VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
FLYXflyExclusive, Inc.
$2.06$166M
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksFLYXCash Flow

flyExclusive, Inc. (FLYX) Cash Flow Statement

5Y historyFree accessUpdated daily

Capital intensity remains a significant drag on liquidity, with CapEx/Revenue ratios reaching as high as 52.8% in 2024Q4, complicating the path to sustainable free cash flow.

FLYX Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21
Cash from Operations16.91M6.69M-10.93M8.66M45.64M57.21M
Operating CF Margin %-1.78%-3.34%2.75%14.26%27.47%
Operating CF Growth %236.75%161.19%-226.13%-81.01%-20.23%-
Net Income-18.7M-67.11M-101.5M-54.74M-4.15M2.24M
Depreciation & Amortization22.52M23.59M25.71M26.98M23.11M17.35M
Stock-Based Compensation2.59M4.48M753K882K00
Deferred Taxes000000
Other Non-Cash Items5.01M28.83M27.48M14.67M461K2.33M
Working Capital Changes20.61M16.9M36.63M20.87M26.22M35.28M
Change in Receivables-2.87M-4.43M-4.59M17.42M-14.8M-2.51M
Change in Inventory691K577K-516K730K-3.89M-1M
Change in Payables16.35M12.74M4.69M7.61M4.5M10.87M
Cash from Investing36.27M115.55M-7.87M-62.03M-167.27M-70.79M
Capital Expenditures-56.89M-30.94M-56.67M-83.64M-145.97M-64.28M
CapEx % of Revenue14.81%8.23%17.31%26.52%45.61%30.86%
Acquisitions26.33M00000
Investments------
Other Investing60.1M81.92M40.59M20.37M38.92M3.81M
Cash from Financing-49.27M-124.59M38.87M41.81M123.67M21.21M
Debt Issued (Net)-59.16M-113.3M4.62M75.18M121.25M8.05M
Equity Issued (Net)17.12M5.8M48.38M000
Dividends Paid-640K-1M0-33.66M-9.04M-13.05M
Share Repurchases000000
Other Financing-6.59M-16.09M-14.13M295K11.47M26.21M
Net Change in Cash3.9M-2.35M20.07M-11.55M2.05M7.63M
Free Cash Flow-39.98M-24.25M-68.09M-75.77M-100.85M-8.74M
FCF Margin %-10.41%-6.45%-20.8%-24.03%-31.51%-4.19%
FCF Growth %-1.24%64.38%10.14%24.87%-1054.3%-
FCF per Share-1.47-0.89-2.86-4.55-3.59-0.31
FCF Conversion (FCF/Net Income)2.14x-0.38x0.52x-0.19x7.55x7.08x
Interest Paid0019.71M12.27M5.95M4.07M
Taxes Paid000000

Key Metrics

Growth RegimeMixed
ProfitabilityNegative
Balance SheetVulnerable
Cash FlowBurning
Top Statement Risk

Liquidity and operational scale

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Lacks Cash Support

As reported in financial statements, FLYX exhibits a persistent disconnect between net income and operating cash flow, with the OCF/NI ratio reaching extreme levels such as 4.45 in 2024Q1, indicating that reported losses are frequently exacerbated by significant cash outflows rather than non-cash accounting adjustments.

The wide variance between net income and operating cash flow suggests that the company's accrual-based accounting does not capture the full extent of its operational cash burn. Investors should monitor this divergence, as it implies that the business model requires substantial external liquidity to bridge the gap between accounting losses and actual cash requirements.

Free Cash Flow Remains Volatile

Based on the company's historical filings, free cash flow trajectory is highly erratic, swinging from a negative $64.7 million in 2024Q1 to a positive $980,000 in 2025Q4, which underscores the difficulty in achieving sustainable cash generation within an asset-heavy aviation service model.

The inability to maintain consistent positive free cash flow suggests that capital expenditures are often lumpy and unpredictable, likely tied to fleet maintenance or expansion requirements. This volatility makes it difficult to forecast when the company might reach a self-sustaining cash flow position.

Capital Intensity Pressures Cash Reserves

According to recent SEC filings, FLYX's capital intensity remains elevated, with CapEx/Revenue ratios peaking as high as 52.8% in 2024Q4, reflecting the heavy burden of maintaining and expanding a specialized aircraft fleet while simultaneously investing in internal MRO infrastructure at the Kinston hub.

The high level of capital expenditure relative to revenue suggests that the company is in a constant state of reinvestment, which may be necessary to maintain fleet availability but severely limits free cash flow. This capital-intensive nature warrants investigation into whether these investments are generating sufficient returns to justify the ongoing cash drain.

Working Capital Swings Mask Burn

Based on the provided financial data, working capital changes are a primary driver of cash flow volatility, with a massive $50.1 million inflow in 2024Q4 followed by significant outflows in other periods, suggesting that the company relies heavily on timing shifts in deferred revenue to manage liquidity.

The reliance on working capital fluctuations to stabilize cash flow appears to be a structural feature of the Jet Club model, where prepaid deposits provide temporary liquidity. Investors should be cautious, as these inflows are essentially liabilities that must be serviced through future flight operations, potentially creating a treadmill effect.

Capital Allocation Constrained by Losses

As indicated by the company's reported figures, capital deployment is heavily skewed toward operational funding and asset acquisition, with minimal capacity for shareholder returns, as evidenced by the lack of significant share repurchases and the sporadic nature of dividend payments observed in recent quarters.

The company's capital allocation strategy appears to be dictated by the necessity of funding its operating losses and fleet maintenance rather than strategic growth or return of capital. This suggests that management's primary focus remains on survival and operational stabilization rather than optimizing capital structure for shareholder value.

FLYX — Frequently Asked Questions

Quick answers to the most common questions about buying FLYX stock.

How much cash does flyExclusive, Inc. (FLYX) generate from operations?

flyExclusive, Inc. (FLYX) generated $6.7M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is flyExclusive, Inc.'s free cash flow?

flyExclusive, Inc. (FLYX) reported negative free cash flow of $24.3M in 2025, indicating capital requirements exceeded cash from operations.

What is flyExclusive, Inc.'s capital expenditure (CapEx)?

flyExclusive, Inc. (FLYX) spent $30.9M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does flyExclusive, Inc. distribute cash to shareholders?

In 2025, flyExclusive, Inc. (FLYX) returned $1.0M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.