Financhill
Sell
4

FLYY Quote, Financials, Valuation and Earnings

Last price:
$4.30
Seasonality move :
--
Day range:
$4.51 - $4.75
52-week range:
$4.51 - $13.00
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.10x
P/B ratio:
0.16x
Volume:
211.8K
Avg. volume:
322.2K
1-year change:
--
Market cap:
$113M
Revenue:
$4.9B
EPS (TTM):
--
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $3.2B $5.1B $5.4B $4.9B
Revenue Growth (YoY) -- 78.49% 56.88% 5.8% -8.38%
 
Cost of Revenues -- $3B $4.3B $4.8B $4.7B
Gross Profit -- $232.1M $756.6M $590.9M $209.2M
Gross Profit Margin -- 7.18% 14.93% 11.02% 4.26%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $132.5M $177.6M $190.9M $197.2M
Other Inc / (Exp) -- $42.2M -$471.6M -$92.2M -$341.5M
Operating Expenses -- $663.3M $888.8M $983.1M $1B
Operating Income -- -$431.3M -$132.1M -$392.3M -$795.5M
 
Net Interest Expenses -- $131.2M $97M $74.2M $152.7M
EBT. Incl. Unusual Items -- -$520.3M -$700.7M -$558.6M -$1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$47.8M -$146.6M -$111.1M -$60.2M
Net Income to Company -- -$472.6M -$554.2M -$447.5M -$1.2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$472.6M -$554.2M -$447.5M -$1.2B
 
Basic EPS (Cont. Ops) -- -$4.50 -$5.10 -$4.10 -$11.23
Diluted EPS (Cont. Ops) -- -$4.50 -$5.10 -$4.10 -$11.23
Weighted Average Basic Share -- $105M $108.8M $109.2M $109.5M
Weighted Average Diluted Share -- $105M $108.8M $109.2M $109.5M
 
EBITDA -- -$102M -$286.9M -$115.2M -$777.9M
EBIT -- -$399.2M -$600M -$436.1M -$1.1B
 
Revenue (Reported) -- $3.2B $5.1B $5.4B $4.9B
Operating Income (Reported) -- -$431.3M -$132.1M -$392.3M -$795.5M
Operating Income (Adjusted) -- -$399.2M -$600M -$436.1M -$1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $987.6M $1.4B $1.3B $1.2B
Revenue Growth (YoY) -- 98.11% 40.88% -5% -11.49%
 
Cost of Revenues -- $851.4M $1.1B $1.2B $1.1B
Gross Profit -- $136.1M $288.7M $80.3M $86.2M
Gross Profit Margin -- 13.78% 20.75% 6.07% 7.37%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $37.5M $46.1M $45.9M $50.4M
Other Inc / (Exp) -- -$1.6M -$367M -$38.2M -$400.2M
Operating Expenses -- $196.2M $231.2M $243.6M $247.5M
Operating Income -- -$60.1M $57.6M -$163.3M -$161.3M
 
Net Interest Expenses -- $30.2M $30.9M $26.8M $43.4M
EBT. Incl. Unusual Items -- -$91.8M -$340.3M -$228.3M -$605M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$4.7M -$69.6M -$44.6M -$19.3M
Net Income to Company -- -$87.2M -$270.7M -$183.7M -$585.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$87.2M -$270.7M -$183.7M -$585.7M
 
Basic EPS (Cont. Ops) -- -$0.80 -$2.49 -$1.68 -$5.35
Diluted EPS (Cont. Ops) -- -$0.80 -$2.49 -$1.68 -$5.35
Weighted Average Basic Share -- $108.4M $108.9M $109.2M $109.5M
Weighted Average Diluted Share -- $108.4M $108.9M $109.2M $109.5M
 
