Delaware | 001-39541 | 98-1617611 | ||||||
(State or other jurisdiction | (Commission | (I.R.S. Employer | ||||||
of incorporation) | File Number) | Identification No.) |
601 West 26th Street, Suite 900 |
|||||
New York, New York |
10001 | ||||
(Address of principal executive offices) | (Zip Code) |
☐ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
☐ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
☐ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
☐ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Title of each class |
Trading
Symbol(s)
|
Name of each exchange
on which registered
|
||||||||||||
Class A common stock, par value $0.0001 per share | UP | New York Stock Exchange | ||||||||||||
Redeemable warrants, each whole warrant exercisable for one share of Class A common stock at an exercise price of $11.50 | UP WS | New York Stock Exchange |
Item 5.02 |
Departure of Directors or Certain Officers; Election of Directors; Appointment of Certain Officers; Compensatory Arrangements of Certain Officers. |
Exhibit Number | Description | |||||||
10.1† | ||||||||
99.1 | ||||||||
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document). |
† |
Identifies each management contract or compensatory plan or arrangement. |
WHEELS UP EXPERIENCE INC. |
|||||||||||
Date: November 9, 2022 | By: | /s/ Kenneth Dichter | |||||||||
Name: | Kenneth Dichter | ||||||||||
Title: | Chief Executive Officer |
If by mail: |
Lori Sylvester
Wheels Up
601 West 26th Street, Suite 900
New York, NY 10001
|
||||
If by e-mail: |
LSylvester@wheelsup.com |
As of September 30, | |||||||||||||||||
2022 | 2021 | % Change | |||||||||||||||
Active Members | 12,688 | 11,375 | 12 | % | |||||||||||||
Three Months Ended September 30, | |||||||||||||||||
(In thousands, except percentages, Active Users, Live Flight Legs and Flight revenue per Live Flight Leg) |
2022 | 2021 | % Change | ||||||||||||||
Active Users(1) |
13,339 | 12,011 | 11 | % | |||||||||||||
Live Flight Legs(1) |
21,025 | 19,714 | 7 | % | |||||||||||||
Flight revenue per Live Flight Leg | $ | 13,266 | $ | 11,076 | 20 | % | |||||||||||
Revenue | $ | 420,356 | $ | 301,978 | 39 | % | |||||||||||
Net loss | $ | (86,838) | $ | (59,455) | (46) | % | |||||||||||
Adjusted EBITDA(1) |
$ | (45,229) | $ | (23,928) | (89) | % | |||||||||||
Nine Months Ended September 30, | |||||||||||||||||
(In thousands, except percentages) |
2022 | 2021 | % Change | ||||||||||||||
Revenue | $ | 1,171,503 | $ | 849,215 | 38 | % | |||||||||||
Net loss | $ | (268,637) | $ | (120,622) | (123) | % | |||||||||||
Adjusted EBITDA(1) |
$ | (141,546) | $ | (41,070) | (245) | % |
September 30, 2022 (Unaudited) |
December 31, 2021 | ||||||||||
ASSETS | |||||||||||
Current assets: | |||||||||||
Cash and cash equivalents | $ | 285,498 | $ | 784,574 | |||||||
Accounts receivable, net | 127,354 | 79,403 | |||||||||
Other receivables | 8,920 | 8,061 | |||||||||
Parts and supplies inventories, net | 18,127 | 9,410 | |||||||||
Aircraft inventory | 33,231 | — | |||||||||
Aircraft held for sale | 20,113 | 18,101 | |||||||||
Prepaid expenses | 38,561 | 21,789 | |||||||||
Other current assets | 19,790 | 11,736 | |||||||||
Total current assets | 551,594 | 933,074 | |||||||||
