TO
FORM S-1
The Securities Act of 1933
| |
Delaware
(State or other jurisdiction of
incorporation or organization) |
| |
4700
(Primary Standard Industrial
Classification Code Number) |
| |
88-3292448
(I.R.S. Employer
Identification No.) |
|
Suite 315
Austin, Texas 78750
(650) 646-3320
Chief Executive Officer
10800 Pecan Park Blvd.
Suite 315
Austin, Texas 78750
(650) 646-3320
Lynwood Reinhardt, Esq.
Panos Katsambas, Esq.
Reed Smith LLP
599 Lexington Avenue
New York, NY 10022
Tel: (212) 521-5400
| |
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
| |
Non-accelerated filer
☒
|
| |
Smaller reporting company
☒
|
|
| | | | |
Emerging growth company
☒
|
|
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 6 | | | |
| | | | | 8 | | | |
| | | | | 13 | | | |
| | | | | 15 | | | |
| | | | | 56 | | | |
| | | | | 57 | | | |
| | | | | 62 | | | |
| | | | | 70 | | | |
| | | | | 93 | | | |
| | | | | 105 | | | |
| | | | | 110 | | | |
| | | | | 118 | | | |
| | | | | 126 | | | |
| | | | | 128 | | | |
| | | | | 139 | | | |
| | | | | 156 | | | |
| | | | | 163 | | | |
| | | | | 165 | | | |
| | | | | 165 | | | |
| | | | | 166 | | | |
| | | | | F-1 | | | |
(in thousands, except share and per share amounts)
| | | |
ITHAX
(Historical) |
| |
Mondee
(Historical) |
| |
Transaction
Accounting Adjustments |
| | | | | | | |
Pro Forma
Combined |
| ||||||||||||
| Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 157 | | | | | $ | 10,932 | | | | | $ | 8,304 | | | | |
|
3(a)
|
| | | | $ | 19,393 | | |
|
Restricted short-term investments
|
| | | | — | | | | | | 8,476 | | | | | | — | | | | | | | | | | | | 8,476 | | |
|
Trade accounts receivable
|
| | | | — | | | | | | 20,260 | | | | | | — | | | | | | | | | | | | 20,260 | | |
|
Contract assets
|
| | | | — | | | | | | 8,110 | | | | | | — | | | | | | | | | | | | 8,110 | | |
|
Prepaid and other current assets
|
| | | | 35 | | | | | | 12,421 | | | | | | (8,591) | | | | |
|
3(i)
|
| | | | | 3,865 | | |
|
Total current assets
|
| | | | 192 | | | | | | 60,199 | | | | | | (287) | | | | | | | | | | | | 60,104 | | |
|
Property and equipment, net
|
| | | | — | | | | | | 10,029 | | | | | | — | | | | | | | | | | | | 10,029 | | |
|
Investments held in Trust Account
|
| | | | 241,937 | | | | | | — | | | | | | (241,937) | | | | |
|
3(a)(1)
|
| | | | | — | | |
|
Goodwill
|
| | | | — | | | | | | 66,420 | | | | | | — | | | | | | | | | | | | 66,420 | | |
|
Intangible assets, net
|
| | | | — | | | | | | 60,539 | | | | | | — | | | | | | | | | | | | 60,539 | | |
|
Loan receivable from related parties
|
| | | | — | | | | | | 22,310 | | | | | | (22,310) | | | | |
|
3(h)
|
| | | | | — | | |
|
Operating lease right-of-use-assets
|
| | | | — | | | | | | 2,275 | | | | | | — | | | | | | | | | | | | 2,275 | | |
|
Other non-current assets
|
| | | | — | | | | | | 1,994 | | | | | | — | | | | | | | | | | | | 1,994 | | |
|
Total assets
|
| | | $ | 242,129 | | | | | $ | 223,766 | | | | | $ | (264,534) | | | | | | | | | | | $ | 201,361 | | |
| Liabilities and stockholders’ (deficit) equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Accounts payable
|
| | | $ | — | | | | | $ | 29,740 | | | | | $ | — | | | | | | | | | | | $ | 29,740 | | |
|
Amounts payable to related parties
|
| | | | — | | | | | | 1,552 | | | | | | — | | | | | | | | | | | | 1,552 | | |
|
Paycheck Protection Program (PPP) and other government loans, current portion
|
| | | | — | | | | | | 50 | | | | | | — | | | | | | | | | | | | 50 | | |
|
Accrued expenses and other current liabilities
|
| | | | 682 | | | | | | 21,743 | | | | | | (8,807) | | | | |
|
3(g)
|
| | | | | 13,618 | | |
|
Deferred revenue
|
| | | | — | | | | | | 6,743 | | | | | | — | | | | | | | | | | | | 6,743 | | |
|
Long term debt, current portion
|
| | | | — | | | | | | 15,454 | | | | | | (7,713) | | | | |
|
3(l)
|
| | | | | 7,741 | | |
|
Total current liabilities
|
| | | | 682 | | | | | | 75,282 | | | | | | (16,520) | | | | | | | | | | | | 59,444 | | |
|
Deferred income taxes
|
| | | | — | | | | | | 604 | | | | | | — | | | | | | | | | | | | 604 | | |
|
Loan payable to related parties
|
| | | | — | | | | | | 195 | | | | | | — | | | | | | | | | | | | 195 | | |
|
PPP and other government loans
|
| | | | — | | | | | | 199 | | | | | | — | | | | | | | | | | | | 199 | | |
|
Long term debt excluding current portion
|
| | | | — | | | | | | 166,097 | | | | | | (39,123) | | | | |
|
3(l)
|
| | | | | 126,974 | | |
|
Deferred revenue excluding current portion
|
| | | | — | | | | | | 13,138 | | | | | | — | | | | | | | | | | | | 13,138 | | |
|
Operating lease liabilities
|
| | | | — | | | | | | 1,648 | | | | | | — | | | | | | | | | | | | 1,648 | | |
|
Other long-term liabilities
|
| | | | — | | | | | | 2,543 | | | | | | — | | | | | | | | | | | | 2,543 | | |
|
Deferred business combination fees
|
| | | | 7,033 | | | | | | — | | | | | | (7,033) | | | | |
|
3(k)
|
| | | | | — | | |
|
Warrant liability
|
| | | | 3,600 | | | | | | — | | | | | | (3,502) | | | | |
|
3(e)(2)
|
| | | | | 98 | | |
|
Deferred underwriting fee
|
| | | | 9,083 | | | | | | — | | | | | | (9,083) | | | | |
|
3(a)(4)
|
| | | | | — | | |
|
Total liabilities
|
| | | | 20,398 | | | | | | 259,706 | | | | | | (75,261) | | | | | | | | | | | | 204,843 | | |
|
Common stock subject to possible redemption
|
| | | | 241,937 | | | | | | — | | | | | | (241,937) | | | | |
|
3(b)
|
| | | | | — | | |
|
ITHAX Class A Ordinary Shares
|
| | | | 1 | | | | | | — | | | | | | (1) | | | | |
|
3(c)
|
| | | | | — | | |
|
ITHAX Class B Ordinary Shares
|
| | | | 6 | | | | | | — | | | | | | (6) | | | | |
|
3(c)(2)
|
| | | | | — | | |
|
New Mondee Common Stock
|
| | | | — | | | | | | — | | | | | | 52 | | | | |
|
3(d)
|
| | | | | 52 | | |
|
Treasury Stock
|
| | | | — | | | | | | — | | | | | | (20,310) | | | | |
|
3(j)
|
| | | | | (20,310) | | |
|
Additional paid-in capital
|
| | | | — | | | | | | 163,626 | | | | | | 60,576 | | | | |
|
3(e)
|
| | | | | 224,202 | | |
|
Accumulated other comprehensive income (loss)
|
| | | | — | | | | | | (445) | | | | | | — | | | | | | | | | | | | (445) | | |
|
Retained earnings (accumulated deficit)
|
| | | | (20,213) | | | | | | (199,121) | | | | | | 12,353 | | | | |
|
3(f)
|
| | | | | (206,981) | | |
|
Total stockholders’ (deficit) equity
|
| | | | (20,206) | | | | | | (35,940) | | | | | | 52,664 | | | | | | | | | | | | (3,482) | | |
|
Total liabilities and stockholders’ (deficit) equity
|
| | | $ | 242,129 | | | | | $ | 223,766 | | | | | $ | (264,534) | | | | | | | | | | | $ | 201,361 | | |
for the Six Months Ended June 30, 2022
(in thousands, except share and per share amounts)
| | | |
ITHAX
(Historical) |
| |
Mondee
(Historical) |
| |
Transaction
Accounting Adjustments |
| | | | | | | |
Pro Forma
Combined |
| | | | | | | ||||||||||||
|
Revenue, net
|
| | | $ | — | | | | | $ | 80,303 | | | | | $ | — | | | | | | | | | | | $ | 80,303 | | | | | | | | |
| Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
General and administrative expenses
|
| | | | 7,862 | | | | | | 4,465 | | | | | | — | | | | | | | | | | | | 12,327 | | | | | | | | |
|
Sales and other expenses
|
| | | | — | | | | | | 6,378 | | | | | | — | | | | | | | | | | | | 6,378 | | | | | | | | |
|
Marketing expenses
|
| | | | — | | | | | | 49,018 | | | | | | — | | | | | | | | | | | | 49,018 | | | | | | | | |
|
Personnel expenses, including stock based compensation
|
| | | | — | | | | | | 11,324 | | | | | | 944 | | | | |
|
3(m)
|
| | | | | 12,268 | | | | | | | | |
|
Information technology expenses
|
| | | | — | | | | | | 2,464 | | | | | | — | | | | | | | | | | | | 2,464 | | | | | | | | |
|
Provision for doubtful accounts receivable and contract assets
|
| | | | — | | | | | | 86 | | | | | | — | | | | | | | | | | | | 86 | | | | | | | | |
|
Depreciation and amortization
|
| | | | — | | | | | | 5,586 | | | | | | — | | | | | | | | | | | | 5,586 | | | | | | | | |
|
Total operating expenses
|
| | | | 7,862 | | | | | | 79,321 | | | | | | 944 | | | | | | | | | | | | 88,127 | | | | | | | | |
|
Loss from operations
|
| | | | (7,862) | | | | | | 982 | | | | | | (944) | | | | | | | | | | | | (7,824) | | | | | | | | |
|
Interest income
|
| | | | 337 | | | | | | 261 | | | | | | (593) | | | | |
|
3(p)
|
| | | | | 5 | | | | | | | | |
|
Interest expense
|
| | | | — | | | | | | (12,830) | | | | | | (1,531) | | | | |
|
3(r)
|
| | | | | (14,361) | | | | | | | | |
|
Gain on extinguishment of PPP loan
|
| | | | — | | | | | | 2,009 | | | | | | — | | | | | | | | | | | | 2,009 | | | | | | | | |
|
Other income (expense)
|
| | | | 3,103 | | | | | | 764 | | | | | | (299) | | | | |
|
3(o)
|
| | | | | 3,568 | | | | | | | | |
|
Loss before income taxes
|
| | | | (4,422) | | | | | | (8,814) | | | | | | (3,367) | | | | | | | | | | | | (16,603) | | | | | | | | |
|
Provision from income taxes
