Financhill
Sell
46

ULCC Quote, Financials, Valuation and Earnings

Last price:
$4.10
Seasonality move :
-8.47%
Day range:
$4.05 - $4.22
52-week range:
$2.79 - $10.26
Dividend yield:
0%
P/E ratio:
14.38x
P/S ratio:
0.25x
P/B ratio:
1.67x
Volume:
2.6M
Avg. volume:
4.8M
1-year change:
-30.85%
Market cap:
$949.8M
Revenue:
$3.8B
EPS (TTM):
$0.29
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.3B $2.1B $3.3B $3.6B $3.8B
Revenue Growth (YoY) -50.16% 64.8% 61.46% 7.91% 5.18%
 
Cost of Revenues $1.6B $2.3B $3B $3.3B $3.6B
Gross Profit -$390M -$202M $282M $302M $187M
Gross Profit Margin -31.2% -9.81% 8.48% 8.42% 4.95%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $78M $109M $164M $164M $178M
Other Inc / (Exp) -- -- -$10M -$1M --
Operating Expenses -$25M -$85M $317M $304M $129M
Operating Income -$365M -$117M -$35M -$2M $58M
 
Net Interest Expenses $7M $27M -- -- --
EBT. Incl. Unusual Items -$372M -$144M -$45M $32M $86M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$147M -$42M -$8M $43M $1M
Net Income to Company -$225M -$102M -$37M -$11M $85M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$225M -$102M -$37M -$11M $85M
 
Basic EPS (Cont. Ops) -$1.05 -$0.48 -$0.17 -$0.05 $0.37
Diluted EPS (Cont. Ops) -$1.05 -$0.48 -$0.17 -$0.05 $0.37
Weighted Average Basic Share $215.1M $211.4M $217.6M $220.1M $224.3M
Weighted Average Diluted Share $215.1M $211.4M $217.6M $220.1M $226.5M
 
EBITDA -$327M -$77M $10M $83M $162M
EBIT -$360M -$115M -$35M $33M $90M
 
Revenue (Reported) $1.3B $2.1B $3.3B $3.6B $3.8B
Operating Income (Reported) -$365M -$117M -$35M -$2M $58M
Operating Income (Adjusted) -$360M -$115M -$35M $33M $90M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $271M $605M $848M $865M $912M
Revenue Growth (YoY) -50.18% 123.25% 40.17% 2.01% 5.43%
 
Cost of Revenues $465M $667M $806M $857M $899M
Gross Profit -$194M -$62M $42M $8M $13M
Gross Profit Margin -71.59% -10.25% 4.95% 0.93% 1.43%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $17M $32M $40M $40M $41M
Other Inc / (Exp) -- -$11M -- -- --
Operating Expenses -$102M $80M $67M $39M $59M
Operating Income -$92M -$142M -$25M -$31M -$46M
 
Net Interest Expenses $21M $8M -- -- --
EBT. Incl. Unusual Items -$113M -$161M -$17M -$24M -$40M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$22M -$40M -$4M $2M $3M
Net Income to Company -$91M -$121M -$13M -$26M -$43M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$91M -$121M -$13M -$26M -$43M
 
Basic EPS (Cont. Ops) -$0.42 -$0.56 -$0.06 -$0.12 -$0.19
Diluted EPS (Cont. Ops) -$0.42 -$0.56 -$0.06 -$0.12 -$0.19
Weighted Average Basic Share $215.1M $217.3M $218.2M $223.4M $227M
Weighted Average Diluted Share $215.1M $217.3M $218.2M $223.4M $227M
 
EBITDA -$84M -$140M -$6M -$8M -$19M
EBIT -$92M -$153M -$17M -$24M -$39M
 
Revenue (Reported) $271M $605M $848M $865M $912M
Operating Income (Reported) -$92M -$142M -$25M -$31M -$46M
Operating Income (Adjusted) -$92M -$153M -$17M -$24M -$39M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $977M $2.4B $3.6B $3.6B $3.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.5B $2.5B $3.2B $3.3B $3.6B
Gross Profit -$543M -$70M $386M $268M $192M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $65M $124M $172M $164M $179M
Other Inc / (Exp) -- -$11M $1M -- --
Operating Expenses -$192M $97M $304M $276M $149M
Operating Income -$351M -$167M $82M -$8M $43M
 
Net Interest Expenses $31M $14M -- -- --
EBT. Incl. Unusual Items -$382M -$192M $99M $25M $70M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$130M -$60M $28M $49M $2M
Net Income to Company -$252M -$132M $71M -$24M $68M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$252M -$132M $71M -$24M $68M
 
Basic EPS (Cont. Ops) -$1.18 -$0.63 $0.31 -$0.11 $0.30
Diluted EPS (Cont. Ops) -$1.18 -$0.63 $0.31 -$0.12 $0.29
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$316M -$133M $144M $81M $151M
EBIT -$349M -$176M $101M $26M $75M
 
Revenue (Reported) $977M $2.4B $3.6B $3.6B $3.8B
Operating Income (Reported) -$351M -$167M $82M -$8M $43M
Operating Income (Adjusted) -$349M -$176M $101M $26M $75M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $271M $605M $848M $865M $912M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $465M $667M $806M $857M $899M
Gross Profit -$194M -$62M $42M $8M $13M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $17M $32M $40M $40M $41M
Other Inc / (Exp) -- -$11M -- -- --
Operating Expenses -$102M $80M $67M $39M $59M
Operating Income -$92M -$142M -$25M -$31M -$46M
 
Net Interest Expenses $21M $8M -- -- --
EBT. Incl. Unusual Items -$113M -$161M -$17M -$24M -$40M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$22M -$40M -$4M $2M $3M
Net Income to Company -$91M -$121M -$13M -$26M -$43M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$91M -$121M -$13M -$26M -$43M
 
Basic EPS (Cont. Ops) -$0.42 -$0.56 -$0.06 -$0.12 -$0.19
Diluted EPS (Cont. Ops) -$0.42 -$0.56 -$0.06 -$0.12 -$0.19
Weighted Average Basic Share $215.1M $217.3M $218.2M $223.4M $227M
Weighted Average Diluted Share $215.1M $217.3M $218.2M $223.4M $227M
 
EBITDA -$84M -$140M -$6M -$8M -$19M
EBIT -$92M -$153M -$17M -$24M -$39M
 
Revenue (Reported) $271M $605M $848M $865M $912M
Operating Income (Reported) -$92M -$142M -$25M -$31M -$46M
Operating Income (Adjusted) -$92M -$153M -$17M -$24M -$39M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $378M $918M $761M $609M $740M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $28M $50M $90M $93M $73M
Inventory $18M $29M $55M $79M $79M
Prepaid Expenses $24M $14M $20M $21M $18M
Other Current Assets $15M $14M $62M $53M $60M
Total Current Assets $650M $1B $1B $871M $990M
 
Property Plant And Equipment $2.7B $3B $3.2B $3.8B $4.7B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $29M $29M $28M $28M $27M
Other Long-Term Assets $143M $199M $265M $330M $426M
Total Assets $3.6B $4.2B $4.5B $5B $6.2B
 
Accounts Payable $71M $86M $89M $134M $115M
Accrued Expenses $97M $89M $104M $107M $120M
Current Portion Of Long-Term Debt $101M $127M $157M $251M $261M
Current Portion Of Capital Lease Obligations $416M $444M $465M $549M $664M
Other Current Liabilities $277M $496M $627M $492M $551M
Total Current Liabilities $1B $1.3B $1.6B $1.7B $1.9B
 
Long-Term Debt $247M $287M $272M $219M $241M
Capital Leases -- -- -- -- --
Total Liabilities $3.2B $3.7B $4B $4.5B $5.5B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -$10M -$6M -$7M -$6M
Common Equity $310M $530M $509M $507M $604M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $310M $530M $509M $507M $604M
 
Total Liabilities and Equity $3.6B $4.2B $4.5B $5B $6.2B
Cash and Short Terms $378M $918M $761M $609M $740M
Total Debt $348M $414M $429M $470M $502M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $429M $727M $790M $622M $686M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $48M $60M $96M $98M $89M
Inventory $20M $41M $57M $75M $81M
Prepaid Expenses $17M $23M $27M $19M $22M
Other Current Assets $25M $20M $58M $70M $56M
Total Current Assets $720M $876M $1B $903M $953M
 
Property Plant And Equipment $2.8B $3B $3.3B $3.9B $5.1B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $164M $251M $302M $348M $448M
Total Assets $3.7B $4.1B $4.7B $5.2B $6.5B
 
Accounts Payable $79M $93M $79M $131M $120M
Accrued Expenses $85M $84M $101M $104M $115M
Current Portion Of Long-Term Debt $110M $145M $215M $265M $263M
Current Portion Of Capital Lease Obligations $423M $446M $487M $585M $686M
Other Current Liabilities $463M $581M $660M $548M $597M
Total Current Liabilities $1.2B $1.4B $1.7B $1.8B $1.9B
 
Long-Term Debt $242M $207M $212M $201M $244M
Capital Leases -- -- -- -- --
Total Liabilities $3.5B $3.7B $4.2B $4.7B $5.9B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -$13M -$7M -$6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $219M $409M $488M $484M $570M
 
Total Liabilities and Equity $3.7B $4.1B $4.7B $5.2B $6.5B
Cash and Short Terms $429M $727M $790M $622M $686M
Total Debt $352M $352M $427M $466M $507M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$225M -$102M -$37M -$11M $85M
Depreciation & Amoritzation $33M $38M $45M $50M $72M
Stock-Based Compensation $8M $11M $15M $14M $16M
Change in Accounts Receivable $61M -$14M -$28M $33M $22M
Change in Inventories -$166M $174M -$40M -$7M $20M
Cash From Operations -$557M $216M -$78M -$261M -$82M
 
Capital Expenditures $16M $63M $152M $87M $76M
Cash Acquisitions -- -- -- -- --
Cash From Investing $11M -$67M -$154M -$90M -$75M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $283M $222M $344M $334M $740M
Long-Term Debt Repaid -$126M -$97M -$266M -$131M -$447M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1M -$3M -$4M -$5M -$6M
Cash From Financing $156M $391M $75M $199M $288M
 
Beginning Cash (CF) $768M $378M $918M $761M $609M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$390M $540M -$157M -$152M $131M
Ending Cash (CF) $378M $918M $761M $609M $740M
 
Levered Free Cash Flow -$573M $153M -$230M -$348M -$158M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$91M -$121M -$13M -$26M -$43M
Depreciation & Amoritzation $8M $13M $11M $16M $20M
Stock-Based Compensation $3M $3M $4M $4M $5M
Change in Accounts Receivable -$20M -$9M $19M -$4M -$16M
Change in Inventories -$13M -$13M -- $4M $6M
Cash From Operations $30M -$87M -$25M -$22M -$86M
 
Capital Expenditures $3M $32M $11M $17M $29M
Cash Acquisitions -- -- -- -- --
Cash From Investing $7M -$33M $10M -$7M -$29M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $39M $97M $87M $117M $85M
Long-Term Debt Repaid -$22M -$165M -$38M -$74M -$28M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3M -$3M -$5M -$2M -$2M
Cash From Financing $14M -$71M $44M $42M $61M
 
Beginning Cash (CF) $378M $918M $761M $609M $740M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $51M -$191M $29M $13M -$54M
Ending Cash (CF) $429M $727M $790M $622M $686M
 
Levered Free Cash Flow $27M -$119M -$36M -$39M -$115M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$252M -$132M $71M -$24M $68M
Depreciation & Amoritzation $33M $43M $43M $55M $76M
Stock-Based Compensation $9M $11M $16M $14M $17M
Change in Accounts Receivable $10M -$3M -- $10M $10M
Change in Inventories -$168M $174M -$27M -$3M $22M
Cash From Operations -$347M $99M -$16M -$258M -$146M
 
Capital Expenditures $8M $92M $131M $93M $88M
Cash Acquisitions -- -- -- -- --
Cash From Investing $29M -$107M -$111M -$107M -$97M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $244M $280M $334M $364M $708M
Long-Term Debt Repaid -$105M -$240M -$139M -$167M -$401M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$4M -$3M -$6M -$2M -$6M
Cash From Financing $135M $306M $190M $197M $307M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$183M $298M $63M -$168M $64M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$355M $7M -$147M -$351M -$234M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$91M -$121M -$13M -$26M -$43M
Depreciation & Amoritzation $8M $13M $11M $16M $20M
Stock-Based Compensation $3M $3M $4M $4M $5M
Change in Accounts Receivable -$20M -$9M $19M -$4M -$16M
Change in Inventories -$13M -$13M -- $4M $6M
Cash From Operations $30M -$87M -$25M -$22M -$86M
 
Capital Expenditures $3M $32M $11M $17M $29M
Cash Acquisitions -- -- -- -- --
Cash From Investing $7M -$33M $10M -$7M -$29M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $39M $97M $87M $117M $85M
Long-Term Debt Repaid -$22M -$165M -$38M -$74M -$28M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3M -$3M -$5M -$2M -$2M
Cash From Financing $14M -$71M $44M $42M $61M
 
Beginning Cash (CF) $378M $918M $761M $609M $740M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $51M -$191M $29M $13M -$54M
Ending Cash (CF) $429M $727M $790M $622M $686M
 
Levered Free Cash Flow $27M -$119M -$36M -$39M -$115M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Why Is Rigetti Stock Going Up?
Why Is Rigetti Stock Going Up?

Quantum computing firm Rigetti Computing (NASDAQ:RGTI) has been one of…

How to Change Your Stock Portfolio During a Bear Market
How to Change Your Stock Portfolio During a Bear Market

The standard definition of a bear market is that one…

Why Is Newegg Commerce Up So Much?
Why Is Newegg Commerce Up So Much?

Consumer electronics eCommerce store Newegg (NASDAQ:NEGG) has staged a dramatic…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 38x

Buy
71
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
81
SMLR alert for May 19

Semler Scientific [SMLR] is up 3.38% over the past day.

Sell
25
GLOB alert for May 19

Globant SA [GLOB] is up 0.56% over the past day.

Buy
94
HIMS alert for May 19

Hims & Hers Health [HIMS] is down 2.66% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock