| | |
Page
|
| |||
| | | | i | | | |
| | | | ii | | | |
| | | | 1 | | | |
| | | | 5 | | | |
| | | | 18 | | | |
| | | | 19 | | | |
| | | | 20 | | | |
| | | | 21 | | | |
| | | | 23 | | | |
| | | | 30 | | | |
| | | | 44 | | | |
| | | | 57 | | | |
| | | | 62 | | | |
| | | | 69 | | | |
| | | | 70 | | | |
| | | | 72 | | | |
| | | | 76 | | | |
| | | | 82 | | | |
MATERIAL UNITED STATES FEDERAL INCOME TAX CONSEQUENCES TO NON-U.S. HOLDERS
|
| | | | | | |
| | | | 84 | | | |
| | | | 84 | | | |
| | | | 84 | | | |
| | | | F-1 | | |
| | |
Nine Months Ended
September 30, |
| |
Year Ended December 31,
|
| ||||||||||||||||||
(in thousands)
|
| |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
Income Statement Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Net Revenues
|
| | | $ | 159,556,244 | | | | | $ | 183,324,843 | | | | | | 304,201,203 | | | | | $ | 290,732,049 | | |
Gross Profit
|
| | | | 39,663,937 | | | | | | 52,876,672 | | | | | | 85,048,759 | | | | | | 72,168,805 | | |
Operating Income / (Loss)
|
| | | | 10,359,994 | | | | | | 8,207,772 | | | | | | 22,058,355 | | | | | | 25,505,463 | | |
Net Income / (Loss) from continuing operations
|
| | | | 7,840,689 | | | | | | 6,495,669 | | | | | | 15,499,138 | | | | | | 26,725,449 | | |
| | |
Nine Months Ended
September 30, |
| |
Year Ended December 31,
|
| ||||||||||||||||||
(in thousands)
|
| |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
Cash Flow Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash (used in) provided by operating activities
|
| | | $ | 19,985,952 | | | | | $ | (10,207,279) | | | | | | 45,455,834 | | | | | $ | 59,246,487 | | |
Net cash (used in) provided by investing activities
|
| | | | (16,696,803) | | | | | | (55,662,586) | | | | | | (62,093,145) | | | | | | 44,189,907 | | |
Net cash provided by (used in) financing activities
|
| | | | (3,424,273) | | | | | | 31,446,747 | | | | | | (5,512,054) | | | | | | (83,783,225) | | |
| | | | | | | | |
As of December 31,
|
| |||||||||
(in thousands)
|
| |
As of September 30,
2020 |
| |
2019
|
| |
2018
|
| |||||||||
Balance Sheet Data: | | | | | | | | | | | | | | ||||||
Cash and cash equivalents
|
| | | $ | 17,369,878 | | | | | $ | 17,505,002 | | | | | $ | 21,604,166 | | |
Working capital
|
| | | | 111,055,261 | | | | | | 100,591,914 | | | | | | 95,671,809 | | |
Total current assets
|
| | | | 143,930,011 | | | | | | 141,785,798 | | | | | | 128,157,465 | | |
Total assets
|
| | | | 340,880,044 | | | | | | 343,984,256 | | | | | | 320,468,964 | | |
Total debt
|
| | | | — | | | | | | 3,351,714 | | | | | | 8,727,477 | | |
Total equity
|
| | | | 301,826,054 | | | | | | 293,985,365 | | | | | | 277,767,794 | | |
| | |
Nine Months Ended
September 30, |
| |
Year Ended December 31,
|
| ||||||||||||||||||
(in thousands)
|
| |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
Other Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDA(1)
|
| | | $ | 48,537,551 | | | | | $ | 17,589,315 | | | | | $ | 56,907,404 | | | | | $ | 47,823,502 | | |
ASSETS
|
| |
AerSale Corp.
Balance Sheet as of September 30, 2020 |
| |
Monocle
Acquisition Corp. Balance Sheet as of September 30, 2020 |
| | | | | | | |
Pro Forma
Adjustments |
| |
September 30, 2020
Pro forma Combined |
| ||||||||||||
Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 17,369,878 | | | | | | 96,288 | | | | | | [A] | | | | | | 177,053,371 | | | | | | 65,871,295 | | |
| | | | | | | | | | | | | | | | | [B] | | | | | | 60,500,000 | | | | | | | | |
| | | | | | | | | | | | | | | | | [C] | | | | | | (165,768,236) | | | | | | | | |
| | | | | | | | | | | | | | | | | [D] | | | | | | (2,677,160) | | | | | | | | |
| | | | | | | | | | | | | | | | | [D] | | | | | | (7,631,765) | | | | | | | | |
| | | | | | | | | | | | | | | | | [E] | | | | | | (13,071,081) | | | | | | | | |
Accounts receivable, net
|
| | | | 38,957,481 | | | | | | | | | | | | | | | | | | | | | | | | 38,957,481 | | |
Inventory: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Aircraft, airframes, engines, and parts
|
| | | | 69,112,736 | | | | | | | | | | | | | | | | | | | | | | | | 69,112,736 | | |
Advance vendor payments
|
| | | | 10,530,062 | | | | | | | | | | | | | | | | | | | | | | | | 10,530,062 | | |
Deposits, prepaid expenses, and other current assets
|
| | | | 7,129,485 | | | | | | 136,873 | | | | | | [D] | | | | | | (136,873) | | | | | | 7,129,485 | | |
Due from related party
|
| | | | 830,369 | | | | | | | | | | | | | | | | | | | | | | | | 830,369 | | |
Total current assets
|
| | | | 143,930,011 | | | | | | 233,161 | | | | | | | | | | | | 48,268,256 | | | | | | 192,431,428 | | |
Fixed assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Aircraft and engines held for lease,
net |
| | | | 85,959,095 | | | | | | | | | | | | | | | | | | | | | | | | 85,959,095 | | |
Property and equipment, net
|
| | | | 7,838,606 | | | | | | | | | | | | | | | | | | | | | | | | 7,838,606 | | |
Inventory: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Aircraft, airframes, engines, and parts
|
| | | | 44,724,078 | | | | | | | | | | | | | | | | | | | | | | | | 44,724,078 | | |
Deferred income tax asset, net
|
| | | | 3,413,572 | | | | | | | | | | | | | | | | | | | | | | | | 3,413,572 | | |
Deferred financing costs, net
|
| | | | 534,616 | | | | | | | | | | | | | | | | | | | | | | | | 534,616 | | |
Deferred customer incentives and other assets, net
|
| | | | 270,782 | | | | | | | | | | | | | | | | | | | | | | | | 270,782 | | |
Goodwill
|
| | | | 19,860,168 | | | | | | | | | | | | | | | | | | | | | | | | 19,860,168 | | |
Intangible asset
|
| | | | 28,899,377 | | | | | | | | | | | | | | | | | | | | | | | | 28,899,377 | | |
Due from related party
|
| | | | 5,449,739 | | | | | | | | | | | | | | | | | | | | | | | | 5,449,739 | | |
Cash and marketable securities held in Trust Account
|
| | | | — | | | | | | 177,053,371 | | | | | | [A] | | | | | | (177,053,371) | | | | | | — | | |
Total assets
|
| | | $ | 340,880,044 | | | | | | 177,286,532 | | | | | | | | | | | | (128,785,115) | | | | | | 389,381,461 | | |
LIABILITIES, MEZZANINE EQUITY AND STOCKHOLDERS’ EQUITY
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | | 15,751,468 | | | | | | | | | | | | | | | | | | | | | | | | 15,751,468 | | |
Accrued expenses
|
| | | | 8,812,043 | | | | | | 677,106 | | | | | | [D] | | | | | | (677,106) | | | | | | 6,875,116 | | |
| | | | | | | | | | | | | | | | | [D] | | | | | | (2,136,927) | | | | | | | | |
ASSETS
|
| |
AerSale Corp.
Balance Sheet as of September 30, 2020 |
| |
Monocle
Acquisition Corp. Balance Sheet as of September 30, 2020 |
| | | | | | | |
Pro Forma
Adjustments |
| |
September 30, 2020
Pro forma Combined |
| ||||||||||||
| | | | | | | | | | | | | | | | | [D] | | | | | | 200,000 | | | | | | | | |
Promissory note – related
party |
| | | | — | | | | | | 150,000 | | | | | | [D] | | | | | | (150,000) | | | | | | — | | |
Lessee and customer purchase deposits
|
| | | | 2,756,987 | | | | | | | | | | | | | | | | | | | | | | | | 2,756,987 | | |
Deferred revenue
|
| | | | 5,554,252 | | | | | | | | | | | | | | | | | | | | | | | | 5,554,252 | | |
Total current liabilities
|
| | | $ | 32,874,750 | | | | | | 827,106 | | | | | | | | | | | | (2,764,033) | | | | | | 30,937,823 | | |
Long-term lease deposits
|
| | | | 1,144,771 | | | | | | | | | | | | | | | | | | | | | | | | 1,144,771 | | |
Maintenance deposit payments and other liabilities
|
| | | | 5,034,469 | | | | | | | | | | | | | | | | | | | | | | | | 5,034,469 | | |
COMMITMENTS AND CONTINGENCIES
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stock subject to possible
redemption |
| | | | — | | | | | | 171,459,418 | | | | | | [F] | | | | | | (171,459,418) | | | | | | — | | |
STOCKHOLDERS’ EQUITY: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred stock
|
| | | | 2,000 | | | | | | | | | | | | [G] | | | | | | (2,000) | | | | | | — | | |
our common stock
|
| | | | — | | | | | | — | | | | | | [L] | | | | | | 4,105 | | | | | | 4,105 | | |
NewCo additional paid-in
capital |
| | | | — | | | | | | — | | | | | | [H] | | | | | | 243,218,738 | | | | | | 293,655,477 | | |
| | | | | | | | | | | | | | | | | [I] | | | | | | 500 | | | | | | | | |
| | | | | | | | | | | | | | | | | [G] | | | | | | 2,000 | | | | | | | | |
| | | | | | | | | | | | | | | | | [J] | | | | | | 530 | | | | | | | | |
| | | | | | | | | | | | | | | | | [H] | | | | | | 4,225,951 | | | | | | | | |
| | | | | | | | | | | | | | | | | [K] | | | | | | 773,527 | | | | | | | | |
| | | | | | | | | | | | | | | | | [F] | | | | | | 171,459,418 | | | | | | | | |
| | | | | | | | | | | | | | | | | [C] | | | | | | (165,768,236) | | | | | | | | |
| | | | | | | | | | | | | | | | | [B] | | | | | | 60,500,000 | | | | | | | | |
| | | | | | | | | | | | | | | | | [D] | | | | | | 150,000 | | | | | | | | |
| | | | | | | | | | | | | | | | | [D] | | | | | | (200,000) | | | | | | | | |
| | | | | | | | | | | | | | | | | [E] | | | | | | (13,071,081) | | | | | | | | |
| | | | | | | | | | | | | | | | | [D] | | | | | | (7,631,765) | | | | | | | | |
| | | | | | | | | | | | | | | | | [L] | | | | | | (4,105) | | | | | | | | |
Common stock
|
| | | | 500 | | | | | | 530 | | | | | | [I] | | | | | | (500) | | | | | | — | | |
| | | | | | | | | | | | | | | | | [J] | | | | | | (530) | | | | | | | | |
Additional paid-in capital
|
| | | | 243,218,738 | | | | | | 4,225,951 | | | | | | [H] | | | | | | (243,218,738) | | | | | | — | | |
| | | | | | | | | | | | | | | | | [H] | | | | | | (4,225,951) | | | | | | | | |
Retained earnings
|
| | | | 58,604,816 | | | | | | 773,527 | | | | | | [K] | | | | | | (773,527) | | | | | | 58,604,816 | | |
Total stockholders’ equity
|
| | | | 301,826,054 | | | | | | 5,000,008 | | | | | | | | | | | | 45,438,336 | | | | | | 352,264,398 | | |
TOTAL LIABILITIES AND STOCKHOLDERS’
EQUITY |
| | | $ | 340,880,044 | | | | | | 177,286,532 | | | | | | | | | | | | (128,785,115) | | | | | | 389,381,461 | | |
|
| | |
AerSale Corp.
Statement of Operations For the nine months ended September 30, 2020 |
| |
Monocle
Acquisition Corp. Statement of Operations For the nine months ended September 30, 2020 |
| | | | | | | |
Pro Forma
Adjustments |
| |
Condensed
Combined Statement of Operations For the nine months ended September 30, 2020 |
| ||||||||||||
| | |
Unaudited
|
| |
Unaudited
|
| | | | | | | | | | | | | | | | | | | ||||||
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Products
|
| | | | 37,726,383 | | | | | | | | | | | | | | | | | | | | | | | | 37,726,383 | | |
Leasing
|
| | | | 47,637,093 | | | | | | | | | | | | | | | | | | | | | | | | 47,637,093 | | |
Services
|
| | | | 74,192,768 | | | | | | | | | | | | | | | | | | | | | | | | 74,192,768 | | |
Total net revenue
|
| | | | 159,556,244 | | | | | | | | | | | | | | | | | | | | | | | | 159,556,244 | | |
Cost of sales and operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of products
|
| | | | 41,206,646 | | | | | | | | | | | | | | | | | | | | | | | | 41,206,646 | | |
Cost of leasing
|
| | | | 21,315,784 | | | | | | | | | | | | | | | | | | | | | | | | 21,315,784 | | |
Cost of services
|
| | | | 57,369,877 | | | | | | | | | | | | | | | | | | | | | | | | 57,369,877 | | |
Total cost of sales
|
| | | | 119,892,307 | | | | | | | | | | | | | | | | | | | | | | | | 119,892,307 | | |
Gross profit
|
| | | | 39,663,937 | | | | | | | | | | | | | | | | | | | | | | | | 39,663,937 | | |
Selling, general, and administrative expenses
|
| | | | 40,614,124 | | | | | | 226,480 | | | | | | [AA] | | | | | | (226,480) | | | | | | 40,614,124 | | |
CARES Act proceeds
|
| | | | (12,692,702) | | | | | | | | | | | | | | | | | | | | | | | | (12,692,702) | | |
Transaction expenses
|
| | | | 433,681 | | | | | | | | | | | | [BB] | | | | | | (433,681) | | | | | | — | | |
Income (loss) from operations
|
| | | | 11,308,834 | | | | | | (226,480) | | | | | | | | | | | | 660,161 | | | | | | 11,742,515 | | |
Other income (expenses): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income (expense), net
|
| | | | (1,306,977) | | | | | | 16,021 | | | | | | [AA] | | | | | | (16,021) | | | | | | (1,306,977) | | |
Other income, net
|
| | | | 358,137 | | | | | | | | | | | | | | | | | | | | | | | | 358,137 | | |
Total other (expenses) income
|
| | | | (948,840) | | | | | | 16,021 | | | | | | | | | | | | (16,021) | | | | | | (948,840) | | |
Income (loss) from operations before income tax provision
|
| | | | 10,359,994 | | | | | | (210,459) | | | | | | | | | | | | 644,140 | | | | | | 10,793,675 | | |
Income tax (expense) benefit
|
| | | | (2,519,305) | | | | | | 7,136 | | | | | | | | | | | | (155,702) | | | | | | (2,667,871) | | |
Net income (loss)
|
| | | | 7,840,689 | | | | | | (203,323) | | | | | | | | | | | | 488,438 | | | | | | 8,125,804 | | |
Dividends attributable to preferred stockholders
|
| | | | 18,582,068 | | | | | | — | | | | | | [CC] | | | | | | (18,582,068) | | | | | | — | | |
Net (loss) income from operations attributable to AerSale Corp. common shareholders
|
| | | | (10,741,379) | | | | | | (203,323) | | | | | | | | | | | | 19,070,506 | | | | | | 8,125,804 | | |
(Loss) earnings per share – basic and diluted:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net (loss) earnings per share from operations
|
| | | | (214.83) | | | | | | (0.04) | | | | | | [DD] | | | | | | | | | | | | 0.20 | | |
| | |
AerSale Corp.
