Delaware
|
| |
6500
|
| |
85-2732947
|
(State or Other Jurisdiction of
Incorporation or Organization)
|
| |
(Primary Standard Industrial
Classification Code No.)
|
| |
(I.R.S. Employer
Identification No.)
|
Large accelerated filer
|
| |
☐
|
| |
Accelerated filer
|
| |
☐
|
Non-accelerated filer
|
| |
☒
|
| |
Smaller reporting company
|
| |
☒
|
|
| |
|
| |
Emerging growth company
|
| |
☒
|
|
| |
Page
|
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| |
•
|
expectations regarding the Company’s strategies and future financial performance, including the Company’s future business
plans or objectives, prospective performance and commercial opportunities and competitors, services, pricing, marketing plans, operating expenses, market trends, revenues, liquidity, cash flows and uses of cash, capital expenditures,
and the Company’s ability to invest in growth initiatives;
|
•
|
the outcome of any legal proceedings that may be instituted against the Company or its predecessors in connection with the
Business Combination and related transactions;
|
•
|
our limited operating history makes it difficult to predict future revenues and operating results;
|
•
|
financial projections may not prove to be reflective of actual financial results;
|
•
|
the ability to recognize the anticipated benefits of the Business Combination, which may be affected by, among other things,
competition, and the ability of the combined business to grow and manage growth profitably;
|
•
|
costs related to the Business Combination;
|
•
|
changes in applicable laws or regulations;
|
•
|
the possibility that the Company may be adversely affected by other economic, business, and/or competitive factors; and
|
•
|
our financial performance.
|
•
|
private hangar space for exclusive use of the tenant;
|
•
|
adjoining attractive/custom lounge and office suites;
|
•
|
dedicated line crews and services;
|
•
|
climate control to mitigate condensation and associated corrosion;
|
•
|
features to support in-hangar aircraft maintenance;
|
•
|
no-foam fire suppression; and
|
•
|
customized software to provide security, control access and monitor hangar space.
|
•
|
ability to accommodate heavy business jets in single configuration, medium jets in twin or triplet configuration, or light
jets in multi-configuration;
|
•
|
compliance with National Fire Protection Association 409 Group III fire code, eliminating foam fire protection systems,
resulting in lower construction costs and operating expenses, as well as eliminating accidental foam discharges and the resultant negative effects on aircraft maintenance and resale value;
|
•
|
high-voltage, industrial drainage and impervious floors that support in-hangar maintenance and inspections; and
|
•
|
control through smartphone application.
|
•
|
We may not receive any proceeds from the exercise of Warrants, and if we do, we may be unable to invest the portion of
the net proceeds from this offering on acceptable terms.
|
•
|
The sale of all of the securities registered for resale hereunder and future sales of substantial amounts of our
securities in the public market (including the shares of Class A Common Stock issuable upon exercise of the Warrants), or the perception that such sales may occur, may cause the market price of our securities to decline
significantly.
|
•
|
The market price of Class A Common Stock and Public Warrants has been and may continue to be extremely volatile, which
could cause purchasers of our securities to incur substantial losses.
|
•
|
The public float of our Class A Common Stock is very illiquid, and there may not be sufficient demand in the marketplace
to absorb the sale of newly registered shares subject of this registration statement.
|
•
|
We cannot predict the impact our dual class structure may have on the stock price of Class A Common Stock.
|
•
|
The outstanding Warrants will become exercisable for shares of Class A Common Stock no later than April 22, 2022 and
common units in Sky may be redeemed for Class A common stock upon expiration of the applicable lock-up period. The exercise of these outstanding warrants will increase the number of shares eligible for future resale in the public
market and result in dilution to our stockholders.
|
•
|
We may redeem unexpired Warrants prior to their exercise at a time that is disadvantageous to the holders of such
Warrants, thereby making such Warrants worthless.
|
•
|
You may experience future dilution as a result of future equity offerings.
|
•
|
We have a limited operating history and could experience significant operating losses in the future.
|
•
|
Our business, and the aviation industry generally, are subject to downturns in the economy and disruption and volatility
in the financial markets.
|
•
|
Our growth will depend in part upon our ability to enter into new ground leases at airports, and we may be unsuccessful
in identifying and consummating attractive new ground leases or taking advantage of other investment opportunities, which would impede our growth and materially and adversely affect our business and results of operation.
|
•
|
Our ability to meet our obligations under our ground leases and our indebtedness is dependent on our ability to enter
into and collect lease payments from tenants.
|
•
|
We have a substantial amount of indebtedness outstanding, which may expose us to the risk of default under our debt
obligations, restrict our operations and our ability to grow our business and revenues.
|
•
|
Secured debt obligations, including those under the Public Activity Bonds (the “PABs”), expose us to the possibility of
foreclosure, which could result in the loss of our investment in a property or group of properties subject to mortgage debt.
|
•
|
Our growth will depend on our access to external sources of capital, and our ability to obtain financing or access
capital markets may be limited.
|
•
|
Increases in market interest rates or unavailability of additional indebtedness may make it difficult for us to finance
or refinance our debt, which could have a material adverse effect on our financial condition, results of operations and growth prospects.
|
•
|
The aviation industry generally, and our business specifically, have been and may continue to be materially adversely
affected by the global COVID-19 pandemic.
|
•
|
The industry in which we operate is subject to significant competition and our failure to effectively compete could have
a material adverse effect on our business and results of operations.
|
•
|
The growth and success of our business is subject to our ability to market and to attract and retain tenants.
|
•
|
Our rental income is initially concentrated within a small number of tenants and the loss of or default by one or more
significant tenants could have a material adverse effect on our business and results of operations.
|
•
|
Our capital projects are subject to uncertainties, including the possibility of delays and cost overruns, which could
have a material adverse effect on our business, results of operations and market reputation.
|
•
|
Failure to adequately maintain our HBS hangar campuses or the integrity of our fuel supplies may have a material adverse
impact on the revenue or market share of one or more of our hangar campuses resulting in a decline in operations of the business.
|
•
|
The growth and success of our business is dependent on the continued service of certain key employees and the ability to
recruit and retain new employees.
|
•
|
Our management team has no prior experience operating a public company, and we cannot assure you that the past
experience of our senior management team will be sufficient to successfully operate as a public company.
|
•
|
If we fail to maintain effective internal control over financial reporting, we may not be able to accurately report our
financial results, which may adversely affect investor confidence in the Company and, as a result, the value of our common stock.
|
•
|
We conduct substantially all of our operations under ground leases, which grant significant rights to airport
authorities as our direct or ultimate landlord.
|
•
|
We are a “controlled company” within the meaning of The NYSE American listing standards and, as a result, qualify for,
and rely on, exemptions from certain corporate governance requirements. You do not have the same protections afforded to stockholders of companies that are subject to such requirements.
|
•
|
The Existing Sky Equityholders control the direction of SHG Corporation’s business, and the concentrated ownership of
Common Stock prevent you and other stockholders from influencing significant decisions.
|
•
|
Our only principal asset is our interest in Sky, and accordingly we are dependent on distributions from Sky to pay
dividends, taxes, other expenses, and make any payments required to be made under the Tax Receivable Agreement.
|
•
|
In certain cases, payments under the Tax Receivable Agreement may (i) exceed any actual tax benefits the Tax Group
realizes or (ii) be accelerated.
|
(1)
|
Excludes 2,807,750 shares of Class A Common Stock issuable upon redemption of 2,807,750 outstanding Sky Equity Incentive Units.
|
•
|
the market price of our Class A Common Stock has experienced and may continue to experience rapid and substantial
increases or decreases unrelated to our operating performance or prospects, or macro or industry fundamentals, and substantial increases may be significantly inconsistent with the risks and uncertainties that we continue to face;
|
•
|
factors in the public trading market for our Common Stock may include the sentiment of retail investors, the direct access
by retail investors to broadly available trading platforms, the amount and status of short interest in our securities, access to margin debt, trading in options and other derivatives on our Common Stock and any related hedging and
other trading factors;
|
•
|
to the extent volatility in our Common Stock is caused by a “short squeeze” in which coordinated trading activity causes a
spike in the market price of our Common Stock as traders with a short position make market purchases to avoid or to mitigate potential losses, investors purchase at inflated prices unrelated to our financial performance or prospects,
and may thereafter suffer substantial losses as prices decline once the level of short-covering purchases has abated; and
|
•
|
if the market price of our Class A Common Stock declines, you may be unable to resell your shares at or above the price at
which you acquired them, and the Warrant you own may become out of the money.
|
•
|
actual or anticipated fluctuations in our quarterly financial results or the quarterly financial results of companies
perceived to be similar to us;
|
•
|
changes in the market’s expectations about our operating results;
|
•
|
the public’s reaction to our press releases, our other public announcements and our filings with the SEC;
|
•
|
speculation in the press or investment community;
|
•
|
actual or anticipated developments in our business or our competitors’ businesses or the competitive landscape generally;
|
•
|
our operating results failing to meet the expectation of securities analysts or investors in a particular period;
|
•
|
changes in financial estimates and recommendations by securities analysts concerning us or the market in general;
|
•
|
operating and stock price performance of other companies that investors deem comparable to us;
|
•
|
publications of research reports by securities analysts about us, our competitors, or the industry we operate in;
|
•
|
changes in laws and regulations affecting our business;
|
•
|
commencement of, or involvement in, litigation involving us;
|
•
|
changes in our capital structure, such as future issuances of securities or the incurrence of additional debt;
|
•
|
the volume of Class A Common Stock available for public sale;
|
•
|
any major change in the board of directors (the “Board”) or management;
|
•
|
sales of substantial amounts of Class A Common Stock by directors, officers or significant stockholders or the perception
that such sales could occur;
|
•
|
general economic and political conditions such as recessions, interest rates, fuel prices, trade wars, pandemics (such as
COVID-19), epidemics, currency fluctuations and acts of war (such as the conflict between Russia and Ukraine) or terrorism; and
|
•
|
other risk factors listed under this “Risk Factors” section.
|
•
|
we may not be able to negotiate new ground leases with airport authorities on attractive terms or at all;
|
•
|
competition from other potential ground lessors, which could significantly increase the lease rate for properties we seek
to lease;
|
•
|
we may incur significant costs and divert management attention in connection with evaluating and negotiating potential new
ground leases, including ones that we are subsequently unable to complete;
|
•
|
even if we enter into letters of intent or conditional agreements for new ground leases of airport properties, these
agreements are subject to customary closing conditions, including, but not limited to, the satisfactory results of our due diligence investigations and local government and municipal authority approvals;
|
•
|
we may be unable to obtain financing for the development of additional sites on favorable terms, or at all, as a result of
our existing indebtedness, market conditions or other factors
|
•
|
estimating errors;
|
•
|
design and engineering errors;
|
•
|
cost increases because of demand for labor and materials;
|
•
|
contractors’ difficulty in predicting costs over a lengthy construction period;
|
•
|
the need to estimate costs of unbid project elements;
|
•
|
changes to the scope of the projects;
|
•
|
delays in contract awards;
|
•
|
material and/or labor shortages;
|
•
|
unforeseen site conditions;
|
•
|
adverse weather conditions;
|
•
|
contractor defaults and bankruptcy;
|
•
|
labor disputes;
|
•
|
unanticipated levels of inflation;
|
•
|
litigation; and
|
•
|
environmental issues.
|
•
|
any determination with respect to our business direction and policies, including the appointment and removal of officers
and, in the event of a vacancy on our Board, additional or replacement directors;
|
•
|
any determinations with respect to mergers, business combinations or disposition of assets;
|
•
|
determination of our management policies;
|
•
|
our financing policy;
|
•
|
our compensation and benefit programs and other human resources policy decisions; and
|
•
|
the payment of dividends on Common Stock.
|
•
|
existing tax basis in certain assets of Sky and certain of its direct or indirect Subsidiaries, including assets that will
eventually be subject to depreciation or amortization, once placed in service, attributable to Sky Common Units acquired by SHG Corporation from a TRA Holder, as determined at the time of the relevant acquisition;
|
•
|
tax basis adjustments resulting from taxable exchanges of Sky Common Units (including any such adjustments resulting from
certain payments made by SHG Corporation under the Tax Receivable Agreement) acquired by SHG Corporation from a TRA Holder pursuant to the terms of the A&R Operating Agreement; and
|
•
|
tax deductions in respect of portions of certain payments made under the Tax Receivable Agreement.
|
•
|
The audited historical consolidated financial statements of Sky as of and for the years ended December 31, 2021 and 2020;
and
|
•
|
The audited historical financial statements of YAC as of and for the year ended December 31, 2021, and the audited
historical financial statements of YAC for the period from August 25, 2020 (inception) through December 31, 2020.
|
•
|
In connection with the IPO (and related transactions):
|
○
|
The initial investment by the Sponsor of 3,399,724 of YAC Class B shares for $25,000;
|
○
|
The issuance by YAC of 13,598,898 units at an offering price of $10.00 per unit and receipt
of proceeds therefrom;
|
○
|
The issuance by YAC of 7,719,779 private placement warrants to the Sponsor and receipt of
proceeds therefrom;
|
○
|
A total of $138,708,760 of net proceeds from the IPO and the private placement placed in the
trust account;
|
○
|
The payment of offering expenses.
|
•
|
In connection with the Closing:
|
○
|
A $45,000,000 BOC PIPE investment and the related issuance of 4,500,000 shares of Class A
common stock by YAC to Boston Omaha;
|
○
|
The payment of legal fees, underwriting commissions, and other costs incurred by YAC in
connection with the IPO;
|
○
|
The repayment of a $1,000,000 working capital loan made by the Sponsor;
|
○
|
The payment of Transaction costs incurred by both Sky and YAC;
|
○
|
The redemption of 12,061,041 shares of Class A common stock held by YAC’s public
stockholders;
|
○
|
The conversion of YAC’s Sponsor Stock to shares of Class A common stock on a one-for-one
basis;
|
○
|
The conversion of BOC YAC’s Series B Preferred Units to shares of Class A common stock on a
one-for-one basis;
|
○
|
YAC’s contribution of all of its assets to Sky, including but not limited to, (A) the
proceeds from the trust account (net of proceeds used to fund the redemption of the Class A common stock held by eligible stockholders who properly elected to have their shares redeemed as of the Closing Date), plus
(B) $45,000,000 proceeds from the BOC PIPE, plus any cash held by YAC in any working capital or similar account, less (D) the deferred underwriting commission from the IPO and other Transaction expenses of YAC;
|
○
|
Execution of the A&R Operating Agreement; and
|
○
|
Execution of the Tax Receivable Agreement.
|
•
|
The Existing Sky Equityholders hold a majority voting interest in the Combined Company;
|
•
|
The Existing Sky Equityholders have the ability to nominate and elect the majority of the Combined Company’s Board;
|
•
|
Sky’s existing senior management team comprise the senior management of the Combined Company;
|
•
|
Sky’s operations comprise the ongoing operations of the Combined Company; and
|
•
|
Sky’s assets are larger in relative size compared to YAC’s assets.
|
|
| |
Shares
|
| |
%
|
Stockholder
|
| |
|
| |
|
Existing Sky Equityholders
|
| |
42,192,250(1)
|
| |
73.85%
|
YAC's Public Stockholders
|
| |
1,537,857(2)
|
| |
2.69%
|
BOC YAC Initial Investment
|
| |
5,500,000(3)
|
| |
9.63%
|
BOC PIPE Investment
|
| |
4,500,000(4)
|
| |
7.88%
|
YAC Sponsors
|
| |
3,193,474(5)
|
| |
5.59%
|
Others
|
| |
206,250(6)
|
| |
0.36%
|
TOTAL
|
| |
57,129,831
|
| |
100.00%
|
(1)
|
Represents the shares of Class B common stock issued to the Company to consummate the Business Combination.
|
(2)
|
Represents the shares held by YAC’s public stockholders after the redemption of 12,061,041 shares of Class A common stock.
|
(3)
|
Represents the shares of Class A common stock held by BOC YAC as the holder of Series B Preferred Units of Sky upon the
one-for-one conversion of the Series B Preferred Units into Class A common stock immediately prior to the consummation of the Business Combination.
|
(4)
|
Represents the shares that were issued to Boston Omaha in consideration of the $45,000,000 BOC PIPE investment.
|
(5)
|
Represents the shares of Class B common stock held by the initial stockholders of YAC upon the one-for-one conversion of
the founder shares into Class A common stock immediately prior to the consummation of the Business Combination.
|
(6)
|
Represents 206,250 class A common stock held by BOC Yellowstone II LLC.
