Financhill
Sell
38

AIRS Quote, Financials, Valuation and Earnings

Last price:
$5.44
Seasonality move :
16.29%
Day range:
$5.22 - $5.67
52-week range:
$2.92 - $9.20
Dividend yield:
0%
P/E ratio:
311.08x
P/S ratio:
1.66x
P/B ratio:
3.82x
Volume:
216K
Avg. volume:
249.7K
1-year change:
-25.27%
Market cap:
$314.9M
Revenue:
$195.9M
EPS (TTM):
-$0.14
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $41.2M $62.8M $133.3M $168.8M $195.9M
Revenue Growth (YoY) -- 52.21% 112.4% 26.61% 16.07%
 
Cost of Revenues $15.5M $23.5M $44.5M $62.8M $74M
Gross Profit $25.7M $39.3M $88.8M $106M $121.9M
Gross Profit Margin 62.44% 62.61% 66.59% 62.81% 62.22%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $20.1M $23.6M $65.7M $101.4M $102.4M
Other Inc / (Exp) -- -- -$682K -$1.1M $212K
Operating Expenses $25.1M $29.3M $72.3M $109.5M $112.6M
Operating Income $663K $10M $16.5M -$3.5M $9.3M
 
Net Interest Expenses $2.9M $2.5M $4.9M $6.8M $6.5M
EBT. Incl. Unusual Items -$2.2M $7.6M $10.9M -$11.3M $3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $329K $3.4M $7.5M
Net Income to Company -$2.2M $7.6M $10.6M -$14.7M -$4.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.2M $7.6M $10.6M -$14.7M -$4.5M
 
Basic EPS (Cont. Ops) -$0.04 $0.14 -$0.01 -$0.26 -$0.08
Diluted EPS (Cont. Ops) -$0.04 $0.14 -$0.01 -$0.26 -$0.08
Weighted Average Basic Share $55.6M $55.6M $55.6M $55.7M $56.8M
Weighted Average Diluted Share $55.6M $55.6M $55.6M $55.7M $56.8M
 
EBITDA $5.6M $15.7M $22.4M $3.5M $19.7M
EBIT $663K $10M $15.8M -$4.5M $9.5M
 
Revenue (Reported) $41.2M $62.8M $133.3M $168.8M $195.9M
Operating Income (Reported) $663K $10M $16.5M -$3.5M $9.3M
Operating Income (Adjusted) $663K $10M $15.8M -$4.5M $9.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $17.8M $34.7M $38.9M $46.8M $42.5M
Revenue Growth (YoY) -- 94.27% 12.24% 20.32% -9.07%
 
Cost of Revenues $6.8M $11.4M $14.9M $18.2M $17.8M
Gross Profit $11.1M $23.2M $24M $28.6M $24.8M
Gross Profit Margin 62.11% 67.07% 61.72% 61.16% 58.25%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.2M $12M $23.4M $25M $25.5M
Other Inc / (Exp) -- -- $12K -$4K --
Operating Expenses $7.6M $13.6M $25.4M $27.7M $28.5M
Operating Income $3.4M $9.6M -$1.4M $959K -$3.7M
 
Net Interest Expenses $529K $1.6M $1.8M $1.8M $1.6M
EBT. Incl. Unusual Items $2.9M $8.1M -$3.1M -$881K -$5.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $496K -- $4.2M $786K $733K
Net Income to Company -- $8.1M -$7.4M -$1.7M -$6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.4M $8.1M -$7.4M -$1.7M -$6M
 
Basic EPS (Cont. Ops) $0.04 $0.15 -$0.13 -$0.03 -$0.10
Diluted EPS (Cont. Ops) $0.04 $0.15 -$0.13 -$0.03 -$0.10
Weighted Average Basic Share $55.6M $55.4M $55.6M $56.8M $57.7M
Weighted Average Diluted Share $55.6M $55.4M $55.6M $56.8M $57.7M
 
EBITDA $4.9M $11.3M $619K $3.6M -$706K
EBIT $3.4M $9.6M -$1.4M $955K -$3.7M
 
Revenue (Reported) $17.8M $34.7M $38.9M $46.8M $42.5M
Operating Income (Reported) $3.4M $9.6M -$1.4M $959K -$3.7M
Operating Income (Adjusted) $3.4M $9.6M -$1.4M $955K -$3.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $118.6M $165.6M $189M $188.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $39M $60.1M $71.9M $72.5M
Gross Profit -- $79.6M $105.5M $117.1M $116.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $38.5M $108.4M $104.6M $101.1M
Other Inc / (Exp) -- -$682K -$215K -$666K $10K
Operating Expenses -- $44.6M $116.2M $114.3M $112.6M
Operating Income -- $35M -$10.6M $2.8M $3.7M
 