Statement of Operations For the year ended December 31, 2019 |
| |
Monocle
Acquisition Corp. Statement of Operations For the year ended December 31, 2019 |
| | | | | | | |
Pro Forma
Adjustments |
| |
Condensed
Combined Statement of Operations For the year ended December 31, 2019 |
| ||||||||||||
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Products
|
| | | | 170,566,047 | | | | | | | | | | | | | | | | | | | | | | | | 170,566,047 | | |
Leasing
|
| | | | 64,245,884 | | | | | | | | | | | | | | | | | | | | | | | | 64,245,884 | | |
Services
|
| | | | 69,389,272 | | | | | | | | | | | | | | | | | | | | | | | | 69,389,272 | | |
Total net revenue
|
| | | | 304,201,203 | | | | | | | | | | | | | | | | | | | | | | | | 304,201,203 | | |
Cost of sales and operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of products
|
| | | | 131,671,553 | | | | | | | | | | | | | | | | | | | | | | | | 131,671,553 | | |
Cost of leasing
|
| | | | 29,217,035 | | | | | | | | | | | | | | | | | | | | | | | | 29,217,035 | | |
Cost of services
|
| | | | 58,263,856 | | | | | | | | | | | | | | | | | | | | | | | | 58,263,856 | | |
Total cost of sales
|
| | | | 219,152,444 | | | | | | | | | | | | | | | | | | | | | | | | 219,152,444 | | |
Gross profit
|
| | | | 85,048,759 | | | | | | | | | | | | | | | | | | | | | | | | 85,048,759 | | |
Selling, general, and administrative expenses
|
| | | | 59,813,607 | | | | | | 1,573,512 | | | | | | [AA] | | | | | | (1,573,512) | | | | | | 59,813,607 | | |
Transaction expenses
|
| | | | 3,176,797 | | | | | | | | | | | | [BB] | | | | | | (3,176,797) | | | | | | | | |
Income (loss) from operations
|
| | | | 22,058,355 | | | | | | (1,573,512) | | | | | | | | | | | | 4,750,309 | | | | | | 25,235,152 | | |
Other income (expenses): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income (expense), net
|
| | | | (3,006,663) | | | | | | 3,164,817 | | | | | | [AA] | | | | | | (3,164,817) | | | | | | (3,006,663) | | |
Other income (expenses), net
|
| | | | 611,109 | | | | | | | | | | | | | | | | | | | | | | | | 611,109 | | |
Total other (expenses) income
|
| | | | (2,395,554) | | | | | | 3,164,817 | | | | | | | | | | | | (3,164,817) | | | | | | (2,395,554) | | |
Income from operations before income
tax provision |
| | | | 19,662,801 | | | | | | 1,591,305 | | | | | | | | | | | | 1,585,492 | | | | | | 22,839,598 | | |
Income tax (expense)
|
| | | | (4,163,663) | | | | | | (627,795) | | | | | | | | | | | | (383,245) | | | | | | (5,174,703) | | |
Net income
|
| | | | 15,499,138 | | | | | | 963,510 | | | | | | | | | | | | 1,202,247 | | | | | | 17,664,895 | | |
Dividends attributable to preferred stockholders
|
| | | | 34,632,836 | | | | | | — | | | | | | [CC] | | | | | | (34,632,836) | | | | | | — | | |
Net (loss) income from operations attributable to AerSale Corp. common shareholders
|
| | | | (19,133,698) | | | | | | 963,510 | | | | | | | | | | | | 35,835,083 | | | | | | 17,664,895 | | |
(Loss) earnings per share – basic and diluted:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net (loss) earnings per share from operations
|
| | | | (382.67) | | | | | | (0.28) | | | | | | [DD] | | | | | | | | | | | | 0.43 | | |
| | |
Nine months ended
September 30, |
| |
Percent
Change |
| ||||||||||||
(in thousands, except percentages)
|
| |
2020
|
| |
2019
|
| ||||||||||||
Revenue | | | | | | | | | | | | | | | | | | | |
Asset Management Solutions
|
| | | | | | | | | | | | | | | | | | |
Aircraft
|
| | | $ | 45,819 | | | | | $ | 56,600 | | | | | | (19.0)% | | |
Engines
|
| | | $ | 35,515 | | | | | $ | 67,040 | | | | | | (47.0)% | | |
| | | | $ | 81,334 | | | | | $ | 123,640 | | | | | | (34.2)% | | |
| | |
Nine months ended
September 30, |
| |
Percent
Change |
| ||||||||||||
(in thousands, except percentages)
|
| |
2020
|
| |
2019
|
| ||||||||||||
TechOps
|
| | | | | | | | | | | | | | | | | | |
MRO
|
| | | $ | 74,193 | | | | | $ | 49,192 | | | | | | 50.8% | | |
Product Sales
|
| | | $ | 4,029 | | | | | $ | 10,493 | | | | | | (61.6)% | | |
| | | | $ | 78,222 | | | | | $ | 59,685 | | | | | | 31.1% | | |
| | | | $ | 159,556 | | | | | $ | 183,325 | | | | | | (13.0)% | | |
|
| | |
Nine months ended
September 30, |
| |
Percent
Change |
| ||||||||||||
(in thousands, except percentages)
|
| |
2020
|
| |
2019
|
| ||||||||||||
Gross Profit | | | | | | | | | | | | | | | | | | | |
Asset Management Solutions
|
| | | | | | | | | | | | | | | | | | |
Aircraft
|
| | | $ | 9,110 | | | | | $ | 15,496 | | | | | | (41.2)% | | |
Engines
|
| | | $ | 13,465 | | | | | $ | 23,782 | | | | | | (43.4)% | | |
| | | | $ | 22,575 | | | | | $ | 39,278 | | | | | | (42.5)% | | |
TechOps
|
| | | | | | | | | | | | | | | | | | |
MRO
|
| | | $ | 16,823 | | | | | $ | 8,116 | | | | | | 107.3% | | |
Product Sales
|
| | | $ | 266 | | | | | $ | 5,483 | | | | | | (95.1)% | | |
| | | | $ | 17,089 | | | | | $ | 13,599 | | | | | | 25.7% | | |
| | | | $ | 39,664 | | | | | $ | 52,877 | | | | | | (25.0)% | | |
| | |
Year ended December 31,
|
| | | | | | | |||||||||
(in thousands, except percentages)
|
| |
2019
|
| |
2018
|
| |
Percent
Change |
| |||||||||
Revenue | | | | | | | | | | | | | | | | | | | |
Asset Management Solutions
|
| | | | | | | | | | | | | | | | | | |
Aircraft
|
| | | $ | 98,736 | | | | | $ | 95,353 | | | | | | 3.5% | | |
Engines
|
| | | | 123,088 | | | | | | 149,819 | | | | | | (17.8)% | | |
| | | | | 221,824 | | | | | | 245,172 | | | | | | (9.5)% | | |
TechOps
|
| | | | | | | | | | | | | | | | | | |
MRO
|
| | | | 69,389 | | | | | | 38,779 | | | | | | 78.9% | | |
Product Sales
|
| | | | 12,988 | | | | | | 6,781 | | | | | | 91.5% | | |
| | | | | 82,377 | | | | | | 45,560 | | | | | | 80.8% | | |
| | | | $ | 304,201 | | | | | $ | 290,732 | | | | | | 4.6% | | |
| | |
Year ended December 31,
|
| | | | | | | |||||||||
(in thousands, except percentages)
|
| |
2019
|
| |
2018
|
| |
Percent
Change |
| |||||||||
Gross Profit | | | | | | | | | | | | | | | | | | | |
Asset Management Solutions
|
| | | | | | | | | | | | | | | | | | |
Aircraft
|
| | | $ | 27,592 | | | | | $ | 21,708 | | | | | | 27.1% | | |
Engines
|
| | | | 40,113 | | | | | | 41,949 | | | | | | (4.4)% | | |
| | | | | 67,705 | | | | | | 63,657 | | | | | | 6.4% | | |
TechOps
|
| | | | | | | | | | | | | | | | | | |
MRO
|
| | | | 11,125 | | | | | | 6,818 | | | | | | 63.2% | | |
Product Sales
|
| | | | 6,219 | | | | | | 1,694 | | | | | | 267.1% | | |
| | | | | 17,344 | | | | | | 8,512 | | | | | | 103.8% | | |
| | | | $ | 85,049 | | | | | $ | 72,169 | | | | | | 17.8% | | |
| | | | | | | | |
Payment due by period (in thousands)
|
| |||||||||||||||||||||
| | |
Total
|
| |
Less than
1 Year |
| |
1-3 Years
|
| |
3-5 Years
|
| |
More than
5 Years |
| |||||||||||||||
$110.0 million Senior Secured Revolving Credit Facility
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Revolving Credit Facility – Interest
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
$35.0 million Senior Secured Notes Payable
|
| | | | 3,424 | | | | | | 3,424 | | | | | | — | | | | | | — | | | | | | — | | |
Senior Secured Notes Payable – Interest
|
| | | | 92 | | | | | | 92 | | | | | | — | | | | | | — | | | | | | — | | |
Operating Lease Commitments
|
| | | | 20,420 | | | | | | 4,314 | | | | | | 8,941 | | | | | | 7,165 | | | | | | — | | |
Capital Lease Commitments
|
| | | | 431 | | | | | | 291 | | | | | | 140 | | | | | | — | | | | | | — | | |
| | | | $ | 24,367 | | | | | $ | 8,121 | | | | | $ | 9,081 | | | | | $ | 7,165 | | | | | $ | — | | |
Asset Management Solutions
|
| |
TechOps
|
|
•
USM Parts Sales, Lease and Exchange
•
Aircraft Sales and Leasing
•
Engine Sales and Leasing
•
Third-Party Asset Lease Administration
•
Flight Equipment Consignment Administration
|
| |
•
Aircraft Heavy Maintenance and Storage
•
Aircraft Modification and Conversion
◦
Passenger to Freighter Conversion
◦
Passenger to Water Tanker Modification
•
Engine Repair & Modification
◦
Airbus/Boeing Reconfigurations
◦
Borescope, Blending and Field Repairs
•
Component Repair Services
◦
Composite / Flight Control MRO
◦
Pneumatic, Hydraulics, Electronics MRO
◦
Wheels, Brakes and Landing Gear MRO
|
|
Asset Management Solutions
|
| |
TechOps
|
|
| | |
•
Engineered Solutions
◦
Aircraft Modification and Upgrades
◦
Proprietary Parts Repair Development
◦
STCs & PMAs
•
Third-Party MRO Management Services
|
|
| Facility: | | | Primary Purpose: | |
| • Goodyear, AZ | | | Aircraft MRO, Storage, Modification and Disassembly | |
| • Roswell, NM | | | Aircraft MRO, Storage, Disassembly, and Distribution | |
| • Rio Rancho, NM | | | Flight Control Surface, Nacelle & Landing Gear MRO | |
| • Coral Gables, FL | | |
Corporate Headquarters and Engineered Solutions
|
|
| • Miami, FL | | | Hydraulic, Pneumatic, Flight Control Surfaces, Electro-Mechanical Component MROs | |
| • Memphis, TN | | | USM Sales, Distribution and Component MRO | |
| • Dublin, Ireland | | | Flight Equipment Asset Management | |
| • Bridgend, United Kingdom | | | Regional Sales Offices | |
| • Singapore | | | Regional Sales Offices | |
Name
|
| |
Age
|
| |
Position
|
|
Nicolas Finazzo | | |
64
|
| | Chairman, Chief Executive Officer, Division President, TechOps and Director | |
Robert B. Nichols | | |
64
|
| | Vice Chairman, Division President, Asset Management Solutions and Director | |
Martin Garmendia | | |
46
|
| | Chief Financial Officer, Treasurer and Secretary | |
Basil Barimo | | |
55
|
| | Division President, MRO Services | |
Craig Wright | | |
53
|
| | Division President, Aircraft & Engine Management | |
Gary Jones | | |
57
|
| | Division President, Airframe & Engine Materials | |
Iso Nezaj | | |
65
|
| | Division President, Engineered Solutions and Chief Technical Officer | |
Jonathan Seiffer | | |
49
|
| | Director | |
Eric J. Zahler | | |
70
|
| | Director | |
Sai S. Devabhaktuni | | |
49
|
| | Director | |
Richard J. Townsend | | |
70
|
| | Director | |
General C. Robert Kehler | | |
68
|
| | Director | |
Peter Nolan | | |
62
|
| | Director | |
Michael Kirton | | |
38
|
| | Director | |
Name and Principal Position
|
| |
Year
|
| |
Salary
($) |
| |
Bonus
($) |
| |
Option
Awards ($) |
| |
Non-Equity
Incentive Plan Compensation ($)(1) |
| |
All Other
Compensation ($)(2) |
| |
Total
($) |
| |||||||||||||||||||||
Nicolas Finazzo
Chairman, Chief Executive Officer and Division President, TechOps |
| | | | 2020 | | | | | | 500,000 | | | | | | | | | | | | — | | | | | | | | | | | | 41,127 | | | | | | | | |
| | | 2019 | | | | | | 500,000 | | | | | | 41,667 | | | | | | — | | | | | | 750,000(3) | | | | | | 57,182 | | | | | | 1,348,849 | | | ||
Robert B. Nichols
Vice Chairman and Division President, TechOps |
| | | | 2020 | | | | | | 500,000 | | | | | | | | | | | | — | | | | | | | | | | | | 28,197 | | | | | | | | |
| | | 2019 | | | | | | 500,000 | | | | | | 41,667 | | | | | | — | | | | | | 750,000 | | | | | | 48,944 | | | | | | 1,340,611 | | | ||
Iso Nezaj
Division President, Engineered Solutions and Chief Technical Officer |
| | | | 2020 | | | | | | 350,000 | | | | | | | | | | | | — | | | | | | | | | | | | 20,822 | | | | | | | | |
| | | 2019 | | | | | | 318,288 | | | | | | 14,583 | | | | | | — | | | | | | 350,000 | | | | | | 20,686 | | | | | | 703,557 | | |
| | |
Beneficial Ownership
|
| |||||||||
Name and Address of Beneficial Owner(1)
|
| |
Number of
Shares |
| |
Percentage
|
| ||||||
Directors and Officers | | | | | | | | | | | | | |
Nicolas Finazzo
|
| | | | 2,425,513(2) | | | | | | 5.5% | | |
Robert B. Nichols
|
| | | | 2,425,513(3) | | | | | | 5.5% | | |
Martin Garmendia
|
| | | | 6,446 | | | | | | * | | |
Basil Barimo
|
| | | | 44,114 | | | | | | * | | |
Craig Wright
|
| | | | 33,377 | | | | | | * | | |
Iso Nezaj
|
| | | | 32,978 | | | | | | * | | |
Gary Jones
|
| | | | — | | | | | | * | | |
Eric J. Zahler
|
| | | | 1,992,219(4)(5) | | | | | | 4.5% | | |
Sai S. Devabhaktuni
|
| | | | 1,992,219(4)(5) | | | | | | 4.5% | | |
Richard J. Townsend
|
| | | | 1,992,219(4)(5) | | | | | | 4.5% | | |
C. Robert Kehler
|
| | | | 15,000 | | | | | | * | | |
Jonathan Seiffer
|
| | | | 27,017,623(6) | | | | | | 61.4% | | |
Peter Nolan
|
| | | | —(7) | | | | | | * | | |
Michael Kirton
|
| | | | 27,017,623(6) | | | | | | 61.4% | | |
All Directors and Officers as a Group (14 individuals) | | | | | | | | | | | | | |
Greater than 5% Stockholders
|
| | | | 33,187,800 | | | | | | 75.4% | | |
Green Equity Investors V, L.P., Green Equity Investors Side V, L.P. and LGP Parts Coinvest LLC
|
| | | | 27,017,623(6) | | | | | | 61.4% | | |
George P. Bauer Revocable Trust, dated 7/20/1990
