EX-99.1 7 tm2524340d2_ex99-1.htm EXHIBIT 99.1

Exhibit 99.1

 

STRATA CRITICAL MEDICAL, INC.

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

Overview

 

On August 29, 2025, Strata Critical Medical, Inc. (f/k/a Blade Air Mobility, Inc) (the “Company”) completed the previously announced sale of its Passenger business (the “Passenger Business Sale”) to Joby Aero, Inc., (the “Joby Buyer”) pursuant to that certain Equity Purchase Agreement, dated August 1, 2025 (the “Purchase Agreement”), the Company, Strata Critical, Inc. (f/k/a Trinity Medical Intermediate II, Inc), Blade Urban Air Mobility, Inc. ("BUAM"), Joby Aviation, Inc. ("Joby Aviation") and Joby Buyer. The Passenger Business Sale (the "Transaction") involved the sale of 100% of the equity interests of BUAM to the Joby Buyer. The initial purchase price received by the Company upon the consummation of the transaction contemplated by the Purchase Agreement was equivalent to approximately $76.0 million (assuming the closing price per share of $14.27 of Joby Aviation's common stock as of August 28, 2025), after giving effect to post-closing adjustments and indemnity holdbacks pursuant to the terms of the Purchase Agreement, consisting of 5,325,585 shares of Joby Aviation’s common stock. The Company may receive up to $35.0 million in potential earnout consideration as well as the release of up to $10.0 million in indemnity holdbacks. The earnout is payable in cash or Joby Aviation's common stock upon the achievement of certain employee retention and specified Adjusted EBITDA performance targets during the earnout measurement periods, as described in the Purchase Agreement. The purchase price is also subject to customary post-closing adjustments, including adjustments for working capital, indebtedness, and transaction expenses.

 

The Passenger Business Sale represents a strategic shift in the Company’s operations. Beginning with the Company's Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2025, the Passenger business will be presented as discontinued operations for all periods presented in accordance with Financial Accounting Standards Board Accounting Standards Codification (“ASC”) 205, Presentation of Financial Statements. The criteria for discontinued operations presentation was not met as of June 30, 2025.

 

Unaudited Pro Forma Financial Information

 

The following unaudited pro forma condensed consolidated financial statements have been derived from the Company’s historical consolidated financial statements and are presented to give effect to the Transaction. The unaudited pro forma condensed consolidated balance sheet as of June 30, 2025 gives effect to the Transaction as if it had occurred on that date.

 

The unaudited pro forma condensed consolidated statements of operations for the six months ended June 30, 2025 and for the years ended December 31, 2024 and 2023 give effect to the Transaction as if it had occurred on January 1, 2023. In accordance with Article 11 of Regulation S-X, the pro forma adjustments include both recurring impacts (such as the elimination of Passenger business revenues and expenses) and nonrecurring items directly attributable to the Transaction (such as transaction costs, stock-based compensation modifications, and the estimated gain on sale).

 

The unaudited pro forma condensed consolidated financial statements should be read in conjunction with:

 

i.the accompanying notes to the unaudited pro forma condensed consolidated financial statements;
ii.the Company’s audited consolidated financial statements, the accompanying notes, and Management’s Discussion and Analysis of Financial Condition and Results of Operations included in its Annual Report on Form 10-K for the year ended December 31, 2024; and
iii.the Company’s unaudited consolidated financial statements, the accompanying notes, and Management’s Discussion and Analysis of Financial Condition and Results of Operations included in its Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2025.

 

The unaudited pro forma condensed consolidated financial statements, prepared in accordance with Article 11 of Regulation S-X, are for informational purposes only and are not intended to be a complete presentation of the Company’s results of operations or financial position had the Transaction occurred as of and for the periods indicated, nor do they purport to project results of operations or financial position for any future period or as of any future date.

