Financhill
Sell
46

AIRG Quote, Financials, Valuation and Earnings

Last price:
$3.93
Seasonality move :
4.47%
Day range:
$3.90 - $4.09
52-week range:
$3.17 - $10.34
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.77x
P/B ratio:
1.55x
Volume:
24.2K
Avg. volume:
18.9K
1-year change:
-23.61%
Market cap:
$46.9M
Revenue:
$60.6M
EPS (TTM):
-$0.69
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $48.5M $64.3M $75.9M $56M $60.6M
Revenue Growth (YoY) -12.98% 32.52% 18.08% -26.16% 8.14%
 
Cost of Revenues $25.9M $39.7M $47.9M $35.3M $35.8M
Gross Profit $22.6M $24.6M $28M $20.8M $24.8M
Gross Profit Margin 46.57% 38.29% 36.86% 37.05% 40.93%
 
R&D Expenses $9.2M $10.9M $11.3M $10.5M $11.9M
Selling, General & Admin $16.6M $23.8M $25.2M $22.7M $21.9M
Other Inc / (Exp) -$19K -$2.1M -$58K -$9K -$27K
Operating Expenses $25.8M $34.7M $36.6M $33.2M $33.7M
Operating Income -$3.2M -$10.1M -$8.6M -$12.4M -$8.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$3M -$12.1M -$8.6M -$12.3M -$8.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $273K -$2M $84K $128K -$152K
Net Income to Company -$3.3M -$10.1M -$8.7M -$12.4M -$8.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.3M -$10.1M -$8.7M -$12.4M -$8.7M
 
Basic EPS (Cont. Ops) -$0.34 -$1.01 -$0.85 -$1.20 -$0.79
Diluted EPS (Cont. Ops) -$0.34 -$1.01 -$0.85 -$1.20 -$0.79
Weighted Average Basic Share $9.7M $10M $10.2M $10.4M $11.1M
Weighted Average Diluted Share $9.7M $10M $10.2M $10.4M $11.1M
 
EBITDA -$2.1M -$6.5M -$4.9M -$8.8M -$5.2M
EBIT -$3.2M -$10.1M -$8.6M -$12.4M -$8.9M
 
Revenue (Reported) $48.5M $64.3M $75.9M $56M $60.6M
Operating Income (Reported) -$3.2M -$10.1M -$8.6M -$12.4M -$8.9M
Operating Income (Adjusted) -$3.2M -$10.1M -$8.6M -$12.4M -$8.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $17.4M $17.5M $16.4M $14.2M $12M
Revenue Growth (YoY) 54.93% 0.83% -6.15% -13.46% -15.59%
 
Cost of Revenues $10.5M $10.4M $10.1M $8.7M $6.9M
Gross Profit $6.9M $7.2M $6.3M $5.6M $5.2M
Gross Profit Margin 39.69% 40.84% 38.42% 39.18% 42.95%
 
R&D Expenses $2.7M $3.2M $2.4M $3.1M $2.5M
Selling, General & Admin $6.1M $6.3M $6.7M $5.1M $5.8M
Other Inc / (Exp) -$7K -$15K -$4K $8K $1.4M
Operating Expenses $8.8M $9.6M $9.1M $8.2M $8.3M
Operating Income -$1.9M -$2.4M -$2.8M -$2.6M -$3.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$1.9M -$2.4M -$2.8M -$2.6M -$1.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.1M $85K $82K -$140K $24K
Net Income to Company $237K -$2.5M -$2.9M -$2.5M -$1.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $237K -$2.5M -$2.9M -$2.5M -$1.5M
 
Basic EPS (Cont. Ops) $0.02 -$0.25 -$0.28 -$0.23 -$0.13
Diluted EPS (Cont. Ops) $0.02 -$0.25 -$0.28 -$0.23 -$0.13
Weighted Average Basic Share $9.9M $10.1M $10.3M $10.5M $11.6M
Weighted Average Diluted Share $10.8M $10.1M $10.3M $10.5M $11.6M
 
