Financhill
Sell
15

XAIR Quote, Financials, Valuation and Earnings

Last price:
$0.27
Seasonality move :
-19.49%
Day range:
$0.24 - $0.27
52-week range:
$0.24 - $1.78
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
4.85x
P/B ratio:
1.35x
Volume:
1.4M
Avg. volume:
1.4M
1-year change:
-82.07%
Market cap:
$23.7M
Revenue:
$1.2M
EPS (TTM):
-$1.06
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Revenue $1.4M $873K -- -- $1.2M
Revenue Growth (YoY) -82% -37.2% -- -- --
 
Cost of Revenues -- -- -- $555K $2.5M
Gross Profit -- -- -- -$555K -$1.3M
Gross Profit Margin -- -- -- -- -112.77%
 
R&D Expenses $10.6M $12.6M $11.8M $16.8M $24.4M
Selling, General & Admin $8.9M $10.5M $18.4M $34.7M $37.3M
Other Inc / (Exp) -$1.9M -$20K -$13.1M -$7.3M $1.6M
Operating Expenses $19.5M $23.1M $30.2M $51.5M $61.7M
Operating Income -$18.1M -$22.2M -$30.2M -$52.1M -$63M
 
Net Interest Expenses $30.5K $642K $775K $30K $2.9M
EBT. Incl. Unusual Items -$20.1M -$22.9M -$44.1M -$59.4M -$64.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$154.3K -- -- -- --
Net Income to Company -$19.9M -$22.9M -$44.1M -$59.4M -$64.3M
 
Minority Interest in Earnings -- -- $882K $3.6M $4.1M
Net Income to Common Excl Extra Items -$19.9M -$22.9M -$43.2M -$55.8M -$60.2M
 
Basic EPS (Cont. Ops) -$1.78 -$1.27 -$1.68 -$1.86 -$1.82
Diluted EPS (Cont. Ops) -$1.78 -$1.27 -$1.68 -$1.86 -$1.82
Weighted Average Basic Share $11.5M $18M $25.7M $30M $33.2M
Weighted Average Diluted Share $11.5M $18M $25.7M $30M $33.2M
 
EBITDA -$19.9M -$22M -$42.7M -$58.2M -$59M
EBIT -$20.1M -$22.2M -$43.3M -$59.4M -$61.4M
 
Revenue (Reported) $1.4M $873K -- -- $1.2M
Operating Income (Reported) -$18.1M -$22.2M -$30.2M -$52.1M -$63M
Operating Income (Adjusted) -$20.1M -$22.2M -$43.3M -$59.4M -$61.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $149K -- -- $391K $1.1M
Revenue Growth (YoY) -52.61% -- -- -- 174.17%
 
Cost of Revenues -- -- $68K $748K $1.3M
Gross Profit -- -- -$68K -$356K -$215K
Gross Profit Margin -- -- -- -91.05% -20.06%
 
R&D Expenses $3.3M $2.5M $5M $6.8M $3M
Selling, General & Admin $2.5M $4.9M $8.9M $9.8M $7.7M
Other Inc / (Exp) $5K -$420K $257K $624K -$1.8M
Operating Expenses $5.8M $7.5M $13.9M $16.6M $10.7M
Operating Income -$5.6M -$7.5M -$14M -$17M -$11M
 
Net Interest Expenses $158K $57K $46K $919K $549K
EBT. Incl. Unusual Items -$5.8M -$8M -$13.8M -$17.3M -$13.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$5.8M -$8M -$13.8M -$17.3M -$13.3M
 
Minority Interest in Earnings -- $223K $1.1M $1M $300K
Net Income to Common Excl Extra Items -$5.8M -$7.7M -$12.7M -$16.2M -$13M
 
Basic EPS (Cont. Ops) -$0.33 -$0.29 -$0.43 -$0.50 -$0.15
Diluted EPS (Cont. Ops) -$0.33 -$0.29 -$0.43 -$0.50 -$0.15
Weighted Average Basic Share $17.6M $26.8M $29.9M $32.5M $88.1M
Weighted Average Diluted Share $17.6M $26.8M $29.9M $32.5M $88.1M
 