Net Interest Expenses $529K $4M $6.4M $7.4M $5.7M
EBT. Incl. Unusual Items -- $30.3M -$17.2M -$5.3M -$1.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$496K $4.4M $1.8M $5.8M
Net Income to Company -- -- -$21.6M -$7.1M -$7.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $30.8M -$21.6M -$7.1M -$7.8M
 
Basic EPS (Cont. Ops) -- $0.55 -$0.58 -$0.13 -$0.14
Diluted EPS (Cont. Ops) -- $0.55 -$0.58 -$0.13 -$0.14
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- $40.4M -$3.1M $11.8M $15.2M
EBIT -- $34.3M -$10.8M $2.1M $3.7M
 
Revenue (Reported) -- $118.6M $165.6M $189M $188.8M
Operating Income (Reported) -- $35M -$10.6M $2.8M $3.7M
Operating Income (Adjusted) -- $34.3M -$10.8M $2.1M $3.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $17.8M $95.8M $128.1M $148.3M $141.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.8M $31.4M $47M $56.1M $54.6M
Gross Profit $11.1M $64.3M $81M $92.2M $86.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.2M $31M $73.6M $76.8M $75.5M
Other Inc / (Exp) -- -$682K -$215K $198K -$4K
Operating Expenses $7.6M $35.6M $79.4M $84.3M $84.2M
Operating Income $3.4M $28.7M $1.6M $7.9M $2.3M
 
Net Interest Expenses $529K $3.3M $4.8M $5.5M $4.6M
EBT. Incl. Unusual Items $2.9M $24.7M -$3.4M $2.6M -$2.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $496K -- $4.1M $2.5M $894K
Net Income to Company -- $24.7M -$7.5M $95K -$3.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.4M $24.7M -$7.5M $95K -$3.2M
 
Basic EPS (Cont. Ops) $0.04 $0.44 -$0.13 -$0.00 -$0.06
Diluted EPS (Cont. Ops) $0.04 $0.44 -$0.13 -$0.00 -$0.06
Weighted Average Basic Share $55.6M $166.6M $166.9M $170M $172.6M
Weighted Average Diluted Share $55.6M $166.6M $169.6M $171.7M $173.6M
 
EBITDA $4.9M $32.7M $7.3M $15.6M $11M
EBIT $3.4M $28M $1.4M $8.1M $2.3M
 
Revenue (Reported) $17.8M $95.8M $128.1M $148.3M $141.2M
Operating Income (Reported) $3.4M $28.7M $1.6M $7.9M $2.3M
Operating Income (Adjusted) $3.4M $28M $1.4M $8.1M $2.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $5.1M $10.4M $25.3M $9.6M $10.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.5M $1.2M $4.1M $4.2M $3.8M
Total Current Assets $6.6M $11.6M $29.4M $16.7M $16M
 
Property Plant And Equipment $16.5M $24.2M $31.8M $48M $54.3M
Long-Term Investments -- -- -- -- --
Goodwill $81.7M $81.7M $81.7M $81.7M $81.7M
Other Intangibles $65.4M $60.6M $55.9M $51.1M $46.3M
Other Long-Term Assets $1.3M $1.5M $1.7M $3.3M $5.7M
Total Assets $171.5M $179.6M $200.6M $200.8M $204M
 
Accounts Payable $2.1M $1.1M $2.7M $3.8M $3.9M
Accrued Expenses $708K $1.8M $6.6M $9.6M $7.4M
Current Portion Of Long-Term Debt $400K $400K $850K $2.1M $2.1M
Current Portion Of Capital Lease Obligations $1.9M $2.9M $3.5M $4.4M $5.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $8.4M $9.5M $16.4M $22.3M $20.3M
 
Long-Term Debt $32.3M $32.1M $81.8M $81.4M $69.5M
Capital Leases -- -- -- -- --
Total Liabilities $51.1M $55.9M $117M $130M $120M
 
Common Stock -- -- $56K $56K $57K
Other Common Equity Adj -- -- -- -$76K -$412K
Common Equity $120.4M $123.7M $83.5M $70.8M $84M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $120.4M $123.7M $83.5M $70.8M $84M
 
Total Liabilities and Equity $171.5M $179.6M $200.6M $200.8M $204M
Cash and Short Terms $5.1M $10.4M $25.3M $9.6M $10.3M
Total Debt $32.7M $32.5M $82.6M $83.5M $71.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $20.7M $7.6M $8.7M $6M
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
 
Property Plant And Equipment -- $30.2M $46.9M $55.1M $64.5M
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
 
Accounts Payable -- $1.4M $3.1M $3.6M $6.8M
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
 
Long-Term Debt -- $82.1M $81.6M $70.6M $66.4M
Capital Leases -- -- -- -- --
Total Liabilities -- $110.2M $121.4M $119.9M $125.7M
 
Common Stock -- -- $56K $57K $58K
Other Common Equity Adj -- -- $64K -$217K -$188K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $82M $72.5M $84.2M $82.5M
 
Total Liabilities and Equity -- $192.2M $193.9M $204.1M $208.2M
Cash and Short Terms -- $20.7M $7.6M $8.7M $6M
Total Debt -- $83M $82.5M $72.7M $70.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$2.2M $7.6M $10.6M -$14.7M -$4.5M
Depreciation & Amoritzation $5M $5.6M $6.6M $8.1M $10.3M
Stock-Based Compensation $341K $325K $7.2M $29.5M $18.2M
Change in Accounts Receivable -- -- -- -$2.8M $890K
Change in Inventories -- -- -- -- --
Cash From Operations $4.9M $14M $26.6M $24.4M $24M
 
Capital Expenditures $4.4M $3.7M $7.1M $12.9M $9.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.4M -$3.7M -$7.1M -$12.9M -$9.9M
 
Dividends Paid (Ex Special Dividend) -$283K -$4.6M -$66.9M -$24.3M -$464K
Special Dividend Paid
Long-Term Debt Issued -- $2.5M $49.6M $83.5M --
Long-Term Debt Repaid -$500K -$2.9M -$838K -$84.3M -$12.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$2.2M -$802K
Cash From Financing -$783K -$5M -$4.5M -$27.3M -$13.4M
 
Beginning Cash (CF) $5.4M $5.1M $10.4M $25.3M $9.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$284K $5.3M $15M -$15.7M $646K
Ending Cash (CF) $5.1M $10.4M $25.3M $9.6M $10.3M
 
Levered Free Cash Flow $499K $10.3M $19.5M $11.5M $14M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $8.1M -$7.4M -$1.7M -$6M
Depreciation & Amoritzation -- $1.6M $2M $2.7M $3M
Stock-Based Compensation -- $86K $7.4M $4.5M $3.4M
Change in Accounts Receivable -- -- -- -$1.6M $676K
Change in Inventories -- -- -- -- --
Cash From Operations -- $8.5M $329K $635K $1.8M
 
Capital Expenditures -- $1.6M $4.6M $2.1M $4.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$1.6M -$4.6M -$2.1M -$4.9M
 
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
 
Beginning Cash (CF) -- $16.8M $35.3M $20.8M $9.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $3.9M -$27.7M -$12.1M -$3.9M
Ending Cash (CF) -- $20.7M $7.6M $8.7M $6M
 
Levered Free Cash Flow -- $6.9M -$4.3M -$1.5M -$3.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -$21.6M -$7.1M -$7.8M
Depreciation & Amoritzation -- -- $7.8M $9.7M $11.5M
Stock-Based Compensation -- $258K $28.9M $21M $6.3M
Change in Accounts Receivable -- -- -- -$4.4M $1.6M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $12.1M $25.7M $13.5M
 
Capital Expenditures -- $4.7M $13.1M $10.3M $12.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$13.1M -$10.3M -$12.3M
 
Dividends Paid (Ex Special Dividend) -- -$66.6M -$24.2M -$633K -$193K
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 -- -- -$12.1M -$14.4M -$3.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$13.1M $1.1M -$2.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$1M $15.4M $1.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $24.7M -$7.5M $95K -$3.2M
Depreciation & Amoritzation -- $4.7M $5.8M $7.5M $8.7M
Stock-Based Compensation -- $258K $22M $13.5M $1.5M
Change in Accounts Receivable -- -- -- -$1.5M -$831K
Change in Inventories -- -- -- -- --
Cash From Operations -- $32.3M $17.8M $19.1M $8.6M
 
Capital Expenditures -- $4.7M $10.7M $8.1M $10.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$4.7M -$10.7M -$8.1M -$10.5M
 
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
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$220K -$75K -$840K
Cash From Financing -- -$17.3M -$24.8M -$12M -$2.4M
 
Beginning Cash (CF) -- $41.4M $87.8M $41.7M $31.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $10.4M -$17.7M -$956K -$4.3M
Ending Cash (CF) -- $51.8M $70.1M $40.7M $26.8M
 
Levered Free Cash Flow -- $27.6M $7.1M $11M -$1.8M

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

GET BETTER TRADE IDEAS

Popular

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
87
PSIX alert for Dec 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

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

Show me the best stock