Mesa Air Group, Inc.: Mesa Air Group Reports Results for the Three and Nine Months Ended September 30, 2025

PHOENIX" Nov. 21, 2025 (GLOBE NEWSWIRE) -- Mesa Air Group, Inc. (NASDAQ: MESA) ("Mesa" or the "Company") today reported operating and financial results for the three and nine months ended September 30, 2025. Previously, on September 24, 2025, the Mesa Board of Directors approved a change in the Company's fiscal year-end, moving from September 30 to December 31, which became effective on January 1, 2025 for the fiscal year ending December 31, 2025.

Mesa also provided an update on the merger (the "Merger") with Republic Airways Holdings Inc. ("Republic").

Mesa's Quarter ended September 30, 2025 Update:

• Total operating revenues of $90.7 million
• Pre-tax loss of $11.6 million, net loss of $14.1 million, or $0.34 per diluted share
• Adjusted net loss¹ of $2.1 million, primarily excluding $7.3 million related to impairment on assets held for sale
• Adjusted pre-tax loss of $1.7 million
• Adjusted pre-tax profit of $2.2 million generated from United E-175 operations offset by $3.9 million of parked CRJ-900 aircraft and other non E-175 expenses
• Adjusted EBITDAR¹ of $3.7 million
• Operated at a 100.00% controllable completion factor², an on-time arrival rate within 15 minutes of 81.8%, and a United Airlines Net Promoter Score of 36.1, all of which were the highest among United regional operators for the quarter
  

Asset Transactions Update:

• During the September 2025 quarter, closed on the sales of 13 spare GE-34 engines and 9 surplus CRJ-900 airframes for gross proceeds of $19.6 million, $18.5 million of which was used to repay U.S. Treasury debt
• Subsequent to September 2025 quarter end, closed on the sales of 12 surplus CRJ-900 airframes, 14 spare GE-34 engines for gross proceeds of $19.1 million, of which $18.2 million was used to repay U.S. Treasury debt and $0.9 million was used to repay the United credit facility, and entered into purchase agreements to sell all remaining CRJ spare parts as well as all 8 spare engines

Republic Merger and Corporate Update:

• For the nine months ended September 30, 2025, Republic generated approximately $227 million in adjusted EBITDA, and Mesa generated $18 million in adjusted EBITDA over the same nine-month period, for a total of $245 million¹
• At a special meeting on November 17, 2025, Mesa stockholders approved all proposals related to the Merger
• Merger expected to close on November 25, 2025, with Common Stock to trade under the Nasdaq symbol "RJET" following Merger close
• Mesa authorized a 15-for-1 Reverse Stock Split of issued and outstanding Common Stock. The Reverse Stock Split is expected to occur after market close on November 24, 2025, with the Common Stock trading on a post-split basis under the Company's expected new Nasdaq trading symbol, "RJET", at the market open on November 25, 2025

"We are pleased to be at the finish line for closing of the merger of Mesa with Republic," said Jonathan Ornstein, Mesa Chairman and CEO. "I want to thank all of the people and partners that have supported Mesa for the past four decades as well as helped us reach this outcome today. Our recent results have demonstrated a stabilized operating and financial position, driven by our efforts to enhance utilization and block-hour production, sell surplus assets, and repay over two-thirds of our debt principal over the past year. With the start of the new and enhanced capacity purchase agreement with United Airlines that will run for the next ten years, I look forward to legacy Mesa operations supporting day-one benefits and long-run value creation for the newly combined company."

Mesa Quarter ended September 30, 2025 Details

Total operating revenues for the September 2025 quarter were $90.7 million, lower by $24.6 million, or 21.3%, compared to $115.3 million for the September 2024 quarter. Contract revenue was $66.0 million, lower by $27.8 million, or 29.6%, compared to $93.8 million in the September 2024 quarter. These decreases were driven by the reduction in contractual aircraft with United Airlines, Inc. ("United"). In addition, the disposition of certain Embraer 175 aircraft contributed to lower aircraft ownership revenue.

Pass-through revenue increased by $3.2 million, or 14.9%, driven primarily by higher pass-through maintenance expense. Mesa's September 2025 quarter results include, per GAAP, the recognition of $1.4 million of previously deferred revenue, versus the deferral of $2.8 million of revenue in the September 2024 quarter.

