Madison Air Solutions Corporation (MAIR) Financial Statements

Executive TeamFinancials

Madison Air Solutions financial statements at a glance

Madison Air Solutions reported revenue of $3.52 billion for fiscal year 2025 (ended December 31, 2025), up 34.1% from fiscal year 2024. Net income was $30.80 million, a net margin of 0.9%, and diluted earnings per share were $0.35.

At the end of fiscal year 2025 it had total assets of $8.18 billion, total liabilities of $8.10 billion and shareholders' equity of -$37.00 million, with cash and short-term investments of $208.40 million and total debt of $5.65 billion.

Its operations brought in $480.40 million of cash; capital spending was $40.60 million, leaving free cash flow of $439.80 million.

The tables below show the income statement, balance sheet and cash flow statement; the key figures of the last 3 fiscal years are at the bottom of the page.

Figures from company filings, in USD; latest fiscal year ended December 31, 2025.

MAIR logo

Madison Air Solutions Corporation

MAIRUnited States
USD (Local)

Income Statement

Annual • USD

Tax Effect of Unusual Items
-1.26M
Prev Year: -2.01M
YoY: +37.4%
Net Income from Continuing Operations
59.50M
Prev Year: 153.60M
YoY: -61.3%
Provision for Income Taxes
49.80M
Prev Year: 35.60M
YoY: +39.9%
Pre-tax Income
109.30M
Prev Year: 189.20M
YoY: -42.2%
Other Income Expense
5.70M
Prev Year: -2.10M
YoY: +371.4%
Other Non-operating Income (expense)
11.70M
Prev Year: 8.60M
YoY: +36.0%
Special Income Charges
-6.00M
Prev Year: -10.70M
YoY: +43.9%
Restructuring and Mergers Acquisition
6.00M
Prev Year: 10.70M
YoY: -43.9%
Net Non Operating Interest Income Expense
-398.00M
Prev Year: -295.20M
YoY: -34.8%
Non-operating Interest Expense
398.00M
Prev Year: 295.20M
YoY: +34.8%
Operating Income
501.60M
Prev Year: 486.50M
YoY: +3.1%
Operating Expense
862.70M
Prev Year: 520.40M
YoY: +65.8%
Other Operating Expenses
184.80M
Prev Year: 30.80M
YoY: +500.0%
Depreciation Amortization Depletion
163.10M
Prev Year: 101.00M
YoY: +61.5%
Depreciation and amortization
163.10M
Prev Year: 101.00M
YoY: +61.5%
Amortization
163.10M
Prev Year: 101.00M
YoY: +61.5%
Amortization of Intangibles
163.10M
Prev Year: 101.00M
YoY: +61.5%
Selling General and Administrative
514.80M
Prev Year: 388.60M
YoY: +32.5%
Gross Profit
1.36B
Prev Year: 1.01B
YoY: +35.5%
Cost of Revenue
2.15B
Prev Year: 1.62B
YoY: +33.2%
Total Revenue
3.52B
Prev Year: 2.62B
YoY: +34.1%
Operating Revenue
3.52B
Prev Year: 2.62B
YoY: +34.1%
Tax Rate for Calcs
0.21
Prev Year: 0.188
YoY: +11.6%
Normalized EBITDA
703.30M
Prev Year: 635.90M
YoY: +10.6%
Total Unusual Items
-6.00M
Prev Year: -10.70M
YoY: +43.9%
Total Unusual Items Excluding Goodwill
-6.00M
Prev Year: -10.70M
YoY: +43.9%
Net Income from Continuing Operation Net Minority Interest
32.20M
Prev Year: 92.60M
YoY: -65.2%
Reconciled Depreciation
190.00M
Prev Year: 140.80M
YoY: +34.9%
Reconciled Cost of Revenue
2.13B
Prev Year: 1.58B
YoY: +34.8%
EBITDA
697.30M
Prev Year: 625.20M
YoY: +11.5%
EBIT
507.30M
Prev Year: 484.40M
YoY: +4.7%
Net Interest Income
-398.00M
Prev Year: -295.20M
YoY: -34.8%
Interest Expense
398.00M
Prev Year: 295.20M
YoY: +34.8%
Normalized Income
36.94M
Prev Year: 101.29M
YoY: -63.5%
Net Income from Continuing and Discontinued Operation
30.80M
Prev Year: 175.20M
YoY: -82.4%
Total Expenses
3.02B
Prev Year: 2.14B
YoY: +41.1%
Total Operating Income as Reported
495.60M
Prev Year: 475.80M
YoY: +4.2%
Weighted Average Shares (diluted)
488.86M
Prev Year: 488.93M
YoY: -0.0%
Weighted Average Shares (basic)
488.86M
Prev Year: 488.93M
YoY: -0.0%
Diluted EPS
0.35
Prev Year: 0.358
YoY: -2.3%
Basic EPS
0.35
Prev Year: 0.358
YoY: -2.3%
Diluted NI Available to Com Stockholders
30.80M
Prev Year: 175.20M
YoY: -82.4%
Net Income Common Stockholders
30.80M
Prev Year: 175.20M
YoY: -82.4%
Net Income
30.80M
Prev Year: 175.20M
YoY: -82.4%
Noncontrolling Interests
-27.30M
Prev Year: -61.00M
YoY: +55.2%
Net Income Including Non-Controlling Interests
58.10M
Prev Year: 236.20M
YoY: -75.4%
Net Income from Discontinued Operations
-1.40M
Prev Year: 82.60M
YoY: -101.7%
Values in USD

Madison Air Solutions key figures by fiscal year

FY2025FY2024FY2023
Revenue$3.5B$2.6B$2.6B
Gross profit$1.4B$1.0B$937.8M
Operating income$501.6M$486.5M$418.8M
Net income$30.8M$175.2M$58.2M
Diluted EPS$0.35$0.36$0.12
Total assets$8.2B$5.5B$6.4B
Total liabilities$8.1B$5.5B$5.2B
Shareholders' equity-$37.0M-$58.1M$1.0B
Cash and short-term investments$208.4M$419.2M$301.9M
Total debt$5.7B$4.2B$4.1B
Operating cash flow$480.4M$17.9M$288.1M
Capital spending$40.6M$28.2M$26.1M
Free cash flow$439.8M-$10.3M$262.0M

In USD. Fiscal years as reported by the company; statements on this page go back to fiscal year 2023.

Questions and answers

What was Madison Air Solutions's revenue in fiscal year 2025?

$3.52 billion, up 34.1% from $2.62 billion in fiscal year 2024.

How much profit does Madison Air Solutions make?

Madison Air Solutions reported net income of $30.80 million for fiscal year 2025 (0.9% of revenue); operating income was $501.60 million.

How much cash and debt does Madison Air Solutions have?

At the end of fiscal year 2025: cash and short-term investments of $208.40 million and total debt of $5.65 billion.

What is Madison Air Solutions's free cash flow?

$439.80 million in fiscal year 2025 (operating cash flow of $480.40 million minus capital spending of $40.60 million).

Disclaimer: This analysis is for informational and educational purposes only and does not constitute financial, investment, tax, or legal advice. Data may be incomplete, delayed, or contain inaccuracies. Consult with a qualified financial advisor before making any investment decisions.
LinkedInLinkedInXXYouTubeYouTube