flyExclusive Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	384.1	375.88	327.27	315.36	320.04	208.28
Revenue Growth (YoY)	14.51%	14.85%	3.78%	-1.46%	53.66%	-
Cost of Revenue	320.06	319.63	290.21	264.18	255.44	159.24
Gross Profit	64.04	56.25	37.06	51.19	64.6	49.04
Selling, General & Admin	84.31	82.59	91.34	75.43	53.79	-
Depreciation & Amortization Expenses	22.52	23.59	25.71	26.98	23.11	17.35
Other Operating Expenses	-0.66	-2.69	2.8	-13.91	-	-
Total Operating Expenses	106.17	103.49	119.84	88.51	76.91	17.35
Operating Income	-42.12	-47.23	-82.78	-37.32	-12.31	31.69
Interest Income	0.84	1.37	4.31	4.63	0.78	-
Interest Expense	-21.3	-21.4	-21.18	-22.22	-8.29	-3.62
Other Non-Operating Income (Expense)	4.84	0.18	-1.81	0.18	15.66	-11.15
Total Non-Operating Income (Expense)	-9.78	-19.84	-18.68	-17.42	8.16	-14.77
Pretax Income	-57.46	-67.08	-101.45	-54.74	-4.15	16.91
Provision for Income Taxes	-	0.04	0.04	-	-	-
Net Income	-57.5	-67.11	-101.5	-54.74	-4.15	2.24
Minority Interest in Earnings	0.7	1.01	-7.04	-8.98	-	-
Net Income Attributable to Preferred Dividends	9.4	9.97	4.49	-	-	-
Net Income to Common	-28.1	-27.56	-25.57	-46.84	-4.15	2.24
Net Income Growth	-	-	-	-	-	-
Shares Outstanding (Basic)	32	27	24	17	415	20
Shares Outstanding (Diluted)	32	27	24	17	415	20
Shares Change (YoY)	36.24%	14.40%	43.02%	-95.99%	1937.11%	-
EPS (Basic)	-0.89	-1.01	-1.07	-2.81	-0.01	0.11
EPS (Diluted)	-0.89	-1.01	-1.07	-2.81	-0.01	0.11
EPS Growth	-	-	-	-	-	-
Free Cash Flow	-52.66	-50.2	-92.1	-95.76	-121.44	0
Free Cash Flow Growth	-	-	-	-	-	-
Free Cash Flow Per Share	-1.67	-1.84	-3.87	-5.75	-0.29	-
Gross Margin	16.67%	14.97%	11.32%	16.23%	20.19%	23.55%
Operating Margin	-10.97%	-12.57%	-25.29%	-11.83%	-3.85%	15.21%
Profit Margin	-14.97%	-17.86%	-31.01%	-17.36%	-1.30%	1.08%
FCF Margin	-13.71%	-13.35%	-28.14%	-30.37%	-37.94%	0.00%
EBITDA	-18.05	-22.1	-55.93	-9.51	11.46	31.69
EBITDA Margin	-4.70%	-5.88%	-17.09%	-3.02%	3.58%	15.21%
EBIT	-42.12	-47.23	-82.78	-37.32	-12.31	31.69
EBIT Margin	-10.97%	-12.57%	-25.29%	-11.83%	-3.85%	15.21%
Effective Tax Rate	-	-0.06%	-0.04%	0.00%	0.00%	0.00%

SEC Filings: 10-K · 10-Q