12-May-2025 Source: Blade Air Mobility
Blade Air Mobility, Inc. (Nasdaq: BLDE, “Blade” or the “Company”), announced financial results for the first quarter ended March 31, 2025.
GAAP FINANCIAL RESULTS | |||||||||||||
(in thousands except percentages, unaudited) | |||||||||||||
Three Months Ended March 31, | |||||||||||||
2025 | 2024 | % Change |
|||||||||||
Revenue | $ | 54,306 | $ | 51,514 | 5.4 | % | |||||||
Cost of revenue | $ | 42,328 | $ | 41,375 | 2.3 | % | |||||||
Software development | 812 | 670 | 21.2 | % | |||||||||
General and administrative | 17,314 | 17,209 | 0.6 | % | |||||||||
Selling and marketing | 1,435 | 2,128 | (32.6 | ) | % | ||||||||
Total operating expenses | $ | 61,889 | $ | 61,382 | 0.8 | % | |||||||
Loss from operations | $ | (7,583 | ) | $ | (9,868 | ) | (23.2 | ) | % | ||||
Net loss | $ | (3,493 | ) | $ | (4,234 | ) | (17.5 | ) | % | ||||
Gross profit | $ | 8,093 | $ | 5,852 | 38.3 | % | |||||||
Gross margin | 14.9 | % | 11.4 | % | 350bps |
NON-GAAP(1) FINANCIAL RESULTS | |||||||||||||
(in thousands except percentages, unaudited) | |||||||||||||
Three Months Ended March 31, | |||||||||||||
2025 | 2024 | Change | |||||||||||
Revenue | $ | 54,306 | $ | 51,514 | 5.4 | % | |||||||
Cost of revenue | 42,328 | 41,375 | 2.3 | % | |||||||||
Flight Profit | 11,978 | 10,139 | 18.1 | % | |||||||||
Flight Margin | 22.1 | % | 19.7 | % | 240bps | ||||||||
Adjusted SG&A | 13,971 | 13,767 | 1.5 | % | |||||||||
Depreciation included in cost of revenue | 755 | 82 | NM(3) | ||||||||||
Adjusted EBITDA | $ | (1,238 | ) | $ | (3,546 | ) | (65.1 | ) | % | ||||
Adjusted EBITDA as a percentage of Revenue | (2.3 | ) | % | (6.9 | ) | % | 460bps | ||||||
Passenger Adjusted EBITDA | $ | 54 | $ | (2,651 | ) | NM(3) | |||||||
Medical Adjusted EBITDA | $ | 4,098 | $ | 4,409 | (7.1 | ) | % | ||||||
Adjusted unallocated corporate expenses and software development | $ | (5,390 | ) | $ | (5,304 | ) | 1.6 | % | |||||
(1) See “Use of Non-GAAP Financial Information” and “Key Metrics and Non-GAAP Financial Information” sections attached to this release for an explanation of Non-GAAP measures used and reconciliations to the most directly comparable GAAP financial measure.
(2) We have not reconciled the forward-looking Adjusted EBITDA guidance included above to the most directly comparable GAAP measure because this cannot be done without unreasonable effort due to the variability and low visibility with respect to certain costs, the most significant of which are incentive compensation (including stock-based compensation), transaction-related expenses, certain fair value measurements, which are potential adjustments to future earnings. We expect the variability of these items to have a potentially unpredictable, and a potentially significant, impact on our future GAAP financial results.
(3) Not meaningful.
“We are pleased to report an excellent start to the year with revenue growth of 11% year-over-year excluding Canada, and a $2.3 million year-over-year improvement in Adjusted EBITDA,” said Rob Wiesenthal, Blade’s Chief Executive Officer. “Our strength in the Passenger Segment this quarter was particularly notable with segment revenue growing 42.0% year-over-year, excluding Canada, and our first Segment Adjusted EBITDA profitable first quarter since going public.”
Wiesenthal added, “Our strong Passenger Segment results reflect several factors including our durable competitive positioning along with the important actions we’ve taken recently to improve profitability such as our exit from Canada and broad-based cost rationalization initiatives. I’m particularly encouraged by the results in Europe following our restructuring, which led to strong revenue growth and significantly improved profitability this quarter.”