EBITDA -- $9.8M -$229.1M -$119.1M -$477.5M
EBIT -- -$65.2M -$311.3M -$198.6M -$552.9M
 
Revenue (Reported) -- $987.6M $1.4B $1.3B $1.2B
Operating Income (Reported) -- -$60.1M $57.6M -$163.3M -$161.3M
Operating Income (Adjusted) -- -$65.2M -$311.3M -$198.6M -$552.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $3.2B $5.1B $5.4B $4.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $3B $4.3B $4.8B $4.7B
Gross Profit -- $232.1M $756.6M $590.9M $209.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $132.5M $177.6M $190.9M $197.2M
Other Inc / (Exp) -- $42.2M -$471.6M -$92.2M -$341.5M
Operating Expenses -- $663.3M $888.8M $983.1M $1B
Operating Income -- -$431.3M -$132.1M -$392.3M -$795.5M
 
Net Interest Expenses -- $131.2M $97M $74.2M $152.7M
EBT. Incl. Unusual Items -- -$520.3M -$700.7M -$558.6M -$1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$47.8M -$146.6M -$111.1M -$60.2M
Net Income to Company -- -$472.6M -$554.2M -$447.5M -$1.2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$472.6M -$554.2M -$447.5M -$1.2B
 
Basic EPS (Cont. Ops) -- -$4.54 -$5.09 -$4.09 -$11.22
Diluted EPS (Cont. Ops) -- -$4.54 -$5.09 -$4.09 -$11.22
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$102M -$283.6M -$108.2M -$777.9M
EBIT -- -$399.2M -$596.7M -$429.1M -$1.1B
 
Revenue (Reported) -- $3.2B $5.1B $5.4B $4.9B
Operating Income (Reported) -- -$431.3M -$132.1M -$392.3M -$795.5M
Operating Income (Adjusted) -- -$399.2M -$596.7M -$429.1M -$1.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2.8B $5.1B $5.4B $4.9B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.4B $4.3B $4.8B $4.7B --
Gross Profit $390.5M $756.6M $590.9M $209.2M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $108.9M $177.6M $190.9M $197.2M --
Other Inc / (Exp) -$133.7M -$471.6M -$92.2M -$341.5M --
Operating Expenses $543.4M $888.8M $983.1M $1B --
Operating Income -$152.9M -$132.1M -$392.3M -$795.5M --
 
Net Interest Expenses $95.5M $97M $74.2M $152.7M --
EBT. Incl. Unusual Items -$382.1M -$700.7M -$558.6M -$1.3B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$21.9M -$146.6M -$111.1M -$60.2M --
Net Income to Company -$360.2M -$554.2M -$447.5M -$1.2B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$360.2M -$554.2M -$447.5M -$1.2B --
 
Basic EPS (Cont. Ops) -$3.39 -$5.09 -$4.09 -$11.22 --
Diluted EPS (Cont. Ops) -$3.39 -$5.09 -$4.09 -$11.22 --
Weighted Average Basic Share $322.1M $435M $436.6M $438M --
Weighted Average Diluted Share $324.7M $435M $436.6M $438M --
 
EBITDA -$74.3M -$283.6M -$108.2M -$777.9M --
EBIT -$297.2M -$596.7M -$429.1M -$1.1B --
 
Revenue (Reported) $2.8B $5.1B $5.4B $4.9B --
Operating Income (Reported) -$152.9M -$132.1M -$392.3M -$795.5M --
Operating Income (Adjusted) -$297.2M -$596.7M -$429.1M -$1.1B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- $1.3B $1.3B $865.2M $902.1M
Short Term Investments -- $106.3M $107.1M $112.5M $118.3M
Accounts Receivable, Net -- $128.8M $197.3M $205.5M $179M
Inventory -- -- -- -- --
Prepaid Expenses -- $140.6M -- -- --
Other Current Assets -- -- $187.6M $207.7M $278.4M
Total Current Assets -- $1.8B $2B $1.5B $2.1B
 
Property Plant And Equipment -- $6.3B $6.9B $7.6B $7.2B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $75.5M $63.8M $30.7M $55M
Total Assets -- $8.5B $9.2B $9.4B $9.6B
 