Total operating expenses in the September 2025 quarter were $99.9 million, a decrease of $32.4 million, or 24.5%, versus the September 2024 quarter. Compared to the September 2024 quarter, the decrease primarily reflects asset impairment expenses that were $15.2 million lower, as well as lower depreciation and amortization expense, primarily due to the retirement and sale of CRJ aircraft and engines, in addition to lower maintenance, rent, and flight operations expenses tied to operating a smaller contractual fleet.

Mesa's September 2025 quarter results reflect a net loss of $14.1 million, or $(0.34) per diluted share, compared to a net loss of $24.9 million, or $(0.60) per diluted share, for the September 2024 quarter. Mesa's September 2025 quarter adjusted net loss was $2.1 million, or $(0.05) per diluted share, versus an adjusted net loss of $0.1 million, or $(0.00) per diluted share, in the September 2024 quarter.

Mesa's adjusted EBITDA¹ for the September 2025 quarter was $3.3 million, compared to adjusted EBITDA of $14.7 million for September 2024 quarter. Adjusted EBITDAR was $3.7 million for the September 2025 quarter, compared to adjusted EBITDAR of $18.2 million for the September 2024 quarter.

Mesa September 2025 Quarter Operating Performance

Operationally, the Company reported a controllable completion factor of 100.00% for United during the September 2025 quarter. This is compared to a controllable completion factor of 99.88% for United during the September 2024 quarter. Controllable completion factor excludes cancellations due to weather and air traffic control.

For the September 2025 quarter, the Company operated 60 large (70/76 seats) E-175 jets under its CPA with United.

Balance Sheet and Liquidity

Mesa ended the September 2025 quarter with $38.7 million in unrestricted cash and cash equivalents. As of September 30, 2025, the Company had $95.2 million in total debt, secured primarily with aircraft and engines, compared to a balance of $315.2 million as of September 30, 2024. During the quarter, the Company paid $18.5 million in debt, comprised of payments related to CRJ asset sale transactions and scheduled obligations.

About Mesa Air Group, Inc.

Headquartered in Phoenix, Arizona, Mesa Air Group, Inc. is the holding company of Mesa Airlines, a regional air carrier providing scheduled passenger service to 68 cities in 31 states and Mexico. As of October 31, 2025, Mesa operates a fleet of 60 aircraft with approximately 230 daily departures and approximately 1,750 employees. Mesa operates all its flights as United Express pursuant to the terms of capacity purchase agreements entered into with United Airlines, Inc.

Cautionary Note Regarding Forward-Looking Statements

This press release may be deemed to contain forward-looking statements within the meaning of Section 27A of the Securities Act, Section 21E of the Exchange Act, and the Private Securities Litigation Reform Act of 1995, as amended. These forward-looking statements include statements regarding the effects of the restatement of Mesa's past financial statements and the filing of Mesa's amended periodic reports. Words such as "future," "anticipate," "believe," "estimate," "expect," "intend," "plan," "may," "might," "predict," "will," "would," "should," "could," "can," "may," or the negative or other variations thereof, and similar words or phrases or comparable terminology, are intended to identify forward-looking statements.

The forward-looking statements contained in this press release reflect Mesa's current views about future events and are subject to numerous known and unknown risks, uncertainties, assumptions and changes in circumstances, many of which are beyond the control of Mesa, that may cause actual results and future events to differ significantly from those expressed in any forward-looking statement, which risks and uncertainties include, but are not limited to: the ability to complete the proposed transaction on the proposed terms or on the anticipated timeline, or at all, including risks and uncertainties related to satisfaction of closing conditions to consummate the proposed transaction; the occurrence of any event, change or other circumstance that could give rise to the termination of the Merger Agreement relating to the proposed transaction; risks that the proposed transaction disrupts Mesa's current plans and operations or diverts the attention of Mesa's management or employees from ongoing business operations; the risk of potential difficulties with Mesa's ability to retain and hire key personnel and maintain relationships with customers and other third parties as a result of the proposed transaction; the failure to realize the expected benefits of the proposed transaction; the risk that the proposed transaction may involve unexpected costs and/or unknown or inestimable liabilities; the risk that Mesa's business may suffer as a result of uncertainty surrounding the proposed transaction; the risk that stockholder litigation in connection with the proposed transaction may affect the timing or occurrence of the proposed transaction or result in significant costs of defense, indemnification and liability; effects relating to the announcement of the transaction or any further announcements or the consummation of the transaction on the market price of Mesa Common Stock.

While forward-looking statements reflect Mesa's good faith beliefs, they are not guarantees of future performance or events. Any forward-looking statement speaks only as of the date on which it was made. Mesa disclaims any obligation to publicly update or revise any forward-looking statement to reflect changes in underlying assumptions or factors, of new information, data or methods, future events or other changes. For a further discussion of these and other factors that could cause Mesa's future results to differ materially from any forward-looking statements, see the section entitled "Risk Factors" in Mesa's Annual Report on Form 10-K, Quarterly Report on Form 10-Q and other documents filed by the Company from time to time with the SEC.

Certain Information About Republic

This press release contains certain financial information related to Republic based on data available to Mesa, which has not been audited and is subject to change. In the course of preparing financial information for Republic, as required by Rule 3-05 and Article 11 of Regulation S-X in connection with the closing of the Merger, further adjustments to the information presented herein may be made and any such adjustments may be material.

Contact:
Mesa Air Group, Inc.
Media
[e-mail]

Investor Relations
[e-mail]

MESA AIR GROUP, INC.
Consolidated Statements of Operations and Comprehensive Income (Loss)
(In thousands, except per share amounts) (Unaudited)

	Three months ended September 30,							Nine months ended September 30,
		2025			2024				2025			2024
Operating revenues:
Contract revenue	-	65,968		-	93,806			-	204,331		-	303,222
Pass-through and other revenue		24,708			21,451				73,875			54,410
Total operating revenues		90,676			115,257				278,206			357,632
Operating expenses:
Flight operations		35,656			37,870				108,404			132,654
Maintenance		42,250			47,560				127,206			136,098
Aircraft rent		396			3,501				1,818			6,593
General and administrative		10,912			11,391				33,981			32,239
Depreciation and amortization		2,262			7,195				11,594			26,748
Asset impairment		7,326			22,786				53,447			33,325
Loss on sale of assets		-			-				7,706			-
Other operating expenses		1,051			1,987				626			4,392
Total operating expenses		99,853			132,290				344,782			372,049
Operating loss		(9,177	-		(17,033	-			(66,576	-		(14,417	-
Other income (expense), net:
Interest expense		(2,829	-		(7,624	-			(11,419	-		(27,296	-
Interest income		69			23				167			54
(Loss) gain on investments		-			1,578				-			8,032
Unrealized loss on investments, net		-			(71	-			(11	-		(8,595	-
Gain on debt forgiveness		-			-				-			10,500
Other income (expense), net		352			(1,397	-			24,377			(1,788	-
Total other income (expense), net		(2,408	-		(7,491	-			13,114			(19,093	-
Income (loss) before taxes		(11,585	-		(24,524	-			(53,462	-		(33,510	-
Income tax (benefit) expense		2,539			393				(1,564	-		(345	-
Net income (loss)	-	(14,124	-	-	(24,917	-		-	(51,898	-	-	(33,165	-
Net income (loss) per share attributable to common shareholders
Basic	-	(0.34	-	-	(0.60	-		-	(1.25	-	-	(0.80	-
Diluted	-	(0.34	-	-	(0.60	-		-	(1.25	-	-	(0.80	-
Weighted-average common shares outstanding
Basic		41,873			41,322				41,551			41,203
Diluted		41,873			41,322				41,551			41,203

MESA AIR GROUP, INC.
Consolidated Balance Sheets
(In thousands) (Unaudited)