|
| | | | — | | | | | | (290) | | | | | | — | | | | | | | | | | | | (290) | | | | | | | | |
|
Net income (loss)
|
| | | | (4,422) | | | | | | (9,104) | | | | | | (3,367) | | | | | | | | | | | | (16,893) | | | | | | | | |
|
Other comprehensive income (loss)
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | |
|
Total comprehensive income (loss)
|
| | | $ | (4,422) | | | | | $ | (9,104) | | | | | $ | (3,367) | | | | | | | | | | | $ | (16,893) | | | | | | | | |
|
Basic and diluted income (loss) per share, Class A Ordinary shares subject to possible redemption
|
| | | $ | (0.14) | | | | | $ | — | | | | | $ | — | | | | | | | | | | | $ | — | | | | | | | | |
|
Weighted average shares outstanding, Class A Ordinary shares subject to possible redemption
|
| | | | 24,150,000 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic and diluted income (loss) per share, Non-redeemable Ordinary shares
|
| | | $ | (0.14) | | | | | $ | — | | | | | $ | — | | | | | | | | | | | $ | — | | | | | | | | |
|
Weighted average shares outstanding, Non-redeemable Ordinary shares
|
| | | | 6,712,500 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic and diluted income (loss) per share
|
| | | | N/A | | | | | | N/A | | | | | $ | — | | | | | | | | | | | $ | (0.23) | | | | | | | | |
|
Weighted average shares outstanding, basic and
diluted |
| | | | N/A | | | | | | N/A | | | | | | | | | | | | | | | | | | 73,319,968 | | | | |
|
3(n)
|
| |
For the Year Ended December 31, 2021
(in thousands, except share and per share amounts)
| | | |
ITHAX
(Historical) |
| |
Mondee
(Historical) |
| |
Transaction
Accounting Adjustments |
| | | | | | | |
Pro Forma
Combined |
| | | | | | | ||||||||||||
|
Revenue, net
|
| | | $ | — | | | | | $ | 93,194 | | | | | $ | — | | | | | | | | | | | $ | 93,194 | | | | | | | | |
| Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
General and administrative expenses
|
| | | | 834 | | | | | | 7,455 | | | | | | — | | | | | | | | | | | | 8,289 | | | | | | | | |
|
Sales and other expenses
|
| | | | — | | | | | | 11,165 | | | | | | 92 | | | | |
|
3(m)
|
| | | | | 11,257 | | | | | | | | |
|
Marketing expenses
|
| | | | — | | | | | | 54,611 | | | | | | — | | | | | | | | | | | | 54,611 | | | | | | | | |
|
Personnel expenses, including stock based compensation
|
| | | | — | | | | | | 23,422 | | | | | | 1,014 | | | | |
|
3(m)
|
| | | | | 24,436 | | | | | | | | |
|
Information technology expenses
|
| | | | — | | | | | | 4,058 | | | | | | — | | | | | | | | | | | | 4,058 | | | | | | | | |
|
Provision for doubtful accounts receivable and contract assets
|
| | | | — | | | | | | 1,874 | | | | | | — | | | | | | | | | | | | 1,874 | | | | | | | | |
|
Depreciation and amortization
|
| | | | — | | | | | | 12,861 | | | | | | — | | | | | | | | | | | | 12,861 | | | | | | | | |
|
Total operating expenses
|
| | | | 834 | | | | | | 115,446 | | | | | | 1,106 | | | | | | | | | | | | 117,386 | | | | | | | | |
|
Loss from operations
|
| | | | (834) | | | | | | (22,252) | | | | | | (1,106) | | | | | | | | | | | | (24,192) | | | | | | | | |
|
Interest income
|
| | | | 100 | | | | | | 505 | | | | | | (607) | | | | |
|
3(p)
|
| | | | | (2) | | | | | | | | |
|
Interest expense
|
| | | | — | | | | | | (23,683) | | | | | | (2,917) | | | | |
|
3(s)
|
| | | | | (26,600) | | | | | | | | |
|
Gain on extinguishment of PPP loans
|
| | | | — | | | | | | 5,868 | | | | | | — | | | | | | | | | | | | 5,868 | | | | | | | | |
|
Other income (expense)
|
| | | | 4,045 | | | | | | 980 | | | | | | (4,283) | | | | |
|
3(q)
|
| | | | | 742 | | | | | | | | |
|
Income (Loss) before income taxes
|
| | | | 3,311 | | | | | | (38,582) | | | | | | (8,913) | | | | | | | | | | | | (44,184) | | | | | | | | |
|
Provision from income taxes
|
| | | | — | | | | | | (323) | | | | | | — | | | | | | | | | | | | (323) | | | | | | | | |
|
Net income (loss)
|
| | | | 3,311 | | | | | | (38,905) | | | | | | (8,913) | | | | | | | | | | | | (44,507) | | | | | | | | |
|
Other comprehensive loss
|
| | | | — | | | | | | (311) | | | | | | — | | | | | | | | | | | | (311) | | | | | | | | |
|
Total comprehensive income (loss)
|
| | | $ | 3,311 | | | | | $ | (39,216) | | | | | $ | (8,913) | | | | | | | | | | | $ | (44,818) | | | | | | | | |
|
Basic and diluted income per share, Class A Ordinary shares subject to possible redemption
|
| | | $ | 0.12 | | | | | $ | — | | | | | $ | — | | | | | | | | | | | $ | — | | | | | | | | |