Accounts Payable -- $45M $75.4M $42.1M $32.4M
Accrued Expenses -- $347.5M $408.6M $460.7M $424.3M
Current Portion Of Long-Term Debt -- $208.9M $346.9M $315.6M $436.5M
Current Portion Of Capital Lease Obligations -- $181.7M $210.4M $261M $281.7M
Other Current Liabilities -- $32.8M $29.2M $104.1M $47.5M
Total Current Liabilities -- $1.3B $1.6B $1.7B $1.8B
 
Long-Term Debt -- $3B $3.2B $3.1B $1.8B
Capital Leases -- -- -- -- --
Total Liabilities -- $6.4B $7.6B $8.3B $9.7B
 
Common Stock -- $11K $11K $11K $11K
Other Common Equity Adj -- -$532K -$596K -$67K $188K
Common Equity -- $2.1B $1.6B $1.1B -$80.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $2.1B $1.6B $1.1B -$80.1M
 
Total Liabilities and Equity -- $8.5B $9.2B $9.4B $9.6B
Cash and Short Terms -- $1.4B $1.5B $977.7M $1B
Total Debt -- $3.2B $3.5B $3.4B $2.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents -- $1.2B $1.3B $764.8M $487.5M
Short Term Investments -- $106M $108.4M $113.9M $119.6M
Accounts Receivable, Net -- $160.7M $186.1M $212.5M $211.9M
Inventory -- -- -- -- --
Prepaid Expenses -- $181.6M -- -- --
Other Current Assets -- -- $180.3M $263.7M $242.5M
Total Current Assets -- $1.8B $1.9B $1.5B $1.8B
 
Property Plant And Equipment -- $6.4B $7.1B $7.7B $6.8B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $37.1M $59.6M $27.4M $75.9M
Total Assets -- $8.6B $9.3B $9.5B $8.9B
 
Accounts Payable -- $47.4M $53M $85.1M $101.2M
Accrued Expenses -- $369.7M $445.1M $346M $383.5M
Current Portion Of Long-Term Debt -- $294M $261.7M $156.8M $191.6M
Current Portion Of Capital Lease Obligations -- $183.1M $223M $256.9M $266M
Other Current Liabilities -- $36.7M $71.2M $89.7M $71.5M
Total Current Liabilities -- $1.6B $1.8B $1.5B $1.6B
 
Long-Term Debt -- $2.8B $3.2B $3.2B $2.2B
Capital Leases -- -- -- -- --
Total Liabilities -- $6.7B $7.9B $8.5B $8.2B
 
Common Stock -- $11K $11K $11K $2K
Other Common Equity Adj -- -$762K -$390K -$165K -$21K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $1.9B $1.5B $1B $723.4M
 
Total Liabilities and Equity -- $8.6B $9.3B $9.5B $8.9B
Cash and Short Terms -- $1.4B $1.4B $878.6M $607.1M
Total Debt -- $3.1B $3.4B $3.3B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -$472.6M -$554.2M -$447.5M -$1.2B
Depreciation & Amoritzation -- $297.2M $313.1M $320.9M $325.3M
Stock-Based Compensation -- $12.5M $11.5M $12M $7.2M
Change in Accounts Receivable -- $23.8M -$66.7M $27.9M $26.7M
Change in Inventories -- -- -- -- --
Cash From Operations -- $208.9M -$89M -$246.7M -$758.1M
 
Capital Expenditures -- $350.4M $444.7M $363.7M $131.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$352.4M -$265.4M -$36.5M $463.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $614.5M $591M $458M $723.5M
Long-Term Debt Repaid -- -$957.6M -$193.9M -$338M -$185.8M
Repurchase of Common Stock -- -$1.5M -$2.4M -$2.6M -$650K
Other Financing Activities -- -$319.7M -$3.5M -$315.3M -$156.8M
Cash From Financing -- -$288.7M $391.3M -$198M $380.3M
 
