| | |
Page
|
| |||
| | | | ii | | | |
| | | | iii | | | |
| | | | v | | | |
| | | | 1 | | | |
| | | | 7 | | | |
| | | | 9 | | | |
| | | | 11 | | | |
| | | | 37 | | | |
| | | | 38 | | | |
| | | | 39 | | | |
| | | | 50 | | | |
| | | | 56 | | | |
| | | | 61 | | | |
| | | | 70 | | | |
| | | | 72 | | | |
| | | | 75 | | | |
| | | | 82 | | | |
| | | | 93 | | | |
| | | | 97 | | | |
| | | | 97 | | | |
| | | | 98 | | | |
| | | | F-1 | | |
| | |
For the Years Ended September 30,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Seats flown – all flights
|
| | |
|
27,665
|
| | | |
|
17,346
|
| | | |
|
32,845
|
| |
| | |
For the Years Ended September 30,
|
| |||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||||||||||||||||||||
| | | | | | | | |
% of Revenue
|
| | | | | | | |
% of Revenue
|
| | | | | | | |
% of Revenue
|
| |||||||||
| | |
($ in thousands, except for share and per share amounts)
|
| |||||||||||||||||||||||||||||||||
Revenue
|
| | | $ | 50,526 | | | | | | 100% | | | | | $ | 23,434 | | | | | | 100% | | | | | $ | 31,196 | | | | | | 100% | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue
|
| | | | 39,721 | | | | | | 79% | | | | | | 21,107 | | | | | | 90% | | | | | | 26,497 | | | | | | 85% | | |
Software development
|
| | | | 1,514 | | | | | | 3% | | | | | | 861 | | | | | | 4% | | | | | | 751 | | | | | | 2% | | |
General and administrative
|
| | | | 29,922 | | | | | | 59% | | | | | | 9,292 | | | | | | 40% | | | | | | 10,476 | | | | | | 34% | | |
Selling and marketing
|
| | | | 3,462 | | | | | | 7% | | | | | | 2,533 | | | | | | 11% | | | | | | 5,013 | | | | | | 16% | | |
Total operating expenses
|
| | | | 74,619 | | | | | | 148% | | | | | | 33,793 | | | | | | 144% | | | | | | 42,737 | | | | | | 137% | | |
Loss from operations
|
| | | | (24,093) | | | | | | | | | | | | (10,359) | | | | | | | | | | | | (11,541) | | | | | | | | |
Other non-operating (expense) income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Change in fair value of warrant liabilities
|
| | | | (18,331) | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | | | |
Recapitalization costs attributable to warrant liabilities
|
| | | | (1,731) | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | | | |
Interest income, net
|
| | | | 460 | | | | | | | | | | | | 199 | | | | | | | | | | | | 703 | | | | | | | | |
Total other non-operating (expense) income
|
| | | | (19,602) | | | | | | | | | | | | 199 | | | | | | | | | | | | 703 | | | | | | | | |
Loss before income taxes
|
| | | | (43,695) | | | | | | | | | | | | (10,160) | | | | | | | | | | | | (10,838) | | | | | | | | |
Income tax benefit
|
| | | | (3,643) | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | | | |
Net loss
|
| | | $ | (40,052) | | | | | | | | | | | $ | (10,160) | | | | | | | | | | | $ | (10,838) | | | | | | | | |
Weighted average shares outstanding, basic and diluted
|
| | | | 42,883,615 | | | | | | | | | | | | 25,210,559 | | | | | | | | | | | | 25,135,632 | | | | | | | | |
Net loss per share, basic and diluted
|
| | | $ | (0.93) | | | | | | | | | | | $ | (0.40) | | | | | | | | | | | $ | (0.43) | | | | | | | | |
| | |
For the Years Ended September 30,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
(in thousands)
|
| | | | | | | | | | | | | |||
Product Line(1): | | | | | | | | | | | | | | | | | | | |
Short Distance
|
| | | $ | 22,253 | | | | | $ | 9,466 | | | | | $ | 26,040 | | |
MediMobility Organ Transport and Jet
|
| | | | 26,346 | | | | | | 13,476 | | | | | | 5,071 | | |
Other
|
| | | | 1,927 | | | | | | 492 | | | | | | 85 | | |
Total Revenue
|
| | | $ | 50,526 | | | | | $ | 23,434 | | | | | $ | 31,196 | | |
| | |
Three Months Ended
|
| |||||||||||||||||||||
| | |
September 30,
2021 |
| |
June 30,
2021 |
| |
March 31,
2021 |
| |
December 31,
2020 |
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Product Line: | | | | | | | | | | | | | | | | | | | | | | | | | |
Short Distance
|
| | | $ | 13,353 | | | | | $ | 5,721 | | | | | $ | 1,049 | | | | | $ | 2,130 | | |
MediMobility Organ Transport and Jet
|
| | | | 6,593 | | | | | | 6,500 | | | | | | 7,729 | | | | | | 5,524 | | |
Other
|
| | | | 370 | | | | | | 730 | | | | | | 495 | | | | | | 332 | | |
Total Revenue
|
| | | $ | 20,316 | | | | | $ | 12,951 | | | | | $ | 9,273 | | | | | $ | 7,986 | | |
| | |
Three Months Ended
|
| |||||||||||||||||||||
| | |
September 30,
2020 |
| |
June 30,
2020 |
| |
March 31,
2020 |
| |
December 31,
2019 |
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Product Line: | | | | | | | | | | | | | | | | | | | | | | | | | |
Short Distance
|
| | | $ | 3,699 | | | | | $ | 629 | | | | | $ | 1,787 | | | | | $ | 3,351 | | |
MediMobility Organ Transport and Jet
|
| | | | 4,387 | | | | | | 2,636 | | | | | | 4,588 | | | | | | 1,865 | | |
Other
|
| | | | 233 | | | | | | 173 | | | | | | 79 | | | | | | 7 | | |
Total Revenue
|
| | | $ | 8,319 | | | | | $ | 3,438 | | | | | $ | 6,454 | | | | | $ | 5,223 | | |
| | |
Three Months Ended
|
| |||||||||||||||||||||
| | |
September 30,
2019 |
| |
June 30,
2019 |
| |
March 31,
2019 |
| |
December 31,
2018 |
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Product Line: | | | | | | | | | | | | | | | | | | | | | | | | | |
Short Distance
|
| | | $ | 14,916 | | | | | $ | 6,610 | | | | | $ | 1,785 | | | | | $ | 2,729 | | |
MediMobility Organ Transport and Jet
|
| | | | 895 | | | | | | 848 | | | | | | 2,209 | | | | | | 1,119 | | |
Other
|
| | | | 10 | | | | | | 48 | | | | | | 14 | | | | | | 13 | | |
Total Revenue
|
| | | $ | 15,821 | | | | | $ | 7,506 | | | | | $ | 4,008 | | | | | $ | 3,861 | | |
| | |
For the Years Ended September 30,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Net cash used in operating activities
|
| | | $ | (15,615) | | | | | $ | (10,818) | | | | | $ | (10,302) | | |
Net cash used in investing activities
|
| | | | (321,338) | | | | | | (377) | | | | | | (1,054) | | |
Net cash provided by financing activities
|
| | | | 332,259 | | | | | | 1,180 | | | | | | 116 | | |
Net decrease in cash, cash equivalents and restricted cash
|
| | | $ | (4,694) | | | | | $ | (10,015) | | | | | $ | (11,240) | | |
Name
|
| |
Age
|
| |
Title
|
|
Robert S. Wiesenthal | | |
55
|
| | Chief Executive Officer and Director | |
Melissa M. Tomkiel | | |
41
|
| | President and General Counsel | |
