Financhill
Sell
31

AIRS Quote, Financials, Valuation and Earnings

Last price:
$5.38
Seasonality move :
16.29%
Day range:
$5.34 - $5.82
52-week range:
$2.92 - $9.20
Dividend yield:
0%
P/E ratio:
311.08x
P/S ratio:
1.63x
P/B ratio:
3.74x
Volume:
337.8K
Avg. volume:
267.1K
1-year change:
-26.45%
Market cap:
$309.1M
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

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 3.14% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 5% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 2.61% over the past day.

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

Show me the best stock