Projected Income Statement: Global Crossing Airlines Group Inc.

Forecast Balance Sheet: Global Crossing Airlines Group Inc.

Fiscal Period: December 2021 2025 2026 2027
Net Debt - - - -
Change - - - -
Announcement Date 3/31/22 3/4/26 - -
Estimates

Cash Flow Forecast: Global Crossing Airlines Group Inc.

Fiscal Period: December 2020 2021 2022 2023 2024 2025
CAPEX 1 - 0.6528 1.912 4.042 7.218 11.6
Change - - 192.86% 111.45% 78.56% 60.75%
Free Cash Flow (FCF) 1 -0.2759 -6.857 1.594 7.157 24.56 35.47
Change - -2,385.07% 123.25% 349.01% 243.19% 44.39%
Announcement Date 4/30/21 3/31/22 3/10/23 3/7/24 3/6/25 3/5/26
1USD in Million
Estimates

Forecast Financial Ratios: Global Crossing Airlines Group Inc.

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027

Profitability

        
EBITDA Margin (%) - - - - - - 16.64% 15.89%
EBIT Margin (%) - - - - - - 10.12% 9.89%
EBT Margin (%) - - - - - - - -
Net margin (%) - - - - - - - -
FCF margin (%) - - - - - - - -
FCF / Net Income (%) - - - - - - - -

Profitability

        
ROA -43.98% -46.38% -15.57% -10.87% -0.47% 3.01% - -
ROE 4,203.57% -879.3% 1,051.29% 153.27% 46.15% 8.88% - -

Financial Health

        
Leverage (Debt/EBITDA) - - - - - - - -
Debt / Free cash flow - - - - - - - -

Capital Intensity

        
CAPEX / Current Assets (%) - - - - - - - -
CAPEX / EBITDA (%) - - - - - - - -
CAPEX / FCF (%) - - - - - - - -

Items per share

        
Cash flow per share 1 0.0182 0.1023 0.0351 0.1968 0.1999 0.2544 - -
Change - 462.65% -65.69% 460.67% 1.58% 27.28% - -
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 0.0104 0.0829 -0.1358 -0.341 -0.4786 -0.45 - -
Change - 693.04% -263.84% -151.14% -40.35% 5.96% - -
EPS 1 -0.11 -0.4291 -0.3038 -0.3701 -0.1901 -0.05 - -
Change - -290.1% 29.2% -21.83% 48.65% 73.69% - -
Nbr of stocks (in thousands) 28,938 56,724 53,362 58,749 61,893 65,618 - -
Announcement Date 4/30/21 3/31/22 3/10/23 3/7/24 3/6/25 3/5/26 - -
1USD
Estimates
2026 *2027 *
P/E - -
PBR - -
EV / Sales 0.14x 0.12x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. JET Stock
  4. Financials Global Crossing Airlines Group Inc.