William A. Heyburn | | |
33
|
| | Chief Financial Officer and Head of Corporate Development | |
Brandon Keene | | |
36
|
| | Chief Technology Officer | |
Amir M. Cohen | | |
45
|
| | Chief Accounting Officer | |
Eric Affeldt | | |
64
|
| | Chairman of the Board | |
Jane Garvey | | |
77
|
| | Director | |
Kenneth Lerer | | |
69
|
| | Director | |
Reginald Love | | |
39
|
| | Director | |
Susan Lyne | | |
71
|
| | Director | |
Edward Philip | | |
56
|
| | Director | |
Name and Principal Position
|
| |
Year
|
| |
Salary
|
| |
Stock
Awards(1) |
| |
Option
Awards |
| |
All Other
Compensation(2) |
| |
Total
Compensation |
| ||||||||||||||||||
Robert S. Wiesenthal
Chief Executive Officer |
| | | | 2021 | | | | | $ | 390,683 | | | | | $ | 2,739,047 | | | | | $ | — | | | | | $ | 41,584 | | | | | $ | 3,171,314 | | |
| | | 2020 | | | | | $ | 350,000 | | | | | $ | — | | | | | $ | 202,021 | | | | | $ | 3,137 | | | | | $ | 555,158 | | | ||
Melissa M. Tomkiel
President and General Counsel |
| | | | 2021 | | | | | $ | 312,500 | | | | | $ | 3,334,938 | | | | | $ | — | | | | | $ | 140 | | | | | $ | 3,647,578 | | |
| | | 2020 | | | | | $ | 275,000 | | | | | $ | — | | | | | $ | 86,107 | | | | | $ | — | | | | | $ | 361,107 | | | ||
William A. Heyburn
Chief Financial Officer and Head of Corporate Development |
| | | | 2021 | | | | | $ | 243,811 | | | | | $ | 3,053,805 | | | | | $ | — | | | | | $ | 1,038 | | | | | $ | 3,298,654 | | |
| | | 2020 | | | | | $ | 200,000 | | | | | $ | — | | | | | $ | 57,756 | | | | | $ | 60 | | | | | $ | 257,816 | | |
Name and Principal Position
|
| |
2020 Salary
|
| |
2021 Salary
|
| ||||||
Robert S. Wiesenthal
|
| | | $ | 350,000 | | | | | $ | 500,000 | | |
Chief Executive Officer
|
| | | | | | | | | | | | |
Melissa M. Tomkiel
|
| | | $ | 275,000 | | | | | $ | 425,000 | | |
President and General Counsel
|
| | | | | | | | | | | | |
William A. Heyburn
|
| | | $ | 200,000 | | | | | $ | 375,000 | | |
Chief Financial Officer and Head of Corporate Development
|
| | | | | | | | | | | | |
| | |
Option Awards(1)
|
| |
Stock Awards
|
| |||||||||||||||||||||||||||
Name
|
| |
Grant Date
|
| |
Number of
Securities Underlying Unexercised Options (# Exercisable) |
| |
Option Exercise
Price ($) |
| |
Option
Expiration Date |
| |
Number of
Unearned Shares, Units or Rights That Have Not Vested (#) |
| |
Market Value
of Unearned Shares, Units or Rights That Have Not Vested ($)(4) |
| |||||||||||||||
Robert S. Wiesenthal
|
| | 8/13/2021(2) | | | | | | | | | | | | | | | | | | | | | | | 295,871 | | | | | | 3,077,058 | | |
| | | 12/14/2020(3) | | | | | | | | | | | | | | | | | | | | | | | 64,428 | | | | | | 670,051 | | |
| | | 11/16/2018 | | | | | 2,428,700 | | | | | | 0.18 | | | | | | 11/16/2028 | | | | | | | | | | | | | | |
| | | 9/1/2015 | | | | | 282,470 | | | | | | 0.18 | | | | | | 9/1/2025 | | | | | | | | | | | | | | |
| | | 4/10/2015 | | | | | 2,475,225 | | | | | | 0.18 | | | | | | 4/10/2025 | | | | | | | | | | | | | | |
Melissa M. Tomkiel
|
| | 8/13/2021(2) | | | | | | | | | | | | | | | | | | | | | | | 157,583 | | | | | | 1,638,863 | | |
| | | 12/14/2020(3) | | | | | | | | | | | | | | | | | | | | | | | 221,925 | | | | | | 2,308,020 | | |
| | | 7/28/2020 | | | | | 617,962 | | | | | | 0.18 | | | | | | 7/28/2030 | | | | | | | | | | | | | | |
| | | 7/11/2019 | | | | | 40,040 | | | | | | 0.18 | | | | | | 7/11/2029 | | | | | | | | | | | | | | |
| | | 11/16/2018 | | | | | 116,481 | | | | | | 0.18 | | | | | | 11/16/2028 | | | | | | | | | | | | | | |
| | | 6/27/2017 | | | | | 186,361 | | | | | | 0.18 | | | | | | 6/27/2027 | | | | | | | | | | | | | | |
| | | 4/10/2015 | | | | | 285,837 | | | | | | 0.18 | | | | | | 4/10/2025 | | | | | | | | | | | | | | |
William A. Heyburn
|
| | 8/13/2021(2) | | | | | | | | | | | | | | | | | | | | | | | 122,851 | | | | | | 1,277,650 | | |
| | | 12/14/2020(3) | | | | | | | | | | | | | | | | | | | | | | | 218,402 | | | | | | 2,271,381 | | |
| | | 7/28/2020 | | | | | 441,397 | | | | | | 0.18 | | | | | | 7/28/2030 | | | | | | | | | | | | | | |
| | | 7/11/2019 | | | | | 182,002 | | | | | | 0.18 | | | | | | 7/11/2029 | | | | | | | | | | | | | | |
| | | 11/16/2018 | | | | | 13,688 | | | | | | 0.18 | | | | | | 11/16/2028 | | | | | | | | | | | | | | |
Name
|
| |
Fees Paid in
Cash |
| |
Stock Awards(1)
|
| |
All Other
Compensation(2) |
| |
Total
|
| ||||||||||||
Eric Affeldt
|
| | | $ | 25,000(5)(6) | | | | | $ | 323,708(7) | | | | | $ | — | | | | | $ | 348,708 | | |
Jane Garvey
|
| | | $ | — | | | | | $ | 393,070(8) | | | | | $ | — | | | | | $ | 393,070 | | |
Kenneth Lerer
|
| | | $ | 12,500(9) | | | | | $ | 833,308(10) | | | | | $ | 16,631 | | | | | $ | 862,439 | | |
Susan Lyne
|
| | | $ | 6,250(11) | | | | | $ | 369,954(12) | | | | | $ | — | | | | | $ | 376,204 | | |
Edward Philip
|
| | | $ | — | | | | | $ | 393,070(13) | | | | | $ | — | | | | | $ | 393,070 | | |
David Zaslav(3)
|
| | | $ | 12,500(14) | | | | | $ | 323,708(15) | | | | | $ | 2,895 | | | | | $ | 339,103 | | |
Reginald Love(4)
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Name and Principal Position
|
| |
Salary
|
| |
RSUs (#)
|
| ||||||
Robert S. Wiesenthal
|
| | | $ | 600,000 | | | | | | 268,728 | | |
Chief Executive Officer
|
| | | | | | | | | | | | |
Melissa M. Tomkiel
|
| | | $ | 500,000 | | | | | | 134,364 | | |
President and General Counsel
|
| | | | | | | | | | | | |
William A. Heyburn
|
| | | $ | 450,000 | | | | | | 106,371 | | |
Chief Financial Officer and Head of Corporate Development
|
| | | | | | | | | | | | |
Name of Beneficial Owners(1)
|
| |
Number of Shares of
Class A Common Stock Beneficially Owned(2) |
| |
Percentage of
Outstanding Class A Common Stock |
| ||||||
5% Stockholders: | | | | | | | | | | | | | |
Steele ExpCo Holdings, LLC(3)
|
| | | | 12,423,000 | | | | | | 16.5% | | |
Robert S. Wiesenthal(4)
|
| | | | 10,072,014 | | | | | | 13.3% | | |
HG Vora Capital Management, LLC(5)
|
| | | | 7,876,453 | | | | | | 11.1% | | |
Ark Investment Management, LLC(6)
|
| | | | 7,021,803 | | | | | | 9.9% | | |
Colony Capital, Inc.(7)
|
| | | | 5,153,835 | | | | | | 7.3% | | |
Executive Officers and Directors: | | | | | | | | | | | | | |
Eric Affeldt(8)
|
| | | | 974,897 | | | | | | 1.4% | | |
Jane Garvey(9)
|
| | | | 16,883 | | | | | | *% | | |
Kenneth Lerer(10).