|
Weighted average shares outstanding, Class A Ordinary shares subject to possible redemption
|
| | | | 22,098,904 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | |
|
Basic income per Ordinary share, Class A and Class B Ordinary shares
|
| | | $ | 0.12 | | | | | $ | — | | | | | $ | | | | | | | | | | | $ | | | | | | | | | ||
|
Weighted average shares outstanding, Class A Ordinary shares
|
| | | | 6,588,288 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | |
|
Diluted income per Ordinary share, Class A and Class B Ordinary shares
|
| | | $ | 0.12 | | | | | $ | — | | | | | $ | — | | | | | | | | | | | $ | — | | | | | | | | |
|
Weighted average shares outstanding, Diluted Class A and Class B Ordinary shares
|
| | | | 6,655,171 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | |
|
Basic and diluted loss per share
|
| | | | N/A | | | | | | N/A | | | | | $ | — | | | | | | | | | | | $ | (0.61) | | | | | | | | |
|
Weighted average shares outstanding, basic and
diluted |
| | | | N/A | | | | | | N/A | | | | | | — | | | | | | | | | | | | 73,145,568 | | | | |
|
3(n)
|
| |
| |
Shares transferred at Closing
|
| | | | 60,800,000 | | |
| |
Value per share
|
| | | $ | 10 | | |
| |
Total Share Consideration(1)
|
| | | $ | 608,000,000 | | |
| | | |
Pro Forma Combined
|
| |||||||||
| | | |
Number of
Outstanding Shares |
| |
Percentage of
Outstanding Shares |
| ||||||
|
Mondee Stockholder(1)
|
| | | | 60,800,000 | | | | | | 80.7% | | |
|
Initial Shareholders(2)
|
| | | | 6,502,500 | | | | | | 8.6% | | |
|
Cantor
|
| | | | 210,000 | | | | | | 0.3% | | |
|
Former ITHAX Class A Public Shareholders
|
| | | | 838,468 | | | | | | 1.1% | | |
|
PIPE Investors
|
| | | | 7,000,000 | | | | | | 9.3% | | |
| Total | | | | | 75,350,968 | | | | | | 100% | | |
| | | |
Transaction
Accounting Adjustments |
| |||
|
ITHAX cash held in Trust Account(1)
|
| | | $ | 241,937 | | |
|
PIPE Financing(2)
|
| | | | 70,000 | | |
|
Payment of transaction costs(3)
|
| | | | (19,597) | | |
|
Payment of deferred underwriting fees(4)
|
| | | | (9,083) | | |
|
Redemption of ITHAX Public Shareholders(5)
|
| | | | (233,586) | | |
|
TCW Prepayment(6)
|
| | | | (41,200) | | |
|
TCW 3rd Party Cost(7)
|
| | | | (167) | | |
|
Total transaction accounting adjustments
|
| | | $ | 8,304 | | |
| | | |
Transaction
Accounting Adjustments |
| |||
|
Conversion and recapitalization of ITHAX Stock(1)
|
| | | $ | (31) | | |
|
ITHAX’s Domestication(2)
|
| | | | 6 | | |
|
Reclassification of ITHAX’s redeemed shares to ITHAX Class A common stock3(b)
|
| | | | 24 | | |
|
Total transaction accounting adjustments
|
| | | $ | (1) | | |
| | | |
Transaction
Accounting Adjustments |
| |||
|
PIPE Offering3(a)(2)
|
| | | $ | 7 | | |
|
Conversion and Recapitalization of ITHAX & Mondee Stock(1)
|
| | | | 68 | | |
|
Redemption of ITHAX Public Shareholder(e)(5)
|
| | | | (23) | | |
|
Total transaction accounting adjustments
|
| | | $ | 52 | | |
| | | |
Transaction
Accounting Adjustments |
| |||
|
Payment of Mondee and ITHAX transaction costs3(a)(3)
|
| | | $ | (12,348)(4) | | |
|
Reclassification of ITHAX’s redeemable shares to ITHAX Class A Common Stock3(b)
|
| | | | 241,913 | | |
|
PIPE Financing3(a)(2)
|
| | | | 69,993 | | |
|
Elimination of historical ITHAX accumulated deficit(1)
|
| | | | (20,213) | | |
| | | |
Transaction
Accounting Adjustments |
| |||
|
Reclassification of ITHAX Public Warrants(2)
|
| | | $ | 3,502 | | |
|
Conversion and Recapitalization of ITHAX & Mondee Stock3(c)(1)
|
| | | | (37) | | |
|
Incentive Units Vesting Upon IPO(3)
|
| | | | 944 | | |
|
Redemption of ITHAX Public Shareholders(5)
|
| | | | (230,928) | | |
|
Issuance of Class G Units(6)
|
| | | | 9,750 | | |
|
Metaminds Purchase Price Consideration(7)
|
| | | | (2,000) | | |
|
Total transaction accounting adjustments
|
| | | $ | 60,576 | | |
| | |||||||
| | | |
Six Months Ended
June 30, 2022 |
| |
Year Ended
December 31, 2021 |
| ||||||
| | | |
Pro Forma Combined
|
| |
Pro Forma Combined
|
| ||||||
|
Unaudited Pro Forma Net Loss
|
| | | $ | (16,893) | | | | | $ | (44,507) | | |
|
Basic weighted average shares outstanding
|
| | | | 73,319,968 | | | | | | 73,145,568 | | |
|
Net loss per share- Basic and Diluted
|
| | | $ | (0.23) | | | | | $ | (0.61) | | |
| Basic weighted average shares outstanding | | | | | | | | | | | | | |
|
Mondee Stockholder
|
| | | | 60,800,000 | | | | | | 60,800,000 | | |
|
Initial Shareholders
|
| | | | 6,502,500 | | | | | | 6,502,500 | | |
|
Cantor
|
| | | | 210,000 | | | | | | 210,000 | | |
|
Former ITHAX Class A Public Shareholders
|
| | | | 838,468 | | | | | | 838,468 | | |
|
PIPE Investors
|
| | | | 7,000,000 | | | | | | 7,000,000 | | |
|
Treasury Stock
|
| | | | (2,031,000) | | | | | | (2,205,400) | | |
|
Total
|
| | | | 73,319,968 | | | | | | 73,145,568 | | |
RESULTS OF OPERATIONS
| | | |
Three Months Ended
June 30, |
| |
Six Months Ended
June 30, |
| |
Years Ended
December 31, |
| |||||||||||||||||||||||||||
| | | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||||||||
| | | |
($ in thousands)
|
| |||||||||||||||||||||||||||||||||
|
Net loss
|
| | | $ | (2,113) | | | | | $ | (13,078) | | | | | $ | (9,104) | | | | | $ | (25,429) | | | | | $ | (38,905) | | | | | $ | (41,734) | | |
|
Interest expense, (net)
|
| | | | 6,467 | | | | | | 5,685 | | | | | | 12,569 | | | | | | 11,110 | | | | | | 23,178 | | | | | | 19,902 | | |
|
Stock-based compensation expense
|
| | | | 81 | | | | | | 3,771 | | | | | | 161 | | | | | | 3,771 | | | | | | 3,936 | | | | | | 15 | | |
|
Depreciation and amortization
|
| | | | 2,769 | | | | | | 3,305 | | | | | | 5,586 | | | | | | 6,520 | | | | | | 12,861 | | | | | | 11,414 | | |
|
Provision for income taxes
|
| | | | 236 | | | | | | 55 | | | | | | 290 | | | | | | 120 | | | | | | 323 | | | | | | (14,042) | | |
|
Gain on forgiveness of PPP loans
|
| | | | (2,009) | | | | | | — | | | | | | (2,009) | | | | | | — | | | | | | (5,868) | | | | | | — | | |
|
Other expense (income), net
|
| | | | (915) | | | | | | 26 | | | | | | (764) | | | | | | 35 | | | | | | (980) | | | | | | 17 | | |
|
Adjusted EBITDA
|
| | | $ | 4,516 | | | | | $ | (236) | | | | | $ | 6,729 | | | | | $ | (3,873) | | | | | $ | (5,455) | | | | | $ | (24,428) | | |
| | | |
Three Months
Ended June 30, |
| |
Six Months
Ended June 30, |
| |
Years Ended
December 31, |
| |||||||||||||||||||||||||||
| | | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||||||||
| | | |
($ in thousands)
|
| |||||||||||||||||||||||||||||||||
|
Net cash provided by (used in) operating activities
|
| | | $ | (3,254) | | | | | $ | 219 | | | | | $ | 164 | | | | | $ | (1,810) | | | | | $ | (15,673) | | | | | $ | (3,662) | | |
|
Capital expenditures
|
| | | | (1,754) | | | | | | (902) | | | | | | (3,472) | | | | | | (2,089) | | | | | | (4,022) | | | | | | (4,061) | | |
|
Cash paid for interest
|
| | | | 90 | | | | | | 51 | | | | | | 94 | | | | | | 102 | | | | | | 6,740 | | | | | | 316 | | |
|
Unlevered free cash flow
|
| | | $ | (4,915) | | | | | $ | (632) | | | | | $ | (3,214) | | | | | $ | (3,797) | | | | | $ | (12,955) | | | | | $ | (7,407) | | |
| | | |
Three Months
Ended June 30, |
| |
Six Months
Ended June 30, |
| |
Years Ended
December 31, |
| |||||||||||||||||||||||||||
| | | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||||||||
| | | |
($ in thousands)
|
| |||||||||||||||||||||||||||||||||
|
Travel Marketplace
|
| | | $ | 42,397 | | | | | $ | 23,467 | | | | | $ | 79,758 | | | | | $ | 36,617 | | | | | $ | 92,038 | | | | | $ | 65,057 | | |
|
Subscription Based Platform
|
| | | | 253 | | | | | | 90 | | | | | | 545 | | | | | | 434 | | | | | | 1,156 | | | | | | 739 | | |
|
Total revenue
|
| | | $ | 42,650 | | | | | $ | 23,557 | | | | | $ | 80,303 | | | | | $ | 37,051 | | | | | $ | 93,194 | | | | | $ | 65,796 | | |
| | | |
Three Months
Ended June 30, |
| | | | | | | | | | | | | |
Six Months
Ended June 30, |
| | | | | | | | | | | | | ||||||||||||||||||
| | | |
2022
|
| |
2021
|
| |
$ Change
|
| |
% Change
|
| |
2022
|
| |
2021
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||||||||||||||
| | | |
($ in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
Revenues, net
|
| | | $ | 42,650 | | | | | $ | 23,557 | | | | | $ | 19,093 | | | | | | 81% | | | | | $ | 80,303 | | | | | $ | 37,051 | | | | | $ | 43,252 | | | | | | 117% | | |
| Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||
|
Marketing expenses
|
| | | | 25,847 | | | | | | 12,833 | | | | | | 13,014 | | | | | | 101% | | | | | | 49,018 | | | | | | 21,075 | | | | | | 27,943 | | | | | | 133% | | |
|
Sales and other expenses
|
| | | | 3,554 | | | | | | 3,130 | | | | | | 424 | | | | | | 14% | | | | | | 6,378 | | | | | | 4,337 | | | | | | 2,041 | | | | | | 47% | | |
|
