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