Financhill
Sell
43

AIRG Quote, Financials, Valuation and Earnings

Last price:
$6.70
Seasonality move :
1.07%
Day range:
$6.70 - $7.03
52-week range:
$3.06 - $10.34
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.31x
P/B ratio:
2.49x
Volume:
24.6K
Avg. volume:
35.1K
1-year change:
88.3%
Market cap:
$76.7M
Revenue:
$56M
EPS (TTM):
-$1.15
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $55.7M $48.5M $64.3M $75.9M $56M
Revenue Growth (YoY) -8.06% -12.98% 32.52% 18.08% -26.16%
 
Cost of Revenues $30.4M $25.9M $39.7M $47.9M $35.3M
Gross Profit $25.3M $22.6M $24.6M $28M $20.8M
Gross Profit Margin 45.43% 46.57% 38.29% 36.86% 37.05%
 
R&D Expenses $9M $9.2M $10.9M $11.3M $10.5M
Selling, General & Admin $16M $16.6M $23.8M $25.2M $22.7M
Other Inc / (Exp) -- -$19K -$2.1M -$58K -$9K
Operating Expenses $24.9M $25.8M $34.7M $36.6M $33.2M
Operating Income $380K -$3.2M -$10.1M -$8.6M -$12.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.1M -$3M -$12.1M -$8.6M -$12.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $163K $273K -$2M $84K $128K
Net Income to Company $926K -$3.3M -$10.1M -$8.7M -$12.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $926K -$3.3M -$10.1M -$8.7M -$12.4M
 
Basic EPS (Cont. Ops) $0.10 -$0.34 -$1.01 -$0.85 -$1.20
Diluted EPS (Cont. Ops) $0.09 -$0.34 -$1.01 -$0.85 -$1.20
Weighted Average Basic Share $9.7M $9.7M $10M $10.2M $10.4M
Weighted Average Diluted Share $10.1M $9.7M $10M $10.2M $10.4M
 
EBITDA $1.5M -$2.1M -$6.5M -$4.9M -$8.8M
EBIT $380K -$3.2M -$10.1M -$8.6M -$12.4M
 
Revenue (Reported) $55.7M $48.5M $64.3M $75.9M $56M
Operating Income (Reported) $380K -$3.2M -$10.1M -$8.6M -$12.4M
Operating Income (Adjusted) $380K -$3.2M -$10.1M -$8.6M -$12.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $13M $15.5M $19.2M $13.7M $16.1M
Revenue Growth (YoY) -1% 18.79% 24.22% -28.66% 17.56%
 
Cost of Revenues $7M $9.9M $11.8M $8.5M $9.4M
Gross Profit $6M $5.5M $7.4M $5.2M $6.7M
Gross Profit Margin 46.34% 35.89% 38.77% 38.23% 41.7%
 
R&D Expenses $2.2M $2.7M $2.9M $2.3M $2.9M
Selling, General & Admin $4M $5.8M $5.8M $4.8M $5.7M
Other Inc / (Exp) -- -$102K -$9K -$1K -$11K
Operating Expenses $6.2M $8.5M $8.7M $7.1M $8.5M
Operating Income -$200K -$2.9M -$1.3M -$1.9M -$1.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$177K -$3M -$1.2M -$1.9M -$1.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $84K $30K $52K $4K -$39K
Net Income to Company -$261K -$3.1M -$1.3M -$1.9M -$1.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$261K -$3.1M -$1.3M -$1.9M -$1.8M
 
Basic EPS (Cont. Ops) -$0.03 -$0.30 -$0.13 -$0.18 -$0.16
Diluted EPS (Cont. Ops) -$0.03 -$0.30 -$0.13 -$0.18 -$0.16
Weighted Average Basic Share $9.7M $10.1M $10.2M $10.4M $11.3M
Weighted Average Diluted Share $9.7M $10.1M $10.2M $10.4M $11.3M
 
