Biggest changeDeferred tax assets are reduced by a valuation allowance to the extent management believes it is not more likely than not to be realized. 62 Results of Our Operations for the Year Ended December 31, 2022 Compared to the Year Ended December 31, 2021 The following table sets forth our results of operations for the years ended December 31, 2022 and 2021 (in thousands, except percentages): Year Ended December 31, Change in 2022 2021 $ % Revenue $ 1,579,760 $ 1,194,259 $ 385,501 32 % Costs and expenses: Cost of revenue 1,540,325 1,117,633 422,692 38 % Technology and development 57,240 33,579 23,661 70 % Sales and marketing 117,110 80,071 37,039 46 % General and administrative 183,531 113,331 70,200 62 % Depreciation and amortization 65,936 54,198 11,738 22 % Gain on sale of aircraft held for sale (4,375) (1,275) (3,100) 243 % Impairment of goodwill 180,000 — 180,000 — % Total costs and expenses 2,139,767 1,397,537 742,230 53 % Loss from operations (560,007) (203,278) (356,729) 175 % Other income (expense): Change in fair value of warrant liability 9,516 17,951 (8,435) (47) % Loss on extinguishment of debt — (2,379) 2,379 (100) % Interest income 3,670 53 3,617 6825 % Interest expense (7,515) (9,519) 2,004 (21) % Other expense, net (1,041) — (1,041) n/a Total other income (expense) 4,630 6,106 (1,476) (24) % Loss before income taxes (555,377) (197,172) (358,205) (182) % Income tax expense (170) (58) (112) 193 % Net loss (555,547) (197,230) (358,317) 182 % Less: net income (loss) attributable to non-controlling interests (387) (7,210) 6,823 (95) % Net loss attributable to Wheels Up Experience Inc. $ (555,160) $ (190,020) $ (365,140) 192 % 63 Revenue Revenue increased by $385.5 million, or 32%, for the year ended December 31, 2022 compared to the year ended December 31, 2021.
Biggest changeDeferred tax assets are reduced by a valuation allowance to the extent management believes it is not more likely than not to be realized. 61 Results of Our Operations for the Year Ended December 31, 2023 Compared to the Year Ended December 31, 2022 The following table sets forth our results of operations for the years ended December 31, 2023 and 2022 (in thousands, except percentages): Year Ended December 31, Change in 2023 2022 $ % Revenue $ 1,253,317 $ 1,579,760 $ (326,443) (20.7) % Costs and expenses: Cost of revenue 1,232,506 1,540,325 (307,819) (20.0) % Technology and development 61,873 57,240 4,633 8.1 % Sales and marketing 88,828 117,110 (28,282) (24.1) % General and administrative 145,873 183,531 (37,658) (20.5) % Depreciation and amortization 58,533 65,936 (7,403) (11.2) % Gain on sale of aircraft held for sale (16,939) (4,375) (12,564) 287.2 % Impairment of goodwill 126,200 180,000 (53,800) (29.9) % Total costs and expenses 1,696,874 2,139,767 (442,893) (20.7) % Loss from operations (443,557) (560,007) 116,450 20.8 % Other income (expense): Change in fair value of warrant liability 739 9,516 (8,777) (92.2) % Loss on divestiture (2,991) — (2,991) n/m Loss on extinguishment of debt (4,401) — (4,401) n/m Interest income 6,121 3,670 2,451 66.8 % Interest expense (41,255) (7,515) (33,740) (449.0) % Other expense, net (660) (1,041) 381 (36.6) % Total other income (expense) (42,447) 4,630 (47,077) (1,016.8) % Loss before income taxes (486,004) (555,377) 69,373 (12.5) % Income tax expense (1,383) (170) (1,213) 713.5 % Net loss (487,387) (555,547) 68,160 12.3 % Less: net income (loss) attributable to non-controlling interests — (387) 387 (100.0) % Net loss attributable to Wheels Up Experience Inc. $ (487,387) $ (555,160) $ 67,773 12.2 % n/m - not meaningful 62 Revenue Revenue decreased by for the year ended December 31, 2023 compared to the year ended December 31, 2022, as follows (in thousands): Year Ended December 31, Change in 2023 2022 $ % Membership $ 82,857 $ 90,132 $ (7,275) (8.1) % Flight 884,065 1,073,094 (189,029) (17.6) % Aircraft management 175,829 242,032 (66,203) (27.4) % Other 110,566 174,502 (63,936) (36.6) % Total $ 1,253,317 $ 1,579,760 $ (326,443) (20.7) % The decrease in membership revenue was driven by a 21% decrease in Active Members year-over-year as a result of the regionalization of our member programs and focus on more profitable flying.
Key Factors Affecting Results of Operations We believe that the following factors have affected our financial condition and results of operations and are expected to continue to have a significant effect: Market Competition We compete for market share in the private aviation industry, which consists of a highly fragmented group of companies providing varying types of services.
Key Factors Affecting Financial Condition and Results of Operations We believe that the following factors have affected our financial condition and results of operations and are expected to continue to have a significant effect: Market Competition We compete for market share in the private aviation industry, which consists of a highly fragmented group of companies providing varying types of services.
Membership revenue is comprised of a one-time initiation fee paid at the commencement of a membership and recurring annual dues. In the first year of membership, a portion of the initiation fee is applied to annual dues.
Membership revenue is comprised of a one-time initiation fee paid at the commencement of membership and recurring annual dues. In the first year of membership, a portion of the initiation fee is applied to annual dues.
We base our estimates and assumptions on our recent 69 performance, our expectations of future performance, economic or market conditions and other assumptions we believe to be reasonable. Actual future results may differ from those estimates. Intangible assets, other than goodwill, acquired in a business combination are recognized at their fair value as of the date of acquisition.
We base our estimates and assumptions on our recent performance, our expectations of future performance, economic or market conditions and other assumptions we believe to be reasonable. Actual future results may differ from those estimates. Intangible assets, other than goodwill, acquired in a business combination are recognized at their fair value as of the date of acquisition.
