UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported):
(Exact Name of Registrant as specified in its charter)
|
|
|
(State or other jurisdiction |
(Commission |
(I.R.S. Employer |
of incorporation) |
File Number) |
Identification Number) |
|
|
(Address of principal executive offices) |
(Zip Code) |
(
(Registrant’s telephone number, including area code)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Securities registered pursuant to Section 12(b) of the Act:
|
|
|
Title of Each Class |
Trading Symbol(s) |
Name of Each Exchange on Which Registered |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b‑2 of this chapter).
Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
Item 2.02 Results of Operations and Financial Condition.
On May 9, 2023, the Company issued a press release announcing its financial and operating results for its fiscal quarter ended March 31, 2023. A copy of the press release is furnished as Exhibit 99.1 to this report.
In accordance with General Instruction B.2 of Form 8-K, the information in this Current Report on Form 8-K, including Exhibit 99.1, shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liability of that section, and shall not be incorporated by reference into any registration statement or other document filed under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits.
Exhibit Number |
|
Description |
|
|
|
99.1 |
|
Press Release, dated May 9, 2023, issued by Mesa Air Group, Inc. |
|
|
|
104 |
|
Cover Page Interactive Data File (embedded within the Inline XBRL document) |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
Mesa Air Group, Inc. |
|
|
|
|
Date: May 9, 2023 |
By: |
/s/ Brian S. Gillman |
|
|
Brian S. Gillman |
|
|
Executive Vice President and General Counsel |
Exhibit 99.1
Mesa Air Group Reports Second Quarter 2023 Results
May 9, 2023
PHOENIX, May 9, 2023 – Mesa Air Group, Inc. (NASDAQ: MESA) today reported second quarter 2023 financial and operating results.
Fiscal Second Quarter Update:
Jonathan Ornstein, Chairman and CEO, said, “While our financial results reflect the ongoing transition of CRJ flying to United, we believe these actions will prove to be the right long-term strategic decision for the company. We began operating CRJ-900 flights for United Airlines in March, representing the culmination of months of diligent preparation and coordination between Mesa and United teams. We have already started to realize significantly improved pilot retention and attraction as a result of our expanded agreement with United. While we were ultimately more conservative in the timing of our transition than we had projected through second-quarter end, we have now transitioned 24 CRJ-900s.”
Fiscal Second Quarter Details:
Total operating revenues in Q2 2023 were $121.8 million, a decrease of $1.4 million, or 1.1%, from $123.2 million for Q2 2022. Contract revenue decreased $8.2 million, or 7.3%. These decreases were driven by deferred revenue and lower block hours, partially offset by higher United block-hour rates for new pilot payscales. Pass-through revenue, driven by maintenance and property taxes, increased by $6.8 million. Mesa’s Q2 2023 results include, per GAAP, the deferral of $5.7 million, versus the recognition of $0.8 million of previously deferred revenue in Q2 2022. The remaining deferred revenue balance of $24.5 million will be recognized as flights are completed over the remaining terms of the United contract.
Total operating expenses in Q2 2023 were $148.7 million, a decrease of $19.3 million, or 11.5%, versus Q2 2022. This decrease was primarily due to $22.7 million lower non-cash impairment of assets held for sale versus Q2 2022, an $8.6 million decrease in aircraft rent attributable to the reclassification from operating lease to finance lease for certain CRJ-900s, and a $4.2 million decrease in depreciation primarily driven by the lower depreciable base from the CRJ-900 asset impairment charge in Q4 2022. The decrease was partially offset by a $12.4 million increase in flight operations expense to $54.8 million, reflecting higher pilot pay scales and increased training costs as we continue to drive pilot throughput, as well as a $5.7 million increase in general and administrative expense, reflecting higher pass-through property tax costs. Total adjusted operating expenses, excluding one-time items, were $132 million, an increase of 2.7% compared to the prior year period.
Mesa’s Q2 2023 results reflect a net loss of $35.1 million, or $(0.88) per diluted share, compared to a net loss of $42.8 million, or $(1.19) per diluted share for Q2 2022. Mesa’s Q2 2023 adjusted net loss1 was $21.3 million, or $(0.53) per diluted share, versus an adjusted net loss1 of $10.3 million, or $(0.29) per diluted share, in Q2 2022.