Property and equipment, net | 387,802 | 317,836 | |||||||||
Operating lease right-of-use assets |
111,250 | 108,582 | |||||||||
Goodwill | 521,847 | 437,398 | |||||||||
Intangible assets, net | 146,881 | 146,959 | |||||||||
Restricted cash | 26,416 | 2,148 | |||||||||
Other non-current assets | 63,948 | 35,067 | |||||||||
Total assets | $ | 1,809,738 | $ | 1,981,064 | |||||||
LIABILITIES AND EQUITY | |||||||||||
Current liabilities: | |||||||||||
Accounts payable | $ | 48,962 | $ | 43,672 | |||||||
Accrued expenses | 128,557 | 107,153 | |||||||||
Deferred revenue, current | 966,367 | 933,527 | |||||||||
Operating lease liabilities, current | 30,051 | 31,617 | |||||||||
Intangible liabilities, current | 2,000 | 2,000 | |||||||||
Other current liabilities | 18,126 | 17,068 | |||||||||
Total current liabilities | 1,194,063 | 1,135,037 | |||||||||
Deferred revenue, non-current | 1,885 | 1,957 | |||||||||
Operating lease liabilities, non-current | 87,027 | 83,461 | |||||||||
Warrant liability | 2,003 | 10,268 | |||||||||
Intangible liabilities, non-current | 12,583 | 14,083 | |||||||||
Other non-current liabilities | 2,742 | 30 | |||||||||
Total liabilities | 1,300,303 | 1,244,836 | |||||||||
Commitments and contingencies (Note 11) | |||||||||||
Equity: | |||||||||||
Class A common stock, $0.0001 par value; 2,500,000,000 authorized; 248,131,546 shares issued and 245,744,961 shares outstanding as of September 30, 2022; and 245,834,569 shares issued and outstanding as of December 31, 2021 | 25 | 25 | |||||||||
Additional paid-in capital | 1,522,368 | 1,450,839 | |||||||||
Accumulated deficit | (988,964) | (720,713) | |||||||||
Accumulated other comprehensive loss | (16,647) | — | |||||||||
Treasury stock, at cost, 2,386,585 and 0 shares, respectively | (7,347) | — | |||||||||
Total Wheels Up Experience Inc. stockholders’ equity | 509,435 | 730,151 | |||||||||
Non-controlling interests | — | 6,077 | |||||||||
Total equity | 509,435 | 736,228 | |||||||||
Total liabilities and equity | $ | 1,809,738 | $ | 1,981,064 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Revenue | $ | 420,356 | $ | 301,978 | $ | 1,171,503 | $ | 849,215 | |||||||||||||||
Costs and expenses: | |||||||||||||||||||||||
Cost of revenue | 403,042 | 283,495 | 1,144,698 | 773,191 | |||||||||||||||||||
Technology and development | 16,639 | 8,769 | 42,436 | 23,818 | |||||||||||||||||||
Sales and marketing | 30,830 | 22,157 | 87,761 | 55,846 | |||||||||||||||||||
General and administrative | 44,323 | 42,490 | 130,200 | 76,444 | |||||||||||||||||||
Depreciation and amortization | 16,500 | 13,639 | 46,862 | 40,952 | |||||||||||||||||||
Gain on sale of aircraft held for sale | (1,316) | — | (3,950) | — | |||||||||||||||||||
Total costs and expenses | 510,018 | 370,550 | 1,448,007 | 970,251 | |||||||||||||||||||
Loss from operations | (89,662) | (68,572) | (276,504) | (121,036) | |||||||||||||||||||
Other income (expense): | |||||||||||||||||||||||
Change in fair value of warrant liability | 2,504 | 12,271 | 8,265 | 12,271 | |||||||||||||||||||
Loss on extinguishment of debt | — | (2,379) | — | (2,379) | |||||||||||||||||||
Interest income | 1,130 | 7 | 1,612 | 25 | |||||||||||||||||||
Interest expense | — | (782) | — | (9,503) | |||||||||||||||||||
Other expense, net | (625) | — | (1,505) | — | |||||||||||||||||||
Total other income (expense) | 3,009 | 9,117 | 8,372 | 414 | |||||||||||||||||||
Loss before income taxes | (86,653) | (59,455) | (268,132) | (120,622) | |||||||||||||||||||
Income tax expense | (185) | — | (505) | — | |||||||||||||||||||
Net loss | (86,838) | (59,455) | (268,637) | (120,622) | |||||||||||||||||||
Less: Net loss attributable to non-controlling interests | — | (970) | (387) | (6,572) | |||||||||||||||||||
Net loss attributable to Wheels Up Experience Inc. | $ | (86,838) | $ | (58,485) | $ | (268,250) | $ | (114,050) | |||||||||||||||
Net loss per share of Class A common stock: | |||||||||||||||||||||||
Basic | $ | (0.36) | $ | (0.25) | $ | (1.10) | $ | (0.60) | |||||||||||||||
Diluted | $ | (0.36) | $ | (0.25) | $ | (1.10) | $ | (0.60) | |||||||||||||||
Weighted-average shares of Class A common stock outstanding: | |||||||||||||||||||||||
Basic | 244,350,959 | 235,341,054 | 244,347,871 | 191,057,091 | |||||||||||||||||||
Diluted | 244,350,959 | 235,341,054 | 244,347,871 | 191,057,091 | |||||||||||||||||||
Nine Months Ended September 30, | |||||||||||
2022 | 2021 | ||||||||||
OPERATING ACTIVITIES: | |||||||||||
Net loss | $ | (268,637) | $ | (120,622) | |||||||
Adjustments to reconcile net loss to net cash used in operating activities: | |||||||||||
Depreciation and amortization | 46,862 | 40,952 | |||||||||
Amortization of deferred financing costs and debt discount | — | 618 | |||||||||
Equity-based compensation | 65,839 | 30,668 | |||||||||
Change in fair value of warrant liability | (8,265) | (12,271) | |||||||||
Provision for (recovery of) expected credit losses | (489) | 1,163 | |||||||||
Gain on sale of aircraft held for sale | (3,950) | — | |||||||||
Loss on extinguishment of debt | — | 2,379 | |||||||||
Changes in operating assets and liabilities, net of effects from acquisitions: | |||||||||||
Accounts receivable | (31,474) | (9,074) | |||||||||
Other receivables | (859) | (1,906) | |||||||||
Parts and supplies inventories | (8,544) | (2,749) | |||||||||
Aircraft inventory | (33,231) | — | |||||||||
Prepaid expenses | (8,065) | (11,673) | |||||||||
Other current assets | (2,477) | ||||||||||
Other non-current assets | (27,534) | (256) | |||||||||
Operating lease liabilities, net | (624) | (1,414) | |||||||||
Accounts payable | (2,885) | 11,807 | |||||||||
Accrued expenses | (1,131) | (9,742) | |||||||||
Other current liabilities | 812 | (1,037) | |||||||||
Other non-current liabilities | (1,036) | 131 | |||||||||
Deferred revenue | (2,653) | (69,390) | |||||||||
Net cash used in operating activities | (288,341) | (152,416) | |||||||||
INVESTING ACTIVITIES: | |||||||||||
Purchases of property and equipment | (80,039) | (6,683) | |||||||||
Purchase of aircraft held for sale | (39,894) | — | |||||||||
Proceeds from sale of aircraft held for sale, net | 41,833 | — | |||||||||
Acquisition of businesses, net of cash acquired | (75,093) | 7,844 | |||||||||
Capitalized software development costs | (18,532) | (9,589) | |||||||||
Net cash used in investing activities | (171,725) | (8,428) | |||||||||
FINANCING ACTIVITIES: | |||||||||||