|
| | | | 4,022,529(8) | | | | | | 9.1% | | |
Name of Selling Stockholder
|
| |
Common Stock
Beneficially Owned Prior to Offering |
| |
Number of
Warrants |
| |
Number of
Shares of Common Stock Being Offered(1) |
| |
Number of
Warrants Being Offered |
| |
Common Stock
Beneficially Owned After the Offered Shares of Common Stock are Sold |
| |||||||||||||||||||||
|
Number
|
| |
Percent
|
| ||||||||||||||||||||||||||||||||
Alyeska Master Fund, L.P.(2)
|
| | | | 750,000 | | | | | | — | | | | | | 750,000 | | | | | | — | | | | | | — | | | | | | — | | |
Basil Barimo(3)
|
| | | | 44,114 | | | | | | — | | | | | | 44,114 | | | | | | — | | | | | | — | | | | | | — | | |
Blue Heron Partners, LP(2)
|
| | | | 125,000 | | | | | | — | | | | | | 125,000 | | | | | | — | | | | | | — | | | | | | — | | |
C. Robert Kehler(3)
|
| | | | 15,000 | | | | | | — | | | | | | 15,000 | | | | | | — | | | | | | — | | | | | | — | | |
Cadwalader, Wickersham & Taft LLP(5)
|
| | | | 125,000 | | | | | | — | | | | | | 125,000 | | | | | | — | | | | | | — | | | | | | — | | |
Calm Waters Partnership(2)
|
| | | | 62,500 | | | | | | — | | | | | | 62,500 | | | | | | — | | | | | | — | | | | | | — | | |
Charles McDonald(3)
|
| | | | 1,009 | | | | | | — | | | | | | 1,009 | | | | | | — | | | | | | — | | | | | | — | | |
Cowen Investments II LLC(6)(7)(8)
|
| | | | 409,970 | | | | | | 126,166 | | | | | | 409,970 | | | | | | 126,166 | | | | | | — | | | | | | — | | |
Chardan Capital Markets(3)(9)
|
| | | | 8,750 | | | | | | — | | | | | | 8,750 | | | | | | — | | | | | | — | | | | | | — | | |
CVI Investments, Inc.(2)
|
| | | | 312,500 | | | | | | — | | | | | | 312,500 | | | | | | — | | | | | | — | | | | | | — | | |
Don Manvel(3)
|
| | | | 15,000 | | | | | | — | | | | | | 15,000 | | | | | | — | | | | | | — | | | | | | — | | |
Enarey LLP(10)(11)(12)
|
| | | | 2,425,513 | | | | | | — | | | | | | 2,425,513 | | | | | | — | | | | | | — | | | | | | — | | |
Enrique Pizzi(3)
|
| | | | 1,026 | | | | | | — | | | | | | 1,026 | | | | | | — | | | | | | — | | | | | | — | | |
Florida Growth Fund LLC(3)
|
| | | | 1,227,529 | | | | | | — | | | | | | 1,227,529 | | | | | | — | | | | | | — | | | | | | — | | |
Frederick Craig Wright(3)
|
| | | | 33,377 | | | | | | — | | | | | | 33,377 | | | | | | — | | | | | | — | | | | | | — | | |
George P. Bauer Revocable Trust(2)
|
| | | | 1,925,000 | | | | | | — | | | | | | 1,925,000 | | | | | | — | | | | | | — | | | | | | — | | |
Graham Growth Partners LP(2)
|
| | | | 116,875 | | | | | | — | | | | | | 116,875 | | | | | | — | | | | | | — | | | | | | — | | |
Graham Institutional Partners LP(2)
|
| | | | 386,375 | | | | | | — | | | | | | 386,375 | | | | | | — | | | | | | — | | | | | | — | | |
Graham Partners LP(2)
|
| | | | 59,250 | | | | | | — | | | | | | 59,250 | | | | | | — | | | | | | — | | | | | | — | | |
Green Equity Investors Side V, L.P.(3)(13)
|
| | | | 6,230,686 | | | | | | — | | | | | | 2,025,328 | | | | | | — | | | | | | 4,205,358 | | | | | | 9.6% | | |
Green Equity Investors V, L.P.(3)(13)
|
| | | | 20,771,203 | | | | | | — | | | | | | 6,751,826 | | | | | | — | | | | | | 14,019,377 | | | | | | 32.1% | | |
Name of Selling Stockholder
|
| |
Common Stock
Beneficially Owned Prior to Offering |
| |
Number of
Warrants |
| |
Number of
Shares of Common Stock Being Offered(1) |
| |
Number of
Warrants Being Offered |
| |
Common Stock
Beneficially Owned After the Offered Shares of Common Stock are Sold |
| |||||||||||||||||||||
|
Number
|
| |
Percent
|
| ||||||||||||||||||||||||||||||||
Greenberg Traurig, LLP(5)
|
| | | | 9,935 | | | | | | — | | | | | | 9,935 | | | | | | — | | | | | | — | | | | | | — | | |
Iso Nezaj(3)
|
| | | | 32,978 | | | | | | — | | | | | | 32,978 | | | | | | — | | | | | | — | | | | | | — | | |
John Pescatore(3)
|
| | | | 15,000 | | | | | | — | | | | | | 15,000 | | | | | | — | | | | | | — | | | | | | — | | |
Kevin Hill(3)
|
| | | | 684 | | | | | | — | | | | | | 684 | | | | | | — | | | | | | — | | | | | | — | | |
LGP Parts CoInvest LLC(3)(13)
|
| | | | 15,734 | | | | | | — | | | | | | 15,734 | | | | | | — | | | | | | — | | | | | | — | | |
Martin Garmendia(3)
|
| | | | 6,446 | | | | | | — | | | | | | 6,446 | | | | | | — | | | | | | — | | | | | | — | | |
Monocle Partners, LLC(14)(15)(16)
|
| | | | 1,992,219 | | | | | | 623,834 | | | | | | 1,992,219 | | | | | | 623,834 | | | | | | — | | | | | | — | | |
MYDA Advantage, LP(2)
|
| | | | 250,000 | | | | | | — | | | | | | 250,000 | | | | | | — | | | | | | — | | | | | | — | | |
MYDA SPAC Select, LP(2)
|
| | | | 250,000 | | | | | | — | | | | | | 250,000 | | | | | | — | | | | | | — | | | | | | — | | |
Peter Grosskopf(2)
|
| | | | 31,250 | | | | | | — | | | | | | 31,250 | | | | | | — | | | | | | — | | | | | | — | | |
Peter Stalker III Living Trust(2)
|
| | | | 12,500 | | | | | | — | | | | | | 12,500 | | | | | | — | | | | | | — | | | | | | — | | |
PJT Partners LP(4)(17)
|
| | | | 113,751 | | | | | | — | | | | | | 113,751 | | | | | | — | | | | | | — | | | | | | — | | |
Rangeley Capital Partners, LP(2)
|
| | | | 72,500 | | | | | | — | | | | | | 72,500 | | | | | | — | | | | | | — | | | | | | — | | |
Rangeley Capital Partners II, LP(2)
|
| | | | 52,500 | | | | | | — | | | | | | 52,500 | | | | | | — | | | | | | — | | | | | | — | | |
Rangeley Capital Special Opportunties Fund, LP(2)
|
| | | | 18,750 | | | | | | — | | | | | | 18,750 | | | | | | — | | | | | | — | | | | | | — | | |
Ronald Wolf(3)
|
| | | | 17,479 | | | | | | — | | | | | | 17,479 | | | | | | — | | | | | | — | | | | | | — | | |
Sprott Focus Trust(2)
|
| | | | 1,500,000 | | | | | | — | | | | | | 1,500,000 | | | | | | — | | | | | | — | | | | | | — | | |
Tech Opportunities LLC(2)(19)
|
| | | | 262,500 | | | | | | — | | | | | | 262,500 | | | | | | — | | | | | | — | | | | | | — | | |
ThoughtValley LLP(11)(12)(18)
|
| | | | 2,425,513 | | | | | | — | | | | | | 2,425,513 | | | | | | — | | | | | | — | | | | | | — | | |
Tsukamoto-Weissman 2011 Trust(2)
|
| | | | 100,000 | | | | | | — | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | |
The Anthony H. Pasarow Living Trust(2)
|
| | | | 12,500 | | | | | | — | | | | | | 12,500 | | | | | | — | | | | | | — | | | | | | — | | |
Vanessa Russi-Machado(3)
|
| | | | 5,025 | | | | | | — | | | | | | 5,025 | | | | | | — | | | | | | — | | | | | | — | | |
Walleye Opportunities Master Fund Ltd.(2)
|
| | | | 312,500 | | | | | | — | | | | | | 312,500 | | | | | | — | | | | | | — | | | | | | — | | |
Total Shares
|
| | | | 42,555,439 | | | | | | 750,000 | | | | | | 24,330,704 | | | | | | 750,000 | | | | | | | | | | | | | | |
| | |
Page
|
| |||
MONOCLE ACQUISITION CORPORATION
|
| ||||||
Year Ended December 31, 2019 and 2018 | | | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
Quarter Ended September 30, 2020 | | | | | | | |
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
AERSALE CORP. AND SUBSIDIARIES
|
| ||||||
Year Ended December 31, 2019 and 2018 | | | | | | | |
| | | | F-40 | | | |
| | | | F-41 | | | |
| | | | F-42 | | | |
| | | | F-43 | | | |
| | | | F-44 | | | |
| | | | F-45 | | | |
Quarter Ended September 30, 2020 | | | |||||
| | |
|
| | ||
Condensed Consolidated Statements of Operations | | | |
|
| | |
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 319,399 | | | | | $ | 41,093 | | |
Prepaid income taxes
|
| | | | 134,955 | | | | | | – | | |
Prepaid expenses
|
| | | | 73,958 | | | | | | – | | |
Total Current Assets
|
| | | | 528,312 | | | | | | 41,093 | | |
Deferred offering costs
|
| | | | – | | | | | | 376,407 | | |
Cash and marketable securities held in Trust Account
|
| | | | 176,625,548 | | | | | | – | | |
Total Assets
|
| | | $ | 177,153,860 | | | | | $ | 417,500 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | | $ | 504,902 | | | | | $ | 451 | | |
Accrued offering costs
|
| | | | – | | | | | | 242,500 | | |
Promissory note – related party
|
| | | | – | | | | | | 150,000 | | |
Total Current Liabilities
|
| | | | 504,902 | | | | | | 392,951 | | |
Commitments and Contingencies | | | | | | | | | | | | | |
Common stock subject to possible redemption, 16,994,946 shares at $10.10 per share at December 31, 2019
|
| | | | 171,648,955 | | | | | | – | | |
Stockholders’ Equity | | | | | | | | | | | | | |
Preferred stock, $0.0001 par value; 5,000,000 and 1,000,000 shares authorized at December 31, 2019 and 2018, respectively, none issued and outstanding
|
| | | | – | | | | | | – | | |
Common stock, $0.0001 par value; 200,000,000 and 100,000,000 shares authorized at December 31, 2019 and 2018, respectively; 5,285,054 and 4,312,500 shares issued and outstanding (excluding 16,994,946 and no shares subject to possible redemption) at December 31, 2019 and 2018, respectively
|
| | | | 529 | | | | | | 431 | | |
Additional paid-in capital
|
| | | | 4,036,415 | | | | | | 24,569 | | |
Retained earnings (Accumulated deficit)
|
| | | | 963,059 | | | | | | (451) | | |
Total Stockholders’ Equity
|
| | | | 5,000,003 | | | | | | 24,549 | | |
Total Liabilities and Stockholders’ Equity
|
| | | $ | 177,153,860 | | | | | $ | 417,500 | | |
| | |
Year Ended
December 31, 2019 |
| |
For the
Period from August 20, 2018 (inception) Through December 31, 2018 |
| ||||||
Operating costs
|
| | | $ | 1,573,512 | | | | | $ | 451 | | |
Loss from operations
|
| | | | (1,573,512) | | | | | | (451) | | |
Other income | | | | | | | | | | | | | |
Interest income
|
| | | | 3,164,817 | | | | | | – | | |
Income (loss) before provision for income taxes
|
| | | | 1,591,305 | | | | | | (451) | | |
Provision for income taxes
|
| | | | (627,795) | | | | | | – | | |
Net income (loss)
|
| | | $ | 963,510 | | | | | $ | (451) | | |
Weighted average shares outstanding of redeemable common stock, basic and diluted
|
| | | | 17,250,000 | | | | | | – | | |
Basic and diluted net income per common share, redeemable common stock
|
| | | $ | 0.14 | | | | | $ | – | | |
Weighted average shares outstanding of non-redeemable common stock, basic and diluted
|
| | | | 4,947,438 | | | | | | 3,750,000(1) | | |
Basic and diluted net loss per common share, non-redeemable common stock
|
| | | $ | (0.28) | | | | | $ | (0.00) | | |
| | |
Common Stock
|
| |
Additional
Paid-in capital |
| |
Retained
earnings/ (Accumulated deficit) |
| |
Total
Stockholders’ Equity |
| ||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
Balance – August 20, 2018 (inception)
|
| | | | – | | | | | $ | – | | | | | $ | – | | | | | $ | – | | | | | $ | – | | |
Issuance of common stock to the Founders(1)
|
| | | | 4,312,500 | | | | | | 431 | | | | | | 24,569 | | | | | | – | | | | | | 25,000 | | |
Net loss
|
| | | | – | | | | | | – | | | | | | – | | | | | | (451) | | | | | | (451) | | |
Balance – December 31, 2018
|
| | | | 4,312,500 | | | | | | 431 | | | | | | 24,569 | | | | | | (451) | | | | | | 24,549 | | |
Sale of 17,250,000 Units, net of
underwriting discounts and offering costs |
| | | | 17,250,000 | | | | | | 1,725 | | | | | | 168,484,174 | | | | | | – | | | | | | 168,485,899 | | |
Sale of 717,500 Private Units
|
| | | | 717,500 | | | | | | 72 | | | | | | 7,174,928 | | | | | | – | | | | | | 7,175,000 | | |
Common stock subject to possible redemption
|
| | | | (16,994,946) | | | | | | (1,699) | | | | | | (171,647,256) | | | | | | – | | | | | | (171,648,955) | | |
Net income
|
| | | | – | | | | | | – | | | | | | – | | | | | | 963,510 | | | | | | 963,510 | | |
Balance – December 31, 2019
|
| | | | 5,285,054 | | | | | $ | 529 | | | | | $ | 4,036,415 | | | | | $ | 963,059 | | | | | $ | 5,000,003 | | |
| | |
Year Ended
December 31, 2019 |
| |
For the
Period from August 20, 2018 (inception) Through December 31, 2018 |
| ||||||
Cash Flows from Operating Activities: | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 963,510 | | | | | $ | (451) | | |
Adjustments to reconcile net (loss) income to net cash and cash equivalents used in operating activities:
|
| | | | | | | | | | | | |
Interest earned on marketable securities held in Trust Account
|
| | | | (3,164,817) | | | | | | – | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Prepaid income taxes
|
| | | | (134,955) | | | | | | – | | |
Prepaid expenses
|
| | | | (73,958) | | | | | | – | | |
Accrued expenses
|
| | | | 504,451 | | | | | | 451 | | |
Net cash and cash equivalents used in operating activities
|
| | | | (1,905,769) | | | | | | – | | |
Cash Flows from Investing Activities: | | | | | | | | | | | | | |
Investment of cash in Trust Account
|
| | | | (174,225,000) | | | | | | – | | |
Cash withdrawn from Trust Account
|
| | | | 764,269 | | | | | | – | | |
