UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

________________

FORM ~~10-Q~~10-Q/A

________________

[Mark One]


þ			QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended ~~June~~September 30, 2022


☐			TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from ____________ to ____________

Commission File Number: 001-04321

WHEELS UP EXPERIENCE INC.

(Exact Name of Registrant as Specified in Its Charter)


Delaware (State or Other Jurisdiction of Incorporation or Organization)						98-1617611 (I.R.S. Employer Identification No.)

601 West 26th Street, Suite 900, New York, New York (Address of Principal Executive Offices)						10001 (Zip Code)

Registrant’s Telephone Number, Including Area Code: (212) 257-5252

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, $0.0001 par value per share

New York Stock Exchange

Redeemable warrants, each whole warrant exercisable for one share of Class A common stock at an exercise price of $11.50

UP WS

New York Stock Exchange

Indicate by check mark whether the Registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports) and (2) has been subject to such filing requirements for the past 90 days. Yes þ No ☐

Indicate by check mark whether the Registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulations S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes þ No ☐

Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer

☐

Accelerated filer

☐

Non-accelerated Filer

Smaller reporting company

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. ☐

Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No þ

As of ~~August 9,~~November 7, 2022, ~~244,472,138~~247,502,983 shares of Class A common stock, $0.0001 par value per share, were issued and outstanding.

TABLE OF CONTENTS


		Page
PART I.	Financial Information
Item 1.	Financial Statements (unaudited)
	Condensed Consolidated Balance Sheets as of ~~June~~September 30, 2022 and December 31, 2021	1
	Condensed Consolidated Statements of Operations for the three and ~~six~~nine months ended ~~June 30, 2022 and 2021~~	2
	~~Condensed Consolidated Statements of Comprehensive Loss for the three and six months ended June~~September 30, 2022 and 2021	3
	Condensed Consolidated Statements of ~~Equity~~Comprehensive Loss for the three and ~~six~~nine months ended ~~June~~September 30, 2022 and 2021	4
	Condensed Consolidated Statements of ~~Cash Flows~~Equity for the ~~six~~three and nine months ended ~~June~~September 30, 2022 and 2021	65
	Condensed Consolidated Statements of Cash Flows for the nine months ended September 30, 2022 and 2021	7
	Notes to Condensed Consolidated Financial Statements	68
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	3037
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	4454
Item 4.	Controls and Procedures	4555

PART II.	Other Information
Item 1.	Legal Proceedings	4656
Item 1A.	Risk Factors	4656
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	4759
Item 3.	Defaults Upon Senior Securities	4759
Item 4.	Mine Safety Disclosures	4759
Item 5.	Other Information	4759
Item 6.	Exhibits	4860
	Signatures	4962

CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

This Amendment No. 1 to the Quarterly Report on Form ~~10-Q~~10-Q/A (this ~~“Quarterly Report”~~“Form 10-Q/A”) of Wheels Up Experience Inc. referred to herein as “Wheels Up”, the “Company”, “our”, “we”, and “us”) contains certain “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). Forward-looking statements are predictions, projections and other statements about future events that are based on current expectations and assumptions and, as a result, are subject to known and unknown risks, uncertainties, assumptions and other important factors, many of which are outside of the control of Wheels Up Experience Inc. (“Wheels Up”, or “we”, “us”, or “our”), that could cause actual results to differ materially from the results discussed in the forward-looking statements. These forward-looking statements include, but are not limited to, statements regarding the expectations, hopes, beliefs, intentions or strategies of Wheels Up regarding the future, including, without limitation, statements regarding: (i) the size, demands and growth potential of the markets for Wheels Up’s products and services and Wheels Up’s ability to serve those ~~markets,~~markets; (ii) the degree of market acceptance and adoption of Wheels Up’s products and ~~services,~~services; (iii) Wheels Up’s ability to develop innovative products and services and compete with other companies engaged in the private aviation ~~industry,~~industry; (iv) Wheels Up’s ability to attract and retain ~~customers,~~customers; (v) Wheels Up’s liquidity, future cash flows, acquisition activities, measures intended to increase Wheels Up’s operational efficiency and ~~(v)~~certain restrictions related to our debt obligations; and (vi) general economic and geopolitical conditions, including due to fluctuations in interest rates, inflation, foreign currencies, consumer and business spending decisions, and general levels of economic activity. In addition, any statements that refer to projections, forecasts, or other characterizations of future events or circumstances, including any underlying assumptions, are forward-looking statements. The words “anticipate,” “believe,” continue,” “could,” “estimate,” “expect,” “intend,” “may,” “might,” “plan,” “possible,” “potential,” “predict,” “project,” “should,” “strive,” “would” and similar expressions may identify forward-looking statements, but the absence of these words does not mean that statement is not forward-looking. These forward-looking statements are subject to a number of risks, uncertainties and assumptions, including those described in the “Risk Factors” described under Part I, Item 1A in our most recent Annual Report on Form 10-K for the year ended December 31, 2021, Part II, Item 1A of this ~~Quarterly Report,~~Form 10-Q/A, and elsewhere in this ~~Quarterly Report.~~Form 10-Q/A. Moreover, we operate in a very competitive and rapidly changing environment. New risks and uncertainties arise from time to time, and it is impossible for us to predict these events or how they may affect us. You are cautioned not to place undue reliance upon any forward-looking statements, which speak only as of the date made, and Wheels Up undertakes no obligation to update or revise the forward-looking statements, whether as a result of new information, changes in expectations, future events or otherwise. These filings identify and address other important risks and uncertainties that could cause actual events and results to differ materially from those contained in the forward-looking statements. Wheels Up does not give any assurance that Wheels Up will achieve its expectations.

EXPLANATORY NOTE

We are filing this Form 10-Q/A to amend and restate our Form 10-Q for the fiscal quarter ended September 30, 2022, which was originally filed with the U.S. Securities and Exchange Commission (the “SEC”) on November 9, 2022 (the “Original Form 10-Q”), to restate our previously issued unaudited condensed consolidated financial statements as of and for the three and nine months ended September 30, 2022 (the “Prior Financial Statements”), and to amend related disclosures, including regarding controls and procedures.

Background of Restatement

On March 31, 2023, we filed a Current Report on Form 8-K under Item 4.02(a) with the SEC relating to the Prior Financial Statements. As indicated in such Current Report on Form 8-K, in connection with the preparation of the audited financial statements to be included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2022, we determined that a restatement of the Prior Financial Statements was necessary due to the identification of errors related to a non-cash goodwill impairment charge that should have been recognized in the Prior Financial Statements. The Company determined that a non-cash goodwill impairment charge of $62 million should have been recognized during the three months ended September 30, 2022. This non-cash goodwill impairment charge resulted in:

•a $62.0 million increase to the Company’s Net loss for the three and nine months ended September 30, 2022 versus the previously reported financial results;

•a revised Net loss of $148.8 million, or $0.61 per share, for the three months ended September 30, 2022, and $330.6 million, or $1.35 per share, for the nine months ended September 30, 2022; and

•corresponding adjustments, and associated impacts of the adjustments, to:

◦the balances of the “Goodwill” and “Accumulated deficit” line items in the Company’s unaudited condensed consolidated balance sheets as of September 30, 2022;

◦the balances of “Net loss” and “Impairment of goodwill” in the Company’s unaudited condensed consolidated statements of cash flows for the nine months ended September 30, 2022; and

◦the balances of “Net loss” and “Impairment of goodwill” and the “Impairment of goodwill” reconciling item in the Company’s reconciliations of Net loss to Adjusted EBITDA for the three and nine months ended September 30, 2022.

See Note 20, Restatement of Previously Issued Financial Statements included herein for additional information.

Internal Control Considerations

As a result of the restatement of the Company’s financial statements and the filing of this Form 10-Q/A, management has determined that a material weakness existed in the Company’s internal control over financial reporting related to the financial statement close process for the quarter ended September 30, 2022. The identified material weakness is further described in Item 4 within this Form 10-Q/A and the Company’s remediation plan will be described in the Company’s Annual Report on Form 10-K for the year ended December 31, 2022. In addition, as a result of the restatement of the Company’s financial statements and the material weakness described above, management has reconsidered its assessment and now concludes that we did not maintain effective disclosure controls and procedures for the quarter ended September 30, 2022.

Items Amended in this Form 10-Q/A

For the convenience of the reader, this Form 10-Q/A presents the Original Form 10-Q, amended and restated in its entirety, with modifications as necessary to reflect the effects of the restatement of our previously issued unaudited condensed consolidated financial statements as of and for the three and nine months ended September 30, 2022. No attempt has been made in this Form 10-Q/A to update other disclosures presented in the Original Form 10-Q, except as required to reflect the effects of such restatement in the following amended items:

•Part I, Item 1. “Financial Statements”

•Part I, Item 2. “Management’s Discussion and Analysis of Financial Condition and Results of Operations”

•Part I, Item 4. “Controls and Procedures”

•Part II, Item 6. “Exhibits”

In addition, this Form 10-Q/A updates the signature page. In accordance with Rule 12b-15 under the Exchange, the Company is also including with this Form 10-Q/A new certifications required by Sections 302 and 906 of the Sarbanes-Oxley Act of 2022 from the Company’s Chief Executive Officer (as principal executive officer) and Chief Financial Officer (as principal financial officer) dated as of the filing date of this Form 10-Q/A (included in Part II, Item 6. “Exhibits” and attached as Exhibits 31.1, 31.2, 32.1, and 32.2). Except as described above, this Form 10-Q/A is presented as of the date of the Original Form 10-Q and does not substantively amend, update or change any other items or disclosures contained in the Original Form 10-Q. Accordingly, this Form 10-Q/A does not reflect or purport to reflect any information or events occurring subsequent to September 30, 2022, the filing date of the Original Form 10-Q, unless specifically noted herein, or otherwise modify or update those disclosures affected by subsequent events, except to the extent they are otherwise required to be included and discussed herein. Among other things, forward-looking statements made in the Original Form 10-Q have not been revised to reflect events, results or developments that occurred or facts that became known to the Company after the date of the Original Form 10-Q, other than the restatement.

Accordingly, this Form 10-Q/A should be read in conjunction with the Company’s filings with the SEC that were made after the filing of the Original Form 10-Q, including any amendments to those filings.

PART I. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

WHEELS UP EXPERIENCE INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands, except share data)


		June 30, 2022 (Unaudited)		December 31, 2021			September 30, 2022 (Unaudited) As Restated		December 31, 2021
ASSETS	ASSETS					ASSETS
Current assets:	Current assets:					Current assets:
Cash and cash equivalents	Cash and cash equivalents	$	426,984	$	784,574	Cash and cash equivalents	$	285,498	$	784,574
Accounts receivable, net	Accounts receivable, net	114,024		79,403		Accounts receivable, net	127,354		79,403
Other receivables	Other receivables	12,111		8,061		Other receivables	8,920		8,061
Parts and supplies inventories, net	Parts and supplies inventories, net	12,355		9,410		Parts and supplies inventories, net	18,127		9,410
Aircraft inventory	Aircraft inventory	30,464		—		Aircraft inventory	33,231		—
Aircraft held for sale	Aircraft held for sale	37,375		18,101		Aircraft held for sale	20,113		18,101
Prepaid expenses	Prepaid expenses	40,481		21,789		Prepaid expenses	38,561		21,789
Other current assets	Other current assets	18,144		11,736		Other current assets	19,790		11,736
Total current assets	Total current assets	691,938		933,074		Total current assets	551,594		933,074
Property and equipment, net	Property and equipment, net	389,395		317,836		Property and equipment, net	387,802		317,836
Operating lease right-of-use assets	Operating lease right-of-use assets	113,291		108,582		Operating lease right-of-use assets	111,250		108,582
Goodwill	Goodwill	528,327		437,398		Goodwill	459,847		437,398
Intangible assets, net	Intangible assets, net	154,666		146,959		Intangible assets, net	146,881		146,959
Restricted cash	Restricted cash	27,432		2,148		Restricted cash	26,416		2,148
Other non-current assets	Other non-current assets	63,998		35,067		Other non-current assets	63,948		35,067
Total assets	Total assets	$	1,969,047	$	1,981,064	Total assets	$	1,747,738	$	1,981,064
LIABILITIES AND EQUITY	LIABILITIES AND EQUITY					LIABILITIES AND EQUITY
Current liabilities:	Current liabilities:					Current liabilities:
Accounts payable	Accounts payable	$	61,957	$	43,672	Accounts payable	$	48,962	$	43,672
Accrued expenses	Accrued expenses	124,073		107,153		Accrued expenses	128,557		107,153
Deferred revenue, current	Deferred revenue, current	1,039,279		933,527		Deferred revenue, current	966,367		933,527
Operating lease liabilities, current	Operating lease liabilities, current	28,378		31,617		Operating lease liabilities, current	30,051		31,617
Intangible liabilities, current	Intangible liabilities, current	2,000		2,000		Intangible liabilities, current	2,000		2,000
Other current liabilities	Other current liabilities	16,678		17,068		Other current liabilities	18,126		17,068
Total current liabilities	Total current liabilities	1,272,365		1,135,037		Total current liabilities	1,194,063		1,135,037
Deferred revenue, non-current	Deferred revenue, non-current	1,793		1,957		Deferred revenue, non-current	1,885		1,957
Operating lease liabilities, non-current	Operating lease liabilities, non-current	90,801		83,461		Operating lease liabilities, non-current	87,027		83,461
Warrant liability	Warrant liability	4,508		10,268		Warrant liability	2,003		10,268
Intangible liabilities, non-current	Intangible liabilities, non-current	13,083		14,083		Intangible liabilities, non-current	12,583		14,083
Other non-current liabilities	Other non-current liabilities	3,741		30		Other non-current liabilities	2,742		30
Total liabilities	Total liabilities	1,386,291		1,244,836		Total liabilities	1,300,303		1,244,836
Commitments and contingencies (Note 11)	Commitments and contingencies (Note 11)	0		0		Commitments and contingencies (Note 11)
Equity:	Equity:					Equity:
Class A common stock, $0.0001 par value; 2,500,000,000 authorized; 246,187,546 shares issued and 244,274,300 shares outstanding as of June 30, 2022; and 245,834,569 shares issued and outstanding as of December 31, 2021		25		25
Class A common stock, $0.0001 par value; 2,500,000,000 authorized; 248,131,546 shares issued and 245,744,961 shares outstanding as of September 30, 2022; and 245,834,569 shares issued and outstanding as of December 31, 2021						Class A common stock, $0.0001 par value; 2,500,000,000 authorized; 248,131,546 shares issued and 245,744,961 shares outstanding as of September 30, 2022; and 245,834,569 shares issued and outstanding as of December 31, 2021	25		25
Additional paid-in capital	Additional paid-in capital	1,499,864		1,450,839		Additional paid-in capital	1,522,368		1,450,839
Accumulated deficit	Accumulated deficit	(902,126)		(720,713)		Accumulated deficit	(1,050,964)		(720,713)
Accumulated other comprehensive loss	Accumulated other comprehensive loss	(8,318)		—		Accumulated other comprehensive loss	(16,647)		—
Treasury stock, at cost, 1,913,246 and 0 shares, respectively		(6,689)		—
Treasury stock, at cost, 2,386,585 and 0 shares, respectively						Treasury stock, at cost, 2,386,585 and 0 shares, respectively	(7,347)		—
Total Wheels Up Experience Inc. stockholders’ equity	Total Wheels Up Experience Inc. stockholders’ equity	582,756		730,151		Total Wheels Up Experience Inc. stockholders’ equity	447,435		730,151
Non-controlling interests		—		6,077
Total equity		582,756		736,228
Total liabilities and equity		$	1,969,047	$	1,981,064


Non-controlling interests	—		6,077
Total equity	447,435		736,228
Total liabilities and equity	$	1,747,738	$	1,981,064

The accompanying notes are an integral part of these condensed consolidated financial statements.

WHEELS UP EXPERIENCE INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited, in thousands, except share and per share data)


		Three Months Ended June 30,				Six Months Ended June 30,					Three Months Ended September 30,				Nine Months Ended September 30,
		2022		2021		2022		2021			2022 As Restated		2021		2022 As Restated		2021
Revenue	Revenue	$	425,512	$	285,580	$	751,147	$	547,237	Revenue	$	420,356	$	301,978	$	1,171,503	$	849,215

Costs and expenses:	Costs and expenses:									Costs and expenses:
Cost of revenue	Cost of revenue	408,898		255,188		741,656		489,695		Cost of revenue	403,042		283,495		1,144,698		773,191
Technology and development	Technology and development	14,606		8,025		25,797		15,049		Technology and development	16,639		8,769		42,436		23,818
Sales and marketing	Sales and marketing	33,688		17,895		56,931		33,689		Sales and marketing	30,830		22,157		87,761		55,846
General and administrative	General and administrative	46,973		15,786		85,877		33,955		General and administrative	44,323		42,490		130,200		76,444
Depreciation and amortization	Depreciation and amortization	16,134		13,482		30,362		27,313		Depreciation and amortization	16,500		13,639		46,862		40,952
Gain on sale of aircraft held for sale	Gain on sale of aircraft held for sale	(663)		—		(2,634)		—		Gain on sale of aircraft held for sale	(1,316)		—		(3,950)		—
Impairment of goodwill										Impairment of goodwill	62,000		—		62,000		—
Total costs and expenses	Total costs and expenses	519,636		310,376		937,989		599,701		Total costs and expenses	572,018		370,550		1,510,007		970,251

Loss from operations	Loss from operations	(94,124)		(24,796)		(186,842)		(52,464)		Loss from operations	(151,662)		(68,572)		(338,504)		(121,036)

Other income (expense):	Other income (expense):									Other income (expense):
Change in fair value of warrant liability	Change in fair value of warrant liability	2,129		—		5,760		—		Change in fair value of warrant liability	2,504		12,271		8,265		12,271
Loss on extinguishment of debt										Loss on extinguishment of debt	—		(2,379)		—		(2,379)
Interest income	Interest income	405		6		482		18		Interest income	1,130		7		1,612		25
Interest expense	Interest expense	—		(4,164)		—		(8,721)		Interest expense	—		(782)		—		(9,503)
Other expense, net	Other expense, net	(850)		—		(880)		—		Other expense, net	(625)		—		(1,505)		—
Total other income (expense)	Total other income (expense)	1,684		(4,158)		5,362		(8,703)		Total other income (expense)	3,009		9,117		8,372		414

Loss before income taxes	Loss before income taxes	(92,440)		(28,954)		(181,480)		(61,167)		Loss before income taxes	(148,653)		(59,455)		(330,132)		(120,622)

Income tax expense	Income tax expense	(320)		—		(320)		—		Income tax expense	(185)		—		(505)		—

Net loss	Net loss	(92,760)		(28,954)		(181,800)		(61,167)		Net loss	(148,838)		(59,455)		(330,637)		(120,622)
Less: Net loss attributable to non-controlling interests	Less: Net loss attributable to non-controlling interests	—		(2,798)		(387)		(5,602)		Less: Net loss attributable to non-controlling interests	—		(970)		(387)		(6,572)
Net loss attributable to Wheels Up Experience Inc.	Net loss attributable to Wheels Up Experience Inc.	$	(92,760)	$	(26,156)	$	(181,413)	$	(55,565)	Net loss attributable to Wheels Up Experience Inc.	$	(148,838)	$	(58,485)	$	(330,250)	$	(114,050)

Net loss per share of Class A common stock:	Net loss per share of Class A common stock:									Net loss per share of Class A common stock:
Basic	Basic	$	(0.38)	$	(0.15)	$	(0.74)	$	(0.33)	Basic	$	(0.61)	$	(0.25)	$	(1.35)	$	(0.60)
Diluted	Diluted	$	(0.38)	$	(0.15)	$	(0.74)	$	(0.33)	Diluted	$	(0.61)	$	(0.25)	$	(1.35)	$	(0.60)

Weighted-average shares of Class A common stock outstanding:	Weighted-average shares of Class A common stock outstanding:									Weighted-average shares of Class A common stock outstanding:
Basic	Basic	244,086,036		169,023,943		244,347,439		168,935,745		Basic	244,350,959		235,341,054		244,347,871		191,057,091
Diluted	Diluted	244,086,036		169,023,943		244,347,439		168,935,745		Diluted	244,350,959		235,341,054		244,347,871		191,057,091

The accompanying notes are an integral part of these condensed consolidated financial statements

WHEELS UP EXPERIENCE INC.

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS

(Unaudited, in thousands)


		Three Months Ended June 30,				Six Months Ended June 30,					Three Months Ended September 30,				Nine Months Ended September 30,
		2022		2021		2022		2021			2022 As Restated		2021		2022 As Restated		2021
Net loss	Net loss	$	(92,760)	$	(28,954)	$	(181,800)	$	(61,167)	Net loss	$	(148,838)	$	(59,455)	$	(330,637)	$	(120,622)
Other comprehensive loss:	Other comprehensive loss:									Other comprehensive loss:
Foreign currency translation adjustments	Foreign currency translation adjustments	(8,318)		—		(8,318)		—		Foreign currency translation adjustments	(8,329)		—		(16,647)		—
Comprehensive loss	Comprehensive loss	(101,078)		(28,954)		(190,118)		(61,167)		Comprehensive loss	(157,167)		(59,455)		(347,284)		(120,622)
Less: Comprehensive loss attributable to non-controlling interests	Less: Comprehensive loss attributable to non-controlling interests	—		(2,798)		(387)		(5,602)		Less: Comprehensive loss attributable to non-controlling interests	—		(970)		(387)		(6,572)
Comprehensive loss attributable to Wheels Up Experience Inc.	Comprehensive loss attributable to Wheels Up Experience Inc.	$	(101,078)	$	(26,156)	$	(189,731)	$	(55,565)	Comprehensive loss attributable to Wheels Up Experience Inc.	$	(157,167)	$	(58,485)	$	(346,897)	$	(114,050)

The accompanying notes are an integral part of these condensed consolidated financial statements

WHEELS UP EXPERIENCE INC.

CONDENSED CONSOLIDATED STATEMENTS OF EQUITY

(Unaudited, in thousands, except share data)


		Class A common stock									Treasury stock								Class A common stock									Treasury stock
		Shares	Amount		Additional paid-in capital		Accumulated deficit		Accumulated other comprehensive loss		Shares	Amount		Non-controlling interests		Total			Shares	Amount		Additional paid-in capital		Accumulated deficit As Restated		Accumulated other comprehensive loss		Shares	Amount		Non-controlling interests		Total As Restated
Balance as of December 31, 2021	Balance as of December 31, 2021	245,834,569	$	25	$	1,450,839	$	(720,713)	—		—	$	—	$	6,077	$	736,228	Balance as of December 31, 2021	245,834,569	$	25	$	1,450,839	$	(720,713)	—		—	$	—	$	6,077	$	736,228
Equity-based compensation	Equity-based compensation	—	—		13,659		—		—		—	—		8,895		22,554		Equity-based compensation	—	—		13,659		—		—		—	—		8,895		22,554
Change in non-controlling interests allocation	Change in non-controlling interests allocation	—	—		11,743		—		—		—	—		(11,743)		—		Change in non-controlling interests allocation	—	—		11,743		—		—		—	—		(11,743)		—
Shares withheld for employee taxes on vested equity awards	Shares withheld for employee taxes on vested equity awards	—	—		—		—		—		1,682,380	(6,107)		—		(6,107)		Shares withheld for employee taxes on vested equity awards	—	—		—		—		—		1,682,380	(6,107)		—		(6,107)
Issuance of Class A common stock upon settlement of restricted stock units	Issuance of Class A common stock upon settlement of restricted stock units	76,732	—		—		—		—		—	—		—		—		Issuance of Class A common stock upon settlement of restricted stock units	76,732	—		—		—		—		—	—		—		—
Net loss	Net loss	—	—		—		(88,653)		—		—	—		(387)		(89,040)		Net loss	—	—		—		(88,653)		—		—	—		(387)		(89,040)
Balance as of March 31, 2022	Balance as of March 31, 2022	245,911,301	$	25	$	1,476,241	$	(809,366)	$	—	1,682,380	$	(6,107)	$	2,842	$	663,635	Balance as of March 31, 2022	245,911,301	$	25	$	1,476,241	$	(809,366)	$	—	1,682,380	$	(6,107)	$	2,842	$	663,635
Equity-based compensation	Equity-based compensation	—	—		12,328		—		—		—	—		8,453		20,781		Equity-based compensation	—	—		12,328		—		—		—	—		8,453		20,781
Change in non-controlling interests allocation	Change in non-controlling interests allocation	—	—		11,295		—		—		—	—		(11,295)		—		Change in non-controlling interests allocation	—	—		11,295		—		—		—	—		(11,295)		—
Shares withheld for employee taxes on vested equity awards	Shares withheld for employee taxes on vested equity awards	—	—		—		—		—		230,866	(582)		—		(582)		Shares withheld for employee taxes on vested equity awards	—	—		—		—		—		230,866	(582)		—		(582)
Issuance of Class A common stock upon settlement of restricted stock units	Issuance of Class A common stock upon settlement of restricted stock units	276,245	—		—		—		—		—	—		—		—		Issuance of Class A common stock upon settlement of restricted stock units	276,245	—		—		—		—		—	—		—		—
Net loss	Net loss	—	—		—		(92,760)		—		—	—		—		(92,760)		Net loss	—	—		—		(92,760)		—		—	—		—		(92,760)
Foreign currency translation adjustments	Foreign currency translation adjustments	—	—		—		—		(8,318)		—	—		—		(8,318)		Foreign currency translation adjustments	—	—		—		—		(8,318)		—	—		—		(8,318)
Balance as of June 30, 2022	Balance as of June 30, 2022	246,187,546	$	25	$	1,499,864	$	(902,126)	$	(8,318)	1,913,246	$	(6,689)	$	—	$	582,756	Balance as of June 30, 2022	246,187,546	$	25	$	1,499,864	$	(902,126)	$	(8,318)	1,913,246	$	(6,689)	$	—	$	582,756
Equity-based compensation																		Equity-based compensation	—	—		13,961		—		—		—	—		8,543		22,504
Change in non-controlling interests allocation																		Change in non-controlling interests allocation	—	—		8,543		—		—		—	—		(8,543)		—
Shares withheld for employee taxes on vested equity awards																		Shares withheld for employee taxes on vested equity awards	—	—		—		—		—		473,339	(658)		—		(658)
Issuance of Class A common stock upon settlement of restricted stock units																		Issuance of Class A common stock upon settlement of restricted stock units	1,944,000	—		—		—		—		—	—		—		—
Net loss																		Net loss	—	—		—		(148,838)		—		—	—		—		(148,838)
Other comprehensive loss																		Other comprehensive loss	—	—		—		—		(8,329)		—	—		—		(8,329)
Balance at September 30, 2022																		Balance at September 30, 2022	248,131,546	$	25	$	1,522,368	$	(1,050,964)	$	(16,647)	2,386,585	$	(7,347)	$	—	$	447,435

The accompanying notes are an integral part of these condensed consolidated financial statements.