EBITDA -$1M -$1.5M -$1.9M -$1.6M -$2.2M
EBIT -$1.9M -$2.4M -$2.8M -$2.6M -$3.1M
 
Revenue (Reported) $17.4M $17.5M $16.4M $14.2M $12M
Operating Income (Reported) -$1.9M -$2.4M -$2.8M -$2.6M -$3.1M
Operating Income (Adjusted) -$1.9M -$2.4M -$2.8M -$2.6M -$3.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $54.7M $64.4M $74.8M $53.8M $58.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $30.5M $39.6M $47.7M $33.8M $34M
Gross Profit $24.2M $24.9M $27.1M $20M $24.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $9.4M $11.5M $10.5M $11.2M $11.2M
Selling, General & Admin $18.5M $24M $25.5M $21.1M $22.5M
Other Inc / (Exp) -$26K -$2.1M -$47K $3K $1.3M
Operating Expenses $27.9M $35.5M $36.1M $32.3M $33.8M
Operating Income -$3.8M -$10.6M -$8.9M -$12.2M -$9.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$3.7M -$12.7M -$8.9M -$12.1M -$7.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.9M $153K $81K -$94K $12K
Net Income to Company -$1.8M -$12.8M -$9M -$12M -$7.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.8M -$12.8M -$9M -$12M -$7.8M
 
Basic EPS (Cont. Ops) -$0.20 -$1.27 -$0.88 -$1.15 -$0.69
Diluted EPS (Cont. Ops) -$0.20 -$1.27 -$0.88 -$1.15 -$0.69
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$2.1M -$7M -$5.3M -$8.5M -$5.8M
EBIT -$3.8M -$10.6M -$8.9M -$12.2M -$9.4M
 
Revenue (Reported) $54.7M $64.4M $74.8M $53.8M $58.4M
Operating Income (Reported) -$3.8M -$10.6M -$8.9M -$12.2M -$9.4M
Operating Income (Adjusted) -$3.8M -$10.6M -$8.9M -$12.2M -$9.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $17.4M $17.5M $16.4M $14.2M $12M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.5M $10.4M $10.1M $8.7M $6.9M
Gross Profit $6.9M $7.2M $6.3M $5.6M $5.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.7M $3.2M $2.4M $3.1M $2.5M
Selling, General & Admin $6.1M $6.3M $6.7M $5.1M $5.8M
Other Inc / (Exp) -$7K -$15K -$4K $8K $1.4M
Operating Expenses $8.8M $9.6M $9.1M $8.2M $8.3M
Operating Income -$1.9M -$2.4M -$2.8M -$2.6M -$3.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$1.9M -$2.4M -$2.8M -$2.6M -$1.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.1M $85K $82K -$140K $24K
Net Income to Company $237K -$2.5M -$2.9M -$2.5M -$1.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $237K -$2.5M -$2.9M -$2.5M -$1.5M
 
Basic EPS (Cont. Ops) $0.02 -$0.25 -$0.28 -$0.23 -$0.13
Diluted EPS (Cont. Ops) $0.02 -$0.25 -$0.28 -$0.23 -$0.13
Weighted Average Basic Share $9.9M $10.1M $10.3M $10.5M $11.6M
Weighted Average Diluted Share $10.8M $10.1M $10.3M $10.5M $11.6M
 
EBITDA -$1M -$1.5M -$1.9M -$1.6M -$2.2M
EBIT -$1.9M -$2.4M -$2.8M -$2.6M -$3.1M
 
Revenue (Reported) $17.4M $17.5M $16.4M $14.2M $12M
Operating Income (Reported) -$1.9M -$2.4M -$2.8M -$2.6M -$3.1M
Operating Income (Adjusted) -$1.9M -$2.4M -$2.8M -$2.6M -$3.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $38.2M $14.5M $11.9M $7.9M $8.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.8M $10.8M $8.7M $7.4M $11.7M
Inventory $1M $8.9M $4.2M $2.4M $4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.5M $1.3M $2.3M $1.4M $1.7M
Total Current Assets $45.4M $35.5M $27.2M $19.1M $25.8M
 