Net cash and cash equivalents used in investing activities
|
| | | | (173,460,731) | | | | | | – | | |
Cash Flows from Financing Activities: | | | | | | | | | | | | | |
Proceeds from issuance of common stock to the Founders
|
| | | | – | | | | | | 25,000 | | |
Proceeds from sale of Units, net of underwriting discounts paid
|
| | | | 169,050,000 | | | | | | – | | |
Proceeds from sale of Private Units
|
| | | | 7,175,000 | | | | | | – | | |
Proceeds from promissory note – related party
|
| | | | 70,000 | | | | | | 150,000 | | |
Repayment of promissory note – related party
|
| | | | (220,000) | | | | | | – | | |
Payment of offering costs
|
| | | | (430,194) | | | | | | (133,907) | | |
Net cash and cash equivalents provided by financing activities
|
| | | | 175,644,806 | | | | | | 41,093 | | |
Net Change in Cash and Cash Equivalents
|
| | | | 278,306 | | | | | | 41,093 | | |
Cash and cash equivalents – Beginning
|
| | | | 41,093 | | | | | | – | | |
Cash and cash equivalents – Ending
|
| | | $ | 319,399 | | | | | $ | 41,093 | | |
Supplemental cash flow information: | | | | | | | | | | | | | |
Cash paid for income taxes
|
| | | $ | 762,750 | | | | | $ | – | | |
Non-cash investing and financing activities: | | | | | | | | | | | | | |
Initial classification of common stock subject to possible
redemption as of February 11, 2019, the date of the Initial Public Offering |
| | | $ | 170,685,445 | | | | | $ | – | | |
Change in value of common stock subject to possible redemption from February 11, 2019 through December 31, 2019
|
| | | $ | 963,510 | | | | | $ | – | | |
Deferred offering costs included in accrued offering cost
|
| | | $ | – | | | | | $ | 242,500 | | |
| | |
Year Ended
December 31, 2019 |
| |
For the Period from
August 20, 2018 (inception) Through December 31, 2018 |
| ||||||
Redeemable Common Stock | | | | | | | | | | | | | |
Numerator: Earnings allocable to Redeemable Common Stock
|
| | | | | | | | | | | | |
Interest Income
|
| | | $ | 3,164,817 | | | | | $ | – | | |
Income and Franchise Tax
|
| | | $ | (810,032) | | | | | $ | – | | |
Net Earnings
|
| | | $ | 2,354,785 | | | | | $ | – | | |
Denominator: Weighted Average Redeemable Common Stock
|
| | | | | | | | | | | | |
Redeemable Common Stock, Basic and Diluted
|
| | | | 17,250,000 | | | | | | – | | |
Earnings/Basic and Diluted Redeemable Common Stock
|
| | | $ | 0.14 | | | | |
|
–
|
| |
Non-Redeemable Common Stock | | | | | | | | | | | | | |
Numerator: Net Income minus Redeemable Net Earnings
|
| | | | | | | | | | | | |
Net Income (Loss)
|
| | | $ | 963,510 | | | | | $ | (451) | | |
Redeemable Net Earnings
|
| | | $ | (2,354,785) | | | | | $ | – | | |
Non-Redeemable Net Loss
|
| | | $ | (1,391,275) | | | | | $ | (451) | | |
Denominator: Weighted Average Non-Redeemable Common Stock
|
| | | | | | | | | | | | |
Non-Redeemable Common Stock, Basic and Diluted (1)
|
| | | | 4,947,438 | | | | | | 3,750,000 | | |
Loss/Basic and Diluted Non-Redeemable Common Stock
|
| | | $ | (0.28) | | | | | $ | (0.00) | | |
| | |
December 31,
2019 |
| |||
Deferred tax asset | | | | | | | |
Organizational costs/Startup expenses
|
| | | $ | 293,621 | | |
Total deferred tax asset
|
| | | | 293,621 | | |
Valuation allowance
|
| | | | (293,621) | | |
Deferred tax asset, net of allowance
|
| | | $ | – | | |
| | |
December 31,
2019 |
| |||
Federal | | | | | | | |
Current
|
| | | $ | 627,795 | | |
Deferred
|
| | | | (293,621) | | |
State | | | | | | | |
Current
|
| | | $ | – | | |
Deferred
|
| | | | – | | |
Change in valuation allowance
|
| | | | 293,621 | | |
Income tax provision
|
| | | $ | 627,795 | | |
|
Statutory federal income tax rate
|
| | | | 21.0% | | |
|
State taxes, net of federal tax benefit
|
| | | | 0.0% | | |
|
Change in valuation allowance
|
| | | | 18.5% | | |
|
Income tax provision
|
| | | | 39.5% | | |
Description
|
| |
Level
|
| |
December 31,
2019 |
| ||||||
Assets:
|
| | | | | | | | | | | | |
Marketable securities held in Trust Account – U.S. Treasury Securities
Money Market Fund |
| | | | 1 | | | | | $ | 176,625,548 | | |
| | |
September 30,
2020 |
| |
December 31,
2019 |
| ||||||
| | |
(unaudited)
|
| | | | | | | |||
ASSETS | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 96,288 | | | | | $ | 319,399 | | |
Prepaid income taxes
|
| | | | 100,248 | | | | | | 134,955 | | |
Prepaid expenses
|
| | | | 36,625 | | | | | | 73,958 | | |
Total Current Assets
|
| | | | 233,161 | | | | | | 528,312 | | |
Marketable securities held in Trust Account
|
| | | | 177,053,371 | | | | | | 176,625,548 | | |
Total Assets
|
| | | $ | 177,286,532 | | | | | $ | 177,153,860 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | | $ | 677,106 | | | | | $ | 504,902 | | |
Promissory note – related party
|
| | | | 150,000 | | | | | | — | | |
Total Liabilities
|
| | | | 827,106 | | | | | | 504,902 | | |
Commitments and Contingencies | | | | | | | | | | | | | |
Common stock subject to possible redemption, 16,976,180 and 16,994,946
shares at $10.10 per share at September 30, 2020 and December 31, 2019, respectively |
| | | | 171,459,418 | | | | | | 171,648,955 | | |
Stockholders’ Equity | | | | | | | | | | | | | |
Preferred stock, $0.0001 par value; 5,000,000 shares authorized, none issued and outstanding
|
| | | | — | | | | | | — | | |
Common stock, $0.0001 par value; 200,000,000 shares authorized;
5,303,820 and 5,285,054 shares issued and outstanding (excluding 16,976,180 and 16,994,946 shares subject to possible redemption) at September 30, 2020 and December 31, 2019, respectively |
| | | | 530 | | | | | | 529 | | |
Additional paid-in capital
|
| | | | 4,225,951 | | | | | | 4,036,415 | | |
Retained earnings
|
| | | | 773,527 | | | | | | 963,059 | | |
Total Stockholders’ Equity
|
| | | | 5,000,008 | | | | | | 5,000,003 | | |
Total Liabilities and Stockholders’ Equity
|
| | | $ | 177,286,532 | | | | | $ | 177,153,860 | | |
| | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
Operating costs
|
| | | $ | 226,480 | | | | | $ | 666,612 | | | | | $ | 871,767 | | | | | $ | 913,438 | | |
Loss from operations
|
| | | | (226,480) | | | | | | (666,612) | | | | | | (871,767) | | | | | | (913,438) | | |
Other income | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | 16,021 | | | | | | 973,838 | | | | | | 823,942 | | | | | | 2,570,148 | | |
(Loss) income before provision for income taxes
|
| | | | (210,459) | | | | | | 307,226 | | | | | | (47,825) | | | | | | 1,656,710 | | |
Benefit (provision) for income taxes
|
| | | | 7,136 | | | | | | (194,939) | | | | | | (141,707) | | | | | | (508,845) | | |
Net (loss) income
|
| | | $ | (203,323) | | | | | $ | 112,287 | | | | | $ | (189,532) | | | | | $ | 1,147,865 | | |
Weighted average shares outstanding of redeemable common stock, basic and diluted
|
| | | | 17,250,000 | | | | | | 17,250,000 | | | | | | 17,250,000 | | | | | | 17,250,000 | | |
Basic and diluted net income per common share, redeemable common stock
|
| | | $ | 0.00 | | | | | $ | 0.04 | | | | | | 0.03 | | | | | | 0.11 | | |
Weighted average shares outstanding of non-redeemable common stock, basic and diluted
|
| | | | 5,030,000 | | | | | | 5,030,000 | | | | | | 5,030,000 | | | | | | 4,919,615 | | |
Basic and diluted net loss per common share, non-redeemable common stock
|
| | | $ | (0.04) | | | | | $ | (0.12) | | | | | $ | (0.14) | | | | | $ | (0.15) | | |
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Retained
Earnings |
| |
Total
Stockholders’ Equity |
| ||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
Balance – January 1, 2020
|
| | | | 5,285,054 | | | | | $ | 529 | | | | | $ | 4,036,415 | | | | | $ | 963,059 | | | | | $ | 5,000,003 | | |
Change in value of common stock subject to
possible redemption |
| | | | (21,359) | | | | | | (3) | | | | | | (215,723) | | | | | | — | | | | | | (215,726) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 215,725 | | | | | | 215,725 | | |
Balance – March 31, 2020
|
| | | | 5,263,695 | | | | | | 526 | | | | | | 3,820,692 | | | | | | 1,178,784 | | | | | | 5,000,002 | | |
Change in value of common stock subject to
possible redemption |
| | | | 19,994 | | | | | | 2 | | | | | | 201,938 | | | | | | — | | | | | | 201,940 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (201,934) | | | | | | (201,934) | | |
Balance – June 30, 2020
|
| | | | 5,283,689 | | | | | $ | 528 | | | | | $ | 4,022,630 | | | | | $ | 976,850 | | | | | $ | 5,000,008 | | |
Change in value of common stock subject to
possible redemption |
| | | | 20,131 | | | | | | 2 | | | | | | 203,321 | | | | | | — | | | | | | 203,323 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (203,323) | | | | | | (203,323) | | |
Balance – September 30, 2020
|
| | | | 5,303,820 | | | | | $ | 530 | | | | | $ | 4,225,951 | | | | | $ | 773,527 | | | | | $ | 5,000,008 | | |
| | |
Common Stock
|
| |
Additional
Paid-in capital |
| |
Retained
earnings/ (Accumulated deficit) |
| |
Total
Stockholders’ Equity |
| ||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
Balance – January 1, 2019
|
| | | | 4,312,500 | | | | | $ | 431 | | | | | $ | 24,569 | | | | | $ | (451) | | | | | $ | 24,549 | | |
Sale of 17,250,000 Units, net of underwriting discounts and offering costs
|
| | | | 17,250,000 | | | | | | 1,725 | | | | | | 168,484,174 | | | | | | — | | | | | | 168,485,899 | | |
Sale of 717,500 Private Units
|
| | | | 717,500 | | | | | | 72 | | | | | | 7,174,928 | | | | | | — | | | | | | 7,175,000 | | |
Common stock subject to possible redemption
|
| | | | (16,934,802) | | | | | | (1,693) | | | | | | (171,039,807) | | | | | | — | | | | | | (171,041,500) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 356,058 | | | | | | 356,058 | | |
Balance – March 31, 2019
|
| | | | 5,345,198 | | | | | | 535 | | | | | | 4,643,864 | | | | | | 355,607 | | | | | | 5,000,006 | | |
Change in value of common stock subject
to possible redemption |
| | | | (67,279) | | | | | | (7) | | | | | | (679,511) | | | | | | — | | | | | | (679,518) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 679,520 | | | | | | 679,520 | | |
Balance – June 30, 2019
|
| | | | 5,277,919 | | | | | | 528 | | | | | | 3,964,353 | | | | | | 1,035,127 | | | | | | 5,000,008 | | |
Change in value of common stock subject
to possible redemption |
| | | | (11,118) | | | | | | (1) | | | | | | (112,291) | | | | | | — | | | | | | (112,292) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 112,287 | | | | | | 112,287 | | |
Balance – September 30, 2019
|
| | | | 5,266,801 | | | | | $ | 527 | | | | | $ | 3,852,062 | | | | | $ | 1,147,414 | | | | | $ | 5,000,003 | | |
| | |
Nine Months Ended September 30,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Cash Flows from Operating Activities: | | | | | | | | | | | | | |
Net (loss) income
|
| | | $ | (189,532) | | | | | $ | 1,147,865 | | |
Adjustments to reconcile net (loss) income to net cash and cash equivalents used in operating activities:
|
| | | | | | | | | | | | |
Interest earned on marketable securities held in Trust Account
|
| | | | (823,942) | | | | | | (2,570,148) | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Prepaid income taxes
|
| | | | 34,707 | | | | | | (73,905) | | |
Prepaid expenses
|
| | | | 37,333 | | | | | | (117,872) | | |
Accounts payable and Accrued expenses
|
| | | | 172,204 | | | | | | 355,980 | | |
Net cash and cash equivalents used in operating activities
|
| | | | (769,230) | | | | | | (1,258,080) | | |
Cash Flows from Investing Activities: | | | | | | | | | | | | | |
Investment of cash in Trust Account
|
| | | | — | | | | | | (174,225,000) | | |
Cash withdrawn from Trust Account to pay franchise and income taxes
|
| | | | 396,119 | | | | | | 584,269 | | |
Net cash and cash equivalents provided by (used in) investing activities
|
| | | | 396,119 | | | | | | (173,640,731) | | |
Cash Flows from Financing Activities: | | | | | | | | | | | | | |
Proceeds from sale of Units, net of underwriting discounts paid
|
| | | | — | | | | | | 169,050,000 | | |
Proceeds from sale of Private Units
|
| | | | — | | | | | | 7,175,000 | | |
Proceeds from promissory note – related party
|
| | | | 150,000 | | | | | | 70,000 | | |
Repayment of promissory note – related party
|
| | | | — | | | | | | (220,000) | | |
Payment of offering costs
|
| | | | — | | | | | | (430,194) | | |
Net cash and cash equivalents provided by financing activities
|
| | | | 150,000 | | | | | | 175,644,806 | | |
Net Change in Cash and Cash Equivalents
|
| | | | (223,111) | | | | | | 745,995 | | |
Cash and cash equivalents – Beginning
|
| | | | 319,399 | | | | | | 41,093 | | |
Cash and cash equivalents – Ending
|
| | | $ | 96,288 | | | | | $ | 787,088 | | |
Supplemental cash flow information: | | | | | | | | | | | | | |
Cash paid for income taxes
|
| | | $ | 107,000 | | | | | $ | 582,750 | | |
Non-cash investing and financing activities: | | | | | | | | | | | | | |
Initial classification of common stock subject to possible redemption as of
February 11, 2019, the date of the Initial Public Offering |
| | | $ | — | | | | | $ | 170,685,445 | | |
Change in value of common stock subject to possible redemption
|
| | | $ | (189,537) | | | | | $ | 1,147,865 | | |
| | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
Redeemable Common Stock | | | | | | | | | | | | | | | | | | | | | | | | | |
Numerator: Earnings allocable to Redeemable
Common Stock |
| | | | | | | | | | | | | | | | | | | | | | | | |
Interest Income
|
| | | $ | 16,021 | | | | | $ | 973,838 | | | | | $ | 823,942 | | | | | $ | 2,570,148 | | |
Income and Franchise Tax
|
| | | $ | (16,021) | | | | | $ | (244,939) | | | | | $ | (291,707) | | | | | $ | (660,363) | | |
Net Earnings
|
| | | $ | — | | | | | $ | 728,899 | | | | | $ | 532,235 | | | | | $ | 1,909,785 | | |
Denominator: Weighted Average Redeemable
Common Stock |
| | | | | | | | | | | | | | | | | | | | | | | | |
Redeemable Common Stock, Basic and Diluted
|
| | | | 17,250,000 | | | | | | 17,250,000 | | | | | | 17,250,000 | | | | | | 17,250,000 | | |
Earnings/Basic and Diluted Redeemable Common Stock
|
| | | $ | 0.00 | | | | | $ | 0.04 | | | | | $ | 0.03 | | | | | $ | 0.11 | | |
Non-Redeemable Common Stock | | | | | | | | | | | | | | | | | | | | | | | | | |
Numerator: Net (Loss) Income minus Redeemable Net Earnings
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Net (Loss) income
|
| | | $ | (203,323) | | | | | $ | 112,287 | | | | | $ | (189,532) | | | | | $ | 1,147,865 | | |
Redeemable Net Earnings
|
| | | $ | — | | | | | $ | (728,899) | | | | | $ | (532,235) | | | | | $ | (1,909,785) | | |
Non-Redeemable Net Loss
|
| | | $ | (203,323) | | | | | $ | (616,612) | | | | | $ | (721,767) | | | | | $ | (145,308) | | |
Denominator: Weighted Average Non-Redeemable Common Stock
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Non-Redeemable Common Stock, Basic and Diluted(1)
|
| | | | 5,030,000 | | | | | | 5,030,000 | | | | | | 5,030,000 | | | | | | 4,919,615 | | |
Loss/Basic and Diluted Non-Redeemable Common Stock
|
| | | $ | (0.04) | | | | | $ | (0.12) | | | | | $ | (0.14) | | | | | $ | (0.15) | | |
| Level 1: | | | Quoted prices in active markets for identical assets or liabilities. An active market for an asset or liability is a market in which transactions for the asset or liability occur with sufficient frequency and volume to provide pricing information on an ongoing basis. | |
| Level 2: | | | Observable inputs other than Level 1 inputs. Examples of Level 2 inputs include quoted prices in active markets for similar assets or liabilities and quoted prices for identical assets or liabilities in markets that are not active. | |
| Level 3: | | | Unobservable inputs based on our assessment of the assumptions that market participants would use in pricing the asset or liability. | |
Description
|
| |
Level
|
| |
September 30,
2020 |
| |
December 31,
2019 |
| |||||||||
Assets: | | | | | | | | | | | | | | | | | | | |
Marketable securities held in Trust Account – U.S. Treasury Securities Money Market Fund
|
| | | | 1 | | | | | $ | 177,053,371 | | | | | $ | 176,625,548 | | |
|
/s/ Grant Thornton LLP
|
| | | |
| | |
As of December 31,
|
| |||||||||
ASSETS
|
| |
2019
|
| |
2018
|
| ||||||
Current Assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 17,505,002 | | | | | $ | 21,604,166 | | |
Accounts receivable, net
|
| | | | 51,867,653 | | | | | | 27,820,980 | | |
Inventory:
|
| | | | | | | | | | | | |
Aircraft, airframes, engines, and parts
|
| | | | 57,918,723 | | | | | | 55,643,781 | | |
Advance vendor payments
|
| | | | 3,247,255 | | | | | | 2,988,854 | | |
Due from related party
|
| | | | 6,130,990 | | | | | | 18,050,201 | | |
Deposits, prepaid expenses, and other current assets
|
| | | | 5,116,175 | | | | | | 2,049,483 | | |
Total current assets
|
| | | | 141,785,798 | | | | | | 128,157,465 | | |
Fixed Assets: | | | | | | | | | | | | | |
Aircraft and engines held for lease, net
|
| | | | 111,896,294 | | | | | | 106,056,885 | | |
Property and equipment, net
|
| | | | 7,461,792 | | | | | | 7,469,121 | | |
Inventory: | | | | | | | | | | | | | |
Aircraft, airframes, engines, and parts
|
| | | | 37,043,804 | | | | | | 43,548,072 | | |
Deferred income taxes, net
|
| | | | 4.753,679 | | | | | | 10,332,908 | | |
Deferred financing costs, net
|
| | | | 1,034,564 | | | | | | 1,680,447 | | |
Deferred customer incentives and other assets, net
|
| | | | 324,869 | | | | | | 356,052 | | |
Goodwill
|
| | | | 13,858,551 | | | | | | 442,285 | | |
Other intangible assets, net
|
| | | | 20,375,166 | | | | | | 10,845,000 | | |
Due from related party
|
| | | | 5,449,739 | | | | | | 11,580,729 | | |
Total Assets
|
| | | $ | 343,984,256 | | | | | $ | 320,468,964 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
Current Liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 17,030,404 | | | | | $ | 12,671,524 | | |
Accrued expenses
|
| | | | 9,629,084 | | | | | | 5,475,809 | | |
Lessee and customer purchase deposits
|
| | | | 3,473,921 | | | | | | 2,865,837 | | |
Current portion of long-term debt, net
|
| | | | 3,351,714 | | | | | | 5,512,053 | | |
Deferred revenue
|
| | | | 7,708,761 | | | | | | 5,960,433 | | |
Total current liabilities
|
| | | | 41,193,884 | | | | | | 32,485,656 | | |
Long-term debt, less current portion, net
|
| | | | — | | | | | | 3,215,424 | | |
Long-term lease deposits
|
| | | | 4,184,874 | | | | | | 3,064,914 | | |
Revolving credit facility
|
| | | | — | | | | | | — | | |
Maintenance deposit payments and other liabilities
|
| | | | 4,620,133 | | | | | | 3,933,176 | | |
Total liabilities
|
| | | $ | 49,998,891 | | | | | $ | 42,699,170 | | |
Commitments and contingencies | | | | | | | | | | | | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Preferred stock, $0.01 par value. Authorized 200,000 shares; issued and
outstanding 200,000 shares; senior as to all other equity instruments with an 8.65% cumulative dividend rate. The liquidation preference for the years ended December 31, 2019 and 2018 totaled $293,775,025 and $409,390,104, respectively |
| | | | 2,000 | | | | | | 2,000 | | |
Common stock, $0.01 par value. Authorized 50,000 shares; issued and outstanding 50,000 shares
|
| | | | 500 | | | | | | 500 | | |
Additional paid-in capital
|
| | | | 243,218,738 | | | | | | 243,218,738 | | |
Retained earnings
|
| | | | 50,764,127 | | | | | | 34,548,556 | | |
Total stockholders’ equity
|
| | | | 293,985,365 | | | | | | 277,769,794 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 343,984,256 | | | | | $ | 320,468,964 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Net revenue: | | | | | | | | | |||||
Products
|
| | | $ | 170,566,047 | | | | | $ | 178,580,286 | | |
Leasing
|
| | | | 64,245,884 | | | | | | 73,372,413 | | |
Services
|
| | | | 69,389,272 | | | | | | 38,779,350 | | |
Total net revenue
|
| | | | 304,201,203 | | | | | | 290,732,049 | | |
Costs of sales and operating expenses: | | | | | | | | | | | | | |
Cost of products
|
| | | | 131,671,553 | | | | | | 157,524,530 | | |
Cost of leasing
|
| | | | 29,217,035 | | | | | | 29,077,463 | | |
Cost of services
|
| | | | 58,263,856 | | | | | | 31,961,251 | | |
Total cost of sales
|
| | | | 219,152,444 | | | | | | 218,563,244 | | |
Gross profit
|
| | | | 85,048,759 | | | | | | 72,168,805 | | |
Selling, general, and administrative expenses
|
| | | | 59,813,607 | | | | | | 46,611,982 | | |
Transaction costs
|
| | | | 3,176,797 | | | | | | 51,360 | | |
Income from operation
|
| | | | 22,058,355 | | | | | | 25,505,463 | | |
Other income (expenses): | | | | | | | | | | | | | |
Interest expense, net
|
| | | | (3,006,663) | | | | | | (2,374,881) | | |
Other income, net
|
| | | | 611,109 | | | | | | 367,806 | | |
Total other expenses
|
| | | | (2,395,554) | | | | | | (2,007,075) | | |
Income from continuing operations before income tax provision
|
| | | | 19,662,801 | | | | | | 23,498,388 | | |
Income tax (expense) benefit
|
| | | | (4,163,663) | | | | | | 3,227,061 | | |
Net income from continuing operations
|
| | | | 15,499,138 | | | | | | 26,725,449 | | |
Discontinued operations: | | | | | | | | | | | | | |
Income from discontinued operations, net of tax of $0 for 2019 and 2018
|
| | | | — | | | | | | 22,640,442 | | |
Loss on deconsolidation of discontinued operations
|
| | | | — | | | | | | (1,380,102) | | |
Total income from discontinued operations
|
| | | | — | | | | | | 21,260,340 | | |
Net income after discontinued operations
|
| | | | 15,499,138 | | | | | | 47,985,789 | | |
Net income attributable to non-controlling interests
|
| | | | — | | | | | | 39,132,578 | | |
Net income attributable to AerSale Corp.
|
| | | | 15,499,138 | | | | | | 8,853,211 | | |
Dividends attributable to preferred stockholders
|
| | | | 34,632,836 | | | | | | 33,577,536 | | |
Net loss attributable to AerSale Corp. common stockholders
|
| | | | (19,133,698) | | | | | | (24,724,325) | | |
Loss per share – basic and diluted: | | | | | | | | | | | | | |
Net loss per share from continuing operations
|
| | | | (383) | | | | | | (137) | | |
Net loss per share attributable to AerSale Corp.
|
| | | | (383) | | | | | | (494) | | |
| | |
Preferred Stock
|
| |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Retained
Earnings |
| |
Total AerSale
Stockholders’ Equity |
| |
Non-Controlling
Interests |
| |
Total
Equity |
| |||||||||||||||||||||||||||||||||
| | |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| ||||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2017
|
| | | $ | 2,000 | | | | | | 200,000 | | | | | $ | 500 | | | | | | 50,000 | | | | | $ | 243,218,738 | | | | | $ | 25,695,345 | | | | | $ | 268,916,583 | | | | | $ | (39,132,578) | | | | | $ | 229,784,005 | | |
Net loss attributable to
non-controlling interests |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 39,132,578 | | | | | | 39,132,578 | | |
Net loss attributable to AerSale
Corp. |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,853,211 | | | | | | 8,853,211 | | | | | | — | | | | | | 8,853,211 | | |
Balance at December 31, 2018
|
| | | | 2,000 | | | | | | 200,000 | | | | | | 500 | | | | | | 50,000 | | | | | | 243,218,738 | | | | | | 34,548,556 | | | | | | 277,769,794 | | | | | | — | | | | | | 277,769,794 | | |
Cumulative effect of adjustment
upon adoption of ASC 606 on January 1, 2019 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 716,433 | | | | | | 716,433 | | | | | | — | | | | | | 716,433 | | |
Net income
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
15,499,138
|
| | | |
|
15,499,138
|
| | | | | — | | | | |
|
15,499,138
|
| |
Balance at December 31, 2019
|
| | | $ | 2,000 | | | | | | 200,000 | | | | | $ | 500 | | | | | | 50,000 | | | | | $ | 243,218,738 | | | | | $ | 50,764,127 | | | | | $ | 293,985,365 | | | | | $ | — | | | | | $ | 293,985,365 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net income
|
| | | $ | 15,499,138 | | | | | $ | 47,985,789 | | |
Adjustments to reconcile net income to net cash provided by operating activities:
|
| | | | | | | | | | | | |
Income from discontinued operations
|
| | | | — | | | | | | (21,260,340) | | |
Depreciation and amortization
|
| | | | 30,080,936 | | | | | | 29,826,222 | | |
Amortization of debt issuance costs
|
| | | | 802,280 | | | | | | 1,019,953 | | |
Inventory impairment
|
| | | | 5,557,481 | | | | | | 1,084,247 | | |
Provision for doubtful accounts
|
| | | | 54,939 | | | | | | 618,786 | | |
Deferred income taxes
|
| | | | 2,461,865 | | | | | | (7,815,572) | | |
Changes in operating assets and liabilities, net of acquisitions:
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | (21,535,624) | | | | | | (8,936,950) | | |
Inventory
|
| | | | 3,420,729 | | | | | | 7,717,316 | | |
Deposits, prepaid expenses, and other current assets
|
| | | | (2,848,692) | | | | | | 190,347 | | |
Deferred customer incentives and other assets
|
| | | | 23,477 | | | | | | (3,580,770) | | |
Advance vendor payments
|
| | | | (250,697) | | | | | | 341,797 | | |
Accounts payable
|
| | | | 3,771,721 | | | | | | 1,224,994 | | |
Income tax receivable
|
| | | | 384 | | | | | | 850,844 | | |
Accrued expenses
|
| | | | 3,159,718 | | | | | | 3,564,972 | | |