		September 30, 2025				December 31, 2024
CURRENT ASSETS:
Cash and cash equivalents		-	38,734			-	39,980
Restricted cash			3,046				3,004
Receivables, net			20,353				5,250
Expendable parts and supplies, net			16,629				29,172
Assets held for sale			33,759				80,723
Prepaid expenses and other current assets			2,105				2,577
Total current assets			114,626				160,706
Property and equipment, net			31,499				203,567
Lease and equipment deposits			587				524
Operating lease right-of-use assets			6,801				6,588
Deferred tax asset			318				-
Deferred heavy maintenance, net			-				5,351
Other assets			5,102				6,829
TOTAL ASSETS		-	158,933			-	383,565
CURRENT LIABILITIES:
Current portion of long-term debt and finance leases		-	68,009			-	143,275
Current portion of deferred revenue			5,638				4,955
Current maturities of operating leases			1,651				1,430
Accounts payable			57,480				60,932
Accrued compensation			10,487				6,705
Other accrued expenses			26,690				35,444
Total current liabilities			169,955				252,741
NONCURRENT LIABILITIES:
Long-term debt and finance leases, excluding current portion			27,012				83,786
Noncurrent operating lease liabilities			6,427				6,484
Deferred credits			-				2,036
Deferred income taxes			-				2,937
Deferred revenue, net of current portion			6,318				10,329
Other noncurrent liabilities			1,859				26,675
Total noncurrent liabilities			41,616				132,247
Total liabilities			211,571				384,988
STOCKHOLDERS' EQUITY:
Common stock of no par value and additional paid-in capital, 125,000,000 shares authorized; 41,879,859 (2025) and 41,331,719 (2024) shares issued and outstanding, 4,899,497 (2025) and 4,899,497 (2024) warrants issued and outstanding			273,340				272,655
Accumulated deficit			(325,978	-			(274,078	-
Total stockholders' equity			(52,638	-			(1,423	-
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY		-	158,933			-	383,565

MESA AIR GROUP, INC.
Operating Highlights
(Unaudited)

		Three months ended September 30,
		2025		2024		Change
Available seat miles (thousands)		1,019,679		947,328		7.6%
Block hours		43,117		42,495		1.5%
Average stage length (miles)		636		540		17.8%
Departures		21,604		23,529		(8.2)%
Passengers		1,316,088		1,435,580		(8.3)%
Controllable completion factor*		100.00%		99.88%		12 pts
Total completion factor**		98.85%		97.11%		174 pts

*Controllable completion factor excludes cancellations due to weather and air traffic control
**Total completion factor includes all cancellations

Reconciliation of non-GAAP financial measures

Although these financial statements are prepared in accordance with accounting principles generally accepted in the U.S. ("GAAP"), certain non-GAAP financial measures may provide investors with useful information regarding the underlying business trends and performance of Mesa's ongoing operations and may be useful for period-over-period comparisons of such operations. The tables below reflect supplemental financial data and reconciliations to GAAP financial statements for the three months and nine months ended September 30, 2025 and September 30, 2024. Readers should consider these non-GAAP measures in addition to, not a substitute for, financial reporting measures prepared in accordance with GAAP. These non-GAAP financial measures exclude some, but not all items that may affect the Company's net income or loss. Additionally, these calculations may not be comparable with similarly titled measures of other companies.

Reconciliation of GAAP versus non-GAAP Disclosures
(In thousands)
(Unaudited)

	Three Months Ended September 30, 2025													Three Months Ended September 30, 2024
	Income (Loss) Before Taxes			Income Tax (Expense) Benefit			Net Income (Loss)			Net Income (Loss) per Diluted Share				Income (Loss) Before Taxes			Income Tax (Expense) Benefit			Net Income (Loss)			Net Income (Loss) per Diluted Share
GAAP income (loss)	-	(11,585	-	-	(2,539	-	-	(14,124	-	-	(0.34	-		-	(24,524	-	-	(393	-	-	(24,917	-	-	(0.60	-
Adjustments(1)(2)(3)(4)		9,861			2,161			12,022			0.29				24,444			392			24,836			0.60
Adjusted income (loss)		(1,724	-		(378	-		(2,102	-	-	(0.05	-			(80	-		(1	-		(81	-	-	-
Interest expense		2,829													7,624
Interest income		(69	-												(23	-
Depreciation and amortization		2,262													7,195
Adjusted EBITDA		3,298													14,716
Aircraft rent		396													3,501
Adjusted EBITDAR	-	3,694												-	18,217

