- UP Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
424B3 Filing
Wheels Up Experience (UP) 424B3Prospectus supplement
Filed: 22 Mar 22, 6:04am
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 6 | | | |
| | | | | 11 | | | |
| | | | | 15 | | | |
| | | | | 41 | | | |
| | | | | 41 | | | |
| | | | | 42 | | | |
| | | | | 62 | | | |
| | | | | 75 | | | |
| | | | | 85 | | | |
| | | | | 94 | | | |
| | | | | 108 | | | |
| | | | | 112 | | | |
| | | | | 126 | | | |
| | | | | 138 | | | |
| | | | | 139 | | | |
| | | | | 141 | | | |
| | | | | 141 | | | |
| | | | | 141 | | | |
| | | | | F-1 | | |
| | | Year Ended December 31, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
Net loss | | | | $ | (197,230) | | | | | $ | (85,405) | | |
Add back (deduct) | | | | | | | | | | | | | |
Interest expense | | | | | 9,519 | | | | | | 22,989 | | |
Interest income | | | | | (53) | | | | | | (550) | | |
Income tax expense | | | | | 58 | | | | | | — | | |
Depreciation and amortization | | | | | 54,198 | | | | | | 58,529 | | |
Equity-based compensation expense | | | | | 49,673 | | | | | | 3,342 | | |
Public company readiness expense(1) | | | | | 3,298 | | | | | | 1,801 | | |
Acquisition and integration expense(2) | | | | | 8,712 | | | | | | 14,575 | | |
CARES Act grant recognition | | | | | — | | | | | | (76,376) | | |
COVID-19 response initiatives(3) | | | | | — | | | | | | 1,192 | | |
Credit loss on employee loan | | | | | — | | | | | | 5,448 | | |
Corporate headquarters relocation expense(4) | | | | | 31 | | | | | | 2,092 | | |
Change in fair value of warrant liability | | | | | (17,951) | | | | | | — | | |
Loss on extinguishment of debt | | | | | 2,379 | | | | | | — | | |
Adjusted EBITDA | | | | $ | (87,366) | | | | | $ | (52,363) | | |
| | | Year Ended December 31, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
Revenue | | | | $ | 1,194,259 | | | | | $ | 694,981 | | |
Less: Cost of revenue | | | | | (1,117,633) | | | | | | (634,775) | | |
Less: Depreciation and amortization | | | | | (54,198) | | | | | | (58,529) | | |
Gross profit | | | | | 22,428 | | | | | | 1,677 | | |
Gross margin | | | | | 1.9% | | | | | | 0.2% | | |
Add back: | | | | | | | | | | | | | |
Depreciation and amortization | | | | | 54,198 | | | | | | 58,529 | | |
Equity-based compensation expense in cost of revenue | | | | | 4,541 | | | | | | 293 | | |
Acquisition and integration expense in cost of revenue | | | | | 1,010 | | | | | | 1,113 | | |
COVID-19 response initiatives in cost of revenue | | | | | — | | | | | | 789 | | |
Adjusted Contribution | | | | $ | 82,177 | | | | | $ | 62,401 | | |
Adjusted Contribution Margin | | | | | 6.9% | | | | | | 9.0% | | |
| | | As of December 31, | | | | | | | | |||||||||
| | | 2021 | | | 2020 | | | % Change | | |||||||||
Active Members | | | | | 12,040 | | | | | | 9,212 | | | | | | 31% | | |
| | | Year Ended December 31, | | | | | | | | |||||||||
| | | 2021 | | | 2020 | | | % Change | | |||||||||
Active Users | | | | | 12,543 | | | | | | 11,345 | | | | | | 11% | | |
Live Flight Legs | | | | | 73,522 | | | | | | 44,579 | | | | | | 65% | | |
| | | Year Ended December 31, | | | Change in | | ||||||||||||||||||
| | | 2021 | | | 2020 | | | $ | | | % | | ||||||||||||
Revenue | | | | $ | 1,194,259 | | | | | $ | 694,981 | | | | | $ | 499,278 | | | | | | 72% | | |
Costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue | | | | | 1,117,633 | | | | | | 634,775 | | | | | | 482,858 | | | | | | 76% | | |
Technology and development | | | | | 33,579 | | | | | | 21,010 | | | | | | 12,569 | | | | | | 60% | | |
Sales and marketing | | | | | 80,071 | | | | | | 55,124 | | | | | | 24,947 | | | | | | 45% | | |
General and administrative | | | | | 113,331 | | | | | | 64,885 | | | | | | 48,446 | | | | | | 75% | | |
Depreciation and amortization | | | | | 54,198 | | | | | | 58,529 | | | | | | (4,331) | | | | | | (7)% | | |
CARES Act grant | | | | | — | | | | | | (76,376) | | | | | | 76,376 | | | | | | 100% | | |
Gain on sale of aircraft held for sale | | | | | (1,275) | | | | | | — | | | | | | (1,275) | | | | | | 100% | | |
Total costs and expenses | | | | | 1,397,537 | | | | | | 757,947 | | | | | | 639,590 | | | | | | 84% | | |
Loss from operations | | | | | (203,278) | | | | | | (62,966) | | | | | | (140,312) | | | | | | (223)% | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Change in fair value of warrant liability | | | | | 17,951 | | | | | | — | | | | | | 17,951 | | | | | | 100% | | |
Loss on extinguishment of debt | | | | | (2,379) | | | | | | — | | | | | | (2,379) | | | | | | 100% | | |
Interest income | | | | | 53 | | | | | | 550 | | | | | | (497) | | | | | | (90)% | | |
Interest expense | | | | | (9,519) | | | | | | (22,989) | | | | | | 13,470 | | | | | | (59)% | | |
Total other income (expense) | | | | | 6,106 | | | | | | (22,439) | | | | | | 28,545 | | | | | | 127% | | |
| | | Year Ended December 31, | | | Change in | | ||||||||||||||||||
| | | 2021 | | | 2020 | | | $ | | | % | | ||||||||||||
Loss before income taxes | | | | | (197,172) | | | | | | (85,405) | | | | | | (111,767) | | | | | | (131)% | | |
Income tax expense | | | | | (58) | | | | | | — | | | | | | (58) | | | | | | —% | | |
Net loss | | | | | (197,230) | | | | | | (85,405) | | | | | | (111,825) | | | | | | (131)% | | |
Less: Net loss attributable to non-controlling interests | | | | | (7,210) | | | | | | (6,764) | | | | | | (446) | | | | | | (7)% | | |
Net loss attributable to Wheels Up Experience Inc. | | | | $ | (190,020) | | | | | $ | (78,641) | | | | | $ | (111,379) | | | | | | (142)% | | |
|
| | | Year Ended December 31, | | | Change in | | ||||||||||||||||||
| | | 2021 | | | 2020 | | | $ | | | % | | ||||||||||||
Flight | | | | $ | 873,724 | | | | | $ | 495,419 | | | | | $ | 378,305 | | | | | | 76% | | |
Membership | | | | | 69,592 | | | | | | 54,622 | | | | | | 14,970 | | | | | | 27% | | |
Aircraft management | | | | | 225,265 | | | | | | 132,729 | | | | | | 92,536 | | | | | | 70% | | |
Other | | | | | 25,678 | | | | | | 12,211 | | | | | | 13,467 | | | | | | 110% | | |
Total | | | | $ | 1,194,259 | | | | | $ | 694,981 | | | | | $ | 499,278 | | | | | | 72% | | |
| | | 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, | | |||||||||||||||
| | | 2021 | | | 2020 | | | 2019 | | |||||||||
Net cash provided by (used in) operating activities | | | | $ | 126,490 | | | | | $ | 209,644 | | | | | $ | (24,879) | | |
Net cash (used in) provided by investing activities | | | | $ | (38,670) | | | | | $ | 81,580 | | | | | $ | (41,316) | | |
