- UP Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
S-1 Filing
Wheels Up Experience (UP) S-1IPO registration
Filed: 3 Aug 21, 4:53pm
| Delaware | | | 4522 | | | 98-1557048 | |
| (State or Other Jurisdiction of Incorporation or Organization) | | | (Primary Standard Industrial Classification Code Number) | | | (I.R.S. Employer Identification No.) | |
| Large accelerated filer ☐ | | | Accelerated filer ☐ | |
| Non-accelerated filer ☒ | | | Smaller reporting company ☐ | |
| | | | Emerging growth company ☒ | |
| | ||||||||||||||||||||||||||||
Title of Each Class of Securities to be Registered | | | | Amount to be Registered(1) | | | | Proposed Maximum Offering Price Per Security | | | | Proposed Maximum Aggregate Offering Price | | | | Amount of Registration Fee | | ||||||||||||
Class A common stock, par value $0.0001 per share (“Class A common stock”) | | | | | | 193,195,497(2)(3) | | | | | | $ | 7.45(5) | | | | | | $ | 1,439,306,452.65(5) | | | | | | $ | 157,028.33 | | |
Warrants to purchase Class A common stock | | | | | | 4,529,950(2) | | | | | | $ | —(6) | | | | | | $ | —(6) | | | | | | $ | —(6) | | |
Class A common stock | | | | | | 12,521,494(2)(4) | | | | | | $ | 11.50(7) | | | | | | $ | 143,997,181.00(7) | | | | | | $ | 15,710.09 | | |
Total | | | | | | | | | | | | | | | | | | | $ | 1,583,303,633.65 | | | | | | $ | 172,738.43 | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 6 | | | |
| | | | | 10 | | | |
| | | | | 27 | | | |
| | | | | 51 | | | |
| | | | | 51 | | | |
| | | | | 52 | | | |
| | | | | 78 | | | |
| | | | | 109 | | | |
| | | | | 121 | | | |
| | | | | 132 | | | |
| | | | | 141 | | | |
| | | | | 157 | | | |
| | | | | 161 | | | |
| | | | | 174 | | | |
| | | | | 186 | | | |
| | | | | 187 | | | |
| | | | | 189 | | | |
| | | | | 189 | | | |
| | | | | 189 | | | |
| | | | | F-1 | | |
| | | Three Months Ended March 31, | | | Year Ended December 31, | | ||||||||||||||||||||||||
| | | 2021 | | | 2020 | | | 2020 | | | 2019 | | | 2018 | | |||||||||||||||
Net loss | | | | $ | (32,213) | | | | | $ | (44,474) | | | | | $ | (85,405) | | | | | $ | (106,873) | | | | | $ | (83,237) | | |
Add back (deduct) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense | | | | | 4,557 | | | | | | 6,411 | | | | | | 22,989 | | | | | | 29,360 | | | | | | 31,691 | | |
Interest income | | | | | (12) | | | | | | (417) | | | | | | (550) | | | | | | (615) | | | | | | (935) | | |
Depreciation and amortization | | | | | 13,831 | | | | | | 14,194 | | | | | | 58,529 | | | | | | 39,352 | | | | | | 35,226 | | |
Equity-based compensation expense | | | | | 1,414 | | | | | | 584 | | | | | | 3,342 | | | | | | 1,882 | | | | | | 2,289 | | |
Public company readiness expense(1) | | | | | 473 | | | | | | 158 | | | | | | 1,801 | | | | | | 1,628 | | | | | | — | | |
Acquisition, integration, and capital raise expenses(2) | | | | | 3,257 | | | | | | 6,191 | | | | | | 14,575 | | | | | | 14,298 | | | | | | 483 | | |
CARES Act grant | | | | | — | | | | | | — | | | | | | (76,376) | | | | | | — | | | | | | — | | |
| | | Three Months Ended March 31, | | | Year Ended December 31, | | ||||||||||||||||||||||||
| | | 2021 | | | 2020 | | | 2020 | | | 2019 | | | 2018 | | |||||||||||||||
COVID-19 response initiatives(3) | | | | | — | | | | | | — | | | | | | 1,192 | | | | | | — | | | | | | — | | |
Credit loss on employee loan(4) | | | | | — | | | | | | — | | | | | | 5,448 | | | | | | — | | | | | | — | | |
Corporate headquarters relocation expense(5) | | | | | 31 | | | | | | 298 | | | | | | 2,092 | | | | | | — | | | | | | — | | |
Adjusted EBITDA | | | | $ | (8,662) | | | | | $ | (17,055) | | | | | $ | (52,363) | | | | | $ | (20,968) | | | | | $ | (14,483) | | |
|
| | | Three Months Ended March 31, | | | Year Ended December 31, | | ||||||||||||||||||||||||
| | | 2021 | | | 2020 | | | 2020 | | | 2019 | | | 2018 | | |||||||||||||||
Revenue | | | | $ | 261,657 | | | | | $ | 156,096 | | | | | $ | 694,981 | | | | | $ | 384,912 | | | | | $ | 332,144 | | |
Less: Cost of revenue | | | | | (234,508) | | | | | | (147,958) | | | | | | (634,775) | | | | | | (340,673) | | | | | | (283,231) | | |
Less: Depreciation and amortization | | | | | (13,831) | | | | | | (14,194) | | | | | | (58,529) | | | | | | (39,352) | | | | | | (35,226) | | |
Gross profit (loss) | | | | | 13,318 | | | | | | (6,056) | | | | | $ | 1,677 | | | | | $ | 4,887 | | | | | $ | 13,687 | | |
Gross margin | | | | | 5.1% | | | | | | (3.9)% | | | | | | 0.2% | | | | | | 1.3% | | | | | | 4.1% | | |
Add back: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization | | | | | 13,831 | | | | | | 14,194 | | | | | | 58,529 | | | | | | 39,352 | | | | | | 35,226 | | |
Contribution | | | | $ | 27,149 | | | | | $ | 8,138 | | | | | $ | 60,206 | | | | | $ | 44,239 | | | | | $ | 48,913 | | |
Contribution margin | | | | | 10.4% | | | | | | 5.2% | | | | | | 8.7% | | | | | | 11.5% | | | | | | 14.7% | | |
| | | As of March 31, | | | | | | | | | As of December 31, | | ||||||||||||||||||||||||
| | | 2021 | | | 2020 | | | % Change | | | 2020 | | | 2019 | | | 2018 | | ||||||||||||||||||
Active Members | | | | | 9,896 | | | | | | 6,324 | | | | | | 56% | | | | | | 9,212 | | | | | | 5,787 | | | | | | 4,667 | | |
Active Users | | | | | 10,742 | | | | | | 8,149 | | | | | | 32% | | | | | | 11,345 | | | | | | 5,787 | | | | | | 4,667 | | |
| | | Three Months Ended March 31, | | | | | | | | | Year Ended of December 31, | | ||||||||||||||||||||||||
| | | 2021 | | | 2020 | | | % Change | | | 2020 | | | 2019 | | | 2018 | | ||||||||||||||||||
Live Flight Legs | | | | | 15,278 | | | | | | 11,770 | | | | | | 30% | | | | | | 44,579 | | | | | | 38,363 | | | | | | 33,333 | | |
| | | Three Months Ended March 31, | | | Change in | | ||||||||||||||||||
| | | 2021 | | | 2020 | | | $ | | | % | | ||||||||||||
Revenue | | | | $ | 261,657 | | | | | $ | 156,096 | | | | | $ | 105,561 | | | | | | 68% | | |
Costs and expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue | | | | | 234,508 | | | | | | 147,958 | | | | | | 86,550 | | | | | | 58% | | |
Technology and development | | | | | 7,024 | | | | | | 4,852 | | | | | | 2,172 | | | | | | 45% | | |
Sales and marketing | | | | | 15,794 | | | | | | 13,651 | | | | | | 2,143 | | | | | | 16% | | |
General and administrative | | | | | 18,168 | | | | | | 13,921 | | | | | | 4,247 | | | | | | 31% | | |
Depreciation and amortization | | | | | 13,831 | | | | | | 14,194 | | | | | | (363) | | | | | | (3)% | | |
Total cost and expenses | | | | | 289,325 | | | | | | 194,576 | | | | | | 94,749 | | | | | | 49% | | |
Loss from operations | | | | | (27,668) | | | | | | (38,480) | | | | | | 10,812 | | | | | | (28)% | | |
Interest income | | | | | 12 | | | | | | 417 | | | | | | (405) | | | | | | (97)% | | |
Interest expense | | | | | (4,557) | | | | | | (6,411) | | | | | | 1,854 | | | | | | (29)% | | |
Net loss | | | | $ | (32,213) | | | | | $ | (44,474) | | | | | $ | 12,261 | | | | | | (28)% | | |
| | | Three Months Ended March 31, | | | Change in | | ||||||||||||||||||
| | | 2021 | | | 2020 | | | $ | | | % | | ||||||||||||
Flight | | | | $ | 190,474 | | | | | $ | 119,636 | | | | | $ | 70,838 | | | | | | 59% | | |
Membership | | | | | 14,974 | | | | | | 13,319 | | | | | | 1,655 | | | | | | 12% | | |
Aircraft management | | | | | 50,880 | | | | | | 20,788 | | | | | | 30,092 | | | | | | 145% | | |
Other | | | | | 5,329 | | | | | | 2,353 | | | | | | 2,976 | | | | | | 126% | | |
Total | | | | $ | 261,657 | | | | | $ | 156,096 | | | | | $ | 105,561 | | | | | | 68% | | |
| | | Year Ended December 31, | | | Change in | | ||||||||||||||||||
| | | 2020 | | | 2019 | | | $ | | | % | | ||||||||||||
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue | | | | $ | 694,981 | | | | | $ | 384,912 | | | | | $ | 310,069 | | | | | | 81% | | |
Costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue | | | | | 634,775 | | | | | | 340,673 | | | | | | 294,102 | | | | | | 86% | | |
Technology and development | | | | | 21,010 | | | | | | 13,965 | | | | | | 7,045 | | | | | | 50% | | |
Sales and marketing | | | | | 55,124 | | | | | | 40,624 | | | | | | 14,500 | | | | | | 36% | | |
General and administrative | | | | | 64,885 | | | | | | 28,426 | | | | | | 36,459 | | | | | | 128% | | |
Depreciation and amortization | | | | | 58,529 | | | | | | 39,352 | | | | | | 19,177 | | | | | | 49% | | |
CARES Act grant | | | | | (76,376) | | | | | | — | | | | | | (76,376) | | | | | | N/A | | |
Total costs and expenses | | | | | 757,947 | | | | | | 463,040 | | | | | | 294,907 | | | | | | 64% | | |
Loss from operations | | | | | (62,966) | | | | | | (78,128) | | | | | | 15,162 | | | | | | (19)% | | |
Interest income | | | | | 550 | | | | | | 615 | | | | | | (65) | | | | | | (11)% | | |
Interest expense | | | | | (22,989) | | | | | | (29,360) | | | | | | 6,371 | | | | | | (22)% | | |
Net loss | | | | $ | (85,405) | | | | | $ | (106,873) | | | | | $ | 21,468 | | | | | | (20)% | | |
| | | Year Ended December 31, | | | Change in | | ||||||||||||||||||
| | | 2020 | | | 2019 | | | $ | | | % | | ||||||||||||
Flight | | | | $ | 495,419 | | | | | $ | 334,263 | | | | | $ | 161,156 | | | | | | 48% | | |
Membership | | | | | 54,622 | | | | | | 45,868 | | | | | | 8,754 | | | | | | 19% | | |
Aircraft management | | | | | 132,729 | | | | | | — | | | | | | 132,729 | | | | | | N/A | | |
Other | | | | | 12,211 | | | | | | 4,781 | | | | | | 7,430 | | | | | | 155% | | |
Total | | | | $ | 694,981 | | | | | $ | 384,912 | | | | | $ | 310,069 | | | | | | 81% | | |
| | | Year Ended December 31, | | | Change in | | ||||||||||||||||||
| | | 2019 | | | 2018 | | | $ | | | % | | ||||||||||||
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue | | | | $ | 384,912 | | | | | $ | 332,144 | | | | | $ | 52,768 | | | | | | 16% | | |
Costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue | | | | | 340,673 | | | | | | 283,231 | | | | | $ | 57,442 | | | | | | 20% | | |
Technology and development | | | | | 13,965 | | | | | | 8,203 | | | | | $ | 5,762 | | | | | | 70% | | |
Sales and marketing | | | | | 40,624 | | | | | | 42,048 | | | | | $ | (1,424) | | | | | | (3)% | | |
General and administrative | | | | | 28,426 | | | | | | 15,917 | | | | | $ | 12,509 | | | | | | 79% | | |
Depreciation and amortization | | | | | 39,352 | | | | | | 35,226 | | | | | $ | 4,126 | | | | | | 12% | | |
Total costs and expenses | | | | | 463,040 | | | | | | 384,625 | | | | | | 78,415 | | | | | | 20% | | |
Loss from operations | | | | | (78,128) | | | | | | (52,481) | | | | | $ | (25,647) | | | | | | 49% | | |
Interest income | | | | | 615 | | | | | | 935 | | | | | $ | (320) | | | | | | (34)% | | |
Interest expense | | | | | (29,360) | | | | | | (31,691) | | | | | $ | 2,331 | | | | | | (7)% | | |
Net loss | | | | $ | (106,873) | | | | | $ | (83,237) | | | | | $ | (23,636) | | | | | | 28% | | |
| | | Year Ended December 31, | | | Change in | | ||||||||||||||||||
| | | 2019 | | | 2018 | | | $ | | | % | | ||||||||||||
Flight | | | | | 334,263 | | | | | | 284,660 | | | | | | 49,603 | | | | | | 17% | | |
Membership | | | | | 45,868 | | | | | | 43,043 | | | | | | 2,825 | | | | | | 7% | | |
Other | | | | | 4,781 | | | | | | 4,441 | | | | | | 340 | | | | | | 8% | | |
Total | | | | | 384,912 | | | | | | 332,144 | | | | | | 52,768 | | | | | | 16% | | |
| | | Three Months Ended March 31, | | | Year Ended December 31, | | ||||||||||||||||||||||||
| | | 2021 | | | 2020 | | | 2020 | | | 2019 | | | 2018 | | |||||||||||||||
Net cash (used in) provided by operating activities | | | | $ | (84,720) | | | | | $ | (47,487) | | | | | $ | 209,644 | | | | | $ | (24,879) | | | | | $ | (3,302) | | |
Net cash provided by (used in) investing activities | | | | $ | 2,919 | | | | | $ | 94,230 | | | | | $ | 81,580 | | | | | $ | (41,316) | | | | | $ | (21,562) | | |
Net cash (used in) provided by financing activities | | | | $ | (12,786) | | | | | $ | (9,269) | | | | | $ | (62,788) | | | | | $ | 87,383 | | | | | $ | (33,230) | | |
Net increase (decrease) in cash and cash equivalents | | | | $ | (94,587) | | | | | $ | 37,474 | | | | | $ | 228,436 | | | | | $ | 21,188 | | | | | $ | (58,094) | | |
| Shares transferred at Closing(1) | | | | | 188,500 | | |
| Value per share | | | | $ | 10.00 | | |
| Total share consideration(2) | | | | $ | 1,885,000 | | |
| | | Number of New Shares | | | % | | ||||||
WUP equityholders(1)(2) | | | | | 177,740 | | | | | | 68.3% | | |
Non-controlling interest(3) | | | | | 10,722 | | | | | | 4.1% | | |
Aspirational’s public shareholders(4) | | | | | 10,608 | | | | | | 4.1% | | |
Sponsor & related parties | | | | | 5,994 | | | | | | 2.3% | | |
PIPE Investors | | | | | 55,000 | | | | | | 21.2% | | |
Pro forma Wheels Up Class A common stock at Closing | | | | | 260,064 | | | | | | 100.0% | | |
(in thousands) | | | WUP (Historical) | | | Aspirational (Historical) | | | Reclassification Adjustments (Note 2) | | | Transaction Accounting Adjustments | | | | | | Combined Pro Forma | | |||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash | | | | $ | — | | | | | $ | 62 | | | | | $ | (62) | | | | | $ | — | | | | | | | | $ | — | | |
Cash and cash equivalents | | | | | 215,027 | | | | | | — | | | | | | 62 | | | | | | 239,840 | | | | (A) | | | | | 599,460 | | |
| | | | | | | | | | | | | | | | | | | | | | | 550,000 | | | | (B) | | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | (8,391) | | | | (C) | | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | (60,746) | | | | (D) | | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | (373) | | | | (D) | | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | (100) | | | | (L) | | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | (133,719) | | | | (M) | | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | (202,140) | | | | (I) | | | | | | | |
Accounts receivable, net | | | | | 55,111 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 55,111 | | |
Other receivables | | | | | 14,283 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 14,283 | | |
Parts and supplies inventories, net | | | | | 7,239 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 7,239 | | |
Deferred offering costs | | | | | 4,147 | | | | | | — | | | | | | — | | | | | | (4,147) | | | | (D) | | | | | — | | |
Prepaid expenses | | | | | — | | | | | | 416 | | | | | | (416) | | | | | | — | | | | | | | | | — | | |
Prepaid expenses and other | | | | | 24,616 | | | | | | — | | | | | | 416 | | | | | | — | | | | | | | | | 25,032 | | |
Total current assets | | | | | 320,423 | | | | | | 478 | | | | | | — | | | | | | 380,224 | | | | | | | | | 701,125 | | |
Marketable securities held in trust account | | | | | — | | | | | | 239,840 | | | | | | — | | | | | | (239,840) | | | | (A) | | | | | — | | |
Property and equipment, net | | | | | 319,715 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 319,715 | | |
Operating lease right-of-use assets | | | | | 100,300 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 100,300 | | |
Goodwill | | | | | 432,065 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 432,065 | | |
Intangible assets, net | | | | | 161,060 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 161,060 | | |
Restricted cash | | | | | 15,262 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 15,262 | | |
Employee loans receivable, net | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
Other non-current assets | | | | | 827 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 827 | | |
Total assets | | | | $ | 1,349,652 | | | | | $ | 240,318 | | | | | $ | — | | | | | $ | 140,384 | | | | | | | | $ | 1,730,354 | | |
LIABILITIES, MEZZANINE EQUITY AND EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current maturities of long-term debt | | | | $ | 65,336 | | | | | $ | — | | | | | $ | — | | | | | $ | (65,336) | | | | (I) | | | | $ | — | | |
Promissory note | | | | | — | | | | | | 100 | | | | | | — | | | | | | (100) | | | | (L) | | | | | — | | |
Accounts payable | | | | | 44,168 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 44,168 | | |
Accrued offering costs | | | | | — | | | | | | 373 | | | | | | — | | | | | | (373) | | | | (D) | | | | | — | | |
Accrued expenses | | | | | 76,296 | | | | | | 3,866 | | | | | | — | | | | | | — | | | | | | | | | 80,162 | | |
Deferred revenue, current | | | | | 588,978 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 588,978 | | |
Operating lease liabilities, current | | | | | 27,856 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 27,856 | | |
Intangible liabilities, current | | | | | 2,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 2,000 | | |
Other current liabilities | | | | | 15,955 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 15,955 | | |
Total current liabilities | | | | | 820,589 | | | | | | 4,339 | | | | | | — | | | | | | (65,809) | | | | | | | | | 759,119 | | |
Long-term debt | | | | | 136,804 | | | | | | — | | | | | | — | | | | | | (136,804) | | | | (I) | | | | | — | | |
(in thousands) | | | WUP (Historical) | | | Aspirational (Historical) | | | Reclassification Adjustments (Note 2) | | | Transaction Accounting Adjustments | | | | | | Combined Pro Forma | | |||||||||||||||
Deferred revenue, non-current | | | | | 1,961 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 1,961 | | |
Warrant liability | | | | | — | | | | | | 17,780 | | | | | | — | | | | | | — | | | | | | | | | 17,780 | | |
Deferred underwriting fee payable | | | | | — | | | | | | 8,391 | | | | | | — | | | | | | (8,391) | | | | (C) | | | | | — | | |
Operating lease liabilities, non-current | | | | | 77,993 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 77,993 | | |
Deferred income taxes, net | | | | | — | | | | | | — | | | | | | — | | | | | | 102 | | | | (K) | | | | | 102 | | |
Intangible liabilities, non-current | | | | | 15,583 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 15,583 | | |
Other non-current liabilities | | | | | 3,522 | | | | | | — | | | | | | — | | | | | | — | | | | | | | �� | | 3,522 | | |
Total liabilities | | | | | 1,056,452 | | | | | | 30,510 | | | | | | — | | | | | | (210,902) | | | | | | | | | 876,060 | | |
Mezzanine equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A ordinary shares | | | | | — | | | | | | 239,840 | | | | | | — | | | | | | (239,840) | | | | (E) | | | | | — | | |
Shareholders’ Equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Preference shares | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
Class A ordinary shares | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
Class B ordinary shares | | | | | — | | | | | | 1 | | | | | | — | | | | | | (1) | | | | | | | | | — | | |
Common stock | | | | | — | | | | | | — | | | | | | — | | | | | | 6 | | | | (B) | | | | | 27 | | |
| | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | (M) | | | | | — | | |
| | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | (G) | | | | | — | | |
| | | | | — | | | | | | — | | | | | | — | | | | | | 19 | | | | (F) | | | | | — | | |
Class A preferred interests | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | (F) | | | | | — | | |
Class B preferred interests | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | (F) | | | | | — | | |
Class C preferred interests | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | (F) | | | | | — | | |
Class D preferred interests | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | (F) | | | | | — | | |
Class E preferred interests | | | | | 369,354 | | | | | | — | | | | | | — | | | | | | (369,354) | | | | (F) | | | | | — | | |
Common interests | | | | | 39,131 | | | | | | — | | | | | | — | | | | | | (39,131) | | | | (F) | | | | | — | | |
Common restricted interests | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | (F) | | | | | — | | |
Common profits interests | | | | | 9,211 | | | | | | — | | | | | | — | | | | | | (9,211) | | | | (J) | | | | | — | | |
Common stock options | | | | | 5,635 | | | | | | — | | | | | | — | | | | | | (5,635) | | | | (F) | | | | | — | | |
Additional paid-in capital | | | | | — | | | | | | — | | | | | | — | | | | | | 549,994 | | | | (B) | | | | | 982,043 | | |
| | | | | — | | | | | | — | | | | | | — | | | | | | 106,120 | | | | (M) | | | | | — | | |
| | | | | — | | | | | | — | | | | | | — | | | | | | (102) | | | | (K) | | | | | — | | |
| | | | | — | | | | | | — | | | | | | — | | | | | | (30,033) | | | | (H) | | | | | — | | |
| | | | | — | | | | | | — | | | | | | — | | | | | | (60,746) | | | | (D) | | | | | — | | |
| | | | | — | | | | | | — | | | | | | — | | | | | | (4,147) | | | | (D) | | | | | — | | |
| | | | | — | | | | | | — | | | | | | — | | | | | | 406,582 | | | | (F)(J) | | | | | — | | |
| | | | | — | | | | | | — | | | | | | — | | | | | | 14,375 | | | | (F) | | | | | — | | |
Accumulated deficit | | | | | (130,131) | | | | | | (30,033) | | | | | | — | | | | | | 30,033 | | | | (H) | | | | | (144,506) | | |
| | | | | — | | | | | | — | | | | | | — | | | | | | (14,375) | | | | (F) | | | | | — | | |
Total WUP members’ equity and Aspirational shareholders’ equity | | | | | 293,200 | | | | | | (30,032) | | | | | | — | | | | | | — | | | | | | | | | — | | |
Total shareholders’ equity | | | | | — | | | | | | — | | | | | | — | | | | | | 574,396 | | | | | | | | | 837,564 | | |
Non-controlling interest | | | | | — | | | | | | — | | | | | | — | | | | | | 16,730 | | | | (J) | | | | | 16,730 | | |
Total equity (deficit) | | | | | 293,200 | | | | | | (30,032) | | | | | | — | | | | | | 591,126 | | | | | | | | | 854,294 | | |
Total liabilities, mezzanine equity and equity | | | | $ | 1,349,652 | | | | | $ | 240,318 | | | | | $ | — | | | | | $ | 140,384 | | | | | | | | $ | 1,730,354 | | |
|
(in thousands, except share and per share amounts) | | | WUP (Historical) | | | Aspirational (Historical) | | | Transaction Accounting Adjustments | | | | | | Combined Pro Forma | | | | | ||||||||||||
Revenue | | | | $ | 261,657 | | | | | $ | — | | | | | $ | — | | | | | | | | $ | 261,657 | | | | | |
Costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Formation and operational costs | | | | | — | | | | | | 3,705 | | | | | | — | | | | | | | | | 3,705 | | | | | |
Cost of revenue | | | | | 234,508 | | | | | | — | | | | | | — | | | | | | | | | 234,508 | | | | | |
Technology and development | | | | | 7,024 | | | | | | — | | | | | | — | | | | | | | | | 7,024 | | | | | |
Sales and marketing | | | | | 15,794 | | | | | | — | | | | | | — | | | | | | | | | 15,794 | | | | | |
General and administrative | | | | | 18,168 | | | | | | — | | | | | | 2,875 | | | | (F) | | | | | 21,043 | | | | | |
Depreciation and amortization | | | | | 13,831 | | | | | | — | | | | | | — | | | | | | | | | 13,831 | | | | | |
Total costs and expenses | | | | | 289,325 | | | | | | 3,705 | | | | | | 2,875 | | | | | | | | | 295,905 | | | | | |
Loss from operations | | | | | (27,668) | | | | | | (3,705) | | | | | | (2,875) | | | | | | | | | (34,248) | | | | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest earned on marketable securities held in trust account | | | | | — | | | | | | 45 | | | | | | (45) | | | | (AA) | | | | | — | | | | | |
Interest income | | | | | 12 | | | | | | — | | | | | | — | | | | | | | | | 12 | | | | | |
Interest expense | | | | | (4,557) | | | | | | — | | | | | | — | | | | | | | | | (4,557) | | | | | |
Change in fair value of warrant liability | | | | | — | | | | | | (4,507) | | | | | | — | | | | | | | | | (4,507) | | | | | |
Total other expense | | | | | (4,545) | | | | | | (4,462) | | | | | | (45) | | | | | | | | | (9,052) | | | | | |
Loss before income taxes | | | | | (32,213) | | | | | | (8,167) | | | | | | (2,920) | | | | | | | | | (43,300) | | | | | |
Income tax expense | | | | | — | | | | | | — | | | | | | — | | | | (BB) | | | | | — | | | | | |
Net loss | | | | | (32,213) | | | | | | (8,167) | | | | | | (2,920) | | | | | | | | | (43,300) | | | | | |
Net loss attributable to non-controlling interest | | | | | — | | | | | | — | | | | | | — | | | | | | | | $ | (1,785) | | | | (CC) | |
Net loss attributable to controlling interest | | | | $ | (32,213) | | | | | $ | (8,167) | | | | | $ | (2,920) | | | | | | | | $ | (41,515) | | | | | |
Weighted average shares outstanding of common stock – basic | | | | | N/A | | | | | | 6,927,636 | | | | | | | | | | | | | | | 240,625,380 | | | | | |
Weighted average shares outstanding of common stock – diluted | | | | | N/A | | | | | | 6,927,636 | | | | | | | | | | | | | | | 240,625,380 | | | | | |
Basic net loss per share | | | | | N/A | | | | | $ | (1.18) | | | | | | | | | | | | | | $ | (0.17) | | | | | |
Diluted net loss per share | | | | | N/A | | | | | $ | (1.18) | | | | | | | | | | | | | | $ | (0.17) | | | | | |
(in thousands, except share and per share amounts) | | | WUP (Historical) | | | DPJ (Historical from 1/1/20 to 1/17/20) | | | WUP Combined Pro Forma | | | Aspirational (Historical from 7/7/20 to 12/31/20, As Restated) | | | Transaction Accounting Adjustments | | | | | | Combined Pro Forma | | | | | ||||||||||||||||||
Revenue | | | | $ | 694,981 | | | | | $ | 11,096 | | | | | $ | 706,077 | | | | | $ | — | | | | | $ | — | | | | | | | | $ | 706,077 | | | | | |
Costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Formation and operational costs | | | | | — | | | | | | — | | | | | | — | | | | | | 2,114 | | | | | | — | | | | | | | | | 2,114 | | | | | |
Cost of revenue | | | | | 634,775 | | | | | | 11,329 | | | | | | 646,104 | | | | | | — | | | | | | — | | | | | | | | | 646,104 | | | | | |
Technology and development | | | | | 21,010 | | | | | | — | | | | | | 21,010 | | | | | | — | | | | | | — | | | | | | | | | 21,010 | | | | | |
Sales and marketing | | | | | 55,124 | | | | | | 135 | | | | | | 55,259 | | | | | | — | | | | | | — | | | | | | | | | 55,259 | | | | | |
General and administrative | | | | | 64,885 | | | | | | 913 | | | | | | 65,798 | | | | | | — | | | | | | 11,500 | | | | (F) | | | | | 77,298 | | | | | |
Depreciation and amortization | | | | | 58,529 | | | | | | 15 | | | | | | 58,544 | | | | | | — | | | | | | — | | | | | | | | | 58,544 | | | | | |
CARES Act grant | | | | | (76,376) | | | | | | — | | | | | | (76,376) | | | | | | — | | | | | | — | | | | | | | | | (76,376) | | | | | |
Total costs and expenses | | | | | 757,947 | | | | | | 12,392 | | | | | | 770,339 | | | | | | 2,114 | | | | | | 11,500 | | | | | | | | | 783,953 | | | | | |
Loss from operations | | | | | (62,966) | | | | | | (1,296) | | | | | | (64,262) | | | | | | (2,114) | | | | | | (11,500) | | | | | | | | | (77,876) | | | | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest earned on marketable securities held in trust account | | | | | — | | | | | | — | | | | | | — | | | | | | 50 | | | | | | (50) | | | | (AA) | | | | | — | | | | | |
Interest income | | | | | 550 | | | | | | 124 | | | | | | 674 | | | | | | — | | | | | | — | | | | | | | | | 674 | | | | | |
Interest expense | | | | | (22,989) | | | | | | — | | | | | | (22,989) | | | | | | — | | | | | | — | | | | | | | | | (22,989) | | | | | |
Change in fair value of warrant liability | | | | | — | | | | | | — | | | | | | — | | | | | | 407 | | | | | | — | | | | | | | | | 407 | | | | | |
Unrealized loss on marketable securities held in trust account | | | | | — | | | | | | — | | | | | | — | | | | | | (1) | | | | | | 1 | | | | (AA) | | | | | — | | | | | |
Total other income (expense) | | | | | (22,439) | | | | | | 124 | | | | | | (22,315) | | | | | | 456 | | | | | | (49) | | | | | | | | | (21,908) | | | | | |
Loss before income taxes | | | | | (85,405) | | | | | | (1,172) | | | | | | (86,577) | | | | | | (1,658) | | | | | | (11,549) | | | | | | | | | (99,784) | | | | | |
Income tax expense | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | (BB) | | | | | — | | | | | |
Net loss | | | | | (85,405) | | | | | | (1,172) | | | | | | (86,577) | | | | | | (1,658) | | | | | | (11,549) | | | | | | | | | (99,784) | | | | | |
Net loss attributable to non-controlling interest | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | (4,114) | | | | (DD) | |
Net loss attributable to controlling interest | | | | $ | (85,405) | | | | | $ | (1,172) | | | | | $ | (86,577) | | | | | $ | (1,658) | | | | | $ | (11,549) | | | | | | | | $ | (95,670) | | | | | |
Weighted average shares outstanding of common stock – basic | | | | | N/A | | | | | | | | | | | | | | | | | | 7,230,225 | | | | | | | | | | | | | | | 240,625,380 | | | | | |
Weighted average shares outstanding of common stock – diluted | | | | | N/A | | | | | | | | | | | | | | | | | | 7,230,225 | | | | | | | | | | | | | | | 240,625,380 | | | | | |
Basic net loss per share | | | | | N/A | | | | | | | | | | | | | | | | | $ | (0.24) | | | | | | | | | | | | | | $ | (0.40) | | | | | |
Diluted net loss per share | | | | | N/A | | | | | | | | | | | | | | | | | $ | (0.24) | | | | | | | | | | | | | | $ | (0.40) | | | | | |
| Pro forma loss before income taxes | | | | $ | (43,300) | | |
| Pro forma loss attributable to non-controlling interest (4.1%) | | | | $ | (1,785) | | |
| Pro forma loss before income taxes | | | | $ | (99,784) | | |
| Pro forma loss attributable to non-controlling interest (4.1%) | | | | $ | (4,114) | | |
| | | Three Months Ended March 31, 2021 | | |||
Pro forma net loss attributable to common stockholders | | | | $ | (41,515) | | |
Weighted average shares outstanding of common stock | | | | | 240,625,380 | | |
Net loss per share (Basic and Diluted) attributable to common stockholders(1)(2)(3)(4) | | | | $ | (0.17) | | |
| | | Year Ended December 31, 2020 | | |||
Pro forma net loss attributable to common stockholders | | | | $ | (95,670) | | |
Weighted average shares outstanding of common stock | | | | | 240,625,380 | | |
Net loss per share (basic and diluted) attributable to common stockholders(1)(2)(3)(4) | | | | $ | (0.40) | | |
Name | | | Age | | | Position | |
Executive Officers | | | | | | | |
Kenny Dichter | | | 53 | | | Chief Executive Officer and Chairman of the Board | |
Lee Applbaum | | | 50 | | | Chief Marketing Officer | |
Thomas W. Bergeson | | | 58 | | | Chief Operating Officer | |
Vinayak Hegde | | | 51 | | | Chief Marketplace Officer | |
Laura Heltebran | | | 56 | | | Chief Legal Officer | |
Jason Horowitz | | | 50 | | | Chief Business Officer | |
Eric Jacobs | | | 54 | | | Chief Financial Officer | |
Francesca Molinari | | | 52 | | | Chief People Officer | |
Non-Employee Directors | | | | | | | |
David Adelman(2)(3) | | | 49 | | | Director | |
Timothy Armstrong(3) | | | 50 | | | Director | |
Chih Cheung(1) | | | 50 | | | Director | |
Marc Farrell(1) | | | 38 | | | Director | |
Admiral Michael Mullen(2)(4) | | | 64 | | | Director | |
Eric Phillips(4) | | | 50 | | | Director | |
Brian Radecki(1) | | | 50 | | | Director | |
Susan Schuman(2)(3) | | | 62 | | | Director | |
Erik Snell(4) | | | 44 | | | Director | |
Ravi Thakran | | | 58 | | | Director | |
| Lead Director | | | | $ | 35,000 | | |
| Audit Committee Chair | | | | $ | 12,000 | | |
| Compensation Committee Chair | | | | $ | 10,000 | | |
| Nominating and ESG Committee Chair | | | | $ | 10,000 | | |
| Safety and Security Committee Chair | | | | $ | 10,000 | | |
Name | | | Position | | | Amount of Subscription/Shares of Class A common stock | |
360 Capital Investments, LLC (affiliated with Brian Radecki) | | | WUP Director | | | $500,000/50,000 | |
AMN Partners LLC (affiliated with Alan Goldfarb) | | | WUP Director | | | $400,000/40,000 | |
Entities Affiliated with Chih Cheung | | | WUP Director | | | $500,000/50,000 | |
Persons/entities affiliated with or related to Tim Armstrong | | | WUP Director | | | $250,000/25,000 | |
Entities Affiliated with Fidelity | | | 5% Shareholder | | | $45,000,000/4,500,000 | |
Funds and accounts managed by T. Rowe Price | | | 5% Shareholder | | | $20,000,000/2,000,000 | |
Name and Principal Position | | | Year | | | Salary ($)(2) | | | Bonus ($) | | | Stock Awards ($)(5) | | | Option Awards ($)(7) | | | Non-Equity Plan Compensation ($)(8) | | | All Other Compensation ($) | | | Total ($) | | ||||||||||||||||||||||||
Kenny Dichter Founder & Chief Executive Officer | | | | | 2020 | | | | | | 842,212 | | | | | | 175,000(4) | | | | | | 3,045,445(6) | | | | | | — | | | | | | 1,900,000 | | | | | | 893,309(9) | | | | | | 6,855,966 | | |
Eric Jacobs(1) Chief Financial Officer | | | | | 2020 | | | | | | 450,793 | | | | | | — | | | | | | — | | | | | | — | | | | | | 475,000 | | | | | | 84,414(10) | | | | | | 1,010,207 | | |
Jason K. Horowitz Chief Business Officer | | | | | 2020 | | | | | | 450,793 | | | | | | — | | | | | | 1,125,000 | | | | | | — | | | | | | 475,000 | | | | | | 44,683(11) | | | | | | 2,095,476 | | |
Lee Applbaum Chief Marketing Officer | | | | | 2020 | | | | | | 57,885(3) | | | | | | — | | | | | | — | | | | | | 2,059,800 | | | | | | —(3) | | | | | | —(12) | | | | | | 2,117,685 | | |
| | | Option Awards | | | Stock Awards | | ||||||||||||||||||||||||||||||||||||||||||
Name | | | Number of Securities Underlying Unexercised Options (#) Exercisable | | | Number of Securities Underlying Unexercised Options (#) Unexercisable(1) | | | Option Exercise Price | | | Option Expiration Date | | | Number of Shares or Units of Stock That Have Not Vested (#) | | | Market Value of Share or Units of Stock That Have Not Vested ($)(5) | | | Equity Incentive Plan Awards: Number of Unearned Shares, Units or Other Rights That Have Not Vested (#)(6) | | | Equity Incentive Plan Awards: Market or Payout Value of Unearned Shares, Units or Other Rights That Have Not Vested ($)(7) | | ||||||||||||||||||||||||
Kenny Dichter | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 17,517,307(2) | | | | | | 9,826,853 | | | | | | 5,136,963 | | | | | | 20,547,852 | | |
Eric Jacobs | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,960,000(3) | | | | | | 1,489,600 | | | | | | 2,750,000 | | | | | | 11,000,000 | | |
Jason Horowitz | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 611,000(4) | | | | | | 464,360 | | | | | | 2,000,000 | | | | | | 8,000,000 | | |
Lee Applbaum | | | | | 0 | | | | | | 75,000 | | | | | $ | 3.48 | | | | | | 10/13/2030 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | 0 | | | | | | 2,500,000 | | | | | $ | 3.48 | | | | | | 11/2/2030 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Name | | | Option Awards ($)(1) | | | All Other Compensation ($)(2) | | | Total ($) | | |||||||||
David Adelman | | | | | 114,600 | | | | | | — | | | | | | 114,600 | | |
Timothy Armstrong | | | | | 76,400 | | | | | | 6,026 | | | | | | 82,426 | | |
Chih Cheung | | | | | 76,400 | | | | | | 29,557 | | | | | | 105,957 | | |
Alan Goldfarb | | | | | 76,400 | | | | | | 21,836 | | | | | | 98,236 | | |
Eric Phillips | | | | | — | | | | | | — | | | | | | — | | |
Brian Radecki | | | | | 95,500 | | | | | | 22,383 | | | | | | 117,883 | | |
Erik Snell | | | | | — | | | | | | — | | | | | | — | | |
| Name and Address of Beneficial Owner(1) | | | Number of Shares of Class A Common Stock Beneficially Owned | | | Percentage of Outstanding Class A Common Stock | |
| 5% Stockholders: | | | | | | | |
| Delta Air Lines, Inc.(2) | | | 52,000,995 | | | 21.2% | |
| Entities affiliated with Fidelity(3) | | | 17,093,379 | | | 7.0% | |
| Entities affiliated with T. Rowe Price(4) | | | 13,633,936 | | | 5.6% | |
| Executive Officers and Directors: | | | | | | | |
| Kenneth Dichter(5) | | | 15,461,026 | | | 6.3% | |
| Lee Applbaum(6) | | | 305,009 | | | * | |
| Jason Horowitz(7) | | | 1,879,601 | | | * | |
| Eric Jacobs(8) | | | 1,800,929 | | | * | |
| Erik Snell | | | — | | | — | |
| Erik Phillips | | | — | | | — | |
| Admiral Michael Mullen(9) | | | 90,148 | | | * | |
| Brian Radecki(10) | | | 169,686 | | | * | |
| Chih Cheung(11) | | | 106,313 | | | * | |
| David Adelman(12) | | | 1,153,437 | | | * | |
| Marc Farrell | | | — | | | — | |
| Susan Schuman(13) | | | 17,264 | | | * | |
| Timothy Armstrong(14) | | | 1,035,718 | | | * | |
| Ravi Thakran(15) | | | 3,082,339 | | | 1.3% | |
| All Wheels Up directors and executive officers as a group (17 individuals) | | | 25,907,156 | | | 10.3% | |
| | | Before the Offering | | | After the Offering | | ||||||||||||||||||||||||||||||||||||||||||
Name of Selling Securityholders(1) | | | Number of Shares of Class A Common Stock | | | Number of Warrants | | | Number of Shares of Class A Common Stock Being Offered | | | Number of Warrants Being Offered | | | Number of Shares of Class A Common Stock | | | Percentage of Shares of Class A Common Stock | | | Number of Warrants(109) | | | Percentage of Outstanding Warrants(109) | | ||||||||||||||||||||||||
Delta Air Lines, Inc.(2) | | | | | 54,309,541 | | | | | | — | | | | | | 54,309,541 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
T. Rowe Price New Horizons Fund, Inc.(3) | | | | | 10,959,020 | | | | | | — | | | | | | 10,959,020 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
T. Rowe Price New Horizons Trust(4) | | | | | 1,135,228 | | | | | | — | | | | | | 1,135,228 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
T. Rowe Price U.S. Equities Trust(5) | | | | | 85,067 | | | | | | — | | | | | | 85,067 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Mag & Co fbo Fidelity Growth Company Commingled Pool(6) | | | | | 6,256,350 | | | | | | — | | | | | | 6,256,350 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Mag & Co fbo Fidelity Mt. Vernon Street Trust: Fidelity Series Growth Company Fund(7) | | | | | 1,754,871 | | | | | | — | | | | | | 1,754,871 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Powhatan & Co., LLC fbo Fidelity Mt. Vernon Street Trust: Fidelity Growth Company Fund(8) | | | | | 6,333,251 | | | | | | — | | | | | | 6,333,251 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | Before the Offering | | | After the Offering | | ||||||||||||||||||||||||||||||||||||||||||
Name of Selling Securityholders(1) | | | Number of Shares of Class A Common Stock | | | Number of Warrants | | | Number of Shares of Class A Common Stock Being Offered | | | Number of Warrants Being Offered | | | Number of Shares of Class A Common Stock | | | Percentage of Shares of Class A Common Stock | | | Number of Warrants(109) | | | Percentage of Outstanding Warrants(109) | | ||||||||||||||||||||||||
Booth & Co fbo Fidelity Securities Fund: Fidelity OTC Portfolio(9) | | | | | 846,444 | | | | | | — | | | | | | 846,444 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
New Enterprise Associates 15, L.P.(10) | | | | | 1,108,372 | | | | | | — | | | | | | 1,108,372 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Talon Aviation, Inc.(11) | | | | | 4,145,096 | | | | | | — | | | | | | 4,145,096 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Franklin Growth Opportunities Fund(12) | | | | | 2,417,972 | | | | | | — | | | | | | 2,417,972 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Franklin Small Cap Growth Fund(13) | | | | | 2,072,547 | | | | | | — | | | | | | 2,072,547 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Kenneth Dichter(14) | | | | | 24,053,519 | | | | | | — | | | | | | 24,053,519 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Lee Applbaum(15) | | | | | 1,195,104 | | | | | | — | | | | | | 1,195,104 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Thomas W. Bergeson(16) | | | | | 805,686 | | | | | | — | | | | | | 805,686 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Dan Crowe(17) | | | | | 860,492 | | | | | | — | | | | | | 860,492 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Stephanie Chung(18) | | | | | 115,098 | | | | | | — | | | | | | 115,098 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Lee Gossett(19) | | | | | 161,136 | | | | | | — | | | | | | 161,136 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Greg Greeley(20) | | | | | 1,150,980 | | | | | | — | | | | | | 1,150,980 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Henry Schachar(21) | | | | | 1,221,265 | | | | | | — | | | | | | 1,221,265 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Laura Heltebran(22) | | | | | 460,392 | | | | | | — | | | | | | 460,392 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jason Horowitz(23) | | | | | 3,260,988 | | | | | | — | | | | | | 3,260,988 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Eric Jacobs(24) | | | | | 3,207,141 | | | | | | — | | | | | | 3,207,141 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Francesca Molinari(25) | | | | | 345,294 | | | | | | — | | | | | | 345,294 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Ken Napolitano(26) | | | | | 956,550 | | | | | | — | | | | | | 956,550 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Daniel Tharp(27) | | | | | 1,542,678 | | | | | | — | | | | | | 1,542,678 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
David Adelman(28) | | | | | 1,368,802 | | | | | | — | | | | | | 1,368,802 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Timothy Armstrong(29) | | | | | 1,132,044 | | | | | | — | | | | | | 1,133,576 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Chih Cheung(30) | | | | | 216,245 | | | | | | — | | | | | | 216,245 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Alan Goldfarb(31) | | | | | 497,188 | | | | | | — | | | | | | 497,188 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Brian Radecki(32) | | | | | 301,322 | | | | | | — | | | | | | 301,322 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Susan Schuman(33) | | | | | 34,529 | | | | | | — | | | | | | 34,529 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Michael Mullen(34) | | | | | 117,650 | | | | | | — | | | | | | 117,650 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Shoshana Dichter(35) | | | | | 4,807 | | | | | | — | | | | | | 4,807 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Artisan Small Cap Fund, a mutual fund series of Artisan Partners Funds, Inc.(36) | | | | | 1,000,000 | | | | | | — | | | | | | 1,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Durable Capital Master Fund LP(37) | | | | | 2,500,000 | | | | | | — | | | | | | 2,500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
FLAPPER CO fbo FIAM Target Date Blue Chip Growth Commingled Pool(38) | | | | | 88,809 | | | | | | — | | | | | | 88,809 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Mag & Co fbo Fidelity Blue Chip Growth Commingled Pool(39) | | | | | 38,332 | | | | | | — | | | | | | 38,332 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Mag & Co fbo Fidelity Securities Fund: Fidelity Blue Chip Growth Fund(40) | | | | | 1,113,277 | | | | | | — | | | | | | 1,113,277 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | Before the Offering | | | After the Offering | | ||||||||||||||||||||||||||||||||||||||||||
Name of Selling Securityholders(1) | | | Number of Shares of Class A Common Stock | | | Number of Warrants | | | Number of Shares of Class A Common Stock Being Offered | | | Number of Warrants Being Offered | | | Number of Shares of Class A Common Stock | | | Percentage of Shares of Class A Common Stock | | | Number of Warrants(109) | | | Percentage of Outstanding Warrants(109) | | ||||||||||||||||||||||||
THISBE & Co: FBO Fidelity Blue Chip Growth Institutional Trust(41) | | | | | 3,064 | | | | | | — | | | | | | 3,064 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Powhatan & Co., LLC fbo Fidelity Mt. Vernon Street Trust: Fidelity Growth Company K6 Fund(42) | | | | | 961,536 | | | | | | — | | | | | | 961,536 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Booth & Co fbo Fidelity Securities Fund: Fidelity Flex Large Cap Growth Fund(43) | | | | | 2,337 | | | | | | — | | | | | | 2,337 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
WAVECHART + CO fbo Fidelity Securities Fund: Fidelity Series Blue Chip Growth Fund(44) | | | | | 132,086 | | | | | | — | | | | | | 132,086 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Booth & Co FBO Fidelity Securities Fund: Fidelity Blue Chip Growth K6 Fund(45) | | | | | 122,096 | | | | | | — | | | | | | 122,096 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Franklin Strategic Series — Franklin Grown Opportunities Fund(46) | | | | | 3,500,000 | | | | | | — | | | | | | 3,500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Franklin Strategic Series — Franklin Small Cap Grown Fund(47) | | | | | 2,000,000 | | | | | | — | | | | | | 2,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Franklin Templeton Investment Funds — Templeton Global Income Fund(48) | | | | | 224,500 | | | | | | — | | | | | | 224,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Franklin Templeton Investment Funds — Templeton Global Smaller Companies Fund(49) | | | | | 115,000 | | | | | | — | | | | | | 115,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
MassMutual Select Funds — MassMutual Select T. Rowe Price Small and Mid Cap Blend Fund(50) | | | | | 18,235 | | | | | | — | | | | | | 18,235 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
T. Rowe Price Small- Cap Value Fund, Inc.(51) | | | | | 1,457,300 | | | | | | — | | | | | | 1,457,300 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
T. Rowe Price U.S. Small-Cap Value Equities Trust(52) | | | | | 495,566 | | | | | | — | | | | | | 495,566 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Templeton Global Investment Trust — Templeton Global Balanced Fund(53) | | | | | 439,500 | | | | | | — | | | | | | 439,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Templeton Global Smaller Companies Fund(54) | | | | | 1,229,000 | | | | | | — | | | | | | 1,229,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Templeton Global Smaller Companies Fund(55) | | | | | 192,000 | | | | | | — | | | | | | 192,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Alyeska Master Fund, LP(56) | | | | | 1,750,000 | | | | | | — | | | | | | 1,750,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
BEMAP Master Fund Ltd (Monashee)(57) | | | | | 571,776 | | | | | | — | | | | | | 571,776 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Bespoke Alpha MAC MIM LP (Monashee)(58) | | | | | 73,194 | | | | | | — | | | | | | 73,194 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | Before the Offering | | | After the Offering | | ||||||||||||||||||||||||||||||||||||||||||
Name of Selling Securityholders(1) | | | Number of Shares of Class A Common Stock | | | Number of Warrants | | | Number of Shares of Class A Common Stock Being Offered | | | Number of Warrants Being Offered | | | Number of Shares of Class A Common Stock | | | Percentage of Shares of Class A Common Stock | | | Number of Warrants(109) | | | Percentage of Outstanding Warrants(109) | | ||||||||||||||||||||||||
Citadel Multi-StrategyEquities Master Fund Ltd.(59) | | | | | 1,500,000 | | | | | | — | | | | | | 1,500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
DS Liquid Div RVA MON LLC (Monashee)(60) | | | | | 482,232 | | | | | | — | | | | | | 482,232 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
EC Longhorn LLC(61) | | | | | 286,756 | | | | | | — | | | | | | 286,756 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Eminence Holdings LLC(62) | | | | | 1,713,244 | | | | | | — | | | | | | 1,713,244 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Ghisallo Master Fund LP(63) | | | | | 1,500,000 | | | | | | — | | | | | | 1,500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Entities affiliated with Hedosophia(64) | | | | | 2,324,545 | | | | | | — | | | | | | 2,324,545 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
HG Vora Special Opportunities Master Fund, Ltd.(65) | | | | | 9,000,000 | | | | | | — | | | | | | 9,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Hunter Peak Investments Fund, LP(66) | | | | | 300,000 | | | | | | — | | | | | | 300,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Integrated Core Strategies (US) LLC/Millennium(67) | | | | | 1,750,000 | | | | | | — | | | | | | 1,750,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jane Street Global Trading, LLC(68) | | | | | 1,500,000 | | | | | | — | | | | | | 1,500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
JPK Capital Holdings (Barbados) Inc.(69) | | | | | 50,000 | | | | | | — | | | | | | 50,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
JPK Capital Holdings (Barbados) Inc.(70) | | | | | 500,000 | | | | | | — | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Linden Capital L.P.(71) | | | | | 1,000,000 | | | | | | — | | | | | | 1,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Luxor Capital Partners(72) | | | | | 1,146,122 | | | | | | — | | | | | | 1,146,122 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Luxor Capital Partners Long(73) | | | | | 30,446 | | | | | | — | | | | | | 30,446 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Luxor Capital Partners Long Offshore Master Fund(74) | | | | | 8,419 | | | | | | — | | | | | | 8,419 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Luxor Capital Partners Offshore Master Fund(75) | | | | | 721,095 | | | | | | — | | | | | | 721,095 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Luxor Wavefront(76) | | | | | 593,918 | | | | | | — | | | | | | 593,918 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Millais Limited(77) | | | | | 300,000 | | | | | | — | | | | | | 300,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
BMO Nesbitt Burns ITF MMCAP International Inc. SPC for and on behalf of MMCAP Master Segregated Portfolio(78) | | | | | 500,000 | | | | | | — | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
MMF LT, LLC(79) | | | | | 1,500,000 | | | | | | — | | | | | | 1,500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Monashee Pure Alpha SPV I LP (80) | | | | | 339,842 | | | | | | — | | | | | | 339,842 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Monashee Solitario Fund LP(81) | | | | | 435,922 | | | | | | — | | | | | | 435,922 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Norges Bank(82) | | | | | 2,000,000 | | | | | | — | | | | | | 2,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
SFL SPV I LLC (Monashee)(83) | | | | | 97,034 | | | | | | — | | | | | | 97,034 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Sixth Sense Advisory LLC(84) | | | | | 30,000 | | | | | | — | | | | | | 30,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
The 2019 Michael G. Mullen Irrevocable Trust(85) | | | | | 5,000 | | | | | | — | | | | | | 5,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
The HGC Fund LP(86) | | | | | 500,000 | | | | | | — | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Third Point Loan(87) | | | | | 2,500,000 | | | | | | — | | | | | | 2,500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | Before the Offering | | | After the Offering | | ||||||||||||||||||||||||||||||||||||||||||
Name of Selling Securityholders(1) | | | Number of Shares of Class A Common Stock | | | Number of Warrants | | | Number of Shares of Class A Common Stock Being Offered | | | Number of Warrants Being Offered | | | Number of Shares of Class A Common Stock | | | Percentage of Shares of Class A Common Stock | | | Number of Warrants(109) | | | Percentage of Outstanding Warrants(109) | | ||||||||||||||||||||||||
Times Square Capital , LLC on behalf of PG&E Company Retirement Master Trust(88) | | | | | 73,000 | | | | | | — | | | | | | 73,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Times Square Capital Management, LLC American Legacy Fund(89) | | | | | 10,000 | | | | | | — | | | | | | 10,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Times Square Capital Management, LLC Collective Investment Trust(90) | | | | | 275,000 | | | | | | — | | | | | | 275,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Times Square Capital Management, LLC on behalf of Cox Enterprises Inc. Master Trust(91) | | | | | 90,000 | | | | | | — | | | | | | 90,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Times Square Capital Management, LLC on behalf of Guidestone Capital Management, LLC(92) | | | | | 100,500 | | | | | | — | | | �� | | | 100,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Times Square Capital Management, LLC on behalf of Hallmark Cards Inc Master Trust(93) | | | | | 15,000 | | | | | | — | | | | | | 15,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Times Square Capital Management, LLC on behalf of Pacific Gas and Electric Company Post Retirement Medical Plan Trust Non-Management Employees and Retirees(94) | | | | | 3,300 | | | | | | — | | | | | | 3,300 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Times Square Capital Management, LLC on behalf of Prudential Retirement Insurance and Annuity Company(95) | | | | | 468,900 | | | | | | — | | | | | | 468,900 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Times Square Capital Management, LLC on behalf of The Kemper & Ethel Marley Foundation(96) | | | | | 10,500 | | | | | | — | | | | | | 10,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Times Square Capital Management, LLC on behalf of Supervalu Inc. Master Investment Trust(97) | | | | | 3,800 | | | | | | — | | | | | | 3,800 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Topia Ventures, LLC(98) | | | | | 500,000 | | | | | | — | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Vellar Opportunites Fund Master, Ltd.(99) | | | | | 200,000 | | | | | | — | | | | | | 200,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Weiss Ventures I LLC(100) | | | | | 1,500,000 | | | | | | — | | | | | | 1,500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Ravinder Singh Thakran(101) | | | | | 3,082,339(102) | | | | | | 1,336,335 | | | | | | 3,082,339(102) | | | | | | 1,336,335 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Liber Pater, LLC(103) | | | | | 3,552,527(104) | | | | | | 1,540,183 | | | | | | 3,552,527(104) | | | | | | 1,540,183 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Birdwing Investments Limited(105) | | | | | 1,044,861(106) | | | | | | 452,995 | | | | | | 1,044,861(106) | | | | | | 452,995 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Additional Selling Holders(107) | | | | | 541,549(108) | | | | | | 22,650 | | | | | | 541,549(108) | | | | | | 22,650 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Redemption Date | | | Fair Market Value of Shares of Class A Common Stock | | |||||||||||||||||||||||||||||||||||||||||||||||||||
(Period to expiration of warrants) | | | | | ≤10.00 | | | | | | 11.00 | | | | | | 12.00 | | | | | | 13.00 | | | | | | 14.00 | | | | | | 15.00 | | | | | | 16.00 | | | | | | 17.00 | | | | | | ≥18.00 | | |
60 months | | | | | 0.261 | | | | | | 0.281 | | | | | | 0.297 | | | | | | 0.311 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
57 months | | | | | 0.257 | | | | | | 0.277 | | | | | | 0.294 | | | | | | 0.310 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
54 months | | | | | 0.252 | | | | | | 0.272 | | | | | | 0.291 | | | | | | 0.307 | | | | | | 0.322 | | | | | | 0.335 | | | | | | 0.347 | | | | | | 0.357 | | | | | | 0.361 | | |
51 months | | | | | 0.246 | | | | | | 0.268 | | | | | | 0.287 | | | | | | 0.304 | | | | | | 0.320 | | | | | | 0.333 | | | | | | 0.346 | | | | | | 0.357 | | | | | | 0.361 | | |
48 months | | | | | 0.241 | | | | | | 0.263 | | | | | | 0.283 | | | | | | 0.301 | | | | | | 0.317 | | | | | | 0.332 | | | | | | 0.344 | | | | | | 0.356 | | | | | | 0.361 | | |
45 months | | | | | 0.235 | | | | | | 0.258 | | | | | | 0.279 | | | | | | 0.298 | | | | | | 0.315 | | | | | | 0.330 | | | | | | 0.343 | | | | | | 0.356 | | | | | | 0.361 | | |
42 months | | | | | 0.228 | | | | | | 0.252 | | | | | | 0.274 | | | | | | 0.294 | | | | | | 0.312 | | | | | | 0.328 | | | | | | 0.342 | | | | | | 0.355 | | | | | | 0.361 | | |
39 months | | | | | 0.221 | | | | | | 0.246 | | | | | | 0.269 | | | | | | 0.290 | | | | | | 0.309 | | | | | | 0.325 | | | | | | 0.340 | | | | | | 0.354 | | | | | | 0.361 | | |
36 months | | | | | 0.213 | | | | | | 0.239 | | | | | | 0.263 | | | | | | 0.285 | | | | | | 0.305 | | | | | | 0.323 | | | | | | 0.339 | | | | | | 0.353 | | | | | | 0.361 | | |
33 months | | | | | 0.205 | | | | | | 0.232 | | | | | | 0.257 | | | | | | 0.280 | | | | | | 0.301 | | | | | | 0.320 | | | | | | 0.337 | | | | | | 0.352 | | | | | | 0.361 | | |
30 months | | | | | 0.196 | | | | | | 0.224 | | | | | | 0.250 | | | | | | 0.274 | | | | | | 0.297 | | | | | | 0.316 | | | | | | 0.335 | | | | | | 0.351 | | | | | | 0.361 | | |
27 months | | | | | 0.185 | | | | | | 0.214 | | | | | | 0.242 | | | | | | 0.268 | | | | | | 0.291 | | | | | | 0.313 | | | | | | 0.332 | | | | | | 0.350 | | | | | | 0.361 | | |
24 months | | | | | 0.173 | | | | | | 0.204 | | | | | | 0.233 | | | | | | 0.260 | | | | | | 0.285 | | | | | | 0.308 | | | | | | 0.329 | | | | | | 0.348 | | | | | | 0.361 | | |
21 months | | | | | 0.161 | | | | | | 0.193 | | | | | | 0.223 | | | | | | 0.252 | | | | | | 0.279 | | | | | | 0.304 | | | | | | 0.326 | | | | | | 0.347 | | | | | | 0.361 | | |
18 months | | | | | 0.146 | | | | | | 0.179 | | | | | | 0.211 | | | | | | 0.242 | | | | | | 0.271 | | | | | | 0.298 | | | | | | 0.322 | | | | | | 0.345 | | | | | | 0.361 | | |
15 months | | | | | 0.130 | | | | | | 0.164 | | | | | | 0.197 | | | | | | 0.230 | | | | | | 0.262 | | | | | | 0.291 | | | | | | 0.317 | | | | | | 0.342 | | | | | | 0.361 | | |
12 months | | | | | 0.111 | | | | | | 0.146 | | | | | | 0.181 | | | | | | 0.216 | | | | | | 0.250 | | | | | | 0.282 | | | | | | 0.312 | | | | | | 0.339 | | | | | | 0.361 | | |
9 months | | | | | 0.090 | | | | | | 0.125 | | | | | | 0.162 | | | | | | 0.199 | | | | | | 0.237 | | | | | | 0.272 | | | | | | 0.305 | | | | | | 0.336 | | | | | | 0.361 | | |
6 months. | | | | | 0.065 | | | | | | 0.099 | | | | | | 0.137 | | | | | | 0.178 | | | | | | 0.219 | | | | | | 0.259 | | | | | | 0.296 | | | | | | 0.331 | | | | | | 0.361 | | |
3 months | | | | | 0.034 | | | | | | 0.065 | | | | | | 0.104 | | | | | | 0.150 | | | | | | 0.197 | | | | | | 0.243 | | | | | | 0.286 | | | | | | 0.326 | | | | | | 0.361 | | |
0 months | | | | | — | | | | | | — | | | | | | 0.042 | | | | | | 0.115 | | | | | | 0.179 | | | | | | 0.233 | | | | | | 0.281 | | | | | | 0.323 | | | | | | 0.361 | | |
Unaudited Financial Statements of Aspirational Consumer Lifestyle Corp. | | | Page No. | | |||
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | |
Audited Financial Statements of Aspirational Consumer Lifestyle Corp. | | | Page No. | | |||
| | | | F-22 | | | |
| | | | F-23 | | | |
| | | | F-24 | | | |
| | | | F-25 | | | |
| | | | F-26 | | | |
| | | | F-27 | | |
Unaudited Interim Condensed Consolidated Financial Statements of Wheels Up Partners Holdings LLC | | | Page No. | | |||
| | | | F-45 | | | |
| | | | F-46 | | | |
| | | | F-47 | | | |
| | | | F-48 | | | |
| | | | F-49 | | |
Audited Consolidated Financial Statements of Wheels Up Partners Holdings LLC | | | Page No. | | |||
| | | | F-66 | | | |
| | | | F-67 | | | |
| | | | F-68 | | | |
| | | | F-69 | | | |
| | | | F-70 | | | |
| | | | F-71 | | |
Audited Consolidated Financial Statements of Delta Private Jets, Inc. | | | Page No. | | |||
| | | | F-108 | | | |
| | | | F-109 | | | |
| | | | F-110 | | | |
| | | | F-111 | | | |
| | | | F-112 | | | |
| | | | F-113 | | |
| | | March 31 2021 | | | December 31, 2020 | | ||||||
| | | (Unaudited) | | | | | | | | |||
ASSETS | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash | | | | $ | 62,393 | | | | | $ | 719,926 | | |
Prepaid expenses | | | | | 416,047 | | | | | | 608,945 | | |
Total Current Assets | | | | | 478,440 | | | | | | 1,328,871 | | |
Cash and marketable securities held in Trust Account | | | | | 239,840,428 | | | | | | 239,795,125 | | |
TOTAL ASSETS | | | | $ | 240,318,868 | | | | | $ | 241,123,996 | | |
LIABILITIES AND SHAREHOLDERS’ (DEFICIT) EQUITY | | | | | | | | | | | | | |
Current liability | | | | | | | | | | | | | |
Accrued expenses | | | | $ | 3,866,573 | | | | | $ | 1,112,155 | | |
Accrued offering costs | | | | | 372,483 | | | | | | 372,483 | | |
Promissory note – related party | | | | | 100,000 | | | | | | — | | |
Total Current Liabilities | | | | | 4,339,056 | | | | | | 1,484,638 | | |
Warrant liability | | | | | 17,780,521 | | | | | | 13,272,784 | | |
Deferred underwriting fee payable | | | | | 8,391,121 | | | | | | 8,391,121 | | |
Total Liabilities | | | | | 30,510,698 | | | | | | 23,148,543 | | |
Commitments (Note 6) | | | | | | | | | | | | | |
Class A ordinary shares subject to possible redemption, 23,974,632 and 21,293,210 shares at redemption value as of March 31, 2021 and December 31, 2020, respectively | | | | | 239,840,428 | | | | | | 212,975,444 | | |
Shareholders’ (Deficit) Equity | | | | | | | | | | | | | |
Preference shares, $0.0001 par value; 5,000,000 shares authorized; none issued and outstanding | | | | | — | | | | | | — | | |
Class A ordinary shares, $0.0001 par value; 500,000,000 shares authorized; 0 and 2,681,422 shares issued and outstanding (excluding 23,974,632 and 21,293,210 shares subject to possible redemption) at March 31, 2021 and December 31, 2020, respectively | | | | | — | | | | | | 268 | | |
Class B ordinary shares, $0.0001 par value; 50,000,000 shares authorized; 5,993,658 shares issued and outstanding at March 31, 2021 and December 31, 2020 | | | | | 599 | | | | | | 599 | | |
Additional paid-in capital | | | | | — | | | | | | 6,657,917 | | |
Accumulated deficit | | | | | (30,032,857) | | | | | | (1,658,775) | | |
Total Shareholders’ (Deficit) Equity | | | | | (30,032,258) | | | | | | 5,000,009 | | |
TOTAL LIABILITIES AND SHAREHOLDERS’ (DEFICIT) EQUITY | | | | $ | 240,318,868 | | | | | $ | 241,123,996 | | |
| | | For the Three Months Ended March 2021 | | |||
Operating and formation costs | | | | $ | 3,704,849 | | |
Loss from operations | | | | | (3,704,849) | | |
Other income: | | | | | | | |
Change in fair value of warrant liability | | | | | (4,507,737) | | |
Interest earned on marketable securities held in Trust Account | | | | | 45,303 | | |
Net loss | | | | $ | (8,167,283) | | |
Basic and diluted weighted average shares outstanding, Class A Ordinary shares subject to possible redemption | | | | | 23,040,654 | | |
Basic and diluted net income per share, Class A Ordinary shares subject to possible redemption | | | | $ | 0.00 | | |
Basic and diluted weighted average shares outstanding, Non-redeemable ordinary shares | | | | | 6,927,636 | | |
Basic and diluted net loss per share, Non-redeemable ordinary shares | | | | $ | 1.18 | | |
| | | Class A Ordinary Shares | | | Class B Ordinary Shares | | | Additional Paid in Capital | | | Accumulated Deficit | | | Total Shareholders’ Equity (Deficit) | | |||||||||||||||||||||||||||
| | | Shares | | | Amount | | | Shares | | | Amount | | ||||||||||||||||||||||||||||||
Balance – January 1, 2021 | | | | | 2,681,422 | | | | | $ | 268 | | | | | | 5,993,658 | | | | | $ | 599 | | | | | $ | 6,657,917 | | | | | $ | (1,658,775) | | | | | $ | 5,000,009 | | |
Measurement adjustment on redeemable Ordinary shares | | | | | (2,681,422) | | | | | | (268) | | | | | | — | | | | | | — | | | | | | (6,657,917) | | | | | | (20,206,799) | | | | | | (26,864,984) | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (8,167,283) | | | | | | (8,167,283) | | |
Balance – March 31, 2021 | | | | | — | | | | | $ | — | | | | | | 5,993,658 | | | | | $ | 599 | | | | | $ | — | | | | | $ | (30,032,857) | | | | | $ | (30,032,258) | | |
| Cash Flows from Operating Activities: | | | | | | | |
| Net loss | | | | $ | (8,167,283) | | |
| Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | |
| Change in fair value of warrant liability | | | | | 4,507,737 | | |
| Interest earned on marketable securities held in Trust Account | | | | | (45,303) | | |
| Changes in operating assets and liabilities: | | | | | | | |
| Prepaid expenses | | | | | 192,898 | | |
| Accrued expenses | | | | | 2,754,418 | | |
| Net cash used in operating activities | | | | | (757,533) | | |
| Cash Flows from Financing Activities: | | | | | | | |
| Proceeds from promissory note – related party | | | | | 100,000 | | |
| Net cash provided by financing activities | | | | | 100,000 | | |
| Net Change in Cash | | | | | (657,533) | | |
| Cash – Beginning | | | | | 719,926 | | |
| Cash – Ending | | | | $ | 62,393 | | |
| Non-Cash Investing and Financing Activities: | | | | | | | |
| Change in value of Class A ordinary shares subject to possible redemption | | | | $ | 26,864,984 | | |
| | | Three Months Ended March 31, 2021 | | |||
Redeemable Class A Ordinary Shares | | | | | | | |
Numerator: Earnings allocable to Redeemable Class A Ordinary Shares | | | | | | | |
Interest earned on marketable securities held in Trust Account | | | | $ | 36,684 | | |
Net income allocable to shares subject to possible redemption | | | | $ | 36,684 | | |
Denominator: Weighted Average Redeemable Class A Ordinary Shares | | | | | | | |
Basic and diluted weighted average shares outstanding | | | | | 23,040,654 | | |
Basic and diluted net income per share | | | | $ | 0.00 | | |
Non-Redeemable Class A and Class B Ordinary Shares | | | | | | | |
Numerator: Net Loss minus Net Earnings | | | | | | | |
Net loss | | | | $ | (8,167,283) | | |
Net loss allocable to Redeemable Class A Ordinary Shares | | | | | (36,684) | | |
Non-Redeemable Net Loss | | | | | (8,203,967) | | |
Denominator: Weighted Average Non-Redeemable Class A and Class B Ordinary Shares | | | | | | | |
Basic and diluted weighted average shares outstanding | | | | | 6,927,636 | | |
Basic and diluted net loss per share | | | | $ | 1.18 | | |
Description | | | Level | | | March 31, 2021 | | | December 31, 2020 | | |||||||||
Assets: | | | | | | | | | | | | | | | | | | | |
Marketable securities held in Trust Account | | | | | 1 | | | | | $ | 239,840,428 | | | | | $ | 239,795,125 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | |
Warrant Liability – Public Warrants | | | | | 1 | | | | | | 11,347,992 | | | | | | 8,471,037 | | |
Warrant Liability – Private Placement Warrants | | | | | 3 | | | | | | 6,432,529 | | | | | | 4,801,747 | | |
Input | | | March 31, 2021 | | | December 31, 2020 | | ||||||
Risk-free interest rate | | | | | 1.01% | | | | | | 0.43% | | |
Expected term (years) | | | | | 5.42 | | | | | | 5.49 | | |
Expected volatility | | | | | 25.0% | | | | | | 20.0% | | |
Exercise price | | | | $ | 11.50 | | | | | $ | 11.50 | | |
Fair value of Units | | | | $ | 10.01 | | | | | $ | 9.97 | | |
Probability of Acquisition | | | | | 95% | | | | | | 85% | | |
| | | Private Placement | | | Public | | | Warrant Liabilities | | |||||||||
Fair value as of January 1, 2021 | | | | $ | 4,801,747 | | | | | $ | 8,471,037 | | | | | $ | 13,272,784 | | |
Change in valuation inputs or other assumptions | | | | | 1,630,782 | | | | | | 2,876,955 | | | | | | 4,507,737 | | |
Fair value as of March 31, 2021 | | | | $ | 6,432,529 | | | | | $ | 11,347,992 | | | | | $ | 17,780,521 | | |
| ASSETS | | | | | | | |
| Current Assets | | | | | | | |
| Cash | | | | $ | 719,926 | | |
| Prepaid expenses | | | | | 608,945 | | |
| Total Current Assets | | | | | 1,328,871 | | |
| Cash and marketable securities held in Trust Account | | | | | 239,795,125 | | |
| Total Assets | | | | $ | 241,123,996 | | |
| LIABILITIES AND SHAREHOLDERS’ EQUITY | | | | | | | |
| Current Liabilities | | | | | | | |
| Accrued expenses | | | | $ | 1,112,155 | | |
| Accrued offering costs | | | | | 372,483 | | |
| Total Current Liabilities | | | | | 1,484,638 | | |
| Warrant liability | | | | | 13,272,784 | | |
| Deferred underwriting fee payable | | | | | 8,391,121 | | |
| Total Liabilities | | | | | 23,148,543 | | |
| Commitments | | | | | | | |
| Class A ordinary shares subject to possible redemption, 21,293,210 shares at redemption value | | | | | 212,975,444 | | |
| Shareholders’ Equity | | | | | | | |
| Preference shares, $0.0001 par value; 5,000,000 shares authorized; none issued and outstanding | | | | | — | | |
| Class A ordinary shares, $0.0001 par value; 500,000,000 shares authorized; 2,681,422 shares issued and outstanding (excluding 21,293,210 shares subject to possible redemption) | | | | | 268 | | |
| Class B ordinary shares, $0.0001 par value; 50,000,000 shares authorized; 5,993,658 shares issued and outstanding | | | | | 599 | | |
| Additional paid-in capital | | | | | 6,657,917 | | |
| Accumulated deficit | | | | | (1,658,775) | | |
| Total Shareholders’ Equity | | | | | 5,000,009 | | |
| Total Liabilities and Shareholders’ Equity | | | | $ | 241,123,996 | | |
| Formation and operational costs | | | | $ | 2,114,129 | | |
| Loss from operations | | | | | (2,114,129) | | |
| Other income: | | | | | | | |
| Interest earned on marketable securities held in Trust Account | | | | | 49,590 | | |
| Change in fair value of warrant liability | | | | | 406,549 | | |
| Unrealized loss on marketable securities held in Trust Account | | | | | (785) | | |
| Other income, net | | | | | 455,354 | | |
| Net loss | | | | $ | (1,658,775) | | |
| Basic and diluted weighted average shares outstanding, Redeemable Class A Common Stock | | | | | 21,396,989 | | |
| Basic and diluted net loss per share, Redeemable Class A Common Stock | | | | $ | 0.00 | | |
| Basic and diluted weighted average shares outstanding, Non-Redeemable Class A and Class B Common Stock | | | | | 7,230,225 | | |
| Basic and diluted net loss per share, Non-Redeemable Class A and Class B Common Stock | | | | $ | (0.24) | | |
| | | Class A Ordinary Shares | | | Class B Ordinary Shares | | | Additional Paid-in Capital | | | Accumulated Deficit | | | Total Shareholders’ Equity | | |||||||||||||||||||||||||||
| | | Shares | | | Amount | | | Shares | | | Amount | | ||||||||||||||||||||||||||||||
Balance – July 7, 2020 (inception) | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Issuance of Class B ordinary shares to Sponsor | | | | | — | | | | | | — | | | | | | 6,468,750 | | | | | | 647 | | | | | | 24,353 | | | | | | — | | | | | | 25,000 | | |
Sale of 23,974,632 Units, net of underwriting discounts and offering costs | | | | | 23,974,632 | | | | | | 2,397 | | | | | | — | | | | | | — | | | | | | 218,048,528 | | | | | | — | | | | | | 218,050,925 | | |
Excess of purchase price paid over fair value of private placement warrants | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,558,303 | | | | | | | | | | | | 1,558,303 | | |
Forfeiture of Founder Shares | | | | | — | | | | | | — | | | | | | (475,092) | | | | | | (48) | | | | | | 48 | | | | | | — | | | | | | — | | |
Class A ordinary shares subject to possible redemption | | | | | (21,293,210) | | | | | | (2,129) | | | | | | — | | | | | | — | | | | | | (212,973,315) | | | | | | — | | | | | | (212,975,444) | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,658,775) | | | | | | (1,658,775) | | |
Balance – December 31, 2020 | | | | | 2,681,422 | | | | | $ | 268 | | | | | | 5,993,658 | | | | | $ | 599 | | | | | $ | 6,657,917 | | | | | $ | (1,658,775) | | | | | $ | 5,000,009 | | |
| Cash Flows from Operating Activities: | | | | | | | |
| Net loss | | | | $ | (1,658,775) | | |
| Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | |
| Payment of formation costs through issuance of Class B ordinary shares | | | | | 15,092 | | |
| Interest earned on marketable securities held in Trust Account | | | | | (49,590) | | |
| Change in fair value of warrant liability | | | | | (406,549) | | |
| Allocation of initial public offering costs to warrant liability | | | | | 510,982 | | |
| Unrealized loss on marketable securities held in Trust Account | | | | | 785 | | |
| Changes in operating assets and liabilities: | | | | | | | |
| Prepaid expenses | | | | | (608,945) | | |
| Accrued expenses | | | | | 1,112,155 | | |
| Net cash used in operating activities | | | | | (1,084,845) | | |
| Cash Flows from Investing Activities: | | | | | | | |
| Investment of cash in Trust Account | | | | | (239,746,320) | | |
| Net cash used in investing activities | | | | | (239,746,320) | | |
| Cash Flows from Financing Activities: | | | | | | | |
| Proceeds from sale of Units, net of underwriting discounts paid | | | | | 234,951,394 | | |
| Proceeds from sale of Private Placement Warrants | | | | | 6,794,926 | | |
| Proceeds from promissory note – related party | | | | | 100,349 | | |
| Repayment of promissory note – related party | | | | | (100,349) | | |
| Payment of offering costs | | | | | (195,229) | | |
| Net cash provided by financing activities | | | | | 241,551,091 | | |
| Net Change in Cash | | | | | 719,926 | | |
| Cash – Beginning | | | | | — | | |
| Cash – Ending | | | | $ | 719,926 | | |
| Non-Cash Investing and Financing Activities: | | | | | | | |
| Initial classification of Class A ordinary shares subject to possible redemption | | | | $ | 215,057,051 | | |
| Change in value of Class A ordinary shares subject to possible redemption | | | | $ | (2,081,607) | | |
| Initial classification of warrant liability | | | | $ | 13,679,333 | | |
| Deferred underwriting fee payable | | | | $ | 8,391,121 | | |
| Offering costs paid directly by Sponsor from proceeds from issuance of Class B ordinary shares | | | | $ | 9,908 | | |
| Offering costs included in accrued offering costs | | | | $ | 372,483 | | |
| | | As Previously Reported | | | Adjustments | | | As Restated | | |||||||||
Balance sheet as of September 25, 2020 (audited) | | | | | | | | | | | | | | | | | | | |
Warrant Liability | | | | $ | — | | | | | $ | 13,679,333 | | | | | $ | 13,679,333 | | |
Ordinary Shares Subject to Possible Redemption | | | | | 213,557,280 | | | | | | (13,679,333) | | | | | | 199,877,947 | | |
Class A Ordinary Shares | | | | | 114 | | | | | | 137 | | | | | | 251 | | |
Additional Paid-in Capital | | | | | 5,014,340 | | | | | | 510,845 | | | | | | 5,525,185 | | |
Accumulated Deficit | | | | | (15,092) | | | | | | (510,982) | | | | | | (526,074) | | |
Balance sheet as of September 30, 2020 (unaudited) | | | | | | | | | | | | | | | | | | | |
Warrant Liability | | | | $ | — | | | | | $ | 13,277,000 | | | | | $ | 13,277,000 | | |
Ordinary Shares Subject to Possible Redemption | | | | | 213,530,925 | | | | | | (13,277,000) | | | | | | 200,253,925 | | |
Class A Ordinary Shares | | | | | 114 | | | | | | 133 | | | | | | 247 | | |
Additional Paid-in Capital | | | | | 5,040,694 | | | | | | 108,515 | | | | | | 5,149,209 | | |
Accumulated Deficit | | | | | (41,447) | | | | | | (108,648) | | | | | | (150,095) | | |
Balance sheet as of December 31, 2020 (audited) | | | | | | | | | | | | | | | | | | | |
Warrant Liability | | | | $ | — | | | | | $ | 13,272,784 | | | | | $ | 13,272,784 | | |
Ordinary Shares Subject to Possible Redemption | | | | | 226,248,228 | | | | | | (13,272,784) | | | | | | (212,975,444) | | |
Class A Ordinary Shares | | | | | 135 | | | | | | 133 | | | | | | 268 | | |
Additional Paid-in Capital | | | | | 6,553,617 | | | | | | 104,299 | | | | | | 6,657,916 | | |
Accumulated Deficit | | | | | (1,554,342) | | | | | | (104,432) | | | | | | (1,658,774) | | |
Period from July 7, 2020 (inception) to September 30, 2020 (unaudited) | | | | | | | | | | | | | | | | | | | |
Change in fair value of warrant liability | | | | $ | — | | | | | $ | 402,333 | | | | | $ | 402,333 | | |
Formation and Operational cost | | | | | 15,092 | | | | | | 510,982 | | | | | | 526,074 | | |
Net loss | | | | | (41,447) | | | | | | (108,648) | | | | | | (150,095) | | |
Weighted average shares outstanding of Class A redeemable ordinary shares | | | | | | | | | | | 19,987,795 | | | | | | 19,987,795 | | |
Weighted average shares outstanding of Class B non-redeemable ordinary shares | | | | | 5,698,351 | | | | | | 87,688 | | | | | | 5,786,039 | | |
Basic and diluted net loss per share, Class B | | | | | (0.01) | | | | | | (0.02) | | | | | | (0.03) | | |
Period from July 7, 2020 (inception) to December 31, 2020 (audited) | | | | | | | | | | | | | | | | | | | |
Change in fair value of warrant liability | | | | $ | — | | | | | $ | 406,549 | | | | | $ | 406,549 | | |
Formation and Operational cost | | | | | 1,603,147 | | | | | | 510,982 | | | | | | 2,114,129 | | |
Net loss | | | | | (1,554,342) | | | | | | (104,432) | | | | | | (1,658,774) | | |
Weighted average shares outstanding of Class A redeemable ordinary shares | | | | | 22,676,053 | | | | | | (1,279,064) | | | | | | 21,396,989 | | |
| | | As Previously Reported | | | Adjustments | | | As Restated | | |||||||||
Weighted average shares outstanding of Class B non-redeemable ordinary shares | | | | | 6,500,406 | | | | | | 729,819 | | | | | | 7,230,225 | | |
Basic and diluted net loss per share, Class B | | | | | (0.25) | | | | | | (0.01) | | | | | | (0.26) | | |
Cash Flow Statement for the Period from July 7, 2020 (inception) to September 30, 2020 (unaudited) | | | | | | | | | | | | | | | | | | | |
Net loss | | | | | (41,447) | | | | | | (108,648) | | | | | | (150,095) | | |
Allocation of initial public offering costs to warrant liability | | | | | — | | | | | | 510,982 | | | | | | 510,982 | | |
Change in fair value of warrant liability | | | | | — | | | | | | 402,333 | | | | | | 402,333 | | |
Initial classification of warrant liability | | | | | — | | | | | | 13,679,333 | | | | | | 13,679,333 | | |
Initial classification of common stock subject to possible redemption | | | | | 213,557,280 | | | | | | (13,679,333) | | | | | | 199,877,947 | | |
Change in value of common stock subject to possible redemption | | | | | (26,355) | | | | | | 402,333 | | | | | | 375,978 | | |
Cash Flow Statement for the Period from July 7, 2020 (inception) to December 31, 2020 (audited) | | | | | | | | | | | | | | | | | | | |
Net loss | | | | $ | (1,554,342) | | | | | $ | (104,432) | | | | | $ | (1,658,774) | | |
Change in fair value of warrant liability | | | | | — | | | | | | 406,549 | | | | | | 406,549 | | |
Initial classification of warrant liability | | | | | — | | | | | | 13,679,333 | | | | | | 13,679,333 | | |
Initial classification of common stock subject to possible redemption | | | | | 227,787,480 | | | | | | (13,679,333) | | | | | | 214,108,147 | | |
Change in value of common stock subject to possible redemption | | | | | (1,539,252) | | | | | | 406,549 | | | | | | (1,132,703) | | |
| | | For the Period from July 7, 2020 (Inception) through December 31, 2020 | | |||
Redeemable Class A Common Stock | | | | | | | |
Numerator: Earnings allocable to Redeemable Class A Common Stock | | | | | | | |
Interest earned on marketable securities held in Trust Account | | | | $ | 43,349 | | |
Net income allocable to shares subject to possible redemption | | | | $ | 43,349 | | |
Denominator: Weighted Average Redeemable Class A Common Stock | | | | | | | |
Basic and diluted weighted average shares outstanding | | | | | 21,396,989 | | |
Basic and diluted net income per share | | | | $ | 0.00 | | |
Non-Redeemable Class A and Class B Common Stock | | | | | | | |
Numerator: Net Loss minus Net Earnings | | | | | | | |
Net loss | | | | $ | (1,658,775) | | |
Net loss allocable to Redeemable Class A Common Stock | | | | | (43,349) | | |
Non-Redeemable Net Loss | | | | $ | (1,702,124) | | |
Denominator: Weighted Average Non-Redeemable Class A and Class B Common Stock | | | | | | | |
Basic and diluted weighted average shares outstanding | | | | | 7,230,225 | | |
Basic and diluted net loss per share | | | | $ | (0.24) | | |
Description | | | Level | | | December 31, 2020 | | ||||||
Assets: | | | | | | | | | | | | | |
Marketable securities held in Trust Account | | | | | 1 | | | | | $ | 239,795,125 | | |
Liabilities: | | | | | | | | | | | | | |
Warrant Liability – Public Warrants | | | | | 1 | | | | | $ | 8,471,037 | | |
Warrant Liability – Private Placement Warrants | | | | | 3 | | | | | $ | 4,801,747 | | |
Input | | | September 25, 2020 (Initial Measurement) | | | September 30, 2020 | | | December 31, 2020 | | |||||||||
Risk-free interest rate | | | | | 0.4% | | | | | | 0.4% | | | | | | 0.4% | | |
Expected term (years) | | | | | 1 | | | | | | 1 | | | | | | 1 | | |
Expected volatility | | | | | 20.0% | | | | | | 20.0% | | | | | | 20.0% | | |
Exercise price | | | | $ | 11.50 | | | | | $ | 11.50 | | | | | $ | 11.50 | | |
Fair value of Units | | | | $ | 10.60 | | | | | $ | 10.60 | | | | | $ | 10.60 | | |
| | | Private Placement | | | Public | | | Warrant Liabilities | | |||||||||
Fair value as of July 7, 2020 | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Initial measurement on September 25, 2020 | | | | | 5,009,333 | | | | | | 8,670,000 | | | | | | 13,679,333 | | |
Change in valuation inputs or other assumptions | | | | | (207,586) | | | | | | (198,963) | | | | | | (406,549) | | |
Fair value as of December 31, 2020 | | | | $ | 4,801,747 | | | | | $ | 8,471,037 | | | | | $ | 13,272,784 | | |
(in thousands, except share data) | | | March 31, 2021 | | | December 31, 2020 | | ||||||
ASSETS | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 215,027 | | | | | $ | 312,799 | | |
Accounts receivable, net | | | | | 55,111 | | | | | | 50,397 | | |
Other receivables | | | | | 14,283 | | | | | | 8,205 | | |
Parts and supplies inventories, net | | | | | 7,239 | | | | | | 5,320 | | |
Deferred offering costs | | | | | 4,147 | | | | | | — | | |
Prepaid expenses and other | | | | | 24,616 | | | | | | 18,801 | | |
Total current assets | | | | | 320,423 | | | | | | 395,522 | | |
Property and equipment, net | | | | | 319,715 | | | | | | 323,090 | | |
Operating lease right-of-use assets | | | | | 100,300 | | | | | | 64,479 | | |
Goodwill | | | | | 432,065 | | | | | | 400,160 | | |
Intangible assets, net | | | | | 161,060 | | | | | | 163,710 | | |
Restricted cash | | | | | 15,262 | | | | | | 12,077 | | |
Employee loans receivable, net | | | | | — | | | | | | 102 | | |
Other non-current assets | | | | | 827 | | | | | | 849 | | |
Total assets | | | | $ | 1,349,652 | | | | | $ | 1,359,989 | | |
LIABILITIES AND MEMBERS’ EQUITY | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Current maturities of long-term debt | | | | $ | 65,336 | | | | | $ | 62,678 | | |
Accounts payable | | | | | 44,168 | | | | | | 20,920 | | |
Accrued expenses | | | | | 76,296 | | | | | | 71,381 | | |
Deferred revenue, current | | | | | 588,978 | | | | | | 651,096 | | |
Operating lease liabilities, current | | | | | 27,856 | | | | | | 15,858 | | |
Intangible liabilities, current | | | | | 2,000 | | | | | | 2,000 | | |
Other current liabilities | | | | | 15,955 | | | | | | 15,980 | | |
Total current liabilities | | | | | 820,589 | | | | | | 839,913 | | |
Long-term debt | | | | | 136,804 | | | | | | 148,411 | | |
Deferred revenue, non-current | | | | | 1,961 | | | | | | 1,982 | | |
Operating lease liabilities, non-current | | | | | 77,993 | | | | | | 56,358 | | |
Intangible liabilities, non-current | | | | | 15,583 | | | | | | 16,083 | | |
Other non-current liabilities | | | | | 3,522 | | | | | | 3,415 | | |
Total liabilities | | | | | 1,056,452 | | | | | | 1,066,162 | | |
Commitments and contingencies (Note 10) | | | | | | | | | | | | | |
Members’ equity: | | | | | | | | | | | | | |
Class A preferred interests (73,723,250 interests issued and outstanding as of 2021 and 2020) | | | | | — | | | | | | — | | |
Class B preferred interests (34,023,527 interests issued and outstanding as of 2021 and 2020) | | | | | — | | | | | | — | | |
Class C preferred interests (37,642,050 interests issued and outstanding as of 2021 and 2020) | | | | | — | | | | | | — | | |
Class D preferred interests (36,909,359 interests issued and outstanding as of 2021 and 2020) | | | | | — | | | | | | — | | |
Class E preferred interests (112,949,305 interests issued and outstanding as of 2021 and 2020) | | | | | 369,354 | | | | | | 401,567 | | |
Common interests (71,882,729 and 63,262,039 interests issued and outstanding as of 2021 and 2020) | | | | | 39,131 | | | | | | 8,959 | | |
Common restricted interests | | | | | — | | | | | | — | | |
Common profits interests | | | | | 9,211 | | | | | | 8,957 | | |
Common stock options | | | | | 5,635 | | | | | | 4,475 | | |
Accumulated deficit | | | | | (130,131) | | | | | | (130,131) | | |
Total members’ equity | | | | | 293,200 | | | | | | 293,827 | | |
Total liabilities and members’ equity | | | | $ | 1,349,652 | | | | | $ | 1,359,989 | | |
| | | Three Months Ended March 31, | | |||||||||
(in thousands) | | | 2021 | | | 2020 | | ||||||
Revenue | | | | $ | 261,657 | | | | | $ | 156,096 | | |
Costs and expenses: | | | | | | | | | | | | | |
Cost of revenue | | | | | 234,508 | | | | | | 147,958 | | |
Technology and development | | | | | 7,024 | | | | | | 4,852 | | |
Sales and marketing | | | | | 15,794 | | | | | | 13,651 | | |
General and administrative | | | | | 18,168 | | | | | | 13,921 | | |
Depreciation and amortization | | | | | 13,831 | | | | | | 14,194 | | |
Total costs and expenses | | | | | 289,325 | | | | | | 194,576 | | |
Loss from operations | | | | | (27,668) | | | | | | (38,480) | | |
Other (expense) income: | | | | | | | | | | | | | |
Interest income | | | | | 12 | | | | | | 417 | | |
Interest expense | | | | | (4,557) | | | | | | (6,411) | | |
Total other expense | | | | | (4,545) | | | | | | (5,994) | | |
Net loss | | | | $ | (32,213) | | | | | $ | (44,474) | | |
(in thousands) | | | Class A preferred interests | | | Class B preferred interests | | | Class C preferred interests | | | Class D preferred interests | | | Class E preferred interests | | | Common interests | | | Common restricted interests | | | Common profits interests | | | Common stock options | | | Accumulated deficit | | | Total | | |||||||||||||||||||||||||||||||||
Balance as of December 31, 2020 | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 401,567 | | | | | $ | 8,959 | | | | | $ | — | | | | | $ | 8,957 | | | | | $ | 4,475 | | | | | $ | (130,131) | | | | | $ | 293,827 | | |
Consideration issued for business combination | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 30,172 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 30,172 | | |
Equity-based compensation | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 254 | | | | | | 1,160 | | | | | | — | | | | | | 1,414 | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (32,213) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (32,213) | | |
Balance as of March 31, 2021 | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 369,354 | | | | | $ | 39,131 | | | | | $ | — | | | | | $ | 9,211 | | | | | $ | 5,635 | | | | | $ | (130,131) | | | | | $ | 293,200 | | |
(in thousands) | | | Class A preferred interests | | | Class B preferred interests | | | Class C preferred interests | | | Class D preferred interests | | | Class E preferred interests | | | Common interests | | | Common restricted interests | | | Common profits interests | | | Common stock options | | | Accumulated deficit | | | Total | | |||||||||||||||||||||||||||||||||
Balance as of December 31, 2019 | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 59,965 | | | | | $ | — | | | | | $ | 3,822 | | | | | $ | — | | | | | $ | 7,841 | | | | | $ | 2,249 | | | | | $ | (130,131) | | | | | $ | (56,254) | | |
Consideration issued for business combinations | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 427,007 | | | | | | 5,137 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 432,144 | | |
Equity-based compensation | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 149 | | | | | | 435 | | | | | | — | | | | | | 584 | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | (44,474) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (44,474) | | |
Balance as of March 31, 2020 | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 15,491 | | | | | $ | 427,007 | | | | | $ | 8,959 | | | | | $ | — | | | | | $ | 7,990 | | | | | $ | 2,684 | | | | | $ | (130,131) | | | | | $ | 332,000 | | |
| | | Three Months Ended March 31, | | |||||||||
(in thousands) | | | 2021 | | | 2020 | | ||||||
OPERATING ACTIVITIES: | | | | | | | | | | | | | |
Net loss | | | | $ | (32,213) | | | | | $ | (44,474) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Depreciation and amortization | | | | | 13,831 | | | | | | 14,194 | | |
Amortization of deferred financing costs and debt discount | | | | | 334 | | | | | | 448 | | |
Equity-based compensation | | | | | 1,414 | | | | | | 584 | | |
Provision for expected credit losses | | | | | 275 | | | | | | (93) | | |
Changes in operating assets and liabilities, net of effects from acquisitions: | | | | | | | | | | | | | |
Accounts receivable | | | | | 5,364 | | | | | | 19,945 | | |
Other receivables | | | | | (6,078) | | | | | | 7,208 | | |
Parts and supplies inventories | | | | | (1,247) | | | | | | 947 | | |
Prepaid expenses and other | | | | | (2,183) | | | | | | (357) | | |
Other non-current assets | | | | | 22 | | | | | | 654 | | |
Operating lease liabilities, net | | | | | (302) | | | | | | (433) | | |
Accounts payable | | | | | 13,679 | | | | | | (17,231) | | |
Accrued expenses | | | | | (11,980) | | | | | | (19,792) | | |
Other current liabilities | | | | | (24) | | | | | | (600) | | |
Other non-current liabilities | | | | | 107 | | | | | | 30 | | |
Deferred revenue | | | | | (65,719) | | | | | | (8,517) | | |
Net cash used in operating activities | | | | | (84,720) | | | | | | (47,487) | | |
INVESTING ACTIVITIES: | | | | | | | | | | | | | |
Purchases of property and equipment | | | | | (2,273) | | | | | | (2,407) | | |
Acquisition of businesses, net of cash acquired | | | | | 7,844 | | | | | | 98,142 | | |
Capitalized software development costs | | | | | (2,652) | | | | | | (1,505) | | |
Net cash provided by investing activities | | | | | 2,919 | | | | | | 94,230 | | |
FINANCING ACTIVITIES: | | | | | | | | | | | | | |
Proceeds from long-term debt | | | | | — | | | | | | 755 | | |
Repayments of long-term debt | | | | | (12,445) | | | | | | (10,002) | | |
Payments of deferred offering costs | | | | | (443) | | | | | | — | | |
Repayment (issuance) of loans to employees | | | | | 102 | | | | | | (22) | | |
Net cash used in financing activities | | | | | (12,786) | | | | | | (9,269) | | |
NET INCREASE (DECREASE) IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH | | | | | (94,587) | | | | | | 37,474 | | |
CASH, CASH EQUIVALENTS AND RESTRICTED CASH BEGINNING OF PERIOD | | | | | 324,876 | | | | | | 96,440 | | |
CASH, CASH EQUIVALENTS AND RESTRICTED CASH END OF PERIOD | | | | $ | 230,289 | | | | | $ | 133,914 | | |
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES: | | | | | | | | | | | | | |
Non-cash consideration issued for business acquisition of Delta Private Jets LLC | | | | | — | | | | | $ | 427,007 | | |
Non-cash consideration issued for business acquisition of Gama Aviation LLC | | | | | — | | | | | $ | 32,638 | | |
Non-cash consideration issued for business acquisition of Mountain Aviation, LLC | | | | $ | 30,172 | | | | | | — | | |
| | | March 31, 2021 | | | December 31, 2020 | | ||||||
Aircraft | | | | $ | 474,484 | | | | | $ | 473,509 | | |
Software development costs | | | | | 25,106 | | | | | | 22,414 | | |
Leasehold improvements | | | | | 10,393 | | | | | | 9,560 | | |
Computer equipment | | | | | 1,870 | | | | | | 1,846 | | |
Buildings and improvements | | | | | 1,424 | | | | | | 1,424 | | |
Furniture and fixtures | | | | | 1,767 | | | | | | 1,321 | | |
Tooling | | | | | 1,691 | | | | | | 1,296 | | |
Vehicles | | | | | 800 | | | | | | 597 | | |
| | | | | 517,535 | | | | | | 511,967 | | |
Less: Accumulated depreciation and amortization | | | | | (197,820) | | | | | | (188,877) | | |
Total | | | | $ | 319,715 | | | | | $ | 323,090 | | |
| | | Three Months Ended March 31, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
Services transferred at a point in time: | | | | | | | | | | | | | |
Flights, net of discounts and fees | | | | $ | 190,474 | | | | | $ | 119,636 | | |
Aircraft management | | | | | 48,423 | | | | | | 19,784 | | |
Other | | | | | 4,289 | | | | | | 1,654 | | |
Services transferred over time: | | | | | | | | | | | | | |
Memberships | | | | $ | 14,974 | | | | | $ | 13,319 | | |
Aircraft management | | | | | 2,457 | | | | | | 1,004 | | |
Other | | | | | 1,040 | | | | | | 699 | | |
Total | | | | $ | 261,657 | | | | | $ | 156,096 | | |
| | | March 31, 2021 | | | December 31, 2020 | | ||||||
Flights – Prepaid Blocks and jet cards | | | | $ | 548,110 | | | | | $ | 609,490 | | |
Memberships – annual dues | | | | | 31,233 | | | | | | 32,016 | | |
Memberships – initiation fees | | | | | 3,962 | | | | | | 3,870 | | |
Flights – credits | | | ��� | | 7,066 | | | | | | 7,291 | | |
Other | | | | | 568 | | | | | | 411 | | |
Deferred revenue, total | | | | | 590,939 | | | | | | 653,078 | | |
Less: Deferred revenue, current | | | | | (588,978) | | | | | | (651,096) | | |
Deferred revenue, non-current | | | | $ | 1,961 | | | | | $ | 1,982 | | |
| | | March 31, 2021 | | |||
Deferred revenue – beginning balance | | | | $ | 653,078 | | |
Amounts deferred during the period | | | | | 145,544 | | |
Revenue recognized from amounts included in the deferred revenue beginning balance | | | | | (141,220) | | |
Revenue from current period sales | | | | | (66,463) | | |
Deferred revenue – ending balance | | | | $ | 590,939 | | |
| Current assets | | | | $ | 32,502 | | |
| Property and equipment | | | | | 741 | | |
| Intangible assets | | | | | 2,640 | | |
| Goodwill | | | | | 31,905 | | |
| Other assets | | | | | 40,093 | | |
| Total assets acquired | | | | | 107,881 | | |
| Total liabilities assumed | | | | | (67,709) | | |
| Net assets acquired | | | | $ | 40,172 | | |
| | | Amount (In thousands) | | | Weighted- Average Amortization Period (Years) | | ||||||
Customer relationships | | | | $ | 2,200 | | | | | | 12.0 | | |
Trade name | | | | | 330 | | | | | | 1.0 | | |
Non-competition agreement | | | | | 110 | | | | | | 1.0 | | |
Total acquired intangible assets | | | | $ | 2,640 | | | | | | 10.2 | | |
| | | Three Months Ended March 31, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
| | | (in thousands) | | |||||||||
Net revenue | | | | $ | 263,772 | | | | | $ | 227,660 | | |
Loss from operations | | | | | (31,128) | | | | | | (37,556) | | |
| Balance as of December 31, 2020 | | | | $ | 400,160 | | |
| Acquisition of Mountain Aviation | | | | | 31,905 | | |
| Balance as of March 31, 2021 | | | | $ | 432,065 | | |
| | | March 31, 2021 | | |||||||||||||||
| | | Gross Carrying Value | | | Accumulated Amortization | | | Net Carrying Value | | |||||||||
Status | | | | $ | 80,000 | | | | | $ | 9,644 | | | | | $ | 70,356 | | |
Customer relationships | | | | | 72,200 | | | | | | 8,417 | | | | | | 63,783 | | |
Non-competition agreement | | | | | 210 | | | | | | 126 | | | | | | 84 | | |
Trade name | | | | | 14,230 | | | | | | 3,233 | | | | | | 10,997 | | |
Developed technology | | | | | 19,545 | | | | | | 4,264 | | | | | | 15,281 | | |
Leasehold interest – favorable | | | | | 600 | | | | | | 41 | | | | | | 559 | | |
Total | | | | $ | 186,785 | | | | | $ | 25,725 | | | | | $ | 161,060 | | |
| | | December 31, 2020 | | |||||||||||||||
| | | Gross Carrying Value | | | Accumulated Amortization | | | Net Carrying Value | | |||||||||
Status | | | | $ | 80,000 | | | | | $ | 7,645 | | | | | $ | 72,355 | | |
Customer relationships | | | | | 70,000 | | | | | | 6,609 | | | | | | 63,391 | | |
Non-competition agreement | | | | | 100 | | | | | | 100 | | | | | | — | | |
Trade name | | | | | 13,900 | | | | | | 2,487 | | | | | | 11,413 | | |
Developed technology | | | | | 19,545 | | | | | | 3,559 | | | | | | 15,986 | | |
Leasehold interest – favorable | | | | | 600 | | | | | | 35 | | | | | | 565 | | |
Total | | | | $ | 184,145 | | | | | $ | 20,435 | | | | | $ | 163,710 | | |
| | | March 31, 2021 | | |||||||||||||||
| | | Gross Carrying Value | | | Accumulated Amortization | | | Net Carrying Value | | |||||||||
Intangible liabilities | | | | $ | 20,000 | | | | | $ | 2,417 | | | | | $ | 17,583 | | |
| | | December 31, 2020 | | |||||||||||||||
| | | Gross Carrying Value | | | Accumulated Amortization | | | Net Carrying Value | | |||||||||
Intangible liabilities | | | | $ | 20,000 | | | | | $ | 1,917 | | | | | $ | 18,083 | | |
Year ending December 31, | | | Intangible Assets | | | Intangible Liabilities | | ||||||
2021 | | | | $ | 15,902 | | | | | $ | 1,500 | | |
2022 | | | | | 19,522 | | | | | | 2,000 | | |
2023 | | | | | 19,262 | | | | | | 2,000 | | |
2024 | | | | | 19,098 | | | | | | 2,000 | | |
2025 | | | | | 18,982 | | | | | | 2,000 | | |
Thereafter | | | | | 68,294 | | | | | | 8,083 | | |
| | | | $ | 161,060 | | | | | $ | 17,583 | | |
| | | March 31, 2021 | | | December 31, 2020 | | ||||||
Cash and cash equivalents | | | | $ | 215,027 | | | | | $ | 312,799 | | |
Restricted cash | | | | | 15,262 | | | | | | 12,077 | | |
Total | | | | $ | 230,289 | | | | | $ | 324,876 | | |
| | | March 31, 2021 | | |||||||||||||||||||||
| | | Level 1 | | | Level 2 | | | Level 3 | | | Fair Value | | ||||||||||||
Cash Equivalents: | | | | | | | | | | | | | | | | | | | | | | | | | |
Money market funds | | | | $ | 143,483 | | | | | $ | — | | | | | $ | — | | | | | $ | 143,483 | | |
| | | December 31, 2020 | | |||||||||||||||||||||
| | | Level 1 | | | Level 2 | | | Level 3 | | | Fair Value | | ||||||||||||
Cash Equivalents: | | | | | | | | | | | | | | | | | | | | | | | | | |
Money market funds | | | | $ | 103,472 | | | | | $ | — | | | | | $ | — | | | | | $ | 103,472 | | |
| | | Maturity Dates | | | Interest Rate Per Annum as of March 31, 2021 | | | March 31, 2021 | | | December 31, 2020 | | |||||||||
Amended 1st Credit Facility: | | | | | | | | | | | | | | | | | | | | | | |
A-1 | | | 2020 to 2021 | | | | | 10.91% | | | | | $ | 10,772 | | | | | $ | 11,811 | | |
A-2 | | | 2020 to 2021 | | | | | 10.91% | | | | | | 7,182 | | | | | | 7,874 | | |
A-3 | | | 2021 to 2022 | | | | | 10.91% | | | | | | 26,316 | | | | | | 28,104 | | |
B | | | 2023 to 2024 | | | | | 12.00% | | | | | | 7,521 | | | | | | 8,119 | | |
2nd Credit Facility: | | | | | | | | | | | | | | | | | | | | | | |
A | | | 2023 to 2024 | | | | | 8.00% | | | | | | 53,400 | | | | | | 55,450 | | |
B | | | 2023 to 2024 | | | | | 11.43% | | | | | | 23,820 | | | | | | 24,510 | | |
3rd Credit Facility: | | | | | | | | | | | | | | | | | | | | | | |
A | | | 2024 to 2025 | | | | | 9.50% | | | | | | 51,404 | | | | | | 53,334 | | |
Promissory Notes | | | 2024 | | | | | 5.25% | | | | | | 21,220 | | | | | | 24,879 | | |
CARES Act Paycheck Protection Program Loan | | | 2022 | | | | | 1.00% | | | | | | 3,162 | | | | | | — | | |
| | | | | | | | | | | | | | 204,797 | | | | | | 214,081 | | |
Less: Unamortized debt discount | | | | | | | | | | | | | | (543) | | | | | | (615) | | |
Less: Unamortized deferred financing costs | | | | | | | | | | | | | | (2,114) | | | | | | (2,377) | | |
| | | | | | | | | | | | | | 202,140 | | | | | | 211,089 | | |
Less: Current maturities of long-term debt | | | | | | | | | | | | | | (65,336) | | | | | | (62,678) | | |
Total | | | | | | | | | | | | | $ | 136,804 | | | | | $ | 148,411 | | |
| | | | | | | | | Amortization of | | |||||||||
Year ending December 31, | | | Principal Payments | | | Debt Discounts | | | Deferred Financing Costs | | |||||||||
2021 | | | | $ | 50,232 | | | | | $ | 189 | | | | | $ | 651 | | |
2022 | | | | | 49,879 | | | | | | 185 | | | | | | 703 | | |
2023 | | | | | 68,818 | | | | | | 112 | | | | | | 430 | | |
2024 | | | | | 23,190 | | | | | | 48 | | | | | | 170 | | |
2025 | | | | | 12,678 | | | | | | 9 | | | | | | 160 | | |
Thereafter | | | | | — | | | | | | — | | | | | | — | | |
Total | | | | $ | 204,797 | | | | | $ | 543 | | | | | $ | 2,114 | | |
| | | Three Months Ended March 31, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
Operating lease costs | | | | $ | 7,554 | | | | | $ | 4,061 | | |
Short-term lease costs | | | | | 7,048 | | | | | | 3,675 | | |
Total lease costs | | | | $ | 14,602 | | | | | $ | 7,736 | | |
| | | Three Months Ended March 31, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
Cash paid for amounts included in the measurement of operating lease liabilities: | | | | | | | | | | | | | |
Operating cash flows paid for operating leases | | | | $ | 7,867 | | | | | $ | 4,495 | | |
Right-of-use assets obtained in exchange for operating lease obligations | | | | $ | 40,093 | | | | | $ | 49,677 | | |
| | | March 31, 2021 | | | December 31, 2020 | | ||||||
Weighted-average remaining lease term (in years): | | | | | | | | | | | | | |
Operating leases | | | | | 7.2 | | | | | | 7.5 | | |
Weighted-average discount rate: | | | | | | | | | | | | | |
Operating leases | | | | | 9.5% | | | | | | 9.5% | | |
Year ending December 31, | | | Operating Leases | | |||
2021 | | | | $ | 25,620 | | |
2022 | | | | | 29,784 | | |
2023 | | | | | 24,347 | | |
2024 | | | | | 13,828 | | |
2025 | | | | | 9,938 | | |
Thereafter | | | | | 38,927 | | |
Total lease payments | | | | | 142,444 | | |
Less: Imputed interest | | | | | (36,595) | | |
Total lease obligations | | | | $ | 105,849 | | |
| Class A | | | | | 73,723,250 | | |
| Class B | | | | | 34,023,527 | | |
| Class C | | | | | 37,642,050 | | |
| Class D | | | | | 36,909,359 | | |
| Class E | | | | | 112,949,305 | | |
| | | Number of Profits Interests | | | Weighted- Average Grant Date Fair Value | | ||||||
| | | (in thousands) | | | | | | | | |||
Outstanding profits interests as of January 1, 2021 | | | | | 63,022 | | | | | $ | 0.19 | | |
Granted | | | | | — | | | | | | — | | |
Expired/forfeited | | | | | — | | | | | | — | | |
Outstanding profits interests as of March 31, 2021 | | | | | 63,022 | | | | | $ | 0.19 | | |
| | | Number of Profits Interests | | | Weighted- Average Grant Date Fair Value | | ||||||
| | | (in thousands) | | | | | | | | |||
Non-vested profits interests as of January 1, 2021 | | | | | 27,394 | | | | | $ | 0.13 | | |
Granted | | | | | — | | | | | | — | | |
Vested | | | | | (190) | | | | | | 0.05 | | |
Forfeited | | | | | — | | | | | | — | | |
Non-vested profits interests as of March 31, 2021 | | | | | 27,204 | | | | | $ | 0.13 | | |
| | | Number of Restricted Interests | | | Weighted- Average Grant Date Fair Value | | ||||||
| | | (in thousands) | | | | | | | | |||
Outstanding restricted interests as of January 1, 2021 | | | | | 10,127 | | | | | $ | 1.83 | | |
Granted | | | | | — | | | | | | — | | |
Expired/forfeited | | | | | — | | | | | | — | | |
Outstanding restricted interests as of March 31, 2021 | | | | | 10,127 | | | | | $ | 1.83 | | |
| | | Number of Restricted Interests | | | Weighted- Average Grant Date Fair Value | | ||||||
| | | (in thousands) | | | | | | | | |||
Non-vested restricted interests as of January 1, 2021 | | | | | 10,127 | | | | | $ | 1.83 | | |
Granted | | | | | — | | | | | | — | | |
Vested | | | | | — | | | | | | — | | |
Forfeited | | | | | — | | | | | | — | | |
Non-vested restricted interests as of March 31, 2021 | | | | | 10,127 | | | | | $ | 1.83 | | |
| | | Number of Stock Options | | | Weighted- Average Exercise Price | | | Weighted- Average Grant Date Fair Value | | |||||||||
| | | (in thousands) | | | | | | | | | | | | | | |||
Outstanding stock options as of January 1, 2021 | | | | | 35,324 | | | | | $ | 3.46 | | | | | $ | 0.54 | | |
Granted | | | | | — | | | | | | — | | | | | | — | | |
Exercised | | | | | — | | | | | | — | | | | | | — | | |
Expired/forfeited | | | | | — | | | | | | — | | | | | | — | | |
Outstanding stock options as of March 31, 2021 | | | | | 35,324 | | | | | $ | 3.46 | | | | | $ | 0.54 | | |
Exercisable stock options as of March 31, 2021 | | | | | 15,363 | | | | | $ | 3.31 | | | | | $ | 0.36 | | |
| | | Number of Stock Options | | | Weighted- Average Grant Date Fair Value | | ||||||
| | | (in thousands) | | | | | | | | |||
Non-vested stock options as of January 1, 2021 | | | | | 23,840 | | | | | $ | 0.64 | | |
Granted | | | | | — | | | | | | — | | |
Vested | | | | | (5,990) | | | | | | 0.41 | | |
Forfeited | | | | | — | | | | | | — | | |
Non-vested stock options as of March 31, 2021 | | | | | 17,850 | | | | | $ | 0.72 | | |
| | | Three Months Ended March 31, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
Cost of revenue | | | | $ | 51 | | | | | $ | 59 | | |
Technology and development | | | | | 94 | | | | | | 107 | | |
Sales and marketing | | | | | 236 | | | | | | 276 | | |
General and administrative | | | | | 1,033 | | | | | | 142 | | |
Total equity-based compensation expense | | | | $ | 1,414 | | | | | $ | 584 | | |
| | | 2021 | | | 2020 | | ||||||
Revenue derived from equity investors | | | | $ | 4,849 | | | | | $ | 5,242 | | |
Deferred revenue from equity investors | | | | $ | 12,202 | | | | | $ | 14,132 | | |
Accounts receivable due from equity investors | | | | $ | 3,144 | | | | | $ | 3,881 | | |
| | | December 31, | | |||||||||
(in thousands, except share data) | | | 2020 | | | 2019 | | ||||||
ASSETS | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 312,799 | | | | | $ | 84,046 | | |
Restricted cash, current | | | | | — | | | | | | 299 | | |
Accounts receivable, net | | | | | 50,397 | | | | | | 20,006 | | |
Other receivables | | | | | 8,205 | | | | | | 11,770 | | |
Parts and supplies inventories, net | | | | | 5,320 | | | | | | 918 | | |
Prepaid expenses and other | | | | | 18,801 | | | | | | 11,389 | | |
Total current assets | | | | | 395,522 | | | | | | 128,428 | | |
Property and equipment, net | | | | | 323,090 | | | | | | 344,981 | | |
Operating lease right-of-use assets | | | | | 64,479 | | | | | | 11,181 | | |
Goodwill | | | | | 400,160 | | | | | | 3,732 | | |
Intangible assets, net | | | | | 163,710 | | | | | | 20,135 | | |
Restricted cash, non-current | | | | | 12,077 | | | | | | 12,095 | | |
Employee loans receivable, net | | | | | 102 | | | | | | 5,357 | | |
Other non-current assets | | | | | 849 | | | | | | 1,726 | | |
Total assets | | | | $ | 1,359,989 | | | | | $ | 527,635 | | |
LIABILITIES AND MEMBERS’ EQUITY (DEFICIT) | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Current maturities of long-term debt | | | | $ | 62,678 | | | | | $ | 49,202 | | |
Accounts payable | | | | | 20,920 | | | | | | 27,907 | | |
Accrued expenses | | | | | 71,381 | | | | | | 45,228 | | |
Deferred revenue, current | | | | | 651,096 | | | | | | 252,737 | | |
Operating lease liabilities, current | | | | | 15,858 | | | | | | 8,649 | | |
Intangible liabilities, current | | | | | 2,000 | | | | | | — | | |
Other current liabilities | | | | | 15,980 | | | | | | — | | |
Total current liabilities | | | | | 839,913 | | | | | | 383,723 | | |
Long-term debt | | | | | 148,411 | | | | | | 195,171 | | |
Deferred revenue, non-current | | | | | 1,982 | | | | | | 1,331 | | |
Operating lease liabilities, non-current | | | | | 56,358 | | | | | | 3,433 | | |
Intangible liabilities, non-current | | | | | 16,083 | | | | | | — | | |
Other non-current liabilities | | | | | 3,415 | | | | | | 231 | | |
Total liabilities | | | | | 1,066,162 | | | | | | 583,889 | | |
Commitments and contingencies (Note 11) | | | | | | | | | | | | | |
Members’ equity (deficit): | | | | | | | | | | | | | |
Class A preferred interests (73,723,250 interests issued and outstanding as of 2020 and 2019) | | | | | — | | | | | | — | | |
Class B preferred interests (34,023,527 interests issued and outstanding as of 2020 and 2019) | | | | | — | | | | | | — | | |
Class C preferred interests (37,642,050 interests issued and outstanding as of 2020 and 2019) | | | | | — | | | | | | — | | |
Class D preferred interests (36,909,359 interests issued and outstanding as of 2020 and 2019) | | | | | — | | | | | | 59,965 | | |
Class E preferred interests (112,949,305 and 0 interests issued and outstanding as of 2020 and 2019) | | | | | 401,567 | | | | | | — | | |
Common interests (63,262,039 and 61,537,901 interests issued and outstanding as of 2020 and 2019) | | | | | 8,959 | | | | | | 3,822 | | |
Common restricted interests | | | | | — | | | | | | — | | |
Common profits interests | | | | | 8,957 | | | | | | 7,841 | | |
Common stock options | | | | | 4,475 | | | | | | 2,249 | | |
Accumulated deficit | | | | | (130,131) | | | | | | (130,131) | | |
Total members’ equity (deficit) | | | | | 293,827 | | | | | | (56,254) | | |
Total liabilities and members’ equity (deficit) | | | | $ | 1,359,989 | | | | | $ | 527,635 | | |
| | | Year Ended December 31, | | |||||||||||||||
(in thousands) | | | 2020 | | | 2019 | | | 2018 | | |||||||||
Revenue: | | | | | | | | | | | | | | | | | | | |
Revenue | | | | $ | 694,981 | | | | | $ | 384,912 | | | | | $ | 332,144 | | |
Costs and expenses: | | | | | | | | | | | | | | | | | | | |
Cost of revenue | | | | | 634,775 | | | | | | 340,673 | | | | | | 283,231 | | |
Technology and development | | | | | 21,010 | | | | | | 13,965 | | | | | | 8,203 | | |
Sales and marketing | | | | | 55,124 | | | | | | 40,624 | | | | | | 42,048 | | |
General and administrative | | | | | 64,885 | | | | | | 28,426 | | | | | | 15,917 | | |
Depreciation and amortization | | | | | 58,529 | | | | | | 39,352 | | | | | | 35,226 | | |
CARES Act grant | | | | | (76,376) | | | | | | — | | | | | | — | | |
Total costs and expenses | | | | | 757,947 | | | | | | 463,040 | | | | | | 384,625 | | |
Loss from operations | | | | | (62,966) | | | | | | (78,128) | | | | | | (52,481) | | |
Other (expense) income: | | | | | | | | | | | | | | | | | | | |
Interest income | | | | | 550 | | | | | | 615 | | | | | | 935 | | |
Interest expense | | | | | (22,989) | | | | | | (29,360) | | | | | | (31,691) | | |
Total other expense | | | | | (22,439) | | | | | | (28,745) | | | | | | (30,756) | | |
Net loss | | | | $ | (85,405) | | | | | $ | (106,873) | | | | | $ | (83,237) | | |
(in thousands) | | | Class A preferred interests | | | Class B preferred interests | | | Class C preferred interests | | | Class D preferred interests | | | Class E preferred interests | | | Common interests | | | Common restricted interests | | | Common profits interests | | | Common stock options | | | Accumulated deficit | | | Total | | |||||||||||||||||||||||||||||||||
Balance as of December 31, 2017 | | | | $ | — | | | | | $ | — | | | | | $ | 33,406 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 5,691 | | | | | $ | 228 | | | | | $ | (38,629) | | | | | $ | 696 | | |
Capital contributions, net | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | |
Equity-based compensation | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,243 | | | | | | 1,046 | | | | | | — | | | | | | 2,289 | | |
Net loss | | | | | — | | | | | | — | | | | | | (33,406) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | (49,831) | | | | | | (83,237) | | |
Balance as of December 31, 2018 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,934 | | | | | | 1,274 | | | | | | (88,460) | | | | | | (80,252) | | |
Capital contributions, net | | | | | — | | | | | | — | | | | | | — | | | | | | 125,167 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 125,167 | | |
Consideration issued for asset acquisition | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,822 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,822 | | |
Equity-based compensation | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 907 | | | | | | 975 | | | | | | — | | | | | | 1,882 | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | (65,202) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (41,671) | | | | | | (106,873) | | |
Balance as of December 31, 2019 | | | | | — | | | | | | — | | | | | | — | | | | | | 59,965 | | | | | | — | | | | | | 3,822 | | | | | | — | | | | | | 7,841 | | | | | | 2,249 | | | | | | (130,131) | | | | | | (56,254) | | |
Consideration issued for business combinations | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 427,007 | | | | | | 5,137 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 432,144 | | |
Equity-based compensation | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,116 | | | | | | 2,226 | | | | | | — | | | | | | 3,342 | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | (59,965) | | | | | | (25,440) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (85,405) | | |
Balance as of December 31, 2020 | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | ��� | | | | | $ | 401,567 | | | | | $ | 8,959 | | | | | $ | — | | | | | $ | 8,957 | | | | | $ | 4,475 | | | | | $ | (130,131) | | | | | $ | 293,827 | | |
| | | Year Ended December 31, | | |||||||||||||||
(in thousands) | | | 2020 | | | 2019 | | | 2018 | | |||||||||
OPERATING ACTIVITIES: | | | | | | | | | | | | | | | | | | | |
Net loss | | | | $ | (85,405) | | | | | $ | (106,873) | | | | | $ | (83,237) | | |
Adjustments to reconcile net loss to net cash provided by (used in) operating activities: | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization | | | | | 58,529 | | | | | | 39,352 | | | | | | 35,226 | | |
Amortization of deferred financing costs and debt discount | | | | | 1,612 | | | | | | 1,943 | | | | | | 1,835 | | |
Accretion of investments | | | | | — | | | | | | (38) | | | | | | (41) | | |
Equity-based compensation | | | | | 3,342 | | | | | | 1,882 | | | | | | 2,289 | | |
Provision for expected credit losses | | | | | 7,119 | | | | | | 567 | | | | | | 581 | | |
Changes in operating assets and liabilities, net of effects from acquisitions: | | | | | | | | | | | | | | | | | | | |
Accounts receivable | | | | | 14,506 | | | | | | 1,412 | | | | | | 6,432 | | |
Other receivables | | | | | 6,968 | | | | | | (4,942) | | | | | | 2,802 | | |
Parts and supplies inventories | | | | | (636) | | | | | | (70) | | | | | | — | | |
Prepaid expenses and other | | | | | (418) | | | | | | (3,276) | | | | | | 1,686 | | |
Other non-current assets | | | | | 877 | | | | | | 734 | | | | | | 17 | | |
Operating lease liabilities, net | | | | | 1,094 | | | | | | 961 | | | | | | — | | |
Accounts payable | | | | | (13,868) | | | | | | 6,728 | | | | | | 3,171 | | |
Accrued expenses | | | | | (6,080) | | | | | | 6,375 | | | | | | 1,937 | | |
Other current liabilities | | | | | 15,980 | | | | | | — | | | | | | — | | |
Other non-current liabilities | | | | | 3,415 | | | | | | 231 | | | | | | — | | |
Deferred revenue | | | | | 202,609 | | | | | | 30,134 | | | | | | 24,000 | | |
Net cash provided by (used in) operating activities | | | | | 209,644 | | | | | | (24,879) | | | | | | (3,302) | | |
INVESTING ACTIVITIES: | | | | | | | | | | | | | | | | | | | |
Purchases of property and equipment | | | | | (7,109) | | | | | | (4,146) | | | | | | (8,036) | | |
Acquisition of businesses, net of cash acquired | | | | | 97,104 | | | | | | (28,329) | | | | | | — | | |
Cash paid for asset acquisition | | | | | — | | | | | | (14,422) | | | | | | — | | |
Capitalized software development costs | | | | | (8,415) | | | | | | (3,923) | | | | | | (4,100) | | |
Purchases of investments | | | | | — | | | | | | (2,483) | | | | | | (9,426) | | |
Proceeds from sales and maturities of investments | | | | | — | | | | | | 11,987 | | | | | | — | | |
Net cash provided by (used in) investing activities | | | | | 81,580 | | | | | | (41,316) | | | | | | (21,562) | | |
FINANCING ACTIVITIES: | | | | | | | | | | | | | | | | | | | |
Proceeds from long-term debt | | | | | 755 | | | | | | — | | | | | | — | | |
Repayments of long-term debt | | | | | (63,450) | | | | | | (37,706) | | | | | | (33,139) | | |
Loans to employees | | | | | (93) | | | | | | (78) | | | | | | (91) | | |
Capital contributions – Class D preferred interests | | | | | — | | | | | | 128,167 | | | | | | — | | |
Payments of offering costs | | | | | — | | | | | | (3,000) | | | | | | — | | |
Net cash provided by (used in) financing activities | | | | | (62,788) | | | | | | 87,383 | | | | | | (33,230) | | |
NET INCREASE (DECREASE) IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH | | | | | 228,436 | | | | | | 21,188 | | | | | | (58,094) | | |
CASH, CASH EQUIVALENTS AND RESTRICTED CASH BEGINNING OF PERIOD | | | | | 96,440 | | | | | | 75,252 | | | | | | 133,346 | | |
CASH, CASH EQUIVALENTS AND RESTRICTED CASH END OF PERIOD | | | | $ | 324,876 | | | | | $ | 96,440 | | | | | $ | 75,252 | | |
CASH PAID DURING THE PERIOD FOR: | | | | | | | | | | | | | | | | | | | |
Interest | | | | $ | 21,717 | | | | | $ | 28,369 | | | | | $ | 29,160 | | |
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES: | | | | | | | | | | | | | | | | | | | |
Non-cash consideration issued for business acquisition of Delta Private Jets LLC | | | | | 427,007 | | | | | | — | | | | | | — | | |
Non-cash consideration issued for business acquisition of Gama Aviation LLC | | | | | 32,638 | | | | | | — | | | | | | — | | |
Non-cash consideration issued for asset acquisition of Avianis Systems LLC | | | | | — | | | | | | 3,822 | | | | | | — | | |
| | | December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Aircraft | | | | $ | 473,509 | | | | | $ | 471,972 | | |
Software development costs | | | | | 22,414 | | | | | | 13,491 | | |
Leasehold improvements | | | | | 9,560 | | | | | | 4,359 | | |
Computer equipment | | | | | 1,846 | | | | | | 1,378 | | |
Building and improvements | | | | | 1,424 | | | | | | 1,424 | | |
Furniture and fixtures | | | | | 1,321 | | | | | | 374 | | |
Tooling | | | | | 1,296 | | | | | | — | | |
Vehicles | | | | | 597 | | | | | | 71 | | |
| | | | | 511,967 | | | | | | 493,069 | | |
Less: Accumulated depreciation and amortization | | | | | (188,877) | | | | | | (148,088) | | |
Total | | | | $ | 323,090 | | | | | $ | 344,981 | | |
| | | Year Ended December 31, | | |||||||||||||||
| | | 2020 | | | 2019 | | | 2018 | | |||||||||
Services transferred at a point in time: | | | | | | | | | | | | | | | | | | | |
Flights, net of discounts and fees | | | | $ | 495,419 | | | | | $ | 334,263 | | | | | $ | 284,660 | | |
Recharge and recovery | | | | | 124,881 | | | | | | — | | | | | | — | | |
Ground services – FBO | | | | | 2,162 | | | | | | — | | | | | | — | | |
Other | | | | | 7,230 | | | | | | 4,781 | | | | | | 4,441 | | |
Services transferred over time: | | | | | | | | | | | | | | | | | | | |
Memberships – annual dues | | | | | 47,435 | | | | | | 42,025 | | | | | | 36,743 | | |
Memberships – initiation fees | | | | | 7,187 | | | | | | 3,843 | | | | | | 6,300 | | |
Aircraft management – monthly fee | | | | | 7,848 | | | | | | — | | | | | | — | | |
Ground services – MRO | | | | | 2,819 | | | | | | — | | | | | | — | | |
Total | | | | $ | 694,981 | | | | | $ | 384,912 | | | | | $ | 332,144 | | |
| | | December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Flights – Blocks and jet cards | | | | $ | 609,490 | | | | | $ | 219,839 | | |
Memberships – annual dues | | | | | 32,016 | | | | | | 24,667 | | |
Memberships – initiation fees | | | | | 3,870 | | | | | | 2,715 | | |
Flights – credits | | | | | 7,291 | | | | | | 5,032 | | |
Other | | | | | 411 | | | | | | 1,815 | | |
Deferred revenue, total | | | | | 653,078 | | | | | | 254,068 | | |
Less: Deferred revenue, current | | | | | (651,096) | | | | | | (252,737) | | |
Deferred revenue, non-current | | | | $ | 1,982 | | | | | $ | 1,331 | | |
| | | December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Deferred revenue – beginning balance | | | | $ | 254,068 | | | | | $ | 222,639 | | |
Amounts deferred during the period | | | | | 954,840 | | | | | | 416,342 | | |
Revenue recognized from amounts included in deferred revenue beginning balance | | | | | (154,138) | | | | | | (165,302) | | |
Revenue from current period sales | | | | | (401,692) | | | | | | (219,611) | | |
Deferred revenue – ending balance | | | | $ | 653,078 | | | | | $ | 254,068 | | |
| Current assets | | | | $ | 147,440 | | |
| Property and equipment | | | | | 6,729 | | |
| Intangible assets | | | | | 150,000 | | |
| Goodwill | | | | | 341,671 | | |
| Other assets | | | | | 17,608 | | |
| Total assets acquired | | | | | 663,448 | | |
| Total liabilities assumed | | | | | (236,441) | | |
| Net assets acquired | | | | $ | 427,007 | | |
| | | Amount (In thousands) | | | Weighted- Average Amortization Period (Years) | | ||||||
Status | | | | $ | 80,000 | | | | | | 10.0 | | |
Customer relationships | | | | | 60,000 | | | | | | 10.0 | | |
Trade name | | | | | 10,000 | | | | | | 10.0 | | |
Total acquired intangible assets | | | | $ | 150,000 | | | | | | 10.0 | | |
Total acquired intangible liabilities | | | | $ | 20,000 | | | | | | 10.0 | | |
| Current assets | | | | $ | 50,316 | | |
| Property and equipment | | | | | 696 | | |
| Intangible assets | | | | | 13,000 | | |
| Goodwill | | | | | 54,757 | | |
| Other assets | | | | | 5,866 | | |
| Total assets acquired | | | | | 124,635 | | |
| Total liabilities assumed | | | | | (50,705) | | |
| Net assets acquired | | | | $ | 73,930 | | |
| | | Amount (In thousands) | | | Weighted- Average Amortization Period (Years) | | ||||||
Customer relationships | | | | $ | 10,000 | | | | | | 10.0 | | |
Trade name | | | | | 3,000 | | | | | | 2.0 | | |
Total acquired intangible assets | | | | $ | 13,000 | | | | | | 8.2 | | |
| Current assets | | | | $ | 3,468 | | |
| Property and equipment | | | | | 27,198 | | |
| Intangible assets | | | | | 2,100 | | |
| Goodwill | | | | | 3,732 | | |
| Other assets | | | | | 3,774 | | |
| Total assets acquired | | | | | 40,272 | | |
| Total liabilities assumed | | | | | (10,492) | | |
| Net assets acquired | | | | $ | 29,780 | | |
| | | Amount (In thousands) | | | Weighted- Average Amortization Period (Years) | | ||||||
Non-competition agreement | | | | $ | 100 | | | | | | 1.0 | | |
Trade name | | | | | 900 | | | | | | 5.0 | | |
Developed technology | | | | | 500 | | | | | | 5.0 | | |
Leasehold interest – favorable | | | | | 600 | | | | | | 27.0 | | |
Total acquired intangible assets | | | | $ | 2,100 | | | | | | 11.1 | | |
| Current assets | | | | $ | 99 | | |
| Intangible assets | | | | | 18,947 | | |
| Total assets acquired | | | | | 19,046 | | |
| Total liabilities assumed | | | | | (802) | | |
| Net assets acquired | | | | $ | 18,244 | | |
| | | Amount (In thousands) | | | Weighted- Average Amortization Period (Years) | | ||||||
Developed technology | | | | $ | 18,947 | | | | | | 7.0 | | |
| | | Year Ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
| | | (in thousands) | | |||||||||
Revenue | | | | $ | 739,707 | | | | | $ | 825,749 | | |
Loss from operations | | | | $ | (59,673) | | | | | $ | (103,346) | | |
| Balance as of January 1, 2019 | | | | $ | — | | |
| Acquisition of TMC | | | | | 3,732 | | |
| Balance as of December 31, 2019 | | | | | 3,732 | | |
| Acquisition of WUPJ | | | | | 341,671 | | |
| Acquisition of Gama | | | | | 54,757 | | |
| Balance as of December 31, 2020 | | | | $ | 400,160 | | |
| | | December 31, 2020 | | |||||||||||||||
| | | Gross Carrying Value | | | Accumulated Amortization | | | Net Carrying Value | | |||||||||
Status | | | | $ | 80,000 | | | | | $ | 7,645 | | | | | $ | 72,355 | | |
Customer relationships | | | | | 70,000 | | | | | | 6,609 | | | | | | 63,391 | | |
Non-competition agreement | | | | | 100 | | | | | | 100 | | | | | | — | | |
Trade name | | | | | 13,900 | | | | | | 2,487 | | | | | | 11,413 | | |
Developed technology | | | | | 19,545 | | | | | | 3,559 | | | | | | 15,986 | | |
Leasehold interest – favorable | | | | | 600 | | | | | | 35 | | | | | | 565 | | |
Total | | | | $ | 184,145 | | | | | $ | 20,435 | | | | | $ | 163,710 | | |
| | | December 31, 2019 | | |||||||||||||||
| | | Gross Carrying Value | | | Accumulated Amortization | | | Net Carrying Value | | |||||||||
Non-competition agreement | | | | $ | 100 | | | | | $ | 58 | | | | | $ | 42 | | |
Trade name | | | | | 900 | | | | | | 105 | | | | | | 795 | | |
Developed technology | | | | | 19,447 | | | | | | 735 | | | | | | 18,712 | | |
Leasehold interest – favorable | | | | | 600 | | | | | | 14 | | | | | | 586 | | |
Total | | | | $ | 21,047 | | | | | $ | 912 | | | | | $ | 20,135 | | |
| | | December 31, 2020 | | |||||||||||||||
| | | Gross Carrying Value | | | Accumulated Amortization | | | Net Carrying Value | | |||||||||
Intangible liabilities | | | | $ | 20,000 | | | | | $ | 1,917 | | | | | $ | 18,083 | | |
Year ending December 31, | | | Intangible Assets | | | Intangible Liabilities | | ||||||
2021 | | | | $ | 20,578 | | | | | $ | 2,000 | | |
2022 | | | | | 19,333 | | | | | | 2,000 | | |
2023 | | | | | 19,078 | | | | | | 2,000 | | |
2024 | | | | | 18,915 | | | | | | 2,000 | | |
2025 | | | | | 18,798 | | | | | | 2,000 | | |
Thereafter | | | | | 67,008 | | | | | | 8,083 | | |
| | | | $ | 163,710 | | | | | $ | 18,083 | | |
| | | December 31, 2020 | | |||||||||||||||||||||||||||
| | | Amortized Cost | | | Unrealized Gains | | | Unrealized Losses | | | Fair Value | | | Cash and Cash Equivalents | | |||||||||||||||
Cash | | | | $ | 209,327 | | | | | $ | — | | | | | $ | — | | | | | $ | 209,327 | | | | | $ | 209,327 | | |
Money market funds | | | | | 103,472 | | | | | | — | | | | | | — | | | | | | 103,472 | | | | | | 103,472 | | |
Total | | | | $ | 312,799 | | | | | $ | — | | | | | $ | — | | | | | $ | 312,799 | | | | | $ | 312,799 | | |
| | | December 31, 2019 | | |||||||||||||||||||||||||||
| | | Amortized Cost | | | Unrealized Gains | | | Unrealized Losses | | | Fair Value | | | Cash and Cash Equivalents | | |||||||||||||||
Cash | | | | $ | 65,938 | | | | | $ | — | | | | | $ | — | | | | | $ | 65,938 | | | | | $ | 65,938 | | |
Money market funds | | | | | 18,108 | | | | | | — | | | | | | — | | | | | | 18,108 | | | | | | 18,108 | | |
Total | | | | $ | 84,046 | | | | | $ | — | | | | | $ | — | | | | | $ | 84,046 | | | | | $ | 84,046 | | |
| | | December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Cash and cash equivalents | | | | $ | 312,799 | | | | | $ | 84,046 | | |
Restricted cash | | | | | 12,077 | | | | | | 12,394 | | |
Total | | | | $ | 324,876 | | | | | $ | 96,440 | | |
| | | December 31, 2020 | | |||||||||||||||||||||
| | | Level 1 | | | Level 2 | | | Level 3 | | | Fair Value | | ||||||||||||
Cash Equivalents: | | | | | | | | | | | | | | | | | | | | | | | | | |
Money market funds | | | | $ | 103,472 | | | | | $ | — | | | | | $ | — | | | | | $ | 103,472 | | |
| | | December 31, 2019 | | |||||||||||||||||||||
| | | Level 1 | | | Level 2 | | | Level 3 | | | Fair Value | | ||||||||||||
Cash Equivalents: | | | | | | | | | | | | | | | | | | | | | | | | | |
Money market funds | | | | $ | 18,108 | | | | | $ | — | | | | | $ | — | | | | | $ | 18,108 | | |
| | | December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Amended 1st Facility: | | | | | | | | | | | | | |
Debt discount | | | | $ | 1,154 | | | | | $ | 1,153 | | |
Less: Accumulated amortization | | | | | (1,091) | | | | | | (995) | | |
| | | | | 63 | | | | | | 158 | | |
2nd Facility: | | | | | | | | | | | | | |
Debt discount | | | | | 862 | | | | | | 862 | | |
Less: Accumulated amortization | | | | | (629) | | | | | | (509) | | |
| | | | | 233 | | | | | | 353 | | |
3rd Facility: | | | | | | | | | | | | | |
Debt discount | | | | | 735 | | | | | | 735 | | |
Less: Accumulated amortization | | | | | (416) | | | | | | (296) | | |
| | | | | 319 | | | | | | 439 | | |
Total | | | | $ | 615 | | | | | $ | 950 | | |
| | | December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Amended 1st Facility: | | | | | | | | | | | | | |
Deferred financing costs | | | | $ | 4,540 | | | | | $ | 4,540 | | |
Less: Accumulated amortization | | | | | (4,403) | | | | | | (4,047) | | |
| | | | | 137 | | | | | | 493 | | |
2nd Facility: | | | | | | | | | | | | | |
Deferred financing costs | | | | | 3,845 | | | | | | 3,829 | | |
Less: Accumulated amortization | | | | | (2,770) | | | | | | (2,242) | | |
| | | | | 1,075 | | | | | | 1,587 | | |
3rd Facility: | | | | | | | | | | | | | |
Deferred financing costs | | | | | 2,622 | | | | | | 2,613 | | |
Less: Accumulated amortization | | | | | (1,457) | | | | | | (1,040) | | |
| | | | | 1,165 | | | | | | 1,573 | | |
Total | | | | $ | 2,377 | | | | | $ | 3,653 | | |
| | | Maturity Dates | | | Interest Rate Per Annum as of December 31, 2020 | | | December 31, | | ||||||||||||
| | | 2020 | | | 2019 | | |||||||||||||||
Amended 1st Facility: | | | | | | | | | | | | | | | | | | | | | | |
A-1 | | | 2020 to 2021 | | | | | 10.92% | | | | | $ | 11,811 | | | | | $ | 29,099 | | |
A-2 | | | 2020 to 2021 | | | | | 10.92% | | | | | | 7,874 | | | | | | 19,400 | | |
A-3 | | | 2021 to 2022 | | | | | 10.92% | | | | | | 28,104 | | | | | | 34,821 | | |
B | | | 2023 to 2024 | | | | | 12.00% | | | | | | 8,119 | | | | | | 14,175 | | |
2nd Facility: | | | | | | | | | | | | | | | | | | | | | | |
A | | | 2023 to 2024 | | | | | 8.15% | | | | | | 55,450 | | | | | | 63,325 | | |
B | | | 2023 to 2024 | | | | | 11.40% | | | | | | 24,510 | | | | | | 27,210 | | |
3rd Facility: | | | | | | | | | | | | | | | | | | | | | | |
A | | | 2024 to 2025 | | | | | 9.54% | | | | | | 53,334 | | | | | | 60,946 | | |
| | | | | | | | | | | | | | 189,202 | | | | | | 248,976 | | |
Less: Unamortized debt discount | | | | | | | | | | | | | | (615) | | | | | | (950) | | |
Less: Unamortized deferred financing costs | | | | | | | | | | | | | | (2,377) | | | | | | (3,653) | | |
| | | | | | | | | | | | | | 186,210 | | | | | | 244,373 | | |
Less: Current maturities of long-term debt | | | | | | | | | | | | | | (55,295) | | | | | | (49,202) | | |
Total | | | | | | | | | | | | | $ | 130,915 | | | | | $ | 195,171 | | |
| | | | | | | | | Amortization of | | |||||||||
Year ending December 31, | | | Principal Payments | | | Debt Discounts | | | Deferred Financing Costs | | |||||||||
2021 | | | | $ | 62,679 | | | | | $ | 260 | | | | | $ | 917 | | |
2022 | | | | | 46,717 | | | | | | 185 | | | | | | 700 | | |
2023 | | | | | 68,818 | | | | | | 112 | | | | | | 430 | | |
2024 | | | | | 23,190 | | | | | | 48 | | | | | | 170 | | |
2025 | | | | | 12,677 | | | | | | 10 | | | | | | 160 | | |
Thereafter | | | | | — | | | | | | — | | | | | | — | | |
Total | | | | $ | 214,081 | | | | | $ | 615 | | | | | $ | 2,377 | | |
| | | Year Ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Operating lease costs | | | | $ | 19,810 | | | | | $ | 8,078 | | |
Short-term lease costs | | | | | 17,217 | | | | | | 1,853 | | |
Less: Sublease income | | | | | — | | | | | | (375) | | |
Total lease costs | | | | $ | 37,027 | | | | | $ | 9,556 | | |
| | | Year Ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Cash paid for amounts included in the measurement of operating lease liabilities: | | | | | | | | | | | | | |
Operating cash flows paid for operating leases | | | | $ | 19,889 | | | | | $ | 9,734 | | |
Right-of-use assets obtained in exchange for operating lease obligations | | | | $ | 68,152 | | | | | $ | 126 | | |
| | | 2020 | | | 2019 | | ||||||
Weighted-average remaining lease term (in years): | | | | | | | | | | | | | |
Operating leases | | | | | 7.5 | | | | | | 2.7 | | |
Weighted-average discount rate: | | | | | | | | | | | | | |
Operating leases | | | | | 9.5% | | | | | | 9.6% | | |
Year Ending December 31, | | | Operating Leases | | |||
2021 | | | | $ | 22,053 | | |
2022 | | | | | 18,620 | | |
2023 | | | | | 14,409 | | |
2024 | | | | | 7,041 | | |
2025 | | | | | 5,056 | | |
Thereafter | | | | | 35,197 | | |
Total lease payments | | | | | 102,376 | | |
Less: Imputed interest | | | | | (30,160) | | |
Total lease obligations | | | | $ | 72,216 | | |
Grant Date | | | Participation Threshold | | | Authorized and Issued Profits Interests | | ||||||
November 3, 2014 | | | | $ | 133,233 | | | | | | 8,000 | | |
May 18, 2015 | | | | | 185,000 | | | | | | 1,523 | | |
September 11, 2015 | | | | | 350,000 | | | | | | 7,000 | | |
December 22, 2016 | | | | | 521,637 | | | | | | 15,250 | | |
April 17, 2018 | | | | | 692,500 | | | | | | 3,920 | | |
May 21, 2018 | | | | | 692,500 | | | | | | 1,000 | | |
October 23, 2018 | | | | | 692,500 | | | | | | 4,769 | | |
April 30, 2019 | | | | | 692,500 | | | | | | 3,988 | | |
October 4, 2019 | | | | | 756,000 | | | | | | 250 | | |
December 11, 2019 | | | | | 884,445 | | | | | | 3,725 | | |
April 29, 2020 | | | | | 1,323,174 | | | | | | 15,227 | | |
November 25, 2020 | | | | | 1,500,000 | | | | | | 2,985 | | |
December 31, 2020 | | | | | 1,597,729 | | | | | | 400 | | |
| | | | | | | | | | | 68,037 | | |
| | | Number of Profits Interests | | | Weighted- Average Grant Date Fair Value | | ||||||
| | | (in thousands) | | | | | | | | |||
Outstanding profits interests as of January 1, 2020 | | | | | 45,313 | | | | | $ | 0.19 | | |
Changes during the year: | | | | | | | | | | | | | |
Granted | | | | | 18,612 | | | | | | 0.19 | | |
Expired/forfeited | | | | | (903) | | | | | | 0.20 | | |
Outstanding profits interests as of December 31, 2020 | | | | | 63,022 | | | | | $ | 0.19 | | |
| | | Number of Profits Interests | | | Weighted- Average Grant Date Fair Value | | ||||||
| | | (in thousands) | | | | | | | | |||
Non-vested profits interests as of January 1, 2020 | | | | | 16,294 | | | | | $ | 0.06 | | |
Granted | | | | | 18,612 | | | | | | 0.19 | | |
Vested | | | | | (6,609) | | | | | | 0.10 | | |
Forfeited | | | | | (903) | | | | | | 0.20 | | |
Non-vested profits interests as of December 31, 2020 | | | | | 27,394 | | | | | $ | 0.13 | | |
| | | Number of Restricted Interests | | | Weighted- Average Grant Date Fair Value | | ||||||
| | | (in thousands) | | | | | | | | |||
Outstanding restricted interests as of January 1, 2020 | | | | | 9,387 | | | | | $ | 1.80 | | |
Changes during the year: | | | | | | | | | | | | | |
Granted | | | | | 740 | | | | | | 2.25 | | |
Expired/forfeited | | | | | — | | | | | | — | | |
Outstanding restricted interests as of December 31, 2020 | | | | | 10,127 | | | | | $ | 1.83 | | |
| | | Number of Restricted Interests | | | Weighted- Average Grant Date Fair Value | | ||||||
| | | (in thousands) | | | | | | | | |||
Non-vested restricted interests as of January 1, 2020 | | | | | 9,387 | | | | | $ | 1.80 | | |
Granted | | | | | 740 | | | | | | 2.25 | | |
Vested | | | | | — | | | | | | — | | |
Forfeited | | | | | — | | | | | | — | | |
Non-vested restricted interests as of December 31, 2020 | | | | | 10,127 | | | | | $ | 1.83 | | |
| | | Number of Stock Options | | | Weighted- Average Exercise Price | | | Weighted- Average Grant Date Fair Value | | |||||||||
| | | (in thousands) | | | | | | | | | | | | | | |||
Outstanding stock options as of January 1, 2020 | | | | | 21,910 | | | | | $ | 3.31 | | | | | $ | 0.32 | | |
Changes during the year: | | | | | | | | | | | | | | | | | | | |
Granted | | | | | 14,740 | | | | | | 3.65 | | | | | | 0.84 | | |
Exercised | | | | | — | | | | | | — | | | | | | — | | |
Expired/forfeited | | | | | (1,421) | | | | | | 3.13 | | | | | | 0.29 | | |
Outstanding stock options as of December 31, 2020 | | | | | 35,229 | | | | | $ | 3.46 | | | | | $ | 0.54 | | |
Exercisable stock options as of December 31, 2020 | | | | | 9,453 | | | | | $ | 3.25 | | | | | $ | 0.32 | | |
| | | Number of Stock Options | | | Weighted- Average Grant Date Fair Value | | ||||||
| | | (in thousands) | | | | | | | | |||
Non-vested stock options as of January 1, 2020 | | | | | 15,454 | | | | | $ | 0.33 | | |
Granted | | | | | 14,740 | | | | | | 0.84 | | |
Vested | | | | | (4,933) | | | | | | 0.36 | | |
Forfeited | | | | | (1,421) | | | | | | 0.29 | | |
Non-vested stock options as of December 31, 2020 | | | | | 23,840 | | | | | $ | 0.64 | | |
| | | 2020 | | | 2019 | | | 2018 | | |||
Expected term (in years) | | | 7 | | | 7 | | | | | 7 | | |
Expected volatility | | | 44% – 47% | | | 32% – 35% | | | | | 32% | | |
Weighted-average volatility | | | 46% | | | 35% | | | | | 32% | | |
Risk-free rate | | | 0.4% – 0.7% | | | 1.4% – 2.8% | | | | | 2.8% | | |
Expected dividend rate | | | 0% | | | 0% | | | | | 0% | | |
| | | Year Ended December 31, | | |||||||||||||||
| | | 2020 | | | 2019 | | | 2018 | | |||||||||
Cost of revenue | | | | $ | 293 | | | | | $ | 455 | | | | | $ | 240 | | |
Technology and development | | | | | 445 | | | | | | 449 | | | | | | 237 | | |
Sales and marketing | | | | | 1,055 | | | | | | 723 | | | | | | 1,147 | | |
General and administrative | | | | | 1,549 | | | | | | 255 | | | | | | 665 | | |
Total equity-based compensation expense | | | | $ | 3,342 | | | | | $ | 1,882 | | | | | $ | 2,289 | | |
| | | Year Ended December 31, | | |||||||||||||||
| | | 2020 | | | 2019 | | | 2018 | | |||||||||
Revenue derived from equity investors | | | | $ | 14,939 | | | | | $ | 18,332 | | | | | $ | 18,541 | | |
Deferred revenue from equity investors | | | | $ | 14,132 | | | | | $ | 10,994 | | | | | $ | 11,044 | | |
Accounts receivable due from equity investors | | | | $ | 3,881 | | | | | $ | 2,071 | | | | | $ | 1,135 | | |
(in thousands, except share data) | | | December 31, 2019 | | |||
ASSETS | | | | | | | |
Current assets: | | | | | | | |
Cash | | | | $ | 32,949 | | |
Note receivable due from parent | | | | | 205,000 | | |
Accounts receivable | | | | | 6,864 | | |
Parts and supplies inventories | | | | | 2,744 | | |
Prepaid expenses and other current assets | | | | | 5,313 | | |
Total current assets | | | | | 252,870 | | |
Property and equipment, net | | | | | 3,680 | | |
Operating lease right-of-use assets | | | | | 26,712 | | |
Total assets | | | | $ | 283,262 | | |
LIABILITIES AND SHAREHOLDER’S EQUITY | | | | | | | |
Current liabilities: | | | | | | | |
Accounts payable | | | | $ | 7,384 | | |
Accrued taxes | | | | | 9,462 | | |
Accrued expenses and other | | | | | 4,161 | | |
Deferred revenue, current | | | | | 136,554 | | |
Operating lease liabilities, current | | | | | 8,525 | | |
Total current liabilities | | | | | 166,086 | | |
Deferred revenue, non-current | | | | | 52,946 | | |
Operating lease liabilities, non-current | | | | | 18,234 | | |
Total liabilities | | | | | 237,266 | | |
Commitments and contingencies (Note 6) | | | | | | | |
Common shares, no par value (500 shares authorized and 250 shares issued) | | | | | — | | |
Additional paid-in-capital | | | | | 79,565 | | |
Accumulated deficit | | | | | (43,526) | | |
Net parent investment | | | | | 9,957 | | |
Total shareholder’s equity | | | | | 45,996 | | |
Total liabilities and shareholder’s equity | | | | $ | 283,262 | | |
(in thousands) | | | Year Ended December 31, 2019 | | |||
Revenue: | | | | | | | |
Net revenue | | | | $ | 228,375 | | |
Costs and expenses: | | | | | | | |
Cost of revenue | | | | | 224,128 | | |
Sales and marketing | | | | | 6,604 | | |
Technology | | | | | 2,057 | | |
General and administrative | | | | | 7,125 | | |
Depreciation and amortization | | | | | 616 | | |
Total costs and expenses | | | | | 240,530 | | |
Loss from operations | | | | | (12,155) | | |
Other income – interest | | | | | 7,802 | | |
Loss before income taxes | | | | | (4,353) | | |
Income tax expense | | | | | 5,934 | | |
Net loss | | | | $ | (10,287) | | |
| | | Common Shares | | | Additional Paid-In Capital | | | Accumulated Deficit | | | Net Parent Investment | | | | | | | | ||||||||||||||||||
(in thousands, except share data) | | | Shares | | | Amount | | | Total | | |||||||||||||||||||||||||||
Balance as of December 31, 2018 | | | | | 250 | | | | | $ | — | | | | | $ | 79,565 | | | | | $ | (33,239) | | | | | $ | — | | | | | $ | 46,326 | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | (10,287) | | | | | | — | | | | | | (10,287) | | |
Net parent investment | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,957 | | | | | | 9,957 | | |
Balance as of December 31, 2019 | | | | | 250 | | | | | $ | — | | | | | $ | 79,565 | | | | | $ | (43,526) | | | | | $ | 9,957 | | | | | $ | 45,996 | | |
(in thousands) | | | Year Ended December 31, 2019 | | |||
OPERATING ACTIVITIES: | | | | | | | |
Net loss | | | | $ | (10,287) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | |
Depreciation and amortization | | | | | 616 | | |
Changes in operating assets and liabilities: | | | | | | | |
Increase in accounts receivable | | | | | (1,354) | | |
Decrease in parts and supplies inventories | | | | | 71 | | |
Increase in prepaid expenses and other current assets | | | | | (590) | | |
Increase in operating lease liabilities, net | | | | | 48 | | |
Decrease in accounts payable | | | | | (2,621) | | |
Increase in accrued taxes | | | | | 6,191 | | |
Increase in accrued expenses and other | | | | | 145 | | |
Increase in deferred revenue | | | | | 3,600 | | |
Net cash used in operating activities | | | | | (4,181) | | |
INVESTING ACTIVITIES: | | | | | | | |
Purchases of property and equipment | | | | | (408) | | |
Capitalized software development costs | | | | | (328) | | |
Net cash used in investing activities | | | | | (736) | | |
FINANCING ACTIVITIES: | | | | | | | |
Net parent investment | | | | | 9,957 | | |
Net cash provided by financing activities | | | | | 9,957 | | |
NET INCREASE IN CASH AND CASH EQUIVALENTS | | | | | 5,040 | | |
CASH AND CASH EQUIVALENTS BEGINNING OF PERIOD | | | | | 27,909 | | |
CASH AND CASH EQUIVALENTS END OF PERIOD | | | | $ | 32,949 | | |
| Leasehold improvements | | | | $ | 3,590 | | |
| Tooling and rotables | | | | | 2,011 | | |
| Computer equipment | | | | | 559 | | |
| Software development costs | | | | | 898 | | |
| Vehicles | | | | | 213 | | |
| Furniture and fixtures | | | | | 156 | | |
| | | | | | 7,427 | | |
| Less: Accumulated depreciation and amortization | | | | | (3,747) | | |
| Total | | | | $ | 3,680 | | |
| Services transferred at a point in time: | | | | | | | |
| Flights, including breakage and net of discounts and fees | | | | $ | 191,119 | | |
| Aircraft management – recharge and recovery | | | | | 26,424 | | |
| Ground services – FBO | | | | | 3,576 | | |
| Services transferred over time: | | | | | | | |
| Ground services – MRO | | | | | 4,995 | | |
| Aircraft management – monthly fee | | | | | 1,345 | | |
| Sky Access memberships | | | | | 916 | | |
| Total | | | | $ | 228,375 | | |
| Flights – Jet Card deposits | | | | $ | 185,580 | | |
| Aircraft management – security deposits | | | | | 1,999 | | |
| Flights – charter deposits | | | | | 998 | | |
| Sky Access memberships – fees and dues | | | | | 793 | | |
| Other | | | | | 130 | | |
| Deferred revenue, total | | | | | 189,500 | | |
| Less: Deferred revenue, current | | | | | 136,554 | | |
| Deferred revenue, non-current | | | | $ | 52,946 | | |
| Deferred revenue – beginning balance | | | | $ | 185,900 | | |
| Amounts deferred during the period | | | | | 192,456 | | |
| Revenue recognized from amounts included in the deferred revenue beginning balance | | | | | (120,601) | | |
| Revenue from current period sales | | | | | (68,255) | | |
| Deferred revenue – ending balance | | | | $ | 189,500 | | |
| Cost of revenue | | | | $ | 6,206 | | |
| General and administrative | | | | | 3,004 | | |
| | | | | $ | 9,210 | | |
| Operating lease costs | | | | $ | 9,821 | | |
| Cash paid for amounts included in the measurement of operating lease liabilities: | | | | | | | |
| Operating cash flows paid for operating leases | | | | $ | 9,847 | | |
| Weighted-average remaining lease term (in years): | | | | | | | |
| Operating leases | | | | | 4.3 | | |
| Weighted-average discount rate: | | | | | | | |
| Operating leases | | | | | 3.4% | | |
Years | | | Operating Leases | | |||
2020 | | | | $ | 8,672 | | |
2021 | | | | | 8,332 | | |
2022 | | | | | 5,176 | | |
2023 | | | | | 2,283 | | |
2024 | | | | | 1,259 | | |
Thereafter | | | | | 3,255 | | |
Total lease payments | | | | | 28,977 | | |
Less: Imputed interest | | | | | 2,218 | | |
Total lease obligations | | | | $ | 26,759 | | |
| Current: | | | | | | | |
| Federal | | | | $ | 4,524 | | |
| State and local | | | | | 1,410 | | |
| Total current | | | | | 5,934 | | |
| Deferred: | | | | | | | |
| Federal | | | | | — | | |
| State and local | | | | | — | | |
| Total deferred | | | | | — | | |
| Income tax expense | | | | $ | 5,934 | | |
| Income tax benefit at federal statutory rate | | | | $ | (914) | | |
| State tax benefit | | | | | (194) | | |
| Change in valuation allowance | | | | | 6,968 | ��� | |
| Other | | | | | 74 | | |
| Income tax expense | | | | $ | 5,934 | | |
| Deferred tax assets: | | | | | | | |
| Deferred revenue | | | | $ | 16,899 | | |
| Operating lease liabilities | | | | | 6,918 | | |
| Other | | | | | 868 | | |
| Total deferred tax assets | | | | | 24,685 | | |
| Deferred tax liabilities: | | | | | | | |
| Operating lease right-of-use assets | | | | | (6,906) | | |
| Other | | | | | (9) | | |
| Total deferred tax liabilities | | | | | (6,915) | | |
| Net deferred tax assets | | | | | 17,770 | | |
| Deferred tax assets valuation allowance | | | | | (17,770) | | |
| Deferred tax assets (net of valuation allowance) | | | | $ | — | | |
| | | Amount Paid or to be Paid | | |||
SEC registration fee | | | | $ | 172,738.43 | | |
Accounting fees and expenses | | | | | * | | |
Legal fees and expenses | | | | | * | | |
Financial printer and miscellaneous fees and expenses | | | | | * | | |
Total | | | | $ | * | | |
| Exhibit Number | | | Description | |
| 23.1 | | | | |
| 23.2 | | | | |
| 23.3 | | | | |
| 23.4* | | | Consent of Arnold & Porter Kaye Scholer LLP (included in Exhibit 5.1) | |
| 24.1 | | | | |
| 101.INS* | | | XBRL Instance 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 | |
| | | | WHEELS UP EXPERIENCE INC. | | |||
| | | | By: | | | /s/ Kenneth Dichter Name: Kenneth Dichter Title: Chief Executive Officer, Chairman of the Board | |
| /s/ Kenneth Dichter Kenneth Dichter | | | Chief Executive Officer, Chairman of the Board (Principal Executive Officer) | | | August 3, 2021 | |
| /s/ Eric Jacobs Eric Jacobs | | | Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer) | | | August 3, 2021 | |
| /s/ David Adelman David Adelman | | | Director | | | August 3, 2021 | |
| /s/ Timothy Armstrong Timothy Armstrong | | | Director | | | August 3, 2021 | |
| /s/ Chih Cheung Chih Cheung | | | Director | | | August 3, 2021 | |
| /s/ Marc Farrell Marc Farrell | | | Director | | | August 3, 2021 | |
| /s/ Michael Mullen Michael Mullen | | | Director | | | August 3, 2021 | |
| /s/ Eric Phillips Eric Phillips | | | Director | | | August 3, 2021 | |
| /s/ Brian Radecki Brian Radecki | | | Director | | | August 3, 2021 | |
| /s/ Susan Schulman Susan Schulman | | | Director | | | August 3, 2021 | |
| /s/ Erik Snell Erik Snell | | | Director | | | August 3, 2021 | |
| /s/ Ravi Thakran Ravi Thakran | | | Director | | | August 3, 2021 | |