# EDGAR Filing Document

**Accession Number:** 0001362468
**File Stem:** 0001362468-26-000004
**Filing Date:** 2026-2
**Character Count:** 119035
**Document Hash:** cfc06d3c8d47d4cbd6df6ba29bd57c84
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001362468-26-000004.hdr.sgml**: 20260204

**ACCESSION NUMBER**: 0001362468-26-000004

**CONFORMED SUBMISSION TYPE**: 8-K

**PUBLIC DOCUMENT COUNT**: 42

**CONFORMED PERIOD OF REPORT**: 20260204

**ITEM INFORMATION**: Results of Operations and Financial Condition

**ITEM INFORMATION**: Regulation FD Disclosure

**ITEM INFORMATION**: Financial Statements and Exhibits

**FILED AS OF DATE**: 20260204

**DATE AS OF CHANGE**: 20260204

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** Allegiant Travel CO
- **CENTRAL INDEX KEY:** 0001362468
- **STANDARD INDUSTRIAL CLASSIFICATION:** AIR TRANSPORTATION, SCHEDULED [4512]
- **ORGANIZATION NAME:** 01 Energy & Transportation
- **EIN:** 204745737
- **STATE OF INCORPORATION:** NV
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 8-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-33166
- **FILM NUMBER:** 26598052

**BUSINESS ADDRESS:**
- **STREET 1:** 1201 N. TOWN CENTER DRIVE
- **CITY:** LAS VEGAS
- **STATE:** NV
- **ZIP:** 89144
- **BUSINESS PHONE:** 702-851-7300

**MAIL ADDRESS:**
- **STREET 1:** 1201 N. TOWN CENTER DRIVE
- **CITY:** LAS VEGAS
- **STATE:** NV
- **ZIP:** 89144

?xml version='1.0' encoding='ASCII'? algt-20260204

**UNITED STATES**

**SECURITIES AND EXCHANGE COMMISSION**

**Washington D.C. 20549** 

&nbsp;&nbsp;&nbsp;&nbsp;_____________________________________________

**FORM 8-K** 

**CURRENT REPORT**

**Pursuant to Section 13 or 15(d) of the**

**Securities Exchange Act of 1934**

Date of Report (Date of earliest event reported): **February 4, 2026**

![algtheaderq417a17.jpg](algt-20260204_g1.jpg)

---

| | | | |
|:---|:---|:---|:---|
| | **Allegiant Travel Company** | **Allegiant Travel Company** | |
| (Exact name of registrant as specified in its charter) | (Exact name of registrant as specified in its charter) | (Exact name of registrant as specified in its charter) | (Exact name of registrant as specified in its charter) |
| **Nevada** | **001-33166** | **001-33166** | **20-4745737** |
| (State or other jurisdiction of incorporation) | (Commission File Number) | (Commission File Number) | (I.R.S. Employer Identification No.) |
| **1201 North Town Center Drive** | **1201 North Town Center Drive** |  |  |
| **Las Vegas, NV** | **Las Vegas, NV** | **89144** | **89144** |
| (Address of principal executive offices) | (Address of principal executive offices) | (Zip Code) | (Zip Code) |

---

Registrant's telephone number, including area code:&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **<u>(702) 851-7300</u>** 

---

| | |
|:---|:---|
| | **N/A** |
| &nbsp;&nbsp;&nbsp;(Former name or former address, if changed since last report.) | &nbsp;&nbsp;&nbsp;(Former name or former address, if changed since last report.) |

---

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

---

| | | |
|:---|:---|:---|
| Title of each class | Trading Symbol | Name of each exchange on which registered |
| Common stock, par value $0.001 | ALGT | NASDAQ Global Select Market |

---

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (Section 17 CFR §230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (Section 17 CFR §240.12b-2 of this chapter).

Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

------

**Section 2&nbsp;&nbsp;&nbsp;&nbsp;Financial Information**

**Item 2.02&nbsp;&nbsp;&nbsp;&nbsp;Results of Operations and Financial Condition.**

On February 4, 2026, Allegiant Travel Company (the "Company") issued the press release attached as Exhibit 99.1 to this Form 8-K concerning our results of operations for the quarter and year ended December 31, 2025.

The information in Section 2 of this Current Report on Form 8-K and in Exhibit 99.1 is deemed to be furnished and is not to be considered to be "filed" with the Securities and Exchange Commission. As such, this information shall not be incorporated by reference into any of our reports or other filings made with the Securities and Exchange Commission.

Non-GAAP Financial Measures: Both the press release furnished as Exhibit 99.1 and Exhibit 99.2 contain non-GAAP financial measures as such term is defined in Regulation G under the rules of the Securities and Exchange Commission. While the Company believes these financial measures are useful in evaluating the Company's performance, this information should be considered to be supplemental in nature and not as a substitute for or superior to the related financial information prepared in accordance with GAAP. Further, these non-GAAP financial measures may differ from similarly titled measures presented by other companies.

Forward-Looking Statements: Under the safe harbor provisions of the Private Securities Litigation Reform Act of 1995, statements in the press release filed as Exhibit 99.1 and statements in the 4Q25 Earnings Call Slides furnished as Exhibit 99.2 that are not historical facts are forward-looking statements. These forward-looking statements are only estimates or predictions based on our management's beliefs and assumptions and on information currently available to our management. Forward-looking statements include our statements regarding the announced merger with Sun Country Airlines, future airline operations, revenue, expenses and earnings, available seat mile growth, expected capital expenditures, the cost of fuel, the timing of aircraft acquisitions and retirements, the number of contracted aircraft to be placed in service in the future, our ability to consummate announced aircraft transactions, as well as other information concerning future results of operations, business strategies, financing plans, competitive position, industry environment, and potential growth opportunities. Forward-looking statements include all statements that are not historical facts and can be identified by the use of forward-looking terminology such as the words "believe," "expect," "guidance," "anticipate," "intend," "plan," "estimate," "project", "hope" or similar expressions.

Forward-looking statements involve risks, uncertainties and assumptions. Actual results may differ materially from those expressed in the forward-looking statements. Important risk factors that could cause our results to differ materially from those expressed in the forward-looking statements generally may be found in our periodic reports filed with the Securities and Exchange Commission at www.sec.gov. These risk factors include, without limitation, the impact of regulatory reviews of, and production limits on, The Boeing Company on our aircraft delivery schedule, an accident involving, or problems with, our aircraft, public perception of our safety, our reliance on our automated systems, our reliance on Boeing to deliver aircraft under contract to us on a timely basis, risk of breach of security of personal data, volatility of fuel costs, labor issues and costs, the ability to obtain regulatory approvals as needed in connection with our fleet and network, the effect of economic conditions on leisure travel, debt covenants and balances, the impact of government regulations on the airline industry, the ability to finance aircraft to be acquired, the ability to obtain necessary government approvals to prepare to offer international service from our markets, terrorist attacks, risks inherent to airlines, our competitive environment, our reliance on third parties who provide facilities or services to us, the impact of the possible loss of key personnel, economic and other conditions in markets in which we operate, increases in maintenance costs and availability of outside maintenance contractors to perform needed work on our aircraft on a timely basis and at acceptable rates, cyclical and seasonal fluctuations in our operating results and the perceived acceptability of our environmental, social and governance efforts, the occurrence of any event, change or other circumstance that could give rise to the right of one or both of Allegiant or Sun Country to terminate the definitive merger agreement for the Sun Country acquisition; the risk that potential legal proceedings may be instituted against Allegiant or Sun Country and result in significant costs of defense, indemnification or liability; the possibility that the Sun Country acquisition does not close when expected or at all because required stockholder approvals, required regulatory approvals or other conditions to closing are not received or satisfied on a timely basis or at all (and the risk that such regulatory approvals may result in the imposition of conditions that could adversely affect the combined company or the expected benefits of the proposed transaction); the risk that the combined company will not realize expected benefits, cost savings, accretion, synergies and/or growth from the Sun Country acquisition or that any of the foregoing may take longer to realize or be more costly to achieve than expected; disruption to the parties' businesses as a result of the announcement and pendency of the Sun Country acquisition; the costs associated with the anticipated length of time of the pendency of the Sun Country acquisition, including the restrictions contained in the definitive merger agreement on the ability of each of Sun Country and Allegiant to operate their respective businesses outside the ordinary course consistent with past practice during the pendency of the Sun Country acquisition; the diversion of Allegiant's and Sun Country's respective management teams' attention and time from ongoing business operations and opportunities on acquisition-related matters; the risk that the integration of Sun Country's operations will be materially

------

delayed or will be more costly or difficult than expected or that Allegiant is otherwise unable to successfully integrate Sun Country's businesses into its businesses; the possibility that the Sun Country acquisition may be more expensive to complete than anticipated, including as a result of unexpected factors or events; reputational risk and potential adverse reactions of Allegiant's or Sun Country's customers, suppliers, employees, labor unions or other business partners, including those resulting from the announcement or completion of the Sun Country acquisition; and the dilution caused by Allegiant's issuance of additional shares of its common stock in connection with the consummation of the Sun Country acquisition.

Any forward-looking statements are based on information available to us today and we undertake no obligation to update publicly any forward-looking statements, whether as a result of future events, new information or otherwise.

**Section 7&nbsp;&nbsp;&nbsp;&nbsp;Regulation FD**

**Item 7.01&nbsp;&nbsp;&nbsp;&nbsp;Regulation FD Disclosure.**

We are supplementing our press release with updated information for investors relating to our financial performance and outlook as well as other information regarding our business. The update is furnished herewith as Exhibit 99.2 and is incorporated herein by reference.

The information in Section 7 of this Current Report on Form 8-K and Exhibit 99.2 filed herewith is furnished pursuant to Item 7.01 of Form 8-K and shall not be deemed to be "filed" for the purposes of Section 18 of the Securities Exchange Act of 1934 or otherwise subject to the liabilities of that Section. As such, this information shall not be incorporated by reference into any of the Company's reports or other filings made with the Securities and Exchange Commission.

**Section 9&nbsp;&nbsp;&nbsp;&nbsp;Financial Statements and Exhibits**

**Item 9.01&nbsp;&nbsp;&nbsp;&nbsp;Financial Statements and Exhibits.**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;a.Not applicable.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;b.Not applicable.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;c.Not applicable.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;d.Exhibits

---

| | |
|:---|:---|
| <u>Exhibit No.</u> | <u>Description of Document</u> |
| <u>[99.1](a2025q48-kex991.htm)</u> | <u>[Press Release issued by Allegiant Travel Company on February 4, 2026](a2025q48-kex991.htm)</u> |
| <u>[99.2](a4q25-ecpresentationvfin.htm)</u> | <u>[4Q25 Earnings Call Slides](a4q25-ecpresentationvfin.htm)</u> |

---

------

**SIGNATURE**

Pursuant to the requirements of the Securities Exchange Act of 1934, Allegiant Travel Company has duly caused this Report to be signed on its behalf by the undersigned hereunto duly authorized.

---

| | | |
|:---|:---|:---|
| Date: February 4, 2026 | **ALLEGIANT TRAVEL COMPANY** | **ALLEGIANT TRAVEL COMPANY** |
|  | By: | /s/ Robert J. Neal |
|  | Name: | Robert J. Neal |
|  | Title: | President and Chief Financial Officer |

---

------

**EXHIBIT INDEX**

---

| | |
|:---|:---|
| <u>Exhibit No.</u> | <u>Description of Document</u> |
| <u>[99.1](a2025q48-kex991.htm)</u> | <u>[Press Release issued by Allegiant Travel Company on February 4, 2026](a2025q48-kex991.htm)</u> |
| <u>[99.2](a4q25-ecpresentationvfin.htm)</u> | <u>[4Q25 Earnings Call Slides](a4q25-ecpresentationvfin.htm)</u> |

---

## Exhibit 99.1

**Exhibit 99.1**

![algtheaderq417a17.jpg](algtheaderq417a17.jpg)

**ALLEGIANT TRAVEL COMPANY**

**FOURTH QUARTER AND FULL-YEAR 2025 FINANCIAL RESULTS**

**Fourth quarter 2025 GAAP diluted earnings per share of $1.73**

**Fourth quarter 2025 adjusted airline-only diluted earnings per share of $2.72**<sup>(1)(2)(3)</sup>

**Full-year 2025 GAAP diluted loss per share of $(2.48)**

**Full-year 2025 adjusted airline-only diluted earnings per share of $5.07**<sup>(1)(2)(3)</sup>

**Full-year 2025 adjusted diluted earnings per share of $3.80**<sup>(1)(2)(3)</sup>

**LAS VEGAS.** February 4, 2026 — **Allegiant Travel Company** (NASDAQ: ALGT) today reported the below financial results for fourth quarter and full-year 2025, as well as comparisons to the prior year.

"We closed out 2025 with meaningful momentum, and I'm extremely proud of how the team executed," stated Gregory Anderson, chief executive officer of Allegiant Travel Company. "We delivered a 12.9 percent adjusted airline-only operating margin in the fourth quarter, exceeding our initial guidance, despite the impact of the government shutdown. Demand accelerated sharply in December, driving a nearly six-point sequential improvement in year-over-year unit revenue versus the third quarter. At the same time, our relentless focus on efficiency produced more than a six percent reduction in unit costs for the full year, which we believe led the industry.

"Team Allegiant's performance truly stands out. In 2025, we led the industry with a controllable completion factor of 99.9 percent. That commitment to running a safe, reliable operation shows up in our high customer satisfaction scores and was recognized externally as well with the Wall Street Journal naming Allegiant one of the Top U.S. Airlines of 2025, a true testament to the work our people do every day.

"As we enter 2026, the positive trends continue. We're seeing strong demand to start the year and expect a 13.5 percent adjusted operating margin in the first quarter, representing more than a four-point improvement over the prior year. The commercial and operational initiatives we've discussed over the past several quarters, including the expansion of Allegiant Extra, ongoing technology modernization, and the growing contribution from our MAX aircraft, are now contributing meaningfully to our results. These efforts position us to generate full-year adjusted earnings per share of more than $8, an increase of 60 percent year-over-year.

"I am energized about the long-term trajectory of the company. Our recently announced agreement to acquire Sun Country represents an important step toward building the leading leisure carrier in the U.S., enhancing our position and accelerating our long-term value creation strategy."