EBITDA -$5.6M -$7.8M -$13.4M -$15.7M -$11.9M
EBIT -$5.6M -$7.9M -$13.8M -$16.3M -$12.8M
 
Revenue (Reported) $149K -- -- $391K $1.1M
Operating Income (Reported) -$5.6M -$7.5M -$14M -$17M -$11M
Operating Income (Adjusted) -$5.6M -$7.9M -$13.8M -$16.3M -$12.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $530.8K -- -- -- $3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $1.8M $5.2M
Gross Profit -- -- -$247K -$1.1M -$2.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $13.7M $9.9M $16.4M $22.8M $19.3M
Selling, General & Admin $9.3M $15.5M $31.4M $40.5M $28.6M
Other Inc / (Exp) -$118.9K -$2.7M -$10.4M -$4.6M -$1.6M
Operating Expenses $23M $25.5M $47.8M $63.3M $47.9M
Operating Income -$22.4M -$25.3M -$48M -$64.4M -$50M
 
Net Interest Expenses $510.8K $558K $540K $1.9M $3.4M
EBT. Incl. Unusual Items -$23.1M -$28.6M -$58.9M -$70.9M -$55M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$22.9M -$28.6M -$58.9M -$70.9M -$55M
 
Minority Interest in Earnings -- $223K $3.3M $4.2M $2.7M
Net Income to Common Excl Extra Items -$22.9M -$28.4M -$55.7M -$66.7M -$52.3M
 
Basic EPS (Cont. Ops) -$1.40 -$1.20 -$1.93 -$2.13 -$1.06
Diluted EPS (Cont. Ops) -$1.40 -$1.20 -$1.93 -$2.13 -$1.06
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$22.4M -$27.6M -$57.3M -$67.1M -$48.2M
EBIT -$22.6M -$28.1M -$58.4M -$69M -$51.6M
 
Revenue (Reported) $530.8K -- -- -- $3M
Operating Income (Reported) -$22.4M -$25.3M -$48M -$64.4M -$50M
Operating Income (Adjusted) -$22.6M -$28.1M -$58.4M -$69M -$51.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $728.2K -- -- $689K $2.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $247K $1.5M $4.2M
Gross Profit -- -- -$247K -$793K -$1.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $10.8M $8.1M $12.7M $18.7M $13.6M
Selling, General & Admin $7.1M $12.2M $25.1M $30.9M $22.1M
Other Inc / (Exp) $17.1K -$2.7M -$39K $2.6M -$613K
Operating Expenses $17.9M $20.3M $37.8M $49.6M $35.7M
Operating Income -$17.2M -$20.3M -$38.1M -$50.4M -$37.4M
 
Net Interest Expenses $480.2K $380K $142K $2M $2.4M
EBT. Incl. Unusual Items -$17.6M -$23.4M -$38.2M -$49.7M -$40.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$17.6M -$23.4M -$38.3M -$49.7M -$40.4M
 
Minority Interest in Earnings -- $223K $2.6M $3.2M $1.8M
Net Income to Common Excl Extra Items -$17.6M -$23.2M -$35.6M -$46.5M -$38.6M
 
Basic EPS (Cont. Ops) -$1.04 -$0.96 -$1.20 -$1.46 -$0.70
Diluted EPS (Cont. Ops) -$1.04 -$0.96 -$1.20 -$1.46 -$0.70
Weighted Average Basic Share $51.3M $72.9M $89.7M $95.6M $181.1M
Weighted Average Diluted Share $51.3M $72.9M $89.7M $95.6M $181.1M
 
EBITDA -$17M -$22.6M -$37.3M -$46.1M -$35.3M
EBIT -$17.2M -$23M -$38.1M -$47.7M -$38M
 
Revenue (Reported) $728.2K -- -- $689K $2.6M
Operating Income (Reported) -$17.2M -$20.3M -$38.1M -$50.4M -$37.4M
Operating Income (Adjusted) -$17.2M -$23M -$38.1M -$47.7M -$38M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Cash and Equivalents $19.8M $34.6M $80.2M $29.2M $11.4M
Short Term Investments -- -- -- $16.7M $23.1M
Accounts Receivable, Net -- -- -- -- $319K
Inventory -- -- $350K $1.1M $2.1M
Prepaid Expenses $894K $1.2M $1.3M $3.8M $6.3M
Other Current Assets $131.7K $246K $508K $338K $277K
Total Current Assets $26.6M $37.2M $92.9M $59.4M $43.9M
 
