Financhill
Sell
9

AIRS Quote, Financials, Valuation and Earnings

Last price:
$2.34
Seasonality move :
-4.14%
Day range:
$2.10 - $2.39
52-week range:
$2.10 - $9.20
Dividend yield:
0%
P/E ratio:
300.71x
P/S ratio:
0.75x
P/B ratio:
1.73x
Volume:
199.6K
Avg. volume:
266.6K
1-year change:
-61.97%
Market cap:
$136.8M
Revenue:
$180.4M
EPS (TTM):
-$0.15
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $62.8M $133.3M $168.8M $195.9M $180.4M
Revenue Growth (YoY) 52.21% 112.4% 26.61% 16.07% -7.95%
 
Cost of Revenues $23.5M $44.5M $62.8M $74M $71.4M
Gross Profit $39.3M $88.8M $106M $121.9M $109M
Gross Profit Margin 62.61% 66.59% 62.81% 62.22% 60.42%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $23.6M $65.7M $101.4M $102.4M $98.9M
Other Inc / (Exp) -- -$682K -$1.1M $212K -$16K
Operating Expenses $29.3M $72.3M $109.5M $112.6M $110.8M
Operating Income $10M $16.5M -$3.5M $9.3M -$1.8M
 
Net Interest Expenses $2.5M $4.9M $6.8M $6.5M $6.2M
EBT. Incl. Unusual Items $7.6M $10.9M -$11.3M $3M -$8.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $329K $3.4M $7.5M $188K
Net Income to Company $7.6M $10.6M -$14.7M -$4.5M -$8.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7.6M $10.6M -$14.7M -$4.5M -$8.3M
 
Basic EPS (Cont. Ops) $0.14 -$0.01 -$0.26 -$0.08 -$0.14
Diluted EPS (Cont. Ops) $0.14 -$0.01 -$0.26 -$0.08 -$0.14
Weighted Average Basic Share $55.6M $55.6M $55.7M $56.8M $57.7M
Weighted Average Diluted Share $55.6M $55.6M $55.7M $56.8M $57.7M
 
EBITDA $15.7M $22.4M $3.5M $19.7M $10.1M
EBIT $10M $15.8M -$4.5M $9.5M -$1.8M
 
Revenue (Reported) $62.8M $133.3M $168.8M $195.9M $180.4M
Operating Income (Reported) $10M $16.5M -$3.5M $9.3M -$1.8M
Operating Income (Adjusted) $10M $15.8M -$4.5M $9.5M -$1.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $22.8M $37.6M $40.7M $47.6M $39.2M
Revenue Growth (YoY) -- 64.41% 8.38% 16.96% -17.71%
 
Cost of Revenues $7.6M $13.1M $15.7M $17.9M $16.7M
Gross Profit $15.2M $24.5M $25M $29.7M $22.4M
Gross Profit Margin 66.65% 65.19% 61.33% 62.47% 57.25%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.5M $34.8M $27.8M $25.6M $23.4M
Other Inc / (Exp) -- -- -$864K $14K -$12K
Operating Expenses $9M $36.7M $30.1M $28.4M $26.6M
Operating Income $6.2M -$12.3M -$5.1M $1.4M -$4.1M
 
Net Interest Expenses $680K $1.6M $1.9M $1M $1.6M
EBT. Incl. Unusual Items $5.6M -$13.8M -$7.9M $381K -$5.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$496K $329K -$700K $5M -$706K
Net Income to Company -- -$14.2M -$7.2M -$4.6M -$5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.1M -$14.2M -$7.2M -$4.6M -$5M
 
Basic EPS (Cont. Ops) $0.11 -$0.45 -$0.13 -$0.08 -$0.09
Diluted EPS (Cont. Ops) $0.11 -$0.45 -$0.13 -$0.08 -$0.09
Weighted Average Basic Share $55.6M $55.6M $55.8M $57.1M $58.1M
Weighted Average Diluted Share $55.6M $55.6M $55.8M $57.1M $58.1M
 
EBITDA $7.7M -$10.3M -$3.7M $4.2M -$936K
EBIT $6.2M -$12.3M -$6M $1.4M -$4.1M
 
Revenue (Reported) $22.8M $37.6M $40.7M $47.6M $39.2M
Operating Income (Reported) $6.2M -$12.3M -$5.1M $1.4M -$4.1M
Operating Income (Adjusted) $6.2M -$12.3M -$6M $1.4M -$4.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $62.8M $133.3M $168.8M $195.9M $180.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $44.5M $62.8M $74M $71.4M
Gross Profit -- $88.8M $106M $121.9M $109M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $65.8M $101.4M $102.4M $98.9M
Other Inc / (Exp) -- -$682K -$1.1M $212K -$16K
Operating Expenses -- $72.4M $109.5M $112.6M $110.8M
Operating Income -- $16.5M -$3.5M $9.3M -$1.8M
 
Net Interest Expenses $1.2M $4.9M $6.8M $6.5M $6.2M
EBT. Incl. Unusual Items -- $10.9M -$11.3M $3M -$8.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $329K $3.4M $7.5M $188K
Net Income to Company -- $10.6M -$14.7M -$4.5M -$8.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $10.6M -$14.7M -$4.5M -$8.3M
 
Basic EPS (Cont. Ops) -- -$0.01 -$0.26 -$0.08 -$0.15
Diluted EPS (Cont. Ops) -- -$0.01 -$0.26 -$0.08 -$0.15
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $22.4M $3.5M $19.8M $10.1M
EBIT -- $15.8M -$4.5M $9.5M -$1.8M
 
Revenue (Reported) $62.8M $133.3M $168.8M $195.9M $180.4M
Operating Income (Reported) -- $16.5M -$3.5M $9.3M -$1.8M
Operating Income (Adjusted) -- $15.8M -$4.5M $9.5M -$1.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $133.3M $168.8M $195.9M $180.4M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $44.5M $62.8M $74M $71.4M --
Gross Profit $88.8M $106M $121.9M $109M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $65.8M $101.4M $102.4M $98.9M --
Other Inc / (Exp) -$682K -$1.1M $212K -$16K --
Operating Expenses $72.4M $109.5M $112.6M $110.8M --
Operating Income $16.5M -$3.5M $9.3M -$1.8M --
 
Net Interest Expenses $4.9M $6.8M $6.5M $6.2M --
EBT. Incl. Unusual Items $10.9M -$11.3M $3M -$8.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $329K $3.4M $7.5M $188K --
Net Income to Company $10.6M -$14.7M -$4.5M -$8.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $10.6M -$14.7M -$4.5M -$8.3M --
 
Basic EPS (Cont. Ops) -$0.01 -$0.26 -$0.08 -$0.15 --
Diluted EPS (Cont. Ops) -$0.01 -$0.26 -$0.08 -$0.15 --
Weighted Average Basic Share $222.3M $222.7M $227.1M $230.8M --
Weighted Average Diluted Share $222.3M $225.5M $228.9M $231.7M --
 
EBITDA $22.4M $3.5M $19.8M $10.1M --
EBIT $15.8M -$4.5M $9.5M -$1.8M --
 
Revenue (Reported) $133.3M $168.8M $195.9M $180.4M --
Operating Income (Reported) $16.5M -$3.5M $9.3M -$1.8M --
Operating Income (Adjusted) $15.8M -$4.5M $9.5M -$1.8M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $10.4M $25.3M $9.6M $10.3M $8.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.2M $4.1M $4.2M $3.8M $5.8M
Total Current Assets $11.6M $29.4M $16.7M $16M $17.1M
 
Property Plant And Equipment $24.2M $31.8M $48M $54.3M $63.1M
Long-Term Investments -- -- -- -- --
Goodwill $81.7M $81.7M $81.7M $81.7M $81.7M
Other Intangibles $60.6M $55.9M $51.1M $46.3M $41.6M
Other Long-Term Assets $1.5M $1.7M $3.3M $5.7M $6.4M
Total Assets $179.6M $200.6M $200.8M $204M $210M
 