------

**Summary Results**

---

| | | | |
|:---|:---|:---|:---|
| **Consolidated**<sup>(6)</sup> | **Three Months Ended December 31,** | **Three Months Ended December 31,** | **Percent Change** |
| **(unaudited) (in millions, except per share amounts)** | **2025** | **2024** | **YoY** |
| Total operating revenue | $656.2 | $627.7 | 4.5% |
| Total operating expense | 589.3 | 891.7 | (33.9)% |
| Operating income (loss) | 66.8 | (264.0) | NM |
| Income (loss) before income taxes | 43.9 | (281.7) | NM |
| Net income (loss) | 31.9 | (216.2) | NM |
| Diluted earnings (loss) per share | 1.73 | (12.00) | NM |
| Sunseeker special charges, net<sup>(2)</sup> | (6.8) | 325.5 | NM |
| Airline special charges<sup>(2)</sup> | 24.6 | 2.7 | NM |
| Adjusted income before income taxes<sup>(1)(2)(3)(4)</sup> | 65.1 | 47.6 | 36.8% |
| Adjusted net income<sup>(1)(2)(3)(4)</sup> | 51.9 | 38.9 | 33.4% |

---

---

| | | | |
|:---|:---|:---|:---|
| **Airline only** | **Three Months Ended December 31,** | **Three Months Ended December 31,** | **Percent Change**<sup>(5)</sup> |
| **(unaudited) (in millions, except per share amounts)** | **2025** | **2024** | **YoY** |
| Airline operating revenue | $656.2 | $609.7 | 7.6% |
| Airline operating expense | 596.1 | 531.7 | 12.1% |
| Airline operating income | 60.1 | 78.1 | (23.0)% |
| Airline income before income taxes | 37.1 | 64.9 | (42.8)% |
| Airline special charges<sup>(2)</sup> | 24.6 | 2.7 | NM |
| Adjusted airline-only net income<sup>(1)(2)(3)(4)</sup> | 50.1 | 55.6 | (9.9)% |
| Adjusted airline-only operating margin<sup>(1)(2)</sup> | 12.9% | 13.2% | (0.3) |
| Adjusted airline-only diluted earnings per share<sup>(1)(2)(3)(4)</sup> | 2.72 | 3.00 | (9.3)% |

---

---

| | | | |
|:---|:---|:---|:---|
| **Consolidated**<sup>(6)</sup> | **Twelve Months Ended December 31,** | **Twelve Months Ended December 31,** | **Percent Change** |
| **(unaudited) (in millions, except per share amounts)** | **2025** | **2024** | **YoY** |
| Total operating revenue | $2606.6 | $2512.6 | 3.7% |
| Total operating expense | 2569.4 | 2752.6 | (6.7)% |
| Operating income (loss) | 37.2 | (240.0) | NM |
| Loss before income taxes | (54.9) | (308.5) | 82.2% |
| Net loss | (44.7) | (240.2) | 81.4% |
| Diluted loss per share | (2.48) | (13.49) | 81.6% |
| Sunseeker special charges, net<sup>(2)</sup> | 94.2 | 322.8 | (70.8)% |
| Airline special charges<sup>(2)</sup> | 43.5 | 45.3 | (4.0)% |
| Adjusted income before income taxes<sup>(1)(2)(3)(4)</sup> | 90.7 | 60.9 | 48.9% |
| Adjusted net income<sup>(1)(2)(3)(4)</sup> | 70.3 | 45.7 | 53.8% |
| Adjusted diluted earnings per share<sup>(1)(2)(3)(4)</sup> | 3.80 | 2.48 | 53.2% |

---

------

---

| | | | |
|:---|:---|:---|:---|
| **Airline only** | **Twelve Months Ended December 31,** | **Twelve Months Ended December 31,** | **Percent Change**<sup>(5)</sup> |
| **(unaudited) (in millions, except per share amounts)** | **2025** | **2024** | **YoY** |
| Airline operating revenue | $2545.9 | $2440.8 | 4.3% |
| Airline operating expense | 2402.0 | 2298.6 | 4.5% |
| Airline operating income | 143.9 | 142.2 | 1.2% |
| Airline income before income taxes | 75.3 | 94.3 | (20.1)% |
| Airline special charges<sup>(2)</sup> | 43.5 | 45.3 | (4.0)% |
| Adjusted airline-only net income<sup>(1)(2)(3)(4)</sup> | 93.8 | 107.5 | (12.7)% |
| Adjusted airline-only operating margin<sup>(1)(2)</sup> | 7.4% | 7.7% | (0.3) |
| Adjusted airline-only diluted earnings per share<sup>(1)(2)(3)(4)</sup> | 5.07 | 5.84 | (13.2)% |

---

<sup>(1)</sup> *Denotes a non-GAAP financial measure. Refer to the Non-GAAP Presentation section within this document for further information and for calculation of per share figures.*

<sup>(2)</sup> *In 2025 and 2024, we recognized certain expenses as special charges related to Airline activities (including accelerated depreciation on airframes identified for early retirement, accelerated amortization and disposal of software identified for redevelopment, CBA ratification bonuses, corporate restructuring costs, and costs related to the Sun Country Airlines acquisition), the sale of Sunseeker Resort and Aileron Golf Course, and weather-related damages at Sunseeker Resort (net of recoveries). For a listing of these charges, see the special charges table in Appendix A of this earnings release. The adjusted numbers in this earnings release exclude the effect of these special charges.*

<sup>(3)</sup> *In 2025, the Company incurred losses on debt extinguishment related to prepayment of certain debt facilities. These are added back in the adjusted results where applicable.*

<sup>(4)</sup> *In fourth quarter 2024, the Company incurred a $1.2M non-operating loss on the sale of an investment which is being added back for comparison purposes in our adjusted results figures.* 

<sup>(5)</sup> *Except adjusted airline-only operating margin which is percentage point change.*

<sup>(6)</sup> *Comparison of consolidated figures to prior year performance is significantly impacted by there being no significant Sunseeker Resort operating revenues or operating expenses in the last four months of 2025.* 

<sup>NM&nbsp;&nbsp;&nbsp;&nbsp;</sup>*Not meaningful*

*\*&nbsp;&nbsp;&nbsp;&nbsp;Note that amounts may not recalculate due to rounding*

------

**<u>Fourth Quarter 2025 Results and Highlights</u>**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**• Record fourth quarter total airline-only operating revenue** of $656.2M, up 7.6 percent year-over-year

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Fixed fee revenue of $25.5M, up 8.4 percent year-over-year

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• TRASM down 2.6 percent on scheduled service capacity growth of 10.5 percent year-over-year

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**• Adjusted airline-only operating income,**<sup>(1)(2)</sup> of $84.7M, yielding an adjusted operating margin of 12.9 percent

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**• Adjusted airline-only income before income tax,**<sup>(1)(2)(3)</sup> of $65.1M, yielding an adjusted pre-tax margin of 9.9 percent 

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**• Adjusted airline-only EBITDA,**<sup>(1)(2)</sup> of $143.1M, yielding an adjusted EBITDA margin of 21.8 percent

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**• Adjusted airline-only operating CASM, excluding fuel**<sup>(2)</sup> of 8.01 ¢, down 3.4 percent year-over-year

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• **Available seat miles per gallon of fuel** of 86.4, up 2.6 percent year-over-year

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**• $36.2M in total cobrand credit card remuneration** received from Bank of America

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**•** Ended the quarter with 21M total active **Allways Rewards members**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• During the fourth quarter, expanded the network by announcing **30 new nonstop routes and four new cities**, La Crosse, Wisconsin, Philadelphia, Pennsylvania, Trenton, New Jersey, and Columbia, Missouri

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Published the company's **fourth annual sustainability report** 

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• In January 2026, announced a **definitive merger agreement under which Allegiant will acquire Sun Country Airlines**

**<u>Full-Year 2025 Results and Highlights</u>**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**• Total airline-only operating revenue of** $2.5B**,** up 4.3 percent year-over-year

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Total average ancillary fare of $76.35 per passenger, flat year-over-year

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**• Adjusted consolidated operating income,**<sup>(1)(2)</sup> of $174.9M, yielding a 6.7 percent operating margin

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**•** Adjusted airline-only operating income,<sup>(1)(2)</sup> of $187.4M, yielding an adjusted airline-only operating margin of 7.4 percent

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• **Adjusted airline-only Operating CASM, excluding fuel**<sup>(2)</sup> of 8.04 ¢, down 6.1 percent as compared with full-year 2024, on capacity growth of 12.6 percent

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• **$139.6 million in total cobrand credit card remuneration** received from Bank of America, up 3.6 percent from the prior year

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**• Ranked number 2 amongst major US carriers** in the Wall Street Journal's "The Best and Worst Airlines of 2025"

------

**<u>Balance Sheet, Cash and Liquidity</u>**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• **Total available liquidity** at December 31, 2025 was $1.1B, which included $838.5M in cash and investments, and $250.0M in undrawn revolving credit facilities

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• $112.2M **cash from operations** during fourth quarter 2025, with full-year **cash from operations of $389.8M**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Total debt at December 31, 2025 was $1.8B

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Net debt at December 31, 2025 was $961.1M

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Debt **principal payments** of $259.1M during the quarter, including $224.3M in voluntary prepayments

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• **Air traffic liability** at December 31, 2025 was $363.3M

**<u>Airline Capital Expenditures</u>**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Fourth **quarter capital expenditures of $56.7M,** which included $35.9M for aircraft-related capital expenditures and $20.8M in other airline capital expenditures

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Fourth **quarter deferred heavy maintenance** expenditures were $11.5M

<sup>(1)</sup> *Denotes a non-GAAP financial measure. Refer to the Non-GAAP Presentation section within this document for further information and for calculation of per share figures.*

<sup>(2)</sup> *In 2025 and 2024, we recognized certain expenses as special charges related to Airline activities (including accelerated depreciation on airframes identified for early retirement, accelerated amortization and disposal of software identified for redevelopment, CBA ratification bonuses, corporate restructuring costs, and costs related to the Sun Country Airlines acquisition), the sale of Sunseeker Resort and Aileron Golf Course, and weather-related damages at Sunseeker Resort (net of recoveries). For a listing of these charges, see the special charges table in Appendix A of this earnings release. The adjusted numbers in this earnings release exclude the effect of these special charges.*

<sup>(3)</sup> *In 2025, the Company incurred losses on debt extinguishment related to prepayments made on certain debt facilities. These are added back in the adjusted results where applicable.*

------

**<u>Guidance, subject to revision</u>**

*Certain forward-looking financial information in the following tables is not presented in accordance with accounting principles generally accepted in the U.S. ("GAAP"). Non-GAAP financial figures may be useful to stakeholders, but should not be considered a substitute for GAAP figures. In reliance on the 'unreasonable efforts' exception in Item 10(e)(1)(i)(B) of SEC Regulation S-K, a reconciliation to the most comparable GAAP financial measure is not provided for adjusted earnings per share and adjusted operating margin. The Company is not able to reconcile these Non-GAAP financial figures without unreasonable effort because the special charge adjustments will not be known until the end of the indicated future periods and any range of projected values would be too broad to be meaningful. As a result, this information would not be significant to investors.*

**The below guidance is for Allegiant on a stand-alone basis and excludes any contribution from our planned acquisition of Sun Country**

---

| | |
|:---|:---|
| ***<u>First quarter 2026 guidance</u>*** | |
| System ASMs - year over year change | (~5.7%) |
| Scheduled service ASMs - year over year change | (~5.7%) |
| Fuel cost per gallon | $2.60 |
| Adjusted operating margin <sup>(1)</sup> | 12.0% to 15.0% |
| Adjusted earnings per share <sup>(1)</sup> | $2.50 to $3.50 |
| ***<u>Full-year 2026 guidance</u>*** |  |
| System ASMs - year over year change | (~0.5%) |
| Scheduled service ASMs - year over year change | (~0.5%) |
| Fuel cost per gallon | ~$2.50 |
| Interest expense<sup>(2)</sup> (millions) | $125 to $135 |
| Capitalized interest<sup>(2)</sup> (millions) | ($10) to ($20) |
| Interest income (millions) | $25 to $35 |
| Tax rate | 23% |
| Share count (thousands) | 18200 |
| Adjusted earnings per share<sup>(1)</sup> | > $8.00 |
| ***<u>Full-year CAPEX</u>*** |  |
| &nbsp;&nbsp;Aircraft-related capital expenditures<sup>(3)</sup> (millions) | $570 to $590 |
| &nbsp;&nbsp;&nbsp;Capitalized deferred heavy maintenance (millions) | $80 to $90 |
| &nbsp;&nbsp;&nbsp;Other capital expenditures (millions) | $80 to $90 |
| Recurring principal payments<sup>(4)</sup> (millions) (full year) | $135 to $145 |

---

*(1)&nbsp;&nbsp;&nbsp;&nbsp;Denotes a non-GAAP financial measure for which no reconciliation to GAAP is provided as described above.* 

*(2) &nbsp;&nbsp;&nbsp;&nbsp;Includes capitalized interest related to pre-delivery deposits on new aircraft.*

*(3) &nbsp;&nbsp;&nbsp;&nbsp;Aircraft-related capital expenditures include the purchase of aircraft, engines, induction costs, and pre-delivery deposits. This amount excludes capitalized interest related to pre-delivery deposits on new aircraft.*

*(4) &nbsp;&nbsp;&nbsp;&nbsp;Does not include repayment of pre-delivery deposit debt facilities due on delivery of aircraft*

------

**<u>Aircraft Fleet Plan by End of Period</u>**

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| **Aircraft - (seats per AC)** | **4Q25** | **1Q26** | **2Q26** | **3Q26** | **4Q26** |
| Boeing 737-8200 (190 seats) | 16 | 17 | 20 | 21 | 25 |
| Airbus A320 (180 seats) | 71 | 71 | 71 | 71 | 71 |
| Airbus A320 (177 seats) | 8 | 7 | 6 | 5 |  |
| Airbus A319 (156 seats) | 28 | 28 | 28 | 27 | 27 |
| Total | 123 | 123 | 125 | 124 | 123 |

---

The table above is management's best estimate and is provided based on the Company's current plans and is subject to change. The numbers include aircraft expected to be in service at the end of each period and exclude both aircraft that we expect to take delivery of but not to be placed in service until a subsequent period as well as aircraft in temporary storage.

------

Allegiant Travel Company will host a conference call with analysts at 4:30 p.m. ET Wednesday, February 4, 2026 to discuss its fourth quarter and full-year 2025 financial results. A live broadcast of the conference call will be available via the Company's Investor Relations website homepage at <u>http://ir.allegiantair.com</u>. The webcast will also be archived in the "Events & Presentations" section of the website.

**Allegiant Travel Company** 

Las Vegas-based Allegiant (NASDAQ: ALGT) is an integrated travel company with an airline at its heart, focused on connecting customers with the people, places and experiences that matter most. Since 1999, Allegiant Air has linked travelers in underserved cities to world-class vacation destinations with all-nonstop flights and industry-low average fares. Today, Allegiant serves communities across the nation, with base airfares less than half the cost of the average domestic round trip ticket. For more information, visit us at Allegiant.com. Media information, including photos, is available at http://gofly.us/iiFa303wrtF.

