RJET
REPUBLIC AIRWAYS HOLDINGS INC.
Company overview
- Market capitalization
- $860.54M
- Employees
- 8,400
- Latest publication
- 2026-09-29
About REPUBLIC AIRWAYS HOLDINGS INC.
Republic Airways Holdings Inc. provides scheduled passenger services. The company operates a fleet of approximately 275 aircraft and offers scheduled passenger service with 1,300 daily flights to 130 cities across the United States, Canada, the Caribbean, and Mexico. Republic Airways Holdings Inc. was founded in 1974 and is based in Carmel, Indiana.
Financial statements
Income Quarterly
| Metric | Q2 20262026-06-30 · USD | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 571,100,000USD | 527,400,000USD | 464,100,000USD | 90,676,000USD | 92,784,000USD | 394,800,000USD | 103,233,000USD | 115,257,000USD |
| Operating Income | 58,700,000USD | 54,200,000USD | 34,100,000USD | -1,851,000USD | -198,000USD | 52,900,000USD | 1,559,000USD | 6,283,000USD |
| Total Other Income Expense Net | -15,300,000USD | -16,600,000USD | -17,200,000USD | -9,734,000USD | 20,816,000USD | -16,300,000USD | -117,846,000USD | -30,808,000USD |
| Interest Expense | 16,800,000USD | 16,800,000USD | 15,800,000USD | 2,829,000USD | 3,256,000USD | 14,300,000USD | 7,064,000USD | 7,623,000USD |
| Labor And Related Expense | 241,400,000USD | — | — | — | — | — | — | — |
| Depreciation And Amortization | 35,200,000USD | 34,500,000USD | 33,100,000USD | 2,262,000USD | 3,377,000USD | 5,955,000USD | 7,979,000USD | 7,195,000USD |
| Income Before Tax | 43,400,000USD | 37,600,000USD | 16,900,000USD | -11,585,000USD | 20,618,000USD | 36,600,000USD | -116,287,000USD | -24,525,000USD |
| Income Tax Expense | 12,200,000USD | 10,700,000USD | 11,900,000USD | 2,539,000USD | -238,000USD | 9,500,000USD | -4,343,000USD | 393,000USD |
| Net Income | 31,200,000USD | 26,900,000USD | 5,000,000USD | -14,124,000USD | 20,856,000USD | 27,100,000USD | -111,944,000USD | -24,918,000USD |
| Cost Of Revenue | — | 381,000,000USD | 341,100,000USD | 80,564,000USD | 81,443,000USD | 281,300,000USD | 91,395,000USD | 96,126,000USD |
| Gross Profit | — | 146,400,000USD | 123,000,000USD | 10,112,000USD | 11,341,000USD | 113,500,000USD | 11,838,000USD | 19,131,000USD |
| Unclassified Operating Expenses | — | 92,200,000USD | 88,900,000USD | 11,963,000USD | 11,539,000USD | 60,600,000USD | 10,279,000USD | 12,848,000USD |
| Total Operating Expenses | — | 92,200,000USD | 88,900,000USD | 11,963,000USD | 11,539,000USD | 60,600,000USD | 10,279,000USD | 12,848,000USD |
| Net Interest Income | — | -16,800,000USD | — | — | — | -14,300,000USD | — | — |
| Tax Provision | — | 10,700,000USD | — | — | — | 9,500,000USD | — | — |
| Net Income From Continuing Ops | — | 26,900,000USD | — | — | — | 27,100,000USD | — | — |
| Ebit | — | 54,200,000USD | 34,100,000USD | -1,851,000USD | -198,000USD | -57,159,999USD | 1,559,000USD | 6,283,000USD |
| Ebitda | — | 88,700,000USD | 67,200,000USD | 411,000USD | 3,179,000USD | 50,900,000USD | 9,538,000USD | 13,478,000USD |
| Source | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Income Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 1,676,500,000USD | 1,474,000,000USD | 1,429,100,000USD | 1,327,200,000USD | 503,591,000USD | 545,070,000USD | 723,357,000USD | 681,595,000USD |
| Cost Of Revenue | 1,210,500,000USD | 1,109,000,000USD | 1,105,600,000USD | 987,700,000USD | 505,511,000USD | 496,491,000USD | 542,153,000USD | 540,191,000USD |
| Gross Profit | 466,000,000USD | 365,000,000USD | 323,500,000USD | 339,500,000USD | -1,919,999USD | 48,579,000USD | 181,204,000USD | 141,404,000USD |
| Unclassified Operating Expenses | 250,600,000USD | 228,000,000USD | 188,200,000USD | 207,200,000USD | 49,855,000USD | 52,246,000USD | 50,527,000USD | 44,947,000USD |
| Total Operating Expenses | 250,600,000USD | 228,000,000USD | 188,200,000USD | 207,200,000USD | 49,855,000USD | 52,246,000USD | 50,527,000USD | 44,947,000USD |
| Operating Income | 215,400,000USD | 137,000,000USD | 135,300,000USD | 132,300,000USD | -51,775,000USD | -3,667,000USD | 130,676,999USD | 96,457,000USD |
| Interest Expense | 60,600,000USD | 57,700,000USD | 49,100,000USD | 40,600,000USD | 34,730,000USD | 44,120,000USD | 55,717,000USD | 56,867,000USD |
| Net Interest Income | -60,600,000USD | -57,700,000USD | -49,100,000USD | -40,600,000USD | — | — | — | — |
| Income Before Tax | 113,400,000USD | 86,900,000USD | 88,000,000USD | 90,200,000USD | 22,416,000USD | 36,995,000USD | 63,286,000USD | 15,829,000USD |
| Income Tax Expense | 37,200,000USD | 22,300,000USD | 33,200,000USD | 22,400,000USD | 5,828,000USD | 9,531,000USD | 15,706,000USD | -17,426,000USD |
| Tax Provision | 37,200,000USD | 22,300,000USD | 33,200,000USD | 22,400,000USD | — | — | — | — |
| Net Income | 76,200,000USD | 64,600,000USD | 54,800,000USD | 67,800,000USD | 16,588,000USD | 27,464,000USD | 47,580,000USD | 33,255,000USD |
| Net Income From Continuing Ops | 76,200,000USD | 64,600,000USD | 54,800,000USD | 67,800,000USD | — | — | — | — |
| Ebit | 174,000,000USD | 144,600,000USD | 137,100,000USD | 130,800,000USD | -51,775,000USD | -3,667,000USD | 130,676,999USD | 96,457,000USD |
| Ebitda | 300,300,000USD | 261,600,000USD | 296,500,000USD | 280,500,000USD | 31,072,000USD | 78,629,000USD | 208,670,999USD | 161,488,000USD |
| Depreciation And Amortization | 126,300,000USD | 117,000,000USD | 159,400,000USD | 149,700,000USD | 82,847,000USD | 82,296,000USD | 77,994,000USD | 65,031,000USD |
| Reconciled Depreciation | 126,300,000USD | 117,000,000USD | 159,400,000USD | 149,700,000USD | — | — | — | — |
| Total Other Income Expense Net | -102,000,000USD | -50,100,000USD | -47,300,000USD | -42,100,000USD | 74,191,000USD | 40,662,000USD | -67,390,999USD | -80,628,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Quarterly
| Metric | Q2 20262026-06-30 · USD | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 3,256,400,000USD | 3,265,000,000USD | 3,276,600,000USD | 158,933,000USD | 178,649,000USD | 2,754,100,000USD | 383,565,000USD | 692,722,000USD |
| Cash And Equivalents | 115,700,000USD | — | — | — | — | — | — | — |
| Cash And Short Term Investments | 277,600,000USD | 273,400,000USD | 319,900,000USD | 41,780,000USD | 45,520,000USD | 273,500,000USD | 42,984,000USD | 18,630,000USD |
| Short Term Investments | 161,900,000USD | 162,100,000USD | 162,200,000USD | — | — | 186,700,000USD | 191,500,000USD | — |
| Total Current Assets | 535,100,000USD | 486,500,000USD | 540,700,000USD | 114,626,000USD | 133,441,000USD | 434,100,000USD | 160,706,000USD | 61,277,000USD |
| Total Liabilities | 1,870,100,000USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 520,400,000USD | 520,200,000USD | 574,300,000USD | 169,955,000USD | 174,617,000USD | 461,200,000USD | 252,741,000USD | 174,458,000USD |
| Total Stockholder Equity | 1,386,300,000USD | 1,351,700,000USD | 1,328,500,000USD | -52,638,000USD | -41,284,000USD | 1,144,100,000USD | -1,423,000USD | 110,242,000USD |