Accounts Payable $1.1M $2.7M $3.8M $3.9M $6.3M
Accrued Expenses $1.8M $6.6M $9.6M $7.4M $10.8M
Current Portion Of Long-Term Debt $400K $850K $2.1M $2.1M $4.3M
Current Portion Of Capital Lease Obligations $2.9M $3.5M $4.4M $5.4M $6.1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $9.5M $16.4M $22.3M $20.3M $28.6M
 
Long-Term Debt $32.1M $81.8M $81.4M $69.5M $70.5M
Capital Leases -- -- -- -- --
Total Liabilities $55.9M $117M $130M $120M $130.7M
 
Common Stock -- $56K $56K $57K $58K
Other Common Equity Adj -- -- -$76K -$412K -$687K
Common Equity $123.7M $83.5M $70.8M $84M $79.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $123.7M $83.5M $70.8M $84M $79.3M
 
Total Liabilities and Equity $179.6M $200.6M $200.8M $204M $210M
Cash and Short Terms $10.4M $25.3M $9.6M $10.3M $8.2M
Total Debt $32.5M $82.6M $83.5M $71.6M $74.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $10.4M $25.3M $9.6M $10.3M $8.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.2M $4.1M $4.2M $3.8M $5.8M
Total Current Assets $11.6M $29.4M $16.7M $16M $17.1M
 
Property Plant And Equipment $24.2M $31.8M $48M $54.3M $63.1M
Long-Term Investments -- -- -- -- --
Goodwill $81.7M $81.7M $81.7M $81.7M $81.7M
Other Intangibles $60.6M $55.9M $51.1M $46.3M $41.6M
Other Long-Term Assets $1.5M $1.7M $3.3M $5.7M $6.4M
Total Assets $179.6M $200.6M $200.8M $204M $210M
 
Accounts Payable $1.1M $2.7M $3.8M $3.9M $6.3M
Accrued Expenses $1.8M $6.6M $9.6M $7.4M $10.8M
Current Portion Of Long-Term Debt $400K $850K $2.1M $2.1M $4.3M
Current Portion Of Capital Lease Obligations $2.9M $3.5M $4.4M $5.4M $6.1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $9.5M $16.4M $22.3M $20.3M $28.6M
 
Long-Term Debt $32.1M $81.8M $81.4M $69.5M $70.5M
Capital Leases -- -- -- -- --
Total Liabilities $55.9M $117M $130M $120M $130.7M
 
Common Stock -- $56K $56K $57K $58K
Other Common Equity Adj -- -- -$76K -$412K -$687K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $123.7M $83.5M $70.8M $84M $79.3M
 
Total Liabilities and Equity $179.6M $200.6M $200.8M $204M $210M
Cash and Short Terms $10.4M $25.3M $9.6M $10.3M $8.2M
Total Debt $32.5M $82.6M $83.5M $71.6M $74.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $7.6M $10.6M -$14.7M -$4.5M -$8.3M
Depreciation & Amoritzation $5.6M $6.6M $8.1M $10.3M $11.9M
Stock-Based Compensation $325K $7.2M $29.5M $18.2M $3.8M
Change in Accounts Receivable -- -- -$2.8M $890K -$1.1M
Change in Inventories -- -- -- -- --
Cash From Operations $14M $26.6M $24.4M $24M $11.4M
 
Capital Expenditures $3.7M $7.1M $12.9M $9.9M $14M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.7M -$7.1M -$12.9M -$9.9M -$14M
 
Dividends Paid (Ex Special Dividend) -$4.6M -$66.9M -$24.3M -$464K -$252K
Special Dividend Paid
Long-Term Debt Issued $2.5M $49.6M $83.5M -- $5M
Long-Term Debt Repaid -$2.9M -$838K -$84.3M -$12.1M -$2.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$2.2M -$802K -$2M
Cash From Financing -$5M -$4.5M -$27.3M -$13.4M $630K
 
Beginning Cash (CF) $5.1M $10.4M $25.3M $9.6M $10.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.3M $15M -$15.7M $646K -$2M
Ending Cash (CF) $10.4M $25.3M $9.6M $10.3M $8.2M
 
Levered Free Cash Flow $10.3M $19.5M $11.5M $14M -$2.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $6.6M -$693K -$14K $6M --
Depreciation & Amoritzation $1.5M $1.9M $2.3M $2.8M --
Stock-Based Compensation $86K $7.3M $4.4M -$6.8M --
Change in Accounts Receivable -- -- $88K $1.8M --
Change in Inventories -- -- -- -- --
Cash From Operations $9.2M $7.1M $6.2M $3.4M --
 
Capital Expenditures $1.6M $4.3M $3.8M $1.6M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.6M -$4.3M -$3.8M -$1.6M --
 
Dividends Paid (Ex Special Dividend) -$3.7M -$711K -$206K -$13K --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$100K -$213K -$531K -$531K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$552K --
Cash From Financing -$3.8M -$924K -$737K -$1.1M --
 
Beginning Cash (CF) $10.4M $25.3M $9.6M $10.3M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.8M $1.9M $1.7M $707K --
Ending Cash (CF) $14.2M $27.2M $11.3M $11M --
 
Levered Free Cash Flow $7.6M $2.8M $2.4M $1.8M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- $10.6M -$14.7M -$4.5M -$8.3M
Depreciation & Amoritzation -- $6.6M $8.1M $10.3M $11.9M
Stock-Based Compensation -- $7.2M $29.5M $18.2M $3.8M
Change in Accounts Receivable -- -- -$2.8M $890K -$1.1M
Change in Inventories -- -- -- -- --
Cash From Operations $14M $26.6M $24.4M $24M $11.4M
 
Capital Expenditures -- $7.1M $12.9M $9.9M $14M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$7.1M -$12.9M -$9.9M -$14M
 
Dividends Paid (Ex Special Dividend) -- -$66.9M -$24.3M -$464K -$252K
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$838K -$84.3M -$12.1M -$2.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$2M
Cash From Financing -- -$4.5M -$27.3M -$13.4M $630K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $15M -$15.7M $646K -$2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $19.5M $11.5M $14M -$2.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $6.6M -$693K -$14K $6M --
Depreciation & Amoritzation $1.5M $1.9M $2.3M $2.8M --
Stock-Based Compensation $86K $7.3M $4.4M -$6.8M --
Change in Accounts Receivable -- -- $88K $1.8M --
Change in Inventories -- -- -- -- --
Cash From Operations $9.2M $7.1M $6.2M $3.4M --
 
Capital Expenditures $1.6M $4.3M $3.8M $1.6M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.6M -$4.3M -$3.8M -$1.6M --
 
Dividends Paid (Ex Special Dividend) -$3.7M -$711K -$206K -$13K --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$100K -$213K -$531K -$531K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$552K --
Cash From Financing -$3.8M -$924K -$737K -$1.1M --
 
Beginning Cash (CF) $10.4M $25.3M $9.6M $10.3M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.8M $1.9M $1.7M $707K --
Ending Cash (CF) $14.2M $27.2M $11.3M $11M --
 
Levered Free Cash Flow $7.6M $2.8M $2.4M $1.8M --

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

GET BETTER TRADE IDEAS

Popular

How High Could IBIT Go?
How High Could IBIT Go?

Recently, a surprising number of billionaire hedge fund managers have…

Is Raymond James Stock a Buy, Sell or Hold?
Is Raymond James Stock a Buy, Sell or Hold?

Raymond James Financial (NYSE:RJF) is one of America’s large financial…

Is JHX Stock a Buy Sell or Hold?
Is JHX Stock a Buy Sell or Hold?

James Hardie Industries (NYSE:JHX) is a manufacturer of outside building…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 37x

Alerts

Buy
69
AJINY alert for Apr 1

Ajinomoto [AJINY] is down 2.15% over the past day.

Sell
40
RGC alert for Mar 31

Regencell Bioscience Holdings [RGC] is up 26.1% over the past day.

Buy
62
AGX alert for Apr 1

Argan [AGX] is down 4.98% over the past day.

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

Show me the best stock