^{(1) $1.6 million gain on the sale of investments in equity securities during the three months ended September 30, 2024.
(2) $1.9 million loss on the disposal of aircraft and engines during the three months ended September 30, 2024.
(3) $7.3 million and $22.8 million in asset impairment related to held for sale assets during the three months ended September 30, 2025 and September 30, 2024, respectively.
(4) $2.5 million and $1.2 million in third party costs associated with significant or non-recurring transactions during the three months ended September 30, 2025 and September 30, 2024, respectively.}

	Nine Months Ended September 30, 2025													Nine Months Ended September 30, 2024
	Income (Loss) Before Taxes			Income Tax (Expense) Benefit			Net Income (Loss)			Net Loss per Diluted Share				Income (Loss) Before Taxes			Income Tax (Expense) Benefit			Net Income (Loss)			Net Loss per Diluted Share
GAAP income (loss)	-	(53,462	-	-	1,564		-	(51,898	-	-	(1.25	-		-	(33,510	-	-	345		-	(33,165	-	-	(0.80	-
Adjustments(1)(2)(3)(4)(5)(6)(7)(8)(9) (10)(11)(12)		48,234			(1,411	-		46,823		-	1.13				29,941			(308	-		29,633		-	0.72
Adjusted income (loss)		(5,228	-		153			(5,075	-	-	(0.12	-			(3,569	-		37			(3,532	-	-	(0.08	-
Interest expense		11,419													27,296
Interest income		(167	-												(54	-
Depreciation and amortization		11,594													26,748
Adjusted EBITDA		17,618													50,421
Aircraft rent		1,818													6,593
Adjusted EBITDAR	-	19,436												-	57,014

^{(1) $10.5 million gain on debt forgiveness during the nine months ended September 30, 2024.
(2) $1.7 million net loss on the disposal of assets during the nine months ended September 30, 2024.
(3) $8.0 million gain on the sale of investments in equity securities during the nine months ended September 30, 2024.
(4) $8.6 million loss resulting from changes in the fair value of the Company's investments in equity securities during the nine months ended September 30, 2024.
(5) $0.9 million loss for early payment fees on the retirement of debt during the nine months ended September 30, 2024.
(6) $53.4 million and $33.3 million impairment loss related to held for sale assets during the nine months ended September 30, 2025 and September 30, 2024, respectively.
(7) $8.7 million and $2.6 million in third party costs associated with significant or non-recurring transactions during the nine months ended September 30, 2025 and September 30, 2024, respectively.
(8) $1.3 million and $1.6 million loss on deferred financing costs related to the retirement of debts during the nine months ended September 30, 2025 and September 30, 2024, respectively.
(9) $1.5 million of write offs of uncollectable loans during the nine months ended September 30, 2025.
(10) $25.1 million gain on the write off of warrant liabilities during the nine months ended September 30, 2025.
(11) $7.7 million loss on the sale of assets during the nine months ended September 30, 2025.
(12) $0.7 million in miscellaneous costs associated with the sale of assets during the nine months ended September 30, 2025.}

Source: Mesa Air Group, Inc.

REPUBLIC AIRWAYS HOLDINGS INC.
Operating Highlights
(Unaudited)

		Nine months ended September 30,
		2025		2024		% Variance
Aircraft committed to Republic's Partners operations at period end(1)		246		236		4.2%
Block hours(2)		501,015		430,401		16.4
Departures		269,097		235,647		14.2
Average daily utilization of each aircraft (hours)(3)		9.6		8.3		15.7
Average length of aircraft haul (miles)		489		488		0.2

^{(1) Excludes two and one unallocated spare aircraft as of September 30, 2025 and 2024.
(2) Reflects hours of aircraft movement from gate to gate (including taxi time before takeoff and after landing) until the aircraft comes to rest at the next point of landing.
(3) Reflects average daily utilization in block hours (aircraft movement from gate to gate, including taxi time) for the greater of actual in-service scheduled aircraft or minimum contracted scheduled aircraft, if applicable.}

REPUBLIC AIRWAYS HOLDINGS INC. AND SUBSIDIARIES
Condensed Consolidated Balance Sheets
As Of September 30, 2025 And December 31, 2024
(Unaudited)
(In millions, except share and per share amounts)

	September 30, 2025			December 31, 2024
ASSETS
CURRENT ASSETS:
Cash and cash equivalents	-	98.0		-	110.5
Marketable securities		172.0			191.5
Restricted cash		21.4			21.4
Receivables, net		15.3			9.8
Receivables-related parties		55.5			41.9
Inventories		66.9			63.0
Prepaid expenses and other current assets		15.4			15.2
Total current assets		444.5			453.3
Property and equipment, net		2,305.1			2,109.5
Operating lease right-of-use assets		112.1			122.9
Other non-current assets		44.5			47.1
Other non-current assets-related parties		30.3			35.0
TOTAL ASSETS	-	2,936.5		-	2,767.8
LIABILITIES, MEZZANINE EQUITY, AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES:
Current portion of long-term debt and finance leases	-	215.7		-	259.6
Current portion of operating lease liabilities		13.9			13.5
Accounts payable		40.7			37.2
Accrued liabilities		163.6			168.9
Accounts payable and accrued liabilities-related parties		24.0			9.9
Total current liabilities		457.9			489.1
Long-term debt and finance leases-less current portion		856.0			752.2
Operating lease liabilities-less current portion		107.1			117.6
Other non-current liabilities		43.9			44.8
Other non-current liabilities-related parties		55.8			41.8
Deferred income taxes		227.9			206.0
Total liabilities		1,748.6			1,651.5
COMMITMENTS AND CONTINGENCIES
MEZZANINE EQUITY:
Restricted stock units, 74,169 authorized; 4,108 and 2,645 shares issued and outstanding, respectively		6.2			5.8
SHAREHOLDERS' EQUITY:
Common stock, $0.001 par value; 1,025,831 shares authorized, and 1,000,000 shares issued and outstanding		-			-
Additional paid-in capital		478.0			478.0
Accumulated earnings		703.7			632.5
Total shareholders' equity		1,181.7			1,110.5
TOTAL LIABILITIES, MEZZANINE EQUITY,AND SHAREHOLDERS' EQUITY	-	2,936.5		-	2,767.8

REPUBLIC AIRWAYS HOLDINGS INC. AND SUBSIDIARIES
Condensed Consolidated Statements Of Operations
For The Nine Months Ended September 30, 2025 And 2024
(Unaudited)
(In millions)

			Nine months ended September 30,
				2025			2024
Revenues(1)			-	1,212.4		-	1,089.2
Operating expenses:
Wages and benefits				549.3			500.2
Aircraft and engine rent				-			2.7
Maintenance and repair				199.8			200.3
Maintenance and repair-related parties				28.8			32.6
Depreciation and amortization				93.2			87.3
Other operating expense				206.2			162.2
Other operating expense-related parties				0.9			1.9
Total operating expenses				1,078.2			987.2
Operating Income				134.2			102.0
Other income (expense), net:
Investment income and other, net				7.1			0.4
Interest expense				(44.8	-		(43.7	-
Total other income (expense), net				(37.7	-		(43.3	-
Income before taxes				96.5			58.7
Income tax expense				25.3			16.1
Net income			-	71.2		-	42.6

^{(1) Substantially all of the Company's revenues are derived from related parties for the nine months ended September 30, 2025 and 2024.}

Reconciliation of non-GAAP financial measure

Adjusted EBITDA is a financial performance measure that is not calculated in accordance with GAAP. This non-GAAP financial measure should not be viewed as a substitute for GAAP financial measures and may be different from non-GAAP financial measures used by other companies. Furthermore, there are limitations inherent in non-GAAP financial measures because they exclude charges and credits that are required to be included in a GAAP presentation. Accordingly, these non-GAAP financial measures should be considered together with, and not as an alternative to, financial measures prepared in accordance with GAAP.

(in millions)	Nine Months Ended September 30,
(Unaudited)		2025			2024
Net income	-	71.2		-	42.6
Plus:
Interest expense		44.8			43.7
Investment income and other, net		(7.1	-		(0.4	-
Income tax expense		25.3			16.1
Depreciation and amortization		93.2			87.3
Adjusted EBITDA	-	227.4		-	189.3

Source: Republic Airways Holdings Inc.

^{________________________}

¹ See Reconciliations of non-GAAP disclosures to the closest U.S. GAAP measures at the end of this press release. Also see the end of this press release for certain financial information as of and for the nine months ended September 30, 2025 for Republic.
² Excludes cancellations due to weather and air traffic control.