|
|
| |
HISTORICAL
|
| |
|
| |
|
| |
|
| |
|
|||
|
| |
Sky
|
| |
YAC
|
| |
Pro Forma
Adjustments
|
| |
|
| |
Pro Forma
Combined
|
| ||
Assets
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
Cash and cash equivalents
|
| |
$6,804,707
|
| |
$114,626
|
| |
$46,262,048
|
| |
(A)
|
| |
$53,181,381
|
| |
|
Restricted cash
|
| |
197,130,166
|
| |
—
|
| |
—
|
| |
|
| |
197,130,166
|
| |
|
Prepaid expenses and other assets
|
| |
3,141,557
|
| |
239,660
|
| |
(47,236)
|
| |
(F)
|
| |
3,333,981
|
| |
|
Cost of construction
|
| |
25,033,733
|
| |
—
|
| |
—
|
| |
|
| |
25,033,733
|
| |
|
Constructed assets, net
|
| |
14,499,682
|
| |
—
|
| |
—
|
| |
|
| |
14,499,682
|
| |
|
Right-of-use assets
|
| |
56,867,432
|
| |
—
|
| |
—
|
| |
|
| |
56,867,432
|
| |
|
Investments held in Trust
|
| |
—
|
| |
138,760,121
|
| |
(138,760,121)
|
| |
(C)
|
| |
—
|
| |
|
Long-lived assets, net
|
| |
409,467
|
| |
—
|
| |
—
|
| |
|
| |
409,467
|
| |
|
Total Assets
|
| |
$303,886,744
|
| |
$139,114,407
|
| |
$(92,545,309)
|
| |
|
| |
$350,455,842
|
| |
|
Liabilities
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
Accounts payable, accrued expenses and other
liabilities
|
| |
$10,958,719
|
| |
$1,174,980
|
| |
$(2,912,893)
|
| |
(F)
|
| |
$9,220,806
|
| |
|
Note payable to Sponsor
|
| |
—
|
| |
1,000,000
|
| |
(1,000,000)
|
| |
(D)
|
| |
—
|
| |
|
Operating lease liabilities
|
| |
61,289,035
|
| |
—
|
| |
—
|
| |
|
| |
61,289,035
|
| |
|
Warrants liability
|
| |
—
|
| |
11,908,671
|
| |
—
|
| |
|
| |
11,908,671
|
| |
|
Bonds payable, net of deferred financing costs
|
| |
160,679,392
|
| |
—
|
| |
—
|
| |
|
| |
160,679,392
|
| |
|
Deferred underwriting fee payable
|
| |
—
|
| |
4,759,615
|
| |
(4,759,615)
|
| |
(E)
|
| |
—
|
| |
|
Total liabilities
|
| |
232,927,146
|
| |
18,843,266
|
| |
(8,672,508)
|
| |
|
| |
243,097,904
|
| |
|
Series B Preferred Units subject
to possible redemption
|
| |
54,028,860
|
| |
—
|
| |
(54,028,860)
|
| |
(H)
|
| |
—
|
| |
|
Class A common stock subject to
possible redemption
|
| |
—
|
| |
138,708,760
|
| |
(138,708,760)
|
| |
(H)
|
| |
—
|
| |
|
Stockholders’/Members' Equity:
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
Non-controlling interest
|
| |
—
|
| |
—
|
| |
79,287,351
|
| |
(H)
|
| |
79,287,351
|
| |
(J)
|
Members' equity
|
| |
16,930,738
|
| |
—
|
| |
(16,930,738)
|
| |
(H)
|
| |
—
|
| |
|
Preferred stock
|
| |
—
|
| |
—
|
| |
—
|
| |
(H)
|
| |
—
|
| |
|
Class A common stock
|
| |
—
|
| |
—
|
| |
1,494
|
| |
(H)
|
| |
1,494
|
| |
(J)
|
Class B common stock
|
| |
—
|
| |
340
|
| |
(340)
|
| |
(H)
|
| |
—
|
| |
|
Additional paid-in capital
|
| |
—
|
| |
—
|
| |
28,069,093
|
| |
(H)
|
| |
28,069,093
|
| |
(J)
|
Accumulated deficit
|
| |
—
|
| |
(18,437,959)
|
| |
18,437,959
|
| |
(H)
|
| |
—
|
| |
|
Total Stockholders’/Members' Equity
|
| |
16,930,738
|
| |
(18,437,619)
|
| |
108,864,819
|
| |
|
| |
107,357,938
|
| |
|
Total Liabilities, Redeemable
Securities and Stockholders'/Members' Equity
|
| |
$303,886,744
|
| |
$139,114,407
|
| |
$(92,545,309)
|
| |
|
| |
$350,455,842
|
| |
|
|
| |
HISTORICAL
|
| |
|
| |
|
| |
|
| |
|
|||
|
| |
Sky
|
| |
YAC
|
| |
Pro Forma
Adjustments
|
| |
|
| |
Pro Forma
Combined
|
| |
|
Revenue
|
| |
$1,577,919
|
| |
$—
|
| |
$—
|
| |
|
| |
$1,577,919
|
| |
|
Expenses
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
Operating expenses
|
| |
4,276,856
|
| |
—
|
| |
—
|
| |
|
| |
4,276,856
|
| |
|
General and administrative
|
| |
8,930,319
|
| |
3,185,293
|
| |
(745,753)
|
| |
(aa)
|
| |
11,369,859
|
| |
|
Depreciation
|
| |
569,914
|
| |
—
|
| |
—
|
| |
|
| |
569,914
|
| |
|
Total expenses
|
| |
13,777,089
|
| |
3,185,293
|
| |
(745,753)
|
| |
|
| |
16,216,629
|
| |
|
Operating loss
|
| |
(12,199,170)
|
| |
(3,185,293)
|
| |
745,753
|
| |
|
| |
(14,638,710)
|
| |
|
Other expense (income)
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
Unrealized loss on investments held in Trust
|
| |
—
|
| |
(1,619)
|
| |
1,619
|
| |
(bb)
|
| |
—
|
| |
|
Interest expense (income), including amortization of
deferred financing costs
|
| |
1,160,298
|
| |
(35,423)
|
| |
—
|
| |
|
| |
1,124,875
|
| |
|
Change in fair value of warrant liability-(gain) loss
|
| |
—
|
| |
(6,095,170)
|
| |
—
|
| |
|
| |
(6,095,170)
|
| |
|
Loss on extinguishment of note payable to related party
|
| |
250,000
|
| |
—
|
| |
—
|
| |
|
| |
250,000
|
| |
|
Total other expense (income), net
|
| |
1,410,298
|
| |
(6,132,212)
|
| |
1,619
|
| |
|
| |
(4,720,295)
|
| |
|
Net (loss) income
|
| |
(13,609,468)
|
| |
2,946,919
|
| |
744,134
|
| |
|
| |
(9,918,415)
|
| |
|
Net loss attributable to
non-controlling interests
|
| |
—
|
| |
—
|
| |
(7,325,074)
|
| |
(cc)
|
| |
(7,325,074)
|
| |
|
Net loss attributable to controlling
interests
|
| |
$(13,609,468)
|
| |
$2,946,919
|
| |
$8,069,208
|
| |
|
| |
$(2,593,341)
|
| |
|
Pro forma net loss per share
information:
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
Weighted average shares outstanding
|
| |
|
| |
|
| |
|
| |
|
| |
14,937,581
|
| |
(dd)
|
Basic and diluted net loss per share
|
| |
|
| |
|
| |
|
| |
|
| |
$(0.17)
|
| |
(dd)
|
•
|
The audited historical consolidated financial statements of Sky as of and for the year ended December 31, 2021; and
|
•
|
The audited historical condensed financial statements of YAC as of and for the year ended December 31, 2021.
|
A
|
- Represents the aggregate impact of the following pro forma
adjustments to cash to give effect to the Transactions:
|
Cash inflow from the BOC PIPE
|
| |
$45,000,000
|
| |
(B)
|
Cash inflow from YAC’s trust account
|
| |
138,760,121
|
| |
(C)
|
Repayment of Working Capital Loan to YAC Sponsor
|
| |
(1,000,000)
|
| |
(D)
|
Payment of YAC’s deferred IPO fees
|
| |
(4,759,615)
|
| |
(E)
|
Payment of transaction costs of the Business Combination
|
| |
(8,669,943)
|
| |
(F)
|
Redemption of YAC’s publicly traded shares
|
| |
(123,068,515)
|
| |
(G)
|
Net Pro forma Adjustment to Cash
|
| |
$46,262,048
|
| |
(A)
|
B
|
- Represents $45,000,000 BOC PIPE investment.
|
C
|
- Represents cash equivalents that were released from the trust
account and relieved of restrictions regarding use upon consummation of the Business Combination.
|
D
|
- Represents the working capital loan from YAC’s Sponsor of
$1,000,000 that was repaid in cash upon the Business Combination.
|
E
|
- Represents cash that was used to pay underwriting fees incurred by
YAC in connection with the IPO, for which payment was deferred until consummation of the Business Combination.
|
F
|
- Represents cash that was used to pay transaction and advisory fees
incurred in connection with the Business Combination, net of amounts already paid as of December 31, 2021. The adjustment to prepaid expenses and other assets of $47,236 on the pro forma condensed combined balance
sheet represents the removal of prepaid transaction costs of $2,695,591, net of prepaid Directors’ and Officers’ insurance premiums of $2,648,355 paid in connection with the Business Combination which will be
amortized into expense over the subsequent periods covered by the policy. The adjustment to accounts payable, accrued expenses and other liabilities of $2,912,893 on the pro forma condensed combined balance sheet
represents the removal of transaction costs that were accrued in the historical balance sheets and paid on the Closing Date, net of other transaction costs that were not paid on the Closing Date and will be paid in
the future.
|
G
|
- Reflects the impact on cash available to the Combined Company upon
the redemption of 12,061,041 shares of Class A common stock using cash released from the trust account.
|
H
|
- Represents the net impact of the following pro forma adjustments
related to the Transactions on the capital accounts of the Combined Company:
|
|
| |
|
| |
Par Value(1)
|
| |
|
| |
|
| |
|
| |
Total
|
| |
|
| |
|
|||
|
| |
Members'
Equity
|
| |
Class A
Common
Stock
|
| |
Founder
Shares -
Class B
Common
Stock
|
| |
Additional
Paid-In
Capital
|
| |
Accumulated
Deficit
|
| |
Non-
controlling
Interest
|
| |
Stockholders'/
Members'
Equity
|
| |
Series B
Preferred
Units
subject to
possible
redemption
|
| |
Class A
subject to
possible
redemption
|
Historical Sky
|
| |
$16,930,738
|
| |
$—
|
| |
$—
|
| |
$—
|
| |
$—
|
| |
$—
|
| |
$16,930,738
|
| |
$54,028,860
|
| |
$—
|
Historical YAC
|
| |
—
|
| |
—
|
| |
340
|
| |
—
|
| |
(18,437,959)
|
| |
—
|
| |
(18,437,619)
|
| |
—
|
| |
138,708,760
|
Total historical balance
|
| |
16,930,738
|
| |
—
|
| |
340
|
| |
—
|
| |
(18,437,959)
|
| |
—
|
| |
(1,506,881)
|
| |
54,028,860
|
| |
138,708,760
|
Sky rollover equity(2)
|
| |
(16,930,738)
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
16,930,738
|
| |
—
|
| |
—
|
| |
—
|
Conversion of YAC's founder shares to Class A common
shares(3)
|
| |
—
|
| |
340
|
| |
(340)
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
Reclassification of Class A common stock subject to
possible redemption
|
| |
—
|
| |
1,360
|
| |
—
|
| |
138,707,400
|
| |
—
|
| |
—
|
| |
138,708,760
|
| |
—
|
| |
(138,708,760)
|
BOC PIPE Investment(4)
|
| |
—
|
| |
450
|
| |
—
|
| |
44,999,550
|
| |
—
|
| |
—
|
| |
45,000,000
|
| |
—
|
| |
—
|
Pro forma adjustments for share
issuance and conversion transactions
|
| |
(16,930,738)
|
| |
2,150
|
| |
(340)
|
| |
183,706,950
|
| |
—
|
| |
16,930,738
|
| |
183,708,760
|
| |
—
|
| |
(138,708,760)
|
Transaction fees incurred by YAC
|
| |
—
|
| |
—
|
| |
—
|
| |
(1,178,732)
|
| |
745,753
|
| |
—
|
| |
(432,979)
|
| |
—
|
| |
—
|
Transaction fees incurred by Sky
|
| |
—
|
| |
—
|
| |
—
|
| |
(5,371,307)
|
| |
—
|
| |
—
|
| |
(5,371,307)
|
| |
—
|
| |
—
|
Elimination of YAC's historical accumulated deficit
|
| |
—
|
| |
—
|
| |
—
|
| |
(17,692,206)
|
| |
17,692,206
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
Conversion of Series B Preferred Units to Class A
common stock (5)
|
| |
—
|
| |
550
|
| |
—
|
| |
54,028,310
|
| |
—
|
| |
—
|
| |
54,028,860
|
| |
(54,028,860)
|
| |
—
|
Redemption of Class A common stock(6)
|
| |
—
|
| |
(1,206)
|
| |
—
|
| |
(123,067,309)
|
| |
—
|
| |
—
|
| |
(123,068,515)
|
| |
—
|
| |
—
|
Allocate amount to non-controlling interest(7)
|
| |
—
|
| |
—
|
| |
—
|
| |
(62,356,613)
|
| |
—
|
| |
62,356,613
|
| |
—
|
| |
—
|
| |
—
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
Total pro forma adjustments to
equity
|
| |
(16,930,738)
|
| |
1,494
|
| |
(340)
|
| |
28,069,093
|
| |
18,437,959
|
| |
79,287,351
|
| |
108,864,819
|
| |
(54,028,860)
|
| |
(138,708,760)
|
Total pro forma balance
|
| |
$—
|
| |
$1,494
|
| |
$—
|
| |
$28,069,093
|
| |
$—
|
| |
$79,287,351
|
| |
$107,357,938
|
| |
$—
|
| |
$—
|
(1)
|
Represents the par value of YAC’s common stock prior to the Business Combination and the par value of the Combined
Company’s common stock subsequent to the Business Combination.
|
(2)
|
Shares of Class B common stock were issued to consummate the Business Combination.
|
(3)
|
YAC’s issued and outstanding founder units converted into shares of Class A common stock on a one-for-one basis immediately
prior to consummation of the Business Combination.
|
(4)
|
The BOC PIPE investors were issued 4,500,000 shares of Class A common stock in exchange for the $45,000,000 investment.
|
(5)
|
The Preferred Series B Units of Sky were converted into 5,500,000 shares of Class A common stock on a one-for-one basis
immediately prior to consummation of the Business Combination.
|
(6)
|
Represents the redemption of 12,061,041 shares of Class A common stock in exchange for cash held in the trust account.
|
(7)
|
Represents an adjustment to revise non-controlling interests to the post-Business Combination ownership percentage in Sky of
73.9%.
|
I
|
- Issued and outstanding shares for each class of common stock and
preferred stock as of December 31, 2021 on a historical basis and on a pro forma basis are as follows:
|
|
| |
Historical
|
| |
Pro Forma
|
||||||
|
| |
Issued
|
| |
Outstanding
|
| |
Issued
|
| |
Outstanding
|
Preferred Stock
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
Common Stock - Class A
|
| |
|
| |
|
| |
|
| |
|
YAC's Class A stockholders(1)
|
| |
13,598,898
|
| |
13,598,898
|
| |
1,537,857
|
| |
1,537,857
|
BOC PIPE Investment(2)
|
| |
—
|
| |
—
|
| |
4,500,000
|
| |
4,500,000
|
BOC YAC's converted Series B Preferred Units(3)
|
| |
—
|
| |
—
|
| |
5,500,000
|
| |
5,500,000
|
YAC's converted founder shares(4)
|
| |
—
|
| |
—
|
| |
3,193,474
|
| |
3,193,474
|
BOC Yellowstone II LLC(5)
|
| |
206,250
|
| |
206,250
|
| |
|
| |
|
Total Common Stock - Class A
|
| |
13,598,898
|
| |
13,598,898
|
| |
14,937,581
|
| |
14,937,581
|
Common stock - Class B
|
| |
|
| |
|
| |
|
| |
|
YAC's founder shares(4)
|
| |
3,399,724
|
| |
3,399,724
|
| |
—
|
| |
—
|
Existing Sky Equityholders' rollover equity(6)
|
| |
—
|
| |
—
|
| |
42,192,250
|
| |
42,192,250
|
Total Common Stock - Class B
|
| |
3,399,724
|
| |
3,399,724
|
| |
42,192,250
|
| |
42,192,250
|
Total Common Stock
|
| |
16,998,622
|
| |
16,998,622
|
| |
57,129,831
|
| |
57,129,831
|
(1)
|
Represents the shares held by YAC’s public stockholders giving effect to the redemption of 12,061,041 shares of Class A
common stock. The historical issued and outstanding shares were recorded in temporary equity because they were subject to possible redemption.
|
(2)
|
Represents the shares that were issued to Boston Omaha in consideration of the $45,000,000 BOC PIPE investment.
|
(3)
|
Represents the shares of Class A common stock held by BOC YAC as the holder of Series B Preferred Units of Sky upon the
one-for-one conversion of the Series B Preferred Units into Class A common stock immediately prior to the consummation of the Business Combination.
|
(4)
|
Represents the shares of Class B common stock held by the initial stockholders of YAC upon the one-for-one conversion of
the founder shares into Class A common stock immediately prior to the consummation of the Business Combination.
|
(5)
|
Represents 206,250 class A common stock held by BOC Yellowstone II LLC.
|
(6)
|
Represents the shares of Class B common stock issued to consummate the Business Combination.
|
aa
|
- Represents the reversal of certain expenses incurred by YAC during
the year ended and accrued as of December 31, 2021 but paid on the Closing Date and included in equity issuance costs.
|
bb
|
- Represents the elimination of gains or losses on the investments held
in Trust.
|
cc
|
- Represents an adjustment to attribute net loss to non-controlling
interests based on its 73.9% post-Business Combination ownership percentage in Sky.