Deferred revenue
|
| | | | 1,748,328 | | | | | | 4,152,140 | | |
Lessee and customer purchase deposits
|
| | | | 2,822,894 | | | | | | 1,411,814 | | |
Other liabilities
|
| | | | 686,957 | | | | | | 850,898 | | |
Net cash provided by operating activities
|
| | | | 45,455,834 | | | | | | 59,246,487 | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Business acquisitions
|
| | | | (26,081,080) | | | | | | (22,283,660) | | |
Proceeds from sale of assets
|
| | | | 2,115,441 | | | | | | 75,297,892 | | |
Acquisition of aircraft and engines held for lease, including capitalized
cost |
| | | | (36,478,888) | | | | | | (7,589,143) | | |
Purchase of property and equipment
|
| | | | (1,648,618) | | | | | | (1,235,182) | | |
Net cash (used in) provided by investing activities
|
| | | | (62,093,145) | | | | | | 44,189,907 | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Repayments of 8% Senior Secured Notes
|
| | | | (5,512,054) | | | | | | (5,069,941) | | |
Proceeds from revolving credit facility
|
| | | | 77,703,575 | | | | | | 23,900,000 | | |
Repayments of revolving credit facility
|
| | | | (77,703,575) | | | | | | (97,500,000) | | |
Payments of debt issuance costs
|
| | | | — | | | | | | (1,680,447) | | |
Repayments of long-term secured debt
|
| | | | — | | | | | | (3,432,837) | | |
Net cash used in financing activities
|
| | | | (5,512,054) | | | | | | (83,783,225) | | |
Cash flows from discontinued operations: | | | | | | | | | | | | | |
Net cash provided by (used in) operating activities
|
| | | | 18,050,201 | | | | | | (4,594,395) | | |
Net cash used in financing activities
|
| | | | — | | | | | | (1,225,937) | | |
Net cash provided by (used in) discontinued operations
|
| | | | 18,050,201 | | | | | | (5,820,332) | | |
(Decrease) Increase in cash and cash equivalents
|
| | | | (4,099,164) | | | | | | 13,832,837 | | |
Cash, cash equivalents and restricted cash, beginning of year
|
| | | | 21,604,166 | | | | | | 7,771,329 | | |
Cash, cash equivalents, end of year
|
| | | $ | 17,505,002 | | | | | $ | 21,604,166 | | |
| | |
2019
|
| |
2018
|
| ||||||
Balance at beginning of year
|
| | | $ | 1,528,000 | | | | | $ | 909,000 | | |
Provision | | | | | 55,000 | | | | | | 619,000 | | |
Write-offs | | | | | (38,000) | | | | | | — | | |
Balance at end of year
|
| | | $ | 1,545,000 | | | | | $ | 1,528,000 | | |
| | |
As of
December 31, 2018 |
| |
ASC 606
Adjustment |
| |
As of
January 1, 2019 |
| |||||||||
Inventory | | | | $ | 55,644,000 | | | | | $ | (10,535,000) | | | | | $ | 45,109,000 | | |
Contract assets
|
| | | | — | | | | | | 11,482,000 | | | | | | 11,482,000 | | |
Deferred tax liability
|
| | | | — | | | | | | (231,000) | | | | | | (231,000) | | |
Retained earnings
|
| | | $ | 34,549,000 | | | | | $ | 716,000 | | | | | $ | 35,265,000 | | |
| | |
December 31, 2019
|
| |
January 1,2019
|
| |
Change
|
| |||||||||
Contract assets
|
| | | $ | 7,549,000 | | | | | $ | 11,482,000 | | | | | $ | (3,933,000) | | |
| | |
Revenue under
ASC 606 |
| |
ASC 606
Adjustment |
| |
Balances
Excluding ASC 606 |
| |||||||||
Revenues | | | | $ | 304,201,000 | | | | | $ | (3,557,000) | | | | | $ | 300,644,000 | | |
| | |
Revenue under
ASC 606 |
| |
ASC 606
Adjustment |
| |
Balances
Excluding ASC 606 |
| |||||||||
Cost of sales and operating expenses
|
| | | $ | 280,005,000 | | | | | $ | (3,343,000) | | | | | $ | 276,662,000 | | |
| | |
2019
|
| |||||||||||||||
| | |
Asset Management
Solutions |
| |
TechOps
|
| |
Total Revenues
|
| |||||||||
USM | | | | $ | 87,442,000 | | | | | $ | 5,489,000 | | | | | $ | 92,931,000 | | |
Whole Asset Sales
|
| | | | 70,136,000 | | | | | | — | | | | | | 70,136,000 | | |
Engineered Solutions
|
| | | | — | | | | | | 7,499,000 | | | | | | 7,499,000 | | |
Total Products
|
| | | | 157,578,000 | | | | | | 12,988,000 | | | | | | 170,566,000 | | |
Leasing | | | | | 64,246,000 | | | | | | — | | | | | | 64,246,000 | | |
Services | | | | | — | | | | | | 69,389,000 | | | | | | 69,389,000 | | |
Total Revenues
|
| | | $ | 221,824,000 | | | | | $ | 82,377,000 | | | | | $ | 304,201,000 | | |
| | |
2018
|
| |||||||||||||||
| | |
Asset Management
Solutions |
| |
TechOps
|
| |
Total Revenues
|
| |||||||||
USM | | | | $ | 81,760,000 | | | | | $ | 4,516,000 | | | | | $ | 86,276,000 | | |
Whole Asset Sales
|
| | | | 90,039,000 | | | | | | — | | | | | | 90,039,000 | | |
Engineered Solutions
|
| | | | — | | | | | | 2,265,000 | | | | | | 2,265,000 | | |
Total Products
|
| | | | 171,799,000 | | | | | | 6,781,000 | | | | | | 178,580,000 | | |
Leasing | | | | | 73,373,000 | | | | | | — | | | | | | 73,373,000 | | |
Services | | | | | — | | | | | | 38,779,000 | | | | | | 38,779,000 | | |
Total Revenues
|
| | | $ | 245,172,000 | | | | | $ | 45,560,000 | | | | | $ | 290,732,000 | | |
| | |
2019
|
| |
2018
|
| ||||||
Used serviceable materials
|
| | | $ | 65,335,000 | | | | | $ | 69,278,000 | | |
Work-in-process | | | | | 16,832,000 | | | | | | 15,643,000 | | |
Whole assets
|
| | | | 12,795,000 | | | | | | 14,271,000 | | |
| | | | $ | 94,962,000 | | | | | $ | 99,192,000 | | |
| | |
2019
|
| |
2018
|
| ||||||
Qwest Air Parts: | | | | | | | | | | | | | |
Certifications
|
| | | $ | 724,000 | | | | | $ | — | | |
Goodwill
|
| | | | 13,402,000 | | | | | | — | | |
ACS: | | | | | | | | | | | | | |
Certifications
|
| | | | 710,000 | | | | | | 710,000 | | |
Goodwill
|
| | | | 379,000 | | | | | | 379,000 | | |
Avborne: | | | | | | | | | | | | | |
Trademarks
|
| | | | 600,000 | | | | | | 600,000 | | |
FAA certificates
|
| | | | 7,300,000 | | | | | | 7,300,000 | | |
Goodwill
|
| | | | 63,000 | | | | | | 63,000 | | |
Total intangible assets with indefinite lives
|
| | | $ | 23,178,000 | | | | | $ | 9,052,000 | | |
| | |
Useful Life In
Years |
| |
December 31
|
| ||||||||||||
| | |
2019
|
| |
2018
|
| ||||||||||||
Qwest: | | | | | | | | | | | | | | | | | | | |
Customer relationships
|
| | | | 10 | | | | | $ | 9,058,000 | | | | | $ | — | | |
ACS: | | | | | | | | | | | | | | | | | | | |
Customer relationships
|
| | | | 10 | | | | | | 110,000 | | | | | | 135,000 | | |
Avborne: | | | | | | | | | | | | | | | | | | | |
Customer relationships
|
| | | | 10 | | | | | | 1,873,000 | | | | | | 2,100,000 | | |
Total intangible assets with definite lives
|
| | | | | | | | | $ | 11,041,000 | | | | | $ | 2,235,000 | | |
| | |
Asset
Management Solutions |
| |
TechOps
|
| |
Total
|
| |||||||||
Goodwill as of December 31, 2017
|
| | | $ | — | | | | | $ | 379,000 | | | | | $ | 379,000 | | |
Additions | | | | | — | | | | | | 63,000 | | | | | | 63,000 | | |
Goodwill as of December 31, 2018
|
| | | | — | | | | | | 442,000 | | | | | | 442,000 | | |
Additions | | | | | 13,402,000 | | | | | | — | | | | | | 13,402,000 | | |
| | | | $ | 13,402,000 | | | | | $ | 442,000 | | | | | $ | 13,844,000 | | |
| | |
Useful Life
In Years |
| |
December 31
|
| |||||||||
| | |
2019
|
| |
2018
|
| |||||||||
Tooling and equipment
|
| |
7 – 15
|
| | | $ | 11,744,000 | | | | | $ | 10,422,000 | | |
Furniture and other equipment
|
| |
5
|
| | | | 6,670,000 | | | | | | 6,187,000 | | |
Computer software
|
| |
5
|
| | | | 2,755,000 | | | | | | 2,317,000 | | |
Leasehold improvements
|
| |
3 – 6
|
| | | | 2,337,000 | | | | | | 2,422,000 | | |
Equipment under capital lease
|
| |
5
|
| | | | 431,000 | | | | | | 734,000 | | |
| | | | | | | | 23,937,000 | | | | | | 22,082,000 | | |
Less accumulated depreciation
|
| | | | | | | (16,475,000) | | | | | | (14,613,000) | | |
| | | | | | | $ | 7,462,000 | | | | | $ | 7,469,000 | | |
| | |
2019
|
| |
2018
|
| ||||||
Aircraft and engines held for operating leases
|
| | | $ | 246,883,000 | | | | | $ | 222,897,000 | | |
Less accumulated depreciation
|
| | | | (134,987,000) | | | | | | (116,840,000) | | |
| | | | $ | 111,896,000 | | | | | $ | 106,057,000 | | |
| 2020 | | | | $ | 40,993,000 | | |
| 2021 | | | | | 19,904,000 | | |
| 2022 | | | | | 11,879,000 | | |
| 2023 | | | | | 3,133,000 | | |
| | | | | $ | 75,909,000 | | |
|
| | |
Carrying
Amount |
| |
Fair Value
|
| ||||||
$35.0 million senior secured notes
|
| | | $ | 3,424,273 | | | | | $ | 3,792,768 | | |
| | |
Carrying
Amount |
| |
Fair Value
|
| ||||||
$35.0 million senior secured notes
|
| | | $ | 8,936,000 | | | | | $ | 9,305,000 | | |
| | |
2019
|
| |
2018
|
| ||||||
Accrued compensation and related benefits
|
| | | $ | 5,638,000 | | | | | $ | 4,218,000 | | |
Accrued legal fees
|
| | | | 325,000 | | | | | | 348,000 | | |
Commission fee accrual
|
| | | | 363,000 | | | | | | 318,000 | | |
Accrued federal, state and local taxes and fees
|
| | | | 84,000 | | | | | | 41,000 | | |
Other | | | | | 1,082,000 | | | | | | 551,000 | | |
| | | | $ | 7,492,000 | | | | | $ | 5,476,000 | | |
| | |
2019
|
| |
2018
|
| ||||||
$110.0 million Wells Fargo Senior Secured Revolving Credit Facility LIBOR plus margin, interest payable monthly, maturity at July 20, 2021
|
| | | $ | — | | | | | $ | — | | |
$35.0 million Senior Secured Notes, interest payable with principal monthly, maturity at August 19, 2020 net of debt issuance costs of $72,000 and $209,000 as of December 31, 2019 and 2018, respectively
|
| | | | 3,352,000 | | | | | | 8,727,000 | | |
Total | | | | | 3,352,000 | | | | | | 8,727,000 | | |
Less current portion
|
| | | | (3,352,000) | | | | | | (5,512,000) | | |
Total long-term portion
|
| | | $ | — | | | | | $ | 3,215,000 | | |
| | |
Current
|
| |
Deferred
|
| |
Total
|
| |||||||||
Year ended December 31, 2019: | | | | | | | | | | | | | | | | | | | |
U.S. federal
|
| | | $ | 529,000 | | | | | $ | 1,339,000 | | | | | $ | 1,868,000 | | |
U.S. state
|
| | | | 1,170,000 | | | | | | (541,000) | | | | | | 629,000 | | |
Foreign
|
| | | | 3,000 | | | | | | 1,664,000 | | | | | | 1,667,000 | | |
Total income tax expense (benefit)
|
| | | $ | 1,702,000 | | | | | $ | 2,462,000 | | | | | $ | 4,164,000 | | |
| | |
Current
|
| |
Deferred
|
| |
Total
|
| |||||||||
Year ended December 31, 2018: | | | | | | | | | | | | | | | | | | | |
U.S. federal
|
| | | $ | 2,516,000 | | | | | $ | (6,882,000) | | | | | $ | (4,366,000) | | |
U.S. state
|
| | | | 391,000 | | | | | | (496,000) | | | | | | (105,000) | | |
Foreign
|
| | | | 1,682,000 | | | | | | (438,000) | | | | | | 1,244,000 | | |
Total income tax expense (benefit)
|
| | | $ | 4,589,000 | | | | | $ | (7,816,000) | | | | | $ | (3,227,000) | | |
| | |
2019
|
| |
2018
|
| ||||||
Provision for income tax at the federal statutory rate
|
| | | $ | 4,130,000 | | | | | $ | 4,935,000 | | |
State taxes
|
| | | | 678,000 | | | | | | (59,000) | | |
Permanent differences
|
| | | | 48,000 | | | | | | (4,260,000) | | |
Foreign taxes
|
| | | | (222,000) | | | | | | 145,000 | | |
Change in valuation allowance
|
| | | | — | | | | | | (3,922,000) | | |
Other | | | | | (470,000) | | | | | | (66,000) | | |
Total income tax expense (benefit)
|
| | | $ | 4,164,000 | | | | | $ | (3,227,000) | | |
| | |
2019
|
| |
2018
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Net operating losses
|
| | | $ | 432,000 | | | | | $ | 408,000 | | |
Foreign tax credit carryforwards
|
| | | | 2,555,000 | | | | | | 4,162,000 | | |
Inventory basis differences
|
| | | | 5,333,000 | | | | | | 5,125,000 | | |
Deferred rent
|
| | | | 76,000 | | | | | | 119,000 | | |
Maintenance deposit payments
|
| | | | 943,000 | | | | | | 635,000 | | |
Deferred revenue
|
| | | | 1,873,000 | | | | | | 821,000 | | |
Allowance for doubtful accounts
|
| | | | 391,000 | | | | | | 365,000 | | |
Transaction costs
|
| | | | 523,000 | | | | | | — | | |
Intangible assets
|
| | | | 807,000 | | | | | | 3,716,000 | | |
Accrued expenses
|
| | | | 1,232,000 | | | | | | 869,000 | | |
Other
|
| | | | 153,000 | | | | | | 31,000 | | |
Total deferred tax assets
|
| | | | 14,318,000 | | | | | | 16,251,000 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Fixed assets
|
| | | | (8,320,000) | | | | | | (5,169,000) | | |
Section 481(a) adjustments
|
| | | | (633,000) | | | | | | (164,000) | | |
Deferred insurance proceeds
|
| | | | (611,000) | | | | | | (585,000) | | |
Total deferred tax liabilities
|
| | | | (9,564,000) | | | | | | (5,918,000) | | |
Deferred income taxes, net
|
| | | $ | 4,754,000 | | | | | $ | 10,333,000 | | |
| | |
2019
|
| |
2018
|
| ||||||
Income from continuing operations
|
| | | $ | 15,499,138 | | | | | $ | 26,725,449 | | |
Income from discontinued operations
|
| | | | — | | | | | | 21,260,340 | | |
Net income
|
| | | | 15,499,138 | | | | | | 47,985,789 | | |
Income attributable to noncontrolling interest
|
| | | | — | | | | | | 39,132,578 | | |
Income attributable to AerSale Corp.
