Detailed financial statements for Sun Country Airlines Holdings, Inc. (SNCY): income statement, balance sheet and cash-flow summary. Track margins, debt, liquidity and profitability trends year over year with up to 20 years of history.
Sun Country Airlines Holdings, Inc. (SNCY) operates as an air transport provider, specializing in a variety of aviation services. The company conducts regular passenger flights, air cargo shipments, and private charter transportation, serving destinations throughout the United States, Latin America, and other international markets. As of December 31, 2021, its fleet consisted of 48 aircraft, with 36 dedicated to passenger service and 12 configured for freight.
Analysis Summary
Sun Country Airlines Holdings, Inc. reported revenue of $1.13B in the most recent fiscal year, growing at a 5-year CAGR of 22.9%.
Trailing-twelve-month margins: gross margin 66.3%, operating margin 7.1%, net margin 3.5%.
At the current price of $16.17, SNCY trades at a P/E of 21.58 and an ROE of 6.44%. Market capitalisation stands at $876M.
Balance sheet quality for SNCY: current ratio of 0.8, net debt of $357.5M. A debt-to-equity below 1.0 typically signals conservative capital structure, while a current ratio above 1.5 indicates comfortable short-term liquidity.
Cash flow quality is strong: free cash flow of $84.0M represents 159% conversion of reported net income. High conversion (above 90%) suggests earnings translate cleanly into cash; lower conversion may indicate working capital tightness or accounting timing differences.
Income Statement (10y)
| Year | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $582.4M | $701.4M | $401.5M | $623.0M | $894.4M | $1.05B | $1.08B | $1.13B |
| Cost of Revenue | $527.4M | $512.6M | $383.4M | $487.8M | $716.7M | $780.5M | $326.8M | $372.6M |
| Gross Profit | $54.9M | $188.8M | $18.1M | $133.2M | $177.7M | $269.2M | $749.0M | $754.2M |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling, General & Admin | $28.0M | $35.4M | $16.6M | $22.1M | $31.1M | $34.1M | $34.9M | $33.3M |
| Operating Expenses | $28.0M | $110.7M | $725000 | $21.2M | $122.0M | $141.7M | $643.0M | $653.6M |
| Operating Income | $26.9M | $78.1M | $17.4M | $111.9M | $55.7M | $127.5M | $106.0M | $100.6M |
| EBITDA | $43.8M | $112.2M | $65.5M | $200.2M | $122.6M | $226.2M | $210.6M | $201.3M |
| Interest Expense | 0 | $17.2M | $22.1M | $26.3M | $31.0M | $42.6M | $44.3M | $36.9M |
| Pre-tax Income | $25.7M | $60.2M | -$4.7M | $100.3M | $24.0M | $94.2M | $69.6M | $70.2M |
| Income Tax | $161000 | $14.1M | -$778000 | $19.1M | $6.3M | $22.0M | $16.7M | $17.4M |
| Net Income | $25.5M | $46.1M | -$3.9M | $81.2M | $17.7M | $72.2M | $52.9M | $52.8M |
| EPS | $0.45 | $0.81 | $-0.07 | $1.47 | $0.31 | $1.30 | $1.00 | $0.99 |
| EPS (Diluted) | $0.45 | $0.81 | $-0.07 | $1.37 | $0.29 | $1.23 | $0.96 | $0.96 |
| Shares Outstanding (Diluted) | $57.2M | $57.2M | $57.2M | $59.3M | $61.0M | $58.5M | $55.1M | $54.9M |
Income Statement (Quarterly)
| Year | 2025-Q2 | 2025-Q3 | 2025-Q4 | 2026-Q1 |
|---|---|---|---|---|
| Revenue | $263.6M | $255.5M | $281.0M | $338.4M |
| Gross Profit | $174.1M | $162.4M | $183.9M | $234.2M |
| Operating Income | $16.3M | $9.9M | $18.2M | $36.9M |
| EBITDA | $42.7M | $73.7M | $44.6M | $64.3M |
| Net Income | $6.6M | $1.6M | $8.1M | $24.1M |
| EPS | $0.12 | $0.03 | $0.15 | $0.45 |
| EPS (Diluted) | $0.12 | $0.03 | $0.15 | $0.43 |
Balance Sheet (10y)
| Year | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $29.6M | $51.0M | $62.0M | $309.3M | $92.1M | $46.3M | $83.2M | $144.7M |
| Short-term Investments | $5.9M | $5.7M | $5.6M | $6.3M | $178.9M | $141.1M | $104.1M | $89.6M |
| Receivables | $11.1M | $22.4M | $28.7M | $30.2M | $35.1M | $38.2M | $35.3M | $53.7M |
| Inventory | $4.8M | $5.3M | $5.4M | $5.4M | $7.7M | $7.8M | $10.5M | 0 |
| Total Current Assets | $81.4M | $112.5M | $126.7M | $375.4M | $345.5M | $271.4M | $266.6M | $368.2M |
| Property, Plant & Equipment | $190.7M | $510.2M | $546.0M | $640.2M | $817.0M | $993.5M | $994.9M | $927.0M |
| Goodwill | $222.2M | $222.2M | $222.2M | $222.2M | $222.2M | $222.2M | $222.2M | $222.2M |
| Intangible Assets | $101.1M | $97.1M | $93.1M | $89.1M | $85.1M | $83.6M | $77.8M | $73.3M |
| Total Assets | $675.8M | $1.01B | $1.05B | $1.38B | $1.52B | $1.62B | $1.63B | $1.68B |
| Accounts Payable | $28.7M | $43.9M | $34.0M | $39.8M | $62.4M | $59.0M | $56.0M | $57.6M |
| Short-term Debt | $8.6M | $13.2M | $26.1M | $29.4M | $57.5M | $74.2M | $87.6M | $68.0M |
| Total Current Liabilities | $222.9M | $353.6M | $253.7M | $281.7M | $377.1M | $418.6M | $422.3M | $451.1M |
| Long-term Debt | $49.8M | $73.7M | $256.3M | $248.0M | $294.7M | $327.5M | $239.5M | $255.3M |
| Total Liabilities | $440.2M | $724.2M | $769.5M | $889.8M | $1.03B | $1.11B | $1.06B | $1.06B |
| Retained Earnings | -$367000 | $42.2M | $38.3M | $4.4M | $22.0M | $94.2M | $147.1M | $199.9M |
| Total Equity | $235.6M | $283.7M | $283.8M | $490.6M | $492.7M | $514.4M | $570.4M | $625.2M |
| Total Debt | $150.2M | $456.8M | $536.8M | $545.6M | $629.7M | $697.8M | $619.0M | $591.8M |
| Net Debt | $114.7M | $400.1M | $469.2M | $230.0M | $358.6M | $510.4M | $431.8M | $357.5M |
| Working Capital | -$141.5M | -$241.0M | -$127.0M | $93.8M | -$31.6M | -$147.2M | -$155.7M | -$82.9M |
Balance Sheet (Quarterly)
| Year | 2025-Q2 | 2025-Q3 | 2025-Q4 | 2026-Q1 |
|---|---|---|---|---|
| Cash & Equivalents | $37.0M | $111.8M | $144.7M | $153.7M |
| Total Assets | $1.55B | $1.60B | $1.68B | $1.68B |
| Total Liabilities | $939.1M | $993.7M | $1.06B | $1.02B |
| Total Equity | $613.0M | $610.2M | $625.2M | $659.4M |
| Total Debt | $562.4M | $575.8M | $591.8M | $569.3M |
Cash Flow (10y)
| Year | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $25.5M | $46.1M | -$3.9M | $77.5M | $17.7M | $72.2M | $52.9M | $52.8M |
| Depreciation & Amortization | $16.9M | $34.9M | $48.1M | $55.0M | $67.6M | $89.5M | $96.7M | $99.5M |
| Stock-based Compensation | $373000 | 0 | $2.1M | $5.6M | $2.8M | $9.3M | $6.0M | 0 |
| Change in Working Capital | -$18.6M | -$43.5M | -$76.6M | $9.8M | $24.5M | -$25.1M | -$5.6M | -$18.9M |
| Operating Cash Flow | $18.3M | $63.3M | $374000 | $152.0M | $127.4M | $174.1M | $164.9M | $157.1M |
| Capital Expenditure | -$81.3M | -$69.8M | -$96.3M | -$116.3M | -$187.9M | -$218.2M | -$47.3M | -$73.1M |
| Acquisitions | 0 | 0 | $200000 | $660000 | 0 | 0 | 0 | $19.2M |
| Stock Repurchased | 0 | 0 | 0 | 0 | -$25.1M | -$68.6M | -$12.1M | -$20.0M |
| Dividends Paid | -$10.5M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Free Cash Flow | -$62.9M | -$6.5M | -$95.9M | $35.7M | -$60.5M | -$44.0M | $117.5M | $84.0M |
Cash Flow (Quarterly)
| Year | 2025-Q2 | 2025-Q3 | 2025-Q4 | 2026-Q1 |
|---|---|---|---|---|
| Operating Cash Flow | $19.8M | $41.9M | $78.9M | $29.7M |
| Capital Expenditure | -$5.8M | -$7.9M | -$44.0M | -$40.5M |
| Free Cash Flow | $14.0M | $34.0M | $34.9M | -$10.8M |
| Dividends Paid | 0 | 0 | 0 | 0 |
| Stock-based Compensation | 0 | 0 | 0 | 0 |
Growth & Margins (10y)
| Year | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (YoY) | +20.4% | -42.8% | +55.2% | +43.6% | +17.3% | +2.5% | +4.7% | |
| Net Income Growth (YoY) | +80.4% | -108.5% | +2181.1% | -78.2% | +308.4% | -26.7% | -0.2% | |
| EPS Growth (YoY) | +80.0% | -108.4% | +2252.3% | -78.9% | +319.4% | -23.1% | -1.0% | |
| Shares Change (YoY) | +0.0% | +0.0% | +3.8% | +2.9% | -4.1% | -5.9% | -0.4% | |
| FCF Growth (YoY) | +89.6% | -1365.8% | +137.2% | -269.4% | +27.2% | +366.9% | -28.5% | |
| Gross Margin | 9.4% | 26.9% | 4.5% | 21.4% | 19.9% | 25.6% | 69.6% | 66.9% |
| Operating Margin | 4.6% | 11.1% | 4.3% | 18.0% | 6.2% | 12.1% | 9.9% | 8.9% |
| EBITDA Margin | 7.5% | 16.0% | 16.3% | 32.1% | 13.7% | 21.6% | 19.6% | 17.9% |
| Net Margin | 4.4% | 6.6% | -1.0% | 13.0% | 2.0% | 6.9% | 4.9% | 4.7% |
| FCF Margin | -10.8% | -0.9% | -23.9% | 5.7% | -6.8% | -4.2% | 10.9% | 7.5% |
| Effective Tax Rate | 0.6% | 23.4% | 16.6% | 19.0% | 26.3% | 23.3% | 24.0% | 24.8% |
Per-Share Data (10y)
| Year | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| FCF Per Share | $-1.10 | $-0.11 | $-1.68 | $0.60 | $-0.99 | $-0.75 | $2.13 | $1.53 |
| Dividends Per Share | $0.18 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Shares Outstanding (Basic) | $57.2M | $57.2M | $57.2M | $55.2M | $58.0M | $55.5M | $52.9M | $53.1M |
What to look at in Industrials
Aerospace, defence, machinery, transport. Semi-cyclical. Key: backlog, operating margins, and FCF conversion.
- 5y revenue growth — Without growth, there is no long-term value creation
- Operating margin — The best indicator of operational discipline in industrials
- ROIC — Quality industrials have ROIC >15% — the rest destroy capital
- FCF conversion — FCF / Net Income — in industrials good >85%
- Net debt / EBITDA — Cyclical industrials with high debt suffer hard in recessions
- Capex / Revenue — Maintaining the machinery. <4% = possible underinvestment (future decline)
- Altman Z-Score — Bankruptcy model (NYU 1968) — combines liquidity, leverage and profitability. Key in cyclicals
Profitability
| Return on Equity | 6.44% |
| Return on Invested Capital | 4.54% |
| Return on Assets | 2.40% |
| Gross Margin | 66.28% |
| Operating Margin | 7.13% |
| Net Margin | 3.55% |
Financial Health
| Debt / Equity | 0.86 |
| Current Ratio | 0.83 |
Key Ratios (10y)
| Year | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| P/E | 80.84 | 44.91 | -532.65 | 18.54 | 51.16 | 12.10 | 14.58 | 14.54 |
| P/B | 8.82 | 7.33 | 7.33 | 3.07 | 1.87 | 1.70 | 1.35 | 1.22 |
| P/S | 3.57 | 2.96 | 5.18 | 2.41 | 1.03 | 0.83 | 0.72 | 0.68 |
| Gross Margin | 9.4% | 26.9% | 4.5% | 21.4% | 19.9% | 25.6% | 69.6% | 66.9% |
| Operating Margin | 4.6% | 11.1% | 4.3% | 18.0% | 6.2% | 12.1% | 9.9% | 8.9% |
| Net Margin | 4.4% | 6.6% | -1.0% | 13.0% | 2.0% | 6.9% | 4.9% | 4.7% |
Related companies: ASPN · CRESY · EH · FIP · IIIN · LGMK · NWPX
Explore sector: Industrials · Airlines, Airports & Air Services
More sections of SNCY: Overview · Valuation · Statistics · Estimates · Technical · Ownership · News · Events
Discover more: Radar — undervalued stock signals · Investment Academy — learn to analyze stocks