“We’re happy to deliver Medical results ahead of our guidance this quarter, while we successfully launched service with two new large hospitals on April 1st, as expected, contributing to an all-time record for trip volumes in April,” said Will Heyburn, Chief Financial Officer. “Our Medical business is well positioned to prosper in the current environment given the strength of our logistics platform, strong underlying transplant volume growth, limited economic sensitivity and insulation from tariffs.”
Heyburn added, “We continue to expect improving results throughout the rest of the year in both business lines. In Medical, we are onboarding additional new customers and expect continued growth with existing customers. In Passenger, while the economic outlook may be uncertain, we still expect ongoing year-over-year benefits from cost and restructuring actions, as we will not anniversary our implementation of most items until the fourth quarter of this year.”
“Having now completed a rapid period of aircraft acquisitions, we are focused on improving the operational and financial performance of the fleet,” said Melissa Tomkiel, President. “Following a period of unusually heavy scheduled aircraft maintenance and associated downtime during the first half of 2025, we expect a significant improvement in the second half of the year through 2026, resulting in reduced capital expenditures and improved Medical Segment Adjusted EBITDA margins.”
First Quarter Ended March 31, 2025 Financial Highlights
(1) See “Use of Non-GAAP Financial Information” and “Key Metrics and Non-GAAP Financial Information” sections attached to this release for an explanation of Non-GAAP measures used and reconciliations to the most directly comparable GAAP financial measure.
Business Highlights and Recent Updates
Financial Outlook
We are reaffirming our guidance for the full year 2025, we expect:
Conference Call
The Company will conduct a conference call starting at 8:00 a.m. ET on May 12, 2025 to discuss the results for the first quarter ended March 31, 2025.
A live audio-only webcast of the call may be accessed from the Investor Relations section of the Company’s website at https://ir.blade.com/. An archived replay of the call will be available on the Investor Relations section of the Company’s website for one year.
(1) We have not reconciled the forward-looking Adjusted EBITDA guidance included above to the most directly comparable GAAP measure because this cannot be done without unreasonable effort due to the variability and low visibility with respect to certain costs, the most significant of which are incentive compensation (including stock-based compensation), transaction-related expenses, certain fair value measurements, which are potential adjustments to future earnings. We expect the variability of these items to have a potentially unpredictable, and a potentially significant, impact on our future GAAP financial results.
Use of Non-GAAP Financial Information
Blade believes that the non-GAAP measures discussed below, viewed in addition to and not in lieu of our reported U.S. Generally Accepted Accounting Principles (“GAAP”) results, provide useful information to investors by providing a more focused measure of operating results, enhance the overall understanding of past financial performance and future prospects, and allow for greater transparency with respect to key metrics used by management in its financial and operational decision making. The non-GAAP measures presented herein may not be comparable to similarly titled measures presented by other companies. Adjusted EBITDA, Adjusted Unallocated Corporate Expenses, SG&A, Adjusted SG&A, Flight Profit, Flight Margin, Free Cash Flow and Free Cash Flow, before Aircraft Acquisitions and revenue excluding the impact of Canada have been reconciled to the nearest GAAP measure in the tables within this press release.
Adjusted EBITDA – Blade reports Adjusted EBITDA, which is a non-GAAP financial measure. Blade defines Adjusted EBITDA as net loss adjusted to exclude depreciation and amortization, stock-based compensation, change in fair value of warrant liabilities, interest income and expense, income tax, realized gains and losses on short-term investments, impairment of intangible assets and certain other non-recurring items that management does not believe are indicative of ongoing Company operating performance and would impact the comparability of results between periods.
Adjusted Unallocated Corporate Expenses – Blade defines Adjusted Unallocated Corporate Expenses as expenses that cannot be allocated to either of our reporting segments (Passenger and Medical) and therefore attributable to our Corporate expenses and software development, less non-cash items and certain other non-recurring items that management does not believe are indicative of ongoing Company operating performance and would impact the comparability of results between periods.
SG&A and Adjusted SG&A – Blade defines SG&A as total operating expenses excluding cost of revenue. Blade defines Adjusted SG&A as total operating expenses excluding cost of revenue and excluding non-cash items and certain other non-recurring items that management does not believe are indicative of ongoing Company operating performance and would impact the comparability of results between periods.
