Jet.ai Inc. is a US-listed company in the passenger airlines industry. Its financial year ends in December.
Loading chart…
Third-party market data · may be delayed
~$1.8
Price-to-sales vs peers
Base case. Range ~$1.4–$4.3. Sales per share times peers' typical price-to-sales; used only when earnings are negative.
No Buy/Hold/Sell rating is issued: only 1 valuation models apply; a rating needs 3.
Jet.ai Inc. valuation: adjust assumptions and compare models →
What company insiders, investment funds and members of Congress have been doing with the stock, from their own filings.
Revenue for the twelve months to June 2026 was $10m, down 18.1% on a year earlier, a smaller fall than the 45.9% decline a quarter earlier. Free-cash-flow margin fell to -85.3% from -66.5% a year earlier. Operating margin narrowed to -95.1% from -92.6%. It passes 1 of our 1 financial-health checks. Our price-to-sales vs peers value is $2.18 a share, against a share price of $0.94.
Source: 10-Q filed August 14, 2026 on SEC EDGAR · Financials · Valuation
Written from the company's filings and our models when each quarter's report arrives. Figures in older notes are as published at the time. Not investment advice.
Jet.ai Inc.'s trailing-twelve-month revenue fell 18.1% year on year, with a free-cash-flow margin of -85.3%. Where it stands out: change in growth rate of +27.8pp ranks 1 of 16 passenger airlines companies we cover. Where it lags: operating margin of -95.1% ranks 16 of 16 passenger airlines companies we cover.
Current signal Balance sheet growing far ahead of sales: Total assets grew 191% year over year while revenue fell 18% — the balance sheet is expanding 209 points faster than the business it supports.
Assembled from SEC-filed figures — the full workings are on this page and in our methodology. Observations, not recommendations.
Loading chart…
Third-party market data · may be delayed
Company announcements, filed results and changes that matter to shareholders.
We value Jet.ai Inc. as an operating company, with every model that fits that kind of business. Cost of equity 10.6%: the 10-year Treasury yield (4.9%) plus a beta of 1.25 times a 4.5% equity risk premium.
| Model | Value per share | In the combined value? |
|---|---|---|
| Price-to-earnings vs peers Earnings per share times peers' typical (harmonic-mean) price-to-earnings. | ~$30 ~$25–$46 | Left out: out of range vs price (34.45x) |
| Residual income Book value plus the present value of returns above the cost of equity, fading over ten years. | — | Does not apply: return on equity above 40%: buybacks or intangibles make book value too small an anchor |
| Justified price-to-book Book value times (return on equity - growth) / (cost of equity - growth): steady-state returns. | — | Does not apply: return on equity is not positive |
| Revenue-to-maturity model Revenue grown to maturity with the cash margin moving to the industry's; for companies not yet profitable. | — | Does not apply: revenue and margins don't support a positive value |
| Price-to-sales vs peers Sales per share times peers' typical price-to-sales; used only when earnings are negative. | ~$1.8 ~$1.4–$4.3 | Included, half weight |
| Combined value Weighted average of the models that apply: the primary model (price-to-earnings vs peers) counts double. Models more than 5x or less than 0.2x the share price, or more than 3x away from the other models' median, are left out. | ~$1.8 ~$1.4–$4.3 | 1 model |
Different models fail in different ways, so where several apply we average them rather than trust one. Peer-based models compare Jet.ai Inc. with Passenger Airlines in our coverage, using third-party market data. Model values are estimates under stated assumptions, updated as new filings arrive; not price targets or investment advice. How each model works.
| At fiscal year end | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Share price | $470249.99 | $64800.00 | $908.00 | $117.20 |
| Market value | $92.2bn | $18.2bn | $254m | $1.6bn |
| + Net debt (− = net cash) | −$952391 | −$2m | −$6m | −$2m |
| Enterprise value | $92.2bn | $18.2bn | $248m | $1.6bn |
| Multiples | ||||
| Price / sales | n/m | n/m | 18.1x | 175.8x |
| Price / earnings | — | — | — | n/m |
| Price / free cash flow | — | — | — | — |
| EV / EBITDA | — | — | — | — |
Not assessed: fewer than five years of comparable figures in the filings. AI disruption exposure for this industry: Low.
| Fiscal year | EPS | Growth | Revenue | Growth |
|---|---|---|---|---|
| Current | −$8.52 | — | $9m | +0% |
| Next | −$0.50 | +94% | $5m | −44% |
The consensus EPS forecast for the current fiscal year is +113.0% on 90 days ago. In the last 30 days, 0 analysts raised Jet.ai Inc.'s forecast and 1 cut it.
Average of analysts' published estimates (third-party data).
| Period | Current fiscal year | Next fiscal year |
|---|---|---|
| 90 days ago | −$4.00 | −$2.00 |
| 60 days ago | −$4.00 | −$2.00 |
| 30 days ago | −$4.00 | −$2.00 |
| 7 days ago | −$4.00 | −$2.00 |
| Now | −$8.52 | −$0.50 |
| Quarter to | Estimate | Actual | Surprise |
|---|---|---|---|
| Jun 2026 | −$2.00 | −$1.67 | +16.6% |
| Mar 2026 | −$2.00 | −$6.75 | −237.7% |
| Dec 2025 | −$72.00 | −$116.38 | −61.6% |
| Sept 2025 | −$96.00 | −$107.38 | −11.8% |
Adjusted EPS as companies report it, against the average analyst estimate.
| Calendar year | 2022 | 2023 | 2024 | 2025 | 2026 to date |
|---|---|---|---|---|---|
| Return | |||||
| JTAI | +6% | −86% | −99% | −87% | −99% |
| Industry peers (median) | −29% | −10% | +23% | −11% | −17% |
| S&P 500 | −18% | +26% | +25% | +18% | +11% |
| Months that ended higher | |||||
| JTAI | 75% | 58% | 0% | 17% | 27% |
| S&P 500 | 42% | 67% | 75% | 75% | 46% |
| Largest fall from a high during the year | |||||
| JTAI | −1% | −91% | −99% | −94% | −99% |
| S&P 500 | −25% | −10% | −8% | −19% | −9% |
Worst fall since October 1, 2021: 100% from August 2, 2023 to October 30, 2026. Getting back needed a 63376282% gain, and the shares have not yet recovered.
| Results released | Next day | S&P 500 next day | 5 days | 21 days |
|---|---|---|---|---|
| May 21, 2026 | +2.3% | +0.6% | +20.4% | +1.7% |
| March 13, 2026 | −4.0% | +0.4% | +6.1% | −62.7% |
| November 19, 2024 | +0.5% | +0.4% | −11.8% | −37.6% |
| November 21, 2023 | −1.3% | +0.2% | +12.5% | +88.8% |
Source: SEC EDGAR filings. Retrieved October 29, 2026.
| Period | Revenue (TTM) |
|---|---|
| FY23 Q3 | $10.2M |
| FY23 Q4 | $12.2M |
| FY24 Q1 | $14.2M |
| FY24 Q2 | $14.5M |
| FY24 Q3 | $15M |
| FY24 Q4 | $14M |
| FY25 Q1 | $13.6M |
| FY25 Q2 | $12.8M |
| FY25 Q3 | $10.6M |
| FY25 Q4 | $9.2M |
| FY26 Q1 | $7.4M |
| FY26 Q2 | $10.5M |
Source: SEC EDGAR filings. Retrieved October 29, 2026.
| Period | Revenue growth, TTM YoY |
|---|---|
| FY24 Q2 | -22.9% |
| FY24 Q3 | 46.7% |
| FY24 Q4 | 14.8% |
| FY25 Q1 | -3.8% |
| FY25 Q2 | -11.7% |
| FY25 Q3 | -29.6% |
| FY25 Q4 | -34.6% |
| FY26 Q1 | -45.9% |
| FY26 Q2 | -18.1% |
Source: SEC EDGAR filings. Retrieved October 29, 2026.
| Period | Operating margin (TTM) |
|---|---|
| FY23 Q3 | -120.6% |
| FY23 Q4 | -102.4% |
| FY24 Q1 | -91.2% |
| FY24 Q2 | -94.7% |
| FY24 Q3 | -82.0% |
| FY24 Q4 | -89.6% |
| FY25 Q1 | -92.2% |
| FY25 Q2 | -92.6% |
| FY25 Q3 | -103.9% |
| FY25 Q4 | -109.7% |
| FY26 Q1 | -132.2% |
| FY26 Q2 | -95.1% |
Source: SEC EDGAR filings. Retrieved October 29, 2026.
