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
MESAMesa Air Group, Inc.
$21.00$879M
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
HomeStocksMESACash Flow

Mesa Air Group, Inc. (MESA) Cash Flow Statement

28Y historyFree accessUpdated daily

Liquidity remains constrained as the company struggles to maintain positive free cash flow, reporting a -$4.5M outflow in 2025Q4 while maintaining a current ratio of only 0.67.

MESA Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricSep'25Sep'24Sep'23Sep'22Sep'21Sep'20Sep'19Sep'18Sep'17Sep'16Sep'08Sep'07Sep'06Sep'05Sep'04Sep'03Sep'02Sep'01Sep'00Sep'99Sep'98Sep'97Sep'96Sep'95Sep'94Sep'93Sep'92Sep'91
Cash from Operations-46.17M34.24M-24.09M13.36M132.87M174.66M151.68M118.94M74.73M104.49M41.67M101.67M-16.58M22.27M47.33M54.63M-2.37M45.03M33.25M31.76M-18.27M10.97M43.05M42.99M37M37.1M28M7.1M
Operating CF Margin %-12.1%7.19%-4.84%2.52%26.38%32.04%20.97%17.45%11.61%17.78%3.14%7.83%-1.29%1.96%5.28%9.1%-0.48%8.6%7.05%7.85%-3.69%1.89%8.6%9.46%9.34%10.49%8.84%9.13%
Operating CF Growth %-234.84%242.14%-280.29%-89.94%-23.93%15.15%27.52%59.16%-28.49%150.74%-59.01%713.36%-174.43%-52.95%-13.35%2401.01%-105.27%35.46%4.67%273.89%-266.54%-74.52%0.14%16.18%-0.27%32.5%294.37%-
Net Income-166.46M-91.02M-120.12M-182.68M16.59M27.46M47.58M33.26M32.83M14.92M-29.16M-71.54M37.1M56.87M26.28M10.68M-9.31M-48.08M58.87M-13.41M-53.43M-48.6M30.41M14.01M27.3M26.4M14.3M4.6M
Depreciation & Amortization19.57M40.04M60.36M81.51M82.85M82.3M77.99M65.03M61.05M46.02M37.66M27.2M25.49M44.23M21.76M10.93M5.97M10.47M15.63M17.52M12.58M33.11M21.02M18.98M-16.4M-13.1M-11.9M-2.8M
Stock-Based Compensation978K1.33M2.27M2.76M3.13M4.41M5.51M12.93M1.29M1.55M002.31M137K137K449K000000000000
Deferred Taxes-6.21M-242K-9.3M-52.22M5.67M9.23M15.5M-17.87M20.52M9.51M1.16M-44.22M22.99M31.63M18.72M13.7M-4.65M-24.07M-13.35M00-20.44M10.47M493K6.1M8.6M4.1M2.1M
Other Non-Cash Items148.19M70.59M53.37M190.91M19.85M15.23M7.16M9.19M-7.07M-6.59M4.05M45.79M1.11M2.37M18.69M4.47M36.87M103.79M-17.32M13.98M11.78M68.99M-10.35M601K32.3M23.3M16.5M5.1M
Working Capital Changes-42.24M13.54M-10.68M-26.92M4.79M36.02M-2.07M16.41M-33.88M39.09M27.96M144.44M-105.59M-112.96M-38.26M14.4M-31.26M2.92M-10.59M13.67M10.81M-22.1M-8.51M8.9M-12.3M-8.1M5M-1.9M
Change in Receivables-12.07M2.99M-4.28M-811K-8.09M38.19M-9.28M-5.44M530K1.91M-9.55M-12.43M-9.36M7.47M-11.03M3M-5.23M-2.58M-11.1M-1.9M28.4M-12.4M3.7M1.7M-9.6M-1.1M8.9M300K
Change in Inventory-7.16M-1.33M-2.53M-2.88M-1.86M-1.53M-6.31M-744K-3.38M-1.68M3.35M-7.67M542K-2.69M-11.41M-5.45M10.95M-3.63M-2.99M6.96M1.6M-4.7M-2.27M-5.28M-6.6M-3.2M-1.9M-1.5M
Change in Payables-9.29M13.74M496K-2.77M7.86M3.42M12.12M2.43M-17.34M29.67M-4.83M6.53M3.49M5.79M4.92M14.88M-19.69M21.13M3.24M-300K-9.6M8M-4.4M12.5M1.1M-200K-3.6M-900K
Cash from Investing211.29M148.79M142.28M1.36M-33.47M-26.67M-104.84M-138.83M-84.12M-491.13M7.02M-11.44M-40.19M-55.76M-66.22M-37.38M-12.06M-44.13M-46.48M22.16M19.02M7.51M22.56M-15.51M-5.8M-95.6M-16.7M-1.7M