|
| | | | 15,499,138 | | | | | | 8,853,211 | | |
Dividends attributable to preferred stockholders
|
| | | | (34,632,836) | | | | | | (33,577,536) | | |
Loss attributable to common shareholders for EPS
|
| | | $ | (19,133,698) | | | | | $ | (24,724,325) | | |
Weighted-average number of shares outstanding – basic & diluted
|
| | | | 50,000 | | | | | | 50,000 | | |
Loss per share – basic and diluted: | | | | | | | | | | | | | |
Loss per share from continuing operations
|
| | | $ | (383) | | | | | $ | (137) | | |
Loss per share from discontinued operations and noncontrolling interest
|
| | | | — | | | | | | (357) | | |
Loss per share
|
| | | $ | (383) | | | | | $ | (494) | | |
| | |
2019
|
| |
2018
|
| ||||||
Revenues | | | | | | | | | | | | | |
Asset Management Solutions
|
| | | | | | | | | | | | |
Aircraft
|
| | | $ | 98,736,000 | | | | | $ | 95,353,000 | | |
Engine
|
| | | | 123,088,000 | | | | | | 149,819,000 | | |
| | | | $ | 221,824,000 | | | | | $ | 245,172,000 | | |
Tech Ops
|
| | | | | | | | | | | | |
MRO Services
|
| | | $ | 69,389,000 | | | | | $ | 38,779,000 | | |
Product Sales
|
| | | | 12,988,000 | | | | | | 6,781,000 | | |
| | | | | 82,377,000 | | | | | | 45,560,000 | | |
Total | | | | $ | 304,201,000 | | | | | $ | 290,732,000 | | |
| | |
2019
|
| |
2018
|
| ||||||
Gross Profit | | | | | | | | | | | | | |
Asset Management Solutions
|
| | | | | | | | | | | | |
Aircraft
|
| | | $ | 27,592,000 | | | | | $ | 21,708,000 | | |
Engine
|
| | | | 40,113,000 | | | | | | 41,949,000 | | |
| | | | $ | 67,705,000 | | | | | $ | 63,657,000 | | |
Tech Ops
|
| | | | | | | | | | | | |
MRO Services
|
| | | $ | 11,125,000 | | | | | $ | 6,818,000 | | |
Product Sales
|
| | | | 6,219,000 | | | | | | 1,694,000 | | |
| | | | | 17,344,000 | | | | | | 8,512,000 | | |
Total | | | | $ | 85,049,000 | | | | | $ | 72,169,000 | | |
| | |
2019
|
| |
2018
|
| ||||||
Total Assets | | | | | | | | | | | | | |
Asset Management Solutions
|
| | | $ | 254,324,000 | | | | | $ | 207,125,000 | | |
Tech Ops
|
| | | | 88,129,000 | | | | | | 105,739,000 | | |
Corporate
|
| | | | 1,531,000 | | | | | | 7,605,000 | | |
| | | | $ | 343,984,000 | | | | | $ | 320,469,000 | | |
Total Depreciation and Amortization Expense | | | | | | | | | | | | | |
Asset Management Solutions
|
| | | $ | 28,579,000 | | | | | $ | 27,611,000 | | |
Tech Ops
|
| | | | 1,301,000 | | | | | | 865,000 | | |
Corporate
|
| | | | 201,000 | | | | | | 1,350,000 | | |
| | |
2019
|
| |
2018
|
| ||||||
| | | | $ | 30,081,000 | | | | | $ | 29,826,000 | | |
Total Capital Expenditures | | | | | | | | | | | | | |
Asset Management Solutions
|
| | | $ | 36,479,000 | | | | | $ | 7,623,000 | | |
Tech Ops
|
| | | | 1,500,000 | | | | | | 1,033,000 | | |
Corporate
|
| | | | 149,000 | | | | | | 168,000 | | |
| | | | $ | 38,128,000 | | | | | $ | 8,824,000 | | |
| | |
2019
|
| |
2018
|
| ||||||
Segment gross profit
|
| | | $ | 85,049,000 | | | | | $ | (72,169,000) | | |
Selling, general and administrative expenses
|
| | | | (62,990,000) | | | | | | (46,663,000) | | |
Interest expense, net
|
| | | | (3,007,000) | | | | | | (2,375,000) | | |
Other income, net
|
| | | | 611,000 | | | | | | 367,000 | | |
Income tax benefit
|
| | | | (4,164,000) | | | | | | 3,227,000 | | |
Net income from continuing operations
|
| | | $ | 15,499,000 | | | | | $ | 26,725,000 | | |
Revenues
|
| |
2019
|
| |
2018
|
| ||||||
Domestic | | | | $ | 105,083,000 | | | | | $ | 135,892,000 | | |
Foreign | | | | | 199,118,000 | | | | | | 154,840,000 | | |
Total revenues
|
| | | $ | 304,201,000 | | | | | $ | 290,732,000 | | |
Long-lived assets
|
| |
2019
|
| |
2018
|
| ||||||
Domestic | | | | $ | 113,966,000 | | | | | $ | 86,551,000 | | |
Foreign | | | | | 39,626,000 | | | | | | 38,262,000 | | |
Total long-lived assets
|
| | | $ | 153,592,000 | | | | | $ | 124,813,000 | | |
| | |
2019
|
| |
2018
|
| ||||||
Asset Management Solutions
|
| | | $ | 334,000 | | | | | $ | 233,000 | | |
Tech Ops
|
| | | | 2,015,000 | | | | | | 4,055,000 | | |
Total intersegment revenues
|
| | | $ | 2,349,000 | | | | | $ | 4,288,000 | | |
| | |
2019
|
| |
2018
|
| ||||||
Cash paid during the year for: | | | | | | | | | | | | | |
Income taxes, net
|
| | | $ | 8,529,000 | | | | | $ | 4,656,000 | | |
Interest
|
| | | | 1,905,000 | | | | | | 2,310,000 | | |
Noncash investing activities: | | | | | | | | | | | | | |
Reclassification of aircraft and aircraft engines inventory to (from) equipment held for lease net
|
| | | $ | (22,468,000) | | | | | $ | 182,000 | | |
| | |
Operating
Leases |
| |||
Year ending December 31: | | | | | | | |
2020
|
| | | $ | 4,314,000 | | |
2021
|
| | | | 4,089,000 | | |
2022
|
| | | | 2,850,000 | | |
2023
|
| | | | 2,002,000 | | |
2024
|
| | | | 1,822,000 | | |
Thereafter
|
| | | | 5,342,000 | | |
Total minimum lease payments
|
| | | $ | 20,419,000 | | |
| | |
Year Ended
December 31, 2018 |
| |||
Charter revenue
|
| | | $ | 28,385,000 | | |
Charter expenses
|
| | | | (19,865,000) | | |
Selling, general and administrative
|
| | | | (9,693,000) | | |
Depreciation | | | | | (1,659,000) | | |
Gain on sale of intangible assets
|
| | | | 23,177,000 | | |
Other income, net
|
| | | | 2,294,000 | | |
Loss on deconsolidation
|
| | | | (1,380,000) | | |
Total income from discontinued operations
|
| | | $ | 21,259,000 | | |
| | |
Acquisition Date Fair
Values |
| |||
Accounts receivable
|
| | | $ | 2,714,000 | | |
Inventory | | | | | 3,289,000 | | |
Deposits, prepaid expenses, and other current assets
|
| | | | 218,000 | | |
Property and equipment
|
| | | | 567,000 | | |
Other intangible assets
|
| | | | 10,324,000 | | |
Goodwill | | | | | 13,402,000 | | |
Accounts payable
|
| | | | (410,000) | | |
| | |
Acquisition Date Fair
Values |
| |||
Accrued expenses
|
| | | | (1,151,000) | | |
Deferred tax liability
|
| | | | (2,872,000) | | |
Total purchase price
|
| | | $ | 26,081,000 | | |
|
| | |
Fair Value
|
| |||
FAA part 145 certificate (indefinite-lived)
|
| | | $ | 724,000 | | |
| | |
Useful Life In
Years |
| |
Fair Value
|
| ||||||
Customer relationships
|
| | | | 10 | | | | | $ | 9,600,000 | | |
| | |
For the Year ended December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
| | |
(Unaudited)
|
| |||||||||
Revenues | | | | $ | 314,995,000 | | | | | $ | 309,638,000 | | |
Net income from continuing operations
|
| | | | 17,668,000 | | | | | | 31,079,000 | | |
Net loss attributable to AerSale Corp.
|
| | | | (16,965,000) | | | | | | (20,371,000) | | |
Loss per share attributable to AerSale Corp.
|
| | | | (339) | | | | | | (407) | | |
| | |
Acquisition Date
Fair Values |
| |||
Accounts receivables, net
|
| | | $ | 2,680,000 | | |
Inventory | | | | | 5,500,000 | | |
Deposits, prepaid expenses and other current assets
|
| | | | 211,000 | | |
Fixed assets
|
| | | | 1,733,000 | | |
Deferred tax asset
|
| | | | 3,848,000 | | |
Intangible assets
|
| | | | 10,000,000 | | |
Goodwill | | | | | 63,000 | | |
Accounts payable, net
|
| | | | (1,249,000) | | |
Accrued taxes
|
| | | | (37,000) | | |
Accrued expenses
|
| | | | (465,000) | | |
Total purchase price
|
| | | $ | 22,284,000 | | |
| | |
Fair Value
|
| |||
Trademarks | | | | $ | 600,000 | | |
FAA certificate
|
| | | | 7,300,000 | | |
Total intangible assets with indefinite lives
|
| | | $ | 7,900,000 | | |
| | |
Useful Life
In Years |
| |
Fair Value
|
| ||||||
Customer relationships
|
| | | | 10 | | | | | $ | 2,100,000 | | |
Total intangible assets with definite lives
|
| | | | | | | | | $ | 2,100,000 | | |
| | |
For the Year ended
December 31, 2018 |
| |||
| | |
(Unaudited)
|
| |||
Revenues | | | | $ | 306,368,000 | | |
Net income from continuing operations
|
| | | | 26,576,000 | | |
Net income attributable to AerSale Corp.
|
| | | | 8,703,000 | | |
Loss per share attributable to AerSale Corp.
|
| | | | (496) | | |
| | |
September 30,
2020 |
| |
December 31,
2019 |
| ||||||
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 17,369,878 | | | | | $ | 17,505,002 | | |
Accounts receivable, net of allowance for doubtful accounts of $1,837,000 and $1,545,000 as of September 30, 2020 and December 31, 2019
|
| | | | 38,957,481 | | | | | | 51,867,653 | | |
Inventory: | | | | | | | | | | | | | |
Aircraft, airframes, engines and parts, net
|
| | | | 69,112,736 | | | | | | 57,918,723 | | |
Advanced vendor payments
|
| | | | 10,530,062 | | | | | | 3,247,255 | | |
Due from related party
|
| | | | 830,369 | | | | | | 6,130,990 | | |
Deposits, prepaid expenses and other current assets
|
| | | | 7,129,485 | | | | | | 5,116,175 | | |
Total current assets
|
| | | | 143,930,011 | | | | | | 141,785,798 | | |
Fixed assets: | | | | | | | | | | | | | |
Aircraft and engines held for lease, net
|
| | | | 85,959,095 | | | | | | 111,896,294 | | |
Property and equipment, net
|
| | | | 7,838,606 | | | | | | 7,461,792 | | |
Inventory: | | | | | | | | | | | | | |
Aircraft, airframes, engines and parts, net
|
| | | | 44,724,078 | | | | | | 37,043,804 | | |
Deferred income taxes
|
| | | | 3,413,572 | | | | | | 4,753,679 | | |
Deferred financing costs, net
|
| | | | 534,616 | | | | | | 1,034,564 | | |
Deferred customer incentives and other assets, net
|
| | | | 270,782 | | | | | | 324,869 | | |
Goodwill
|
| | | | 19,860,168 | | | | | | 13,858,551 | | |
Other intangible assets, net
|
| | | | 28,899,377 | | | | | | 20,375,166 | | |
Due from related party
|
| | | | 5,449,739 | | | | | | 5,449,739 | | |
Total assets
|
| | | $ | 340,880,044 | | | | | $ | 343,984,256 | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | | 15,751,468 | | | | | | 17,030,404 | | |
Accrued expenses
|
| | | | 8,812,043 | | | | | | 9,629,084 | | |
Lessee and customer purchase deposits
|
| | | | 2,756,987 | | | | | | 3,473,921 | | |
Current portion of long-term debt, net
|
| | | | — | | | | | | 3,351,714 | | |
Deferred revenue
|
| | | | 5,554,252 | | | | | | 7,708,761 | | |
Total current liabilities
|
| | | | 32,874,750 | | | | | | 41,193,884 | | |
Long-term lease deposits
|
| | | | 1,144,771 | | | | | | 4,184,874 | | |
Maintenance deposit payments and other liabilities
|
| | | | 5,034,469 | | | | | | 4,620,133 | | |
Total liabilities
|
| | | $ | 39,053,990 | | | | | $ | 49,998,891 | | |
Commitments and contingencies | | | | | | | | | | | | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Preferred stock, $0.01 par value. Authorized 200,000 shares; issued and
outstanding 200,000 shares; senior as to all other equity instruments with an 8.65% cumulative dividend rate of the stated liquidation preference of $200,000,000 |
| | | | 2,000 | | | | | | 2,000 | | |
Common stock, $0.01 par value. Authorized 50,000 shares; issued and outstanding 50,000 shares
|
| | | | 500 | | | | | | 500 | | |
Additional paid-in capital
|
| | | | 243,218,738 | | | | | | 243,218,738 | | |
Retained earnings
|
| | | | 58,604,816 | | | | | | 50,764,127 | | |
Total equity
|
| | | | 301,826,054 | | | | | | 293,985,365 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 340,880,044 | | | | | $ | 343,984,256 | | |
| | |
Nine Months Ended
|
| |||||||||
| | |
September 30,
2020 |
| |
September 30,
2019 |
| ||||||
Revenue: | | | | | | | | | | | | | |
Products
|
| | | $ | 37,726,383 | | | | | $ | 86,951,583 | | |
Leasing
|
| | | | 47,637,093 | | | | | | 47,180,822 | | |
Services
|
| | | | 74,192,768 | | | | | | 49,192,438 | | |
Total net revenue
|
| | | | 159,556,244 | | | | | | 183,324,843 | | |
Cost of sales and operating expenses: | | | | | | | | | | | | | |
Cost of products
|
| | | | 41,206,646 | | | | | | 67,930,066 | | |
Cost of leasing
|
| | | | 21,315,784 | | | | | | 21,442,161 | | |
Cost of services
|
| | | | 57,369,877 | | | | | | 41,075,944 | | |
Total cost of sales
|
| | | | 119,892,307 | | | | | | 130,448,171 | | |
Gross profit
|
| | | | 39,663,937 | | | | | | 52,876,672 | | |
Selling, general and administrative expenses
|
| | | | 40,614,124 | | | | | | 42,046,246 | | |
CARES Act proceeds
|
| | | | (12,692,702) | | | | | | — | | |
Transaction costs
|
| | | | 433,681 | | | | | | 845,479 | | |
Income from operations
|
| | | | 11,308,834 | | | | | | 9,984,947 | | |
Other income (expenses): | | | | | | | | | | | | | |
Interest expense, net
|
| | | | (1,306,977) | | | | | | (2,227,025) | | |
Other income, net
|
| | | | 358,137 | | | | | | 449,850 | | |
Total other expenses
|
| | | | (948,840) | | | | | | (1,777,175) | | |
Income from operations before income tax provision
|
| | | | 10,359,994 | | | | | | 8,207,772 | | |
Income tax expense
|
| | | | (2,519,305) | | | | | | (1,712,103) | | |
Net income
|
| | | | 7,840,689 | | | | | | 6,495,669 | | |
Dividends attributable to preferred stockholders
|
| | | | 18,582,068 | | | | | | 27,137,681 | | |
Net loss attributable to AerSale Corp. common shareholders
|
| | | $ | (10,741,379) | | | | | $ | (20,642,012) | | |
Loss per share – basic and diluted: | | | | | | | | | | | | | |
Net loss per share attributable to AerSale Corp.
