ALLEGIANT TRAVEL COMPANY

LAS VEGAS. November 4, 2026 — Allegiant Travel Company (NASDAQ: ALGT) today reported the below financial results for third quarter 2026, as well as comparisons to the prior year.

"Allegiant delivered another quarter of operating profitability, expanding our adjusted operating margin by 340 basis points year over year on a pro forma basis in our seasonally slowest quarter, despite a more than 55 percent surge in fuel costs per gallon," stated Greg Anderson, chief executive officer of Allegiant Travel Company. "These results underscore robust demand from our customer base as well as continued momentum in our commercial initiatives that drove a 28.3 percent year-over-year increase in TRASM, on a pro forma basis. They also demonstrate our flexible business model in action as we reduced pro forma capacity by nearly six percent year over year to protect margins in a high-fuel environment.

"I am particularly pleased with the momentum across our commercial initiatives, highlighted by co-brand remuneration growth of more than 23 percent, pricing and product enhancements that lifted ancillary revenue per passenger, and our new Expedia partnership that is introducing new customers into our ecosystem. Continued execution, combined with our expanding scale, creates multiple pathways to realize the underlying earnings power of the company.

"Looking ahead to the fourth quarter, 72 percent of our ASMs are scheduled on high-demand peak days, and fuel-efficient MAX aircraft are expected to account for 20 percent of our combined capacity. With strong booking momentum, we remain confident in our 2026 full-year adjusted earnings per share guidance of greater than $6.00, despite elevated fuel costs.

"I want to thank our dedicated teams for their exceptional execution and continued integration progress. Together, we are building the nation’s leading leisure carrier, and we look forward to sharing our integration milestones and long-term financial framework at our Investor Day on December 7."

Summary Results


Consolidated(4)	Three Months Ended September 30,				Percent Change
(unaudited) (in millions, except per share amounts)	2026(4)		2025			YoY
Total operating revenue	$	961.6	$	561.9		71.1	%
Total operating expense	950.8		589.1			61.4	%
Operating income (loss)	10.8		(27.2)			NM
Loss before income taxes	(20.1)		(52.2)			61.6	%
Net loss	(15.2)		(43.6)			65.2	%
Diluted loss per share	(0.56)		(2.41)			76.8	%
Sunseeker special charges, net(2)	—		0.6			NM
Airline special charges(2)	19.1		2.9			NM

Adjusted loss before income taxes(1)(2)(3)	(1.7)		(47.6)			96.4	%
Adjusted net loss(1)(2)(3)	(0.9)		(37.7)			97.6	%
Adjusted diluted loss per share(1)(2)(3)	(0.03)		(2.09)			98.6	%


Consolidated(4)	Nine Months Ended September 30,				Percent Change
(unaudited) (in millions, except per share amounts)	2026(4)		2025		YoY
Total operating revenue	$	2,637.5	$	1,950.4	35.2	%
Total operating expense	2,524.5		1,980.1		27.5	%
Operating income (loss)	113.0		(29.7)		NM
Income (loss) before income taxes	40.8		(98.8)		NM
Net income (loss)	22.4		(76.6)		NM
Diluted earnings (loss) per share	0.97		(4.26)		NM
Sunseeker special charges, net(2)	—		100.9		NM
Airline special charges(2)	112.8		18.9		NM

Adjusted income before income taxes(1)(2)(3)	156.5		25.6		NM
Adjusted net income(1)(2)(3)	119.8		18.4		NM
Adjusted diluted earnings per share(1)(2)(3)	5.16		1.00		NM

(1)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.

(2)In 2026 and 2025, we recognized certain expenses as special charges related to both: (1) Airline activities including accelerated depreciation on airframes identified for early retirement, accelerated amortization of software identified for redevelopment, costs related to the Sun Country Airlines acquisition, organizational restructuring, and a credit loss on a note receivable, and (2) Sunseeker Resort including costs related to the sale of the resort and weather-related damages (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.

(3)In 2026 and 2025, the Company incurred gains and losses on debt extinguishment related to prepayment of debt facilities. These are added back or subtracted out, where appropriate, in our adjusted results.

(4)Results include the financial performance of Sun Country only for the period from and after May 13, 2026. Comparability of consolidated figures to prior year performance is significantly impacted by the acquisition of Sun Country as of May 13, 2026, and by the sale of Sunseeker Resort in September 2025.

NM Not meaningful (in some cases, due to the lack of comparability as a result of Sun Country results only being reflected in 2026)

* Note that amounts may not recalculate due to rounding

Third Quarter 2026 Results and Highlights

•Consolidated total operating revenue of $961.6M

•Record third-quarter TRASM of 14.18 cents, up 28.3 percent year over year on 5.7 percent less capacity, both on a pro forma basis

•Total fixed fee revenue of $83.6M, up 7.9 percent year over year on a pro forma basis

•Total ancillary revenue per passenger of $76.64, up 5.8 percent from the prior year on a pro forma basis

•Adjusted operating income(1)(2) of $29.8M, yielding an adjusted operating margin of 3.1 percent, a 3.4 percentage point improvement year over year on a pro forma basis despite a 55.5 percent increase in pro forma fuel cost per gallon

•Adjusted loss before income taxes(1)(2)(3) of $1.7M, yielding an adjusted pre-tax margin of (0.2) percent

•Adjusted EBITDA(1)(2) of $110.9M, yielding an adjusted EBITDA margin of 11.5 percent, a 1.6 percentage point improvement over the prior year on a pro forma basis

•Adjusted operating CASM, excluding fuel, special charges, and cargo expenses(2) of 9.23 ¢, up 9.1 percent year over year on a pro forma basis

•$42.1M in total Allegiant Air co-brand credit card remuneration received, up 23.6 percent year over year (excluding Sun Country)

•Named 2026's Best Low-Cost Airline in North America by Skytrax, the international air transport rating organization, marking the third consecutive year Allegiant has won the award

•Earned the top spot in USA TODAY's 10Best 2026 Readers' Choice Awards, being recognized as Number 1 for Best Airline Credit Card and Best Frequent Flyer Program

•In October, exercised six Boeing 737-8 aircraft purchase options for delivery in 2028, bringing total firm aircraft orders under the Boeing purchase agreement to 56, of which 22 have been delivered to date, with 74 options remaining

On a "pro forma basis" means that we are comparing 2026 actual results to pro forma 2025 results calculated as if the acquisition of Sun Country and the sale of Sunseeker Resort were completed on January 1, 2025. See pro forma numbers in our Form 8-K filed with the SEC on November 2, 2026.

Balance Sheet, Cash and Liquidity

•Consolidated total available liquidity at September 30, 2026 was $1.1B, which included $864.7M in cash and investments and $250.0M in undrawn revolving credit facilities

◦Does not include $336.8M of undrawn aircraft and PDP financing commitments

•$211.0M of cash used in operations during third quarter 2026, including $267.0M pilot retention bonus payment

•Consolidated total debt at September 30, 2026 was $2.9B

•Net debt at September 30, 2026 was $2.1B

•Consolidated debt principal payments of $86.9M during the quarter

•Consolidated air traffic liability at September 30, 2026 was $632.5M

Capital Expenditures

•Third quarter consolidated capital expenditures of $135.7M, which included $114.6M for aircraft-related capital expenditures and $21.1M in other capital expenditures

•Third quarter consolidated deferred heavy maintenance expenditures were $19.6M

(1)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.

(3)In third quarter 2026, the Company incurred gains on debt extinguishment related to prepayment of debt facilities. These are added back or subtracted out, where appropriate, in our adjusted results.

Guidance, subject to revision

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 in the table below. 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 the combined Allegiant and Sun Country entity.




Fourth quarter 2026 guidance

System ASMs - year-over-year change(5)	~Flat
Scheduled service ASMs - year-over-year change(5)	~+1.7%

Fuel cost per gallon	$	4.75
Adjusted operating margin(1)	6.0% - 7.0%
Interest expense(2) (millions)	~$50
Capitalized interest(2) (millions)	(~$6)
Interest income (millions)	~$11
Assumed tax rate	23		%
Weighted average shares outstanding (millions)	27.3
Adjusted earnings per share(1)	$1.00 - $1.50

Full-year 2026 guidance
Weighted average shares outstanding (millions)	23.9
Adjusted earnings per share(1)	>$6.00

Full-year CAPEX (excluding Sun Country CAPEX prior to the acquisition)
Aircraft-related capital expenditures(3) (millions)	$640 to $660
Capitalized deferred heavy maintenance (millions)	$75 to $85
Other capital expenditures (millions)	$115 to $125

Recurring principal payments(4) (millions) (full year) (excluding Sun Country principal payments prior to the acquisition)	$205 to $215

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

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

(3) 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) Does not include repayment of pre-delivery deposit debt facilities due on delivery of aircraft

(5) Year-over-year change is calculated relative to prior-year combined entity pro forma available seat miles (ASMs) for the three months ended December 31, 2025 of 7,027,800 (in thousands) for total system and 6,427,000 (in thousands) for scheduled service

Aircraft Fleet Plan by End of Period




Aircraft	3Q26	YE26
Passenger service
Airbus A320	76	74
Airbus A319	27	26
Boeing 737 MAX-8	21	25
Boeing 737-800 (Sun Country)	43	43
Boeing 737-900ER (Sun Country)	3	3
Total aircraft in passenger service	170	171
Boeing 737-800F (Sun Country - Cargo)	22	22
Total	192	193

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 and aircraft in temporary storage. The numbers exclude three aircraft owned by the Company but on operating lease to other carriers.

Allegiant Travel Company will host a conference call with analysts at 4:30 p.m. ET Wednesday, November 4, 2026 to discuss its third quarter 2026 financial results. A live broadcast of the conference call will be available via the Company’s Investor Relations website homepage at http://ir.allegiantair.com. 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. Through Allegiant Air and Sun Country Airlines, the Company serves approximately 22 million annual customers across scheduled passenger, charter and cargo operations. Together, the airlines operate more than 650 routes serving nearly 175 cities throughout the United States and select international destinations. Allegiant is committed to providing affordable travel options, operational excellence and long-term value for customers, employees, communities and shareholders. For more information, visit us at Allegiant.com. Media information, including photos, is available at http://gofly.us/iiFa303wrtF.

Media Inquiries: [email protected]

Investor Inquiries: [email protected]

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 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 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, the perceived acceptability of our environmental, social and governance efforts, the risk that the combined company after the Sun Country acquisition 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, the diversion of management's attention and time from ongoing business operations and opportunities to integration 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 the combined company, and 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 completion of the Sun Country acquisition and the integration of the companies.

