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 Quarter
Period Ending
Q3 2026
Sep 30, 2026
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
-21.3M n/a 26.9M 5M -14.12M n/a n/a -111.94M -24.92M -19.91M 11.66M -57.85M -28.34M -47.56M -35.12M -9.09M -115.64M -9.99M -42.78M -14.27M -7.5M 4.28M 5.69M
Depreciation & Amortization
n/a 35.2M 34.5M 33.1M 2.26M n/a n/a 7.98M 7.2M 9.73M 9.82M 13.29M 13.3M 15.32M 16.54M 15.2M 19.63M 20.1M 20.75M 21.03M 20.74M 20.93M 20.71M
Stock-Based Compensation
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Working Capital
n/a n/a n/a 52.07M -5.29M n/a n/a 425K -1.2M 5.29M -4.15M -1.8M 1.25M -5.14M 2.97M -3.45M 5.24M -2.43M -15.63M -7.63M -30.36M 30.91M -58.35M
Other Non-Cash Items
42.5M 14.1M -3.6M 190.93M 4.89M 88.2M 53.8M 112.21M 25.01M 12.37M -4.29M 38.84M 5.03M 25.24M 18.07M 7.31M 131.16M 5.83M 46.27M 10.41M 11.08M 5.23M 6.98M
Deferred Income Tax
n/a n/a n/a 37.16M 4.32M n/a n/a -5.24M 113K -848K 65K 428K -3.15M -2.95M -2.19M -1.01M -33.08M -2.48M -12.44M -4.22M -2.37M 1.38M 1.82M
Change in Working Capital
n/a n/a n/a 90.43M 1.99M n/a n/a -14.57M 7.25M 9.87M -1.03M -2.55M 2.91M 4.75M 98K -18.44M -2.3M -9.85M -6.59M -8.19M -20.3M 22.15M -35.96M
Operating Cash Flow
21.2M 49.3M 57.8M 356.61M -661K 88.2M 53.8M -11.56M 14.65M 11.21M 16.23M -7.84M -10.25M -5.2M -2.6M -6.03M -222K 3.63M 5.21M 4.75M 1.66M 53.96M -767K
Capital Expenditures
64.4M -20.5M -93.1M -391.88M -716K -150M -48.5M -2.07M -3.41M -3.72M -6.31M -6.88M -5.02M -7.09M -7.79M -16.74M -7.58M -10.38M -3.08M -19.78M -6.43M -5.46M -3.49M
Cash Acquisitions
n/a n/a 1.8M -99.84M -81.58M n/a n/a 117.69M 31.2M 19.4M 54.25M 53.49M 38.77M 53.77M 86.1M n/a 50M n/a n/a n/a n/a n/a n/a
Purchase of Investments
-4.6M -38.6M -38.7M -176.2M n/a -55.8M -38.4M n/a n/a -380K -380K n/a n/a n/a n/a n/a n/a n/a n/a -200K -10M n/a n/a
Sales Maturities Of Investments
5M 40M 40M 212.5M n/a 47.5M 45M n/a 6.89M 2.73M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
400K 20.9M -2M 9.06M -218K 100K 300K 214K 1.19M 380K 341K n/a -458K 513K 96K 131K -667K n/a n/a -6.95M 1 92K -6.41M
Investing Cash Flow
65.2M 1.8M -92M -446.35M -82.52M -158.2M -41.6M 115.83M 35.87M 18.41M 47.9M 46.61M 33.29M 47.2M 78.41M -16.61M 41.75M -10.38M -3.08M -26.93M -16.43M -5.36M -9.9M
Debt Repayment
n/a -42.7M 15.6M 129.83M 43.46M 79.7M -35M -79.92M -50.22M -31.73M -60.94M -55.63M -38.57M -44.8M -80.73M 21.04M -38.42M -14.36M -28.75M 4.01M -45.27M -15.07M -22.89M
Common Stock Repurchased
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 30K -29K -1K -41K -339K -60K -15K -101K -1.21M -157K
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-49.3M -4M -5.6M -13.09M -12K -1.1M -900K n/a -934K -125K -923K n/a -17K -303K -43K n/a n/a n/a n/a n/a n/a n/a n/a
Financial Cash Flow
-49.3M -46.7M 10M 116.75M 43.44M 78.6M -35.9M -79.92M -51.17M -31.85M -61.82M -55.63M -38.46M -45.07M -80.66M 21.04M -38.3M -14.7M -28.57M 3.99M -45.11M -16.07M -23.05M
Net Cash Flow
12.9M 4.4M -24.2M 115.92M -15.38M 8.6M -23.7M 24.35M -655K -2.23M 2.31M -16.87M -15.42M -3.08M -4.85M -1.61M 3.23M -21.45M -26.44M -18.19M -59.88M 32.53M -33.72M
Free Cash Flow
85.6M 28.8M -35.3M -35.27M -1.38M -61.8M 5.3M -13.63M 11.24M 7.49M 9.92M -14.73M -15.28M -12.29M -10.39M -22.77M -7.81M -6.75M 2.13M -15.02M -4.77M 48.51M -4.26M
Adj. Free Cash Flow
85.6M 28.8M -35.3M -35.27M -1.38M -61.8M 5.3M -13.63M 11.24M 7.49M 9.92M -14.73M -15.28M -12.29M -10.39M -22.77M -7.81M -6.75M 2.13M -15.02M -4.77M 48.51M -4.26M
Maintenance CapEx
n/a -20.5M -34.5M n/a -716K -150M n/a -2.07M -2.01M -3.72M n/a -6.88M -5.02M -7.09M -7.79M -16.74M -7.58M n/a n/a -19.78M n/a n/a -3.49M
Growth CapEx
64.4M n/a -58.6M -391.88M n/a n/a -48.5M n/a -1.39M n/a -6.31M n/a n/a n/a n/a n/a n/a -10.38M -3.08M n/a -6.43M -5.46M n/a
Owner Earnings
21.2M 28.8M 23.3M 356.61M -1.38M -61.8M 53.8M -13.63M 12.63M 7.49M 16.23M -14.73M -15.28M -12.29M -10.39M -22.77M -7.81M 3.63M 5.21M -15.02M 1.66M 53.96M -4.25M

© 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.