| Total Equity Including Noncontrolling Interest | 1,386,300,000USD | — | — | — | — | — | — | — |
| Long Term Debt | 875,700,000USD | 909,200,000USD | — | — | — | 732,000,000USD | — | — |
| Inventory | 99,100,000USD | 95,300,000USD | 88,500,000USD | 16,629,000USD | 16,172,000USD | 64,200,000USD | 29,172,000USD | 28,272,000USD |
| Property Plant Equipment Net | 2,546,500,000USD | 2,462,800,000USD | 2,541,700,000USD | 38,300,000USD | 39,742,000USD | 2,243,400,000USD | 210,155,000USD | 433,582,000USD |
| Goodwill | 109,900,000USD | — | — | — | — | — | — | — |
| Short Term Debt | 17,900,000USD | 210,200,000USD | 218,500,000USD | 69,660,000USD | 86,418,000USD | 259,700,000USD | 144,705,000USD | 52,136,000USD |
| Common Stock | 0USD | — | — | 273,340,000USD | 273,183,000USD | 272,918,000USD | 272,655,000USD | 272,376,000USD |
| Retained Earnings | 763,200,000USD | 735,400,000USD | 708,500,000USD | -325,978,000USD | -314,467,000USD | 659,600,000USD | -274,078,000USD | -162,134,000USD |
| Other Current Assets | — | 213,100,000USD | 42,100,000USD | 35,864,000USD | 63,025,000USD | 39,300,000USD | 83,300,000USD | 9,112,000USD |
| Total Liab | — | 1,913,300,000USD | 1,948,100,000USD | 211,571,000USD | 219,933,000USD | 1,610,000,000USD | 384,988,000USD | 582,480,000USD |
| Capital Stock | — | 0USD | — | — | — | 0USD | — | — |
| Good Will | — | 122,500,000USD | 122,500,000USD | — | — | — | — | — |
| Cash | — | 273,400,000USD | 157,700,000USD | 41,780,000USD | 45,520,000USD | 86,800,000USD | 42,984,000USD | 18,630,000USD |
| Net Debt | — | 965,500,000USD | 1,067,600,000USD | 61,319,000USD | 76,015,000USD | 1,019,000,000USD | 191,991,000USD | 300,184,999USD |
| Short Long Term Debt | — | 192,900,000USD | — | — | — | 246,400,000USD | — | — |
| Short Long Term Debt Total | — | 1,238,900,000USD | 1,225,300,000USD | 103,099,000USD | 121,535,000USD | 1,105,800,000USD | 234,975,000USD | 318,814,999USD |
| Net Receivables | — | 21,600,000USD | 90,200,000USD | 20,353,000USD | 8,724,000USD | 57,100,000USD | 5,250,000USD | 5,263,000USD |
| Accounts Payable | — | 310,000,000USD | 136,000,000USD | 57,480,000USD | 50,132,000USD | 54,000,000USD | 60,932,000USD | 72,096,000USD |
| Property Plant Equipment Gross | — | 2,590,700,000USD | — | — | — | 2,243,400,000USD | — | — |
| Common Stock Shares Outstanding | — | 46,100,000shares | 42,600,000shares | 2,791,533shares | 2,778,866shares | 2,767,166shares | 2,755,466shares | 2,755,447shares |
| Non Current Assets Total | — | 2,778,500,000USD | 2,735,899,999USD | 44,306,999USD | 45,208,000USD | 2,320,000,000USD | 222,859,000USD | 631,444,999USD |
| Non Current Liabilities Total | — | 1,393,100,000USD | 1,373,800,000USD | 41,615,999USD | 45,316,000USD | 1,148,800,000USD | 132,246,999USD | 408,022,000USD |
| Non Current Liabilities Other | — | 36,700,000USD | — | — | — | 41,800,000USD | — | — |
| Non Currrent Assets Other | — | 315,700,000USD | 56,399,999USD | 1,446,999USD | 675,000USD | 76,600,000USD | 7,004,000USD | 95,617,999USD |
| Net Working Capital | — | -33,700,000USD | — | — | — | -27,100,000USD | — | — |
| Unclassified Current Assets | — | -279,000,000USD | — | — | — | — | -191,500,000USD | — |
| Unclassified Non Current Assets | — | -122,500,000USD | — | 4,560,000USD | 4,791,000USD | — | 5,700,000USD | 102,245,000USD |