1See Reconciliation of non-GAAP financial measures
1
Mesa’s Adjusted EBITDA1 for Q2 2023 was $7.1 million, compared to $15.8 million in Q2 2022, and Adjusted EBITDAR1 was $7.9 million for Q2 2023, compared to $25.2 million in Q2 2022.
Operationally, the Company reported a controllable completion factor of 99.6% for United and 99.8% for American during Q2 2023. This is compared to a controllable completion factor of 96.7% for United and 96.8% for American during Q2 2022. This excludes cancellations due to weather and air traffic control.
With respect to a total completion factor that includes all cancellations, Mesa reported a total completion factor of 98.5% for United and 94.7% for American during Q2 2023. This is compared to a total completion factor of 93.7% for United and 93.5% for American during Q2 2022.
For Q2 2023, 55% of the Company’s total revenue was derived from our contracts with United, 40% from American, 4% from DHL, and 1% from leases of aircraft to a third party. Upon our completion of the transition of the American CRJ-900s to United, our contracted regional fleet will consist of 80 large (70/76 seats) jets, comprising a mix of E-175s and CRJ-900s. Additionally, we will continue to operate four 737-400/800s at DHL.
Balance Sheet and Cash Flow:
Mesa ended the quarter at $51.4 million in unrestricted cash and equivalents. As of March 31, 2023, the Company had $608.7 million in total debt secured primarily with aircraft and engines.
During the quarter, the Company closed on the sale of 4 of the 11 CRJ-900s agreed to be sold to a third-party. Mesa also sold to United the remaining eight CRJ-550s and ten out of the 30 engines previously agreed upon. Net proceeds from these transactions were used to pay down $52 million of debt. Additionally, we made $28 million of scheduled debt payments in the quarter.
Conference Call Details:
Mesa Air Group will host a conference call with analysts on May 9th at 4:30 pm EDT. The conference call number is 888-469-2054 (Passcode: Phoenix (7463649)). The conference call can also be accessed live via the web by visiting https://investor.mesa-air.com.
A recorded version will be available on Mesa's website approximately two hours after the call for approximately 14 days.
About Mesa Air Group, Inc.
Headquartered in Phoenix, Arizona, Mesa Air Group, Inc. is the holding company of Mesa Airlines, a regional air carrier providing scheduled passenger service to 105 cities in 42 states, the District of Columbia, the Bahamas, Cuba, and Mexico as well as cargo services out of Cincinnati/Northern Kentucky International Airport. As of March 31, 2023, Mesa operated or leased a fleet of 109 aircraft with approximately 325 daily departures and 2,388 employees. Mesa operates all of its flights as either American Eagle, United Express, or DHL Express flights pursuant to the terms of capacity purchase agreements entered into with American Airlines, Inc. and United Airlines, Inc. and a flight service agreement with DHL.
Forward-Looking Statements
Certain statements contained in this press release that are not historical facts contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended, that are subject to the “safe harbor” created by those sections. Forward-looking statements can be identified by the use of words such as “estimate,” “anticipate,” “expect,” “believe,” “intend,” “may,” “will,” “should,” “seek,” “approximate” or “plan,” or the negative of these words and phrases or similar words or phrases. Forward-looking statements, by their nature, involve estimates, projections, goals, forecasts and assumptions
2
and are subject to risks and uncertainties that could cause actual results or outcomes to differ materially from those expressed in the forward-looking statements. For more information on risk factors for Mesa Air Group, Inc.’s business, please refer to the periodic reports the Company files with the Securities and Exchange Commission from time to time. These forward-looking statements herein speak only as of the date of this press release and should not be relied upon as predictions of future events. Mesa Air Group, Inc. expressly disclaims any obligation or undertaking to update or revise any forward-looking statements contained herein, to reflect any change in Mesa Air Group, Inc.’s expectations with regard thereto, or any other change in events, conditions or circumstances on which any such statement is based, except as required by law.
Contact:
Mesa Air Group, Inc.
Media
Media@mesa-air.com
Investor Relations
Doug Cooper
investor.relations@mesa-air.com
3
MESA AIR GROUP, INC.
