Skip to content
stoqly
en

Popular

All languages

Figures come from SEC filings, which are in English. Company and industry names stay as filed.

$ USD

Popular

All currencies

Data is in US dollars, converted at the ECB reference rate of Oct 23, 2026.

Flyexclusive Inc.

FLYX NYSE Air Transportation, Nonscheduled Financials FY2022โ€“FY2025

Last close ยท Oct 23, 2026

$1.14

1.7%
Compare
Revenue Total sales reported in the income statement.
$376M
14.9% vs prior year
Operating margin Operating income as a share of revenue.
โˆ’12.6%
12.7ย pts
Net income Profit after all expenses, interest and tax.
โˆ’$17.6M
Free cash flow Cash from operations minus capital spending.
โˆ’$24.3M
Return on capital After-tax operating income as a share of the money invested in the business: debt plus equity, minus cash.
โ€”
Market cap Last close times the latest diluted share count, so it is approximate.
$61.4M
Oct 23 close
P/E Last close divided by diluted earnings per share over the last four quarters.
โ€”
On โˆ’$0.78 EPS (TTM)

What Flyexclusive Inc. does

No business description yet.

Legal name
FLYEXCLUSIVE INC.
Fiscal year ends
December 31, 2025
Latest annual report
10-K ยท Mar 5, 2026
Accession ยท CIK
0001843973-26-000013
0001843973

Revenue and margins

Flyexclusive Inc. had $376M of revenue in fiscal 2025, up 14.9% on the year before.

Revenue
Revenue
Margins, % of revenue
Gross Operating Net FCF
Margins, % of revenue
Gross Operating Net FCF

Net income and earnings per share

Loss periods are shown in red.

Net income
Net income
Diluted EPS
Diluted EPS

Returns on capital

After-tax operating income as a share of the money invested in the business: debt plus equity, minus cash.

Return on capital, equity and assets (annual)
Return on capital Return on equity Return on assets

Cash flow

Free cash flow was โˆ’$24.3M in fiscal 2025, โˆ’6.5% of revenue. Cash from operations minus capital spending.

Free cash flow
Free cash flow
Cash from operations vs capital spending
Cash from operations Capital spending
Cash from operations vs capital spending
Cash from operations Capital spending

Dividends, buybacks and share count

Flyexclusive Inc. returned โ€” to shareholders in fiscal 2025. The diluted share count rose 14.4%.

Dividends and buybacks
Dividends Buybacks
Diluted shares outstanding (annual)

Balance sheet

Cash, debt and the ratios that show how comfortably Flyexclusive Inc. can carry it.

Cash vs debt (incl. leases)
Cash Debt
Fiscal year endFY22FY23FY24FY25
Cash and short-term investments $23.2M$11.6M$31.7M$29.3M
Debt incl. finance leases $250M$208M$202M$141M
Net debt / EBITDA 21.0xโ€”โ€”โ€”
Debt / equity โ€”4.5xโ€”โ€”
Interest coverage โˆ’1.5xโˆ’1.7xโˆ’3.9xโˆ’2.2x
Current ratio 1.0x0.5x0.5x0.3x
Quick ratio 0.9x0.5x0.5x0.3x
Total assets $494M$521M$538M$440M
Total liabilities $447M$486M$550M$524M
Shareholders' equity โˆ’$13.2M$46.5Mโˆ’$233Mโˆ’$327M
Net debt (โˆ’ = net cash) $226M$196M$170M$112M

Insider trades

Open-market purchases and sales by officers, directors and 10% owners, from Form 4 filings. โ€œPlanโ€ marks trades under a pre-arranged Rule 10b5-1 plan.

Bought, 12 months

$0.0M

0 insiders

Sold, 12 months

$0.0M

0 insiders

Of sales under plans

โ€”

$0.0M

No open-market insider trades in the last 12 months.

Piotroski F-score

Nine pass/fail tests of profitability, funding and efficiency. 8โ€“9 is strong, 0โ€“2 weak.

TestFY22FY23FY24FY25
Net income is positive โœ“ โœ• โœ• โœ•
Cash from operations is positive โœ“ โœ“ โœ• โœ“
Return on assets rose โ€” โœ• โœ“ โœ•
Cash from operations exceeds net income โœ“ โœ“ โœ“ โœ“
Debt fell relative to assets โ€” โœ“ โœ“ โœ“
Current ratio rose โ€” โœ• โœ• โœ•
Share count didn't rise โ€” โ€” โ€” โœ•
Gross margin rose โ€” โœ• โœ• โœ“
Revenue rose relative to assets โ€” โœ• โœ“ โœ“
F-score โ€” / 33 / 84 / 85 / 9
Accruals ratio โˆ’8.0%โˆ’10.9%โˆ’1.9%โˆ’5.0%
Altman Z'' โˆ’0.38โˆ’2.20โˆ’4.73โˆ’7.55

4 years of figures

Amounts in USD. Hover a ratioโ€™s name for its definition.

Download CSV
Fiscal yearFY22FY23FY24FY25
Income statement
Revenue $320M $315M $327M $376M
Gross profit $64.6M $51.2M $37.1M $56.3M
Operating income โˆ’$12.3M โˆ’$37.3M โˆ’$82.8M โˆ’$47.2M
Interest expense $8.3M $22.2M $21.2M $21.4M
Pretax income โˆ’$4.2M โˆ’$54.7M โˆ’$101M โˆ’$67.1M
Income tax $0.0M $0.0M $0.0M $0.0M
Net income $6.0M โˆ’$46.8M โˆ’$21.1M โˆ’$17.6M
Net income to common โ€” โˆ’$46.8M โˆ’$25.6M โˆ’$27.6M
Diluted EPS โ€” โ€” โˆ’$1.07 โˆ’$1.01
Diluted shares โ€” โ€” 0.02B 0.03B
Cash flow
Cash from operations $45.6M $8.7M โˆ’$10.9M $6.7M
Capital expenditure $146M $83.6M $56.7M $30.9M
Free cash flow โˆ’$100M โˆ’$75.0M โˆ’$67.6M โˆ’$24.3M
Depreciation and amortization $23.1M $27.0M $25.7M $23.6M
Stock-based compensation $0.0M $0.9M $0.8M $4.5M
Balance sheet
Cash and short-term investments $23.2M $11.6M $31.7M $29.3M
Total debt $250M $208M $195M $117M
Finance lease liabilities โ€” โ€” $7.0M $23.6M
Current assets $132M $117M $144M $74.4M
Current liabilities $139M $222M $295M $270M
Inventory $5.9M $5.1M $5.7M $5.1M
Property and equipment, net $253M $254M $260M $224M
Intangible assets $2.4M $2.2M $1.6M โ€”
Total assets $494M $521M $538M $440M
Total liabilities $447M $486M $550M $524M
Preferred stock $0.0M โ€” โ€” โ€”
Shareholders' equity โˆ’$13.2M $46.5M โˆ’$233M โˆ’$327M
Margins
Gross margin 20.2% 16.2% 11.3% 15.0%
Operating margin โˆ’3.8% โˆ’11.8% โˆ’25.3% โˆ’12.6%
EBITDA margin 3.4% โˆ’3.3% โˆ’17.4% โˆ’6.3%
Net margin 1.9% โˆ’14.9% โˆ’6.4% โˆ’4.7%
FCF margin โˆ’31.3% โˆ’23.8% โˆ’20.7% โˆ’6.5%
Returns
Return on capital โˆ’4.6% โˆ’12.2% โ€” โ€”
Return on capital employed โˆ’3.5% โˆ’12.5% โˆ’34.0% โˆ’27.8%
Return on equity โ€” โˆ’281.9% โ€” โ€”
Return on assets 1.2% โˆ’9.2% โˆ’4.0% โˆ’3.6%
Return on tangible equity โ€” โˆ’105.9% โ€” โ€”
Growth
Revenue growth โ€” โˆ’1.5% 3.8% 14.9%
Net income growth โ€” โˆ’874.4% โ€” โ€”
Share count change โ€” โ€” โ€” 14.4%
Financial health
Net debt / EBITDA 21.0x โ€” โ€” โ€”
Debt / equity โ€” 4.5x โ€” โ€”
Interest coverage โˆ’1.5x โˆ’1.7x โˆ’3.9x โˆ’2.2x
Current ratio 1.0x 0.5x 0.5x 0.3x
Quick ratio 0.9x 0.5x 0.5x 0.3x
Capital allocation
Capex / revenue 45.6% 26.5% 17.3% 8.2%
Stock comp / revenue 0.0% 0.3% 0.2% 1.2%
Quality scores
Piotroski F-score โ€” 3.0 4.0 5.0
Altman Z'' โˆ’0.4 โˆ’2.2 โˆ’4.7 โˆ’7.6
Accruals ratio โˆ’8.0% โˆ’10.9% โˆ’1.9% โˆ’5.0%

Source: SEC EDGAR XBRL filings (CIK 0001843973). Data updated October 24, 2026. Quarterly fourth quarters are the full year minus the first nine months. For information only โ€” not investment advice. Check the original filings before relying on any figure.

โ†‘ โ†“ to move ยท โ†ต to open