|
Delaware
(State or other jurisdiction of incorporation or organization) |
| |
3720
(Primary Standard Industrial Classification Code Number) |
| |
82-1751907
(I.R.S. Employer Identification No.) |
|
|
Howard A. Sobel, Esq.
Stelios Saffos, Esq. Latham & Watkins LLP 885 Third Avenue New York, New York 10022 Tel: (212) 906-1200 |
| |
Martin Garmendia
Chief Financial Officer AerSale Corporation 121 Alhambra Plaza, Suite 1700 Coral Gables, FL 33134 (305) 764-3200 |
|
|
Large accelerated filer
☐
|
| |
Accelerated filer
☒
|
|
|
Non-accelerated filer
☐
|
| |
Smaller reporting company
☐
|
|
| | | |
Emerging growth company
☒
|
|
| | ||||||||||||||||
Title of Each Class of Securities
to be Registered |
| | |
Amount
to be Registered(1) |
| | |
Proposed
Maximum Offering Price Per Share |
| | |
Proposed
Maximum Aggregate Offering Price |
| | |
Amount of
Registration Fee |
|
Warrants | | | |
|
| | |
$
|
| | |
$
|
| | |
$
|
|
common stock, $0.0001 par value per share
|
| | |
(2)
|
| | |
$ (3)
|
| | |
$
|
| | |
$
|
|
common stock, $0.0001 par value per share, underlying warrants
|
| | |
(4)
|
| | |
$
|
| | |
$
|
| | |
$
|
|
Total
|
| | | | | | | | | | | | | | |
$
|
|
| | |
Page
|
| |||
| | | | i | | | |
| | | | ii | | | |
| | | | 1 | | | |
| | | | 5 | | | |
| | | | 18 | | | |
| | | | 19 | | | |
| | | | 20 | | | |
| | | | 21 | | | |
| | | | 23 | | | |
| | | | 30 | | | |
| | | | 44 | | | |
| | | | 57 | | | |
| | | | 62 | | | |
| | | | 69 | | | |
| | | | 70 | | | |
| | | | 72 | | | |
| | | | 76 | | | |
| | | | 82 | | | |
MATERIAL UNITED STATES FEDERAL INCOME TAX CONSEQUENCES TO NON-U.S. HOLDERS
|
| | | | | | |
| | | | 84 | | | |
| | | | 84 | | | |
| | | | 84 | | | |
| | | | F-1 | | |
| | |
Nine Months Ended
September 30, |
| |
Year Ended December 31,
|
| ||||||||||||||||||
(in thousands)
|
| |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
Income Statement Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Net Revenues
|
| | | $ | 159,556,244 | | | | | $ | 183,324,843 | | | | | | 304,201,203 | | | | | $ | 290,732,049 | | |
Gross Profit
|
| | | | 39,663,937 | | | | | | 52,876,672 | | | | | | 85,048,759 | | | | | | 72,168,805 | | |
Operating Income / (Loss)
|
| | | | 10,359,994 | | | | | | 8,207,772 | | | | | | 22,058,355 | | | | | | 25,505,463 | | |
Net Income / (Loss) from continuing operations
|
| | | | 7,840,689 | | | | | | 6,495,669 | | | | | | 15,499,138 | | | | | | 26,725,449 | | |
| | |
Nine Months Ended
September 30, |
| |
Year Ended December 31,
|
| ||||||||||||||||||
(in thousands)
|
| |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
Cash Flow Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash (used in) provided by operating activities
|
| | | $ | 19,985,952 | | | | | $ | (10,207,279) | | | | | | 45,455,834 | | | | | $ | 59,246,487 | | |
Net cash (used in) provided by investing activities
|
| | | | (16,696,803) | | | | | | (55,662,586) | | | | | | (62,093,145) | | | | | | 44,189,907 | | |
Net cash provided by (used in) financing activities
|
| | | | (3,424,273) | | | | | | 31,446,747 | | | | | | (5,512,054) | | | | | | (83,783,225) | | |
| | | | | | | | |
As of December 31,
|
| |||||||||
(in thousands)
|
| |
As of September 30,
2020 |
| |
2019
|
| |
2018
|
| |||||||||
Balance Sheet Data: | | | | | | | | | | | | | | ||||||
Cash and cash equivalents
|
| | | $ | 17,369,878 | | | | | $ | 17,505,002 | | | | | $ | 21,604,166 | | |
Working capital
|
| | | | 111,055,261 | | | | | | 100,591,914 | | | | | | 95,671,809 | | |
Total current assets
|
| | | | 143,930,011 | | | | | | 141,785,798 | | | | | | 128,157,465 | | |
Total assets
|
| | | | 340,880,044 | | | | | | 343,984,256 | | | | | | 320,468,964 | | |
Total debt
|
| | | | — | | | | | | 3,351,714 | | | | | | 8,727,477 | | |
Total equity
|
| | | | 301,826,054 | | | | | | 293,985,365 | | | | | | 277,767,794 | | |
| | |
Nine Months Ended
September 30, |
| |
Year Ended December 31,
|
| ||||||||||||||||||
(in thousands)
|
| |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
Other Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDA(1)
|
| | | $ | 48,537,551 | | | | | $ | 17,589,315 | | | | | $ | 56,907,404 | | | | | $ | 47,823,502 | | |
ASSETS
|
| |
AerSale Corp.
Balance Sheet as of September 30, 2020 |
| |
Monocle
Acquisition Corp. Balance Sheet as of September 30, 2020 |
| | | | | | | |
Pro Forma
Adjustments |
| |
September 30, 2020
Pro forma Combined |
| ||||||||||||
Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 17,369,878 | | | | | | 96,288 | | | | | | [A] | | | | | | 177,053,371 | | | | | | 65,871,295 | | |
| | | | | | | | | | | | | | | | | [B] | | | | | | 60,500,000 | | | | | | | | |
| | | | | | | | | | | | | | | | | [C] | | | | | | (165,768,236) | | | | | | | | |
| | | | | | | | | | | | | | | | | [D] | | | | | | (2,677,160) | | | | | | | | |
| | | | | | | | | | | | | | | | | [D] | | | | | | (7,631,765) | | | | | | | | |
| | | | | | | | | | | | | | | | | [E] | | | | | | (13,071,081) | | | | | | | | |
Accounts receivable, net
|
| | | | 38,957,481 | | | | | | | | | | | | | | | | | | | | | | | | 38,957,481 | | |
Inventory: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Aircraft, airframes, engines, and parts
|
| | | | 69,112,736 | | | | | | | | | | | | | | | | | | | | | | | | 69,112,736 | | |
Advance vendor payments
|
| | | | 10,530,062 | | | | | | | | | | | | | | | | | | | | | | | | 10,530,062 | | |
Deposits, prepaid expenses, and other current assets
|
| | | | 7,129,485 | | | | | | 136,873 | | | | | | [D] | | | | | | (136,873) | | | | | | 7,129,485 | | |
Due from related party
|
| | | | 830,369 | | | | | | | | | | | | | | | | | | | | | | | | 830,369 | | |
Total current assets
|
| | | | 143,930,011 | | | | | | 233,161 | | | | | | | | | | | | 48,268,256 | | | | | | 192,431,428 | | |
Fixed assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Aircraft and engines held for lease,
net |
| | | | 85,959,095 | | | | | | | | | | | | | | | | | | | | | | | | 85,959,095 | | |
Property and equipment, net
|
| | | | 7,838,606 | | | | | | | | | | | | | | | | | | | | | | | | 7,838,606 | | |
Inventory: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Aircraft, airframes, engines, and parts
|
| | | | 44,724,078 | | | | | | | | | | | | | | | | | | | | | | | | 44,724,078 | | |
Deferred income tax asset, net
|
| | | | 3,413,572 | | | | | | | | | | | | | | | | | | | | | | | | 3,413,572 | | |
Deferred financing costs, net
|
| | | | 534,616 | | | | | | | | | | | | | | | | | | | | | | | | 534,616 | | |
Deferred customer incentives and other assets, net
|
| | | | 270,782 | | | | | | | | | | | | | | | | | | | | | | | | 270,782 | | |
Goodwill
|
| | | | 19,860,168 | | | | | | | | | | | | | | | | | | | | | | | | 19,860,168 | | |
Intangible asset
|
| | | | 28,899,377 | | | | | | | | | | | | | | | | | | | | | | | | 28,899,377 | | |
Due from related party
|
| | | | 5,449,739 | | | | | | | | | | | | | | | | | | | | | | | | 5,449,739 | | |
Cash and marketable securities held in Trust Account
|
| | | | — | | | | | | 177,053,371 | | | | | | [A] | | | | | | (177,053,371) | | | | | | — | | |
Total assets
|
| | | $ | 340,880,044 | | | | | | 177,286,532 | | | | | | | | | | | | (128,785,115) | | | | | | 389,381,461 | | |
LIABILITIES, MEZZANINE EQUITY AND STOCKHOLDERS’ EQUITY
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | | 15,751,468 | | | | | | | | | | | | | | | | | | | | | | | | 15,751,468 | | |
Accrued expenses
|
| | | | 8,812,043 | | | | | | 677,106 | | | | | | [D] | | | | | | (677,106) | | | | | | 6,875,116 | | |
| | | | | | | | | | | | | | | | | [D] | | | | | | (2,136,927) | | | | | | | | |
ASSETS
|
| |
AerSale Corp.
Balance Sheet as of September 30, 2020 |
| |
Monocle
Acquisition Corp. Balance Sheet as of September 30, 2020 |
| | | | | | | |
Pro Forma
Adjustments |
| |
September 30, 2020
Pro forma Combined |
| ||||||||||||
| | | | | | | | | | | | | | | | | [D] | | | | | | 200,000 | | | | | | | | |
Promissory note – related
party |
| | | | — | | | | | | 150,000 | | | | | | [D] | | | | | | (150,000) | | | | | | — | | |
Lessee and customer purchase deposits
|
| | | | 2,756,987 | | | | | | | | | | | | | | | | | | | | | | | | 2,756,987 | | |
Deferred revenue
|
| | | | 5,554,252 | | | | | | | | | | | | | | | | | | | | | | | | 5,554,252 | | |
Total current liabilities
|
| | | $ | 32,874,750 | | | | | | 827,106 | | | | | | | | | | | | (2,764,033) | | | | | | 30,937,823 | | |
Long-term lease deposits
|
| | | | 1,144,771 | | | | | | | | | | | | | | | | | | | | | | | | 1,144,771 | | |
Maintenance deposit payments and other liabilities
|
| | | | 5,034,469 | | | | | | | | | | | | | | | | | | | | | | | | 5,034,469 | | |
COMMITMENTS AND CONTINGENCIES
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stock subject to possible
redemption |
| | | | — | | | | | | 171,459,418 | | | | | | [F] | | | | | | (171,459,418) | | | | | | — | | |
STOCKHOLDERS’ EQUITY: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred stock
|
| | | | 2,000 | | | | | | | | | | | | [G] | | | | | | (2,000) | | | | | | — | | |
our common stock
|
| | | | — | | | | | | — | | | | | | [L] | | | | | | 4,105 | | | | | | 4,105 | | |
NewCo additional paid-in
capital |
| | | | — | | | | | | — | | | | | | [H] | | | | | | 243,218,738 | | | | | | 293,655,477 | | |
| | | | | | | | | | | | | | | | | [I] | | | | | | 500 | | | | | | | | |
| | | | | | | | | | | | | | | | | [G] | | | | | | 2,000 | | | | | | | | |
| | | | | | | | | | | | | | | | | [J] | | | | | | 530 | | | | | | | | |
| | | | | | | | | | | | | | | | | [H] | | | | | | 4,225,951 | | | | | | | | |
| | | | | | | | | | | | | | | | | [K] | | | | | | 773,527 | | | | | | | | |
| | | | | | | | | | | | | | | | | [F] | | | | | | 171,459,418 | | | | | | | | |
| | | | | | | | | | | | | | | | | [C] | | | | | | (165,768,236) | | | | | | | | |
| | | | | | | | | | | | | | | | | [B] | | | | | | 60,500,000 | | | | | | | | |
| | | | | | | | | | | | | | | | | [D] | | | | | | 150,000 | | | | | | | | |
| | | | | | | | | | | | | | | | | [D] | | | | | | (200,000) | | | | | | | | |
| | | | | | | | | | | | | | | | | [E] | | | | | | (13,071,081) | | | | | | | | |
| | | | | | | | | | | | | | | | | [D] | | | | | | (7,631,765) | | | | | | | | |
| | | | | | | | | | | | | | | | | [L] | | | | | | (4,105) | | | | | | | | |
Common stock
|
| | | | 500 | | | | | | 530 | | | | | | [I] | | | | | | (500) | | | | | | — | | |
| | | | | | | | | | | | | | | | | [J] | | | | | | (530) | | | | | | | | |
Additional paid-in capital
|
| | | | 243,218,738 | | | | | | 4,225,951 | | | | | | [H] | | | | | | (243,218,738) | | | | | | — | | |
| | | | | | | | | | | | | | | | | [H] | | | | | | (4,225,951) | | | | | | | | |
Retained earnings
|
| | | | 58,604,816 | | | | | | 773,527 | | | | | | [K] | | | | | | (773,527) | | | | | | 58,604,816 | | |
Total stockholders’ equity
|
| | | | 301,826,054 | | | | | | 5,000,008 | | | | | | | | | | | | 45,438,336 | | | | | | 352,264,398 | | |
TOTAL LIABILITIES AND STOCKHOLDERS’
EQUITY |
| | | $ | 340,880,044 | | | | | | 177,286,532 | | | | | | | | | | | | (128,785,115) | | | | | | 389,381,461 | | |
|
| | |
AerSale Corp.
Statement of Operations For the nine months ended September 30, 2020 |
| |
Monocle
Acquisition Corp. Statement of Operations For the nine months ended September 30, 2020 |
| | | | | | | |
Pro Forma
Adjustments |
| |
Condensed
Combined Statement of Operations For the nine months ended September 30, 2020 |
| ||||||||||||
| | |
Unaudited
|
| |
Unaudited
|
| | | | | | | | | | | | | | | | | | | ||||||
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Products
|
| | | | 37,726,383 | | | | | | | | | | | | | | | | | | | | | | | | 37,726,383 | | |
Leasing
|
| | | | 47,637,093 | | | | | | | | | | | | | | | | | | | | | | | | 47,637,093 | | |
Services
|
| | | | 74,192,768 | | | | | | | | | | | | | | | | | | | | | | | | 74,192,768 | | |
Total net revenue
|
| | | | 159,556,244 | | | | | | | | | | | | | | | | | | | | | | | | 159,556,244 | | |
Cost of sales and operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of products
|
| | | | 41,206,646 | | | | | | | | | | | | | | | | | | | | | | | | 41,206,646 | | |
Cost of leasing
|
| | | | 21,315,784 | | | | | | | | | | | | | | | | | | | | | | | | 21,315,784 | | |
Cost of services
|
| | | | 57,369,877 | | | | | | | | | | | | | | | | | | | | | | | | 57,369,877 | | |
Total cost of sales
|
| | | | 119,892,307 | | | | | | | | | | | | | | | | | | | | | | | | 119,892,307 | | |
Gross profit
|
| | | | 39,663,937 | | | | | | | | | | | | | | | | | | | | | | | | 39,663,937 | | |
Selling, general, and administrative expenses
|
| | | | 40,614,124 | | | | | | 226,480 | | | | | | [AA] | | | | | | (226,480) | | | | | | 40,614,124 | | |
CARES Act proceeds
|
| | | | (12,692,702) | | | | | | | | | | | | | | | | | | | | | | | | (12,692,702) | | |
Transaction expenses
|
| | | | 433,681 | | | | | | | | | | | | [BB] | | | | | | (433,681) | | | | | | — | | |
Income (loss) from operations
|
| | | | 11,308,834 | | | | | | (226,480) | | | | | | | | | | | | 660,161 | | | | | | 11,742,515 | | |
Other income (expenses): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income (expense), net
|
| | | | (1,306,977) | | | | | | 16,021 | | | | | | [AA] | | | | | | (16,021) | | | | | | (1,306,977) | | |
Other income, net
|
| | | | 358,137 | | | | | | | | | | | | | | | | | | | | | | | | 358,137 | | |
Total other (expenses) income
|
| | | | (948,840) | | | | | | 16,021 | | | | | | | | | | | | (16,021) | | | | | | (948,840) | | |
Income (loss) from operations before income tax provision
|
| | | | 10,359,994 | | | | | | (210,459) | | | | | | | | | | | | 644,140 | | | | | | 10,793,675 | | |
Income tax (expense) benefit
|
| | | | (2,519,305) | | | | | | 7,136 | | | | | | | | | | | | (155,702) | | | | | | (2,667,871) | | |
Net income (loss)
|
| | | | 7,840,689 | | | | | | (203,323) | | | | | | | | | | | | 488,438 | | | | | | 8,125,804 | | |
Dividends attributable to preferred stockholders
|
| | | | 18,582,068 | | | | | | — | | | | | | [CC] | | | | | | (18,582,068) | | | | | | — | | |
Net (loss) income from operations attributable to AerSale Corp. common shareholders
|
| | | | (10,741,379) | | | | | | (203,323) | | | | | | | | | | | | 19,070,506 | | | | | | 8,125,804 | | |
(Loss) earnings per share – basic and diluted:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net (loss) earnings per share from operations
|
| | | | (214.83) | | | | | | (0.04) | | | | | | [DD] | | | | | | | | | | | | 0.20 | | |
| | |
AerSale Corp.