Media Inquiries: mediarelations@allegiantair.com

Investor Inquiries: ir@allegiantair.com

***Under the safe harbor provisions of the Private Securities Litigation Reform Act of 1995, statements in this press release that are not historical facts are forward-looking statements. These forward-looking statements are only estimates or predictions based on our management's beliefs and assumptions and on information currently available to our management. Forward-looking statements include our statements regarding the announced merger with Sun Country Airlines, future airline operations, revenue, expenses and earnings, available seat mile growth, expected capital expenditures, the cost of fuel, the timing of aircraft acquisitions and retirements, the number of contracted aircraft to be placed in service in the future, our ability to consummate announced aircraft transactions, estimated tax rate, as well as other information concerning future results of operations, business strategies, financing plans, industry environment and potential growth opportunities. Forward-looking statements include all statements that are not historical facts and can be identified by the use of forward-looking terminology such as the words "believe," "expect," "guidance," "anticipate," "intend," "plan," "estimate", "project", "hope" or similar expressions.***

***Forward-looking statements involve risks, uncertainties and assumptions. Actual results may differ materially from those expressed in the forward-looking statements. Important risk factors that could cause our results to differ materially from those expressed in the forward-looking statements generally may be found in our periodic reports filed with the Securities and Exchange Commission at www.sec.gov. These risk factors include, without limitation, regulatory reviews of, and production limits on, Boeing impacting our aircraft delivery schedule, an accident involving, or problems with, our aircraft, public perception of our safety, our reliance on our automated systems, our reliance on Boeing to deliver aircraft under contract to us on a timely basis, risk of breach of security of personal data, volatility of fuel costs, labor issues and costs, the ability to obtain regulatory approvals as needed in connection with our fleet and network, the effect of economic conditions on leisure travel, debt covenants and balances, the impact of government regulations on the airline industry, the ability to finance aircraft to be acquired, the ability to obtain necessary government approvals to prepare to offer international service, terrorist attacks, risks inherent to airlines, our competitive environment, our reliance on third parties who provide facilities or services to us, the impact of the possible loss of key personnel, economic and other conditions in markets in which we operate, increases in maintenance costs and availability of outside maintenance contractors to perform needed work on our aircraft on a timely basis and at acceptable rates, cyclical and seasonal fluctuations in our operating results, and the perceived acceptability of our environmental, social and governance efforts, the occurrence of any event, change or other circumstance that could give rise to the right of one or both of Allegiant or Sun Country to terminate the definitive merger agreement for the Sun Country acquisition; the risk that potential legal proceedings may be instituted against Allegiant or Sun Country and result in significant costs of defense, indemnification or liability; the possibility that the Sun Country acquisition does not close when expected or at all because required stockholder approvals, required regulatory approvals or other conditions to closing are not received or satisfied on a timely basis or at all (and the risk that such regulatory approvals may result in the imposition of conditions that could adversely affect the combined company or the expected benefits of the proposed transaction); the risk that the combined company will not realize expected benefits, cost savings, accretion, synergies and/or growth from the Sun Country acquisition or that any of the foregoing may take longer to realize or be more costly to achieve than expected; disruption to the parties' businesses as a result of the announcement and pendency of the Sun Country acquisition; the costs associated with the anticipated length of time of the pendency of the Sun Country acquisition, including the restrictions contained in the definitive merger agreement on the ability of each of Sun Country and Allegiant to operate their respective businesses outside the ordinary course consistent with past practice during the pendency of the Sun Country acquisition; the diversion of Allegiant's and Sun Country's respective management teams' attention and time from ongoing business operations and opportunities on acquisition-related matters; the risk that the integration of Sun Country's operations will be materially delayed or will be more costly or difficult than expected or that Allegiant is otherwise unable to successfully integrate Sun Country's businesses into its businesses; the possibility that the Sun Country acquisition may be more expensive to complete than anticipated, including as a result of unexpected factors or events; reputational risk and potential adverse reactions of Allegiant's or Sun Country's customers, suppliers, employees, labor unions or other business partners, including those resulting from the announcement or completion of the Sun Country***

------

***acquisition; and the dilution caused by Allegiant's issuance of additional shares of its common stock in connection with the consummation of the Sun Country acquisition.***

***Any forward-looking statements are based on information available to us today and we undertake no obligation to update publicly any forward-looking statements, whether as a result of future events, new information or otherwise.***

Detailed financial information follows:

------

**Allegiant Travel Company**

**Consolidated Statements of Income (Loss)**

**(in thousands, except per share amounts)**

&nbsp;&nbsp;&nbsp;&nbsp;**(Unaudited)**

---

| | | | |
|:---|:---|:---|:---|
| | **Three Months Ended December 31,** | **Three Months Ended December 31,** | **Percent Change** |
| | **2025** | **2024** | **YoY** |
| OPERATING REVENUES: |  |  |  |
| &nbsp;&nbsp;&nbsp;Passenger | $595545 | $553636 | 7.6% |
| &nbsp;&nbsp;&nbsp;Third party products | 34939 | 32204 | 8.5 |
| &nbsp;&nbsp;&nbsp;Fixed fee contracts | 25524 | 23541 | 8.4 |
| &nbsp;&nbsp;&nbsp;Resort and other | 180 | 18324 | (99.0) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total operating revenues | 656188 | 627705 | 4.5 |
| OPERATING EXPENSES: |  |  |  |
| &nbsp;&nbsp;&nbsp;Salaries and benefits | 191083 | 201248 | (5.1) |
| &nbsp;&nbsp;&nbsp;Aircraft fuel | 156391 | 139367 | 12.2 |
| &nbsp;&nbsp;&nbsp;Station operations | 77406 | 65946 | 17.4 |
| &nbsp;&nbsp;&nbsp;Depreciation and amortization | 58403 | 65128 | (10.3) |
| &nbsp;&nbsp;&nbsp;Maintenance and repairs | 38797 | 34144 | 13.6 |
| &nbsp;&nbsp;&nbsp;Sales and marketing | 24469 | 23074 | 6.0 |
| &nbsp;&nbsp;&nbsp;Aircraft lease rentals | 8450 | 5920 | 42.7 |
| &nbsp;&nbsp;&nbsp;Other | 16484 | 28728 | (42.6) |
| &nbsp;&nbsp;&nbsp;Special charges, net of recoveries | 17862 | 328128 | (94.6) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total operating expenses | 589345 | 891683 | (33.9) |
| OPERATING INCOME (LOSS) | 66843 | (263978) | NM |
| OTHER (INCOME) EXPENSES: |  |  |  |
| &nbsp;&nbsp;&nbsp;Interest income | (9295) | (10571) | (12.1) |
| &nbsp;&nbsp;&nbsp;Interest expense | 35579 | 37674 | (5.6) |
| &nbsp;&nbsp;&nbsp;Capitalized interest | (3388) | (10668) | (68.2) |
| &nbsp;&nbsp;&nbsp;Other, net | 43 | 1282 | (96.6) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total other expenses | 22939 | 17717 | 29.5 |
| INCOME (LOSS) BEFORE INCOME TAXES | 43904 | (281695) | NM |
| INCOME TAX PROVISION (BENEFIT) | 11963 | (65466) | NM |
| NET INCOME (LOSS) | $31941 | $(216229) | NM |
| Earnings (loss) per share to common shareholders: |  |  |  |
| &nbsp;&nbsp;&nbsp;Basic | $1.74 | ($12.00) | NM |
| &nbsp;&nbsp;&nbsp;Diluted | $1.73 | ($12.00) | NM |
| Shares used for computation<sup>(1)</sup>: |  |  |  |
| &nbsp;&nbsp;&nbsp;Basic | 18177 | 18014 | 0.9 |
| &nbsp;&nbsp;&nbsp;Diluted | 18188 | 18014 | 1.0 |

---

<sup>(1)</sup> *The Company's unvested restricted stock awards are considered participating securities as they receive non-forfeitable rights to cash dividends at the same rate as common stock. The basic and diluted earnings per share calculations for the periods presented reflect the two-class method mandated by ASC Topic 260, "Earnings Per Share." The two-class method adjusts both the net income and the shares used in the calculation. Application of the two-class method did not have a significant impact on the basic and diluted earnings per share for the periods presented.*

<sup>NM&nbsp;&nbsp;&nbsp;&nbsp;</sup>*Not meaningful*

------

**Allegiant Travel Company**

**Segment Profit or Loss**

**(in thousands)**

&nbsp;&nbsp;&nbsp;&nbsp;**(Unaudited)**

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **Three Months Ended December 31, 2025** | **Three Months Ended December 31, 2025** | **Three Months Ended December 31, 2025** | **Three Months Ended December 31, 2024** | **Three Months Ended December 31, 2024** | **Three Months Ended December 31, 2024** |
| | **Airline** | **Sunseeker** | **Consolidated** | **Airline** | **Sunseeker** | **Consolidated** |
| REVENUES FROM EXTERNAL CUSTOMERS | $656188 | $— | $656188 | $609723 | $17982 | $627705 |
| OPERATING EXPENSES: |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Salaries and benefits | 191083 |  | 191083 | 189892 | 11356 | 201248 |
| &nbsp;&nbsp;&nbsp;Aircraft fuel | 156391 |  | 156391 | 139367 |  | 139367 |
| &nbsp;&nbsp;&nbsp;Station operations | 77406 |  | 77406 | 65946 |  | 65946 |
| &nbsp;&nbsp;&nbsp;Depreciation and amortization | 58403 |  | 58403 | 58552 | 6576 | 65128 |
| &nbsp;&nbsp;&nbsp;Maintenance and repairs | 38797 |  | 38797 | 34144 |  | 34144 |
| &nbsp;&nbsp;&nbsp;Sales and marketing | 24469 |  | 24469 | 21104 | 1970 | 23074 |
| &nbsp;&nbsp;&nbsp;Aircraft lease rentals | 8450 |  | 8450 | 5920 |  | 5920 |
| &nbsp;&nbsp;&nbsp;Other operating expenses | 16484 |  | 16484 | 14076 | 14652 | 28728 |
| &nbsp;&nbsp;&nbsp;Special charges, net of recoveries | 24644 | (6782) | 17862 | 2668 | 325460 | 328128 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total operating expenses | 596127 | (6782) | 589345 | 531669 | 360014 | 891683 |
| OPERATING INCOME (LOSS) | 60061 | 6782 | 66843 | 78054 | (342032) | (263978) |
| OTHER (INCOME) EXPENSES: |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Interest income | (9295) |  | (9295) | (10571) |  | (10571) |
| &nbsp;&nbsp;&nbsp;Interest expense | 35579 |  | 35579 | 33144 | 4530 | 37674 |
| &nbsp;&nbsp;&nbsp;Capitalized interest | (3388) |  | (3388) | (10668) |  | (10668) |
| &nbsp;&nbsp;&nbsp;Other non-operating expenses | 43 |  | 43 | 1282 |  | 1282 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total other expenses | 22939 |  | 22939 | 13187 | 4530 | 17717 |
| INCOME (LOSS) BEFORE INCOME TAXES | $37122 | $6782 | $43904 | $64867 | $(346562) | $(281695) |

---

------

**Allegiant Travel Company**

**Airline Operating Statistics**

&nbsp;&nbsp;&nbsp;&nbsp;**(Unaudited)** 

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| | **Three Months Ended December 31,** | **Three Months Ended December 31,** | **Three Months Ended December 31,** | **Three Months Ended December 31,** | **Percent Change**<sup>(1)</sup> |
| | **2025** | **2025** | **2024** | **2024** | **YoY** |
| **AIRLINE OPERATING STATISTICS** |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;**Total system statistics:** |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Passengers | 4528986 |  | 3999879 |  | 13.2% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Available seat miles (ASMs) (thousands) | 5179098 |  | 4697999 |  | 10.2 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Airline operating expense per ASM (CASM) (cents) | 11.51 | ¢ | 11.32 | ¢ | 1.7 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Fuel expense per ASM (cents) | 3.02 | ¢ | 2.97 | ¢ | 1.7 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Airline special charges per ASM (cents) | 0.48 | ¢ | 0.06 | ¢ | NM |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Airline operating CASM, excluding fuel and special charges (cents) | 8.01 | ¢ | 8.29 | ¢ | (3.4) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Departures | 33499 |  | 30219 |  | 10.9 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Block hours | 79354 |  | 71563 |  | 10.9 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Average stage length (miles) | 875 |  | 889 |  | (1.6) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Average number of operating aircraft during period | 123.9 |  | 123.5 |  | 0.3 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Average block hours per aircraft per day | 7.0 |  | 6.3 |  | 11.1 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Full-time equivalent employees at end of period | 5616 |  | 5991 |  | (6.3) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Fuel gallons consumed (thousands) | 59945 |  | 55789 |  | 7.4 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;ASMs per gallon of fuel | 86.4 |  | 84.2 |  | 2.6 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Average fuel cost per gallon | $2.61 |  | $2.50 |  | 4.4 |
| &nbsp;&nbsp;&nbsp;**Scheduled service statistics:** |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Passengers | 4447973 |  | 3927423 |  | 13.3 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Revenue passenger miles (RPMs) (thousands) | 4043244 |  | 3609892 |  | 12.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Available seat miles (ASMs) (thousands) | 4976428 |  | 4503059 |  | 10.5 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Load factor | 81.2 | % | 80.2 | % | 1.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Departures | 31823 |  | 28617 |  | 11.2 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Block hours | 76017 |  | 68407 |  | 11.1 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Average seats per departure | 176.1 |  | 174.6 |  | 0.9 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Yield (cents)<sup>(2)</sup> | 7.13 | ¢ | 7.70 | ¢ | (7.4) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total passenger revenue per ASM (TRASM) (cents)<sup>(3)</sup> | 12.67 | ¢ | 13.01 | ¢ | (2.6) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Average fare - scheduled service<sup>(4)</sup> | $64.85 |  | $70.74 |  | (8.3) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Average fare - air-related charges<sup>(4)</sup> | $69.04 |  | $70.23 |  | (1.7) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Average fare - third party products | $7.85 |  | $8.20 |  | (4.3) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Average fare - total | $141.75 |  | $149.17 |  | (5.0) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Average stage length (miles) | 885 |  | 900 |  | (1.7) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Fuel gallons consumed (thousands) | 57476 |  | 53333 |  | 7.8 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Average fuel cost per gallon | $2.58 |  | $2.49 |  | 3.6 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Percent of sales via website and mobile app during period | 92.0 | % | 92.4 | % | (0.4) |
| &nbsp;&nbsp;&nbsp;**Other data:** |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Rental car days sold | 288231 |  | 255350 |  | 12.9 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Hotel room nights sold | 19506 |  | 27854 |  | (30.0) |