Flight Profit and Flight Margin – Blade defines Flight Profit as revenue less cost of revenue. Cost of revenue consists of flight costs paid to operators of aircraft and vehicles, landing fees, depreciation of aircraft and vehicles, operating lease cost, internal costs incurred in generating organ ground transportation revenue using the Company’s owned vehicles and costs of operating our owned aircraft including fuel, management fees paid to the operator, maintenance costs and pilot salaries. Blade defines Flight Margin for a period as Flight Profit for the period divided by revenue for the same period. Blade believes that Flight Profit and Flight Margin provide an important measure of the profitability of the Company’s flight and ground operations, as they focus solely on the non-discretionary direct costs associated with those operations such as third-party variable costs and costs of owning and operating Blade’s owned aircraft.
Free Cash Flow and Free Cash Flow, before Aircraft Acquisitions – Blade defines Free Cash Flow as net cash provided by / (used in) operating activities less capital expenditures and capitalized software development costs. Blade also reports Free Cash Flow, before Aircraft Acquisitions, which is Free Cash Flow excluding cash outflows for aircraft acquisitions. Blade believes that Free Cash Flow and Free Cash Flow, before Aircraft Acquisitions provide important insights into the cash-generating capability of the business, with Free Cash Flow, before Aircraft Acquisition specifically highlighting the cash generated by our core operations before the impact of discretionary strategic investments in new aircraft.
We have also shown revenue, Short Distance and Passenger revenue excluding the impact of Canada in this release. These amounts reflect total revenue, Short Distance and Passenger revenue, respectively, excluding the activity in Canada in both the current and the prior year periods. The Company discontinued its operations in Canada on August 31, 2024. Management believes that presenting this information enhances the comparability of results between periods.
Financial Results
BLADE AIR MOBILITY, INC. | |||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | |||||||
(in thousands, except share data, unaudited) | |||||||
March 31, 2025 |
December 31, 2024 |
||||||
Assets | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 34,830 | $ | 18,378 | |||
Restricted cash | 858 | 1,269 | |||||
Accounts receivable, net of allowance of $96 and $112 at March 31, 2025 and December 31, 2024, respectively | 22,128 | 21,591 | |||||
Short-term investments | 85,176 | 108,757 | |||||
Prepaid expenses and other current assets | 9,320 | 10,747 | |||||
Total current assets | 152,312 | 160,742 | |||||
Non-current assets: | |||||||
Property and equipment, net | 32,568 | 30,918 | |||||
Intangible assets, net | 13,528 | 13,653 | |||||
Goodwill | 42,038 | 41,050 | |||||
Operating right-of-use asset | 8,650 | 8,876 | |||||
Other non-current assets | 1,454 | 1,436 | |||||
Total assets | $ | 250,550 | $ | 256,675 | |||
Liabilities and Stockholders’ Equity | |||||||
Current liabilities: | |||||||
Accounts payable and accrued expenses | $ | 10,505 | $ | 12,766 | |||
Deferred revenue | 8,014 | 6,656 | |||||
Operating lease liability, current | 3,362 | 3,304 | |||||
Total current liabilities | 21,881 | 22,726 | |||||
Non-current liabilities: | |||||||
Warrant liability | 3,056 | 5,808 | |||||
Operating lease liability, long-term | 5,706 | 6,018 | |||||
Deferred tax liability | 175 | 185 | |||||
Total liabilities | 30,818 | 34,737 | |||||
Stockholders’ Equity | |||||||
Preferred stock, $0.0001 par value, 2,000,000 shares authorized; no shares issued and outstanding at March 31, 2025 and December 31, 2024, respectively | — | — | |||||
Common stock, $0.0001 par value; 400,000,000 authorized; 80,973,634 and 79,419,028 shares issued at March 31, 2025 and December 31, 2024, respectively | 7 | 7 | |||||
Additional paid in capital | 407,047 | 407,076 | |||||
Accumulated other comprehensive income | 3,069 | 1,753 | |||||
Accumulated deficit | (190,391 | ) | (186,898 | ) | |||
Total stockholders’ equity | 219,732 | 221,938 | |||||
Total Liabilities and Stockholders’ Equity | $ | 250,550 | $ | 256,675 |
BLADE AIR MOBILITY, INC. | |||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||
(in thousands, except share and per share data, unaudited) | |||||||
Three Months Ended March 31, | |||||||
2025 | 2024 | ||||||
Revenue | $ | 54,306 | $ | 51,514 | |||
Operating expenses | |||||||
Cost of revenue | 42,328 | 41,375 | |||||
Software development | 812 | 670 | |||||
General and administrative | 17,314 | 17,209 | |||||
Selling and marketing | 1,435 | 2,128 | |||||
Total operating expenses | 61,889 | 61,382 | |||||
Loss from operations | (7,583 | ) | (9,868 | ) | |||
Other non-operating income | |||||||
Interest income | 1,321 | 2,072 | |||||
Change in fair value of warrant liabilities | 2,752 | 3,478 | |||||
Total other non-operating income | 4,073 | 5,550 | |||||
Loss before income taxes | (3,510 | ) | (4,318 | ) | |||
Income tax benefit | (17 | ) | (84 | ) | |||
Net loss | $ | (3,493 | ) | $ | (4,234 | ) | |
Net loss per share: | |||||||
Basic | $ | (0.04 | ) | $ | (0.06 | ) | |
Diluted | $ | (0.04 | ) | $ | (0.06 | ) | |
Weighted-average number of shares outstanding: | |||||||
Basic | 79,891,829 | 75,796,411 | |||||
Diluted | 79,891,829 | 75,796,411 |
BLADE AIR MOBILITY, INC. | |||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||
(in thousands, unaudited) | |||||||
Three Months Ended March 31, | |||||||
2025 | 2024 | ||||||
Cash Flows From Operating Activities: | |||||||
Net loss | $ | (3,493 | ) | $ | (4,234 | ) | |
Adjustments to reconcile net loss to net cash and restricted cash used in operating activities: | |||||||
Depreciation and amortization | 1,697 | 1,594 | |||||
Stock-based compensation | 4,217 | 4,318 | |||||
Change in fair value of warrant liabilities | (2,752 | ) | (3,478 | ) | |||
Gain on lease modification | — | (47 | ) | ||||
Accretion of interest income on held-to-maturity securities | (723 | ) | (1,481 | ) | |||
Deferred tax benefit | (17 | ) | (84 | ) | |||
Bad debt expense | 30 | 31 | |||||
Other (1) | 63 | 3 | |||||
Changes in operating assets and liabilities: | |||||||
Prepaid expenses and other current assets | 2,254 | (416 | ) | ||||
Accounts receivable | (520 | ) | (2,609 | ) | |||
Other non-current assets | 13 | (44 | ) | ||||
Operating right-of-use assets/lease liabilities | (30 | ) | (27 | ) | |||
Accounts payable and accrued expenses | (2,278 | ) | (10,237 | ) | |||
Deferred revenue | 1,293 | 1,160 | |||||
Net cash used in operating activities | (246 | ) | (15,551 | ) | |||
Cash Flows From Investing Activities: | |||||||
Capitalized software development costs | (532 | ) | (311 | ) | |||
Purchase of property and equipment | (2,619 | ) | (816 | ) | |||
Proceeds from disposal of property and equipment | 5 | — | |||||
Purchase of held-to-maturity investments | (84,197 | ) | (77,051 | ) | |||
Proceeds from maturities of held-to-maturity investments | 107,750 | 102,740 | |||||
Net cash provided by investing activities | 20,407 | 24,562 | |||||
Cash Flows From Financing Activities: | |||||||
Proceeds from the exercise of common stock options | 60 | 91 | |||||
Taxes paid related to net share settlement of equity awards | (4,306 | ) | (37 | ) | |||
Net cash (used in) / provided by financing activities | (4,246 | ) | 54 | ||||
Effect of foreign exchange rate changes on cash balances | 126 | (26 | ) | ||||
Net increase in cash and cash equivalents and restricted cash | 16,041 | 9,039 | |||||
Cash and cash equivalents and restricted cash – beginning | 19,647 | 29,021 | |||||
Cash and cash equivalents and restricted cash – ending | $ | 35,688 | $ | 38,060 | |||
Reconciliation to unaudited interim condensed consolidated balance sheets | |||||||
Cash and cash equivalents | $ | 34,830 | $ | 36,758 | |||
Restricted cash | 858 | 1,302 | |||||
Total cash and cash equivalents and restricted cash | $ | 35,688 | $ | 38,060 | |||
Non-cash investing and financing activities: | |||||||
New leases under ASC 842 entered into during the period | $ | 608 | $ | 2,581 | |||
Common stock issued for settlement of earn-out previously in accounts payable and accrued expenses | — | 3,022 | |||||
Purchases of property and equipment and capitalized software in accounts payable and accrued expenses | 339 | 285 | |||||
(1) Prior year amounts have been updated to conform to current period presentation.
Key Metrics and Non-GAAP Financial Information
DISAGGREGATED REVENUE BY PRODUCT LINE | |||||||
(in thousands, unaudited) | |||||||
Three Months Ended March 31, | |||||||
2025 | 2024 | ||||||
Passenger segment | |||||||
Short Distance | $ | 9,280 | $ | 9,810 | |||
Jet and Other | 9,078 | 5,678 | |||||
Total | $ | 18,358 | $ | 15,488 | |||
Medical segment | |||||||
MediMobility Organ Transport | $ | 35,948 | $ | 36,026 | |||
Total | $ | 35,948 | $ | 36,026 | |||
Total Revenue | $ | 54,306 | $ | 51,514 |
IMPACT OF FORMER OPERATIONS IN CANADA ON REPORTED REVENUE | |||||||||||
(in thousands except percentages, unaudited) | |||||||||||
Three Months Ended March 31, | |||||||||||
2025 | 2024 | % Change | |||||||||
Revenue | $ | 54,306 | $ | 51,514 | 5.4 | % | |||||
Canada revenue | — | (2,563 | ) | ||||||||
Revenue excluding Canada | $ | 54,306 | $ | 48,951 | 10.9 | % | |||||
Short Distance | $ | 9,280 | $ | 9,810 | (5.4 | ) | % | ||||
Canada revenue | — | (2,563 | ) | ||||||||
Short Distance Revenue excluding Canada | $ | 9,280 | $ | 7,247 | 28.1 | % | |||||
Passenger Segment | $ | 18,358 | $ | 15,488 | 18.5 | % | |||||
Canada revenue | (2,563 | ) | |||||||||
Passenger Revenue excluding Canada | $ | 18,358 | $ | 12,925 | 42.0 | % |
SEGMENT INFORMATION: REVENUE, FLIGHT PROFIT, FLIGHT MARGIN, ADJUSTED EBITDA WITH RECONCILIATION TO TOTAL ADJUSTED EBITDA | |||||||
(in thousands except percentages, unaudited) | |||||||
Three Months Ended March 31, | |||||||
2025 | 2024 | ||||||
Passenger Revenue | $ | 18,358 | $ | 15,488 | |||
Medical Revenue | 35,948 | 36,026 | |||||
Total Revenue | $ | 54,306 | $ | 51,514 | |||
Passenger Flight Profit | $ | 4,044 | $ | 2,109 | |||
Medical Flight Profit | 7,934 | 8,030 | |||||
Total Flight Profit | $ | 11,978 | $ | 10,139 | |||
Passenger Flight Margin | 22.0 | % | 13.6 | % | |||
Medical Flight Margin | 22.1 | % | 22.3 | % | |||
Total Flight Margin | 22.1 | % | 19.7 | % | |||
Passenger Adjusted EBITDA | $ | 54 | $ | (2,651 | ) | ||
Medical Adjusted EBITDA | 4,098 | 4,409 | |||||
Adjusted unallocated corporate expenses and software development | (5,390 | ) | (5,304 | ) | |||
Total Adjusted EBITDA | $ | (1,238 | ) | $ | (3,546 | ) |
LAST TWELVE MONTHS PASSENGER ADJUSTED EBITDA | |||||||||||||||||||
(in thousands, unaudited) | |||||||||||||||||||
Three Months Ended | |||||||||||||||||||
Last Twelve Months |
March 31, 2025 |
December 31, 2024 |
September 30, 2024 |
June 30, 2024 |
|||||||||||||||
Passenger Adjusted EBITDA | $ | 6,273 | $ | 54 | $ | (156 | ) | $ | 5,593 | $ | 782 |
SEATS FLOWN – ALL PASSENGER FLIGHTS | |||||
(unaudited) | |||||
Three Months Ended March 31, | |||||
2025 |
2024 |
||||
Seats flown – all passenger flights(1) | 13,884 | 13,286 | |||
(1) We discontinued our operations in Canada on August 31, 2024. As a result, the Seats Flown metric above excludes activity in Canada for the three months ended March 31, 2024, which Seats Flown in Canada amounted to 14,120.
REVENUE, FLIGHT PROFIT, FLIGHT MARGIN, ADJUSTED SG&A, ADJUSTED EBITDA | |||||||
(in thousands except percentages, unaudited) | |||||||
Three Months Ended March 31, | |||||||
2025 | 2024 | ||||||
Revenue | $ | 54,306 | $ | 51,514 | |||
Flight Profit | 11,978 | 10,139 | |||||
Flight Margin | 22.1 | % | 19.7 | % | |||
Adjusted SG&A | 13,971 | 13,767 | |||||
Adjusted SG&A as a percentage of revenue | 25.7 | % | 26.7 | % | |||
Depreciation included in Flight Profit | 755 | 82 | |||||
Adjusted EBITDA | $ | (1,238 | ) | $ | (3,546 | ) | |
Adjusted EBITDA as a percentage of revenue | (2.3 | )% | (6.9 | )% |
RECONCILIATION OF REVENUE LESS COST OF REVENUE TO FLIGHT PROFIT AND GROSS PROFIT | |||||||
(in thousands except percentages, unaudited) | |||||||
Three Months Ended March 31, | |||||||
2025 | 2024 | ||||||
Revenue | $ | 54,306 | $ | 51,514 | |||
Less: | |||||||
Cost of revenue(1) | 42,328 | 41,375 | |||||
Depreciation and amortization(2) | 758 | 1,240 | |||||
Stock-based compensation | 41 | 78 | |||||
Other(3) | 3,086 | 2,969 | |||||
Gross Profit | $ | 8,093 | $ | 5,852 | |||
Gross Margin | 14.9 | % | 11.4 | % | |||
Gross Profit | $ | 8,093 | $ | 5,852 | |||
Reconciling items: | |||||||
Depreciation and amortization(2) | 758 | 1,240 | |||||
Stock-based compensation | 41 | 78 | |||||
Other(3) | 3,086 | 2,969 | |||||
Flight Profit | $ | 11,978 | $ | 10,139 | |||
Flight Margin | 22.1 | % | 19.7 | % | |||
(1) Cost of revenue consists of flight costs paid to operators of aircraft and vehicles, landing fees, depreciation of aircraft and vehicles, operating lease cost, internal costs incurred in generating organ ground transportation revenue using the Company’s owned vehicles and costs of operating our owned aircraft including fuel, management fees paid to the operator, maintenance costs and pilot salaries.
(2) Represents real estate depreciation and intangibles amortization included within general and administrative.
(3) Other costs include credit card processing fees, direct staff costs (primarily customer facing, logistics and coordination), commercial costs and establishment costs.
RECONCILIATION OF TOTAL OPERATING EXPENSES TO ADJUSTED SG&A | |||||||
(in thousands except percentages, unaudited) | |||||||
Three Months Ended March 31, | |||||||
2025 | 2024 | ||||||
Revenue | $ | 54,306 | $ | 51,514 | |||
Total operating expenses | 61,889 | 61,382 | |||||
Subtract: | |||||||
Cost of revenue | 42,328 | 41,375 | |||||
SG&A | $ | 19,561 | $ | 20,007 | |||
SG&A as percentage of Revenue | 36.0 | % | 38.8 | % | |||
Adjustments to reconcile SG&A to Adjusted SG&A | |||||||
Subtract: | |||||||
Depreciation and amortization included in SG&A | 942 | 1,512 | |||||
Stock-based compensation | 4,211 | 4,543 | |||||
Legal and regulatory advocacy fees(1) | 358 | 123 | |||||
Other(2) | 79 | 62 | |||||
Adjusted SG&A | $ | 13,971 | $ | 13,767 | |||
Adjusted SG&A as percentage of Revenue | 25.7 | % | 26.7 | % | |||
(1) Includes legal advocacy fees that we do not consider representative of legal and regulatory advocacy costs that we will incur from time to time in the ordinary course of our business. For the three months ended March 31, 2025 and 2024, these costs primarily related to the Drulias lawsuit.