Personnel expense
|
| | | | 5,752 | | | | | | 8,527 | | | | | | (2,775) | | | | | | (33)% | | | | | | 11,324 | | | | | | 12,662 | | | | | | (1,338) | | | | | | (11)% | | |
|
General and administrative expense
|
| | | | 2,025 | | | | | | 1,228 | | | | | | 797 | | | | | | 65% | | | | | | 4,465 | | | | | | 2,915 | | | | | | 1,550 | | | | | | 53% | | |
|
Information technology expense
|
| | | | 1,158 | | | | | | 1,088 | | | | | | 70 | | | | | | 6% | | | | | | 2,464 | | | | | | 2,113 | | | | | | 351 | | | | | | 17% | | |
|
Provision for doubtful accounts receivable and contract assets
|
| | | | (121) | | | | | | 758 | | | | | | (879) | | | | | | (116)% | | | | | | 86 | | | | | | 1,593 | | | | | | (1,507) | | | | | | (95)% | | |
|
Depreciation and
amortization |
| | | | 2,769 | | | | | | 3,305 | | | | | | (536) | | | | | | (16)% | | | | | | 5,586 | | | | | | 6,520 | | | | | | (934) | | | | | | (14)% | | |
|
Total Operating Expenses
|
| | | $ | 40,984 | | | | | $ | 30,869 | | | | | $ | 10,115 | | | | | | 33% | | | | | $ | 79,321 | | | | | $ | 51,215 | | | | | $ | 28,106 | | | | | | 55% | | |
|
Net (loss) Income from operations
|
| | | $ | 1,666 | | | | | $ | (7,312) | | | | | $ | 8,978 | | | | | | (123)% | | | | | $ | 982 | | | | | $ | (14,164) | | | | | $ | 15,146 | | | | | | (107)% | | |
| Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||
|
Interest income
|
| | | | 134 | | | | | | 128 | | | | | | 6 | | | | | | 5% | | | | | | 261 | | | | | | 252 | | | | | | 9 | | | | | | 4% | | |
|
Interest expense
|
| | | | (6,601) | | | | | | (5,813) | | | | | | (788) | | | | | | 14% | | | | | | (12,830) | | | | | | (11,362) | | | | | | (1,468) | | | | | | 13% | | |
|
Gain on extinguishment of PPP loan
|
| | | | 2,009 | | | | | | — | | | | | | 2,009 | | | | | | N/A | | | | | | 2,009 | | | | | | — | | | | | | 2,009 | | | | | | N/A | | |
|
Other (expense) income, net
|
| | | | 915 | | | | | | (26) | | | | | | 941 | | | | | | (3,619)% | | | | | | 764 | | | | | | (35) | | | | | | 799 | | | | | | (2,283)% | | |
|
Total other expense
|
| | | | (3,543) | | | | | | (5,711) | | | | | | 2,168 | | | | | | (38)% | | | | | | (9,796) | | | | | | (11,145) | | | | | | 1,349 | | | | | | (12)% | | |
|
Net loss before income
taxes |
| | | | (1,877) | | | | | | (13,023) | | | | | | 11,146 | | | | | | (86)% | | | | | | (8,814) | | | | | | (25,309) | | | | | | 16,495 | | | | | | (65)% | | |
|
Benefit from (provision for) income taxes
|
| | | | (236) | | | | | | (55) | | | | | | (181) | | | | | | 329% | | | | | | (290) | | | | | | (120) | | | | | | (170) | | | | | | 142% | | |
|
Net loss
|
| | | $ | (2,113) | | | | | $ | (13,078) | | | | | $ | 10,965 | | | | | | (84)% | | | | | $ | (9,104) | | | | | $ | (25,429) | | | | | $ | 16,325 | | | | | | (64)% | | |
| | | |
Three Months
Ended June 30, |
| | | | | | | | | | | | | |
Six Months
Ended June 30, |
| | | | | | | | | | | | | ||||||||||||||||||
| | | |
2022
|
| |
2021
|
| |
$ Change
|
| |
% Change
|
| |
2022
|
| |
2021
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||||||||||||||
| | | |
($ in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
Revenues, net
|
| | | $ | 42,650 | | | | | $ | 23,557 | | | | | $ | 19,093 | | | | | | 81% | | | | | $ | 80,303 | | | | | $ | 37,051 | | | | | $ | 43,252 | | | | | | 117% | | |
| | | |
Three Months Ended
June 30, |
| | | | | | | | | | | | | |
Six Months Ended
June 30, |
| | | ||||||||||||||||||||||||||||
| | | |
2022
|
| |
2021
|
| |
$ Change
|
| |
% Change
|
| |
2022
|
| |
2021
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||||||||||||||
| | | |
($ in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
Marketing expenses
|
| | | $ | 25,847 | | | | | $ | 12,833 | | | | | $ | 13,014 | | | | | | 101% | | | | | $ | 49,018 | | | | | $ | 21,075 | | | | | $ | 27,943 | | | | | | 133% | | |
|
Sales and other expenses
|
| | | | 3,554 | | | | | | 3,130 | | | | | | 424 | | | | | | 14% | | | | | | 6,378 | | | | | | 4,337 | | | | | | 2,041 | | | | | | 47% | | |
|
Personnel expense
|
| | | | 5,752 | | | | | | 8,527 | | | | | | (2,775) | | | | | | (33)% | | | | | | 11,324 | | | | | | 12,662 | | | | | | (1,338) | | | | | | (11)% | | |
|
General and administrative expense
|
| | | | 2,025 | | | | | | 1,228 | | | | | | 797 | | | | | | 65% | | | | | | 4,465 | | | | | | 2,915 | | | | | | 1,550 | | | | | | 53% | | |
|
Information technology expense
|
| | | | 1,158 | | | | | | 1,088 | | | | | | 70 | | | | | | 6% | | | | | | 2,464 | | | | | | 2,113 | | | | | | 351 | | | | | | 17% | | |
|
Provision for doubtful accounts receivable and contract assets
|
| | | | (121) | | | | | | 758 | | | | | | (879) | | | | | | (116)% | | | | | | 86 | | | | | | 1,593 | | | | | | (1,507) | | | | | | (95)% | | |
|
Depreciation and
amortization |
| | | | 2,769 | | | | | | 3,305 | | | | | | (536) | | | | | | (16)% | | | | | | 5,582 | | | | | | 6,520 | | | | | | (934) | | | | | | (14)% | | |
|
Interest income
|
| | | | (134) | | | | | | (128) | | | | | | (6) | | | | | | 5% | | | | | | (261) | | | | | | (252) | | | | | | (9) | | | | | | 4% | | |
|
Interest expense
|
| | | | 6,601 | | | | | | 5,813 | | | | | | 788 | | | | | | 14% | | | | | | 12,830 | | | | | | 11,362 | | | | | | 1,468 | | | | | | 13% | | |
|
Gain on extinguishment of PPP loan
|
| | | | (2,009) | | | | | | — | | | | | | (2,009) | | | | | | 100% | | | | | | (2,009) | | | | | | — | | | | | | (2,009) | | | | | | 100% | | |
|
Other (income) expense, net
|
| | | | (915) | | | | | | 26 | | | | | | (941) | | | | | | (3,619)% | | | | | | (764) | | | | | | 35 | | | | | | (799) | | | | | | (2,283)% | | |
| | | | | $ | 44,527 | | | | | $ | 36,580 | | | | | $ | 7,947 | | | | | | 22% | | | | | $ | 89,117 | | | | | $ | 62,360 | | | | | $ | 26,757 | | | | | | 43% | | |
| | | |
Three Months Ended
June 30, |
| | | | | | | | | | | | | |
Six Months Ended
June 30, |
| | | | | | | | | | | | | ||||||||||||||||||
| | | |
2022
|
| |
2021
|
| |
$ Change
|
| |
% Change
|
| |
2022
|
| |
2021
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||||||||||||||
| | | |
($ in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
Benefit from (provision for)
income taxes |
| | | | (236) | | | | | | (55) | | | | | | (181) | | | | | | 329% | | | | | | (290) | | | | | | (120) | | | | | | (170) | | | | | | 142% | | |
| | | |
For the year ended
December 31, |
| | | | | | | | | | | | | |||||||||
| | | |
2021
|
| |
2020
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | | |
($ in thousands)
|
| | | | | | | | | | | | | |||||||||
|
Revenues, net
|
| | | $ | 93,194 | | | | | $ | 65,796 | | | | | $ | 27,398 | | | | | | 42% | | |
| Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Marketing expenses
|
| | | | 54,611 | | | | | | 39,501 | | | | | | 15,110 | | | | | | 38% | | |
|
Sales and other expenses
|
| | | | 11,165 | | | | | | 14,434 | | | | | | (3,269) | | | | | | (23)% | | |
|
Personnel expense
|
| | | | 23,422 | | | | | | 20,658 | | | | | | 2,764 | | | | | | 13% | | |
|
General and administrative expense
|
| | | | 7,455 | | | | | | 7,736 | | | | | | (281) | | | | | | (4)% | | |
|
Information technology expense
|
| | | | 4,058 | | | | | | 3,255 | | | | | | 803 | | | | | | 25% | | |
|
Provision for doubtful accounts receivable and contract
assets |
| | | | 1,874 | | | | | | 4,655 | | | | | | (2,781) | | | | | | (60)% | | |
|
Depreciation and amortization
|
| | | | 12,861 | | | | | | 11,414 | | | | | | 1,447 | | | | | | 13% | | |
|
Total Operating Expenses
|
| | | $ | 115,446 | | | | | $ | 101,653 | | | | | $ | 13,793 | | | | | | 14% | | |
|
Loss from operations
|
| | | $ | (22,252) | | | | | $ | (35,857) | | | | | $ | 13,605 | | | | | | (38)% | | |
| Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest income
|
| | | | 505 | | | | | | 508 | | | | | | (3) | | | | | | (1)% | | |
|
Interest expense
|
| | | | (23,683) | | | | | | (20,410) | | | | | | (3,273) | | | | | | 16% | | |
|
Gain on forgiveness of PPP loans
|
| | | | 5,868 | | | | | | — | | | | | | 5,868 | | | | | | N/A | | |
|
Other (expense) income, net
|
| | | | 980 | | | | | | (17) | | | | | | 997 | | | | | | (5,865)% | | |
|
Total other expense
|
| | | | (16,330) | | | | | | (19,919) | | | | | | 3,589 | | | | | | (18)% | | |
|
Net loss before income taxes
|
| | | | (38,582) | | | | | | (55,776) | | | | | | 17,194 | | | | | | (31)% | | |
|
Benefit from (provision for) income taxes
|
| | | | (323) | | | | | | 14,042 | | | | | | (14,365) | | | | | | (102)% | | |
|
Net loss
|
| | | $ | (38,905) | | | | | $ | (41,734) | | | | | $ | 2,829 | | | | | | (7)% | | |
| | | |
Year Ended
December 31, |
| | | | | | | | | | | | | |||||||||
| | | |
2021
|
| |
2020
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | | |
($ in thousands)
|
| | | | | | | | | | | | | |||||||||
|
Revenues, net.
|
| | | $ | 93,194 | | | | | $ | 65,796 | | | | | $ | 27,398 | | | | | | 42% | | |
| | | |
For the year ended
December 31, |
| | | | | | | | | | | | | |||||||||
| | | |
2021
|
| |
2020
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | | |
($ in thousands)
|
| | | | | | | | | | | | | |||||||||
|
Marketing expenses
|
| | | $ | 54,611 | | | | | $ | 39,501 | | | | | $ | 15,110 | | | | | | 38% | | |
|
Sales and other expenses
|
| | | | 11,165 | | | | | | 14,434 | | | | | | (3,269) | | | | | | (23)% | | |
|
Personnel expense
|
| | | | 23,422 | | | | | | 20,658 | | | | | | 2,764 | | | | | | 13% | | |
|
General and administrative expense
|
| | | | 7,455 | | | | | | 7,736 | | | | | | (281) | | | | | | (4)% | | |
|
Information technology expense
|
| | | | 4,058 | | | | | | 3,255 | | | | | | 803 | | | | | | 25% | | |
|
Provision for doubtful accounts receivable and contract
assets |
| | | | 1,874 | | | | | | 4,655 | | | | | | (2,781) | | | | | | (60)% | | |
|
Depreciation and amortization
|
| | | | 12,861 | | | | | | 11,414 | | | | | | 1,447 | | | | | | 13% | | |
|
Interest Income
|
| | | | (505) | | | | | | (508) | | | | | | 3 | | | | | | (1)% | | |
|
Interest expense
|
| | | | 23,683 | | | | | | 20,410 | | | | | | 3,273 | | | | | | 16% | | |
|
Gain on extinguishment of PPP loans
|
| | | | (5,868) | | | | | | — | | | | | | (5,868) | | | | | | N/A | | |
|
Other (income) expense, net
|
| | | | (980) | | | | | | 17 | | | | | | (997) | | | | | | (5,865)% | | |
| | | | | $ | 131,776 | | | | | $ | 121,572 | | | | | $ | 10,204 | | | | | | 8% | | |
| | | |
Year Ended December 31,
|
| | | | | | | | | | | | | |||||||||
| | | |
2021
|
| |
2020
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | | |
($ in thousands)
|
| | | | | | | | | | | | | |||||||||
|
Benefit from (provision for) income taxes
|
| | | $ | (323) | | | | | $ | 14,042 | | | | | $ | (14,365) | | | | | | (102)% | | |
| | | |
Six Months Ended
June 30, |
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
| | | |
($ in thousands)
|
| |||||||||
|
Net cash provided by/(used in) Operating activities
|
| | | $ | 164 | | | | | $ | (1,810) | | |
|
Net cash used in Investing activities
|
| | | | (3,472) | | | | | | (1,809) | | |
|
Net cash (used in)/provided by Financing activities
|
| | | | (1,094) | | | | | | 3,205 | | |
|
Effect of exchange rate changes on cash, cash equivalents and restricted
cash |
| | | | (172) | | | | | | (92) | | |
|
Net (decrease) in cash and cash equivalents
|
| | | $ | (4,574) | | | | | $ | (506) | | |
| | | |
Year Ended December 31,
|
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
| | | |
($ in thousands)
|
| |||||||||
|
Net cash used in Operating activities
|
| | | $ | (15,673) | | | | | $ | (3,662) | | |
|
Net cash used in Investing activities
|
| | | | (3,112) | | | | | | (37,710) | | |
|
Net cash provided by Financing activities
|
| | | | 3,077 | | | | | | 61,087 | | |
|
Effect of exchange rate changes on cash, cash equivalents and restricted cash
|
| | | | (311) | | | | | | 1 | | |
|
Net (decrease) increase in cash and cash equivalents
|
| | | $ | (16,019) | | | | | $ | 19,716 | | |
|
(In millions)
|
| |
June 30,
2022 |
| |
December 31,
2021 |
| ||||||
|
Letters of credit
|
| | | $ | 7.1 | | | | | $ | 7.3 | | |
|
Name
|
| |
Age*
|
| |
Position
|
|
| Executive Officers | | | | | | | |
| Prasad Gundumogula | | | 47 | | | Founder, Chief Executive Officer, and Director (Chairman) | |
| Orestes Fintiklis | | | 42 | | | Chief Corporate Strategy and Business Development Officer and Director (Vice-Chairman) | |
| Dan Figenshu | | | 44 | | | Chief Financial Officer | |
| Venkat Pasupuleti | | | 59 | | | Chief Technology Officer | |
| Jim Dullum | | | 69 | | | Chief Operating Officer | |
| Non-Employee Directors | | | | | | | |
| Asi Ginio | | | 49 | | | Director | |
| Mona Aboelnaga Kanaan | | | 54 | | | Director | |
| Roopa Purushothaman | | | 44 | | | Director | |
| Noor Sweid | | | 41 | | | Director | |
| Pradeep Udhas | | | 63 | | | Director | |
|
Name and Principal Position
|
| |
Year
|
| |
Salary
($) |
| |
Bonus
($) |
| |
Stock
Awards ($) |
| |
Option
Awards ($) |
| |
Non-Equity
Deferred Incentive Plan Compensation ($) |
| |
Non-Equity
Deferred Compensation Earnings ($) |
| |
All Other
Compensation ($) |
| |
Total
($) |
| |||||||||||||||||||||||||||
|
Prasad Gundumogula,
Chief Executive Officer |
| | | | 2021 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 3,743,774(1) | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 3,743,774 | | |
|
Dan Figenshu,
Chief Financial Officer |
| | | | 2021 | | | | | $ | 280,000 | | | | | $ | 28,000(2) | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 308,000 | | |
|
Venkat Pasupuleti,
Chief Technology Officer |
| | | | 2021 | | | | | $ | 172,800 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 172,800 | | |
|
Jim Dullum,
Chief Operating Officer |
| | | | 2021 | | | | | $ | 300,000(3) | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 50,000(4) | | |
|
Name
|
| |
2021 Base Salary
|
| |||
|
Prasad Gundumogula, Chief Executive Officer
|
| | | $ | 0 | | |
|
Dan Figenshu, Chief Financial Officer
|
| | | $ | 280,000 | | |
|
Venkat Pasupuleti, Chief Technology Officer
|
| | | $ | 172,800 | | |
|
Jim Dullum, Chief Operating Officer
|
| | | $ | 300,000(1) | | |