Proceeds from stock option exercises | — | 1,332 | |||||||||
Proceeds from Business Combination and PIPE Investment | — | 656,304 | |||||||||
Purchase of Shares for Treasury | (7,347) | — | |||||||||
Transaction costs in connection with the Business Combination and PIPE Investment | — | (70,406) | |||||||||
Repayments of long-term debt | — | (213,934) | |||||||||
Repayment of loans to employees | — | 102 | |||||||||
Net cash provided by (used in) financing activities | $ | (7,347) | $ | 373,398 | |||||||
Effect of exchange rate changes on cash, cash equivalents and restricted cash | (7,395) | — | |||||||||
NET INCREASE (DECREASE) IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH | (474,808) | 212,554 | |||||||||
CASH, CASH EQUIVALENTS AND RESTRICTED CASH BEGINNING OF PERIOD | 786,722 | 324,876 | |||||||||
CASH, CASH EQUIVALENTS AND RESTRICTED CASH END OF PERIOD | $ | 311,914 | $ | 537,430 | |||||||
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES: | |||||||||||
Non-cash consideration issued for business acquisition of Mountain Aviation, LLC | — | 30,172 | |||||||||
Assumption of warrant liability in Business Combination | — | 28,219 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Revenue | $ | 420,356 | $ | 301,978 | $ | 1,171,503 | $ | 849,215 | |||||||||||||||
Less: Cost of revenue | (403,042) | (283,495) | (1,144,698) | (773,191) | |||||||||||||||||||
Less: Depreciation and amortization | (16,500) | (13,639) | (46,862) | (40,952) | |||||||||||||||||||
Gross profit (loss) | $ | 814 | $ | 4,844 | $ | (20,057) | $ | 35,072 | |||||||||||||||
Gross margin | 0.2 | % | 1.6 | % | (1.7) | % | 4.1 | % | |||||||||||||||
Add back: | |||||||||||||||||||||||
Depreciation and amortization | $ | 16,500 | $ | 13,639 | $ | 46,862 | $ | 40,952 | |||||||||||||||
Equity-based compensation expense in cost of revenue | 3,581 | 679 | 11,320 | 779 | |||||||||||||||||||
Acquisition and integration expense in cost of revenue | 650 | — | 650 | 1,011 | |||||||||||||||||||
Adjusted Contribution | $ | 21,545 | $ | 19,162 | $ | 38,775 | $ | 77,814 | |||||||||||||||
Adjusted Contribution Margin | 5.1 | % | 6.3 | % | 3.3 | % | 9.2 | % |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Net loss | $ | (86,838) | $ | (59,455) | $ | (268,637) | $ | (120,622) | |||||||||||||||
Add back (deduct) | |||||||||||||||||||||||
Interest expense | — | 782 | — | 9,503 | |||||||||||||||||||
Interest income | (1,130) | (7) | (1,612) | (25) | |||||||||||||||||||
Income tax expense | 185 | — | 505 | — | |||||||||||||||||||
Other expense, net | 625 | — | 1,505 | — | |||||||||||||||||||
Depreciation and amortization | 16,500 | 13,639 | 46,862 | 40,952 | |||||||||||||||||||
Equity-based compensation expense | 22,504 | 27,906 | 65,839 | 30,668 | |||||||||||||||||||
Public company readiness expense(1) | — | 2,455 | — | 3,298 | |||||||||||||||||||
Acquisition and integration expenses(2) | 4,747 | 644 | 16,092 | 5,017 | |||||||||||||||||||
Restructuring charges(3) | 682 | — | 6,165 | — | |||||||||||||||||||
Change in fair value of warrant liability | (2,504) | (12,271) | (8,265) | (12,271) | |||||||||||||||||||
Loss on extinguishment of debt | — | 2,379 | — | 2,379 | |||||||||||||||||||
Corporate headquarters relocation expense | — | — | — | 31 | |||||||||||||||||||
Adjusted EBITDA | $ | (45,229) | $ | (23,928) | $ | (141,546) | $ | (41,070) |
Three Months Ended September 30, 2022 | |||||||||||||||||||||||||||||||||||||||||
GAAP as reported | Equity-based compensation expense | Acquisition and integration expense | Restructuring | Non-GAAP | |||||||||||||||||||||||||||||||||||||
Revenue | $ | 420,356 | $ | — | $ | — | $ | — | $ | 420,356 | |||||||||||||||||||||||||||||||
Costs and expenses: | |||||||||||||||||||||||||||||||||||||||||
Cost of revenue | 403,042 | (3,581) | (650) | — | 398,811 | ||||||||||||||||||||||||||||||||||||
Technology and development | 16,639 | (751) | — | — | 15,888 | ||||||||||||||||||||||||||||||||||||
Sales and marketing | 30,830 | (2,756) | — | — | 28,074 | ||||||||||||||||||||||||||||||||||||
General and administrative | 44,323 | (15,416) | (4,097) | (682) | 24,128 | ||||||||||||||||||||||||||||||||||||
Depreciation and amortization | 16,500 | — | — | — | 16,500 | ||||||||||||||||||||||||||||||||||||
Gain on sale of aircraft held for sale | (1,316) | — | — | — | (1,316) | ||||||||||||||||||||||||||||||||||||
Total costs and expenses: | 510,018 | (22,504) | (4,747) | (682) | 482,085 | ||||||||||||||||||||||||||||||||||||
Loss from operations | (89,662) | 22,504 | 4,747 | 682 | (61,729) | ||||||||||||||||||||||||||||||||||||
Other income (expense) | |||||||||||||||||||||||||||||||||||||||||
Change in fair value of warrant liability | 2,504 | 2,504 | |||||||||||||||||||||||||||||||||||||||
Interest income | 1,130 | 1,130 | |||||||||||||||||||||||||||||||||||||||
Other expense, net | (625) | (625) | |||||||||||||||||||||||||||||||||||||||
Total other income | 3,009 | 3,009 | |||||||||||||||||||||||||||||||||||||||
Income tax expense | (185) | (185) | |||||||||||||||||||||||||||||||||||||||
Net loss | $ | (86,838) | (58,905) | ||||||||||||||||||||||||||||||||||||||
Add back (deduct) | |||||||||||||||||||||||||||||||||||||||||
Depreciation and amortization | 16,500 | ||||||||||||||||||||||||||||||||||||||||
Change in fair value of warrant liability | (2,504) | ||||||||||||||||||||||||||||||||||||||||
Interest income | (1,130) | ||||||||||||||||||||||||||||||||||||||||
Income tax expense | 185 | ||||||||||||||||||||||||||||||||||||||||
Other expense, net | 625 | ||||||||||||||||||||||||||||||||||||||||
Adjusted EBITDA | $ | (45,229) |
Three Months Ended September 30, 2021 | |||||||||||||||||||||||||||||
GAAP as reported | Equity-based compensation expense | Public company readiness expense | Acquisition and integration expense | Non-GAAP | |||||||||||||||||||||||||
Revenue | $ | 301,978 | $ | — | $ | — | $ | — | $ | 301,978 | |||||||||||||||||||
Costs and expenses: | |||||||||||||||||||||||||||||
Cost of revenue | 283,495 | (679) | — | — | 282,816 | ||||||||||||||||||||||||
Technology and development | 8,769 | (619) | — | — | 8,150 | ||||||||||||||||||||||||
Sales and marketing | 22,157 | (2,449) | (780) | — | 18,928 | ||||||||||||||||||||||||
General and administrative | 42,490 | (24,159) | (1,675) | (644) | 16,012 | ||||||||||||||||||||||||
Depreciation and amortization | 13,639 | — | — | — | 13,639 | ||||||||||||||||||||||||
Total costs and expenses: | 370,550 | (27,906) | (2,455) | (644) | 339,545 | ||||||||||||||||||||||||
Loss from operations | (68,572) | 27,906 | 2,455 | 644 | (37,567) | ||||||||||||||||||||||||
Other income (expense) | |||||||||||||||||||||||||||||
Change in fair value of warrant liability | 12,271 | 12,271 | |||||||||||||||||||||||||||
Loss on early extinguishment of debt | (2,379) | (2,379) | |||||||||||||||||||||||||||
Interest income | 7 | 7 | |||||||||||||||||||||||||||
Interest expense | (782) | (782) | |||||||||||||||||||||||||||
Total other income | 9,117 | 9,117 | |||||||||||||||||||||||||||
Income tax expense | — | — | |||||||||||||||||||||||||||
Net loss | $ | (59,455) | (28,450) | ||||||||||||||||||||||||||
Add back (deduct) | |||||||||||||||||||||||||||||
Depreciation and amortization | 13,639 | ||||||||||||||||||||||||||||
Change in fair value of warrant liability | (12,271) | ||||||||||||||||||||||||||||
Loss on early extinguishment of debt | 2,379 | ||||||||||||||||||||||||||||
Interest income | (7) | ||||||||||||||||||||||||||||
Interest expense | 782 | ||||||||||||||||||||||||||||
Adjusted EBITDA | $ | (23,928) |
Nine Months Ended September 30, 2022 | |||||||||||||||||||||||||||||
GAAP as reported | Equity-based compensation expense | Acquisition and integration expense | Restructuring | Non-GAAP | |||||||||||||||||||||||||
Revenue | $ | 1,171,503 | $ | — | $ | — | $ | — | $ | 1,171,503 | |||||||||||||||||||
Costs and expenses: | |||||||||||||||||||||||||||||
Cost of revenue | 1,144,698 | (11,320) | (650) | — | 1,132,728 | ||||||||||||||||||||||||
Technology and development | 42,436 | (2,047) | — | — | 40,389 | ||||||||||||||||||||||||
Sales and marketing | 87,761 | (8,314) | — | — | 79,447 | ||||||||||||||||||||||||
General and administrative | 130,200 | (44,158) | (15,442) | (6,165) | 64,435 | ||||||||||||||||||||||||
Depreciation and amortization | 46,862 | — | — | — | 46,862 | ||||||||||||||||||||||||
Gain on sale of aircraft held for sale | (3,950) | — | — | — | (3,950) | ||||||||||||||||||||||||
Total costs and expenses: | 1,448,007 | (65,839) | (16,092) | (6,165) | 1,359,911 | ||||||||||||||||||||||||
Loss from operations | (276,504) | 65,839 | 16,092 | 6,165 | (188,408) | ||||||||||||||||||||||||
Other income (expense) | |||||||||||||||||||||||||||||
Change in fair value of warrant liability | 8,265 | 8,265 | |||||||||||||||||||||||||||
Interest income | 1,612 | 1,612 | |||||||||||||||||||||||||||
Other expense, net | (1,505) | (1,505) | |||||||||||||||||||||||||||
Total other income | 8,372 | $ | 8,372 | 8,372 | |||||||||||||||||||||||||
Income tax expense | (505) | (505) | |||||||||||||||||||||||||||
Net loss | $ | (268,637) | (180,541) | ||||||||||||||||||||||||||
Add back (deduct) | |||||||||||||||||||||||||||||
Depreciation and amortization | 46,862 | ||||||||||||||||||||||||||||
Change in fair value of warrant liability | (8,265) | ||||||||||||||||||||||||||||
Interest income | (1,612) | ||||||||||||||||||||||||||||
Income tax expense | 505 | ||||||||||||||||||||||||||||
Other expense, net | 1,505 | ||||||||||||||||||||||||||||
Adjusted EBITDA | $ | (141,546) |
Nine Months Ended September 30, 2021 | |||||||||||||||||||||||||||||||||||
GAAP as reported | Equity-based compensation expense | Public company readiness expense | Acquisition and integration expense | Corporate headquarters relocation expense | Non-GAAP | ||||||||||||||||||||||||||||||
Revenue | $ | 849,215 | $ | — | $ | — | $ | — | $ | — | $ | 849,215 | |||||||||||||||||||||||
Costs and expenses: | |||||||||||||||||||||||||||||||||||
Cost of revenue | 773,191 | (779) | — | (1,011) | — | 771,401 | |||||||||||||||||||||||||||||
Technology and development | 23,818 | (806) | — | — | — | 23,012 | |||||||||||||||||||||||||||||
Sales and marketing | 55,846 | (2,901) | (780) | — | — | 52,165 | |||||||||||||||||||||||||||||
General and administrative | 76,444 | (26,182) | (2,518) | (4,006) | (31) | 43,707 | |||||||||||||||||||||||||||||
Depreciation and amortization | 40,952 | — | — | — | — | 40,952 | |||||||||||||||||||||||||||||
Total costs and expenses: | 970,251 | (30,668) | (3,298) | (5,017) | (31) | 931,237 | |||||||||||||||||||||||||||||
Loss from operations | (121,036) | 30,668 | 3,298 | 5,017 | 31 | (82,022) | |||||||||||||||||||||||||||||
Other income (expense) | |||||||||||||||||||||||||||||||||||
Change in fair value of warrant liability | 12,271 | 12,271 | |||||||||||||||||||||||||||||||||
Loss on early extinguishment of debt | (2,379) | (2,379) | |||||||||||||||||||||||||||||||||
Interest income | 25 | — | — | — | — | 25 | |||||||||||||||||||||||||||||
Interest expense | (9,503) | — | — | — | — | (9,503) | |||||||||||||||||||||||||||||
Total other income | 414 | — | — | — | — | 414 | |||||||||||||||||||||||||||||
Income tax expense | — | — | |||||||||||||||||||||||||||||||||
Net loss | $ | (120,622) | (81,608) | ||||||||||||||||||||||||||||||||
Add back (deduct) | |||||||||||||||||||||||||||||||||||
Depreciation and amortization | 40,952 | ||||||||||||||||||||||||||||||||||
Change in fair value of warrant liability | (12,271) | ||||||||||||||||||||||||||||||||||
Loss on early extinguishment of debt | 2,379 | ||||||||||||||||||||||||||||||||||
Interest income | (25) | ||||||||||||||||||||||||||||||||||
Interest expense | 9,503 | ||||||||||||||||||||||||||||||||||
Income tax expense | — | ||||||||||||||||||||||||||||||||||
Adjusted EBITDA | $ | (41,070) |
(In thousands, except percentages) | Three Months Ended September 30, | Change in | |||||||||||||||||||||
2022 | 2021 | $ | % | ||||||||||||||||||||
Membership | $ | 22,409 | $ | 17,982 | $ | 4,427 | 25 | % | |||||||||||||||
Flight | 278,917 | 218,360 | 60,557 | 28 | % | ||||||||||||||||||
Aircraft management | 58,962 | 58,005 | 957 | 2 | % | ||||||||||||||||||
Other | 60,068 | 7,631 | 52,437 | 687 | % | ||||||||||||||||||
Total | $ | 420,356 | $ | 301,978 | $ | 118,378 | 39 | % |
(In thousands, except percentages) | Nine Months Ended September 30, | Change in | |||||||||||||||||||||
2022 | 2021 | $ | % | ||||||||||||||||||||
Membership | $ | 67,076 | $ | 49,144 | $ | 17,932 | 36 | % | |||||||||||||||
Flight | 799,351 | 621,494 | 177,857 | 29 | % | ||||||||||||||||||
Aircraft management | 180,186 | 158,840 | 21,346 | 13 | % | ||||||||||||||||||
Other | 124,890 | 19,737 | 105,153 | 533 | % | ||||||||||||||||||
Total | $ | 1,171,503 | $ | 849,215 | $ | 322,288 | 38 | % |