Blade Air Mobility, Inc.

BLDE

BLDEBlade Air Mobility, Inc. US flag

NASDAQ Capital Market

4.73

USD

+4.73

- -

386.42MMarket Cap

Profitability (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	09/30/2019	09/30/2020	09/30/2021	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-114.71	-22.18	- -	-8.25	-18.09	-9.9
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	15.06	9.93	20.82	- -	15.24	18.71	23.69
EBITDA Margin (%)	-35.48	-41.96	-46.5	- -	-32.72	-27.09	-11.24
Operating Margin (%)	-37	-44.21	-47.68	- -	-36.63	-30.25	-13.64
Incremental Operating Margin (%)	- -	- -	- -	-47.68	- -	- -	- -
Pretax Margin (%)	-34.74	-43.36	-86.48	- -	-19.18	-25.55	-11.08
Profit Margin (%)	-34.74	-43.36	-79.27	- -	-18.66	-24.9	-10.98
Net Income to Common Margin (%)	-34.74	-43.36	-79.27	- -	-18.66	-24.9	-10.98
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	09/30/2019	09/30/2020	09/30/2021	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Total Debt	- -	2	1	1	18	25	9
ST Debt	- -	2	- -	- -	3	5	3
LT Debt	- -	- -	- -	- -	15	20	6
Total Debt/EBITDA	- -	-0.19	-0.03	- -	-0.38	-0.4	-0.33
Net Debt/EBITDA	- -	1.12	0.3	- -	0.86	0.46	0.66
Total Debt/EBIT	- -	-0.18	-0.03	- -	-0.34	-0.36	-0.27
Net Debt/EBIT	- -	1.06	0.29	- -	0.77	0.41	0.54
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	- -	-209.62	-22.48	-22.75	-31.9	-54.16	-72.81
Long-Term Debt/Equity (%)	- -	2.63	0.08	0.1	5.45	8.42	2.71
Long-Term Debt/Capital (%)	- -	-0.83	-0.29	-0.37	-17.54	-14.6	-3.39
Long-Term Debt/Total Assets (%)	- -	1.64	0.06	0.08	4.61	6.69	2.34
Total Debt/Equity (%)	- -	17.02	0.22	0.25	6.68	10.47	4.2
Total Debt/Capital (%)	- -	-5.35	-0.85	-0.95	-21.48	-18.14	-5.25
Total Debt/Total Assets (%)	- -	10.65	0.19	0.21	5.64	8.32	3.63
Net Debt to Equity	- -	-99.25	-2.39	-0.89	-15.06	-11.9	-8.28
Net Debt/Capital (%)	- -	23.2	8.33	3.31	32.63	17.09	9.38
EBITDA	-11	-10	-23	- -	-48	-61	-28
EBITDA-CapEx	-12	-10	-24	- -	-49	-63	-59
Operating Income (Loss)	-12	-10	-24	- -	-54	-68	-34

Liquidity (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	09/30/2019	09/30/2020	09/30/2021	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Cash Ratio	- -	1.92	31.91	22.06	7.22	4.68	5.59
Current Ratio	- -	2.27	32.99	23.07	8.2	5.81	7.07
Quick Ratio	- -	2.09	32.3	22.49	7.63	5.27	6.54
CFO/Avg Current Liab	- -	-3.41	-1.97	- -	-1.89	-1.04	-0.09
Common Equity/Total Assets	- -	-209.62	-22.48	-22.75	-31.9	-54.16	-72.81
Long-Term Debt/Equity (%)	- -	2.63	0.08	0.1	5.45	8.42	2.71
Long-Term Debt/Capital (%)	- -	-0.83	-0.29	-0.37	-17.54	-14.6	-3.39
Long-Term Debt/Total Assets (%)	- -	1.64	0.06	0.08	4.61	6.69	2.34
Total Debt/Equity (%)	- -	17.02	0.22	0.25	6.68	10.47	4.2
Total Debt/Capital (%)	- -	-5.35	-0.85	-0.95	-21.48	-18.14	-5.25
Total Debt/Total Assets (%)	- -	10.65	0.19	0.21	5.64	8.32	3.63
CFO/Total Liabilities	- -	-163.04	-29.93	- -	-73.47	-53.35	-7.25
CFO/CapEx	-12.06	-28.69	-19.49	- -	-50.86	-15.34	-0.08
Altman's Z-Score	- -	8.28	9.11	0.78	3.27	2.49	6.03

