F)
The preliminary goodwill adjustment of $2.8 million represents the recording of the excess of estimated aggregate Merger Consideration
over the preliminary fair value of the underlying assets acquired and liabilities assumed.
(G)
Reflects the accrual of (i) approximately $0.9 million of total transaction expenses to be incurred by M2i Global of $0.7 million and
Volato of $0.2 million, respectively, and (ii) the reversal of an immaterial amount of accrued interest payable associated with the M2i
Global convertible notes.
Adjustments
for M2i Global transaction expenses are reflected on the pro forma income statement for the year ended December 31, 2025 as the accounting
acquirer’s expenses are recognized by the combined company. Volato’s transaction expenses were determined to be primarily
for the benefit of pre-closing Volato and would not be recognized as post-combination expense by M2i Global. Accordingly, Volato’s
transaction expenses are reflected as an increase in liabilities assumed but are excluded from the unaudited pro forma condensed combined
statement of operations.
(H)
Reflects the conversion of convertible notes into shares of Volato Common Stock. The adjustment reflects the elimination convertible
notes outstanding as of December 31, 2025.
| (in
thousands) |
|
Amount |
|
| Conversion
of Volato convertible debt, outstanding as of December 31, 2025 |
|
$ |
(4,230 |
) |
| Conversion
of M2i Global convertible debt, net |
|
|
(230 |
) |
| Conversion
of M2i Global convertible debt, derivative liability (bifurcated conversion feature) |
|
|
(508 |
) |
| Total |
|
$ |
(4,968 |
) |
(I)
Reflects the reversal of the liability for the issuance of unissued shares of M2i Global preferred stock. See note 5(L) for the corresponding
adjustment to APIC.
(J)
Represents an adjustment to reverse a legal accrual paid out in shares of M2i Global common stock subsequent to December 31, 2025.
(K)
Represents the adjustment to reflect the removal of M2i Global par value, the assumed one-for-fifteen reverse stock split of Volato’s
common stock, and the inclusion of the par value for all shares issued and outstanding upon consummation of the Merger.
(L)
Represents pro forma adjustments to additional paid-in capital balance to reflect the following:
| | |
Amount | |
| Elimination of historical Volato
additional paid-in capital | |
$ | (98,917 | ) |
| Fair value of shares held by Volato stockholders
(See note 2) | |
| 8,911 | |
| Conversion of M2i Global convertible notes
(1) | |
| 792 | |
| Corresponding adjustment to par value for the
assumed one-for-fifteen reverse stock split of Volato’s common stock and total shares issued and outstanding upon consummation
of the Merger | |
| 714 | |
| Corresponding adjustments
to additional paid-in capital for issuance of M2i Stock and reversal of legal accrual subsequent to December 31, 2025 (2) | |
| 1,349 | |
| Corresponding adjustment
to additional paid-in capital for issuance, and subsequent conversion of M2i Preferred Stock (3) | |
| 4,138 | |
| Total | |
$ | (83,013 | ) |
| |
(1) |
Inclusive
of an immaterial amount of accrued interest payable, as discussed in note 5(G). |
| |
(2) |
See
notes 5 (A) and 5(J) for details. |
| |
(3) |
See
note 5 (I) for details. |
(M)
Reflects the elimination of the historical accumulated deficit of Volato in connection with the reverse acquisition of $100.8 million
and the cumulative catch-up expense adjustment for M2i Global’s transaction cost of $0.7 million with the corresponding adjustment
to accounts payable and accrued liabilities, reflected in note 5(G).
Adjustments
to the Unaudited Pro Forma Condensed Combined Statements of operations
(AA)
Reflects the change in amortization expense in Cost of Revenue due to the fair value adjustment, and change in useful life, of certain
intangible assets.
| | |
For
the year
ended | |
| | |
December
31, 2025 | |
| Reversal of historical amortization
related to Website Costs | |
$ | (97 | ) |
| Amortization of the fair
value of Developed Technology | |
| 63 | |
| Total Cost of revenue Pro
Forma Adjustments | |
$ | (34 | ) |
(BB)
Reflects the following changes in Selling, general and administrative expenses:
| | |
For
the year
ended | |
| | |
December
31, 2025 | |
| Reversal of historical amortization
related to Developed Technology | |
$ | (153 | ) |
| Amortization of the fair value of Customer
Relationships | |
| 94 | |
| Non-recurring transaction
costs incurred by M2i Global | |
| 690 | |
| Total Selling, general,
and administrative Pro Forma Adjustments | |
$ | 631 | |
(CC)
Reflects the elimination of the historical statement of operations impact of the change in the fair value of Volato’s convertible
notes and the change in fair value of the derivative liability associated with the M2i Global convertible notes.
(DD)
Reflects the elimination of interest expense related to M2i Global’s debt that is expected to be converted at Closing.
| |
6. |
Income
Tax-Related Pro Forma Adjustments: |
The
combined company’s ability to use net operating loss carryforwards to offset future taxable income for U.S. federal income tax
purposes will be subject to limitations. In general, under Section 382 of the Code, a corporation that undergoes an “ownership
change” is subject to limitations on its ability to utilize its pre-change net operating losses to offset future taxable income.
In general, an ownership change occurs if the aggregate stock ownership of certain stockholders (generally 5% stockholders, applying
certain look-through rules) increases by more than 50 percentage points over such stockholder’s lowest percentage ownership during
the testing period (generally three years). In addition, the combination of two companies may also cause the ability for certain valuation
allowances associated with one of the companies to no longer be necessary because on a combined basis, there may be new sources of future
taxable income to support the reversal of pre-existing valuation allowances.
Currently,
no adjustment to the unaudited pro forma condensed combined financial statements has been made as it relates to either limitations the
combined company might incur under Section 382 of the Code or ASC 740 or decreases to pre-existing valuation allowances.
Represents
loss per share calculated using the historical weighted average shares outstanding and the issuance of additional shares in connection
with the Merger. The calculation of weighted average shares outstanding for basic and diluted loss per share assumes the shares issued
in connection with the Merger have been outstanding for the entire periods presented.
The
table below presents the components of the pro forma loss per share calculation after giving effect to the assumed one-for-fifteen reverse
stock split of Volato Common Stock (in thousands, except share and per share data):
| | |
For
the year
ended December
31, 2025 | |
| Pro forma net loss | |
$ | (3,726 | ) |
| Basic and Diluted | |
| | |
| Weighted average shares outstanding | |
| 17,303,722 | |
| Net loss per share | |
$ | (0.22 | ) |
| |
a) |
The
following summarizes the number of shares of common stock outstanding for the year ended December 31, 2025, assuming the Merger and
the assumed one-for-fifteen reverse stock split had been completed as of January 1, 2025: |
| | |
Outstanding Shares | |
| Shares of Volato Common Stock outstanding at December
31, 2025 | |
| 634,052 | |
| Shares issued for convertible notes that converted
in 2026 | |
| 783,962 | |
| Shares issued in the second quarter of 2026
as part of share exchange and general activity | |
| 368,400 | |
| Second quarter of 2026 ATM sales | |
| 807,133 | |
| Vesting of Volato’s restricted stock
units | |
| 731 | |
| Shares of Volato Common
Stock issuable to M2i Global stockholders | |
| 14,709,444 | |
| Total weighted average shares outstanding | |
| 17,303,722 | |
The
following potential outstanding securities, after giving effect to the assumed one-for-fifteen reverse stock split, were excluded from
the computation of pro forma loss per share, basic and diluted, because their effect would have been anti-dilutive.
| | |
Excluded Shares | |
| Public warrants | |
| 36,800 | |
| Private warrants | |
| 40,613 | |
| Stock options outstanding | |
| 1,178 | |
| Total excluded securities | |
| 78,591 | |