Jet.AI Inc. Reports First Quarter 2025 Financial Results
| March 31, | December 31, | |||||||
| 2025 | 2024 | |||||||
| Assets | ||||||||
| Current assets: | ||||||||
| Cash and cash equivalents | $ | 12,245,419 | $ | 5,872,627 | ||||
| Accounts receivable | 398,873 | 132,230 | ||||||
| Other current assets | 336,692 | 357,751 | ||||||
| Total current assets | 12,980,984 | 6,362,608 | ||||||
| Property and equipment, net | 4,417 | 5,055 | ||||||
| Intangible assets, net | 86,745 | 86,745 | ||||||
| Right-of-use lease asset | 914,915 | 1,048,354 | ||||||
| Investment in joint venture | 100,000 | 100,000 | ||||||
| Deposit on aircraft | 3,500,000 | 2,400,000 | ||||||
| Deposits and other assets | 871,561 | 794,561 | ||||||
| Total assets | $ | 18,458,622 | $ | 10,797,323 | ||||
| Liabilities and Stockholders' Equity | ||||||||
| Current liabilities: | ||||||||
| Accounts payable | $ | 551,800 | $ | 280,450 | ||||
| Accrued liabilities | 2,109,418 | 1,663,338 | ||||||
| Deferred revenue | 1,282,397 | 1,319,746 | ||||||
| Operating lease liability | 529,499 | 525,547 | ||||||
| Total current liabilities | 4,473,114 | 3,789,081 | ||||||
| Lease liability, net of current portion | 361,916 | 495,782 | ||||||
| Total liabilities | 4,835,030 | 4,284,863 | ||||||
| Commitments and contingencies | - | - | ||||||
| Stockholders' Equity | ||||||||
| Preferred Stock, 4,000,000 shares authorized, par value $0.0001, 0 issued and outstanding (except for the Series B Shares identified below) | - | - | ||||||
| Series B Convertible Preferred Stock, 5,000 shares authorized, par value $0.0001, 1,300 and 250 issued and outstanding | - | - | ||||||
| Common stock, 200,000,000 shares authorized, par value $0.0001, 2,187,446 and 1,629,861 issued and outstanding | 218 | 162 | ||||||
| Subscription receivable | (6,724 | ) | (6,724 | ) | ||||
| Additional paid-in capital | 69,345,980 | 59,065,100 | ||||||
| Accumulated deficit | (55,715,882 | ) | (52,546,078 | ) | ||||
| Total stockholders' equity | 13,623,592 | 6,512,460 | ||||||
| Total liabilities and stockholders' equity | $ | 18,458,622 | $ | 10,797,323 |
INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
| Three Months Ended | ||||||||
| March 31, | ||||||||
| 2025 | 2024 | |||||||
| Revenues | $ | 3,474,638 | $ | 3,848,598 | ||||
| Cost of revenues | 3,590,152 | 3,972,954 | ||||||
| Gross loss | (115,514 | ) | (124,356 | ) | ||||
| Operating Expenses: | ||||||||
| General and administrative (including stock-based compensation of $550,936, and $1,199,318, respectively) | 2,652,427 | 2,546,294 | ||||||
| Sales and marketing | 294,408 | 446,600 | ||||||
| Research and development | 108,924 | 32,546 | ||||||
| Total operating expenses | 3,055,759 | 3,025,440 | ||||||
| Operating loss | (3,171,273 | ) | (3,149,796 | ) | ||||
| Other expense (income): | ||||||||
| Interest expense | - | 79,314 | ||||||
| Other income | (1,469 | ) | (61 | ) | ||||
| Total other expense | (1,469 | ) | 79,253 | |||||
| Loss before provision for income taxes | (3,169,804 | ) | (3,229,049 | ) | ||||
| Provision for income taxes | - | - | ||||||
| Net Loss | $ | (3,169,804 | ) | $ | (3,229,049 | ) | ||
| Cumulative preferred stock dividends | - | (29,728 | ) | |||||
| Net Loss to common stockholders | $ | (3,169,804 | ) | $ | (3,258,777 | ) | ||
| Weighted average shares outstanding - basic and diluted | 1,711,490 | 50,851 | ||||||
| Net loss per share - basic and diluted | $ | (1.85 | ) | $ | (64.08 | ) |
INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
| Three Months Ended | ||||||||
| March 31, | ||||||||
| 2025 | 2024 | |||||||
| CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||||
| Net loss | $ | (3,169,804 | ) | $ | (3,229,049 | ) | ||
| Adjustments to reconcile net loss to net cash used in operating activities: | ||||||||
| Amortization and depreciation | 638 | 33,813 | ||||||
| Amortization of debt discount | - | 80,761 | ||||||
| Stock-based compensation | 550,936 | 1,199,318 | ||||||
| Non-cash operating lease costs | 133,439 | 129,605 | ||||||
| Changes in operating assets and liabilities: | ||||||||
| Accounts receivable | (266,643 | ) | (66,423 | ) | ||||
| Other current assets | 21,059 | 85,414 | ||||||
| Accounts payable | 271,350 | (270,529 | ) | |||||
| Accrued liabilities | 446,080 | 26,889 | ||||||
| Deferred revenue | (37,349 | ) | (384,509 | ) | ||||
| Operating lease liability | (129,914 | ) | (126,080 | ) | ||||
| Net cash used in operating activities | (2,180,208 | ) | (2,520,790 | ) | ||||
| CASH FLOWS FROM INVESTING ACTIVITIES: | ||||||||
| Purchase of intangible assets | - | (12,922 | ) | |||||
| Deposit on aircraft | (1,100,000 | ) | - | |||||
| Deposits and other assets | (77,000 | ) | - | |||||
| Net cash used in investing activities | (1,177,000 | ) | (12,922 | ) | ||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | ||||||||
| Repayments of notes payable | - | (371,250 | ) | |||||
| Repayments of related party notes payable | - | (297,500 | ) | |||||
| Offering costs | (1,270,000 | ) | (155,000 | ) | ||||
| Proceeds from exercise of common stock warrants | - | 742,474 | ||||||
| Proceeds from exercise of Series B Convertible Preferred Stock warrants | 11,000,000 | - | ||||||
| Proceeds from sale of Common Stock | - | 1,110,000 | ||||||
| Net cash provided by financing activities | 9,730,000 | 1,028,724 | ||||||
| Increase (decrease) in cash and cash equivalents | 6,372,792 | (1,504,988 | ) | |||||
| Cash and cash equivalents, beginning of period | 5,872,627 | 2,100,543 | ||||||
| Cash and cash equivalents, end of period | $ | 12,245,419 | $ | 595,555 | ||||
| Supplemental disclosures of cash flow information: | ||||||||
| Cash paid for interest | $ | - | $ | 79,314 | ||||
| Cash paid for income taxes | $ | - | $ | - | ||||
| Non-cash financing activities: | ||||||||
| Issuance of Common Stock for Series B Preferred Stock conversion | $ | 53 | $ | - | ||||
| Subscription receivable from sale of Common and Preferred Stock | $ | - | $ | 1,500,025 |

Legal Disclaimer:
MENAFN provides the
information “as is” without warranty of any kind. We do not accept
any responsibility or liability for the accuracy, content, images,
videos, licenses, completeness, legality, or reliability of the information
contained in this article. If you have any complaints or copyright
issues related to this article, kindly contact the provider above.

Comments
No comment