|
| | | $ | (215) | | | | | $ | (413) | | |
| | |
Preferred Stock
|
| |
Common Stock
|
| |
Additional
paid-in Capital |
| |
Retained
Earnings |
| |
Total AerSale
Stockholders’ Equity |
| |||||||||||||||||||||||||||
| | |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| ||||||||||||||||||||||||||||||
Balance at December 31, 2018
|
| | | $ | 2,000 | | | | | | 200,000 | | | | | $ | 500 | | | | | | 50,000 | | | | | $ | 243,218,738 | | | | | $ | 34,548,556 | | | | | $ | 277,769,794 | | |
Cumulative effect of
adjustment upon adoption of ASC 606 on January 1, 2019, net of tax |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 716,433 | | | | | | 716,433 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,495,669 | | | | | | 6,495,669 | | |
Balance at September 30, 2019
|
| | | | 2,000 | | | | | | 200,000 | | | | | | 500 | | | | | | 50,000 | | | | | | 243,218,738 | | | | | | 41,760,658 | | | | | | 284,981,896 | | |
Balance at December 31, 2019
|
| | | | 2,000 | | | | | | 200,000 | | | | | | 500 | | | | | | 50,000 | | | | | | 243,218,738 | | | | | | 50,764,127 | | | | | | 293,985,365 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,840,689 | | | | | | 7,840,689 | | |
Balance at September 30, 2020
|
| | | $ | 2,000 | | | | | | 200,000 | | | | | $ | 500 | | | | | | 50,000 | | | | | $ | 243,218,738 | | | | | $ | 58,604,816 | | | | | $ | 301,826,054 | | |
| | |
Nine Months Ended
|
| |||||||||
| | |
September 30,
2020 |
| |
September 30,
2019 |
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net income
|
| | | $ | 7,840,689 | | | | | $ | 6,495,669 | | |
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
|
| | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 20,513,170 | | | | | | 21,837,616 | | |
Amortization of debt issuance costs
|
| | | | 572,506 | | | | | | 599,261 | | |
Inventory impairment
|
| | | | 13,427,091 | | | | | | 5,386,102 | | |
Impairment of aircraft held for lease
|
| | | | 3,035,578 | | | | | | — | | |
Provision for doubtful accounts
|
| | | | 262,462 | | | | | | (23,776) | | |
Deferred income taxes
|
| | | | 1,340,107 | | | | | | 3,570,627 | | |
Changes in operating assets and liabilities, net of acquisitions: | | | | | | | | | | | | | |
Accounts receivable
|
| | | | 8,976,804 | | | | | | (1,331,922) | | |
Inventory
|
| | | | (28,617,019) | | | | | | (43,833,947) | | |
Deposits, prepaid expenses, and other current assets
|
| | | | 3,309,107 | | | | | | (3,958,382) | | |
Deferred customer incentives and other assets
|
| | | | 55,754 | | | | | | 28,505 | | |
Advance vendor payments
|
| | | | (7,282,807) | | | | | | (884,599) | | |
Accounts payable
|
| | | | (1,413,174) | | | | | | (2,728,132) | | |
Accrued expenses
|
| | | | (869,887) | | | | | | (559,972) | | |
Deferred revenue
|
| | | | (2,934,509) | | | | | | (373,993) | | |
Lessee and customer purchase deposits
|
| | | | 1,355,744 | | | | | | 5,080,894 | | |
Other liabilities
|
| | | | 414,336 | | | | | | 488,770 | | |
Net cash provided by (used in) operating activities
|
| | | | 19,985,952 | | | | | | (10,207,279) | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Business acquisitions
|
| | | | (16,975,595) | | | | | | (26,065,000) | | |
Proceeds from sale of assets
|
| | | | 3,100,000 | | | | | | 4,101,258 | | |
Acquisition of aircraft and engines held for lease, including capitalized cost
|
| | | | (1,227,004) | | | | | | (32,169,874) | | |
Purchase of property and equipment
|
| | | | (1,594,204) | | | | | | (1,528,970) | | |
Net cash used in investing activities
|
| | | | (16,696,803) | | | | | | (55,662,586) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Repayments of 8% Senior Secured Notes
|
| | | | (3,424,273) | | | | | | (4,092,568) | | |
Proceeds from revolving credit facility
|
| | | | 104,634,191 | | | | | | 79,039,315 | | |
Repayments of revolving credit facility
|
| | | | (104,634,191) | | | | | | (43,500,000) | | |
Net cash (used in) provided by financing activities
|
| | | | (3,424,273) | | | | | | 31,446,747 | | |
Cash flows from discontinued operations | | | | | | | | | | | | | |
Net cash provided by operating activities
|
| | | | — | | | | | | 17,930,772 | | |
Net cash flows provided by discontinued operations
|
| | | | — | | | | | | 17,930,772 | | |
Decrease in cash and cash equivalents
|
| | | | (135,124) | | | | | | (16,492,346) | | |
Cash and cash equivalents, beginning of period
|
| | | | 17,505,002 | | | | | | 21,604,166 | | |
Cash and cash equivalents, end of period
|
| | | $ | 17,369,878 | | | | | $ | 5,111,820 | | |
| | |
September 30, 2020
|
| |
December 31, 2019
|
| |
Change
|
| |||||||||
Contract asset
|
| | | $ | 15,120,000 | | | | | $ | 7,925,000 | | | | | $ | 7,195,000 | | |
| | |
2020
|
| |||||||||||||||
| | |
Asset Management
Solutions |
| |
Tech Ops
|
| |
Total Revenues
|
| |||||||||
USM
|
| | | $ | 30,594,000 | | | | | $ | 1,989,000 | | | | | $ | 32,583,000 | | |
Whole Asset Sales
|
| | | | 3,103,000 | | | | | | — | | | | | | 3,103,000 | | |
Engineered Solutions
|
| | | | — | | | | | | 2,040,000 | | | | | | 2,040,000 | | |
Total Products
|
| | | | 33,697,000 | | | | | | 4,029,000 | | | | | | 37,726,000 | | |
Leasing
|
| | | | 47,637,000 | | | | | | — | | | | | | 47,637,000 | | |
Services
|
| | | | — | | | | | | 74,193,000 | | | | | | 74,193,000 | | |
Total Revenues
|
| | | $ | 81,334,000 | | | | | $ | 78,222,000 | | | | | $ | 159,556,000 | | |
| | |
2019
|
| |||||||||||||||
| | |
Asset Management
Solutions |
| |
Tech Ops
|
| |
Total Revenues
|
| |||||||||
USM
|
| | | $ | 63,273,000 | | | | | $ | 4,060,000 | | | | | $ | 67,333,000 | | |
Whole Asset Sales
|
| | | | 13,186,000 | | | | | | — | | | | | | 13,186,000 | | |
Engineered Solutions
|
| | | | — | | | | | | 6,433,000 | | | | | | 6,433,000 | | |
Total Products
|
| | | | 76,459,000 | | | | | | 10,493,000 | | | | | | 86,952,000 | | |
Leasing
|
| | | | 47,181,000 | | | | | | — | | | | | | 47,181,000 | | |
Services
|
| | | | — | | | | | | 49,192,000 | | | | | | 49,192,000 | | |
Total Revenues
|
| | | $ | 123,640,000 | | | | | $ | 59,685,000 | | | | | $ | 183,325,000 | | |
| | |
2020
|
| |
2019
|
| ||||||
USM
|
| | | $ | 64,809,000 | | | | | $ | 65,335,000 | | |
Whole Assets
|
| | | | 32,472,000 | | | | | | 12,795,000 | | |
Work in Process
|
| | | | 16,556,000 | | | | | | 16,832,000 | | |
| | | | $ | 113,837,000 | | | | | $ | 94,962,000 | | |
| | |
2020
|
| |
2019
|
| ||||||
Qwest Air Parts: | | | | | | | | | | | | | |
Certifications
|
| | | $ | 724,000 | | | | | $ | 724,000 | | |
Goodwill
|
| | | | 13,416,000 | | | | | | 13,416,000 | | |
ACS: | | | | | | | | | | | | | |
Certifications
|
| | | | 710,000 | | | | | | 710,000 | | |
Goodwill
|
| | | | 379,000 | | | | | | 379,000 | | |
Avborne: | | | | | | | | | | | | | |
Trademarks
|
| | | | 600,000 | | | | | | 600,000 | | |
Certifications
|
| | | | 7,300,000 | | | | | | 7,300,000 | | |
Goodwill
|
| | | | 63,000 | | | | | | 63,000 | | |
ACT: | | | | | | | | | | | | | |
Trademarks
|
| | | | 200,000 | | | | | | — | | |
Certifications
|
| | | | 796,000 | | | | | | — | | |
Goodwill
|
| | | | 6,002,000 | | | | | | — | | |
Total intangible assets with indefinite lives
|
| | | $ | 30,190,000 | | | | | $ | 23,192,000 | | |
| | |
Useful Life
In Years |
| |
2020
|
| |
2019
|
| |||||||||
Qwest Air Parts: | | | | | | | | | | | | | | | | | | | |
Customer relationships
|
| | | | 10 | | | | | $ | 8,328,000 | | | | | $ | 9,058,000 | | |
ACS: | | | | | | | | | | | | | | | | | | | |
Customer relationships
|
| | | | 10 | | | | | | 95,000 | | | | | | 110,000 | | |
Avborne: | | | | | | | | | | | | | | | | | | | |
Customer relationships
|
| | | | 10 | | | | | | 1,715,000 | | | | | | 1,873,000 | | |
ACT: | | | | | | | | | | | | | | | | | | | |
Customer relationships
|
| | | | 10 | | | | | | 8,431,000 | | | | | | — | | |
Total intangible assets with definite lives
|
| | | | | | | | | $ | 11,041,000 | | | | | $ | 18,569,000 | | |
| | |
Asset
Management Solutions |
| |
Tech Ops
|
| |
Total
|
| |||||||||
Goodwill as of December 31, 2019
|
| | | $ | 13,416,000 | | | | | $ | 442,000 | | | | | $ | 13,858,000 | | |
Additions
|
| | | | — | | | | | | 6,002,000 | | | | | | 6,002,000 | | |
Goodwill as of September 30, 2020
|
| | | $ | 13,416,000 | | | | | $ | 6,444,000 | | | | | $ | 19,860,000 | | |
| | |
Useful Life
In Years |
| |
2020
|
| |
2019
|
| |||||||||
Tooling and equipment
|
| | | | 7 – 15 | | | | | $ | 13,386,000 | | | | | $ | 12,351,000 | | |
Furniture and other equipment
|
| | | | 5 | | | | | | 7,169,000 | | | | | | 6,111,000 | | |
Computer software
|
| | | | 5 | | | | | | 2,389,000 | | | | | | 2,291,000 | | |
Leasehold improvements
|
| | | | 3 – 6 | | | | | | 2,969,000 | | | | | | 3,142,000 | | |
Equipment under capital lease
|
| | | | 5 | | | | | | 360,000 | | | | | | 431,000 | | |
| | | | | | | | | | | 26,273,000 | | | | | | 24,326,000 | | |
Less accumulated depreciation
|
| | | | | | | | | | (18,434,000) | | | | | | (16,864,000) | | |
| | | | | | | | | | $ | 7,839,000 | | | | | $ | 7,462,000 | | |
| | |
2020
|
| |
2019
|
| ||||||
Aircraft and engines held for operating leases
|
| | | $ | 225,425,000 | | | | | $ | 246,883,000 | | |
Less accumulated depreciation
|
| | | | (139,466,000) | | | | | | (134,987,000) | | |
| | | | $ | 85,959,000 | | | | | $ | 111,896,000 | | |
| | |
2020
|
| |
2019
|
| ||||||
Accrued compensation and related benefits
|
| | | $ | 5,275,000 | | | | | $ | 5,638,000 | | |
Accrued legal fees
|
| | | | 2,250,000 | | | | | | 2,462,000 | | |
Commission fee accrual
|
| | | | 116,000 | | | | | | 363,000 | | |
Accrued federal, state and local taxes and fees
|
| | | | 174,000 | | | | | | 84,000 | | |
Other
|
| | | | 997,000 | | | | | | 1,082,000 | | |
| | | | $ | 8,812,000 | | | | | $ | 9,629,000 | | |
| | |
2020
|
| |
2019
|
| ||||||
$1$110.0 million Wells Fargo Senior Secured Revolving Credit Facility LIBOR plus margin, interest payable monthly, maturity at July 20, 2021
|
| | | $ | — | | | | | $ | — | | |
$3$35.0 million Senior Secured Notes Payable, interest payable with
principal monthly, maturity at August 19, 2020 net of debt issuance costs of $72,000 as of December 31, 2019, respectively |
| | | | — | | | | | | 3,352,000 | | |
Total
|
| | | | — | | | | | | 3,352,000 | | |
Less current portion
|
| | | | — | | | | | | (3,352,000) | | |
Total long-term portion
|
| | | $ | — | | | | | $ | — | | |
| | |
2020
|
| |
2019
|
| ||||||
Net income
|
| | | $ | 7,841,000 | | | | | $ | 6,496,000 | | |
Dividends attributable to preferred stockholders
|
| | | | (18,582,000) | | | | | | (27,138,000) | | |
Net loss attributable to common shareholders for EPS
|
| | | $ | (10,741,000) | | | | | $ | (20,642,000) | | |
Weighted-average number of shares outstanding
|
| | | | 50,000 | | | | | | 50,000 | | |
Loss per share – basic and diluted: | | | | | | | | | | | | | |
Loss per share
|
| | | $ | (215) | | | | | $ | (413) | | |
| | |
Nine months Ended
September 30, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Revenues | | | | | | | | | | | | | |
Asset Management Solutions
|
| | | | | | | | | | | | |
Aircraft
|
| | | $ | 45,819,000 | | | | | $ | 56,600,000 | | |
Engine
|
| | | | 35,515,000 | | | | | | 67,040,000 | | |
| | | | | 81,334,000 | | | | | | 123,640,000 | | |
Tech Ops
|
| | | | | | | | | | | | |
MRO Services
|
| | | | 74,193,000 | | | | | | 49,192,000 | | |
Product Sales
|
| | | | 4,029,000 | | | | | | 10,493,000 | | |
| | | | | 78,222,000 | | | | | | 59,685,000 | | |
| | | | $ | 159,556,000 | | | | | $ | 183,325,000 | | |
Gross Profit | | | | | | | | | | | | | |
Asset Management Solutions
|
| | | | | | | | | | | | |
Aircraft
|
| | | $ | 9,110,000 | | | | | $ | 15,496,000 | | |
Engine
|
| | | | 13,465,000 | | | | | | 23,782,000 | | |
| | | | | 22,575,000 | | | | | | 39,278,000 | | |
TechOps
|
| | | | | | | | | | | | |
MRO Services
|
| | | | 16,823,000 | | | | | | 8,116,000 | | |
Product Sales
|
| | | | 266,000 | | | | | | 5,483,000 | | |
| | | | | 17,089,000 | | | | | | 13,599,000 | | |
| | | | $ | 39,664,000 | | | | | $ | 52,877,000 | | |
| | |
2020
|
| |
2019
|
| ||||||
Segment gross profit
|
| | | $ | 39,664,000 | | | | | $ | 52,877,000 | | |
Selling, general and administrative expenses
|
| | | | (40,614,000) | | | | | | (42,046,000) | | |
CARES act proceeds
|
| | | | 12,693,000 | | | | | | — | | |
Transaction costs
|
| | | | (434,000) | | | | | | (846,000) | | |
Interest expense, net
|
| | | | (1,307,000) | | | | | | (2,227,000) | | |
Other income, net
|
| | | | 358,000 | | | | | | 450,000 | | |
Income tax expense
|
| | | | (2,519,000) | | | | | | (1,712,000) | | |
Net income
|
| | | $ | 7,841,000 | | | | | $ | 6,496,000 | | |
| | |
2020
|
| |
2019
|
| ||||||
Asset Management Solutions
|
| | | $ | 2,047,000 | | | | | $ | 406,000 | | |
TechOps
|
| | | | 1,467,000 | | | | | | 4,019,000 | | |
Total intersegment revenues
|
| | | $ | 3,514,000 | | | | | $ | 4,425,000 | | |
| Year ending December 31: | | | | | | | |
|
Remainder of 2020
|
| | | $ | 1,258,000 | | |
|
2021
|
| | | | 4,945,000 | | |
|
2022
|
| | | | 3,591,000 | | |
|
2023
|
| | | | 2,755,000 | | |
|
2024
|
| | | | 2,308,000 | | |
|
2025
|
| | | | 1,811,000 | | |
|
Thereafter
|
| | | | 4,447,000 | | |
|
Total minimum lease payments
|
| | | $ | 21,115,000 | | |
| | |
Acquisition
Date Fair Values |
| |||
Accounts receivable
|
| | | $ | 1,442,000 | | |
Deposits, prepaid expenses, and other current assets
|
| | | | 22,000 | | |
Property and equipment
|
| | | | 381,000 | | |
Other intangible assets
|
| | | | 10,096,000 | | |
Goodwill
|
| | | | 6,002,000 | | |
Accounts payable
|
| | | | (134,000) | | |
Accrued expenses
|
| | | | (833,000) | | |
Total purchase price
|
| | | $ | 16,976,000 | | |
| | |
Fair Value
|
| |||
Trademark and trade name (indefinite lived)
|
| | | $ | 200,000 | | |
| | |
Fair Value
|
| |||
FAA part 145 certificate (indefinite lived)
|
| | | $ | 796,000 | | |
| | |
Useful Life In
Years |
| |
Fair Value
|
| ||||||
Customer relationships
|
| | | | 10 | | | | | $ | 9,100,000 | | |
| | |
Nine Months Ended September 30,
(Unaudited) |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Revenues
|
| | | $ | 159,556,000 | | | | | $ | 190,798,000 | | |
Net income
|
| | | $ | 7,841,000 | | | | | $ | 9,462,000 | | |
Net loss attributable to AerSale Corp. common shareholders
|
| | | $ | (10,741,000) | | | | | | (17,676,000) | | |
Loss per share attributable to AerSale Corp.
|
| | | $ | (215) | | | | | $ | (354) | | |