Financhill
Sell
37

XAIR Quote, Financials, Valuation and Earnings

Last price:
$0.29
Seasonality move :
2.12%
Day range:
$0.29 - $0.31
52-week range:
$0.24 - $1.78
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
4.84x
P/B ratio:
1.34x
Volume:
1.5M
Avg. volume:
1.5M
1-year change:
-82.98%
Market cap:
$23.7M
Revenue:
$1.2M
EPS (TTM):
-$1.06
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Revenue $1.4M $873K -- -- $1.2M
Revenue Growth (YoY) -82% -37.2% -- -- --
 
Cost of Revenues -- -- -- $555K $2.5M
Gross Profit -- -- -- -$555K -$1.3M
Gross Profit Margin -- -- -- -- -112.77%
 
R&D Expenses $10.6M $12.6M $11.8M $16.8M $24.4M
Selling, General & Admin $8.9M $10.5M $18.4M $34.7M $37.3M
Other Inc / (Exp) -$1.9M -$20K -$13.1M -$7.3M $1.6M
Operating Expenses $19.5M $23.1M $30.2M $51.5M $61.7M
Operating Income -$18.1M -$22.2M -$30.2M -$52.1M -$63M
 
Net Interest Expenses $30.5K $642K $775K $30K $2.9M
EBT. Incl. Unusual Items -$20.1M -$22.9M -$44.1M -$59.4M -$64.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$154.3K -- -- -- --
Net Income to Company -$19.9M -$22.9M -$44.1M -$59.4M -$64.3M
 
Minority Interest in Earnings -- -- $882K $3.6M $4.1M
Net Income to Common Excl Extra Items -$19.9M -$22.9M -$43.2M -$55.8M -$60.2M
 
Basic EPS (Cont. Ops) -$1.78 -$1.27 -$1.68 -$1.86 -$1.82
Diluted EPS (Cont. Ops) -$1.78 -$1.27 -$1.68 -$1.86 -$1.82
Weighted Average Basic Share $11.5M $18M $25.7M $30M $33.2M
Weighted Average Diluted Share $11.5M $18M $25.7M $30M $33.2M
 
EBITDA -$19.9M -$22M -$42.7M -$58.2M -$59M
EBIT -$20.1M -$22.2M -$43.3M -$59.4M -$61.4M
 
Revenue (Reported) $1.4M $873K -- -- $1.2M
Operating Income (Reported) -$18.1M -$22.2M -$30.2M -$52.1M -$63M
Operating Income (Adjusted) -$20.1M -$22.2M -$43.3M -$59.4M -$61.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $149K -- -- $391K $1.1M
Revenue Growth (YoY) -52.61% -- -- -- 174.17%
 
Cost of Revenues -- -- $68K $748K $1.3M
Gross Profit -- -- -$68K -$356K -$215K
Gross Profit Margin -- -- -- -91.05% -20.06%
 
R&D Expenses $3.3M $2.5M $5M $6.8M $3M
Selling, General & Admin $2.5M $4.9M $8.9M $9.8M $7.7M
Other Inc / (Exp) $5K -$420K $257K $624K -$1.8M
Operating Expenses $5.8M $7.5M $13.9M $16.6M $10.7M
Operating Income -$5.6M -$7.5M -$14M -$17M -$11M
 
Net Interest Expenses $158K $57K $46K $919K $549K
EBT. Incl. Unusual Items -$5.8M -$8M -$13.8M -$17.3M -$13.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$5.8M -$8M -$13.8M -$17.3M -$13.3M
 
Minority Interest in Earnings -- $223K $1.1M $1M $300K
Net Income to Common Excl Extra Items -$5.8M -$7.7M -$12.7M -$16.2M -$13M
 
Basic EPS (Cont. Ops) -$0.33 -$0.29 -$0.43 -$0.50 -$0.15
Diluted EPS (Cont. Ops) -$0.33 -$0.29 -$0.43 -$0.50 -$0.15
Weighted Average Basic Share $17.6M $26.8M $29.9M $32.5M $88.1M
Weighted Average Diluted Share $17.6M $26.8M $29.9M $32.5M $88.1M
 
EBITDA -$5.6M -$7.8M -$13.4M -$15.7M -$11.9M
EBIT -$5.6M -$7.9M -$13.8M -$16.3M -$12.8M
 
Revenue (Reported) $149K -- -- $391K $1.1M
Operating Income (Reported) -$5.6M -$7.5M -$14M -$17M -$11M
Operating Income (Adjusted) -$5.6M -$7.9M -$13.8M -$16.3M -$12.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $530.8K -- -- -- $3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $1.8M $5.2M
Gross Profit -- -- -$247K -$1.1M -$2.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $13.7M $9.9M $16.4M $22.8M $19.3M
Selling, General & Admin $9.3M $15.5M $31.4M $40.5M $28.6M
Other Inc / (Exp) -$118.9K -$2.7M -$10.4M -$4.6M -$1.6M
Operating Expenses $23M $25.5M $47.8M $63.3M $47.9M
Operating Income -$22.4M -$25.3M -$48M -$64.4M -$50M
 
Net Interest Expenses $510.8K $558K $540K $1.9M $3.4M
EBT. Incl. Unusual Items -$23.1M -$28.6M -$58.9M -$70.9M -$55M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$22.9M -$28.6M -$58.9M -$70.9M -$55M
 
Minority Interest in Earnings -- $223K $3.3M $4.2M $2.7M
Net Income to Common Excl Extra Items -$22.9M -$28.4M -$55.7M -$66.7M -$52.3M
 
Basic EPS (Cont. Ops) -$1.40 -$1.20 -$1.93 -$2.13 -$1.06
Diluted EPS (Cont. Ops) -$1.40 -$1.20 -$1.93 -$2.13 -$1.06
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$22.4M -$27.6M -$57.3M -$67.1M -$48.2M
EBIT -$22.6M -$28.1M -$58.4M -$69M -$51.6M
 
Revenue (Reported) $530.8K -- -- -- $3M
Operating Income (Reported) -$22.4M -$25.3M -$48M -$64.4M -$50M
Operating Income (Adjusted) -$22.6M -$28.1M -$58.4M -$69M -$51.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $728.2K -- -- $689K $2.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $247K $1.5M $4.2M
Gross Profit -- -- -$247K -$793K -$1.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $10.8M $8.1M $12.7M $18.7M $13.6M
Selling, General & Admin $7.1M $12.2M $25.1M $30.9M $22.1M
Other Inc / (Exp) $17.1K -$2.7M -$39K $2.6M -$613K
Operating Expenses $17.9M $20.3M $37.8M $49.6M $35.7M
Operating Income -$17.2M -$20.3M -$38.1M -$50.4M -$37.4M
 
Net Interest Expenses $480.2K $380K $142K $2M $2.4M
EBT. Incl. Unusual Items -$17.6M -$23.4M -$38.2M -$49.7M -$40.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$17.6M -$23.4M -$38.3M -$49.7M -$40.4M
 
Minority Interest in Earnings -- $223K $2.6M $3.2M $1.8M
Net Income to Common Excl Extra Items -$17.6M -$23.2M -$35.6M -$46.5M -$38.6M
 
Basic EPS (Cont. Ops) -$1.04 -$0.96 -$1.20 -$1.46 -$0.70
Diluted EPS (Cont. Ops) -$1.04 -$0.96 -$1.20 -$1.46 -$0.70
Weighted Average Basic Share $51.3M $72.9M $89.7M $95.6M $181.1M
Weighted Average Diluted Share $51.3M $72.9M $89.7M $95.6M $181.1M
 
EBITDA -$17M -$22.6M -$37.3M -$46.1M -$35.3M
EBIT -$17.2M -$23M -$38.1M -$47.7M -$38M
 
Revenue (Reported) $728.2K -- -- $689K $2.6M
Operating Income (Reported) -$17.2M -$20.3M -$38.1M -$50.4M -$37.4M
Operating Income (Adjusted) -$17.2M -$23M -$38.1M -$47.7M -$38M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Cash and Equivalents $19.8M $34.6M $80.2M $29.2M $11.4M
Short Term Investments -- -- -- $16.7M $23.1M
Accounts Receivable, Net -- -- -- -- $319K
Inventory -- -- $350K $1.1M $2.1M
Prepaid Expenses $894K $1.2M $1.3M $3.8M $6.3M
Other Current Assets $131.7K $246K $508K $338K $277K
Total Current Assets $26.6M $37.2M $92.9M $59.4M $43.9M
 
Property Plant And Equipment $407.1K $2.8M $4.2M $7.5M $11.5M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $412.8K $375K $1.8M $1.6M $1.4M
Other Long-Term Assets -- $138K $207K $212K $113K
Total Assets $27.4M $40.5M $99.2M $68.7M $57M
 
Accounts Payable $2.3M $1.3M $1.1M $2M $1.9M
Accrued Expenses $1M $1.6M $8.3M $16.4M $8M
Current Portion Of Long-Term Debt $335.4K $557K $927K $775K $800K
Current Portion Of Capital Lease Obligations $69.3K $113K $281K $376K $418K
Other Current Liabilities $305.1K $241K $83K $183K $274K
Total Current Liabilities $4.9M $3.8M $10.7M $19.8M $11.6M
 
Long-Term Debt $4.3M $4.5M $200K $120K $14.7M
Capital Leases -- -- -- -- --
Total Liabilities $9.3M $10.1M $21M $26.7M $29.8M
 
Common Stock $1.6K $2K $3K $3K $5K
Other Common Equity Adj -- -- $96K $53K -$15K
Common Equity $18.1M $30.5M $72.7M $37.9M $25M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $5.5M $4.1M $2.1M
Total Equity $18.1M $30.5M $78.2M $42M $27.2M
 
Total Liabilities and Equity $27.4M $40.5M $99.2M $68.7M $57M
Cash and Short Terms $19.8M $34.6M $80.2M $45.9M $34.5M
Total Debt $4.7M $5M $1.1M $895K $15.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $22M $83.5M $25.5M $8M $4.6M
Short Term Investments -- -- $27.6M $23.3M $6.3M
Accounts Receivable, Net -- -- -- $294K $639K
Inventory -- -- $955K $1.5M $2.4M
Prepaid Expenses $230.4K $775K $926K $5.7M $4.9M
Other Current Assets $148.5K $379K $353K $174K $183K
Total Current Assets $23.1M $94.7M $66M $39.4M $19.3M
 
Property Plant And Equipment $1.3M $4.1M $6.1M $10.8M $13.4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $384.2K $346K $1.7M $1.5M $1.3M
Other Long-Term Assets $38.9K $208K $211K $213K $100K
Total Assets $24.8M $99.3M $74M $51.9M $34.1M
 
Accounts Payable $1.2M $1.6M $1.4M $3.2M $2.4M
Accrued Expenses $1.3M $4M $9.6M $7.6M $2.3M
Current Portion Of Long-Term Debt -- -- $60K $130K $60K
Current Portion Of Capital Lease Obligations $84.4K $239K $349K $408K $381K
Other Current Liabilities $119.5K $366K $168K $286K $312K
Total Current Liabilities $2.9M $6.2M $11.6M $11.6M $5.4M
 
Long-Term Debt $4.4M $200K $140K $14.4M --
Capital Leases -- -- -- -- --
Total Liabilities $7.6M $8.5M $18.5M $28.4M $15.8M
 
Common Stock $1.8K $3K $3K $4K $7K
Other Common Equity Adj -- -- $159K $34K -$51K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $5.8M $4.5M $2.7M $738K
Total Equity $17.2M $90.8M $55.4M $23.5M $18.4M
 
Total Liabilities and Equity $24.8M $99.3M $74M $51.9M $34.1M
Cash and Short Terms $22M $83.5M $53.1M $31.3M $11M
Total Debt $4.4M $200K $200K $14.5M $60K
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders -$19.9M -$22.9M -$44.1M -$59.4M -$64.3M
Depreciation & Amoritzation $159.4K $211K $588K $1.2M $2.4M
Stock-Based Compensation $3.6M $4.9M $7.8M $19.6M $21.3M
Change in Accounts Receivable -- -$425K $103K -$98K $101K
Change in Inventories -- -- -- -$781K -$998K
Cash From Operations -$15.3M -$19.6M -$23.1M -$33M -$56M
 
Capital Expenditures $43.6K $890K $1.4M $3.9M $5.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing $4.4M -$890K -$1.5M -$20.6M -$12.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $5.4M $625K $1M -- $15.8M
Long-Term Debt Repaid -$303.8K -$404K -$658K -$1M -$835K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$70.6K -- $35K -- --
Cash From Financing $34.9M $30.3M $79.5M $2.7M $43.2M
 
Beginning Cash (CF) $1.4M $25.5M $35.3M $87.7M $36.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $24.1M $9.8M $54.9M -$50.9M -$25.1M
Ending Cash (CF) $25.5M $35.3M $90.2M $36.8M $11.6M
 
Levered Free Cash Flow -$15.3M -$20.5M -$24.6M -$36.9M -$61.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$5.8M -$8M -$13.8M -$17.3M -$13.3M
Depreciation & Amoritzation $27K $149K $355K $656K $856K
Stock-Based Compensation $1.1M $2.1M $5.9M $6.4M $2.5M
Change in Accounts Receivable -- -$192K -$120K -$89K -$83K
Change in Inventories -- -- -$244K $101K $140K
Cash From Operations -$5.3M -$6.3M -$8.5M -$13.8M -$7.7M
 
Capital Expenditures $139K $419K $634K $1.3M $537K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$139K -$419K $4.4M $853K -$6.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $1K $3.8M
Long-Term Debt Repaid -$84K -$182K -$310K -$235K -$13M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2K $1K -- -- --
Cash From Financing $5.7M $50.7M -$310K $5.2M -$9.2M
 
Beginning Cash (CF) $22.4M $48.7M $39.9M $18.4M $28.7M
Foreign Exchange Rate Adjustment -- -- $61K $37K $39K
Additions / Reductions $301K $44M -$4.4M -$7.7M -$23.9M
Ending Cash (CF) $22.7M $92.7M $33M $8.2M $4.8M
 
Levered Free Cash Flow -$5.4M -$6.8M -$9.1M -$15.2M -$8.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$22.9M -$28.6M -$58.9M -$70.9M -$55M
Depreciation & Amoritzation $185.7K $443K $1M $2M $3.4M
Stock-Based Compensation $5.1M $5.3M $18.5M $23.4M $11.3M
Change in Accounts Receivable -- -$192K -$163K $61K -$345K
Change in Inventories -- -- -$607K -$578K -$1.2M
Cash From Operations -$18.9M -$20.8M -$32.5M -$53.7M -$42M
 
Capital Expenditures $885.4K $1.1M $2.3M $5.8M $6.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing $11.6M -$1.1M -$29.8M -$1.7M $10.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $15.8M $11.3M
Long-Term Debt Repaid -$463.8K -$704K -$950K -$817K -$18.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $27.2M $92M $5M $30.7M $28M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $19.9M $70.1M -$57.3M -$24.8M -$3.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$19.8M -$21.9M -$34.7M -$59.6M -$48.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$17.6M -$23.4M -$38.3M -$49.7M -$40.4M
Depreciation & Amoritzation $156K $388K $830K $1.6M $2.6M
Stock-Based Compensation $4.1M $4.5M $15.2M $19M $9M
Change in Accounts Receivable -- $233K -$33K $126K -$320K
Change in Inventories -- -- -$607K -$404K -$592K
Cash From Operations -$14.1M -$15.2M -$24.6M -$45.3M -$31.3M
 
Capital Expenditures $870K $1M $1.9M $3.8M $4.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$870K -$1.1M -$29.4M -$10.6M $12.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $15.8M $11.3M
Long-Term Debt Repaid -$335K -$635K -$927K -$735K -$18.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2K $1K -- $1K --
Cash From Financing $12.1M $73.8M -$713K $27.3M $12.1M
 
Beginning Cash (CF) $72.3M $123.6M $212.9M $86.7M $44.7M
Foreign Exchange Rate Adjustment -- -- $63K $18K $16K
Additions / Reductions -$2.8M $57.4M -$54.7M -$28.6M -$6.8M
Ending Cash (CF) $69.5M $181.1M $155.7M $58.2M $37.9M
 
Levered Free Cash Flow -$14.9M -$16.3M -$26.4M -$49.1M -$35.6M

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

GET BETTER TRADE IDEAS

Popular

What Is Hindsight Bias In Investing?
What Is Hindsight Bias In Investing?

You’ve probably heard the expression “hindsight is 20/20.” That saying…

Is Rivian a Good Stock a Buy?
Is Rivian a Good Stock a Buy?

Rivian Automotive (RIVN) had an initial IPO of close to…

Will Chevron Acquire Hess?
Will Chevron Acquire Hess?

Long-time Buffett favorite in the energy sector Chevron (NYSE:CVX) is…

Stock Ideas

Buy
58
Is AAPL Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 37x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 41x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Sell
29
UNF alert for Mar 26

UniFirst [UNF] is up 0.24% over the past day.

Sell
30
KEQU alert for Mar 26

Kewaunee Scientific [KEQU] is down 1.45% over the past day.

Buy
82
EPAC alert for Mar 26

Enerpac Tool Group [EPAC] is down 3.19% over the past day.

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

Show me the best stock