Financhill
Sell
15

XAIR Quote, Financials, Valuation and Earnings

Last price:
$0.81
Seasonality move :
-15.34%
Day range:
$0.87 - $0.95
52-week range:
$0.67 - $6.44
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.79x
P/B ratio:
0.51x
Volume:
310.8K
Avg. volume:
714.1K
1-year change:
-83.49%
Market cap:
$4.1M
Revenue:
$3.7M
EPS (TTM):
-$5.42
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $873.2K -- -- $1.2M $3.7M
Revenue Growth (YoY) -37.19% -100% -- -- 219.67%
 
Cost of Revenues -- $588K $1.7M $2.5M $5.4M
Gross Profit -- -$588K -$1.7M -$1.3M -$1.7M
Gross Profit Margin -- -- -- -112.77% -44.89%
 
R&D Expenses $12.6M $11.8M $16.8M $24.4M $16.9M
Selling, General & Admin $10.5M $18.4M $34.7M $37.3M $26M
Other Inc / (Exp) -$20K -$13.1M -$7.3M $1.6M -$923K
Operating Expenses $22.2M $29.6M $50.3M $61.7M $42.9M
Operating Income -$22.2M -$30.2M -$52.1M -$63M -$44.5M
 
Net Interest Expenses $641.6K $775K $30K $2.9M $3M
EBT. Incl. Unusual Items -$22.9M -$44.1M -$59.4M -$64.3M -$48.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$22.9M -$44.1M -$59.4M -$64.3M -$48.5M
 
Minority Interest in Earnings -- -$882K -$3.6M -$4.1M -$1.9M
Net Income to Common Excl Extra Items -$22.9M -$44.1M -$59.4M -$64.3M -$48.5M
 
Basic EPS (Cont. Ops) -$1.27 -$1.68 -$1.86 -$1.82 -$13.77
Diluted EPS (Cont. Ops) -$1.27 -$1.68 -$1.86 -$1.82 -$13.77
Weighted Average Basic Share $18M $25.7M $30M $33.2M $3.4M
Weighted Average Diluted Share $18M $25.7M $30M $33.2M $3.4M
 
EBITDA -$22M -$29.6M -$50.9M -$60.7M -$41M
EBIT -$22.2M -$30.2M -$52.1M -$63M -$44.5M
 
Revenue (Reported) $873.2K -- -- $1.2M $3.7M
Operating Income (Reported) -$22.2M -$30.2M -$52.1M -$63M -$44.5M
Operating Income (Adjusted) -$22.2M -$30.2M -$52.1M -$63M -$44.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue -- -- $391K $1.1M $2.2M
Revenue Growth (YoY) -100% -- -- 174.17% 104.66%
 
Cost of Revenues $149K $545K $1.1M $1.3M $1.9M
Gross Profit -$149K -$545K -$683.5K -$215K $300K
Gross Profit Margin -- -- -174.81% -20.06% 13.67%
 
R&D Expenses $2.5M $5M $6.8M $3M $2.4M
Selling, General & Admin $4.9M $8.9M $9.8M $7.7M $4.5M
Other Inc / (Exp) -$420K $257K $624K -$1.8M --
Operating Expenses $7.3M $13.5M $16.3M $10.7M $6.9M
Operating Income -$7.5M -$14M -$17M -$11M -$6.6M
 
Net Interest Expenses $57K $46K $919K $549K $1.1M
EBT. Incl. Unusual Items -$8M -$13.8M -$17.3M -$13.3M -$7.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$8M -$13.8M -$17.3M -$13.3M -$7.6M
 
Minority Interest in Earnings -$223K -$1.1M -$1M -$300K -$294K
Net Income to Common Excl Extra Items -$8M -$13.8M -$17.3M -$13.3M -$7.6M
 
Basic EPS (Cont. Ops) -$0.29 -$0.43 -$0.50 -$2.96 -$0.85
Diluted EPS (Cont. Ops) -$0.29 -$0.43 -$0.50 -$2.96 -$0.85
Weighted Average Basic Share $26.8M $29.9M $32.5M $88.1M $8.6M
Weighted Average Diluted Share $26.8M $29.9M $32.5M $88.1M $8.6M
 
EBITDA -$7.3M -$13.5M -$16.3M -$10.1M -$5.7M
EBIT -$7.5M -$14M -$17M -$11M -$6.6M
 
Revenue (Reported) -- -- $391K $1.1M $2.2M
Operating Income (Reported) -$7.5M -$14M -$17M -$11M -$6.6M
Operating Income (Adjusted) -$7.5M -$14M -$17M -$11M -$6.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $145.6K -- $689K $3M $6.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $1.3M $3.4M $5.2M $6.8M
Gross Profit -$388K -$1.3M -$2.7M -$2.1M $127K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $9.9M $16.4M $22.8M $19.3M $11.2M
Selling, General & Admin $15.5M $31.4M $40.5M $28.6M $18M
Other Inc / (Exp) -$2.7M -$10.4M -$4.6M -$1.6M --
Operating Expenses $24.9M $46.7M $61.6M $47.9M $29.2M
Operating Income -$25.3M -$48M -$64.4M -$50M -$29M
 
Net Interest Expenses $541.5K $540K $2M $3.4M $2.9M
EBT. Incl. Unusual Items -$28.6M -$58.9M -$70.9M -$55M -$32M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$28.6M -$58.9M -$70.9M -$55M -$32M
 
Minority Interest in Earnings -$223K -$3.3M -$4.2M -$2.7M -$1M
Net Income to Common Excl Extra Items -$28.6M -$58.9M -$70.9M -$55M -$32M
 
Basic EPS (Cont. Ops) -$1.19 -$1.86 -$2.11 -$3.87 -$5.42
Diluted EPS (Cont. Ops) -$1.19 -$1.86 -$2.11 -$3.87 -$5.42
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$24.8M -$46.9M -$62.4M -$46.6M -$25.4M
EBIT -$25.3M -$48M -$64.4M -$50M -$29M
 
Revenue (Reported) $145.6K -- $689K $3M $6.9M
Operating Income (Reported) -$25.3M -$48M -$64.4M -$50M -$29M
Operating Income (Adjusted) -$25.3M -$48M -$64.4M -$50M -$29M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue -- -- $689K $2.6M $5.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $388K $1.1M $2.8M $4.2M $5.6M
Gross Profit -$388K -$1.1M -$2.1M -$1.6M $158K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $8.1M $12.7M $18.7M $13.6M $8M
Selling, General & Admin $12.2M $25.1M $30.9M $22.1M $14.1M
Other Inc / (Exp) -$2.7M -$39K $2.6M -$613K --
Operating Expenses $19.9M $37M $48.3M $35.7M $22M
Operating Income -$20.3M -$38.1M -$50.4M -$37.4M -$21.9M
 
Net Interest Expenses $380.1K $142K $2M $2.4M $2.3M
EBT. Incl. Unusual Items -$23.4M -$38.2M -$49.7M -$40.4M -$24M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$23.4M -$38.3M -$49.7M -$40.4M -$24M
 
Minority Interest in Earnings -$223K -$2.6M -$3.2M -$1.8M -$999K
Net Income to Common Excl Extra Items -$23.4M -$38.2M -$49.7M -$40.4M -$24M
 
Basic EPS (Cont. Ops) -$0.96 -$1.19 -$1.46 -$3.51 -$3.63
Diluted EPS (Cont. Ops) -$0.96 -$1.19 -$1.46 -$3.51 -$3.63
Weighted Average Basic Share $72.9M $89.7M $95.6M $181.1M $20M
Weighted Average Diluted Share $72.9M $89.7M $95.6M $181.1M $20M
 
EBITDA -$19.9M -$37.1M -$48.8M -$34.7M -$19.1M
EBIT -$20.3M -$38.1M -$50.4M -$37.4M -$21.9M
 
Revenue (Reported) -- -- $689K $2.6M $5.8M
Operating Income (Reported) -$20.3M -$38.1M -$50.4M -$37.4M -$21.9M
Operating Income (Adjusted) -$20.3M -$38.1M -$50.4M -$37.4M -$21.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $35.3M $90.2M $56M $34.7M $7.1M
Short Term Investments -- -- $16.7M $23.1M $2.3M
Accounts Receivable, Net -- -- -- $319K $710K
Inventory -- $350K $1.1M $2.1M $2.4M
Prepaid Expenses $1.3M $1.3M $1.3M $1.3M $1M
Other Current Assets $246K $508K $338K $277K $203K
Total Current Assets $37.2M $92.9M $59.4M $43.9M $16M
 
Property Plant And Equipment $2.8M $4.2M $7.5M $11.5M $12.7M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $375K $1.8M $1.6M $1.4M $1.2M
Other Long-Term Assets $138K $207K $212K $113K $103K
Total Assets $40.5M $99.2M $68.7M $57M $30.1M
 
Accounts Payable $1.3M $1.1M $2M $1.9M $2M
Accrued Expenses $1.6M $8.3M $16.4M $8M $1.8M
Current Portion Of Long-Term Debt $557K $927K $775K $800K $609K
Current Portion Of Capital Lease Obligations $113K $281K $376K $418K $396K
Other Current Liabilities $241K $83K $183K $274K $223K
Total Current Liabilities $3.8M $10.7M $19.8M $11.6M $5M
 
Long-Term Debt $6.3M $2.3M $2.4M $16.6M $10.7M
Capital Leases -- -- -- -- --
Total Liabilities $10.1M $21M $26.7M $29.8M $15.7M
 
Common Stock $2.2K $3K $3K $5K $8K
Other Common Equity Adj -- $96K $53K -$15K -$60K
Common Equity $30.5M $72.7M $37.9M $25M $13.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $5.5M $4.1M $2.1M $758K
Total Equity $30.5M $78.2M $42M $27.2M $14.3M
 
Total Liabilities and Equity $40.5M $99.2M $68.7M $57M $30.1M
Cash and Short Terms $35.3M $90.2M $56M $34.7M $7.1M
Total Debt $6.3M $2.3M $2.4M $16.6M $10.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $92.7M $63.2M $31.5M $11.2M $17.8M
Short Term Investments -- $27.6M $23.3M $6.3M --
Accounts Receivable, Net -- -- $294K $639K $1.2M
Inventory -- $955K $1.5M $2.4M $1.8M
Prepaid Expenses $775K $641K $685K $499K $862K
Other Current Assets $379K $353K $174K $183K --
Total Current Assets $94.7M $66M $39.4M $19.3M $25.6M
 
Property Plant And Equipment $4.1M $6.1M $10.8M $13.4M $10M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $346K $1.7M $1.5M $1.3M --
Other Long-Term Assets $208K $211K $213K $100K --
Total Assets $99.3M $74M $51.9M $34.1M $36.8M
 
Accounts Payable $1.6M $1.4M $3.2M $2.4M $2.2M
Accrued Expenses $4M $9.6M $7.6M $2.3M --
Current Portion Of Long-Term Debt -- $60K $130K $60K --
Current Portion Of Capital Lease Obligations $239K $349K $408K $381K --
Other Current Liabilities $366K $168K $286K $312K --
Total Current Liabilities $6.2M $11.6M $11.6M $5.4M $5M
 
Long-Term Debt $2.4M $2.4M $16.4M $10.3M $23.2M
Capital Leases -- -- -- -- --
Total Liabilities $8.5M $18.5M $28.4M $15.8M $28.5M
 
Common Stock $3K $3K $4K $7K $1K
Other Common Equity Adj -- $159K $34K -$51K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $5.8M $4.5M $2.7M $738K $175K
Total Equity $90.8M $55.4M $23.5M $18.4M $8.3M
 
Total Liabilities and Equity $99.3M $74M $51.9M $34.1M $36.8M
Cash and Short Terms $92.7M $63.2M $31.5M $11.2M $17.8M
Total Debt $2.4M $2.4M $16.4M $10.3M $23.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$22.9M -$44.1M -$59.4M -$64.3M -$48.5M
Depreciation & Amoritzation $249.3K $588K $1.2M $2.4M $3.6M
Stock-Based Compensation $4.9M $7.8M $19.6M $21.3M $9.1M
Change in Accounts Receivable -- $103K -$98K $101K -$390K
Change in Inventories -- -- -$781K -$998K -$466K
Cash From Operations -$19.6M -$23.1M -$33M -$56M -$38.2M
 
Capital Expenditures $890.4K $1.4M $3.9M $5.7M $5.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$890.4K -$1.5M -$20.6M -$12.2M $14.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $625K $1M -- $15.8M $11.3M
Long-Term Debt Repaid -$404K -$658K -$1M -$835K -$18.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $35K -- -- --
Cash From Financing $30.3M $79.5M $2.7M $43.2M $16.6M
 
Beginning Cash (CF) $35.3M $90.2M $39.3M $11.6M $4.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.8M $55M -$50.9M -$25.2M -$6.7M
Ending Cash (CF) $45.1M $145.3M -$11.7M -$13.6M -$1.9M
 
