Republic Airways  Inc. logo

Republic Airways Inc.

RJET | NASDAQ
Chart Builder DCF Calculator
$19.87
-$0.63 (-3.07%)
At close: Nov 5, 2026, 4:00 PM ET
$19.87
$0.00 (0.00%)
After-hours: Nov 5, 2026, 4:10 PM ET
Fiscal Year
Period Ending
FY 2025
Dec 31, 2025
FY 2024
Dec 31, 2024
FY 2023
Sep 30, 2023
FY 2022
Sep 30, 2022
FY 2021
Sep 30, 2021
FY 2020
Sep 30, 2020
Net Income
76.2M 64.6M 54.8M 67.8M 16.59M 27.46M
Depreciation & Amortization
126.3M 117M 159.4M 149.7M 82.85M 82.3M
Stock-Based Compensation
20.2M n/a n/a n/a n/a n/a
Other Working Capital
46.6M 20M -7.8M -5.3M -11.75M 24.77M
Other Non-Cash Items
5.9M 6.8M 1.6M 12.6M 22.98M 19.64M
Deferred Income Tax
33.9M 17.2M 29.3M 19.6M 5.67M 9.23M
Change in Working Capital
59.5M 20.5M 84.1M -60M 4.79M 36.02M
Operating Cash Flow
322M 226.1M 329.2M 189.7M 132.87M 174.66M
Capital Expenditures
-410.7M -259.6M -391.6M -199.5M -17.15M -26.67M
Cash Acquisitions
22.8M n/a n/a n/a n/a n/a
Purchase of Investments
-176.2M -187.3M -282.8M -98.9M -10M n/a
Sales Maturities Of Investments
212.5M 255.3M 120M 160M n/a n/a
Other Investing Acitivies
700K 86.1M 133.5M 1.4M -6.32M n/a
Investing Cash Flow
-350.9M -105.5M -420.9M -137M -33.47M -26.67M
Debt Repayment
67.8M -62.8M 216.5M -187.3M -77.36M -117.07M
Common Stock Repurchased
n/a n/a n/a n/a -1.49M -586K
Dividend Paid
n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-12M -39.4M -109.4M -2.5M n/a n/a
Financial Cash Flow
54.7M -102.2M 107.1M -189.8M -78.37M -117.66M
Net Cash Flow
25.8M 18.4M 15.4M -137.1M 21.03M 30.34M
Free Cash Flow
-88.7M -33.5M -62.4M -9.8M 115.72M 148M
Adj. Free Cash Flow
-108.9M -33.5M -62.4M -9.8M 115.72M 148M
Maintenance CapEx
-101.63M -189.54M -228.12M n/a -17.15M -26.67M
Growth CapEx
-309.07M -70.06M -163.48M -199.5M n/a n/a
Owner Earnings
220.37M 36.56M 101.08M 189.7M 115.72M 148M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.