WHEELS UP EXPERIENCE INC.

CONDENSED CONSOLIDATED STATEMENTS OF EQUITY

(Unaudited, in thousands, except share data)


		Class A common stock												Class A common stock
		Shares	Amount		Additional paid-in capital		Accumulated deficit		Non-controlling interests		Total			Shares	Amount		Additional paid-in capital		Accumulated deficit		Non-controlling interests		Total
Balance as of December 31, 2020	Balance as of December 31, 2020	169,717,147	$	17	$	798,478	$	(530,693)	$	26,025	$	293,827	Balance as of December 31, 2020	169,717,146	$	17	$	798,478	$	(530,693)	$	26,025	$	293,827
Consideration issued for business combination	Consideration issued for business combination	3,968,900	—		30,172		—		—		30,172		Consideration issued for business combination	3,968,900	1		30,171		—		—		30,172
Equity-based compensation	Equity-based compensation	—	—		1,160		—		254		1,414		Equity-based compensation	—	—		1,160		—		254		1,414
Change in non-controlling interests allocation	Change in non-controlling interests allocation	—	—		(2,620)		—		2,620		—		Change in non-controlling interests allocation	—	—		(2,620)		—		2,620		—
Net loss	Net loss	—	—		—		(29,409)		(2,804)		(32,213)		Net loss	—	—		—		(29,409)		(2,804)		(32,213)
Balance as of March 31, 2021	Balance as of March 31, 2021	173,686,047	$	17	$	827,190	$	(560,102)	$	26,095	$	293,200	Balance as of March 31, 2021	173,686,046	$	18	$	827,189	$	(560,102)	$	26,095	$	293,200
Equity-based compensation	Equity-based compensation	—	—		1,117		—		231		1,348		Equity-based compensation	—	—		1,117		—		231		1,348
Change in non-controlling interests allocation	Change in non-controlling interests allocation	—	—		(3,106)		—		3,106		—		Change in non-controlling interests allocation	—	—		(3,106)		—		3,106		—
Net loss	Net loss	—	—		—		(26,156)		(2,798)		(28,954)		Net loss	—	—		—		(26,156)		(2,798)		(28,954)
Balance as of June 30, 2021	Balance as of June 30, 2021	173,686,047	$	17	$	825,201	$	(586,258)	$	26,634	$	265,594	Balance as of June 30, 2021	173,686,046	$	18	$	825,200	$	(586,258)	$	26,634	$	265,594
Exercise of stock options													Exercise of stock options	229,889	—		1,332		—		—		1,332
Exchange of profits interests													Exchange of profits interests	138,629	—		1,419		—		(1,419)		—
Equity-based compensation													Equity-based compensation	—	—		19,777		—		8,129		27,906
Issuance of common stock in connection with Business Combination and PIPE Investment													Issuance of common stock in connection with Business Combination and PIPE Investment	71,528,544	7		656,297		—		—		656,304
Transaction costs attributable to the issuance of common stock in connection with Business Combination and PIPE Investment													Transaction costs attributable to the issuance of common stock in connection with Business Combination and PIPE Investment	—	—		(70,406)		—		—		(70,406)
Acquisition of warrant liabilities													Acquisition of warrant liabilities	—	—		(28,219)		—		—		(28,219)
Change in non-controlling interests allocation													Change in non-controlling interests allocation	—	—		21,905		—		(21,905)		—
Net loss													Net loss	—	—		—		(58,485)		(970)		(59,455)
Balance at September 30, 2021													Balance at September 30, 2021	245,583,108	$	25	$	1,427,305	$	(644,743)	$	10,469	$	793,056

The accompanying notes are an integral part of these condensed consolidated financial statements.

WHEELS UP EXPERIENCE INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited, in thousands)


		Six Months Ended June 30,					Nine Months Ended September 30,
		2022		2021			2022 As Restated		2021
OPERATING ACTIVITIES:	OPERATING ACTIVITIES:					OPERATING ACTIVITIES:
Net loss	Net loss	$	(181,800)	$	(61,167)	Net loss	$	(330,637)	$	(120,622)
Adjustments to reconcile net loss to net cash used in operating activities:	Adjustments to reconcile net loss to net cash used in operating activities:					Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization	Depreciation and amortization	30,362		27,313		Depreciation and amortization	46,862		40,952
Amortization of deferred financing costs and debt discount	Amortization of deferred financing costs and debt discount	—		618		Amortization of deferred financing costs and debt discount	—		618
Equity-based compensation	Equity-based compensation	43,335		2,762		Equity-based compensation	65,839		30,668
Change in fair value of warrant liability	Change in fair value of warrant liability	(5,760)		—		Change in fair value of warrant liability	(8,265)		(12,271)
Provision for expected credit losses		200		498

Provision for (recovery of) expected credit losses						Provision for (recovery of) expected credit losses	(489)		1,163
Gain on sale of aircraft held for sale	Gain on sale of aircraft held for sale	(2,634)		—		Gain on sale of aircraft held for sale	(3,950)		—
Loss on extinguishment of debt						Loss on extinguishment of debt	—		2,379
Impairment of goodwill						Impairment of goodwill	62,000		—
Changes in operating assets and liabilities, net of effects from acquisitions:	Changes in operating assets and liabilities, net of effects from acquisitions:					Changes in operating assets and liabilities, net of effects from acquisitions:
Accounts receivable	Accounts receivable	(17,394)		(1,461)		Accounts receivable	(31,474)		(9,074)
Other receivables	Other receivables	(4,050)		(2,091)		Other receivables	(859)		(1,906)
Parts and supplies inventories	Parts and supplies inventories	(2,754)		(2,114)		Parts and supplies inventories	(8,544)		(2,749)
Aircraft inventory	Aircraft inventory	(30,464)		—		Aircraft inventory	(33,231)		—
Prepaid expenses	Prepaid expenses	(9,442)		413		Prepaid expenses	(8,065)		(11,673)
Other current assets	Other current assets	(520)		(678)		Other current assets	(2,477)		—
Other non-current assets	Other non-current assets	(27,496)		(49)		Other non-current assets	(27,534)		(256)
Operating lease liabilities, net	Operating lease liabilities, net	(563)		(504)		Operating lease liabilities, net	(624)		(1,414)
Accounts payable	Accounts payable	9,345		14,158		Accounts payable	(2,885)		11,807
Accrued expenses	Accrued expenses	(6,979)		(7,275)		Accrued expenses	(1,131)		(9,742)
Other current liabilities	Other current liabilities	(655)		(508)		Other current liabilities	812		(1,037)
Other non-current liabilities	Other non-current liabilities	(297)		132		Other non-current liabilities	(1,036)		131
Deferred revenue	Deferred revenue	67,391		(88,958)		Deferred revenue	(2,653)		(69,390)
Net cash used in operating activities	Net cash used in operating activities	(140,175)		(118,911)		Net cash used in operating activities	(288,341)		(152,416)

INVESTING ACTIVITIES:	INVESTING ACTIVITIES:					INVESTING ACTIVITIES:
Purchases of property and equipment	Purchases of property and equipment	(76,464)		(4,780)		Purchases of property and equipment	(80,039)		(6,683)
Purchases of aircraft held for sale	Purchases of aircraft held for sale	(43,774)		—		Purchases of aircraft held for sale	(39,894)		—
Proceeds from sale of aircraft held for sale, net	Proceeds from sale of aircraft held for sale, net	27,135		—		Proceeds from sale of aircraft held for sale, net	41,833		—
Acquisitions of businesses, net of cash acquired	Acquisitions of businesses, net of cash acquired	(75,093)		7,844		Acquisitions of businesses, net of cash acquired	(75,093)		7,844
Capitalized software development costs	Capitalized software development costs	(12,901)		(5,732)		Capitalized software development costs	(18,532)		(9,589)
Net cash used in investing activities	Net cash used in investing activities	(181,097)		(2,668)		Net cash used in investing activities	(171,725)		(8,428)

FINANCING ACTIVITIES:	FINANCING ACTIVITIES:					FINANCING ACTIVITIES:
Purchases of shares for treasury		(6,689)		—
Proceeds from stock option exercises						Proceeds from stock option exercises	—		1,332
Proceeds from Business Combination and PIPE Investment						Proceeds from Business Combination and PIPE Investment	—		656,304
Purchase of Shares for Treasury						Purchase of Shares for Treasury	(7,347)		—
Transaction costs in connection with the Business Combination and PIPE Investment						Transaction costs in connection with the Business Combination and PIPE Investment	—		(70,406)

Repayments of long-term debt	Repayments of long-term debt	—		(29,250)		Repayments of long-term debt	—		(213,934)
Payments of deferred offering costs		—		(1,426)
Repayment of loan to employee		—		102
Net cash used in financing activities		(6,689)		(30,574)
Repayment of loans to employees						Repayment of loans to employees	—		102
Net cash provided by (used in) financing activities						Net cash provided by (used in) financing activities	(7,347)		373,398

Effect of exchange rate changes on cash, cash equivalents and restricted cash	Effect of exchange rate changes on cash, cash equivalents and restricted cash	(4,345)		—		Effect of exchange rate changes on cash, cash equivalents and restricted cash	(7,395)		—

NET DECREASE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH		(332,306)		(152,153)
NET INCREASE (DECREASE) IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH						NET INCREASE (DECREASE) IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH	(474,808)		212,554
CASH, CASH EQUIVALENTS AND RESTRICTED CASH BEGINNING OF PERIOD	CASH, CASH EQUIVALENTS AND RESTRICTED CASH BEGINNING OF PERIOD	786,722		324,876		CASH, CASH EQUIVALENTS AND RESTRICTED CASH BEGINNING OF PERIOD	786,722		324,876
CASH, CASH EQUIVALENTS AND RESTRICTED CASH END OF PERIOD	CASH, CASH EQUIVALENTS AND RESTRICTED CASH END OF PERIOD	$	454,416	$	172,723	CASH, CASH EQUIVALENTS AND RESTRICTED CASH END OF PERIOD	$	311,914	$	537,430
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:	SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:					SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:
Non-cash consideration issued for business acquisition of Mountain Aviation, LLC	Non-cash consideration issued for business acquisition of Mountain Aviation, LLC	—		$	30,172	Non-cash consideration issued for business acquisition of Mountain Aviation, LLC	$	—	$	30,172
Assumption of warrant liability in Business Combination						Assumption of warrant liability in Business Combination	$	—	$	28,219

The accompanying notes are an integral part of these condensed consolidated financial ~~statements.~~statement

WHEELS UP EXPERIENCE INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

1.ORGANIZATION AND OPERATIONS

Wheels Up Experience Inc. (together with its consolidated subsidiaries, “Wheels Up”, the “Company”, “our”, “we”, and “us”) is a leading brand in private aviation that strives to deliver a total private aviation solution.

On July 13, 2021 (the “Closing Date”), we consummated the transactions contemplated by the Agreement and Plan of Merger (as amended, the “Merger Agreement”), dated as of February 1, 2021, as amended on May 6, 2021, by and among Aspirational Consumer Lifestyle Corp., a blank check company originally incorporated as a Cayman Islands exempted company (“Aspirational”), Wheels Up Partners Holdings LLC, a Delaware limited liability company (“WUP”), Kittyhawk Merger Sub LLC., a Delaware limited liability company and a direct wholly owned subsidiary of Aspirational (“Merger Sub”), Wheels Up Blocker Sub LLC, a Delaware limited liability company and a direct wholly owned subsidiary of Aspirational (“Blocker Sub”), the Blocker Merger Subs (as defined in the Merger Agreement) and the Blockers (as defined in the Merger Agreement). In connection with the closing of the Merger Agreement, Aspirational filed a notice of deregistration with the Cayman Islands Registrar of Companies, together with the necessary accompanying documents, and filed a certificate of incorporation and a certificate of corporate domestication with the Secretary of State of the State of Delaware, under which Aspirational was domesticated and continues as a Delaware corporation, changing its name to “Wheels Up Experience Inc.” (the “Domestication”).

On the Closing Date, (i) the Blockers simultaneously merged with and into the respective Blocker Merger Subs, with the Blockers surviving each merger as wholly owned subsidiaries of Wheels Up (the “First Step Blocker Mergers”), (ii) thereafter, the surviving Blockers simultaneously merged with and into Blocker Sub, with Blocker Sub surviving each merger (the “Second Step Blocker Mergers”), and (iii) thereafter, Merger Sub merged with and into WUP, with WUP surviving the merger, with Wheels Up as its managing member (the “Company Merger” and collectively with the First Step Blocker Mergers and the Second Step Blocker Mergers, the “Mergers” and, together with the Domestication, the “Business Combination”) (See Note 3).

2.SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Principles of Consolidation and Basis of Presentation

The unaudited interim condensed consolidated financial statements and accompanying notes have been prepared in accordance with accounting principles generally accepted in the United States (“U.S. GAAP”) for interim financial reporting and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, the condensed consolidated balance sheet as of December 31, 2021, has been derived from the audited consolidated financial statements at that date, but certain notes or other information that are normally required by U.S. GAAP have been omitted if they substantially duplicate the disclosures contained in our annual audited consolidated financial statements. The condensed consolidated financial statements include the accounts of Wheels Up Experience Inc. and its wholly-owned subsidiaries. We consolidate Wheels Up Partners MIP LLC (“MIP LLC”) and record the profits interests held in MIP LLC that Wheels Up does not own as non-controlling interests (see Note 14). All intercompany transactions and balances have been eliminated in consolidation.

Certain information and footnote disclosure normally included in annual financial statements prepared in accordance with U.S. GAAP have been condensed or omitted pursuant to instructions, rules and regulations prescribed by the United States Securities and Exchange Commission (“SEC”). In the opinion of management, the unaudited financial information for the interim periods presented reflects all adjustments, which are normal and recurring, necessary for a fair presentation of the consolidated statement of operations, financial position, and cash flows. Interim results should not be regarded as indicative of results that may be expected for any other period or the entire year. The unaudited interim condensed consolidated financial statements should be read in conjunction with

the audited consolidated financial statements and accompanying notes included in the Annual Report on Form 10-K for the year ended December 31, 2021.

Use of Estimates

Preparing the condensed consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the condensed consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates due to risks and uncertainties, including uncertainty in the current economic environment due to the coronavirus pandemic, and any evolutions thereof (“COVID-19”). The most significant estimates include, but are not limited to, the useful lives and residual values of purchased aircraft, the fair value of financial assets and liabilities, acquired intangible assets, goodwill, contingent consideration, and other assets and liabilities, sales and use tax, the estimated life of member relationships, the determination of the allowance for credit losses, impairment assessments, the determination of the valuation allowance for deferred tax assets and the incremental borrowing rate for leases.

Foreign Currency Translation Adjustments

Assets and liabilities of foreign subsidiaries, where the functional currency is not the United States (“U.S.”) dollar, have been translated at period-end exchange rates and profit and loss accounts have been translated using weighted-average exchange rates. Adjustments resulting from currency translation have been recorded in the equity section of the condensed consolidated balance sheets and the condensed consolidated statements of other comprehensive loss as a cumulative translation adjustment.

Interim Impairment Test (As Restated)

During the second quarter of 2022, we determined that because of a sustained decrease in the quoted market price of our Class A common stock, par value $0.0001 per share (“Class A common stock”), from the Closing Date, combined with a further decline in our operating margins, there was an indication that a triggering event occurred and the carrying value of our long-lived assets and goodwill may not be ~~recoverable.~~recoverable associated with the legacy Wheels Up reporting unit (“WUP Legacy”). As a result, we performed an undiscounted cash flow analysis of our long-lived assets for potential impairment as of June 1, 2022, and based on the analysis, it was determined that there was no impairment to our long-lived assets. In addition, we performed an interim quantitative impairment assessment of goodwill on June 1, 2022, using a discounted cash flow approach, which did not result in impairment to goodwill.

~~Reclassifications~~

~~Certain reclassifications have been made~~During the third quarter of 2022, we determined that because of continued deterioration in our stock price, resulting in a market capitalization that was below the carrying value of our equity, there was an indication that a triggering event occurred and the carrying value of WUP Legacy may not be recoverable. As a result, we performed a quantitative impairment test using the income approach. The fair value using the income approach was based on the present value of estimated future cash flows. The significant underlying unobservable inputs used to measure the fair value included forecasted revenue growth rates and margins, weighted average cost of capital, normalized working capital level and projected long-term growth rates. As a result of this assessment, a goodwill impairment charge of $62.0 million was recorded to WUP Legacy as of September 30, 2022. The decline in the fair value of the reporting unit, as compared to the ~~prior years condensed~~quantitative analysis performed as of June 1, 2022, was primarily due to an increase in the discount rate.

Correction of an Immaterial Error

During the fourth quarter of 2021, we identified an immaterial error related to the accounting for equity as part of the reverse recapitalization (see Note 3) that resulted in an understatement of our accumulated deficit and an overstatement of additional paid-in capital by $32.7 million as of December 31, 2020. The error had no impact on our total equity or our financial position, results of operations or cash flows.

We assessed the materiality of the error on our consolidated financial statements ~~to conform to~~for prior periods and concluded that they were not material. We have corrected the ~~current year presentation.~~error by adjusting the prior period consolidated financial statements.

Adopted Accounting Pronouncements

In October 2021, the Financial Accounting Standards Board (“FASB”) issued accounting standards update (“ASU”) 2021-08, Business Combinations: Accounting for Contract Assets and Contract Liabilities from Contracts with Customers (ASC 805). This standard simplifies the measurement and recognition of contract assets and contract liabilities from contracts with customers acquired in a business combination. This guidance will generally result in the recognition of contract assets and contract liabilities consistent with those reported by the acquiree immediately before the acquisition date. We adopted ASU 2021-08 on January 1, 2022. This adoption did not have a material impact on our consolidated financial statements.

3.BUSINESS COMBINATION

The Business Combination was accounted for as a reverse recapitalization, where Aspirational was treated as the acquired company for financial reporting purposes. This accounting treatment is the equivalent of Wheels Up issuing stock for the net assets of Aspirational, accompanied by a recapitalization whereby no goodwill or other intangible assets are recorded. Accordingly, WUP is deemed the accounting predecessor of the combined business, and Wheels Up, as the parent company of the combined business, is the successor SEC registrant, meaning that all

historical financial information presented in the condensed consolidated financial statements prior to the closing of the Business Combination represents the accounts of WUP.

Upon closing of the Business Combination, all outstanding WUP common interests and WUP preferred interests (including WUP restricted interests), as well as shares underlying WUP options, were converted into 190.0 million shares of Class A common stock and rolled over into the combined business. In addition, there were 29.0 million outstanding WUP profits interests recapitalized in connection with the Business Combination that can be exchanged on a value-for-value basis for Class A common stock subject to vesting.

Upon closing of the Business Combination, Aspirational and Aspirational’s public shareholders held 6.0 million and 10.6 million shares, respectively, of Class A common stock.

All references to numbers of common shares and per common share data prior to the Business Combination in these condensed consolidated financial statements and related notes have been retroactively adjusted to account for the effect of the reverse recapitalization. The reported share and per share amounts, have been converted by applying the exchange ratio established in the Merger Agreement of 0.4604, which was based on the Wheels Up implied price per share prior to the Business Combination (the “Exchange Ratio”). On the Closing Date, we received approximately $656.3 million in gross proceeds. In connection with the Business Combination, we incurred $70.4 million of transaction costs, consisting of advisory, legal, share registration and other professional fees, which are recorded within additional paid-in capital as a reduction of proceeds.

PIPE Investment

In connection with the Business Combination, Aspirational entered into subscription agreements with certain investors (the “PIPE Investors”), whereby Aspirational issued ~~55,000,000~~55.0 million shares of common stock at a price of $10.00 per share (the “PIPE Shares”) for an aggregate purchase price of ~~$550~~$550.0 million (the “PIPE Investment”), which closed simultaneously with the consummation of the Business Combination. On the Closing Date, the PIPE Shares were automatically converted into shares of Class A common stock on a ~~1-for-one~~one-for-one basis.

Earnout Shares

Further, as part of the Business Combination, existing holders of WUP equity, including holders of profits interests and restricted interests, but excluding holders of stock options, have the right to receive up to an aggregate of 9,000,000 additional shares of Class A common stock in 3three equal tranches, which are issuable upon the achievement of Class A common stock share price thresholds of $12.50, $15.00, and $17.50 for any 20 trading days within a period of 30 consecutive trading days within five years of the Closing Date, respectively (the “Earnout Shares”).

Public Warrants and Private Warrants

The warrants assumed in the Business Combination include (i) 7,991,544 redeemable warrants sold by Aspirational as part of its initial public offering (the “Public Warrants”) of 23,974,362 units, consisting of 1one share of Class A common stock and one-third of one warrant exercisable for Class A common stock and (ii) 4,529,950 warrants privately sold by Aspirational at a price of $1.50 per warrant (the “Private Warrants”) to Aspirational Consumer Lifestyle Sponsor LLC (the “Sponsor”) simultaneously with the closing of the Aspirational initial public offering exercisable for Class A common stock.

911

4. PROPERTY AND EQUIPMENT

Property and equipment consist of the following (in thousands):


		June 30, 2022		December 31, 2021			September 30, 2022		December 31, 2021
Aircraft	Aircraft	$	557,525	$	482,848	Aircraft	$	559,505	$	482,848
Software development costs	Software development costs	49,520		35,818		Software development costs	55,269		35,818
Leasehold improvements	Leasehold improvements	9,023		12,584		Leasehold improvements	10,012		12,584
Computer equipment	Computer equipment	2,441		2,147		Computer equipment	2,476		2,147
Buildings and improvements	Buildings and improvements	1,425		1,424		Buildings and improvements	1,424		1,424
Furniture and fixtures	Furniture and fixtures	2,767		1,960		Furniture and fixtures	3,039		1,960
Tooling	Tooling	3,507		3,129		Tooling	3,613		3,129
Vehicles	Vehicles	1,514		1,142		Vehicles	1,461		1,142
		627,722		541,052			636,799		541,052

Less: Accumulated depreciation and amortization	Less: Accumulated depreciation and amortization	(238,327)		(223,216)		Less: Accumulated depreciation and amortization	(248,997)		(223,216)
Total	Total	$	389,395	$	317,836	Total	$	387,802	$	317,836

Depreciation and amortization expense of property and equipment was ~~$10.1~~$10.6 million and ~~$19.6~~$30.3 million for the three and ~~six~~nine months ended ~~June~~September 30, 2022, respectively, and ~~$8.6~~$8.4 million and ~~$17.6~~$26.0 million for the three and ~~six~~nine months ended ~~June~~September 30, 2021, respectively.

Capitalized costs related to the internal development of software was ~~$7.4~~$5.6 million and ~~$12.9~~$18.5 million for the three and ~~six~~nine months ended ~~June~~September 30, 2022, respectively, and ~~$3.1~~$3.9 million and ~~$5.7~~$9.6 million for the three and ~~six~~nine months ended ~~June~~September 30, 2021, respectively.

Amortization expense related to software development costs, included as part of depreciation and amortization expense of property and equipment, was ~~$3.1~~$3.6 million and ~~$5.3~~$9.0 million for the three and ~~six~~nine months ended ~~June~~September 30, 2022, respectively, and ~~$1.5~~$1.8 million and ~~$3.0~~$4.8 million for the three and ~~six~~nine months ended ~~June~~September 30, 2021, respectively.

1012

5. REVENUE

Disaggregation of Revenue

The following table disaggregates revenue by service type and the timing of when these services are provided to the member or customer (in thousands):


		Three Months Ended June 30,				Six Months Ended June 30,					Three Months Ended September 30,				Nine Months Ended September 30,
		2022		2021		2022		2021			2022		2021		2022		2021
Services transferred at a point in time:	Services transferred at a point in time:									Services transferred at a point in time:
Flights, net of discounts and incentives	Flights, net of discounts and incentives	$	284,071	$	212,660	$	520,434	$	403,134	Flights, net of discounts and incentives	$	278,917	$	218,360	$	799,351	$	621,494
Aircraft management	Aircraft management	58,307		47,594		116,356		96,017		Aircraft management	56,558		55,388		172,914		151,405
Other	Other	55,789		5,450		62,967		9,739		Other	58,728		6,679		121,695		16,418

Services transferred over time:	Services transferred over time:									Services transferred over time:
Memberships	Memberships	24,020		16,188		44,667		31,162		Memberships	22,409		17,982		67,076		49,144
Aircraft management	Aircraft management	2,411		2,361		4,868		4,818		Aircraft management	2,404		2,617		7,272		7,435
Other	Other	914		1,327		1,855		2,367		Other	1,340		952		3,195		3,319
Total	Total	$	425,512	$	285,580	$	751,147	$	547,237	Total	$	420,356	$	301,978	$	1,171,503	$	849,215

Revenue in the condensed consolidated statements of operations is presented net of discounts and incentives of ~~$3.5~~$2.7 million and ~~$6.7~~$9.4 million for the three and ~~six~~nine months ended ~~June~~September 30, 2022, respectively, and ~~$4.3~~$5.0 million and ~~$7.5~~$12.5 million, respectively, for the three and ~~six~~nine months ended ~~June~~September 30, 2021.