| Unclassified Current Liabilities | — | -192,900,000USD | — | — | — | -246,400,000USD | — | — |
| Unclassified Non Current Liabilities | — | 447,200,000USD | 1,373,800,000USD | 41,615,999USD | 45,316,000USD | 375,000,000USD | 132,246,999USD | 408,022,000USD |
| Unclassified Equity | — | 616,300,000USD | 620,000,000USD | — | — | 211,582,000USD | — | — |
| Other Current Liab | — | — | 215,300,000USD | 37,177,000USD | 32,535,000USD | 147,500,000USD | 42,149,000USD | 46,294,000USD |
| Other Assets | — | — | 1USD | — | — | — | — | — |
| Current Deferred Revenue | — | — | 4,500,000USD | 5,638,000USD | 5,532,000USD | — | 4,955,000USD | 3,932,000USD |
| Source | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 3,276,600,000USD | 2,767,800,000USD | 2,734,100,000USD | 1,268,362,000USD | 1,603,242,000USD | 1,643,133,000USD | 1,569,335,000USD | 1,578,414,000USD |
| Other Current Assets | 49,600,000USD | 36,600,000USD | 45,800,000USD | 6,616,000USD | 6,885,000USD | 14,806,000USD | 38,831,000USD | 38,969,000USD |
| Total Liab | 1,948,100,000USD | 1,651,500,000USD | 1,683,400,000USD | 960,188,000USD | 1,115,195,000USD | 1,185,274,000USD | 1,143,467,000USD | 1,203,947,000USD |
| Total Stockholder Equity | 1,328,500,000USD | 1,116,300,000USD | 1,050,700,000USD | 308,174,000USD | 488,047,000USD | 457,859,000USD | 425,868,000USD | 374,467,000USD |
| Other Current Liab | 215,300,000USD | 152,100,000USD | 137,000,000USD | 40,255,000USD | 46,056,000USD | 57,508,000USD | 40,876,000USD | 41,904,000USD |
| Capital Stock | 0USD | 0USD | 0USD | — | — | — | — | — |
| Retained Earnings | 708,500,000USD | 632,500,000USD | 567,900,000USD | 48,997,000USD | 231,675,000USD | 215,087,000USD | 187,364,000USD | 139,784,000USD |
| Good Will | 122,500,000USD | 2,100,000USD | — | — | — | — | — | — |
| Cash | 134,300,000USD | 110,500,000USD | 92,400,000USD | 61,025,000USD | 123,867,000USD | 102,841,000USD | 72,501,000USD | 107,134,000USD |
| Cash And Short Term Investments | 296,500,000USD | 302,000,000USD | 342,200,000USD | 61,025,000USD | 123,867,000USD | 102,841,000USD | 72,501,000USD | 127,055,000USD |
| Total Current Assets | 540,700,000USD | 453,300,000USD | 479,700,000USD | 98,334,000USD | 158,386,000USD | 154,330,000USD | 155,749,000USD | 195,972,000USD |
| Total Current Liabilities | 574,300,000USD | 489,100,000USD | 456,100,000USD | 214,477,000USD | 258,192,000USD | 353,326,000USD | 256,706,000USD | 251,381,000USD |
| Current Deferred Revenue | 4,500,000USD | 16,800,000USD | 17,800,000USD | 385,000USD | 6,298,000USD | 9,389,000USD | — | — |
| Net Debt | 1,091,000,000USD | 1,032,400,000USD | 1,151,500,000USD | 572,675,000USD | 594,186,000USD | 735,346,000USD | 770,822,000USD | 808,213,000USD |
| Short Term Debt | 218,500,000USD | 273,100,000USD | 254,400,000USD | 114,451,000USD | 144,362,000USD | 233,200,000USD | 165,900,000USD | 155,170,000USD |
| Short Long Term Debt | 202,000,000USD | 259,600,000USD | 238,700,000USD | — | — | — | — | — |
| Short Long Term Debt Total | 1,225,300,000USD | 1,142,900,000USD | 1,243,900,000USD | 633,700,000USD | 718,053,000USD | 838,187,000USD | 843,323,000USD | 915,347,000USD |
| Long Term Debt | 882,900,000USD | 752,200,000USD | 865,600,000USD | — | — | — | — | — |
| Short Term Investments | 162,200,000USD | 191,500,000USD | 249,800,000USD | — | — | — | — | 19,921,000USD |
| Net Receivables | 106,100,000USD | 51,700,000USD | 32,500,000USD | 3,978,000USD | 3,167,000USD | 13,712,000USD | 23,080,000USD | 14,290,000USD |
