Spirit Aviation Holdings, Inc. Financial Ratios — FLYYQ

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	20.67	26.18	25.44	28.47	20.11	26.32	8.44	16	-19.01	-21.66	-30.07	-33.07	- -	- -
Return on Assets (%)	12.52	13.02	16.84	16.26	15.39	9.27	11.39	3.35	5.49	-5.55	-5.58	-6.25	-4.81	-12.93	- -
Return on Capital (%)	44.59	20.38	25.87	23.29	21.14	13.16	- -	5.72	8.09	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	40.77	19.55	24.93	22.62	20.51	12.78	- -	7.09	7.62	- -	- -	- -	- -	- -	- -
Gross Margin (%)	27.1	26.63	29.92	30.2	37.62	36.5	32.64	29.07	30.4	-20.33	7.18	14.93	11.02	4.26	- -
EBITDA Margin (%)	14.2	14.35	18.99	20.82	27.23	23.39	19.86	15.88	18.96	-12.66	7.44	-5.64	-3.26	-15.88	- -
Operating Margin (%)	13.8	12.63	17.11	18.55	23.88	20.81	15.19	13.52	13.55	-44.65	-13.35	-2.61	-7.31	-16.19	- -
Incremental Operating Margin (%)	26.99	7.55	34.67	27.17	72.94	- -	- -	7.03	13.73	65.69	26.53	16.28	- -	89.78	- -
Pretax Margin (%)	11.47	13.24	17.07	18.27	23.46	17.99	13.23	6.17	11.39	-34.26	-16.11	-13.83	-10.42	-26.25	- -
Profit Margin (%)	7.14	8.23	10.69	11.67	14.81	11.36	15.72	4.69	8.75	-23.68	-14.63	-10.93	-8.34	-25.02	- -
Net Income to Common Margin (%)	7.14	8.23	10.69	11.67	14.81	11.36	15.72	4.69	8.75	-23.68	-14.63	-10.93	-8.34	-25.02	- -
Effective Tax Rate (%)	37.76	37.88	37.35	36.13	36.86	36.85	- -	24.02	23.18	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	20.67	26.18	25.44	28.47	20.11	26.32	8.44	16	-19.01	-21.66	-30.07	-33.07	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	7	8	8	156	670	992	1,520	2,203	3,579	4,901	5,118	6,213	6,931	6,815	1,206
ST Debt	7	8	8	21	74	95	132	179	400	585	391	557	577	718	487
LT Debt	- -	- -	- -	135	597	897	1,387	2,025	3,178	4,315	4,727	5,656	6,354	6,096	719
Total Debt/EBITDA	0.05	0.04	0.03	0.39	1.15	1.83	2.9	4.18	4.93	-21.38	21.29	-21.74	-39.63	-8.74	- -
Net Debt/EBITDA	-2.26	-2.2	-1.69	-1.21	-0.27	0.52	1.34	2.24	1.71	-7.25	7.7	-7.7	-14.33	-1.66	- -
Total Debt/EBIT	0.05	0.05	0.03	0.44	1.32	2.25	3.95	6.28	7.14	-9.65	-89.98	-10.37	-13.98	-6.16	- -
Net Debt/EBIT	-2.38	-2.4	-1.88	-1.37	-0.31	0.64	1.82	3.37	2.48	-3.27	-32.55	-3.67	-5.05	-1.17	- -
EBITDA to Interest Expense	6.95	- -	- -	- -	66.04	18.74	12.07	7.14	8.17	-1.93	1.98	-2.84	-1.43	-4.18	- -
EBITDA-CapEx/Interest Expense	3.87	- -	- -	- -	-12.24	-5.89	-2.39	-3.47	3.26	-6.46	-0.77	-7.07	-4.22	-4.81	- -
EBIT to Interest Expense	6.75	- -	- -	- -	57.92	16.68	9.23	6.08	5.84	-6.82	-3.56	-1.31	-3.2	-4.26	- -
Interest Expense	22	- -	- -	- -	9	29	44	74	89	119	121	101	123	187	- -
Common Equity/Total Assets	62.58	63.33	65.14	62.98	48.42	44.25	42.51	37.33	32.11	26.79	24.75	17.11	12.05	-0.84	-34.9
Long-Term Debt/Equity (%)	- -	- -	- -	13.48	48.7	64.34	78.72	104.99	140.56	191.81	223.61	359.88	560.16	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	11.67	31.48	37.6	42.27	49	54.43	60.35	65.37	72.65	78.79	90.52	-81.19
Long-Term Debt/Total Assets (%)	- -	- -	- -	8.49	23.58	28.47	33.47	39.2	45.13	51.38	55.35	61.58	67.47	63.54	12
Total Debt/Equity (%)	1.54	1.38	1.04	15.53	54.71	71.14	86.23	114.26	158.25	217.83	242.09	395.33	610.98	-8,503.97	-57.67
Total Debt/Capital (%)	1.52	1.36	1.03	13.44	35.36	41.57	46.3	53.33	61.28	68.54	70.77	79.81	85.93	101.19	-136.22
Total Debt/Total Assets (%)	0.97	0.87	0.68	9.78	26.49	31.48	36.66	42.66	50.81	58.35	59.93	67.65	73.6	71.02	20.13
Net Debt to Equity	-73.56	-71.55	-68.99	-48.56	-12.84	20.14	39.83	61.37	54.85	73.84	87.57	140.04	220.88	-1,616.9	-44.02
Net Debt/Capital (%)	-262.92	-239.91	-215.28	-92.6	-14.4	16.66	28.29	37.85	25.52	30.99	31.39	34.18	34.8	22.22	-79.48
EBITDA	152	189	314	402	583	543	525	528	726	-229	240	-286	-175	-780	- -
EBITDA-CapEx	85	153	224	100	-108	-171	-104	-257	290	-766	-93	-712	-517	-898	- -
Operating Income (Loss)	148	166	283	358	511	483	402	449	519	-808	-431	-132	-392	-795	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	1.51	1.51	1.58	1.73	1.72	1.51	1.36	1.33	0.98	1.41	1.13	0.91	0.58	0.58	0.21
Current Ratio	1.95	1.98	1.93	1.97	2.2	1.83	1.93	1.61	1.25	1.76	1.44	1.25	0.9	1.19	0.97
Quick Ratio	1.58	1.59	1.65	1.79	1.78	1.58	1.54	1.38	1.06	1.55	1.26	1.06	0.71	0.68	0.31
CFO/Avg Current Liab	0.78	0.45	0.64	0.75	1.14	0.95	0.71	0.68	0.57	-0.18	0.16	-0.06	-0.15	-0.44	- -
Common Equity/Total Assets	62.58	63.33	65.14	62.98	48.42	44.25	42.51	37.33	32.11	26.79	24.75	17.11	12.05	-0.84	-34.9
Long-Term Debt/Equity (%)	- -	- -	- -	13.48	48.7	64.34	78.72	104.99	140.56	191.81	223.61	359.88	560.16	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	11.67	31.48	37.6	42.27	49	54.43	60.35	65.37	72.65	78.79	90.52	-81.19
Long-Term Debt/Total Assets (%)	- -	- -	- -	8.49	23.58	28.47	33.47	39.2	45.13	51.38	55.35	61.58	67.47	63.54	12
Total Debt/Equity (%)	1.54	1.38	1.04	15.53	54.71	71.14	86.23	114.26	158.25	217.83	242.09	395.33	610.98	-8,503.97	-57.67
Total Debt/Capital (%)	1.52	1.36	1.03	13.44	35.36	41.57	46.3	53.33	61.28	68.54	70.77	79.81	85.93	101.19	-136.22
Total Debt/Total Assets (%)	0.97	0.87	0.68	9.78	26.49	31.48	36.66	42.66	50.81	58.35	59.93	67.65	73.6	71.02	20.13
CFO/Total Liabilities	61.34	33.68	47.46	44.4	36.24	26.85	17.84	15.65	11.53	-3.66	3.25	-1.17	-2.98	-7.84	- -
CFO/CapEx	2.54	3.12	2.17	0.87	0.68	0.66	0.68	0.65	1.26	-0.42	0.63	-0.21	-0.72	-6.46	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	86.05	69.09	71.95	84.11	84.06	66.86	58.45	68.53	63.07	31.01	37.62	31.08	26.63	25.56	- -
Days Sales Outstanding	4.24	5.28	5.07	4.34	4.34	5.46	6.24	5.33	5.79	11.77	9.7	11.74	13.71	14.28	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7
- Cash & Cash Equivalents	343	417	531	633	804	701	801	1,005	979	1,790	1,334	1,346	865	902	273
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	7	8	8	156	670	992	1,520	2,203	3,579	4,901	5,118	6,213	6,931	6,815	1,206
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	940
Total Capital	474	591	777	1,159	1,896	2,387	3,282	4,132	5,840	7,150	7,232	7,785	8,065	6,734	-885
Total Debt/Capital (%)	1.52	1.36	1.03	13.44	35.36	41.57	46.3	53.33	61.28	68.54	70.77	79.81	85.93	101.19	-136.22
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.28
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	940
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	33.2
TTM Sales	1,071	1,318	1,654	1,932	2,141	2,320	2,644	3,323	3,831	1,810	3,231	5,068	5,363	4,913	- -
TTM EBITDA	152	189	314	402	583	543	525	528	726	-229	240	-286	-175	-780	- -
TTM Operating Income	148	166	283	358	511	483	402	449	519	-808	-431	-132	-392	-795	- -
TTM Cash Flow to Firm	185	114	195	262	479	490	- -	563	620	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	117	77	105	-41	-213	-223	- -	-222	183	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	940
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.16
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.03
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.18
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.03
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.17
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.25
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,006
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,301
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	938

Shares Outstanding	73	72	73	73	72	69	68	68	68	98	108	109	109	110	28
Diluted Weighted Avg Shares	54	73	73	73	72	71	69	68	68	85	105	109	109	109	28
Basic Weighted Avg Shares	53	72	73	73	72	70	69	68	68	85	105	109	109	109	28
Revenue per Share	20.12	18.21	22.79	26.55	29.66	32.98	38.19	48.69	55.96	21.37	30.77	46.61	49.13	44.87	- -
EBITDA per Share	2.86	2.61	4.33	5.53	8.07	7.71	7.58	7.73	10.61	-2.71	2.29	-2.63	-1.6	-7.12	- -
Operating Income per Share	2.78	2.3	3.9	4.93	7.08	6.86	5.8	6.58	7.58	-9.54	-4.11	-1.21	-3.59	-7.26	- -
Basic EPS, GAAP	1.44	1.5	2.44	3.1	4.39	3.75	6	2.28	4.9	-5.06	-4.5	-5.1	-4.1	-11.23	- -
Basic EPS from Cont Ops	1.44	1.5	2.44	3.1	4.39	3.75	6	2.28	4.9	-5.06	-4.5	-5.1	-4.1	-11.23	- -
Diluted EPS, GAAP	1.43	1.49	2.42	3.08	4.38	3.74	5.99	2.28	4.9	-5.06	-4.5	-5.1	-4.1	-11.23	- -
Diluted EPS from Cont Ops	1.43	1.49	2.42	3.08	4.38	3.74	5.99	2.28	4.9	-5.06	-4.5	-5.1	-4.1	-11.23	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	3.22	1.57	2.69	3.6	6.55	6.71	6.14	7.42	8.05	-2.66	1.99	-0.82	-2.26	-6.92	- -
Free Cash Flow per Basic Share	1.95	1.07	1.45	-0.56	-3.02	-3.43	-2.94	-4.07	1.68	-9	-1.18	-4.74	-5.39	-8	- -
Cash & Equivalents per Share	4.73	5.75	7.31	8.69	11.23	11.55	13.22	16.22	15.84	19.41	13.28	13.34	8.95	9.32	9.64
Book Value per Share	6.44	8.04	10.6	13.78	17.13	20.12	25.85	28.25	33.03	23.03	19.5	14.43	10.38	-0.73	-73.86
Tangible Book Value per Share	6.44	8.04	10.6	13.78	17.13	20.12	25.85	28.25	33.03	23.03	19.5	14.43	10.38	-0.74	-76.8

Spirit Aviation Holdings, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)