|
dd
|
- Represents the pro forma weighted average shares of common stock
outstanding and pro forma loss per share calculated after giving effect to the Transactions, as follows:
|
|
| |
For the Year
ended
December 31,
2021
|
Numerator
|
| |
|
Pro forma net loss attributable to controlling interests
|
| |
$(2,593,341)
|
Denominator
|
| |
|
YAC Class A stockholders(1)
|
| |
1,537,857
|
YAC's converted founder shares(2)
|
| |
3,193,474
|
BOC YAC Initial Investment(3)
|
| |
5,500,000
|
BOC PIPE Investment(4)
|
| |
4,500,000
|
Others(5)
|
| |
206,250
|
|
| |
For the Year
ended
December 31,
2021
|
Basic and diluted weighted average shares outstanding
|
| |
14,937,581
|
Loss per share
|
| |
|
Basic and diluted(6)
|
| |
$(0.17)
|
(1)
|
Represents the shares of Class A common stock held by YAC’s public stockholders after the redemption of 12,061,041 shares
of Class A common stock. As the Transactions are assumed to have occurred as of January 1, 2021 for purposes of preparing the pro forma condensed combined statements of operations, the weighted average shares outstanding reflect the
net amount of 1,537,857 shares of common stock as outstanding for the entire 12-month period of 2021.
|
(2)
|
Represents the shares of YAC Class B common stock held by the initial stockholders of YAC upon the one-for-one conversion
of the founder shares into Class A common stock immediately prior to the consummation of the Business Combination. Consistent with the assumption related to the Transactions, this conversion is assumed to have occurred on January 1,
2021 and, accordingly, these shares are assumed to have been outstanding shares of common stock for the entire 12-month periods of 2021.
|
(3)
|
Represents the shares of Class A common stock held by BOC YAC as the holders of Series B Preferred Units of Sky upon the
one-for-one conversion of the Series B Preferred Units into Class A common stock immediately prior to the consummation of the Business Combination. Consistent with the assumption related to the Transactions, this conversion is assumed
to have occurred on January 1, 2021 and, accordingly, these shares are assumed to have been outstanding shares of common stock for the entire 12-month periods of 2021.
|
(4)
|
Represents the shares that were issued in consideration of the BOC PIPE investment. Consistent with the assumption related
to the Transactions, the BOC PIPE investment is assumed to have occurred on January 1, 2021 and, accordingly, these shares are assumed to have been outstanding shares of common stock for the entire 12-month periods of 2021.
|
(5)
|
Represents 206,250 class A common stock held by BOC Yellowstone II LLC.
|
(6)
|
Potentially dilutive shares have been deemed to be anti-dilutive due to the net loss position and, accordingly, have been
excluded from the calculation of diluted loss per share. Potentially dilutive shares that have been excluded from the determination of diluted loss per share include 14,519,228 outstanding warrants issued in connection with the IPO.
|
•
|
private hangar space for exclusive use of the tenant;
|
•
|
adjoining attractive/custom lounge and office suites;
|
•
|
dedicated line crews and services;
|
•
|
climate control to mitigate condensation and associated corrosion;
|
•
|
features to support in-hangar aircraft maintenance;
|
•
|
no-foam fire suppression;
|
•
|
customized software to provide security, control access and monitor hangar space.
|
•
|
the ability to accommodate heavy business jets in single configuration, medium jets in twin or triplet configuration, or
light jets in multi-configuration;
|
•
|
compliance with National Fire Protection Association (“NFPA”) 409 Group III fire code, eliminating foam fire protection
systems, resulting in lower construction costs and operating expenses, as well as eliminating accidental foam discharges and the resultant negative effects on aircraft maintenance and resale value;
|
•
|
high-voltage, industrial drainage and impervious floors that support in-hangar maintenance and inspections; and
|
•
|
control through smartphone application.
|
•
|
Sugar Land Regional Airport, Sugar Land, TX (Houston area);
|
•
|
Miami-Opa Locka Executive Airport, Opa-Locka, FL (Miami area);
|
•
|
Nashville International Airport, Nashville, TN;
|
•
|
Centennial Airport, Englewood, CO (Denver area); and
|
•
|
Phoenix Deer Valley Airport, Phoenix, AZ.
|
Facility
|
| |
Status
|
| |
Scheduled
Construction
Start
|
| |
Scheduled
Completion
Date
|
| |
Estimated Total
Construction
Cost
($mm)
|
| |
Hangars
|
| |
Square
Footage
|
SGR Phase I
|
| |
Complete
|
| |
Complete
|
| |
Complete
|
| |
$15.1
|
| |
7
|
| |
66,080
|
SGR Phase II
|
| |
Predevelopment
|
| |
April 2023
|
| |
July 2024
|
| |
8.7
|
| |
6
|
| |
56,580
|
OPF Phase I
|
| |
In Construction
|
| |
August 2021
|
| |
November 2022
|
| |
33.2
|
| |
12
|
| |
160,488
|
OPF Phase II
|
| |
Predevelopment
|
| |
August 2022
|
| |
November 2023
|
| |
20.9
|
| |
7
|
| |
99,400
|
BNA
|
| |
In Construction
|
| |
July 2021
|
| |
October 2022
|
| |
26.8
|
| |
10
|
| |
149,602
|
APA Phase I
|
| |
In Bidding
|
| |
May 2022
|
| |
August 2023
|
| |
26.4
|
| |
9
|
| |
131,000
|
APA Phase II
|
| |
Predevelopment
|
| |
August 2023
|
| |
November 2024
|
| |
21.2
|
| |
9
|
| |
102,210
|
DVT Phase I
|
| |
In Design
|
| |
April 2022
|
| |
October 2023
|
| |
20.8
|
| |
8
|
| |
113,600
|
DVT Phase II
|
| |
Predevelopment
|
| |
May 2023
|
| |
August 2024
|
| |
19.3
|
| |
10
|
| |
105,000
|
Total
|
| |
|
| |
|
| |
|
| |
$192.4
|
| |
78
|
| |
983,960
|
Aircraft Type
|
| |
Total
|
Jet
|
| |
42
|
Multi-Engine Aircraft
|
| |
18
|
Single Engine Aircraft
|
| |
101
|
Helicopters
|
| |
3
|
Total
|
| |
164
|
|
| |
Itinerant
Operations
|
| |
Local Operations
|
| |
|
||||||||||||||||||
Fiscal Year
|
| |
Air
Carrier
|
| |
Air Taxi &
Commuter
|
| |
General
Aviation
|
| |
Military
|
| |
TOTAL
|
| |
Civil
|
| |
Military
|
| |
TOTAL
|
| |
TOTAL
OPS
|
2018
|
| |
12
|
| |
6,492
|
| |
39,343
|
| |
140
|
| |
45,987
|
| |
21,642
|
| |
62
|
| |
21,704
|
| |
67,691
|
2019
|
| |
0
|
| |
6,577
|
| |
40,663
|
| |
114
|
| |
47,354
|
| |
27,105
|
| |
50
|
| |
27,155
|
| |
74,509
|
2020
|
| |
0
|
| |
5,502
|
| |
34,931
|
| |
153
|
| |
40,586
|
| |
25,882
|
| |
34
|
| |
25,916
|
| |
66,502
|
2021
|
| |
0
|
| |
8,091
|
| |
38,972
|
| |
128
|
| |
47,191
|
| |
25,132
|
| |
86
|
| |
25,218
|
| |
72,409
|
2022*
|
| |
0
|
| |
6,939
|
| |
41,575
|
| |
138
|
| |
48,652
|
| |
29,924
|
| |
58
|
| |
29,982
|
| |
78,634
|
2023*
|
| |
0
|
| |
7,008
|
| |
41,576
|
| |
138
|
| |
48,722
|
| |
29,985
|
| |
58
|
| |
30,043
|
| |
78,765
|
2024*
|
| |
0
|
| |
7,077
|
| |
41,577
|
| |
138
|
| |
48,792
|
| |
30,046
|
| |
58
|
| |
30,104
|
| |
78,896
|
2025*
|
| |
0
|
| |
7,148
|
| |
41,578
|
| |
138
|
| |
48,864
|
| |
30,107
|
| |
58
|
| |
30,165
|
| |
79,029
|
2026*
|
| |
0
|
| |
7,220
|
| |
41,579
|
| |
138
|
| |
48,937
|
| |
30,168
|
| |
58
|
| |
30,226
|
| |
79,163
|
2027*
|
| |
0
|
| |
7,292
|
| |
41,580
|
| |
138
|
| |
49,010
|
| |
30,229
|
| |
58
|
| |
30,287
|
| |
79,297
|
2028*
|
| |
0
|
| |
7,365
|
| |
41,581
|
| |
138
|
| |
49,084
|
| |
30,290
|
| |
58
|
| |
30,348
|
| |
79,432
|
2029*
|
| |
0
|
| |
7,438
|
| |
41,582
|
| |
138
|
| |
49,158
|
| |
30,352
|
| |
58
|
| |
30,410
|
| |
79,568
|
2030*
|
| |
0
|
| |
7,512
|
| |
41,583
|
| |
138
|
| |
49,233
|
| |
30,414
|
| |
58
|
| |
30,472
|
| |
79,705
|
2031*
|
| |
0
|
| |
7,587
|
| |
41,584
|
| |
138
|
| |
49,309
|
| |
30,476
|
| |
58
|
| |
30,534
|
| |
79,843
|
2032*
|
| |
0
|
| |
7,662
|
| |
41,585
|
| |
138
|
| |
49,385
|
| |
30,538
|
| |
58
|
| |
30,596
|
| |
79,981
|
2033*
|
| |
0
|
| |
7,738
|
| |
41,586
|
| |
138
|
| |
49,462
|
| |
30,600
|
| |
58
|
| |
30,658
|
| |
80,120
|
2034*
|
| |
0
|
| |
7,815
|
| |
41,587
|
| |
138
|
| |
49,540
|
| |
30,662
|
| |
58
|
| |
30,720
|
| |
80,260
|
2035*
|
| |
0
|
| |
7,892
|
| |
41,588
|
| |
138
|
| |
49,618
|
| |
30,724
|
| |
58
|
| |
30,782
|
| |
80,400
|
2036*
|
| |
0
|
| |
7,970
|
| |
41,589
|
| |
138
|
| |
49,697
|
| |
30,786
|
| |
58
|
| |
30,844
|
| |
80,541
|
2037*
|
| |
0
|
| |
8,049
|
| |
41,590
|
| |
138
|
| |
49,777
|
| |
30,848
|
| |
58
|
| |
30,906
|
| |
80,683
|
*
|
Forecast data via FAA TAF.
|
Location
|
| |
Single Engine
|
| |
Multi Engine
|
| |
Jet*
|
| |
Helicopters
|
| |
Military
|
| |
Total
|
Houston Hobby (HOU)**
|
| |
9
|
| |
9
|
| |
180
|
| |
8
|
| |
0
|
| |
206
|
Ellington Field (EFD)**
|
| |
32
|
| |
8
|
| |
14
|
| |
0
|
| |
25
|
| |
79
|
Houston Executive (TME)**
|
| |
62
|
| |
25
|
| |
26
|
| |
0
|
| |
0
|
| |
113
|
Houston Southwest (AXH)**
|
| |
106
|
| |
13
|
| |
0
|
| |
3
|
| |
0
|
| |
122
|
David Wayne Hooks (DWH)**
|
| |
117
|
| |
14
|
| |
26
|
| |
0
|
| |
0
|
| |
157
|
Sugar Land Regional (SGR)
|
| |
101
|
| |
18
|
| |
42
|
| |
3
|
| |
0
|
| |
164
|
TOTAL
|
| |
427
|
| |
87
|
| |
288
|
| |
14
|
| |
25
|
| |
841
|
SGR as a % of Total
|
| |
24%
|
| |
21%
|
| |
15%
|
| |
21%
|
| |
0%
|
| |
20%
|
*
|
Jet data current as of 2021 from JETNET.
|
**
|
AirNav data current as of 2021.
|
Aircraft Type
|
| |
Total
|
Jet
|
| |
171
|
Multi-Engine Aircraft
|
| |
13
|
Single Engine Aircraft
|
| |
35
|
Military
|
| |
5
|
Helicopters
|
| |
3
|
Total
|
| |
227
|
|
| |
Itinerant Operations
|
| |
Local Operations
|
| |
|
||||||||||||||||||
Fiscal Year
|
| |
Air
Carrier
|
| |
Air Taxi &
Commuter
|
| |
General
Aviation
|
| |
Military
|
| |
TOTAL
|
| |
Civil
|
| |
Military
|
| |
TOTAL
|
| |
TOTAL
OPS
|
2018
|
| |
69
|
| |
12,036
|
| |
85,551
|
| |
5,195
|
| |
102,851
|
| |
47,631
|
| |
3,685
|
| |
51,316
|
| |
154,167
|
2019
|
| |
76
|
| |
13,982
|
| |
88,923
|
| |
4,767
|
| |
107,748
|
| |
59,882
|
| |
2,437
|
| |
62,319
|
| |
170,067
|
2020
|
| |
47
|
| |
15,374
|
| |
71,164
|
| |
4,833
|
| |
91,418
|
| |
40,476
|
| |
2,789
|
| |
43,265
|
| |
134,683
|
2021
|
| |
127
|
| |
24,771
|
| |
88,486
|
| |
4,399
|
| |
117,783
|
| |
43,314
|
| |
2,118
|
| |
45,432
|
| |
163,215
|
2022*
|
| |
85
|
| |
13,814
|
| |
92,606
|
| |
4,887
|
| |
111,392
|
| |
65,255
|
| |
2,909
|
| |
68,164
|
| |
179,556
|
2023*
|
| |
85
|
| |
14,074
|
| |
93,069
|
| |
4,887
|
| |
112,115
|
| |
65,271
|
| |
2,909
|
| |
68,180
|
| |
180,295
|
2024*
|
| |
85
|
| |
14,337
|
| |
93,534
|
| |
4,887
|
| |
112,843
|
| |
65,287
|
| |
2,909
|
| |
68,196
|
| |
181,039
|
2025*
|
| |
85
|
| |
14,609
|
| |
94,002
|
| |
4,887
|
| |
113,583
|
| |
65,303
|
| |
2,909
|
| |
68,212
|
| |
181,795
|
2026*
|
| |
85
|
| |
14,889
|
| |
94,472
|
| |
4,887
|
| |
114,333
|
| |
65,319
|
| |
2,909
|
| |
68,228
|
| |
182,561
|
2027*
|
| |
85
|
| |
15,174
|
| |
94,944
|
| |
4,887
|
| |
115,090
|
| |
65,335
|
| |
2,909
|
| |
68,244
|
| |
183,334
|
2028*
|
| |
85
|
| |
15,463
|
| |
95,418
|
| |
4,887
|
| |
115,853
|
| |
65,351
|
| |
2,909
|
| |
68,260
|
| |
184,113
|
2029*
|
| |
85
|
| |
15,758
|
| |
95,895
|
| |
4,887
|
| |
116,625
|
| |
65,367
|
| |
2,909
|
| |
68,276
|
| |
184,901
|
2030*
|
| |
85
|
| |
16,067
|
| |
96,375
|
| |
4,887
|
| |
117,414
|
| |
65,383
|
| |
2,909
|
| |
68,292
|
| |
185,706
|
2031*
|
| |
85
|
| |
16,378
|
| |
96,857
|
| |
4,887
|
| |
118,207
|
| |
65,399
|
| |
2,909
|
| |
68,308
|
| |
186,515
|
2032*
|
| |
85
|
| |
16,691
|
| |
97,342
|
| |
4,887
|
| |
119,005
|
| |
65,415
|
| |
2,909
|
| |
68,324
|
| |
187,329
|
2033*
|
| |
85
|
| |
17,011
|
| |
97,829
|
| |
4,887
|
| |
119,812
|
| |
65,431
|
| |
2,909
|
| |
68,340
|
| |
188,152
|
|
| |
Itinerant Operations
|
| |
Local Operations
|
| |
|
||||||||||||||||||
Fiscal Year
|
| |
Air
Carrier
|
| |
Air Taxi &
Commuter
|
| |
General
Aviation
|
| |
Military
|
| |
TOTAL
|
| |
Civil
|
| |
Military
|
| |
TOTAL
|
| |
TOTAL
OPS
|
2034*
|
| |
85
|
| |
17,336
|
| |
98,318
|
| |
4,887
|
| |
120,626
|
| |
65,447
|
| |
2,909
|
| |
68,356
|
| |
188,982
|
2035*
|
| |
85
|
| |
17,667
|
| |
98,810
|
| |
4,887
|
| |
121,449
|
| |
65,463
|
| |
2,909
|
| |
68,372
|
| |
189,821
|
2036*
|
| |
85
|
| |
18,008
|
| |
99,304
|
| |
4,887
|
| |
122,284
|
| |
65,479
|
| |
2,909
|
| |
68,388
|
| |
190,672
|
2037*
|
| |
85
|
| |
18,357
|
| |
99,800
|
| |
4,887
|
| |
123,129
|
| |
65,495
|
| |
2,909
|
| |
68,404
|
| |
191,533
|
*
|
Forecast data via FAA TAF.
|
Location
|
| |
Single
Engine
|
| |
Multi
Engine
|
| |
Jet*
|
| |
Helicopters
|
| |
Military
|
| |
Total
|
Miami International (MIA)**
|
| |
0
|
| |
13
|
| |
5
|
| |
0
|
| |
0
|
| |
18
|
Miami Executive (TMB)**
|
| |
104
|
| |
17
|
| |
45
|
| |
6
|
| |
3
|
| |
175
|
Fort Lauderdale-Hollywood International (FLL)***
|
| |
23
|
| |
13
|
| |
88
|
| |
1
|
| |
0
|
| |
125
|
Palm Beach International (PBI)***
|
| |
7
|
| |
10
|
| |
122
|
| |
13
|
| |
1
|
| |
153
|
Miami-Opa Locka Executive (OPF)*
|
| |
35
|
| |
13
|
| |
171
|
| |
3
|
| |
5
|
| |
227
|
TOTAL
|
| |
169
|
| |
66
|
| |
431
|
| |
23
|
| |
9
|
| |
698
|
OPF as a % of Total
|
| |
21%
|
| |
20%
|
| |
40%
|
| |
13%
|
| |
56%
|
| |
33%
|
*
|
Jet data current as of 2021 from JETNET.
|
**
|
AirNav data current as of 2018.
|
***
|
AirNav data current as of 2021.
|
Aircraft Type
|
| |
Total
|
Jet
|
| |
63
|
Multi-Engine Aircraft
|
| |
15
|
Single Engine Aircraft
|
| |
16
|
Helicopters
|
| |
1
|
Military
|
| |
21
|
Total
|
| |
116
|
|
| |
Itinerant Operations
|
| |
Local Operations
|
| |
|
||||||||||||||||||
Fiscal Year
|
| |
Air
Carrier
|
| |
Air Taxi
&
Commuter
|
| |
General
Aviation
|
| |
Military
|
| |
TOTAL
|
| |
Civil
|
| |
Military
|
| |
TOTAL
|
| |
TOTAL
OPS
|
2018
|
| |
147,743
|
| |
31,084
|
| |
36,874
|
| |
2,845
|
| |
218,546
|
| |
0
|
| |
0
|
| |
0
|
| |
218,546
|
2019
|
| |
167,153
|
| |
27,607
|
| |
36,966
|
| |
3,238
|
| |
234,964
|
| |
0
|
| |
0
|
| |
0
|
| |
234,964
|
2020
|
| |
114,102
|
| |
19,975
|
| |
26,658
|
| |
2,604
|
| |
163,339
|
| |
26
|
| |
0
|
| |
26
|
| |
163,365
|
2021
|
| |
153,990
|
| |
26,236
|
| |
36,475
|
| |
2,726
|
| |
219,427
|
| |
0
|
| |
0
|
| |
0
|
| |
219,427
|
2022*
|
| |
197,614
|
| |
25,294
|
| |
38,211
|
| |
3,019
|
| |
264,138
|
| |
0
|
| |
0
|
| |
0
|
| |
264,138
|
2023*
|
| |
206,176
|
| |
23,376
|
| |
38,592
|
| |
3,019
|
| |
271,163
|
| |
0
|
| |
0
|
| |
0
|
| |
271,163
|
2024*
|
| |
213,300
|
| |
23,089
|
| |
38,977
|
| |
3,019
|
| |
278,385
|
| |
0
|
| |
0
|
| |
0
|
| |
278,385
|
2025*
|
| |
220,070
|
| |
23,298
|
| |
39,366
|
| |
3,019
|
| |
285,753
|
| |
0
|
| |
0
|
| |
0
|
| |
285,753
|
2026*
|
| |
226,858
|
| |
23,509
|
| |
39,759
|
| |
3,019
|
| |
293,145
|
| |
0
|
| |
0
|
| |
0
|
| |
293,145
|
2027*
|
| |
233,714
|
| |
23,723
|
| |
40,156
|
| |
3,019
|
| |
300,612
|
| |
0
|
| |
0
|
| |
0
|
| |
300,612
|
2028*
|
| |
240,738
|
| |
23,940
|
| |
40,557
|
| |
3,019
|
| |
308,254
|
| |
0
|
| |
0
|
| |
0
|
| |
308,254
|
2029*
|
| |
247,771
|
| |
24,159
|
| |
40,962
|
| |
3,019
|
| |
315,911
|
| |
0
|
| |
0
|
| |
0
|
| |
315,911
|
2030*
|
| |
254,862
|
| |
24,381
|
| |
41,371
|
| |
3,019
|
| |
323,633
|
| |
0
|
| |
0
|
| |
0
|
| |
323,633
|
2031*
|
| |
262,093
|
| |
24,606
|
| |
41,784
|
| |
3,019
|
| |
331,502
|
| |
0
|
| |
0
|
| |
0
|
| |
331,502
|
2032*
|
| |
269,427
|
| |
24,833
|
| |
42,201
|
| |
3,019
|
| |
339,480
|
| |
0
|
| |
0
|
| |
0
|
| |
339,480
|
2033*
|
| |
276,790
|
| |
25,062
|
| |
42,622
|
| |
3,019
|
| |
347,493
|
| |
0
|
| |
0
|
| |
0
|
| |
347,493
|
2034*
|
| |
284,162
|
| |
25,293
|
| |
43,047
|
| |
3,019
|
| |
355,521
|
| |
0
|
| |
0
|
| |
0
|
| |
355,521
|
2035*
|
| |
291,581
|
| |
25,527
|
| |
43,477
|
| |
3,019
|
| |
363,604
|
| |
0
|
| |
0
|
| |
0
|
| |
363,604
|
2036*
|
| |
299,106
|
| |
25,764
|
| |
43,911
|
| |
3,019
|
| |
371,800
|
| |
0
|
| |
0
|
| |
0
|
| |
371,800
|
2037*
|
| |
306,632
|
| |
26,003
|
| |
44,349
|
| |
3,019
|
| |
380,003
|
| |
0
|
| |
0
|
| |
0
|
| |
380,003
|
*
|
Forecast data via FAA TAF.
|
Location
|
| |
Single
Engine
|
| |
Multi
Engine
|
| |
Jet*
|
| |
Helicopters
|
| |
Military
|
| |
Gliders
|
| |
Ultralights
|
| |
Total
|
Smyrna Airport (MQY)
|
| |
107
|
| |
61
|
| |
36
|
| |
2
|
| |
0
|
| |
0
|
| |
0
|
| |
206
|
John C Tune Airport (JWN)
|
| |
114
|
| |
23
|
| |
13
|
| |
10
|
| |
0
|
| |
0
|
| |
0
|
| |
160
|
Lebanon Municipal Airport (M54)
|
| |
148
|
| |
8
|
| |
5
|
| |
3
|
| |
0
|
| |
`5
|
| |
1
|
| |
170
|
Music City Executive Airport (XNX)
|
| |
74
|
| |
12
|
| |
4
|
| |
2
|
| |
0
|
| |
0
|
| |
0
|
| |
92
|
Murfreesboro Municipal Airport (MBT)
|
| |
130
|
| |
23
|
| |
2
|
| |
1
|
| |
0
|
| |
1
|
| |
0
|
| |
157
|
Nashville (BNA)
|
| |
16
|
| |
15
|
| |
63
|
| |
1
|
| |
21
|
| |
0
|
| |
0
|
| |
116
|
TOTAL
|
| |
589
|
| |
142
|
| |
123
|
| |
19
|
| |
21
|
| |
6
|
| |
1
|
| |
901
|
BNA as a % of Total
|
| |
3%
|
| |
11%
|
| |
51%
|
| |
5%
|
| |
100%
|
| |
0%
|
| |
0%
|
| |
13%
|
Aircraft Type
|
| |
Total
|
Jet
|
| |
139
|
Multi-Engine Aircraft
|
| |
100
|
Single Engine Aircraft
|
| |
585
|
Helicopters
|
| |
23
|
Military
|
| |
0
|
Total
|
| |
847
|
|
| |
Itinerant Operations
|
| |
Local Operations
|
| |
|
||||||||||||||||||
Fiscal Year
|
| |
Air
Carrier
|
| |
Air Taxi
&
Commuter
|
| |
General
Aviation
|
| |
Military
|
| |
TOTAL
|
| |
Civil
|
| |
Military
|
| |
TOTAL
|
| |
TOTAL
OPS
|
2018
|
| |
97
|
| |
32,045
|
| |
137,653
|
| |
3,836
|
| |
173,631
|
| |
163,040
|
| |
1,327
|
| |
164,367
|
| |
337,998
|
2019
|
| |
171
|
| |
32,904
|
| |
145,435
|
| |
3,568
|
| |
182,078
|
| |
166,795
|
| |
1,076
|
| |
167,871
|
| |
349,949
|
2020
|
| |
54
|
| |
35,713
|
| |
125,835
|
| |
2,991
|
| |
164,593
|
| |
165,687
|
| |
721
|
| |
166,408
|
| |
331,001
|
2021
|
| |
29
|
| |
48,286
|
| |
122,114
|
| |
3,771
|
| |
174,200
|
| |
136,146
|
| |
515
|
| |
136,661
|
| |
310,861
|
2022*
|
| |
137
|
| |
33,755
|
| |
145,986
|
| |
3,577
|
| |
183,455
|
| |
168,710
|
| |
1,059
|
| |
169,769
|
| |
353,224
|
2023*
|
| |
137
|
| |
34,127
|
| |
146,424
|
| |
3,577
|
| |
184,265
|
| |
169,230
|
| |
1,059
|
| |
170,289
|
| |
354,554
|
2024*
|
| |
137
|
| |
34,503
|
| |
146,864
|
| |
3,577
|
| |
185,081
|
| |
169,751
|
| |
1,059
|
| |
170,810
|
| |
355,891
|
2025*
|
| |
137
|
| |
34,883
|
| |
147,305
|
| |
3,577
|
| |
185,902
|
| |
170,274
|
| |
1,059
|
| |
171,333
|
| |
357,235
|
2026*
|
| |
137
|
| |
35,266
|
| |
147,747
|
| |
3,577
|
| |
186,727
|
| |
170,798
|
| |
1,059
|
| |
171,857
|
| |
358,584
|
2027*
|
| |
137
|
| |
35,651
|
| |
148,191
|
| |
3,577
|
| |
187,556
|
| |
171,324
|
| |
1,059
|
| |
172,383
|
| |
359,939
|
2028*
|
| |
137
|
| |
36,042
|
| |
148,636
|
| |
3,577
|
| |
188,392
|
| |
171,851
|
| |
1,059
|
| |
172,910
|
| |
361,302
|
2029*
|
| |
137
|
| |
36,436
|
| |
149,082
|
| |
3,577
|
| |
189,232
|
| |
172,380
|
| |
1,059
|
| |
173,439
|
| |
362,671
|
2030*
|
| |
137
|
| |
36,838
|
| |
149,529
|
| |
3,577
|
| |
190,081
|
| |
172,910
|
| |
1,059
|
| |
173,969
|
| |
364,050
|
2031*
|
| |
137
|
| |
37,241
|
| |
149,978
|
| |
3,577
|
| |
190,933
|
| |
173,442
|
| |
1,059
|
| |
174,501
|
| |
365,434
|
2032*
|
| |
137
|
| |
37,650
|
| |
150,428
|
| |
3,577
|
| |
191,792
|
| |
173,976
|
| |
1,059
|
| |
175,035
|
| |
366,827
|
2033*
|
| |
137
|
| |
38,061
|
| |
150,880
|
| |
3,577
|
| |
192,655
|
| |
174,511
|
| |
1,059
|
| |
175,570
|
| |
368,225
|
2034*
|
| |
137
|
| |
38,482
|
| |
151,333
|
| |
3,577
|
| |
193,529
|
| |
175,049
|
| |
1,059
|
| |
176,108
|
| |
369,637
|
2035*
|
| |
137
|
| |
38,905
|
| |
151,788
|
| |
3,577
|
| |
194,407
|
| |
175,587
|
| |
1,059
|
| |
176,646
|
| |
371,053
|
2036*
|
| |
137
|
| |
39,333
|
| |
152,244
|
| |
3,577
|
| |
195,291
|
| |
176,128
|
| |
1,059
|
| |
177,187
|
| |
372,478
|
2037*
|
| |
137
|
| |
39,764
|
| |
152,701
|
| |
3,577
|
| |
196,179
|
| |
176,670
|
| |
1,059
|
| |
177,729
|
| |
373,908
|
*
|
Forecast data via FAA TAF.
|
Location
|
| |
Single
Engine
|
| |
Multi
Engine
|
| |
Jet*
|
| |
Helicopters
|
| |
Ultralights
|
| |
Total
|
Denver International (DEN)**
|
| |
0
|
| |
1
|
| |
1
|
| |
0
|
| |
0
|
| |
2
|
Greeley Weld County (GXY)**
|
| |
127
|
| |
18
|
| |
5
|
| |
3
|
| |
0
|
| |
153
|
Rocky Mountain Metropolitan (BJC)***
|
| |
341
|
| |
70
|
| |
67
|
| |
21
|
| |
1
|
| |
500
|
Colorado Air & Space Port (CFO)***
|
| |
247
|
| |
38
|
| |
2
|
| |
4
|
| |
1
|
| |
292
|
Centennial (APA)**
|
| |
585
|
| |
100
|
| |
139
|
| |
23
|
| |
0
|
| |
847
|
TOTAL
|
| |
1,300
|
| |
227
|
| |
214
|
| |
51
|
| |
2
|
| |
1,794
|
APA as a % of Total
|
| |
45%
|
| |
44%
|
| |
65%
|
| |
45%
|
| |
0%
|
| |
47%
|
*
|
Jet data current as of 2021 from JETNET.
|
**
|
Data current as of 2018.
|
***
|
Data current as of 2019.
|
No.
|
| |
Property Name
|
| |
Type
|
| |
NRA
(SF)
|
| |
Avail SF
|
| |
Occupancy
|
| |
Ask Rent
$/SF
|
| |
Actual
Rent
$/SF
|
| |
% Diff
Ask-
Actual
|
1
|
| |
Denver jetCenter
|
| |
FBO
|
| |
200,000
|
| |
0
|
| |
100.00%
|
| |
$23.00
|
| |
$21.00
|
| |
-8.70%
|
2
|
| |
TACAir
|
| |
FBO
|
| |
139,271
|
| |
0
|
| |
100.00
|
| |
20.00
|
| |
19.00
|
| |
-5.00
|
3
|
| |
Signature Flight Support
|
| |
FBO
|
| |
25,643
|
| |
5,000
|
| |
80.50
|
| |
26.00
|
| |
24.00
|
| |
-7.69
|
4
|
| |
Modern Aviation
|
| |
FBO
|
| |
48,000
|
| |
5,000
|
| |
89.58
|
| |
27.00
|
| |
25.00
|
| |
-7.41
|
5
|
| |
Cloud 7
|
| |
Private
|
| |
21,741
|
| |
0
|
| |
100.00
|
| |
26.00
|
| |
26.00
|
| |
0.00
|
6
|
| |
Willowbrook Park
|
| |
Private
|
| |
121,181
|
| |
0
|
| |
100.00
|
| |
17.50
|
| |
16.00
|
| |
-8.57
|
7
|
| |
SunBorne XVI, Ltd.
|
| |
Private
|
| |
75,804
|
| |
0
|
| |
100.00
|
| |
26.00
|
| |
24.50
|
| |
-5.77
|
8
|
| |
Aero Colorado
|
| |
Private
|
| |
30,000
|
| |
0
|
| |
100.00
|
| |
26.00
|
| |
23.00
|
| |
-11.54
|
9
|
| |
Floors & Doors
|
| |
Private
|
| |
21,850
|
| |
0
|
| |
100.00
|
| |
27.00
|
| |
27.00
|
| |
0.00
|
TOTAL/AVERAGE
|
| |
|
| |
683,490
|
| |
10,000
|
| |
96.68%
|
| |
$24.28
|
| |
$22.83
|
| |
-5.97%
|
Aircraft Type
|
| |
Total
|
Jet
|
| |
15
|
Multi-Engine Aircraft
|
| |
87
|
Single Engine Aircraft
|
| |
753
|
Helicopters
|
| |
15
|
Military
|
| |
2
|
Gliders
|
| |
10
|
Ultralights
|
| |
2
|
Total
|
| |
884
|
|
| |
Itinerant Operations
|
| |
Local Operations
|
| |
|
||||||||||||||||||
Fiscal Year
|
| |
Air
Carrier
|
| |
Air Taxi
&
Commuter
|
| |
General
Aviation
|
| |
Military
|
| |
TOTAL
|
| |
Civil
|
| |
Military
|
| |
TOTAL
|
| |
TOTAL
OPS
|
2018
|
| |
13
|
| |
4,600
|
| |
140,700
|
| |
117
|
| |
145,430
|
| |
269,689
|
| |
47
|
| |
269,736
|
| |
415,166
|
2019
|
| |
42
|
| |
51,326
|
| |
97,666
|
| |
92
|
| |
149,126
|
| |
307,645
|
| |
19
|
| |
307,664
|
| |
456,790
|
2020
|
| |
20
|
| |
52,662
|
| |
81,608
|
| |
50
|
| |
134,340
|
| |
268,064
|
| |
40
|
| |
268,104
|
| |
402,444
|
2021
|
| |
15
|
| |
26,154
|
| |
70,206
|
| |
54
|
| |
96,429
|
| |
175,548
|
| |
2
|
| |
175,550
|
| |
271,979
|
2022*
|
| |
18
|
| |
37,444
|
| |
113,489
|
| |
96
|
| |
151,047
|
| |
327,563
|
| |
19
|
| |
327,582
|
| |
478,629
|
2023*
|
| |
18
|
| |
37,444
|
| |
113,603
|
| |
96
|
| |
151,161
|
| |
328,547
|
| |
19
|
| |
328,566
|
| |
479,727
|
2024*
|
| |
18
|
| |
37,444
|
| |
113,717
|
| |
96
|
| |
151,275
|
| |
329,534
|
| |
19
|
| |
329,553
|
| |
480,828
|
2025*
|
| |
18
|
| |
37,444
|
| |
113,831
|
| |
96
|
| |
151,389
|
| |
330,523
|
| |
19
|
| |
330,542
|
| |
481,931
|
2026*
|
| |
18
|
| |
37,444
|
| |
113,945
|
| |
96
|
| |
151,503
|
| |
331,515
|
| |
19
|
| |
331,534
|
| |
483,037
|
2027*
|
| |
18
|
| |
37,444
|
| |
114,059
|
| |
96
|
| |
151,617
|
| |
332,509
|
| |
19
|
| |
332,528
|
| |
484,145
|
2028*
|
| |
18
|
| |
37,444
|
| |
114,173
|
| |
96
|
| |
151,731
|
| |
333,508
|
| |
19
|
| |
333,527
|
| |
485,258
|
2029*
|
| |
18
|
| |
37,444
|
| |
114,287
|
| |
96
|
| |
151,845
|
| |
334,509
|
| |
19
|
| |
334,528
|
| |
486,373
|
2030*
|
| |
18
|
| |
37,444
|
| |
114,401
|
| |
96
|
| |
151,959
|
| |
335,513
|
| |
19
|
| |
335,532
|
| |
487,491
|
2031*
|
| |
18
|
| |
37,444
|
| |
114,515
|
| |
96
|
| |
152,073
|
| |
336,519
|
| |
19
|
| |
336,538
|
| |
488,611
|
2032*
|
| |
18
|
| |
37,444
|
| |
114,629
|
| |
96
|
| |
152,187
|
| |
337,529
|
| |
19
|
| |
337,548
|
| |
489,735
|
2033*
|
| |
18
|
| |
37,444
|
| |
114,743
|
| |
96
|
| |
152,301
|
| |
338,542
|
| |
19
|
| |
338,561
|
| |
490,862
|
2034*
|
| |
18
|
| |
37,444
|
| |
114,858
|
| |
96
|
| |
152,416
|
| |
339,557
|
| |
19
|
| |
339,576
|
| |
491,992
|
|
| |
Itinerant Operations
|
| |
Local Operations
|
| |
|
||||||||||||||||||
Fiscal Year
|
| |
Air
Carrier
|
| |
Air Taxi
&
Commuter
|
| |
General
Aviation
|
| |
Military
|
| |
TOTAL
|
| |
Civil
|
| |
Military
|
| |
TOTAL
|
| |
TOTAL
OPS
|
2035*
|
| |
18
|
| |
37,444
|
| |
114,973
|
| |
96
|
| |
152,531
|
| |
340,577
|
| |
19
|
| |
340,596
|
| |
493,127
|
2036*
|
| |
18
|
| |
37,444
|
| |
115,088
|
| |
96
|
| |
152,646
|
| |
341,599
|
| |
19
|
| |
341,618
|
| |
494,264
|
2037*
|
| |
18
|
| |
37,444
|
| |
115,203
|
| |
96
|
| |
152,761
|
| |
342,624
|
| |
19
|
| |
342,643
|
| |
495,404
|
*
|
Forecast data via FAA TAF.
|
Location
|
| |
Single
Engine
|
| |
Multi
Engine
|
| |
Jet*
|
| |
Helicopters
|
| |
Military
|
| |
Gliders
|
| |
Ultralights
|
| |
Total
|
Phoenix Sky Harbor (PHX)**
|
| |
14
|
| |
10
|
| |
29
|
| |
11
|
| |
8
|
| |
0
|
| |
0
|
| |
72
|
Scottsdale Airport (SDL)***
|
| |
167
|
| |
26
|
| |
155
|
| |
26
|
| |
0
|
| |
0
|
| |
0
|
| |
374
|
Glendale Municipal Airport (GEU)***
|
| |
82
|
| |
8
|
| |
0
|
| |
2
|
| |
0
|
| |
1
|
| |
1
|
| |
94
|
Phoenix Goodyear Airport (GYR)***
|
| |
188
|
| |
7
|
| |
5
|
| |
1
|
| |
6
|
| |
0
|
| |
0
|
| |
207
|
Deer Valley (DVT)*
|
| |
753
|
| |
87
|
| |
15
|
| |
15
|
| |
2
|
| |
10
|
| |
2
|
| |
884
|
TOTAL
|
| |
1,204
|
| |
138
|
| |
204
|
| |
55
|
| |
16
|
| |
11
|
| |
3
|
| |
1,631
|
DVT as a % of Total
|
| |
63%
|
| |
63%
|
| |
7%
|
| |
27%
|
| |
13%
|
| |
91%
|
| |
67%
|
| |
54%
|
*
|
Jet data current as of 2021 from JETNET.
|
**
|
Data current as of 2019.
|
***
|
Data current as of 2020.
|
•
|
Builder’s Risk
|
•
|
Owner’s Interest
|
○
|
General Liability
|
○
|
Excess Liability
|
•
|
Contractor’s Pollution Liability
|
•
|
Commercial Property Insurance
|
○
|
Flood Insurance
|
○
|
Earthquake Insurance
|
○
|
Boiler & Machinery Insurance
|
○
|
Business Income/Loss of Rent Insurance
|
•
|
Automobile Liability Insurance
|
•
|
General Liability/Products/Hangar Keepers Insurance
|
•
|
Environmental Insurance
|
•
|
Worker’s Compensation and Employer’s Liability
|
•
|
Aircraft Physical Damage and Aircraft Legal Liability
|
•
|
General Liability Insurance
|
•
|
Worker’s Compensation and Employer’s Liability
|
•
|
Automobile Liability Insurance
|
•
|
Pollution Liability Insurance
|
|
| |
Amount Due
|
2022
|
| |
$2,031,193
|
2023
|
| |
2,389,784
|
2024
|
| |
2,427,720
|
2025
|
| |
2,462,337
|
2026
|
| |
2,521,865
|
Thereafter
|
| |
216,532,960
|
Total lease payments
|
| |
228,365,859
|
Less imputed interest
|
| |
(167,076,824)
|
Total
|
| |
$61,289,035
|
|
| |
Less than
1 Year
|
| |
More than
1 year and
less than 3
|
| |
More than
3 years and
less than 5
|
| |
More than
5 Years
|
| |
Total
|
Principal Payments of Long-Term Indebtedness
|
| |
$0
|
| |
0
|
| |
0
|
| |
166,340
|
| |
166,340
|
Interest Payments on Long-Term Indebtedness
|
| |
$5,533
|
| |
13,881
|
| |
13,881
|
| |
132,950
|
| |
166,245
|
Lease Commitments
|
| |
$2,031
|
| |
4,818
|
| |
4,984
|
| |
216,533
|
| |
228,366
|
Total
|
| |
$7,564
|
| |
18,699
|
| |
18,865
|
| |
515,823
|
| |
560,951
|
•
|
Sugar Land Regional Airport (“SGR”), Sugar Land, TX (Houston area);
|
•
|
Miami-Opa Locka Executive Airport (“OPF”), Opa-Locka, FL (Miami area);
|
•
|
Nashville International Airport ("BNA"), Nashville, TN;
|
•
|
Centennial Airport (“APA”), Englewood, CO (Denver area); and
|
•
|
Phoenix Deer Valley Airport (“DVT”), Phoenix, AZ.
|
Facility
|
| |
Status
|
| |
Scheduled
Construction
Start
|
| |
Scheduled
Completion
Date
|
| |
Estimated
Total
Construction
Cost1
($mm)
|
| |
Hangars
|
| |
Square
Footage
|
SGR Phase I
|
| |
Complete
|
| |
Complete
|
| |
Complete
|
| |
$15.1
|
| |
7
|
| |
66,080
|
SGR Phase II
|
| |
Predevelopment
|
| |
April 2023
|
| |
July 2024
|
| |
8.7
|
| |
6
|
| |
56,580
|
OPF Phase I
|
| |
In Construction
|
| |
August 2021
|
| |
November 2022
|
| |
33.2
|
| |
12
|
| |
160,488
|
OPF Phase II
|
| |
Predevelopment
|
| |
August 2022
|
| |
November 2023
|
| |
20.9
|
| |
7
|
| |
99,400
|
BNA Phase II
|
| |
In Construction
|
| |
July 2021
|
| |
October 2022
|
| |
26.8
|
| |
10
|
| |
149,602
|
DVT Phase I
|
| |
In Design
|
| |
April 2022
|
| |
October 2023
|
| |
20.8
|
| |
8
|
| |
113,600
|
DVT Phase II
|
| |
Predevelopment
|
| |
May 2023
|
| |
August 2024
|
| |
19.3
|
| |
10
|
| |
105,000
|
APA Phase I
|
| |
In Bidding
|
| |
May 2022
|
| |
August 2023
|
| |
26.4
|
| |
9
|
| |
131,000
|
APA Phase II
|
| |
Predevelopment
|
| |
August 2023
|
| |
November 2024
|
| |
21.2
|
| |
9
|
| |
102,210
|
Total
|
| |
|
| |
|
| |
|
| |
$192.4
|
| |
78
|
| |
983,960
|
|
| |
Year ended
December 31,
2021
|
| |
Year ended
December 31,
2020
|
| |
Change
|
Revenue:
|
| |
|
| |
|
| |
|
Rental revenue
|
| |
$1,577,919
|
| |
$685,596
|
| |
$892,323
|
Total revenue
|
| |
1,577,919
|
| |
685,596
|
| |
892,323
|
|
| |
|
| |
|
| |
|
Expenses:
|
| |
|
| |
|
| |
|
Operating
|
| |
4,276,856
|
| |
1,941,282
|
| |
2,335,574
|
Depreciation
|
| |
569,914
|
| |
47,024
|
| |
522,890
|
General and administrative
|
| |
8,930,319
|
| |
837,336
|
| |
8,092,983
|
Total expenses
|
| |
13,777,089
|
| |
2,825,642
|
| |
10,951,447
|
|
| |
|
| |
|
| |
|
Other expenses:
|
| |
|
| |
|
| |
|
Interest expense, net of capitalized interest
|
| |
1,160,298
|
| |
395,698
|
| |
764,600
|
Loss on extinguishment of note payable to related party
|
| |
250,000
|
| |
—
|
| |
250,000
|
Total other expenses
|
| |
1,410,298
|
| |
395,698
|
| |
1,014,600
|
|
| |
|
| |
|
| |
|
Net loss
|
| |
$(13,609,468)
|
| |
$(2,535,744)
|
| |
$(11,073,724)
|
|
| |
Amount Due
|
2022
|
| |
$2,031,193
|
2023
|
| |
2,389,784
|
2024
|
| |
2,427,720
|
2025
|
| |
2,462,337
|
2026
|
| |
2,521,865
|
Thereafter
|
| |
216,532,960
|
Total lease payments
|
| |
228,365,859
|
Less imputed interest
|
| |
(167,076,824)
|
Total
|
| |
$61,289,035
|
|
| |
Less than
1 Year
|
| |
More than
1 year and
less than 3
|
| |
More than
3 years
and less
than 5
|
| |
More than
5 Years
|
| |
Total
|
Principal Payments of Long-Term Indebtedness
|
| |
$—
|
| |
$—
|
| |
$—
|
| |
$166,340
|
| |
$166,340
|
Interest Payments on Long-Term Indebtedness
|
| |
5,533
|
| |
13,881
|
| |
13,881
|
| |
132,950
|
| |
166,245
|
Lease Commitments
|
| |
2,031
|
| |
4,818
|
| |
4,984
|
| |
216,533
|
| |
228,366
|
Total
|
| |
$7,564
|
| |
$18,699
|
| |
$18,865
|
| |
$515,823
|
| |
$560,951
|
|
| |
Year ended
December 31,
2021
|
| |
Year ended
December 31,
2020
|
Cash and restricted cash at beginning of year
|
| |
$71,738
|
| |
$1,018,563
|
Net cash used in operating activities
|
| |
(6,614,836)
|
| |
(1,041,417)
|
Cash used in investing activities
|
| |
(15,994,356)
|
| |
(11,897,056)
|
Net cash provided by financing activities
|
| |
226,472,327
|
| |
11,991,648
|
Cash and restricted cash at end of year
|
| |
$203,934,873
|
| |
$71,738
|
Name
|
| |
Age
|
| |
Title
|
Tal Keinan
|
| |
52
|
| |
Chair and Chief Executive Officer
|
Alex Saltzman
|
| |
46
|
| |
Chief Operating Officer
|
Francisco Gonzalez
|
| |
54
|
| |
Chief Financial Officer
|
Michael W. Schmitt
|
| |
36
|
| |
Chief Accounting Officer
|
Gerald Adler
|
| |
64
|
| |
Interim General Counsel and Corporate Secretary
|
Walter Jackson
|
| |
63
|
| |
Director
|
Alethia Nancoo
|
| |
53
|
| |
Director
|
Alex B. Rozek
|
| |
43
|
| |
Director
|
Lysa Leiponis
|
| |
57
|
| |
Director
|
Nick Wellmon
|
| |
33
|
| |
Director
|
Robert S. Rivkin
|
| |
61
|
| |
Director
|
•
|
the Board is not classified, with each of our directors subject to re-election annually, and we may not classify our board
without stockholder approval;
|
•
|
we have a majority voting standard for uncontested director elections;
|
•
|
we intend to comply with the corporate governance standards of the NYSE American, including having committees of the Board
comprised solely of independent directors, except the Compensation Committee which includes the CEO;
|
•
|
a majority of our directors are independent under the listing standards of the NYSE American;
|
•
|
we have a lead independent director;
|
•
|
we anticipate that at least one of our directors will qualify as an “audit committee financial expert,” as defined by the
SEC;
|
•
|
our stockholders have the ability to amend our Bylaws by the affirmative vote of a majority of the outstanding shares of our
common stock;
|
•
|
we have opted out of the business combination and control share acquisition statutes under the DGCL; and
|
•
|
we do not have a stockholder rights plan.
|
•
|
appointing, approving the compensation of, and assessing the qualifications, performance and independence of the
post-combination company’s independent registered public accounting firm;
|
•
|
pre-approving audit and permissible non-audit services, and the terms of such services, to be provided by the
post-combination company’s independent registered public accounting firm;
|
•
|
reviewing the post-combination company’s policies on risk assessment and risk management;
|
•
|
reviewing and discussing with management and the independent registered public accounting firm the post-combination company’s
annual and quarterly financial statements and related disclosures as well as critical accounting policies and practices used by us;
|
•
|
reviewing the adequacy of the post-combination company’s internal control over financial reporting;
|
•
|
establishing policies and procedures for the receipt and retention of accounting-related complaints and concerns;
|
•
|
recommending, based upon the Audit Committee’s review and discussions with management and the independent registered public
accounting firm, whether the post-combination company’s audited financial statements shall be included in the post-combination company’s Annual Report;
|
•
|
monitoring the post-combination company’s compliance with legal and regulatory requirements as they relate to the
post-combination company’s financial statements and accounting matters;
|
•
|
preparing the Audit Committee report required by the rules of the SEC to be included in the post-combination company’s annual
proxy statement;
|
•
|
reviewing all related party transactions for potential conflict of interest situations and approving all such transactions;
and
|
•
|
reviewing and discussing with management and the post-combination company’s independent registered public accounting firm the
post-combination company’s earnings releases and scripts.
|
•
|
annually reviewing and approving corporate goals and objectives relevant to the compensation of the post-combination
company’s chief executive officer;
|
•
|
evaluating the performance of the post-combination company’s chief executive officer in light of such corporate goals and
objectives and determining and approving the compensation of the Company’s chief executive officer;
|
•
|
reviewing and approving the compensation of the Company’s other executive officers;
|
•
|
appointing, compensating and overseeing the work of any compensation consultant, legal counsel or other advisor retained by
the Compensation Committee;
|
•
|
conducting the independence assessment outlined in NYSE American rules with respect to any compensation consultant, legal
counsel or other advisor retained by the Compensation Committee;
|
•
|
annually reviewing and reassessing the adequacy of the committee charter in its compliance with the listing requirements of
NYSE American;
|
•
|
reviewing and establishing the post-combination company’s overall management compensation, philosophy and policy;
|
•
|
overseeing and administering the post-combination company’s compensation and similar plans;
|
•
|
reviewing and making recommendations to the board with respect to director compensation; and
|
•
|
reviewing and discussing with management the compensation discussion and analysis to be included in the post-combination
company’s annual proxy statement or Annual Report.
|
•
|
developing and recommending to the Board criteria for board and committee membership;
|
•
|
developing and recommending to the Board best practices and corporate governance principles;
|
•
|
developing and recommending to the Board a set of corporate governance guidelines; and
|
•
|
reviewing and recommending to the Board the functions, duties and compositions of the committees of the Board.
|
Audit
Committee
|
| |
Chair of
Audit
Committee
|
| |
Compensation
Committee
|
| |
Chair of
Compensation
Committee
|
| |
Nominating
and
Corporate
Governance
Committee
|
| |
Chair of
Nominating
and
Corporate
Governance
Committee
|
| |
Lead
Director
|
$7,500
|
| |
$25,000
|
| |
$5,000
|
| |
$15,000
|
| |
$5,000
|
| |
$15,000
|
| |
$25,000
|
|
| |
Year
|
| |
Salary
($)
|
| |
Bonus
($)
|
| |
Incentive
Awards
($)(3)
|
| |
All Other
Compensation
($)
|
| |
Total
($)
|
Tal Keinan(1)
Founder and Chief Executive Officer
|
| |
2020
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
|
2021
|
| |
—
|
| |
1,400,000(1)
|
| |
—
|
| |
—
|
| |
1,400,000
|
||
Francisco Gonzalez(2)
Chief Financial Officer
|
| |
2020
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
|
2021
|
| |
146,538
|
| |
1,495,000(2)
|
| |
794,825
|
| |
—
|
| |
2,436,363
|
||
Alex Saltzman
Chief Operating Officer
|
| |
2020
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
|
2021
|
| |
292,308
|
| |
200,000
|
| |
468,015
|
| |
—
|
| |
960,323
|
(1)
|
For 2020, Mr. Keinan agreed not to receive a salary or bonus. Consists of a one-time cash bonus of $900,000 and a $500,000
annual bonus for 2021.
|
(2)
|
Consists of an incentive cash bonus of $1,195,000 and an annual bonus of $300,000 for 2021.
|
(3)
|
Represents the grant date fair value of Incentive Units granted during 2021 as calculated in accordance with FASB ASC Topic 718.
|
Name
|
| |
Grant Date
|
| |
Market value of shares
or units of stock that
have not vested($)(1)
|
| |
Number of shares or
units that have not
vested(#)(2)
|
Tal Keinan
Founder and Chief Executive Officer
|
| |
—
|
| |
—
|
| |
—
|
Francisco Gonzalez
Chief Financial Officer
|
| |
May 13, 2021
|
| |
794,825
|
| |
2,305(3)
|
Alex Saltzman
Chief Operating Officer
|
| |
May 13, 2021
|
| |
468,015
|
| |
1,317(3)
|
(1)
|
Represents the grant date fair value of the Incentive Units as calculated in accordance with FASB ASC Topic 718. Sky did not
have any equity securities into which the Incentive Units are convertible that were publicly traded as of December 31, 2021.
|
(2)
|
Represents Incentive Units granted during 2021.
|
(3)
|
25% of the Incentive Units granted to Messrs. Gonzalez and Saltzman vest on the first anniversary of the date of grant and
hire, respectively, and the remaining 75% of such Incentive Units vest ratably over the 36 month period following the first anniversary of the grant and hire dates, respectively.
|
(i)
|
Not soliciting any of our employee for two years after the termination of employment;
|
(ii)
|
Not competing with us or our affiliates in their principal products and markets for two years after the termination of their
employment;
|
(iii)
|
Maintaining the confidentiality of our trade secrets and confidential information indefinitely.
|
(i)
|
Not soliciting any of our employee for two years after the termination of employment;
|
(ii)
|
Not competing with Sky or its affiliates in their principal products and markets for two years after the termination of their
employment;
|
(iii)
|
Maintaining the confidentiality of our trade secrets and confidential information indefinitely.
|
•
|
each person who is known by us to be the beneficial owner of more than 5% of the outstanding shares of the Class A Common
Stock and Class B Common Stock;
|
•
|
each current named executive officer and director of the Company; and
|
•
|
all current executive officers and directors of the Company, as a group.
|
|
| |
Class A
Common Stock
|
| |
Class B
Common Stock
|
| |
Combined
Voting
Power
(%)(2)
|
||||||
Name and Address of Beneficial Owner(1)
|
| |
Number
|
| |
%
|
| |
Number
|
| |
%
|
| ||
Five Percent Holders:
|
| |
|
| |
|
| |
|
| |
|
| |
|
Boston Omaha Corporation(3)
|
| |
13,399,724
|
| |
89.7%
|
| |
—
|
| |
—
|
| |
23.5%
|
Due West Partners LLC(4)(6)
|
| |
—
|
| |
—
|
| |
11,640,460
|
| |
27.6%
|
| |
20.4%
|
Center Sky Harbour LLC(5)
|
| |
—
|
| |
—
|
| |
11,637,960
|
| |
27.6%
|
| |
20.4%
|
Directors and Executive Officers:
|
| |
|
| |
|
| |
|
| |
|
| |
|
Tal Keinan
|
| |
—
|
| |
—
|
| |
17,943,792
|
| |
42.5%
|
| |
31.4%
|
Alex Saltzman
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
Francisco Gonzalez
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
Michael W. Schmitt
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
Gerald Adler
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
Walter Jackson
|
| |
—
|
| |
—
|
| |
412,072
|
| |
*
|
| |
*
|
Alethia Nancoo
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
Alex B. Rozek
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
Lysa Leiponis
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
Nick Wellmon(6)
|
| |
—
|
| |
—
|
| |
11,640,460
|
| |
27.6%
|
| |
20.4%
|
Robert S. Rivkin
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
All directors and executive officers, as a group (11
individuals)
|
| |
—
|
| |
—
|
| |
29,996,324
|
| |
71.1%
|
| |
52.5%
|
*
|
less than 1%
|
(1)
|
This table is based on 57,129,831 shares of Common Stock outstanding as of April 22, 2022. Beneficial ownership is
determined in accordance with the rules of the SEC and includes voting and investment power with respect to shares. Unless otherwise noted, the business address of each of those listed in the table above is c/o Sky Harbour Group
Corporation, 136 Tower Road, Suite 205, Westchester County Airport, White Plains, NY 10604.
|
(2)
|
Percentage of combined voting power represents voting power with respect to all shares of Class A common stock and Class B
Common Stock, voting together as a single class. Holders of Class A Common Stock and Class B Common Stock are entitled to one vote per share on all matters submitted to the stockholders fortheir vote or approval.
|
(3)
|
According to Schedule 13D filed on February 4, 2022. The business address of Boston Omaha Corporation is 1601 Dodge Street,
Suite 3300, Omaha, Nebraska 68102. Comprised of (i) 4,500,000 shares of Class A Common Stock purchased from YAC by Boston Omaha through BOC YAC Funding LLC immediately priorto the Closing; (ii) 3,193,474 shares of Class A Common Stock
issued to Boston Omaha through BOC Yellowstone LLC in connection with the automatic conversion of an equal number of shares of YAC’s class B common stock upon the Closing; (iii) 206,250 shares of Class A Common Stock issued to Boston
Omaha through BOC Yellowstone II LLC in connection with the automatic conversion of an equal number of shares of YAC class B common stock upon the Closing; and (iv)5,500,000 shares of Class
|
(4)
|
The business address of Due West Partners LLC is 8260 SE 31st St., Mercer Island, Washington 98040.
|
(5)
|
The business address of Center Sky Harbour LLC is 9355 Wilshire Blvd, Suite 350, Beverly Hills, California 90210.
|
(6)
|
Represents shares held by Due West Partners LLC (“Due West”). Mr. Wellmon is the Founder and Managing Partner of Due West,
and as such has voting and investment discretion with respect to the shares of Class B Common Stock held of record by Due West and may be deemed to have shared beneficial ownership ofthe shares of Class B Common Stock held directly by
Due West. Mr. Wellmon disclaims any beneficial ownership of the reported shares other than to the extent ofany pecuniary indirect interest he may have therein.
|
|
| |
Warrants
Beneficially
Owned
Prior to
this
Offering
|
| |
Number of
Warrants
Being
Offered
|
| |
Warrants
Beneficially
Owned After the
Offered
Warrants are
Sold
|
|||
Selling Securityholder
|
| |
Number
|
| |
Percentage
|
||||||
Boston Omaha Corporation(1)
|
| |
7,719,779
|
| |
7,719,779
|
| |
0
|
| |
0
|
(1)
|
Represents 7,719,779 Private Placement Warrants issued to Boston Omaha Corporation through BOC Yellowstone LLC. The business
address of Boston Omaha Corporation is 1601 Dodge Street, Suite 3300, Omaha, Nebraska 68102.
|
•
|
In whole and not in part;
|
•
|
At a price of $0.01 per Public Warrant;
|
•
|
Upon not less than 30 days’ prior written notice of redemption (the “30-day redemption period”) to each Public Warrant
holder; and
|
•
|
If, and only if, the last reported the sale price of the Class A Common Stock equals or exceeds $18.00 per share (as adjusted
for stock splits, stock dividends, reorganizations, recapitalizations and the like) for any 20 trading days within a 30-trading day period ending three trading days before the Company sends the notice of redemption to the Public Warrant
holders.
|
•
|
in whole and not in part;
|
•
|
at a price equal to a number of shares of Class A Common Stock to be determined by reference to the table below, based on the
redemption date and the “fair market value” of our Class A Common Stock except as otherwise described below;
|
•
|
upon a minimum of 30 days’ prior written notice of redemption; and
|
•
|
if, and only if, the last reported sale price of our Class A Common Stock equals or exceeds $10.00 per share (as adjusted per
share splits, share dividends, reorganizations, reclassifications, recapitalizations and the like) on the trading day prior to the date on which we send the notice of redemption to the Warrant holders.
|
Redemption Date
|
| |
Fair Market Value of Class A Common Stock
|
||||||||||||||||||||||||
(period to expiration of warrants)
|
| |
<$10.00
|
| |
$11.00
|
| |
$12.00
|
| |
$13.00
|
| |
$14.00
|
| |
$15.00
|
| |
$16.00
|
| |
$17.00
|
| |
>$18.00
|
60 months
|
| |
0.261
|
| |
0.281
|
| |
0.297
|
| |
0.311
|
| |
0.324
|
| |
0.337
|
| |
0.348
|
| |
0.358
|
| |
0.361
|
57 months
|
| |
0.257
|
| |
0.277
|
| |
0.294
|
| |
0.310
|
| |
0.324
|
| |
0.337
|
| |
0.348
|
| |
0.358
|
| |
0.361
|
54 months
|
| |
0.252
|
| |
0.272
|
| |
0.291
|
| |
0.307
|
| |
0.322
|
| |
0.335
|
| |
0.347
|
| |
0.357
|
| |
0.361
|
51 months
|
| |
0.246
|
| |
0.268
|
| |
0.287
|
| |
0.304
|
| |
0.320
|
| |
0.333
|
| |
0.346
|
| |
0.357
|
| |
0.361
|
48 months
|
| |
0.241
|
| |
0.263
|
| |
0.283
|
| |
0.301
|
| |
0.317
|
| |
0.332
|
| |
0.344
|
| |
0.356
|
| |
0.361
|
45 months
|
| |
0.235
|
| |
0.258
|
| |
0.279
|
| |
0.298
|
| |
0.315
|
| |
0.330
|
| |
0.343
|
| |
0.356
|
| |
0.361
|
42 months
|
| |
0.228
|
| |
0.252
|
| |
0.274
|
| |
0.294
|
| |
0.312
|
| |
0.328
|
| |
0.342
|
| |
0.355
|
| |
0.361
|
39 months
|
| |
0.221
|
| |
0.246
|
| |
0.269
|
| |
0.290
|
| |
0.309
|
| |
0.325
|
| |
0.340
|
| |
0.354
|
| |
0.361
|
36 months
|
| |
0.213
|
| |
0.239
|
| |
0.263
|
| |
0.285
|
| |
0.305
|
| |
0.323
|
| |
0.339
|
| |
0.353
|
| |
0.361
|
33 months
|
| |
0.205
|
| |
0.232
|
| |
0.257
|
| |
0.280
|
| |
0.301
|
| |
0.320
|
| |
0.337
|
| |
0.352
|
| |
0.361
|
30 months
|
| |
0.196
|
| |
0.224
|
| |
0.250
|
| |
0.274
|
| |
0.297
|
| |
0.316
|
| |
0.335
|
| |
0.351
|
| |
0.361
|
27 months
|
| |
0.185
|
| |
0.214
|
| |
0.242
|
| |
0.268
|
| |
0.291
|
| |
0.313
|
| |
0.332
|
| |
0.350
|
| |
0.361
|
24 months
|
| |
0.173
|
| |
0.204
|
| |
0.233
|
| |
0.260
|
| |
0.285
|
| |
0.308
|
| |
0.329
|
| |
0.348
|
| |
0.361
|
21 months
|
| |
0.161
|
| |
0.193
|
| |
0.223
|
| |
0.252
|
| |
0.279
|
| |
0.304
|
| |
0.326
|
| |
0.347
|
| |
0.361
|
18 months
|
| |
0.146
|
| |
0.179
|
| |
0.211
|
| |
0.242
|
| |
0.271
|
| |
0.298
|
| |
0.322
|
| |
0.345
|
| |
0.361
|
15 months
|
| |
0.130
|
| |
0.164
|
| |
0.197
|
| |
0.230
|
| |
0.262
|
| |
0.291
|
| |
0.317
|
| |
0.342
|
| |
0.361
|
12 months
|
| |
0.111
|
| |
0.146
|
| |
0.181
|
| |
0.216
|
| |
0.250
|
| |
0.282
|
| |
0.312
|
| |
0.339
|
| |
0.361
|
9 months
|
| |
0.090
|
| |
0.125
|
| |
0.162
|
| |
0.199
|
| |
0.237
|
| |
0.272
|
| |
0.305
|
| |
0.336
|
| |
0.361
|
6 months
|
| |
0.065
|
| |
0.099
|
| |
0.137
|
| |
0.178
|
| |
0.219
|
| |
0.259
|
| |
0.296
|
| |
0.331
|
| |
0.361
|
3 months
|
| |
0.034
|
| |
0.065
|
| |
0.104
|
| |
0.150
|
| |
0.197
|
| |
0.243
|
| |
0.286
|
| |
0.326
|
| |
0.361
|
0 months
|
| |
—
|
| |
—
|
| |
0.042
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
•
|
the issuer of the securities that was formerly a shell company has ceased to be a shell company;
|
•
|
the issuer of the securities is subject to the reporting requirements of Section 13 or 15(d) of the Exchange Act;
|
•
|
the issuer of the securities has filed all Exchange Act reports and material required to be filed, as applicable, during the
preceding 12 months (or such shorter period that the issuer was required to file such reports and materials), other than Form 8-K reports; and
|
•
|
at least one year has elapsed from the time that the issuer filed current Form 10 type information with the SEC reflecting
its status as an entity that is not a shell company.
|
•
|
one percent (1%) of the total number of shares of Common Stock then outstanding; or
|
•
|
the average weekly reported trading volume of the Common Stock during the four calendar weeks preceding the filing of a
notice on Form 144 with respect to the sale.
|
•
|
purchases by a broker-dealer as principal and resale by such broker-dealer for its own account pursuant to this prospectus;
|
•
|
ordinary brokerage transactions and transactions in which the broker solicits purchasers;
|
•
|
block trades in which the broker-dealer so engaged will attempt to sell the shares as agent but may position and resell a
portion of the block as principal to facilitate the transaction;
|
•
|
an over-the-counter distribution in accordance with the rules of NYSE American;
|
•
|
through trading plans entered into by the Selling Securityholder pursuant to Rule 10b5-1 under the Exchange Act, that are in
place at the time of an offering pursuant to this prospectus and any applicable prospectus supplement hereto that provide for periodic sales of their securities on the basis of parameters described in such trading plans;
|
•
|
to or through underwriters or broker-dealers;
|
•
|
in “at the market” offerings, as defined in Rule 415 under the Securities Act, at negotiated prices, at prices prevailing at
the time of sale or at prices related to such prevailing market prices, including sales made directly on a national securities exchange or sales made through a market maker other than on an exchange or other similar offerings through
sales agents;
|
•
|
in privately negotiated transactions;
|
•
|
in options transactions;
|
•
|
through a combination of any of the above methods of sale; or
|
•
|
any other method permitted pursuant to applicable law.
|
|
| |
Page
|
Report of Independent Registered Public
Accounting Firm (PCAOB ID: 185); KPMG LLP, Omaha, NE
|
| | |
| | ||
| | ||
| | ||
| | ||
| |
|
| |
Page
|
| | ||
| | ||
| | ||
| | ||
| | ||
| |
|
| |
December 31,
|
|||
|
| |
2021
|
| |
2020
|
Assets:
|
| |
|
| |
|
Current assets:
|
| |
|
| |
|
Cash
|
| |
$
|
| |
$
|
Assets held in Trust
|
| |
|
| |
|
Prepaid expenses
|
| |
|
| |
|
Total Assets
|
| |
|
| |
|
|
| |
|
| |
|
Liabilities and Stockholders’ Equity:
|
| |
|
| |
|
Current liabilities:
|
| |
|
| |
|
Accounts payable and accrued expenses
|
| |
|
| |
|
Note payable to Sponsor
|
| |
|
| |
|
Deferred underwriting fee payable
|
| |
|
| |
|
Total current liabilities
|
| |
|
| |
|
Warrants liability
|
| |
|
| |
|
Total Liabilities
|
| |
|
| |
|
|
| |
|
| |
|
Commitments and Contingencies:
|
| |
|
| |
|
Class A common stock, $
|
| |
|
| |
|
|
| |
|
| |
|
Stockholders’ Equity:
|
| |
|
| |
|
Preferred stock, $
|
| |
|
| |
|
Class A common stock, $
|
| |
|
| |
|
Class B common stock, $
|
| |
|
| |
|
Additional paid-in capital
|
| |
|
| |
|
Accumulated deficit
|
| |
(
|
| |
(
|
Total Stockholders’ Equity
|
| |
(
|
| |
(
|
Total Liabilities and Stockholders’ Equity
|
| |
$
|
| |
$
|
STATEMENT OF OPERATIONS
|
||||||
|
| |
For the Year Ended
December 31, 2021
|
| |
For the period
from August 25, 2020
(inception) through
December 31, 2020
|
Professional fees and other expenses
|
| |
$ (
|
| |
$(
|
State franchise taxes, other than income tax
|
| |
(
|
| |
(
|
General and administrative costs
|
| |
(
|
| |
(
|
Change in fair value of warrant liability
|
| |
|
| |
(
|
Net income (loss) income from operations
|
| |
|
| |
(
|
Other income – interest and dividend income
|
| |
|
| |
|
Gain on disposition of investments
|
| |
|
| |
|
Unrealized gain on marketable securities held in Trust
|
| |
|
| |
|
Income (loss) before income taxes
|
| |
|
| |
(
|
Income tax (provision) benefit
|
| |
|
| |
|
Net income (loss) attributable to common shares
|
| |
$
|
| |
$ (
|
|
| |
|
| |
|
Net income (loss) per common share:
|
| |
|
| |
|
Class A common stock – basic and diluted
|
| |
$
|
| |
$(
|
Class B common stock – basic and diluted
|
| |
$
|
| |
$(
|
|
| |
Common Stock
|
| |
Additional
Paid-In
Capital
|
| |
Accumulated
Deficit
|
| |
Total
Stockholder’s
Equity
|
|||||||||
|
| |
Class A
|
| |
Class B
|
| ||||||||||||||
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||
Balance – August 25, 2020
(inception)
|
| |
|
| |
$
|
| |
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
Issuance of Class B common stock to Sponsor
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
Sale of units in initial public offering, gross
|
| |
—
|
| |
|
| |
—
|
| |
|
| |
|
| |
|
| |
|
Offering costs
|
| |
—
|
| |
|
| |
—
|
| |
|
| |
(
|
| |
|
| |
(
|
Over-allotment reduction of Class B common stock
|
| |
|
| |
|
| |
(
|
| |
(
|
| |
|
| |
|
| |
|
Sale of private placement warrants to Sponsor
|
| |
—
|
| |
|
| |
—
|
| |
|
| |
|
| |
|
| |
|
Reclassification of warrants to liabilities
|
| |
—
|
| |
|
| |
—
|
| |
|
| |
(
|
| |
|
| |
(
|
Common stock subject to possible redemption
|
| |
—
|
| |
|
| |
—
|
| |
|
| |
(
|
| |
(
|
| |
(
|
Net loss
|
| |
—
|
| |
|
| |
—
|
| |
|
| |
|
| |
(
|
| |
(
|
Balance – December 31, 2020
|
| |
|
| |
$
|
| |
|
| |
$
|
| |
$
|
| |
$(
|
| |
$(
|
Net income
|
| |
—
|
| |
|
| |
—
|
| |
|
| |
|
| |
|
| |
|
Balance – December 31, 2021
|
| |
|
| |
$
|
| |
|
| |
$
|
| |
$
|
| |
$(
|
| |
$(
|
|
| |
For the
Year Ended
December 31, 2021
|
| |
For the period from
August 25, 2020
(inception) through
December 31, 2020
|
Cash Flows from Operating Activities:
|
| |
|
| |
|
Net Income (Loss)
|
| |
$
|
| |
$(
|
Adjustments to reconcile net income
(loss) to net cash used in operating activities:
|
| |
|
| |
|
Unrealized gain on marketable securities held in Trust
|
| |
(
|
| |
(
|
Gain on disposition of investments
|
| |
|
| |
(
|
Issuance costs related to warrant liability
|
| |
|
| |
|
Change in fair value of warrant liability
|
| |
(
|
| |
|
Changes in operating assets and liabilities:
|
| |
|
| |
|
Prepaid expenses
|
| |
|
| |
(
|
Accounts payable and accrued expenses
|
| |
|
| |
|
Net cash used in operating activities
|
| |
(
|
| |
(
|
|
| |
|
| |
|
Cash Flows from Investing Activities:
|
| |
|
| |
|
Proceeds from sales of investments
|
| |
|
| |
|
Purchase of investments
|
| |
(
|
| |
(
|
Net cash used in investing activities
|
| |
(
|
| |
(
|
|
| |
|
| |
|
Cash Flows from Financing Activities:
|
| |
|
| |
|
Proceeds from issuance of Class A common stock, gross
|
| |
|
| |
|
Proceeds from issuance of Class B common stock to Sponsor
|
| |
|
| |
|
Proceeds from issuance of Private Placement Warrants
|
| |
|
| |
|
Proceeds from note payable to Sponsor
|
| |
|
| |
|
Offering costs
|
| |
|
| |
(
|
Net cash provided by financing activities
|
| |
|
| |
|
|
| |
|
| |
|
Net (decrease) increase in cash
|
| |
(
|
| |
|
|
| |
|
| |
|
Cash – beginning of the period
|
| |
|
| |
|
Cash – end of the period
|
| |
$
|
| |
$
|
|
| |
|
| |
|
Interest Paid in Cash
|
| |
$
|
| |
$
|
Income Taxes Paid in Cash
|
| |
$
|
| |
$
|
1.
|
Organization and Business Operations
|
2.
|
Significant Accounting Policies
|
|
| |
For the Year Ended
December 31, 2021
|
| |
For the Period from
August 25, 2020 (inception)
through December 31, 2020
|
||||||
|
| |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
Basic and diluted net income (loss) per share
|
| |
|
| |
|
| |
|
| |
|
Numerator:
|
| |
|
| |
|
| |
|
| |
|
Allocation of net income (loss)
|
| |
$
|
| |
$
|
| |
$(
|
| |
$(
|
|
| |
|
| |
|
| |
|
| |
|
Denominator:
|
| |
|
| |
|
| |
|
| |
|
Weighted-average shares outstanding
|
| |
|
| |
|
| |
|
| |
|
|
| |
|
| |
|
| |
|
| |
|
Basic and diluted net income (loss) per share
|
| |
$
|
| |
$
|
| |
$(
|
| |
$(
|
3.
|
Initial Public Offering
|
4.
|
Related Party Transactions
|
5.
|
Income Taxes
|
|
| |
Year ended
December 31,
|
|||
|
| |
2021
|
| |
2020
|
Income tax expense (benefit):
|
| |
|
| |
|
Deferred federal income tax expense (benefit)
|
| |
(
|
| |
(
|
Deferred state income tax expense (benefit)
|
| |
(
|
| |
(
|
|
| |
|
| |
|
Total Income Tax Benefit Before Valuation Allowance
|
| |
(
|
| |
(
|
|
| |
|
| |
|
Valuation allowance
|
| |
|
| |
|
|
| |
|
| |
|
Total Income Tax Expense (Benefit)
|
| |
$
|
| |
$
|
|
| |
For the Year
Ended
December 31,
2021
|
| |
For the Period
from August 25,
2020 (inception)
through
December 31,
2020
|
Income tax expense (benefit) at the federal statutory rate
|
| |
$
|
| |
$(
|
State income taxes (benefit) - net of federal income tax benefits
|
| |
|
| |
(
|
Unrealized gain on warrants
|
| |
(
|
| |
|
Unrealized gain on securities
|
| |
(
|
| |
|
Other, net
|
| |
(
|
| |
|
Change in valuation allowance
|
| |
|
| |
|
Total income tax expense (benefit)
|
| |
$
|
| |
$
|
Net operating loss carryforwards
|
| |
$
|
| |
$
|
Start-up costs
|
| |
|
| |
|
Valuation allowance
|
| |
(
|
| |
(
|
Total deferred tax asset
|
| |
$
|
| |
$
|
6.
|
Stockholders’ Equity
|
7.
|
Commitments
|
8.
|
Fair Value Measurements
|
9.
|
Subsequent Events
|
|
| |
December 31, 2021
|
| |
December 31, 2020
|
Assets
|
| |
|
| |
|
Cash
|
| |
$6,804,707
|
| |
$—
|
Restricted cash
|
| |
197,130,166
|
| |
71,738
|
Prepaid expenses and other assets
|
| |
3,141,557
|
| |
201,574
|
Cost of construction
|
| |
25,033,733
|
| |
3,404,879
|
Constructed assets, net
|
| |
14,499,682
|
| |
15,000,428
|
Right-of-use assets
|
| |
56,867,432
|
| |
33,025,131
|
Long-lived assets, net
|
| |
409,467
|
| |
316,683
|
|
| |
|
| |
|
Total assets
|
| |
$303,886,744
|
| |
$52,020,433
|
|
| |
|
| |
|
Liabilities
and members' equity (deficit)
|
| |
|
| |
|
Accounts payable, accrued expenses and other liabilities
|
| |
$10,958,719
|
| |
$1,040,438
|
Loans payable to related parties
|
| |
—
|
| |
11,212,454
|
Operating lease liabilities
|
| |
61,289,035
|
| |
34,814,015
|
Loans payable, net of debt issuance costs
|
| |
—
|
| |
11,462,104
|
Bonds payable, net of debt issuance costs and premiums
|
| |
160,679,392
|
| |
—
|
|
| |
|
| |
|
Total liabilities
|
| |
232,927,146
|
| |
58,529,011
|
|
| |
|
| |
|
Redeemable Series B Preferred Units
|
| |
54,028,860
|
| |
—
|
|
| |
|
| |
|
Members' equity (deficit)
|
| |
16,930,738
|
| |
(6,508,578)
|
|
| |
|
| |
|
Total liabilities and members' equity (deficit)
|
| |
$303,886,744
|
| |
$52,020,433
|
|
| |
Year-ended
December 31, 2021
|
| |
Year-ended
December 31, 2020
|
Revenues:
|
| |
|
| |
|
Rental revenue
|
| |
$1,577,919
|
| |
$685,596
|
Total revenue
|
| |
1,577,919
|
| |
685,596
|
|
| |
|
| |
|
Expenses:
|
| |
|
| |
|
Operating
|
| |
4,276,856
|
| |
1,941,282
|
Depreciation
|
| |
569,914
|
| |
47,024
|
General and administrative
|
| |
8,930,319
|
| |
837,336
|
Total expenses
|
| |
13,777,089
|
| |
2,825,642
|
|
| |
|
| |
|
Other Expenses:
|
| |
|
| |
|
Interest expense, net of capitalized interest
|
| |
1,160,298
|
| |
395,698
|
Loss on extinguishment of loan payable to related party
|
| |
250,000
|
| |
—
|
Total other expenses
|
| |
1,410,298
|
| |
395,698
|
|
| | | | ||
Net loss
|
| |
$(13,609,468)
|
| |
$(2,535,744)
|
|
| |
Year ended
December 31, 2021
|
| |
Year ended
December 31, 2020
|
Balance, January 1
|
| |
$(6,508,578)
|
| |
$(3,972,834)
|
|
| |
|
| |
|
Series A Preferred Units issued
|
| |
31,250,000
|
| |
—
|
Syndication costs – Series A Preferred Units
|
| |
(325,363)
|
| |
—
|
Warrants issued in connection with Redeemable Series B
Preferred Units
|
| |
289,736
|
| |
—
|
Syndication costs – Warrants
|
| |
(3,609)
|
| |
—
|
Incentive compensation
|
| |
216,827
|
| |
—
|
Gain on extinguishment of related party loan, net of
repurchase of membership interests
|
| |
5,621,193
|
| |
—
|
Net loss
|
| |
(13,609,468)
|
| |
(2,535,744)
|
|
| |
|
| |
|
Balance, December 31
|
| |
$16,930,738
|
| |
$(6,508,578)
|
|
| |
Year ended
December 31, 2021
|
| |
Year ended
December 31, 2020
|
Cash flows from operating activities:
|
| |
|
| |
|
Net loss
|
| |
$(13,609,468)
|
| |
$(2,535,744)
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
| |
|
| |
|
Depreciation and amortization
|
| |
1,009,174
|
| |
93,462
|
Deferred rent receivable
|
| |
(99,924)
|
| |
2,827
|
Loss on extinguishment of related party loan payable
|
| |
250,000
|
| |
—
|
Incentive compensation
|
| |
216,827
|
| |
—
|
Non-cash lease expense
|
| |
2,632,718
|
| |
1,334,582
|
Changes in operating assets and liabilities:
|
| |
|
| |
|
Prepaid expenses and other assets
|
| |
(316,127)
|
| |
(26,618)
|
Accounts payable, accrued expenses and other liabilities
|
| |
3,301,964
|
| |
90,074
|
|
| |
|
| |
|
Net cash used in operating activities
|
| |
(6,614,836)
|
| |
(1,041,417)
|
|
| |
|
| |
|
Cash flows from investing activities:
|
| |
|
| |
|
Purchases of long-lived assets
|
| |
(161,952)
|
| |
(152,159)
|
Payments for cost of construction
|
| |
(15,832,404)
|
| |
(11,744,897)
|
|
| |
|
| |
|
Cash used in investing activities
|
| |
(15,994,356)
|
| |
(11,897,056)
|
|
| |
|
| |
|
Cash flows from financing activities:
|
| |
|
| |
|
Issuance of Series A Preferred Units
|
| |
30,000,000
|
| |
—
|
Issuance of Redeemable Series B Preferred Units and Warrants
|
| |
55,000,000
|
| |
—
|
Payments for syndication costs
|
| |
(1,633,383)
|
| |
(24,632)
|
Proceeds of Bonds payable
|
| |
166,589,436
|
| |
—
|
Payments for debt issuance costs – Loans payable
|
| |
(68,690)
|
| |
(1,723,066)
|
Payments for debt issuance costs – Bonds payable
|
| |
(6,002,330)
|
| |
—
|
Payment of loan payable and unit redemption of membership interest
|
| |
(5,221,412)
|
| |
—
|
Payments of loans payable
|
| |
(13,831,529)
|
| |
—
|
Proceeds of loans payable
|
| |
1,010,084
|
| |
9,747,012
|
Proceeds of loans payable to related parties
|
| |
630,151
|
| |
3,992,334
|
|
| |
|
| |
|
Net cash provided by financing activities
|
| |
226,472,327
|
| |
11,991,648
|
|
| |
|
| |
|
Net increase (decrease) in cash and restricted cash
|
| |
203,863,135
|
| |
(946,825)
|
|
| |
|
| |
|
Cash and restricted cash, beginning of year
|
| |
71,738
|
| |
1,018,563
|
|
| |
|
| |
|
Cash and restricted cash, end of year
|
| |
$203,934,873
|
| |
$71,738
|
1.
|
Organization and Business Operations
|
•
|
Sugar Land Regional Airport (“SGR”), Sugar Land, TX (Houston area);
|
•
|
Miami-Opa Locka Executive Airport (“OPF”), Opa-Locka, FL (Miami area);
|
•
|
Nashville International Airport (“BNA”), Nashville, TN;
|
•
|
Centennial Airport (“APA”), Englewood, CO (Denver area); and
|
•
|
Phoenix Deer Valley Airport (“DVT”), Phoenix, AZ.
|
•
|
The Existing Equityholders of the Company hold a majority voting interest in SHG;
|
•
|
The Existing Equityholders of the Company have the ability to nominate and elect the majority of SHG’s Board of Directors;
|
•
|
The Company’s existing senior management team comprises the senior management of SHG;
|
•
|
The Company’s operations comprise the ongoing operations of SHG; and
|
•
|
The Company’s assets were larger in relative size compared to Yellowstone’s assets prior to the Yellowstone Merger.
|
2.
|
Basis of Presentation and Significant Accounting Policies
|
3.
|
Cost of Construction and Constructed Assets
|
|
| |
December 31, 2021
|
| |
December 31, 2020
|
Constructed assets, net of accumulated depreciation:
|
| |
|
| |
|
Buildings, SGR (Phase I)
|
| |
$15,078,604
|
| |
$15,040,716
|
Accumulated depreciation
|
| |
(578,922)
|
| |
(40,288)
|
|
| |
$14,499,682
|
| |
$15,000,428
|
Cost of Construction:
|
| |
|
| |
|
OPF; BNA; APA; DVT; SGR (Phase II)
|
| |
$25,033,733
|
| |
$3,404,879
|
4.
|
Long-lived assets
|
|
| |
December 31, 2021
|
| |
December 31, 2020
|
Equipment
|
| |
$199,985
|
| |
$92,939
|
Software
|
| |
247,498
|
| |
230,480
|
|
| |
447,483
|
| |
323,419
|
Accumulated depreciation
|
| |
(38,016)
|
| |
(6,736)
|
|
| |
$409,467
|
| |
$316,683
|
5.
|
Supplemental Balance Sheet and Cash Flow Information
|
|
| |
December 31, 2021
|
| |
December 31, 2020
|
Costs of construction
|
| |
$3,449,691
|
| |
$728,523
|
Employee compensation and benefits
|
| |
2,496,709
|
| |
-
|
Interest
|
| |
2,062,915
|
| |
43,084
|
Transaction costs
|
| |
2,048,421
|
| |
219,014
|
Other
|
| |
900,983
|
| |
49,817
|
|
| |
$10,958,719
|
| |
$1,040,438
|
|
| |
December 31, 2021
|
| |
December 31, 2020
|
Accrued costs of construction, including interest
|
| |
$5,512,606
|
| |
$728,523
|
Accrued debt issuance costs
|
| |
—
|
| |
68,690
|
Accrued syndication costs
|
| |
2,048,421
|
| |
150,324
|
Debt issuance costs amortized to cost of construction
|
| |
1,012,367
|
| |
1,342,617
|
Net gain on extinguishment of related party notes
|
| |
5,371,193
|
| |
—
|
Settlement of related party note payable by issuing equity
|
| |
1,250,000
|
| |
—
|
|
| |
December 31, 2021
|
| |
December 31, 2020
|
Right-of-use assets obtained in exchange for operating lease liabilities
|
| |
$25,847,546
|
| |
$13,542,815
|
Non-cash decrease of right-of-use assets due to change in leased area
|
| |
(733,159)
|
| |
—
|
Non-cash decrease of operating lease liabilities due to change in leased
area
|
| |
(786,684)
|
| |
—
|
|
| |
December 31,
2021
|
| |
December 31,
2020
|
Interest paid
|
| |
$795,357
|
| |
$1,517,145
|
|
| |
December 31,
2021
|
| |
December 31,
2020
|
Cash, beginning of year
|
| |
$—
|
| |
$1,018,563
|
Restricted cash, beginning of year
|
| |
71,738
|
| |
—
|
Cash and restricted cash, beginning of year
|
| |
$71,738
|
| |
$1,018,563
|
|
| |
|
| |
|
Cash, end of year
|
| |
6,804,707
|
| |
—
|
Restricted cash, end of year
|
| |
197,130,166
|
| |
71,738
|
Cash and restricted cash, end of year
|
| |
$203,934,873
|
| |
$71,738
|
6.
|
Leases
|
|
| |
Year-ended
December 31, 2021
|
| |
Year-ended
December 31, 2020
|
Cash paid for amounts included in measurement of lease
liabilities:
|
| |
|
| |
|
Operating cash flows from operating leases as lessee
|
| |
$1,187,847
|
| |
$446,534
|
|
| |
December 31, 2021
|
| |
December 31, 2020
|
Weighted Average Remaining Lease Term
|
| |
|
| |
|
Operating leases as lessee
|
| |
54.39 years
|
| |
46.48 years
|
|
| |
|
| |
|
Weighted Average Discount Rate
|
| |
|
| |
|
Operating leases as lessee
|
| |
4.40%
|
| |
4.24%
|
Year Ending December 31,
|
| |
Operating
Leases
|
2022
|
| |
$2,031,193
|
2023
|
| |
2,389,784
|
2024
|
| |
2,427,720
|
2025
|
| |
2,462,337
|
2026
|
| |
2,521,865
|
Thereafter
|
| |
216,532,960
|
Total lease payments
|
| |
228,365,859
|
Less imputed interest
|
| |
(167,076,824)
|
Total
|
| |
$61,289,035
|
Year Ending December 31,
|
| |
Operating
Leases
|
2022
|
| |
$1,355,410
|
2023
|
| |
1,391,432
|
2024
|
| |
600,898
|
2025
|
| |
565,928
|
2026
|
| |
—
|
Thereafter
|
| |
—
|
Total lease payments
|
| |
3,913,668
|
Less rent concessions to be applied at Company’s discretion
|
| |
(214,000)
|
Total
|
| |
$3,699,668
|
7.
|
Bonds Payable
|
|
| |
December 31,
2021
|
Bonds payable:
|
| |
|
Series 2021 Bonds Principal
|
| |
$166,340,000
|
Premium on bonds
|
| |
249,436
|
Bond proceeds
|
| |
166,589,436
|
Debt issuance costs
|
| |
(6,002,330)
|
Accumulated amortization of debt issuance costs and bond premium
|
| |
92,286
|
Total Bonds payable, net
|
| |
$160,679,392
|
8.
|
Loans Payable
|
|
| |
December 31,
2020
|
Loans payable:
|
| |
|
Sugar Land Loan
|
| |
$8,743,659
|
Opa Locka Loan
|
| |
4,077,785
|
Subtotal
|
| |
12,821,444
|
Debt issuance costs, net of accumulated amortization
|
| |
(1,359,340)
|
Total loans payable, net
|
| |
$11,462,104
|
9.
|
Equity and Redeemable Equity
|
Value of underlying common unit
|
| |
$6,196.40
|
Term (in years)
|
| |
0.5 – 10.0 years
|
Risk-free interest rate
|
| |
0.05% –1.28%
|
Volatility
|
| |
21.1% –29.3%
|
10.
|
Incentive Compensation
|
Equity value
|
| |
$62,287,970
|
Term (in years)
|
| |
5
|
Risk-free interest rate
|
| |
0.84%
|
Volatility
|
| |
57%
|
|
| |
Units
|
| |
Weighted-average
grant date fair value
|
Units outstanding as of December 31, 2020
|
| |
—
|
| |
—
|
Granted
|
| |
3,951
|
| |
$318.44
|
Forfeitures
|
| |
—
|
| |
—
|
Units outstanding as of December 31, 2021
|
| |
3,951
|
| |
$318.44
|
|
| |
|
| |
|
|
| |
Units
|
| |
Weighted-average
grant date fair value
|
Vested Units outstanding as of December 31, 2021
|
| |
96
|
| |
$324.20
|
Non-vested Units outstanding as of December 31, 2021
|
| |
3,855
|
| |
$318.30
|
11.
|
Fair Value Measurements
|
12.
|
Interest
|
|
| |
Year-Ended
December 31, 2021
|
| |
Year-Ended
December 31, 2020
|
Interest
|
| |
$3,113,387
|
| |
$1,590,285
|
Amortization of bond premium and debt issuance costs
|
| |
1,456,083
|
| |
1,389,055
|
Total interest incurred
|
| |
4,569,470
|
| |
2,979,340
|
Less: capitalized interest
|
| |
(3,409,172)
|
| |
(2,583,642)
|
Interest expense
|
| |
$1,160,298
|
| |
$395,698
|
13.
|
Related Party Transactions
|
14.
|
Commitments and Contingencies
|
15.
|
Subsequent Events
|
Item 13.
|
Other Expenses of Issuance and Distribution.
|
|
| |
Amount
|
SEC registration fee
|
| |
$33,581
|
Legal fees and expenses
|
| |
*
|
Accounting fees and expenses
|
| |
*
|
Miscellaneous
|
| |
*
|
Total
|
| |
*
|
*
|
These fees are calculated based on the securities offered and the number of issuances and accordingly cannot be defined at this
time.
|
Item 14.
|
Indemnification of Directors and Officers.
|
•
|
for any transaction from which the director derives an improper personal benefit;
|
•
|
for any act or omission not in good faith or that involves intentional misconduct or a knowing violation of law;
|
•
|
for any unlawful payment of dividends or redemption of shares; or
|
•
|
for any breach of a director’s duty of loyalty to the corporation or its stockholders.
|
Item 15.
|
Recent Sales of Unregistered Securities.
|
Item 16.
|
Exhibits.
|
|
| |
|
| |
Incorporated by Reference
|
|||||||||
Exhibit
Number
|
| |
Description
|
| |
Schedule/
Form
|
| |
File No.
|
| |
Exhibit
|
| |
Filing Date
|
2.1 (+)
|
| | | |
8-K
|
| |
001-39648
|
| |
2.1
|
| |
August 3, 2021
|
|
3.1
|
| | | |
8-K
|
| |
001-39648
|
| |
3.1
|
| |
January 31, 2022
|
|
3.2
|
| | | |
8-K
|
| |
001-39648
|
| |
3.2
|
| |
January 31, 2022
|
|
4.1
|
| | | |
S-1
|
| |
333-249035
|
| |
4.2
|
| |
September 25, 2020
|
|
4.2
|
| | | |
S-1
|
| |
333-249035
|
| |
4.3
|
| |
September 25, 2020
|
|
4.3
|
| | | |
8-K
|
| |
001-39648
|
| |
4.1
|
| |
October 26, 2020
|
|
5.1
|
| | | |
S-1
|
| |
333-263905
|
| |
5.1
|
| |
March 28, 2022
|
|
10.1 (+)
|
| | | |
8-K
|
| |
001-39648
|
| |
10.1
|
| |
January 31, 2022
|
|
10.2 (+)
|
| | | |
8-K
|
| |
001-39648
|
| |
10.2
|
| |
January 31, 2022
|
|
10.3
|
| | | |
10-K
|
| |
001-39648
|
| |
10.3
|
| |
March 28, 2022
|
|
10.4 (+)
|
| | | |
8-K
|
| |
001-39648
|
| |
10.3
|
| |
January 31, 2022
|
|
10.5 (+)
|
| | | |
8-K
|
| |
001-39648
|
| |
10.4
|
| |
January 31, 2022
|
|
10.6 (*)
|
| | | |
8-K
|
| |
001-39648
|
| |
10.5
|
| |
January 31, 2022
|
|
10.7 (*)
|
| | | |
8-K
|
| |
001-39648
|
| |
10.6
|
| |
January 31, 2022
|
|
10.8 (*)
|
| | | |
8-K
|
| |
001-39648
|
| |
10.7
|
| |
January 31, 2022
|
|
10.9 (*)
|
| | | |
8-K
|
| |
001-39648
|
| |
10.8
|
| |
January 31, 2022
|
|
| |
|
| |
Incorporated by Reference
|
|||||||||
Exhibit
Number
|
| |
Description
|
| |
Schedule/
Form
|
| |
File No.
|
| |
Exhibit
|
| |
Filing Date
|
10.10 (*)
|
| | | |
8-K
|
| |
001-39648
|
| |
10.9
|
| |
January 31, 2022
|
|
10.11
|
| | | |
8-K
|
| |
001-39648
|
| |
10.10
|
| |
January 31, 2022
|
|
10.12
|
| | | |
8-K
|
| |
001-39648
|
| |
10.11
|
| |
January 31, 2022
|
|
10.13
|
| | | |
8-K
|
| |
001-39648
|
| |
10.12
|
| |
January 31, 2022
|
|
10.14
|
| | | |
8-K
|
| |
001-39648
|
| |
10.13
|
| |
January 31, 2022
|
|
10.15 (+)
|
| | | |
8-K
|
| |
001-39648
|
| |
10.14
|
| |
January 31, 2022
|
|
10.16
|
| | | |
8-K
|
| |
001-39648
|
| |
10.15
|
| |
January 31, 2022
|
|
10.17 (+)
|
| | | |
8-K
|
| |
001-39648
|
| |
10.16
|
| |
January 31, 2022
|
|
10.18 (+)
|
| | | |
8-K
|
| |
001-39648
|
| |
10.17
|
| |
January 31, 2022
|
|
10.19 (+)
|
| | | |
8-K
|
| |
001-39648
|
| |
10.18
|
| |
January 31, 2022
|
|
10.20
|
| | | |
8-K
|
| |
001-39648
|
| |
10.19
|
| |
January 31, 2022
|
|
10.21
|
| | | |
8-K
|
| |
001-39648
|
| |
10.20
|
| |
January 31, 2022
|
|
10.22
|
| | | |
8-K
|
| |
001-39648
|
| |
10.1
|
| |
December 23, 2021
|
|
10.23
|
| | | |
8-K
|
| |
001-39648
|
| |
10.2
|
| |
December 23, 2021
|
|
10.24
|
| | | |
8-K
|
| |
001-39648
|
| |
10.1
|
| |
January 18, 2022
|
|
10.25 (+)
|
| | | |
10-K
|
| |
001-39648
|
| |
10.25
|
| |
March 28, 2022
|
|
10.26 (*)
|
| | | |
8-K
|
| |
001-39648
|
| |
10.1
|
| |
March 28, 2022
|
|
10.27 (*)
|
| | | |
8-K
|
| |
001-39648
|
| |
10.2
|
| |
March 28, 2022
|
|
| |
|
| |
Incorporated by Reference
|
|||||||||
Exhibit
Number
|
| |
Description
|
| |
Schedule/
Form
|
| |
File No.
|
| |
Exhibit
|
| |
Filing Date
|
10.28 (*)
|
| | | |
8-K
|
| |
001-39648
|
| |
10.3
|
| |
March 28, 2022
|
|
16.1
|
| | | |
8-K
|
| |
001-39648
|
| |
16.1
|
| |
January 31, 2022
|
|
21.1
|
| | | |
10-K
|
| |
001-39648
|
| |
21.1
|
| |
March 28, 2022
|
|
23.1 (#)
|
| | | |
|
| |
|
| |
|
| |
|
|
23.2 (#)
|
| | | |
|
| |
|
| |
|
| |
|
|
23.3
|
| | | |
S-1
|
| |
333-263905
|
| |
23.3
|
| |
March 28, 2022
|
|
24.1
|
| | | |
S-1
|
| |
333-263905
|
| |
24.1
|
| |
March 28, 2022
|
|
107
|
| | | |
S-1
|
| |
333-263905
|
| |
107
|
| |
March 28, 2022
|
(*)
|
Indicates a management contract or compensatory plan.
|
(#)
|
Filed herewith.
|
(+)
|
Certain schedules and exhibits to this Exhibit have been omitted pursuant to Item 601(a)(5) or Item 601(b)(10)(iv), as
applicable, of Regulation S-K. The Registrant agrees to furnish supplemental copies of all omitted exhibits and schedules to the Securities and Exchange Commission upon its request.
|
Item 17.
|
Undertakings.
|
(a)
|
The undersigned registrant hereby undertakes:
|
(1)
|
To file, during any period in which offers or sales are being made, a post-effective amendment to this registration
statement:
|
(i)
|
to include any prospectus required by Section 10(a)(3) of the Securities Act;
|
(ii)
|
to reflect in the prospectus any facts or events arising after the effective date of the registration statement (or the most
recent post-effective amendment thereof) which, individually or in the aggregate, represent a fundamental change in the information set forth in the registration statement. Notwithstanding the foregoing, any increase or decrease in
volume of securities offered (if the total dollar value of securities offered would not exceed that which was registered) and any deviation from the low or high end of the estimated maximum offering range may be reflected in the form of
prospectus filed with the Securities and Exchange Commission (the “Commission”) pursuant to Rule 424(b) if, in the aggregate, the changes in volume and price represent no more than 20 percent change in the maximum aggregate offering
price set forth in the “Calculation of Registration Fee” table in the effective registration statement; and
|
(iii)
|
to include any material information with respect to the plan of distribution not previously disclosed in the registration
statement or any material change to such information in the registration statement;
|
(2)
|
That, for the purpose of determining any liability under the Securities Act, each such post-effective amendment shall be
deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof.
|
(3)
|
To remove from registration by means of a post-effective amendment any of the securities being registered which remain unsold
at the termination of the offering.
|
(4)
|
That, for the purpose of determining liability under the Securities Act to any purchaser:
|
(i)
|
Each prospectus filed by the registrant pursuant to Rule 424(b)(3) shall be deemed to be part of the registration statement
as of the date the filed prospectus was deemed part of and included in the registration statement; and
|
(ii)
|
Each prospectus required to be filed pursuant to Rule 424(b)(2), (b)(5) or (b)(7) as part of a registration statement in
reliance on Rule 430B relating to an offering made pursuant to Rule 415(a)(1)(i), (vii) or (x) for the purpose of providing the information required by Section 10(a) of the Securities Act shall be deemed to be part of and included in
the registration statement as of the earlier of the date such form of prospectus is first used after effectiveness or the date of the first contract of sale of securities in the offering described in the prospectus. As provided in Rule
430B, for liability purposes of the issuer and any person that is at that date an underwriter, such date shall be deemed to be a new effective date of the registration statement relating to the securities in the registration statement
to which that prospectus relates, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof. Provided, however, that no statement made in a registration statement or prospectus that is
part of the registration statement or made in a document incorporated or deemed incorporated by reference into the registration statement or prospectus that is part of the registration statement will, as to a purchaser with a time of
contract of sale prior to such effective date, supersede or modify any statement that was made in the registration statement or prospectus that was part of the registration statement or made in any such document immediately prior to
such effective date.
|
(5)
|
That, for the purpose of determining liability of the registrant under the Securities Act to any purchaser in the initial
distribution of the securities, the undersigned registrant undertakes that in a primary offering of securities of the undersigned registrant pursuant to this registration statement, regardless of the
|
(i)
|
Any preliminary prospectus or prospectus of the undersigned registrant relating to the offering required to be filed pursuant
to Rule 424;
|
(ii)
|
Any free writing prospectus relating to the offering prepared by or on behalf of the undersigned registrant or used or
referred to by the undersigned registrant;
|
(iii)
|
The portion of any other free writing prospectus relating to the offering containing material information about the
undersigned registrant or its securities provided by or on behalf of the undersigned registrant; and
|
(iv)
|
Any other communication that is an offer in the offering made by the undersigned registrant to the purchaser.
|
(b)
|
Insofar as indemnification for liabilities arising under the Securities Act may be permitted to directors, officers and
controlling persons of the registrant pursuant to the foregoing provisions, or otherwise, the registrant has been advised that in the opinion of the SEC such indemnification is against public policy as expressed in the Securities Act
and is, therefore, unenforceable. In the event that a claim for indemnification against such liabilities (other than the payment by the registrant of expenses incurred or paid by a director, officer or controlling person of the
registrant in the successful defense of any action, suit or proceeding) is asserted by such director, officer or controlling person in connection with the securities being registered, the registrant will, unless in the opinion of its
counsel the matter has been settled by controlling precedent, submit to a court of appropriate jurisdiction the question whether such indemnification by it is against public policy as expressed in the Securities Act and will be governed
by the final adjudication of such issue.
|
|
| |
SKY HARBOUR GROUP CORPORATION
|
|
| |
|
|
| |
/s/ Tal Keinan
|
|
| |
Name: Tal Keinan
|
|
| |
Title: Chief Executive Officer
|
Signature
|
| |
Title
|
| |
Date
|
|
| |
|
| |
|
/s/ Tal Keinan
|
| |
Chair and Chief Executive Officer
|
| |
April 22, 2022
|
Tal Keinan
|
| |
(Principal Executive Officer)
|
| |
|
|
| |
|
| |
|
/s/ Francisco Gonzalez
|
| |
Chief Financial Officer
|
| |
April 22, 2022
|
Francisco Gonzalez
|
| |
(Principal Financial Officer)
|
| |
|
|
| |
|
| |
|
/s/ Michael W. Schmitt
|
| |
Chief Accounting Officer
|
| |
April 22, 2022
|
Michael W. Schmitt
|
| |
(Principal Accounting Officer)
|
| |
|
|
| |
|
| |
|
*
|
| |
Director
|
| |
April 22, 2022
|
Walter Jackson
|
| |
|
| |
|
|
| |
|
| |
|
*
|
| |
Director
|
| |
April 22, 2022
|
Alethia Nancoo
|
| |
|
| |
|
|
| |
|
| |
|
*
|
| |
Director
|
| |
April 22, 2022
|
Alex B. Rozek
|
| |
|
| |
|
|
| |
|
| |
|
*
|
| |
Director
|
| |
April 22, 2022
|
Lysa Leiponis
|
| |
|
| |
|
|
| |
|
| |
|
*
|
| |
Director
|
| |
April 22, 2022
|
Nick Wellmon
|
| |
|
| |
|
|
| |
|
| |
|
*
|
| |
Director
|
| |
April 22, 2022
|
Robert S. Rivkin
|
| |
|
| |
|
*
|
| |
By:
|
| |
/s/ Tal Keinan
|
|
| |
Name:
|
| |
Tal Keinan
|
|
| |
Title:
|
| |
Attorney-in-Fact
|