Beginning Cash (CF) -- $1.9B $1.4B $1.5B $984.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$432.2M $36.8M -$481.1M $85.8M
Ending Cash (CF) -- $1.4B $1.5B $984.6M $1.1B
 
Levered Free Cash Flow -- -$141.5M -$533.7M -$610.3M -$890M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -$87.2M -$270.7M -$183.7M -$585.7M
Depreciation & Amoritzation -- $74.9M $82.2M $79.5M $75.4M
Stock-Based Compensation -- $2.6M $2.9M $2.6M $1.8M
Change in Accounts Receivable -- $5.1M -$25M -$34M $51.9M
Change in Inventories -- -- -- -- --
Cash From Operations -- -$68.2M -$56.8M -$182.8M -$123.8M
 
Capital Expenditures -- $88.8M $241M $50.2M $23.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$89M -$61M $149M $57.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $51.5M -- $458M $600M
Long-Term Debt Repaid -- $264.1M -$53.5M -$50.6M $90M
Repurchase of Common Stock -- -$163K -$552K -$929K -$1K
Other Financing Activities -- -$317.9M -$2.3M -$325.8M -$147M
Cash From Financing -- -$2.5M $534.7M $80.6M $543M
 
Beginning Cash (CF) -- $1.6B $1B $937.7M $593.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$159.7M $416.9M $46.9M $476.8M
Ending Cash (CF) -- $1.4B $1.5B $984.6M $1.1B
 
Levered Free Cash Flow -- -$156.9M -$297.7M -$233M -$147.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -$472.6M -$554.2M -$447.5M -$1.2B
Depreciation & Amoritzation -- $297.2M $313.1M $320.9M $325.3M
Stock-Based Compensation -- $12.5M $11.5M $12M $7.2M
Change in Accounts Receivable -- $23.8M -$66.7M $27.9M $26.7M
Change in Inventories -- -- -- -- --
Cash From Operations -- $208.9M -$89M -$246.7M -$758.1M
 
Capital Expenditures -- $350.4M $444.7M $363.7M $131.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$352.4M -$265.4M -$36.5M $463.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $614.5M -- $458M $723.5M
Long-Term Debt Repaid -- -$957.6M -$193.9M -$338M -$185.8M
Repurchase of Common Stock -- -$1.5M -$2.4M -$2.6M -$650K
Other Financing Activities -- -$319.7M -$3.5M -$315.3M -$156.8M
Cash From Financing -- -$288.7M $391.3M -$198M $380.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$432.2M $36.8M -$481.1M $85.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$141.5M -$533.7M -$610.3M -$890M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$360.2M -$554.2M -$447.5M -$1.2B --
Depreciation & Amoritzation $222.9M $313.1M $320.9M $325.3M --
Stock-Based Compensation $8.3M $11.5M $12M $7.2M --
Change in Accounts Receivable -$29M -$66.7M $27.9M $26.7M --
Change in Inventories -- -- -- -- --
Cash From Operations $22.2M -$89M -$246.7M -$758.1M --
 
Capital Expenditures $253.9M $444.7M $363.7M $131.9M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$254.9M -$265.4M -$36.5M $463.6M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $589.2M -- $458M $723.5M --
Long-Term Debt Repaid -$821.5M -$193.9M -$338M -$185.8M --
Repurchase of Common Stock -$208K -$2.4M -$2.6M -$650K --
Other Financing Activities -$317.8M -$3.5M -$315.3M -$156.8M --
Cash From Financing -$176.9M $391.3M -$198M $380.3M --
 
Beginning Cash (CF) $5.4B $5.1B $5B $3.3B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$409.6M $36.8M -$481.1M $85.8M --
Ending Cash (CF) $4.9B $5.2B $4.6B $3.4B --
 
Levered Free Cash Flow -$231.6M -$533.7M -$610.3M -$890M --

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock