flyExclusive Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Jan '21 Jan 29, 2021	2020
Revenue	347.75	327.27	315.36	320.04	-	121.04	Upgrade
Revenue Growth (YoY)	17.09%	3.78%	-1.46%	-	-	22.26%	Upgrade
Cost of Revenue	297.66	290.21	264.18	255.44	-	85.81	Upgrade
Gross Profit	50.09	37.06	51.19	64.6	-	35.23	Upgrade
Selling, General & Admin	85.95	91.34	75.43	53.79	-	-	Upgrade
Depreciation & Amortization Expenses	24.56	25.71	26.98	23.11	-	16.11	Upgrade
Other Operating Expenses	0.19	2.8	-13.91	-	1	-	Upgrade
Total Operating Expenses	110.7	119.84	88.51	76.91	1	16.11	Upgrade
Operating Income	-60.61	-82.78	-37.32	-12.31	-1	19.12	Upgrade
Interest Income	2.81	4.31	4.63	0.78	0.01	-	Upgrade
Interest Expense	-20.68	-21.18	-22.22	-8.29	-	-5.26	Upgrade
Other Non-Operating Income (Expense)	2.85	-1.81	0.18	15.66	3.14	12.43	Upgrade
Total Non-Operating Income (Expense)	-15.02	-18.68	-17.42	8.16	3.15	7.17	Upgrade
Pretax Income	-75.63	-101.45	-54.74	-4.15	2.15	26.29	Upgrade
Provision for Income Taxes	-	0.04	-	-	-	-	Upgrade
Net Income	-48.16	-46.64	-93.67	6.05	2.15	26.29	Upgrade
Minority Interest in Earnings	12.58	-80.42	-7.9	-10.2	-	-	Upgrade
Net Income Attributable to Preferred Dividends	7.57	4.49	-	-	-	-	Upgrade
Net Income to Common	-48.16	-46.64	-93.67	6.05	2.15	26.29	Upgrade
Net Income Growth	-	-	-	181.79%	-91.83%	146.27%	Upgrade
Shares Outstanding (Basic)	50	24	-	47	20	-	Upgrade
Shares Outstanding (Diluted)	50	24	-	47	20	-	Upgrade
Shares Change (YoY)	-70.43%	-	-	138.44%	-	-	Upgrade
EPS (Basic)	-0.96	-1.07	-	0.13	0.11	-	Upgrade
EPS (Diluted)	-0.96	-1.07	-	0.13	0.11	-	Upgrade
EPS Growth	-	-	-	18.18%	-	-	Upgrade
Free Cash Flow	-35.84	-92.1	-95.76	-121.44	-0.99	0	Upgrade
Free Cash Flow Per Share	-	-3.87	-	-	-	-	Upgrade
Gross Margin	14.40%	11.32%	16.23%	20.19%	-	29.11%	Upgrade
Operating Margin	-17.43%	-25.29%	-11.83%	-3.85%	-	15.79%	Upgrade
Profit Margin	-21.75%	-31.01%	-17.36%	-1.30%	-	21.72%	Upgrade
FCF Margin	-10.31%	-28.14%	-30.37%	-37.94%	-	0.00%	Upgrade
EBITDA	-36.15	-55.93	-9.51	11.46	-1	19.12	Upgrade
EBITDA Margin	-10.39%	-17.09%	-3.02%	3.58%	-	15.79%	Upgrade
EBIT	-60.61	-82.78	-37.32	-12.31	-1	19.12	Upgrade
EBIT Margin	-17.43%	-25.29%	-11.83%	-3.85%	-	15.79%	Upgrade
Effective Tax Rate	0.00%	-0.04%	0.00%	0.00%	0.00%	0.00%	Upgrade

Updated Aug 13, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q