vs
Side-by-side financial comparison of FLYEXCLUSIVE INC. (FLYX) and JOHNSON OUTDOORS INC (JOUT). Click either name above to swap in a different company.
JOHNSON OUTDOORS INC is the larger business by last-quarter revenue ($140.9M vs $92.1M, roughly 1.5× FLYEXCLUSIVE INC.). JOHNSON OUTDOORS INC runs the higher net margin — -2.3% vs -4.6%, a 2.3% gap on every dollar of revenue. On growth, JOHNSON OUTDOORS INC posted the faster year-over-year revenue change (30.9% vs 19.8%). FLYEXCLUSIVE INC. produced more free cash flow last quarter ($-11.0M vs $-42.7M). Over the past eight quarters, FLYEXCLUSIVE INC.'s revenue compounded faster (21.9% CAGR vs -10.5%).
FLYEXCLUSIVE INC. is a U.S.-headquartered private aviation services provider that offers private jet charter, aircraft management, maintenance repair, and fractional ownership programs. It primarily serves high-net-worth individuals, corporate clients, and government entities across North America, delivering personalized on-demand air travel solutions prioritizing safety and convenience.
Johnson Outdoors Inc. produces outdoor recreational products such as watercraft, diving equipment, camping gear, and outdoor clothing. It has operations in 24 locations worldwide, employs 1,400 people and reports sales of more than $315 million. Helen Johnson-Leipold, one of Samuel Curtis Johnson, Jr.'s four children, has run the company since 1999.
FLYX vs JOUT — Head-to-Head
Income Statement — Q3 FY2025 vs Q1 FY2026
| Metric | | |
|---|---|---|
| Revenue | $92.1M | $140.9M |
| Net Profit | $-4.3M | $-3.3M |
| Gross Margin | 13.7% | 36.6% |
| Operating Margin | -12.3% | -2.1% |
| Net Margin | -4.6% | -2.3% |
| Revenue YoY | 19.8% | 30.9% |
| Net Profit YoY | 32.0% | 78.4% |
| EPS (diluted) | $-0.25 | — |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q1 26 | — | $140.9M | ||
| Q4 25 | — | $135.8M | ||
| Q3 25 | $92.1M | — | ||
| Q2 25 | $91.3M | $180.7M | ||
| Q1 25 | $88.1M | $168.3M | ||
| Q4 24 | — | $107.6M | ||
| Q3 24 | $76.9M | $105.9M | ||
| Q2 24 | $79.0M | $172.5M |
| Q1 26 | — | $-3.3M | ||
| Q4 25 | — | $-29.1M | ||
| Q3 25 | $-4.3M | — | ||
| Q2 25 | $-4.8M | $7.7M | ||
| Q1 25 | $-5.4M | $2.3M | ||
| Q4 24 | — | $-15.3M | ||
| Q3 24 | $-6.3M | $-34.3M | ||
| Q2 24 | $-5.2M | $1.6M |
| Q1 26 | — | 36.6% | ||
| Q4 25 | — | 36.2% | ||
| Q3 25 | 13.7% | — | ||
| Q2 25 | 15.0% | 37.6% | ||
| Q1 25 | 12.8% | 35.0% | ||
| Q4 24 | — | 29.9% | ||
| Q3 24 | 11.3% | 23.5% | ||
| Q2 24 | 7.9% | 35.8% |
| Q1 26 | — | -2.1% | ||
| Q4 25 | — | -6.0% | ||
| Q3 25 | -12.3% | — | ||
| Q2 25 | -13.5% | 4.1% | ||
| Q1 25 | -16.7% | 2.9% | ||
| Q4 24 | — | -18.8% | ||
| Q3 24 | -27.2% | -40.4% | ||
| Q2 24 | -27.6% | -0.3% |
| Q1 26 | — | -2.3% | ||
| Q4 25 | — | -21.4% | ||
| Q3 25 | -4.6% | — | ||
| Q2 25 | -5.2% | 4.3% | ||
| Q1 25 | -6.2% | 1.4% | ||
| Q4 24 | — | -14.2% | ||
| Q3 24 | -8.2% | -32.4% | ||
| Q2 24 | -6.5% | 0.9% |
| Q1 26 | — | — | ||
| Q4 25 | — | — | ||
| Q3 25 | $-0.25 | — | ||
| Q2 25 | $-0.26 | — | ||
| Q1 25 | $-0.30 | — | ||
| Q4 24 | — | — | ||
| Q3 24 | $-0.32 | — | ||
| Q2 24 | $-0.32 | — |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $18.7M | $130.7M |
| Total DebtLower is stronger | $123.9M | $0 |
| Stockholders' EquityBook value | $-434.2M | $413.5M |
| Total Assets | $448.1M | $600.1M |
| Debt / EquityLower = less leverage | — | 0.00× |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | — | $130.7M | ||
| Q4 25 | — | $176.4M | ||
| Q3 25 | $18.7M | — | ||
| Q2 25 | $15.8M | $161.0M | ||
| Q1 25 | $14.7M | $94.0M | ||
| Q4 24 | — | $101.6M | ||
| Q3 24 | $18.7M | $162.0M | ||
| Q2 24 | $9.3M | $148.4M |
| Q1 26 | — | $0 | ||
| Q4 25 | — | $0 | ||
| Q3 25 | $123.9M | — | ||
| Q2 25 | $111.6M | $0 | ||
| Q1 25 | $121.6M | $0 | ||
| Q4 24 | — | $0 | ||
| Q3 24 | $197.9M | $0 | ||
| Q2 24 | $206.3M | $0 |
| Q1 26 | — | $413.5M | ||
| Q4 25 | — | $418.4M | ||
| Q3 25 | $-434.2M | — | ||
| Q2 25 | $-261.4M | $450.5M | ||
| Q1 25 | $-281.5M | $441.1M | ||
| Q4 24 | — | $440.3M | ||
| Q3 24 | $-192.0M | $463.4M | ||
| Q2 24 | $-149.7M | $498.7M |
| Q1 26 | — | $600.1M | ||
| Q4 25 | — | $604.1M | ||
| Q3 25 | $448.1M | — | ||
| Q2 25 | $443.4M | $634.5M | ||
| Q1 25 | $466.8M | $624.5M | ||
| Q4 24 | — | $612.9M | ||
| Q3 24 | $487.1M | $635.2M | ||
| Q2 24 | $494.7M | $679.8M |
| Q1 26 | — | 0.00× | ||
| Q4 25 | — | 0.00× | ||
| Q3 25 | — | — | ||
| Q2 25 | — | 0.00× | ||
| Q1 25 | — | 0.00× | ||
| Q4 24 | — | 0.00× | ||
| Q3 24 | — | 0.00× | ||
| Q2 24 | — | 0.00× |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $-209.0K | $-38.4M |
| Free Cash FlowOCF − Capex | $-11.0M | $-42.7M |
| FCF MarginFCF / Revenue | -12.0% | -30.3% |
| Capex IntensityCapex / Revenue | 11.7% | 3.0% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $-51.0M | $38.5M |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | — | $-38.4M | ||
| Q4 25 | — | $23.4M | ||
| Q3 25 | $-209.0K | — | ||
| Q2 25 | $363.0K | $71.4M | ||
| Q1 25 | $-10.5M | $-1.7M | ||
| Q4 24 | — | $-36.9M | ||
| Q3 24 | $-12.3M | $19.1M | ||
| Q2 24 | $-16.2M | $73.7M |
| Q1 26 | — | $-42.7M | ||
| Q4 25 | — | $19.2M | ||
| Q3 25 | $-11.0M | — | ||
| Q2 25 | $353.0K | $66.9M | ||
| Q1 25 | $-14.6M | $-5.0M | ||
| Q4 24 | — | $-41.0M | ||
| Q3 24 | $-25.7M | $13.5M | ||
| Q2 24 | $-26.6M | $67.4M |
| Q1 26 | — | -30.3% | ||
| Q4 25 | — | 14.2% | ||
| Q3 25 | -12.0% | — | ||
| Q2 25 | 0.4% | 37.0% | ||
| Q1 25 | -16.5% | -2.9% | ||
| Q4 24 | — | -38.1% | ||
| Q3 24 | -33.5% | 12.8% | ||
| Q2 24 | -33.7% | 39.1% |
| Q1 26 | — | 3.0% | ||
| Q4 25 | — | 3.1% | ||
| Q3 25 | 11.7% | — | ||
| Q2 25 | 0.0% | 2.5% | ||
| Q1 25 | 4.7% | 2.0% | ||
| Q4 24 | — | 3.8% | ||
| Q3 24 | 17.5% | 5.3% | ||
| Q2 24 | 13.2% | 3.6% |
| Q1 26 | — | — | ||
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | 9.22× | ||
| Q1 25 | — | -0.72× | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | 45.41× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
FLYX
Segment breakdown not available.
JOUT
| Fishing Segment | $112.1M | 80% |
| Diving Segment | $18.0M | 13% |
| Camping Watercraft Recreation Segment | $10.6M | 8% |
