Saturday 17 October 2026
Export FLYX’s income statement to Excel — free account
flyExclusive, Inc.
FLYX Industrials Airlines
flyExclusive, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $375.9 million, up 14.9% from fiscal 2024. In the quarter to June 2026, revenue grew 21.7%, EPS grew 38.5%, free cash flow fell 62.5% and total debt fell 5.82%, each against the same quarter a year earlier. Insiders bought in the last twelve months.
1.12
0.06
−5.08%
Follow FLYX
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Trend | 2026e | 2027e | 2028e |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Price, $ | |||||||||||||||
| Price, $ | Low | — | — | — | — | — | — | — | 5.00 | 1.79 | 1.90 |
Analyst estimates 2026–2028 Powerpack |
|||
| High | — | — | — | — | — | — | — | 6.70 | 24.21 | 6.90 | |||||
| People | |||||||||||||||
| People | Employees | — | — | — | — | 3 | 3 | 3 | — | — | — | ||||
| Revenue/emp, $m | — | — | — | — | 0.00 | 0.00 | 106.68 | 0.00 | 0.00 | 0.00 | |||||
| Income, $m | |||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | — | 320 | 315 | 327 | 376 | ||||
| Gross margin, % | — | — | — | — | — | — | 20.19 | 16.23 | 11.32 | 14.97 | |||||
| EBT | — | — | — | — | — | 2 | (4) | (55) | (101) | (67) | |||||
| EBT margin, % | — | — | — | — | — | 0.00 | (1.30) | (17.36) | (31.00) | (17.85) | |||||
| Net income | — | 0 | — | — | 0 | 2 | (4) | (55) | (101) | (67) | |||||
| Depreciation | — | — | — | — | — | — | 24 | 28 | 27 | 25 | |||||
| Per share, $ | |||||||||||||||
| Per share, $ | Revenue | — | — | — | — | — | 0.00 | 56.90 | 0.00 | 13.75 | 13.80 | ||||
| Earnings | — | — | — | — | — | 0.38 | 0.13 | (1.56) | (1.07) | (1.01) | |||||
| Cash flow | — | — | — | — | — | (0.18) | 8.11 | 0.00 | (0.46) | 0.25 | |||||
| Capex | — | — | — | — | — | 0.00 | (15.28) | 0.00 | (0.27) | 2.64 | |||||
| Free cash flow | — | — | — | — | — | (0.18) | (7.17) | 0.00 | (0.73) | 2.88 | |||||
| Book value | — | — | — | — | — | (2.60) | 8.43 | 0.00 | (8.82) | (11.96) | |||||
| Shares, m | — | — | — | — | — | 6 | 6 | — | 24 | 27 | |||||
| Valuation, × | |||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | 83.33 | 54.64 | 0.00 | 0.00 | ||||
| P/S | — | — | — | — | — | — | 0.00 | 0.19 | 0.23 | 0.30 | |||||
| P/B | — | — | — | — | — | — | 0.00 | 0.84 | 0.00 | 0.00 | |||||
| EV/Sales | — | — | — | — | — | — | 0.00 | 0.45 | 0.38 | 0.56 | |||||
| EV/FCF | — | — | — | — | — | — | (41.63) | (4.24) | (7.19) | 2.69 | |||||
| Cash, $m | |||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | — | (1) | 46 | 9 | (11) | 7 | ||||
| Capex | — | — | — | — | — | — | (86) | (42) | (6) | 72 | |||||
| Free cash flow | — | — | — | — | — | (1) | (40) | (34) | (17) | 79 | |||||
| Balance, $m | |||||||||||||||
| Balance, $m | Working capital | — | — | — | — | — | 0 | (7) | (105) | (151) | (196) | ||||
| Total debt | — | — | — | — | — | 0 | 222 | 167 | 147 | 129 | |||||
| Net debt | — | — | — | — | — | 0 | 130 | 84 | 49 | 99 | |||||
| Shareholders’ equity | — | — | — | — | — | (15) | 47 | 71 | (210) | (326) | |||||
| Returns, % | |||||||||||||||
| Returns, % | ROA | — | — | — | — | 0.00 | 1.90 | 1.68 | (9.23) | (4.83) | (5.64) | ||||
| ROIC | — | — | — | — | — | 0.00 | (4.34) | (15.07) | 0.00 | 0.00 | |||||
| ROE | — | — | — | — | — | 0.00 | 36.92 | (79.20) | 36.73 | 10.29 | |||||
Negative figures in brackets.
Fiscal years to Dec 2025 · latest quarter Jun 2026
Charts ten years each
flyExclusive, Inc. vs peers in Airlines (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| AERO Grupo Aeromexico SAB DE CV - Sponsored ADR | $2.2B | 8.4× | 9.1× | +6.26% (above 0%: growing) | n/m | +81.61% (above 0%: growing) | 66.60% | 4.53% | Compare |
| ALGT Allegiant Travel Company | $1.9B | 47.2× | 32.8× | +36.86% (above 0%: growing) | n/m | −610.56% (below 0%: shrinking) | 24.77% | 2.24% | Compare |
| JBLU JetBlue Airways Corporation | $1.2B | — (loss-making) | — (loss-making) | +14.47% (above 0%: growing) | n/m | −4.95% (below 0%: shrinking) | 51.32% | (5.23%) | Compare |
| ULCC Frontier Group Holdings, Inc. | $1.2B | — (loss-making) | — (loss-making) | +37.67% (above 0%: growing) | n/m | +183.13% (above 0%: growing) | 24.71% | (7.58%) | Compare |
| RJET Republic Airways Holdings Inc. | $762.7M | 10.5× | 1.3× | +40.80% (above 0%: growing) | −9.33% (below 0%: shrinking) | +184.09% (above 0%: growing) | 76.12% | 10.28% | Compare |
| VLRS Controladora Vuela Compania de Aviacion, S.A.B. de C.V. | $688.6M | — (loss-making) | — | +23.95% (above 0%: growing) | n/m | +100.00% (above 0%: growing) | 59.60% | (11.53%) | Compare |
| SRFM Surf Air Mobility Inc. | $124.2M | — (loss-making) | — (loss-making) | +7.58% (above 0%: growing) | n/m | +28.64% (above 0%: growing) | 0.21% | (63.70%) | Compare |
| FLYX flyExclusive, Inc. | $120.5M | — (loss-making) | — (loss-making) | +21.67% (above 0%: growing) | n/m | −62.48% (below 0%: shrinking) | 20.42% | (5.18%) | |
| FLYYQ Spirit Aviation Holdings, Inc. | $13.2M | — | — | — | — | — | — | — | Compare |
| Median of peers | $961.3M | 10.5× | 9.1× | +23.95% | — | +81.61% | 51.32% | (5.23%) |
flyExclusive, Inc. (FLYX) key facts
- Strength: flyExclusive, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $375.9 million, up 14.9% from fiscal 2024.
- flyExclusive, Inc. (FLYX) is an Airlines company in the Industrials sector, listed on NYSE American.
- As of October 16, 2026, FLYX traded at $1.12, a market capitalization of $120.5 million.
- Return on equity was 10.3% and debt-to-equity -0.53.
- Its Piotroski F-score is 5 out of 9 and its Altman Z-score is −1.35 (distress zone) for fiscal 2025.