Revenue Recognition We determine revenue recognition through the following steps in accordance with Accounting Standards Codification (“ASC”) 606, Revenue from Contracts with Customers : • Identification of the contract, or contracts, with a customer; • Identification of the performance obligations in the contract; • Determination of the transaction price; • Allocation of the transaction price to the performance obligations in the contract; and • Recognition of revenue when, or as, a performance obligation is satisfied.
Revenue Recognition We determine revenue recognition through the following steps in accordance with Accounting Standards Codification (“ASC”) 606, Revenue from Contracts with Customers : 68 • Identification of the contract, or contracts, with a customer; • Identification of the performance obligations in the contract; • Determination of the transaction price; • Allocation of the transaction price to the performance obligations in the contract; and • Recognition of revenue when, or as, a performance obligation is satisfied.
We use Active Users to assess the adoption of our platform and frequency of transactions, which are key factors in our penetration of the market in which we operate and our growth in revenue. Live Flight Legs We define Live Flight Legs as the number of completed one-way revenue generating flight legs in a given period.
We use Active Users to assess the adoption of our platform and frequency of transactions, which are key factors in our penetration of the market in which we operate and our growth in revenue. 58 Live Flight Legs We define Live Flight Legs as the number of completed one-way revenue generating flight legs in a given period.
However, there are a number of limitations related to the use of these non-GAAP financial measures and their nearest GAAP equivalents, including that they exclude significant expenses that are required by GAAP to be recorded in Wheels Up’s financial measures.
However, there are a number of limitations related to the use of these non-GAAP financial measures and their nearest GAAP equivalents, 54 including that they exclude significant expenses that are required by GAAP to be recorded in Wheels Up’s financial measures.
Sales and Marketing Sales and marketing expense primarily consists of compensation expenses in support of sales and marketing such as commissions, salaries, equity-based compensation and related benefits. Sales and marketing expense also includes expenses associated with advertising, promotions of our services, member experience, account management and brand-building.
Sales and Marketing Sales and marketing expense primarily consists of compensation expenses in support of sales and marketing such as commissions, salaries, equity-based compensation and related benefits. Sales and marketing expense also includes expenses associated with advertising, promotions of our services, member experience, account management and brand marketing.
Assumptions that we make in estimating the fair value of acquired developed technology, trade names, customer relationships and other identifiable intangible assets include future cash flows that we expect to generate from the acquired assets.
Assumptions that we make in estimating the fair value of acquired developed 69 technology, trade names, customer relationships and other identifiable intangible assets include future cash flows that we expect to generate from the acquired assets.
Pilot Availability and Attrition In recent years, we have experienced increased competition for qualified pilots that are eligible for hire due to our more stringent pilot qualifications and flight training standards.
Pilot Availability & Attrition In recent years, we have experienced increased competition for qualified pilots that are eligible for hire due to our stringent pilot qualifications and flight training standards.
We use Active Members 59 to assess the adoption of our premium offerings which is a key factor in our penetration of the market in which we operate and a key driver of membership and flight revenue.
We use Active Members to assess the adoption of our premium offerings which is a key factor in our penetration of the market in which we operate and a key driver of membership and flight revenue.
Recent Accounting Pronouncements For further information on recent accounting pronouncements, see Note 2, Summary of Significant Accounting Policies of the Notes to Consolidated Financial Statements included herein.
Recent Accounting Pronouncements For further information on recent accounting pronouncements, see Note 2, Summary of Significant Accounting Policies of the Notes to Consolidated Financial Statements included herein. 72
The remainder of the initiation fee, less any flight credits, is deferred and recognized on a straight-line basis over the estimated duration of the customer relationship period, which is currently estimated to be three years as of December 31, 2022. Members are charged recurring annual dues to maintain their membership.
The remainder of the initiation fee, less any flight credits, is deferred and recognized on a straight-line basis over the estimated duration of the customer relationship period, which is currently estimated to be three years as of December 31, 2023. Members are charged recurring annual dues to maintain their membership.
For a discussion of the year ended December 31, 2021 compared to the year ended December 31, 2020, see “Management’s Discussion and Analysis of Financial Conditions and Results of Operations” included in our Annual Report on Form 10-K for the year ended December 31, 2021, which was filed with the U.S. Securities and Exchange Commission (“SEC”) on March 10, 2022.
For a discussion of the year ended December 31, 2022 compared to the year ended December 31, 2021, see “Management’s Discussion and Analysis of Financial Conditions and Results of Operations” included in our Annual Report on Form 10-K for the year ended December 31, 2022, which was filed with the U.S. Securities and Exchange Commission (“SEC”) on March 31, 2023.
Off-Balance Sheet Arrangements As of December 31, 2022, we were not a party to any off-balance sheet arrangements, as defined in Regulation S-K, that have or are reasonably likely to have a current or future material effect on our financial condition, results of operations or cash flows.
Off-Balance Sheet Arrangements As of December 31, 2023, we were not a party to any off-balance sheet arrangements, as defined in Regulation S-K, that have or are reasonably likely to have a current or future material effect on our financial condition, results of operations or cash flows.
In addition, other revenue includes safety and security revenue, flight management software subscription fees from third-party operators for access to UP FMS, sponsorships and partnership fees, and special missions revenue, including government, defense, emergency and medical transport.
In addition, other revenue includes flight management fees, software subscription fees from third-party operators for access to UP FMS, fees from third-party sponsorships and partnership fees and special missions revenue, including government, defense, emergency and medical transport.
On April 1, 2022, we acquired Air Partner plc (“Air Partner”) and determined that Air Partner represents a new reporting unit for the purposes of assessing potential impairment of goodwill, and therefore the private aviation services operating segment was divided into two reporting units - Air Partner and the legacy Wheels Up reporting unit (“WUP Legacy”).
On April 1, 2022, we acquired Air Partner and determined that Air Partner represents a new reporting unit for the purposes of assessing potential impairment of goodwill, and therefore the private aviation services operating segment was divided into two reporting units - Air Partner and the legacy Wheels Up reporting unit (“WUP Legacy”).
