Skip to main content

FLYEXCLUSIVE INC

For the period ended Sep 30, 2024. Filed Nov 14, 2024.

View on SEC.gov

About this filing

A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.

Sep 30, 2024 · Filed Nov 14, 2024

FLYX$1.16-0.9%Stored close · as of Nov 9, 2026

Extracted filing text, with the paragraph anchors used by the comparison.

See the whole filing, with its images and exhibits

5. Fair Value Measurements

  1. Fair Value Measurements

The following tables present the Company’s fair value hierarchy for its assets and liabilities that are measured at fair value on a recurring basis and indicate the level within the fair value hierarchy of the valuation techniques the Company utilized to determine such fair value:

Fair Value Measurements at September 30, 2024
Level 1Level 2Level 3Total
Assets:
Cash equivalents:
Money market mutual funds$6,526$—$—$6,526
Investments in Securities86860,547—61,415
$7,394$60,547$—$67,941
Liabilities:
Warrant liability - public warrants$806$—$—$806
Warrant liability - private placement warrants—1,387—1,387
Warrant liability - Series A penny warrants——1,5331,533
$806$1,387$1,533$3,726
Fair Value Measurements at December 31, 2023
Level 1Level 2Level 3Total
Assets:
Cash equivalents:
Money market mutual funds$887$—$—$887
Investments in Securities84970,381—71,230
$1,736$70,381$—$72,117
Liabilities:
Warrant liability - public warrants$1,555$—$—$1,555
Warrant liability - private placement warrants—953—953
$1,555$953$—$2,508

The fair values of government money market funds have been measured on a recurring basis using Level 1 inputs, which are based on unadjusted quoted market prices within active markets. The short-term investments, including investments in fixed income securities, have been measured using quoted pricing on active markets for Level 1 investments and inputs based on alternative pricing sources and models utilizing observable market inputs for Level 2 investments.

The fair value of the Public Warrants is classified as Level 1 due to the use of an observable market quote in an active market. The fair value of the Private Placement Warrants is classified as Level 2 due to the use of an observable market quote for the Public Warrants, which are considered to be a similar asset in an active market. The warrant liability is calculated by multiplying the quoted market price of the Company’s Public Warrants by the total number of Public Warrants and Private Placement Warrants.

The Company’s Level 3 liability consists of the Series A Penny Warrants associated with the issuance of Series A Preferred Stock and Series B Preferred Stock. This liability has been classified as Level 3 due to the use of unobservable inputs within the valuation, namely volatility.

The fair value of the Series A Penny Warrant liability as of March 4, 2024 and September 30, 2024 was determined utilizing a Monte Carlo simulation valuation method, using the following inputs and assumptions:

$ in thousands, except for Stock price, Strike price, and share amountsMarch 4, 2024
Warrant Shares1,304,907
Aggregate Value Cap$11,250
Stock price$15.49
Strike price$0.01
Term (in years)5 years
Volatility95.0%
Risk free rate4.2%
Dividend Rate—%
$ in thousands, except for Stock price, Strike price, and share amountsSeptember 30, 2024
Warrant Shares1,274,742
Aggregate Value Cap$11,250
Stock price$2.98
Strike price$0.01
Term (in years)4.4 years
Volatility105.0%
Risk free rate3.6%
Dividend Rate—%

There have been no other changes in valuation techniques and related inputs. As of September 30, 2024 and December 31, 2023, there were no transfers between Level 1, Level 2, and Level 3.

ContentsView on SEC.gov

The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.