Included in services transferred at a point in time, Other, is revenue related to whole aircraft sales of $35.9 million and $63.9 million for the three and nine months ended September 30, 2022, respectively.

Contract Balances

Receivables from member and customer contracts are included within accounts receivable, net on the condensed consolidated balance sheets. As of ~~June~~September 30, 2022 and December 31, 2021, gross receivables from members and customers were ~~$106.3~~$118.1 million and $71.8 million, respectively. As of ~~June~~September 30, 2022 and December 31, 2021, undeposited funds, included within accounts receivable, net, were ~~$12.5~~$13.6 million and $13.5 million, respectively. As of ~~June~~September 30, 2022 and December 31, 2021, the allowance for expected credit losses was ~~$4.8~~$4.3 million and $5.9 million, respectively.

Deferred revenue consists of the following (in thousands):


		June 30, 2022		December 31, 2021			September 30, 2022		December 31, 2021
Flights - Prepaid Blocks and jet cards	Flights - Prepaid Blocks and jet cards	$	989,019	$	876,750	Flights - Prepaid Blocks and jet cards	$	916,372	$	876,750
Memberships - annual dues	Memberships - annual dues	42,886		47,069		Memberships - annual dues	42,688		47,069
Memberships - initiation fees	Memberships - initiation fees	3,785		4,072		Memberships - initiation fees	4,119		4,072
Flights - credits	Flights - credits	5,190		6,633		Flights - credits	4,438		6,633
Other	Other	192		960		Other	635		960
Deferred revenue - total	Deferred revenue - total	1,041,072		935,484		Deferred revenue - total	968,252		935,484

Less: Deferred revenue - current	Less: Deferred revenue - current	(1,039,279)		(933,527)		Less: Deferred revenue - current	(966,367)		(933,527)
Deferred revenue - non-current	Deferred revenue - non-current	$	1,793	$	1,957	Deferred revenue - non-current	$	1,885	$	1,957

1113

Changes in deferred revenue for the ~~six~~nine months ended ~~June~~September 30, 2022 were as follows (in thousands):


Deferred revenue - beginning balance	$	935,484
Amounts deferred during the period	~~702,882~~954,042
Revenue recognized from amounts included in the deferred revenue beginning balance	~~(378,699)~~(509,962)
Revenue from current period sales	~~(218,595)~~(411,312)
Deferred revenue - ending balance	$	~~1,041,072~~968,252

Revenue expected to be recognized in future periods for performance obligations that are unsatisfied, or partially unsatisfied, as of ~~June~~September 30, 2022 approximates ~~$338.0~~$170.6 million for the remaining ~~two quarters~~quarter of 2022 and ~~$452.1~~$511.4 million, ~~$125.7~~$143.3 million and ~~$125.3~~$143.0 million for 2023, 2024 and 2025, respectively.

Costs to Obtain a Contract

Capitalized costs related to sales commissions and referral fees were ~~$5.0~~$3.3 million and ~~$9.3~~$12.6 million for the three and ~~six~~nine months ended ~~June~~September 30, 2022, respectively, and ~~$2.3~~$3.4 million and ~~$4.0~~$7.4 million for the three and ~~six~~nine months ended ~~June~~September 30, 2021, respectively.

As of ~~June~~September 30, 2022 and December 31, 2021, capitalized sales commissions and referral fees of ~~$10.2~~$9.2 million and $8.6 million, respectively, are in other current assets and ~~$1.6~~$1.5 million and $1.4 million, respectively, are in other non-current assets on the condensed consolidated balance sheets. Amortization expense related to capitalized sales commissions and referral fees included in sales and marketing expense in the condensed consolidated statements of operations was ~~$4.2~~$4.4 million and ~~$7.7~~$12.1 million for the three and ~~six~~nine months ended ~~June~~September 30, 2022, respectively, and ~~$1.9~~$2.4 million and ~~$3.5~~$5.9 million for the three and ~~six~~nine months ended ~~June~~September 30, 2021, respectively.

6. ACQUISITIONS

Alante Air Charter, LLC Acquisition

On February 3, 2022, we acquired all of the outstanding equity of Alante Air Charter, LLC (“Alante Air”) for a total purchase price of $15.5 million in cash. Alante Air added 12 Light jets to our controlled fleet and expands our presence in the Western U.S. Acquisition-related costs for Alante Air of $0.5 million were included in general and administrative expense in the condensed consolidated statements of operations for the ~~six~~nine months ended ~~June~~September 30, 2022. The acquisition of Alante Air was determined to be a business combination.

We have allocated the purchase price for Alante Air to its individual assets and liabilities assumed. While the purchase price allocation is substantially complete, it is still preliminary and subject to change. As of the date of acquisition, the total preliminary purchase price allocated to the Alante Air assets acquired and liabilities assumed according to their estimated fair values were as follows (in thousands):


Current assets	$	4,452
Goodwill	13,069
Other assets	22,048
Total assets acquired	39,569
Total liabilities assumed	(24,101)
Net assets acquired	$	15,468

Current assets of Alante Air included $3.0 million of cash and $1.4 million of accounts receivable, including $15 thousand owed from Wheels Up that was eliminated in consolidation upon acquisition.

Goodwill represents the excess of the purchase price over the fair values of the acquired net tangible assets. The allocated value of goodwill primarily relates to anticipated synergies and economies of scale by combining the use

of Alante Air’s aircraft and existing business processes with our other acquisitions. The acquired goodwill is deductible for tax purposes.

The results of Alante Air were included in the condensed consolidated statement of operations from the date of acquisition. Revenue for Alante Air was ~~$2.6~~$2.9 million, net of intercompany eliminations, and loss from operations was ~~$13.7~~$24.2 million from the date of acquisition through ~~June~~September 30, 2022.

Air Partner plc Acquisition

On April 1, 2022, we acquired all of the outstanding equity of Air Partner plc (“Air Partner”) for a total purchase price of $108.2 million in cash. Air Partner is a United Kingdom-based international aviation services group that provides us with operations in 18 locations across 4four continents. Acquisition-related costs for Air Partner of $2.9 million were included in general and administrative expense in the condensed consolidated statements of operations for the ~~six~~nine months ended ~~June~~September 30, 2022. The acquisition of Air Partner was determined to be a business combination.

As of the date of acquisition, the total preliminary purchase price allocated to the Air Partner assets acquired and liabilities assumed according to their estimated fair values were as follows (in thousands):


Current assets	$	51,723
Property and equipment, net	2,012
Operating lease right-of-use assets	2,960
Goodwill	83,399
Intangible assets	20,919
Restricted cash	27,507
Other assets	1,536
Total assets acquired	190,056
Total liabilities assumed	(81,865)
Net assets acquired	$	108,191

Current assets of Air Partner included $18.0 million of cash and $17.4 million of accounts receivable.

The above initial fair value estimates of the assets acquired and liabilities assumed are provisional. We are still evaluating the fair value of intangible assets, and income taxes, in addition to ensuring all other assets, liabilities and contingencies have been identified and recorded. We have estimated the preliminary fair value of assets acquired and liabilities assumed based on information currently available and will continue to adjust those estimates as additional information pertaining to events or circumstances present at the acquisition date becomes available during the measurement period.

The allocated value of goodwill primarily relates to anticipated synergies and economies of scale by combining the use of Air Partner’s existing business processes with our platform to expand on an international basis. The acquired goodwill is not deductible for tax purposes.

1315

The amounts allocated to acquired intangible assets and their associated weighted-average amortization periods, which were determined based on the period the assets are expected to contribute directly or indirectly to our cash flows, consist of the following:


	Amount (In thousands)		Weighted-Average Amortization Period (Years)
Customer relationships	$	16,521	5.7
Backlog	1,457		1.5
Trade name	1,930		1.9
Developed technology	1,011		5.8
Total acquired intangible assets	$	20,919	5.1

The intangible asset fair value measurements are primarily based on significant inputs that are not observable in the market which represent a Level 3 measurement (see Note 9). The valuation method used for the Air Partner intangible assets was the income approach.

The results of Air Partner were included in the condensed consolidated statement of operations from the date of acquisition. Revenue for Air Partner was ~~$34.8~~$65.0 million, net of intercompany eliminations, and income from operations was ~~$4.9~~$6.6 million from the date of acquisition through ~~June~~September 30, 2022.

Unaudited Pro Forma Summary of Operations

The accompanying unaudited pro forma summary represents the consolidated results of operations as if the 2021 acquisition of Mountain Aviation, LLC had been completed as of January 1, 2021 and the 2022 acquisitions of Alante Air and Air Partner had been completed as of January 1, 2021. The unaudited pro forma financial results for 2022 reflect the results for the three and ~~six~~nine months ended ~~June~~September 30, 2022, as well as the effects of pro forma adjustments for the transactions in 2022. The unaudited pro forma financial information includes the accounting effects of the acquisitions, including adjustments to the amortization of intangible assets and professional fees associated with the transactions. The pro forma results were based on estimates and assumptions, which we believe are reasonable but remain subject to adjustment. The unaudited pro forma summary does not necessarily reflect the actual results that would have been achieved had the companies been combined during the periods presented, nor is it necessarily indicative of future consolidated results (in thousands, except per share data).


		Three Months Ended June 30,				Six Months Ended June 30,					Three Months Ended September 30,				Nine Months Ended September 30,
		2022		2021		2022		2021			2022		2021		2022		2021
Net revenue	Net revenue	$	425,512	$	316,908	$	788,966	$	605,114	Net revenue	$	420,356	$	344,291	$	1,209,321	$	949,405
Net loss	Net loss	$	(91,443)	$	(27,450)	$	(179,132)	$	(61,477)	Net loss	$	(87,507)	$	(54,046)	$	(266,628)	$	(115,279)
Net loss attributable to Wheels Up Experience Inc.	Net loss attributable to Wheels Up Experience Inc.	$	(91,443)	$	(24,798)	$	(178,756)	$	(55,846)	Net loss attributable to Wheels Up Experience Inc.	$	(87,507)	$	(53,289)	$	(266,628)	$	(109,400)
Net loss per share	Net loss per share	$	(0.37)	$	(0.15)	$	(0.73)	$	(0.33)	Net loss per share	$	(0.61)	$	(0.25)	$	(1.35)	$	(0.60)

1416

7. GOODWILL AND INTANGIBLE ASSETS (AS RESTATED)

Goodwill

The change in the carrying value of goodwill for the ~~six~~nine months ended ~~June~~September 30, 2022, was as follows (in thousands):


Balance as of December 31, 2021	$	437,398
Acquisition of Alante Air	13,069
Acquisition of Air Partner	83,399
Impairment of goodwill(1)	(62,000)
Foreign currency translation adjustments	~~(5,539)~~(12,019)
Balance as of ~~June~~September 30, 2022	$	~~528,327~~459,847

__________________

1) Represents a non-cash impairment charge related to goodwill realized in the third quarter of 2022. See Note 2, Summary of Significant Accounting Policies in the of the Notes to Condensed Consolidated Financial Statements included herein.

Intangible Assets

The gross carrying value, accumulated amortization and net carrying value of intangible assets consisted of the following (in thousands):


		June 30, 2022							September 30, 2022
		Gross Carrying Value		Accumulated Amortization		Net Carrying Value			Gross Carrying Value		Accumulated Amortization		Net Carrying Value
Status	Status	$	80,000	$	19,644	$	60,356	Status	$	80,000	$	21,644	$	58,356
Customer relationships	Customer relationships	89,880		19,081		70,799		Customer relationships	88,608		21,640		66,968
Non-competition agreement	Non-competition agreement	210		210		—		Non-competition agreement	210		210		—
Trade name	Trade name	16,015		6,761		9,254		Trade name	15,867		7,406		8,461
Developed technology	Developed technology	20,480		7,831		12,649		Developed technology	20,402		8,570		11,832
Leasehold interest - favorable	Leasehold interest - favorable	600		69		531		Leasehold interest - favorable	600		74		526
Backlog	Backlog	1,348		271		1,077		Backlog	1,235		497		738
Total	Total	$	208,533	$	53,867	$	154,666	Total	$	206,922	$	60,041	$	146,881


	December 31, 2021
	Gross Carrying Value		Accumulated Amortization		Net Carrying Value
Status	$	80,000	$	15,644	$	64,356
Customer relationships	74,600		14,443		60,157
Non-competition agreement	210		209		1
Trade name	14,230		5,493		8,737
Developed technology	19,545		6,380		13,165
Leasehold interest - favorable	600		57		543
Total	$	189,185	$	42,226	$	146,959

Amortization expense of intangible assets was ~~$6.5~~$6.4 million and ~~$11.7~~$18.1 million for the three and ~~six~~nine months ended ~~June~~September 30, 2022, respectively, and ~~$5.3~~$5.4 million and ~~$10.6~~$16.0 million for the three and ~~six~~nine months ended ~~June~~September 30, 2021, respectively.

1517

Intangible Liabilities

The gross carrying value, accumulated amortization and net carrying value of intangible liabilities consisted of the following (in thousands):

June 30, 2022
Gross Carrying
Value Accumulated Amortization Net Carrying
Value
Intangible liabilities $ 20,000 $ 4,917 $ 15,083


	September 30, 2022
	Gross Carrying Value		Accumulated Amortization		Net Carrying Value
Intangible liabilities	$	20,000	$	5,417	$	14,583


	December 31, 2021
	Gross Carrying Value		Accumulated Amortization		Net Carrying Value
Intangible liabilities	$	20,000	$	3,917	$	16,083

Amortization of intangible liabilities, which reduces amortization expense was $0.5 million and ~~$1.0~~$1.5 million for the three and ~~six~~nine months ended ~~June~~September 30, 2022, respectively, and $0.5 million and ~~$1.0~~$1.5 million for the three and ~~six~~nine months ended ~~June~~September 30, 2021, respectively.

Future amortization expense of intangible assets and intangible liabilities held as of ~~June~~September 30, 2022, are as follows (in thousands):


Year ending December 31,	Year ending December 31,	Intangible Assets		Intangible Liabilities		Year ending December 31,	Intangible Assets		Intangible Liabilities
2022		$	12,832	$	1,000
2022 (excluding the nine months ended September 30, 2022)						2022 (excluding the nine months ended September 30, 2022)	$	6,295	$	500
2023	2023	23,608		2,000		2023	23,296		2,000
2024	2024	22,910		2,000		2024	22,643		2,000
2025	2025	22,497		2,000		2025	22,230		2,000
2026	2026	21,638		2,000		2026	21,386		2,000
Thereafter	Thereafter	51,181		6,083		Thereafter	51,031		6,083
Total	Total	$	154,666	$	15,083	Total	$	146,881	$	14,583

8. CASH, CASH EQUIVALENTS AND RESTRICTED CASH

Cash Equivalents

As of ~~June~~September 30, 2022 and December 31, 2021, cash equivalents on the condensed consolidated balance sheets were ~~$330.8~~$162.4 million and $408.1 million, respectively, and generally consisted of investments in money market funds, U.S. treasury bills and time deposits.

Interest income from cash equivalents of ~~$0.4~~$1.1 million and ~~$0.5~~$1.6 million were recorded in interest income in the condensed consolidated statements of operations for the three and ~~six~~nine months ended ~~June~~September 30, 2022, respectively, and $6$7 thousand and ~~$18~~$25 thousand for the three and ~~six~~nine months ended ~~June~~September 30, 2021, respectively.

Restricted Cash

As of ~~June~~September 30, 2022 and December 31, 2021, restricted cash on the condensed consolidated balance sheets represents amounts held by financial institutions to establish a standby letter of credit required by the lessor of certain corporate office space. In addition, as of ~~June~~September 30, 2022, restricted cash also included ~~$25.3~~$20.1 million related to cash received from customers for Air Partner jet cards. Air Partner jet cards do not have an expiration date

and are refundable upon demand by the customer. As such, we are contractually and legally restricted from using Air Partner jet card deposits.

A reconciliation of cash and cash equivalents and restricted cash from the condensed consolidated balance sheets to the condensed consolidated statements of cash flows was as follows (in thousands):


		June 30, 2022		June 30, 2021			September 30, 2022		September 30, 2021
Cash and cash equivalents	Cash and cash equivalents	$	426,984	$	160,646	Cash and cash equivalents	$	285,498	$	535,253
Restricted cash	Restricted cash	27,432		12,077		Restricted cash	26,416		2,177
Total	Total	$	454,416	$	172,723	Total	$	311,914	$	537,430

9. FAIR VALUE MEASUREMENTS

Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability, an exit price, in an orderly transaction between unaffiliated willing market participants on the measurement date under current market conditions. Assets and liabilities recorded at fair value are measured and classified in accordance with a three-tier fair value hierarchy based on the observability of the inputs available and activity in the markets used to measure fair value. A financial instrument’s level within the fair value hierarchy is based on the lowest level of input that is significant to the fair value measurement.


Level 1 -			Quoted prices, unadjusted, in active markets for identical assets or liabilities that can be accessed at the measurement date.

Level 2 -			Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly.

Level 3 -			Unobservable inputs developed using our own estimates and assumptions, which reflect those that market participants would use in pricing the asset or liability.

Financial instruments that are measured at fair value on a recurring basis and their corresponding placement in the fair value hierarchy consisted of the following (in thousands):

June 30, 2022
Level 1 Level 2 Level 3 Fair Value
Assets:
Cash equivalents $ 330,782 $ — $ — $ 330,782
Liabilities:
Warrant liability - Public Warrants 2,877 — — 2,877
Warrant liability - Private Warrants — 1,631 — 1,631
Total liabilities $ 2,877 $ 1,631 $ — $ 4,508
December 31, 2021
Level 1 Level 2 Level 3 Fair Value
Assets:
Cash equivalents $ 408,082 $ — $ — $ 408,082
Liabilities:
Warrant liability - Public Warrants 6,553 — — 6,553
Warrant liability - Private Warrants — 3,715 — 3,715
Total liabilities $ 6,553 $ 3,715 $ — $ 10,268


	September 30, 2022
	Level 1		Level 2		Level 3		Fair Value
Assets:
Cash equivalents	$	162,392	$	—	$	—	$	162,392

Liabilities:
Warrant liability - Public Warrants	1,278		—		—		1,278
Warrant liability - Private Warrants	—		725		—		725
Total liabilities	$	1,278	$	725	$	—	$	2,003

	December 31, 2021
	Level 1		Level 2		Level 3		Fair Value
Assets:
Cash equivalents	$	408,082	$	—	$	—	$	408,082

Liabilities:
Warrant liability - Public Warrants	6,553		—		—		6,553
Warrant liability - Private Warrants	—		3,715		—		3,715
Total liabilities	$	6,553	$	3,715	$	—	$	10,268

The carrying amount of cash equivalents approximates fair value and is classified within Level 1, because we determined the fair value through quoted market prices.

The warrants were accounted for as a liability in accordance with ASC 815-40 (see Note 18). The warrant liability was measured at fair value upon assumption and on a recurring basis, with changes in fair value presented in the condensed consolidated statements of operations.

As of ~~June~~September 30, 2022 and December 31, 2021, we used Level 1 inputs for the Public Warrants and Level 2 inputs for the Private Warrants. We valued the ~~warrants~~Private Warrants by applying the valuation technique of a Monte Carlo simulation model to reflect the redemption conditions. ~~We used Level 1 inputs for the Public Warrants and Level 2 inputs for the Private Warrants.~~ The Private Warrants are substantially similar to the Public Warrants, but not directly traded or quoted on an active trading market.

The following table presents the changes in the fair value of the warrant liability (in thousands):


		Public Warrants		Private Warrants		Total Warrant Liability			Public Warrants		Private Warrants		Total Warrant Liability
Fair value as of December 31, 2021	Fair value as of December 31, 2021	$	6,553	$	3,715	$	10,268	Fair value as of December 31, 2021	$	6,553	$	3,715	$	10,268
Change in fair value of warrant liability	Change in fair value of warrant liability	(3,676)		(2,084)		(5,760)		Change in fair value of warrant liability	(5,275)		(2,990)		(8,265)
Fair value as of June 30, 2022		$	2,877	$	1,631	$	4,508
Fair value as of September 30, 2022								Fair value as of September 30, 2022	$	1,278	$	725	$	2,003

10. LONG-TERM DEBT

On July 21, 2021, in connection with proceeds received from the Business Combination, we repaid substantially all of the outstanding principal of our long-term debt, together with all accrued and unpaid interest in the amount of $175.5 million.

Amortization expense for debt discounts and deferred financing costs was $0 for each of the three and six months ended June 30, 2022 and $0.3 million and $0.6 million for the three and six months ended June 30, 2021, respectively, which was recorded in interest expense in the condensed consolidated statements of operations.

~~Debt Covenants~~

Our credit facilities contained certain restrictive covenants. We satisfied these covenants for all periods presented during which we were subject to such covenants.

Amortization expense for debt discounts and deferred financing costs was $0 for each of the three and nine months ended September 30, 2022 and $0 and $0.6 million for the three and nine months ended September 30, 2021, respectively, which was recorded in interest expense in the condensed consolidated statements of operations.

11. COMMITMENTS AND CONTINGENCIES

Legal Proceedings

We are party to various legal actions arising in the normal course of business. While we do not expect that the ultimate resolution of any of these pending actions will have a material effect on our consolidated results of operations, financial position, or cash flows, litigation is subject to inherent uncertainties. As such, there can be no assurance that any pending legal action, which we believe to be immaterial as of ~~June~~September 30, 2022, does not become material in the future.

Sales and Use Tax Liability

We regularly provide services to members in various states within the continental U.S., which may create sales and use tax nexus via temporary presence, potentially requiring the payment of these taxes. We determined that there is uncertainty as to what constitutes nexus in respective states for a state to levy taxes, fees and surcharges relating to our activity. As of ~~June~~September 30, 2022 and December 31, 2021, we estimate the potential exposure to such tax liability to be ~~$9.5~~$9.9 million and ~~$8.5~~$7.9 million, respectively, the expense for which is included in accrued expenses on the condensed consolidated balance sheets and cost of revenue in the condensed consolidated statements of operations as of and for the applicable periods presented.

12. LEASES

Leases primarily pertain to certain controlled aircraft, corporate headquarters, and operational facilities, including aircraft hangars, which are primarily accounted for as operating leases. We sublease the corporate headquarters from a third party and sublease the aircraft hangar at Cincinnati/Northern Kentucky International Airport from Delta Air Lines, Inc. (“Delta”).

We have certain variable lease agreements with aircraft owners that contain payment terms based on an hourly lease rate multiplied by the number of flight hours during a month. Variable lease payments were ~~$4.6~~$3.6 million and ~~$9.0~~$12.5 million for the three and ~~six~~nine months ended ~~June~~September 30, 2022, respectively, and ~~$4.3~~$3.2 million and ~~$8.9~~$12.1 million for the three and ~~six~~nine months ended ~~June~~September 30, 2021, respectively.

The components of net lease cost were as follows (in thousands):


		Three Months Ended June 30,				Six Months Ended June 30,					Three Months Ended September 30,				Nine Months Ended September 30,
		2022		2021		2022		2021			2022		2021		2022		2021
Operating lease costs	Operating lease costs	$	9,723	$	9,703	$	18,825	$	17,257	Operating lease costs	$	9,789	$	12,643	$	28,614	$	29,900
Short-term lease costs	Short-term lease costs	9,221		5,760		14,514		12,808		Short-term lease costs	8,086		3,331		22,600		16,139
Total lease costs	Total lease costs	$	18,944	$	15,463	$	33,339	$	30,065	Total lease costs	$	17,875	$	15,974	$	51,214	$	46,039

Costs related to leased aircraft and operational facilities were ~~$15.8~~$15.0 million and ~~$28.3~~$43.3 million for the three and ~~six~~nine months ended ~~June~~September 30, 2022, respectively, and ~~$13.7~~$14.0 million and ~~$26.8~~$40.7 million for the three and ~~six~~nine months ended ~~June~~September 30, 2021, respectively, and are included in cost of revenue in the condensed consolidated statements of operations. Costs related to leased corporate headquarters and other office space including expenses for non-lease components were ~~$3.1~~$2.9 million and $7.9 million for the three and nine months ended September 30, 2022, respectively, and $2.0 million and $5.1 million for the three and ~~six~~nine months ended ~~June~~September 30, ~~2022, respectively, and $1.6 million and $3.2 million for the three and six months ended June 30,~~ 2021,

respectively, and are included in general and administrative expense in the condensed consolidated statements of operations.

Supplemental cash flow information related to leases were as follows (in thousands):


		Six Months Ended June 30,					Nine Months Ended September 30,
		2022		2021			2022		2021
Cash paid for amounts included in the measurement of operating lease liabilities:	Cash paid for amounts included in the measurement of operating lease liabilities:					Cash paid for amounts included in the measurement of operating lease liabilities:
Operating cash flows paid for operating leases	Operating cash flows paid for operating leases	$	18,962	$	17,711	Operating cash flows paid for operating leases	$	28,865	$	27,773
Right-of-use assets obtained in exchange for operating lease obligations	Right-of-use assets obtained in exchange for operating lease obligations	$	42,087	$	64,518	Right-of-use assets obtained in exchange for operating lease obligations	$	46,916	$	62,856

Supplemental balance sheet information related to leases are as follows:

June 30, 2022 December 31, 2021
Weighted-average remaining lease term (in years):
Operating leases 6.0 6.4
Weighted-average discount rate:
Operating leases 9.1 % 9.5 %


	September 30, 2022		December 31, 2021
Weighted-average remaining lease term (in years):
Operating leases	5.8		6.4
Weighted-average discount rate:
Operating leases	9.0	%	9.5	%

Maturities of lease liabilities, as of ~~June~~September 30, 2022, were as follows (in thousands):


Year ending December 31,	Year ending December 31,	Operating Leases		Year ending December 31,	Operating Leases
2022		$	19,301
2022 (excluding the nine months ended September 30, 2022)				2022 (excluding the nine months ended September 30, 2022)	$	10,074
2023	2023	36,663		2023	38,557
2024	2024	31,271		2024	33,090
2025	2025	18,041		2025	19,384
2026	2026	11,249		2026	11,230
Thereafter	Thereafter	42,484		Thereafter	42,441
Total lease payments	Total lease payments	159,009		Total lease payments	154,776
Less: Imputed interest	Less: Imputed interest	(39,830)		Less: Imputed interest	(37,698)
Total lease obligations	Total lease obligations	$	119,179	Total lease obligations	$	117,078

13. STOCKHOLDERS’ EQUITY AND EQUITY-BASED COMPENSATION

Pursuant to the Wheels Up Experience Inc. certificate of incorporation, we are authorized to issue 2,500,000,000 shares of Class A common stock, par value of $0.0001 per share, and 25,000,000 shares of preferred stock, par value $0.0001 per share. Holders of Class A common stock are entitled to 1one vote per share.

As of ~~June~~September 30, 2022, we have the following 9nine equity-based compensation plans that were approved by the board of directors of WUP prior to the Business Combination: Wheels Up Partners Holdings LLC Equity Incentive Plan (“MIP Plan”); Wheels Up Partners Holdings LLC Equity Incentive Plan II (“MIP Plan II”); Wheels Up Partners Holdings LLC Equity Incentive Plan III (“MIP Plan III”); Wheels Up Partners Holdings LLC Equity Incentive Plan IV (“MIP Plan IV”); Wheels Up Partners Holdings LLC Equity Incentive Plan V (“MIP Plan V”); Wheels Up Partners Holdings LLC Equity Incentive Plan VI (“MIP Plan VI”); Wheels Up Partners Holdings LLC Equity Incentive Plan VII (“MIP Plan VII”); and Wheels Up Partners Holdings LLC Equity Incentive Plan VIII (“MIP Plan VIII”); which collectively constitute the management incentive plan and the Wheels Up Partners Holdings LLC Option Plan, which is the WUP stock option plan. AsFollowing the consummation of ~~June 30, 2022,~~the Business Combination, no new grants can be made under the WUP management incentive plan or the WUP stock option plan.

In connection with the Business Combination, the board of directors (the “Board”) and stockholders of Wheels Up adopted the Wheels Up Experience Inc. 2021 Long-Term Incentive Plan (the “2021 LTIP”), for employees, consultants and other qualified persons.

On June 30, 2022, the Board adopted the Wheels Up Experience Inc. 2022 Inducement Grant Plan (the “2022 Inducement Plan”) to be used for a one-time employment inducement grant for our new Chief Financial Officer, Todd Smith, pursuant to New York Stock Exchange Rule 303A.08. The maximum number of awards that could be granted under the 2022 Inducement Plan were 2,051,282 shares of Class A common stock, which were all granted in the form of RSUs to Mr. Smith on July 1, ~~2022 (see Note 19).~~2022. The RSUs granted under the 2022 Inducement Plan are subject to time-based vesting and will vest ratably on December 30, 2022, December 30, 2023 and December 30, 2024, respectively, in each case subject to Mr. Smith’s continued employment with Wheels Up through the vesting date.

WUP Management Incentive Plan

WUP Profits Interests

As of ~~June~~September 30, 2022, an aggregate of 31.3 million profits interests have been authorized and issued under the WUP management incentive plan.

The following table summarizes the profits interests activity under the WUP management incentive plan as of ~~June~~September 30, 2022:


		Number of WUP Profits Interests	Weighted-Average Grant Date Fair Value			Number of WUP Profits Interests	Weighted-Average Grant Date Fair Value
		(in thousands)				(in thousands)
Outstanding WUP profits interests as of January 1, 2022	Outstanding WUP profits interests as of January 1, 2022	28,819	$	0.42	Outstanding WUP profits interests as of January 1, 2022	28,819	$	0.42
Granted	Granted	—	—		Granted	—	—
Exchanged	Exchanged	—	—		Exchanged	—	—
Expired/forfeited	Expired/forfeited	(6)	0.24		Expired/forfeited	(6)	0.24
Outstanding WUP profits interests as of June 30, 2022		28,813	$	0.42
Outstanding WUP profits interests as of September 30, 2022					Outstanding WUP profits interests as of September 30, 2022	28,813	$	0.42

The weighted-average remaining contractual term as of ~~June~~September 30, 2022, for WUP profits interests outstanding was approximately ~~9.0~~8.8 years.

The following table summarizes the status of non-vested WUP profits interests as of ~~June~~September 30, 2022:


		Number of WUP Profits Interests	Weighted-Average Grant Date Fair Value			Number of WUP Profits Interests	Weighted-Average Grant Date Fair Value
		(in thousands)				(in thousands)
Non-vested WUP profits interests as of January 1, 2022	Non-vested WUP profits interests as of January 1, 2022	4,733	$	0.35	Non-vested WUP profits interests as of January 1, 2022	4,733	$	0.35
Granted	Granted	—	—		Granted	—	—
Vested	Vested	(2,362)	0.34		Vested	(3,029)	0.31
Forfeited	Forfeited	(6)	0.24		Forfeited	(6)	0.24
Non-vested WUP profits interests as of June 30, 2022		2,365	$	0.37
Non-vested WUP profits interests as of September 30, 2022					Non-vested WUP profits interests as of September 30, 2022	1,698	$	0.42

The total unrecognized compensation cost related to non-vested WUP profits interests was ~~$0.5~~$0.3 million as of ~~June~~September 30, 2022 and is expected to be recognized over a weighted-average period of ~~0.7~~0.5 years. The total fair value for WUP profits interests that vested was approximated ~~$0.8~~$1.0 million for the ~~six~~nine months ended ~~June~~September 30, 2022.

WUP Restricted Interests

As of ~~June~~September 30, 2022, under MIP Plan VII, 4.7 million WUP restricted interests have been authorized and issued to certain current and former Wheels Up employees.

The following table summarizes the restricted interests activity under the WUP management incentive plan as of ~~June~~September 30, 2022:


		Number of WUP Restricted Interests	Weighted-Average Grant Date Fair Value			Number of WUP Restricted Interests	Weighted-Average Grant Date Fair Value
		(in thousands)				(in thousands)
Non-vested WUP restricted interests as of January 1, 2022	Non-vested WUP restricted interests as of January 1, 2022	4,662	$	3.98	Non-vested WUP restricted interests as of January 1, 2022	4,662	$	3.98
Granted	Granted	—	—		Granted	—	—
Vested	Vested	(3,899)	4.00		Vested	(4,662)	3.98
Forfeited	Forfeited	—	—		Forfeited	—	—
Non-vested WUP restricted interests as of June 30, 2022		763	$	3.91
Non-vested WUP restricted interests as of September 30, 2022					Non-vested WUP restricted interests as of September 30, 2022	—	$	—

The weighted-average remaining contractual term as of ~~June~~September 30, 2022, for WUP restricted interests outstanding was approximately 7.5 years.

The total unrecognized compensation cost related to non-vested WUP restricted interests was ~~$0.1 million~~$0 as of ~~June~~September 30, ~~2022 and is expected to be recognized over a weighted-average period of 0.2 years.~~2022. WUP restricted interests are time and performance-based awards that vest with a change in control or initial public offering. As a result, we started recording compensation cost for WUP restricted interests on the Closing Date. The total fair value for WUP restricted interests that vested was approximated ~~$15.6~~$18.6 million for the ~~six~~nine months ended ~~June~~September 30, 2022.

The WUP restricted interests granted vest when both of the following conditions exist: (i) ratably over a four-year service period and (ii) upon the first to occur of (A) a change of control and (B) the later to occur of (1) six months after an initial public offering and (2) 30 days after the expiration of any applicable lock-up period in connection with an initial public offering. The WUP restricted interests lock-up period expired on February 8, 2022. As of such date, the holders of WUP restricted interests met the vesting conditions for the portion of their awards that did not require further service. The remainder of such eligible vestings occurred prior to filing this Form 10-Q/A.

WUP Stock Option Plan

As of ~~June~~September 30, 2022, the number of WUP stock options authorized and issued in aggregate under the WUP stock option plan was 17.5 million. Each outstanding stock option is exercisable for 1one share of Class A common stock.

The following table summarizes the activity under the WUP stock option plan as of ~~June~~September 30, 2022:


		Number of WUP Stock Options	Weighted- Average Exercise Price		Weighted-Average Grant Date Fair Value			Number of WUP Stock Options	Weighted- Average Exercise Price		Weighted-Average Grant Date Fair Value
		(in thousands)						(in thousands)
Outstanding WUP stock options as of January 1, 2022	Outstanding WUP stock options as of January 1, 2022	15,713	$	7.52	$	1.19	Outstanding WUP stock options as of January 1, 2022	15,713	$	7.52	$	1.19
Granted	Granted	—	—		—		Granted	—	—		—
Exercised	Exercised	—	—		—		Exercised	—	—		—
Forfeited	Forfeited	(691)	7.55		1.12		Forfeited	(2,483)	7.61		1.16
Expired	Expired	—	—		—		Expired	—	—		—
Outstanding WUP stock options as of June 30, 2022		15,022	$	7.52	$	1.19
Exercisable WUP stock options as of June 30, 2022		12,289	$	7.42	$	1.07
Outstanding WUP stock options as of September 30, 2022							Outstanding WUP stock options as of September 30, 2022	13,230	$	7.50	$	1.19
Exercisable WUP stock options as of September 30, 2022							Exercisable WUP stock options as of September 30, 2022	12,139	$	7.45	$	1.12

The aggregate intrinsic value as of ~~June~~September 30, 2022, for WUP stock options that were outstanding and exercisable was ~~$0.~~ $0.

The weighted-average remaining contractual term as of ~~June~~September 30, 2022, for WUP stock options that were outstanding and exercisable was approximately ~~7.3~~7.0 years and ~~7.2~~ 6.9 years, respectively.

The following table summarizes the status of non-vested WUP stock options as of ~~June~~September 30, 2022:


		Number of WUP Stock Options	Weighted-Average Grant Date Fair Value			Number of WUP Stock Options	Weighted-Average Grant Date Fair Value
		(in thousands)				(in thousands)
Non-vested WUP stock options as of January 1, 2022	Non-vested WUP stock options as of January 1, 2022	3,971	$	1.63	Non-vested WUP stock options as of January 1, 2022	3,971	$	1.63
Granted	Granted	—	—		Granted	—	—
Vested	Vested	(990)	1.34		Vested	(2,632)	1.48
Expired	Expired	—	—		Expired	—	—
Forfeited	Forfeited	(248)	1.64		Forfeited	(248)	1.64
Non-vested WUP stock options as of June 30, 2022		2,733	$	1.73
Non-vested WUP stock options as of September 30, 2022					Non-vested WUP stock options as of September 30, 2022	1,091	$	1.98

The total unrecognized compensation cost related to non-vested WUP stock options was ~~$2.8~~ $1.8 million as of ~~June~~September 30, 2022 and is expected to be recognized over a weighted-average period of ~~1.1~~0.9 years. The total fair value for WUP stock options that vested was approximated ~~$1.3~~ $3.9 million for the ~~six~~nine months ended ~~June~~September 30, 2022.

2021 LTIP

As of ~~June~~September 30, 2022, an aggregate of 27.3 million shares were authorized for issuance under the 2021 LTIP.

Restricted Stock Units (“RSUs”)

The following table summarizes the activity under the 2021 LTIP related to ~~RSUs~~RSUs as of ~~June~~September 30, 2022:


		Number of RSUs	Weighted-Average Grant Date Fair Value			Number of RSUs	Weighted-Average Grant Date Fair Value
		(in thousands)				(in thousands)
Non-vested RSUs as of January 1, 2022	Non-vested RSUs as of January 1, 2022	8,411	$	7.32	Non-vested RSUs as of January 1, 2022	8,411	$	7.32
Granted(1)	Granted(1)	13,637	3.38		Granted(1)	17,880	3.01
Vested	Vested	(512)	6.35		Vested	(2,257)	6.66
Forfeited	Forfeited	(1,923)	6.23		Forfeited	(2,627)	6.13
Non-vested RSUs as of June 30, 2022		19,613	$	4.42
Non-vested RSUs as of September 30, 2022					Non-vested RSUs as of September 30, 2022	21,407	$	3.96

(1) Includes 1,600 RSUs granted to our Chief Executive Officer (“CEO”). See “—2022 CEO Awards” for additional details regarding this grant.

The total unrecognized compensation cost related to non-vested RSUs was ~~$76.8~~$65.2 million as of ~~June~~September 30, 2022 and is expected to be recognized over a weighted-average period of ~~2.5~~2.3 years. The total fair value for RSUs that vested was approximated ~~$3.3~~$15.0 million for the ~~six~~nine months ended ~~June~~September 30, 2022.

Performance-Based Restricted Stock Units (“PSUs”)

Under the terms of the non-vested PSUs granted to certain employees, upon the achievement of certain pre-determined performance objectives, subject to the participant’s continued service (except as described under “—2022 CEO Awards”), each PSU may settle into shares of our Class A common stock. The PSUs will vest, if at all, upon the actual achievement of the related performance objective, subject to specified change of control exceptions.

The following table summarizes the activity under the 2021 LTIP related to PSUs as of ~~June~~September 30, 2022:


		Number of PSUs	Weighted-Average Grant Date Fair Value			Number of PSUs	Weighted-Average Grant Date Fair Value
		(in thousands)				(in thousands)
Non-vested PSUs as of January 1, 2022	Non-vested PSUs as of January 1, 2022	—	$	—	Non-vested PSUs as of January 1, 2022	—	$	—
Granted(1)	Granted(1)	1,149	2.13		Granted(1)	1,149	2.13
Vested	Vested	—	—		Vested	—	—
Forfeited	Forfeited	—	—		Forfeited	—	—
Non-vested PSUs as of June 30, 2022(2)		1,149	$	2.13
Non-vested PSUs as of September 30, 2022(2)					Non-vested PSUs as of September 30, 2022(2)	1,149	$	2.13

(1) Includes 380 PSUs granted to our CEO. See “—2022 CEO Awards” for additional details regarding this grant.

(2) Approximately 769 of the PSUs reflected in this table may settle into shares of our Class A common stock equal to 80-120% of the PSUs based on the level of performance.

Equity-based compensation expense associated with PSUs is based on the fair value of our Class A common stock on the grant date, which equals the closing price of our Class A common stock on the grant date. We recognize compensation expense over the vesting period of the awards that are ultimately expected to vest when the achievement of the related performance objectives becomes probable. The total grant date fair value of unvested PSUs as of ~~June~~September 30, 2022 was $1.9 million. As of ~~June~~September 30, 2022, the achievement of the related performance

objective was not probable of being achieved and, accordingly, no compensation cost for the PSUs has been recognized.

2022 CEO Awards

~~On June 8,~~During the second quarter of 2022, the Board approved certain grants under the 2021 LTIP to our CEO consisting of 1,600,000 RSUs that contain a service-based vesting condition (the “CEO Service-Based RSUs”), 380,000 PSUs that contain performance-based vesting conditions (the “CEO PSUs”) and 1,615,000 RSUs that contain market-based vesting conditions (the “CEO Market-Based RSUs”, together with the CEO Service-Based RSUs and CEO PSUs, the “2022 CEO Awards”). All of the 2022 CEO Awards require continued employment through the vesting date, subject to specified change in control and service termination exceptions. The CEO Service-Based RSUs vest annually over a three-year period from the grant date. The CEO Service-Based RSUs are included in the table under “—Restricted Stock Units (“RSUs”)” above as of ~~June~~September 30, 2022.

The CEO PSUs will vest, if at all, with the achievement of certain separate performance conditions based on the achievement of pre-determined annual revenue and earnings before interest, taxes, depreciation and amortization thresholds. Any CEO PSUs that have not vested prior to the date the audited financial statements for the year ending December 31, 2026 are finalized will be forfeited. The CEO PSUs are included in the table under “—Performance-Based Restricted Stock Units (“PSUs”)” above as of ~~June~~September 30, 2022.

The CEO Market-Based RSUs will vest, if at all, with the achievement of certain separate market-based vesting conditions based on the closing Class A common stock price over any 30 consecutive trading day-period that occurs prior to December 31, 2026. The CEO Market-Based RSUs are in addition to those described in the tables above under “—Restricted Stock Units (“RSUs”)” and “—Performance-Based Restricted Stock Units (“PSUs”)”.

As of ~~June~~September 30, 2022, none of the CEO PSUs had vested and 133,333 CEO PSUs had a performance-based vesting condition deemed probable of being achieved. The total unrecognized compensation cost related to such CEO PSUs with a probable performance-based vesting condition was $0.3 million as of ~~June~~September 30, 2022 and is expected to be recognized over 0.6 years.

The grant-date fair value of the CEO Market-Based RSUs, using a Monte Carlo simulation model, was $0.3 million. The derived service period for such CEO Market-Based RSUs began on June 8, 2022 and is a weighted-average period of 3.8 years.

Based on the Class A common stock trading price, the market conditions for the CEO Market-Based RSUs were not met, and no shares vested as of ~~June~~September 30, 2022. The total unrecognized compensation cost related to such CEO Market-Based RSUs was ~~$0.3~~$0.2 million as of ~~June~~September 30, 2022 and is expected to be recognized over ~~3.8~~3.5 years.

Wheels Up Stock Options

The following table summarizes the activity under the 2021 LTIP related to Wheels Up stock options as of ~~June~~September 30, 2022:


		Number of Wheels Up Stock Options	Weighted- Average Exercise Price		Weighted-Average Grant Date Fair Value			Number of Wheels Up Stock Options	Weighted- Average Exercise Price		Weighted-Average Grant Date Fair Value
		(in thousands)						(in thousands)
Outstanding Wheels Up stock options as of January 1, 2022	Outstanding Wheels Up stock options as of January 1, 2022	921	$	10.00	$	4.75	Outstanding Wheels Up stock options as of January 1, 2022	921	$	10.00	$	4.75
Granted	Granted	—	—		—		Granted	—	—		—
Exercised	Exercised	—	—		—		Exercised	—	—		—
Forfeited	Forfeited	—	—		—		Forfeited	—	—		—
Expired	Expired	—	—		—		Expired	—	—		—
Outstanding Wheels Up stock options as of June 30, 2022		921	$	10.00	$	4.75
Exercisable Wheels Up stock options as of June 30, 2022		307	$	10.00	$	4.75
Outstanding Wheels Up stock options as of September 30, 2022							Outstanding Wheels Up stock options as of September 30, 2022	921	$	10.00	$	4.75
Exercisable Wheels Up stock options as of September 30, 2022							Exercisable Wheels Up stock options as of September 30, 2022	384	$	10.00	$	4.75

The aggregate intrinsic value as of ~~June~~September 30, 2022, for Wheels Up stock options that were outstanding and exercisable was ~~$0.~~$0.

The weighted-average remaining contractual term as of ~~June~~September 30, 2022, for Wheels Up stock options that were outstanding and exercisable was approximately ~~9.0~~8.8 years and ~~9.0~~8.8 years, respectively.

The following table summarizes the status of non-vested Wheels Up stock options as of ~~June~~September 30, 2022:


		Number of Wheels Up Stock Options	Weighted-Average Grant Date Fair Value			Number of Wheels Up Stock Options	Weighted-Average Grant Date Fair Value
		(in thousands)				(in thousands)
Non-vested Wheels Up stock options as of January 1, 2022	Non-vested Wheels Up stock options as of January 1, 2022	768	$	4.75	Non-vested Wheels Up stock options as of January 1, 2022	768	$	4.75
Granted	Granted	—	—		Granted	—	—
Vested	Vested	(154)	4.75		Vested	(230)	4.75
Expired	Expired	—	—		Expired	—	—
Forfeited	Forfeited	—	—		Forfeited	—	—
Non-vested Wheels Up stock options as of June 30, 2022		614	$	4.75
Non-vested Wheels Up stock options as of September 30, 2022					Non-vested Wheels Up stock options as of September 30, 2022	538	$	4.75

The total unrecognized compensation cost related to non-vested Wheels Up stock options was ~~$2.7~~$2.3 million as of ~~June~~September 30, 2022 and is expected to be recognized over a weighted-average period of ~~1.9~~1.6 years. The total fair value of Wheels Up stock options that vested was approximated ~~$0.7~~$1.1 million for the ~~six~~nine months ended ~~June~~September 30, 2022.

Equity-Based Compensation Expense

Compensation expense for WUP profits interests recognized in the condensed consolidated statements of operations was $0.2 million and ~~$0.9~~$1.1 million for the three and nine months ended September 30, 2022, respectively, and $1.0 million and $1.5 million for the three and ~~six~~nine months ended ~~June 30, 2022, respectively, and $0.2 million and $0.5 million for the three and six months ended June~~September 30, 2021, respectively.

Compensation expense for WUP restricted interests recognized in the condensed consolidated statements of operations was ~~$0.2~~$0 and $0.4 million ~~and $0.4 million~~ for the three and ~~six~~nine months ended ~~June~~September 30, 2022, respectively, and $0$12.6 million for each of the three and ~~six~~nine months ended ~~June~~September 30, 2021.

Compensation expense for WUP stock options and Wheels Up stock options recognized in the condensed consolidated statements of operations was ~~$1.1~~$1.3 million and ~~$4.2~~$5.5 million for the three and nine months ended September 30, 2022, respectively, and $5.4 million and $7.7 million for the three and ~~six~~nine months ended ~~June 30, 2022, respectively, and $1.1 million and $2.3 million for the three and six months ended June~~September 30, 2021, respectively.

Compensation expense for RSUs recognized in the condensed consolidated statements of operations was ~~$9.7~~$11.2 million and ~~$18.7~~$29.9 million for the three and ~~six~~nine months ended ~~June~~September 30, 2022, respectively, and $0$0.6 million for each of the three and ~~six~~nine months ended ~~June~~September 30, 2021.

The following table summarizes equity-based compensation expense recognized by condensed consolidated statement of operations line item (in thousands):

Three Months Ended June 30, Six Months Ended June 30,
2022 2021 2022 2021
Cost of revenue $ 3,307 $ 49 $ 7,739 $ 100
Technology and development 655 93 1,296 187
Sales and marketing 2,857 216 5,558 452
General and administrative 13,962 990 28,742 2,023
Total equity-based compensation expense $ 20,781 $ 1,348 $ 43,335 $ 2,762


	Three Months Ended September 30,				Nine Months Ended September 30,
	2022		2021		2022		2021
Cost of revenue	$	3,581	$	679	$	11,320	$	779
Technology and development	751		619		2,047		806
Sales and marketing	2,756		2,449		8,314		2,901
General and administrative	15,416		24,159		44,158		26,182
Total equity-based compensation expense	$	22,504	$	27,906	$	65,839	$	30,668

Earnout Shares

The 9,000,000 Earnout Shares vest with the achievement of separate market conditions. One-third of the Earnout Shares will meet the market condition when the closing Class A common stock price is greater than or equal to $12.50 for any 20 trading days within a period of 30 consecutive trading days within five years of the Closing Date. An additional one-third will vest when the Class A common stock is greater than or equal to $15.00 over the same measurement period. The final one-third will vest when the Class A common stock is greater than or equal to $17.50 over the same measurement period.

Earnout Shares that are attributable to WUP profits interests and restricted interests require continued employment as of the date on which each of the Earnout Share market conditions are met. As of ~~June~~September 30, 2022 forfeitures of Earnout Shares were not material.

The grant-date fair value of the Earnout Shares attributable to the holders of WUP profits interests and restricted interests, using a Monte Carlo simulation model, was $57.9 million. The derived service period began on the Closing Date and is a weighted-average period of 1.7 years.

Based on the Class A common stock trading price, the market conditions were not met, and no Earnout Shares vested as of ~~June~~September 30, 2022. Compensation expense for Earnout Shares recognized in the condensed consolidated statements of operations was ~~$9.6~~$9.7 million and ~~$19.1~~$28.8 million for the three and ~~six~~nine months ended ~~June~~September 30, 2022, respectively, and $0$8.3 million for each of the three and ~~six~~nine months ended ~~June~~September 30, 2021. The total unrecognized compensation cost related to Earnout Shares was ~~$20.8~~$11.1 million as of ~~June~~September 30, 2022 and is expected to be recognized over ~~0.8~~0.5 years.

Treasury Stock

During the three and ~~six~~nine months ended ~~June~~September 30, 2022, respectively, ~~230,866~~473,339 and ~~1,913,246~~2,386,585 shares, with a market value of ~~$0.6~~$0.7 million and ~~$6.7~~$7.3 million, respectively, or ~~$2.52~~$1.39 and ~~$3.59~~$3.47 per share, respectively, were withheld to settle employee taxes due upon the vesting of either restricted stock or RSUs and were added to treasury stock on our condensed consolidated balance sheets as of ~~June~~September 30, 2022.

14. NON-CONTROLLING INTERESTS (AS RESTATED)

MIP LLC is a single purpose entity formed for the purpose of administering and effectuating the award of WUP profits interests to employees, consultants and other qualified persons. Wheels Up is the sole managing member of MIP LLC and, as a result, consolidates the financial results of MIP LLC. We record non-controlling interests representing the ownership interest in MIP LLC held by other members of MIP LLC. In connection with the Business Combination, the Seventh Amended and Restated LLC Agreement of WUP was adopted, allowing members of MIP LLC, subject to certain restrictions, to exchange their vested WUP profits interests for cash or a corresponding number of shares of Class A common stock, at the option of Wheels Up, based on the value of such WUP profits interests relative to their applicable participation threshold.

The decision of whether to exchange WUP profits interests for cash or Class A common stock is made solely at the discretion of Wheels Up. Accordingly, the WUP profits interests held by MIP LLC are treated as permanent equity and changes in the ownership interest of MIP LLC are accounted for as equity transactions. Future exchanges of WUP profits interests, if settled in Class A common stock at the discretion of Wheels Up, will reduce the amount recorded as non-controlling interests and increase additional paid-in-capital on the condensed consolidated balance sheets.

The calculation of non-controlling interests was as follows:

June 30, 2022 December 31, 2021
Number of WUP common units held by Wheels Up(1)
244,274,300 100.0 % 245,834,569 99.2 %
Number of vested WUP profits interests attributable to non-controlling interests(2)
— % — % 2,045,995 0.8 %
Total WUP common units and vested WUP profits interests outstanding 244,274,300 100.0 % 247,880,564 100.0 %


	September 30, 2022 As Restated				December 31, 2021
Number of WUP common units held by Wheels Up(1)	245,745,014		100.0	%	245,834,569	99.2	%
Number of vested WUP profits interests attributable to non-controlling interests(2)	—	%	—	%	2,045,995	0.8	%
Total WUP common units and vested WUP profits interests outstanding	245,745,014		100.0	%	247,880,564	100.0	%

(1) WUP common units represent an equivalent ownership of Class A common stock outstanding.

(2) Based on the closing price of Class A common stock on the last trading day of the period covered by this ~~Quarterly Report,~~Form 10-Q/A, there would be 0 WUP common units issuable upon conversion of vested and unvested WUP profits interests outstanding as of ~~June~~September 30, 2022.

Weighted-average ownership percentages are used to allocate net loss to Wheels Up and the non-controlling interest holders. The non-controlling interests weighted-average ownership percentage was 0%0.0% and ~~0.2%~~0.0% for the three and ~~six~~nine months ended ~~June~~September 30, 2022, respectively, and ~~9.7%~~1.4% and ~~9.2%~~5.1% for the three and ~~six~~nine months ended ~~June~~September 30, 2021, respectively.

15. RELATED PARTIES

We engage in transactions with certain stockholders who are also members, ambassadors or customers. Such transactions primarily relate to their membership in the Wheels Up program, flights and flight-related services.

We incurred ~~net~~ expenses of $0$0.1 and ~~$0.3~~$1.5 million for the three and ~~six~~nine months ended ~~June~~September 30, 2022, respectively, and ~~$1.0~~$1.4 million and ~~$1.8~~$3.2 million for the three and ~~six~~nine months ended ~~June~~September 30, 2021, respectively, from transactions related to a commercial cooperation agreement with our stockholder Delta. We have also recorded ~~$4.2 million~~$3.2 and $5.3 million in accrued expenses on the condensed consolidated balance sheets as of ~~June~~September 30, 2022 and December 31, 2021, respectively, for transactions associated with the commercial cooperation agreement. In addition, we provided $0.5 million and ~~$1.4~~$1.9 million of flights to certain persons currently and previously affiliated with Delta at a discount to our retail pricing for the three and ~~six~~nine months ended ~~June~~September 30, 2022, respectively, and ~~$0.5~~$0.4 million and ~~$1.2~~$1.6 million for the three and ~~six~~nine months ended ~~June~~September 30, 2021, respectively. Delta provided Wheels Up Private Jets pilots airfare for business travel at no cost for all periods presented.

We incurred expenses of $0.1 million and ~~$0.2~~$0.3 million for the three and ~~six~~nine months ended ~~June~~September 30, 2022, respectively, and ~~$0.1~~$0.2 million and ~~$0.2~~$0.3 million for the three and ~~six~~nine months ended ~~June~~September 30, 2021, respectively, for an aircraft leased from an employee. We recognized revenue of ~~$1.2~~$1.3 million and ~~$2.6~~$3.9 million for

flights and other services, including aircraft management, provided to Board members for the three and ~~six~~nine months ended ~~June~~September 30, 2022, respectively, and ~~$0.3 million~~$0 and $0.7 million for the three and ~~six~~nine months ended ~~June~~September 30, 2021, respectively. We incurred expenses of $0 for each of the three and ~~six~~nine months ended ~~June~~September 30, 2022, and ~~$0.1 million~~$0 for each of the three and ~~six~~nine months ended ~~June~~September 30, 2021, ~~respectively,~~ for an immediate family member of a Wheels Up executive and a member of the Board who was a full-time employee. We incurred marketing expenses of $0 and $0.3 million for the three and ~~six~~nine months ended ~~June~~September 30, 2022, respectively, and $0 for each of the three and ~~six~~nine months ended ~~June~~September 30, 2021, with a company where a member of the Board is an executive.

16. NET LOSS PER SHARE (AS RESTATED)

The following table sets forth the computation of basic and diluted net loss per share (in thousands, except per share data):


		Three Months Ended June 30,				Six Months Ended June 30,					Three Months Ended September 30,				Nine Months Ended September 30,
		2022		2021		2022		2021			2022 As Restated		2021		2022 As Restated		2021
Numerator:	Numerator:									Numerator:
Net loss attributable to Wheels Up Experience Inc. - basic and diluted	Net loss attributable to Wheels Up Experience Inc. - basic and diluted	$	(92,760)	$	(26,156)	$	(181,413)	$	(55,565)	Net loss attributable to Wheels Up Experience Inc. - basic and diluted	$	(148,838)	$	(58,485)	$	(330,250)	$	(114,050)
Denominator:	Denominator:									Denominator:
Weighted-average shares of Class A common stock outstanding - basic and diluted	Weighted-average shares of Class A common stock outstanding - basic and diluted	244,086		169,024		244,347		168,936		Weighted-average shares of Class A common stock outstanding - basic and diluted	244,351		235,341		244,348		191,057
Basic and diluted net loss per share of Class A common stock	Basic and diluted net loss per share of Class A common stock	$	(0.38)	$	(0.15)	$	(0.74)	$	(0.33)	Basic and diluted net loss per share of Class A common stock	$	(0.61)	$	(0.25)	$	(1.35)	$	(0.60)

There were no dividends declared or paid for each of the three and ~~six~~nine months ended ~~June~~September 30, 2022 or 2021.

Basic and diluted net loss per share were computed using the two-class method. Shares of unvested restricted stock are considered participating securities, because these awards contain a non-forfeitable right to participate equally in any dividends prior to forfeiture of the restricted stock, if any, irrespective of whether the awards ultimately vest. All issued and outstanding shares of restricted stock are included in the weighted-average shares of Class A common stock outstanding.

WUP profits interests held by other members of MIP LLC are not subject to the net loss per share calculation until such time the vested WUP profits interests are actually exchanged for shares of Class A common stock.

The following securities were not included in the computation of diluted shares outstanding, because the effect would be anti-dilutive, orand issuance of such shares is contingent upon the satisfaction of certain conditions which were not satisfied by the end of the period:


		Three Months Ended June 30,		Six Months Ended June 30,			Three Months Ended September 30,		Nine Months Ended September 30,
		2022	2021	2022	2021		2022	2021	2022	2021
Warrants	Warrants	12,521,494	—	12,521,494	—	Warrants	12,521,494	10,870,308	12,521,494	3,623,436
Earnout Shares	Earnout Shares	9,000,000	—	9,000,000	—	Earnout Shares	9,000,000	7,813,187	9,000,000	2,604,396
RSUs(1)	RSUs(1)	22,574,086	—	22,574,086	—	RSUs(1)	24,327,885	836,499	24,327,885	279,858
Stock options	Stock options	15,943,297	16,234,297	15,943,297	16,234,297	Stock options	14,150,655	16,879,379	14,150,655	16,463,474
Total anti-dilutive securities	Total anti-dilutive securities	60,038,877	16,234,297	60,038,877	16,234,297	Total anti-dilutive securities	60,000,034	36,399,373	60,000,034	22,971,164

(1) Includes RSUs, PSUs and CEO Market-Based RSUs outstanding as of ~~June~~September 30, 2022.

17. INCOME TAXES

We are subject to U.S. federal, state and local income taxes with respect to our allocable share of any taxable income or loss from ~~Wheels Up Partners Holdings LLC,~~WUP, as well as any standalone income or loss Wheels Up generates. ~~Wheels Up Partners Holdings LLC~~WUP is treated as a partnership for U.S. federal and most applicable state and local income tax purposes and generally does not pay income taxes in most jurisdictions. Instead, any taxable income or loss generated by ~~Wheels Up Partners Holdings LLC~~WUP is passed through to and included in the taxable income or loss of its members, including Wheels Up.

As a result of the Air Partner acquisition, we now conduct business in various foreign jurisdictions and are subject to tax in those foreign jurisdictions. We currently expect the undistributed earnings of our foreign

subsidiaries to be indefinitely reinvested. Accordingly, the Company has not provided for the tax effect, if any, of limited outside basis differences of its foreign subsidiaries. The determination of the future tax consequences of the remittance of these earnings is not practicable.

We recorded income tax expense of ~~$0.3~~$0.2 million and $0.5 million for the three and nine months ended September 30, 2022, respectively, and $0 for each of the three and ~~six~~nine months ended ~~June 30, 2022 and $0 for the three and six months ended June~~September 30, 2021. The effective tax rate was ~~(0.3)~~(0.2)% and (0.2)% for the three and ~~six~~nine months ended ~~June~~September 30, 2022, respectively, and 0% for each of the three and ~~six~~nine months ended ~~June~~September 30, 2021. Our effective tax rate for each of the three and ~~six~~nine months ended ~~June~~September 30, 2022, differs from the federal statutory rate of 21% primarily due to a full valuation allowance against the majority of our net deferred tax assets where it is more likely than not that the deferred tax assets will not be realized. For the periods prior to the Business Combination, there is no income tax expense recorded ~~as Wheels Up Partners Holdings LLC,~~because WUP is treated as a partnership for U.S. federal tax purposes and is not subject to U.S. federal and most applicable state and local income taxes.

We evaluate the realizability of our deferred tax assets on a quarterly basis and establish valuation allowances when it is more likely than not that all or a portion of the deferred tax assets may not be realized. In making such a determination, we consider all available positive and negative evidence, including future reversals of existing taxable temporary differences, projected future taxable income, and tax-planning strategies. As of ~~June~~September 30, 2022, we concluded, based on the weight of all available positive and negative evidence, that it is more likely than not that the U.S. deferred tax assets will not be realized. Accordingly, a full valuation allowance has been established on the majority of our net deferred tax assets in the U.S.

Additionally, the Company is subject to the income tax effects associated with the Global Intangible Low-Taxed Income (“GILTI”) provisions and treats the tax effects of GILTI as a current period expense in the period incurred.

18. WARRANTS

Prior to the Business Combination, Aspirational issued 7,991,544 Public Warrants and 4,529,950 Private Warrants. On the Closing Date, Wheels Up assumed the warrants. Each whole warrant entitles the holder to purchase 1one share of Class A common stock at a price of $11.50 per share. The Public Warrants and Private Warrants became exercisable on September 25, 2021, which was 12 months from the closing of the Aspirational initial public offering, and expire five years from the completion of the Business Combination or earlier upon redemption or liquidation.

In connection with the Business Combination, we filed a Registration Statement on Form S-1 that was declared effective by the SEC on August 24, 2021, as amended by Post-Effective Amendment No. 1 thereto that was declared effective by the SEC on March 21, ~~2022. This~~2022, as further amended by Post-Effective Amendment No. 2 to Form S-1 on Form S-3 filed with the SEC on July 20, 2022, and as further amended by Post-Effective Amendment No. 3 to Form S-1 on Form S-3 that was declared effective by the SEC on August 10, 2022 (collectively, the “Selling Stockholder Registration Statement”). The Selling Stockholder Registration Statement relates to the issuance of an aggregate of 12,521,494 shares of Class A common stock underlying the Public Warrants and Private Warrants. As of ~~June~~September 30, 2022, there have not been any warrants exercised and 12,521,494 remain outstanding.

~~19. SUBSEQUENT EVENTS~~

On July 1, 2022, we granted approximately 2.1 million shares of Class A common stock, which were all granted in the form of RSUs to our new Chief Financial Officer, Todd Smith, under the 2022 Inducement Plan. The RSUs granted under the 2022 Inducement Plan will vest ratably on December 30, 2022, December 30, 2023 and December 30, 2024, respectively, in each case subject to Mr. Smith’s continued employment with Wheels Up through the vesting date.

2931

19. SUBSEQUENT EVENTS

The Equipment Notes are secured by first-priority liens on 134 of the Company’s owned aircraft fleet and by liens on certain intellectual property assets of the Company and certain of its subsidiaries. WUP LLC’s obligations under the Equipment Notes are guaranteed by the Company and certain of its subsidiaries.

Interest and principal payments on the Equipment Notes are payable quarterly on each January 15, April 15, July 15 and October 15, beginning on January 15, 2023. The final expected distribution date of the Equipment Notes varies from July 15, 2025 to October 15, 2029 depending on the type of aircraft, unless redeemed earlier by the Company. The Note Purchase Agreement and each Indenture and the related guarantees contain certain operational and financial covenants, including a minimum liquidity covenant and a covenant that limits the maximum loan to value ratio of all aircraft financed, subject to certain cure rights of the Company, and other restrictive covenants that provide limitations under certain circumstances. Each Indenture contains customary events of default for transactions of this type, including cross-default provisions among the Equipment Notes. The maturity of the Equipment Notes may be accelerated upon the occurrence of certain events of default.

20. RESTATEMENT OF PREVIOUSLY ISSUED FINANCIAL STATEMENTS

In connection with the preparation of the Company’s consolidated financial statements as of and for the year ended December 31, 2022, the Company’s management identified an error in its previously issued unaudited condensed consolidated financial statements as of and for the three and nine months ended September 30, 2022. The identified error related to the recognition of a goodwill impairment charge that should have been recognized during the three months ended September 30, 2022.

In connection with these errors, the Company is restating the previously issued unaudited condensed consolidated financial statements, and related notes thereto, as of and for the three and six months ended September 30, 2022, as filed in the Company’s Quarterly Report on Form 10-Q on November 9, 2022. The Company’s unaudited condensed consolidated financial statements as of and for the three and six months ended September 30, 2022 included in this Form 10-Q/A have been restated to correct the error as presented in the following tables.

The table below sets forth the unaudited condensed consolidated balance sheet information as of September 30, 2022, including the balances as reported, adjustments and the balances as restated (in thousands, except per share amounts):


	September 30, 2022
	As Reported		Adjustments		As Restated
ASSETS
Current assets:
Cash and cash equivalents	$	285,498			$	285,498
Accounts receivable, net	127,354				127,354
Other receivables	8,920				8,920
Parts and supplies inventories, net	18,127				18,127
Aircraft inventory	33,231				33,231
Aircraft held for sale	20,113				20,113
Prepaid expenses	38,561				38,561
Other current assets	19,790				19,790
Total current assets	551,594		—		551,594
Property and equipment, net	387,802				387,802
Operating lease right-of-use assets	111,250				111,250
Goodwill	521,847		(62,000)		459,847
Intangible assets, net	146,881				146,881
Restricted cash	26,416				26,416
Other non-current assets	63,948				63,948
Total assets	$	1,809,738	$	(62,000)	$	1,747,738
LIABILITIES AND EQUITY
Current liabilities:
Accounts payable	$	48,962			$	48,962
Accrued expenses	128,557				128,557
Deferred revenue, current	966,367				966,367
Operating lease liabilities, current	30,051				30,051
Intangible liabilities, current	2,000				2,000
Other current liabilities	18,126				18,126
Total current liabilities	1,194,063		—		1,194,063
Deferred revenue, non-current	1,885				1,885
Operating lease liabilities, non-current	87,027				87,027
Warrant liability	2,003				2,003
Intangible liabilities, non-current	12,583				12,583
Other non-current liabilities	2,742				2,742
Total liabilities	1,300,303		—		1,300,303
Equity:
Class A common stock, $0.0001 par value; 2,500,000,000 authorized; 248,131,546 shares issued and 245,744,961 shares outstanding as of September 30, 2022	25				25
Additional paid-in capital	1,522,368				1,522,368
Accumulated deficit	(988,964)		(62,000)		(1,050,964)
Accumulated other comprehensive loss	(16,647)				(16,647)
Treasury stock, at cost, 2,386,585 shares	(7,347)				(7,347)
Total Wheels Up Experience Inc. stockholders’ equity	509,435		(62,000)		447,435
Non-controlling interests	—				—
Total equity	509,435		(62,000)		447,435
Total liabilities and equity	$	1,809,738	$	(62,000)	$	1,747,738

The table below sets forth the unaudited condensed consolidated statements of operations for the three and nine months ended September 30, 2022, including the balances as reported, adjustments and the as restated balances (in thousands, except per share amounts):


	September 30, 2022
	Three Months Ended						Nine Months Ended
	As Reported		Adjustments		As Restated		As Reported		Adjustments		As Restated
Revenue	$	420,356			$	420,356	$	1,171,503			$	1,171,503

Costs and expenses:
Cost of revenue	403,042				403,042		1,144,698				1,144,698
Technology and development	16,639				16,639		42,436				42,436
Sales and marketing	30,830				30,830		87,761				87,761
General and administrative	44,323				44,323		130,200				130,200
Depreciation and amortization	16,500				16,500		46,862				46,862
Gain on sale of aircraft held for sale	(1,316)				(1,316)		(3,950)				(3,950)
Impairment of goodwill	—		62,000		62,000		—		62,000		62,000
Total costs and expenses	510,018		62,000		572,018		1,448,007		62,000		1,510,007

Loss from operations	(89,662)		(62,000)		(151,662)		(276,504)		(62,000)		(338,504)

Other income (expense):
Change in fair value of warrant liability	2,504				2,504		8,265				8,265
Loss on extinguishment of debt	—				—		—				—
Interest income	1,130				1,130		1,612				1,612
Interest expense	—				—		—				—
Other expense, net	(625)				(625)		(1,505)				(1,505)
Total other income (expense)	3,009		—		3,009		8,372		—		8,372

Loss before income taxes	(86,653)		(62,000)		(148,653)		(268,132)		(62,000)		(330,132)

Income tax expense	(185)				(185)		(505)				(505)

Net loss	$	(86,838)	$	(62,000)	$	(148,838)	$	(268,637)	$	(62,000)	$	(330,637)
Less: Net loss attributable to non-controlling interests	—				—		(387)				(387)
Net loss attributable to Wheels Up Experience Inc.	$	(86,838)	$	(62,000)	$	(148,838)	$	(268,250)	$	(62,000)	$	(330,250)

Net loss per share of Class A common stock - basic and diluted	$	(0.36)	$	(0.25)	$	(0.61)	$	(1.10)	$	(0.25)	$	(1.35)
Weighted-average shares of Class A common stock outstanding - basic and diluted	244,350,959				244,350,959		244,347,871				244,347,871

The tables below sets forth the unaudited condensed consolidated statements of comprehensive (loss) income for the three and nine months ended September 30, 2022, including balances as reported, adjustments and balances as restated amounts (in thousands):


	September 30, 2022
	Three Months Ended						Nine Months Ended
	As Reported		Adjustments		As Restated		As Reported		Adjustments		As Restated
Net loss	$	(86,838)	$	(62,000)	$	(148,838)	$	(268,637)	$	(62,000)	$	(330,637)
Other comprehensive loss:
Foreign currency translation adjustments	(8,329)				(8,329)		(16,647)				(16,647)
Comprehensive loss	(95,167)		(62,000)		(157,167)		(285,284)		(62,000)		(347,284)
Less: Comprehensive loss attributable to non-controlling interests	—				—		(387)				(387)
Comprehensive loss attributable to Wheels Up Experience Inc.	$	(95,167)	$	(62,000)	$	(157,167)	$	(284,897)	$	(62,000)	$	(346,897)

The table below sets forth the unaudited condensed consolidated statement of stockholders’ equity at September 30, 2022, including balances as reported, adjustments and balances as restated amounts (in thousands):


	Class A Common Stock									Treasury Stock
	Shares	Amount		Additional paid-in capital		Accumulated deficit		Accumulated other comprehensive loss		Shares	Amount		Non-controlling interests		Total
Balance at September 30, 2022 as reported	248,131,546	$	25	$	1,522,368	$	(988,964)	$	(16,647)	2,386,585	$	(7,347)	$	—	$	509,435
Adjustment to net loss						(62,000)									(62,000)
Balance at September 30, 2022 as restated	248,131,546	$	25	$	1,522,368	$	(1,050,964)	$	(16,647)	2,386,585	$	(7,347)	$	—	$	447,435

The table below sets forth the unaudited condensed consolidated statement of cash flows for the nine months ended September 30, 2022, including balances as reported, adjustments and balances as restated amounts (in thousands):


	Nine Months Ended September 30, 2022
	As Reported		Adjustments		As Restated
OPERATING ACTIVITIES:
Net loss	$	(268,637)	$	(62,000)	$	(330,637)
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization	46,862				46,862
Amortization of deferred financing costs and debt discount	—				—
Equity-based compensation	65,839				65,839
Change in fair value of warrant liability	(8,265)				(8,265)
Provision for bad debt expense	—				—
Provision for (recovery of) expected credit losses	(489)				(489)
Gain on sale of aircraft held for sale	(3,950)				(3,950)
Loss on extinguishment of debt	—				—
Impairment of goodwill	—		62,000		62,000
Changes in operating assets and liabilities, net of effects from acquisitions:
Accounts receivable	(31,474)				(31,474)
Other receivables	(859)				(859)
Parts and supplies inventories	(8,544)				(8,544)
Aircraft inventory	(33,231)				(33,231)
Prepaid expenses	(8,065)				(8,065)
Other current assets	(2,477)				(2,477)


Other non-current assets	(27,534)				(27,534)
Operating lease liabilities, net	(624)				(624)
Accounts payable	(2,885)				(2,885)
Accrued expenses	(1,131)				(1,131)
Other current liabilities	812				812
Other non-current liabilities	(1,036)				(1,036)
Deferred revenue	(2,653)				(2,653)
Net cash (used in) provided by operating activities	(288,341)		—		(288,341)

INVESTING ACTIVITIES:
Purchases of property and equipment	(80,039)				(80,039)
Purchase of aircraft held for sale	(39,894)				(39,894)
Proceeds from sale of aircraft held for sale, net	41,833				41,833
Acquisition of businesses, net of cash acquired	(75,093)				(75,093)
Capitalized software development costs	(18,532)				(18,532)
Net cash (used in) provided by investing activities	(171,725)		—		(171,725)

FINANCING ACTIVITIES:
Proceeds from stock option exercises	—				—
Purchase of Shares for Treasury	(7,347)				(7,347)
Proceeds from Business Combination and PIPE Investment	—				—
Transaction costs in connection with the Business Combination and PIPE Investment	—				—
Proceeds from long-term debt	—				—
Repayments of long-term debt	—				—
Repayment of loans to employees	—				—
Net cash used in financing activities	(7,347)		—		(7,347)

Effect of exchange rate changes on cash	(7,395)				(7,395)

NET INCREASE (DECREASE) IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH	(474,808)				(474,808)
CASH, CASH EQUIVALENTS AND RESTRICTED CASH BEGINNING OF PERIOD	786,722				786,722
CASH, CASH EQUIVALENTS AND RESTRICTED CASH END OF PERIOD	$	311,914	$	—	$	311,914

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following management’s discussion and analysis of our financial condition and results of operations (“MD&A”) should be read in conjunction with our unaudited condensed consolidated financial statements and the related notes included in Part I, Item 1 of this ~~Quarterly Report~~Form 10-Q/A and our audited consolidated financial statements included in our most recent Annual Report on Form 10-K for the year ended December 31, 2021. This discussion contains forward-looking statements which involve risks and uncertainties. Our actual results could differ materially from those anticipated in these forward-looking statements. See “Cautionary Note Regarding Forward-Looking Statements” included in this ~~Quarterly Report.~~Form 10-Q/A. Unless the context otherwise requires, references in this MD&A section to “Wheels Up”, “we,” “us,” “our,” and “the Company” are intended to mean the business and operations of Wheels Up Experience Inc. and its consolidated subsidiaries.

Overview of Our Business

Wheels Up strives to disrupt private aviation by delivering innovative, accessible, travel through simple-to-use proprietary technology and mobile applications. We have become a recognized market leader and are redefining private flying by leveraging our unique technology-enabled marketplace platform. We connect flyers to private aircraft, and to one another, creating memorable lifestyle experiences.

We have a diversified and evolving business model generating revenue through flights, membership fees, management of aircraft and other services. Our chief operating decision maker, our chief executive officer, reviews our financial information presented on a consolidated basis, and accordingly, we operate under one reportable segment, which is private aviation services.

Flight revenue includes both retail and wholesale charter. Wheels Up has one of the largest and most diverse mix of available aircraft in the industry. As of ~~June~~September 30, 2022, we have over 200 aircraft in our owned and leased fleet that includes Turboprops, Light, Midsize, Super-Midsize and Large-Cabin jets, ~~more than~~approximately half of which are Wheels Up branded aircraft. As of ~~June~~September 30, 2022, we also have a managed fleet across all private aircraft cabin classes of approximately 150 aircraft and an extensive network of third-party operators available in our program fleet from whom we can access over 1,200 additional safety vetted and verified partner aircraft.

Members pay a fixed quoted amount for flights plus certain incidental or additional costs, if applicable. The quoted amount can be based on a contractual capped hourly rate or dynamically priced based on a number of variables at time of booking. Wholesale customers, such as charter flight brokers and third-party operators, primarily pay a fixed rate for flights. Members are also able to pre-purchase amounts of dollar-denominated credits (“Prepaid Blocks”), which can be applied to future costs incurred, including annual dues, flight services, and other incidental costs such as catering and ground transportation. Prepaid Block sales allow us to have a certain amount of revenue visibility into future flight and travel demand. Members who elect not to purchase a Prepaid Block “pay as they fly” by paying for their flights at the time of booking or after their flights.

Membership revenue is generated from initiation and annual renewal fees across three different annual subscription tiers — Connect, Core and Business — each of which is designed to provide the varying services required across a range of existing and potential private flyers. Core membership is ideal for the more frequent individual private flyer who wants guaranteed availability and pricing, high-touch account management, capped rates and values ultimate convenience and flexibility. The Business membership is best suited for companies of any size that want a broader group of individuals in their organization to be able to book and fly, while also requiring maximum flexibility to meet their business needs. Our Business customers include companies that fully-outsource their private travel solution to Wheels Up, including but not necessarily managing their privately owned aircraft, and those that use Wheels Up to serve or supplement their in-house flight desks. We have offered Core and Business memberships with guaranteed aircraft availability and fixed rate pricing since our inception. During 2019, we launched Connect, our introductory membership tier. The Connect membership offers variable rate pricing on a per trip basis and is designed for the consumer with less frequent flight needs or who has more flexibility in their schedule or does not seek capped rate pricing. All membership options provide access through the Wheels Up mobile app to on-demand charter flights, dynamic pricing, a variety of Shared Flights, empty-leg Hot Flights,

3037

Shuttles and The Community, an online platform of members-only forums to facilitate flight sharing, enabling members to reduce their cost of flying private. In addition, customers can qualify for Delta Air Lines, Inc. (“Delta”) miles in the Delta SkyMiles Program as part of their membership.

During 2020, we added a non-membership offering to tap into a larger addressable market and expand flyer participation in our marketplace. Non-member customers now have access to a full-scale marketplace of private aircraft through the Wheels Up mobile app, available on iOS and Android where they can view real-time dynamic pricing for available aircraft classes, making it possible to instantaneously search, book and fly. These flyers are not required to purchase a membership but may pay additional transaction fees not applicable to members and do not receive membership benefits. In addition, non-member flyers do not have aircraft availability guarantees as members do and flights are priced dynamically at rates that are not capped.

We also manage aircraft for owners in exchange for a recurring contractual fee. Under the terms of many of our management agreements, in addition to owners utilizing their own aircraft, the managed aircraft may be used by us to fulfill member and non-member flights on a revenue sharing arrangement with the owner. Revenue associated with the management of aircraft also includes the recovery of owner incurred expenses, as well as recharging of certain incurred aircraft operating costs.

In addition, we earn other revenue from fixed-base operator (“FBO”) and maintenance, repair and overhaul (“MRO”) ground services, flight management software subscriptions, sponsorship and partnership fees, freight, group charter, safety &and security, special missions and whole aircraft acquisitions and sales where we act as the broker.

Recent Developments

Completion of the Business Combination

On July 13, 2021 (the “Closing Date”), we completed a business combination with Aspirational Consumer Lifestyle Corp., a blank check company originally incorporated as a Cayman Islands exempted company (the “Business Combination”). We received approximately $656.3 million in gross proceeds in connection with the transaction.

Payoff of Credit Facilities and Promissory Notes

Shortly following the Closing Date, we repaid substantially all of the outstanding principal of our credit facilities and promissory notes, together with all accrued and unpaid interest in the amount of approximately $175.5 million.

Aircraft Purchases

On January 12, 2022, we entered into an agreement with Textron Financial Corporation to exercise our purchase option on 32 leased aircraft. The negotiated purchase price for all aircraft was $65.0 million, and in connection with the purchase we received a reimbursement of approximately $7.3 million for unused maintenance reserves. The sale was completed on February 22, 2022.

Alante Air Charter, LLC Acquisition

On February 3, 2022, we acquired Alante Air Charter, LLC (“Alante Air”), a Scottsdale, Arizona based private jet charter business. The total purchase price for Alante Air was $15.5 million, which was paid in cash. The acquisition added 12 Light jets to our controlled fleet.

Tropic Ocean Investors LLC Investment and Partnership

On March 7, 2022, we made a minority cash investment of $10.0 million in Tropic Ocean Investors LLC (“Tropic Ocean”) and entered into a multiyear commercial cooperation agreement. Tropic Ocean is the world’s largest amphibious airline and leading provider of last-mile private charter and scheduled service in Florida, the Northeastern United States (“U.S.”), the Bahamas, the Caribbean and beyond.

3138

Air Partner plc Acquisition

On April 1, 2022, we acquired Air Partner plc (“Air Partner”), a United Kingdom-based international aviation services group with operations in 18 locations across four continents. The total purchase price for Air Partner was $108.2 million, which was paid in cash.

Fuel Surcharge and Carbon Offset Fee

On April 9, 2022, we implemented a fixed hourly fuel surcharge ranging from $295 per hour to $895 per hour across our fleet.

On May 2, 2022, we announced we would implement a new fuel surcharge framework effective June 1, 2022. The fuel surcharge is applied when the cost of Jet A fuel, as published by the Argus U.S. Jet Fuel IndexTM., is more than $2.00 per gallon and is calculated based on estimated billable flight time.

In addition, on May 2, 2022, we announced a carbon offset fee will be added to each hour of flight time effective June 1, 2022. The fee ranges from $20 per flight hour to $65 per flight hour.

2022-1 Equipment Note Financing

On October 14, 2022, Wheels Up Partners LLC (“WUP LLC”), an indirect subsidiary of the Company, entered into a Note Purchase Agreement (the “Note Purchase Agreement”), pursuant to which WUP LLC issued $270.0 million aggregate principal amount of equipment notes (collectively, the “Equipment Notes”) using an EETC (enhanced equipment trust certificate) loan structure (the “2022-1 Equipment Note Financing”). The Equipment Notes were issued for net proceeds (before transaction-related expenses) equal to 96% of principal amount and bear interest at the rate of 12% per annum with annual amortization of principal amount equal to 10% per annum. The final expected distribution date of the Equipment Notes varies from July 15, 2025 to October 15, 2029 depending on the type of aircraft, unless redeemed earlier by WUP LLC. The Equipment Notes are secured by first-priority liens on 134 of the Company’s owned aircraft fleet and by liens on certain intellectual property assets of the Company and certain of its subsidiaries. WUP LLC’s obligations under the Equipment Notes are guaranteed by the Company and certain of its subsidiaries.

As of September 30, 2022, we had approximately $285.5 million of cash and cash equivalents. On an unaudited pro forma basis, taking into account the net proceeds (before transaction-related expenses) of $259.2 million received by the Company upon consummation of the 2022-1 Equipment Note Financing as if such financing had been completed on September 30, 2022, we would have had approximately $544.7 million of cash and cash equivalents. See “Non-GAAP Financial Measures” for additional information regarding our use non-GAAP financial measures, such as pro forma cash, in this Form 10-Q/A.

Atlanta Member Operations Center

In October 2022, it was announced that we plan to relocate significant elements of our member operations team from Columbus, Ohio to Atlanta, Georgia, which will include construction of a 34,000 square foot Member Operations Center (the “Atlanta Member Operations Center”) and the relocation of certain employees to the Atlanta area. Establishment of the new Atlanta Member Operations Center is expected to centralize our critical functions with the goal of better serving our members and customers. The Company anticipates that the new Atlanta Member Operations Center will be completed and commence operations in mid-2023.

Business Impact of COVID-19

For the foreseeable future, we plan to continue the Wheels Up Safe Passage™ program introduced in response to the outbreak of the coronavirus pandemic (“COVID-19”). ~~We have not had and do not expect any material COVID-19 related contingencies, impairments, concessions, credit losses or other expenses in future periods.~~

As a result of the increased rate of COVID-19 spread during a portion of the fourth quarter of 2021 and into the first quarter of 2022, flight volumes were negatively impacted, primarily due to a combination of customer cancellations, access to third-party supply and reduced crew availability resulting from COVID-19 exposure. Although flight volumes recovered in the second ~~quarter~~and third quarters of 2022, we continue to experience supply chain disruptions and increased costs for parts and supplies related to COVID-19.

Moving forward, we believe the COVID-19 pandemic has led to a shift in consumer prioritization of wellness and safety, with private aviation viewed increasingly by those in the addressable market as a health-conscious decision rather than a discretionary luxury. We believe this will translate into an increase in flight demand over time. We have not had, and do not expect any, material COVID-19 related contingencies, impairments, concessions, credit losses or other expenses in future periods.

Non-GAAP Financial Measures

In addition to our results of operations below, we report certain key financial measures that are not required by, or presented in accordance with, U.S. Generally Accepted Accounting Principles (“U.S. GAAP”).

These non-GAAP financial measures are in addition to, and not a substitute for, measures of financial performance prepared in accordance with U.S. GAAP and should not be considered as an alternative to any performance measures derived in accordance with U.S. GAAP. We believe that these non-GAAP financial measures of financial results provide useful supplemental information about Wheels Up to investors and are utilized internally by our management team to assess certain aspects of our performance. However, there are a number of limitations related to the use of these non-GAAP financial measures and their nearest U.S. GAAP equivalents, including that they exclude significant expenses that are required by U.S. GAAP to be recorded in Wheels Up’s financial measures. In addition, other companies may calculate non-GAAP financial measures differently or may use other measures to calculate their financial performance, and therefore, our non-GAAP financial measures may not be directly comparable to similarly titled measures of other companies.

Adjusted EBITDA

We calculate Adjusted EBITDA as net income (loss) adjusted for (i) interest income (expense), (ii) income tax expense, (iii) depreciation and amortization, (iv) equity-based compensation expense, (v) acquisition and integration related expenses, (vi) public company readiness related expenses, (vii) change in fair value of warrant liability and

(viii) other items not indicative of our ongoing operating performance, including but not limited to, restructuring charges. We include Adjusted EBITDA as a supplemental measure for assessing operating performance and for the following:

•Use in conjunction with bonus program target achievement determinations, strategic internal planning, annual budgeting, allocating resources and making operating decisions; and

•Provides useful information for historical period-to-period comparisons of our business, as it removes the effect of certain non-cash expenses and variable amounts.

The following table reconciles Adjusted EBITDA to net loss, which is the most directly comparable U.S. GAAP measure (in thousands):


		Three Months Ended June 30,				Six Months Ended June 30,					Three Months Ended September 30,				Nine Months Ended September 30,
		2022		2021		2022		2021			2022 As Restated		2021		2022 As Restated		2021
Net loss	Net loss	$	(92,760)	$	(28,954)	$	(181,800)	$	(61,167)	Net loss	$	(148,838)	$	(59,455)	$	(330,637)	$	(120,622)
Add back (deduct)	Add back (deduct)									Add back (deduct)
Interest expense	Interest expense	—		4,164		—		8,721		Interest expense	—		782		—		9,503
Interest income	Interest income	(405)		(6)		(482)		(18)		Interest income	(1,130)		(7)		(1,612)		(25)
Income tax expense	Income tax expense	320		—		320		—		Income tax expense	185		—		505		—
Other expense, net	Other expense, net	850		—		880		—		Other expense, net	625		—		1,505		—
Depreciation and amortization	Depreciation and amortization	16,134		13,482		30,362		27,313		Depreciation and amortization	16,500		13,639		46,862		40,952
Equity-based compensation expense	Equity-based compensation expense	20,781		1,348		43,335		2,762		Equity-based compensation expense	22,504		27,906		65,839		30,668
Public company readiness expense(1)	Public company readiness expense(1)	—		370		—		843		Public company readiness expense(1)	—		2,455		—		3,298
Acquisition and integration expense(2)	Acquisition and integration expense(2)	7,511		1,116		11,345		4,374		Acquisition and integration expense(2)	4,747		644		16,092		5,017
Restructuring charges(3)	Restructuring charges(3)	2,809		—		5,483		—		Restructuring charges(3)	682		—		6,165		—
Change in fair value of warrant liability	Change in fair value of warrant liability	(2,129)		—		(5,760)		—		Change in fair value of warrant liability	(2,504)		(12,271)		(8,265)		(12,271)
Loss on extinguishment of debt										Loss on extinguishment of debt	—		2,379		—		2,379
Corporate headquarters relocation expense	Corporate headquarters relocation expense	—		—		—		31		Corporate headquarters relocation expense	—		—		—		31
Impairment of goodwill(4)										Impairment of goodwill(4)	62,000		—		62,000		—
Adjusted EBITDA	Adjusted EBITDA	$	(46,889)	$	(8,480)	$	(96,317)	$	(17,141)	Adjusted EBITDA	$	(45,229)	$	(23,928)	$	(141,546)	$	(41,070)

__________________

(1)Includes costs primarily associated with compliance, updated systems and consulting in advance of transitioning to a public company.

(2)Consists mainly of system conversions, merging of operating certificates, re-branding costs and fees paid to external advisors in connection with strategic transactions.

(3)During 2022, we recorded restructuring charges for employee separation programs following strategic business decisions.

(4)Represents a non-cash impairment charge related to goodwill realized in the third quarter of 2022. See Note 2, Summary of Significant Accounting Policies in the of the Notes to Condensed Consolidated Financial Statements included herein.

Adjusted Contribution and Adjusted Contribution Margin

We calculate Adjusted Contribution as gross profit (loss) excluding depreciation and amortization and adjusted further for (i) equity-based compensation included in cost of revenue, (ii) acquisition and integration expense included in cost of revenue and (iii) other items included in cost of revenue that are not indicative of our ongoing operating performance. Adjusted Contribution Margin is calculated by dividing Adjusted Contribution by total revenue. We include Adjusted Contribution and Adjusted Contribution Margin as supplemental measures for assessing operating performance and for the following:

•To understand our ability to achieve profitability over time through scale and leveraging costs; and

•Provides useful information for historical period-to-period comparisons of our business and to identify trends.

3341

The following table reconciles Adjusted Contribution to gross profit (loss), which is the most directly comparable U.S. GAAP measure (in thousands, except percentages):


		Three Months Ended June 30,						Six Months Ended June 30,							Three Months Ended September 30,						Nine Months Ended September 30,
		2022			2021			2022			2021				2022			2021			2022			2021
Revenue	Revenue	$	425,512		$	285,580		$	751,147		$	547,237		Revenue	$	420,356		$	301,978		$	1,171,503		$	849,215
Less: Cost of revenue	Less: Cost of revenue	(408,898)			(255,188)			(741,656)			(489,695)			Less: Cost of revenue	(403,042)			(283,495)			(1,144,698)			(773,191)
Less: Depreciation and amortization	Less: Depreciation and amortization	(16,134)			(13,482)			(30,362)			(27,313)			Less: Depreciation and amortization	(16,500)			(13,639)			(46,862)			(40,952)
Gross profit (loss)	Gross profit (loss)	$	480		$	16,910		$	(20,871)		$	30,229		Gross profit (loss)	$	814		$	4,844		$	(20,057)		$	35,072
Gross margin	Gross margin	0.1		%	5.9		%	(2.8)		%	5.5		%	Gross margin	0.2		%	1.6		%	(1.7)		%	4.1		%
Add back:	Add back:													Add back:
Depreciation and amortization	Depreciation and amortization	$	16,134		$	13,482		$	30,362		$	27,313		Depreciation and amortization	$	16,500		$	13,639		$	46,862		$	40,952
Equity-based compensation expense in cost of revenue	Equity-based compensation expense in cost of revenue	3,307			49			7,739			100			Equity-based compensation expense in cost of revenue	3,581			679			11,320			779
Acquisition and integration expense in cost of revenue	Acquisition and integration expense in cost of revenue	—			—			—			1,010			Acquisition and integration expense in cost of revenue	650			—			650			1,011
Adjusted Contribution	Adjusted Contribution	$	19,921		$	30,441		$	17,230		$	58,652		Adjusted Contribution	$	21,545		$	19,162		$	38,775		$	77,814
Adjusted Contribution Margin	Adjusted Contribution Margin	4.7		%	10.7		%	2.3		%	10.7		%	Adjusted Contribution Margin	5.1		%	6.3		%	3.3		%	9.2		%

Key Operating Metrics

In addition to financial measures, we regularly review certain key operating metrics to evaluate our business, determine the allocation of resources and make decisions regarding business strategies. We believe that these metrics can be useful for understanding the underlying trends in our business.

The following table summarizes our key operating metrics:


		As of June 30,					As of September 30,
		2022	2021	% Change			2022		2021		% Change
Active Members	Active Members	12,667	10,515	20	%	Active Members	12,688		11,375		12	%

		Three Months Ended June 30,					Three Months Ended September 30,
		2022	2021	% Change			2022		2021		% Change
Active Users	Active Users	13,119	11,281	16	%	Active Users	13,339		12,011		11	%

Live Flight Legs	Live Flight Legs	21,705	18,234	19	%	Live Flight Legs	21,025		19,714		7	%

Flight revenue per Live Flight Leg	Flight revenue per Live Flight Leg	13,088	11,663	12	%	Flight revenue per Live Flight Leg	$	13,266	$	11,076	20	%


		Six Months Ended June 30,					Nine Months Ended September 30,
		2022	2021	% Change			2022		2021		% Change
Live Flight Legs	Live Flight Legs	39,331	33,512	17	%	Live Flight Legs	60,356		53,226		13	%

Flight revenue per Live Flight Leg	Flight revenue per Live Flight Leg	13,232	12,030	10	%	Flight revenue per Live Flight Leg	$	13,244	$	11,677	13	%

Active Members

We define Active Members as the number of Connect, Core and Business membership accounts that generated membership revenue in a given period and are active as of the end of the reporting period. We use Active Members

3442

to assess the adoption of our premium offerings which is a key factor in our penetration of the market in which we operate and a key driver of membership and flight revenue.

Active Users

We define Active Users as Active Members and ~~legacy Wheels Up Private Jets LLC (“WUPJ”)~~ jet card holders as of the reporting date plus unique non-member consumers who completed a revenue generating flight at least once in a given period and excluding wholesale flight activity. While a unique consumer can complete multiple revenue generating flights on our platform in a given period, that unique user is counted as only one Active User. We use Active Users to assess the adoption of our platform and frequency of transactions, which are key factors in our penetration of the market in which we operate and our growth in revenue.

Live Flight Legs

We define Live Flight Legs as the number of completed one-way revenue generating flight legs in a given period. The metric excludes empty repositioning legs and owner legs related to aircraft under management. We believe Live Flight Legs are a useful metric to measure the scale and usage of our platform, and our growth in flight revenue.

Component of Results of Our Operations

The key components of our results of operations include:

Revenue

Revenue is derived from flight, membership, aircraft management and other services.

Flight revenue consists of retail and wholesale flights and certain related fees and surcharges. Members can either pay as they fly or prepay for flights when they purchase a Prepaid Block.

Membership revenue is comprised of a one-time initiation fee paid at the commencement of a membership and recurring annual dues. In the first year of membership, a portion of the initiation fee is applied to annual dues. The remainder of the initiation fee, less any flight credits, is deferred and recognized on a straight-line basis over the estimated duration of the customer relationship period, which is estimated to be three years as of ~~June~~September 30, 2022. Members are charged recurring annual dues to maintain their membership. Revenue related to the annual dues are deferred and recognized on a straight-line basis over the related contractual period. If a member qualifies to earn Delta miles in the Delta SkyMiles Program as part of their membership, then a portion of the membership fee is allocated at contract inception.

Aircraft management revenue consists of contractual monthly management fees charged to aircraft owners, recovery of owner incurred expenses including maintenance coordination, cabin crew and pilots, and recharging of certain incurred aircraft operating costs such as maintenance, fuel, landing fees and parking. We pass recovery and recharge amounts back to owners at either cost or at a predetermined margin.

Other revenue primarily consists of (i) ground services derived from aircraft customers that use our FBO and MRO facilities and (ii) flight-related services. In addition, other revenue includes subscription fees from third-party operators for access to our UP FMS software, fees we may receive from third-party sponsorships and partnerships, freight, group charter, safety &and security, whole aircraft acquisitions and sales, ~~where we act as the broker,~~ and special missions including government, defense, emergency and medical transport.

Costs and Expenses

Costs and expenses consist of the following components:

Cost of Revenue

Cost of revenue primarily consists of direct expenses incurred to provide flight services and facilitate operations, including aircraft lease costs, fuel, crew travel, maintenance and third-party flight costs. Cost of revenue

3543

also consists of compensation expenses, including equity-based compensation and related benefits for employees that directly facilitate flight operations. In addition, cost of revenue includes aircraft owner expenses incurred such as maintenance coordination, cabin crew and pilots, and certain aircraft operating costs such as maintenance, fuel, landing fees and parking.

Other Operating Expenses

Technology and Development

Technology and development expense primarily consists of compensation expenses for engineering, product development and design employees, including equity-based compensation, expenses associated with ongoing improvements to, and maintenance of, our platform offerings and other technology. Technology and development expense also includes software expenses and technology consulting fees.

Sales and Marketing

Sales and marketing expense primarily consists of compensation expenses in support of sales and marketing such as commissions, salaries, equity-based compensation and related benefits. Sales and marketing expense also includes expenses associated with advertising, promotions of our services, member experience, account management and brand-building.

General and Administrative

General and administrative expense primarily consists of compensation expenses, including allocable portions of equity-based compensation and related benefits for our executive, finance, human resources and legal teams, and other personnel performing administrative functions. General and administrative expense also includes corporate office rent expense, third-party professional fees, acquisition and integration related expenses, public company readiness expenses and any other cost or expense incurred not deemed to be related to cost of revenue, sales and marketing expense or technology and development expense.

Depreciation and Amortization

Depreciation and amortization expense primarily consists of depreciation of capitalized aircraft. Depreciation and amortization expense also includes amortization of capitalized software development costs and acquired finite-lived intangible assets. We allocate overhead such as facility costs and telecommunications charges, based on department headcount, as we believe this to be the most accurate measure. As a result, a portion of general overhead expenses are reflected in each operating expense category.

Gain on Sale of Aircraft Held for Sale

Gain on sale of aircraft held for sale consists of the gain on aircraft sold where we did not act as a broker. When these aircraft were acquired, it was our intent to sell and not to hold them long-term.

Impairment of Goodwill

Impairment of goodwill consists of any write off of goodwill during the period. Impairment is recorded when the carrying value of a reporting unit exceeds its fair value as of the impairment assessment date. See Note 2, Summary of Significant Accounting Policies in the of the Notes to Consolidated Financial Statements included herein.

Change in Fair Value of Warrant Liability

Change in fair value of warrant liability consists of unrealized gain (loss) on warrants assumed as part of the Business Combination, including Private Warrants and Public Warrants.

Interest Income

Interest income primarily consists of interest earned on cash equivalents in money market funds, U.S. treasury bills and time deposits.

Interest Expense

Interest expense primarily consists of the interest paid or payable and the amortization of debt discounts and deferred financing costs on our credit facilities, promissory notes and ~~promissory notes.~~

other debt obligations.

Income Tax Expense

Income taxes are recorded using the asset and liability method. Under this method, deferred tax assets and liabilities are recorded based on the estimated future tax effects of differences between the financial reporting and tax bases of existing assets and liabilities. These differences are measured using the enacted tax rates that are expected to be in effect when these differences are anticipated to reverse. Deferred tax assets are reduced by a valuation allowance to the extent management believes it is not more likely than not to be realized.

Results of Our Operations for the Three Months Ended ~~June~~September 30, 2022 Compared to the Three Months Ended ~~June~~September 30, 2021

The following table sets forth our results of operations for each of the three months ended ~~June~~September 30, 2022 and 2021 (in thousands, except percentages):


		Three Months Ended June 30,				Change in					Three Months Ended September 30,				Change in
		2022		2021		$		%			2022 As Restated		2021		$		%
Revenue	Revenue	$	425,512	$	285,580	$	139,932	49	%	Revenue	$	420,356	$	301,978	$	118,378	39	%

Costs and expenses:	Costs and expenses:									Costs and expenses:
Cost of revenue	Cost of revenue	408,898		255,188		153,710		60	%	Cost of revenue	403,042		283,495		119,547		42	%
Technology and development	Technology and development	14,606		8,025		6,581		82	%	Technology and development	16,639		8,769		7,870		90	%
Sales and marketing	Sales and marketing	33,688		17,895		15,793		88	%	Sales and marketing	30,830		22,157		8,673		39	%
General and administrative	General and administrative	46,973		15,786		31,187		198	%	General and administrative	44,323		42,490		1,833		4	%
Depreciation and amortization	Depreciation and amortization	16,134		13,482		2,652		20	%	Depreciation and amortization	16,500		13,639		2,861		21	%
Gain on sale of aircraft held for sale	Gain on sale of aircraft held for sale	(663)		—		(663)		100	%	Gain on sale of aircraft held for sale	(1,316)		—		(1,316)		100	%
Impairment of goodwill										Impairment of goodwill	62,000		—		62,000		100	%
Total costs and expenses	Total costs and expenses	519,636		310,376		209,260		67	%	Total costs and expenses	572,018		370,550		201,468		54	%

Loss from operations	Loss from operations	(94,124)		(24,796)		(69,328)		(280)	%	Loss from operations	(151,662)		(68,572)		(83,090)		(121)	%

Other income (expense):	Other income (expense):									Other income (expense):
Change in fair value of warrant liability	Change in fair value of warrant liability	2,129		—		2,129		100	%	Change in fair value of warrant liability	2,504		12,271		(9,767)		(80)	%
Loss on extinguishment of debt										Loss on extinguishment of debt	—		(2,379)		2,379		(100)	%
Interest income	Interest income	405		6		399		**		Interest income	1,130		7		1,123		100	%
Interest expense	Interest expense	—		(4,164)		4,164		(100)	%	Interest expense	—		(782)		782		(100)	%
Other expense, net	Other expense, net	(850)		—		(850)		100	%	Other expense, net	(625)		—		(625)		100	%
Total other income (expense)	Total other income (expense)	1,684		(4,158)		5,842		141	%	Total other income (expense)	3,009		9,117		(6,108)		67	%

Loss before income taxes	Loss before income taxes	(92,440)		(28,954)		(63,486)		(219)	%	Loss before income taxes	(148,653)		(59,455)		(89,198)		(150)	%

Income tax expense	Income tax expense	(320)		—		(320)		100	%	Income tax expense	(185)		—		(185)		100	%

Net loss	Net loss	(92,760)		(28,954)		(63,806)		(220)	%	Net loss	(148,838)		(59,455)		(89,383)		(150)	%
Less: Net loss attributable to non-controlling interests	Less: Net loss attributable to non-controlling interests	—		(2,798)		2,798		100	%	Less: Net loss attributable to non-controlling interests	—		(970)		970		100	%
Net loss attributable to Wheels Up Experience Inc.	Net loss attributable to Wheels Up Experience Inc.	$	(92,760)	$	(26,156)	$	(66,604)	(255)	%	Net loss attributable to Wheels Up Experience Inc.	$	(148,838)	$	(58,485)	$	(90,353)	(154)	%

** Percentage not meaningful.

3746

Revenue

Revenue increased by ~~$139.9~~$118.4 million, or ~~49%~~39%, for the three months ended ~~June~~September 30, 2022, compared to the three months ended ~~June~~September 30, 2021. The increase in revenue was primarily attributable to the following changes in membership revenue, flight revenue, aircraft management revenue and other revenue (in thousands, except percentages):


		Three Months Ended June 30,				Change in					Three Months Ended September 30,				Change in
		2022		2021		$		%			2022		2021		$		%
Membership	Membership	$	24,020	$	16,188	$	7,832	48	%	Membership	$	22,409	$	17,982	$	4,427	25	%
Flight	Flight	284,071		212,660		71,411		34	%	Flight	278,917		218,360		60,557		28	%
Aircraft management	Aircraft management	60,718		49,955		10,763		22	%	Aircraft management	58,962		58,005		957		2	%
Other	Other	56,703		6,777		49,926		737	%	Other	60,068		7,631		52,437		687	%
Total	Total	$	425,512	$	285,580	$	139,932	49	%	Total	$	420,356	$	301,978	$	118,378	39	%

Growth in membership revenue was driven primarily by a ~~20%~~12% increase in Active Members compared to the three months ended ~~June~~September 30, ~~2021 combined with an increased mix of Core members.~~2021.