| Inventory | 88,500,000USD | 63,000,000USD | 59,200,000USD | 26,715,000USD | 24,467,000USD | 22,971,000USD | 21,337,000USD | 15,658,000USD |
| Accounts Payable | 136,000,000USD | 47,100,000USD | 46,900,000USD | 59,386,000USD | 61,476,000USD | 53,229,000USD | 49,930,000USD | 54,307,000USD |
| Property Plant Equipment Net | 2,541,700,000USD | 2,232,400,000USD | 2,183,100,000USD | 908,344,000USD | 1,244,991,000USD | 1,335,666,000USD | 1,273,585,000USD | 1,250,829,000USD |
| Property Plant Equipment Gross | 3,925,000,000USD | 3,491,100,000USD | 3,369,300,000USD | — | — | — | — | — |
| Common Stock Shares Outstanding | 40,700,000shares | 2,767,166shares | 2,733,600shares | 2,543,666shares | 2,589,533shares | 2,353,866shares | 2,337,599shares | 1,678,066shares |
| Non Current Assets Total | 2,735,900,000USD | 2,314,500,000USD | 2,254,400,000USD | 1,170,028,000USD | 1,444,856,000USD | 1,488,803,000USD | 1,413,586,000USD | 1,382,442,000USD |
| Non Current Liabilities Total | 1,373,800,000USD | 1,162,400,000USD | 1,227,300,000USD | 745,711,000USD | 857,002,999USD | 831,947,999USD | 886,761,000USD | 952,565,999USD |
| Non Current Liabilities Other | 42,900,000USD | 44,800,000USD | 41,600,000USD | — | — | — | — | — |
| Non Currrent Assets Other | 71,700,000USD | 82,100,000USD | 71,300,000USD | 89,904,000USD | 21,279,000USD | 1,902,000USD | 9,151,000USD | 14,246,000USD |
| Net Working Capital | -33,600,000USD | -35,800,000USD | 23,600,000USD | — | — | — | — | — |
| Unclassified Current Liabilities | -202,000,000USD | -259,600,000USD | -238,700,000USD | — | — | — | — | — |
| Unclassified Non Current Liabilities | 448,000,000USD | 365,400,000USD | 320,100,000USD | 745,711,000USD | 857,002,999USD | 831,947,999USD | 886,761,000USD | 952,565,999USD |
| Unclassified Equity | 620,000,000USD | 211,424,000USD | 211,645,000USD | — | — | — | — | — |
| Common Stock | — | 272,376,000USD | 271,155,000USD | 259,177,000USD | 256,372,000USD | 242,772,000USD | 238,504,000USD | 234,683,000USD |
| Intangible Assets | — | — | — | 3,842,000USD | 6,792,000USD | 8,032,000USD | 9,532,000USD | 11,341,000USD |
| Unclassified Non Current Assets | — | — | — | 167,938,000USD | 171,794,000USD | 143,203,000USD | 121,318,000USD | 106,026,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Quarterly
| Metric | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD | Q2 20242024-06-30 · USD | Q1 20242024-03-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | 26,900,000USD | 5,000,000USD | -14,124,000USD | 27,100,000USD | -111,944,000USD | -24,918,000USD | -19,908,000USD | 11,660,000USD |
| Total Cash From Operating Activities | 57,800,000USD | 356,612,000USD | -661,000USD | -22,390,000USD | -11,561,000USD | 14,648,000USD | 11,208,000USD | 16,229,000USD |
| Capital Expenditures | -95,100,000USD | -391,877,000USD | -716,000USD | -2,242,000USD | -2,065,000USD | -3,405,000USD | -3,716,000USD | -6,308,000USD |
| Free Cash Flow | -37,300,000USD | -35,265,000USD | -1,377,000USD | -24,632,000USD | -13,626,000USD | 11,243,000USD | 7,492,000USD | 9,921,000USD |
| Investments | 1,300,000USD | — | — | 6,600,000USD | — | — | — | 22,100,000USD |
| Net Borrowings | 15,600,000USD | — | — | -35,000,000USD | — | — | — | -60,200,000USD |
| Total Cash From Financing Activities | 10,000,000USD | 116,745,000USD | 43,444,000USD | -25,570,000USD | -79,919,000USD | -51,173,000USD | -31,850,000USD | -61,817,000USD |