(2) For the three months ended March 31, 2025, Other includes M&A transaction costs and legal costs in connection with the reorganization of Blade Europe. For the three months ended March 31, 2024, Other represents M&A transaction costs.
RECONCILIATION OF NET LOSS TO ADJUSTED EBITDA | |||||||
(in thousands except percentages, unaudited) | |||||||
Three Months Ended March 31, | |||||||
2025 | 2024 | ||||||
Net loss | $ | (3,493 | ) | $ | (4,234 | ) | |
Add (deduct): | |||||||
Depreciation and amortization | 1,697 | 1,594 | |||||
Stock-based compensation | 4,211 | 4,543 | |||||
Change in fair value of warrant liabilities | (2,752 | ) | (3,478 | ) | |||
Interest income | (1,321 | ) | (2,072 | ) | |||
Income tax benefit | (17 | ) | (84 | ) | |||
Legal and regulatory advocacy fees(1) | 358 | 123 | |||||
Other(2) | 79 | 62 | |||||
Adjusted EBITDA | $ | (1,238 | ) | $ | (3,546 | ) | |
Revenue | $ | 54,306 | $ | 51,514 | |||
Adjusted EBITDA as a percentage of Revenue | (2.3 | )% | (6.9 | )% | |||
(1) Includes legal advocacy fees that we do not consider representative of legal and regulatory advocacy costs that we will incur from time to time in the ordinary course of our business. For the three months ended March 31, 2025 and 2024, these costs primarily related to the Drulias lawsuit.
(2) )For the three months ended March 31, 2025, Other includes M&A transaction costs and legal costs in connection with the reorganization of Blade Europe. For the three months ended March 31, 2024, Other represents M&A transaction costs.
RECONCILIATION OF NET CASH USED IN OPERATING ACTIVITIES TO FREE CASH FLOW AND FREE CASH FLOW BEFORE AIRCRAFT ACQUISITIONS | |||||||
(in thousands, unaudited) | |||||||
Three Months Ended March 31, | |||||||
2025 | 2024 | ||||||
Net cash used in operating activities | $ | (246 | ) | $ | (15,551 | ) | |
Capitalized software development costs | (532 | ) | (311 | ) | |||
Purchase of property and equipment | (2,619 | ) | (816 | ) | |||
Free Cash Flow | (3,397 | ) | (16,678 | ) | |||
Aircraft and Engine Acquisition Capital Expenditures(1) | 690 | — | |||||
Free Cash Flow, before Aircraft Acquisitions | $ | (2,707 | ) | $ | (16,678 | ) | |
(1) Represents capital expenditures for aircraft and engine acquisitions, excluding capitalized maintenance subsequent to initial acquisition.
LAST TWELVE MONTHS DISAGGREGATED REVENUE BY PRODUCT LINE | |||||||||||||||||||
(in thousands, unaudited) | |||||||||||||||||||
Three Months Ended | |||||||||||||||||||
Last Twelve Months |
March 31, 2025 |
December 31, 2024 |
September 30, 2024 |
June 30, 2024 |
|||||||||||||||
Product Line: | |||||||||||||||||||
Short Distance | $ | 71,673 | $ | 9,280 | $ | 9,133 | $ | 32,352 | $ | 20,908 | |||||||||
Jet and Other | 33,073 | 9,078 | 8,836 | 6,463 | 8,696 | ||||||||||||||
MediMobility Organ Transport | 146,739 | 35,948 | 36,388 | 36,062 | 38,341 | ||||||||||||||
Total Revenue | $ | 251,485 | $ | 54,306 | $ | 54,357 | $ | 74,877 | $ | 67,945 | |||||||||