Cost of revenue 60 also consists of compensation expenses, including equity-based compensation and related benefits for employees that directly facilitate flight operations. In addition, cost of revenue includes aircraft owner expenses incurred such as maintenance coordination, cabin crew and pilots, and certain aircraft operating costs such as maintenance, fuel, landing fees and parking.
Cost of revenue also consists of compensation expenses, including equity-based compensation and related benefits, for employees that directly facilitate flight operations. In addition, cost of revenue includes aircraft management expenses incurred such as maintenance coordination, cabin crew and pilots, and certain aircraft operating costs such as maintenance, fuel, landing fees and parking.
Impairment of Goodwill Impairment of goodwill consists of any write off of goodwill during the period. Impairment is recorded when the carrying value of a reporting unit exceeds its fair value as of the impairment assessment date. See Note 2, Summary of Significant Accounting Policies in the of the Notes to Consolidated Financial Statements included herein.
Impairment of Goodwill Impairment of goodwill consists of any write-off of goodwill during the period. An impairment charge is recorded when the carrying value of a reporting unit exceeds its fair value as of the impairment assessment date. See Note 2, Summary of Significant Accounting Policies of the Notes to Consolidated Financial Statements included herein.
While a unique consumer can complete multiple revenue generating flights on our platform in a given period, that unique user is counted as only one Active User.
While a unique customer can complete multiple revenue generating flights on our platform in a given period, that unique customer is counted as only one Active User.
Both the Black-Scholes option-pricing model and the Monte Carlo simulation model requires management to include key inputs and assumptions, including the fair value of an underlying common interest in WUP or our current Class A common stock quoted market price, the expected trading volatility over the term of the award, the expected term of the award, risk-free interest rates and expected dividend yield.
Both the Black-Scholes option-pricing model and the Monte Carlo simulation model require management to include key inputs and assumptions, including the fair value of an underlying common interest in WUP or our current Common Stock quoted market price, the expected trading volatility over the term of the award, the expected term of the award, risk-free interest rates and expected dividend yield.
See Note 7, Goodwill and Intangible Assets of the Notes to Consolidated Financial Statements included herein for additional information about impairment testing for goodwill and intangible assets, including the goodwill impairment charges that we recognized during the fiscal year ended December 31, 2022.
See Note 7 , Goodwill and Intangible Assets of the Notes to Consolidated Financial Statements included herein for additional information about impairment testing for goodwill and intangible assets, including the goodwill impairment charges that we recognized during the fiscal years ended December 31, 2022, and 2023.
Our operations, data science and revenue management teams collectively use data and technology to manage our dynamic pricing and drive operational efficiencies. Economic Conditions The private aviation industry is volatile and affected by economic cycles and trends. On-demand flying is typically discretionary for members and customers and may be affected by negative trends in the economy.
Our digital and revenue management teams collectively use data and technology to manage our dynamic pricing and drive operational efficiencies. Economic Conditions & Inflation The private aviation industry is volatile and affected by economic cycles and trends. On-demand flying is typically discretionary for members and customers, and may be affected by negative trends in the economy.
This section generally discusses the results of our operations for the year ended December 31, 2022 compared to the year ended December 31, 2021.
This section generally discusses the results of our operations for the year ended December 31, 2023 compared to the year ended December 31, 2022.
In connection with the Business Combination, we adopted and have issued equity under the Wheels Up Experience Inc. 2021 Long-Term Incentive Plan, which provides for grants of various types of awards including stock options, restricted stock units and other stock-based awards.
In connection with the Business Combination, we adopted the Wheels Up Experience Inc. 2021 Long-Term Incentive Plan, which provides for grants of various types of awards including stock options, restricted stock units and other stock-based awards.
As our common stock accumulates 70 more trading history, we will incorporate more of our own historical volatility and continue to use benchmark volatility with respect to periods beyond our common stock’s trading history. • Expected Term. The expected term represents the period that our equity-based awards are expected to be outstanding.
As our Common Stock accumulates more trading history, we will incorporate more of our own historical volatility and continue to use benchmark volatility with respect to periods beyond our Common Stock’s trading history. • Expected Term. The expected term represents the period that our equity-based awards are expected to be outstanding. • Risk-Free Interest Rate.
Liquidity and Capital Resources Overview Our principal sources of liquidity have historically consisted of financing activities, including proceeds from the Business Combination, and operating activities, primarily from the increase in deferred revenue associated with the sale of Prepaid Blocks.
Liquidity and Capital Resources Overview Our principal sources of liquidity have historically consisted of financing activities, including proceeds from the Business Combination and debt financing transactions, and operating activities, primarily from deferred revenue associated with the sale of Prepaid Blocks.
Active Users We define Active Users as Active Members as of the reporting date plus unique non-member consumers who completed a revenue generating flight at least once in a given period and excluding wholesale flight activity.
Active Users We define Active Users as Active Members as of the reporting date plus unique customers who completed a revenue generating flight at least once in a given period and excluding wholesale flight activity.
Since Wheels Up was not actively traded on the New York Stock Exchange until July 2021, we used the average volatility of a mix of several unrelated publicly traded companies within the airline industry and certain travel technology companies, which we consider to be comparable to our business, over a period equivalent to the expected term of the awards.
Since Wheels Up was not actively traded on the New York Stock Exchange until July 2021, we used the average volatility of a mix of several unrelated publicly traded companies which we consider to be comparable to our business, over a period equivalent to the expected term of the awards.
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS The following discussion and analysis of our financial condition and results of operations should be read in conjunction with our consolidated financial statements and the related notes to our consolidated financial statements included in Part II, Item 8 of this Annual Report.
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS The following discussion and analysis of our financial condition and results of operations should be read in conjunction with our consolidated financial statements and the related notes to our consolidated financial statements included in Part II, Item 8 of this Annual Report on Form 10-K (“Annual Report”).
Wheels Up has one of the largest and most diverse mix of available aircraft in the industry. As of December 31, 2022, we have 215 aircraft in our owned and leased fleet that includes Turboprops, Light, Midsize, Super-Midsize and Large-Cabin jets.