---

<sup>(1)</sup> *Except load factor and percent of sales through website, which is percentage point change.*

<sup>(2)</sup> *Defined as scheduled service revenue divided by revenue passenger miles.*

<sup>(3)</sup> *Various components of this measurement do not have a direct correlation to ASMs. These figures are provided on a per ASM basis to facilitate comparison with airlines reporting revenues on a per ASM basis.*

<sup>(4)</sup> *Reflects division of passenger revenue between scheduled service and air-related charges in Company's booking path.*

------

**Allegiant Travel Company**

**Consolidated Statements of Income (Loss)**

**(in thousands, except per share amounts)**

&nbsp;&nbsp;&nbsp;&nbsp;**(Unaudited)**

---

| | | | |
|:---|:---|:---|:---|
| | **Twelve Months Ended December 31,** | **Twelve Months Ended December 31,** | **Percent Change** |
| | **2025** | **2024** | **YoY** |
| OPERATING REVENUES: |  |  |  |
| &nbsp;&nbsp;&nbsp;Passenger | $2324348 | $2217059 | 4.8% |
| &nbsp;&nbsp;&nbsp;Third party products | 143188 | 142128 | 0.7 |
| &nbsp;&nbsp;&nbsp;Fixed fee contracts | 77647 | 80660 | (3.7) |
| &nbsp;&nbsp;&nbsp;Resort and other | 61396 | 72742 | (15.6) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Total operating revenues | 2606579 | 2512589 | 3.7 |
| OPERATING EXPENSES: |  |  |  |
| &nbsp;&nbsp;&nbsp;Salaries and benefits | 833017 | 819843 | 1.6 |
| &nbsp;&nbsp;&nbsp;Aircraft fuel | 639731 | 627755 | 1.9 |
| &nbsp;&nbsp;&nbsp;Station operations | 297549 | 272843 | 9.1 |
| &nbsp;&nbsp;&nbsp;Depreciation and amortization | 249185 | 258251 | (3.5) |
| &nbsp;&nbsp;&nbsp;Maintenance and repairs | 149938 | 125430 | 19.5 |
| &nbsp;&nbsp;&nbsp;Sales and marketing | 99443 | 106340 | (6.5) |
| &nbsp;&nbsp;&nbsp;Aircraft lease rentals | 36488 | 23573 | 54.8 |
| &nbsp;&nbsp;&nbsp;Other | 126356 | 150399 | (16.0) |
| &nbsp;&nbsp;&nbsp;Special charges, net of recoveries | 137705 | 368131 | (62.6) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Total operating expenses | 2569412 | 2752565 | (6.7) |
| OPERATING INCOME (LOSS) | 37167 | (239976) | NM |
| OTHER (INCOME) EXPENSES: |  |  |  |
| &nbsp;&nbsp;&nbsp;Interest income | (41697) | (44012) | (5.3) |
| &nbsp;&nbsp;&nbsp;Interest expense | 150235 | 156443 | (4.0) |
| &nbsp;&nbsp;&nbsp;Capitalized interest | (17604) | (45385) | (61.2) |
| &nbsp;&nbsp;&nbsp;Other, net | 1107 | 1428 | (22.5) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Total other expenses | 92041 | 68474 | 34.4 |
| LOSS BEFORE INCOME TAXES | (54874) | (308450) | 82.2 |
| INCOME TAX BENEFIT | (10177) | (68212) | 85.1 |
| NET LOSS | $(44697) | $(240238) | 81.4 |
| Loss per share to common shareholders: |  |  |  |
| &nbsp;&nbsp;&nbsp;Basic | ($2.48) | ($13.49) | 81.6 |
| &nbsp;&nbsp;&nbsp;Diluted | ($2.48) | ($13.49) | 81.6 |
| Shares used for computation<sup>(1)</sup>: |  |  |  |
| &nbsp;&nbsp;&nbsp;Basic | 18050 | 17852 | 1.1 |
| &nbsp;&nbsp;&nbsp;Diluted | 18050 | 17852 | 1.1 |

---

<sup>(1)</sup> *The Company's unvested restricted stock awards are considered participating securities as they receive non-forfeitable rights to cash dividends at the same rate as common stock. The basic and diluted earnings per share calculations for the periods presented reflect the two-class method mandated by ASC Topic 260, "Earnings Per Share." The two-class method adjusts both the net income and the shares used in the calculation. Application of the two-class method did not have a significant impact on the basic and diluted earnings per share for the periods presented.*

<sup>NM&nbsp;&nbsp;&nbsp;&nbsp;</sup>*Not meaningful*

------

**Allegiant Travel Company**

**Segment Profit or Loss**

**(in thousands)**

&nbsp;&nbsp;&nbsp;&nbsp;**(Unaudited)**

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **Twelve Months Ended December 31, 2025** | **Twelve Months Ended December 31, 2025** | **Twelve Months Ended December 31, 2025** | **Twelve Months Ended December 31, 2024** | **Twelve Months Ended December 31, 2024** | **Twelve Months Ended December 31, 2024** |
| | **Airline** | **Sunseeker** | **Consolidated** | **Airline** | **Sunseeker** | **Consolidated** |
| REVENUE FROM EXTERNAL CUSTOMERS | $2545899 | $60680 | $2606579 | $2440839 | $71750 | $2512589 |
| OPERATING EXPENSES: |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Salaries and benefits | 805432 | 27585 | 833017 | 770667 | 49176 | 819843 |
| &nbsp;&nbsp;&nbsp;Aircraft fuel | 639731 |  | 639731 | 627755 |  | 627755 |
| &nbsp;&nbsp;&nbsp;Station operations | 297549 |  | 297549 | 272843 |  | 272843 |
| &nbsp;&nbsp;&nbsp;Depreciation and amortization | 242026 | 7159 | 249185 | 231789 | 26462 | 258251 |
| &nbsp;&nbsp;&nbsp;Maintenance and repairs | 149938 |  | 149938 | 125430 |  | 125430 |
| &nbsp;&nbsp;&nbsp;Sales and marketing | 95053 | 4390 | 99443 | 99269 | 7071 | 106340 |
| &nbsp;&nbsp;&nbsp;Aircraft lease rentals | 36488 |  | 36488 | 23573 |  | 23573 |
| &nbsp;&nbsp;Other operating expenses | 92273 | 34083 | 126356 | 102007 | 48392 | 150399 |
| &nbsp;&nbsp;&nbsp;Special charges, net of recoveries | 43539 | 94166 | 137705 | 45307 | 322824 | 368131 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total operating expenses | 2402029 | 167383 | 2569412 | 2298640 | 453925 | 2752565 |
| OPERATING INCOME (LOSS) | 143870 | (106703) | 37167 | 142199 | (382175) | (239976) |
| OTHER (INCOME) EXPENSES: |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Interest income | (41697) |  | (41697) | (44012) |  | (44012) |
| &nbsp;&nbsp;&nbsp;Interest expense | 126769 | 23466 | 150235 | 135584 | 20859 | 156443 |
| &nbsp;&nbsp;&nbsp;Capitalized interest | (17604) |  | (17604) | (45059) | (326) | (45385) |
| &nbsp;&nbsp;&nbsp;Other non-operating expenses | 1107 |  | 1107 | 1428 |  | 1428 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total other expenses | 68575 | 23466 | 92041 | 47941 | 20533 | 68474 |
| INCOME (LOSS) BEFORE INCOME TAXES | $75295 | $(130169) | $(54874) | $94258 | $(402708) | $(308450) |

---

------

**Allegiant Travel Company**

**Airline Operating Statistics**

&nbsp;&nbsp;&nbsp;&nbsp;**(Unaudited)** 

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| | **Twelve Months Ended December 31,** | **Twelve Months Ended December 31,** | **Twelve Months Ended December 31,** | **Twelve Months Ended December 31,** | **Percent Change**<sup>(1)</sup> |
| | **2025** | **2025** | **2024** | **2024** | **YoY** |
| **AIRLINE OPERATING STATISTICS** |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;**Total system statistics:** |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Passengers | 18737151 |  | 16982836 |  | 10.3% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Available seat miles (ASMs) (thousands) | 21369532 |  | 18984711 |  | 12.6 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Airline operating expense per ASM (CASM) (cents) | 11.24 | ¢ | 12.11 | ¢ | (7.2) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Fuel expense per ASM (cents) | 2.99 | ¢ | 3.31 | ¢ | (9.7) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Airline special charges per ASM (cents) | 0.21 | ¢ | 0.24 | ¢ | (12.5) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Airline operating CASM, excluding fuel and special charges (cents) | 8.04 | ¢ | 8.56 | ¢ | (6.1) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Departures | 137039 |  | 121580 |  | 12.7 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Block hours | 327440 |  | 288407 |  | 13.5 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Average stage length (miles) | 887 |  | 887 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Average number of operating aircraft during period | 124.8 |  | 124.7 |  | 0.1 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Average block hours per aircraft per day | 7.2 |  | 6.3 |  | 14.3 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Full-time equivalent employees at end of period | 5616 |  | 5991 |  | (6.3) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Fuel gallons consumed (thousands) | 251049 |  | 227345 |  | 10.4 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;ASMs per gallon of fuel | 85.1 |  | 83.5 |  | 1.9 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Average fuel cost per gallon | $2.55 |  | $2.76 |  | (7.6) |
| &nbsp;&nbsp;&nbsp;**Scheduled service statistics:** |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Passengers | 18518653 |  | 16765283 |  | 10.5 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Revenue passenger miles (RPMs) (thousands) | 16947654 |  | 15303737 |  | 10.7 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Available seat miles (ASMs) (thousands) | 20679905 |  | 18314867 |  | 12.9 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Load factor | 82.0 | % | 83.6 | % | (1.6) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Departures | 131668 |  | 116441 |  | 13.1 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Block hours | 316137 |  | 277626 |  | 13.9 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Average seats per departure | 175.4 |  | 176.0 |  | (0.3) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Yield (cents)<sup>(2)</sup> | 6.22 | ¢ | 7.11 | ¢ | (12.5) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total passenger revenue per ASM (TRASM) (cents)<sup>(3)</sup> | 11.93 | ¢ | 12.88 | ¢ | (7.4) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Average fare - scheduled service<sup>(4)</sup> | $56.89 |  | $64.89 |  | (12.3) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Average fare - air-related charges<sup>(4)</sup> | $68.62 |  | $67.35 |  | 1.9 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Average fare - third party products | $7.73 |  | $8.48 |  | (8.8) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Average fare - total | $133.25 |  | $140.72 |  | (5.3) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Average stage length (miles) | 893 |  | 893 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Fuel gallons consumed (thousands) | 242673 |  | 219061 |  | 10.8 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Average fuel cost per gallon | $2.54 |  | $2.76 |  | (8.0) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Percent of sales via website and mobile app during period | 92.3 | % | 93.6 | % | (1.3) |
| &nbsp;&nbsp;&nbsp;**Other data:** |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Rental car days sold | 1347975 |  | 1306775 |  | 3.2 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Hotel room nights sold | 122780 |  | 196605 |  | (37.5) |

---

<sup>(1)</sup> *Except load factor and percent of sales through website, which is percentage point change.*

<sup>(2)</sup> *Defined as scheduled service revenue divided by revenue passenger miles.*

<sup>(3)</sup> *Various components of this measurement do not have a direct correlation to ASMs. These figures are provided on a per ASM basis to facilitate comparison with airlines reporting revenues on a per ASM basis.*

<sup>(4)</sup> *Reflects division of passenger revenue between scheduled service and air-related charges in Company's booking path.*

------

**<u>Summary Balance Sheet</u>**

---

| | | | |
|:---|:---|:---|:---|
| ***(in millions)*** | **December 31, 2025<br>(unaudited)** | **December 31, 2024** | **Percent Change** |
| Unrestricted cash and investments |  |  |  |
| &nbsp;&nbsp;&nbsp;Cash and cash equivalents | $172.7 | $285.9 | (39.6)% |
| &nbsp;&nbsp;&nbsp;Short-term investments | 633.0 | 495.2 | 27.8 |
| &nbsp;&nbsp;&nbsp;Long-term investments | 32.8 | 51.7 | (36.6) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total unrestricted cash and investments | 838.5 | 832.8 | 0.7 |
| Debt |  |  |  |
| &nbsp;&nbsp;&nbsp;Current maturities of long-term debt and finance lease obligations, net of related costs | 118.1 | 454.8 | (74.0) |
| &nbsp;&nbsp;&nbsp;Long-term debt and finance lease obligations, net of current maturities and related costs | 1681.5 | 1611.7 | 4.3 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total debt | 1799.6 | 2066.5 | (12.9) |
| Debt, net of unrestricted cash and investments | 961.1 | 1233.7 | (22.1) |
| Total Allegiant Travel Company shareholders' equity | 1052.7 | 1089.4 | (3.4) |

---

**<u>EPS Calculation</u>**

The following table sets forth the computation of net income per share, on a basic and diluted basis, for the periods indicated (share count and dollar amounts other than per-share amounts in table are in thousands):

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended December 31,** | **Three Months Ended December 31,** | **Twelve Months Ended December 31,** | **Twelve Months Ended December 31,** |
| | **2025** | **2024** | **2025** | **2024** |
| **Basic:** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Net income (loss) | $31941 | $(216229) | $(44697) | $(240238) |
| &nbsp;&nbsp;&nbsp;Less income allocated to participating securities | (401) |  |  | (618) |
| &nbsp;&nbsp;&nbsp;Net income (loss) attributable to common stock | $31540 | $(216229) | $(44697) | $(240856) |
| &nbsp;&nbsp;&nbsp;Earnings (loss) per share, basic | $1.74 | $(12.00) | $(2.48) | $(13.49) |
| Weighted-average shares outstanding | 18177 | 18014 | 18050 | 17852 |
| **Diluted:** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Net income (loss) | $31941 | $(216229) | $(44697) | $(240238) |
| &nbsp;&nbsp;&nbsp;Less income allocated to participating securities | (401) |  |  | (618) |
| &nbsp;&nbsp;&nbsp;Net income (loss) attributable to common stock | $31540 | $(216229) | $(44697) | $(240856) |
| &nbsp;&nbsp;&nbsp;Earnings (loss) per share, diluted | $1.73 | $(12.00) | $(2.48) | $(13.49) |
| Weighted-average shares outstanding<sup>(1)</sup> | 18177 | 18014 | 18050 | 17852 |
| Dilutive effect of restricted stock | 63 |  |  |  |
| Adjusted weighted-average shares outstanding under treasury stock method | 18240 | 18014 | 18050 | 17852 |
| Participating securities excluded under two-class method | (52) |  |  |  |
| Adjusted weighted-average shares outstanding under two-class method | 18188 | 18014 | 18050 | 17852 |

---

<sup>(1)</sup> *Dilutive effect of common stock equivalents excluded from the diluted per share calculation is not material.*

------

**Appendix A**

**Non-GAAP Presentation**

**Three and Twelve Months Ended December 31, 2025 and 2024**

**(Unaudited)** 

We present adjusted consolidated operating expense and adjusted consolidated operating income (loss), which exclude special charges related to (i) the impact of losses and insurance recoveries incurred primarily as the result of hurricanes and other insured events at Sunseeker Resort, (ii) a writedown loss and other charges related to the sale of Sunseeker, and (iii) the airline special charges listed in the table below. We also present adjusted consolidated interest expense, adjusted consolidated income (loss) before income taxes, adjusted consolidated net income (loss), and adjusted consolidated diluted earnings (loss) per share, which exclude the special charges described above and losses on extinguishment of debt.