 

Management has made significant estimates and assumptions in its determination of the pro forma adjustments. The pro forma adjustments reflecting the Transaction are based on certain currently available information and certain assumptions and methodologies that management believes are reasonable under the circumstances. The pro forma adjustments, which are described in the accompanying notes, may be revised as additional information becomes available and is evaluated. Therefore, the actual results reported by the Company in periods following the Transaction may differ significantly from these unaudited pro forma condensed consolidated financial statements. Management believes that its assumptions and methodologies provide a reasonable basis for presenting all of the significant effects of the Transaction based on information available to management at this time and that the pro forma adjustments give appropriate effect to those assumptions and are properly applied in the unaudited pro forma condensed consolidated financial statements.

 

 1 

 

STRATA CRITICAL MEDICAL, INC.

Unaudited Pro Forma Condensed Consolidated Balance Sheet

As of June 30, 2025

 

(in thousands, except share data, unaudited)  As Reported   Passenger
Business Sale
(a)(g)		   Transaction
Accounting
Adjustments		   Pro Forma 
Assets                    
Current assets                    
Cash and cash equivalents  $58,754   $—   $—   $58,754 
Restricted cash   1,564    (1,038)   —    526 
Accounts receivable, net   28,172    (4,429)   —    23,743 
Short-term investments   54,666    —    75,996(b)   130,662 
Prepaid expenses and other current assets   13,324    (6,029)   —    7,295 
Total current assets   156,480    (11,496)   75,996    220,980 
                     
Non-current assets:                    
Property and equipment, net   33,697    (2,241)   —    31,456 
Intangible assets, net   13,580    (6,175)   —    7,405 
Goodwill   44,251    (28,710)   —    15,541 
Operating right-of-use asset   8,453    (5,405)   —    3,048 
Other non-current assets   1,458    (880)   45,000(b)   45,578 
Total assets  $257,919   $(54,907)  $120,996   $324,008 
                     
Liabilities and Stockholders' Equity                    
Current liabilities:                    
Accounts payable and accrued expenses  $13,679   $(4,493)  $6,679(c)  $15,865 
Deferred revenue   9,112    (9,112)   —    — 
Operating lease liability, current   3,521    (2,891)   —    630 
Total current liabilities   26,312    (16,496)   6,679    16,495 
                     
Non-current liabilities:                    
Warrant liability   2,979    —    —    2,979 
Operating lease liability, long-term   5,318    (2,706)   —    2,612 
Deferred tax liability   210    (210)   —    — 
Other non-current liabilities   —    —    17,455(c)   17,455 
Total liabilities   34,819    (19,412)   24,134    39,541 
                     
Stockholders' Equity                    
Preferred stock, $0.0001 par value, 2,000,000 shares authorized; no shares issued and outstanding at June 30, 2025  $—   $—   $—   $— 
Common stock, $0.0001 par value; 400,000,000 authorized; 81,695,605 and 79,419,028 shares issued at June 30, 2025   7    —    —    7 
Additional paid in capital   411,259    —    (5,153)(c)   406,106 
Accumulated other comprehensive income   5,968    (6,063)   —    (95)
Accumulated deficit   (194,134)   (29,432)   102,015(d)   (121,551)
Total stockholders' equity   223,100    (35,495)   96,862    284,467 
                     
Total liabilities and stockholders' equity  $257,919   $(54,907)  $120,996   $324,008 

 

 2 

 

STRATA CRITICAL MEDICAL, INC.

Unaudited Pro Forma Condensed Consolidated Statements of Operations

For the Six Months Ended June 30, 2025

 

(in thousands, except share and per share data, unaudited)  As Reported   Passenger
Business Sale
(e)(f)		   Transaction
Accounting
Adjustments		   Pro Forma 
Revenue  $125,107   $(44,051)  $     —   $81,056 
                     
Operating expenses                    
Cost of revenue   95,392    (32,178)   —    63,214 
Software development   1,727    (826)   —    901 
General and administrative   37,456    (14,184)   —    23,272 
Selling and marketing   3,069    (2,645)   —    424 
Total operating expenses   137,644    (49,833)   —    87,811 
                     
Loss from operations   (12,537)   5,782    —    (6,755)
                     
Other non-operating income                    
Interest income   2,476    —    —    2,476 
Change in fair value of warrant liabilities   2,829    —    —    2,829 
Total other non-operating income   5,305    —    —    5,305 
                     
Loss before income taxes   (7,232)   5,782    —    (1,450)
                     
Income tax expense (benefit)   4    (4)   —    — 
                     
Net loss  $(7,236)  $5,786   $—   $(1,450)
                     
Net loss per share:                    
Basic  $(0.09)            $(0.02)
Diluted  $(0.09)            $(0.02)
Weighted-average number of shares outstanding:                    
Basic   80,598,483              80,598,483 
Diluted   80,598,483              80,598,483 

 

 3 

 

STRATA CRITICAL MEDICAL, INC.

Unaudited Pro Forma Condensed Consolidated Statements of Operations

For the Year Ended December 31, 2024

 

(in thousands, except share and per share data, unaudited)  As Reported   Passenger
Business Sale
(e)(f)		   Transaction
Accounting
Adjustment		   Pro Forma 
Revenue  $248,693   $(101,876)  $—   $146,817 
                     
Operating expenses                    
Cost of revenue   189,774    (75,998)   —    113,776 
Software development   3,184    (1,642)   —    1,542 
General and administrative   81,711    (37,131)   —    44,580 
Selling and marketing   7,950    (7,324)   —    626 
Total operating expenses   282,619    (122,095)   —    160,524 
                     
Loss from operations   (33,926)   20,219    —    (13,707)
                     
Other non-operating income                    
Interest income   7,214    —    —    7,214 
Change in fair value of warrant liabilities   (850)   —    —    (850)
Total other non-operating income   6,364    —    —    6,364 
                     
Loss before income taxes   (27,562)   20,219    —    (7,343)
                     
Income tax expense (benefit)   (255)   255    —    — 
                     
Net loss  $(27,307)  $19,964   $—   $(7,343)
                     
Net loss per share:                    
Basic  $(0.35)            $(0.09)
Diluted  $(0.35)            $(0.09)
Weighted-average number of shares outstanding:                    
Basic   77,499,423              77,499,423 
Diluted   77,499,423              77,499,423 

 

 4 

 

STRATA CRITICAL MEDICAL, INC.

Unaudited Pro Forma Condensed Consolidated Statements of Operations

For the Year Ended December 31, 2023

 

(in thousands, except share and per share data, unaudited)  As Reported   Passenger
Business Sale
(e)		   Transaction
Accounting
Adjustment		   Pro Forma 
Revenue  $225,180   $(98,576)  $—   $126,604 
                     
Operating expenses                    
Cost of revenue   183,058    (79,132)   —    103,926 
Software development   4,627    (2,230)   —    2,397 
General and administrative   95,174    (53,714)   —    41,460 
Selling and marketing   10,438    (8,328)   —    2,110 
Total operating expenses   293,297    (143,404)   —    149,893 
                     
Loss from operations   (68,117)   44,828    —    (23,289)
                     
Other non-operating income                    
Interest income   8,442    —    —    8,442 
Change in fair value of warrant liabilities   2,125    —    —    2,125 
Realized gain from sales of short-term investments   8    —    —    8 
Gain on disposal   —    —    72,583(d)   72,583 
Total other non-operating income   10,575    —    72,583    83,158 
                     
Income (loss) before income taxes   (57,542)   44,828    72,583    59,869 
                     
Income tax expense (benefit)   (1,466)   1,466    1,000(f)   1,000 
                     
Net income (loss)  $(56,076)  $43,362   $71,583   $58,869 
                     
Net income (loss) per share:                    
Basic  $(0.76)            $0.80 
Diluted  $(0.76)            $0.80 
Weighted-average number of shares outstanding:                    
Basic   73,524,476              73,524,476 
Diluted   73,524,476              73,524,476 

 

 5 

 

STRATA CRITICAL MEDICAL, INC.

NOTES TO THE UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

Pro forma Adjustments

 

The following items resulted in adjustments in the unaudited pro forma condensed consolidated financial statements. Each adjustment is directly attributable to the Transaction, factually supportable, and, for the statements of operations, expected to have a continuing impact unless otherwise noted.

 

(a) Passenger Business Sale

 

Elimination of the assets, liabilities, and equity attributable to the Passenger Business. The amounts represent the Company’s current best estimates prepared in accordance with discontinued operations guidance under ASC 205, Presentation of Financial Statements, and are considered preliminary.

 

(b) Transaction Consideration

 

Adjustments to reflect the aggregate consideration received in connection with the Passenger Business Sale, measured at fair value as of the assumed closing date and net of preliminary closing adjustments (e.g., working capital and transaction costs incurred by the Company). Consideration consists of Joby Aviation common stock with an estimated value of $76.0 million (assuming the closing price per share of $14.27 of Joby Aviation’s common stock as of August 28, 2025), net of preliminary closing adjustments. In addition, there is $10.0 million in indemnity holdbacks, which may be payable in Joby Aviation’s common stock at Joby Buyer’s election.

 

Contingent earnout consideration of up to $35.0 million is payable in Joby Aviation common stock or cash, at Joby Buyer’s election, upon achievement of certain employee retention and specified Adjusted EBITDA performance targets during the earnout measurement periods, as described in the Purchase Agreement. The potential range of outcomes is zero to $35 million (undiscounted). For purposes of the pro forma financial information, the contingent consideration has been presented at the full contractual amount. However, in accordance with ASC 805, Business Combinations, such contingent consideration will be initially recognized at its estimated fair value at closing, which may be less than the contractual maximum. The fair value measurement will be performed as of the closing date, and subsequent changes in fair value will be recognized in earnings in periods after closing.

 

The final purchase price also remains subject to customary post-closing adjustments under the Purchase Agreement, including final net working capital, which will be reflected as adjustments to the recognized gain or loss on disposal when settled.

 

(c) Transaction-Related Costs and Compensation

 

Nonrecurring costs directly attributable to the Transaction, including transition and transaction bonuses, the modification of the Chief Executive Officer’s equity awards, forfeitures of unvested restricted stock units by Passenger business employees, and related legal and advisory expenses.

 

(d) Gain on Disposal

 

Estimated non-recurring pre-tax gain on sale of the Passenger business, calculated as total consideration of $121.0 million (including the full $35.0 million earnout and $10.0 million release of the indemnity holdbacks for pro forma purposes) less the carrying value of net assets disposed of $35.5 million, transaction costs of $19.0 million, and accumulated foreign currency translation adjustments of $6.1 million. The gain is subject to customary post-closing adjustments under the Purchase Agreement.

 

(e) Elimination of Passenger Business Historical Results

 

Elimination of revenues, costs, and expenses of the Passenger business from the unaudited pro forma condensed consolidated statements of operations.

 

(f) Income Taxes

 

Estimated income tax effects of the pro forma adjustments, taking into account the Company's available net operating loss (“NOL”) carryforwards. The Company has NOLs that partially offset the taxable impacts of the Transaction. Accordingly, the pro forma statements reflect an estimated tax provision for the gain on disposal and other pro forma adjustments after consideration of available NOLs. The removal of the Passenger business results eliminates the actual historical income tax provision (benefit) recorded by that business. The final tax effects will depend on the Company's actual taxable income, utilization of NOLs, and other factors that may differ materially from these estimates.

 

(g) Accumulated Other Comprehensive Income

 

Elimination of accumulated other comprehensive income associated with the Passenger business, including foreign currency translation adjustments.

 

 6