Working Capital (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	09/30/2019	09/30/2020	09/30/2021	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Accounts Receivable Turnover	- -	42.92	20.81	- -	17.79	14.13	11.68
Days Sales Outstanding	- -	8.5	17.54	- -	20.51	25.84	31.26
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	54.4	15.32	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	6.71	23.82	- -	- -	- -	- -
Cash Conversion Cycle	- -	1.79	-6.28	- -	20.51	25.84	31.26
Inventory to Cash Days	- -	8.5	17.54	- -	20.51	25.84	31.26
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	09/30/2019	09/30/2020	09/30/2021	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Market Capitalization	- -	126	729	- -	257	260	338
- Cash & Cash Equivalents	- -	12	7	3	41	28	18
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	2	1	1	18	25	9
Enterprise Value	- -	115	426	-281	83	118	220
Total Capital	- -	-35	-77	-76	-85	-135	-178
Total Debt/Capital (%)	- -	-5.35	-0.85	-0.95	-21.48	-18.14	-5.25
Total Debt / EV	- -	0.02	- -	- -	0.22	0.21	0.04
EV/Sales	- -	4.93	8.42	- -	0.57	0.52	0.88
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	7.75
Diluted Market Cap	- -	126	729	- -	257	260	338
Diluted Enterprise Value	- -	115	723	-2	234	256	328
EV per Share	- -	9.23	6.07	- -	1.16	1.6	2.77
TTM Sales	31	23	51	- -	146	225	249
TTM EBITDA	-11	-10	-23	- -	-48	-61	-28
TTM Operating Income	-12	-10	-24	- -	-54	-68	-34
TTM Cash Flow to Firm	-10	-11	-16	- -	-37	-32	-3
TTM Free Cash Flow to Firm	-9	-10	-15	- -	-36	-30	28

Multiples (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	09/30/2019	09/30/2020	09/30/2021	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Price/Free Cash Flow	- -	-12.04	-49.21	- -	-7.05	-8.58	11.9
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	115	426	-281	83	118	220
Low Price	- -	9.28	6.41	6.41	3.02	2.06	2.45
EV/Sales	- -	4.93	8.42	- -	0.57	0.52	0.88
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	-12.22	-18.61	- -	-15.51	-4.47	-9.76
Price/Earnings High	- -	-12.89	-34.79	- -	-26.02	-6.68	-15.04
Price/Earnings Low	- -	-11.43	-11.22	- -	-7.94	-2.7	-7.13
Price/Book Value	- -	-3.39	-9.45	- -	-2.47	-1.62	-1.81
Price/Book Value Average	- -	-3.34	-9.66	- -	-4.08	-1.57	-1.43
Price/Book Value High	- -	-3.53	-18.05	- -	-6.84	-2.35	-2.2
Price/Book Value Low	- -	-3.13	-5.82	- -	-2.09	-0.95	-1.04
Price/Tangible Book Value	- -	11.92	2.75	- -	1.36	1.5	2.02
Price/Tangible Book Value Average	- -	11.77	2.81	- -	2.24	1.44	1.59
Price/Tangible Book Value High	- -	12.42	5.25	- -	3.76	2.16	2.46
Price/Tangible Book Value Low	- -	11.01	1.69	- -	1.15	0.87	1.16
Price/Sales	- -	5.37	14.43	- -	1.76	1.15	1.36
Price/Sales Average	- -	5.3	14.75	- -	2.89	1.11	1.07
Price/Sales High	- -	5.59	27.58	- -	4.86	1.66	1.65
Price/Sales Low	- -	4.96	8.89	- -	1.48	0.67	0.78
Price/Cash Flow	- -	-11.62	-46.69	- -	-6.91	-8.02	-133.99
Price/Cash Flow Average	- -	-11.48	-47.74	- -	-11.39	-7.74	-105.8
Price/Cash Flow High	- -	-12.11	-89.24	- -	-19.11	-11.58	-163
Price/Cash Flow Low	- -	-10.73	-28.77	- -	-5.83	-4.68	-77.24
Price/Free Cash Flow Average	- -	-11.89	-50.32	- -	-11.62	-8.28	9.4
Price/Free Cash Flow High	- -	-12.55	-94.07	- -	-19.49	-12.39	14.48
Price/Free Cash Flow Low	- -	-11.12	-30.33	- -	-5.95	-5.01	6.86
EV/Sales Average	- -	4.86	14.63	- -	2.74	1.1	1.04
EV/Sales High	- -	5.15	27.46	- -	4.7	1.65	1.61
EV/Sales Low	- -	4.52	8.77	- -	1.32	0.66	0.75
EV/EBITDA Average	- -	-11.58	-31.46	- -	-8.36	-4.05	-9.21
EV/EBITDA High	- -	-12.28	-59.04	- -	-14.36	-6.09	-14.36
EV/EBITDA Low	- -	-10.76	-18.85	- -	-4.05	-2.43	-6.63
EV/EBIT Average	- -	-10.99	-30.68	- -	-7.47	-3.63	-7.59
EV/EBIT High	- -	-11.65	-57.58	- -	-12.82	-5.45	-11.84
EV/EBIT Low	- -	-10.22	-18.39	- -	-3.61	-2.17	-5.47
Last Price	- -	10.05	10.4	8.83	3.58	3.53	4.25
High Price	- -	10.47	19.88	19.88	9.9	5.1	5.17
Enterprise Value Average	- -	114	739	-2	400	247	257
Enterprise Value High	- -	121	1,387	-2	686	371	402
Enterprise Value Low	- -	106	443	-2	193	148	186