Wheels Up has one of the largest and most diverse mix of available aircraft in the industry. As of December 31, 2023, we had 185 aircraft in our owned and leased fleet that includes Turboprops, Light, Midsize, Super-Midsize and Large-Cabin jets.
Technology and Development Technology and development expense primarily consists of compensation expenses for engineering, product development and design employees, including equity-based compensation, expenses associated with ongoing improvements to, and maintenance of, our platform offerings and other technology, which are not eligible for capitalization. Technology and development expense also includes software expenses and technology consulting fees.
Technology and Development Technology and development expense primarily consists of compensation expenses for engineering, product development and design employees, including equity-based compensation and related benefits, expenses associated with ongoing improvements to, and maintenance of, our platform offerings and other technology. Technology and development expense also includes software expenses and technology consulting fees.
Fair value of our historical and outstanding equity-based compensation awards, including stock options, WUP profits interests, WUP restricted interests and RSU awards with market-based vesting conditions, were estimated using the Black Scholes option-pricing model and a Monte Carlo simulation model was used to determine the fair value of grants with market conditions.
We account for forfeitures of awards as they occur. Fair value of our historical and outstanding equity-based compensation awards, including stock options, WUP profits interests, and WUP restricted interests were estimated using the Black Scholes option-pricing model. A Monte Carlo simulation model was used to determine the fair value of grants with market conditions.
Interest Income Interest income increased $3.6 million for the year ended December 31, 2022 compared to the year ended December 31, 2021. The increase was attributable to higher rates of interest earned on cash equivalents in money market funds, U.S treasury bills and time deposits.
The increase was attributable to higher rates of interest earned on cash equivalents in money market funds, U.S treasury bills and time deposits. Interest Expense Interest expense increased $33.7 million for the year ended December 31, 2023 compared to the year ended December 31, 2022.
The assumptions we use in the valuation models were based on future expectations combined with management judgment, and considering a number of objective and subjective factors to determine the fair value of WUP common interests as of the date of each WUP stock option grant, including the following: • the nature and history of our business; • the economic outlook in general and the outlook of our industry; • our stage of development and the competitive environment; • our historical and forecasted operating results; • our overall financial position; • the rights and preferences of WUP preferred interests relative to common interests; • the likelihood of achieving a liquidity event, such as an initial public offering or sale based on current conditions; • any adjustment necessary to recognize a discount for lack of marketability; and, • the market performance of comparable publicly-traded companies.
The valuations of WUP common interests were determined in accordance with the guidance provided by the American Institute of Certified Public Accountants Audit and Accounting Practice Series, Valuation of Privately-Held-Company Equity Securities Issued as Compensation. 71 The assumptions we use in the valuation models were based on future expectations combined with management judgment, and considering a number of objective and subjective factors to determine the fair value of WUP common interests as of the date of each WUP stock option grant, including the following: • the nature and history of our business; • the economic outlook in general and the outlook of our industry; • our stage of development and the competitive environment; • our historical and forecasted operating results; • our overall financial position; • the rights and preferences of WUP preferred interests relative to common interests; • the likelihood of achieving a liquidity event, such as an initial public offering or sale based on current conditions; • any adjustment necessary to recognize a discount for lack of marketability; and, • the market performance of comparable publicly-traded companies.
The Restructuring Plan is intended to streamline the Company’s organization and reduce headcount in areas of the business that do not directly impact the Company’s operations or its customers’ experience. Excluded from these actions were key operationally focused employee groups such as pilots, maintenance and operations-support personnel.
In March 2023, we announced the adoption of a restructuring plan, which was intended to streamline the Company’s organization and reduce headcount in areas of the business that do not directly impact the Company’s operations or its customers’ experience (the “Restructuring Plan”). Excluded from these actions were key operationally focused employee groups such as pilots, maintenance and operations-support personnel.
While we believe we have positioned our “Asset Right” aircraft fleet to best serve our total addressable market, the foregoing 56 factors, many of which are outside of our control, may adversely impact our ability to grow our business or provide products and services on terms attractive to our members and customers.
While we believe we have positioned our “asset-right” aircraft fleet and charter capabilities to best serve our total addressable market, the foregoing factors, many of which are outside of our control, may adversely impact our ability to retain members and sustain previous levels of flight activity, efficiently utilize our assets, grow our business, or provide products and services on terms attractive to our members and customers.
As there have not been enough transactions with available market data involving similar companies, we considered but did not apply the market approach. 71 We then used the option pricing method to allocate the equity value and determine the estimated fair value of WUP common interests.
The risks associated with achieving our forecasts were assessed in selecting the appropriate discount rates. As there have not been enough transactions with available market data involving similar companies, we considered but did not apply the market approach. We then used the option pricing method to allocate the equity value and determine the estimated fair value of WUP common interests.
The increase in operating liabilities was primarily driven by a $103.3 million increase in deferred revenue attributable to an increase in Prepaid Block purchases. During the year ended December 31, 2022, we sold $1,004.5 million of Prepaid Blocks compared to $896.7 million for the year ended December 31, 2021.
The decrease in operating liabilities was primarily driven by a $348.4 million decrease in deferred revenue attributable to a decrease in Prepaid Block purchases. During the year ended December 31, 2023, we sold $482.1 million of Prepaid Blocks compared to $1,004.5 million for the year ended December 31, 2022.
For further information about deferred revenue, see Note 5, Revenue of the Notes to Consolidated Financial Statements included herein. 67 Critical Accounting Policies and Estimates Our management’s discussion and analysis of our financial condition and results of our operations is based on our consolidated financial statements and accompanying notes, which have been prepared in accordance with accounting principles generally accepted in the U.S.
Critical Accounting Policies and Estimates Our management’s discussion and analysis of our financial condition and results of our operations is based on our consolidated financial statements and accompanying notes, which have been prepared in accordance with accounting principles generally accepted in the U.S.
WUP restricted interests contained a performance condition that provides for accelerated vesting upon the occurrence of a change in control or an initial public offering including consummation of a transaction with a special-purpose acquisition company.
WUP restricted interests contained a performance condition that provides for accelerated vesting upon the occurrence of a change in control or an initial public offering including consummation of a transaction with a special-purpose acquisition company. Earnout Shares (as defined in Note 3 ) issued in connection with the Business Combination contain market conditions for vesting.
Financing Activities 2022-1 Equipment Note Financing In October 2022, Wheels Up Partners LLC (“WUP LLC”), an indirect subsidiary of the Company, entered into a Note Purchase Agreement (the “Note Purchase Agreement”), pursuant to which WUP LLC issued $270.0 million aggregate principal amount of equipment notes (collectively, the “Equipment Notes”) using an EETC (enhanced equipment trust certificate) loan structure.
Long-Term Debt 2022-1 Equipment Notes In October 2022, WUP LLC entered into a Note Purchase Agreement, dated as of October 14, 2022 (“Note Purchase Agreement”), pursuant to which WUP LLC issued $270.0 million aggregate principal amount of the equipment notes (collectively, the “Equipment Notes”) using an EETC (enhanced equipment trust certificate) loan structure.
Adjusted Contribution and Adjusted Contribution Margin We calculate Adjusted Contribution as gross profit (loss) excluding depreciation and amortization and adjusted further for (i) equity-based compensation included in cost of revenue, (ii) acquisition and integration expense included in cost of revenue, (iii) restructuring expenses in cost of revenue and (iv) other expenses included in cost of revenue that are not indicative of our ongoing operating performance.
Adjusted Contribution and Adjusted Contribution Margin We calculate Adjusted Contribution as gross profit (loss) excluding depreciation and amortization and adjusted further for equity-based compensation included in cost of revenue and other items included in cost of revenue that are not indicative of our ongoing operating performance. Adjusted Contribution Margin is calculated by dividing Adjusted Contribution by total revenue.
Options include a mix of whole aircraft ownership, fractional ownership, jet card ownership, membership models and other forms of access. We believe our business model differentiates us within the industry by striving to reduce the upfront cost of flying private while also providing more flexibility and availability compared to traditional competitive private aviation programs.
We believe our business model differentiates us within the industry by striving to reduce the upfront cost of flying private while also providing more flexibility and availability compared to traditional competitive private aviation programs.
Equity-based compensation awards are measured at the date of grant based on the estimated fair value of the respective award and the resulting compensation expense is recognized over the requisite service period of the respective award.
Performance Award Agreement, dated March 3, 2024, between the Company and Todd Smith, our Chief Financial Officer. Equity-based compensation awards are measured at the date of grant based on the estimated fair value of the respective award and the resulting compensation expense is recognized over the requisite service period of the respective award.
Net Loss As a result of the factors described above, net loss increased $358.3 million for the year ended December 31, 2022 compared to the year ended December 31, 2021.
Income Tax Expense Income tax expense increased $1.2 million for the year ended December 31, 2023 compared to the year ended December 31, 2022. Net Loss As a result of the factors described above, net loss decreased $68.2 million for the year ended December 31, 2023 compared to the year ended December 31, 2022.
Adjusted EBITDA We calculate Adjusted EBITDA as net income (loss) adjusted for (i) interest income (expense), (ii) income tax expense, (iii) depreciation and amortization, (iv) equity-based compensation expense, (v) acquisition and integration related expenses, (vi) public company readiness related expenses, (vii) restructuring charges, (viii) change in fair value of warrant liability, (ix) losses on the extinguishment of debt and (x) other items not indicative of our ongoing operating performance.
Adjusted EBITDA We calculate Adjusted EBITDA as net income (loss) adjusted for (i) interest income (expense), (ii) income tax expense, (iii) depreciation and amortization, (iv) equity-based compensation expense, (v) acquisition and integration related expenses and (vi) other items not indicative of our ongoing operating performance, including but not limited to, restructuring charges.
Loss on Extinguishment of Debt Loss on extinguishment of debt consists of the write off of unamortized debt discounts and deferred financing costs associated with the early repayment of credit facilities and promissory notes. Interest Income Interest income primarily consists of interest earned on cash equivalents in money market funds, U.S. treasury bills and time deposits.
Interest Income Interest income primarily consists of interest earned on cash equivalents in money market funds, U.S. treasury bills and time deposits. Interest Expense Interest expense primarily consists of the interest paid or payable and the amortization of debt discounts and deferred financing costs on our credit facilities, promissory notes and other debt obligations.
Contractual Obligations and Commitments As of December 31, 2022, our principal commitments consisted of contractual cash obligations under the Equipment Notes, operating leases for certain controlled aircraft, corporate headquarters, and operational facilities, including aircraft hangars, and ordinary course arrangements involving our obligation to provide services for which we have already received deferred revenue.
Contractual Obligations and Commitments As of December 31, 2023, our principal ongoing commitments consisted of contractual cash obligations to pay principal and interest payments under the Equipment Notes, principal and accrued interest under the Credit Agreement when due at maturity, operating leases for certain controlled aircraft, leased facilities, including our corporate headquarters at the Atlanta Member Operations Center, our corporate office in New York, New York, and other operational facilities, such as hangars and maintenance facilities, and ordinary course arrangements involving our obligation to provide services for which we have already received deferred revenue.
Costs and Expenses Cost of Revenue Cost of revenue increased $422.7 million, or 38%, for the year ended December 31, 2022 compared to the year ended December 31, 2021.
Costs and Expenses Cost of Revenue Cost of revenue decreased $307.8 million, or 20%, for the year ended December 31, 2023 compared to the year ended December 31, 2022.
For further information on the Equipment Notes, see “—Long-Term Debt” above and Note 10, Long-Term Debt of the Notes to Consolidated Financial Statements included herein. For further information about our lease obligations, see Note 12, Leases of the Notes to Consolidated Financial Statements included herein.
For further information on the Equipment Notes, Term Loan and Revolving Credit Facility, see “ Long-Term Debt ” above and Note 9 , Long-Term Debt of the Notes to Consolidated Financial Statements included herein.
Active Members We define Active Members as the number of Connect, Core and Business membership accounts that generated membership revenue in a given period and are active as of the end of the reporting period.
As previously reported, Live Flight Legs for the year ended December 31, 2021 was 73,522. Active Members We define Active Members as the number of Connect, Core and UP for Business membership accounts that generated membership revenue in a given period and are active as of the end of the reporting period.
If Wheels Up has primary responsibility to fulfill the obligation, then the revenue and the associated costs are reported on a gross basis in the consolidated statements of operations. 68 Business Combinations and Asset Acquisitions We account for business combinations and asset acquisitions using the acquisition method of accounting, which requires allocation of the purchase price to the tangible and intangible assets acquired and liabilities assumed based on their estimated fair values as of the acquisition date.
Business Combinations and Asset Acquisitions We account for business combinations and asset acquisitions using the acquisition method of accounting, which requires allocation of the purchase price to the tangible and intangible assets acquired and liabilities assumed based on their estimated fair values as of the acquisition date.
The Note Purchase Agreement and the Indentures and related guarantees contain certain covenants, including a liquidity covenant that requires the Company to maintain minimum liquidity of $125 million, a covenant that limits the maximum loan to value ratio of all aircraft financed, subject to certain cure rights of the Company, and restrictive covenants that provide limitations under certain circumstances on, among other things: (i) certain acquisitions, mergers or disposals of its assets; (ii) making certain investments or entering into certain transactions with affiliates; (iii) prepaying, redeeming or repurchasing the Equipment Notes, subject to certain exceptions; and (iv) paying dividends and making certain other specified restricted payments.
The Note Purchase Agreement and the Indentures and related guarantees, as each was amended by the Omnibus Amendment, contain certain covenants, including, among others: a liquidity covenant that requires the Company and its subsidiaries to maintain minimum aggregate available cash and Cash Equivalents (as defined in the Note Purchase Agreement), including $20.0 million held in deposit for the benefit of the lenders that is included in Other non-current assets on our consolidated balance sheet as of December 31, 2023, of $75.0 million on any date; a covenant that limits the maximum loan to appraised value ratio of all aircraft financed, subject to certain cure rights of the Company; and restrictive covenants that provide limitations under certain circumstances on certain acquisitions, mergers or disposals of assets, making certain investments or entering into certain transactions with affiliates, prepaying, redeeming or repurchasing the Equipment Notes, subject to certain exceptions, and paying dividends and making certain other specified restricted payments.
We review long-lived assets for impairment at the individual asset or the asset group level for which the lowest level of independent cash flows can be identified and measured. If the carrying amount of a long-lived asset or asset group is determined not to be recoverable, an impairment loss is recognized and a write-down to fair value is recorded.
We review long-lived assets for impairment at the individual asset or the asset group level for which the lowest level of independent cash flows can be identified and measured.
(4) Represents non-cash impairment charges related to goodwill realized in the third and fourth quarters of the fiscal year ended December 31, 2022. See Note 2, Summary of Significant Accounting Policies and Note 7, Goodwill and Intangible Assets in the of the Notes to Consolidated Financial Statements included herein.
(5) Represents non-cash impairment charge related to goodwill recognized in the second and third quarters of 2023, and the third and fourth quarters of 2022. See Note 7 , Goodwill and Intangible Assets of the Notes to Consolidated Financial Statements included herein.
(5) Related to a one-time charge for certain aged receivables and inventory.
For the year ended December 31, 2022, includes amounts related to a one-time charge for certain aged receivables and inventory.
Key Operating Metrics In addition to financial measures, we regularly review certain key operating metrics to evaluate our business, determine the allocation of resources and make decisions regarding business strategies. We believe that these metrics can be useful for understanding the underlying trends in our business.
(2) See “Key Operating Metrics” for more information about Charter FTV and Other Charter FTV. 57 Key Operating Metrics In addition to financial measures, we regularly review certain key operating metrics to evaluate our business, determine the allocation of resources and make decisions regarding business strategies.
The Equipment Notes are secured by first-priority liens on 134 of the Company’s owned aircraft fleet and by liens on certain intellectual property assets of the Company and certain of its subsidiaries. WUP LLC’s obligations under the Equipment Notes are guaranteed by the Company and certain of its subsidiaries.
As of December 31, 2023, the Equipment Notes were secured by first-priority liens on 122 of the Company’s owned aircraft fleet and by 65 liens on certain intellectual property assets of the Company and certain of its subsidiaries (the “Equipment Note Collateral”).
Under this method, deferred tax assets and liabilities are recorded based on the estimated future tax effects of differences between the financial reporting and tax bases of existing assets and liabilities. These differences are measured using the enacted tax rates that are expected to be in effect when these differences are anticipated to reverse.
Income Tax Expense Income tax expense consists of income taxes recorded using the asset and liability method. Under this method, deferred tax assets and liabilities are recorded based on the estimated future tax effects of differences between the financial reporting and tax bases of existing assets and liabilities.
See “Non-GAAP Financial Measures” above for a definition of Adjusted Contribution Margin, information regarding our use of Adjusted Contribution Margin and a reconciliation of gross margin to Adjusted Contribution Margin. Technology and Development Technology and development expenses increased $23.7 million, or 70%, for the year ended December 31, 2022 compared to the year ended December 31, 2021.
See “Non-GAAP Financial Measures” above for a definition of Adjusted Contribution Margin, information regarding our use of Adjusted Contribution Margin and a reconciliation of Gross margin to Adjusted Contribution Margin.
Impairment of Goodwill We recorded non-cash goodwill impairment charges totaling $180.0 million in the second half of the year ended December 31, 2022, following our interim quantitative goodwill impairment tests performed over WUP Legacy as of September 30, and December 31, 2022 (see Notes 2 and 7 in the Notes to Consolidated Financial Statements included herein).
Impairment of Goodwill We recorded non-cash goodwill impairment charges totaling $126.2 million in the second and third quarters of the year ended December 31, 2023, following interim quantitative goodwill impairment tests performed over the WUP Legacy reporting unit as of June 1, 2023 and September 20, 2023.
Consumer confidence, fluctuations in fuel prices, inflation, increases in interest rates, geopolitical instability, changes in governmental regulations, safety concerns and other factors all could negatively impact our business. Typically, the larger cabin classes of aircraft are more sensitive to and affected by economic cycles.
Consumer confidence, fluctuations in fuel prices, inflation, increases in interest rates, geopolitical instability, changes in governmental regulations, safety concerns and other factors all could negatively impact our business. In addition, our members and customers may resort to other options for travel more or less frequently depending on the economic cycle.
(“Aspirational”), a blank check 61 company (the “Business Combination’), including 7,991,544 public warrants (“Public Warrants”) and 4,529,950 private warrants (the “Private Warrants” and, together with the Public Warrants, the “Warrants”).
(“Aspirational”), a blank check company (the “Business Combination’), including 7,991,544 public warrants (“Public Warrants”) and 4,529,950 private warrants (the “Private Warrants” and, together with the Public Warrants, the “Warrants”), in each case exercisable for 1/10th of one share of Common Stock at an exercise price of $115.00 per whole share of Common Stock.
Each Indenture contains customary events of default for Equipment Notes of this type, including cross-default provisions among the Equipment Notes. WUP LLC’s obligations under the Equipment Notes are guaranteed by the Company and certain of its subsidiaries.
Each Indenture contains customary events of default for Equipment Notes of this type, including cross-default provisions among the Equipment Notes and the Term Loan and Revolving Credit Facility.
For performance-based awards, the grant date fair value of the award is expensed over the vesting period when the performance condition is considered probable of being achieved. Earnout Shares issued in connection with the Business Combination contain market conditions for vesting.
For performance-based awards, the grant date fair value of the award is expensed over the vesting period when the performance condition is considered probable of being achieved. Compensation expense related to an award with a market condition is recognized over the requisite service period and is not reversed if the market condition is not satisfied.
The industry is customer driven and highly competitive. Our ability to retain members is a key factor in our ability to generate revenue. We are impacted by current trends in both how technology is used to book private aviation services and how new business models are expanding the types and variety of flight services offered.
We are also impacted by current trends in private aviation business models, including types and variety of flight services offered, as well as the manner in which technology is used to book private aviation services.
Gain on Sale of Aircraft Held for Sale Gain on sale of aircraft held for sale consists of the gain on aircraft previously held as property and equipment and subsequently elected to actively market for sale or aircraft purchased where our intent to sell and not to hold the asset long-term.
Depreciation and Amortization Depreciation and amortization expense primarily consists of depreciation of capitalized aircraft, as well as amortization of capitalized software development costs and acquired finite-lived intangible assets. 60 Gain on Sale of Aircraft Held for Sale Gain on sale of aircraft held for sale consists of the gain on aircraft previously held as property and equipment and subsequently elected to actively market for sale or aircraft purchased with the intent to sell.
As we experience inflationary pressures, including wage and medical costs, or supply chain disruptions for parts and supplies our margins are negatively impacted. In addition, we are investing significant time and resources into developing sophisticated pricing and scheduling algorithms and data optimization engines to help optimize the utility and efficiency of our fleet.
We are working to find additional opportunities to enhance margins and operate more efficiently, while elevating the member experience and delivering operational excellence. In addition, we are investing significant time and resources into developing sophisticated pricing and scheduling algorithms and data optimization engines to help optimize the utility and efficiency of our fleet.
Membership revenue is generated from initiation and annual renewal fees across three different annual membership tiers — Connect, Core and Business — each of which is designed to provide the varying services required across a range of existing and potential private flyers.
Membership revenue is generated from initiation fees and annual dues, which provide members with access to one of the world’s largest combined fleets of owned, leased and third-party aircraft. Our member programs are designed to provide the varying services required across a range of existing and potential private flyers.
Depreciation and Amortization Depreciation and amortization expenses increased $11.7 million, or 22%, for the year ended December 31, 2022 compared to the year ended December 31, 2021.
Depreciation and Amortization Depreciation and amortization expenses decreased $7.4 million, or 11%, for the year ended December 31, 2023 compared to the year ended December 31, 2022. The decrease was primarily attributable to a $7.1 million decrease related to aircraft associated disposed of during the period.
The following table summarizes our key operating metrics: As of December 31, 2022 2021 % Change Active Members 12,661 12,040 5 % Year Ended December 31, 2022 2021 % Change Active Users (1) 13,846 12,543 10 % Live Flight Legs 79,664 73,522 8 % Flight Revenue per flight leg 13,470 11,884 13 % __________________ (1) Active Users presented for annual periods are Active Users for the fourth quarter of the year presented.
The following table summarizes our key operating metrics and omits the results of Air Partner before April 1, 2022, the date of acquisition: As of December 31, 2023 2022 % Change Active Members 9,947 12,661 (21) % Year Ended December 31, 2023 2022 % Change Active Users (1) 10,744 13,846 (22) % Live Flight Legs 64,481 79,664 (19) % Flight Revenue per Live Flight Leg $ 13,710 $ 13,470 2 % Total Private Jet Flight Transaction Value per Live Flight Leg (2) $ 15,863 $ 14,721 8 % Year Ended December 31, 2023 2022 2021 Charter FTV $ 333,898 $ 232,126 $ 180,113 Other Charter FTV $ 177,345 $ 164,318 $ — __________________ (1) Active Users presented for annual periods are Active Users for the fourth quarter of the year presented.
Depreciation and Amortization Depreciation and amortization expense primarily consists of depreciation of capitalized aircraft as well as amortization of capitalized software development costs and acquired finite-lived intangible assets. We allocate overhead such as facility costs and telecommunications charges, based on department headcount, as we believe this to be the most accurate measure.
General and administrative expense also includes any other cost or expense incurred not deemed to be related to cost of revenue, sales and marketing expense or technology and development expense. We allocate overhead such as facility costs and telecommunications charges, based on department headcount, as we believe this to be the most accurate measure.
Component of Results of Our Operations The key components of our results of operations include: Revenue Revenue is derived from flight, membership, aircraft management and other services. Flight revenue consists of retail and wholesale flights. Members can either pay as they fly or prepay for flights when they purchase a Prepaid Block.
Flight revenue consists of flight services, whether through our member programs or charter solutions (excluding group and cargo charter), and wholesale flights and certain related fees and surcharges. Members can either pay as they fly or prepay for flights when they purchase a Prepaid Block.
Equity-Based Compensation Prior to the Business Combination, we issued equity-based compensation awards to employees and consultants, including stock options, profits interests and restricted interests, under the WUP option plan and WUP management incentive plan.
If the carrying amount of a long-lived asset or asset group is determined not to be recoverable, an impairment loss is recognized and a write-down to fair value is recorded. 70 Equity-Based Compensation Prior to the Business Combination, we awarded equity-based compensation to employees and consultants, including stock options, profits interests and restricted interests, under the WUP option plan and WUP management incentive plan.
All membership options provide access through the Wheels Up mobile app and website to on-demand charter flights, dynamic pricing, a variety of Shared Flights, empty-leg Hot Flights, Shuttles, and the Wheels Up Community, an online platform of members-only forums to facilitate flight sharing, enabling members to reduce their cost of flying private.
All membership options provide access through the Wheels Up mobile app and website to on-demand charter flights and dynamic pricing.
WUP LLC is also obligated to cause additional subsidiaries and affiliates of WUP LLC to become guarantors under certain circumstances. 66 Cash Flows The following table summarizes our cash flows for the years ended December 31, 2022, and 2021 (in thousands): Year Ended December 31, 2022 2021 Net cash provided by (used in) operating activities $ (230,689) $ 126,490 Net cash used in investing activities $ (175,242) $ (38,670) Net cash provided by financing activities $ 244,786 $ 374,026 Net increase (decrease) in cash, cash equivalents and restricted cash $ (166,569) $ 461,846 Cash Flow from Operating Activities Net cash used in operating activities for the year ended December 31, 2022 was $230.7 million.
Cash Flows The following table summarizes our cash flows for the years ended December 31, 2023, and 2022 (in thousands): Year Ended December 31, 2023 2022 Net cash used in operating activities $ (665,285) $ (230,689) Net cash provided by (used in) investing activities $ 40,870 $ (175,242) Net cash provided by financing activities $ 300,954 $ 244,786 Net decrease in cash, cash equivalents and restricted cash $ (327,328) $ (166,569) Cash Flow from Operating Activities The cash outflow from operating activities during the year ended December 31, 2023 primarily consisted of our net loss, net of non-cash charges, of $269.0 million and a $392.2 million decrease in operating liabilities, partially offset by a $7.0 million increase in operating assets.
Members are also able to purchase dollar-denominated credits that can be applied to future costs incurred by members, including annual dues, flight services and other incidental costs such as catering and ground transportation (“Prepaid Blocks”).
We have historically provided the majority of our private aviation services through our membership program, which allows members to select the membership level best 48 tailored for their flying needs and receive additional benefits from the purchase of dollar-denominated credits that can be applied to future costs, including flight services, annual dues, and other incidental costs such as catering and ground transportation (“Prepaid Blocks”).
The nature of the flight services we provide to members is similar regardless of which third-party air carrier is involved. Wheels Up directs third-party air carriers to provide an aircraft to a member or customer.
The nature of the flight services we provide to members is similar regardless of which third-party air carrier is involved. If Wheels Up has primary responsibility to fulfill the obligation, then the revenue and the associated costs are reported on a gross basis in the consolidated statements of operations.
We include Adjusted Contribution and Adjusted Contribution Margin as supplemental measures for assessing operating performance and for the following: • Used to understand our ability to achieve profitability over time through scale and leveraging costs; and, • Provides useful information for historical period-to-period comparisons of our business and to identify trends. 58 The following table reconciles Adjusted Contribution to gross profit, which is the most directly comparable GAAP measure (in thousands, except percentages): Year Ended December 31, 2022 2021 Revenue $ 1,579,760 $ 1,194,259 Less: Cost of revenue (1,540,325) (1,117,633) Less: Depreciation and amortization (65,936) (54,198) Gross profit (loss) $ (26,501) $ 22,428 Gross margin (1.7)% 1.9% Add back: Depreciation and amortization $ 65,936 $ 54,198 Equity-based compensation expense in cost of revenue 14,456 4,541 Acquisition and integration expense in cost of revenue 3,060 1,010 Restructuring expense in cost of revenue 34 — Other (1) 961 — Adjusted Contribution $ 57,946 $ 82,177 Adjusted Contribution Margin 3.7 % 6.9 % ___________________ (1) Related to a one-time charge for certain aged inventory.
The following table reconciles Adjusted Contribution to gross profit (loss), which is the most directly comparable GAAP measure (in thousands, except percentages): Year Ended December 31, 2023 2022 Revenue $ 1,253,317 $ 1,579,760 Less: Cost of revenue 1,232,506 1,540,325 Less: Depreciation and amortization 58,533 65,936 Gross profit (loss) $ (37,722) $ (26,501) Gross margin (3.0) % (1.7) % Add back: Depreciation and amortization $ 58,533 $ 65,936 Equity-based compensation expense in cost of revenue 3,927 14,456 Acquisition and integration expense in cost of revenue (1) — 3,060 Restructuring expense in cost of revenue (2) 1,075 34 Atlanta Member Operations Center set-up expense in cost of revenue (3) 24,704 — Certificate consolidation expense in cost of revenue (4) 8,044 — Other (5) 3,975 961 Adjusted Contribution $ 62,536 $ 57,946 Adjusted Contribution Margin 5.0 % 3.7 % ___________________ (1) Consists of expenses incurred associated with acquisitions, as well as integration-related charges incurred within one year of acquisition date.