Financhill
Sell
11

AIRS Quote, Financials, Valuation and Earnings

Last price:
$3.37
Seasonality move :
22.97%
Day range:
$3.22 - $3.50
52-week range:
$1.53 - $12.00
Dividend yield:
0%
P/E ratio:
300.71x
P/S ratio:
1.28x
P/B ratio:
2.56x
Volume:
635.3K
Avg. volume:
1.6M
1-year change:
-55.13%
Market cap:
$210.4M
Revenue:
$180.4M
EPS (TTM):
-$0.30
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 $29.1M $51.1M $70.8M $84.3M $83.3M
Gross Profit $33.7M $82.2M $98M $111.7M $97.1M
Gross Profit Margin 53.62% 61.65% 58.03% 56.99% 53.83%
 
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 $22.6M $51.5M $92.3M $93.6M $91M
Operating Income $11M $30.7M $5.7M $18.1M $6.1M
 
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 -$393K -$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 $16.7M $37.3M $13.7M $28.3M $18M
EBIT $11M $30.7M $5.7M $18.1M $6.1M
 
Revenue (Reported) $62.8M $133.3M $168.8M $195.9M $180.4M
Operating Income (Reported) $11M $30.7M $5.7M $18.1M $6.1M
Operating Income (Adjusted) $11M $30.7M $5.7M $18.1M $6.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $34.7M $38.9M $46.8M $42.5M $35M
Revenue Growth (YoY) 94.27% 12.24% 20.32% -9.07% -17.76%
 
Cost of Revenues $13.1M $16.9M $20.8M $20.8M $18.1M
Gross Profit $21.6M $22M $26M $21.8M $16.9M
Gross Profit Margin 62.34% 56.59% 55.54% 51.19% 48.33%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12M $23.4M $25M $25.5M $19.5M
Other Inc / (Exp) -- $12K -$4K -- --
Operating Expenses $11.6M $22.2M $23.5M $23.7M $18.2M
Operating Income $10M -$190K $2.5M -$1.9M -$1.3M
 
Net Interest Expenses $1.6M $1.8M $1.8M $1.6M $1.4M
EBT. Incl. Unusual Items $8.1M -$3.1M -$881K -$5.3M -$11.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $4.2M $786K $733K -$1.6M
Net Income to Company $8.1M -$7.4M -$1.7M -$6M -$9.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $8.1M -$7.4M -$1.7M -$6M -$9.5M
 
Basic EPS (Cont. Ops) $0.14 -$0.13 -$0.03 -$0.10 -$0.15
Diluted EPS (Cont. Ops) $0.14 -$0.13 -$0.03 -$0.10 -$0.15
Weighted Average Basic Share $55.6M $55.6M $56.8M $57.7M $62.4M
Weighted Average Diluted Share $55.6M $55.6M $56.8M $57.7M $62.4M
 
EBITDA $11.6M $1.8M $5.1M $1.1M $1.9M
EBIT $10M -$190K $2.5M -$1.9M -$1.3M
 
Revenue (Reported) $34.7M $38.9M $46.8M $42.5M $35M
Operating Income (Reported) $10M -$190K $2.5M -$1.9M -$1.3M
Operating Income (Adjusted) $10M -$190K $2.5M -$1.9M -$1.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $118.6M $165.6M $189M $188.8M $157.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $45.2M $67.9M $81.6M $84M $77.7M
Gross Profit $73.4M $97.8M $107.4M $104.8M $79.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $38.5M $108.4M $104.6M $101.1M $87.3M
Other Inc / (Exp) -$682K -$215K -$666K $10K --
Operating Expenses $36.7M $91.7M $98.5M $93.8M $84.2M
Operating Income $36.7M $6M $8.9M $11M -$4.3M
 
Net Interest Expenses $4M $6.4M $7.4M $5.7M $6.2M
EBT. Incl. Unusual Items $30.3M -$17.2M -$5.3M -$1.9M -$20.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $4.4M $1.8M $5.8M -$2.9M
Net Income to Company $30.3M -$21.6M -$7.1M -$7.8M -$18M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $30.3M -$32.6M -$7.1M -$7.8M -$18M
 
Basic EPS (Cont. Ops) $0.54 -$0.59 -$0.13 -$0.14 -$0.30
Diluted EPS (Cont. Ops) $0.54 -$0.59 -$0.13 -$0.14 -$0.30
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $42.9M $13.8M $18.6M $22.5M $8.6M
EBIT $36.7M $6M $8.9M $11M -$4.3M
 
Revenue (Reported) $118.6M $165.6M $189M $188.8M $157.6M
Operating Income (Reported) $36.7M $6M $8.9M $11M -$4.3M
Operating Income (Adjusted) $36.7M $6M $8.9M $11M -$4.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $95.8M $128.1M $148.3M $141.2M $118.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $36.1M $52.9M $63.6M $63.3M $57.7M
Gross Profit $59.7M $75.2M $84.7M $77.8M $60.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $31M $73.6M $76.8M $75.5M $64M
Other Inc / (Exp) -$682K -$215K $198K -$4K -$108K
Operating Expenses $29.4M $69.6M $71.8M $69.5M $61.4M
Operating Income $30.3M $5.7M $12.9M $8.3M -$792K
 
Net Interest Expenses $3.3M $4.8M $5.5M $4.6M $4.6M
EBT. Incl. Unusual Items $24.7M -$3.4M $2.6M -$2.3M -$15.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $4.1M $2.5M $894K -$2.2M
Net Income to Company $24.7M -$7.5M $95K -$3.2M -$13M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $24.7M -$7.5M $95K -$3.2M -$13M
 
Basic EPS (Cont. Ops) $0.44 -$0.13 $0.00 -$0.06 -$0.21
Diluted EPS (Cont. Ops) $0.44 -$0.14 $0.00 -$0.06 -$0.21
Weighted Average Basic Share $166.9M $166.9M $170M $172.6M $180.6M
Weighted Average Diluted Share $166.9M $169.6M $171.7M $173.6M $180.6M
 
EBITDA $35M $11.5M $20.4M $17M $8.9M
EBIT $30.3M $5.7M $12.9M $8.3M -$792K
 
Revenue (Reported) $95.8M $128.1M $148.3M $141.2M $118.4M
Operating Income (Reported) $30.3M $5.7M $12.9M $8.3M -$792K
Operating Income (Adjusted) $30.3M $5.7M $12.9M $8.3M -$792K
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 $206.4M $209.2M $213.6M $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 $46.5M $96.3M $101.2M $92.2M $94.7M
Capital Leases -- -- -- -- --
Total Liabilities $55.9M $122.8M $138.4M $129.6M $130.7M
 
Common Stock $123.7M $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 $206.4M $209.2M $213.6M $210M
Cash and Short Terms $10.4M $25.3M $9.6M $10.3M $8.2M
Total Debt $49.8M $97.1M $103.3M $94.3M $99M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $20.7M $7.6M $8.7M $6M $5.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $825K $2.1M $3.4M $4.1M --
Total Current Assets $21.6M $9.7M $16.4M $12.9M $12.2M
 
Property Plant And Equipment $30.2M $46.9M $55.1M $64.5M $50.6M
Long-Term Investments -- -- -- -- --
Goodwill $81.7M $81.7M $81.7M $81.7M --
Other Intangibles $57M $52.3M $47.5M $42.8M --
Other Long-Term Assets $1.7M $3.3M $3.4M $6.3M --
Total Assets $192.2M $193.9M $204.1M $208.2M $185.9M
 
Accounts Payable $1.4M $3.1M $3.6M $6.8M $4.5M
Accrued Expenses $3.1M $3M $7.4M $6.4M --
Current Portion Of Long-Term Debt $850K $850K $2.1M $3.7M --
Current Portion Of Capital Lease Obligations $3.4M $4.3M $5.1M $6.1M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $13.1M $13.6M $19.8M $25.3M $24.2M
 
Long-Term Debt $97.2M $102M $93.6M $92.4M $73.1M
Capital Leases -- -- -- -- --
Total Liabilities $110.2M $121.4M $119.9M $125.7M $103.8M
 
Common Stock $82M $56K $57K $58K $62K
Other Common Equity Adj -- $64K -$217K -$188K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $82M $72.5M $84.2M $82.5M $82.1M
 
Total Liabilities and Equity $192.2M $193.9M $204.1M $208.2M $185.9M
Cash and Short Terms $20.7M $7.6M $8.7M $6M $5.4M
Total Debt $101.4M $102.9M $95.8M $96.1M $78.1M
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) $10.4M $25.3M $9.6M $10.3M $8.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.3M $15M -$15.7M $646K -$2M
Ending Cash (CF) $15.6M $40.3M -$6.1M $10.9M $6.2M
 
Levered Free Cash Flow $10.3M $19.5M $11.5M $14M -$2.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $8.1M -$7.4M -$1.7M -$6M -$9.5M
Depreciation & Amoritzation $1.6M $2M $2.6M $3M $3.2M
Stock-Based Compensation $86K $7.4M $4.5M $3.4M $1.1M
Change in Accounts Receivable -- -- -$1.6M $676K -$1.7M
Change in Inventories -- -- -- -- --
Cash From Operations $8.5M $329K $635K $1.8M -$225K
 
Capital Expenditures $1.6M $4.6M $2.1M $4.9M $180K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.6M -$4.6M -$2.1M -$4.9M -$180K
 
Dividends Paid (Ex Special Dividend) $2.8M $23M -- -- --
Special Dividend Paid -- $410K -- -- --
Long-Term Debt Issued -$1K -- -- -- --
Long-Term Debt Repaid -$213K -$212K -$10.5M -$531K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$220K -$107K -$294K --
Cash From Financing -$3.1M -$23.4M -$10.6M -$825K -$2.4M
 
Beginning Cash (CF) $20.7M $7.6M $8.7M $6M $5.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.9M -$27.7M -$12.1M -$3.9M -$2.8M
Ending Cash (CF) $24.6M -$20.1M -$3.5M $2.1M $2.6M
 
Levered Free Cash Flow $6.9M -$4.3M -$1.5M -$3.1M -$405K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $30.3M -$21.6M -$7.1M -$7.8M -$18M
Depreciation & Amoritzation $6.1M $7.8M $9.7M $11.5M $12.9M
Stock-Based Compensation $339K $28.9M $21M $6.3M $6M
Change in Accounts Receivable -- -- -$4.4M $1.6M -$686K
Change in Inventories -- -- -- -- --
Cash From Operations $39.5M $12.1M $25.7M $13.5M $8.3M
 
Capital Expenditures $5.9M $13.1M $10.3M $12.3M $5.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5.9M -$13.1M -$10.3M -$12.3M -$5.9M
 
Dividends Paid (Ex Special Dividend) $66.6M $24.2M $633K $193K $238K
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$849K -$95.2M -$2.1M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$1.6M --
Cash From Financing -$19.8M -$12.1M -$14.4M -$3.9M -$3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $13.8M -$13.1M $1.1M -$2.7M -$567K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $33.7M -$1M $15.4M $1.2M $2.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $24.7M -$7.5M $95K -$3.2M -$13M
Depreciation & Amoritzation $4.7M $5.8M $7.5M $8.7M $9.7M
Stock-Based Compensation $258K $22M $13.5M $1.5M $3.7M
Change in Accounts Receivable -- -- -$1.5M -$831K -$402K
Change in Inventories -- -- -- -- --
Cash From Operations $32.3M $17.8M $19.1M $8.6M $5.6M
 
Capital Expenditures $4.7M $10.7M $8.1M $10.5M $2.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.7M -$10.7M -$8.1M -$10.5M -$2.3M
 
Dividends Paid (Ex Special Dividend) $66.6M $24M $285K $14K --
Special Dividend Paid -- $410K -- -- --
Long-Term Debt Issued $50M -- -- -- --
Long-Term Debt Repaid -$626K -$637K -$11.6M -$1.6M -$17M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$220K -$75K -$840K -$767K
Cash From Financing -$17.3M -$24.8M -$12M -$2.4M -$6.1M
 
Beginning Cash (CF) $37.6M $70.1M $40.7M $26.8M $19.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10.4M -$17.7M -$956K -$4.3M -$2.8M
Ending Cash (CF) $44.1M $52.3M $39.8M $22.5M $16.3M
 
Levered Free Cash Flow $27.6M $7.1M $11M -$1.8M $3.3M

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

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
65
Is AAPL Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 38x

Buy
69
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
47
PSTG alert for Dec 4

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
41
SMX alert for Dec 4

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
43
HY alert for Dec 4

Hyster-Yale, Inc. [HY] is up 1.92% over the past day.

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

Show me the best stock