flyExclusive Cash Flow 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
Period Ending	Mar '25 Mar 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	-20.68	-21.07	-46.84	6.05	8.09	7.03
Depreciation & Amortization	24.49	24.58	25.98	23.11	17.35	16.11
Other Amortization	2.21	2.26	1.83	0.65	0.43	0.07
Loss (Gain) From Sale of Assets	0.1	2.8	-13.91	-15.33	2.3	3.17
Loss (Gain) From Sale of Investments	-0.03	0.06	0.24	0.4	-0.01	-
Stock-Based Compensation	1.82	0.75	0.88	-	-	-
Provision & Write-off of Bad Debts	0.5	2.19	2.56	0.03	0.03	0.03
Other Operating Activities	-47.36	-59.12	17.05	4.51	-6.26	-11.11
Change in Accounts Receivable	-1.99	-1.18	13.24	-9.12	-1.62	0.2
Change in Inventory	-0.62	-0.52	0.73	-3.89	-1	-0.85
Change in Accounts Payable	6.08	4.69	7.61	4.5	10.87	-4.24
Change in Unearned Revenue	44.28	45.79	-4.16	40.31	32.94	23.7
Change in Other Net Operating Assets	-4.22	-12.16	3.45	-5.58	-5.9	-6.72
Operating Cash Flow	4.57	-10.93	8.67	45.64	57.21	27.39
Operating Cash Flow Growth	-	-	-81.01%	-20.23%	108.86%	-
Capital Expenditures	-49.47	-81.17	-104.43	-167.07	-78.65	-45.37
Sale of Property, Plant & Equipment	69.97	50.78	41.96	60.54	19.85	7.22
Sale (Purchase) of Intangibles	-0.35	-0.49	-0.8	-0.52	-1.67	-1.04
Investment in Securities	64.74	8.21	1.23	-60.21	-10.32	-
Other Investing Activities	4.22	15.2	-	-	-	-
Investing Cash Flow	88.34	-7.87	-62.03	-167.27	-70.79	-39.19
Long-Term Debt Issued	-	71.41	131.84	173.2	43.35	30.61
Long-Term Debt Repaid	-	-66.79	-56.66	-51.95	-35.29	-20.64
Net Debt Issued (Repaid)	-90.99	4.62	75.18	121.25	8.05	9.97
Issuance of Common Stock	-	-	8.14	10.34	2.76	0.79
Common Dividends Paid	-	-	-33.66	-9.04	-13.05	-8.88
Other Financing Activities	-22.45	-14.14	-7.85	1.13	23.45	17.28
Financing Cash Flow	-83.51	38.87	41.81	123.68	21.21	19.16
Net Cash Flow	9.4	20.07	-11.55	2.05	7.63	7.36
Free Cash Flow	-44.9	-92.1	-95.76	-121.44	-21.44	-17.98
Free Cash Flow Margin	-13.39%	-28.14%	-30.37%	-37.94%	-10.29%	-14.85%
Free Cash Flow Per Share	-1.74	-3.87	-5.75	-	-	-
Cash Interest Paid	19.71	19.71	12.27	5.95	4.07	5.09
Levered Free Cash Flow	-35.6	-93.59	-75.05	-136.69	-	-
Unlevered Free Cash Flow	-21.9	-80.35	-61.16	-131.51	-	-
Change in Net Working Capital	-44.22	-23.71	-47.39	-20.01	-	-

Updated Nov 14, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q