flyExclusive Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	375.88	327.27	315.36	320.04	208.28
Revenue Growth (YoY)	14.85%	3.78%	-1.46%	53.66%	72.07%
Cost of Revenue	319.63	290.21	264.18	255.44	159.24
Gross Profit	56.25	37.06	51.19	64.6	49.04
Selling, General & Admin	82.59	91.34	75.43	53.79	-
Depreciation & Amortization Expenses	23.59	25.71	26.98	23.11	17.35
Other Operating Expenses	-2.69	2.8	-13.91	-	-
Total Operating Expenses	103.49	119.84	88.51	76.91	17.35
Operating Income	-47.23	-82.78	-37.32	-12.31	31.69
Interest Income	1.37	4.31	4.63	0.78	-
Interest Expense	-21.4	-21.18	-22.22	-8.29	-
Other Non-Operating Income (Expense)	-1.4	-	-	-	-
Total Non-Operating Income (Expense)	-19.84	-18.68	-17.42	8.16	-
Pretax Income	-67.08	-101.45	-54.74	-4.15	31.69
Provision for Income Taxes	0.04	0.04	-	-	-
Net Income	-27.56	-25.57	-46.84	-4.15	2.24
Minority Interest in Earnings	-49.52	-80.42	-7.9	-	-
Net Income Attributable to Preferred Dividends	9.97	4.49	-	-	-
Net Income to Common	-27.56	-25.57	-46.84	-4.15	2.24
Net Income Growth	-	-	-	-	-32.41%
Shares Outstanding (Basic)	27	24	17	415	20
Shares Outstanding (Diluted)	27	24	17	415	20
Shares Change (YoY)	14.40%	43.02%	-95.99%	1937.11%	-
EPS (Basic)	-1.01	-1.07	-2.81	-0.01	0.11
EPS (Diluted)	-1.01	-1.07	-2.81	-0.01	0.11
Free Cash Flow	-50.2	-92.1	-95.76	-121.44	0
Free Cash Flow Per Share	-1.84	-3.87	-	-	-
Gross Margin	14.97%	11.32%	16.23%	20.19%	23.55%
Operating Margin	-12.57%	-25.29%	-11.83%	-3.85%	15.21%
Profit Margin	-17.86%	-31.01%	-17.36%	-1.30%	1.08%
FCF Margin	-13.35%	-28.14%	-30.37%	-37.94%	0.00%
EBITDA	-22.1	-55.93	-9.51	11.46	31.69
EBITDA Margin	-5.88%	-17.09%	-3.02%	3.58%	15.21%
EBIT	-47.23	-82.78	-37.32	-12.31	31.69
EBIT Margin	-12.57%	-25.29%	-11.83%	-3.85%	15.21%
Effective Tax Rate	-0.06%	-0.04%	0.00%	0.00%	0.00%

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

SEC Filings: 10-K · 10-Q