Consolidated Statements of Operations and Comprehensive (Loss) Income
(In thousands, except per share amounts) (Unaudited)
|
|
Three Months Ended |
|
|
Six Months Ended |
|
||||||||||
|
|
2023 |
|
|
2022 |
|
|
2023 |
|
|
2022 |
|
||||
Operating revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Contract revenue (2023—$52,399 and $111,769 and 2022—$48,295 and $110,880 from related party) |
|
$ |
103,782 |
|
|
$ |
111,988 |
|
|
$ |
232,232 |
|
|
$ |
248,882 |
|
Pass-through and other revenue |
|
|
18,052 |
|
|
|
11,225 |
|
|
|
36,776 |
|
|
|
22,088 |
|
Total operating revenues |
|
|
121,834 |
|
|
|
123,213 |
|
|
|
269,008 |
|
|
|
270,970 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Flight operations |
|
|
54,830 |
|
|
|
42,410 |
|
|
|
113,150 |
|
|
|
90,008 |
|
Maintenance |
|
|
45,985 |
|
|
|
47,357 |
|
|
|
94,272 |
|
|
|
106,338 |
|
Aircraft rent |
|
|
835 |
|
|
|
9,434 |
|
|
|
4,918 |
|
|
|
19,020 |
|
General and administrative |
|
|
13,538 |
|
|
|
7,860 |
|
|
|
27,526 |
|
|
|
20,438 |
|
Depreciation and amortization |
|
|
16,541 |
|
|
|
20,747 |
|
|
|
31,744 |
|
|
|
41,775 |
|
Impairment of assets held for sale |
|
|
16,743 |
|
|
|
39,475 |
|
|
|
20,462 |
|
|
|
39,475 |
|
Other operating expenses |
|
|
233 |
|
|
|
685 |
|
|
|
1,359 |
|
|
|
2,657 |
|
Total operating expenses |
|
|
148,705 |
|
|
|
167,968 |
|
|
|
293,431 |
|
|
|
319,711 |
|
Operating income (loss) |
|
|
(26,871 |
) |
|
|
(44,755 |
) |
|
|
(24,423 |
) |
|
|
(48,741 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Other income (expense), net: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest expense |
|
|
(13,030 |
) |
|
|
(8,120 |
) |
|
|
(24,306 |
) |
|
|
(16,050 |
) |
Interest income |
|
|
49 |
|
|
|
42 |
|
|
|
120 |
|
|
|
93 |
|
Gain on investments, net |
|
|
2,095 |
|
|
|
(2,261 |
) |
|
|
416 |
|
|
|
(8,723 |
) |
Other income, net |
|
|
538 |
|
|
|
(71 |
) |
|
|
955 |
|
|
|
(130 |
) |
Total other expense, net |
|
|
(10,348 |
) |
|
|
(10,410 |
) |
|
|
(22,815 |
) |
|
|
(24,810 |
) |
Income (loss) before taxes |
|
|
(37,219 |
) |
|
|
(55,165 |
) |
|
|
(47,238 |
) |
|
|
(73,551 |
) |
Income tax expense (benefit) |
|
|
(2,097 |
) |
|
|
(12,382 |
) |
|
|
(3,027 |
) |
|
|
(16,494 |
) |
Net income (loss) |
|
$ |
(35,122 |
) |
|
$ |
(42,783 |
) |
|
$ |
(44,211 |
) |
|
$ |
(57,057 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income (loss) per share attributable to common shareholders |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
$ |
(0.88 |
) |
|
$ |
(1.19 |
) |
|
$ |
(1.16 |
) |
|
$ |
(1.58 |
) |
Diluted |
|
$ |
(0.88 |
) |
|
$ |
(1.19 |
) |
|
$ |
(1.16 |
) |
|
$ |
(1.58 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Weighted-average common shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
|
39,932 |
|
|
|
36,048 |
|
|
|
38,135 |
|
|
|
36,005 |
|
Diluted |
|
|
39,932 |
|
|
|
36,048 |
|
|
|
38,135 |
|
|
|
36,005 |
|
4
MESA AIR GROUP, INC.
Consolidated Balance Sheets
(In thousands, except shares) (Unaudited)
|
|
March 31, 2023 |
|
|
September 30, |
|
||
ASSETS |
|
|
|
|
|
|||
|
|
|
|
|
|
|
||
CURRENT ASSETS: |
|
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
51,428 |
|
|
$ |
57,683 |
|
Restricted cash |
|
|
3,144 |
|
|
|
3,342 |
|
Receivables, net ($5,957 and $85 from related party) |
|
|
9,924 |
|
|
|
3,978 |
|
Expendable parts and supplies, net |
|
|
26,754 |
|
|
|
26,715 |
|
Prepaid expenses and other current assets |
|
|
6,341 |
|
|
|
6,616 |
|
Total current assets |
|
|
97,591 |
|
|
|
98,334 |
|
|
|
|
|
|
|
|
||
Property and equipment, net |
|
|
868,027 |
|
|
|
865,254 |
|
Intangible assets, net |
|
|
— |
|
|
|
3,842 |
|
Lease and equipment deposits |
|
|
1,686 |
|
|
|
6,085 |
|
Operating lease right-of-use assets |
|
|
11,593 |
|
|
|
43,090 |
|
Deferred heavy maintenance, net |
|
|
9,532 |
|
|
|
9,707 |
|
Assets held for sale |
|
|
40,530 |
|
|
|
73,000 |
|
Other assets |
|
|
26,398 |
|
|
|
16,290 |
|
TOTAL ASSETS |
|
$ |
1,055,357 |
|
|
$ |
1,115,602 |
|
|
|
|
|
|
|
|
||
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|||
|
|
|
|
|
|
|
||
CURRENT LIABILITIES: |
|
|
|
|
|
|
||
Current portion of long-term debt and finance leases ($10,500 and $0 from related party) |
|
$ |
145,046 |
|
|
$ |
97,218 |
|
Current portion of deferred revenue |
|
|
5,174 |
|
|
|
385 |
|
Current maturities of operating leases |
|
|
5,562 |
|
|
|
17,233 |
|
Accounts payable ($0 and $22,290 from related party) |
|
|
48,480 |
|
|
|
59,386 |
|
Accrued compensation |
|
|
9,745 |
|
|
|
11,255 |
|
Other accrued expenses |
|
|
28,081 |
|
|
|
29,000 |
|
Total current liabilities |
|
|
242,088 |
|
|
|
214,477 |
|
|
|
|
|
|
|
|
||
NONCURRENT LIABILITIES: |
|
|
|
|
|
|
||
Long-term debt and finance leases, excluding current portion ($30,630 and $0 from related party) |
|
|
463,646 |
|
|
|
502,517 |
|
Noncurrent operating lease liabilities |
|
|
8,459 |
|
|
|
16,732 |
|
Deferred credits ($1,965 and $2,193 from related party) |
|
|
3,300 |
|
|
|
3,082 |
|
Deferred income taxes |
|
|
14,512 |
|
|
|
17,719 |
|
Deferred revenue, net of current portion |
|
|
19,306 |
|
|
|
23,682 |
|
Other noncurrent liabilities |
|
|
28,829 |
|
|
|
29,219 |
|
Total noncurrent liabilities |
|
|
538,052 |
|
|
|
592,951 |
|
Total liabilities |
|
|
780,140 |
|
|
|
807,428 |
|
|
|
|
|
|
|
|
||
STOCKHOLDERS' EQUITY: |
|
|
|
|
|
|
||
Common stock of no par value and additional paid-in capital, 125,000,000 shares authorized; 40,619,274 (2023) and 36,376,897 (2022) shares issued and outstanding, 4,899,497 (2023) and 4,899,497 (2022) warrants issued and outstanding |
|
|
270,432 |
|
|
|
259,177 |
|
Retained earnings |
|
|
4,785 |
|
|
|
48,997 |
|
Total stockholders' equity |
|
|
275,217 |
|
|
|
308,174 |
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY |
|
$ |
1,055,357 |
|
|
$ |
1,115,602 |
|
5
MESA AIR GROUP, INC.
Operating Highlights (unaudited)
|
|
Three months ended |
|
|||||||||
|
|
March 31, |
|
|||||||||
|
|
2023 |
|
|
2022 |
|
|
Change |
|
|||
Available seat miles (thousands) |
|
|
1,065,771 |
|
|
|
1,616,896 |
|
|
|
(34.1 |
)% |
Block hours |
|
|
48,186 |
|
|
|
65,613 |
|
|
|
(26.6 |
)% |
Average stage length (miles) |
|
|
542 |
|
|
|
671 |
|
|
|
(19.2 |
)% |
Departures |
|
|
26,450 |
|
|
|
31,983 |
|
|
|
(17.3 |
)% |
Passengers |
|
|
1,545,489 |
|
|
|
1,921,635 |
|
|
|
(19.6 |
)% |
Controllable completion factor* |
|
|
|
|
|
|
|
|
|
|||
American |
|
|
99.76 |
% |
|
|
96.76 |
% |
|
|
3.1 |
% |
United |
|
|
99.63 |
% |
|
|
96.71 |
% |
|
|
3.0 |
% |
Total completion factor** |
|
|
|
|
|
|
|
|
|
|||
American |
|
|
94.68 |
% |
|
|
93.51 |
% |
|
|
1.3 |
% |
United |
|
|
98.48 |
% |
|
|
93.74 |
% |
|
|
5.1 |
% |
|
|
|
|
|
|
|
|
|
|
|||
*Controllable completion factor excludes cancellations due to weather and air traffic control |
|
|||||||||||
**Total completion factor includes all cancellations |
|
6
1Reconciliation of non-GAAP financial measures
Although these financial statements are prepared in accordance with accounting principles generally accepted in the U.S. ("GAAP"), certain non-GAAP financial measures may provide investors with useful information regarding the underlying business trends and performance of Mesa's ongoing operations and may be useful for period-over-period comparisons of such operations. The tables below reflect supplemental financial data and reconciliations to GAAP financial statements for the three and six months ended March 31, 2023 and March 31, 2022. Readers should consider these non-GAAP measures in addition to, not a substitute for, financial reporting measures prepared in accordance with GAAP. These non-GAAP financial measures exclude some, but not all items that may affect the Company's net income or loss. Additionally, these calculations may not be comparable with similarly titled measures of other companies.
1Reconciliation of GAAP versus Non-GAAP disclosures
(In thousands, except for per diluted share) (Unaudited)
|
|
Three Months Ended March 31, 2023 |
|
|
Three Months Ended March 31, 2022 |
|
||||||||||||||||||||||||||
|
|
Income |
|
|
Income |
|
|
Net |
|
|
Net |
|
|
Income |
|
|
Income |
|
|
Net |
|
|
Net |
|
||||||||
GAAP income (loss) |
|
$ |
(37,219 |
) |
|
$ |
2,097 |
|
|
$ |
(35,122 |
) |
|
$ |
(0.88 |
) |
|
$ |
(55,165 |
) |
|
$ |
12,382 |
|
|
$ |
(42,783 |
) |
|
$ |
(1.19 |
) |
(Gain)/Loss on investments, net |
|
|
(2,095 |
) |
|
|
139 |
|
|
|
(1,956 |
) |
|
$ |
(0.05 |
) |
|
|
2,261 |
|
|
|
(522 |
) |
|
|
1,739 |
|
|
$ |
0.05 |
|
Deferred financing write-off on sale of assets |
|
|
663 |
|
|
|
(44 |
) |
|
|
619 |
|
|
$ |
0.02 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
$ |
- |
|
Gain on disposal of fixed assets |
|
|
(549 |
) |
|
|
36 |
|
|
|
(513 |
) |
|
$ |
(0.01 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
$ |
- |
|
Asset impairment |
|
|
16,743 |
|
|
|
(1,112 |
) |
|
|
15,631 |
|
|
$ |
0.39 |
|
|
|
39,843 |
|
|
|
(9,097 |
) |
|
|
30,746 |
|
|
$ |
0.85 |
|
Adjusted income (loss) |
|
|
(22,457 |
) |
|
|
1,117 |
|
|
|
(21,340 |
) |
|
$ |
(0.53 |
) |
|
|
(13,061 |
) |
|
|
2,763 |
|
|
|
(10,298 |
) |
|
$ |
(0.29 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Interest expense |
|
|
13,030 |
|
|
|
|
|
|
|
|
|
|
|
|
8,120 |
|
|
|
|
|
|
|
|
|
|
||||||
Interest income |
|
|
(49 |
) |
|
|
|
|
|
|
|
|
|
|
|
(42 |
) |
|
|
|
|
|
|
|
|
|
||||||
Depreciation and amortization |
|
|
16,541 |
|
|
|
|
|
|
|
|
|
|
|
|
20,747 |
|
|
|
|
|
|
|
|
|
|
||||||
Adjusted EBITDA |
|
|
7,065 |
|
|
|
|
|
|
|
|
|
|
|
|
15,764 |
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Aircraft rent |
|
|
835 |
|
|
|
|
|
|
|
|
|
|
|
|
9,434 |
|
|
|
|
|
|
|
|
|
|
||||||
Adjusted EBITDAR |
|
$ |
7,900 |
|
|
|
|
|
|
|
|
|
|
|
$ |
25,198 |
|
|
|
|
|
|
|
|
|
|
7
|
|
Six Months Ended March 31, 2023 |
|
|
Six Months Ended March 31, 2022 |
|
||||||||||||||||||||||||||
|
|
Income |
|
|
Income |
|
|
Net |
|
|
Net Income (Loss) |
|
|
Income |
|
|
Income Tax |
|
|
Net |
|
|
Net Income |
|
||||||||
GAAP income (loss) |
|
$ |
(47,238 |
) |
|
|
3,027 |
|
|
|
(44,211 |
) |
|
$ |
(1.16 |
) |
|
$ |
(73,551 |
) |
|
|
16,494 |
|
|
|
(57,057 |
) |
|
$ |
(1.58 |
) |
Adjustments(1)(2)(3)(4)(5)(6)(7)(8) |
|
|
20,160 |
|
|
|
(1,568 |
) |
|
|
18,592 |
|
|
$ |
0.49 |
|
|
|
48,566 |
|
|
|
(11,089 |
) |
|
|
37,477 |
|
|
$ |
1.04 |
|
Adjusted income (loss) |
|
|
(27,078 |
) |
|
|
1,459 |
|
|
|
(25,619 |
) |
|
$ |
(0.67 |
) |
|
|
(24,985 |
) |
|
|
5,405 |
|
|
|
(19,580 |
) |
|
$ |
(0.54 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Interest expense |
|
|
24,306 |
|
|
|
|
|
|
|
|
|
|
|
|
16,050 |
|
|
|
|
|
|
|
|
|
|
||||||
Interest income |
|
|
(120 |
) |
|
|
|
|
|
|
|
|
|
|
|
(93 |
) |
|
|
|
|
|
|
|
|
|
||||||
Depreciation and amortization |
|
|
31,744 |
|
|
|
|
|
|
|
|
|
|
|
|
41,775 |
|
|
|
|
|
|
|
|
|
|
||||||
Adjusted EBITDA |
|
|
28,852 |
|
|
|
|
|
|
|
|
|
|
|
|
32,747 |
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Aircraft rent |
|
|
4,918 |
|
|
|
|
|
|
|
|
|
|
|
|
19,020 |
|
|
|
|
|
|
|
|
|
|
||||||
Adjusted EBITDAR |
|
$ |
33,770 |
|
|
|
|
|
|
|
|
|
|
|
$ |
51,767 |
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
(1) $0.4 million impairment loss on operating lease right of use asset related to the abandonment of one the Company's leased facilities during the six months ended March 31, 2022. |
|
|||||||||||||||||||||||||||||||
(2) $39.5 million impairment loss on held for sale accounting treatment on twelve (12) CRJ 900 aircraft during the six months ended March 31, 2022 |
|
|||||||||||||||||||||||||||||||
(3) $8.7 million loss resulting from changes in the fair value of the Company's investments in equity securities for the six months ended March 31, 2022. |
|
|||||||||||||||||||||||||||||||
(4) $16.7 million impairment loss on held for Sale accounting treatment on seven (7) CRJ 900 aircraft during the six months ended March 31, 2023 |
|
|||||||||||||||||||||||||||||||
(5) $3.7 million impairment loss on intangible asset during the six months ended March 31, 2023 |
|
|||||||||||||||||||||||||||||||
(6) $0.5 million gain from sale of ten (10) engines during the six months ended March 31, 2023 |
|
|||||||||||||||||||||||||||||||
(7) $0.7 million loss on deferred financing costs related to retirement of debts during the six months ended March 31, 2023. |
|
|||||||||||||||||||||||||||||||
(8) $0.4 million gain resulting from changes in the fair value of the Company's investments in equity securities for the six months ended March 31, 2023. |
|
Source: Mesa Air Group, Inc.
8