Statement of Operations For the year ended December 31, 2019 |
| |
Monocle
Acquisition Corp. Statement of Operations For the year ended December 31, 2019 |
| | | | | | | |
Pro Forma
Adjustments |
| |
Condensed
Combined Statement of Operations For the year ended December 31, 2019 |
| ||||||||||||
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Products
|
| | | | 170,566,047 | | | | | | | | | | | | | | | | | | | | | | | | 170,566,047 | | |
Leasing
|
| | | | 64,245,884 | | | | | | | | | | | | | | | | | | | | | | | | 64,245,884 | | |
Services
|
| | | | 69,389,272 | | | | | | | | | | | | | | | | | | | | | | | | 69,389,272 | | |
Total net revenue
|
| | | | 304,201,203 | | | | | | | | | | | | | | | | | | | | | | | | 304,201,203 | | |
Cost of sales and operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of products
|
| | | | 131,671,553 | | | | | | | | | | | | | | | | | | | | | | | | 131,671,553 | | |
Cost of leasing
|
| | | | 29,217,035 | | | | | | | | | | | | | | | | | | | | | | | | 29,217,035 | | |
Cost of services
|
| | | | 58,263,856 | | | | | | | | | | | | | | | | | | | | | | | | 58,263,856 | | |
Total cost of sales
|
| | | | 219,152,444 | | | | | | | | | | | | | | | | | | | | | | | | 219,152,444 | | |
Gross profit
|
| | | | 85,048,759 | | | | | | | | | | | | | | | | | | | | | | | | 85,048,759 | | |
Selling, general, and administrative expenses
|
| | | | 59,813,607 | | | | | | 1,573,512 | | | | | | [AA] | | | | | | (1,573,512) | | | | | | 59,813,607 | | |
Transaction expenses
|
| | | | 3,176,797 | | | | | | | | | | | | [BB] | | | | | | (3,176,797) | | | | | | | | |
Income (loss) from operations
|
| | | | 22,058,355 | | | | | | (1,573,512) | | | | | | | | | | | | 4,750,309 | | | | | | 25,235,152 | | |
Other income (expenses): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income (expense), net
|
| | | | (3,006,663) | | | | | | 3,164,817 | | | | | | [AA] | | | | | | (3,164,817) | | | | | | (3,006,663) | | |
Other income (expenses), net
|
| | | | 611,109 | | | | | | | | | | | | | | | | | | | | | | | | 611,109 | | |
Total other (expenses) income
|
| | | | (2,395,554) | | | | | | 3,164,817 | | | | | | | | | | | | (3,164,817) | | | | | | (2,395,554) | | |
Income from operations before income
tax provision |
| | | | 19,662,801 | | | | | | 1,591,305 | | | | | | | | | | | | 1,585,492 | | | | | | 22,839,598 | | |
Income tax (expense)
|
| | | | (4,163,663) | | | | | | (627,795) | | | | | | | | | | | | (383,245) | | | | | | (5,174,703) | | |
Net income
|
| | | | 15,499,138 | | | | | | 963,510 | | | | | | | | | | | | 1,202,247 | | | | | | 17,664,895 | | |
Dividends attributable to preferred stockholders
|
| | | | 34,632,836 | | | | | | — | | | | | | [CC] | | | | | | (34,632,836) | | | | | | — | | |
Net (loss) income from operations attributable to AerSale Corp. common shareholders
|
| | | | (19,133,698) | | | | | | 963,510 | | | | | | | | | | | | 35,835,083 | | | | | | 17,664,895 | | |
(Loss) earnings per share – basic and diluted:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net (loss) earnings per share from operations
|
| | | | (382.67) | | | | | | (0.28) | | | | | | [DD] | | | | | | | | | | | | 0.43 | | |
| | |
Nine months ended
September 30, |
| |
Percent
Change |
| ||||||||||||
(in thousands, except percentages)
|
| |
2020
|
| |
2019
|
| ||||||||||||
Revenue | | | | | | | | | | | | | | | | | | | |
Asset Management Solutions
|
| | | | | | | | | | | | | | | | | | |
Aircraft
|
| | | $ | 45,819 | | | | | $ | 56,600 | | | | | | (19.0)% | | |
Engines
|
| | | $ | 35,515 | | | | | $ | 67,040 | | | | | | (47.0)% | | |
| | | | $ | 81,334 | | | | | $ | 123,640 | | | | | | (34.2)% | | |
|
| | |
Nine months ended
September 30, |
| |
Percent
Change |
| ||||||||||||
(in thousands, except percentages)
|
| |
2020
|
| |
2019
|
| ||||||||||||
TechOps
|
| | | | | | | | | | | | | | | | | | |
MRO
|
| | | $ | 74,193 | | | | | $ | 49,192 | | | | | | 50.8% | | |
Product Sales
|
| | | $ | 4,029 | | | | | $ | 10,493 | | | | | | (61.6)% | | |
| | | | $ | 78,222 | | | | | $ | 59,685 | | | | | | 31.1% | | |
| | | | $ | 159,556 | | | | | $ | 183,325 | | | | | | (13.0)% | | |
|
| | |
Nine months ended
September 30, |
| |
Percent
Change |
| ||||||||||||
(in thousands, except percentages)
|
| |
2020
|
| |
2019
|
| ||||||||||||
Gross Profit | | | | | | | | | | | | | | | | | | | |
Asset Management Solutions
|
| | | | | | | | | | | | | | | | | | |
Aircraft
|
| | | $ | 9,110 | | | | | $ | 15,496 | | | | | | (41.2)% | | |
Engines
|
| | | $ | 13,465 | | | | | $ | 23,782 | | | | | | (43.4)% | | |
| | | | $ | 22,575 | | | | | $ | 39,278 | | | | | | (42.5)% | | |
TechOps
|
| | | | | | | | | | | | | | | | | | |
MRO
|
| | | $ | 16,823 | | | | | $ | 8,116 | | | | | | 107.3% | | |
Product Sales
|
| | | $ | 266 | | | | | $ | 5,483 | | | | | | (95.1)% | | |
| | | | $ | 17,089 | | | | | $ | 13,599 | | | | | | 25.7% | | |
| | | | $ | 39,664 | | | | | $ | 52,877 | | | | | | (25.0)% | | |
| | |
Year ended December 31,
|
| | | | | | | |||||||||
(in thousands, except percentages)
|
| |
2019
|
| |
2018
|
| |
Percent
Change |
| |||||||||
Revenue | | | | | | | | | | | | | | | | | | | |
Asset Management Solutions
|
| | | | | | | | | | | | | | | | | | |
Aircraft
|
| | | $ | 98,736 | | | | | $ | 95,353 | | | | | | 3.5% | | |
Engines
|
| | | | 123,088 | | | | | | 149,819 | | | | | | (17.8)% | | |
| | | | | 221,824 | | | | | | 245,172 | | | | | | (9.5)% | | |
TechOps
|
| | | | | | | | | | | | | | | | | | |
MRO
|
| | | | 69,389 | | | | | | 38,779 | | | | | | 78.9% | | |
Product Sales
|
| | | | 12,988 | | | | | | 6,781 | | | | | | 91.5% | | |
| | | | | 82,377 | | | | | | 45,560 | | | | | | 80.8% | | |
| | | | $ | 304,201 | | | | | $ | 290,732 | | | | | | 4.6% | | |
| | |
Year ended December 31,
|
| | | | | | | |||||||||
(in thousands, except percentages)
|
| |
2019
|
| |
2018
|
| |
Percent
Change |
| |||||||||
Gross Profit | | | | | | | | | | | | | | | | | | | |
Asset Management Solutions
|
| | | | | | | | | | | | | | | | | | |
Aircraft
|
| | | $ | 27,592 | | | | | $ | 21,708 | | | | | | 27.1% | | |
Engines
|
| | | | 40,113 | | | | | | 41,949 | | | | | | (4.4)% | | |
| | | | | 67,705 | | | | | | 63,657 | | | | | | 6.4% | | |
TechOps
|
| | | | | | | | | | | | | | | | | | |
MRO
|
| | | | 11,125 | | | | | | 6,818 | | | | | | 63.2% | | |
Product Sales
|
| | | | 6,219 | | | | | | 1,694 | | | | | | 267.1% | | |
| | | | | 17,344 | | | | | | 8,512 | | | | | | 103.8% | | |
| | | | $ | 85,049 | | | | | $ | 72,169 | | | | | | 17.8% | | |
| | | | | | | | |
Payment due by period (in thousands)
|
| |||||||||||||||||||||
| | |
Total
|
| |
Less than
1 Year |
| |
1-3 Years
|
| |
3-5 Years
|
| |
More than
5 Years |
| |||||||||||||||
$110.0 million Senior Secured Revolving Credit Facility
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Revolving Credit Facility – Interest
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
$35.0 million Senior Secured Notes Payable
|
| | | | 3,424 | | | | | | 3,424 | | | | | | — | | | | | | — | | | | | | — | | |
Senior Secured Notes Payable – Interest
|
| | | | 92 | | | | | | 92 | | | | | | — | | | | | | — | | | | | | — | | |
Operating Lease Commitments
|
| | | | 20,420 | | | | | | 4,314 | | | | | | 8,941 | | | | | | 7,165 | | | | | | — | | |
Capital Lease Commitments
|
| | | | 431 | | | | | | 291 | | | | | | 140 | | | | | | — | | | | | | — | | |
| | | | $ | 24,367 | | | | | $ | 8,121 | | | | | $ | 9,081 | | | | | $ | 7,165 | | | | | $ | — | | |
Asset Management Solutions
|
| |
TechOps
|
|
•
USM Parts Sales, Lease and Exchange
•
Aircraft Sales and Leasing
•
Engine Sales and Leasing
•
Third-Party Asset Lease Administration
•
Flight Equipment Consignment Administration
|
| |
•
Aircraft Heavy Maintenance and Storage
•
Aircraft Modification and Conversion
◦
Passenger to Freighter Conversion
◦
Passenger to Water Tanker Modification
•
Engine Repair & Modification
◦
Airbus/Boeing Reconfigurations
◦
Borescope, Blending and Field Repairs
•
Component Repair Services
◦
Composite / Flight Control MRO
◦
Pneumatic, Hydraulics, Electronics MRO
◦
Wheels, Brakes and Landing Gear MRO
|
|
Asset Management Solutions
|
| |
TechOps
|
|
| | |
•
Engineered Solutions
◦
Aircraft Modification and Upgrades
◦
Proprietary Parts Repair Development
◦
STCs & PMAs
•
Third-Party MRO Management Services
|
|
| Facility: | | | Primary Purpose: | |
| • Goodyear, AZ | | | Aircraft MRO, Storage, Modification and Disassembly | |
| • Roswell, NM | | | Aircraft MRO, Storage, Disassembly, and Distribution | |
| • Rio Rancho, NM | | | Flight Control Surface, Nacelle & Landing Gear MRO | |
| • Coral Gables, FL | | |
Corporate Headquarters and Engineered Solutions
|
|
| • Miami, FL | | | Hydraulic, Pneumatic, Flight Control Surfaces, Electro-Mechanical Component MROs | |
| • Memphis, TN | | | USM Sales, Distribution and Component MRO | |
| • Dublin, Ireland | | | Flight Equipment Asset Management | |
| • Bridgend, United Kingdom | | | Regional Sales Offices | |
| • Singapore | | | Regional Sales Offices | |
Name
|
| |
Age
|
| |
Position
|
|
Nicolas Finazzo | | |
64
|
| | Chairman, Chief Executive Officer, Division President, TechOps and Director | |
Robert B. Nichols | | |
64
|
| | Vice Chairman, Division President, Asset Management Solutions and Director | |
Martin Garmendia | | |
46
|
| | Chief Financial Officer, Treasurer and Secretary | |
Basil Barimo | | |
55
|
| | Division President, MRO Services | |
Craig Wright | | |
53
|
| | Division President, Aircraft & Engine Management | |
Gary Jones | | |
57
|
| | Division President, Airframe & Engine Materials | |
Iso Nezaj | | |
65
|
| | Division President, Engineered Solutions and Chief Technical Officer | |
Jonathan Seiffer | | |
49
|
| | Director | |
Eric J. Zahler | | |
70
|
| | Director | |
Sai S. Devabhaktuni | | |
49
|
| | Director | |
Richard J. Townsend | | |
70
|
| | Director | |
General C. Robert Kehler | | |
68
|
| | Director | |
Peter Nolan | | |
62
|
| | Director | |
Michael Kirton | | |
38
|
| | Director | |
Name and Principal Position
|
| |
Year
|
| |
Salary
($) |
| |
Bonus
($) |
| |
Option
Awards ($) |
| |
Non-Equity
Incentive Plan Compensation ($)(1) |
| |
All Other
Compensation ($)(2) |
| |
Total
($) |
| |||||||||||||||||||||
Nicolas Finazzo
Chairman, Chief Executive Officer and Division President, TechOps |
| | | | 2020 | | | | | | 500,000 | | | | | | | | | | | | — | | | | | | | | | | | | 41,127 | | | | | | | | |
| | | 2019 | | | | | | 500,000 | | | | | | 41,667 | | | | | | — | | | | | | 750,000(3) | | | | | | 57,182 | | | | | | 1,348,849 | | | ||
Robert B. Nichols
Vice Chairman and Division President, TechOps |
| | | | 2020 | | | | | | 500,000 | | | | | | | | | | | | — | | | | | | | | | | | | 28,197 | | | | | | | | |
| | | 2019 | | | | | | 500,000 | | | | | | 41,667 | | | | | | — | | | | | | 750,000 | | | | | | 48,944 | | | | | | 1,340,611 | | | ||
Iso Nezaj
Division President, Engineered Solutions and Chief Technical Officer |
| | | | 2020 | | | | | | 350,000 | | | | | | | | | | | | — | | | | | | | | | | | | 20,822 | | | | | | | | |
| | | 2019 | | | | | | 318,288 | | | | | | 14,583 | | | | | | — | | | | | | 350,000 | | | | | | 20,686 | | | | | | 703,557 | | |
| | |
Beneficial Ownership
|
| |||||||||
Name and Address of Beneficial Owner(1)
|
| |
Number of
Shares |
| |
Percentage
|
| ||||||
Directors and Officers | | | | | | | | | | | | | |
Nicolas Finazzo
|
| | | | 2,022,140(2) | | | | | | 4.93% | | |
Robert B. Nichols
|
| | | | 2,022,140(3) | | | | | | 4.93% | | |
Martin Garmendia
|
| | | | 4,730 | | | | | | * | | |
Basil Barimo
|
| | | | 32,372 | | | | | | * | | |
Craig Wright
|
| | | | 24,493 | | | | | | * | | |
Iso Nezaj
|
| | | | 24,200 | | | | | | * | | |
Gary Jones
|
| | | | — | | | | | | * | | |
Eric J. Zahler
|
| | | | 1,992,219(4)(5) | | | | | | 4.78% | | |
Sai S. Devabhaktuni
|
| | | | 1,992,219(4)(5) | | | | | | 4.78% | | |
Richard J. Townsend
|
| | | | 1,992,219(4)(5) | | | | | | 4.78% | | |
C. Robert Kehler
|
| | | | 15,000 | | | | | | * | | |
Jonathan Seiffer
|
| | | | 26,050,506(6) | | | | | | 63.47% | | |
Peter Nolan
|
| | | | —(7) | | | | | | * | | |
Michael Kirton
|
| | | | 26,050,506(6) | | | | | | 63.47% | | |
All Directors and Officers as a Group (14 individuals) | | | | | | | | | | | | | |
Greater than 5% Stockholders
|
| | | | 33,187,800 | | | | | | 77.24% | | |
Green Equity Investors V, L.P., Green Equity Investors Side V, L.P. and LGP Parts Coinvest LLC
|
| | | | 26,050,506(6) | | | | | | 63.47% | | |
George P. Bauer Revocable Trust, dated 7/20/1990
|
| | | | 4,022,529(8) | | | | | | 9.8% | | |
Name of Selling Stockholder
|
| |
Common Stock
Beneficially Owned Prior to Offering |
| |
Number of
Warrants |
| |
Number of
Shares of Common Stock Being Offered(1) |
| |
Number of
Warrants Being Offered |
| |
Common Stock
Beneficially Owned After the Offered Shares of Common Stock are Sold |
| ||||||||||||||||||
|
Number
|
| |
Percent
|
| |||||||||||||||||||||||||||||
Alyeska Master Fund, L.P.(2)
|
| | | | 750,000 | | | | | | | | | | | | 750,000 | | | | | | | | | — | | | | | | — | | |
Basil Barimo(3)
|
| | | | 32,372 | | | | | | | | | | | | 32,372 | | | | | | | | | — | | | | | | — | | |
C. Robert Kehler(3)
|
| | | | 15,000 | | | | | | | | | | | | 15,000 | | | | | | | | | — | | | | | | — | | |
Cadwalader, Wickersham & Taft LLP(5)
|
| | | | 125,000 | | | | | | | | | | | | 125,000 | | | | | | | | | — | | | | | | — | | |
Calm Waters Partnership(2)
|
| | | | 62,500 | | | | | | | | | | | | 62,500 | | | | | | | | | — | | | | | | — | | |
Charles McDonald(3)
|
| | | | 740 | | | | | | | | | | | | 740 | | | | | | | | | — | | | | | | — | | |
Cowen Investments II LLC(6)(7)(8)
|
| | | | 409,970 | | | | | | 126,166 | | | | | | 409,970 | | | | | | | | | — | | | | | | — | | |
Chardan Capital Markets(3)(9)
|
| | | | 8,750 | | | | | | | | | | | | 8,750 | | | | | | | | | — | | | | | | — | | |
CVI Investments, Inc.(2)
|
| | | | 312,500 | | | | | | | | | | | | 312,500 | | | | | | | | | — | | | | | | — | | |
Don Manvel(3)
|
| | | | 15,000 | | | | | | | | | | | | 15,000 | | | | | | | | | — | | | | | | — | | |
Enarey LLP(10)(11)(12)
|
| | | | 2,022,140 | | | | | | | | | | | | 2,022,140 | | | | | | | | | — | | | | | | — | | |
Enrique Pizzi(3)
|
| | | | 753 | | | | | | | | | | | | 753 | | | | | | | | | — | | | | | | — | | |
Florida Growth Fund LLC(3)
|
| | | | 1,183,591 | | | | | | | | | | | | 1,183,591 | | | | | | | | | — | | | | | | — | | |
Frederick Craig Wright(3)
|
| | | | 24,493 | | | | | | | | | | | | 24,493 | | | | | | | | | — | | | | | | — | | |
George P. Bauer Revocable Trust(2)(13)
|
| | | | 5,925,000 | | | | | | 3,800,000 | | | | | | 5,925,000 | | | | | | | | | — | | | | | | — | | |
Graham Growth Partners LP(2)
|
| | | | 116,875 | | | | | | | | | | | | 116,875 | | | | | | | | | — | | | | | | — | | |
Graham Institutional Partners LP(2)
|
| | | | 386,375 | | | | | | | | | | | | 386,375 | | | | | | | | | — | | | | | | — | | |
Graham Partners LP(2)
|
| | | | 59,250 | | | | | | | | | | | | 59,250 | | | | | | | | | — | | | | | | — | | |
Green Equity Investors Side V, L.P.(3)(14)
|
| | | | 6,007,654 | | | | | | | | | | | | 1,802,296 | | | | | | | | | 4,205,358 | | | | | | 10.0% | | |
Green Equity Investors V, L.P.(3)(14)
|
| | | | 20,027,681 | | | | | | | | | | | | 6,008,304 | | | | | | | | | 14,019,377 | | | | | | 33.3% | | |
Greenberg Traurig, LLP(5)
|
