| Cash Flow | 2025-09-30 | 2025-06-30 |
|---|---|---|
| Net loss | -265,342 | -181,612 |
| Depreciation and amortization | 47,626 | 33,700 |
| Equity-based compensation | 33,455 | 20,956 |
| Payment in kind interest | 40,289 | 26,492 |
| Amortization (accretion) of deferred financing costs and debt discount | 10,698 | 5,694 |
| Loss on extinguishment of debt | - | -60 |
| Gain on sale of aircraft held for sale | 14,854 | 9,429 |
| (gain) loss on disposal of assets, net | 3,076 | 3,148 |
| Impairment of right-of-use assets | 20,218 | 20,218 |
| Gain on divestiture | 1,833 | - |
| Other | -3,131 | 765 |
| Accounts receivable | 5,481 | 4,965 |
| Parts and supplies inventories | 730 | 857 |
| Prepaid expenses | -1,314 | -1,686 |
| Other non-current assets | -7,173 | -2,095 |
| Accounts payable | 1,103 | 4,748 |
| Accrued expenses | 9,771 | 2,731 |
| Deferred revenue | -40,634 | -24,915 |
| Other assets and liabilities | -9,246 | 3,493 |
| Net cash used in operating activities | -147,926 | -110,804 |
| Purchases of property and equipment | 53,740 | 30,465 |
| Capitalized software development costs | 9,144 | 5,893 |
| Proceeds from sale of divested business, net | 20,689 | 0 |
| Proceeds from sale of aircraft held for sale, net | 84,429 | 55,122 |
| Other | -1,150 | -1,150 |
| Net cash provided by investing activities | 43,384 | 19,914 |
| Purchase of shares for treasury | 1,090 | 195 |
| Proceeds from sales of shares of common stock | 47,597 | - |
| Proceeds from long-term debt | 33,906 | 19,551 |
| Repayments of long-term debt | 68,997 | 36,898 |
| Payment of debt issuance costs | 40 | 18 |
| Net cash provided by (used in) financing activities | 11,376 | -17,560 |
| Effect of exchange rate changes on cash, cash equivalents and restricted cash | 2,476 | 3,224 |
| Net decrease in cash, cash equivalents and restricted cash | -90,690 | -105,226 |
| Cash and cash equivalents at beginning of period | 246,468 | - |
| Cash and cash equivalents at end of period | 155,778 | - |
Wheels Up Experience Inc. (UP)
Wheels Up Experience Inc. (UP)