Flight revenue growth was driven by a ~~19%~~7% increase in Live Flight Legs year-over-year, which resulted in ~~$40.5~~$14.5 million of growth, and a ~~12%~~20% increase in flight revenue per Live Flight Leg, which drove ~~$30.9~~$46.0 million of year-over-year improvement. The increase in Live Flight Legs was primarily attributable to an increase in the number of Active Members ~~as well as an increase in flying by Active Members~~ and the acquisition of Air Partner. Flight revenue for the three months ended ~~June~~September 30, 2022 also includes ~~$15.6~~$16.9 million of fuel surcharge revenue, which we began collecting effective April 1, 2022 and modified to a fuel surcharge indexed to fuel prices effective June 1, 2022. In addition, flight revenue increased due to the acquisition of Air Partner, which added ~~$13.3~~$14.1 million for the three months ended ~~June~~September 30, 2022.

The increase in aircraft management revenue was primarily attributable to an increase in our recovery of owner and rechargeable costs related to operating aircraft under management, both of which stem from ~~increased flight activity.~~an increase in operating costs.

The increase in other revenue was primarily attributable to ana $34.8 million increase in sales of aircraft inventory and the $17.2 million related to the acquisition of Air Partner for the three months ended ~~June~~September 30, 2022.

Cost of Revenue

Cost of revenue increased by ~~$153.7~~$119.5 million, or ~~60%~~42%, for the three months ended ~~June~~September 30, 2022 compared to the three months ended ~~June~~September 30, 2021. The increase in cost of revenue is primarily attributable to the increase in ~~Live Flight Legs,~~flight operating costs due to inflationary pressures, such as increased fuel, maintenance, wages and third-party fulfillment costs, the ~~increase in aircraft management revenue~~acquisition of Air Partner and increased whole aircraft sales. In addition, excluding aircraft owner expenses, fuel expense increased by ~~$21.0~~$5.7 million for the three months ended ~~June~~September 30, 2022 compared to the three months ended ~~June~~September 30, 2021, which was primarily attributable to an increase in fuel prices.

Adjusted Contribution Margin decreased ~~600~~120 basis points for the three months ended ~~June~~September 30, 2022 compared to the three months ended ~~June~~September 30, 2021, which was primarily attributable to cost pressures and supply constraints impacting us and the industry, partially offset by the acquisition of Air Partner and additional whole aircraft sales. Specifically, pilot availability, increased fuel costs, maintenance challenges, wage inflation and increased third-party fulfillment costs each contributed to the decline in Adjusted Contribution Margin. See “Non-GAAP Financial Measures” above for a definition of Adjusted Contribution Margin, information regarding our use of Adjusted Contribution Margin and a reconciliation of gross margin to Adjusted Contribution Margin.

Other Operating Expenses

Technology and Development

Technology and development expenses increased by ~~$6.6~~$7.9 million, or ~~82%~~90%, for the three months ended ~~June~~September 30, 2022 compared to the three months ended ~~June~~September 30, ~~2021.~~2021 which were primarily driven by continued investments in digital transformation including the marketplace platform and UP FMS. The increase in technology and development expenses was

primarily attributable to an increase of ~~$3.7~~$4.0 million in employee compensation and allocable costs combined with third-party consultant fees increasing ~~$4.5~~$2.5 million. The increase in employee costs and consultant fees was partially offset by higher capitalized costs related to the development of internal use software of ~~$4.0~~$2.0 million. Additionally, enterprise software expense increased by ~~$1.3~~$2.0 million. Lastly, technology and development expenses increased due to the acquisition of Air Partner, which added ~~$1.1~~$1.4 million for the three months ended ~~June~~September 30, 2022.

Sales and Marketing

Sales and marketing expenses increased by ~~$15.8~~$8.7 million, or ~~88%~~39%, for the three months ended ~~June~~September 30, 2022 compared to the three months ended ~~June~~September 30, 2021. The increase in sales and marketing was ~~primarily~~ attributable to an increase of ~~$4.7~~$1.4 million for employee compensation costs and allocable costs. In addition, sales commissions increased ~~$1.8~~$2.4 million driven by higher whole aircraft sales activity. Expenses related to ~~in-person Wheels Down events~~marketing and member benefits ~~increased $3.7~~declined by $1.4 million ~~as we resumed holding events for our members after COVID-19 restrictions~~year-over-year, of which $0.8 million were ~~lifted, which was partially offset by a decrease in advertising spending of $0.9 million.~~related to one-time initial public offering (“IPO”) readiness costs. Lastly, sales and marketing expenses increased due to the acquisition of Air Partner, which added ~~$6.5~~$6.3 million for the three months ended ~~June~~September 30, 2022.

General and Administrative

General and administrative expenses increased by ~~$31.2~~$1.8 million, or ~~198%~~4%, for the three months ended ~~June~~September 30, 2022 compared to the three months ended ~~June~~September 30, 2021. The increase in general and administrative expenses was ~~primarily~~ attributable to ~~a $13.0~~an increase of $1.6 million ~~increase in equity-based~~for employee compensation ~~expense due to additional awards that were granted during the three months ended June 30, 2022. In addition, personnel expenses~~costs and allocable costs, ~~increased $4.0 million and~~ professional service-related fees ~~increased $7.9~~of $3.0 million, $0.3 million related to public company costs, and $3.5 million in one-time costs related to merger and acquisition activity for the three months ended ~~June~~September 30, 2022. ~~Public company related costs, travel and entertainment expenses, office expenses and other costs also increased by approximately $0.8 million.~~ Additionally, general and administrative expenses increased $5.4 million due to the acquisition of ~~Alante Air and~~ Air Partner ~~which added $0.3~~and Alante Air. These increases were offset by a $1.7 million decrease in one-time IPO readiness costs, a $1.6 million decrease in bad debt expense and ~~$5.2~~a $8.7 million ~~respectively, for the three months ended June 30, 2022.~~decrease in equity-based compensation.

Depreciation and Amortization

Depreciation and amortization expenses increased by ~~$2.7~~$2.9 million, or ~~20%~~21%, for the three months ended ~~June~~September 30, 2022 compared to the three months ended ~~June~~September 30, 2021. The increase in depreciation and amortization expense was primarily attributable to a ~~$1.4~~$1.8 million increase in amortization of software development costs. The increase was partially offset by a decrease in amortization of intangible assets of ~~$0.4~~$0.5 million. Lastly, depreciation and amortization expenses increased due to the acquisition of Air Partner, which added ~~$1.7~~$1.6 million for the three months ended ~~June~~September 30, 2022.

~~Interest Expense~~Impairment of Goodwill (As Restated)

We recorded non-cash goodwill impairment charges totaling $62.0 million for the three months ended September 30, 2022, following our interim quantitative goodwill impairment test performed over WUP Legacy as of September 30, 2022 (see Notes 2 and 7 in the Notes to Condensed Consolidated Financial Statements included herein).

Interest ~~expense decreased~~Income

Interest income increased by ~~$4.2~~$1.1 million, or ~~(100)%~~100%, for the three months ended ~~June~~September 30, 2022 compared to the three months ended ~~June~~September 30, 2021. The increase was attributable to higher rates of interest earned on cash equivalents in money market funds, U.S treasury bills and time deposits.

Interest Expense

Interest expense decreased by $0.8 million, or 100%, for the three months ended September 30, 2022 compared to the three months ended September 30, 2021. The decrease in interest expense was attributable to our repayment of substantially all of the outstanding principal of our long-term debt on July 21, 2021.

Results of Our Operations for the ~~Six Months Ended June~~nine months ended September 30, 2022 Compared to the ~~Six Months Ended June~~nine months ended September 30, 2021

The following table sets forth our results of operations for each of the ~~six~~nine months ended ~~June~~September 30, 2022 and 2021 (in thousands, except percentages):


		Six Months Ended June 30,				Change in					Nine Months Ended September 30,				Change in
		2022		2021		$		%			2022 As Restated		2021		$		%
Revenue	Revenue	$	751,147	$	547,237	$	203,910	37	%	Revenue	$	1,171,503	$	849,215	$	322,288	38	%

Costs and expenses:	Costs and expenses:									Costs and expenses:
Cost of revenue	Cost of revenue	741,656		489,695		251,961		51	%	Cost of revenue	1,144,698		773,191		371,507		48	%
Technology and development	Technology and development	25,797		15,049		10,748		71	%	Technology and development	42,436		23,818		18,618		78	%
Sales and marketing	Sales and marketing	56,931		33,689		23,242		69	%	Sales and marketing	87,761		55,846		31,915		57	%
General and administrative	General and administrative	85,877		33,955		51,922		153	%	General and administrative	130,200		76,444		53,756		70	%
Depreciation and amortization	Depreciation and amortization	30,362		27,313		3,049		11	%	Depreciation and amortization	46,862		40,952		5,910		14	%
Gain on sale of aircraft held for sale	Gain on sale of aircraft held for sale	(2,634)		—		(2,634)		100	%	Gain on sale of aircraft held for sale	(3,950)		—		(3,950)		100	%
Impairment of goodwill										Impairment of goodwill	62,000		—		62,000		100	%
Total costs and expenses	Total costs and expenses	937,989		599,701		338,288		56	%	Total costs and expenses	1,510,007		970,251		477,756		49	%

Loss from operations	Loss from operations	(186,842)		(52,464)		(134,378)		(256)	%	Loss from operations	(338,504)		(121,036)		(155,468)		(128)	%

Other income (expense):	Other income (expense):									Other income (expense):
Change in fair value of warrant liability	Change in fair value of warrant liability	5,760		—		5,760		100	%	Change in fair value of warrant liability	8,265		12,271		(4,006)		100	%
Loss on extinguishment of debt										Loss on extinguishment of debt	—		(2,379)		2,379		100	%
Interest income	Interest income	482		18		464		**		Interest income	1,612		25		1,587		100	%
Interest expense	Interest expense	—		(8,721)		8,721		(100)	%	Interest expense	—		(9,503)		9,503		(100)	%
Other expense, net	Other expense, net	(880)		—		(880)		100	%	Other expense, net	(1,505)		—		(1,505)		100	%
Total other income (expense)	Total other income (expense)	5,362		(8,703)		14,065		162	%	Total other income (expense)	8,372		414		7,958		(1922)	%

Loss before income taxes	Loss before income taxes	(181,480)		(61,167)		(120,313)		(197)	%	Loss before income taxes	(330,132)		(120,622)		(209,510)		(174)	%

Income tax expense	Income tax expense	(320)		—		(320)		100	%	Income tax expense	(505)		—		(505)		100	%

Net loss	Net loss	(181,800)		(61,167)		(120,633)		(197)	%	Net loss	(330,637)		(120,622)		(210,015)		(174)	%
Less: Net loss attributable to non-controlling interests	Less: Net loss attributable to non-controlling interests	(387)		(5,602)		5,215		93	%	Less: Net loss attributable to non-controlling interests	(387)		(6,572)		6,185		94	%
Net loss attributable to Wheels Up Experience Inc.	Net loss attributable to Wheels Up Experience Inc.	$	(181,413)	$	(55,565)	$	(125,848)	(226)	%	Net loss attributable to Wheels Up Experience Inc.	$	(330,250)	$	(114,050)	$	(216,200)	(190)	%

** Percentage not meaningful.

4049

Revenue

Revenue increased by ~~$203.9~~$322.3 million, or ~~37%~~38%, for the ~~six~~nine months ended ~~June~~September 30, 2022, compared to the ~~six~~nine months ended ~~June~~September 30, 2021. The increase in revenue was primarily attributable to the following changes in membership revenue, flight revenue, aircraft management revenue and other revenue (in thousands, except percentages):


		Six Months Ended June 30,				Change in					Nine Months Ended September 30,				Change in
		2022		2021		$		%			2022		2021		$		%
Membership	Membership	$	44,667	$	31,162	$	13,505	43	%	Membership	$	67,076	$	49,144	$	17,932	36	%
Flight	Flight	520,434		403,134		117,300		29	%	Flight	799,351		621,494		177,857		29	%
Aircraft management	Aircraft management	121,224		100,835		20,389		20	%	Aircraft management	180,186		158,840		21,346		13	%
Other	Other	64,822		12,106		52,716		435	%	Other	124,890		19,737		105,153		533	%
Total	Total	$	751,147	$	547,237	$	203,910	37	%	Total	$	1,171,503	$	849,215	$	322,288	38	%

Growth in membership revenue was driven primarily by a ~~20%~~12% increase in Active Members compared to the ~~six~~nine months ended ~~June~~September 30, 2021 combined with an increased mix of Core members.

Flight revenue growth was driven by a ~~17%~~13% increase in Live Flight Legs year-over-year, which resulted in ~~$70.0~~$83.3 million of growth, and a ~~10%~~13% increase in flight revenue per Live Flight Leg, which drove ~~$47.2~~$94.5 million of year-over-year improvement. The increase in Live Flight Legs was primarily attributable to an increase in the number of Active Members ~~as well as an increase in flying by Active Members~~ and the acquisition of Air Partner. Flight revenue for the ~~six~~nine months ended ~~June~~September 30, 2022 also includes ~~$15.6~~$32.5 million of fuel surcharge revenue, which we began collecting effective April 1, 2022 and modified to a fuel surcharge indexed to fuel prices effective June 1, 2022. In addition, flight revenue increased due to the acquisition of Air Partner, which added ~~$13.3~~$27.5 million for the ~~six~~nine months ended ~~June~~September 30, 2022.

The increase in aircraft management revenue was primarily attributable to an increase in our recovery of owner and rechargeable costs related to operating aircraft under management, both of which stem from increased flight ~~activity.~~activity and higher aircraft operating costs.

The increase in other revenue was primarily attributable to an increase in sales of aircraft inventory and the acquisition of Air Partner for the ~~six~~nine months ended ~~June~~September 30, 2022.

Cost of Revenue

Cost of revenue increased by ~~$252.0~~$371.5 million, or ~~51%~~48%, for the ~~six~~nine months ended ~~June~~September 30, 2022 compared to the ~~six~~nine months ended ~~June~~September 30, 2021. The increase in cost of revenue is primarily attributable to the increase in Live Flight Legs, the increase in aircraft management revenue and increased whole aircraft sales. Equity-based compensation increased $10.5 million for the nine months ended September 30, 2022 compared to the nine months ended September 30, 2021. In addition, excluding aircraft owner expenses, fuel expense increased by ~~$33.0~~$38.7 million for the ~~six~~nine months ended ~~June~~September 30, 2022 compared to the ~~six~~nine months ended ~~June~~September 30, 2021, which was primarily attributable to an increase in fuel prices.

Adjusted Contribution Margin decreased ~~840~~590 basis points for the ~~six~~nine months ended ~~June~~September 30, 2022 compared to the ~~six~~nine months ended ~~June~~September 30, 2021, which was primarily attributable to cost pressures and supply constraints impacting us and the industry, partially offset by the acquisition of Air Partner and additional whole aircraft sales. Specifically, pilot availability, increased fuel costs, maintenance challenges. wage inflation and increased third-party fulfillment costs each contributed to the decline in Adjusted Contribution Margin. See “Non-GAAP Financial Measures” above for a definition of Adjusted Contribution Margin, information regarding our use of Adjusted Contribution Margin and a reconciliation of gross margin to Adjusted Contribution Margin.

Other Operating Expenses

Technology and Development

Technology and development expenses increased by ~~$10.7~~$18.6 million, or ~~71%~~78%, for the ~~six~~nine months ended ~~June~~September 30, 2022 compared to the ~~six~~nine months ended ~~June~~September 30, ~~2021.~~2021 driven by continued investments in digital transformation including the marketplace platform and UP FMS. The increase in technology and development expenses was

primarily attributable to an increase of ~~$5.8~~$9.4 million in employee compensation costs and allocable costs and an increase in third-party consultant fees of $9.6 million which ~~was~~were partially offset by higher capitalized costs related to the development of internal use software of ~~$0.7~~$8.7 million. ~~Third-party consultant fees also increased $7.3 million, which was offset by a $6.3 million increase in capitalized costs related to internal use software.~~ Additionally, equipment and enterprise software expense increased by ~~$1.3~~$2.3 million and ~~$2.2~~$3.9 million, respectively. Lastly, technology and development expenses increased due to the acquisition of Air Partner, which added ~~$1.1~~$2.1 million for the ~~six~~nine months ended ~~June~~September 30, 2022.

Sales and Marketing

Sales and marketing expenses increased by ~~$23.2~~$31.9 million, or ~~69%~~57%, for the ~~six~~nine months ended ~~June~~September 30, 2022 compared to the ~~six~~nine months ended ~~June~~September 30, 2021. The increase in sales and marketing was primarily attributable to an increase of ~~$8.5~~$4.7 million for employee compensation costs and allocable ~~costs.~~costs, $5.4 million of equity-based compensation, and an increase in professional service-related fees of $0.3 million. In addition, sales commissions increased ~~$2.9~~$5.3 million driven by higher Prepaid Block sales and whole aircraft sales activity. Expenses related to in-person Wheels Down events and member benefits increased ~~$5.6~~$5.5 million as we resumed ~~holding~~hosting events for our members after COVID-19 restrictions were lifted. Additionally, advertising expense decreased ~~$0.5~~$2.1 million, of which ~~was partially offset by an increase in professional service-related fees of $0.2 million.~~$0.8 million were related to one-time IPO readiness costs. Lastly, sales and marketing expenses increased due to the acquisition of Air Partner, which added ~~$6.5~~$12.8 million for the ~~six~~nine months ended ~~June~~September 30, 2022.

General and Administrative

General and administrative expenses increased by ~~$51.9~~$53.8 million, or ~~153%~~70%, for the ~~six~~nine months ended ~~June~~September 30, 2022 compared to the ~~six~~nine months ended ~~June~~September 30, 2021. The increase in general and administrative expenses was ~~primarily~~ attributable to ~~a $26.7~~an $18.0 million increase in equity-based compensation expense due to additional awards that were granted during the ~~six~~nine months ended ~~June~~September 30, 2022. In addition, ~~personnel expenses~~employee compensation and allocable costs increased ~~$7.0~~$8.4 million and professional service-related fees increased ~~$10.0~~$5.8 million and one-time costs related to merger and acquisition activity increased $11.4 million for the ~~six~~nine months ended ~~June~~September 30, 2022. Public company related costs, travel and entertainment expenses, office expenses and other costs also increased by approximately $3.8 million partially offset by a decrease of $2.5 ~~million.~~million and $2.0 million in one-time IPO readiness costs and bad debt expense, respectively. Additionally, general and administrative expenses increased $10.9 million due to the acquisition of Alante Air and Air Partner ~~which added $0.5 million and $5.2 million, respectively,~~ for the ~~six~~nine months ended ~~June~~September 30, 2022.

Depreciation and Amortization

Depreciation and amortization expenses increased by ~~$3.0~~$5.9 million, or ~~11%~~14%, for the ~~six~~nine months ended ~~June~~September 30, 2022 compared to the ~~six~~nine months ended ~~June~~September 30, 2021. The increase in depreciation and amortization expense was primarily attributable to a ~~$2.2~~$3.9 million increase in amortization of software development costs and a $0.4 million increase in depreciation expense for leasehold improvements. The increase was partially offset by a decrease in depreciation expense for our owned aircraft and amortization of intangible assets of ~~$0.9~~$0.6 million and ~~$0.4~~$1.1 million, respectively. Lastly, depreciation and amortization expenses increased due to the acquisition of Air Partner, which added ~~$1.7~~$3.4 million for the ~~six~~nine months ended ~~June~~September 30, 2022.

Impairment of Goodwill (As Restated)

We recorded non-cash goodwill impairment charges totaling $62.0 million for the nine months ended September 30, 2022, following our interim quantitative goodwill impairment test performed over WUP Legacy as of September 30 (see Notes 2 and 7 in the Notes to Consolidated Financial Statements included herein).

Interest Income

Interest income increased by $1.6 million, or 100%, for the nine months ended September 30, 2022 compared to the nine months ended September 30, 2021. The increase was attributable to higher rates of interest earned on cash equivalents in money market funds, U.S treasury bills and time deposits.

Interest Expense

Interest expense decreased by ~~$8.7~~$9.5 million, or ~~(100)%~~100%, for the ~~six~~nine months ended ~~June~~September 30, 2022 compared to the ~~six~~nine months ended ~~June~~September 30, 2021. The decrease in interest expense was attributable to our repayment of substantially all of the outstanding principal of our long-term debt on July 21, 2021.

Liquidity and Capital Resources

Overview

Our principal sources of liquidity have historically consisted of financing activities, including proceeds from the Business Combination and operating activities, primarily from the increase in deferred revenue associated with the sale of Prepaid Blocks. As of ~~June~~September 30, 2022, we had approximately ~~$427.0~~$285.5 million of cash and cash equivalents, which were primarily invested in money market funds, and ~~$27.4~~approximately $26.4 million of restricted cash.

Long-Term Debt

From time to time, we obtain debt financing to, among other things, refinance or purchase aircraft or fund our strategic growth initiatives. Subsequent to September 30, 2022, WUP LLC issued $270.0 million aggregate principal amount Equipment Notes using an EETC (enhanced equipment trust certificate) loan structure. The Equipment Notes were issued for net proceeds (before transaction-related expenses) equal to 96% of principal amount and bear interest at the rate of 12% per annum with annual amortization of principal amount equal to 10% per annum. The final expected distribution date of the Equipment Notes varies from July 15, 2025 to October 15, 2029 depending on the type of aircraft, unless redeemed earlier by WUP LLC. The Equipment Notes are secured by first-priority liens on 134 of the Company’s owned aircraft fleet and by liens on certain intellectual property assets of the Company and certain of its subsidiaries. On an unaudited pro forma basis, taking into account the net proceeds (before transaction-related expenses) of $259.2 million received by the Company upon consummation of the 2022-1 Equipment Note Financing as if such financing had been completed on September 30, 2022, we would have had approximately $544.7 million of cash and cash equivalents. We believe our cash and cash equivalents on hand, combined with the net proceeds from the Equipment Notes, will be sufficient to meet our projected working capital and capital expenditure requirements for at least the next 12 months.

See “Non-GAAP Financial Measures” for additional information regarding our use non-GAAP financial measures, such as pro forma cash, in this Form 10-Q/A.

Cash Flows

The following table summarizes our cash flows for each of the ~~six~~nine months ended ~~June~~September 30, 2022 and 2021 (in thousands):


		Six Months Ended June 30,					Nine Months Ended September 30,
		2022		2021			2022		2021
Net cash used in operating activities	Net cash used in operating activities	$	(140,175)	$	(118,911)	Net cash used in operating activities	$	(288,341)	$	(152,416)
Net cash used in investing activities	Net cash used in investing activities	$	(181,097)	$	(2,668)	Net cash used in investing activities	$	(171,725)	$	(8,428)
Net cash used in financing activities		$	(6,689)	$	(30,574)
Net cash provided by (used in) financing activities						Net cash provided by (used in) financing activities	$	(7,347)	$	373,398
Effect of exchange rate changes on cash, cash equivalents and restricted cash	Effect of exchange rate changes on cash, cash equivalents and restricted cash	$	(4,345)	$	—	Effect of exchange rate changes on cash, cash equivalents and restricted cash	$	(7,395)	$	—
Net decrease in cash, cash equivalents and restricted cash		$	(332,306)	$	(152,153)
Net increase (decrease) in cash, cash equivalents and restricted cash						Net increase (decrease) in cash, cash equivalents and restricted cash	$	(474,808)	$	212,554

Cash Flow from Operating Activities

Net cash used in operating activities for the ~~six~~nine months ended ~~June~~September 30, 2022 was ~~$140.2~~$288.3 million. InDuring the nine months ended September 30, 2022, the cash outflow from operating activities consisted of our net loss, net of non-cash items of ~~$65.5~~$100.0 million and ~~a decrease~~the balance from an increase in net operating assets and ~~liabilities, primarily as a result of a $67.4 million decrease in deferred revenue attributable to a significant increase in Live Flight Legs.~~liabilities. In addition, during the ~~six~~nine months ended ~~June~~September 30, 2022, we sold ~~$332.9~~$658.7 million of Prepaid Blocks compared to ~~$115.9~~$356.9 million for the ~~six~~nine months ended ~~June~~September 30, 2021. The increase in Prepaid Block purchases was primarily attributable to the growth ofin Active Members and aan out-of-cycle new program and pricing announcement in May 2022.