We present adjusted airline-only operating expense, adjusted airline-only operating income (loss), adjusted airline-only income (loss) before income taxes, adjusted airline-only net income (loss), and adjusted airline-only diluted earnings (loss) per share which exclude special charges and other costs related to (i) aircraft accelerated depreciation on early retirement of certain airframes, (ii) corporate restructuring costs (iii) the flight attendant ratification bonus, and (iv) accelerated amortization and disposal of software identified to be redeveloped, (v) costs related to the Sun Country acquisition, and (vi) losses on extinguishment of debt.

All of the measures described above are non-GAAP financial measures. We believe the presentation of these measures is relevant and useful for investors because it allows them to better gauge the performance of the airline and to compare our results to other airlines. Management believes the exclusion of these items enhances comparability of financial information between periods.

We also present adjusted airline-only CASM, which excludes aircraft fuel expense and special charges. Fuel price volatility impacts the comparability of year over year financial performance as do the airline special charges. We believe the adjustments for fuel expense and airline special charges allow investors to better understand our non-fuel costs and related performance.

Consolidated and airline-only earnings (loss) before interest, taxes, depreciation, and amortization ("Consolidated EBITDA" and "Airline EBITDA"), adjusted Consolidated EBITDA, adjusted Airline EBITDA, estimated adjusted earnings per share, as presented in this press release, are supplemental measures of our performance that are not required by, or presented in accordance with, accounting principles generally accepted in the United States ("GAAP"). These are not measurements of our financial performance under GAAP and should not be considered in isolation or as an alternative to net income or any other performance measures derived in accordance with GAAP or as an alternative to cash flows from operating activities as a measure of our liquidity.

We define "EBITDA" as earnings before interest, taxes, depreciation and amortization. The adjusted EBITDA measures also exclude special charges and losses on the extinguishment of debt. We caution investors that amounts presented in accordance with this definition may not be comparable to similar measures disclosed by other issuers, because not all issuers and analysts calculate EBITDA in the same manner.

We use EBITDA and adjusted EBITDA to evaluate our operating performance and liquidity, and these are among the primary measures used by management for planning and forecasting of future periods. We believe these presentations of EBITDA are relevant and useful for investors because they allow investors to view results in a manner similar to the method used by management and make it easier to compare our results with other companies that have different financing and capital structures. EBITDA has important limitations as an analytical tool. These limitations include the following:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• EBITDA does not reflect our capital expenditures, future requirements for capital expenditures or contractual commitments to purchase capital equipment;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• EBITDA does not reflect interest expense or the cash requirements necessary to service principal or interest payments on our debt;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• although depreciation and amortization are non-cash charges, the assets that we currently depreciate and amortize will likely have to be replaced in the future, and EBITDA does not reflect the cash required to fund such replacements; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• other companies in our industry may calculate EBITDA differently than we do, limiting its usefulness as a comparative measure.

Presented below is a quantitative reconciliation of these adjusted numbers (other than the estimated earnings per share figures) to the most directly comparable GAAP financial performance measure.

The SEC has adopted rules (Regulation G) regulating the use of non-GAAP financial measures. Because of our use of non-GAAP financial measures in this press release to supplement our consolidated financial statements presented on a GAAP basis, Regulation G requires us to include in this press release a presentation of the most directly comparable GAAP measures, which are operating expenses, operating income (loss), interest expense, income (loss) before income taxes, net income (loss), and earnings (loss) per share, and a reconciliation of the non-GAAP measures to the most comparable GAAP measure. Our utilization of non-GAAP measurements is not meant to be considered in isolation or as a substitute for operating expenses, operating income (loss), interest expense, income (loss) before income taxes, net income (loss), earnings (loss) per share, or other measures of financial performance prepared in accordance with GAAP. Our use of these non-GAAP measures may not be

comparable to similarly titled measures employed by other companies in the airline and travel industry. The reconciliation of each of these measures to the most comparable GAAP measure for the periods is indicated below.

------

**Reconciliation of Non-GAAP Financial Measures**

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended December 31,** | **Three Months Ended December 31,** | **Twelve Months Ended December 31,** | **Twelve Months Ended December 31,** |
| | **2025** | **2024** | **2025** | **2024** |
| **Special Charges (millions)** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Accelerated depreciation on airframes identified for early retirement | $1.2 | $2.7 | $8.0 | $31.1 |
| &nbsp;&nbsp;&nbsp;Organizational restructuring |  |  | 12.1 | 3.4 |
| &nbsp;&nbsp;&nbsp;Accelerated amortization and disposal of software identified for redevelopment | 19.3 |  | 19.3 |  |
| &nbsp;&nbsp;&nbsp;Costs related to Sun Country acquisition | 4.1 |  | 4.1 |  |
| &nbsp;&nbsp;&nbsp;Flight attendant ratification bonus |  |  |  | 10.8 |
| Airline special charges<sup>(2)</sup> | 24.6 | 2.7 | 43.5 | 45.3 |
| Sunseeker special charges, net of recoveries<sup>(2)</sup> | (6.8) | 325.4 | 94.2 | 322.8 |
| Consolidated special charges, net of recoveries<sup>(2)</sup> | $17.9 | $328.1 | $137.7 | $368.1 |

---

---

| | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| | **Three Months Ended December 31, 2025** | **Three Months Ended December 31, 2025** | **Three Months Ended December 31, 2025** | **Three Months Ended December 31, 2025** | **Three Months Ended December 31, 2025** | **Three Months Ended December 31, 2025** | **Three Months Ended December 31, 2025** | **Three Months Ended December 31, 2025** | **Three Months Ended December 31, 2025** |
| | **Consolidated** | **Consolidated** | **Consolidated** | **Airline** | **Airline** | **Airline** | **Sunseeker** | **Sunseeker** | **Sunseeker** |
| **Reconciliation of adjusted operating expenses, adjusted operating income, adjusted operating margin, adjusted interest expense, and adjusted income before income taxes (millions)** | **GAAP** | **Adjustments**<sup>(2)(3)</sup> | **Adjusted (Non-GAAP)**<sup>(1)</sup> | **GAAP** | **Adjustments**<sup>(2)(3)</sup> | **Adjusted (Non-GAAP)**<sup>(1)</sup> | **GAAP** | **Adjustments**<sup>(2)</sup> | **Adjusted (Non-GAAP)**<sup>(1)</sup> |
| Total operating revenues | $656.2 | $— | $656.2 | $656.2 | $— | $656.2 | $— | $— | $— |
| Total operating expenses | 589.3 | (17.9) | 571.5 | 596.1 | (24.6) | 571.5 | (6.8) | 6.8 |  |
| Operating income | $66.8 | $17.9 | $84.7 | $60.1 | $24.6 | $84.7 | $6.8 | $(6.8) | $— |
| Operating margin (percent) | 10.2 |  | 12.9 | 9.2 |  | 12.9 | NM |  | NM |
| Interest expense | $35.6 | $(3.4) | $32.2 | $35.6 | $(3.4) | $32.2 | $— | $— | $— |
| INCOME BEFORE INCOME TAXES | $43.9 | $21.2 | $65.1 | $37.1 | $28.0 | $65.1 | $6.8 | $(6.8) | $— |

---

---

| | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| | **Three Months Ended December 31, 2024** | **Three Months Ended December 31, 2024** | **Three Months Ended December 31, 2024** | **Three Months Ended December 31, 2024** | **Three Months Ended December 31, 2024** | **Three Months Ended December 31, 2024** | **Three Months Ended December 31, 2024** | **Three Months Ended December 31, 2024** | **Three Months Ended December 31, 2024** |
| | **Consolidated** | **Consolidated** | **Consolidated** | **Airline** | **Airline** | **Airline** | **Sunseeker** | **Sunseeker** | **Sunseeker** |
| **Reconciliation of adjusted operating expenses, adjusted operating income (loss), adjusted operating margin, adjusted other non-operating expenses, and adjusted income (loss) before income taxes (millions)** | **GAAP** | **Adjustments**<sup>(2)(4)</sup> | **Adjusted (Non-GAAP)**<sup>(1)</sup> | **GAAP** | **Adjustments**<sup>(2)(4)</sup> | **Adjusted (Non-GAAP)**<sup>(1)</sup> | **GAAP** | **Adjustments**<sup>(2)</sup> | **Adjusted (Non-GAAP)**<sup>(1)</sup> |
| Total operating revenues | $627.7 | $— | $627.7 | $609.7 | $— | $609.7 | $18.0 | $— | $18.0 |
| Total operating expenses | 891.7 | (328.1) | 563.6 | 531.7 | (2.7) | 529.0 | 360.0 | (325.5) | 34.6 |
| Operating income (loss) | $(264.0) | $328.1 | $64.2 | $78.1 | $2.7 | $80.7 | $(342.0) | $325.5 | $(16.6) |
| Operating margin (percent) | (42.1) |  | 10.2 | 12.8 |  | 13.2 | NM |  | NM |
| Interest expense | $37.7 | $— | $37.7 | $33.1 | $— | $33.1 | $4.5 | $— | $4.5 |
| Other non-operating expenses | $1.3 | $(1.2) | $0.1 | $1.3 | $(1.2) | $0.1 | $— | $— | $— |
| INCOME (LOSS) BEFORE INCOME TAXES | $(281.7) | $329.3 | $47.6 | $64.9 | $3.9 | $68.7 | $(346.6) | $325.5 | $(21.1) |

---

------

---

| | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| | **Twelve Months Ended December 31, 2025** | **Twelve Months Ended December 31, 2025** | **Twelve Months Ended December 31, 2025** | **Twelve Months Ended December 31, 2025** | **Twelve Months Ended December 31, 2025** | **Twelve Months Ended December 31, 2025** | **Twelve Months Ended December 31, 2025** | **Twelve Months Ended December 31, 2025** | **Twelve Months Ended December 31, 2025** |
| | **Consolidated** | **Consolidated** | **Consolidated** | **Airline** | **Airline** | **Airline** | **Sunseeker** | **Sunseeker** | **Sunseeker** |
| **Reconciliation of adjusted operating expenses, adjusted operating income (loss), adjusted operating margin, adjusted interest expense, and adjusted income (loss) before income taxes (millions)** | **GAAP** | **Adjustments**<sup>(2)(3)</sup> | **Adjusted (Non-GAAP)**<sup>(1)</sup> | **GAAP** | **Adjustments**<sup>(2)(3)</sup> | **Adjusted (Non-GAAP)**<sup>(1)</sup> | **GAAP** | **Adjustments**<sup>(2)(3)</sup> | **Adjusted (Non-GAAP)**<sup>(1)</sup> |
| Total operating revenues | $2606.6 | $— | $2606.6 | $2545.9 | $— | $2545.9 | $60.7 | $— | $60.7 |
| Total operating expenses | 2569.4 | (137.7) | 2431.7 | 2402.0 | (43.5) | 2358.5 | 167.4 | (94.2) | 73.2 |
| Operating income (loss) | $37.2 | $137.7 | $174.9 | $143.9 | $43.5 | $187.4 | $(106.7) | $94.2 | $(12.5) |
| Operating margin (percent) | 1.4 |  | 6.7 | 5.7 |  | 7.4 | NM |  | (20.7) |
| Interest expense | $150.2 | $(7.9) | $142.3 | $126.8 | $(4.5) | $122.3 | $23.5 | $(3.4) | $20.1 |
| INCOME (LOSS) BEFORE INCOME TAXES | $(54.9) | $145.6 | $90.7 | $75.3 | $48.0 | $123.3 | $(130.2) | $97.6 | $(32.6) |

---

---

| | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| | **Twelve Months Ended December 31, 2024** | **Twelve Months Ended December 31, 2024** | **Twelve Months Ended December 31, 2024** | **Twelve Months Ended December 31, 2024** | **Twelve Months Ended December 31, 2024** | **Twelve Months Ended December 31, 2024** | **Twelve Months Ended December 31, 2024** | **Twelve Months Ended December 31, 2024** | **Twelve Months Ended December 31, 2024** |
| | **Consolidated** | **Consolidated** | **Consolidated** | **Airline** | **Airline** | **Airline** | **Sunseeker** | **Sunseeker** | **Sunseeker** |
| **Reconciliation of adjusted operating expenses, adjusted operating income (loss), adjusted operating margin, adjusted interest expense, adjusted other non-operating expenses, and adjusted income (loss) before income taxes (millions)** | **GAAP** | **Adjustments**<sup>(2)(4)</sup> | **Adjusted (Non-GAAP)**<sup>(1)</sup> | **GAAP** | **Adjustments**<sup>(2)(4)</sup> | **Adjusted (Non-GAAP)**<sup>(1)</sup> | **GAAP** | **Adjustments**<sup>(2)</sup> | **Adjusted (Non-GAAP)**<sup>(1)</sup> |
| Total operating revenues | $2512.6 | $— | $2512.6 | $2440.8 | $— | $2440.8 | $71.8 | $— | $71.8 |
| Total operating expenses | 2752.6 | (368.1) | 2384.4 | 2298.6 | (45.3) | 2253.3 | 453.9 | (322.8) | 131.1 |
| Operating income (loss) | $(240.0) | $368.1 | $128.2 | $142.2 | $45.3 | $187.5 | $(382.2) | $322.8 | $(59.4) |
| Operating margin (percent) | (9.6) |  | 5.1 | 5.8 |  | 7.7 | NM |  | (82.7) |
| Interest expense | $156.4 | $— | $156.4 | $135.6 | $— | $135.6 | $20.9 | $— | $20.9 |
| Other non-operating expenses | $1.4 | $(1.2) | $0.2 | $1.4 | $(1.2) | $0.2 | $— | $— | $— |
| INCOME (LOSS) BEFORE INCOME TAXES | $(308.5) | $369.3 | $60.9 | $94.3 | $46.5 | $140.8 | $(402.7) | $322.8 | $(79.9) |

---

------

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended December 31,** | **Three Months Ended December 31,** | **Twelve Months Ended December 31,** | **Twelve Months Ended December 31,** |
| | **2025** | **2024** | **2025** | **2024** |
| **Consolidated EBITDA and adjusted consolidated EBITDA (millions)** |  |  |  |  |
| Net income (loss) as reported (GAAP) | $31.9 | $(216.2) | $(44.7) | $(240.2) |
| Interest expense, net | 22.9 | 16.4 | 90.9 | 67.0 |
| Income tax expense (benefit) | 12.0 | (65.5) | (10.2) | (68.2) |
| Depreciation and amortization | 58.4 | 65.1 | 249.2 | 258.3 |
| Consolidated EBITDA<sup>(1)</sup> | $125.2 | $(200.1) | $285.2 | $16.8 |
| Special charges<sup>(2)</sup> | 17.9 | 328.1 | 137.7 | 368.1 |
| Loss on disposition of investment<sup>(4)</sup> | $— | $1.2 | $— | $1.2 |
| Adjusted consolidated EBITDA<sup>(1)(2)</sup> | $143.1 | $129.2 | $423.0 | $386.2 |
| **Adjusted airline-only EBITDA (millions)** |  |  |  |  |
| Airline income before income taxes as reported (GAAP) | $37.1 | $64.9 | $75.3 | $94.3 |
| Airline special charges<sup>(2)</sup> | 24.6 | 2.7 | 43.5 | 45.3 |
| Loss on disposition of investment<sup>(4)</sup> |  | 1.2 |  | 1.2 |
| Airline interest expense, net | 22.9 | 11.9 | 67.5 | 46.5 |
| Airline depreciation and amortization | 58.4 | 58.6 | 242.0 | 231.8 |
| Adjusted airline-only EBITDA<sup>(1)(2)</sup> | $143.1 | $139.2 | $428.3 | $419.1 |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended December 31, 2025** | **Three Months Ended December 31, 2025** | **Three Months Ended December 31, 2024** | **Three Months Ended December 31, 2024** |
| **Airline-only** | **Amount** | **Per Share** | **Amount** | **Per Share** |
| **Reconciliation of adjusted airline-only earnings (loss) per share and adjusted airline-only net income (loss) (millions except share and per share amounts)** | | | | |
| Net income (loss) as reported (GAAP) | $31.9 |  | $(216.2) |  |
| Less: Net income allocated to participating securities | (0.4) |  |  |  |
| Net income (loss) attributable to common stock (GAAP) | $31.5 | $1.73 | $(216.2) | $(12.00) |
| Plus: Net income allocated to participating securities | 0.4 | 0.02 |  |  |
| Plus: Loss on extinguishment of debt<sup>(3)</sup> | 3.4 | 0.19 |  |  |
| Plus: Sunseeker loss (income) before income taxes | (6.8) | (0.37) | 346.6 | 19.24 |
| Plus: Special charges, net of recoveries<sup>(2)</sup> | 24.6 | 1.35 | 2.7 | 0.15 |
| Plus: Loss on disposition of investment<sup>(4)</sup> |  |  | 1.2 | 0.07 |
| Minus: Income tax effect of adjustments above | (3.1) | (0.17) | (78.6) | (4.36) |
| Adjusted airline-only net income<sup>(1)</sup> | $50.1 |  | $55.6 |  |
| Less: Adjusted airline-only net income allocated to participating securities | (0.6) | (0.03) | (1.5) | (0.08) |
| Effect of dilutive securities |  |  |  |  |
| Adjusted airline-only net income attributable to common stock<sup>(1)</sup> | $49.5 | $2.72 | $54.1 | $3.00 |
| Shares used for diluted computation (GAAP) (thousands) |  | 18188 |  | 18014 |
| Shares used for diluted computation (adjusted) (thousands) |  | 18188 |  | 18021 |

---

------

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Twelve Months Ended December 31, 2025** | **Twelve Months Ended December 31, 2025** | **Twelve Months Ended December 31, 2024** | **Twelve Months Ended December 31, 2024** |
| **Consolidated** | **Amount** | **Per Share** | **Amount** | **Per Share** |
| **Reconciliation of adjusted consolidated earnings (loss) per share and adjusted consolidated net income (loss) (millions except share and per share amounts)** | | | | |
| Net loss as reported (GAAP) | $(44.7) |  | $(240.2) |  |
| Less: Net income allocated to participating securities |  |  | (0.6) |  |
| Net loss attributable to common stock (GAAP) | $(44.7) | $(2.48) | $(240.9) | $(13.49) |
| Plus: Net income allocated to participating securities |  |  | 0.6 | 0.03 |
| Plus: Loss on extinguishment of debt<sup>(3)</sup> | 7.9 | 0.44 |  |  |
| Plus: Special charges, net of recoveries<sup>(2)</sup> | 137.7 | 7.63 | 368.1 | 20.62 |
| Plus: Loss on disposition of investment<sup>(4)</sup> |  |  | 1.2 | 0.07 |
| Minus: Income tax effect of adjustments above | (30.6) | (1.69) | (83.4) | (4.67) |
| Adjusted net income<sup>(1)</sup> | $70.3 |  | $45.7 |  |
| Less: Adjusted consolidated net income allocated to participating securities | (1.4) | (0.08) | (1.2) | (0.07) |
| Effect of dilutive securities |  | (0.02) |  | 0.01 |
| Adjusted net income attributable to common stock<sup>(1)</sup> | $68.9 | $3.80 | $44.4 | $2.48 |
| Shares used for diluted computation (GAAP) (thousands) |  | 18050 |  | 17852 |
| Shares used for diluted computation (adjusted) (thousands) |  | 18127 |  | 17913 |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Twelve Months Ended December 31, 2025** | **Twelve Months Ended December 31, 2025** | **Twelve Months Ended December 31, 2024** | **Twelve Months Ended December 31, 2024** |
| **Airline-only** | **Amount** | **Per Share** | **Amount** | **Per Share** |
| **Reconciliation of adjusted airline-only earnings (loss) per share and adjusted airline-only net income (loss) (millions except share and per share amounts)** | | | | |
| Net loss as reported (GAAP) | $(44.7) |  | $(240.2) |  |
| Less: Net income allocated to participating securities |  |  | (0.6) |  |
| Net loss attributable to common stock (GAAP) | $(44.7) | $(2.48) | $(240.9) | $(13.49) |
| Plus: Net income allocated to participating securities |  |  | 0.6 | 0.03 |
| Plus: Loss on extinguishment of debt<sup>(3)</sup> | 4.5 | 0.25 |  |  |
| Plus: Sunseeker loss before income taxes | 130.2 | 7.21 | 402.7 | 22.56 |
| Plus: Special charges, net of recoveries<sup>(2)</sup> | 43.5 | 2.41 | 45.3 | 2.54 |
| Plus: Loss on disposition of investment<sup>(4)</sup> |  |  | 1.2 | 0.07 |
| Minus: Income tax effect of adjustments above | (39.7) | (2.20) | (101.4) | (5.68) |
| Adjusted airline-only net income<sup>(1)</sup> | $93.8 |  | $107.5 |  |
| Less: Adjusted airline-only net income allocated to participating securities | (1.9) | (0.11) | (2.9) | (0.16) |
| Effect of dilutive securities |  | (0.02) |  | (0.02) |
| Adjusted airline-only net income attributable to common stock<sup>(1)</sup> | $91.9 | $5.07 | $104.6 | $5.84 |
| Shares used for diluted computation (GAAP) (thousands) |  | 18050 |  | 17852 |
| Shares used for diluted computation (adjusted) (thousands) |  | 18127 |  | 17913 |

---

------

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended December 31,** | **Three Months Ended December 31,** | **Twelve Months Ended December 31,** | **Twelve Months Ended December 31,** |
| | **2025** | **2024** | **2025** | **2024** |
| **Reconciliation of adjusted airline-only operating CASM excluding fuel and special charges (millions)** |  |  |  |  |
| Consolidated operating expenses (GAAP) | $589.3 | $891.7 | $2569.4 | $2752.6 |
| Minus: Sunseeker operating expenses | (6.8) | 360.0 | 167.4 | 453.9 |
| Airline-only operating expenses | 596.1 | 531.8 | 2402.0 | 2298.7 |
| Minus: airline special charges<sup>(2)</sup> | 24.6 | 2.7 | 43.5 | 45.3 |
| Minus: fuel expenses | 156.4 | 139.4 | 639.7 | 627.8 |
| Adjusted airline-only operating expenses, excluding fuel and special charges<sup>(1)</sup> | $415.1 | $389.6 | $1718.8 | $1625.6 |
| System available seat miles (millions) | 5179.1 | 4698.0 | 21369.5 | 18984.7 |
| Airline-only cost per available seat mile (cents) | 11.51 | 11.32 | 11.24 | 12.11 |
| Adjusted airline-only cost per available seat mile excluding fuel and special charges (cents) | 8.01 | 8.29 | 8.04 | 8.56 |

---

<sup>(1)</sup> *Denotes non-GAAP figure.*

<sup>(2)</sup> *In 2025 and 2024, we recognized certain expenses as special charges related to Airline activities (including accelerated depreciation on airframes identified for early retirement, accelerated amortization and disposal of software identified for redevelopment, CBA ratification bonuses, corporate restructuring costs, and costs related to the Sun Country Airlines acquisition), the sale of Sunseeker Resort and Aileron Golf Course, and weather-related damages at Sunseeker Resort (net of recoveries). The adjusted numbers in this earnings release exclude the effect of these special charges.*

<sup>(3)</sup> *In 2025, the Company incurred losses on debt extinguishment related to prepayment of debt facilities. These are added back in the adjusted results where applicable.*

<sup>(4)</sup> *In fourth quarter 2024, the Company incurred a $1.2M non-operating loss on the sale of an investment which is being added back for comparison purposes in our adjusted results figures.* 

*\*&nbsp;&nbsp;&nbsp;&nbsp;Note that amounts may not recalculate due to rounding*

## Exhibit 99.2

![](a4q25-ecpresentationvfin001.jpg)

#FD8103 #005595 #FFD105 #394B5D #38AC49 #394B5D #8294A6#FF5E1D February 4, 2026 4Q25 Earnings Presentation Exhibit 99.2

------

![](a4q25-ecpresentationvfin002.jpg)

#FD8103 #005595 #FFD105 #394B5D #38AC49 #394B5D #8294A6#FF5E1D Forward looking statements Under the safe harbor provisions of the Private Securities Litigation Reform Act of 1995, statements in this presentation that are not historical facts are forward-looking statements. These forward-looking statements are only estimates or predictions based on our management's beliefs and assumptions and on information currently available to our management. Forward-looking statements include our statements regarding the announced merger with Sun Country Airlines, future airline operations, revenue, expenses and earnings, available seat mile growth, expected capital expenditures, the cost of fuel, the timing of aircraft acquisitions and retirements, the number of contracted aircraft to be placed in service in the future, our ability to consummate announced aircraft transactions, estimated tax rate, as well as other information concerning future results of operations, business strategies, financing plans, industry environment and potential growth opportunities. Forward-looking statements include all statements that are not historical facts and can be identified by the use of forward-looking terminology such as the words "believe," "expect," "guidance," "anticipate," "intend," "plan," "estimate", "project", "hope" or similar expressions. Forward-looking statements involve risks, uncertainties and assumptions. Actual results may differ materially from those expressed in the forward-looking statements. Important risk factors that could cause our results to differ materially from those expressed in the forward-looking statements generally may be found in our periodic reports filed with the Securities and Exchange Commission at www.sec.gov. These risk factors include, without limitation, regulatory reviews of, and production limits on, Boeing impacting our aircraft delivery schedule, an accident involving, or problems with, our aircraft, public perception of our safety, our reliance on our automated systems, our reliance on Boeing to deliver aircraft under contract to us on a timely basis, risk of breach of security of personal data, volatility of fuel costs, labor issues and costs, the ability to obtain regulatory approvals as needed in connection with our fleet and network, the effect of economic conditions on leisure travel, debt covenants and balances, the impact of government regulations on the airline industry, the ability to finance aircraft to be acquired, the ability to obtain necessary government approvals to prepare to offer international service, terrorist attacks, risks inherent to airlines, our competitive environment, our reliance on third parties who provide facilities or services to us, the impact of the possible loss of key personnel, economic and other conditions in markets in which we operate, increases in maintenance costs and availability of outside maintenance contractors to perform needed work on our aircraft on a timely basis and at acceptable rates, cyclical and seasonal fluctuations in our operating results, and the perceived acceptability of our environmental, social and governance efforts, the occurrence of any event, change or other circumstance that could give rise to the right of one or both of Allegiant or Sun Country to terminate the definitive merger agreement for the Sun Country acquisition; the risk that potential legal proceedings may be instituted against Allegiant or Sun Country and result in significant costs of defense, indemnification or liability; the possibility that the Sun Country acquisition does not close when expected or at all because required stockholder approvals, required regulatory approvals or other conditions to closing are not received or satisfied on a timely basis or at all (and the risk that such regulatory approvals may result in the imposition of conditions that could adversely affect the combined company or the expected benefits of the proposed transaction); the risk that the combined company will not realize expected benefits, cost savings, accretion, synergies and/or growth from the Sun Country acquisition or that any of the foregoing may take longer to realize or be more costly to achieve than expected; disruption to the parties' businesses as a result of the announcement and pendency of the Sun Country acquisition; the costs associated with the anticipated length of time of the pendency of the Sun Country acquisition, including the restrictions contained in the definitive merger agreement on the ability of each of Sun Country and Allegiant to operate their respective businesses outside the ordinary course consistent with past practice during the pendency of the Sun Country acquisition; the diversion of Allegiant's and Sun Country's respective management teams' attention and time from ongoing business operations and opportunities on acquisition- related matters; the risk that the integration of Sun Country's operations will be materially delayed or will be more costly or difficult than expected or that Allegiant is otherwise unable to successfully integrate Sun Country's businesses into its businesses; the possibility that the Sun Country acquisition may be more expensive to complete than anticipated, including as a result of unexpected factors or events; reputational risk and potential adverse reactions of Allegiant's or Sun Country's customers, suppliers, employees, labor unions or other business partners, including those resulting from the announcement or completion of the Sun Country acquisition; and the dilution caused by Allegiant's issuance of additional shares of its common stock in connection with the consummation of the Sun Country acquisition. Any forward-looking statements are based on information available to us today and we undertake no obligation to update publicly any forward-looking statements, whether as a result of future events, new information or otherwise. 2

------

![](a4q25-ecpresentationvfin003.jpg)

#FD8103 #005595 #FFD105 #394B5D #38AC49 #394B5D #8294A6#FF5E1D 3 Greg Anderson Chief Executive Officer

------

![](a4q25-ecpresentationvfin004.jpg)