Net cash provided by (used in) financing activities | | | | $ | 374,026 | | | | | $ | (62,788) | | | | | $ | 87,383 | | |
Net increase in cash, cash equivalents and restricted cash | | | | $ | 461,846 | | | | | $ | 228,436 | | | | | $ | 21,188 | | |
Name | | | Age | | | Position | |
Executive Officers | | | | | | | |
Kenny Dichter | | | 53 | | | Chief Executive Officer and Chairman of the Board | |
Vinayak Hegde | | | 52 | | | President | |
Lee Applbaum | | | 51 | | | Chief Marketing Officer | |
Thomas W. Bergeson | | | 59 | | | Chief Operating Officer | |
Laura Heltebran | | | 57 | | | Chief Legal Officer | |
Jason Horowitz | | | 50 | | | Chief Business Officer | |
Eric Jacobs | | | 54 | | | Chief Financial Officer | |
Non-Employee Directors | | | | | | | |
David Adelman(2)(3) | | | 49 | | | Director | |
Timothy Armstrong(3) | | | 51 | | | Director | |
Chih Cheung(1) | | | 50 | | | Director | |
Marc Farrell(1) | | | 39 | | | Director | |
Admiral Michael Mullen(2)(4) | | | 75 | | | Director | |
Eric Phillips(4)(5) | | | 50 | | | Director | |
Brian Radecki(1) | | | 50 | | | Director | |
Susan Schuman(2)(3) | | | 62 | | | Director | |
Erik Snell(4) | | | 44 | | | Director | |
Ravi Thakran | | | 58 | | | Director | |
Name | | | Position | | | Amount of Subscription/Shares of Wheels Up Class A common stock | |
360 Capital Investments, LLC (affiliated with Brian Radecki) | | | Director | | | $500,000/50,000 | |
Entities Affiliated with Chih Cheung | | | Director | | | $500,000/50,000 | |
Persons/entities affiliated with or related to Tim Armstrong | | | Director | | | $250,000/25,000 | |
Entities Affiliated with Fidelity | | | 5% Stockholder | | | $45,000,000/4,500,000 | |
Funds and accounts managed by T. Rowe Price | | | 5% Stockholder | | | $20,000,000/2,000,000 | |
Name and Principal Position | | | Year | | | Salary ($)(1) | | | Bonus ($) | | | Stock Awards ($)(2) | | | Option Awards ($)(3) | | | Non-Equity Plan Compensation ($)(4) | | | All Other Compensation ($) | | | Total ($) | | ||||||||||||||||||||||||
Kenny Dichter | | | | | 2021 | | | | | | 950,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,710,000 | | | | | | 6,845,783(5) | | | | | | 9,505,783 | | |
Founder & Chief Executive Officer | | | | | 2020 | | | | | | 842,212 | | | | | | 175,000(6) | | | | | | 3,045,445(7) | | | | | | — | | | | | | 1,900,000 | | | | | | 893,309 | | | | | | 6,855,966 | | |
Eric Jacobs | | | | | 2021 | | | | | | 480,769(8) | | | | | | — | | | | | | 1,935,338 | | | | | | — | | | | | | 432,924 | | | | | | 43,899(9) | | | | | | 2,892,930 | | |
Chief Financial Officer | | | | | 2020 | | | | | | 450,793 | | | | | | — | | | | | | — | | | | | | — | | | | | | 475,000 | | | | | | 84,414 | | | | | | 1,010,207 | | |
Vinayak Hegde | | | | | 2021 | | | | | | 312,692(10) | | | | | | 250,000(11) | | | | | | 5,379,070 | | | | | | 4,373,729 | | | | | | 346,483 | | | | | | 27,094(12) | | | | | | 10,689,068 | | |
President | | | | | | | | | |
| | | Option Awards | | | Stock Awards | | ||||||||||||||||||||||||||||||||||||||||||
Name | | | Number of Securities Underlying Unexercised Options (#) Exercisable | | | Number of Securities Underlying Unexercised Options (#) Unexercisable | | | Option Exercise Price | | | Option Expiration Date | | | Number of Shares or Units of Stock That Have Not Vested (#)(1) | | | Market Value of Share or Units of Stock That Have Not Vested ($)(1) | | | Equity Incentive Plan Awards: Number of Unearned Shares, Units or Other Rights That Have Not Vested (#) | | | Equity Incentive Plan Awards: Market or Payout Value of Unearned Shares, Units or Other Rights That Have Not Vested ($)(2) | | ||||||||||||||||||||||||
Kenny Dichter | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,096,199(3) | | | | | | 14,366,363 | | | | | | 2,365,018(4) | | | | | | 10,973,684 | | |
Eric Jacobs | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,266,078(4) | | | | | | 5,874,602 | | |
| | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 258,735(5) | | | | | | 1,200,530 | | |
Vinayak Hegde | | | | | 153,464 | | | | | | 767,321(6) | | | | | $ | 10.00 | | | | | | 7/13/2031 | | | | | | — | | | | | | — | | | | | | 258,735(5) | | | | | | 1,200,530 | | |
| | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 383,660(7) | | | | | | 1,780,182 | | |
| 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(1) | | | Fees earned or paid in cash ($) | | | RSU Awards ($)(2) | | | All Other Compensation ($)(3) | | | Total ($) | | ||||||||||||
David Adelman | | | | | 95,000 | | | | | | 130,900 | | | | | | 27,231(4) | | | | | | 253,131 | | |
Timothy Armstrong | | | | | — | | | | | | 130,900 | | | | | | 58,457 | | | | | | 189,357 | | |
Chih Cheung | | | | | 50,000 | | | | | | 130,900 | | | | | | 236,421 | | | | | | 417,321 | | |
Marc Farrell | | | | | 50,000 | | | | | | 130,900 | | | | | | — | | | | | | 180,900 | | |
Admiral Michael Mullen | | | | | 70,000 | | | | | | 130,900 | | | | | | 129,168 | | | | | | 330,068 | | |
Eric Phillips | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Brian Radecki | | | | | 62,000 | | | | | | 130,900 | | | | | | 80,130 | | | | | | 273,030 | | |
Erik Snell | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Susan Schuman | | | | | 50,000 | | | | | | 130,900 | | | | | | 117,671 | | | | | | 298,571 | | |
Ravi Thakran | | | | | — | | | | | | 130,900 | | | | | | — | | | | | | 130,900 | | |
Name | | | 2021 Used Flight Hours | | | 2021 Awarded Flight Hours | | ||||||
David Adelman | | | | | 6.5 | | | | | | 35 | | |
Timothy Armstrong | | | | | 15.7 | | | | | | 25 | | |
Chih Cheung | | | | | 46.7 | | | | | | 25 | | |
Marc Farrell | | | | | — | | | | | | 25 | | |
Admiral Michael Mullen | | | | | 25.3 | | | | | | 35 | | |
Eric Phillips | | | | | — | | | | | | — | | |
Brian Radecki | | | | | 24.0 | | | | | | 30 | | |
Erik Snell | | | | | — | | | | | | — | | |
Susan Schuman | | | | | 21.2 | | | | | | 25 | | |
Ravi Thakran | | | | | — | | | | | | 25 | | |
| Name and Address of Beneficial Owner(1) | | | Number of Shares of Class A Common Stock | | | Percentage of Outstanding Class A Common Stock(2) | |
| 5% Holders | | | | | | | |
| Delta Air Lines, Inc.(3) | | | 52,000,995 | | | 21.3% | |
| Entities affiliated with Fidelity(4) | | | 17,533,978 | | | 7.2% | |
| Funds and accounts managed by T. Rowe Price(5) | | | 13,633,936 | | | 5.6% | |
| Directors and Executive Officers | | | | | | | |