|
| | | | 1,244,996 | | | | | | 1.8% | | |
Susan Lyne(11)
|
| | | | 14,471 | | | | | | *% | | |
Reginald Love(12)
|
| | | | 3,482 | | | | | | *% | | |
Edward Philip(13)
|
| | | | 66,883 | | | | | | *% | | |
Robert S. Wiesenthal(4)
|
| | | | 10,072,011 | | | | | | 13.3% | | |
William A. Heyburn(14)
|
| | | | 810,169 | | | | | | 1.1% | | |
Melissa M. Tomkiel(15)
|
| | | | 1,368,596 | | | | | | 1.9% | | |
All directors and executive officers as a group
(11 individuals)(16) |
| | | | 15,086,647 | | | | | | 19.2% | | |
| | |
Securities Beneficially
Owned Prior to this Offering |
| |
Securities to be Sold in
this Offering(1) |
| |
Securities Beneficially Owned After this Offering
|
| |||||||||||||||||||||||||||||||||||||||
Selling Securityholder
|
| |
Shares of
Class A Common Stock(2) |
| |
Private
Placement Warrants |
| |
Shares of
Class A Common Stock(2) |
| |
Private
Placement Warrants |
| |
Shares of
Class A Common Stock(2) |
| |
%
|
| |
Private
Placement Warrants |
| |
%
|
| ||||||||||||||||||||||||
Alyeksa Master Fund L.P.(3)
|
| | | | 500,000 | | | | | | — | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Arrow 1999 Trust(4)
|
| | | | 491,616 | | | | | | — | | | | | | 100,000 | | | | | | — | | | | | | 391,616 | | | | | | *% | | | | | | — | | | | | | — | | |
BEMAP Master Fund Ltd(5)
|
| | | | 152,969 | | | | | | — | | | | | | 152,969 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Bespoke Alpha MAC
MIM LP(5) |
| | | | 18,633 | | | | | | — | | | | | | 18,633 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Broadfin Advisors Privates LLC(6)
|
| | | | 100,000 | | | | | | — | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Citadel Multi-Strategy
Equities Master Fund Ltd.(7) |
| | | | 250,000 | | | | | | — | | | | | | 250,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Dave Portnoy(8)
|
| | | | 200,000 | | | | | | — | | | | | | 200,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
DG Value Partners, LP(9)
|
| | | | 38,040 | | | | | | — | | | | | | 38,040 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
DG Value Partners II
Master Fund LP(9) |
| | | | 211,960 | | | | | | — | | | | | | 211,960 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
DS Liquid Div RVA MON LLC(5)
|
| | | | 124,140 | | | | | | — | | | | | | 124,140 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
HBK Master Fund L.P.(10)
|
| | | | 500,000 | | | | | | — | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Hedosophia Public Investments Limited(11)
|
| | | | 2,000,000 | | | | | | — | | | | | | 2,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
HG Vora Opportunistic Capital Master Fund(12)
|
| | | | 1,899,993 | | | | | | — | | | | | | 1,484,245 | | | | | | — | | | | | | 415,748 | | | | | | *% | | | | | | — | | | | | | — | | |
HG Vora Special Opportunities Master Fund, Ltd(12)
|
| | | | 5,976,460 | | | | | | — | | | | | | 2,715,755 | | | | | | — | | | | | | 3,260,705 | | | | | | 4.6% | | | | | | — | | | | | | — | | |
Ithaka Trust(13)
|
| | | | 200,000 | | | | | | — | | | | | | 200,000 | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | |
Legacy Worldwide Investments II Ltd.(14)
|
| | | | 200,000 | | | | | | — | | | | | | 200,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Maven III, LLC(15)
|
| | | | 100,000 | | | | | | — | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Monashee Pure Alpha
SPV I LP(5) |
| | | | 85,589 | | | | | | — | | | | | | 85,589 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Monashee Solitario Fund LP(5)
|
| | | | 93,812 | | | | | | — | | | | | | 93,812 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
MYDA Advantage, LP(16)
|
| | | | 125,000 | | | | | | — | | | | | | 125,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
Securities Beneficially
Owned Prior to this Offering |
| |
Securities to be Sold in
this Offering(1) |
| |
Securities Beneficially Owned After this Offering
|
| |||||||||||||||||||||||||||||||||||||||
Selling Securityholder
|
| |
Shares of
Class A Common Stock(2) |
| |
Private
Placement Warrants |
| |
Shares of
Class A Common Stock(2) |
| |
Private
Placement Warrants |
| |
Shares of
Class A Common Stock(2) |
| |
%
|
| |
Private
Placement Warrants |
| |
%
|
| ||||||||||||||||||||||||
MYDA SPAC Select,
LP(16) |
| | | | 125,000 | | | | | | — | | | | | | 125,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
RB Lift LLC(17)
|
| | | | 800,000 | | | | | | — | | | | | | 800,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Richard Sherman Trust(18)
|
| | | | 10,000 | | | | | | — | | | | | | 10,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Robert W. Pittman(19)
|
| | | | 130,203 | | | | | | — | | | | | | 10,000 | | | | | | — | | | | | | 120,203 | | | | | | *% | | | | | | — | | | | | | — | | |
SFL SPV I LLC(5)
|
| | | | 24,857 | | | | | | — | | | | | | 24,857 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Steele ExpCo Holdings,
LLC(20) |
| | | | 12,423,000 | | | | | | 4,500,000 | | | | | | 12,423,000 | | | | | | 4,500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Tech Opportunities LLC(21)
|
| | | | 200,000 | | | | | | — | | | | | | 200,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
The David B. Fischer Revocable
Trust(22) |
| | | | 25,000 | | | | | | — | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Robert Wiesenthal(23)
|
| | | | 10,072,014 | | | | | | — | | | | | | 10,072,014 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
ColPE Blade Investor,
LLC(25) |
| | | | 5,153,835 | | | | | | — | | | | | | 5,153,835 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
JustBlade, LLC(25)
|
| | | | 463,844 | | | | | | — | | | | | | 463,844 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Lerer Investments II LLC(26)
|
| | | | 111,500 | | | | | | — | | | | | | 111,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Lerer Hippeau Ventures Select Fund LP(26)
|
| | | | 373,988 | | | | | | — | | | | | | 373,988 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Lerer Hippeau Ventures
V, LP(26) |
| | | | 698,901 | | | | | | — | | | | | | 698,901 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Kenneth Lerer(27)
|
| | | | 60,607 | | | | | | — | | | | | | 50,960 | | | | | | — | | | | | | 9,647 | | | | | | *% | | | | | | — | | | | | | — | | |
Brandon Keene(28)
|
| | | | 514,258 | | | | | | — | | | | | | 514,258 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Melissa M. Tomkiel(29)
|
| | | | 1,368,596 | | | | | | — | | | | | | 1,368,596 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
William A. Heyburn(30)
|
| | | | 810,169 | | | | | | — | | | | | | 810,169 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Eric Affeldt(31)
|
| | | | 974,897 | | | | | | 350,000 | | | | | | 965,250 | | | | | | 350,000 | | | | | | 9,647 | | | | | | *% | | | | | | — | | | | | | — | | |
Edward Philip(32)
|
| | | | 66,883 | | | | | | — | | | | | | 50,000 | | | | | | — | | | | | | 16,883 | | | | | | *% | | | | | | — | | | | | | — | | |
Mark Burnett(33)
|
| | | | 293,125 | | | | | | 125,000 | | | | | | 293,125 | | | | | | 125,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Brian Witherow(34)
|
| | | | 50,000 | | | | | | — | | | | | | 50,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Pastor Family Trust(35)
|
| | | | 50,000 | | | | | | — | | | | | | 50,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Deerwood Associates,
LP(36) |
| | | | 58,625 | | | | | | 25,000 | | | | | | 58,625 | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Snickers Holdings LLC(37)
|
| | | | 2,584,250 | | | | | | — | | | | | | 2,584,250 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Redemption Date (Period to Expiration of
Public Warrants) |
| |
Fair Market Value of Class A common stock
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
$10.00
|
| |
$11.00
|
| |
$12.00
|
| |
$13.00
|
| |
$14.00
|
| |
$15.00
|
| |
$16.00
|
| |
$17.00
|
| |
$18.00
|
| |||||||||||||||||||||||||||||
57 months
|
| | | | 0.257 | | | | | | 0.277 | | | | | | 0.294 | | | | | | 0.310 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.365 | | |
54 months
|
| | | | 0.252 | | | | | | 0.272 | | | | | | 0.291 | | | | | | 0.307 | | | | | | 0.322 | | | | | | 0.335 | | | | | | 0.347 | | | | | | 0.357 | | | | | | 0.365 | | |
51 months
|
| | | | 0.246 | | | | | | 0.268 | | | | | | 0.287 | | | | | | 0.304 | | | | | | 0.320 | | | | | | 0.333 | | | | | | 0.346 | | | | | | 0.357 | | | | | | 0.365 | | |
48 months
|
| | | | 0.241 | | | | | | 0.263 | | | | | | 0.283 | | | | | | 0.301 | | | | | | 0.317 | | | | | | 0.332 | | | | | | 0.344 | | | | | | 0.356 | | | | | | 0.365 | | |
45 months
|
| | | | 0.235 | | | | | | 0.258 | | | | | | 0.279 | | | | | | 0.298 | | | | | | 0.315 | | | | | | 0.330 | | | | | | 0.343 | | | | | | 0.356 | | | | | | 0.365 | | |
42 months
|
| | | | 0.228 | | | | | | 0.252 | | | | | | 0.274 | | | | | | 0.294 | | | | | | 0.312 | | | | | | 0.328 | | | | | | 0.342 | | | | | | 0.355 | | | | | | 0.364 | | |
39 months
|
| | | | 0.221 | | | | | | 0.246 | | | | | | 0.269 | | | | | | 0.290 | | | | | | 0.309 | | | | | | 0.325 | | | | | | 0.340 | | | | | | 0.354 | | | | | | 0.364 | | |
36 months
|
| | | | 0.213 | | | | | | 0.239 | | | | | | 0.263 | | | | | | 0.285 | | | | | | 0.305 | | | | | | 0.323 | | | | | | 0.339 | | | | | | 0.353 | | | | | | 0.364 | | |
33 months
|
| | | | 0.205 | | | | | | 0.232 | | | | | | 0.257 | | | | | | 0.280 | | | | | | 0.301 | | | | | | 0.320 | | | | | | 0.337 | | | | | | 0.352 | | | | | | 0.364 | | |
30 months
|
| | | | 0.196 | | | | | | 0.224 | | | | | | 0.250 | | | | | | 0.274 | | | | | | 0.297 | | | | | | 0.316 | | | | | | 0.335 | | | | | | 0.351 | | | | | | 0.364 | | |
27 months
|
| | | | 0.185 | | | | | | 0.214 | | | | | | 0.242 | | | | | | 0.268 | | | | | | 0.291 | | | | | | 0.313 | | | | | | 0.332 | | | | | | 0.350 | | | | | | 0.364 | | |
24 months
|
| | | | 0.173 | | | | | | 0.204 | | | | | | 0.233 | | | | | | 0.260 | | | | | | 0.285 | | | | | | 0.308 | | | | | | 0.329 | | | | | | 0.348 | | | | | | 0.364 | | |
21 months
|
| | | | 0.161 | | | | | | 0.193 | | | | | | 0.223 | | | | | | 0.252 | | | | | | 0.279 | | | | | | 0.304 | | | | | | 0.326 | | | | | | 0.347 | | | | | | 0.364 | | |
18 months
|
| | | | 0.146 | | | | | | 0.179 | | | | | | 0.211 | | | | | | 0.242 | | | | | | 0.271 | | | | | | 0.298 | | | | | | 0.322 | | | | | | 0.345 | | | | | | 0.363 | | |
15 months
|
| | | | 0.130 | | | | | | 0.164 | | | | | | 0.197 | | | | | | 0.230 | | | | | | 0.262 | | | | | | 0.291 | | | | | | 0.317 | | | | | | 0.342 | | | | | | 0.363 | | |
12 months
|
| | | | 0.111 | | | | | | 0.146 | | | | | | 0.181 | | | | | | 0.216 | | | | | | 0.250 | | | | | | 0.282 | | | | | | 0.312 | | | | | | 0.339 | | | | | | 0.363 | | |
9 months
|
| | | | 0.090 | | | | | | 0.125 | | | | | | 0.162 | | | | | | 0.199 | | | | | | 0.237 | | | | | | 0.272 | | | | | | 0.305 | | | | | | 0.336 | | | | | | 0.362 | | |
6 months
|
| | | | 0.065 | | | | | | 0.099 | | | | | | 0.137 | | | | | | 0.178 | | | | | | 0.219 | | | | | | 0.259 | | | | | | 0.296 | | | | | | 0.331 | | | | | | 0.362 | | |
Redemption Date (Period to Expiration of
Public Warrants) |
| |
Fair Market Value of Class A common stock
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
$10.00
|
| |
$11.00
|
| |
$12.00
|
| |
$13.00
|
| |
$14.00
|
| |
$15.00
|
| |
$16.00
|
| |
$17.00
|
| |
$18.00
|
| |||||||||||||||||||||||||||||
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 | | |
BLADE AIR MOBILITY, INC.
|
| |
Number
|
| |||
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
| | | | F-8 | | |
| | |
As of September 30,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 6,952 | | | | | $ | 12,162 | | |
Restricted cash
|
| | | | 630 | | | | | | 114 | | |
Accounts receivable
|
| | | | 3,765 | | | | | | 1,092 | | |
Short term investments (cost: 2021-$297,472; 2020-$0)
|
| | | | 297,175 | | | | | | — | | |
Prepaid expenses and other current assets
|
| | | | 5,925 | | | | | | 1,011 | | |
Total current assets
|
| | | | 314,447 | | | | | | 14,379 | | |
Non-current assets: | | | | | | | | | | | | | |
Property and equipment, net
|
| | | | 1,958 | | | | | | 1,759 | | |
Investment in joint venture
|
| | | | 200 | | | | | | 200 | | |
Intangible assets, net
|
| | | | 12,644 | | | | | | 533 | | |
Goodwill
|
| | | | 13,271 | | | | | | — | | |
Operating right-of-use asset
|
| | | | 654 | | | | | | 737 | | |
Other non-current assets
|
| | | | 220 | | | | | | 107 | | |
Total assets
|
| | | $ | 343,394 | | | | | $ | 17,715 | | |
Liabilities and Stockholders’ Equity | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | | $ | 4,446 | | | | | $ | 776 | | |
Deferred revenue
|
| | | | 4,654 | | | | | | 3,973 | | |
Operating lease liability, current
|
| | | | 431 | | | | | | 430 | | |
Note payable
|
| | | | — | | | | | | 1,165 | | |
Total current liabilities
|
| | | | 9,531 | | | | | | 6,344 | | |
Non-current liabilities: | | | | | | | | | | | | | |
Warrant liability
|
| | | | 42,217 | | | | | | — | | |
Operating lease liability, long-term
|
| | | | 222 | | | | | | 291 | | |
Deferred tax liability
|
| | | | 195 | | | | | | — | | |
Total liabilities
|
| | | | 52,165 | | | | | | 6,635 | | |
Commitments and Contingencies (Note 12) | | | | | | | | | | | | | |
Stockholders’ Equity | | | | | | | | | | | | | |
Preferred stock, $0.0001 par value, 2,000,000 shares authorized at September 30, 2021 and 2020. No shares issued and outstanding at September 30, 2021 and 2020.
|
| | | | — | | | | | | — | | |
Common stock, $0.0001 par value; 400,000,000 authorized; 70,096,401 and 25,268,848
shares issued at September 30, 2021 and 2020, respectively |
| | | | 7 | | | | | | 3 | | |
Additional paid in capital
|
| | | | 368,709 | | | | | | 48,215 | | |
Accumulated other comprehensive loss
|
| | | | (297) | | | | | | — | | |
Accumulated deficit
|
| | | | (77,190) | | | | | | (37,138) | | |
Total stockholders’ equity
|
| | | | 291,229 | | | | | | 11,080 | | |
Total Liabilities and Stockholders’ Equity
|
| | | $ | 343,394 | | | | | $ | 17,715 | | |
| | |
For the Years Ended
September 30, |
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Revenues
|
| | | $ | 50,526 | | | | | $ | 23,434 | | | | | $ | 31,196 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | |
Cost of revenue
|
| | | | 39,721 | | | | | | 21,107 | | | | | | 26,497 | | |
Software development
|
| | | | 1,514 | | | | | | 861 | | | | | | 751 | | |
General and administrative
|
| | | | 29,922 | | | | | | 9,292 | | | | | | 10,476 | | |
Selling and marketing
|
| | | | 3,462 | | | | | | 2,533 | | | | | | 5,013 | | |
Total operating expenses
|
| | | | 74,619 | | | | | | 33,793 | | | | | | 42,737 | | |
Loss from operations
|
| | | | (24,093) | | | | | | (10,359) | | | | | | (11,541) | | |
Other non-operating (expense) income: | | | | | | | | | | | | | | | | | | | |
Change in fair value of warrant liabilities
|
| | | | (18,331) | | | | | | — | | | | | | — | | |
Recapitalization costs attributable to warrant liabilities
|
| | | | (1,731) | | | | | | — | | | | | | — | | |
Interest income, net
|
| | | | 460 | | | | | | 199 | | | | | | 703 | | |
Total other non-operating (expense) income
|
| | | | (19,602) | | | | | | 199 | | | | | | 703 | | |
Loss before income taxes
|
| | | | (43,695) | | | | | | (10,160) | | | | | | (10,838) | | |
Income tax benefit
|
| | | | (3,643) | | | | | | — | | | | | | — | | |
Net loss
|
| | | $ | (40,052) | | | | | $ | (10,160) | | | | | $ | (10,838) | | |
Weighted average shares outstanding, basic and diluted
|
| | | | 42,883,615 | | | | | | 25,210,559 | | | | | | 25,135,632 | | |
Net loss per share, basic and diluted
|
| | | $ | (0.93) | | | | | $ | (0.40) | | | | | $ | (0.43) | | |
| | |
For the Years Ended
September 30, |
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Net loss
|
| | | $ | (40,052) | | | | | $ | (10,160) | | | | | $ | (10,838) | | |
Other comprehensive loss: | | | | | | | | | | | | | | | | | | | |
Net unrealized investment losses
|
| | | | (297) | | | | | | — | | | | | | — | | |
Comprehensive loss
|
| | | $ | (40,349) | | | | | $ | (10,160) | | | | | $ | (10,838) | | |
| | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated Other
Comprehensive Loss |
| |
Accumulated
Deficit |
| |
Treasury
Stock |
| |
Total
Stockholders’ Equity |
| ||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
Balance at October 1, 2018
|
| | | | 28,203,115 | | | | | $ | 3 | | | | | $ | 48,961 | | | | | $ | — | | | | | $ | (16,140) | | | | | $ | (1,684) | | | | | $ | 31,140 | | |
Cancellation of Treasury stock
|
| | | | (3,227,074) | | | | | | | | | | | | (1,684) | | | | | | | | | | | | | | | | | | 1,684 | | | | | | — | | |
Stock option exercise
|
| | | | 227,309 | | | | | | | | | | | | 116 | | | | | | | | | | | | | | | | | | | | | | | | 116 | | |
Stock-based compensation
|
| | | | | | | | | | | | | | | | 317 | | | | | | | | | | | | | | | | | | | | | | | | 317 | | |
Comprehensive loss: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | (10,838) | | | | | | | | | | | | (10,838) | | |
Balance at September 30, 2019
|
| | | | 25,203,350 | | | | | $ | 3 | | | | | $ | 47,710 | | | | | $ | — | | | | | $ | (26,978) | | | | | $ | — | | | | | $ | 20,735 | | |
Stock option exercise
|
| | | | 65,498 | | | | | | | | | | | | 15 | | | | | | | | | | | | | | | | | | | | | | | | 15 | | |
Stock-based compensation
|
| | | | | | | | | | | | | | | | 490 | | | | | | | | | | | | | | | | | | | | | | | | 490 | | |
