Spirit Aviation Holdings, Inc.【FLYYQ】
Market cap
$6.15M
P/E ratio
| Dec 31, 2011 | Dec 31, 2012 | Dec 31, 2013 | Dec 31, 2014 | Dec 31, 2015 | Dec 31, 2016 | Dec 31, 2017 | Dec 31, 2018 | Dec 31, 2019 | Dec 31, 2020 | Dec 31, 2021 | Dec 31, 2022 | Dec 31, 2023 | Dec 31, 2024 | |
| Cash and cash equivalents | 343 | 417 | 531 | 633 | 804 | 701 | 801 | 1,005 | 979 | 1,790 | 1,334 | 1,346 | 865 | 902 |
| Restricted cash | - | - | - | - | - | - | - | - | - | 71 | 95 | 119 | 119 | 168 |
| Short-term investment securities | - | - | - | - | - | - | - | 103 | 105 | 106 | 106 | 107 | 113 | 118 |
| Accounts receivable, net | - | - | - | 23 | 28 | 41 | 49 | 48 | 74 | 43 | 129 | 197 | 205 | 179 |
| Prepaid expenses and other current assets | - | - | 79 | 66 | 49 | 47 | 84 | 83 | 103 | 125 | 130 | 188 | 210 | 278 |
| Assets held for sale | - | - | - | - | - | - | - | - | - | - | - | - | - | 463 |
| Total current assets | 443 | 547 | 649 | 731 | 1,026 | 976 | 1,280 | 1,345 | 1,385 | 2,356 | 1,842 | 1,994 | 1,512 | 2,109 |
| Flight equipment | - | - | - | 204 | 827 | 1,462 | 2,291 | 3,257 | 3,731 | 4,178 | 4,357 | 4,327 | 3,962 | 2,736 |
| Other property and equipment | 47 | 44 | 51 | 57 | 82 | 126 | 155 | 192 | 292 | 334 | 385 | 522 | 726 | 784 |
| Less accumulated depreciation | 28 | 18 | 25 | 36 | 66 | 123 | 208 | 333 | 492 | 680 | 885 | 1,099 | 1,169 | 1,028 |
| Total property and equipment | 23 | 28 | 36 | 225 | 844 | 1,465 | 2,238 | 3,116 | 3,530 | 3,832 | 3,857 | 3,749 | 3,519 | 2,493 |
| Operating lease right-of-use assets | - | - | - | - | - | - | - | - | 1,370 | 1,418 | 1,951 | 2,700 | 3,561 | 4,584 |
| Deposits on Flight Equipment | 91 | 97 | 158 | 243 | 287 | 326 | 254 | 237 | 292 | 356 | 485 | 488 | 481 | 113 |
| Deferred heavy maintenance, net | - | - | - | - | - | - | 100 | 249 | 362 | 348 | 330 | 190 | 314 | 241 |
| Other long-term assets | 68 | - | 52 | 67 | 78 | 110 | 121 | 79 | 37 | 36 | 37 | 64 | 31 | 55 |
| Total assets | 746 | 920 | 1,181 | 1,603 | 2,531 | 3,152 | 4,144 | 5,165 | 7,043 | 8,399 | 8,540 | 9,185 | 9,417 | 9,595 |
| Accounts payable | 16 | 24 | 23 | 13 | 17 | 15 | 23 | 39 | 44 | 28 | 45 | 75 | 42 | 32 |
| Air traffic liability | - | - | - | - | - | - | - | 292 | 315 | 402 | 382 | 430 | 384 | 437 |
| Long-Term Debt and Lease Obligation, Current | - | - | - | - | - | - | - | 164 | 259 | 384 | 209 | 347 | 316 | 437 |
| Operating Lease, Liability, Current | - | - | - | - | - | - | - | - | 121 | 134 | 159 | 188 | 225 | 258 |
| Other current liabilities | 99 | 121 | 145 | 153 | 183 | 226 | 262 | 340 | 374 | 394 | 481 | 556 | 705 | 606 |
| Total current liabilities | 227 | 277 | 336 | 366 | 466 | 532 | 647 | 835 | 1,112 | 1,342 | 1,276 | 1,597 | 1,672 | 1,769 |
| Long-Term Debt and Lease Obligation | - | - | - | - | - | - | - | 2,025 | 1,960 | 3,067 | 2,976 | 3,200 | 3,055 | 1,761 |
| Operating Lease, Liability, Noncurrent | - | - | - | - | - | - | - | - | 1,218 | 1,249 | 1,751 | 2,456 | 3,299 | 4,335 |
| Deferred income taxes | - | - | - | - | - | - | 313 | 355 | 469 | 440 | 375 | 227 | 108 | 52 |
| Deferred gains and other long-term liabilities | 52 | 27 | 27 | 22 | 21 | 20 | 19 | 23 | 22 | 52 | 48 | 134 | 149 | 123 |
| Liabilities subject to compromise | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,635 |
| Common Stock, Value, Issued | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional paid-in-capital | 496 | 505 | 515 | 526 | 544 | 551 | 360 | 371 | 379 | 800 | 1,132 | 1,146 | 1,158 | 1,174 |
| Treasury stock, at cost: 2,136,269 and 2,040,655 as of December 31, 2024 and 2023, respectively | - | - | - | - | - | - | - | - | - | - | - | 78 | 81 | 81 |
| Retained earnings (deficit) | -29 | 79 | 256 | 482 | 799 | 1,064 | 1,484 | 1,625 | 1,955 | 1,525 | 1,058 | 504 | 57 | -1,173 |
| Accumulated other comprehensive income (loss) | - | - | - | -1 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -0 | 0 |
| Total shareholders’ equity (deficit) | 467 | 583 | 769 | 1,003 | 1,225 | 1,395 | 1,777 | 1,929 | 2,261 | 2,250 | 2,114 | 1,572 | 1,134 | -80 |
| Total liabilities and shareholders’ equity (deficit) | 746 | 920 | 1,181 | 1,603 | 2,531 | 3,152 | 4,144 | 5,165 | 7,043 | 8,399 | 8,540 | 9,185 | 9,417 | 9,595 |