Levered Free Cash Flow -$20.5M -$24.5M -$36.9M -$61.8M -$44.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$8M -$13.8M -$17.3M -$13.3M -$7.6M
Depreciation & Amoritzation $149K $355K $656K $856K $892K
Stock-Based Compensation $2.1M $5.9M $6.4M $2.5M $1.5M
Change in Accounts Receivable -$192K -$120K -$89K -$83K -$260K
Change in Inventories -- -$244K $101K $140K $424K
Cash From Operations -$6.3M -$8.5M -$13.8M -$7.7M -$4.2M
 
Capital Expenditures $419K $634K $1.3M $537K $34K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$419K $4.4M $853K -$6.9M -$4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $1K $3.8M --
Long-Term Debt Repaid -$182K -$310K -$235K -$13M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1K -- -- -- --
Cash From Financing $50.7M -$310K $5.2M -$9.2M $11.2M
 
Beginning Cash (CF) $92.7M $35.6M $8.2M $4.8M $12.8M
Foreign Exchange Rate Adjustment -- $61K $37K $39K $25K
Additions / Reductions $44M -$4.4M -$7.7M -$23.8M $3M
Ending Cash (CF) $136.7M $31.3M $550K -$19M $15.8M
 
Levered Free Cash Flow -$6.8M -$9.1M -$15.2M -$8.3M -$4.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$28.6M -$58.9M -$70.9M -$55M -$32M
Depreciation & Amoritzation $481K $1M $2M $3.4M $3.7M
Stock-Based Compensation $5.3M $18.5M $23.4M $11.3M $5M
Change in Accounts Receivable -- -$163K $61K -$345K -$512K
Change in Inventories -- -$607K -$578K -$1.2M $1M
Cash From Operations -$20.8M -$32.5M -$53.7M -$42M -$20.2M
 
Capital Expenditures $1.1M $2.2M $5.8M $6.3M $2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.1M -$29.8M -$1.7M $10.7M -$646K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $15.8M $11.3M --
Long-Term Debt Repaid -$704K -$950K -$817K -$18.8M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $92M $5M $30.7M $28M $28.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $70.1M -$57.1M -$24.8M -$3.4M $8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$21.9M -$34.7M -$59.6M -$48.3M -$22.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$23.4M -$38.3M -$49.7M -$40.4M -$24M
Depreciation & Amoritzation $388K $830K $1.6M $2.6M $2.7M
Stock-Based Compensation $4.5M $15.2M $19M $9M $4.9M
Change in Accounts Receivable $233K -$33K $126K -$320K -$442K
Change in Inventories -- -$607K -$404K -$592K $916K
Cash From Operations -$15.2M -$24.6M -$45.3M -$31.3M -$13.2M
 
Capital Expenditures $1M $1.9M $3.8M $4.4M $478K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.1M -$29.4M -$10.6M $12.3M -$3.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $15.8M $11.3M --
Long-Term Debt Repaid -$635K -$927K -$735K -$18.7M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1K -- $1K -- --
Cash From Financing $73.8M -$713K $27.3M $12.1M $24.2M
 
Beginning Cash (CF) $181.1M $158.3M $60.7M $37.9M $27.8M
Foreign Exchange Rate Adjustment -- $63K $18K $16K $170K
Additions / Reductions $57.4M -$54.7M -$28.6M -$6.8M $7.9M
Ending Cash (CF) $238.5M $103.7M $32.2M $31.1M $35.9M
 
Levered Free Cash Flow -$16.3M -$26.4M -$49.1M -$35.6M -$13.7M

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

GET BETTER TRADE IDEAS

Popular

Is Celestica The Best AI Stock to Buy Now?
Is Celestica The Best AI Stock to Buy Now?

Technology and hardware business Celestica (NYSE:CLS) has seen massive upward…

Will AI Disrupt SaaS Software Stocks?
Will AI Disrupt SaaS Software Stocks?

Since January 28th, software stocks in the United States have…

Why Is Meta Stock Going Higher?
Why Is Meta Stock Going Higher?

Over the last five days, shares of Instagram and Facebook…

Stock Ideas

Sell
49
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 37x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 35x

Sell
37
Is GOOGL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Sell
50
AXTI alert for Mar 3

AXT, Inc. [AXTI] is down 12.69% over the past day.

Buy
53
AAOI alert for Mar 3

Applied Optoelectronics, Inc. [AAOI] is down 5.83% over the past day.

Sell
32
TPB alert for Mar 3

Turning Point Brands, Inc. [TPB] is up 0.16% over the past day.

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

Show me the best stock