| | | | 9,935 | | | | | | | | | | | | 9,935 | | | | | | | | | — | | | | | | — | | |
Iso Nezaj(3)
|
| | | | 24,200 | | | | | | | | | | | | 24,200 | | | | | | | | | — | | | | | | — | | |
John Pescatore(3)
|
| | | | 15,000 | | | | | | | | | | | | 15,000 | | | | | | | | | — | | | | | | — | | |
Name of Selling Stockholder
|
| |
Common Stock
Beneficially Owned Prior to Offering |
| |
Number of
Warrants |
| |
Number of
Shares of Common Stock Being Offered(1) |
| |
Number of
Warrants Being Offered |
| |
Common Stock
Beneficially Owned After the Offered Shares of Common Stock are Sold |
| ||||||||||||||||||
|
Number
|
| |
Percent
|
| |||||||||||||||||||||||||||||
Kevin Hill(3)
|
| | | | 502 | | | | | | | | | | | | 502 | | | | | | | | | — | | | | | | — | | |
LGP Parts CoInvest LLC(3)(14)
|
| | | | 15,171 | | | | | | | | | | | | 4,551 | | | | | | | | | 10,620 | | | | | | * | | |
LMK Capital Management LLC(2)
|
| | | | 125,000 | | | | | | | | | | | | 125,000 | | | | | | | | | — | | | | | | — | | |
Martin Garmendia(3)
|
| | | | 4,730 | | | | | | | | | | | | 4,730 | | | | | | | | | — | | | | | | — | | |
Monocle Partners, LLC(15)(16)(17)
|
| | | | 1,992,219 | | | | | | 623,834 | | | | | | 1,992,219 | | | | | | | | | — | | | | | | — | | |
MYDA Advantage, LP(2)
|
| | | | 250,000 | | | | | | | | | | | | 250,000 | | | | | | | | | — | | | | | | — | | |
MYDA SPAC Select, LP(2)
|
| | | | 250,000 | | | | | | | | | | | | 250,000 | | | | | | | | | — | | | | | | — | | |
Peter Grosskopf(2)
|
| | | | 31,250 | | | | | | | | | | | | 31,250 | | | | | | | | | — | | | | | | — | | |
Peter Stalker III Living Trust(2)
|
| | | | 12,500 | | | | | | | | | | | | 12,500 | | | | | | | | | — | | | | | | — | | |
PJT Partners LP(4)(18)
|
| | | | 113,751 | | | | | | | | | | | | 113,751 | | | | | | | | | — | | | | | | — | | |
Rangeley Capital Partners, LP(2)
|
| | | | 72,500 | | | | | | | | | | | | 72,500 | | | | | | | | | — | | | | | | — | | |
Rangeley Capital Partners II, LP(2)
|
| | | | 52,500 | | | | | | | | | | | | 52,500 | | | | | | | | | — | | | | | | — | | |
Rangeley Capital Special Opportunties Fund, LP(2)
|
| | | | 18,750 | | | | | | | | | | | | 18,750 | | | | | | | | | — | | | | | | — | | |
Ronald Wolf(3)
|
| | | | 12,826 | | | | | | | | | | | | 12,826 | | | | | | | | | — | | | | | | — | | |
Sprott Focus Trust(2)
|
| | | | 1,500,000 | | | | | | | | | | | | 1,500,000 | | | | | | | | | — | | | | | | — | | |
Tech Opportunities LLC(2)
|
| | | | 262,500 | | | | | | | | | | | | 262,500 | | | | | | | | | — | | | | | | — | | |
ThoughtValley LLP(10)(12)(17)
|
| | | | 2,022,140 | | | | | | | | | | | | 2,022,140 | | | | | | | | | — | | | | | | — | | |
Tsukamoto-Weissman 2011 Trust(2)
|
| | | | 100,000 | | | | | | | | | | | | 100,000 | | | | | | | | | — | | | | | | — | | |
The Anthony H. Pasarow Living Trust(2)
|
| | | | 12,500 | | | | | | | | | | | | 12,500 | | | | | | | | | — | | | | | | — | | |
Vanessa Russi-Machado(3)
|
| | | | 3,687 | | | | | | | | | | | | 3,687 | | | | | | | | | — | | | | | | — | | |
Walleye Opportunities Master Fund Ltd.(2)(20)
|
| | | | 732,311 | | | | | | 518,811 | | | | | | 312,500 | | | | | | | | | — | | | | | | — | | |
Total Shares
|
| | | | 44,476,116 | | | | | | 5,068,811 | | | | | | 26,983,261 | | | | | | | | | 18,235,355 | | | | | | 43.3% | | |
| | |
Page
|
| |||
MONOCLE ACQUISITION CORPORATION
|
| ||||||
Year Ended December 31, 2019 and 2018 | | | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
Quarter Ended September 30, 2020 | | | | | | | |
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
AERSALE CORP. AND SUBSIDIARIES
|
| ||||||
Year Ended December 31, 2019 and 2018 | | | | | | | |
| | | | F-40 | | | |
| | | | F-41 | | | |
| | | | F-42 | | | |
| | | | F-43 | | | |
| | | | F-44 | | | |
| | | | F-45 | | | |
Quarter Ended September 30, 2020 | | | |||||
| | |
|
| | ||
Condensed Consolidated Statements of Operations | | | |
|
| | |
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 319,399 | | | | | $ | 41,093 | | |
Prepaid income taxes
|
| | | | 134,955 | | | | | | – | | |
Prepaid expenses
|
| | | | 73,958 | | | | | | – | | |
Total Current Assets
|
| | | | 528,312 | | | | | | 41,093 | | |
Deferred offering costs
|
| | | | – | | | | | | 376,407 | | |
Cash and marketable securities held in Trust Account
|
| | | | 176,625,548 | | | | | | – | | |
Total Assets
|
| | | $ | 177,153,860 | | | | | $ | 417,500 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | | $ | 504,902 | | | | | $ | 451 | | |
Accrued offering costs
|
| | | | – | | | | | | 242,500 | | |
Promissory note – related party
|
| | | | – | | | | | | 150,000 | | |
Total Current Liabilities
|
| | | | 504,902 | | | | | | 392,951 | | |
Commitments and Contingencies | | | | | | | | | | | | | |
Common stock subject to possible redemption, 16,994,946 shares at $10.10 per share at December 31, 2019
|
| | | | 171,648,955 | | | | | | – | | |
Stockholders’ Equity | | | | | | | | | | | | | |
Preferred stock, $0.0001 par value; 5,000,000 and 1,000,000 shares authorized at December 31, 2019 and 2018, respectively, none issued and outstanding
|
| | | | – | | | | | | – | | |
Common stock, $0.0001 par value; 200,000,000 and 100,000,000 shares authorized at December 31, 2019 and 2018, respectively; 5,285,054 and 4,312,500 shares issued and outstanding (excluding 16,994,946 and no shares subject to possible redemption) at December 31, 2019 and 2018, respectively
|
| | | | 529 | | | | | | 431 | | |
Additional paid-in capital
|
| | | | 4,036,415 | | | | | | 24,569 | | |
Retained earnings (Accumulated deficit)
|
| | | | 963,059 | | | | | | (451) | | |
Total Stockholders’ Equity
|
| | | | 5,000,003 | | | | | | 24,549 | | |
Total Liabilities and Stockholders’ Equity
|
| | | $ | 177,153,860 | | | | | $ | 417,500 | | |
| | |
Year Ended
December 31, 2019 |
| |
For the
Period from August 20, 2018 (inception) Through December 31, 2018 |
| ||||||
Operating costs
|
| | | $ | 1,573,512 | | | | | $ | 451 | | |
Loss from operations
|
| | | | (1,573,512) | | | | | | (451) | | |
Other income | | | | | | | | | | | | | |
Interest income
|
| | | | 3,164,817 | | | | | | – | | |
Income (loss) before provision for income taxes
|
| | | | 1,591,305 | | | | | | (451) | | |
Provision for income taxes
|
| | | | (627,795) | | | | | | – | | |
Net income (loss)
|
| | | $ | 963,510 | | | | | $ | (451) | | |
Weighted average shares outstanding of redeemable common stock, basic and diluted
|
| | | | 17,250,000 | | | | | | – | | |
Basic and diluted net income per common share, redeemable common stock
|
| | | $ | 0.14 | | | | | $ | – | | |
Weighted average shares outstanding of non-redeemable common stock, basic and diluted
|
| | | | 4,947,438 | | | | | | 3,750,000(1) | | |
Basic and diluted net loss per common share, non-redeemable common stock
|
| | | $ | (0.28) | | | | | $ | (0.00) | | |
| | |
Common Stock
|
| |
Additional
Paid-in capital |
| |
Retained
earnings/ (Accumulated deficit) |
| |
Total
Stockholders’ Equity |
| ||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
Balance – August 20, 2018 (inception)
|
| | | | – | | | | | $ | – | | | | | $ | – | | | | | $ | – | | | | | $ | – | | |
Issuance of common stock to the Founders(1)
|
| | | | 4,312,500 | | | | | | 431 | | | | | | 24,569 | | | | | | – | | | | | | 25,000 | | |
Net loss
|
| | | | – | | | | | | – | | | | | | – | | | | | | (451) | | | | | | (451) | | |
Balance – December 31, 2018
|
| | | | 4,312,500 | | | | | | 431 | | | | | | 24,569 | | | | | | (451) | | | | | | 24,549 | | |
Sale of 17,250,000 Units, net of
underwriting discounts and offering costs |
| | | | 17,250,000 | | | | | | 1,725 | | | | | | 168,484,174 | | | | | | – | | | | | | 168,485,899 | | |
Sale of 717,500 Private Units
|
| | | | 717,500 | | | | | | 72 | | | | | | 7,174,928 | | | | | | – | | | | | | 7,175,000 | | |
Common stock subject to possible redemption
|
| | | | (16,994,946) | | | | | | (1,699) | | | | | | (171,647,256) | | | | | | – | | | | | | (171,648,955) | | |
Net income
|
| | | | – | | | | | | – | | | | | | – | | | | | | 963,510 | | | | | | 963,510 | | |
Balance – December 31, 2019
|
| | | | 5,285,054 | | | | | $ | 529 | | | | | $ | 4,036,415 | | | | | $ | 963,059 | | | | | $ | 5,000,003 | | |
| | |
Year Ended
December 31, 2019 |
| |
For the
Period from August 20, 2018 (inception) Through December 31, 2018 |
| ||||||
Cash Flows from Operating Activities: | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 963,510 | | | | | $ | (451) | | |
Adjustments to reconcile net (loss) income to net cash and cash equivalents used in operating activities:
|
| | | | | | | | | | | | |
Interest earned on marketable securities held in Trust Account
|
| | | | (3,164,817) | | | | | | – | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Prepaid income taxes
|
| | | | (134,955) | | | | | | – | | |
Prepaid expenses
|
| | | | (73,958) | | | | | | – | | |
Accrued expenses
|
| | | | 504,451 | | | | | | 451 | | |
Net cash and cash equivalents used in operating activities
|
| | | | (1,905,769) | | | | | | – | | |
Cash Flows from Investing Activities: | | | | | | | | | | | | | |
Investment of cash in Trust Account
|
| | | | (174,225,000) | | | | | | – | | |
Cash withdrawn from Trust Account
|
| | | | 764,269 | | | | | | – | | |
Net cash and cash equivalents used in investing activities
|
| | | | (173,460,731) | | | | | | – | | |
Cash Flows from Financing Activities: | | | | | | | | | | | | | |
Proceeds from issuance of common stock to the Founders
|
| | | | – | | | | | | 25,000 | | |
Proceeds from sale of Units, net of underwriting discounts paid
|
| | | | 169,050,000 | | | | | | – | | |
Proceeds from sale of Private Units
|
| | | | 7,175,000 | | | | | | – | | |
Proceeds from promissory note – related party
|
| | | | 70,000 | | | | | | 150,000 | | |
Repayment of promissory note – related party
|
| | | | (220,000) | | | | | | – | | |
Payment of offering costs
|
| | | | (430,194) | | | | | | (133,907) | | |
Net cash and cash equivalents provided by financing activities
|
| | | | 175,644,806 | | | | | | 41,093 | | |
Net Change in Cash and Cash Equivalents
|
| | | | 278,306 | | | | | | 41,093 | | |
Cash and cash equivalents – Beginning
|
| | | | 41,093 | | | | | | – | | |
Cash and cash equivalents – Ending
|
| | | $ | 319,399 | | | | | $ | 41,093 | | |
Supplemental cash flow information: | | | | | | | | | | | | | |
Cash paid for income taxes
|
| | | $ | 762,750 | | | | | $ | – | | |
Non-cash investing and financing activities: | | | | | | | | | | | | | |
Initial classification of common stock subject to possible
redemption as of February 11, 2019, the date of the Initial Public Offering |
| | | $ | 170,685,445 | | | | | $ | – | | |
Change in value of common stock subject to possible redemption from February 11, 2019 through December 31, 2019
|
| | | $ | 963,510 | | | | | $ | – | | |
Deferred offering costs included in accrued offering cost
|
| | | $ | – | | | | | $ | 242,500 | | |
| | |
Year Ended
December 31, 2019 |
| |
For the Period from
August 20, 2018 (inception) Through December 31, 2018 |
| ||||||
Redeemable Common Stock | | | | | | | | | | | | | |
Numerator: Earnings allocable to Redeemable Common Stock
|
| | | | | | | | | | | | |
Interest Income
|
| | | $ | 3,164,817 | | | | | $ | – | | |
Income and Franchise Tax
|
| | | $ | (810,032) | | | | | $ | – | | |
Net Earnings
|
| | | $ | 2,354,785 | | | | | $ | – | | |
Denominator: Weighted Average Redeemable Common Stock
|
| | | | | | | | | | | | |
Redeemable Common Stock, Basic and Diluted
|
| | | | 17,250,000 | | | | | | – | | |
Earnings/Basic and Diluted Redeemable Common Stock
|
| | | $ | 0.14 | | | | |
|
–
|
| |
Non-Redeemable Common Stock | | | | | | | | | | | | | |
Numerator: Net Income minus Redeemable Net Earnings
|
| | | | | | | | | | | | |
Net Income (Loss)
|
| | | $ | 963,510 | | | | | $ | (451) | | |
Redeemable Net Earnings
|
| | | $ | (2,354,785) | | | | | $ | – | | |
Non-Redeemable Net Loss
|
| | | $ | (1,391,275) | | | | | $ | (451) | | |
Denominator: Weighted Average Non-Redeemable Common Stock
|
| | | | | | | | | | | | |
Non-Redeemable Common Stock, Basic and Diluted (1)
|
| | | | 4,947,438 | | | | | | 3,750,000 | | |
Loss/Basic and Diluted Non-Redeemable Common Stock
|
| | | $ | (0.28) | | | | | $ | (0.00) | | |
| | |
December 31,
2019 |
| |||
Deferred tax asset | | | | | | | |
Organizational costs/Startup expenses
|
| | | $ | 293,621 | | |
Total deferred tax asset
|
| | | | 293,621 | | |
Valuation allowance
|
| | | | (293,621) | | |
Deferred tax asset, net of allowance
|
| | | $ | – | | |
|
| | |
December 31,
2019 |
| |||
Federal | | | | | | | |
Current
|
| | | $ | 627,795 | | |
Deferred
|
| | | | (293,621) | | |
State | | | | | | | |
Current
|
| | | $ | – | | |
Deferred
|
| | | | – | | |
Change in valuation allowance
|
| | | | 293,621 | | |
Income tax provision
|
| | | $ | 627,795 | | |
|
Statutory federal income tax rate
|
| | | | 21.0% | | |
|
State taxes, net of federal tax benefit
|
| | | | 0.0% | | |
|
Change in valuation allowance
|
| | | | 18.5% | | |
|
Income tax provision
|
| | | | 39.5% | | |
Description
|
| |
Level
|
| |
December 31,
2019 |
| ||||||
Assets:
|
| | | | | | | | | | | | |
Marketable securities held in Trust Account – U.S. Treasury Securities
Money Market Fund |
| | | | 1 | | | | | $ | 176,625,548 | | |
| | |
September 30,
2020 |
| |
December 31,
2019 |
| ||||||
| | |
(unaudited)
|
| | | | | | | |||
ASSETS | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 96,288 | | | | | $ | 319,399 | | |
Prepaid income taxes
|
| | | | 100,248 | | | | | | 134,955 | | |
Prepaid expenses
|
| | | | 36,625 | | | | | | 73,958 | | |
Total Current Assets
|
| | | | 233,161 | | | | | | 528,312 | | |
Marketable securities held in Trust Account
|
| | | | 177,053,371 | | | | | | 176,625,548 | | |
Total Assets
|
| | | $ | 177,286,532 | | | | | $ | 177,153,860 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | | $ | 677,106 | | | | | $ | 504,902 | | |
Promissory note – related party
|
| | | | 150,000 | | | | | | — | | |
Total Liabilities
|
| | | | 827,106 | | | | | | 504,902 | | |
Commitments and Contingencies | | | | | | | | | | | | | |
Common stock subject to possible redemption, 16,976,180 and 16,994,946
shares at $10.10 per share at September 30, 2020 and December 31, 2019, respectively |
| | | | 171,459,418 | | | | | | 171,648,955 | | |
Stockholders’ Equity | | | | | | | | | | | | | |
Preferred stock, $0.0001 par value; 5,000,000 shares authorized, none issued and outstanding
|
| | | | — | | | | | | — | | |
Common stock, $0.0001 par value; 200,000,000 shares authorized;
5,303,820 and 5,285,054 shares issued and outstanding (excluding 16,976,180 and 16,994,946 shares subject to possible redemption) at September 30, 2020 and December 31, 2019, respectively |
| | | | 530 | | | | | | 529 | | |
Additional paid-in capital
|
| | | | 4,225,951 | | | | | | 4,036,415 | | |
Retained earnings
|
| | | | 773,527 | | | | | | 963,059 | | |
Total Stockholders’ Equity
|
| | | | 5,000,008 | | | | | | 5,000,003 | | |
Total Liabilities and Stockholders’ Equity
|
| | | $ | 177,286,532 | | | | | $ | 177,153,860 | | |
| | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
Operating costs
|
| | | $ | 226,480 | | | | | $ | 666,612 | | | | | $ | 871,767 | | | | | $ | 913,438 | | |
Loss from operations
|
| | | | (226,480) | | | | | | (666,612) | | | | | | (871,767) | | | | | | (913,438) | | |
Other income | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | 16,021 | | | | | | 973,838 | | | | | | 823,942 | | | | | | 2,570,148 | | |
(Loss) income before provision for income taxes
|
| | | | (210,459) | | | | | | 307,226 | | | | | | (47,825) | | | | | | 1,656,710 | | |
Benefit (provision) for income taxes
|
| | | | 7,136 | | | | | | (194,939) | | | | | | (141,707) | | | | | | (508,845) | | |
Net (loss) income
|
| | | $ | (203,323) | | | | | $ | 112,287 | | | | | $ | (189,532) | | | | | $ | 1,147,865 | | |
Weighted average shares outstanding of redeemable common stock, basic and diluted
|
| | | | 17,250,000 | | | | | | 17,250,000 | | | | | | 17,250,000 | | | | | | 17,250,000 | | |
Basic and diluted net income per common share, redeemable common stock
|
| | | $ | 0.00 | | | | | $ | 0.04 | | | | | | 0.03 | | | | | | 0.11 | | |
Weighted average shares outstanding of non-redeemable common stock, basic and diluted
|
| | | | 5,030,000 | | | | | | 5,030,000 | | | | | | 5,030,000 | | | | | | 4,919,615 | | |
Basic and diluted net loss per common share, non-redeemable common stock
|
| | | $ | (0.04) | | | | | $ | (0.12) | | | | | $ | (0.14) | | | | | $ | (0.15) | | |
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Retained
Earnings |
| |
Total
Stockholders’ Equity |
| ||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
Balance – January 1, 2020
|
| | | | 5,285,054 | | | | | $ | 529 | | | | | $ | 4,036,415 | | | | | $ | 963,059 | | | | | $ | 5,000,003 | | |
Change in value of common stock subject to
possible redemption |
| | | | (21,359) | | | | | | (3) | | | | | | (215,723) | | | | | | — | | | | | | (215,726) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 215,725 | | | | | | 215,725 | | |
Balance – March 31, 2020
|
| | | | 5,263,695 | | | | | | 526 | | | | | | 3,820,692 | | | | | | 1,178,784 | | | | | | 5,000,002 | | |
Change in value of common stock subject to
possible redemption |
| | | | 19,994 | | | | | | 2 | | | | | | 201,938 | | | | | | — | | | | | | 201,940 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (201,934) | | | | | | (201,934) | | |
Balance – June 30, 2020
|
| | | | 5,283,689 | | | | | $ | 528 | | | | | $ | 4,022,630 | | | | | $ | 976,850 | | | | | $ | 5,000,008 | | |
Change in value of common stock subject to
possible redemption |
| | | | 20,131 | | | | | | 2 | | | | | | 203,321 | | | | | | — | | | | | | 203,323 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (203,323) | | | | | | (203,323) | | |
Balance – September 30, 2020
|
| | | | 5,303,820 | | | | | $ | 530 | | | | | $ | 4,225,951 | | | | | $ | 773,527 | | | | | $ | 5,000,008 | | |
| | |
Common Stock
|
| |
Additional
Paid-in capital |
| |
Retained
earnings/ (Accumulated deficit) |
| |
Total
Stockholders’ Equity |
| ||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
Balance – January 1, 2019
|
| | | | 4,312,500 | | | | | $ | 431 | | | | | $ | 24,569 | | | | | $ | (451) | | | | | $ | 24,549 | | |
Sale of 17,250,000 Units, net of underwriting discounts and offering costs
|
| | | | 17,250,000 | | | | | | 1,725 | | | | | | 168,484,174 | | | | | | — | | | | | | 168,485,899 | | |
Sale of 717,500 Private Units
|
| | | | 717,500 | | | | | | 72 | | | | | | 7,174,928 | | | | | | — | | | | | | 7,175,000 | | |
Common stock subject to possible redemption
|
| | | | (16,934,802) | | | | | | (1,693) | | | | | | (171,039,807) | | | | | | — | | | | | | (171,041,500) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 356,058 | | | | | | 356,058 | | |
Balance – March 31, 2019
|
| | | | 5,345,198 | | | | | | 535 | | | | | | 4,643,864 | | | | | | 355,607 | | | | | | 5,000,006 | | |
Change in value of common stock subject
to possible redemption |
| | | | (67,279) | | | | | | (7) | | | | | | (679,511) | | | | | | — | | | | | | (679,518) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 679,520 | | | | | | 679,520 | | |
Balance – June 30, 2019
|
| | | | 5,277,919 | | | | | | 528 | | | | | | 3,964,353 | | | | | | 1,035,127 | | | | | | 5,000,008 | | |
Change in value of common stock subject
to possible redemption |
| | | | (11,118) | | | | | | (1) | | | | | | (112,291) | | | | | | — | | | | | | (112,292) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 112,287 | | | | | | 112,287 | | |
Balance – September 30, 2019
|
| | | | 5,266,801 | | | | | $ | 527 | | | | | $ | 3,852,062 | | | | | $ | 1,147,414 | | | | | $ | 5,000,003 | | |
|
| | |
Nine Months Ended September 30,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Cash Flows from Operating Activities: | | | | | | | | | | | | | |
Net (loss) income
|
| | | $ | (189,532) | | | | | $ | 1,147,865 | | |
Adjustments to reconcile net (loss) income to net cash and cash equivalents used in operating activities:
|
| | | | | | | | | | | | |
Interest earned on marketable securities held in Trust Account
|
| | | | (823,942) | | | | | | (2,570,148) | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Prepaid income taxes
|
| | | | 34,707 | | | | | | (73,905) | | |
Prepaid expenses
|
| | | | 37,333 | | | | | | (117,872) | | |
Accounts payable and Accrued expenses
|
| | | | 172,204 | | | | | | 355,980 | | |
Net cash and cash equivalents used in operating activities
|
| | | | (769,230) | | | | | | (1,258,080) | | |
Cash Flows from Investing Activities: | | | | | | | | | | | | | |
Investment of cash in Trust Account
|
| | | | — | | | | | | (174,225,000) | | |
Cash withdrawn from Trust Account to pay franchise and income taxes
|
| | | | 396,119 | | | | | | 584,269 | | |
Net cash and cash equivalents provided by (used in) investing activities
|
| | | | 396,119 | | | | | | (173,640,731) | | |
Cash Flows from Financing Activities: | | | | | | | | | | | | | |
Proceeds from sale of Units, net of underwriting discounts paid
|
| | | | — | | | | | | 169,050,000 | | |
Proceeds from sale of Private Units
|
| | | | — | | | | | | 7,175,000 | | |
Proceeds from promissory note – related party
|
| | | | 150,000 | | | | | | 70,000 | | |
Repayment of promissory note – related party
|
| | | | — | | | | | | (220,000) | | |
Payment of offering costs
|
| | | | — | | | | | | (430,194) | | |
Net cash and cash equivalents provided by financing activities
|
| | | | 150,000 | | | | | | 175,644,806 | | |
Net Change in Cash and Cash Equivalents
|
| | | | (223,111) | | | | | | 745,995 | | |
Cash and cash equivalents – Beginning
|
| | | | 319,399 | | | | | | 41,093 | | |
Cash and cash equivalents – Ending
|
| | | $ | 96,288 | | | | | $ | 787,088 | | |
Supplemental cash flow information: | | | | | | | | | | | | | |
Cash paid for income taxes
|
| | | $ | 107,000 | | | | | $ | 582,750 | | |
Non-cash investing and financing activities: | | | | | | | | | | | | | |
Initial classification of common stock subject to possible redemption as of
February 11, 2019, the date of the Initial Public Offering |
| | | $ | — | | | | | $ | 170,685,445 | | |
Change in value of common stock subject to possible redemption
|
| | | $ | (189,537) | | | | | $ | 1,147,865 | | |
| | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
Redeemable Common Stock | | | | | | | | | | | | | | | | | | | | | | | | | |
Numerator: Earnings allocable to Redeemable
Common Stock |
| | | | | | | | | | | | | | | | | | | | | | | | |
Interest Income
|
| | | $ | 16,021 | | | | | $ | 973,838 | | | | | $ | 823,942 | | | | | $ | 2,570,148 | | |
Income and Franchise Tax
|
| | | $ | (16,021) | | | | | $ | (244,939) | | | | | $ | (291,707) | | | | | $ | (660,363) | | |
Net Earnings
|
| | | $ | — | | | | | $ | 728,899 | | | | | $ | 532,235 | | | | | $ | 1,909,785 | | |
Denominator: Weighted Average Redeemable
Common Stock |
| | | | | | | | | | | | | | | | | | | | | | | | |
Redeemable Common Stock, Basic and Diluted
|
| | | | 17,250,000 | | | | | | 17,250,000 | | | | | | 17,250,000 | | | | | | 17,250,000 | | |
Earnings/Basic and Diluted Redeemable Common Stock
|
| | | $ | 0.00 | | | | | $ | 0.04 | | | | | $ | 0.03 | | | | | $ | 0.11 | | |
Non-Redeemable Common Stock | | | | | | | | | | | | | | | | | | | | | | | | | |
Numerator: Net (Loss) Income minus Redeemable Net Earnings
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Net (Loss) income
|
| | | $ | (203,323) | | | | | $ | 112,287 | | | | | $ | (189,532) | | | | | $ | 1,147,865 | | |
Redeemable Net Earnings
|
| | | $ | — | | | | | $ | (728,899) | | | | | $ | (532,235) | | | | | $ | (1,909,785) | | |
Non-Redeemable Net Loss
|
| | | $ | (203,323) | | | | | $ | (616,612) | | | | | $ | (721,767) | | | | | $ | (145,308) | | |
Denominator: Weighted Average Non-Redeemable Common Stock
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Non-Redeemable Common Stock, Basic and Diluted(1)
|
| | | | 5,030,000 | | | | | | 5,030,000 | | | | | | 5,030,000 | | | | | | 4,919,615 | | |
Loss/Basic and Diluted Non-Redeemable Common Stock
|
| | | $ | (0.04) | | | | | $ | (0.12) | | | | | $ | (0.14) | | | | | $ | (0.15) | | |
| Level 1: | | | Quoted prices in active markets for identical assets or liabilities. An active market for an asset or liability is a market in which transactions for the asset or liability occur with sufficient frequency and volume to provide pricing information on an ongoing basis. | |
| Level 2: | | | Observable inputs other than Level 1 inputs. Examples of Level 2 inputs include quoted prices in active markets for similar assets or liabilities and quoted prices for identical assets or liabilities in markets that are not active. | |
| Level 3: | | | Unobservable inputs based on our assessment of the assumptions that market participants would use in pricing the asset or liability. | |
Description
|
| |
Level
|
| |
September 30,
2020 |
| |
December 31,
2019 |
| |||||||||
Assets: | | | | | | | | | | | | | | | | | | | |
Marketable securities held in Trust Account – U.S. Treasury Securities Money Market Fund
|
| | | | 1 | | | | | $ | 177,053,371 | | | | | $ | 176,625,548 | | |
|
/s/ Grant Thornton LLP
|
| | | |
| | |
As of December 31,
|
| |||||||||
ASSETS
|
| |
2019
|
| |
2018
|
| ||||||
Current Assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 17,505,002 | | | | | $ | 21,604,166 | | |
Accounts receivable, net
|
| | | | 51,867,653 | | | | | | 27,820,980 | | |
Inventory:
|
| | | | | | | | | | | | |
Aircraft, airframes, engines, and parts
|
| | | | 57,918,723 | | | | | | 55,643,781 | | |
Advance vendor payments
|
| | | | 3,247,255 | | | | | | 2,988,854 | | |
Due from related party
|
| | | | 6,130,990 | | | | | | 18,050,201 | | |
Deposits, prepaid expenses, and other current assets
|
| | | | 5,116,175 | | | | | | 2,049,483 | | |
Total current assets
|
| | | | 141,785,798 | | | | | | 128,157,465 | | |
Fixed Assets: | | | | | | | | | | | | | |
Aircraft and engines held for lease, net
|
| | | | 111,896,294 | | | | | | 106,056,885 | | |
Property and equipment, net
|
| | | | 7,461,792 | | | | | | 7,469,121 | | |
Inventory: | | | | | | | | | | | | | |
Aircraft, airframes, engines, and parts
|
| | | | 37,043,804 | | | | | | 43,548,072 | | |
Deferred income taxes, net
|
| | | | 4.753,679 | | | | | | 10,332,908 | | |
Deferred financing costs, net
|
| | | | 1,034,564 | | | | | | 1,680,447 | | |
Deferred customer incentives and other assets, net
|
| | | | 324,869 | | | | | | 356,052 | | |
Goodwill
|
| | | | 13,858,551 | | | | | | 442,285 | | |
Other intangible assets, net
|
| | | | 20,375,166 | | | | | | 10,845,000 | | |
Due from related party
|
| | | | 5,449,739 | | | | | | 11,580,729 | | |
Total Assets
|
| | | $ | 343,984,256 | | | | | $ | 320,468,964 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
Current Liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 17,030,404 | | | | | $ | 12,671,524 | | |
Accrued expenses
|
| | | | 9,629,084 | | | | | | 5,475,809 | | |
Lessee and customer purchase deposits
|
| | | | 3,473,921 | | | | | | 2,865,837 | | |
Current portion of long-term debt, net
|
| | | | 3,351,714 | | | | | | 5,512,053 | | |
Deferred revenue
|
| | | | 7,708,761 | | | | | | 5,960,433 | | |
Total current liabilities
|
| | | | 41,193,884 | | | | | | 32,485,656 | | |
Long-term debt, less current portion, net
|
| | | | — | | | | | | 3,215,424 | | |
Long-term lease deposits
|
| | | | 4,184,874 | | | | | | 3,064,914 | | |
Revolving credit facility
|
| | | | — | | | | | | — | | |
Maintenance deposit payments and other liabilities
|
| | | | 4,620,133 | | | | | | 3,933,176 | | |
Total liabilities
|
| | | $ | 49,998,891 | | | | | $ | 42,699,170 | | |
Commitments and contingencies | | | | | | | | | | | | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Preferred stock, $0.01 par value. Authorized 200,000 shares; issued and
outstanding 200,000 shares; senior as to all other equity instruments with an 8.65% cumulative dividend rate. The liquidation preference for the years ended December 31, 2019 and 2018 totaled $293,775,025 and $409,390,104, respectively |
| | | | 2,000 | | | | | | 2,000 | | |
Common stock, $0.01 par value. Authorized 50,000 shares; issued and outstanding 50,000 shares
|
| | | | 500 | | | | | | 500 | | |
Additional paid-in capital
|
| | | | 243,218,738 | | | | | | 243,218,738 | | |
Retained earnings
|
| | | | 50,764,127 | | | | | | 34,548,556 | | |
Total stockholders’ equity
|
| | | | 293,985,365 | | | | | | 277,769,794 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 343,984,256 | | | | | $ | 320,468,964 | | |
|
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Net revenue: | | | | | | | | | |||||
Products
|
| | | $ | 170,566,047 | | | | | $ | 178,580,286 | | |
Leasing
|
| | | | 64,245,884 | | | | | | 73,372,413 | | |
Services
|
| | | | 69,389,272 | | | | | | 38,779,350 | | |
Total net revenue
|
| | | | 304,201,203 | | | | | | 290,732,049 | | |
Costs of sales and operating expenses: | | | | | | | | | | | | | |
Cost of products
|
| | | | 131,671,553 | | | | | | 157,524,530 | | |
Cost of leasing
|
| | | | 29,217,035 | | | | | | 29,077,463 | | |
Cost of services
|
| | | | 58,263,856 | | | | | | 31,961,251 | | |
Total cost of sales
|
| | | | 219,152,444 | | | | | | 218,563,244 | | |
Gross profit
|
| | | | 85,048,759 | | | | | | 72,168,805 | | |
Selling, general, and administrative expenses
|
| | | | 59,813,607 | | | | | | 46,611,982 | | |
Transaction costs
|
| | | | 3,176,797 | | | | | | 51,360 | | |
Income from operation
|
| | | | 22,058,355 | | | | | | 25,505,463 | | |
Other income (expenses): | | | | | | | | | | | | | |
Interest expense, net
|
| | | | (3,006,663) | | | | | | (2,374,881) | | |
Other income, net
|
| | | | 611,109 | | | | | | 367,806 | | |
Total other expenses
|
| | | | (2,395,554) | | | | | | (2,007,075) | | |
Income from continuing operations before income tax provision
|
| | | | 19,662,801 | | | | | | 23,498,388 | | |
Income tax (expense) benefit
|
| | | | (4,163,663) | | | | | | 3,227,061 | | |
Net income from continuing operations
|
| | | | 15,499,138 | | | | | | 26,725,449 | | |
Discontinued operations: | | | | | | | | | | | | | |
Income from discontinued operations, net of tax of $0 for 2019 and 2018
|
| | | | — | | | | | | 22,640,442 | | |
Loss on deconsolidation of discontinued operations
|
| | | | — | | | | | | (1,380,102) | | |
Total income from discontinued operations
|
| | | | — | | | | | | 21,260,340 | | |
Net income after discontinued operations
|
| | | | 15,499,138 | | | | | | 47,985,789 | | |
Net income attributable to non-controlling interests
|
| | | | — | | | | | | 39,132,578 | | |
Net income attributable to AerSale Corp.
|
| | | | 15,499,138 | | | | | | 8,853,211 | | |
Dividends attributable to preferred stockholders
|
| | | | 34,632,836 | | | | | | 33,577,536 | | |
Net loss attributable to AerSale Corp. common stockholders
|
| | | | (19,133,698) | | | | | | (24,724,325) | | |
Loss per share – basic and diluted: | | | | | | | | | | | | | |
Net loss per share from continuing operations
|
| | | | (383) | | | | | | (137) | | |
Net loss per share attributable to AerSale Corp.
|
| | | | (383) | | | | | | (494) | | |
| | |
Preferred Stock
|
| |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Retained
Earnings |
| |
Total AerSale
Stockholders’ Equity |
| |
Non-Controlling
Interests |
| |
Total
Equity |
| |||||||||||||||||||||||||||||||||
| | |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| ||||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2017
|
| | | $ | 2,000 | | | | | | 200,000 | | | | | $ | 500 | | | | | | 50,000 | | | | | $ | 243,218,738 | | | | | $ | 25,695,345 | | | | | $ | 268,916,583 | | | | | $ | (39,132,578) | | | | | $ | 229,784,005 | | |
Net loss attributable to
non-controlling interests |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 39,132,578 | | | | | | 39,132,578 | | |
Net loss attributable to AerSale
Corp. |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,853,211 | | | | | | 8,853,211 | | | | | | — | | | | | | 8,853,211 | | |
Balance at December 31, 2018
|
| | | | 2,000 | | | | | | 200,000 | | | | | | 500 | | | | | | 50,000 | | | | | | 243,218,738 | | | | | | 34,548,556 | | | | | | 277,769,794 | | | | | | — | | | | | | 277,769,794 | | |
Cumulative effect of adjustment
upon adoption of ASC 606 on January 1, 2019 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 716,433 | | | | | | 716,433 | | | | | | — | | | | | | 716,433 | | |
Net income
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
15,499,138
|
| | | |
|
15,499,138
|
| | | | | — | | | | |
|
15,499,138
|
| |
Balance at December 31, 2019
|
| | | $ | 2,000 | | | | | | 200,000 | | | | | $ | 500 | | | | | | 50,000 | | | | | $ | 243,218,738 | | | | | $ | 50,764,127 | | | | | $ | 293,985,365 | | | | | $ | — | | | | | $ | 293,985,365 | | |
|
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net income
|
| | | $ | 15,499,138 | | | | | $ | 47,985,789 | | |
Adjustments to reconcile net income to net cash provided by operating activities:
|
| | | | | | | | | | | | |
Income from discontinued operations
|
| | | | — | | | | | | (21,260,340) | | |
Depreciation and amortization
|
| | | | 30,080,936 | | | | | | 29,826,222 | | |
Amortization of debt issuance costs
|
| | | | 802,280 | | | | | | 1,019,953 | | |
Inventory impairment
|
| | | | 5,557,481 | | | | | | 1,084,247 | | |
Provision for doubtful accounts
|
| | | | 54,939 | | | | | | 618,786 | | |
Deferred income taxes
|
| | | | 2,461,865 | | | | | | (7,815,572) | | |
Changes in operating assets and liabilities, net of acquisitions:
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | (21,535,624) | | | | | | (8,936,950) | | |
Inventory
|
| | | | 3,420,729 | | | | | | 7,717,316 | | |
Deposits, prepaid expenses, and other current assets
|
| | | | (2,848,692) | | | | | | 190,347 | | |
Deferred customer incentives and other assets
|
| | | | 23,477 | | | | | | (3,580,770) | | |
Advance vendor payments
|
| | | | (250,697) | | | | | | 341,797 | | |
Accounts payable
|
| | | | 3,771,721 | | | | | | 1,224,994 | | |
Income tax receivable
|
| | | | 384 | | | | | | 850,844 | | |
Accrued expenses
|
| | | | 3,159,718 | | | | | | 3,564,972 | | |
Deferred revenue
|
| | | | 1,748,328 | | | | | | 4,152,140 | | |
Lessee and customer purchase deposits
|
| | | | 2,822,894 | | | | | | 1,411,814 | | |
Other liabilities
|
| | | | 686,957 | | | | | | 850,898 | | |
Net cash provided by operating activities
|
| | | | 45,455,834 | | | | | | 59,246,487 | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Business acquisitions
|
| | | | (26,081,080) | | | | | | (22,283,660) | | |
Proceeds from sale of assets
|
| | | | 2,115,441 | | | | | | 75,297,892 | | |
Acquisition of aircraft and engines held for lease, including capitalized
cost |
| | | | (36,478,888) | | | | | | (7,589,143) | | |
Purchase of property and equipment
|
| | | | (1,648,618) | | | | | | (1,235,182) | | |
Net cash (used in) provided by investing activities
|
| | | | (62,093,145) | | | | | | 44,189,907 | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Repayments of 8% Senior Secured Notes
|
| | | | (5,512,054) | | | | | | (5,069,941) | | |
Proceeds from revolving credit facility
|
| | | | 77,703,575 | | | | | | 23,900,000 | | |
Repayments of revolving credit facility
|
| | | | (77,703,575) | | | | | | (97,500,000) | | |
Payments of debt issuance costs
|
| | | | — | | | | | | (1,680,447) | | |
Repayments of long-term secured debt
|
| | | | — | | | | | | (3,432,837) | | |
Net cash used in financing activities
|
| | | | (5,512,054) | | | | | | (83,783,225) | | |
Cash flows from discontinued operations: | | | | | | | | | | | | | |
Net cash provided by (used in) operating activities
|
| | | | 18,050,201 | | | | | | (4,594,395) | | |
Net cash used in financing activities
|
| | | | — | | | | | | (1,225,937) | | |
Net cash provided by (used in) discontinued operations
|
| | | | 18,050,201 | | | | | | (5,820,332) | | |
(Decrease) Increase in cash and cash equivalents
|
| | | | (4,099,164) | | | | | | 13,832,837 | | |
Cash, cash equivalents and restricted cash, beginning of year
|
| | | | 21,604,166 | | | | | | 7,771,329 | | |
Cash, cash equivalents, end of year
|
| | | $ | 17,505,002 | | | | | $ | 21,604,166 | | |
| | |
2019
|
| |
2018
|
| ||||||
Balance at beginning of year
|
| | | $ | 1,528,000 | | | | | $ | 909,000 | | |
Provision | | | | | 55,000 | | | | | | 619,000 | | |
Write-offs | | | | | (38,000) | | | | | | — | | |
Balance at end of year
|
| | | $ | 1,545,000 | | | | | $ | 1,528,000 | | |
|
| | |
As of
December 31, 2018 |
| |
ASC 606
Adjustment |
| |
As of
January 1, 2019 |
| |||||||||
Inventory | | | | $ | 55,644,000 | | | | | $ | (10,535,000) | | | | | $ | 45,109,000 | | |
Contract assets
|
| | | | — | | | | | | 11,482,000 | | | | | | 11,482,000 | | |
Deferred tax liability
|
| | | | — | | | | | | (231,000) | | | | | | (231,000) | | |
Retained earnings
|
| | | $ | 34,549,000 | | | | | $ | 716,000 | | | | | $ | 35,265,000 | | |
| | |
December 31, 2019
|
| |
January 1,2019
|
| |
Change
|
| |||||||||
Contract assets
|
| | | $ | 7,549,000 | | | | | $ | 11,482,000 | | | | | $ | (3,933,000) | | |
| | |
Revenue under
ASC 606 |
| |
ASC 606
Adjustment |
| |
Balances
Excluding ASC 606 |
| |||||||||
Revenues | | | | $ | 304,201,000 | | | | | $ | (3,557,000) | | | | | $ | 300,644,000 | | |
| | |
Revenue under
ASC 606 |
| |
ASC 606
Adjustment |
| |
Balances
Excluding ASC 606 |
| |||||||||
Cost of sales and operating expenses
|
| | | $ | 280,005,000 | | | | | $ | (3,343,000) | | | | | $ | 276,662,000 | | |
| | |
2019
|
| |||||||||||||||
| | |
Asset Management
Solutions |
| |
TechOps
|
| |
Total Revenues
|
| |||||||||
USM | | | | $ | 87,442,000 | | | | | $ | 5,489,000 | | | | | $ | 92,931,000 | | |
Whole Asset Sales
|
| | | | 70,136,000 | | | | | | — | | | | | | 70,136,000 | | |
Engineered Solutions
|
| | | | — | | | | | | 7,499,000 | | | | | | 7,499,000 | | |
Total Products
|
| | | | 157,578,000 | | | | | | 12,988,000 | | | | | | 170,566,000 | | |
Leasing | | | | | 64,246,000 | | | | | | — | | | | | | 64,246,000 | | |
Services | | | | | — | | | | | | 69,389,000 | | | | | | 69,389,000 | | |
Total Revenues
|
| | | $ | 221,824,000 | | | | | $ | 82,377,000 | | | | | $ | 304,201,000 | | |
| | |
2018
|
| |||||||||||||||
| | |
Asset Management
Solutions |
| |
TechOps
|
| |
Total Revenues
|
| |||||||||
USM | | | | $ | 81,760,000 | | | | | $ | 4,516,000 | | | | | $ | 86,276,000 | | |
Whole Asset Sales
|
| | | | 90,039,000 | | | | | | — | | | | | | 90,039,000 | | |
Engineered Solutions
|
| | | | — | | | | | | 2,265,000 | | | | | | 2,265,000 | | |
Total Products
|
| | | | 171,799,000 | | | | | | 6,781,000 | | | | | | 178,580,000 | | |
Leasing | | | | | 73,373,000 | | | | | | — | | | | | | 73,373,000 | | |
Services | | | | | — | | | | | | 38,779,000 | | | | | | 38,779,000 | | |
Total Revenues
|
| | | $ | 245,172,000 | | | | | $ | 45,560,000 | | | | | $ | 290,732,000 | | |
| | |
2019
|
| |
2018
|
| ||||||
Used serviceable materials
|
| | | $ | 65,335,000 | | | | | $ | 69,278,000 | | |
Work-in-process | | | | | 16,832,000 | | | | | | 15,643,000 | | |
Whole assets
|
| | | | 12,795,000 | | | | | | 14,271,000 | | |
| | | | $ | 94,962,000 | | | | | $ | 99,192,000 | | |
| | |
2019
|
| |
2018
|
| ||||||
Qwest Air Parts: | | | | | | | | | | | | | |
Certifications
|
| | | $ | 724,000 | | | | | $ | — | | |
Goodwill
|
| | | | 13,402,000 | | | | | | — | | |
ACS: | | | | | | | | | | | | | |
Certifications
|
| | | | 710,000 | | | | | | 710,000 | | |
Goodwill
|
| | | | 379,000 | | | | | | 379,000 | | |
Avborne: | | | | | | | | | | | | | |
Trademarks
|
| | | | 600,000 | | | | | | 600,000 | | |
FAA certificates
|
| | | | 7,300,000 | | | | | | 7,300,000 | | |
Goodwill
|
| | | | 63,000 | | | | | | 63,000 | | |
Total intangible assets with indefinite lives
|
| | | $ | 23,178,000 | | | | | $ | 9,052,000 | | |
| | |
Useful Life In
Years |
| |
December 31
|
| ||||||||||||
| | |
2019
|
| |
2018
|
| ||||||||||||
Qwest: | | | | | | | | | | | | | | | | | | | |
Customer relationships
|
| | | | 10 | | | | | $ | 9,058,000 | | | | | $ | — | | |
ACS: | | | | | | | | | | | | | | | | | | | |
Customer relationships
|
| | | | 10 | | | | | | 110,000 | | | | | | 135,000 | | |
Avborne: | | | | | | | | | | | | | | | | | | | |
Customer relationships
|
| | | | 10 | | | | | | 1,873,000 | | | | | | 2,100,000 | | |
Total intangible assets with definite lives
|
| | | | | | | | | $ | 11,041,000 | | | | | $ | 2,235,000 | | |
| | |
Asset
Management Solutions |
| |
TechOps
|
| |
Total
|
| |||||||||
Goodwill as of December 31, 2017
|
| | | $ | — | | | | | $ | 379,000 | | | | | $ | 379,000 | | |
Additions | | | | | — | | | | | | 63,000 | | | | | | 63,000 | | |
Goodwill as of December 31, 2018
|
| | | | — | | | | | | 442,000 | | | | | | 442,000 | | |
Additions | | | | | 13,402,000 | | | | | | — | | | | | | 13,402,000 | | |
| | | | $ | 13,402,000 | | | | | $ | 442,000 | | | | | $ | 13,844,000 | | |
|
| | |
Useful Life
In Years |
| |
December 31
|
| |||||||||
| | |
2019
|
| |
2018
|
| |||||||||
Tooling and equipment
|
| |
7 – 15
|
| | | $ | 11,744,000 | | | | | $ | 10,422,000 | | |
Furniture and other equipment
|
| |
5
|
| | | | 6,670,000 | | | | | | 6,187,000 | | |
Computer software
|
| |
5
|
| | | | 2,755,000 | | | | | | 2,317,000 | | |
Leasehold improvements
|
| |
3 – 6
|
| | | | 2,337,000 | | | | | | 2,422,000 | | |
Equipment under capital lease
|
| |
5
|
| | | | 431,000 | | | | | | 734,000 | | |
| | | | | | | | 23,937,000 | | | | | | 22,082,000 | | |
Less accumulated depreciation
|
| | | | | | | (16,475,000) | | | | | | (14,613,000) | | |
| | | | | | | $ | 7,462,000 | | | | | $ | 7,469,000 | | |
| | |
2019
|
| |
2018
|
| ||||||
Aircraft and engines held for operating leases
|
| | | $ | 246,883,000 | | | | | $ | 222,897,000 | | |
Less accumulated depreciation
|
| | | | (134,987,000) | | | | | | (116,840,000) | | |
| | | | $ | 111,896,000 | | | | | $ | 106,057,000 | | |
| 2020 | | | | $ | 40,993,000 | | |
| 2021 | | | | | 19,904,000 | | |
| 2022 | | | | | 11,879,000 | | |
| 2023 | | | | | 3,133,000 | | |
| | | | | $ | 75,909,000 | | |
|
| | |
Carrying
Amount |
| |
Fair Value
|
| ||||||
$35.0 million senior secured notes
|
| | | $ | 3,424,273 | | | | | $ | 3,792,768 | | |
| | |
Carrying
Amount |
| |
Fair Value
|
| ||||||
$35.0 million senior secured notes
|
| | | $ | 8,936,000 | | | | | $ | 9,305,000 | | |
| | |
2019
|
| |
2018
|
| ||||||
Accrued compensation and related benefits
|
| | | $ | 5,638,000 | | | | | $ | 4,218,000 | | |
Accrued legal fees
|
| | | | 325,000 | | | | | | 348,000 | | |
Commission fee accrual
|
| | | | 363,000 | | | | | | 318,000 | | |
Accrued federal, state and local taxes and fees
|
| | | | 84,000 | | | | | | 41,000 | | |
Other | | | | | 1,082,000 | | | | | | 551,000 | | |
| | | | $ | 7,492,000 | | | | | $ | 5,476,000 | | |
| | |
2019
|
| |
2018
|
| ||||||
$110.0 million Wells Fargo Senior Secured Revolving Credit Facility LIBOR plus margin, interest payable monthly, maturity at July 20, 2021
|
| | | $ | — | | | | | $ | — | | |
$35.0 million Senior Secured Notes, interest payable with principal monthly, maturity at August 19, 2020 net of debt issuance costs of $72,000 and $209,000 as of December 31, 2019 and 2018, respectively
|
| | | | 3,352,000 | | | | | | 8,727,000 | | |
Total | | | | | 3,352,000 | | | | | | 8,727,000 | | |
Less current portion
|
| | | | (3,352,000) | | | | | | (5,512,000) | | |
Total long-term portion
|
| | | $ | — | | | | | $ | 3,215,000 | | |
| | |
Current
|
| |
Deferred
|
| |
Total
|
| |||||||||
Year ended December 31, 2019: | | | | | | | | | | | | | | | | | | | |
U.S. federal
|
| | | $ | 529,000 | | | | | $ | 1,339,000 | | | | | $ | 1,868,000 | | |
U.S. state
|
| | | | 1,170,000 | | | | | | (541,000) | | | | | | 629,000 | | |
Foreign
|
| | | | 3,000 | | | | | | 1,664,000 | | | | | | 1,667,000 | | |
Total income tax expense (benefit)
|
| | | $ | 1,702,000 | | | | | $ | 2,462,000 | | | | | $ | 4,164,000 | | |
|
| | |
Current
|
| |
Deferred
|
| |
Total
|
| |||||||||
Year ended December 31, 2018: | | | | | | | | | | | | | | | | | | | |
U.S. federal
|
| | | $ | 2,516,000 | | | | | $ | (6,882,000) | | | | | $ | (4,366,000) | | |
U.S. state
|
| | | | 391,000 | | | | | | (496,000) | | | | | | (105,000) | | |
Foreign
|
| | | | 1,682,000 | | | | | | (438,000) | | | | | | 1,244,000 | | |
Total income tax expense (benefit)
|
| | | $ | 4,589,000 | | | | | $ | (7,816,000) | | | | | $ | (3,227,000) | | |
|
| | |
2019
|
| |
2018
|
| ||||||
Provision for income tax at the federal statutory rate
|
| | | $ | 4,130,000 | | | | | $ | 4,935,000 | | |
State taxes
|
| | | | 678,000 | | | | | | (59,000) | | |
Permanent differences
|
| | | | 48,000 | | | | | | (4,260,000) | | |
Foreign taxes
|
| | | | (222,000) | | | | | | 145,000 | | |
Change in valuation allowance
|
| | | | — | | | | | | (3,922,000) | | |
Other | | | | | (470,000) | | | | | | (66,000) | | |
Total income tax expense (benefit)
|
| | | $ | 4,164,000 | | | | | $ | (3,227,000) | | |
| | |
2019
|
| |
2018
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Net operating losses
|
| | | $ | 432,000 | | | | | $ | 408,000 | | |
Foreign tax credit carryforwards
|
| | | | 2,555,000 | | | | | | 4,162,000 | | |
Inventory basis differences
|
| | | | 5,333,000 | | | | | | 5,125,000 | | |
Deferred rent
|
| | | | 76,000 | | | | | | 119,000 | | |
Maintenance deposit payments
|
| | | | 943,000 | | | | | | 635,000 | | |
Deferred revenue
|
| | | | 1,873,000 | | | | | | 821,000 | | |
Allowance for doubtful accounts
|
| | | | 391,000 | | | | | | 365,000 | | |
Transaction costs
|
| | | | 523,000 | | | | | | — | | |
Intangible assets
|
| | | | 807,000 | | | | | | 3,716,000 | | |
Accrued expenses
|
| | | | 1,232,000 | | | | | | 869,000 | | |
Other
|
| | | | 153,000 | | | | | | 31,000 | | |
Total deferred tax assets
|
| | | | 14,318,000 | | | | | | 16,251,000 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Fixed assets
|
| | | | (8,320,000) | | | | | | (5,169,000) | | |
Section 481(a) adjustments
|
| | | | (633,000) | | | | | | (164,000) | | |
Deferred insurance proceeds
|
| | | | (611,000) | | | | | | (585,000) | | |
Total deferred tax liabilities
|
| | | | (9,564,000) | | | | | | (5,918,000) | | |
Deferred income taxes, net
|
| | | $ | 4,754,000 | | | | | $ | 10,333,000 | | |
| | |
2019
|
| |
2018
|
| ||||||
Income from continuing operations
|
| | | $ | 15,499,138 | | | | | $ | 26,725,449 | | |
Income from discontinued operations
|
| | | | — | | | | | | 21,260,340 | | |
Net income
|
| | | | 15,499,138 | | | | | | 47,985,789 | | |
Income attributable to noncontrolling interest
|
| | | | — | | | | | | 39,132,578 | | |
Income attributable to AerSale Corp.
|
| | | | 15,499,138 | | | | | | 8,853,211 | | |
Dividends attributable to preferred stockholders
|
| | | | (34,632,836) | | | | | | (33,577,536) | | |
Loss attributable to common shareholders for EPS
|
| | | $ | (19,133,698) | | | | | $ | (24,724,325) | | |
Weighted-average number of shares outstanding – basic & diluted
|
| | | | 50,000 | | | | | | 50,000 | | |
Loss per share – basic and diluted: | | | | | | | | | | | | | |
Loss per share from continuing operations
|
| | | $ | (383) | | | | | $ | (137) | | |
Loss per share from discontinued operations and noncontrolling interest
|
| | | | — | | | | | | (357) | | |
Loss per share
|
| | | $ | (383) | | | | | $ | (494) | | |
|
| | |
2019
|
| |
2018
|
| ||||||
Revenues | | | | | | | | | | | | | |
Asset Management Solutions
|
| | | | | | | | | | | | |
Aircraft
|
| | | $ | 98,736,000 | | | | | $ | 95,353,000 | | |
Engine
|
| | | | 123,088,000 | | | | | | 149,819,000 | | |
| | | | $ | 221,824,000 | | | | | $ | 245,172,000 | | |
Tech Ops
|
| | | | | | | | | | | | |
MRO Services
|
| | | $ | 69,389,000 | | | | | $ | 38,779,000 | | |
Product Sales
|
| | | | 12,988,000 | | | | | | 6,781,000 | | |
| | | | | 82,377,000 | | | | | | 45,560,000 | | |
Total | | | | $ | 304,201,000 | | | | | $ | 290,732,000 | | |
|
| | |
2019
|
| |
2018
|
| ||||||
Gross Profit | | | | | | | | | | | | | |
Asset Management Solutions
|
| | | | | | | | | | | | |
Aircraft
|
| | | $ | 27,592,000 | | | | | $ | 21,708,000 | | |
Engine
|
| | | | 40,113,000 | | | | | | 41,949,000 | | |
| | | | $ | 67,705,000 | | | | | $ | 63,657,000 | | |
Tech Ops
|
| | | | | | | | | | | | |
MRO Services
|
| | | $ | 11,125,000 | | | | | $ | 6,818,000 | | |
Product Sales
|
| | | | 6,219,000 | | | | | | 1,694,000 | | |
| | | | | 17,344,000 | | | | | | 8,512,000 | | |
Total | | | | $ | 85,049,000 | | | | | $ | 72,169,000 | | |
|
| | |
2019
|
| |
2018
|
| ||||||
Total Assets | | | | | | | | | | | | | |
Asset Management Solutions
|
| | | $ | 254,324,000 | | | | | $ | 207,125,000 | | |
Tech Ops
|
| | | | 88,129,000 | | | | | | 105,739,000 | | |
Corporate
|
| | | | 1,531,000 | | | | | | 7,605,000 | | |
| | | | $ | 343,984,000 | | | | | $ | 320,469,000 | | |
Total Depreciation and Amortization Expense | | | | | | | | | | | | | |
Asset Management Solutions
|
| | | $ | 28,579,000 | | | | | $ | 27,611,000 | | |
Tech Ops
|
| | | | 1,301,000 | | | | | | 865,000 | | |
Corporate
|
| | | | 201,000 | | | | | | 1,350,000 | | |
|
| | |
2019
|
| |
2018
|
| ||||||
| | | | $ | 30,081,000 | | | | | $ | 29,826,000 | | |
Total Capital Expenditures | | | | | | | | | | | | | |
Asset Management Solutions
|
| | | $ | 36,479,000 | | | | | $ | 7,623,000 | | |
Tech Ops
|
| | | | 1,500,000 | | | | | | 1,033,000 | | |
Corporate
|
| | | | 149,000 | | | | | | 168,000 | | |
| | | | $ | 38,128,000 | | | | | $ | 8,824,000 | | |
| | |
2019
|
| |
2018
|
| ||||||
Segment gross profit
|
| | | $ | 85,049,000 | | | | | $ | (72,169,000) | | |
Selling, general and administrative expenses
|
| | | | (62,990,000) | | | | | | (46,663,000) | | |
Interest expense, net
|
| | | | (3,007,000) | | | | | | (2,375,000) | | |
Other income, net
|
| | | | 611,000 | | | | | | 367,000 | | |
Income tax benefit
|
| | | | (4,164,000) | | | | | | 3,227,000 | | |
Net income from continuing operations
|
| | | $ | 15,499,000 | | | | | $ | 26,725,000 | | |
Revenues
|
| |
2019
|
| |
2018
|
| ||||||
Domestic | | | | $ | 105,083,000 | | | | | $ | 135,892,000 | | |
Foreign | | | | | 199,118,000 | | | | | | 154,840,000 | | |
Total revenues
|
| | | $ | 304,201,000 | | | | | $ | 290,732,000 | | |
Long-lived assets
|
| |
2019
|
| |
2018
|
| ||||||
Domestic | | | | $ | 113,966,000 | | | | | $ | 86,551,000 | | |
Foreign | | | | | 39,626,000 | | | | | | 38,262,000 | | |
Total long-lived assets
|
| | | $ | 153,592,000 | | | | | $ | 124,813,000 | | |
| | |
2019
|
| |
2018
|
| ||||||
Asset Management Solutions
|
| | | $ | 334,000 | | | | | $ | 233,000 | | |
Tech Ops
|
| | | | 2,015,000 | | | | | | 4,055,000 | | |
Total intersegment revenues
|
| | | $ | 2,349,000 | | | | | $ | 4,288,000 | | |
| | |
2019
|
| |
2018
|
| ||||||
Cash paid during the year for: | | | | | | | | | | | | | |
Income taxes, net
|
| | | $ | 8,529,000 | | | | | $ | 4,656,000 | | |
Interest
|
| | | | 1,905,000 | | | | | | 2,310,000 | | |
Noncash investing activities: | | | | | | | | | | | | | |
Reclassification of aircraft and aircraft engines inventory to (from) equipment held for lease net
|
| | | $ | (22,468,000) | | | | | $ | 182,000 | | |
| | |
Operating
Leases |
| |||
Year ending December 31: | | | | | | | |
2020
|
| | | $ | 4,314,000 | | |
2021
|
| | | | 4,089,000 | | |
2022
|
| | | | 2,850,000 | | |
2023
|
| | | | 2,002,000 | | |
2024
|
| | | | 1,822,000 | | |
Thereafter
|
| | | | 5,342,000 | | |
Total minimum lease payments
|
| | | $ | 20,419,000 | | |
| | |
Year Ended
December 31, 2018 |
| |||
Charter revenue
|
| | | $ | 28,385,000 | | |
Charter expenses
|
| | | | (19,865,000) | | |
Selling, general and administrative
|
| | | | (9,693,000) | | |
Depreciation | | | | | (1,659,000) | | |
Gain on sale of intangible assets
|
| | | | 23,177,000 | | |
Other income, net
|
| | | | 2,294,000 | | |
Loss on deconsolidation
|
| | | | (1,380,000) | | |
Total income from discontinued operations
|
| | | $ | 21,259,000 | | |
| | |
Acquisition Date Fair
Values |
| |||
Accounts receivable
|
| | | $ | 2,714,000 | | |
Inventory | | | | | 3,289,000 | | |
Deposits, prepaid expenses, and other current assets
|
| | | | 218,000 | | |
Property and equipment
|
| | | | 567,000 | | |
Other intangible assets
|
| | | | 10,324,000 | | |
Goodwill | | | | | 13,402,000 | | |
Accounts payable
|
| | | | (410,000) | | |
| | |
Acquisition Date Fair
Values |
| |||
Accrued expenses
|
| | | | (1,151,000) | | |
Deferred tax liability
|
| | | | (2,872,000) | | |
Total purchase price
|
| | | $ | 26,081,000 | | |
|
| | |
Fair Value
|
| |||
FAA part 145 certificate (indefinite-lived)
|
| | | $ | 724,000 | | |
| | |
Useful Life In
Years |
| |
Fair Value
|
| ||||||
Customer relationships
|
| | | | 10 | | | | | $ | 9,600,000 | | |
| | |
For the Year ended December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
| | |
(Unaudited)
|
| |||||||||
Revenues | | | | $ | 314,995,000 | | | | | $ | 309,638,000 | | |
Net income from continuing operations
|
| | | | 17,668,000 | | | | | | 31,079,000 | | |
Net loss attributable to AerSale Corp.
|
| | | | (16,965,000) | | | | | | (20,371,000) | | |
Loss per share attributable to AerSale Corp.
|
| | | | (339) | | | | | | (407) | | |
| | |
Acquisition Date
Fair Values |
| |||
Accounts receivables, net
|
| | | $ | 2,680,000 | | |
Inventory | | | | | 5,500,000 | | |
Deposits, prepaid expenses and other current assets
|
| | | | 211,000 | | |
Fixed assets
|
| | | | 1,733,000 | | |
Deferred tax asset
|
| | | | 3,848,000 | | |
Intangible assets
|
| | | | 10,000,000 | | |
Goodwill | | | | | 63,000 | | |
Accounts payable, net
|
| | | | (1,249,000) | | |
Accrued taxes
|
| | | | (37,000) | | |
Accrued expenses
|
| | | | (465,000) | | |
Total purchase price
|
| | | $ | 22,284,000 | | |
|
| | |
Fair Value
|
| |||
Trademarks | | | | $ | 600,000 | | |
FAA certificate
|
| | | | 7,300,000 | | |
Total intangible assets with indefinite lives
|
| | | $ | 7,900,000 | | |
|
| | |
Useful Life
In Years |
| |
Fair Value
|
| ||||||
Customer relationships
|
| | | | 10 | | | | | $ | 2,100,000 | | |
Total intangible assets with definite lives
|
| | | | | | | | | $ | 2,100,000 | | |
| | |
For the Year ended
December 31, 2018 |
| |||
| | |
(Unaudited)
|
| |||
Revenues | | | | $ | 306,368,000 | | |
Net income from continuing operations
|
| | | | 26,576,000 | | |
Net income attributable to AerSale Corp.
|
| | | | 8,703,000 | | |
Loss per share attributable to AerSale Corp.
|
| | | | (496) | | |
| | |
September 30,
2020 |
| |
December 31,
2019 |
| ||||||
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 17,369,878 | | | | | $ | 17,505,002 | | |
Accounts receivable, net of allowance for doubtful accounts of $1,837,000 and $1,545,000 as of September 30, 2020 and December 31, 2019
|
| | | | 38,957,481 | | | | | | 51,867,653 | | |
Inventory: | | | | | | | | | | | | | |
Aircraft, airframes, engines and parts, net
|
| | | | 69,112,736 | | | | | | 57,918,723 | | |
Advanced vendor payments
|
| | | | 10,530,062 | | | | | | 3,247,255 | | |
Due from related party
|
| | | | 830,369 | | | | | | 6,130,990 | | |
Deposits, prepaid expenses and other current assets
|
| | | | 7,129,485 | | | | | | 5,116,175 | | |
Total current assets
|
| | | | 143,930,011 | | | | | | 141,785,798 | | |
Fixed assets: | | | | | | | | | | | | | |
Aircraft and engines held for lease, net
|
| | | | 85,959,095 | | | | | | 111,896,294 | | |
Property and equipment, net
|
| | | | 7,838,606 | | | | | | 7,461,792 | | |
Inventory: | | | | | | | | | | | | | |
Aircraft, airframes, engines and parts, net
|
| | | | 44,724,078 | | | | | | 37,043,804 | | |
Deferred income taxes
|
| | | | 3,413,572 | | | | | | 4,753,679 | | |
Deferred financing costs, net
|
| | | | 534,616 | | | | | | 1,034,564 | | |
Deferred customer incentives and other assets, net
|
| | | | 270,782 | | | | | | 324,869 | | |
Goodwill
|
| | | | 19,860,168 | | | | | | 13,858,551 | | |
Other intangible assets, net
|
| | | | 28,899,377 | | | | | | 20,375,166 | | |
Due from related party
|
| | | | 5,449,739 | | | | | | 5,449,739 | | |
Total assets
|
| | | $ | 340,880,044 | | | | | $ | 343,984,256 | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | | 15,751,468 | | | | | | 17,030,404 | | |
Accrued expenses
|
| | | | 8,812,043 | | | | | | 9,629,084 | | |
Lessee and customer purchase deposits
|
| | | | 2,756,987 | | | | | | 3,473,921 | | |
Current portion of long-term debt, net
|
| | | | — | | | | | | 3,351,714 | | |
Deferred revenue
|
| | | | 5,554,252 | | | | | | 7,708,761 | | |
Total current liabilities
|
| | | | 32,874,750 | | | | | | 41,193,884 | | |
Long-term lease deposits
|
| | | | 1,144,771 | | | | | | 4,184,874 | | |
Maintenance deposit payments and other liabilities
|
| | | | 5,034,469 | | | | | | 4,620,133 | | |
Total liabilities
|
| | | $ | 39,053,990 | | | | | $ | 49,998,891 | | |
Commitments and contingencies | | | | | | | | | | | | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Preferred stock, $0.01 par value. Authorized 200,000 shares; issued and
outstanding 200,000 shares; senior as to all other equity instruments with an 8.65% cumulative dividend rate of the stated liquidation preference of $200,000,000 |
| | | | 2,000 | | | | | | 2,000 | | |
Common stock, $0.01 par value. Authorized 50,000 shares; issued and outstanding 50,000 shares
|
| | | | 500 | | | | | | 500 | | |
Additional paid-in capital
|
| | | | 243,218,738 | | | | | | 243,218,738 | | |
Retained earnings
|
| | | | 58,604,816 | | | | | | 50,764,127 | | |
Total equity
|
| | | | 301,826,054 | | | | | | 293,985,365 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 340,880,044 | | | | | $ | 343,984,256 | | |
|
| | |
Nine Months Ended
|
| |||||||||
| | |
September 30,
2020 |
| |
September 30,
2019 |
| ||||||
Revenue: | | | | | | | | | | | | | |
Products
|
| | | $ | 37,726,383 | | | | | $ | 86,951,583 | | |
Leasing
|
| | | | 47,637,093 | | | | | | 47,180,822 | | |
Services
|
| | | | 74,192,768 | | | | | | 49,192,438 | | |
Total net revenue
|
| | | | 159,556,244 | | | | | | 183,324,843 | | |
Cost of sales and operating expenses: | | | | | | | | | | | | | |
Cost of products
|
| | | | 41,206,646 | | | | | | 67,930,066 | | |
Cost of leasing
|
| | | | 21,315,784 | | | | | | 21,442,161 | | |
Cost of services
|
| | | | 57,369,877 | | | | | | 41,075,944 | | |
Total cost of sales
|
| | | | 119,892,307 | | | | | | 130,448,171 | | |
Gross profit
|
| | | | 39,663,937 | | | | | | 52,876,672 | | |
Selling, general and administrative expenses
|
| | | | 40,614,124 | | | | | | 42,046,246 | | |
CARES Act proceeds
|
| | | | (12,692,702) | | | | | | — | | |
Transaction costs
|
| | | | 433,681 | | | | | | 845,479 | | |
Income from operations
|
| | | | 11,308,834 | | | | | | 9,984,947 | | |
Other income (expenses): | | | | | | | | | | | | | |
Interest expense, net
|
| | | | (1,306,977) | | | | | | (2,227,025) | | |
Other income, net
|
| | | | 358,137 | | | | | | 449,850 | | |
Total other expenses
|
| | | | (948,840) | | | | | | (1,777,175) | | |
Income from operations before income tax provision
|
| | | | 10,359,994 | | | | | | 8,207,772 | | |
Income tax expense
|
| | | | (2,519,305) | | | | | | (1,712,103) | | |
Net income
|
| | | | 7,840,689 | | | | | | 6,495,669 | | |
Dividends attributable to preferred stockholders
|
| | | | 18,582,068 | | | | | | 27,137,681 | | |
Net loss attributable to AerSale Corp. common shareholders
|
| | | $ | (10,741,379) | | | | | $ | (20,642,012) | | |
Loss per share – basic and diluted: | | | | | | | | | | | | | |
Net loss per share attributable to AerSale Corp.
|
| | | $ | (215) | | | | | $ | (413) | | |
| | |
Preferred Stock
|
| |
Common Stock
|
| |
Additional
paid-in Capital |
| |
Retained
Earnings |
| |
Total AerSale
Stockholders’ Equity |
| |||||||||||||||||||||||||||
| | |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| ||||||||||||||||||||||||||||||
Balance at December 31, 2018
|
| | | $ | 2,000 | | | | | | 200,000 | | | | | $ | 500 | | | | | | 50,000 | | | | | $ | 243,218,738 | | | | | $ | 34,548,556 | | | | | $ | 277,769,794 | | |
Cumulative effect of
adjustment upon adoption of ASC 606 on January 1, 2019, net of tax |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 716,433 | | | | | | 716,433 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,495,669 | | | | | | 6,495,669 | | |
Balance at September 30, 2019
|
| | | | 2,000 | | | | | | 200,000 | | | | | | 500 | | | | | | 50,000 | | | | | | 243,218,738 | | | | | | 41,760,658 | | | | | | 284,981,896 | | |
Balance at December 31, 2019
|
| | | | 2,000 | | | | | | 200,000 | | | | | | 500 | | | | | | 50,000 | | | | | | 243,218,738 | | | | | | 50,764,127 | | | | | | 293,985,365 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,840,689 | | | | | | 7,840,689 | | |
Balance at September 30, 2020
|
| | | $ | 2,000 | | | | | | 200,000 | | | | | $ | 500 | | | | | | 50,000 | | | | | $ | 243,218,738 | | | | | $ | 58,604,816 | | | | | $ | 301,826,054 | | |
| | |
Nine Months Ended
|
| |||||||||
| | |
September 30,
2020 |
| |
September 30,
2019 |
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net income
|
| | | $ | 7,840,689 | | | | | $ | 6,495,669 | | |
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
|
| | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 20,513,170 | | | | | | 21,837,616 | | |
Amortization of debt issuance costs
|
| | | | 572,506 | | | | | | 599,261 | | |
Inventory impairment
|
| | | | 13,427,091 | | | | | | 5,386,102 | | |
Impairment of aircraft held for lease
|
| | | | 3,035,578 | | | | | | — | | |
Provision for doubtful accounts
|
| | | | 262,462 | | | | | | (23,776) | | |
Deferred income taxes
|
| | | | 1,340,107 | | | | | | 3,570,627 | | |
Changes in operating assets and liabilities, net of acquisitions: | | | | | | | | | | | | | |
Accounts receivable
|
| | | | 8,976,804 | | | | | | (1,331,922) | | |
Inventory
|
| | | | (28,617,019) | | | | | | (43,833,947) | | |
Deposits, prepaid expenses, and other current assets
|
| | | | 3,309,107 | | | | | | (3,958,382) | | |
Deferred customer incentives and other assets
|
| | | | 55,754 | | | | | | 28,505 | | |
Advance vendor payments
|
| | | | (7,282,807) | | | | | | (884,599) | | |
Accounts payable
|
| | | | (1,413,174) | | | | | | (2,728,132) | | |
Accrued expenses
|
| | | | (869,887) | | | | | | (559,972) | | |
Deferred revenue
|
| | | | (2,934,509) | | | | | | (373,993) | | |
Lessee and customer purchase deposits
|
| | | | 1,355,744 | | | | | | 5,080,894 | | |
Other liabilities
|
| | | | 414,336 | | | | | | 488,770 | | |
Net cash provided by (used in) operating activities
|
| | | | 19,985,952 | | | | | | (10,207,279) | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Business acquisitions
|
| | | | (16,975,595) | | | | | | (26,065,000) | | |
Proceeds from sale of assets
|
| | | | 3,100,000 | | | | | | 4,101,258 | | |
Acquisition of aircraft and engines held for lease, including capitalized cost
|
| | | | (1,227,004) | | | | | | (32,169,874) | | |
Purchase of property and equipment
|
| | | | (1,594,204) | | | | | | (1,528,970) | | |
Net cash used in investing activities
|
| | | | (16,696,803) | | | | | | (55,662,586) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Repayments of 8% Senior Secured Notes
|
| | | | (3,424,273) | | | | | | (4,092,568) | | |
Proceeds from revolving credit facility
|
| | | | 104,634,191 | | | | | | 79,039,315 | | |
Repayments of revolving credit facility
|
| | | | (104,634,191) | | | | | | (43,500,000) | | |
Net cash (used in) provided by financing activities
|
| | | | (3,424,273) | | | | | | 31,446,747 | | |
Cash flows from discontinued operations | | | | | | | | | | | | | |
Net cash provided by operating activities
|
| | | | — | | | | | | 17,930,772 | | |
Net cash flows provided by discontinued operations
|
| | | | — | | | | | | 17,930,772 | | |
Decrease in cash and cash equivalents
|
| | | | (135,124) | | | | | | (16,492,346) | | |
Cash and cash equivalents, beginning of period
|
| | | | 17,505,002 | | | | | | 21,604,166 | | |
Cash and cash equivalents, end of period
|
| | | $ | 17,369,878 | | | | | $ | 5,111,820 | | |
| | |
September 30, 2020
|
| |
December 31, 2019
|
| |
Change
|
| |||||||||
Contract asset
|
| | | $ | 15,120,000 | | | | | $ | 7,925,000 | | | | | $ | 7,195,000 | | |
| | |
2020
|
| |||||||||||||||
| | |
Asset Management
Solutions |
| |
Tech Ops
|
| |
Total Revenues
|
| |||||||||
USM
|
| | | $ | 30,594,000 | | | | | $ | 1,989,000 | | | | | $ | 32,583,000 | | |
Whole Asset Sales
|
| | | | 3,103,000 | | | | | | — | | | | | | 3,103,000 | | |
Engineered Solutions
|
| | | | — | | | | | | 2,040,000 | | | | | | 2,040,000 | | |
Total Products
|
| | | | 33,697,000 | | | | | | 4,029,000 | | | | | | 37,726,000 | | |
Leasing
|
| | | | 47,637,000 | | | | | | — | | | | | | 47,637,000 | | |
Services
|
| | | | — | | | | | | 74,193,000 | | | | | | 74,193,000 | | |
Total Revenues
|
| | | $ | 81,334,000 | | | | | $ | 78,222,000 | | | | | $ | 159,556,000 | | |
| | |
2019
|
| |||||||||||||||
| | |
Asset Management
Solutions |
| |
Tech Ops
|
| |
Total Revenues
|
| |||||||||
USM
|
| | | $ | 63,273,000 | | | | | $ | 4,060,000 | | | | | $ | 67,333,000 | | |
Whole Asset Sales
|
| | | | 13,186,000 | | | | | | — | | | | | | 13,186,000 | | |
Engineered Solutions
|
| | | | — | | | | | | 6,433,000 | | | | | | 6,433,000 | | |
Total Products
|
| | | | 76,459,000 | | | | | | 10,493,000 | | | | | | 86,952,000 | | |
Leasing
|
| | | | 47,181,000 | | | | | | — | | | | | | 47,181,000 | | |
Services
|
| | | | — | | | | | | 49,192,000 | | | | | | 49,192,000 | | |
Total Revenues
|
| | | $ | 123,640,000 | | | | | $ | 59,685,000 | | | | | $ | 183,325,000 | | |
| | |
2020
|
| |
2019
|
| ||||||
USM
|
| | | $ | 64,809,000 | | | | | $ | 65,335,000 | | |
Whole Assets
|
| | | | 32,472,000 | | | | | | 12,795,000 | | |
Work in Process
|
| | | | 16,556,000 | | | | | | 16,832,000 | | |
| | | | $ | 113,837,000 | | | | | $ | 94,962,000 | | |
| | |
2020
|
| |
2019
|
| ||||||
Qwest Air Parts: | | | | | | | | | | | | | |
Certifications
|
| | | $ | 724,000 | | | | | $ | 724,000 | | |
Goodwill
|
| | | | 13,416,000 | | | | | | 13,416,000 | | |
ACS: | | | | | | | | | | | | | |
Certifications
|
| | | | 710,000 | | | | | | 710,000 | | |
Goodwill
|
| | | | 379,000 | | | | | | 379,000 | | |
Avborne: | | | | | | | | | | | | | |
Trademarks
|
| | | | 600,000 | | | | | | 600,000 | | |
Certifications
|
| | | | 7,300,000 | | | | | | 7,300,000 | | |
Goodwill
|
| | | | 63,000 | | | | | | 63,000 | | |
ACT: | | | | | | | | | | | | | |
Trademarks
|
| | | | 200,000 | | | | | | — | | |
Certifications
|
| | | | 796,000 | | | | | | — | | |
Goodwill
|
| | | | 6,002,000 | | | | | | — | | |
Total intangible assets with indefinite lives
|
| | | $ | 30,190,000 | | | | | $ | 23,192,000 | | |
| | |
Useful Life
In Years |
| |
2020
|
| |
2019
|
| |||||||||
Qwest Air Parts: | | | | | | | | | | | | | | | | | | | |
Customer relationships
|
| | | | 10 | | | | | $ | 8,328,000 | | | | | $ | 9,058,000 | | |
ACS: | | | | | | | | | | | | | | | | | | | |
Customer relationships
|
| | | | 10 | | | | | | 95,000 | | | | | | 110,000 | | |
Avborne: | | | | | | | | | | | | | | | | | | | |
Customer relationships
|
| | | | 10 | | | | | | 1,715,000 | | | | | | 1,873,000 | | |
ACT: | | | | | | | | | | | | | | | | | | | |
Customer relationships
|
| | | | 10 | | | | | | 8,431,000 | | | | | | — | | |
Total intangible assets with definite lives
|
| | | | | | | | | $ | 11,041,000 | | | | | $ | 18,569,000 | | |
| | |
Asset
Management Solutions |
| |
Tech Ops
|
| |
Total
|
| |||||||||
Goodwill as of December 31, 2019
|
| | | $ | 13,416,000 | | | | | $ | 442,000 | | | | | $ | 13,858,000 | | |
Additions
|
| | | | — | | | | | | 6,002,000 | | | | | | 6,002,000 | | |
Goodwill as of September 30, 2020
|
| | | $ | 13,416,000 | | | | | $ | 6,444,000 | | | | | $ | 19,860,000 | | |
| | |
Useful Life
In Years |
| |
2020
|
| |
2019
|
| |||||||||
Tooling and equipment
|
| | | | 7 – 15 | | | | | $ | 13,386,000 | | | | | $ | 12,351,000 | | |
Furniture and other equipment
|
| | | | 5 | | | | | | 7,169,000 | | | | | | 6,111,000 | | |
Computer software
|
| | | | 5 | | | | | | 2,389,000 | | | | | | 2,291,000 | | |
Leasehold improvements
|
| | | | 3 – 6 | | | | | | 2,969,000 | | | | | | 3,142,000 | | |
Equipment under capital lease
|
| | | | 5 | | | | | | 360,000 | | | | | | 431,000 | | |
| | | | | | | | | | | 26,273,000 | | | | | | 24,326,000 | | |
Less accumulated depreciation
|
| | | | | | | | | | (18,434,000) | | | | | | (16,864,000) | | |
| | | | | | | | | | $ | 7,839,000 | | | | | $ | 7,462,000 | | |
| | |
2020
|
| |
2019
|
| ||||||
Aircraft and engines held for operating leases
|
| | | $ | 225,425,000 | | | | | $ | 246,883,000 | | |
Less accumulated depreciation
|
| | | | (139,466,000) | | | | | | (134,987,000) | | |
| | | | $ | 85,959,000 | | | | | $ | 111,896,000 | | |
| Year ending December 31: | | | | | | | |
|
Remainder of 2020
|
| | | $ | 6,667,000 | | |
|
2021
|
| | | | 19,378,000 | | |
|
2022
|
| | | | 10,136,000 | | |
|
2023
|
| | | | 1,863,000 | | |
|
Total minimum lease payments
|
| | | $ | 38,044,000 | | |
| | |
2020
|
| |
2019
|
| ||||||
Accrued compensation and related benefits
|
| | | $ | 5,275,000 | | | | | $ | 5,638,000 | | |
Accrued legal fees
|
| | | | 2,250,000 | | | | | | 2,462,000 | | |
Commission fee accrual
|
| | | | 116,000 | | | | | | 363,000 | | |
Accrued federal, state and local taxes and fees
|
| | | | 174,000 | | | | | | 84,000 | | |
Other
|
| | | | 997,000 | | | | | | 1,082,000 | | |
| | | | $ | 8,812,000 | | | | | $ | 9,629,000 | | |
|
| | |
2020
|
| |
2019
|
| ||||||
$1$110.0 million Wells Fargo Senior Secured Revolving Credit Facility LIBOR plus margin, interest payable monthly, maturity at July 20, 2021
|
| | | $ | — | | | | | $ | — | | |
$3$35.0 million Senior Secured Notes Payable, interest payable with
principal monthly, maturity at August 19, 2020 net of debt issuance costs of $72,000 as of December 31, 2019, respectively |
| | | | — | | | | | | 3,352,000 | | |
Total
|
| | | | — | | | | | | 3,352,000 | | |
Less current portion
|
| | | | — | | | | | | (3,352,000) | | |
Total long-term portion
|
| | | $ | — | | | | | $ | — | | |
| | |
2020
|
| |
2019
|
| ||||||
Net income
|
| | | $ | 7,841,000 | | | | | $ | 6,496,000 | | |
Dividends attributable to preferred stockholders
|
| | | | (18,582,000) | | | | | | (27,138,000) | | |
Net loss attributable to common shareholders for EPS
|
| | | $ | (10,741,000) | | | | | $ | (20,642,000) | | |
Weighted-average number of shares outstanding
|
| | | | 50,000 | | | | | | 50,000 | | |
Loss per share – basic and diluted: | | | | | | | | | | | | | |
Loss per share
|
| | | $ | (215) | | | | | $ | (413) | | |
| | |
Nine months Ended
September 30, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Revenues | | | | | | | | | | | | | |
Asset Management Solutions
|
| | | | | | | | | | | | |
Aircraft
|
| | | $ | 45,819,000 | | | | | $ | 56,600,000 | | |
Engine
|
| | | | 35,515,000 | | | | | | 67,040,000 | | |
| | | | | 81,334,000 | | | | | | 123,640,000 | | |
Tech Ops
|
| | | | | | | | | | | | |
MRO Services
|
| | | | 74,193,000 | | | | | | 49,192,000 | | |
Product Sales
|
| | | | 4,029,000 | | | | | | 10,493,000 | | |
| | | | | 78,222,000 | | | | | | 59,685,000 | | |
| | | | $ | 159,556,000 | | | | | $ | 183,325,000 | | |
Gross Profit | | | | | | | | | | | | | |
Asset Management Solutions
|
| | | | | | | | | | | | |
Aircraft
|
| | | $ | 9,110,000 | | | | | $ | 15,496,000 | | |
Engine
|
| | | | 13,465,000 | | | | | | 23,782,000 | | |
| | | | | 22,575,000 | | | | | | 39,278,000 | | |
TechOps
|
| | | | | | | | | | | | |
MRO Services
|
| | | | 16,823,000 | | | | | | 8,116,000 | | |
Product Sales
|
| | | | 266,000 | | | | | | 5,483,000 | | |
| | | | | 17,089,000 | | | | | | 13,599,000 | | |
| | | | $ | 39,664,000 | | | | | $ | 52,877,000 | | |
|
| | |
2020
|
| |
2019
|
| ||||||
Segment gross profit
|
| | | $ | 39,664,000 | | | | | $ | 52,877,000 | | |
Selling, general and administrative expenses
|
| | | | (40,614,000) | | | | | | (42,046,000) | | |
CARES act proceeds
|
| | | | 12,693,000 | | | | | | — | | |
Transaction costs
|
| | | | (434,000) | | | | | | (846,000) | | |
Interest expense, net
|
| | | | (1,307,000) | | | | | | (2,227,000) | | |
Other income, net
|
| | | | 358,000 | | | | | | 450,000 | | |
Income tax expense
|
| | | | (2,519,000) | | | | | | (1,712,000) | | |
Net income
|
| | | $ | 7,841,000 | | | | | $ | 6,496,000 | | |
| | |
2020
|
| |
2019
|
| ||||||
Asset Management Solutions
|
| | | $ | 2,047,000 | | | | | $ | 406,000 | | |
TechOps
|
| | | | 1,467,000 | | | | | | 4,019,000 | | |
Total intersegment revenues
|
| | | $ | 3,514,000 | | | | | $ | 4,425,000 | | |
| Year ending December 31: | | | | | | | |
|
Remainder of 2020
|
| | | $ | 1,258,000 | | |
|
2021
|
| | | | 4,945,000 | | |
|
2022
|
| | | | 3,591,000 | | |
|
2023
|
| | | | 2,755,000 | | |
|
2024
|
| | | | 2,308,000 | | |
|
2025
|
| | | | 1,811,000 | | |
|
Thereafter
|
| | | | 4,447,000 | | |
|
Total minimum lease payments
|
| | | $ | 21,115,000 | | |
|
| | |
Acquisition
Date Fair Values |
| |||
Accounts receivable
|
| | | $ | 1,442,000 | | |
Deposits, prepaid expenses, and other current assets
|
| | | | 22,000 | | |
Property and equipment
|
| | | | 381,000 | | |
Other intangible assets
|
| | | | 10,096,000 | | |
Goodwill
|
| | | | 6,002,000 | | |
Accounts payable
|
| | | | (134,000) | | |
Accrued expenses
|
| | | | (833,000) | | |
Total purchase price
|
| | | $ | 16,976,000 | | |
| | |
Fair Value
|
| |||
Trademark and trade name (indefinite lived)
|
| | | $ | 200,000 | | |
| | |
Fair Value
|
| |||
FAA part 145 certificate (indefinite lived)
|
| | | $ | 796,000 | | |
| | |
Useful Life In
Years |
| |
Fair Value
|
| ||||||
Customer relationships
|
| | | | 10 | | | | | $ | 9,100,000 | | |
| | |
Nine Months Ended September 30,
(Unaudited) |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Revenues
|
| | | $ | 159,556,000 | | | | | $ | 190,798,000 | | |
Net income
|
| | | $ | 7,841,000 | | | | | $ | 9,462,000 | | |
Net loss attributable to AerSale Corp. common shareholders
|
| | | $ | (10,741,000) | | | | | | (17,676,000) | | |
Loss per share attributable to AerSale Corp.
|
| | | $ | (215) | | | | | $ | (354) | | |
| | |
Amount
|
| |||
SEC registration fee
|
| |
|
| |||
Legal fees and expenses
|
| |
|
| |||
Accounting fees and expenses
|
| |
|
| |||
Miscellaneous
|
| | | | | | |
Total
|
| | | | | |
|
Exhibit No.
|
| |
Document
|
|
| 2.1** | | | Agreement and Plan of Merger, dated December 8, 2019, by and among Monocle Acquisition Corporation, Monocle Holdings Inc., AerSale Corp., Monocle Merger Sub 1 Inc., Monocle Merger Sub 2 LLC, and Leonard Green & Partners, L.P., in its capacity as the Holder Representative (incorporated by reference to Exhibit 2.1 to the Current Report on Form 8-K filed by Monocle Acquisition Corporation on December 9, 2019). | |
| 2.2** | | | Amendment No. 1 to the Agreement and Plan of Merger, dated August 13, 2020, by and among Monocle Acquisition Corporation, Monocle Holdings Inc., AerSale Corp., Monocle Merger Sub 1 Inc., Monocle Merger Sub 2 LLC, and Leonard Green & Partners, L.P., in its capacity as the Holder Representative (incorporated by reference to Exhibit 2.1 to the Form 10-Q filed by Monocle Acquisition Corporation on August 14, 2020). | |
| 2.3** | | | Amended and Restated Agreement and Plan of Merger, dated September 8, 2020, by and among Monocle Acquisition Corporation, Monocle Holdings Inc., AerSale Corp., Monocle Merger Sub 1 Inc., Monocle Merger Sub 2 LLC, and Leonard Green & Partners, L.P., in its capacity as the Holder Representative (incorporated by reference to Exhibit 2.1 to the Current Report on Form 8-K filed by Monocle Acquisition Corporation on September 8, 2020). | |
| 2.4** | | | Amendment No. 1 to the Amended and Restated Agreement and Plan of Merger, dated December 16, 2020, by and among Monocle Acquisition Corporation, Monocle Holdings Inc., AerSale Corp., Monocle Merger Sub 1 Inc., Monocle Merger Sub 2 LLC, and Leonard Green & Partners, L.P., in its capacity as the Holder Representative (incorporated by reference to Exhibit 10.2 to the Current Report on Form 8-K filed by Monocle Acquisition Corporation on December 17, 2020). | |
| 3.1** | | | Amended and Restated Certificate of Incorporation of Monocle Holdings Inc., dated October 13, 2020 (incorporated by reference to Exhibit 3.1 to the Registration Statement on Form S-4 filed by Monocle Holdings Inc. on October 14, 2020). | |
| 3.2** | | | Certificate of Amendment to the Amended and Restated Certificate of Incorporation of Monocle Holdings Inc., dated December 22, 2020. | |
| 3.3** | | | Amended and Restated Bylaws of Monocle Holdings Inc., dated October 13, 2020 (incorporated by reference to Exhibit 3.2 to the Registration Statement on Form S-4 filed by Monocle Holdings Inc. on October 14, 2020). | |
| 3.4** | | | Amendment No. 1 to the Amended and Restated Bylaws of Monocle Holdings Inc., dated December 22, 2020. | |
| 4.1** | | | Specimen Common Stock Certificate of Monocle Holdings Inc. (incorporated by reference to Exhibit 4.2 to the Registration Statement on Form S-4 filed by Monocle Holdings Inc. on October 14, 2020). | |
| 4.2** | | | Specimen Warrant Certificate of Monocle Holdings Inc. (incorporated by reference to Exhibit 4.3 to the Registration Statement on Form S-4 filed by Monocle Holdings Inc. on October 14, 2020). | |
| 4.3** | | | Warrant Agreement, dated February 6, 2019, between Monocle Acquisition Corporation and Continental Stock Transfer & Trust Company, as warrant agent (incorporated by reference to Exhibit 4.1 to the Current Report on Form 8-K filed by Monocle Acquisition Corporation on February 12, 2019). | |
| 5.1* | | | Opinion of Latham & Watkins LLP | |
|
Exhibit No.
|
| |
Document
|
|
| 10.1** | | | Letter Agreement, dated December 16, 2020, by and among Monocle Acquisition Corporation, Monocle Holdings Inc., AerSale Corp., Monocle Merger Sub 1 Inc., Monocle Merger Sub 2 LLC, and Leonard Green & Partners, L.P., in its capacity as the Holder Representative (incorporated by reference to Exhibit 10.4 to the Current Report on Form 8-K filed by Monocle Acquisition Corporation on December 17, 2020). | |
| 10.2** | | | Founder Shares Agreement, dated December 8, 2019, by and among Monocle Partners, LLC, Cowen Investments II LLC, Monocle Acquisition Corp, Monocle Holdings Inc. and AerSale Corp. (incorporated by reference to Exhibit 10.3 to the Current Report on Form 8-K filed by Monocle Acquisition Corporation on December 9, 2019). | |
| 10.3** | | | Amended and Restated Founder Shares Agreement, dated September 8, 2020, by and among Monocle Partners, LLC, Cowen Investments II LLC, Monocle Acquisition Corp, Monocle Holdings Inc. and AerSale Corp (incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K filed by Monocle Acquisition Corporation on September 8, 2020). | |
| 10.4** | | | Amendment No. 1 to the Amended and Restated Founder Shares Agreement, dated December 16, 2020, by and among Monocle Partners, LLC, Cowen Investments II LLC, Monocle Acquisition Corp, Monocle Holdings Inc. and AerSale Corp (incorporated by reference to Exhibit 10.2 to the Current Report on Form 8-K filed by Monocle Acquisition Corporation on December 17, 2020). | |
| 10.5** | | | Form of Subscription Agreement (incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K filed by Monocle Acquisition Corporation on December 17, 2020). | |
| 10.6** | | | Form of Issuance Agreement (incorporated by reference to Exhibit 10.3 to the Current Report on Form 8-K filed by Monocle Acquisition Corporation on December 17, 2020). | |
| 10.7** | | | Amended and Restated Registration Rights Agreement, dated December 22, 2020, by and among Monocle Holdings Inc., Monocle Acquisition Corporation, Monocle Partners, LLC, Cowen Investments II LLC, C. Robert Kehler, Donald W. Manvel, John C. Pescatore, Green Equity Investors V, L.P., Green Equity Investors Side V, L.P., LGP Parts Coinvest LLC., Florida Growth Fund LLC, Enarey, LP and ThoughtValley Limited Partnership. | |
| 10.8** | | | Lock-Up Agreement, dated December 22, 2020, by and among Monocle Holdings Inc., Green Equity Investors V, L.P., Green Equity Investors Side V, L.P., LGP Parts Coinvest LLC., Florida Growth Fund LLC, Enarey, LP and ThoughtValley Limited Partnership. | |
| 10.9** | | | Assignment and Assumption Agreement, dated December 22, 2020, by and among Monocle Holdings Inc., Monocle Acquisition Corporation and Continental Stock Transfer & Trust Company. | |
| 10.10** | | | Company Support and Mutual Release Agreement, dated December 8, 2019, by and among Monocle Acquisition Corporation, Monocle Holdings Inc., Green Equity Investors V, L.P., Green Equity Investors Side V, L.P., LGP Parts Coinvest LLC., Florida Growth Fund LLC, Enarey, LP and ThoughtValley Limited Partnership (incorporated by reference to Exhibit 10.2 to the Current Report on Form 8-K filed by Monocle Acquisition Corporation on December 9, 2019). | |
| 10.11** | | | Form of Executive Offer Letter (incorporated by reference to Exhibit 10.7 to the Registration Statement on Form S-4 filed by Monocle Holdings Inc. on October 14, 2020). | |
| 10.12** | | | Amended and Restated AerSale Corp. (f/k/a AerSale Holdings, Inc.) Stock Appreciation Rights Plan (incorporated by reference to Exhibit 10.8 to the Registration Statement on Form S-4 filed by Monocle Holdings Inc. on October 14, 2020). | |
| 10.13** | | | Severance Plan (incorporated by reference to Exhibit 10.9 to the Registration Statement on Form S-4 filed by Monocle Holdings Inc. on October 14, 2020). | |
| 10.14** | | | 2020 Equity Incentive Plan (incorporated by reference to Exhibit 10.1 to the Registration Statement on Form S-4 filed by Monocle Holdings Inc. on October 14, 2020). | |
| 10.15** | | | 2020 Employee Stock Purchase Plan (incorporated by reference to Exhibit 10.11 to the Registration Statement on Form S-4 filed by Monocle Holdings Inc. on October 14, 2020). | |
|
Exhibit No.
|
| |
Document
|
|
| 23.1* | | | Consent of Latham & Watkins LLP (included in Exhibit 5.1) | |
| 23.2* | | | Consent of Grant Thornton LLP | |
| 23.3* | | | Consent of WithumSmith+Brown, PC | |
| 24.1* | | | Powers of Attorney (incorporated by reference to the signature page hereto) | |
|
SIGNATURE
|
| |
TITLE
|
| |
DATE
|
|
|
Nicolas Finazzo
|
| | Chairman, Chief Executive Officer, Division President, TechOps and Director | | |
, 2021
|
|
|
Robert B. Nichols
|
| |
Vice Chairman, Division President,
Asset Management Solutions and Director |
| |
, 2021
|
|
|
Martin Garmendia
|
| |
Chief Financial Officer, Treasurer and Secretary
|
| |
, 2021
|
|
|
Basil Barimo
|
| | Division President, MRO Services | | |
, 2021
|
|
|
Craig Wright
|
| | Division President, Aircraft & Engine Management | | |
, 2021
|
|
|
Gary Jones
|
| | Division President, Airframe & Engine Materials | | |
, 2021
|
|
|
SIGNATURE
|
| |
TITLE
|
| |
DATE
|
|
|
Iso Nezaj
|
| | Division President, Engineered Solutions and Chief Technical Officer | | |
, 2021
|
|
|
Jonathan Seiffer
|
| | Director | | |
, 2021
|
|
|
Eric J. Zahler
|
| | Director | | |
, 2021
|
|
|
Sai S. Devabhaktuni
|
| | Director | | |
, 2021
|
|
|
Richard J. Townsend
|
| | Director | | |
, 2021
|
|
|
General C. Robert Kehler
|
| | Director | | |
, 2021
|
|
|
Peter Nolan
|
| | Director | | |
, 2021
|
|
|
Michael Kirton
|
| | Director | | |
, 2021
|
|