Property Plant And Equipment $407.1K $2.8M $4.2M $7.5M $11.5M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $412.8K $375K $1.8M $1.6M $1.4M
Other Long-Term Assets -- $138K $207K $212K $113K
Total Assets $27.4M $40.5M $99.2M $68.7M $57M
 
Accounts Payable $2.3M $1.3M $1.1M $2M $1.9M
Accrued Expenses $1M $1.6M $8.3M $16.4M $8M
Current Portion Of Long-Term Debt $335.4K $557K $927K $775K $800K
Current Portion Of Capital Lease Obligations $69.3K $113K $281K $376K $418K
Other Current Liabilities $305.1K $241K $83K $183K $274K
Total Current Liabilities $4.9M $3.8M $10.7M $19.8M $11.6M
 
Long-Term Debt $4.3M $4.5M $200K $120K $14.7M
Capital Leases -- -- -- -- --
Total Liabilities $9.3M $10.1M $21M $26.7M $29.8M
 
Common Stock $1.6K $2K $3K $3K $5K
Other Common Equity Adj -- -- $96K $53K -$15K
Common Equity $18.1M $30.5M $72.7M $37.9M $25M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $5.5M $4.1M $2.1M
Total Equity $18.1M $30.5M $78.2M $42M $27.2M
 
Total Liabilities and Equity $27.4M $40.5M $99.2M $68.7M $57M
Cash and Short Terms $19.8M $34.6M $80.2M $45.9M $34.5M
Total Debt $4.7M $5M $1.1M $895K $15.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $22M $83.5M $25.5M $8M $4.6M
Short Term Investments -- -- $27.6M $23.3M $6.3M
Accounts Receivable, Net -- -- -- $294K $639K
Inventory -- -- $955K $1.5M $2.4M
Prepaid Expenses $230.4K $775K $926K $5.7M $4.9M
Other Current Assets $148.5K $379K $353K $174K $183K
Total Current Assets $23.1M $94.7M $66M $39.4M $19.3M
 
Property Plant And Equipment $1.3M $4.1M $6.1M $10.8M $13.4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $384.2K $346K $1.7M $1.5M $1.3M
Other Long-Term Assets $38.9K $208K $211K $213K $100K
Total Assets $24.8M $99.3M $74M $51.9M $34.1M
 
Accounts Payable $1.2M $1.6M $1.4M $3.2M $2.4M
Accrued Expenses $1.3M $4M $9.6M $7.6M $2.3M
Current Portion Of Long-Term Debt -- -- $60K $130K $60K
Current Portion Of Capital Lease Obligations $84.4K $239K $349K $408K $381K
Other Current Liabilities $119.5K $366K $168K $286K $312K
Total Current Liabilities $2.9M $6.2M $11.6M $11.6M $5.4M
 
Long-Term Debt $4.4M $200K $140K $14.4M --
Capital Leases -- -- -- -- --
Total Liabilities $7.6M $8.5M $18.5M $28.4M $15.8M
 
Common Stock $1.8K $3K $3K $4K $7K
Other Common Equity Adj -- -- $159K $34K -$51K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $5.8M $4.5M $2.7M $738K
Total Equity $17.2M $90.8M $55.4M $23.5M $18.4M
 
Total Liabilities and Equity $24.8M $99.3M $74M $51.9M $34.1M
Cash and Short Terms $22M $83.5M $53.1M $31.3M $11M
Total Debt $4.4M $200K $200K $14.5M $60K
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders -$19.9M -$22.9M -$44.1M -$59.4M -$64.3M
Depreciation & Amoritzation $159.4K $211K $588K $1.2M $2.4M
Stock-Based Compensation $3.6M $4.9M $7.8M $19.6M $21.3M
Change in Accounts Receivable -- -$425K $103K -$98K $101K
Change in Inventories -- -- -- -$781K -$998K
Cash From Operations -$15.3M -$19.6M -$23.1M -$33M -$56M
 
Capital Expenditures $43.6K $890K $1.4M $3.9M $5.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing $4.4M -$890K -$1.5M -$20.6M -$12.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $5.4M $625K $1M -- $15.8M
Long-Term Debt Repaid -$303.8K -$404K -$658K -$1M -$835K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$70.6K -- $35K -- --
Cash From Financing $34.9M $30.3M $79.5M $2.7M $43.2M
 
Beginning Cash (CF) $1.4M $25.5M $35.3M $87.7M $36.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $24.1M $9.8M $54.9M -$50.9M -$25.1M
Ending Cash (CF) $25.5M $35.3M $90.2M $36.8M $11.6M
 
Levered Free Cash Flow -$15.3M -$20.5M -$24.6M -$36.9M -$61.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$5.8M -$8M -$13.8M -$17.3M -$13.3M
Depreciation & Amoritzation $27K $149K $355K $656K $856K
Stock-Based Compensation $1.1M $2.1M $5.9M $6.4M $2.5M
Change in Accounts Receivable -- -$192K -$120K -$89K -$83K
Change in Inventories -- -- -$244K $101K $140K
Cash From Operations -$5.3M -$6.3M -$8.5M -$13.8M -$7.7M
 
Capital Expenditures $139K $419K $634K $1.3M $537K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$139K -$419K $4.4M $853K -$6.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $1K $3.8M
Long-Term Debt Repaid -$84K -$182K -$310K -$235K -$13M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2K $1K -- -- --
Cash From Financing $5.7M $50.7M -$310K $5.2M -$9.2M
 
Beginning Cash (CF) $22.4M $48.7M $39.9M $18.4M $28.7M
Foreign Exchange Rate Adjustment -- -- $61K $37K $39K
Additions / Reductions $301K $44M -$4.4M -$7.7M -$23.9M
Ending Cash (CF) $22.7M $92.7M $33M $8.2M $4.8M
 
Levered Free Cash Flow -$5.4M -$6.8M -$9.1M -$15.2M -$8.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$22.9M -$28.6M -$58.9M -$70.9M -$55M
Depreciation & Amoritzation $185.7K $443K $1M $2M $3.4M
Stock-Based Compensation $5.1M $5.3M $18.5M $23.4M $11.3M
Change in Accounts Receivable -- -$192K -$163K $61K -$345K
Change in Inventories -- -- -$607K -$578K -$1.2M
Cash From Operations -$18.9M -$20.8M -$32.5M -$53.7M -$42M
 
Capital Expenditures $885.4K $1.1M $2.3M $5.8M $6.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing $11.6M -$1.1M -$29.8M -$1.7M $10.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $15.8M $11.3M
Long-Term Debt Repaid -$463.8K -$704K -$950K -$817K -$18.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $27.2M $92M $5M $30.7M $28M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $19.9M $70.1M -$57.3M -$24.8M -$3.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$19.8M -$21.9M -$34.7M -$59.6M -$48.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$17.6M -$23.4M -$38.3M -$49.7M -$40.4M
Depreciation & Amoritzation $156K $388K $830K $1.6M $2.6M
Stock-Based Compensation $4.1M $4.5M $15.2M $19M $9M
Change in Accounts Receivable -- $233K -$33K $126K -$320K
Change in Inventories -- -- -$607K -$404K -$592K
Cash From Operations -$14.1M -$15.2M -$24.6M -$45.3M -$31.3M
 
Capital Expenditures $870K $1M $1.9M $3.8M $4.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$870K -$1.1M -$29.4M -$10.6M $12.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $15.8M $11.3M
Long-Term Debt Repaid -$335K -$635K -$927K -$735K -$18.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2K $1K -- $1K --
Cash From Financing $12.1M $73.8M -$713K $27.3M $12.1M
 
Beginning Cash (CF) $72.3M $123.6M $212.9M $86.7M $44.7M
Foreign Exchange Rate Adjustment -- -- $63K $18K $16K
Additions / Reductions -$2.8M $57.4M -$54.7M -$28.6M -$6.8M
Ending Cash (CF) $69.5M $181.1M $155.7M $58.2M $37.9M
 
Levered Free Cash Flow -$14.9M -$16.3M -$26.4M -$49.1M -$35.6M

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

GET BETTER TRADE IDEAS

Popular

Is Goldman Sachs Stock a Buy Sell or Hold?
Is Goldman Sachs Stock a Buy Sell or Hold?

When the Federal Reserve started hiking rates in 2022, banks’…

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

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

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock