Wheels Up Experience Inc. (UP) Bundle
Understanding Wheels Up Experience Inc. (UP) Revenue Streams
Understanding Wheels Up Experience Inc.’s Revenue Streams
Wheels Up Experience Inc. generates revenue through several primary sources, including membership fees, flight services, aircraft management, and other ancillary services. The breakdown of revenue for the nine months ended September 30, 2024, compared to the same period in 2023 is as follows:
| Revenue Source | 2024 Revenue (in thousands) | 2023 Revenue (in thousands) | Change (in thousands) | Percentage Change |
|---|---|---|---|---|
| Membership | $46,131 | $63,780 | $(17,649) | (28%) |
| Flight | $469,968 | $681,691 | $(211,723) | (31%) |
| Aircraft Management | $7,560 | $165,431 | $(157,871) | (95%) |
| Other | $63,630 | $96,035 | $(32,405) | (34%) |
| Total Revenue | $587,289 | $1,006,937 | $(419,648) | (42%) |
The total revenue decreased by 42% year-over-year, primarily due to significant reductions across all revenue streams. The decline in membership revenue was attributed to a 38% decrease in active members, driven by the regionalization of member programs and a focus on more profitable flying. Flight revenue fell by 31% due to a 25% decrease in live flight legs and an 8% reduction in flight revenue per leg.
Aircraft management revenue saw a dramatic decline of 95%, largely due to the divestiture of the aircraft management business on September 30, 2023. Other revenue sources decreased by 34%, impacted by a reduction in aircraft inventory sales and the absence of software licensing revenue recognized in the previous year.
For the three months ended September 30, 2024, the revenue breakdown is as follows:
| Revenue Source | 2024 Revenue (in thousands) | 2023 Revenue (in thousands) | Change (in thousands) | Percentage Change |
|---|---|---|---|---|
| Membership | $13,231 | $20,622 | $(7,391) | (36%) |
| Flight | $155,355 | $214,645 | $(59,290) | (28%) |
| Aircraft Management | $1,410 | $53,235 | $(51,825) | (97%) |
| Other | $23,907 | $31,561 | $(7,654) | (24%) |
| Total Revenue | $193,903 | $320,063 | $(126,160) | (39%) |
The decline in revenue for the three-month period also reflects the broader trends observed over the year, with each segment contributing to the overall decrease. The focus on profitable flying and adjustments in membership offerings have been key strategies in response to these financial challenges.
A Deep Dive into Wheels Up Experience Inc. (UP) Profitability
A Deep Dive into Wheels Up Experience Inc.'s Profitability
Gross Profit Margin: For the nine months ended September 30, 2024, the gross profit margin was calculated as follows:
| Metric | 2024 (in thousands) | 2023 (in thousands) |
|---|---|---|
| Total Revenue | $587,289 | $1,006,937 |
| Cost of Revenue | $556,809 | $981,581 |
| Gross Profit | $30,480 | $25,356 |
| Gross Profit Margin (%) | 5.2% | 2.5% |
Operating Profit Margin: The operating profit margin for the nine months ended September 30, 2024, is indicated below:
| Metric | 2024 (in thousands) | 2023 (in thousands) |
|---|---|---|
| Loss from Operations | $(203,706) | $(378,642) |
| Total Revenue | $587,289 | $1,006,937 |
| Operating Profit Margin (%) | -34.6% | -37.5% |
Net Profit Margin: The net profit margin for the same period is shown below:
| Metric | 2024 (in thousands) | 2023 (in thousands) |
|---|---|---|
| Net Loss | $(252,097) | $(406,272) |
| Total Revenue | $587,289 | $1,006,937 |
| Net Profit Margin (%) | -42.9% | -40.4% |
Trends in Profitability Over Time: The following table illustrates the trends in key profitability metrics over the past two fiscal years:
| Year | Gross Profit Margin (%) | Operating Profit Margin (%) | Net Profit Margin (%) |
|---|---|---|---|
| 2022 | 1.8% | -45.3% | -40.2% |
| 2023 | 2.5% | -37.5% | -40.4% |
| 2024 | 5.2% | -34.6% | -42.9% |
Comparison of Profitability Ratios with Industry Averages: The following table compares the key profitability ratios with industry averages:
| Metric | Wheels Up 2024 (%) | Industry Average (%) |
|---|---|---|
| Gross Profit Margin | 5.2% | 20% |
| Operating Profit Margin | -34.6% | -5% |
| Net Profit Margin | -42.9% | -10% |
Operational Efficiency Analysis: Key points regarding operational efficiency include:
- Cost of revenue decreased by $424.8 million, or 43%, for the nine months ended September 30, 2024, compared to the same period in 2023.
- General and administrative expenses were $99,244 for the nine months ended September 30, 2024, compared to $122,334 in 2023.
- Depreciation and amortization expense was $43,472 for the nine months ended September 30, 2024, compared to $45,027 in 2023.
- The total costs and expenses decreased from $1,385,579 in 2023 to $790,995 in 2024, a reduction of 43%.
Debt vs. Equity: How Wheels Up Experience Inc. (UP) Finances Its Growth
Debt vs. Equity: How Wheels Up Experience Inc. Finances Its Growth
As of September 30, 2024, Wheels Up Experience Inc. reported a total long-term debt of $596.9 million, which consists of $165.2 million in Equipment Notes and $431.7 million in a Term Loan . The company also had a working capital deficit of $617.1 million and cash and cash equivalents totaling $115.9 million .
Debt Levels
The breakdown of long-term debt includes:
- Equipment Notes: $165.2 million at a 12% interest rate .
- Term Loan: $431.7 million at a 10% interest rate .
In addition, the company has a current portion of long-term debt amounting to $30.0 million . The total debt as of September 30, 2024, reflects a slight decrease from the $615.3 million reported at the end of 2023 .
Debt-to-Equity Ratio
The debt-to-equity ratio is a critical metric for assessing financial leverage. As of September 30, 2024, Wheels Up Experience Inc. had total equity of ($117.7 million) . This leads to a debt-to-equity ratio of approximately -5.07, indicating that the company is heavily leveraged with more debt than equity . This ratio is significantly above the industry standard, which typically ranges between 1.0 and 2.0 depending on the sector .
Recent Debt Issuances
In September 2023, the company entered into a credit agreement that provided a new term loan facility of $350.0 million and a revolving credit facility of $100.0 million . This financing structure aims to improve liquidity and fund future operations. The company has also engaged in the redemption of Equipment Notes, reducing the outstanding principal by $32.8 million during the nine months ended September 30, 2024 .
Credit Ratings and Refinancing Activity
Wheels Up Experience Inc. has not publicly disclosed specific credit ratings as of the latest reporting period. However, the company's reliance on high-interest debt instruments such as the 12% Equipment Notes indicates a cautious approach to maintaining favorable terms amidst market volatility . The recent refinancing efforts, including the Omnibus Amendment, aimed to adjust covenants related to liquidity and debt obligations .
Balancing Debt Financing and Equity Funding
The company has primarily relied on debt financing to support its growth strategy, utilizing proceeds from debt issuances for operational needs and strategic investments. This approach has led to a substantial increase in leverage, with a focus on maintaining sufficient liquidity through cash reserves and revolving credit . Despite the challenges posed by a high debt load, the company aims to balance its financing strategies by exploring potential equity raises or divestitures of underperforming assets .
| Debt Type | Amount (in millions) | Interest Rate | Maturity Timeline |
|---|---|---|---|
| Equipment Notes | 165.2 | 12% | 2025-2029 |
| Term Loan | 431.7 | 10% | 2023-2028 |
| Total Long-term Debt | 596.9 | N/A | N/A |
| Current Portion of Long-term Debt | 30.0 | N/A | N/A |
Assessing Wheels Up Experience Inc. (UP) Liquidity
Assessing Wheels Up Experience Inc.'s Liquidity
Current Ratio: As of September 30, 2024, the current ratio is 0.31, calculated by dividing current assets of $271.3 million by current liabilities of $888.4 million.
Quick Ratio: The quick ratio is 0.14, determined by taking current assets of $271.3 million minus inventories of $22.5 million, divided by current liabilities of $888.4 million.
Analysis of Working Capital Trends
As of September 30, 2024, the working capital deficit stands at $617.1 million. The trend shows a significant decrease in current assets, down from $434 million at the end of 2023, indicating liquidity challenges.
| Period | Current Assets ($ million) | Current Liabilities ($ million) | Working Capital ($ million) |
|---|---|---|---|
| December 31, 2023 | 434.0 | 907.5 | (473.5) |
| September 30, 2024 | 271.3 | 888.4 | (617.1) |
Cash Flow Statements Overview
Operating Cash Flow: For the nine months ended September 30, 2024, net cash used in operating activities was ($115.8 million), a substantial improvement compared to ($661.5 million) for the same period in 2023.
Investing Cash Flow: Cash provided by investing activities was $26.1 million, primarily from proceeds of $47.6 million from aircraft sales.
Financing Cash Flow: Financing activities resulted in a cash outflow of ($52.9 million), primarily due to long-term debt repayments of $52.5 million.
| Cash Flow Type | 2024 ($ million) | 2023 ($ million) |
|---|---|---|
| Operating Activities | (115.8) | (661.5) |
| Investing Activities | 26.1 | 36.6 |
| Financing Activities | (52.9) | 283.2 |
Potential Liquidity Concerns or Strengths
As of September 30, 2024, the company holds $115.9 million in cash and cash equivalents along with $32.9 million in restricted cash. Despite these figures, the total long-term debt obligations amount to $596.9 million, with a working capital deficit indicating significant liquidity risk.
Additionally, the company has access to a $100 million revolving credit facility, yet there were no amounts outstanding as of September 30, 2024, which may provide a buffer if liquidity is needed in the short term.
Cash flow trends indicate a substantial reduction in cash outflow from operating activities, suggesting improved operational efficiency, but ongoing liabilities and working capital deficits remain concerns for investors.
Is Wheels Up Experience Inc. (UP) Overvalued or Undervalued?
Valuation Analysis
As of September 30, 2024, the valuation metrics for the company are as follows:
- Price-to-Earnings (P/E) Ratio: The P/E ratio is not applicable as the company reported a net loss of $252,097,000 for the nine months ended September 30, 2024.
- Price-to-Book (P/B) Ratio: The book value per share is calculated based on total equity of ($117,666,000) and total shares outstanding of 697,811,664. This results in a book value per share of approximately ($0.17). Thus, the P/B ratio is also not applicable.
- Enterprise Value-to-EBITDA (EV/EBITDA) Ratio: Given the EBITDA loss of $203,706,000 for the nine months ended September 30, 2024, this ratio cannot be computed meaningfully.
The stock price trends over the last 12 months have shown significant fluctuations:
| Date | Stock Price |
|---|---|
| September 30, 2023 | $3.51 |
| June 30, 2024 | $1.25 |
| September 30, 2024 | $0.08 |
As of September 30, 2024, the company has not declared any dividends, thus no dividend yield or payout ratios are applicable.
Analyst consensus on stock valuation has been mixed, with the following ratings reported:
| Analyst | Recommendation |
|---|---|
| Analyst A | Hold |
| Analyst B | Sell |
| Analyst C | Buy |
Key Risks Facing Wheels Up Experience Inc. (UP)
Key Risks Facing Wheels Up Experience Inc.
Wheels Up Experience Inc. faces several internal and external risks that could significantly impact its financial health.
1. Industry Competition
The private aviation market is highly competitive, with numerous players vying for market share. As of September 30, 2024, the company reported a 38% decrease in Active Members year-over-year, leading to a 28% decline in Membership revenue from $63.8 million in 2023 to $46.1 million in 2024.
2. Regulatory Changes
Changes in aviation regulations and tax laws can pose significant risks. The Organization for Economic Co-operation and Development (OECD) introduced a global minimum tax of 15% effective January 1, 2024, which may affect the company's operations.
3. Market Conditions
Market volatility can adversely affect demand for private aviation services. The company experienced a 31% decline in Flight revenue, from $681.7 million in 2023 to $470 million in 2024. Additionally, a 25% decrease in Live Flight Legs also contributed to this decline.
4. Operational Risks
Operational inefficiencies can result in increased costs. The company reported a 43% decrease in total costs and expenses, from $1.39 billion in 2023 to $791 million in 2024, primarily due to cost-cutting measures. However, restructuring charges increased by $2.8 million during the same period.
5. Financial Risks
As of September 30, 2024, the company had $115.9 million in cash and cash equivalents, but also reported a working capital deficit of $617.1 million. Long-term debt obligations include approximately $165.2 million in Equipment Notes and $431.7 million in Term Loan obligations. The company's net loss for the nine months ended September 30, 2024, was $252.1 million, which is an improvement from $406.3 million in 2023.
6. Strategic Risks
The divestiture of the aircraft management business on September 30, 2023, resulted in a loss of $3 million, impacting future revenue streams. The company has stated that it does not expect significant revenue from aircraft management activities in future periods.
Mitigation Strategies
The company is focusing on profitable flying and streamlining its membership offerings. Additionally, it is pursuing strategic dispositions of non-core assets to improve liquidity.
| Risk Factor | Description | Impact on Financials |
|---|---|---|
| Industry Competition | High competition in private aviation market | 38% decrease in Active Members |
| Regulatory Changes | New global minimum tax introduced | Potential increased tax liabilities |
| Market Conditions | Volatility affecting demand for services | 31% decline in Flight revenue |
| Operational Risks | Increased operational costs | 3% increase in restructuring charges |
| Financial Risks | High levels of debt | Working capital deficit of $617.1 million |
| Strategic Risks | Divestiture of aircraft management business | Loss of $3 million from divestiture |
Future Growth Prospects for Wheels Up Experience Inc. (UP)
Future Growth Prospects for Wheels Up Experience Inc.
Analysis of Key Growth Drivers
Wheels Up Experience Inc. is positioned for growth through several key drivers:
- Product Innovations: The company continues to enhance its technology platform, investing approximately $9.6 million in technology and development for the third quarter of 2024.
- Market Expansions: Strategic partnerships, particularly with Delta Air Lines, enhance market reach and customer acquisition capabilities.
- Acquisitions: The acquisition of Delta Private Jets has added significant value, with ongoing integration efforts expected to yield operational synergies.
Future Revenue Growth Projections and Earnings Estimates
Revenue for the nine months ended September 30, 2024, was $587.3 million, a decrease of 42% compared to the same period in 2023. However, the company anticipates a rebound as it focuses on profitable flying and membership optimization strategies.
Earnings estimates indicate that the company is aiming for a gradual improvement in its operating loss, which was reported at $203.7 million for the nine months ended September 30, 2024.
Strategic Initiatives or Partnerships That May Drive Future Growth
Key strategic initiatives include:
- Partnership with Delta Air Lines: This collaboration allows Wheels Up to leverage Delta's extensive customer base, providing access to new markets.
- Focus on Membership Growth: Efforts to streamline membership offerings are expected to stabilize and grow the Active Members base, which decreased by 38% year-over-year.
Competitive Advantages That Position the Company for Growth
Wheels Up benefits from several competitive advantages:
- Diverse Aircraft Fleet: The company operates a large and varied fleet, enhancing its service offerings.
- Technology Integration: Continued investment in technology provides a superior customer experience and operational efficiency.
- Strong Brand Recognition: The partnership with Delta Air Lines enhances brand credibility and customer trust.
Revenue Breakdown Table
| Revenue Source | 2024 Revenue (in thousands) | 2023 Revenue (in thousands) | Change ($) | Change (%) |
|---|---|---|---|---|
| Membership | 46,131 | 63,780 | (17,649) | (28%) |
| Flight | 469,968 | 681,691 | (211,723) | (31%) |
| Aircraft Management | 7,560 | 165,431 | (157,871) | (95%) |
| Other | 63,630 | 96,035 | (32,405) | (34%) |
| Total Revenue | 587,289 | 1,006,937 | (419,648) | (42%) |
Wheels Up Experience Inc. (UP) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Updated on 16 Nov 2024
Resources:
- Wheels Up Experience Inc. (UP) Financial Statements – Access the full quarterly financial statements for Q3 2024 to get an in-depth view of Wheels Up Experience Inc. (UP)' financial performance, including balance sheets, income statements, and cash flow statements.
- SEC Filings – View Wheels Up Experience Inc. (UP)' latest filings with the U.S. Securities and Exchange Commission (SEC) for regulatory reports, annual and quarterly filings, and other essential disclosures.