Frontier Group Holdings, Inc.
NASDAQ:ULCC · NASDAQ Global Select
+$0.48 today
Vol 4.28M · Avg 5.61M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | -$137.0M -261.2% | $85.0M +872.7% | -$11.0M +70.3% | -$37.0M +63.7% | -$102.0M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $91.0M +26.4% | $72.0M +44.0% | $50.0M +11.1% | $45.0M +18.4% | $38.0M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $3.0M | $0 -100.0% | $43.0M +637.5% | -$8.0M +75.0% | -$32.0M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $21.0M +31.3% | $16.0M +14.3% | $14.0M -6.7% | $15.0M +36.4% | $11.0M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$202.0M -645.9% | $37.0M +117.5% | -$211.0M -1407.1% | -$14.0M -104.1% | $338.0M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$12.0M -154.5% | $22.0M -33.3% | $33.0M +217.9% | -$28.0M -100.0% | -$14.0M | $592.6M | $1.3B | $626.2M |
| Inventory | $11.0M -45.0% | $20.0M +385.7% | -$7.0M +82.5% | -$40.0M -123.0% | $174.0M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | -$1.0M +93.3% | -$15.0M -131.9% | $47.0M +1275.0% | -$4.0M -130.8% | $13.0M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$189.0M -1990.0% | $10.0M +103.4% | -$291.0M -601.7% | $58.0M -64.8% | $165.0M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | -$186.0M +36.3% | -$292.0M -100.0% | -$146.0M -84.8% | -$79.0M -113.5% | -$37.0M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | -$525.0M -540.2% | -$82.0M +68.6% | -$261.0M -234.6% | -$78.0M -136.1% | $216.0M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$99.0M -30.3% | -$76.0M +12.6% | -$87.0M +42.8% | -$152.0M -141.3% | -$63.0M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 | $0 | $0 | $0 | $0 | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 | $0 | $0 | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 | $0 | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | -$75.0M -3650.0% | -$2.0M +33.3% | -$3.0M -50.0% | -$2.0M +50.0% | -$4.0M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$99.0M -32.0% | -$75.0M +16.7% | -$90.0M +41.6% | -$154.0M -129.9% | -$67.0M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | $112.0M -61.8% | $293.0M +44.3% | $203.0M +2800.0% | $7.0M -94.4% | $125.0M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $6.0M | $0 | $0 | $0 -100.0% | $266.0M | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | $0 | $0 +100.0% | -$5.0M | $0 | $0 | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | $437.0M +8840.0% | -$5.0M -600.0% | $1.0M -98.6% | $72.0M -73.2% | $269.0M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | $555.0M +92.7% | $288.0M +44.7% | $199.0M +165.3% | $75.0M -80.8% | $391.0M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $0 | $0 | $0 | $0 | $0 | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | -$69.0M -152.7% | $131.0M +186.2% | -$152.0M +3.2% | -$157.0M -129.1% | $540.0M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | -$624.0M -294.9% | -$158.0M +54.6% | -$348.0M -51.3% | -$230.0M -250.3% | $153.0M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Willis Lease Finance Corporation
NASDAQ:WLFC
$1.58B
Hertz Global Holdings, Inc.
NASDAQ:HTZ
$1.58B
Controladora Vuela Compañía de Aviación, S.A.B. de C.V.
NYSE:VLRS
$1.03B
Sun Country Airlines Holdings, Inc.
SNCY
$876.36M
Sky Harbour Group Corporation
NYSE:SKYH
$727.40M
Latham Group, Inc.
NASDAQ:SWIM
$689.28M
Montrose Environmental Group, Inc.
MEG
$565.70M
Serve Robotics Inc.
NASDAQ:SERV
$461.22M
Wheels Up Experience Inc.
NYSE:UP
$290.01M
Alta Equipment Group Inc.
NYSE:ALTG
$253.94M
SEC Filings
Recent regulatory filings
No filings found.
Does ULCC generate free cash flow?
Frontier Group Holdings, Inc. (ULCC) generated -$624,000,000.00 of free cash flow in fiscal 2025.
How much operating cash flow does ULCC produce?
Operating cash flow was -$525,000,000.00, before capital expenditures of $99.00M.
Explore More
Continue the stock analysis
Jump to another research area for this company.