Sunday 18 October 2026
Export MAIR’s income statement to Excel — free account
Madison Air Solutions Corporation
MAIR
Madison Air Solutions Corporation’s revenue for fiscal 2025 (year ended December 2025) was $3.3 billion, up 27.3% from fiscal 2024. Insiders bought in the last twelve months.
23.34
0.13
−0.55%
Follow MAIR
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 | — | — | — | — | — | — | — | — | — | — |
Analyst estimates 2026–2028 Powerpack |
|||
| High | — | — | — | — | — | — | — | — | — | — | |||||
| People | |||||||||||||||
| People | Employees | — | — | — | — | — | — | — | — | — | 8,650 | ||||
| Revenue/emp, $m | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.39 | |||||
| Income, $m | |||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | — | — | 2,556 | 2,625 | 3,340 | ||||
| Gross margin, % | — | — | — | — | — | — | — | 36.69 | 38.36 | 38.55 | |||||
| EBT | — | — | — | — | — | — | — | 88 | 189 | 192 | |||||
| EBT margin, % | — | — | — | — | — | — | — | 3.45 | 7.21 | 5.75 | |||||
| Net income | — | — | — | — | — | — | — | 77 | 236 | 124 | |||||
| Depreciation | — | — | — | — | — | — | — | 148 | 141 | 190 | |||||
| Per share, $ | |||||||||||||||
| Per share, $ | Revenue | — | — | — | — | — | — | — | 2,556,200.00 | 2,624,700.00 | 3,340,100.00 | ||||
| Earnings | — | — | — | — | — | — | — | 76,500.00 | 236,200.00 | 124,300.00 | |||||
| Cash flow | — | — | — | — | — | — | — | 288,100.00 | 17,900.00 | 480,400.00 | |||||
| Capex | — | — | — | — | — | — | — | (17,200.00) | (21,700.00) | (37,800.00) | |||||
| Free cash flow | — | — | — | — | — | — | — | 270,900.00 | (3,800.00) | 442,600.00 | |||||
| Book value | — | — | — | — | — | — | — | 0.00 | (92,500.00) | 82,100.00 | |||||
| Shares, m | — | — | — | — | — | — | — | 0 | 0 | 0 | |||||
| Valuation, × | |||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | ||||
| P/S | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | |||||
| P/B | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | |||||
| EV/Sales | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | |||||
| EV/FCF | — | — | — | — | — | — | — | 8.40 | 8.40 | 8.40 | |||||
| Cash, $m | |||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | — | — | — | 288 | 18 | 480 | ||||
| Capex | — | — | — | — | — | — | — | (17) | (22) | (38) | |||||
| Free cash flow | — | — | — | — | — | — | — | 271 | (4) | 443 | |||||
| Balance, $m | |||||||||||||||
| Balance, $m | Working capital | — | — | — | — | — | — | — | — | 630 | 455 | ||||
| Total debt | — | — | — | — | — | — | — | — | 4,132 | 5,650 | |||||
| Net debt | — | — | — | — | — | — | — | — | 3,713 | 5,442 | |||||
| Shareholders’ equity | — | — | — | — | — | — | — | — | (92) | 82 | |||||
| Returns, % | |||||||||||||||
| Returns, % | ROA | — | — | — | — | — | — | — | 0.00 | 6.43 | 1.42 | ||||
| ROIC | — | — | — | — | — | — | — | 0.00 | 8.21 | 6.02 | |||||
| ROE | — | — | — | — | — | — | — | 0.00 | 0.00 | (1,865.38) | |||||
Negative figures in brackets.
Fiscal years to Dec 2025 · latest quarter Jun 2026
Charts ten years each
Madison Air Solutions Corporation vs peers (Q) = latest quarter vs a year earlier
Madison Air Solutions Corporation (MAIR) key facts
- Strength: Madison Air Solutions Corporation’s revenue for fiscal 2025 (year ended December 2025) was $3.3 billion, up 27.3% from fiscal 2024.
- As of October 16, 2026, MAIR traded at $23.34, a market capitalization of $11.8 billion.
- Return on equity was −1,865.4% and debt-to-equity 0.84.