Capital Expenditures-7.09M-20.31M-36.64M-48.44M-17.15M-26.67M-125.35M-117.99M-84.5M-490.08M-3.48M-19.79M-45.52M-58.46M-51.46M-27.37M-9.74M-67.09M-41.11M-32.24M-9.8M-9.16M-20.3M-92.3M-32.6M-38.9M-11.3M-8.4M
CapEx % of Revenue1.86%4.26%7.36%9.12%3.41%4.89%17.33%17.31%13.13%83.37%0.26%1.52%3.54%5.14%5.74%4.56%1.96%12.82%8.72%7.97%1.98%1.58%4.06%20.31%8.23%11%3.57%10.8%
Acquisitions00178.64M50M00125.35M018K05.76M10.04M20.08M0-9.16M0-5.27M0050.6M0000031.7M3.7M0
Investments----------------------------
Other Investing218.38M159.48M282K50M-6.32M0-124.92M-917K360K-1.05M-1.2M-1.69M257K2.69M-3.11M-5.22M98K32.03M-465K5.9M17.72M15.67M2M53.29M-19.5M1M-400K6.7M
Cash from Financing-141.96M-200.47M-143.15M-77.57M-78.37M-117.66M-81.47M66.41M28.5M365.85M-70.3M-53.43M-51.1M3.81M87.22M89.43M-14.2M47.2M-13.27M-36.69M-22.37M-15.97M-64.56M-9.37M-31.7M73.3M-3.7M3.6M
Debt Issued (Net)-79.97M-199.44M-143.07M-77.51M-77.36M-117.07M-79.78M-40.3M32.92M377.35M-63.22M-13.91M-36.04M-28.91M83.14M81.12M-29.42M11.2M-8.06M-38M-24.66M-17.2M-12.1M-13.6M-11.1M-13.4M-37.8M-4.2M
Equity Issued (Net)030K284K-56K-1000K-586K-1000K1000K-1000K-1000K-1000K-1000K-1000K-1000K-1000K-539K-1000K1000K-1000K1000K1000K100K-1000K1000K-1000K1000K1000K1000K
Dividends Paid0000000000000000000000000000
Share Repurchases000-455K-1.49M-586K-1.87M-4.99M-1.04M-1.41M-7.09M-40.09M-25.01M-12.06M-11.76M-2.31M-5.96M-6.77M-10.78M000-53.9M0-24.5M000
Other Financing-62M-1.06M-363K000185K-12.54M-3.38M-10.09M11K573K-2.79M43.98M15M8.85M20.44M32.82M5.53M090K1.13M-61K2.63M1.3M1.4M1.5M1.8M
Net Change in Cash23.15M-17.44M-24.95M-62.84M21.03M30.34M-34.63M46.52M19.1M-20.79M-21.61M36.8M-107.87M-29.68M68.34M106.68M-28.63M48.1M-26.5M17.24M-21.61M2.51M1.04M18.11M-500K14.8M7.6M9M
Free Cash Flow-53.26M13.93M-60.73M-35.07M109.4M148M26.33M950K-9.77M-385.59M38.2M42.01M-105.7M-66.85M-53.23M-114K-29.31M-22.06M-47.24M-477K-34.43M1.81M2.48M-176.1M4.4M-1.8M16.7M-1.3M
FCF Margin %-13.96%2.92%-12.19%-6.61%21.72%27.15%3.64%0.14%-1.52%-65.59%2.88%3.24%-8.23%-5.88%-5.94%-0.02%-5.9%-4.21%-10.02%-0.12%-6.96%0.31%0.5%-38.74%1.11%-0.51%5.27%-1.67%
FCF Growth %-482.32%122.94%-73.16%-132.06%-26.08%462.16%2671.16%109.72%97.47%-1109.5%-9.08%139.74%-58.11%-25.58%-46597.37%99.61%-32.87%53.31%-9804.4%98.61%-2006.31%-27.29%101.41%-4102.25%344.44%-110.78%1384.62%-
FCF per Share-1.270.34-1.54-0.972.824.190.750.04-0.28-11.051.411.36-2.33-1.44-1.24-0.00-0.89-0.69-1.42-3.20-230.3013.9018.38-1188.6727.52-11.81134.01-28.13
FCF Conversion (FCF/Net Income)0.30x-0.38x0.20x-0.07x8.01x6.36x3.19x3.58x2.28x7.00x-1.43x-1.25x-0.49x0.39x1.80x1.95x0.26x-0.94x0.82x-2.37x0.36x-0.22x1.42x3.07x1.34x1.41x1.96x1.54x
Interest Paid11.15M038.41M24.89M32.77M41.5M53.5M50.67M43.8M28.69M35.89M42.49M39.13M45.69M24.11M11.66M9.73M14.91M0000000000
Taxes Paid00419K487K404K398K419K385K332K196K1.77M2.62M125K336K1.91M1.13M556K3.56M0000000000

Key Metrics

Growth RegimeContracting
ProfitabilityNegative
Balance SheetVulnerable
Cash FlowBurning
Top Statement Risk

Operational dependency on United

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2025Q4)

Persistent Disconnect Between Earnings Cash

According to recent financial disclosures, Mesa's operating cash flow frequently diverges from net income, with the company reporting a negative OCF/NI ratio in several periods, suggesting that accounting earnings are failing to translate into tangible liquidity for the airline's ongoing operational requirements and debt service obligations.

The recurring gap between net income and operating cash flow indicates that the company's reported profitability is often obscured by non-cash items or timing differences in working capital. Investors should monitor whether this persistent cash burn reflects structural inefficiencies in the capacity purchase agreement model rather than temporary accounting anomalies.

Negative Free Cash Flow Trajectory

As reported in quarterly filings, Mesa has struggled to maintain positive free cash flow, with the most recent quarter showing a -$4.5M outflow, underscoring the difficulty of sustaining operations when capital expenditures continue to outpace the limited cash generated from core regional airline flight services.

The consistent negative FCF margins suggest that the company is currently unable to self-fund its operations or fleet maintenance requirements. This trajectory implies a reliance on external financing or partner support, which may become increasingly difficult to secure given the current operational constraints.

Capital Intensity Amidst Fleet Aging

Based on the provided data, Mesa's capital expenditure as a percentage of revenue has shown volatility, peaking at 6.2% in 2023Q3, which highlights the ongoing financial burden of maintaining an aging CRJ-900 fleet to meet the stringent reliability standards required by its primary capacity purchase partner.

While capex levels have moderated in recent quarters, this may reflect a strategic deferral of maintenance rather than improved efficiency. The necessity of these expenditures suggests that the company remains trapped in a capital-intensive cycle that limits its ability to improve overall liquidity.

Working Capital Volatility Strains Liquidity

As evidenced by the significant swings in working capital changes, including an $18.7M outflow in 2025Q2, Mesa's cash position is highly sensitive to the timing of payments and receipts within its complex contractual arrangements with major airline partners, creating unpredictable liquidity pressure for the firm.

These fluctuations suggest that the company lacks a stable cash conversion cycle, likely due to the pass-through nature of many costs and the potential for delayed reimbursements. Such volatility warrants further investigation into the specific terms of the current capacity purchase agreements and their impact on short-term cash availability.

Limited Capital Deployment Flexibility

According to historical financial statements, Mesa has largely ceased discretionary capital deployment, such as dividends or share repurchases, as the company prioritizes cash preservation to address its negative operating cash flow and the substantial debt obligations associated with its aircraft fleet and operational infrastructure.

The absence of shareholder returns is a logical response to the current cash-burning environment, yet it highlights the lack of financial flexibility available to management. Any future capital allocation will likely be dictated by the necessity of debt service rather than strategic growth or value creation.

MESA — Frequently Asked Questions

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

How much cash does Mesa Air Group, Inc. (MESA) generate from operations?

Mesa Air Group, Inc. (MESA) generated $-46.2M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Mesa Air Group, Inc.'s free cash flow?

Mesa Air Group, Inc. (MESA) reported negative free cash flow of $53.3M in 2025, indicating capital requirements exceeded cash from operations.

What is Mesa Air Group, Inc.'s capital expenditure (CapEx)?

Mesa Air Group, Inc. (MESA) spent $7.1M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.