| Period | FCF margin (TTM) |
|---|---|
| FY23 Q4 | -31.0% |
| FY24 Q1 | -36.0% |
| FY24 Q2 | -45.4% |
| FY24 Q3 | -39.1% |
| FY24 Q4 | -58.7% |
| FY25 Q1 | -57.8% |
| FY25 Q2 | -66.5% |
| FY25 Q3 | -116.2% |
| FY25 Q4 | -89.6% |
| FY26 Q1 | -123.0% |
| FY26 Q2 | -85.3% |
| Fiscal year | 2022 Dec 2022 | 2023 Dec 2023 | 2024 Dec 2024 | 2025 Dec 2025 | LTM Jun 2026 |
|---|---|---|---|---|---|
| Income | |||||
| Revenue | 22 | 12 | 14 | 9 | 10 |
| Gross profit | 2 | −0 | −1 | −0 | −0 |
| EBITDA | −8 | −12 | −13 | −10 | −10 |
| Operating income | −8 | −13 | −13 | −10 | −10 |
| Net income | −8 | −13 | −13 | 5 | 5 |
| Diluted EPS | −$39.38 | −$45.03 | −$47.93 | $0.33 | — |
| Growth (year on year) | |||||
| Revenue | — | −44.1% | +14.8% | −34.6% | −18.1% |
| Margins | |||||
| Gross margin | 9.4% | −1.5% | −6.9% | −3.3% | −4.7% |
| EBITDA margin | −34.8% | −101.3% | −89.6% | −109.7% | −95.1% |
| Operating margin | −35.4% | −102.4% | −89.6% | −109.7% | −95.1% |
| Net margin | −35.4% | −103.3% | −90.8% | 50.0% | 49.5% |
| Free-cash-flow margin | — | −31.0% | −58.8% | −89.6% | −85.3% |
| Cash flow | |||||
| Cash from operations | −0 | −4 | −8 | −8 | −9 |
| Capital spending | — | 0 | 0 | 0 | 0 |
| Free cash flow | — | −4 | −8 | −8 | −9 |
| Stock-based pay | 6 | 7 | 4 | 2 | 0 |
| Free cash flow after stock pay | — | −10 | −13 | −10 | −9 |
| Balance sheet | |||||
| Cash | 2 | 2 | 6 | 2 | 11 |
| Total debt | 1 | 1 | 0 | 0 | 0 |
| Net debt (negative = net cash) | −1 | −2 | −6 | −2 | −11 |
| Diluted shares | — | — | — | 14m | — |
| Quarter | 2024 Q3 Sept 2024 | 2024 Q4 Dec 2024 | 2025 Q1 Mar 2025 | 2025 Q2 Jun 2025 | 2025 Q3 Sept 2025 | 2025 Q4 Dec 2025 | 2026 Q1 Mar 2026 | 2026 Q2 Jun 2026 |
|---|---|---|---|---|---|---|---|---|
| Income | ||||||||
| Revenue | 4 | 3 | 3 | 2 | 2 | 2 | 2 | 5 |
| Gross profit | −0 | −0 | −0 | −0 | −0 | 0 | −0 | −0 |
| EBITDA | −3 | −3 | −3 | −2 | −2 | −2 | −3 | −3 |
| Operating income | −3 | −3 | −3 | −2 | −2 | −2 | −3 | −3 |
| Net income | −3 | −3 | −3 | −2 | −2 | 12 | −3 | −2 |
| Diluted EPS | −$4.15 | $90.67 | −$35.12 | −$184.63 | −$0.06 | $3.16 | −$0.63 | −$1.72 |
| Growth (year on year) | ||||||||
| Revenue | +16.3% | −24.1% | −9.7% | −27.8% | −56.3% | −44.3% | −51.6% | +139.0% |
| Margins | ||||||||
| Gross margin | −0.4% | −12.9% | −3.3% | −5.0% | −16.9% | 12.1% | −13.9% | −3.5% |
| EBITDA margin | −75.2% | −104.4% | −91.3% | −111.4% | −119.0% | −134.8% | −170.4% | −50.4% |
| Operating margin | −73.6% | −104.5% | −91.3% | −111.4% | −119.0% | −134.9% | −170.4% | −50.4% |
| Net margin | −73.6% | −107.2% | −91.2% | −107.1% | −114.9% | 685.7% | −159.5% | −42.8% |
| Free-cash-flow margin | −3.4% | −106.7% | −62.7% | −126.0% | −229.8% | 39.2% | −180.7% | −50.0% |
| Cash flow | ||||||||
| Cash from operations | −0 | −3 | −2 | −3 | −4 | 1 | −3 | −3 |
| Capital spending | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Free cash flow | −0 | −3 | −2 | −3 | −4 | 1 | −3 | −3 |
| Stock-based pay | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 |
| Free cash flow after stock pay | −1 | −4 | −3 | −4 | −4 | 1 | −3 | −3 |
| Last 12 months unless stated | JTAI | SOAR | SRFM | FLYX | UP | ALGT | Median |
|---|---|---|---|---|---|---|---|
| Revenue, last 12 months | $10m | $30m | $111m | $404m | $720m | $2.9bn | $5.0bn |
| Revenue growth, last 12 months | −18.1% | −66.2% | 3.1% | 16.1% | −6.0% | 12.2% | 11.1% |
| Revenue growth, 3-year average | −17.7% | — | 69.7% | — | −22.0% | 4.9% | 7.6% |
| Revenue growth, latest quarter | 139.0% | −96.1% | 7.6% | 21.7% | −4.0% | 36.9% | 20.2% |
| Gross margin | −4.7% | 25.8% | — | 18.1% | 9.8% | — | 10.8% |
| Operating margin | −95.1% | −14.3% | −67.3% | −8.8% | −27.0% | 4.9% | 0.0% |
| Operating margin, 3-year average | −94.1% | −17.6% | −102.3% | −18.7% | −31.7% | −1.6% | −1.6% |
| Net margin | 49.5% | −11.8% | −101.6% | −5.3% | −42.0% | 0.9% | 0.1% |
| Cash from operations / revenue | −85.3% | 0.3% | −46.2% | 4.7% | −34.3% | 14.5% | 7.0% |
| Free-cash-flow margin | −85.3% | −1.5% | −61.6% | −6.7% | −59.0% | 3.6% | −0.1% |
| Free-cash-flow margin, 3-year average | −65.7% | −38.9% | −66.2% | −14.7% | −42.7% | −0.8% | −3.2% |
| Stock pay / revenue | 4.2% | 0.1% | 7.7% | 1.4% | 6.7% | 0.7% | 0.4% |
| Change in share count | — | — | — | — | 24.7% | 7.5% | −1.3% |
| Measure | Company | Peer median | Rank |
|---|---|---|---|
| Revenue growth Growth | -18.1% | 12.2% | 15 of 16 |
| Change in growth rate Growth | +27.8pp | +4.8pp | 1 of 16 |
| Operating margin Profitability | -95.1% | 1.6% | 16 of 16 |
| Net margin Profitability | 49.5% | 0.9% | 1 of 16 |
| Free-cash-flow margin Cash generation | -85.3% | 0.0% | 16 of 16 |
| Stock pay as % of revenue Cash generation | 4.2% | 0.4% | 11 of 13 |
Rank 1 = best in the group (for spending, debt and dilution, lower ranks first).
| Line of business | Revenue | Share | YoY |
|---|---|---|---|
| Software App and Cirrcus Charter | $4.8M | 52.4% | ▼ 40.9% |
| Management and Other Services | $3.3M | 36.2% | ▼ 7.9% |
| Jet Card and Fractional Programs | $1.1M | 11.5% | ▼ 54.0% |
From Jet.ai Inc.'s 10-K filed March 6, 2026, as tagged in the filing. View filing. Indented rows are part of the line above; their share is of that line. In the bars, the faint bar behind is the year before.
| Manager | Value | Shares | Share of 13F value | Shares QoQ |
|---|---|---|---|---|
| Jane Street Group, LLC | $162,320 | 20K | 49.0% | New |
| Geode Capital Management, LLC | $89,938 | 11K | 27.1% | New |
| Vanguard Fiduciary Trust Co | $64,754 | 8K | 19.5% | New |
| Vanguard Capital Management LLC | $5,698 | 1K | 1.7% | New |
| Tower Research Capital LLC (TRC) | $4,371 | 1K | 1.3% | New |
| Barclays PLC | $2,312 | 0K | 0.7% | New |
| Strategic Wealth Partners, Ltd. | $1,050 | 0K | 0.3% | New |
| Sbi Securities Co., Ltd. | $1,018 | 0K | 0.3% | ▼ 24.7% |
| Mmcap International Inc. Spc | $49 | 0K | 0.0% | New |
| Danske Bank A/S | $8 | 0K | 0.0% | New |
From Form 13F filings with the SEC ( quarterly data sets), as reported by each manager for June 30, 2026 and filed up to 45 days later. 13F reports cover long US-listed positions of managers above $100M only, so this is not Jet.ai Inc.'s complete shareholder register. Values are as reported by the filers .
From insiders' Form 4 filings with the SEC. Excludes awards, option exercises and shares withheld for tax. "Pre-set plan" means the filing marks the trade as made under a Rule 10b5-1 plan. See every insider trade since five years ago, on a price chart.
| Data | Last updated | Source |
|---|---|---|
| Share price | Exchange closing prices | |
| Financial statements | SEC 10-K and 10-Q filings | |
| News and updates | Company releases and SEC 8-K filings | |
| Analyst estimates | Aggregated analyst estimates | |
| Valuation and scores | Our models, from the filed figures |
New research on the companies we cover arrives in the weekly email. Free, one email a week.