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 Loss(1)

(in thousands, except per share amounts)

(Unaudited)


	Three Months Ended September 30,				Percent Change
	2026		2025			YoY
OPERATING REVENUES:
Passenger	$	777,448	$	494,144		57.3	%
Third party products	44,616		39,397			13.2
Fixed fee contracts	83,646		18,852			343.7
Cargo	52,393		—			NM
Other	3,456		9,539			NM
Total operating revenues	961,559		561,932			71.1
OPERATING EXPENSES:
Aircraft fuel	293,575		151,254			94.1
Salaries and benefits	287,387		196,394			46.3
Station operations	113,986		71,390			59.7
Depreciation and amortization	81,172		58,952			37.7
Maintenance and repairs	59,784		39,908			49.8
Sales and marketing	35,810		23,040			55.4
Aircraft rent	7,739		11,096			(30.3)
Other	52,267		33,615			55.5

Special charges, net of recoveries	19,084		3,473			NM
Total operating expenses	950,804		589,122			61.4
OPERATING INCOME (LOSS)	10,755		(27,190)			NM
OTHER (INCOME) EXPENSES:
Interest income	(9,673)		(10,108)			(4.3)
Interest expense	46,555		38,116			22.1
Capitalized interest	(6,189)		(3,166)			95.5


Other, net	112		122			(8.2)
Total other expenses	30,805		24,964			23.4
LOSS BEFORE INCOME TAXES	(20,050)		(52,154)			61.6
INCOME TAX BENEFIT	(4,872)		(8,580)			43.2
NET LOSS	$	(15,178)	$	(43,574)		65.2


Loss per share to common shareholders:
Basic	($0.56)		($2.41)			76.8
Diluted	($0.56)		($2.41)			76.8
Shares used for computation(2)(3):
Basic	26,990		18,050			49.5
Diluted	26,990		18,050			49.5

(1)Prior year figures are not comparable because prior year results do not include the financial performance of Sun Country but do include the financial performance of Sunseeker Resort, which was sold on September 4, 2025.

(2)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.

(3)The number of shares used for the earnings per share calculations are significantly impacted by the issuance of shares in connection with the Sun Country acquisition.

NM Not meaningful

Allegiant Travel Company

Segment Profit or Loss(1)

(in thousands)

(Unaudited)


	Three Months Ended September 30, 2026						Three Months Ended September 30, 2025
	Allegiant		Sun Country		Consolidated		Allegiant		Sunseeker		Consolidated
OPERATING REVENUES:
Passenger	$	620,668	$	156,780	$	777,448	$	494,144	$	—	$	494,144
Third party products	42,292		2,324		44,616		39,397		—		39,397
Fixed fee contracts	20,627		63,019		83,646		18,852		—		18,852
Cargo	—		52,393		52,393		—		—		—
Other	174		3,282		3,456		181		9,358		9,539
Total operating revenues	$	683,761	$	277,798	$	961,559	$	552,574	$	9,358	$	561,932
OPERATING EXPENSES:
Aircraft fuel	226,192		67,383		293,575		151,254		—		151,254
Salaries and benefits	188,979		98,408		287,387		190,491		5,903		196,394
Station operations	78,255		35,731		113,986		71,390		—		71,390
Depreciation and amortization	57,561		23,611		81,172		58,952		—		58,952
Maintenance and repairs	39,211		20,573		59,784		39,908		—		39,908
Sales and marketing	27,632		8,178		35,810		22,093		947		23,040
Aircraft rent	7,739		—		7,739		11,096		—		11,096
Other operating expenses	31,531		20,736		52,267		24,684		8,931		33,615
Special charges, net of recoveries	11,792		7,292		19,084		2,907		566		3,473
Total operating expenses	668,892		281,912		950,804		572,775		16,347		589,122
OPERATING INCOME (LOSS)	14,869		(4,114)		10,755		(20,201)		(6,989)		(27,190)
OTHER (INCOME) EXPENSES:
Interest income	(8,472)		(1,201)		(9,673)		(10,108)		—		(10,108)
Interest expense	38,418		8,137		46,555		34,120		3,996		38,116
Capitalized interest	(6,189)		—		(6,189)		(3,166)		—		(3,166)
Other non-operating expenses	42		70		112		122		—		122
Total other expenses	23,799		7,006		30,805		20,968		3,996		24,964
LOSS BEFORE INCOME TAXES	$	(8,930)	$	(11,120)	$	(20,050)	$	(41,169)	$	(10,985)	$	(52,154)

(1) Segment results for 2025 only are presented for Allegiant and Sunseeker Resort, as Sunseeker Resort was sold in September 2025. Following the acquisition of Sun Country Airlines on May 13, 2026, segment results for 2026 are presented for Allegiant and Sun Country.

Allegiant Travel Company

Airline Operating Statistics(1)

(Unaudited)


	Three Months Ended September 30,						Percent Change(2)
	2026			2025				YoY
AIRLINE OPERATING STATISTICS (CONSOLIDATED)
Total system statistics:
Passengers	5,707,095			4,629,834				23.3	%
Available seat miles (ASMs) (thousands)	6,305,477			4,939,441				27.7


Operating expense per ASM, excluding cargo expenses (CASM) (cents)	14.14		¢	11.59		¢		22.0





Operating CASM, excluding fuel, special charges, and cargo expenses (cents)	9.23		¢	8.47		¢		9.0

Departures	45,747			32,991				38.7
Block hours (including cargo)	109,816			75,466				45.5
Average stage length (miles)	887			850				4.4

Average block hours per aircraft per day (excluding cargo)	6.1			6.6				(7.6)
Full-time equivalent employees at end of period	8,210			5,871				39.8
Fuel gallons consumed (thousands)	73,579			59,015				24.7
ASMs per gallon of fuel	85.7			83.7				2.4
Average fuel cost per gallon	$	3.98		$	2.56			55.5
Scheduled service statistics:
Passengers	5,447,166			4,572,081				19.1
Revenue passenger miles (RPMs) (thousands)	5,024,132			4,022,761				24.9
Available seat miles (ASMs) (thousands)	5,796,211			4,769,245				21.5
Load factor	86.7		%	84.3		%		2.4
Departures	36,011			31,656				13.8
Block hours	87,376			72,726				20.1
Average seats per departure	178.1			175.6				1.4
Yield (cents)(3)	8.05		¢	4.94		¢		63.0
Total passenger revenue per ASM (TRASM) (cents)(4)	14.18		¢	11.19		¢		26.7
Average fare - scheduled service(5)	$	74.27		$	43.44			71.0
Average fare - air-related charges(5)	$	68.45		$	64.64			5.9
Average fare - third party products	$	8.19		$	8.62			(5.0)
Average fare - total	$	150.92		$	116.70			29.3
Average stage length (miles)	900			856				5.1
Fuel gallons consumed (thousands)	67,765			56,952				19.0
Average fuel cost per gallon	$	3.97		$	2.55			55.7

(1)Prior year figures are not comparable as third quarter 2026 results include Sun Country, while prior year figures do not.

(2)Except load factor, which is percentage point change.

(3)Defined as scheduled service revenue divided by revenue passenger miles.

(4)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.

(5)Reflects division of passenger revenue between scheduled service and air-related charges in the Company's booking path.

Allegiant Travel Company

Consolidated Statements of Income (Loss)(1)

(in thousands, except per share amounts)

(Unaudited)


	Nine Months Ended September 30,				Percent Change
	2026		2025			YoY
OPERATING REVENUES:
Passenger	$	2,271,739	$	1,728,802		31.4	%
Third party products	132,709		108,249			22.6
Fixed fee contracts	147,491		52,123			183.0
Cargo	79,978		—			NM
Other	5,564		61,216			NM
Total operating revenues	2,637,481		1,950,390			35.2
OPERATING EXPENSES:
Aircraft fuel	781,485		483,339			61.7
Salaries and benefits	755,790		641,935			17.7
Station operations	286,020		220,143			29.9
Depreciation and amortization	209,806		190,782			10.0
Maintenance and repairs	144,253		111,141			29.8
Sales and marketing	99,205		74,973			32.3
Aircraft rent	22,215		28,038			(20.8)
Other	112,916		109,873			2.8

Special charges, net of recoveries	112,818		119,842			(5.9)
Total operating expenses	2,524,508		1,980,066			27.5
OPERATING INCOME (LOSS)	112,973		(29,676)			NM
OTHER (INCOME) EXPENSES:
Interest income	(27,226)		(32,402)			(16.0)
Interest expense	115,856		114,656			1.0
Capitalized interest	(15,417)		(14,216)			8.4


Other, net	(994)		1,064			NM
Total other expenses	72,219		69,102			4.5
INCOME (LOSS) BEFORE INCOME TAXES	40,754		(98,778)			NM
INCOME TAX EXPENSE (BENEFIT)	18,314		(22,140)			NM
NET INCOME (LOSS)	$	22,440	$	(76,638)		NM


Earnings (loss) per share to common shareholders:
Basic	$0.97		($4.26)			NM
Diluted	$0.97		($4.26)			NM
Shares used for computation(2)(3):
Basic	22,715		18,010			26.1
Diluted	22,872		18,010			27.0

(1)Results include the financial performance of Sun Country only for the period from and after May 13, 2026. Comparability of consolidated figures to prior year performance is significantly impacted by the acquisition of Sun Country as of May 13, 2026, and by the sale of Sunseeker Resort in September 2025.

(3)The number of shares used for the earnings per share calculations are significantly impacted by the issuance of shares in connection with the Sun Country acquisition and the period of time such shares were outstanding.

NM Not meaningful

Allegiant Travel Company

Segment Profit or Loss(1)

(in thousands)

(Unaudited)


	Nine Months Ended September 30, 2026						Nine Months Ended September 30, 2025
	Allegiant		Sun Country(2)		Consolidated		Allegiant		Sunseeker		Consolidated
OPERATING REVENUES:
Passenger	$	2,009,483	$	262,256	$	2,271,739	$	1,728,802	$	—	$	1,728,802
Third party products	129,110		3,599		132,709		108,249		—		108,249
Fixed fee contracts	53,273		94,218		147,491		52,123		—		52,123
Cargo	—		79,978		79,978		—		—		—
Other	533		5,031		5,564		536		60,680		61,216
Total operating revenues	$	2,192,399	$	445,082	$	2,637,481	$	1,889,710	$	60,680	$	1,950,390
OPERATING EXPENSES:
Aircraft fuel	671,556		109,929		781,485		483,339		—		483,339
Salaries and benefits	608,401		147,389		755,790		614,350		27,585		641,935
Station operations	230,877		55,143		286,020		220,143		—		220,143
Depreciation and amortization	174,008		35,798		209,806		183,623		7,159		190,782
Maintenance and repairs	113,777		30,476		144,253		111,141		—		111,141
Sales and marketing	85,693		13,512		99,205		70,583		4,390		74,973
Aircraft rent	22,215		—		22,215		28,038		—		28,038
Other operating expenses	80,725		32,191		112,916		75,790		34,083		109,873
Special charges, net of recoveries	79,089		33,729		112,818		18,894		100,948		119,842
Total operating expenses	2,066,341		458,167		2,524,508		1,805,901		174,165		1,980,066
OPERATING INCOME (LOSS)	126,058		(13,085)		112,973		83,809		(113,485)		(29,676)
OTHER (INCOME) EXPENSES:
Interest income	(25,279)		(1,947)		(27,226)		(32,402)		—		(32,402)
Interest expense	102,847		13,009		115,856		91,190		23,466		114,656
Capitalized interest	(15,417)		—		(15,417)		(14,216)		—		(14,216)
Other non-operating expenses	(1,028)		34		(994)		1,064		—		1,064
Total other expenses	61,123		11,096		72,219		45,636		23,466		69,102
INCOME (LOSS) BEFORE INCOME TAXES	$	64,935	$	(24,181)	$	40,754	$	38,173	$	(136,951)	$	(98,778)

(2) Results include the financial performance of Sun Country only for the period from and after May 13, 2026.

Allegiant Travel Company

Airline Operating Statistics(1)

(Unaudited)


	Nine Months Ended September 30,						Percent Change(2)
	2026			2025				YoY
AIRLINE OPERATING STATISTICS (CONSOLIDATED)
Total system statistics:
Passengers	15,889,097			14,208,165				11.8	%
Available seat miles (ASMs) (thousands)	17,842,343			16,190,434				10.2


Operating expense per ASM, excluding cargo expenses (CASM) (cents)	13.64		¢	11.16		¢		22.2





Operating CASM, excluding fuel, special charges, and cargo expenses (cents)	8.69		¢	8.05		¢		8.0

Departures	120,150			103,540				16.0
Block hours (including cargo)	293,291			248,086				18.2
Average stage length (miles)	902			891				1.2

Average block hours per aircraft per day (excluding cargo)	6.8			7.3				(6.8)
Full-time equivalent employees at end of period	8,210			5,871				39.8
Fuel gallons consumed (thousands)	207,071			191,103				8.4
ASMs per gallon of fuel	86.2			84.7				1.8
Average fuel cost per gallon	$	3.77		$	2.53			49.0
Scheduled service statistics:
Passengers	15,461,480			14,070,680				9.9
Revenue passenger miles (RPMs) (thousands)	14,461,097			12,904,411				12.1
Available seat miles (ASMs) (thousands)	16,884,878			15,703,477				7.5
Load factor	85.6		%	82.2		%		3.4
Departures	103,985			99,845				4.1
Block hours	256,132			240,120				6.7
Average seats per departure	177.1			175.2				1.1
Yield (cents)(3)	8.27		¢	5.93		¢		39.5
Total passenger revenue per ASM (TRASM) (cents)(4)	14.24		¢	11.70		¢		21.7
Average fare - scheduled service(5)	$	77.33		$	54.38			42.2
Average fare - air-related charges(5)	$	69.60		$	68.49			1.6
Average fare - third party products	$	8.58		$	7.69			11.6
Average fare - total	$	155.51		$	130.56			19.1
Average stage length (miles)	913			896				1.9
Fuel gallons consumed (thousands)	195,961			185,197				5.8
Average fuel cost per gallon	$	3.76		$	2.53			48.6

(1)Prior year figures are not comparable because Sun Country figures are only included in 2026 numbers from May 13, 2026 and not at all in 2025.

(2)Except load factor, which is percentage point change.

(3)Defined as scheduled service revenue divided by revenue passenger miles.

(5)Reflects division of passenger revenue between scheduled service and air-related charges in the Company's booking path.

Summary Balance Sheet


(in millions)	September 30, 2026 (unaudited)		December 31, 2025(1)		Percent Change
Unrestricted cash and investments
Cash and cash equivalents	$	339.4	$	172.7	96.5	%
Short-term investments	514.8		633.0		(18.7)
Long-term investments	10.5		32.8		(68.0)
Total unrestricted cash and investments	864.7		838.5		3.1
Debt
Current maturities of long-term debt and finance lease obligations, net of related costs	371.5		118.1		NM
Long-term debt and finance lease obligations, net of current maturities and related costs	2,566.5		1,681.5		52.6
Total debt	2,938.0		1,799.6		63.3
Debt, net of unrestricted cash and investments	2,073.3		961.1		115.7
Total Allegiant Travel Company shareholders’ equity	1,765.0		1,052.7		67.7

(1) The December 31, 2025 figures do not include Sun Country as the acquisition did not close until May 13, 2026.

EPS Calculation

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 September 30,				Nine Months Ended September 30,
	2026		2025		2026		2025
Basic:
Net income (loss)	$	(15,178)	$	(43,574)	$	22,440	$	(76,638)
Less income allocated to participating securities	—		—		(319)		—
Net income (loss) attributable to common stock	$	(15,178)	$	(43,574)	$	22,121	$	(76,638)
Earnings (loss) per share, basic	$	(0.56)	$	(2.41)	$	0.97	$	(4.26)
Weighted-average shares outstanding(1)	26,990		18,050		22,715		18,010
Diluted:
Net income (loss)	$	(15,178)	$	(43,574)	$	22,440	$	(76,638)
Less income allocated to participating securities	—		—		(317)		—
Net income (loss) attributable to common stock	$	(15,178)	$	(43,574)	$	22,123	$	(76,638)
Earnings (loss) per share, diluted	$	(0.56)	$	(2.41)	$	0.97	$	(4.26)
Weighted-average shares outstanding(1)(2)	26,990		18,050		22,715		18,010
Dilutive effect of outstanding stock awards	—		—		284		—
Adjusted weighted-average shares outstanding under treasury stock method	26,990		18,050		22,999		18,010
Participating securities excluded under two-class method	—		—		(127)		—
Adjusted weighted-average shares outstanding under two-class method	26,990		18,050		22,872		18,010

(1)The number of shares used for the earnings per share calculations are significantly impacted by the issuance of shares in connection with the Sun Country acquisition and the period of time such shares were outstanding.

(2)Dilutive effect of common stock equivalents excluded from the diluted per share calculation is not material.

Appendix A

Non-GAAP Presentation

Three and Nine Months Ended September 30, 2026 and 2025

(Unaudited)

We present adjusted consolidated operating expense and adjusted consolidated operating income, 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) 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 before income taxes, adjusted consolidated net income, and adjusted consolidated diluted earnings per share, which exclude the special charges described above and gains and losses on extinguishment of debt.

We present adjusted airline-only operating expense, adjusted airline-only operating income, adjusted airline-only income before income taxes, adjusted airline-only net income, and adjusted airline-only diluted earnings per share which exclude special charges and other costs related to (i) aircraft accelerated depreciation on early retirement of certain airframes, (ii) accelerated amortization of software identified to be redeveloped, (iii) costs related to the Sun Country acquisition, (iv) a credit loss on a note receivable, and (v) gains and 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 airlines 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, special charges, and cargo expenses. Fuel price volatility impacts the comparability of year over year financial performance as do the airline special charges. Cargo expenses are excluded because they do not relate to available seat miles. We believe the adjustments for fuel expense, airline special charges, and cargo expenses allow investors to better understand our non-fuel costs and related performance.

Consolidated and airline-only earnings before interest, taxes, depreciation, and amortization ("Consolidated EBITDA" and "Airline EBITDA"), adjusted Consolidated EBITDA, adjusted Airline EBITDA, and 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 gains 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:

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

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

•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

•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 adjusted earnings per share and adjusted operating margin 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 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 September 30,				Nine Months Ended September 30,
	2026		2025		2026		2025
Special Charges (millions)
Accelerated depreciation on airframes identified for early retirement	$	0.8	$	2.9	$	3.5	$	6.8

Accelerated amortization of software identified for redevelopment	1.3		—		21.2		—
Integration costs	18.9		—		83.7		—
Organizational restructuring	—		—		—		12.1
Credit loss on note receivable	—		—		7.0		—
Airline special charges(2)	21.0		2.9		115.4		18.9


Sunseeker special charges, net of recoveries(2)	(1.9)		0.6		(2.6)		100.9
Consolidated special charges, net of recoveries(2)	$	19.1	$	3.5	$	112.8	$	119.8


	Three Months Ended September 30, 2026
	Consolidated						Allegiant Air						Sun Country
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(2)(3)		Adjusted (Non-GAAP)(1)		GAAP		Adjustments(2)(3)		Adjusted (Non-GAAP)(1)		GAAP		Adjustments(2)		Adjusted (Non-GAAP)(1)





Total operating revenues	$	961.6	$	—	$	961.6	$	683.8	$	—	$	683.8	$	277.8	$	—	$	277.8










Total operating expenses	950.8		(19.1)		931.7		668.9		(11.8)		657.1		281.9		(7.3)		274.6
Operating income (loss)	$	10.8	$	19.1	$	29.8	$	14.9	$	11.8	$	26.7	$	(4.1)	$	7.3	$	3.2
Operating margin (percent)	1.1				3.1		2.2				3.9		(1.5)				1.1




Interest expense	$	46.6	$	0.8	$	47.3	$	38.4	$	0.8	$	39.2	$	8.1	$	—	$	8.1






INCOME (LOSS) BEFORE INCOME TAXES	$	(20.1)	$	18.3	$	(1.7)	$	(8.9)	$	11.0	$	2.1	$	(11.1)	$	7.3	$	(3.8)


	Three Months Ended September 30, 2025
	Consolidated						Allegiant Air						Sunseeker
Reconciliation of adjusted operating expenses, adjusted operating loss, adjusted operating margin, adjusted interest expense, and adjusted loss before income taxes (millions)	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	$	561.9	$	—	$	561.9	$	552.6	$	—	$	552.6	$	9.4	$	—	$	9.4










Total operating expenses	589.1		(3.5)		585.6		572.8		(2.9)		569.9		16.3		(0.6)		15.8
Operating loss	$	(27.2)	$	3.5	$	(23.7)	$	(20.2)	$	2.9	$	(17.3)	$	(7.0)	$	0.6	$	(6.4)
Operating margin (percent)	(4.8)				(4.2)		(3.7)				(3.1)		(74.7)				(68.6)




Interest expense	$	38.1	$	(1.1)	$	37.0	$	34.1	$	(1.1)	$	33.0	$	4.0	$	—	$	4.0






LOSS BEFORE INCOME TAXES	$	(52.2)	$	4.6	$	(47.6)	$	(41.2)	$	4.0	$	(37.1)	$	(11.0)	$	0.6	$	(10.4)


	Nine Months Ended September 30, 2026
	Consolidated						Allegiant Air						Sun Country(4)
Reconciliation of adjusted operating expenses, adjusted operating income, adjusted operating margin, adjusted interest expense, and adjusted income before income taxes (millions)	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	$	2,637.5	$	—	$	2,637.5	$	2,192.4	$	—	$	2,192.4	$	445.1		$	—	$	445.1










Total operating expenses	2,524.5		(112.8)		2,411.7		2,066.3		(79.1)		1,987.3		458.2			(33.7)		424.4
Operating income (loss)	$	113.0	$	112.8	$	225.8	$	126.1	$	79.1	$	205.1	$	(13.1)		$	33.7	$	20.6
Operating margin (percent)	4.3				8.6		5.7				9.4		(2.9)		%			4.6



Interest expense	$	115.9	$	(3.0)	$	112.9	$	102.8	$	(3.0)	$	99.9	$	13.0		$	—	$	13.0






INCOME (LOSS) BEFORE INCOME TAXES	$	40.8	$	115.8	$	156.5	$	64.9	$	82.0	$	147.0	$	(24.2)		$	33.7	$	9.5


	Nine Months Ended September 30, 2025
	Consolidated						Allegiant Air						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(2)(3)		Adjusted (Non-GAAP)(1)		GAAP		Adjustments(2)(3)		Adjusted (Non-GAAP)(1)		GAAP		Adjustments(2)(3)		Adjusted (Non-GAAP)(1)





Total operating revenues	$	1,950.4	$	—	$	1,950.4	$	1,889.7	$	—	$	1,889.7	$	60.7	$	—	$	60.7










Total operating expenses	1,980.1		(119.8)		1,860.2		1,805.9		(18.9)		1,787.0		174.2		(100.9)		73.2
Operating income (loss)	$	(29.7)	$	119.8	$	90.2	$	83.8	$	18.9	$	102.7	$	(113.5)	$	100.9	$	(12.5)
Operating margin (percent)	(1.5)				4.6		4.4				5.4		NM				(20.7)



Interest expense	$	114.7	$	(4.5)	$	110.1	$	91.2	$	(1.1)	$	90.1	$	23.5	$	(3.4)	$	20.1






INCOME (LOSS) BEFORE INCOME TAXES	$	(98.8)	$	124.4	$	25.6	$	38.2	$	20.0	$	58.2	$	(137.0)	$	104.4	$	(32.6)


	Three Months Ended September 30,						Nine Months Ended September 30,
	2026			2025			2026			2025
Consolidated EBITDA and adjusted consolidated EBITDA (millions)(4)
Net income (loss) as reported (GAAP)	$	(15.2)		$	(43.6)		$	22.4		$	(76.6)
Interest expense, net	30.7			24.8			73.2			68.0
Income tax expense	(4.9)			(8.6)			18.3			(22.1)
Depreciation and amortization	81.2			59.0			209.8			190.8
Consolidated EBITDA(1)	$	91.8		$	31.6		$	323.8		$	160.0
Special charges, net of recoveries(2)	19.1			3.5			112.8			119.8

Adjusted consolidated EBITDA(1)(2)	$	110.9		$	35.1		$	436.6		$	279.9
Adjusted consolidated EBITDA margin(1)(2)	11.5		%	6.2		%	16.6		%	14.4		%


	Three Months Ended September 30, 2026				Three Months Ended September 30, 2025
Consolidated	Amount		Per Share		Amount		Per Share
Reconciliation of adjusted consolidated loss per share and adjusted consolidated net loss (millions except share and per share amounts)
Net loss as reported (GAAP)	$	(15.2)			$	(43.6)
Less: Net income allocated to participating securities	—				—
Net loss attributable to common stock (GAAP)	$	(15.2)	$	(0.56)	$	(43.6)	$	(2.41)


Plus (minus): Loss (gain) on extinguishment of debt(3)	(0.8)		(0.03)		1.1		0.06
Plus: Special charges, net of recoveries(2)	19.1		0.71		3.5		0.19

Plus (minus): Income tax effect of adjustments above	(4.0)		(0.15)		1.2		0.07
Adjusted net loss(1)	$	(0.9)			$	(37.7)

Less: Adjusted consolidated net income allocated to participating securities	—		—		—		—
Effect of dilutive securities			—				—
Adjusted net income attributable to common stock(1)	$	(0.9)	$	(0.03)	$	(37.7)	$	(2.09)

Shares used for diluted computation (GAAP) (thousands)(6)			26,990				18,050
Shares used for diluted computation (adjusted) (thousands)(6)			26,990				18,050


	Nine Months Ended September 30, 2026				Nine Months Ended September 30, 2025
Consolidated	Amount		Per Share		Amount		Per Share
Reconciliation of adjusted consolidated earnings per share and adjusted consolidated net income (millions except share and per share amounts)
Net income (loss) as reported (GAAP)	$	22.4			$	(76.6)
Less: Net income allocated to participating securities	(0.3)				—
Net income (loss) attributable to common stock (GAAP)	$	22.1	$	0.97	$	(76.6)	$	(4.26)

Plus: Net income allocated to participating securities	0.3		0.01		—		—
Plus: Loss on extinguishment of debt(3)	3.0		0.13		4.5		0.25
Plus: Special charges, net of recoveries(2)	112.8		4.93		119.8		6.65

Minus: Income tax effect of adjustments above	(18.4)		(0.81)		(29.3)		(1.63)
Adjusted net income(1)	$	119.8			$	18.4

Less: Adjusted consolidated net income allocated to participating securities	(1.7)		(0.07)		(0.4)		(0.02)
Effect of dilutive securities			—				—
Adjusted net income attributable to common stock(1)	$	118.1	$	5.16	$	18.0	$	1.00

Shares used for diluted computation (GAAP) (thousands)(6)			22,872				18,010
Shares used for diluted computation (adjusted) (thousands)(6)			22,872				18,061


	Three Months Ended September 30,						Nine Months Ended September 30,
	2026			2025			2026			2025
Reconciliation of airline operating CASM excluding cargo expenses (millions)
Consolidated operating expenses (GAAP)	$	950.8		$	589.1		$	2,524.5		$	1,980.1
Minus: Sunseeker operating expenses	—			16.3			—			174.2
Minus: cargo operating expenses	59.1			—			91.5			—
Airline operating expenses, excluding cargo expenses	891.7			572.8			2,433.0			1,805.9






System available seat miles (millions)(5)	6,305.5			4,939.4			17,842.3			16,190.4

Cost per available seat mile, excluding cargo expenses (cents)	14.14		¢	11.59		¢	13.64		¢	11.16		¢


	Three Months Ended September 30,						Nine Months Ended September 30,
	2026			2025			2026			2025
Reconciliation of airline operating CASM excluding fuel, special charges, and cargo expenses (millions)
Consolidated operating expenses (GAAP)	$	950.8		$	589.1		$	2,524.5		$	1,980.1
Minus: Sunseeker operating expenses	—			16.3			—			174.2
Airline operating expenses	950.8			572.8			2,524.5			1,805.9
Minus: airline special charges(2)	19.1			2.9			112.8			18.9
Minus: fuel expenses	293.6			151.3			781.5			483.3
Minus: cargo operating expenses, not already included in reductions above(2)	56.1			—			80.1			—
Airline operating expenses, excluding fuel, special charges and cargo expenses(1)(2)	$	582.0		$	418.6		$	1,550.1		$	1,303.7

System available seat miles (millions)(5)	6,305.5			4,939.4			17,842.3			16,190.4


Airline cost per available seat mile excluding fuel, special charges, and cargo expenses (cents)(2)	9.23		¢	8.47		¢	8.69		¢	8.05		¢

(1)Denotes non-GAAP figure.

(2)In 2026 and 2025, we recognized certain expenses as special charges related to both: (1) Airline activities including accelerated depreciation on airframes identified for early retirement, accelerated amortization of software identified for redevelopment, costs related to the Sun Country Airlines acquisition, organizational restructuring, and a credit loss on a note receivable, and (2) Sunseeker Resort including costs related to the sale of the resort and weather-related damages (net of recoveries). For a listing of these charges, see the special charges table above. The adjusted numbers in this earnings release exclude the effect of these special charges.

(4)Results include the financial performance of Sun Country only for the period from and after May 13, 2026.

(5)Available seat miles do not include cargo.

(6)The number of shares used for the earnings per share calculations are significantly impacted by the issuance of shares in connection with the Sun Country acquisition and the period of time such shares were outstanding.

* Note that amounts may not recalculate due to rounding

SUPPLEMENTARY PRO FORMA COMPARATIVE FINANCIAL AND OPERATING INFORMATION

(unaudited)

We believe that analysis of specific financial and operational results on a pro forma basis provides more meaningful year-over-year comparisons as the pro forma information includes full-period results for both Allegiant Air and Sun Country. The table below provides results comparing the three months ended September 30, 2026 as reported to the three months ended September 30, 2025 on a pro forma basis. Sun Country's financial information has been conformed to reflect Allegiant Travel Company historical financial statement presentation. The pro forma information has been adjusted to exclude the profit and loss of Sunseeker Resort, which was sold in September 2025, and as a result reflects airline-only amounts. This information does not purport to reflect what our financial and operational results would have been had the acquisition of Sun Country or the disposition of Sunseeker Resort been consummated at the beginning of the periods presented.


	Three Months Ended September 30,
(in thousands, except statistical information)	2026 As Reported			2025 Pro Forma(1)			Change(2)

Passenger	$	777,448		$	636,850		22.1%
Third party products	44,616			42,216			5.7%
Fixed fee contracts	83,646			77,525			7.9%
Cargo and other	55,849			51,521			8.4%
Total operating revenues	961,559			808,112			19.0%

Operating expenses, excluding aircraft fuel	657,229			613,916			7.1%
Aircraft fuel	293,575			199,872			46.9%
Total operating expenses	950,804			813,788			16.8%
Operating income (loss)	10,755			(5,676)			NM
Total other expenses	30,805			27,680			11.3%
Loss before income taxes	(20,050)			(33,356)			39.9%

Operating margin	1.1		%	(0.7)		%	1.8
Adjusted operating margin(3)	3.1		%	(0.3)		%	3.4



Pro Forma Comparative Operating Statistics
Scheduled service RPMs (millions)	5,024.1			5,188.0			(3.2)%
Scheduled service ASMs (millions)	5,796.2			6,143.7			(5.7)%
Total system ASMs (millions)	6,305.5			6,710.0			(6.0)%
Scheduled service TRASM (cents)	14.18		¢	11.05		¢	28.3%
Average fare - scheduled service(4)	$	74.27		$	49.43		50.3%
Average fare - air-related charges(4)	$	68.45		$	64.85		5.6%
Average fare - third party products	$	8.19		$	7.58		8.0%
Average fare - total	$	150.92		$	121.86		23.8%
Fuel gallons consumed (thousands)	73,579			78,064			(5.7)%
ASMs per gallon of fuel	85.7			86.0			(0.3)%
Load Factor	86.7%			84.4		%	2.3

(1) As provided on Form 8-K filed with the SEC on November 2, 2026

(2) Except operating margin, adjusted operating margin, and load factor which are percentage point change.

(3) Denotes a non-GAAP financial measure. Refer to the Reconciliation of Pro Forma Non-GAAP Financial Measures section within this document for further information.

(4) Reflects division of passenger revenue between scheduled service and air-related charges in the Company's booking path.

Pro Forma Comparative CASM Reconciliation


	Three Months Ended September 30,
(in millions)	2026 As Reported		2025 Pro Forma(1)
Total operating expenses	950.8		813.8
Less the following components:
Special charges, net of recoveries	19.1		3.3
Fuel expenses	293.6		199.9
Cargo expenses, not already included in reductions above	56.1		43.2
Total operating expenses, excluding fuel, special charges, and cargo expenses	582.0		567.5

System available seat miles	6,305.5		6,710.0
Airline cost per available seat mile excluding fuel, special charges and cargo expenses (cents)	9.23	¢	8.46	¢

Reconciliation of Pro Forma Non-GAAP Financial Measures


	Three Months Ended September 30,
		2025 As Reported						2025 Pro Forma(1)
		Allegiant			Sun Country			Pro Forma Adjustments		Condensed Combined Pro Forma
Reconciliation of operating income to adjusted operating income (millions)
Operating income (loss)		$	(27.2)		$	9.9		$	11.6	$	(5.7)
Special Items, net		3.5			—			(0.2)		3.3
Adjusted operating income (loss)		$	(23.7)		$	9.9		$	11.4	$	(2.4)
Adjusted operating margin		(4.2)		%	3.9		%			(0.3)		%

Reconciliation of pro forma adjusted EBITDA (millions)
Net income (loss) as reported		$	(43.6)		$	1.6		$	11.4	$	(30.6)
Income taxes		(8.6)			0.6			5.3		(2.7)
Interest expense, net		24.8			7.7			(5.0)		27.5
Depreciation & amortization		59.0			24.7			(1.1)		82.6
Special charges, net of recoveries		3.5			—			(0.2)		3.3
Pro Forma Adjusted EBITDA		$	35.1		$	34.6		$	10.4	$	80.1
Pro Forma Adjusted EBITDA Margin		6.2		%	13.5		%			9.9		%

(1) As provided on Form 8-K filed with the SEC on November 2, 2026