Profitability (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	09/30/2019	09/30/2020	09/30/2021	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-114.71	-22.18	- -	-8.25	-18.09	-9.9
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	15.06	9.93	20.82	- -	15.24	18.71	23.69
EBITDA Margin (%)	-35.48	-41.96	-46.5	- -	-32.72	-27.09	-11.24
Operating Margin (%)	-37	-44.21	-47.68	- -	-36.63	-30.25	-13.64
Incremental Operating Margin (%)	- -	- -	- -	-47.68	- -	- -	- -
Pretax Margin (%)	-34.74	-43.36	-86.48	- -	-19.18	-25.55	-11.08
Profit Margin (%)	-34.74	-43.36	-79.27	- -	-18.66	-24.9	-10.98
Net Income to Common Margin (%)	-34.74	-43.36	-79.27	- -	-18.66	-24.9	-10.98
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	09/30/2019	09/30/2020	09/30/2021	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Total Debt	- -	2	1	1	18	25	9
ST Debt	- -	2	- -	- -	3	5	3
LT Debt	- -	- -	- -	- -	15	20	6
Total Debt/EBITDA	- -	-0.19	-0.03	- -	-0.38	-0.4	-0.33
Net Debt/EBITDA	- -	1.12	0.3	- -	0.86	0.46	0.66
Total Debt/EBIT	- -	-0.18	-0.03	- -	-0.34	-0.36	-0.27
Net Debt/EBIT	- -	1.06	0.29	- -	0.77	0.41	0.54
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	- -	-209.62	-22.48	-22.75	-31.9	-54.16	-72.81
Long-Term Debt/Equity (%)	- -	2.63	0.08	0.1	5.45	8.42	2.71
Long-Term Debt/Capital (%)	- -	-0.83	-0.29	-0.37	-17.54	-14.6	-3.39
Long-Term Debt/Total Assets (%)	- -	1.64	0.06	0.08	4.61	6.69	2.34
Total Debt/Equity (%)	- -	17.02	0.22	0.25	6.68	10.47	4.2
Total Debt/Capital (%)	- -	-5.35	-0.85	-0.95	-21.48	-18.14	-5.25
Total Debt/Total Assets (%)	- -	10.65	0.19	0.21	5.64	8.32	3.63
Net Debt to Equity	- -	-99.25	-2.39	-0.89	-15.06	-11.9	-8.28
Net Debt/Capital (%)	- -	23.2	8.33	3.31	32.63	17.09	9.38
EBITDA	-11	-10	-23	- -	-48	-61	-28
EBITDA-CapEx	-12	-10	-24	- -	-49	-63	-59
Operating Income (Loss)	-12	-10	-24	- -	-54	-68	-34

Liquidity (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	09/30/2019	09/30/2020	09/30/2021	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Cash Ratio	- -	1.92	31.91	22.06	7.22	4.68	5.59
Current Ratio	- -	2.27	32.99	23.07	8.2	5.81	7.07
Quick Ratio	- -	2.09	32.3	22.49	7.63	5.27	6.54
CFO/Avg Current Liab	- -	-3.41	-1.97	- -	-1.89	-1.04	-0.09
Common Equity/Total Assets	- -	-209.62	-22.48	-22.75	-31.9	-54.16	-72.81
Long-Term Debt/Equity (%)	- -	2.63	0.08	0.1	5.45	8.42	2.71
Long-Term Debt/Capital (%)	- -	-0.83	-0.29	-0.37	-17.54	-14.6	-3.39
Long-Term Debt/Total Assets (%)	- -	1.64	0.06	0.08	4.61	6.69	2.34
Total Debt/Equity (%)	- -	17.02	0.22	0.25	6.68	10.47	4.2
Total Debt/Capital (%)	- -	-5.35	-0.85	-0.95	-21.48	-18.14	-5.25
Total Debt/Total Assets (%)	- -	10.65	0.19	0.21	5.64	8.32	3.63
CFO/Total Liabilities	- -	-163.04	-29.93	- -	-73.47	-53.35	-7.25
CFO/CapEx	-12.06	-28.69	-19.49	- -	-50.86	-15.34	-0.08
Altman's Z-Score	- -	8.28	9.11	0.78	3.27	2.49	6.03

Working Capital (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	09/30/2019	09/30/2020	09/30/2021	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Accounts Receivable Turnover	- -	42.92	20.81	- -	17.79	14.13	11.68
Days Sales Outstanding	- -	8.5	17.54	- -	20.51	25.84	31.26
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	54.4	15.32	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	6.71	23.82	- -	- -	- -	- -
Cash Conversion Cycle	- -	1.79	-6.28	- -	20.51	25.84	31.26
Inventory to Cash Days	- -	8.5	17.54	- -	20.51	25.84	31.26
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	09/30/2019	09/30/2020	09/30/2021	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Market Capitalization	- -	126	729	- -	257	260	338
- Cash & Cash Equivalents	- -	12	7	3	41	28	18
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	2	1	1	18	25	9
Enterprise Value	- -	115	426	-281	83	118	220
Total Capital	- -	-35	-77	-76	-85	-135	-178
Total Debt/Capital (%)	- -	-5.35	-0.85	-0.95	-21.48	-18.14	-5.25
Total Debt / EV	- -	0.02	- -	- -	0.22	0.21	0.04
EV/Sales	- -	4.93	8.42	- -	0.57	0.52	0.88
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	7.75
Diluted Market Cap	- -	126	729	- -	257	260	338
Diluted Enterprise Value	- -	115	723	-2	234	256	328
EV per Share	- -	9.23	6.07	- -	1.16	1.6	2.77
TTM Sales	31	23	51	- -	146	225	249
TTM EBITDA	-11	-10	-23	- -	-48	-61	-28
TTM Operating Income	-12	-10	-24	- -	-54	-68	-34
TTM Cash Flow to Firm	-10	-11	-16	- -	-37	-32	-3
TTM Free Cash Flow to Firm	-9	-10	-15	- -	-36	-30	28

Multiples (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	09/30/2019	09/30/2020	09/30/2021	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Price/Free Cash Flow	- -	-12.04	-49.21	- -	-7.05	-8.58	11.9
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	115	426	-281	83	118	220
Low Price	- -	9.28	6.41	6.41	3.02	2.06	2.45
EV/Sales	- -	4.93	8.42	- -	0.57	0.52	0.88
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	-12.22	-18.61	- -	-15.51	-4.47	-9.76
Price/Earnings High	- -	-12.89	-34.79	- -	-26.02	-6.68	-15.04
Price/Earnings Low	- -	-11.43	-11.22	- -	-7.94	-2.7	-7.13
Price/Book Value	- -	-3.39	-9.45	- -	-2.47	-1.62	-1.81
Price/Book Value Average	- -	-3.34	-9.66	- -	-4.08	-1.57	-1.43
Price/Book Value High	- -	-3.53	-18.05	- -	-6.84	-2.35	-2.2
Price/Book Value Low	- -	-3.13	-5.82	- -	-2.09	-0.95	-1.04
Price/Tangible Book Value	- -	11.92	2.75	- -	1.36	1.5	2.02
Price/Tangible Book Value Average	- -	11.77	2.81	- -	2.24	1.44	1.59
Price/Tangible Book Value High	- -	12.42	5.25	- -	3.76	2.16	2.46
Price/Tangible Book Value Low	- -	11.01	1.69	- -	1.15	0.87	1.16
Price/Sales	- -	5.37	14.43	- -	1.76	1.15	1.36
Price/Sales Average	- -	5.3	14.75	- -	2.89	1.11	1.07
Price/Sales High	- -	5.59	27.58	- -	4.86	1.66	1.65
Price/Sales Low	- -	4.96	8.89	- -	1.48	0.67	0.78
Price/Cash Flow	- -	-11.62	-46.69	- -	-6.91	-8.02	-133.99
Price/Cash Flow Average	- -	-11.48	-47.74	- -	-11.39	-7.74	-105.8
Price/Cash Flow High	- -	-12.11	-89.24	- -	-19.11	-11.58	-163
Price/Cash Flow Low	- -	-10.73	-28.77	- -	-5.83	-4.68	-77.24
Price/Free Cash Flow Average	- -	-11.89	-50.32	- -	-11.62	-8.28	9.4
Price/Free Cash Flow High	- -	-12.55	-94.07	- -	-19.49	-12.39	14.48
Price/Free Cash Flow Low	- -	-11.12	-30.33	- -	-5.95	-5.01	6.86
EV/Sales Average	- -	4.86	14.63	- -	2.74	1.1	1.04
EV/Sales High	- -	5.15	27.46	- -	4.7	1.65	1.61
EV/Sales Low	- -	4.52	8.77	- -	1.32	0.66	0.75
EV/EBITDA Average	- -	-11.58	-31.46	- -	-8.36	-4.05	-9.21
EV/EBITDA High	- -	-12.28	-59.04	- -	-14.36	-6.09	-14.36
EV/EBITDA Low	- -	-10.76	-18.85	- -	-4.05	-2.43	-6.63
EV/EBIT Average	- -	-10.99	-30.68	- -	-7.47	-3.63	-7.59
EV/EBIT High	- -	-11.65	-57.58	- -	-12.82	-5.45	-11.84
EV/EBIT Low	- -	-10.22	-18.39	- -	-3.61	-2.17	-5.47
Last Price	- -	10.05	10.4	8.83	3.58	3.53	4.25
High Price	- -	10.47	19.88	19.88	9.9	5.1	5.17
Enterprise Value Average	- -	114	739	-2	400	247	257
Enterprise Value High	- -	121	1,387	-2	686	371	402
Enterprise Value Low	- -	106	443	-2	193	148	186

Shares Outstanding	- -	- -	70	71	72	75	79
Diluted Weighted Avg Shares	25	13	70	- -	72	74	79
Basic Weighted Avg Shares	25	13	70	- -	72	74	79
Revenue per Share	1.23	1.87	0.72	- -	2.04	3.06	3.13
EBITDA per Share	-0.44	-0.79	-0.34	- -	-0.67	-0.83	-0.35
Operating Income per Share	-0.46	-0.83	-0.34	- -	-0.75	-0.93	-0.43
Basic EPS, GAAP	-0.43	-0.81	-0.57	- -	-0.38	-0.76	-0.34
Basic EPS from Cont Ops	-0.43	-0.81	-0.57	- -	-0.38	-0.76	-0.34
Diluted EPS, GAAP	-0.43	-0.81	-0.57	- -	-0.38	-0.76	-0.34
Diluted EPS from Cont Ops	-0.43	-0.81	-0.57	- -	-0.38	-0.76	-0.34
Dividend per Share	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.41	-0.86	-0.22	- -	-0.52	-0.44	-0.03
Free Cash Flow per Basic Share	-0.44	-0.89	-0.23	- -	-0.53	-0.47	-0.42
Cash & Equivalents per Share	- -	0.97	4.34	- -	2.68	2.26	1.6
Book Value per Share	- -	-2.97	-1.1	- -	-1.45	-2.17	-2.35
Tangible Book Value per Share	- -	0.84	3.78	- -	2.63	2.36	2.11

Blade Air Mobility, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)