EBITDA $59K -$2M -$343K -$1M -$931K
EBIT -$200K -$2.9M -$1.3M -$1.9M -$1.8M
 
Revenue (Reported) $13M $15.5M $19.2M $13.7M $16.1M
Operating Income (Reported) -$200K -$2.9M -$1.3M -$1.9M -$1.8M
Operating Income (Adjusted) -$200K -$2.9M -$1.3M -$1.9M -$1.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $48.7M $63M $70.2M $65.9M $55.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $26.2M $37.4M $43.2M $42.2M $34.2M
Gross Profit $22.5M $25.6M $27M $23.7M $21.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $8.9M $10.4M $11.9M $9.6M $12.3M
Selling, General & Admin $15.8M $22.2M $24.4M $24.3M $21.5M
Other Inc / (Exp) -$11K -$1.7M -$442K -$35K $3K
Operating Expenses $24.7M $32.7M $36.3M $33.9M $33.8M
Operating Income -$2.2M -$7.1M -$9.4M -$10.2M -$12.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$1.9M -$8.7M -$9.8M -$10.1M -$12.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $272K -$2.2M $299K $34K -$101K
Net Income to Company -$2.1M -$6.5M -$10.1M -$10.2M -$12.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.1M -$6.5M -$10.1M -$10.2M -$12.2M
 
Basic EPS (Cont. Ops) -$0.22 -$0.65 -$1.00 -$0.98 -$1.15
Diluted EPS (Cont. Ops) -$0.22 -$0.65 -$1.00 -$0.98 -$1.15
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$1.1M -$4.2M -$5.7M -$6.5M -$8.8M
EBIT -$2.2M -$7.1M -$9.4M -$10.2M -$12.4M
 
Revenue (Reported) $48.7M $63M $70.2M $65.9M $55.6M
Operating Income (Reported) -$2.2M -$7.1M -$9.4M -$10.2M -$12.4M
Operating Income (Adjusted) -$2.2M -$7.1M -$9.4M -$10.2M -$12.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $35.7M $50.1M $56M $46M $45.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $18.9M $30.4M $33.9M $28.1M $27.1M
Gross Profit $16.7M $19.7M $22.1M $17.8M $18.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $6.9M $8.1M $9.1M $7.3M $9.1M
Selling, General & Admin $12M $17.6M $18.3M $17.4M $16.3M
Other Inc / (Exp) -$11K -$1.7M -$39K -$16K -$4K
Operating Expenses $18.9M $25.7M $27.4M $24.7M $25.4M
Operating Income -$2.1M -$6M -$5.3M -$6.9M -$6.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$1.9M -$7.7M -$5.3M -$6.9M -$6.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $274K -$2.2M $134K $84K -$145K
Net Income to Company -$2.2M -$5.4M -$5.4M -$6.9M -$6.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.2M -$5.4M -$5.4M -$6.9M -$6.7M
 
Basic EPS (Cont. Ops) -$0.23 -$0.54 -$0.54 -$0.67 -$0.62
Diluted EPS (Cont. Ops) -$0.23 -$0.54 -$0.54 -$0.67 -$0.62
Weighted Average Basic Share $29.1M $30M $30.6M $31.1M $32.8M
Weighted Average Diluted Share $29.1M $30.9M $30.6M $31.1M $32.8M
 
EBITDA -$1.3M -$3.4M -$2.5M -$4.2M -$4.2M
EBIT -$2.1M -$6M -$5.3M -$6.9M -$6.9M
 
Revenue (Reported) $35.7M $50.1M $56M $46M $45.5M
Operating Income (Reported) -$2.1M -$6M -$5.3M -$6.9M -$6.9M
Operating Income (Adjusted) -$2.1M -$6M -$5.3M -$6.9M -$6.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $13.2M $38.2M $14.5M $11.9M $7.9M
Short Term Investments $21.7M -- -- -- --
Accounts Receivable, Net $7.7M $4.8M $10.8M $8.7M $7.4M
Inventory $1.2M $1M $8.9M $4.2M $2.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.4M $1.5M $1.3M $2.3M $1.4M
Total Current Assets $45.1M $45.4M $35.5M $27.2M $19.1M
 
Property Plant And Equipment $2.1M $2.4M $5.5M $5M $3.9M
Long-Term Investments -- -- -- -- --
Goodwill $3.7M $3.7M $10.8M $10.8M $10.8M
Other Intangibles $3.8M $3.2M $14.2M $11.2M $8.2M
Other Long-Term Assets $10K $249K $352K $216K $170K
Total Assets $54.7M $54.9M $66.4M $54.4M $42.2M
 
Accounts Payable $3.8M $3M $5.5M $6.5M $6.5M
Accrued Expenses $242K $519K $1.3M $815K $1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $85K $39K $841K $904K $865K
Other Current Liabilities $34K $140K $168K $524K $209K
Total Current Liabilities $6.8M $6.9M $19.9M $12.9M $10M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $6.8M $7.2M $22.2M $14.6M $10.8M
 
Common Stock $96.6M $100.4M $107M $111.3M $115.3M
Other Common Equity Adj $8K -- -- -- --
Common Equity $47.9M $47.7M $44.2M $39.8M $31.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $47.9M $47.7M $44.2M $39.8M $31.4M
 
Total Liabilities and Equity $54.7M $54.9M $66.4M $54.4M $42.2M
Cash and Short Terms $34.9M $38.2M $14.5M $11.9M $7.9M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $35.8M $19M $9.2M $10M $7.3M
Short Term Investments $2.2M -- -- -- --
Accounts Receivable, Net $4.2M $10.4M $9.5M $6.3M $11.8M
Inventory $1.1M $6.5M $9.3M $4M $2.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.5M $1.5M $2M $2M $1.5M
Total Current Assets $44.7M $37.4M $30M $22.3M $23.3M
 
Property Plant And Equipment $2.3M $5.5M $5.3M $4.1M $3.1M
Long-Term Investments -- -- -- -- --
Goodwill $3.7M $10.8M $10.8M $10.8M $10.8M
Other Intangibles $3.3M $15M $12M $9M $6M
Other Long-Term Assets $197K $474K $243K $170K $69K
Total Assets $54.2M $69.2M $58.3M $46.3M $43.3M
 
Accounts Payable $3.1M $5.9M $7.8M $5.4M $7.4M
Accrued Expenses $2.9M $883K $1.2M $879K $824K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $864K $888K $909K $848K
Other Current Liabilities -- $735K -- $174K $293K
Total Current Liabilities $6M $19M $14.4M $9.5M $12.1M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $6.2M $21.4M $16.3M $10.5M $12.4M
 
Common Stock $99.6M $105.9M $110.2M $114.2M $121.4M
Other Common Equity Adj $1K -- -- -- $9K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $48.1M $47.8M $42M $35.8M $30.8M
 
Total Liabilities and Equity $54.2M $69.2M $58.3M $46.3M $43.3M
Cash and Short Terms $38M $19M $9.2M $10M $7.3M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $926K -$3.3M -$10.1M -$8.7M -$12.4M
Depreciation & Amoritzation $1.1M $1.1M $3.6M $3.7M $3.6M
Stock-Based Compensation $2.2M $2.6M $4M $5M $3.7M
Change in Accounts Receivable -$643K $2.9M -$4.8M $2M $1.4M
Change in Inventories $158K $177K -$6.3M $4.7M $1.8M
Cash From Operations $2.4M $3.7M -$11.2M $4.4M -$3.3M
 
Capital Expenditures $1.2M $727K $736K $763K $346K
Cash Acquisitions -- -- -$14.2M -- --
Cash From Investing -$2.4M $20.9M -$14.9M -$750K -$346K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$1.2M -$608K -$97K -- --
Other Financing Activities -- -- -- -$6.5M -$690K
Cash From Financing -$392K $561K $2.4M -$6.3M -$458K
 
Beginning Cash (CF) $13.6M $13.2M $38.3M $14.7M $12.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$424K $25.2M -$23.7M -$2.6M -$4.1M
Ending Cash (CF) $13.2M $38.3M $14.7M $12.1M $8M
 
Levered Free Cash Flow $1.2M $3M -$11.9M $3.7M -$3.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$261K -$3.1M -$1.3M -$1.9M -$1.8M
Depreciation & Amoritzation $259K $896K $921K $900K $883K
Stock-Based Compensation $634K $1.1M $1.1M $523K $1.1M
Change in Accounts Receivable $405K $1.3M $370K $2.4M -$3.2M
Change in Inventories -$206K -$2M -$724K $847K $526K
Cash From Operations $2.2M -$1.3M $103K $640K -$1.2M
 
Capital Expenditures $211K $133K $460K $68K $27K
Cash Acquisitions -- -- -- -- --
Cash From Investing $4.1M -$133K -$460K -$68K -$27K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$97K -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $927K $189K $99K $67K $86K
 
Beginning Cash (CF) $28.8M $20.4M $9.6M $9.4M $8.5M
Foreign Exchange Rate Adjustment -- -- -- -- $10K
Additions / Reductions $7.2M -$1.3M -$258K $639K -$1.1M
Ending Cash (CF) $36M $19.1M $9.4M $10.1M $7.4M
 
Levered Free Cash Flow $2M -$1.5M -$357K $572K -$1.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$2.1M -$6.5M -$10.1M -$10.2M -$12.2M
Depreciation & Amoritzation $1.1M $2.9M $3.7M $3.7M $3.7M
Stock-Based Compensation $2.6M $3.6M $4.6M $3.9M $4.5M
Change in Accounts Receivable $4.4M -$5M $899K $3.2M -$5.5M
Change in Inventories $188K -$3.8M -$2.8M $5.4M $1.3M
Cash From Operations $5M -$6.7M -$2.2M $999K -$5.4M
 
Capital Expenditures $729K $709K $828K $301K $351K
Cash Acquisitions -- -$14.2M -- -- --
Cash From Investing $18.1M -$12.7M -$818K -$298K -$351K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$1M -- -- -- --
Other Financing Activities -- -- -- -$207K -$95K
Cash From Financing $38K $2.6M -$6.8M $18K $3.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $23.1M -$16.8M -$9.8M $719K -$2.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $4.2M -$7.4M -$3M $698K -$5.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$2.2M -$5.4M -$5.4M -$6.9M -$6.7M
Depreciation & Amoritzation $823K $2.6M $2.8M $2.7M $2.8M
Stock-Based Compensation $2M $3M $3.6M $2.5M $3.3M
Change in Accounts Receivable $3.5M -$4.4M $1.3M $2.5M -$4.4M
Change in Inventories $116K -$3.9M -$396K $276K -$214K
Cash From Operations $3.5M -$6.9M $2.1M -$1.4M -$3.5M
 
Capital Expenditures $560K $542K $634K $172K $177K
Cash Acquisitions -- -$14.2M -- -- --
Cash From Investing $18.9M -$14.7M -$624K -$172K -$177K
 
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 -- -- -$7M -$690K -$95K
Cash From Financing $410K $2.4M -$6.8M -$458K $3.1M
 
Beginning Cash (CF) $64.7M $80.4M $43.1M $31.5M $23.8M
Foreign Exchange Rate Adjustment -- -- -- -- $5K
Additions / Reductions $22.8M -$19.2M -$5.3M -$2M -$580K
Ending Cash (CF) $87.4M $61.2M $37.8M $29.5M $23.2M
 
Levered Free Cash Flow $2.9M -$7.5M $1.4M -$1.5M -$3.7M

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

GET BETTER TRADE IDEAS

Popular

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Will American Tower Stock Recover?
Will American Tower Stock Recover?

The performance of the real estate investment trust, or REIT,…

Will Booking Holdings Stock Split?
Will Booking Holdings Stock Split?

Booking Holdings, the travel and technology company that owns brands…

Stock Ideas

Sell
42
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
59
Is NVDA Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 125x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
50
NARI alert for Jan 7

Inari Medical [NARI] is up 30.64% over the past day.

Buy
70
PDEX alert for Jan 7

Pro-Dex [PDEX] is up 22.41% over the past day.

Buy
52
ALCO alert for Jan 7

Alico [ALCO] is up 18.99% over the past day.

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

Show me the best stock