| Kenny Dichter(6) | | | 20,516,093 | | | 8.2% | |
| Eric Jacobs(7) | | | 2,626,154 | | | 1.1% | |
| Vinayak Hegde(8) | | | 345,294 | | | * | |
| Erik Snell | | | — | | | — | |
| Dwight James | | | — | | | — | |
| Admiral Michael Mullen(9) | | | 125,920 | | | * | |
| Brian Radecki(10) | | | 250,904 | | | * | |
| Chih Cheung(11) | | | 129,485 | | | * | |
| David Adelman(12) | | | 1,661,761 | | | | |
| Marc Farrell | | | — | | | — | |
| Susan Schuman(13) | | | 17,265 | | | * | |
| Timothy Armstrong(14) | | | 1,091,523 | | | * | |
| Ravi Thakran(15) | | | 3,082,339 | | | 1.3% | |
| All Wheels Up directors and executive officers as a group (18 individuals)(16) | | | 33,853,036 | | | 13.1% | |
| | | 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 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | 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) | | ||||||||||||||||||||||||
Powhatan & Co., LLC fbo Fidelity Mt. Vernon Street Trust: Fidelity Growth Company Fund(8) | | | | | 6,333,251 | | | | | | — | | | | | | 6,333,251 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
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) | | | | | 23,188,984 | | | | | | — | | | | | | 23,188,984 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
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) | | | | | 149,627 | | | | | | — | | | | | | 149,627 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Greg Greeley(20) . | | | | | 1,150,980 | | | | | | — | | | | | | 1,150,980 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Henry Schachar(21) | | | | | 1,190,030 | | | | | | — | | | | | | 1,190,030 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Laura Heltebran(22) | | | | | 460,392 | | | | | | — | | | | | | 460,392 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jason Horowitz(23) | | | | | 2,919,119 | | | | | | — | | | | | | 2,919,119 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Eric Jacobs(24) | | | | | 2,762,480 | | | | | | — | | | | | | 2,762,480 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
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 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | 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) | | ||||||||||||||||||||||||
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 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
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 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | 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) | | ||||||||||||||||||||||||
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 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
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 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | 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) | | ||||||||||||||||||||||||
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 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Gundy ITF The HGC Fund LP(86) | | | | | 500,000 | | | | | | — | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Third Point Loan(87) | | | | | 2,500,000 | | | | | | — | | | | | | 2,500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
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 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | 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 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 | | |
Audited Consolidated Financial Statements of Wheels Up Experience Inc. | | | Page No. | |
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | |
| | | December 31, 2021 | | | December 31, 2020 | | ||||||
ASSETS | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 784,574 | | | | | $ | 312,799 | | |
Accounts receivable, net | | | | | 79,403 | | | | | | 50,397 | | |
Other receivables | | | | | 8,061 | | | | | | 8,205 | | |
Parts and supplies inventories, net | | | | | 9,410 | | | | | | 5,320 | | |
Prepaid expenses and other | | | | | 51,626 | | | | | | 18,801 | | |
Total current assets | | | | | 933,074 | | | | | | 395,522 | | |
Property and equipment, net | | | | | 317,836 | | | | | | 323,090 | | |
Operating lease right-of-use assets | | | | | 108,582 | | | | | | 64,479 | | |
Goodwill | | | | | 437,398 | | | | | | 400,160 | | |
Intangible assets, net | | | | | 146,959 | | | | | | 163,710 | | |
Restricted cash | | | | | 2,148 | | | | | | 12,077 | | |
Employee loans receivable, net | | | | | — | | | | | | 102 | | |
Other non-current assets | | | | | 35,067 | | | | | | 849 | | |
Total assets | | | | $ | 1,981,064 | | | | | $ | 1,359,989 | | |
LIABILITIES AND EQUITY | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Current maturities of long-term debt | | | | $ | — | | | | | $ | 62,678 | | |
Accounts payable | | | | | 43,672 | | | | | | 20,920 | | |
Accrued expenses | | | | | 107,153 | | | | | | 71,381 | | |
Deferred revenue, current | | | | | 933,527 | | | | | | 651,096 | | |
Operating lease liabilities, current | | | | | 31,617 | | | | | | 15,858 | | |
Intangible liabilities, current | | | | | 2,000 | | | | | | 2,000 | | |
Other current liabilities | | | | | 17,068 | | | | | | 15,980 | | |
Total current liabilities | | | | | 1,135,037 | | | | | | 839,913 | | |
Long-term debt | | | | | — | | | | | | 148,411 | | |
Deferred revenue, non-current | | | | | 1,957 | | | | | | 1,982 | | |
Operating lease liabilities, non-current | | | | | 83,461 | | | | | | 56,358 | | |
Warrant liability | | | | | 10,268 | | | | | | — | | |
Intangible liabilities, non-current | | | | | 14,083 | | | | | | 16,083 | | |
Other non-current liabilities | | | | | 30 | | | | | | 3,415 | | |
Total liabilities | | | | | 1,244,836 | | | | | | 1,066,162 | | |
Commitments and contingencies (Note 11) | | | | | | | | | | | | | |
Equity: | | | | | | | | | | | | | |
Class A common stock, $0.0001 par value; 2,500,000,000 authorized; 245,834,569 and 169,717,416 shares issued and outstanding as of December 31, 2021 and December 31, 2020, respectively | | | | | 25 | | | | | | 17 | | |
Additional paid-in capital | | | | | 1,450,839 | | | | | | 798,478 | | |
Accumulated deficit | | | | | (720,713) | | | | | | (530,693) | | |
Total Wheels Up Experience Inc. stockholders’ equity | | | | | 730,151 | | | | | | 267,802 | | |
Non-controlling interests | | | | | 6,077 | | | | | | 26,025 | | |
Total equity | | | | | 736,228 | | | | | | 293,827 | | |
Total liabilities and equity | | | | $ | 1,981,064 | | | | | $ | 1,359,989 | | |
| | | Year Ended December 31, | | |||||||||||||||
| | | 2021 | | | 2020 | | | 2019 | | |||||||||
Revenue | | | | $ | 1,194,259 | | | | | $ | 694,981 | | | | | $ | 384,912 | | |
Costs and expenses: | | | | | | | | | | | | | | | | | | | |
Cost of revenue | | | | | 1,117,633 | | | | | | 634,775 | | | | | | 340,673 | | |
Technology and development | | | | | 33,579 | | | | | | 21,010 | | | | | | 13,965 | | |
Sales and marketing | | | | | 80,071 | | | | | | 55,124 | | | | | | 40,624 | | |
General and administrative | | | | | 113,331 | | | | | | 64,885 | | | | | | 28,426 | | |
Depreciation and amortization | | | | | 54,198 | | | | | | 58,529 | | | | | | 39,352 | | |
CARES Act grant | | | | | — | | | | | | (76,376) | | | | | | — | | |
Gain on sale of aircraft held for sale | | | | | (1,275) | | | | | | — | | | | | | — | | |
Total costs and expenses | | | | | 1,397,537 | | | | | | 757,947 | | | | | | 463,040 | | |
Loss from operations | | | | | (203,278) | | | | | | (62,966) | | | | | | (78,128) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | |
Change in fair value of warrant liability | | | | | 17,951 | | | | | | — | | | | | | — | | |
Loss on extinguishment of debt | | | | | (2,379) | | | | | | — | | | | | | — | | |
Interest income | | | | | 53 | | | | | | 550 | | | | | | 615 | | |
Interest expense | | | | | (9,519) | | | | | | (22,989) | | | | | | (29,360) | | |
Total other income (expense) | | | | | 6,106 | | | | | | (22,439) | | | | | | (28,745) | | |
Loss before income taxes | | | | | (197,172) | | | | | | (85,405) | | | | | | (106,873) | | |
Income tax expense | | | | | (58) | | | | | | — | | | | | | — | | |
Net loss | | | | | (197,230) | | | | | | (85,405) | | | | | | (106,873) | | |
Less: Net loss attributable to non-controlling interests | | | | | (7,210) | | | | | | (6,764) | | | | | | (10,599) | | |
Net loss attributable to Wheels Up Experience Inc. | | | | $ | (190,020) | | | | | $ | (78,641) | | | | | $ | (96,274) | | |
Net loss per share of Class A common stock: | | | | | | | | | | | | | | | | | | | |
Basic | | | | $ | (0.93) | | | | | $ | (0.48) | | | | | $ | (0.93) | | |
Diluted | | | | $ | (0.93) | | | | | $ | (0.48) | | | | | $ | (0.93) | | |
Weighted-average shares of Class A common stock outstanding: | | | | | | | | | | | | | | | | | | | |
Basic | | | | | 204,780,896 | | | | | | 162,505,231 | | | | | | 103,803,383 | | |
Diluted | | | | | 204,780,896 | | | | | | 162,505,231 | | | | | | 103,803,383 | | |
| | | Class A Common Stock | | | Additional paid-in capital | | | Accumulated deficit | | | Non- controlling interests | | | Total | | |||||||||||||||||||||
| | | Shares | | | Amount | | ||||||||||||||||||||||||||||||
Balance as of December 31, 2018 | | | | | 94,341,133 | | | | | $ | 9 | | | | | $ | 283,604 | | | | | $ | (355,778) | | | | | $ | (8,087) | | | | | $ | (80,252) | | |
Consideration issued for business combination | | | | | 926,076 | | | | | | 1 | | | | | | 3,821 | | | | | | — | | | | | | — | | | | | | 3,822 | | |
Contributions | | | | | 21,314,473 | | | | | | 2 | | | | | | 125,165 | | | | | | | | | | | | | | | | | | 125,167 | | |
Equity-based compensation | | | | | — | | | | | | — | | | | | | 976 | | | | | | — | | | | | | 906 | | | | | | 1,882 | | |
Change in non-controlling interests allocation | | | | | — | | | | | | — | | | | | | (11,971) | | | | | | — | | | | | | 11,971 | | | | | | — | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | (96,274) | | | | | | (10,599) | | | | | | (106,873) | | |
Balance as of December 31, 2019 | | | | | 116,581,682 | | | | | | 12 | | | | | | 401,595 | | | | | | (452,052) | | | | | | (5,809) | | | | | | (56,254) | | |
Consideration issued for business combinations | | | | | 52,794,775 | | | | | | 5 | | | | | | 432,139 | | | | | | — | | | | | | — | | | | | | 432,144 | | |
Contributions | | | | | 340,690 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Equity-based compensation | | | | | — | | | | | | — | | | | | | 2,227 | | | | | | — | | | | | | 1,115 | | | | | | 3,342 | | |
Change in non-controlling interests allocation | | | | | — | | | | | | — | | | | | | (37,483) | | | | | | — | | | | | | 37,483 | | | | | | — | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | (78,641) | | | | | | (6,764) | | | | | | (85,405) | | |
Balance as of December 31, 2020 | | | | | 169,717,147 | | | | | | 17 | | | | | | 798,478 | | | | | | (530,693) | | | | | | 26,025 | | | | | | 293,827 | | |
Consideration issued for business combination | | | | | 3,968,900 | | | | | | 1 | | | | | | 30,171 | | | | | | | | | | | | | | | | | | 30,172 | | |
Exercise of WUP stock options | | | | | 352,051 | | | | | | — | | | | | | 2,107 | | | | | | — | | | | | | — | | | | | | 2,107 | | |
Exchange of WUP profits interests, net of shares withheld | | | | | 199,368 | | | | | | — | | | | | | 1,866 | | | | | | — | | | | | | (1,866) | | | | | | — | | |
Equity-based compensation | | | | | — | | | | | | — | | | | | | 32,433 | | | | | | — | | | | | | 17,240 | | | | | | 49,673 | | |
Issuance of common stock in connection with the Business Combination and PIPE Investment | | | | | 71,597,103 | | | | | | 7 | | | | | | 656,297 | | | | | | — | | | | | | — | | | | | | 656,304 | | |
Transaction costs attributable to the issuance of common stock in connection with the Business Combination and PIPE Investment | | | | | — | | | | | | — | | | | | | (70,406) | | | | | | — | | | | | | — | | | | | | (70,406) | | |
Assumption of warrant liability | | | | | — | | | | | | — | | | | | | (28,219) | | | | | | — | | | | | | — | | | | | | (28,219) | | |
Change in non-controlling interests allocation | | | | | — | | | | | | — | | | | | | 28,112 | | | | | | — | | | | | | (28,112) | | | | | | — | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | (190,020) | | | | | | (7,210) | | | | | | (197,230) | | |
Balance as of December 31, 2021 | | | | | 245,834,569 | | | | | $ | 25 | | | | | $ | 1,450,839 | | | | | $ | (720,713) | | | | | $ | 6,077 | | | | | $ | 736,228 | | |
| | | Year Ended December 31, | | |||||||||||||||
| | | 2021 | | | 2020 | | | 2019 | | |||||||||
OPERATING ACTIVITIES: | | | | | | | | | | | | | | | | | | | |
Net loss | | | | $ | (197,230) | | | | | $ | (85,405) | | | | | $ | (106,873) | | |
Adjustments to reconcile net loss to net cash provided by (used in) operating activities: | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization | | | | | 54,198 | | | | | | 58,529 | | | | | | 39,352 | | |
Amortization of deferred financing costs and debt discount | | | | | 618 | | | | | | 1,612 | | | | | | 1,943 | | |
Accretion of investments | | | | | — | | | | | | — | | | | | | (38) | | |
Equity-based compensation | | | | | 49,673 | | | | | | 3,342 | | | | | | 1,882 | | |
Change in fair value of warrant liability | | | | | (17,951) | | | | | | — | | | | | | — | | |
Provision for expected credit losses | | | | | 3,264 | | | | | | 7,119 | | | | | | 567 | | |
Loss on extinguishment of debt | | | | | 2,379 | | | | | | — | | | | | | — | | |
Changes in operating assets and liabilities, net of effects from acquisitions: | | | | | | | | | | | | | | | | | | | |
Accounts receivable | | | | | (21,923) | | | | | | 14,506 | | | | | | 1,412 | | |
Other receivables | | | | | 144 | | | | | | 6,968 | | | | | | (4,942) | | |
Parts and supplies inventories | | | | | (3,418) | | | | | | (636) | | | | | | (70) | | |
Prepaid expenses and other | | | | | (11,360) | | | | | | (418) | | | | | | (3,276) | | |
Other non-current assets | | | | | (34,218) | | | | | | 877 | | | | | | 734 | | |
Operating lease liabilities, net | | | | | (1,949) | | | | | | 1,094 | | | | | | 961 | | |
Accounts payable | | | | | 13,116 | | | | | | (13,868) | | | | | | 6,728 | | |
Accrued expenses | | | | | 14,616 | | | | | | (6,080) | | | | | | 6,376 | | |
Other current liabilities | | | | | 1,089 | | | | | | 460 | | | | | | — | | |
Other non-current liabilities | | | | | (3,385) | | | | | | 3,415 | | | | | | 231 | | |
Deferred revenue | | | | | 278,827 | | | | | | 218,129 | | | | | | 30,134 | | |
Net cash provided by (used in) operating activities | | | | | 126,490 | | | | | | 209,644 | | | | | | (24,879) | | |
INVESTING ACTIVITIES: | | | | | | | | | | | | | | | | | | | |
Purchases of property and equipment | | | | | (15,234) | | | | | | (7,109) | | | | | | (4,146) | | |
Acquisition of businesses, net of cash acquired | | | | | 7,844 | | | | | | 97,104 | | | | | | (28,329) | | |
Purchases of aircraft held for sale | | | | | (31,669) | | | | | | — | | | | | | — | | |
Sales of aircraft held for sale | | | | | 13,568 | | | | | | — | | | | | | — | | |
Cash paid for asset acquisition | | | | | — | | | | | | — | | | | | | (14,422) | | |
Capitalized software development costs | | | | | (13,179) | | | | | | (8,415) | | | | | | (3,923) | | |
Purchases of investments | | | | | — | | | | | | — | | | | | | (2,483) | | |
Proceeds from sales and maturities of investments | | | | | — | | | | | | — | | | | | | 11,987 | | |
Net cash (used in) provided by investing activities | | | | | (38,670) | | | | | | 81,580 | | | | | | (41,316) | | |
FINANCING ACTIVITIES: | | | | | | | | | | | | | | | | | | | |
Proceeds from stock option exercises | | | | | 2,107 | | | | | | — | | | | | | — | | |
Proceeds from Business Combination and PIPE Investment | | | | | 656,304 | | | | | | — | | | | | | — | | |
Transaction costs in connection with the Business Combination and PIPE Investment | | | | | (70,406) | | | | | | — | | | | | | — | | |
Proceeds from long-term debt | | | | | — | | | | | | 755 | | | | | | — | | |
| | | Year Ended December 31, | | |||||||||||||||
| | | 2021 | | | 2020 | | | 2019 | | |||||||||
Repayments of long-term debt | | | | | (214,081) | | | | | | (63,450) | | | | | | (37,706) | | |
Loans to employees | | | | | 102 | | | | | | (93) | | | | | | (78) | | |
Capital contributions | | | | | — | | | | | | — | | | | | | 128,167 | | |
Payments of offering costs | | | | | — | | | | | | — | | | | | | (3,000) | | |
Net cash provided by (used in) financing activities | | | | | 374,026 | | | �� | | | (62,788) | | | | | | 87,383 | | |
NET INCREASE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH | | | | | 461,846 | | | | | | 228,436 | | | | | | 21,188 | | |
CASH, CASH EQUIVALENTS AND RESTRICTED CASH BEGINNING OF PERIOD | | | | | 324,876 | | | | | | 96,440 | | | | | | 75,252 | | |
CASH, CASH EQUIVALENTS AND RESTRICTED CASH END OF PERIOD | | | | $ | 786,722 | | | | | $ | 324,876 | | | | | $ | 96,440 | | |
CASH PAID DURING THE PERIOD FOR: | | | | | | | | | | | | | | | | | | | |
Interest | | | | $ | 11,661 | | | | | $ | 21,717 | | | | | $ | 28,369 | | |
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 | | | | | | — | | | | | | — | | |
Non-cash consideration issued for asset acquisition of Avianis Systems LLC | | | | | — | | | | | | — | | | | | $ | 3,822 | | |
Assumption of warrant liability in Business Combination | | | | $ | 28,219 | | | | | | — | | | | | | — | | |
| | | December 31, 2021 | | | December 31, 2020 | | ||||||
Aircraft | | | | $ | 482,848 | | | | | $ | 473,509 | | |
Software development costs | | | | | 35,818 | | | | | | 22,414 | | |
Leasehold improvements | | | | | 12,584 | | | | | | 9,560 | | |
Computer equipment | | | | | 2,147 | | | | | | 1,846 | | |
Buildings and improvements | | | | | 1,424 | | | | | | 1,424 | | |
Furniture and fixtures | | | | | 1,960 | | | | | | 1,321 | | |
Tooling | | | | | 3,129 | | | | | | 1,296 | | |
Vehicles | | | | | 1,142 | | | | | | 597 | | |
| | | | | 541,052 | | | | | | 511,967 | | |
Less: Accumulated depreciation and amortization | | | | | (223,216) | | | | | | (188,877) | | |
Total | | | | $ | 317,836 | | | | | $ | 323,090 | | |
| | | Year Ended December 31, | | |||||||||||||||
| | | 2021 | | | 2020 | | | 2019 | | |||||||||
Services transferred at a point in time: | | | | | | | | | | | | | | | | | | | |
Flights, net of discounts and fees | | | | $ | 873,724 | | | | | $ | 495,419 | | | | | $ | 334,263 | | |
Aircraft management | | | | | 215,368 | | | | | | 124,881 | | | | | | — | | |
Other | | | | | 20,910 | | | | | | 9,392 | | | | | | 4,781 | | |
Services transferred over time: | | | | | | | | | | | | | | | | | | | |
Memberships | | | | | 69,592 | | | | | | 54,622 | | | | | | 45,868 | | |
Aircraft management | | | | | 9,897 | | | | | | 7,848 | | | | | | — | | |
Other | | | | | 4,768 | | | | | | 2,819 | | | | | | — | | |
Total | | | | $ | 1,194,259 | | | | | $ | 694,981 | | | | | $ | 384,912 | | |
| | | December 31, 2021 | | | December 31, 2020 | | ||||||
Flights – Prepaid Blocks and jet cards | | | | $ | 876,750 | | | | | $ | 609,490 | | |
Memberships – annual dues | | | | | 47,069 | | | | | | 32,016 | | |
Memberships – initiation fees | | | | | 4,072 | | | | | | 3,870 | | |
Flights – credits | | | | | 6,633 | | | | | | 7,291 | | |
Other | | | | | 960 | | | | | | 411 | | |
Deferred revenue – total | | | | | 935,484 | | | | | | 653,078 | | |
Less: Deferred revenue – current | | | | | (933,527) | | | | | | (651,096) | | |
Deferred revenue – non-current | | | | $ | 1,957 | | | | | $ | 1,982 | | |
| Deferred revenue – beginning balance | | | | $ | 653,078 | | |
| Amounts deferred during the period | | | | | 1,242,645 | | |
| Revenue recognized from amounts included in the deferred revenue beginning balance | | | | | (457,202) | | |
| Revenue from current period sales | | | | | (503,037) | | |
| Deferred revenue – ending balance | | | | $ | 935,484 | | |
| Current assets | | | | $ | 32,667 | | |
| Property and equipment | | | | | 741 | | |
| Intangible assets | | | | | 5,040 | | |
| Goodwill | | | | | 37,238 | | |
| Other assets | | | | | 45,874 | | |
| Total assets acquired | | | | | 121,560 | | |
| Total liabilities assumed | | | | | (81,388) | | |
| Net assets acquired | | | | $ | 40,172 | | |
| | | Amount (In thousands) | | | Weighted- Average Amortization Period (Years) | | ||||||
Customer relationships – non-defense | | | | $ | 3,400 | | | | | | 7.0 | | |
Customer relationships – defense | | | | | 1,200 | | | | | | 4.0 | | |
Trade name | | | | | 330 | | | | | | 1.0 | | |
Non-competition agreement | | | | | 110 | | | | | | 1.0 | | |
Total acquired intangible assets | | | | $ | 3,840 | | | | | | 5.8 | | |
| 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 | | | | $ | 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 | | | | $ | 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, | | |||||||||||||||
| | | 2021 | | | 2020 | | | 2019 | | |||||||||
Net revenue | | | | $ | 1,196,373 | | | | | $ | 865,530 | | | | | $ | 825,749 | | |
Net loss | | | | $ | (198,180) | | | | | $ | (96,679) | | | | | $ | (103,346) | | |
Net loss attributable to Wheels Up Experience Inc. | | | | $ | (191,343) | | | | | $ | (89,022) | | | | | $ | (93,094) | | |
Net loss per share | | | | $ | (0.93) | | | | | $ | (0.55) | | | | | $ | (0.90) | | |
| Balance as of January 1, 2020 | | | | $ | 3,732 | | |
| Acquisition of WUPJ | | | | | 341,671 | | |
| Acquisition of Gama | | | | | 54,757 | | |
| Balance as of December 31, 2020 | | | | | 400,160 | | |
| Acquisition of Mountain Aviation | | | | | 37,238 | | |
| Balance as of December 31, 2021 | | | | $ | 437,398 | | |
| | | December 31, 2021 | | |||||||||||||||
| | | Gross Carrying Value | | | Accumulated Amortization | | | Net Carrying Value | | |||||||||
Status | | | | $ | 80,000 | | | | | $ | 15,644 | | | | | $ | 64,356 | | |
Customer relationships | | | | | 74,600 | | | | | | 14,443 | | | | | | 60,157 | | |
Non-competition agreement | | | | | 210 | | | | | | 209 | | | | | | 1 | | |
Trade name | | | | | 14,230 | | | | | | 5,493 | | | | | | 8,737 | | |
Developed technology | | | | | 19,545 | | | | | | 6,380 | | | | | | 13,165 | | |
Leasehold interest – favorable | | | | | 600 | | | | | | 57 | | | | | | 543 | | |
Total | | | | $ | 189,185 | | | | | $ | 42,226 | | | | | $ | 146,959 | | |
| | | 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, 2021 | | |||||||||||||||
| | | Gross Carrying Value | | | Accumulated Amortization | | | Net Carrying Value | | |||||||||
Intangible liabilities | | | | $ | 20,000 | | | | | $ | 3,917 | | | | | $ | 16,083 | | |
| | | 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 | | ||||||
2022 | | | | $ | 20,123 | | | | | $ | 2,000 | | |
2023 | | | | | 19,864 | | | | | | 2,000 | | |
2024 | | | | | 19,701 | | | | | | 2,000 | | |
2025 | | | | | 19,288 | | | | | | 2,000 | | |
2026 | | | | | 18,604 | | | | | $ | 2,000 | | |
Thereafter | | | | | 49,379 | | | | | | 6,083 | | |
Total | | | | $ | 146,959 | | | | | $ | 16,083 | | |
| | | December 31, 2021 | | |||||||||||||||||||||||||||
| | | Amortized Cost | | | Unrealized Gains | | | Unrealized Losses | | | Fair Value | | | Cash and Cash Equivalents | | |||||||||||||||
Cash | | | | $ | 376,492 | | | | | $ | — | | | | | $ | — | | | | | $ | 376,492 | | | | | $ | 376,492 | | |
Money market funds | | | | | 408,082 | | | | | | — | | | | | | — | | | | | | 408,082 | | | | | | 408,082 | | |
Total | | | | $ | 784,574 | | | | | $ | — | | | | | $ | — | | | | | $ | 784,574 | | | | | $ | 784,574 | | |
| | | 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, 2021 | | | December 31, 2020 | | ||||||
Cash and cash equivalents | | | | $ | 784,574 | | | | | $ | 312,799 | | |
Restricted cash | | | | | 2,148 | | | | | | 12,077 | | |
Total | | | | $ | 786,722 | | | | | $ | 324,876 | | |
| | | December 31, 2021 | | |||||||||||||||||||||
| | | Level 1 | | | Level 2 | | | Level 3 | | | Fair Value | | ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Money market funds | | | | $ | 408,082 | | | | | $ | — | | | | | $ | — | | | | | $ | 408,082 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Warrant liability – Public Warrants | | | | | 6,553 | | | | | | — | | | | | | — | | | | | | 6,553 | | |
Warrant liability – Private Warrants | | | | | — | | | | | | 3,715 | | | | | | — | | | | | | 3,715 | | |
Total liabilities | | | | $ | 6,553 | | | | | $ | 3,715 | | | | | $ | — | | | | | $ | 10,268 | | |
| | | December 31, 2020 | | |||||||||||||||||||||
| | | Level 1 | | | Level 2 | | | Level 3 | | | Fair Value | | ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Money market funds | | | | $ | 103,472 | | | | | $ | — | | | | | $ | — | | | | | $ | 103,472 | | |
| | | Public Warrants | | | Private Warrants | | | Total Warrant Liability | | |||||||||
Fair value as of December 31, 2020 | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Assumption of Warrants in Business Combination | | | | | 17,981 | | | | | | 10,238 | | | | | | 28,219 | | |
Change in fair value of Warrant liability | | | | | (11,428) | | | | | | (6,523) | | | | | | (17,951) | | |
Fair value as of December 31, 2021 | | | | $ | 6,553 | | | | | $ | 3,715 | | | | | $ | 10,268 | | |
| | | December 31, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
Amended 1st Credit Facility: | | | | | | | | | | | | | |
Debt discount | | | | $ | — | | | | | $ | 1,154 | | |
Less: Accumulated amortization | | | | | — | | | | | | (1,091) | | |
| | | | | — | | | | | | 63 | | |
2nd Credit Facility: | | | | | | | | | | | | | |
Debt discount | | | | | — | | | | | | 862 | | |
Less: Accumulated amortization | | | | | — | | | | | | (629) | | |
| | | | | — | | | | | | 233 | | |
3rd Credit Facility: | | | | | | | | | | | | | |
Debt discount | | | | | — | | | | | | 735 | | |
Less: Accumulated amortization | | | | | — | | | | | | (416) | | |
| | | | | — | | | | | | 319 | | |
Total | | | | $ | — | | | | | $ | 615 | | |
| | | December 31, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
Amended 1st Credit Facility: | | | | | | | | | | | | | |
Deferred financing costs | | | | $ | — | | | | | $ | 4,540 | | |
Less: Accumulated amortization | | | | | — | | | | | | (4,403) | | |
| | | | | — | | | | | | 137 | | |
2nd Credit Facility: | | | | | | | | | | | | | |
Deferred financing costs | | | | | — | | | | | | 3,845 | | |
Less: Accumulated amortization | | | | | — | | | | | | (2,770) | | |
| | | | | — | | | | | | 1,075 | | |
3rd Credit Facility: | | | | | | | | | | | | | |
Deferred financing costs | | | | | — | | | | | | 2,622 | | |
Less: Accumulated amortization | | | | | — | | | | | | (1,457) | | |
| | | | | — | | | | | | 1,165 | | |
Total | | | | $ | — | | | | | $ | 2,377 | | |
| | | | | | Interest Rate Per Annum | | | December 31, | | ||||||||||||
| | | Maturity Dates | | | 2021 | | | 2020 | | ||||||||||||
Amended 1st Credit Facility: | | | | | | | | | | | | | | | | | | | | | | |
A-1 | | | 2020 to 2021 | | | | | 10.92% | | | | | $ | — | | | | | $ | 11,811 | | |
A-2 | | | 2020 to 2021 | | | | | 10.92% | | | | | | — | | | | | | 7,874 | | |
A-3 | | | 2021 to 2022 | | | | | 10.92% | | | | | | — | | | | | | 28,104 | | |
B | | | 2023 to 2024 | | | | | 12.00% | | | | | | — | | | | | | 8,119 | | |
2nd Credit Facility: | | | | | | | | | | | | | | | | | | | | | | |
A | | | 2023 to 2024 | | | | | 8.15% | | | | | | — | | | | | | 55,450 | | |
B | | | 2023 to 2024 | | | | | 11.40% | | | | | | — | | | | | | 24,510 | | |
3rd Credit Facility: | | | | | | | | 9.54% | | | | | | | | | | | | | | |
A | | | 2024 to 2025 | | | | | 9.54% | | | | | | — | | | | | | 53,334 | | |
Promissory Notes | | | | | | | | | | | | | | — | | | | | | 24,879 | | |
CARES Act Paycheck Protection Program Loan | | | | | | | | | | | | | | — | | | | | | — | | |
| | | | | | | | | | | | | | — | | | | | | 214,081 | | |
Less: Unamortized debt discount | | | | | | | | | | | | | | — | | | | | | (615) | | |
Less: Unamortized deferred financing costs | | | | | | | | | | | | | | — | | | | | | (2,377) | | |
| | | | | | | | | | | | | | — | | | | | | 211,089 | | |
Less: Current maturities of long-term debt | | | | | | | | | | | | | | — | | | | | | (62,678) | | |
Total | | | | | | | | | | | | | $ | — | | | | | $ | 148,411 | | |
| | | Year Ended December 31, | | |||||||||||||||
| | | 2021 | | | 2020 | | | 2019 | | |||||||||
Operating lease costs | | | | $ | 36,079 | | | | | $ | 19,810 | | | | | $ | 8,078 | | |
Short-term lease costs | | | | | 25,334 | | | | | | 17,217 | | | | | | 1,853 | | |
Less: Sublease income | | | | | — | | | | | | — | | | | | | (375) | | |
Total lease costs | | | | $ | 61,413 | | | | | $ | 37,027 | | | | | $ | 9,556 | | |
| | | Year Ended December 31, | | |||||||||||||||
| | | 2021 | | | 2020 | | | 2019 | | |||||||||
Cash paid for amounts included in the measurement of operating lease liabilities: | | | | | | | | | | | | | | | | | | | |
Operating cash flows paid for operating leases | | | | $ | 38,080 | | | | | $ | 19,889 | | | | | $ | 9,734 | | |
Right-of-use assets obtained in exchange for operating lease obligations | | | | $ | 69,808 | | | | | $ | 68,152 | | | | | $ | 126 | | |
| | | December 31, 2021 | | | December 31, 2020 | | ||||||
Weighted-average remaining lease term (in years): | | | | | | | | | | | | | |
Operating leases | | | | | 6.4 | | | | | | 7.5 | | |
Weighted-average discount rate: | | | | | | | | | | | | | |
Operating leases | | | | | 9.5% | | | | | | 9.5% | | |
Year ending December 31, | | | Operating Leases | | |||
2022 | | | | $ | 37,410 | | |
2023 | | | | | 32,058 | | |
2024 | | | | | 20,379 | | |
2025 | | | | | 14,995 | | |
2026 | | | | | 9,533 | | |
Thereafter | | | | | 42,187 | | |
Total lease payments | | | | | 156,562 | | |
Less: Imputed interest | | | | | (41,484) | | |
Total lease obligations | | | | $ | 115,078 | | |
| | | Number of WUP Profits Interests | | | Weighted- Average Grant Date Fair Value | | ||||||
| | | (In thousands) | | | | | | | | |||
Outstanding WUP profits interests as of January 1, 2021 | | | | | 29,111 | | | | | $ | 0.42 | | |
Granted | | | | | — | | | | | | — | | |
Exchanged | | | | | (292) | | | | | | 0.74 | | |
Expired/forfeited | | | | | — | | | | | | — | | |
Outstanding WUP profits interests as of December 31, 2021 | | | | | 28,819 | | | | | $ | 0.42 | | |
| | | Number of WUP Profits Interests | | | Weighted- Average Grant Date Fair Value | | ||||||
| | | (In thousands) | | | | | | | | |||
Non-vested WUP profits interests as of January 1, 2021 | | | | | 12,619 | | | | | $ | 0.29 | | |
Granted | | | | | — | | | | | | — | | |
Vested | | | | | (7,886) | | | | | | 0.25 | | |
Forfeited | | | | | — | | | | | | — | | |
Non-vested WUP profits interests as of December 31, 2021 | | | | | 4,733 | | | | | $ | 0.35 | | |
| | | Number of WUP Restricted Interests | | | Weighted- Average Grant Date Fair Value | | ||||||
| | | (In thousands) | | | | | | | | |||
Non-vested and outstanding WUP restricted interests as of January 1, 2021 | | | | | 4,662 | | | | | $ | 3.98 | | |
Granted | | | | | — | | | | | | — | | |
Vested | | | | | — | | | | | | — | | |
Expired/forfeited | | | | | — | | | | | | — | | |
Non-vested and outstanding WUP restricted interests as of December 31, 2021 | | | | | 4,662 | | | | | $ | 3.98 | | |
| | | Number of WUP Stock Options | | | Weighted- Average Exercise Price | | | Weighted- Average Grant Date Fair Value | | |||||||||
| | | (In thousands) | | | | | | | | | | | | | | |||
Outstanding WUP stock options as of January 1, 2021 | | | | | 16,284 | | | | | $ | 7.51 | | | | | $ | 1.17 | | |
Granted | | | | | — | | | | | | — | | | | | | — | | |
Exercised | | | | | (352) | | | | | | 7.14 | | | | | | 0.72 | | |
Forfeited | | | | | (60) | | | | | | 7.20 | | | | | | 0.68 | | |
Expired | | | | | (159) | | | | | | 7.16 | | | | | | 0.70 | | |
Outstanding WUP stock options as of December 31, 2021 | | | | | 15,713 | | | | | $ | 7.52 | | | | | $ | 1.19 | | |
Exercisable WUP stock options as of December 31, 2021 | | | | | 11,742 | | | | | $ | 7.40 | | | | | $ | 1.04 | | |
| | | Number of WUP Stock Options | | | Weighted- Average Grant Date Fair Value | | ||||||
| | | (In thousands) | | | | | | | | |||
Non-vested WUP stock options as of January 1, 2021 | | | | | 10,987 | | | | | $ | 1.41 | | |
Granted | | | | | — | | | | | | — | | |
Vested | | | | | (6,940) | | | | | | 1.29 | | |
Expired | | | | | (23) | | | | | | 1.16 | | |
Forfeited | | | | | (53) | | | | | | 0.69 | | |
Non-vested WUP stock options as of December 31, 2021 | | | | | 3,971 | | | | | $ | 1.63 | | |
| | | Number of RSUs | | | Weighted- Average Grant Date Fair Value | | ||||||
| | | (In thousands) | | | | | | | | |||
Non-vested and outstanding RSUs as of January 1, 2021 | | | | | — | | | | | $ | — | | |
Granted | | | | | 8,493 | | | | | | 7.32 | | |
Vested | | | | | (77) | | | | | | 7.48 | | |
Forfeited | | | | | (5) | | | | | | 7.44 | | |
Non-vested and outstanding RSUs as of December 31, 2021 | | | | | 8,411 | | | | | $ | 7.32 | | |
| | | Number of Wheels Up Stock Options | | | Weighted- Average Exercise Price | | | Weighted- Average Grant Date Fair Value | | |||||||||
| | | (In thousands) | | | | | | | | | | | | | | |||
Outstanding Wheels Up stock options as of January 1, 2021 | | | | | — | | | | | $ | — | | | | | $ | — | | |
Granted | | | | | 921 | | | | | | 10.00 | | | | | | 4.75 | | |
Exercised | | | | | — | | | | | | — | | | | | | — | | |
Forfeited | | | | | — | | | | | | — | | | | | | — | | |
Expired | | | | | — | | | | | | — | | | | | | — | | |
Outstanding Wheels Up stock options as of December 31, 2021 | | | | | 921 | | | | | $ | 10.00 | | | | | $ | 4.75 | | |
Exercisable Wheels Up stock options as of December 31, 2021 | | | | | 153 | | | | | $ | 10.00 | | | | | $ | 4.75 | | |
| | | Number of Wheels Up Stock Options | | | Weighted- Average Grant Date Fair Value | | ||||||
| | | (In thousands) | | | | | | | | |||
Non-vested Wheels Up stock options as of January 1, 2021 | | | | | — | | | | | $ | — | | |
Granted | | | | | 921 | | | | | | 4.75 | | |
Vested | | | | | (153) | | | | | | 4.75 | | |
Expired | | | | | — | | | | | | — | | |
Forfeited | | | | | — | | | | | | — | | |
Non-vested Wheels Up stock options as of December 31, 2021 | | | | | 768 | | | | | $ | 4.75 | | |
| | | 2021 | | | 2020 | | | 2019 | |
Expected term (in years) | | | 7 | | | 7 | | | 7 | |
Expected volatility | | | 46% | | | 44% – 47% | | | 32% – 35% | |
Weighted-average volatility | | | 46% | | | 46% | | | 35% | |
Risk-free rate | | | 1.2% | | | 0.4% – 0.7% | | | 1.4% – 2.8% | |
Expected dividend rate | | | 0% | | | 0% | | | 0% | |
| | | Year Ended December 31, | | |||||||||||||||
| | | 2021 | | | 2020 | | | 2019 | | |||||||||
Cost of revenue | | | | $ | 4,541 | | | | | $ | 293 | | | | | $ | 455 | | |
Technology and development | | | | | 1,340 | | | | | | 445 | | | | | | 449 | | |
Sales and marketing | | | | | 5,185 | | | | | | 1,055 | | | | | | 723 | | |
General and administrative | | | | | 38,607 | | | | | | 1,549 | | | | | | 255 | | |
Total equity-based compensation expense | | | | $ | 49,673 | | | | | $ | 3,342 | | | | | $ | 1,882 | | |
| | | December 31, 2021 | | | December 31, 2020 | | ||||||||||||||||||
Number of LLC common units held by Wheels Up(1) | | | | | 245,834,569 | | | | | | 99.2% | | | | | | 169,717,147 | | | | | | 91.1% | | |
Number of vested profits interests attributable to non-controlling interests(2) | | | | | 2,045,995 | | | | | | 0.8% | | | | | | 16,492,865 | | | | | | 8.9% | | |
Total LLC common units and vested profits interests outstanding | | | | | 247,880,564 | | | | | | 100.0% | | | | | | 186,210,012 | | | | | | 100.0% | | |
| | | Year Ended December 31, | | |||||||||||||||
| | | 2021 | | | 2020 | | | 2019 | | |||||||||
Numerator: | | | | | | | | | | | | | | | | | | | |
Net loss attributable to Wheels Up Experience Inc. – basic and diluted | | | | $ | (190,020) | | | | | $ | (78,641) | | | | | $ | (96,274) | | |
Denominator: | | | | | | | | | | | | | | | | | | | |
Weighted-average shares of Class A common stock outstanding – basic and diluted | | | | | 204,780,896 | | | | | | 162,505,231 | | | | | | 103,803,383 | | |
Basic and diluted net loss per share of Class A common stock | | | | $ | (0.93) | | | | | $ | (0.48) | | | | | $ | (0.93) | | |
| | | Year Ended December 31, | | |||||||||||||||
| | | 2021 | | | 2020 | | | 2019 | | |||||||||
Warrants | | | | | 12,521,494 | | | | | | — | | | | | | — | | |
Earnout Shares | | | | | 9,000,000 | | | | | | — | | | | | | — | | |
RSUs | | | | | 8,411,251 | | | | | | — | | | | | | — | | |
Stock options | | | | | 16,633,852 | | | | | | 16,283,779 | | | | | | 9,769,252 | | |
Total anti-dilutive securities | | | | | 46,566,597 | | | | | | 16,283,779 | | | | | | 9,769,252 | | |
| | | Year Ended December 31, | | |||||||||||||||
| | | 2021 | | | 2020 | | | 2019 | | |||||||||
Current income taxes | | | | | | | | | | | | | | | | | | | |
Federal | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
State and local | | | | | 75 | | | | | | — | | | | | | — | | |
Total current income taxes | | | | | 75 | | | | | | — | | | | | | — | | |
Deferred income taxes | | | | | | | | | | | | | | | | | | | |
Federal | | | | | — | | | | | | — | | | | | | — | | |
State and local | | | | | (17) | | | | | | — | | | | | | — | | |
Total deferred income taxes | | | | | (17) | | | | | | — | | | | | | — | | |
Income tax expense | | | | $ | 58 | | | | | $ | — | | | | | $ | — | | |
| | | Year Ended December 31, | | |||||||||||||||
| | | 2021 | | | 2020 | | | 2019 | | |||||||||
Expected federal income taxes at statutory rate | | | | | 21.0% | | | | | | —% | | | | | | —% | | |
State and local income taxes | | | | | 1.9 | | | | | | — | | | | | | — | | |
Permanent differences | | | | | — | | | | | | — | | | | | | — | | |
Partnership earnings not subject to tax | | | | | (6.7) | | | | | | — | | | | | | — | | |
Change in valuation allowance | | | | | (16.2) | | | | | | — | | | | | | — | | |
Effective income tax rate | | | | | —% | | | | | | —% | | | | | | —% | | |
| | | December 31, 2021 | | | December 31, 2020 | | ||||||
Deferred tax assets | | | | | | | | | | | | | |
Investment in partnership | | | | $ | 116,053 | | | | | $ | — | | |
Net operating loss carryforwards | | | | | 20,655 | | | | | | — | | |
Transaction costs | | | | | 1,120 | | | | | | — | | |
Tax credits | | | | | 559 | | | | | | — | | |
Deferred revenue | | | | | 416 | | | | | | — | | |
Equity-based compensation | | | | | 293 | | | | | | — | | |
Other | | | | | 181 | | | | | | 800 | | |
Total deferred tax assets | | | | | 139,277 | | | | | | 800 | | |
Valuation allowance | | | | | (138,652) | | | | | | (800) | | |
Deferred tax assets, net | | | | $ | 625 | | | | | $ | — | | |
Deferred tax liabilities | | | | | | | | | | | | | |
Other | | | | $ | (608) | | | | | $ | — | | |
Total deferred tax liabilities | | | | $ | (608) | | | | | $ | — | | |
Net deferred tax assets | | | | $ | 17 | | | | | $ | — | | |