| Change In Cash | -24,200,000USD | 115,920,000USD | -15,379,000USD | 14,175,000USD | 24,354,000USD | -655,000USD | -2,228,000USD | 2,311,000USD |
| Begin Period Cash Flow | 157,700,000USD | 41,780,000USD | 57,159,000USD | 42,984,000USD | 18,630,000USD | 19,285,000USD | 21,513,000USD | 19,202,000USD |
| End Period Cash Flow | 133,500,000USD | 157,700,000USD | 41,780,000USD | 57,159,000USD | 42,984,000USD | 18,630,000USD | 19,285,000USD | 21,513,000USD |
| Unclassified Operating Cash Flow | 30,900,000USD | 37,155,000USD | 4,321,000USD | -27,100,000USD | -5,235,000USD | — | — | — |
| Unclassified Financing Cash Flow | -5,600,000USD | 129,832,000USD | 43,456,000USD | 9,431,000USD | — | -50,239,000USD | -32,647,000USD | — |
| Depreciation | — | 33,100,000USD | 2,262,000USD | — | 7,979,000USD | 7,195,000USD | 9,730,000USD | 9,823,000USD |
| Other Non Cash Items | — | 190,929,000USD | 4,887,000USD | -4,042,000USD | 112,212,000USD | 25,006,000USD | 12,365,000USD | -4,289,000USD |
| Change To Account Receivables | — | 9,064,000USD | -4,206,000USD | -9,424,000USD | -2,934,000USD | 690,000USD | -1,303,000USD | 867,000USD |
| Change To Inventory | — | 5,840,000USD | -1,185,000USD | -3,355,000USD | -900,000USD | 73,000USD | -1,178,000USD | -644,000USD |
| Change In Working Capital | — | 90,428,000USD | 1,993,000USD | -18,348,000USD | -14,573,000USD | 7,252,000USD | 9,869,000USD | -1,030,000USD |
| Total Cashflows From Investing Activities | — | -446,353,000USD | -82,516,000USD | 62,135,000USD | 115,834,000USD | 35,870,000USD | 18,414,000USD | 47,899,000USD |
| Other Cashflows From Investing Activities | — | 9,063,000USD | -218,000USD | 104,035,000USD | 214,000USD | 1,189,000USD | — | 341,000USD |
| Other Cashflows From Financing Activities | — | -13,087,000USD | -12,000USD | -1,000USD | — | -934,000USD | 797,000USD | -923,000USD |
| Unclassified Investing Cash Flow | — | -63,539,000USD | -81,582,000USD | -46,258,000USD | 117,685,000USD | 38,086,000USD | 22,130,000USD | 31,766,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | 76,200,000USD | 64,600,000USD | 54,800,000USD | 67,800,000USD | 16,588,000USD | 27,464,000USD | 47,580,000USD | 33,255,000USD |
| Depreciation | 126,300,000USD | 117,000,000USD | 159,400,000USD | 149,700,000USD | 82,847,000USD | 82,296,000USD | 77,994,000USD | 65,031,000USD |
| Stock Based Compensation | 20,200,000USD | 1,000,000USD | 1,500,000USD | — | — | — | — | — |
| Other Non Cash Items | 5,900,000USD | 6,800,000USD | 1,600,000USD | 12,600,000USD | 22,980,000USD | 19,644,000USD | 12,664,999USD | 22,116,000USD |
| Change To Account Receivables | -7,500,000USD | -21,600,000USD | 55,300,000USD | -54,100,000USD | 10,545,000USD | 9,368,000USD | -9,275,000USD | -5,437,000USD |
| Change To Inventory | 400,000USD | -2,100,000USD | 4,600,000USD | -4,300,000USD | -1,865,000USD | -1,529,000USD | -6,310,000USD | -744,000USD |
| Change In Working Capital | 59,500,000USD | 20,500,000USD | 84,100,000USD | -60,000,000USD | 4,791,000USD | 36,024,000USD | -2,065,999USD | 16,411,000USD |
| Total Cash From Operating Activities | 322,000,000USD | 226,100,000USD | 329,200,000USD | 189,700,000USD | 132,871,000USD | 174,662,000USD | 151,676,000USD | 118,939,000USD |
| Capital Expenditures | -410,700,000USD | -259,600,000USD | -391,600,000USD | -199,500,000USD | -17,149,000USD | -26,667,000USD | -125,350,000USD | -117,989,000USD |
| Free Cash Flow | -88,700,000USD | -33,500,000USD | -62,400,000USD | -9,800,000USD | 115,722,000USD | 147,995,000USD | 26,326,000USD | 950,000USD |
| Investments | 36,300,000USD | 68,000,000USD | -162,800,000USD | 61,100,000USD | — | — | — | — |
| Total Cashflows From Investing Activities | -350,900,000USD | -105,500,000USD | -420,900,000USD | -137,000,000USD | -33,470,999USD | -26,667,000USD | -104,842,000USD | -138,563,000USD |
| Net Borrowings | 67,800,000USD | -62,800,000USD | 216,500,000USD | -187,300,000USD | — | — | — | — |
| Total Cash From Financing Activities | 54,700,000USD | -102,200,000USD | 107,100,000USD | -189,800,000USD | -78,374,000USD | -117,655,000USD | -81,467,000USD | 66,411,000USD |
| Change In Cash | 25,800,000USD | 18,400,000USD | 15,400,000USD | -137,100,000USD | 21,026,000USD | 30,340,000USD | -34,633,000USD | 46,787,000USD |
| Begin Period Cash Flow | 131,900,000USD | 113,500,000USD | 98,100,000USD | 235,200,000USD | 102,841,000USD | 72,501,000USD | 107,134,000USD | 60,347,000USD |
| End Period Cash Flow | 157,700,000USD | 131,900,000USD | 113,500,000USD | 98,100,000USD | 123,867,000USD | 102,841,000USD | 72,501,000USD | 107,134,000USD |
| Other Cashflows From Investing Activities | 700,000USD | 86,100,000USD | 133,500,000USD | 1,400,000USD | -6,321,999USD | — | 431,000USD | -653,000USD |
| Other Cashflows From Financing Activities | -12,000,000USD | -39,400,000USD | -109,400,000USD | -2,500,000USD | — | — | — | — |
| Unclassified Operating Cash Flow | 33,900,000USD | 16,200,000USD | 27,800,000USD | 19,600,000USD | 5,665,000USD | 9,234,000USD | 15,503,000USD | -17,874,000USD |
| Unclassified Investing Cash Flow | 22,800,000USD | — | — | — | -10,000,000USD | — | 20,077,000USD | -19,921,000USD |
| Unclassified Financing Cash Flow | -1,100,000USD | — | — | — | -76,888,000USD | -117,069,000USD | -79,596,000USD | 83,944,000USD |
| Sale Purchase Of Stock | — | — | — | -455,000USD | -1,486,000USD | -586,000USD | -1,871,000USD | -17,533,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Operating metrics
No operating metrics are currently published for this company.
Revenue breakdown
| Period | Dimension | Business / region | Revenue | Currency | Source |
|---|---|---|---|---|---|
| Q3 2025Quarterly · 2025-09-30 | Product | Contract Revenue | 65,968,000 | USD | 0001193125-25-290256 |
| Q3 2025Quarterly · 2025-09-30 | Product | Pass Through And Other Revenue | 24,708,000 | USD | 0001193125-25-290256 |
| Q2 2025Quarterly · 2025-06-30 | Product | Contract Revenue | 69,940,000 | USD | 0000950170-25-108021 |
| Q2 2025Quarterly · 2025-06-30 | Product | Pass Through And Other Revenue | 22,844,000 | USD | 0000950170-25-108021 |
| Q1 2025Quarterly · 2025-03-31 | Product | Contract Revenue | 68,423,000 | USD | 0000950170-25-075201 |
| Q1 2025Quarterly · 2025-03-31 | Product | Pass Through And Other Revenue | 26,324,000 | USD | 0000950170-25-075201 |
| Q4 2024Quarterly · 2024-12-31 | Product | Contract Revenue | 80,678,000 | USD | 0000950170-25-073787 |
| Q4 2024Quarterly · 2024-12-31 | Product | Pass Through And Other Revenue | 22,555,000 | USD | 0000950170-25-073787 |
| Q3 2024Quarterly · 2024-09-30 | Product | Contract Revenue | 93,806,000 | USD | 0001193125-25-290256 |
| Q3 2024Quarterly · 2024-09-30 | Product | Pass Through And Other Revenue | 21,451,000 | USD | 0001193125-25-290256 |
| FY 2024Yearly · 2024-09-30 | Product | Contract Revenue | 404,322,000 | USD | 0000950170-25-070705 |
| FY 2024Yearly · 2024-09-30 | Product | Pass Through And Other Revenue | 72,087,000 | USD | 0000950170-25-070705 |
| Q2 2024Quarterly · 2024-06-30 | Product | Contract Revenue | 95,596,000 | USD | 0000950170-25-108021 |
| Q2 2024Quarterly · 2024-06-30 | Product | Pass Through And Other Revenue | 15,197,000 | USD | 0000950170-25-108021 |
| Q1 2024Quarterly · 2024-03-31 | Product | Contract Revenue | 113,820,000 | USD | 0000950170-25-075201 |
| Q1 2024Quarterly · 2024-03-31 | Product | Pass Through And Other Revenue | 17,762,000 | USD | 0000950170-25-075201 |
| Q4 2023Quarterly · 2023-12-31 | Product | Contract Revenue | 101,100,000 | USD | 0000950170-25-073787 |
| Q4 2023Quarterly · 2023-12-31 | Product | Pass Through And Other Revenue | 17,677,000 | USD | 0000950170-25-073787 |
| FY 2023Yearly · 2023-09-30 | Product | Contract Revenue | 421,298,000 | USD | 0000950170-25-070705 |
| FY 2023Yearly · 2023-09-30 | Product | Pass Through And Other Revenue | 76,767,000 | USD | 0000950170-25-070705 |
| FY 2022Yearly · 2022-09-30 | Product | Contract Revenue | 478,482,000 | USD | 0000950170-25-070705 |
| FY 2022Yearly · 2022-09-30 | Product | Pass Through And Other Revenue | 52,519,000 | USD | 0000950170-25-070705 |
| FY 2021Yearly · 2021-09-30 | Product | Contract Revenue | 434,518,000 | USD | 0000950170-24-007799 |
| FY 2021Yearly · 2021-09-30 | Product | Pass Through And Other Revenue | 69,073,000 | USD | 0000950170-24-007799 |
| FY 2020Yearly · 2020-09-30 | Product | Contract Revenue | 506,590,000 | USD | 0001564590-22-039954 |
| FY 2020Yearly · 2020-09-30 | Product | Pass Through And Other Revenue | 38,480,000 | USD | 0001564590-22-039954 |
| FY 2019Yearly · 2019-09-30 | Product | Contract Revenue | 682,834,000 | USD | 0001564590-21-060016 |
| FY 2019Yearly · 2019-09-30 | Product | Pass Through And Other Revenue | 40,523,000 | USD | 0001564590-21-060016 |
| FY 2018Yearly · 2018-09-30 | Product | Contract Revenue | 639,264,000 | USD | 0001564590-20-057000 |
| FY 2018Yearly · 2018-09-30 | Product | Pass Through And Other | 42,331,000 | USD | 0001564590-20-057000 |
| FY 2017Yearly · 2017-09-30 | Product | Contract Revenue | 618,698,000 | USD | 0001564590-19-046104 |
| FY 2017Yearly · 2017-09-30 | Product | Pass Through And Other | 24,878,000 | USD | 0001564590-19-046104 |
| Q2 2013Quarterly · 2013-06-30 | Segment | Frontier | 327,600,000 | USD | 0001159154-13-000059 |
| Q2 2013Quarterly · 2013-06-30 | Segment | Republic Segement | 336,800,000 | USD | 0001159154-13-000059 |
| Q1 2013Quarterly · 2013-03-31 | Segment | Frontier | 310,900,000 | USD | 0001159154-13-000030 |
| Q1 2013Quarterly · 2013-03-31 | Segment | Republic Segement | 324,700,000 | USD | 0001159154-13-000030 |
| Q2 2012Quarterly · 2012-06-30 | Segment | Frontier | 370,700,000 | USD | 0001159154-13-000059 |
| Q2 2012Quarterly · 2012-06-30 | Segment | Republic Segement | 357,400,000 | USD | 0001159154-13-000059 |
| Q1 2012Quarterly · 2012-03-31 | Segment | Frontier | 342,400,000 | USD | 0001159154-13-000030 |
| Q1 2012Quarterly · 2012-03-31 | Segment | Republic Segement | 355,200,000 | USD | 0001159154-13-000030 |
Periods follow company fiscal calendars. Quarterly, annual and year-to-date amounts are shown separately. Missing values are not zero. Data may be delayed, incomplete or corrected; follow the disclosure links to verify figures.