Comprehensive loss: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | (10,160) | | | | | | | | | | | | (10,160) | | |
Balance at September 30, 2020
|
| | | | 25,268,848 | | | | | $ | 3 | | | | | $ | 48,215 | | | | | $ | — | | | | | $ | (37,138) | | | | | $ | — | | | | | $ | 11,080 | | |
Issuance of restricted stock
|
| | | | 790,497 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
Stock option exercise
|
| | | | 765,046 | | | | | | | | | | | | 144 | | | | | | | | | | | | | | | | | | | | | | | | 144 | | |
Stock-based compensation – restricted stock
|
| | | | | | | | | | | | | | | | 8,608 | | | | | | | | | | | | | | | | | | | | | | | | 8,608 | | |
Stock-based compensation – stock options
|
| | | | | | | | | | | | | | | | 1,013 | | | | | | | | | | | | | | | | | | | | | | | | 1,013 | | |
Shares withheld for employee taxes
|
| | | | (6,011) | | | | | | | | | | | | (52) | | | | | | | | | | | | | | | | | | | | | | | | (52) | | |
EIC shares recapitalized, net of issuance
costs and the fair value of warrant liabilities |
| | | | 30,778,021 | | | | | | 3 | | | | | | 191,148 | | | | | | | | | | | | | | | | | | | | | | | | 191,151 | | |
Shares issued in PIPE, net of issuance costs
|
| | | | 12,500,000 | | | | | | 1 | | | | | | 119,633 | | | | | | | | | | | | | | | | | | | | | | | | 119,634 | | |
Comprehensive loss: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | (40,052) | | | | | | | | | | | | (40,052) | | |
Other comprehensive loss
|
| | | | | | | | | | | | | | | | | | | | | | (297) | | | | | | | | | | | | | | | | | | (297) | | |
Balance at September 30, 2021
|
| | | | 70,096,401 | | | | | $ | 7 | | | | | $ | 368,709 | | | | | $ | (297) | | | | | $ | (77,190) | | | | | $ | — | | | | | $ | 291,229 | | |
| | |
For the Years Ended
September 30, |
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Cash Flows From Operating Activities: | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | (40,052) | | | | | $ | (10,160) | | | | | $ | (10,838) | | |
Adjustments to reconcile net loss to net cash and restricted cash used in operating activities:
|
| | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 596 | | | | | | 526 | | | | | | 472 | | |
Stock-based compensation
|
| | | | 9,621 | | | | | | 490 | | | | | | 317 | | |
Change in fair value of warrant liabilities
|
| | | | 18,331 | | | | | | — | | | | | | — | | |
Merger costs
|
| | | | 1,731 | | | | | | — | | | | | | — | | |
Deferred tax benefit
|
| | | | (3,643) | | | | | | — | | | | | | — | | |
Loss on sale of property and equipment
|
| | | | — | | | | | | — | | | | | | 28 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | | | | | | | |
Prepaid expenses and other current assets
|
| | | | (4,314) | | | | | | (346) | | | | | | (315) | | |
Accounts receivable
|
| | | | (414) | | | | | | (591) | | | | | | (165) | | |
Other non-current assets
|
| | | | (119) | | | | | | 17 | | | | | | (93) | | |
Operating lease assets/liabilities
|
| | | | 3 | | | | | | 11 | | | | | | (27) | | |
Accounts payable and accrued expenses
|
| | | | 1,963 | | | | | | (1,410) | | | | | | (402) | | |
Deferred revenue
|
| | | | 681 | | | | | | 645 | | | | | | 721 | | |
Other
|
| | | | 1 | | | | | | — | | | | | | — | | |
Net cash used in operating activities
|
| | | | (15,615) | | | | | | (10,818) | | | | | | (10,302) | | |
Cash Flows From Investing Activities: | | | | | | | | | | | | | | | | | | | |
Acquisition, net of cash acquired
|
| | | | (23,065) | | | | | | — | | | | | | — | | |
Purchase of domain name
|
| | | | (504) | | | | | | — | | | | | | — | | |
Purchase of customer list
|
| | | | — | | | | | | — | | | | | | (250) | | |
Investment in joint venture
|
| | | | — | | | | | | — | | | | | | (200) | | |
Purchase of property and equipment
|
| | | | (297) | | | | | | (377) | | | | | | (604) | | |
Purchase of short-term investments
|
| | | | (308,772) | | | | | | — | | | | | | — | | |
Proceeds from sale of short-term investments
|
| | | | 11,300 | | | | | | — | | | | | | — | | |
Net cash used in investing activities
|
| | | | (321,338) | | | | | | (377) | | | | | | (1,054) | | |
Cash Flows From Financing Activities: | | | | | | | | | | | | | | | | | | | |
Proceeds from the exercise of common stock options
|
| | | | 144 | | | | | | 15 | | | | | | 116 | | |
Taxes paid related to net share settlement of equity awards
|
| | | | (52) | | | | | | — | | | | | | — | | |
Proceeds from note payable
|
| | | | — | | | | | | 1,165 | | | | | | — | | |
Repayment of note payable
|
| | | | (1,165) | | | | | | — | | | | | | — | | |
Proceeds from recapitalization of EIC, net of issuance costs
|
| | | | 213,698 | | | | | | — | | | | | | — | | |
Proceeds from sale of common stock in PIPE, net of issuance costs
|
| | | | 119,634 | | | | | | — | | | | | | — | | |
Net cash provided by financing activities
|
| | | | 332,259 | | | | | | 1,180 | | | | | | 116 | | |
Net decrease in cash and cash equivalents and restricted cash
|
| | | | (4,694) | | | | | | (10,015) | | | | | | (11,240) | | |
Cash and cash equivalents and restricted cash – beginning
|
| | | | 12,276 | | | | | | 22,291 | | | | | | 33,531 | | |
Cash and cash equivalents and restricted cash – ending
|
| | | $ | 7,582 | | | | | $ | 12,276 | | | | | $ | 22,291 | | |
Reconciliation to consolidated balance sheets | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 6,952 | | | | | $ | 12,162 | | | | | $ | 22,177 | | |
Restricted cash
|
| | | | 630 | | | | | | 114 | | | | | | 114 | | |
Total
|
| | | $ | 7,582 | | | | | $ | 12,276 | | | | | $ | 22,291 | | |
Supplemental cash flow information | | | | | | | | | | | | | | | | | | | |
Cash paid for:
|
| | | | | | | | | | | | | | | | | | |
Interest
|
| | | $ | 12 | | | | | $ | — | | | | | $ | — | | |
Income Taxes
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
Non-cash investing and financing activities | | | | | | | | | | | | | | | | | | | |
Adoption of new leases under ASC 842 entered into during the period
|
| | | $ | 13 | | | | | $ | 788 | | | | | $ | 512 | | |
Initial measurement of net assets assumed in the recapitalization of EIC:
|
| | | | | | | | | | | | | | | | | | |
Prepaid expenses and other current assets
|
| | | $ | 90 | | | | | $ | — | | | | | $ | — | | |
Accounts payable and accrued expenses
|
| | | $ | (482) | | | | | $ | — | | | | | $ | — | | |
Warrant liability
|
| | | $ | (23,886) | | | | | $ | — | | | | | $ | — | | |
| | |
For the Years Ended
September 30, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Balance, beginning of period
|
| | | $ | 3,973 | | | | | $ | 3,328 | | |
Additions
|
| | | | 50,301 | | | | | | 23,792 | | |
Revenue recognized
|
| | | | (49,620) | | | | | | (23,147) | | |
Balance, end of period
|
| | | $ | 4,654 | | | | | $ | 3,973 | | |
| | |
For the Years Ended
September 30, |
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Product Line(1): | | | | | | | | | | | | | | | | | | | |
Short Distance
|
| | | $ | 22,253 | | | | | $ | 9,466 | | | | | $ | 26,040 | | |
MediMobility Organ Transport and Jet
|
| | | | 26,346 | | | | | | 13,476 | | | | | | 5,071 | | |
Other
|
| | | | 1,927 | | | | | | 492 | | | | | | 85 | | |
Total Revenue
|
| | | $ | 50,526 | | | | | $ | 23,434 | | | | | $ | 31,196 | | |
| | |
As of September 30,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Warrants to purchase shares of common stock
|
| | | | 14,166,666 | | | | | | — | | | | | | — | | |
Options to purchase shares of common stock
|
| | | | 8,978,185 | | | | | | 9,859,674 | | | | | | 8,575,335 | | |
Restricted shares of common stock
|
| | | | 2,137,132 | | | | | | — | | | | | | — | | |
Total potentially dilutive securities
|
| | | | 25,281,983 | | | | | | 9,859,674 | | | | | | 8,575,335 | | |
| | | | | |
As of September 30,
|
| |||||||||
| | |
Useful Life
(in years) |
| |
2021
|
| |
2020
|
| ||||||
Furniture and fixtures
|
| |
5
|
| | | $ | 497 | | | | | $ | 437 | | |
Technology equipment
|
| |
3
|
| | | | 282 | | | | | | 182 | | |
Leasehold improvements
|
| |
Shorter of useful life or life of lease
|
| | | | 2,380 | | | | | | 2,215 | | |
Vehicles
|
| |
5
|
| | | | 239 | | | | | | 5 | | |
Total property and equipment, gross
|
| | | | | | | 3,398 | | | | | | 2,839 | | |
Less: Accumulated depreciation and amortization
|
| | | | | | | (1,440) | | | | | | (1,080) | | |
Total property and equipment, net
|
| | | | | | $ | 1,958 | | | | | $ | 1,759 | | |
|
Cash, net of recapitalization costs
|
| | | $ | 213,698 | | |
|
Prepaid expenses and other current assets
|
| | | | 90 | | |
|
Accounts payable and accrued expenses
|
| | | | (482) | | |
|
Warrant liability
|
| | | | (23,886) | | |
|
Net assets acquired
|
| | | $ | 189,420 | | |
|
Accounts receivable
|
| | | $ | 2,259 | | |
|
Prepaid expenses and other current assets
|
| | | | 510 | | |
|
Property and equipment
|
| | | | 256 | | |
|
Identifiable Intangible assets
|
| | | | 11,850 | | |
|
Operating lease right-of-use assets
|
| | | | 348 | | |
|
Total identifiable assets acquired
|
| | | | 15,223 | | |
|
Accounts payable
|
| | | | 1,230 | | |
|
Operating lease liability
|
| | | | 361 | | |
|
Deferred tax liability
|
| | | | 3,838 | | |
|
Total liabilities assumed
|
| | | | 5,429 | | |
|
Net assets acquired
|
| | | | 9,794 | | |
|
Goodwill
|
| | | | 13,271 | | |
|
Total consideration
|
| | | $ | 23,065 | | |
| | |
Estimated Useful Life
|
| |
Fair Value
|
| | |||||
Customer list
|
| |
10 years
|
| | | $ | 10,600 | | | | ||
Trademark
|
| |
6 years
|
| | | | 1,000 | | | | ||
Developed technology
|
| |
3 years
|
| | | | 250 | | | | ||
Total intangible assets
|
| | | | | | $ | 11,850 | | | | | |
| | |
For the Year Ended
September 30, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
(Unaudited)
|
| |||||||||
Revenue
|
| | | $ | 69,485 | | | | | $ | 39,032 | | |
Net loss (excluding Trinity’s nonrecurring items)
|
| | | | (44,344) | | | | | | (7,354) | | |
|
Goodwill balance, September 30, 2020
|
| | | $ | — | | |
|
Acquisitions(1)
|
| | | | 13,271 | | |
|
Goodwill balance, September 30, 2021
|
| | | $ | 13,271 | | |
| | | | | |
2021
|
| |
2020
|
| ||||||||||||||||||||||||||||||
| | |
Estimated
Useful Life |
| |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net
|
| |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net
|
| ||||||||||||||||||
Customer list(1)
|
| |
5 – 10 years
|
| | | $ | 11,542 | | | | | $ | (645) | | | | | $ | 10,897 | | | | | $ | 942 | | | | | $ | (414) | | | | | $ | 528 | | |
Domain name
|
| |
Indefinite
|
| | | | 504 | | | | | | — | | | | | | 504 | | | | | | — | | | | | | — | | | | | | — | | |
Trademarks(1) | | |
6 – 10 years
|
| | | | 1,006 | | | | | | (9) | | | | | | 997 | | | | | | 6 | | | | | | (1) | | | | | | 5 | | |
Developed technology(1)
|
| |
3 years
|
| | | | 250 | | | | | | (4) | | | | | | 246 | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | | | | $ | 13,302 | | | | | $ | (658) | | | | | $ | 12,644 | | | | | $ | 948 | | | | | $ | (415) | | | | | $ | 533 | | |
For the Year Ended September 30,
|
| | | | | | |
2022
|
| | | $ | 1,499 | | |
2023
|
| | | $ | 1,462 | | |
2024
|
| | | $ | 1,309 | | |
2025
|
| | | $ | 1,227 | | |
2026
|
| | | $ | 1,227 | | |
| | |
As of September 30,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Operating leases: | | | | | | | | | | | | | |
Operating right-of-use asset
|
| | | $ | 654 | | | | | $ | 737 | | |
Operating lease liability, current
|
| | | | 431 | | | | | | 430 | | |
Operating lease liability, long term
|
| | | | 222 | | | | | | 291 | | |
| | |
For the Years Ended
September 30, |
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Lease cost:
|
| | | | | | | | | | | | | | | | | | |
Short-term lease cost
|
| | | $ | 161 | | | | | $ | 60 | | | | | $ | 340 | | |
Operating lease cost
|
| | | | 455 | | | | | | 421 | | | | | | 109 | | |
Total
|
| | | $ | 616 | | | | | $ | 481 | | | | | $ | 449 | | |
| | |
As of September 30,
2021 |
| |||
Weighted-average discount rate – operating lease
|
| | | | 5.00% | | |
Weighted-average remaining lease term – operating lease (in months)
|
| | | | 21 | | |
For the Year Ended September 30,
|
| | | | | | |
2022
|
| | | $ | 425 | | |
2023
|
| | | | 193 | | |
2024
|
| | | | 66 | | |
Total future minimum lease payments, undiscounted
|
| | | | 684 | | |
Less: Imputed interest for leases in excess of one year
|
| | | | (31) | | |
Present value of future minimum lease payments
|
| | | $ | 653 | | |
| | |
Year Ended September 30,
|
| ||||||
| | |
2021
|
| |
2020
|
| |
2019
|
|
Stock price
|
| |
$10.00
|
| |
$0.18
|
| |
$0.61 – $0.66
|
|
Exercise price
|
| |
$10.01
|
| |
$0.18
|
| |
$0.61 – $0.66
|
|
Dividend yield
|
| |
0%
|
| |
0%
|
| |
0%
|
|
Expected volatility
|
| |
60%
|
| |
60%
|
| |
60%
|
|
Risk-Free interest rate
|
| |
0.63%
|
| |
0.14% – 0.44%
|
| |
1.88% – 2.99%
|
|
Expected life (in years)
|
| |
6.08
|
| |
2.4 – 6.08
|
| |
5.48 – 6.08
|
|
| | |
Options
|
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Grant Date Fair Value |
| |
Weighted
Average Remaining Life (years) |
| |
Intrinsic
Value |
| |||||||||||||||
Outstanding – October 1, 2020
|
| | | | 9,859,674 | | | | | $ | 0.19 | | | | | $ | 0.20 | | | | | | 6.8 | | | | | $ | — | | |
Granted
|
| | | | 10,920 | | | | | | 10.01 | | | | | | 5.49 | | | | | | | | | | | | | | |
Exercised
|
| | | | (765,046) | | | | | | 0.21 | | | | | | 0.22 | | | | | | | | | | | | | | |
Forfeited
|
| | | | (127,363) | | | | | | 1.09 | | | | | | 0.12 | | | | | | | | | | | | | | |
Outstanding – September 30, 2021
|
| | | | 8,978,185 | | | | | $ | 0.19 | | | | | $ | 0.20 | | | | | | 5.7 | | | | | $ | 91,699 | | |
Exercisable as of September 30, 2021
|
| | | | 8,978,185 | | | | | $ | 0.19 | | | | | $ | 0.20 | | | | | | 5.7 | | | | | $ | 91,699 | | |
| | |
Restricted
Stock Awards |
| |
Weighted Average
Grant Date Fair Value |
| |
Restricted
Stock Units |
| |
Weighted Average
Grant Date Fair Value |
| ||||||||||||
Non-vested – October 1, 2020
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | |
Granted
|
| | | | 790,497 | | | | | | 10.00 | | | | | | 1,517,881 | | | | | | 7.54 | | |
Vested
|
| | | | (105,560) | | | | | | 10.00 | | | | | | (49,686) | | | | | | 7.73 | | |
Forfeited
|
| | | | — | | | | | | — | | | | | | (16,000) | | | | | | 8.02 | | |
Non-vested – September 30, 2021
|
| | | | 684,937 | | | | | $ | 10.00 | | | | | | 1,452,195 | | | | | $ | 7.61 | | |
| | |
For the Years Ended
September 30, |
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Software development
|
| | | $ | 499 | | | | | $ | 29 | | | | | $ | 35 | | |
General and administrative
|
| | | | 8,887 | | | | | | 461 | | | | | | 270 | | |
Selling and marketing
|
| | | | 235 | | | | | | — | | | | | | 12 | | |
Total stock-based compensation expense
|
| | | $ | 9,621 | | | | | $ | 490 | | | | | $ | 317 | | |
| | |
For the Years Ended
September 30, |
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Current: | | | | | | | | | | | | | | | | | | | |
Federal
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
State
|
| | | | — | | | | | | — | | | | | | — | | |
Total current
|
| | | | — | | | | | | — | | | | | | — | | |
Deferred: | | | | | | | | | | | | | | | | | | | |
Federal
|
| | | | (2,701) | | | | | | — | | | | | | — | | |
State
|
| | | | (942) | | | | | | — | | | | | | — | | |
Total deferred
|
| | | | (3,643) | | | | | | — | | | | | | — | | |
Total income tax benefit
|
| | | $ | (3,643) | | | | | $ | — | | | | | $ | — | | |
| | |
For the Years Ended
September 30, |
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Tax at federal statutory rate
|
| | | | (21.00)% | | | | | | (21.00)% | | | | | | (21.00)% | | |
State and local tax
|
| | | | —% | | | | | | (5.40)% | | | | | | (9.30)% | | |
Non-deductible stock compensation
|
| | | | (0.02)% | | | | | | 0.30% | | | | | | 0.30% | | |
Warrant liability
|
| | | | 9.65% | | | | | | —% | | | | | | —% | | |
Non-deductible expenses
|
| | | | 1.22% | | | | | | 0.70% | | | | | | 0.70% | | |
Change in deferred tax rate
|
| | | | —% | | | | | | 0.30% | | | | | | —% | | |
Other
|
| | | | 0.43% | | | | | | —% | | | | | | —% | | |
Change in valuation allowance
|
| | | | 18.06% | | | | | | 25.10% | | | | | | 29.30% | | |
Effective tax rate
|
| | | | 8.34% | | | | | | 0.00% | | | | | | 0.00% | | |
| | |
As of September 30,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Net operating loss carryforwards
|
| | | $ | 13,668 | | | | | $ | 9,769 | | |
Stock-based compensation
|
| | | | 2,136 | | | | | | 231 | | |
Research and development credits
|
| | | | 205 | | | | | | — | | |
Amortization of intangibles
|
| | | | — | | | | | | 71 | | |
Other
|
| | | | 184 | | | | | | — | | |
Total deferred tax assets
|
| | | | 16,193 | | | | | | 10,071 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Property and equipment
|
| | | | (405) | | | | | | (29) | | |
481(a) Adjustment
|
| | | | (368) | | | | | | — | | |
Amortization of intangibles
|
| | | | (3,148) | | | | | | — | | |
Total deferred tax liabilities
|
| | | | (3,921) | | | | | | (29) | | |
Total gross deferred tax assets/(liabilities)
|
| | | | 12,272 | | | | | | 10,042 | | |
Less: Valuation allowance
|
| | | | (12,467) | | | | | | (10,042) | | |
Deferred tax assets/(liabilities), net of valuation allowance
|
| | | $ | (195) | | | | | $ | — | | |
| | |
Level
|
| |
September 30,
2021 |
| ||||||
Warrant liabilities – Public Warrants
|
| | | | 1 | | | | | $ | 27,317 | | |
Warrant liabilities – Private Warrants
|
| | | | 2 | | | | | | 14,900 | | |
Fair value of aggregate warrant liabilities as of September 30, 2021
|
| | | | | | | | | $ | 42,217 | | |
| | |
Public
Warrants |
| |
Private
Placement Warrants |
| |
Total Warrant
Liability |
| |||||||||
Fair value as of October 1, 2020
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
Assumption of warrants in recapitalization
|
| | | | 15,456 | | | | | | 8,430 | | | | | | 23,886 | | |
Change in fair value of warrant liabilities
|
| | | | 11,861 | | | | | | 6,470 | | | | | | 18,331 | | |
Fair value as of September 30, 2021
|
| | | $ | 27,317 | | | | | $ | 14,900 | | | | | $ | 42,217 | | |