|
FY2025
12 months to Dec 31, 2025
|
FY2024
12 months to Sep 30, 2024
|
FY2023
12 months to Sep 30, 2023
|
FY2022
12 months to Sep 30, 2022
|
FY2021
12 months to Sep 30, 2021
|
|
|---|---|---|---|---|---|
| OPERATING ACTIVITIES: | |||||
| Net income | |||||
| Adjustments to reconcile net income to net cash from operating activities: | |||||
| Depreciation and amortization | |||||
| Deferred income taxes | |||||
| Stock-based compensation expense | |||||
| Unrealized loss/(gain) on investments, net | |||||
| Realized gain on investments, net | |||||
| Amortization of deferred credits | |||||
| Amortization of debt discount and issuance costs and accretion of interest into long-term debt | |||||
| Asset impairment | |||||
| (Gain)/Loss on sale of assets | |||||
| Loss/(Gain) on extinguishment of debt | |||||
| Gain on debt forgiveness | |||||
| Other, net | |||||
| Nonrelated Party | |||||
| Related Party | |||||
| Total other, net | |||||
| Changes in certain assets and liabilities, net of effects of the Merger: | |||||
| Receivables | |||||
| Receivables | |||||
| Nonrelated Party | |||||
| Related Party | |||||
| Inventories | |||||
| Prepaid expenses and other operating assets and liabilities | |||||
| Accounts payable | |||||
| Deferred heavy maintenance, net | |||||
| Deferred revenue | |||||
| Accrued expenses and other liabilities | |||||
| Operating lease right-of-use assets and liabilities | |||||
| Other assets | |||||
| Nonrelated Party | |||||
| Related Party | |||||
| Accounts payable and other current liabilities | |||||
| Nonrelated Party | |||||
| Related Party | |||||
| Other non-current liabilities | |||||
| Nonrelated Party | |||||
| Related Party | |||||
| NET CASH PROVIDED BY OPERATING ACTIVITIES | |||||
| INVESTING ACTIVITIES: | |||||
| Capital expenditures | |||||
| Proceeds from (purchases of) investments in equity securities, net | |||||
| Proceeds from sale of aircraft and engines, net of transaction costs | |||||
| Investment transaction costs | |||||
| Receipt (payment) of equipment and other deposits | |||||
| Refund (payment) of equipment and other deposits | |||||
| Purchase of property and equipment | |||||
| Proceeds from insurance, sale of property, and other equipment | |||||
| Pre-delivery deposits paid | |||||
| Cash acquired in connection with the Merger | |||||
| Purchases of marketable securities and investments | |||||
| Proceeds from the sale of marketable securities | |||||
| NET CASH USED IN INVESTING ACTIVITIES | |||||
| FINANCING ACTIVITIES: | |||||
| Proceeds from long-term debt | |||||
| Principal payments on long-term debt and finance leases | |||||
| Payments of debt and warrant issuance costs | |||||
| Proceeds from issuance of common stock under ESPP | |||||
| Proceeds from issuance of debt | |||||
| Payments on debt and finance lease obligations | |||||
| Payments on early debt extinguishment | |||||
| Payments for U.S. Treasury Warrant redemption | |||||
| Taxes paid for the net share settlement of restricted stock units | |||||
| Other, net | |||||
| NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES | |||||
| NET CHANGES IN CASH, CASH EQUIVALENTS, AND RESTRICTED CASH | |||||
| CASH, CASH EQUIVALENTS, AND RESTRICTED CASH—Beginning of period | |||||
| CASH, CASH EQUIVALENTS, AND RESTRICTED CASH—End of period | |||||
| CASH PAID FOR: | |||||
| Interest, net of capitalized amounts | |||||
| Income taxes, net of refunds | |||||
| Operating lease payments in operating cash flows | |||||
| Right-of-use assets obtained in exchange for lease liabilities | |||||
| Finance lease obtained in exchange for lease liability | |||||
| Principal payments in exchange for transfer of equity investment | |||||
| Principal forgiven | |||||
| SUPPLEMENTAL DISCLOSURE OF NON-CASH TRANSACTIONS: | |||||
| Non-cash Merger purchase consideration (Note 3) | |||||
| Property and equipment acquired, but not paid | |||||
| Parts credits received from aircraft and engine manufacturers | |||||
| Nonrelated Party | |||||
| Related Party | |||||
| Parts credits used from aircraft and engine manufacturers | |||||
Loading...