Property Plant And Equipment $2.4M $5.5M $5M $3.9M $5.9M
Long-Term Investments -- -- -- -- --
Goodwill $3.7M $10.8M $10.8M $10.8M $10.8M
Other Intangibles $3.2M $14.2M $11.2M $8.2M $5.8M
Other Long-Term Assets $249K $352K $216K $170K $74K
Total Assets $54.9M $66.4M $54.4M $42.2M $48.4M
 
Accounts Payable $3M $5.5M $6.5M $6.5M $9.5M
Accrued Expenses $519K $1.3M $815K $1M $1.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $39K $841K $904K $865K $89K
Other Current Liabilities $140K $168K $524K $209K $411K
Total Current Liabilities $6.9M $19.9M $12.9M $10M $13.5M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $7.2M $22.2M $14.6M $10.8M $17.5M
 
Common Stock $100.4M $107M $111.3M $115.3M $123.5M
Other Common Equity Adj -- -- -- $3K -$4K
Common Equity $47.7M $44.2M $39.8M $31.4M $31M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $47.7M $44.2M $39.8M $31.4M $31M
 
Total Liabilities and Equity $54.9M $66.4M $54.4M $42.2M $48.4M
Cash and Short Terms $38.2M $14.5M $11.9M $7.9M $8.5M
Total Debt -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $21.5M $18.7M $9.8M $7.2M $7.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $9.9M $8.2M $8.1M $9.6M $11.4M
Inventory $2.4M $8.7M $4.5M $2.6M $3.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets $2M $1.4M $1.7M $1.4M $1.5M
Total Current Assets $35.7M $37M $24.2M $20.8M $24M
 
Property Plant And Equipment $5.8M $5.3M $4.7M $3.5M $6.2M
Long-Term Investments -- -- -- -- --
Goodwill $10.8M $10.8M $10.8M $10.8M $10.8M
Other Intangibles $16.5M $13.5M $10.5M $7.5M $5M
Other Long-Term Assets $517K $345K $216K $155K $74K
Total Assets $69.4M $67M $50.4M $42.8M $46.1M
 
Accounts Payable $4.8M $7M $6.7M $7.2M $7.9M
Accrued Expenses $825K $642K $1.1M $1.1M $468K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $981K $844K $889K $848K $197K
Other Current Liabilities $638K $696K $221K $270K $477K
Total Current Liabilities $9.5M $21.9M $10.7M $11.7M $11.4M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $19M $24.2M $12.1M $12.3M $15.8M
 
Common Stock $102.8M $108.1M $112.6M $116.9M $124.4M
Other Common Equity Adj -- -- -- -- -$3K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $50.4M $42.8M $38.3M $30.5M $30.3M
 
Total Liabilities and Equity $69.4M $67M $50.4M $42.8M $46.1M
Cash and Short Terms $21.5M $18.7M $9.8M $7.2M $7.4M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$3.3M -$10.1M -$8.7M -$12.4M -$8.7M
Depreciation & Amoritzation $1.1M $3.6M $3.7M $3.6M $3.7M
Stock-Based Compensation $2.6M $4M $5M $3.7M $4.6M
Change in Accounts Receivable $2.9M -$4.8M $2M $1.4M -$4.3M
Change in Inventories $177K -$6.3M $4.7M $1.8M -$1.5M
Cash From Operations $3.7M -$11.2M $4.4M -$3.3M -$3.5M
 
Capital Expenditures $727K $736K $763K $346K $178K
Cash Acquisitions -- -$14.2M -- -- --
Cash From Investing $20.9M -$14.9M -$750K -$346K -$178K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$608K -$97K -- -- --
Other Financing Activities -- -- -$6.5M -$690K -$94K
Cash From Financing $561K $2.4M -$6.3M -$458K $4.3M
 
Beginning Cash (CF) $13.2M $38.3M $14.7M $12.1M $8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $25.2M -$23.7M -$2.6M -$4.1M $596K
Ending Cash (CF) $38.3M $14.7M $12.1M $8M $8.6M
 
Levered Free Cash Flow $3M -$11.9M $3.7M -$3.6M -$3.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $237K -$2.5M -$2.9M -$2.5M -$1.5M
Depreciation & Amoritzation $847K $925K $900K $1M $919K
Stock-Based Compensation $928K $1.2M $981K $1M $907K
Change in Accounts Receivable -$3.9M $2.6M $593K -$2.3M $301K
Change in Inventories $278K $230K -$255K -$185K $197K
Cash From Operations -$3.9M $4.2M -$1.4M -$1.1M -$1M
 
Capital Expenditures $61K $128K $89K $60K $42K
Cash Acquisitions -$14.2M -- -- -- --
Cash From Investing -$14.2M -$128K -$89K -$60K -$42K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$678K -$95K -$191K
Cash From Financing $1.5M $120K -$541K $469K -$43K
 
Beginning Cash (CF) $38.3M $14.7M $12.1M $8M $8.6M
Foreign Exchange Rate Adjustment -- -- -- -$2K $1K
Additions / Reductions -$16.7M $4.1M -$2.1M -$710K -$1.1M
Ending Cash (CF) $21.6M $18.8M $10M $7.3M $7.5M
 
Levered Free Cash Flow -$4M $4M -$1.5M -$1.2M -$1.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$1.8M -$12.8M -$9M -$12M -$7.8M
Depreciation & Amoritzation $1.7M $3.6M $3.7M $3.7M $3.6M
Stock-Based Compensation $2.8M $4.4M $4.7M $3.7M $4.5M
Change in Accounts Receivable -$1.7M $1.7M $30K -$1.5M -$1.7M
Change in Inventories $258K -$6.3M $4.2M $1.9M -$1.2M
Cash From Operations $686K -$3.1M -$1.1M -$3M -$3.4M
 
Capital Expenditures $673K $803K $724K $317K $160K
Cash Acquisitions -$14.2M -- -- -- --
Cash From Investing -$3.9M -$803K -$711K -$317K -$160K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$7.2M -$107K -$190K
Cash From Financing $2.1M $1.1M -$7M $552K $3.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.1M -$2.8M -$8.8M -$2.8M $196K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $13K -$3.9M -$1.9M -$3.3M -$3.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $237K -$2.5M -$2.9M -$2.5M -$1.5M
Depreciation & Amoritzation $847K $925K $900K $1M $919K
Stock-Based Compensation $928K $1.2M $981K $1M $907K
Change in Accounts Receivable -$3.9M $2.6M $593K -$2.3M $301K
Change in Inventories $278K $230K -$255K -$185K $197K
Cash From Operations -$3.9M $4.2M -$1.4M -$1.1M -$1M
 
Capital Expenditures $61K $128K $89K $60K $42K
Cash Acquisitions -$14.2M -- -- -- --
Cash From Investing -$14.2M -$128K -$89K -$60K -$42K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$678K -$95K -$191K
Cash From Financing $1.5M $120K -$541K $469K -$43K
 
Beginning Cash (CF) $38.3M $14.7M $12.1M $8M $8.6M
Foreign Exchange Rate Adjustment -- -- -- -$2K $1K
Additions / Reductions -$16.7M $4.1M -$2.1M -$710K -$1.1M
Ending Cash (CF) $21.6M $18.8M $10M $7.3M $7.5M
 
Levered Free Cash Flow -$4M $4M -$1.5M -$1.2M -$1.1M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Will Uber Stock 5X?
Will Uber Stock 5X?

Uber (NYSE:UBER) has generated extremely strong returns for its investors…

How High Will Bloom Energy Stock Go?
How High Will Bloom Energy Stock Go?

Bloom Energy (NYSE:BE) has seen its shares surge by more…

Is Acuity a Good Stock to Buy Now?
Is Acuity a Good Stock to Buy Now?

Acuity Brands (NYSE:AYI) is an industrial company specializing in lighting.…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 38x

Buy
71
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
71
NUTX alert for May 16

Nutex Health [NUTX] is up 9.76% over the past day.

Buy
85
EXEL alert for May 16

Exelixis [EXEL] is up 3.67% over the past day.

Sell
32
GLBE alert for May 16

Global E Online [GLBE] is down 3.44% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock