Financhill
Sell
47

AIRG Quote, Financials, Valuation and Earnings

Last price:
$4.00
Seasonality move :
0.06%
Day range:
$4.00 - $4.10
52-week range:
$3.00 - $8.47
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.86x
P/B ratio:
1.62x
Volume:
9.6K
Avg. volume:
28.2K
1-year change:
-37.03%
Market cap:
$48.2M
Revenue:
$60.6M
EPS (TTM):
-$0.51
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 $39.6M $47M $35.3M $35.8M
Gross Profit $22.6M $24.7M $28.9M $20.8M $24.8M
Gross Profit Margin 46.57% 38.36% 38.04% 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 $34M $37.5M $33.2M $33.7M
Operating Income -$3.2M -$9.4M -$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 -$5.8M -$4.9M -$8.8M -$5.4M
EBIT -$3.2M -$9.4M -$8.6M -$12.4M -$8.9M
 
Revenue (Reported) $48.5M $64.3M $75.9M $56M $60.6M
Operating Income (Reported) -$3.2M -$9.4M -$8.6M -$12.4M -$8.9M
Operating Income (Adjusted) -$3.2M -$9.4M -$8.6M -$12.4M -$8.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $15.5M $19.2M $13.7M $16.1M $14M
Revenue Growth (YoY) 18.79% 24.22% -28.66% 17.56% -12.94%
 
Cost of Revenues $9.9M $11.7M $8.5M $9.4M $7.9M
Gross Profit $5.5M $7.5M $5.2M $6.7M $6.1M
Gross Profit Margin 35.89% 38.85% 38.23% 41.7% 43.59%
 
R&D Expenses $2.7M $2.9M $2.3M $2.9M $2.1M
Selling, General & Admin $5.8M $5.8M $4.8M $5.7M $4.9M
Other Inc / (Exp) -$102K -$9K -$1K -$11K --
Operating Expenses $8.1M $8.7M $7.1M $8.5M $7.1M
Operating Income -$2.5M -$1.3M -$1.9M -$1.8M -$967K
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$3M -$1.2M -$1.9M -$1.8M -$954K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $30K $52K $4K -$39K $10K
Net Income to Company -$3.1M -$1.3M -$1.9M -$1.8M -$964K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.1M -$1.3M -$1.9M -$1.8M -$964K
 
Basic EPS (Cont. Ops) -$0.30 -$0.13 -$0.18 -$0.16 -$0.08
Diluted EPS (Cont. Ops) -$0.30 -$0.13 -$0.18 -$0.16 -$0.08
Weighted Average Basic Share $10.1M $10.2M $10.4M $11.3M $11.8M
Weighted Average Diluted Share $10.1M $10.2M $10.4M $11.3M $11.8M
 
EBITDA -$1.6M -$264K -$1M -$1M -$42K
EBIT -$2.5M -$1.3M -$1.9M -$1.8M -$967K
 
Revenue (Reported) $15.5M $19.2M $13.7M $16.1M $14M
Operating Income (Reported) -$2.5M -$1.3M -$1.9M -$1.8M -$967K
Operating Income (Adjusted) -$2.5M -$1.3M -$1.9M -$1.8M -$967K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $63M $70.2M $65.9M $55.6M $54.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $37.4M $42.8M $40.3M $34.2M $31.3M
Gross Profit $25.6M $27.3M $25.6M $21.4M $23.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $10.4M $11.9M $9.6M $12.3M $10M
Selling, General & Admin $22.2M $24.4M $24.3M $21.5M $21.6M
Other Inc / (Exp) -$1.7M -$442K -$35K $3K --
Operating Expenses $32.3M $36.5M $35.8M $33.8M $31.5M
Operating Income -$6.7M -$9.2M -$10.2M -$12.4M -$8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$8.7M -$9.8M -$10.1M -$12.3M -$5.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.2M $299K $37K -$101K $41K
Net Income to Company -$6.5M -$10.1M -$10.2M -$12.2M -$5.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.5M -$10.1M -$10.2M -$12.2M -$5.9M
 
Basic EPS (Cont. Ops) -$0.65 -$0.99 -$0.99 -$1.14 -$0.51
Diluted EPS (Cont. Ops) -$0.65 -$0.99 -$0.99 -$1.14 -$0.51
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$3.8M -$5.3M -$6.6M -$9M -$4.4M
EBIT -$6.7M -$9.2M -$10.2M -$12.4M -$8M
 
Revenue (Reported) $63M $70.2M $65.9M $55.6M $54.7M
Operating Income (Reported) -$6.7M -$9.2M -$10.2M -$12.4M -$8M
Operating Income (Adjusted) -$6.7M -$9.2M -$10.2M -$12.4M -$8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $50.1M $56M $46M $45.5M $39.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $30.4M $33.6M $27.1M $27.1M $22.5M
Gross Profit $19.7M $22.4M $18.8M $18.4M $17.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $8.1M $9.1M $7.3M $9.1M $7.2M
Selling, General & Admin $17.6M $18.3M $17.4M $16.3M $16M
Other Inc / (Exp) -$1.7M -$39K -$16K -$4K $1.8M
Operating Expenses $25.3M $27.7M $25.7M $25.4M $23.2M
Operating Income -$5.6M -$5.3M -$6.9M -$6.9M -$6.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$7.7M -$5.3M -$6.9M -$6.9M -$3.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.2M $134K $84K -$145K $48K
Net Income to Company -$5.4M -$5.4M -$6.9M -$6.7M -$4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.4M -$5.4M -$6.9M -$6.7M -$4M
 
Basic EPS (Cont. Ops) -$0.54 -$0.53 -$0.67 -$0.62 -$0.34
Diluted EPS (Cont. Ops) -$0.54 -$0.53 -$0.67 -$0.62 -$0.34
Weighted Average Basic Share $30M $30.6M $31.1M $32.8M $35.2M
Weighted Average Diluted Share $30.9M $30.6M $31.1M $32.8M $35.2M
 
EBITDA -$3M -$2.4M -$4.2M -$4.5M -$3.3M
EBIT -$5.6M -$5.3M -$6.9M -$6.9M -$6.1M
 
Revenue (Reported) $50.1M $56M $46M $45.5M $39.7M
Operating Income (Reported) -$5.6M -$5.3M -$6.9M -$6.9M -$6.1M
Operating Income (Adjusted) -$5.6M -$5.3M -$6.9M -$6.9M -$6.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $38.2M $14.6M $12M $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 -- $135K $175K $55K --
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 $70.2M $57.6M $44.6M $50.7M
 
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 -- $2.2M $1.5M $674K $3.8M
Capital Leases -- -- -- -- --
Total Liabilities $7.2M $26M $17.7M $13.2M $19.8M
 
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 $70.2M $57.6M $44.6M $50.7M
Cash and Short Terms $38.2M $14.6M $12M $7.9M $8.5M
Total Debt -- $2.2M $1.5M $674K $3.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $19M $9.3M $10M $7.3M $7.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $10.4M $9.5M $6.3M $11.8M $12.9M
Inventory $6.5M $9.3M $4M $2.6M $3.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.5M $2M $2M $1.5M --
Total Current Assets $37.4M $30M $22.3M $23.3M $25.2M
 
Property Plant And Equipment $5.5M $5.3M $4.1M $3.1M $5.8M
Long-Term Investments $175K $95K $55K $55K $55K
Goodwill $10.8M $10.8M $10.8M $10.8M --
Other Intangibles $15M $12M $9M $6M --
Other Long-Term Assets $474K $243K $170K $69K --
Total Assets $69.2M $58.3M $46.3M $43.3M $45.5M
 
Accounts Payable $5.9M $7.8M $5.4M $7.4M $7.9M
Accrued Expenses $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 $19M $14.4M $9.5M $12.1M $11.8M
 
Long-Term Debt $2.3M $1.8M $878K $181K $3.8M
Capital Leases -- -- -- -- --
Total Liabilities $21.4M $16.3M $10.5M $12.4M $15.8M
 
Common Stock $105.9M $110.2M $114.2M $121.4M $126.3M
Other Common Equity Adj -- -- -- $9K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $47.8M $42M $35.8M $30.8M $29.7M
 
Total Liabilities and Equity $69.2M $58.3M $46.3M $43.3M $45.5M
Cash and Short Terms $19M $9.3M $10M $7.3M $7.1M
Total Debt $3.1M $1.8M $878K $181K $3.8M
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 $3.6M
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 $14.6M $12M $7.9M $8.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $25.2M -$23.7M -$2.6M -$4.1M $589K
Ending Cash (CF) $38.3M -$9.1M $9.4M $3.8M $9.1M
 
Levered Free Cash Flow $3M -$11.9M $3.7M -$3.6M -$3.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$3.1M -$1.3M -$1.9M -$1.8M -$964K
Depreciation & Amoritzation $896K $921K $900K $883K $925K
Stock-Based Compensation $1.1M $1.1M $523K $1.1M $380K
Change in Accounts Receivable $1.3M $370K $2.4M -$3.2M -$1.1M
Change in Inventories -$2M -$724K $847K $526K $55K
Cash From Operations -$1.6M $103K $640K -$1.2M -$411K
 
Capital Expenditures $133K $460K $68K $27K $230K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$133K -$460K -$68K -$27K -$230K
 
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 $189K $99K $67K $86K $67K
 
Beginning Cash (CF) $19M $9.3M $10M $7.3M $7.1M
Foreign Exchange Rate Adjustment -- -- -- $10K -$13K
Additions / Reductions -$1.3M -$258K $639K -$1.1M -$587K
Ending Cash (CF) $17.7M $9M $10.7M $6.2M $6.5M
 
Levered Free Cash Flow -$1.7M -$357K $572K -$1.2M -$641K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$6.5M -$10.1M -$10.2M -$12.2M -$5.9M
Depreciation & Amoritzation $2.9M $3.7M $3.7M $3.6M $3.7M
Stock-Based Compensation $3.6M $4.6M $3.9M $4.5M $3.2M
Change in Accounts Receivable -$5M $899K $3.2M -$5.5M -$1.1M
Change in Inventories -$3.8M -$2.8M $5.4M $1.3M -$1M
Cash From Operations -$6.9M -$2M $999K -$5.4M -$1.3M
 
Capital Expenditures $709K $828K $301K $351K $289K
Cash Acquisitions $14.2M -- -- -- --
Cash From Investing -$12.7M -$818K -$298K -$351K -$289K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $97K -- -- -- --
Other Financing Activities -- -- -$207K -$95K --
Cash From Financing $2.6M -$6.8M $18K $3.1M $1.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$16.8M -$9.8M $719K -$2.7M -$255K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$7.6M -$2.8M $698K -$5.8M -$1.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$5.4M -$5.4M -$6.9M -$6.7M -$4M
Depreciation & Amoritzation $2.6M $2.8M $2.7M $2.7M $2.8M
Stock-Based Compensation $3M $3.6M $2.5M $3.3M $1.9M
Change in Accounts Receivable -$4.4M $1.3M $2.5M -$4.4M -$1.2M
Change in Inventories -$3.9M -$396K $276K -$214K $291K
Cash From Operations -$7.1M $2.1M -$1.4M -$3.5M -$1.3M
 
Capital Expenditures $542K $634K $172K $177K $288K
Cash Acquisitions -$14.2M -- -- -- --
Cash From Investing -$14.7M -$624K -$172K -$177K -$288K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $97K -- -- -- --
Other Financing Activities -- -$7M -$690K -$95K -$191K
Cash From Financing $2.4M -$6.8M -$458K $3.1M $184K
 
Beginning Cash (CF) $78.9M $37.5M $29.3M $23M $22.3M
Foreign Exchange Rate Adjustment -- -- -- $10K -$8K
Additions / Reductions -$19.2M -$5.3M -$2M -$575K -$1.4M
Ending Cash (CF) $59.7M $32.1M $27.3M $22.4M $20.9M
 
Levered Free Cash Flow -$7.7M $1.4M -$1.5M -$3.7M -$1.6M

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

GET BETTER TRADE IDEAS

Popular

Why Is Amkor Stock Up So Much?
Why Is Amkor Stock Up So Much?

Semiconductor packaging and testing major Amkor (NASDAQ:AMKR) has started 2026…

Is Shopify Stock a Good Buy Now?
Is Shopify Stock a Good Buy Now?

eCommerce technology platform Shopify (NASDAQ:SHOP) delivered impressive returns in 2025…

Will The Magnificent 7 Stocks Go Up This Year?
Will The Magnificent 7 Stocks Go Up This Year?

2025 was another banner year for the Magnificent Seven stocks,…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
65
Is GOOG Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Buy
51
Is GOOGL Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Alerts

Buy
100
ATGL alert for Jan 10

Alpha Technology Group Ltd. [ATGL] is up 47.05% over the past day.

Buy
71
NAIL alert for Jan 10

Direxion Daily Homebuilders & Supplies Bull 3X Shs [NAIL] is up 18.52% over the past day.

Buy
54
LGIH alert for Jan 10

LGI Homes, Inc. [LGIH] is up 13.81% over the past day.

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

Show me the best stock