#FD8103 #005595 #FFD105 #394B5D #38AC49 #394B5D #8294A6#FF5E1D 4 Strong Finish to 2025 Reinforces the Durability of Our Model • Financial results exceeded our original expectations Even after accounting for higher fuel costs vs original expectations • Strong leisure demand throughout the quarter TRASM (2.6%) y/y on 10.5% capacity growth • Disciplined cost execution delivered a strong operating margin On a GAAP basis, 4Q25 operating margin of 10.2% Adjusted airline-only, 4Q25 operating margin of 12.9%1 • Controllable completion 99.9% Even as we increased peak flying in the quarter • Second-best US airline overall & best airline in lowest cancel rate, least number of mishandled bags, and fewest instances of involuntarily bumping passengers Wall Street Journal (1) All adjusted numbers are non-GAAP. Please see the appendix for a reconciliation of each non- GAAP number to the most comparable GAAP measure. Please see the earnings release for discussion as to why management believes presentation of these non-GAAP figures to be useful to investors

------

![](a4q25-ecpresentationvfin005.jpg)

#FD8103 #005595 #FFD105 #394B5D #38AC49 #394B5D #8294A6#FF5E1D 5 Structural Progress Is Strengthening Earnings Operational & Platform Enablers Commercial & Financial Execution • 737 MAX fleet integration ~20% fuel burn advantage compared to A320 Growing share of flying provides margin tailwind • Technology modernization Transitioned away from proprietary systems Leveraging state-of-the-art technology stack • Commercial momentum Allegiant Extra performing well Loyalty engagement rising • Cost & balance sheet discipline CASMex down (6%) in FY25 Net leverage reduced to 2.3x

------

![](a4q25-ecpresentationvfin006.jpg)

#FD8103 #005595 #FFD105 #394B5D #38AC49 #394B5D #8294A6#FF5E1D 6 Resilient Leisure Demand Sets Up Margin Expansion in 2026 • Leisure demand remains strong Holiday strength carried into January • No fleet growth in 2026 We'll lean into existing infrastructure and initiatives to drive TRASM • Earning the right to grow Balancing growth with profitability 12.9% 9.3% 8.6% (3.1%) 1Q25A 2Q25A 3Q25A 4Q25A 1Q26E Adjusted Airline-Only Operating Margin1 1Q25 - 1Q26E Midpoint of current guide 13.5% $5.07 > $8.00 FY25A FY26E Adjusted Airline-Only Diluted Earnings per Share1 FY25A - FY26E (1) All adjusted numbers are non-GAAP. Please see the appendix for a reconciliation of each non-GAAP number to the most comparable GAAP measure. Please see the earnings release for discussion as to why management believes presentation of these non-GAAP figures to be useful to investors

------

![](a4q25-ecpresentationvfin007.jpg)

#FD8103 #005595 #FFD105 #394B5D #38AC49 #394B5D #8294A6#FF5E1D Well Positioned to Build the Leading U.S. Leisure Airline • Accelerates scale in leisure • Positions us to lead the segment • Cultural alignment • Similar fleet types • Minimal network overlap • Shared/complementary technology stack • Integration plan underway • Capture synergies efficiently • Protect operational excellence • Preserve each airline's strengths Why this deal Reduced integration risk Execution

------

![](a4q25-ecpresentationvfin008.jpg)

#FD8103 #005595 #FFD105 #394B5D #38AC49 #394B5D #8294A6#FF5E1D 8 Drew Wells Executive Vice President, Chief Commercial Officer

------

![](a4q25-ecpresentationvfin009.jpg)

#FD8103 #005595 #FFD105 #394B5D #38AC49 #394B5D #8294A6#FF5E1D 9 Building Momentum Through Year-End 2,441 2,546 FY24A FY25A Airline Total Revenue ($mm) FY25 vs FY24 • FY25 airline revenue exceeded $2.5B Up ~4.3% year-over-year and a record for Allegiant • 4Q delivered record revenue and fixed-fee contribution ~$656M airline revenue (+7.6% YoY) and $25.5M fixed fee (record) • Revenue growth remained resilient despite a challenging macro backdrop Growth strategy delivered strong full-year results • Revenue mix continued to diversify and strengthen Fixed-fee and ancillary contributions supported earnings quality 610 656 4Q24A 4Q25A Airline Total Revenue ($mm) 4Q24 vs 4Q25 +4.3% y/y +7.6% y/y

------

![](a4q25-ecpresentationvfin010.jpg)

#FD8103 #005595 #FFD105 #394B5D #38AC49 #394B5D #8294A6#FF5E1D 10 TRASM Held Up on Double-Digit Capacity Growth (2.6%) 10.5% 4Q25A - Scheduled Service ASM & TRASM Year-Over-Year • 4Q unit revenue performance remained resilient TRASM of 12.67¢ (–2.6%) on +10.5% scheduled ASMs • Load factor improved year-over-year +1.0pt YoY, supporting growth-adjusted unit revenue trends • Holiday unit revenue strengthened and shifted into 1Q Thanksgiving slightly higher YoY; Christmas/New Year modestly higher YoY with demand spilling into January 80.2% 81.2% 4Q24A 4Q25A Schedule Service Load Factor 4Q25 vs 4Q24 +1pt y/y ASM TRASM

------

![](a4q25-ecpresentationvfin011.jpg)

#FD8103 #005595 #FFD105 #394B5D #38AC49 #394B5D #8294A6#FF5E1D 11 2026: Flat ASMs, MAX Economics Tailwind, and Strong 1Q Demand Setup • Capacity sculpting continues with full-year ASMs ~flat FY26 ASMs ~(0.5%) YoY; growth ramps in 2H as cadence normalizes • MAX aircraft delivering better per-hour economics ~20% better on peak days and ~10% better off-peak vs top A320 lines; increased utilization supports upside • New markets return at meaningful levels in 2026 19 markets start in 1Q and 20 more in 2Q; ~10% of 2Q/3Q ASMs in first 12 months • Card program trends remain strong 4 of last 5 months double-digit YoY acquisition growth with strong cardholder spend; ~$140M remuneration FY25 • 1Q revenue tailwinds from demand and calendar shifts Holiday travel shifted into January; early Easter supports late March; storms ~$2M headwind with limited TRASM impact 10.0% 20.0% Off-Peak Days Peak Days 737 MAX vs A320 Economics Economics = Revenue per hour less fuel 737 MAX flew ~30% more than top A320 tails in 4Q

------

![](a4q25-ecpresentationvfin012.jpg)

#FD8103 #005595 #FFD105 #394B5D #38AC49 #394B5D #8294A6#FF5E1D 12 Robert Neal President and Chief Financial Officer

------

![](a4q25-ecpresentationvfin013.jpg)

#FD8103 #005595 #FFD105 #394B5D #38AC49 #394B5D #8294A6#FF5E1D 21.8% 18.1% 18.3% 7.5% 1Q25A 2Q25A 3Q25A 4Q25A 13 Strong Finish Caps Airline-Driven Full-Year Earnings • GAAP consolidated net income of $31.9 million in 4Q25 Resulting in diluted earnings per share (EPS) of $1.73 • GAAP consolidated net loss of ($44.7) million in FY25 Resulting in diluted loss per share (EPS) of ($2.48) • Adjusted consolidated net income of $70.3 million1 in FY25 Resulting in diluted earnings per share (EPS) of $3.801 • Airline segment adjusted net income of $50.1 million1 in 4Q25 Resulting in adjusted airline-only diluted EPS of $2.721 for the quarter • Airline segment adjusted net income of $93.8 million1 in FY25 Resulting in adjusted airline-only diluted EPS of $5.071 for the year Airline Only, Adjusted EBITDA Margin1 1Q25 - 4Q25 (1) All adjusted numbers are non-GAAP. Please see the appendix for a reconciliation of each non-GAAP number to the most comparable GAAP measure. Please see the earnings release for discussion as to why management believes presentation of these non-GAAP figures to be useful to investors 16.8% FY25 margin 143 121 122 42 1Q25A 2Q25A 3Q25A 4Q25A Airline-Only, Adjusted EBITDA ($mm) 1Q25 - 4Q25 $428 FY25 adj. EBITDA

------

![](a4q25-ecpresentationvfin014.jpg)

#FD8103 #005595 #FFD105 #394B5D #38AC49 #394B5D #8294A6#FF5E1D (3.4%) (9.0%) (6.7%) (4.7%) 1Q25A 2Q25A 3Q25A 4Q25A 14 Infrastructure Scale Drives Meaningful CASMex Progress • Fourth quarter fuel cost averaged $2.61 per gallon Slightly above our expectations • Adjusted airline non-fuel unit costs (CASMex) were 8.01 cents in 4Q25 A 3.4% year-over-year improvement • Adjusted airline non-fuel unit costs (CASMex) were 8.04 cents in FY25 A 6.1% year-over-year improvement • 2025 cost initiatives provide a buffer as capacity moderates in 2026 We expect unit revenue increases to exceed CASMex increases on a full-year basis Year-Over-Year, CASMex Fuel and Special Charges1 1Q25 - 4Q25 (1) All adjusted numbers are non-GAAP. Please see the appendix for a reconciliation of each non-GAAP number to the most comparable GAAP measure. Please see the earnings release for discussion as to why management believes presentation of these non-GAAP figures to be useful to investors (6.1%) FY25 CASMex 2.61 2.61 2.42 2.56 1Q25A 2Q25A 3Q25A 4Q25A Average Fuel Cost per Gallon ($) 1Q25 - 4Q25 2.55 FY25 CPG 14.2% 15.7% 9.7% 10.2% ASM YoY

------

![](a4q25-ecpresentationvfin015.jpg)

#FD8103 #005595 #FFD105 #394B5D #38AC49 #394B5D #8294A6#FF5E1D 15 Strengthening the Balance Sheet for Future Growth • Ended the quarter with $1.1 billion in available liquidity Including $838.5 million in cash and investments and $250 million in revolver capacity • Strong liquidity position, with cash & investments at 32% full-year revenues Among the highest liquidity ratios in the industry • Net leverage improved sequentially, ending the quarter at 2.3x Continued to make meaningful progress on debt reduction, including $224.3mm in voluntary prepayments during the quarter • Ended the year with total debt just under $1.8 billion Down from $2.1 billion at the end of the third quarter • CapEx during the quarter totaled $56.7 million Including $35.9mm of aircraft-related spend and $20.8mm in other airline spend • Deferred heavy maintenance during the quarter totaled $11.5 million 4.1x 3.2x 2.6x 2.6x 2.6x 2.3x 3Q24 4Q24 1Q25 2Q25 3Q25 4Q25 Net Leverage (Net Debt / Adj. EBITDA) 3Q24 - 4Q25 33% 34% 37% 34% 40% 32% 3Q24 4Q24 1Q25 2Q25 3Q25 4Q25 Cash & Equivalents as % of TTM Airline Revenue 3Q24 - 4Q25

------

![](a4q25-ecpresentationvfin016.jpg)

#FD8103 #005595 #FFD105 #394B5D #38AC49 #394B5D #8294A6#FF5E1D 16 2026 Fleet Plan & CapEx • Ended the year with 123 aircraft in the fleet Including 16 737 MAX aircraft • We expect to place in service 9 737 MAX aircraft in 2026 • We expect to retire 9 Airbus aircraft in 2026 • We estimate FY26 CapEx of approximately $750 million $580 million of aircraft-related CapEx, based on current delivery expectations $85 million of deferred heavy maintenance $85 million other capex Aircraft Fleet Plan by End of Period 4Q25A 1Q26E 2Q26E 3Q26E 4Q26E B737-8200 (190 seats) 16 17 20 21 25 A320 (180 seats) 71 71 71 71 71 A320 (177 seats) 8 7 6 5 - A319 (156 seats) 28 28 28 27 27 Total 123 123 125 124 123 The table above is management's best estimate and is provided based on the Company's current plans and is subject to change. The numbers include aircraft expected to be in service at the end of each period and exclude both aircraft that we expect to take delivery of but not to be placed in service until a subsequent period as well as aircraft in temporary storage.

------

![](a4q25-ecpresentationvfin017.jpg)

#FD8103 #005595 #FFD105 #394B5D #38AC49 #394B5D #8294A6#FF5E1D 17 Outlook summary 1Q26 System ASMs – y/y change (~5.7%) Scheduled service ASMs – y/y change (~5.7%) Fuel cost per gallon $2.60 Operating margin, excluding special charges(1) 12.0% to 15.0% Earnings per share, excluding special charges(1) $2.50 to $3.50 First Quarter Guidance FY 2026 Aircraft-related capital expenditures (2) (millions) $570 to $590 Capitalized deferred heavy maintenance (millions) $80 to $90 Other airline capital expenditures (millions) $80 to $90 Recurring principal payments (millions) (3) $135 to $145 Full-Year CapEx (1) Denotes a non-GAAP financial measure for which no reconciliation to GAAP is provided as described in the earnings release. (2) Aircraft-related capital expenditures includes the purchase of aircraft, engines, induction costs, and pre-delivery deposits. This amount excludes capitalized interest related to pre-delivery deposits on new aircraft. Estimated capital expenditures are based on management's best estimate around aircraft deliveries, which differs from our contractual obligations. (3) Does not include repayment of pre-delivery deposit debt facilities due on delivery of aircraft. (4) Includes gross interest expense. (5) Includes capitalized interest related to pre-delivery deposits on new aircraft. FY 2026 System ASMs – y/y change (~0.5%) Scheduled service ASMs – y/y change (~0.5%) Fuel cost per gallon ~$2.50 Earnings per share, excluding special charges(1) >$8.00 Interest Expense (4) (millions) $125 to $135 Capitalized Interest (5) (millions) ($10) to ($20) Interest Income (millions) $25 to $35 Full-Year

------

![](a4q25-ecpresentationvfin018.jpg)

#FD8103 #005595 #FFD105 #394B5D #38AC49 #394B5D #8294A6#FF5E1D Q&A 18

------

![](a4q25-ecpresentationvfin019.jpg)

#FD8103 #005595 #FFD105 #394B5D #38AC49 #394B5D #8294A6#FF5E1D Q&A 19 Appendix

------

![](a4q25-ecpresentationvfin020.jpg)

#FD8103 #005595 #FFD105 #394B5D #38AC49 #394B5D #8294A6#FF5E1D 20 Non-GAAP Financial Measures Reconciliation 1. Denotes non-GAAP figure 2. In 2025 and 2024, we recognized certain expenses as special charges related to Airline activities (including accelerated depreciation on airframes identified for early retirement, accelerated amortization and disposal of software identified for redevelopment, CBA ratification bonuses, corporate restructuring costs, and costs related to the Sun Country Airlines acquisition), the sale of Sunseeker Resort and Aileron Golf Course, and weather-related damages at Sunseeker Resort (net of recoveries). The adjusted numbers in this earnings release exclude the effect of these special charges. 3. In 2025, the Company incurred losses on debt extinguishment related to prepayment of debt facilities. These are added back in the adjusted results where applicable. \* Note that amounts may not recalculate due to rounding Three Months Ended December 31, 2025 Consolidated Airline Sunseeker GAAP Adjustments(2)(3) Adjusted (Non- GAAP)(1) GAAP Adjustments(2)(3) Adjusted (Non- GAAP)(1) GAAP Adjustments(2) Adjusted (Non- GAAP)(1) Total operating revenues $656.2 $— $656.2 $656.2 $— $656.2 $— $— $— Total operating expenses 589.3 (17.9) 571.5 596.1 (24.6) 571.5 (6.8) 6.8 — Operating income $66.8 $17.9 $84.7 $60.1 $24.6 $84.7 $6.8 $(6.8) $— Operating margin (percent) 10.2 12.9 9.2 12.9 NM NM Interest expense $35.6 $(3.4) $32.2 $35.6 $(3.4) $32.2 $— $— $— INCOME BEFORE INCOME TAXES $43.9 $21.2 $65.1 $37.1 $28.0 $65.1 $6.8 $(6.8) $— Reconciliation of adjusted operating expenses, adjusted operating income, adjusted operating margin, adjusted interest expense, and adjusted income before income taxes (millions)

------

![](a4q25-ecpresentationvfin021.jpg)

#FD8103 #005595 #FFD105 #394B5D #38AC49 #394B5D #8294A6#FF5E1D 21 Non-GAAP Financial Measures Reconciliation 1. Denotes non-GAAP figure 2. In 2025 and 2024, we recognized certain expenses as special charges related to Airline activities (including accelerated depreciation on airframes identified for early retirement, accelerated amortization and disposal of software identified for redevelopment, CBA ratification bonuses, corporate restructuring costs, and costs related to the Sun Country Airlines acquisition), the sale of Sunseeker Resort and Aileron Golf Course, and weather-related damages at Sunseeker Resort (net of recoveries). The adjusted numbers in this earnings release exclude the effect of these special charges. 3. In 2025, the Company incurred losses on debt extinguishment related to prepayment of debt facilities. These are added back in the adjusted results where applicable. \* Note that amounts may not recalculate due to rounding Twelve Months Ended December 31, 2025 Consolidated Airline Sunseeker GAAP Adjustments(2)(3) Adjusted (Non- GAAP)(1) GAAP Adjustments(2)(3) Adjusted (Non- GAAP)(1) GAAP Adjustments(2) Adjusted (Non- GAAP)(1) Total operating revenues $2,606.6 $— $2,606.6 $2,545.9 $— $2,545.9 $60.7 $— $60.7 Total operating expenses 2,569.4 (137.7) 2,431.7 2,402.0 (43.5) 2,358.5 167.4 (94.2) 73.2 Operating income (loss) $37.2 $137.7 $174.9 $143.9 $43.5 $187.4 $(106.7) $94.2 $(12.5) Operating margin (percent) 1.4 6.7 5.7 7.4 NM (20.7) Interest expense $150.2 $(7.9) $142.3 $126.8 $(4.5) $122.3 $23.5 $(3.4) $20.1 INCOME (LOSS) BEFORE INCOME TAXES $(54.9) $145.6 $90.7 $75.3 $48.0 $123.3 $(130.2) $(97.6) $(32.6) Reconciliation of adjusted operating expenses, adjusted operating income (loss), adjusted operating margin, adjusted interest expense, and adjusted income (loss) before income taxes (millions)

------

![](a4q25-ecpresentationvfin022.jpg)

#FD8103 #005595 #FFD105 #394B5D #38AC49 #394B5D #8294A6#FF5E1D 22 Non-GAAP Financial Measures Reconciliation Three Months Ended December 31, 2025 Three Months Ended December 31, 2024 Amount Per Share Amount Per Share Net income (loss) as reported (GAAP) $31.9 $(216.2) Less: Net income allocated to participating securities (0.4) - Net income (loss) attributable to common stock (GAAP) $31.5 $1.73 $(216.2) $(12.00) Plus: Net income allocated to participating securities 0.4 0.02 - - Plus: Loss on extinguishment of debt(3) 3.4 0.19 - - Plus: Sunseeker loss (income) before income taxes (6.8) (0.37) 346.6 19.24 Plus: Special charges, net of recoveries(2) 24.6 1.35 2.7 0.15 Plus: Loss on disposition of investment(4) - - 1.2 0.07 Minus: Income tax effect of adjustments above (3.1) (0.17) (78.6) (4.36) Adjusted airline-only net income(1) $50.1 $55.6 Less: Adjusted airline-only net income allocated to participating securities (0.6) (0.03) (1.5) (0.08) Effect of dilutive securities - - Adjusted airline-only net income attributable to common stock(1) $49.5 $2.72 $54.1 $3.00 Shares used for diluted computation (GAAP) (thousands) 18,188 18,014 Shares used for diluted computation (adjusted) (thousands) 18,188 18,021 Reconciliation of adjusted airline-only earnings (loss) per share and adjusted airline-only net income (loss) (millions except share and per share amounts) 1. Denotes non-GAAP figure 2. In 2025 and 2024, we recognized certain expenses as special charges related to Airline activities (including accelerated depreciation on airframes identified for early retirement, accelerated amortization and disposal of software identified for redevelopment, CBA ratification bonuses, corporate restructuring costs, and costs related to the Sun Country Airlines acquisition), the sale of Sunseeker Resort and Aileron Golf Course, and weather-related damages at Sunseeker Resort (net of recoveries). The adjusted numbers in this earnings release exclude the effect of these special charges. 3. In 2025, the Company incurred losses on debt extinguishment related to prepayment of debt facilities. These are added back in the adjusted results where applicable. 4. In fourth quarter 2024, the Company incurred a $1.2M non-operating loss on the sale of an investment which is being added back for comparison purposes in our adjusted results figures. \* Note that amounts may not recalculate due to rounding

------

![](a4q25-ecpresentationvfin023.jpg)

#FD8103 #005595 #FFD105 #394B5D #38AC49 #394B5D #8294A6#FF5E1D 23 Non-GAAP Financial Measures Reconciliation Twelve Months Ended December 31, 2025 Twelve Months Ended December 31, 2024 Amount Per Share Amount Per Share Net loss as reported (GAAP) $(44.7) $(240.2) Less: Net income allocated to participating securities - (0.6) Net loss attributable to common stock (GAAP) $(44.7) $(2.48) $(240.9) $(13.49) Plus: Net income allocated to participating securities - - 0.6 0.03 Plus: Loss on extinguishment of debt(3) 4.5 0.25 - - Plus: Sunseeker loss before income taxes 130.2 7.21 402.7 22.56 Plus: Special charges, net of recoveries(2) 43.5 2.41 45.3 2.54 Plus: Loss on disposition of investment(4) - - 1.2 0.07 Minus: Income tax effect of adjustments above (39.7) (2.20) (101.4) (5.68) Adjusted airline-only net income(1) $93.8 $107.5 Less: Adjusted airline-only net income allocated to participating securities (1.9) (0.11) (2.9) (0.16) Effect of dilutive securities (0.02) (0.02) Adjusted airline-only net income attributable to common stock(1) $91.9 $5.07 $104.6 $5.84 Shares used for diluted computation (GAAP) (thousands) 18,050 17,852 Shares used for diluted computation (adjusted) (thousands) 18,127 17,913 Reconciliation of adjusted airline-only earnings (loss) per share and adjusted airline-only net income (loss) (millions except share and per share amounts) 1. Denotes non-GAAP figure 2. In 2025 and 2024, we recognized certain expenses as special charges related to Airline activities (including accelerated depreciation on airframes identified for early retirement, accelerated amortization and disposal of software identified for redevelopment, CBA ratification bonuses, corporate restructuring costs, and costs related to the Sun Country Airlines acquisition), the sale of Sunseeker Resort and Aileron Golf Course, and weather-related damages at Sunseeker Resort (net of recoveries). The adjusted numbers in this earnings release exclude the effect of these special charges. 3. In 2025, the Company incurred losses on debt extinguishment related to prepayment of debt facilities. These are added back in the adjusted results where applicable. 4. In fourth quarter 2024, the Company incurred a $1.2M non-operating loss on the sale of an investment which is being added back for comparison purposes in our adjusted results figures. \* Note that amounts may not recalculate due to rounding

------

![](a4q25-ecpresentationvfin024.jpg)

#FD8103 #005595 #FFD105 #394B5D #38AC49 #394B5D #8294A6#FF5E1D 24 Non-GAAP Financial Measures Reconciliation Three Months Ended December 31, Twelve Months Ended December 31, Consolidated EBITDA and adjusted consolidated EBITDA (millions) 2025 2024 2025 2024 Net income (loss) as reported (GAAP) $31.9 $(216.2) $(44.7) $(240.2) Interest expense, net 22.9 16.4 90.9 67.0 Income tax expense (benefit) 12.0 (65.5) (10.2) (68.2) Depreciation and amortization 58.4 65.1 249.2 258.3 Consolidated EBITDA(1) $125.2 $(200.1) $285.2 $16.8 Special charges(2) 17.9 328.1 137.7 368.1 Loss on disposition of investment(4) - 1.2 1.2 Adjusted consolidated EBITDA(1)(2) $143.1 $129.2 $423.0 $386.2 Adjusted airline-only EBITDA (millions) Airline income before income taxes as reported (GAAP) $37.1 $64.9 $75.3 $94.3 Airline special charges(2) 24.6 2.7 43.5 45.3 Loss on disposition of investment(4) - 1.2 - 1.2 Airline interest expense, net 22.9 11.9 67.5 46.5 Airline depreciation and amortization 58.4 58.6 242.0 231.8 Adjusted airline-only EBITDA(1)(2) $143.1 $139.2 $428.3 $419.1 1. Denotes non-GAAP figure 2. In 2025 and 2024, we recognized certain expenses as special charges related to Airline activities (including accelerated depreciation on airframes identified for early retirement, accelerated amortization and disposal of software identified for redevelopment, CBA ratification bonuses, corporate restructuring costs, and costs related to the Sun Country Airlines acquisition), the sale of Sunseeker Resort and Aileron Golf Course, and weather-related damages at Sunseeker Resort (net of recoveries). The adjusted numbers in this earnings release exclude the effect of these special charges. 4. In fourth quarter 2024, the Company incurred a $1.2M non-operating loss on the sale of an investment which is being added back for comparison purposes in our adjusted results figures. \* Note that amounts may not recalculate due to rounding

------

![](a4q25-ecpresentationvfin025.jpg)

#FD8103 #005595 #FFD105 #394B5D #38AC49 #394B5D #8294A6#FF5E1D 25 Non-GAAP Financial Measures Reconciliation Three Months Ended December 31, Twelve Months Ended December 31, Adjusted airline-only operating CASM excluding fuel and special charges (mm) 2025 2024 2025 2024 Consolidated operating expenses (GAAP) $589.3 $891.7 $2,569.4 $2,752.6 Minus: Sunseeker operating expenses (6.8) 360.0 167.4 453.9 Airline-only operating expenses 596.1 531.8 2,402.0 2,298.7 Minus: airline special charges(2) 24.6 2.7 43.5 45.3 Minus: fuel expenses 156.4 139.4 639.7 627.8 Adjusted airline-only operating expenses, excluding fuel and special charges(1) $415.1 $389.6 $1,718.8 $1,625.6 System available seat miles (millions) 5,179.1 4,698.0 21,369.5 18,984.7 Airline-only cost per available seat mile (cents) 11.51 11.32 11.24 12.11 Adjusted airline-only cost per available seat mile excluding fuel and special charges (cents) 8.01 8.29 8.04 8.56 1. Denotes non-GAAP figure 2. In 2025 and 2024, we recognized certain expenses as special charges related to Airline activities (including accelerated depreciation on airframes identified for early retirement, accelerated amortization and disposal of software identified for redevelopment, CBA ratification bonuses, corporate restructuring costs, and costs related to the Sun Country Airlines acquisition), the sale of Sunseeker Resort and Aileron Golf Course, and weather-related damages at Sunseeker Resort (net of recoveries). The adjusted numbers in this earnings release exclude the effect of these special charges. \* Note that amounts may not recalculate due to rounding

------

![](a4q25-ecpresentationvfin026.jpg)

#FD8103 #005595 #FFD105 #394B5D #38AC49 #394B5D #8294A6#FF5E1D 26 Non-GAAP Financial Measures Reconciliation Twelve Months Ended December 31, 2025 Twelve Months Ended December 31, 2024 Amount Per Share Amount Per Share Net loss as reported (GAAP) $(44.7) $(240.2) Less: Net income allocated to participating securities - (0.6) Net loss attributable to common stock (GAAP) $(44.7) $(2.48) $(240.9) $(13.49) Plus: Net income allocated to participating securities - - 0.6 0.03 Plus: Loss on extinguishment of debt(3) 7.9 0.44 - - Plus: Special charges, net of recoveries(2) 137.7 7.63 368.1 20.62 Plus: Loss on disposition of investment(4) - - 1.2 0.07 Plus (Minus): Income tax effect of adjustments above (30.6) (1.69) (83.4) (4.67) Adjusted net income(1) $70.3 $45.7 Less: Adjusted consolidated net income allocated to participating securities (1.4) (0.08) (1.2) (0.07) Effect of dilutive securities (0.02) 0.01 Adjusted net income attributable to common stock(1) $68.9 $3.80 $44.4 $2.48 Shares used for diluted computation (GAAP) (thousands) 18,050 17,852 Shares used for diluted computation (adjusted) (thousands) 18,127 17,913 Reconciliation of adjusted consolidated earnings (loss) per share and adjusted consolidated net loss (millions except share and per share amounts) 1. Denotes non-GAAP figure 2. In 2025 and 2024, we recognized certain expenses as special charges related to Airline activities (including accelerated depreciation on airframes identified for early retirement, accelerated amortization and disposal of software identified for redevelopment, CBA ratification bonuses, corporate restructuring costs, and costs related to the Sun Country Airlines acquisition), the sale of Sunseeker Resort and Aileron Golf Course, and weather-related damages at Sunseeker Resort (net of recoveries). The adjusted numbers in this earnings release exclude the effect of these special charges. 3. In 2025, the Company incurred losses on debt extinguishment related to prepayment of debt facilities. These are added back in the adjusted results where applicable. 4. In fourth quarter 2024, the Company incurred a $1.2M non-operating loss on the sale of an investment which is being added back for comparison purposes in our adjusted results figures. \* Note that amounts may not recalculate due to rounding

------