Controladora Vuela Compañía de Aviación, S.A.B. de C.V. (LON:0I3G)

LON:0I3G Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	3,038	3,142	3,259	2,847	2,200
Revenue Growth (YoY)	-3.31%	-3.59%	14.46%	29.40%	104.68%
Gross Profit	3,038	3,142	3,259	2,847	2,200
Selling, General & Admin	144	169.47	167.34	124.29	96.71
Depreciation & Amortization Expenses	657	593.05	496.31	417.93	326.4
Other Operating Expenses	2,324	2,173	2,427	2,286	1,391
Operating Income	135	413.22	222.71	43.69	397.03
Interest Income	48	49.44	38.22	12.9	3.53
Interest Expense	-314	-293.64	-219.34	-192.54	-139.37
Other Non-Operating Income (Expense)	13	-	-	-	-
Total Non-Operating Income (Expense)	-253	-244.2	-181.12	-179.63	-135.84
Pretax Income	-118	182.69	7.44	-132.36	137.03
Provision for Income Taxes	-14	56.31	-0.38	-52.14	30.57
Net Income	-104	126.38	7.82	-80.22	106.45
Net Income to Common	-104	126.38	7.82	-80.22	106.45
Net Income Growth	-	1516.25%	-	-	-
Shares Outstanding (Basic)	115	115	115	116	115
Shares Outstanding (Diluted)	116	117	117	117	117
Shares Change (YoY)	-0.23%	0.03%	0.03%	-0.04%	14.13%
EPS (Basic)	-0.91	1.10	0.07	-0.69	0.92
EPS (Diluted)	-0.90	1.08	0.07	-0.69	0.91
EPS Growth	-	1442.86%	-	-	-
Free Cash Flow	0	506.65	249.07	266.46	599.24
Free Cash Flow Growth	-	103.42%	-6.52%	-55.53%	958.42%
Free Cash Flow Per Share	-	4.35	2.14	2.29	5.14
Gross Margin	100.00%	100.00%	100.00%	100.00%	100.00%
Operating Margin	4.44%	13.15%	6.83%	1.53%	18.04%
Profit Margin	-3.42%	4.02%	0.24%	-2.82%	4.84%
FCF Margin	0.00%	16.13%	7.64%	9.36%	27.23%
EBITDA	135	1,006	719.02	461.62	723.43
EBITDA Margin	4.44%	32.03%	22.06%	16.21%	32.88%
EBIT	135	413.22	222.71	43.69	397.03
EBIT Margin	4.44%	13.15%	6.83%	1.53%	18.04%
Effective Tax Rate	11.86%	30.83%	-5.07%	39.39%	22.31%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.