Cash Flow from Investing Activities

Net cash used in investing activities for the ~~six~~nine months ended ~~June~~September 30, 2022 was ~~$181.1~~$171.7 million. InDuring the nine months ended September 30, 2022, the cash outflow from investing activities was primarily attributable to ~~$89.4~~$98.6 million for capital expenditures, including ~~$12.9~~$18.5 million of software development costs. We also purchased ~~$43.8~~$39.9 million of aircraft held for sale. In addition, we acquired Alante Air and Air Partner for $75.1 million, net of cash acquired. The cash outflow was partially offset by ~~$27.1~~$41.8 million from the sale of aircraft that were classified as held for sale.

Cash Flow from Financing Activities

Net cash used in financing activities for the three months ended ~~June~~September 30, 2022 was ~~$6.7~~$7.3 million. InDuring the nine months ended September 30, 2022, the cash outflow from financing activities was attributable to a payment for shares that were withheld to settle employee taxes due upon the vesting of restricted stock and restricted stock units.

Contractual Obligations and Commitments

~~Our~~As of September 30, 2022, our principal commitments ~~consist~~consisted of contractual cash obligations under our operating leases for certain controlled aircraft, corporate headquarters, and operational facilities, including aircraft hangars. For further information on our leases, see Note 12, Leases of the Notes to Condensed Consolidated Financial Statements included herein.

Long-Term Debt

On October 14, 2022, WUP LLC issued $270.0 million aggregate principal amount Equipment Notes using an EETC (enhanced equipment trust certificate) loan structure. The Equipment Notes were issued for net proceeds (before transaction-related expenses) equal to 96% of principal amount and bear interest at the rate of 12% per annum with annual amortization of principal amount equal to 10% per annum. The final expected distribution date of the Equipment Notes varies from July 15, 2025 to October 15, 2029 depending on the type of aircraft, unless redeemed earlier by WUP LLC. The Equipment Notes are secured by first-priority liens on 134 of the Company’s owned aircraft fleet and by liens on certain intellectual property assets of the Company and certain of its subsidiaries. WUP LLC’s obligations under the Equipment Notes are guaranteed by the Company and certain of its subsidiaries. The Equipment Notes and related documents contain certain restrictive covenants, including a minimum liquidity covenant and a covenant that limits the maximum loan to value ratio of all aircraft financed, and customary events of default for transactions of this type, including cross-default provisions among the Equipment Notes.

For further information on the 2022-1 Equipment Note Financing, see Note 19, Subsequent Events of the Notes to Condensed Consolidated Financial Statements included herein. For further information about our long-term debt and lease obligations, see Note 10, Long-term Debt and Note 12, Leases, respectively, of the Notes to Condensed Consolidated Financial Statements included herein.

Critical Accounting Policies and Estimates

For further information on our critical accounting policies and estimates, see “Management’s Discussion and Analysis of Financial Conditions and Results of Operations - Critical Accounting Policies and Estimates” included in our Annual Report on Form 10-K for the year ended December 31, 2021.

Recent Accounting Pronouncements

For further information on recent accounting pronouncements, see Note 2, Summary of Significant Accounting Policies of the Notes to Condensed Consolidated Financial Statements included herein.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Except for the material changes set forth below, there has not been any material change to the information included in Part II, Item 7A of our Annual Report on Form 10-K for the year ended December 31, 2021.

In the ordinary course of operating our business, we are exposed to market risks. Market risk represents the risk of loss that may impact our financial position or results of operations due to adverse changes in financial market prices and rates. Our principal market risks have related to interest rates, aircraft fuel, inflation and foreign currency exchange.

Aircraft Fuel

We are subject to market risk associated with changes in the price and availability of aircraft fuel. Aircraft fuel expense for ~~each of~~ the three and ~~six~~nine months ended ~~June~~September 30, 2022 represented 13% and 15% of our total cost of revenue and includes the recharge of fuel costs to our aircraft management customers. Based on our ~~2022~~ fuel consumption during the nine months ended September 30, 2022, a hypothetical 10% increase in the average price per gallon of aircraft fuel would have increased fuel expense by approximately ~~$6.2~~$5.3 million and ~~$11.1~~$16.8 million for the three and ~~six~~nine months ended ~~June~~September 30, 2022, respectively. We do not purchase or hold any derivative instruments to protect against the effects of changes in fuel, but due to our dynamic pricing we do have the ability to raise our prices on those flights priced that way. In addition, our agreements allow us to bill members a fuel price surcharge and we exercised our right to apply this surcharge to our hourly rate for the first time on April 9, 2022. Subsequently, on May 2, 2022, we announced a new fuel surcharge framework. Beginning on June 1, 2022, we calculated and billed the fuel surcharge based on the cost of Jet A fuel, which limits our direct exposure to volatility in Jet A fuel prices to the extent the fuel surcharge applies. See “Recent Developments” above for further information regarding the details of the fuel surcharge.

Foreign Currency Exchange

We are subject to foreign currency exchange risk primarily through Air Partner’s international operations, which involve revenue and expenses denominated in foreign currencies. To manage foreign currency exchange risk, we execute international revenue and expense transactions in the same foreign currency to the extent practicable. As of ~~June~~September 30, 2022, we did not hold any derivative instruments to protect against the risk of foreign currency fluctuations.

4454

ITEM 4. CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures

We maintain disclosure controls and procedures that are designed to provide reasonable assurance that information required to be disclosed in our ~~Securities~~ Exchange Act ~~of 1934, as amended (the “Exchange Act”)~~ reports is recorded, processed, summarized and reported within the time periods specified in the ~~SEC’s~~U.S. Securities and Exchange Commission’s rules and forms and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow for timely decisions regarding required disclosure. In designing and evaluating the disclosure controls and procedures, management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives, and management is required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures. As required by Rule 13a-15(b) under the Exchange Act, our management, including our Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of our disclosure controls and procedures as of the end of the period covered by this ~~Quarterly Report. Based upon that evaluation,~~Form 10-Q/A.

At the time of the Original 10-Q Filing, management, including our Chief Executive Officer and Chief Financial Officer, initially concluded that ~~as of the end of the period covered by this Quarterly Report,~~ our disclosure controls and procedures ~~are~~were effective atas of September 30, 2022. As a ~~reasonable assurance level.~~result of the restatement of the Company’s financial statements and the material weakness identified below, management has reconsidered its assessment and now concludes that we did not maintain effective disclosure controls and procedures.

Management’s Report on Internal Control over Financial Reporting

In connection with the preparation of the audited financial statements to be included in the Annual Report on Form 10-K, management identified a material weakness in certain internal controls over financial reporting related to the financial statement close process. The deficiency resulted in a restatement of the Company's unaudited condensed consolidated financial statements as of and for the three and nine months ended September 30, 2022 to recognize a non-cash goodwill impairment charge which should have been recognized during the three months ended September 30, 2022, which resulted in the understatement of Net loss for the three and nine months ended September 30, 2022. The Company filed a Quarterly Report on Form 10-Q/A with the SEC on March 31, 2023 to restate the unaudited condensed consolidated financial statements as of and for the three and nine months ended September 30, 2022. The Company’s remediation plan will be described in the Company’s Annual Report on Form 10-K for the year ended December 31, 2022.

Changes in Internal Control over Financial Reporting

As we integrate our business and optimize processes, we continue to convert our business to a single instance of Netsuite and our Flight Management System to UP FMS. We are employing a phased implementation approach that will provide continued monitoring and assessment to maintain the effectiveness of internal control over financial reporting during and after the conversions. The conversions were not in response to any identified significant deficiency or material weakness in our internal control over financial reporting.

On April 1, 2022, we acquired all of the outstanding equity of Air Partner plc. We are in the process of analyzing, evaluating and where necessary, implementing changes in controls and procedures. As a result, the process may result in additions or changes to our internal control over financial reporting.

Except as described above, there were no changes in our internal control over financial reporting during the fiscal quarter ended ~~June~~September 30, 2022, which were identified in connection with management’s evaluation required by paragraph (d) of Rule 13a-15 and 15d-15 under the Exchange Act, that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

4555

PART II. OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

From time to time, we are subject to various legal proceedings and claims, either asserted or unasserted, which arise in the ordinary course of business. While the outcome of these matters cannot be predicted with certainty, we do not believe that the outcome of any of these matters, individually or in the aggregate, will have a material adverse effect on our consolidated financial condition, results of operations or cash flows.

Item 1A. RISK FACTORS

In addition to the risks set forth below and the information set forth in this ~~Quarterly Report,~~Form 10-Q/A, you should carefully consider the “Risk Factors” included under Item 1A. to Part I of our Annual Report on Form 10-K for the year ended December 31, 2021. You should be aware that these risk factors and other information may not describe every risk facing Wheels Up. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial could adversely affect our business, financial condition and results of operations.

Because our software could be used to collect and store personal information, privacy concerns in the territories in which we operate could result in additional costs and liabilities to us or inhibit sales of our software offering.

The regulatory framework for privacy issues worldwide is rapidly evolving and is likely to remain uncertain for the foreseeable future. Many government bodies and agencies have adopted or are considering adopting laws and regulations regarding the collection, use, storage and disclosure of personal information and breach notification procedures. We are also required to comply with laws, rules and regulations relating to data security. Interpretation of these laws, rules and regulations and their application to our software and professional services in applicable jurisdictions is ongoing and cannot be fully determined at this time.

In the U.S., these include rules and regulations promulgated under the authority of the Federal Trade Commission, the Electronic Communications Privacy Act, the Computer Fraud and Abuse Act, the California Consumer Privacy Act (“CCPA”) and other state and federal laws relating to privacy and data security. By way of example, the CCPA requires covered businesses to provide new disclosures to California residents, provide them new ways to opt-out of certain disclosures of personal information, and allows for a new cause of action for data breaches. It includes a framework that includes potential statutory damages and private rights of action. There is some uncertainty as to how the CCPA, and similar privacy laws emerging in other states, could impact our business as it depends on how such laws will be interpreted. As we expand our operations, compliance with privacy laws may increase our operating costs.

Outside the U.S., an increasing number of laws, regulations, and industry standards apply to data privacy and security. For example, the General Data Protection Regulation (“GDPR”), took effect in the European Union (“EU”) on May 25, 2018. Notwithstanding the withdrawal of the United Kingdom (“UK”), from the EU, by operation of the so-called UK GDPR, the GDPR continues to apply in substantially equivalent form, so when we refer to the GDPR, we are also making reference to the UK GDPR in the context of the UK, unless the context requires otherwise. The GDPR increased covered businesses’ data privacy and security obligations and imposed stringent data privacy and security requirements, including, for example, detailed notices about how such businesses process personal data, the implementation of security measures, mandatory security breach notification requirements, contractual data protection requirements on data processors and limitations on the retention of records of personal data processing activities.

Such restrictions could increase our exposure to regulatory enforcement action, increase our compliance costs, and adversely affect our business.

Our obligations in connection with our contractual obligations, including long-term leases and debt financing obligations, could impair our liquidity and thereby harm our business, results of operations and financial condition.

We have significant long-term lease and debt financing obligations primarily relating to our aircraft fleet, and we may incur additional obligations as we expand our aircraft fleet and operations. As of September 30, 2022, we had 68 aircraft under operating leases, with an average remaining lease term of approximately 4.1 years. As of September 30, 2022, future minimum lease payments due under all long-term operating leases were approximately $154.8 million. In addition, on October 14, 2022, Wheels Up Partners LLC (“WUP LLC”), an indirect subsidiary of the Company, issued equipment notes

(collectively, the “Equipment Notes”) in an aggregate principal amount of $270.0 million (the “2022-1 Equipment Note Financing”) secured by 134 of the Company’s owned aircraft fleet and certain of our intellectual property assets of the Company and certain of its subsidiaries. The Equipment Notes require quarterly payments of interest and a specified percentage of unpaid principal amount, and have final expected distribution dates ranging from July 15, 2025 to October 15, 2029 depending on the type of aircraft, unless earlier redeemed by WUP LLC.

Our ability to timely pay our contractual obligations, including our long-term lease obligations and required payments under the Equipment Notes, will depend on our results of operations, cash flow, liquidity and ability to secure additional financing, which will in turn depend on, among other things, the success of our current business strategy, U.S. and global economic and political conditions, the availability and cost of financing, and other factors that may be beyond our control. If our liquidity is materially diminished, our cash flow available to fund our working capital requirements, debt service obligations, capital expenditures and strategic initiatives may be materially and adversely affected, or we may not be able to realize the benefits of, or otherwise maintain, certain relationships with our business partners. We cannot be assured that our operations will generate sufficient cash flow to make any required payments, or that we will be able to obtain financing to make expenditures in pursuit of our strategic initiatives. The amount of our contractual obligations and timing of required payments could have a material adverse effect on our business, results of operations and financial condition.

Our ability to obtain additional financing on terms we deem attractive or access the capital markets may be limited under certain circumstances.

Our operations are capital intensive, and we require sufficient liquidity levels for our operations and strategic growth plans. We have significant debt obligations and may seek to incur additional indebtedness in the future to fund working capital requirements, debt service obligations, capital expenditures and strategic initiatives. Numerous factors may affect our ability to obtain financing or access the capital markets in the future on terms attractive to us, including our liquidity, operating cash flows and the timing of capital requirements, credit status and any credit ratings assigned to us, market conditions in the private aviation industry, U.S. and global economic conditions and conditions in the capital markets generally, and the availability of our assets as collateral for future financings. We can provide no assurance that external financing will be available to us in the future on terms that we deem attractive, or at all, to fund the capital needs for our business. If we are unable to source additional financing on terms we deem attractive, or at all, our business, results of operations and financial condition could be materially adversely affected, and we may be unable to execute our strategic goals.

Agreements governing our debt obligations include financial and other covenants that provide limitations on our business and operations under certain circumstances, and failure to comply with any of the covenants in such agreements could adversely impact us.

Our financing agreements, including those in connection with the 2022-1 Equipment Note Financing, and other financing agreements that we may enter into from time to time, contain certain affirmative, negative and financial covenants, and other customary events of default. Under certain circumstances, such covenants require us to maintain minimum liquidity levels, limit our ability to enter into certain strategic transactions, make certain investments, pay dividends and make certain other specified restricted payments, and limit the loan-to-value ratio of all aircraft financed under the Equipment Notes based on periodic appraisals of aircraft. Certain covenants in our financing agreements are subject to important exceptions, qualifications and cure rights, including, under limited circumstances, the requirement to provide additional collateral or prepay or redeem certain obligations. In addition, certain of our financing agreements are cross-collateralized, such that an event of default or acceleration of indebtedness under one agreement could result in an event of default under other financing agreements. If we fail to comply with such covenants, if any other events of default occur for which no waiver or amendment is obtained, or if we are unable to timely refinance the debt obligations subject to such covenants or take other mitigating actions, the holders of our indebtedness could, among other things, declare outstanding amounts immediately due and payable and, subject to the terms of relevant financing agreements, repossess or foreclose on collateral, including certain of our aircraft or other assets used in our business. The acceleration of significant indebtedness or actions to repossess or foreclose on collateral may cause us to renegotiate, repay or refinance the affected obligations, and there is no assurance that such efforts would be successful or on terms we deem attractive. In addition, any acceleration or actions to repossess or foreclose on collateral under our financing agreements could result in a downgrade of any credit ratings then applicable to us, which could result in additional events of default or limit our ability to obtain additional financing.

4657

We may not be able to successfully implement our strategies to improve operational efficiency.

We have started to implement and will continue to implement certain strategies to improve the efficiency of our operations. These efficiency improvements include, among other things, consolidation of our FAA certificates and our recently announced plan to relocate significant elements of our member operations team to Atlanta, Georgia (the “Relocation”). In connection with the Relocation, we will build a new member operations center in Atlanta, centralizing our critical functions with the goal of better serving our members and customers.

We face numerous challenges in implementing our strategies to improve operational efficiency, including additional expense to implement such strategies, cooperation from third parties, such as regulatory bodies, which may be outside of our control, and additional time and attention from management, which could distract them from focusing on our growth strategies and day-to-day business activities. For example, there are a number of risks associated with the Relocation, including the following:

•we may not effectively transition our workforce as part of the Relocation, in which case we could experience business disruption as a result of a loss of historical knowledge and a lack of business continuity;

•we may experience increased turnover and challenges in recruiting additional employees and retaining existing employees and we may be unable to recruit employees with the requisite skills to work at our future member operations center;

•we may not complete the Relocation during the expected timeframe; and

•we may incur capital expenditures for the Relocation in excess of our expected capital expenditures.

Although we may devote significant financial and other resources to implementing our strategies to improve operational efficiency, these efforts may not be successful or achieve the desired results. Our inability to successfully implement our operational efficiency improvement strategies could have a material adverse effect on our financial condition and results of operations and any assumptions underlying estimates of expected cost savings or expected revenues may be inaccurate.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

~~None.~~Issuer Purchases of Equity Securities for the Three Months Ended September 30, 2022

The table below sets forth information regarding purchases of our Class A common stock during the three months ended September 30, 2022:


Period	Total Number of Shares Purchased (1)	Average Price Paid Per Share	Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs	Maximum Number (or Approximate Dollar Value) of Shares that May Yet Be Purchased Under the Plans or Programs
July 1, 2022 – July 31, 2022	—	$ --	—	$ --
August 1, 2022 – August 31, 2022	389,972	2.14	—	—
September 1, 2022 – September 30, 2022	—	—	—	—
Total	389,972	$ 2.14	—	$ --

(1) Reflects shares withheld for payment of tax liability arising as a result of the vesting of restricted stock for certain officers.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

None.

ITEM 4. MINE SAFETY DISCLOSURES

Not applicable.

ITEM 5. OTHER INFORMATION

None.

4759

ITEM 6. EXHIBITS

The following exhibits are filed as part of, or incorporated by reference into, this ~~Quarterly Report.~~Form 10-Q/A.



No.						Description of Exhibit
3.1						Certificate of Incorporation of Wheels Up Experience Inc. (incorporated by reference to Exhibit 3.1 to the Registrant’s Current Report on Form 8-K, filed with the SEC on July 19, 2021).
3.2						By-Laws of Wheels Up Experience Inc. (incorporated by reference to Exhibit 3.2 to the Registrant’s Current Report on Form 8-K, filed with the SEC on July 19, 2021).
~~10.1~~4.1 +						~~Amendment No. 1 to the Seventh Amended and Restated Limited Liability Company~~Note Purchase Agreement, dated as of October 14, 2022, among Wheels Up Partners ~~Holdings~~ LLC, ~~dated~~Wheels Up Class A-1 Loan Trust 2022-1 and Wilmington Trust, National Association, as ~~of April 1, 2022~~subordination agent and trustee (incorporated by reference to Exhibit ~~10.1~~4.1 to the ~~Registrant's Quarterly~~Registrant’s Current Report on Form ~~10-Q~~8-K, filed with the SEC on ~~May 13,~~October 17, 2022).
4.2						~~10.2~~Intercreditor Agreement, dated as of October 14, 2022, among Wheels Up Class A-1 Loan Trust 2022-1 and Wilmington Trust, National Association, not in its individual capacity except as described therein, but solely as subordination agent and trustee (incorporated by reference to Exhibit 4.2 to the Registrant’s Current Report on Form 8-K, filed with the SEC on October 17, 2022).
4.3 ***						Form of Participation Agreement N[_____], among Wheels Up Partners LLC, Wilmington Trust, National Association, not in its individual capacity, except as expressly stated therein, but solely as mortgagee, Wheels Up Class A-1 Loan Trust 2022-1, and Wilmington Trust, National Association, not in its individual capacity, except as expressly stated therein, but solely as subordination agent (Exhibit B to Note Purchase Agreement) (incorporated by reference to Exhibit 4.3 to the Registrant’s Current Report on Form 8-K, filed with the SEC on October 17, 2022).
4.4 ***						Form of Trust Indenture and Mortgage N[_____], between Wheels Up Partners LLC and Wilmington Trust, National Association, not in its individual capacity, except as expressly stated therein, but solely as mortgagee (Exhibit C to Note Purchase Agreement) (incorporated by reference to Exhibit 4.4 to the Registrant’s Current Report on Form 8-K, filed with the SEC on October 17, 2022).
4.5						Form of Equipment Notes (incorporated by reference to Exhibit 4.5 to the Registrant’s Current Report on Form 8-K, filed with the SEC on October 17, 2022).
4.6						Guarantee, dated as of October 14, 2022 from each person listed in Schedule I thereto and each other person that becomes an additional guarantor pursuant thereto, to the beneficiaries listed in Schedule II thereto (incorporated by reference to Exhibit 4.6 to the Registrant’s Current Report on Form 8-K, filed with the SEC on October 17, 2022).
4.7						Loan Agreement, dated as of October 14, 2022, by and among Wheels Up Class A-1 Loan Trust 2022-1, each lender from time to time party thereto, and their permitted successors and assigns, and Wilmington Trust, National Association, as facility agent and security trustee for the lenders (incorporated by reference to Exhibit 4.7 to the Registrant’s Current Report on Form 8-K, filed with the SEC on October 17, 2022).
4.8						Security Agreement, dated as of October 14, 2022, among Wheels Up Class A-1 Loan Trust 2022-1 and Wilmington Trust, National Association, not in its individual capacity but solely as security trustee and the facility agent (incorporated by reference to Exhibit 4.8 to the Registrant’s Current Report on Form 8-K, filed with the SEC on October 17, 2022).
4.9						Security Agreement (Intellectual Property), dated as of October 14, 2022, among Wheels Up Partners LLC, certain affiliates of Wheels Up Partners LLC listed on the signature pages thereto, and Wilmington Trust, National Association, as loan trustee (incorporated by reference to Exhibit 4.9 to the Registrant’s Current Report on Form 8-K, filed with the SEC on October 17, 2022).
10.1 †						Separation and Release Agreement, dated ~~May 11,~~July 14, 2022, by and between ~~Eric Jacobs~~Thomas Bergeson and Wheels Up Partners LLC (incorporated by reference to Exhibit 10.1 to the Registrant’s Current Report on Form 8-K, filed with the SEC on ~~May 12, 2022).~~
~~10.3~~†						Offer Letter, dated June 18, 2022, by and between Todd Smith and Wheels Up Partners LLC (and attachments) (incorporated by reference to Exhibit 10.1 to the Registrant’s Current Report on Form 8-K filed with the SEC on June 23, 2022).
~~10.4~~†						Wheels Up Experience Inc. 2022 Inducement Grant Plan and forms of award agreements thereunder (incorporated by reference to Exhibit 99.1 to the Registrant’s Registration Statement on Form S-8 (File No. 333-265991) filed with the SEC on July 1,15, 2022).
31.1*						Certification of the Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2*						Certification of the Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32.1**						Certification of the Chief Executive Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
32.2**						Certification of the Chief Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
99.1***						Schedule I (incorporated by reference to Exhibit 99.2 to the Registrant’s Current Report on Form 8-K, filed with the SEC on October 17, 2022).


101.INS						XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document
101.SCH						XBRL Taxonomy Extension Schema Document
101.CAL						XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF						XBRL Taxonomy Extension Definition Linkbase Document
101.LAB						XBRL Taxonomy Extension Label Linkbase Document
101.PRE						XBRL Taxonomy Extension Presentation Linkbase Document
104						Cover Page Interactive Data File - The cover page interactive data file does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document


*						Filed herewith
**						Furnished herewith
***						Pursuant to Instruction 2 to Item 601 of Regulation S-K, Exhibit 99.1 incorporated by reference herein contains a list of documents applicable to the aircraft collateral as of October 14, 2022 that are described in Exhibits 4.3 and 4.4 incorporated by reference herein, which documents are substantially identical to those in Exhibits 4.3 and 4.4 incorporated by reference herein, except for the information identifying the aircraft collateral in question and various information relating to the principal amounts of the Equipment Notes (as defined in Exhibit 4.4 incorporated by reference herein) relating to such aircraft collateral. Exhibit 99.1 incorporated by reference herein sets forth the details by which such documents differ from the corresponding representative sample of documents incorporated by reference herein as Exhibits 4.3 and 4.4 with respect to the aircraft collateral as of October 14, 2022.
†						Identifies each management contract or compensatory plan or arrangement.
+						Certain schedules to such exhibit have been omitted pursuant to Item 601(a)(5) of Regulation S-K and will be provided to the U.S. Securities and Exchange Commission upon request.

4861

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this ~~Quarterly Report~~report to be signed on its behalf by the undersigned thereunto duly authorized.



	WHEELS UP EXPERIENCE INC.


Date: ~~August 11, 2022~~March 31, 2023		/s/ Kenneth Dichter
	Name:	Kenneth Dichter
	Title:	Chief Executive Officer
		(Principal Executive Officer)


		/s/ Todd Smith
Date: ~~August 11, 2022~~March 31, 2023	Name:	Todd Smith
	Title:	Chief Financial Officer
		(Principal Financial and Accounting Officer)

4962