Financhill
Sell
21

AIRI Quote, Financials, Valuation and Earnings

Last price:
$4.04
Seasonality move :
16.69%
Day range:
$3.86 - $4.14
52-week range:
$3.00 - $9.44
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.26x
P/B ratio:
0.92x
Volume:
88.9K
Avg. volume:
65.7K
1-year change:
29.87%
Market cap:
$13.4M
Revenue:
$51.5M
EPS (TTM):
-$0.19
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $54.6M $50.1M $58.9M $53.2M $51.5M
Revenue Growth (YoY) 22.55% -8.2% 17.65% -9.67% -3.24%
 
Cost of Revenues $45.4M $43.6M $48.7M $45.8M $44.1M
Gross Profit $9.1M $6.5M $10.3M $7.5M $7.4M
Gross Profit Margin 16.75% 13% 17.4% 14% 14.42%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $672K $2.8M $405K $456K $84K
Operating Expenses $8.8M $8M $7.8M $7.6M $7.7M
Operating Income $328K -$1.4M $2.5M -$194K -$295K
 
Net Interest Expenses $3.6M $1.5M $1.3M $1.3M $1.9M
EBT. Incl. Unusual Items -$2.6M -$86K $1.6M -$1.1M -$2.1M
Earnings of Discontinued Ops. -$134K -$230K -- -- --
Income Tax Expense $37K -$1.4M -- -- --
Net Income to Company -$2.7M $1.1M $1.6M -$1.1M -$2.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.7M $1.1M $1.6M -$1.1M -$2.1M
 
Basic EPS (Cont. Ops) -$0.90 $0.30 $0.51 -$0.33 -$0.65
Diluted EPS (Cont. Ops) -$0.90 $0.30 $0.45 -$0.33 -$0.65
Weighted Average Basic Share $2.9M $3.1M $3.2M $3.2M $3.3M
Weighted Average Diluted Share $2.9M $3.7M $3.6M $3.2M $3.3M
 
EBITDA $4.5M $4.5M $6.2M $3.3M $2.7M
EBIT $1M $1.4M $2.9M $262K -$211K
 
Revenue (Reported) $54.6M $50.1M $58.9M $53.2M $51.5M
Operating Income (Reported) $328K -$1.4M $2.5M -$194K -$295K
Operating Income (Adjusted) $1M $1.4M $2.9M $262K -$211K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $13.7M $14.4M $13.3M $12.3M $12.6M
Revenue Growth (YoY) -2.39% 5.07% -7.5% -7.42% 2.13%
 
Cost of Revenues $12M $12.3M $11M $11.1M $10.6M
Gross Profit $1.7M $2M $2.2M $1.2M $1.9M
Gross Profit Margin 12.12% 14.03% 16.89% 9.99% 15.46%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $122K $88K $12K $13K $11K
Operating Expenses $1.9M $1.8M $2.1M $2M $1.9M
Operating Income -$240K $177K $169K -$796K $67K
 
Net Interest Expenses $359K $331K $323K $516K $482K
EBT. Incl. Unusual Items -$477K -$66K -$142K -$1.3M -$404K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$477K -$66K -$142K -$1.3M -$404K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$477K -$66K -$142K -$1.3M -$404K
 
Basic EPS (Cont. Ops) -$0.20 -$0.02 -$0.04 -$0.40 -$0.12
Diluted EPS (Cont. Ops) -$0.20 -$0.02 -$0.04 -$0.40 -$0.12
Weighted Average Basic Share $3.1M $3.2M $3.2M $3.3M $3.3M
Weighted Average Diluted Share $3.1M $3.2M $3.2M $3.3M $3.3M
 
EBITDA $563K $1.1M $917K -$15K $809K
EBIT -$118K $265K $181K -$783K $78K
 
Revenue (Reported) $13.7M $14.4M $13.3M $12.3M $12.6M
Operating Income (Reported) -$240K $177K $169K -$796K $67K
Operating Income (Adjusted) -$118K $265K $181K -$783K $78K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $48.9M $58M $54.8M $51.9M $53.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $42.8M $49.5M $44.2M $45.9M $45M
Gross Profit $6.2M $8.5M $10.6M $6M $8.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $866K $2.8M $199K $366K $88K
Operating Expenses $8.8M $7.7M $8.1M $7.7M $7.5M
Operating Income -$2.6M $818K $2.5M -$1.7M $1.1M
 
Net Interest Expenses $1.9M $1.3M $1.2M $1.9M $1.9M
EBT. Incl. Unusual Items -$3.7M $2.4M $1.4M -$3.2M -$631K
Earnings of Discontinued Ops. $5K -- -- -- --
Income Tax Expense -$1.4M $2K -- -- --
Net Income to Company -$2.3M $2.1M $1.4M -$3.2M -$631K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.3M $2.1M $1.4M -$3.2M -$631K
 
Basic EPS (Cont. Ops) -$0.70 $0.63 $0.45 -$0.99 -$0.18
Diluted EPS (Cont. Ops) -$0.80 $0.63 $0.39 -$0.99 -$0.19
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $1.6M $6.9M $5.8M $1.7M $4.1M
EBIT -$1.7M $3.6M $2.7M -$1.3M $1.2M
 
Revenue (Reported) $48.9M $58M $54.8M $51.9M $53.7M
Operating Income (Reported) -$2.6M $818K $2.5M -$1.7M $1.1M
Operating Income (Adjusted) -$1.7M $3.6M $2.7M -$1.3M $1.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $35.6M $43.5M $39.3M $38M $40.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $31.2M $37.1M $32.6M $32.8M $33.7M
Gross Profit $4.5M $6.4M $6.7M $5.3M $6.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $363K $338K $132K $42K $46K
Operating Expenses $6.1M $5.8M $6.1M $6.2M $5.9M
Operating Income -$1.6M $644K $626K -$882K $560K
 
Net Interest Expenses $1.2M $961K $935K $1.5M $1.4M
EBT. Incl. Unusual Items -$2.4M $21K -$177K -$2.3M -$812K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.4M -- -- -- --
Net Income to Company -$1M $21K -$177K -$2.3M -$812K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1M $21K -$177K -$2.3M -$812K
 
Basic EPS (Cont. Ops) -$0.30 $0.03 -$0.05 -$0.71 -$0.24
Diluted EPS (Cont. Ops) -$0.40 $0.03 -$0.05 -$0.71 -$0.25
Weighted Average Basic Share $9.2M $9.6M $9.7M $9.8M $10M
Weighted Average Diluted Share $9.8M $10.2M $9.7M $9.8M $10.4M
 
EBITDA $1M $3.5M $3.1M $1.5M $2.8M
EBIT -$1.3M $982K $758K -$840K $606K
 
Revenue (Reported) $35.6M $43.5M $39.3M $38M $40.2M
Operating Income (Reported) -$1.6M $644K $626K -$882K $560K
Operating Income (Adjusted) -$1.3M $982K $758K -$840K $606K
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.3M $2.5M $627K $281K $346K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $7.9M $8.8M $10.5M $9.5M $7.9M
Inventory $28.6M $32.1M $29.5M $31.8M $29.9M
Prepaid Expenses -- $15K $22K $28K $37K
Other Current Assets $447K $173K $226K $307K $297K
Total Current Assets $38.2M $43.6M $40.9M $42.2M $38.7M
 
Property Plant And Equipment $11.2M $13.1M $11.4M $11.1M $10.9M
Long-Term Investments -- -- -- -- --
Goodwill $163K $163K $163K -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.5M $912K $960K $532K $1.1M
Total Assets $51.1M $57.8M $53.4M $53.8M $50.7M
 
Accounts Payable $6.6M $7.2M $5.5M $6.4M $5.5M
Accrued Expenses $1.5M $1.4M $1.3M $1.1M $630K
Current Portion Of Long-Term Debt $22.5M $16.5M $14.1M $14.5M $16M
Current Portion Of Capital Lease Obligations $697K $701K $686K $778K $880K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $32.6M $27.3M $23.4M $23.6M $26.6M
 
Long-Term Debt $3.4M $10.8M $9.3M $10.8M $7.3M
Capital Leases -- -- -- -- --
Total Liabilities $40.9M $42.7M $36M $37M $35.5M
 
Common Stock $29K $32K $3K $3K $3K
Other Common Equity Adj -- -- -- -- --
Common Equity $10.2M $15.1M $17.4M $16.8M $15.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $10.2M $15.1M $17.4M $16.8M $15.2M
 
Total Liabilities and Equity $51.1M $57.8M $53.4M $53.8M $50.7M
Cash and Short Terms $1.3M $2.5M $627K $281K $346K
Total Debt $26M $27.3M $23.4M $25.3M $23.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.5M $692K $192K $740K $186K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $9.7M $10.5M $8.7M $5.2M $7.3M
Inventory $32.8M $29.4M $33.4M $31.3M $30.5M
Prepaid Expenses $6K $19K $25K $28K $55K
Other Current Assets $394K $328K $250K $235K $314K
Total Current Assets $44.4M $40.9M $42.5M $37.9M $38.6M
 
Property Plant And Equipment $12.5M $11.6M $11.1M $11.3M $11M
Long-Term Investments -- -- -- -- --
Goodwill $163K $163K $163K -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.6M $809K $989K $542K $698K
Total Assets $58.8M $53.5M $54.8M $49.7M $50.4M
 
Accounts Payable $11.4M -- $7M $7.3M $7.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $22.2M $14.3M $14.8M $13.9M $17.1M
Current Portion Of Capital Lease Obligations $694K $664K $754K $854K $890K
Other Current Liabilities $200K -- -- -- --
Total Current Liabilities $35.4M $23.9M $24.2M $25.6M $26.8M
 
Long-Term Debt $7.1M $10M $10.2M $7.3M $7.9M
Capital Leases -- -- -- -- --
Total Liabilities $47.4M $37.9M $37.1M $34.8M $35.7M
 
Common Stock $30K $32K $3K $3K $3K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $11.4M $15.6M $17.6M $14.9M $14.7M
 
Total Liabilities and Equity $58.8M $53.5M $54.8M $49.7M $50.4M
Cash and Short Terms $1.5M $692K $192K $740K $186K
Total Debt $29.4M $24.3M $25M $21.2M $25M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$2.7M $1.1M $1.6M -$1.1M -$2.1M
Depreciation & Amoritzation $3.5M $3.1M $3.3M $3.1M $3M
Stock-Based Compensation $244K $211K $443K $526K $482K
Change in Accounts Receivable -$1.6M -$1M -$1.6M $1.3M $1.5M
Change in Inventories $405K -$3.5M $2.6M -$2.3M $2M
Cash From Operations -$888K -$1.5M $4.1M $448K $4.9M
 
Capital Expenditures $764K $3.8M $1.4M $2.4M $2.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$764K -$3.8M -$1.4M -$2.4M -$2.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $17.8M $7.9M -- $3.7M $1.1M
Long-Term Debt Repaid -$17.6M -$2.1M -$4.6M -$2.2M -$3.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $684K -$226K -- -$20K -$25K
Cash From Financing $934K $6.5M -$4.6M $1.6M -$2.7M
 
Beginning Cash (CF) $2M $1.3M $2.5M $627K $281K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$718K $1.2M -$1.9M -$346K $65K
Ending Cash (CF) $1.3M $2.5M $627K $281K $346K
 
Levered Free Cash Flow -$1.7M -$5.3M $2.7M -$1.9M $2.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$477K -$66K -$142K -$1.3M -$404K
Depreciation & Amoritzation $681K $812K $736K $768K $731K
Stock-Based Compensation $52K $147K $55K $82K $190K
Change in Accounts Receivable -$3.6M $1.7M $405K $2.9M $324K
Change in Inventories $1M $850K -$420K $1.4M -$1.3M
Cash From Operations -$2.1M $2.7M -$388K $5.7M $174K
 
Capital Expenditures $1.2M $352K $653K $484K $269K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.2M -$352K -$653K -$484K -$269K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.9M -- $753K -$93K $290K
Long-Term Debt Repaid -$216K -$2.2M -$430K -$5.2M -$256K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$20K -$25K --
Cash From Financing $2.7M -$2.2M $303K -$5.3M $34K
 
Beginning Cash (CF) $2.1M $515K $930K $837K $247K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$608K $177K -$738K -$97K -$61K
Ending Cash (CF) $1.5M $692K $192K $740K $186K
 
Levered Free Cash Flow -$3.3M $2.3M -$1M $5.2M -$95K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$2.3M $2.1M $1.4M -$3.2M -$631K
Depreciation & Amoritzation $3.3M $3.2M $3.1M $3.1M $2.8M
Stock-Based Compensation $159K $306K $344K $686K $362K
Change in Accounts Receivable -$4M -$480K $2M $3.6M -$2M
Change in Inventories -$2.5M $3.5M -$4M $2.1M $839K
Cash From Operations -$4.3M $4.2M $1.5M $7.6M -$1.7M
 
Capital Expenditures $1.8M $3.3M $2.4M $2.2M $1.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.8M -$3.3M -$2.4M -$2.2M -$1.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $23.1M -- $3.6M $1.3M $1.6M
Long-Term Debt Repaid -$16.6M -$3.7M -$3.2M -$6.1M $1.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$145K -- -- -- --
Cash From Financing $7.3M -$1.6M $384K -$4.8M $2.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.1M -$768K -$500K $548K -$554K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$6.2M $864K -$884K $5.4M -$3.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$1M $21K -$177K -$2.3M -$812K
Depreciation & Amoritzation $2.3M $2.5M $2.3M $2.3M $2.2M
Stock-Based Compensation $266K $361K $262K $422K $302K
Change in Accounts Receivable -$2.3M -$1.7M $1.9M $4.2M $739K
Change in Inventories -$4.2M $2.8M -$3.9M $473K -$658K
Cash From Operations -$3.2M $2.5M -$73K $7.1M $508K
 
Capital Expenditures $1.5M $983K $2M $1.9M $1.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.5M -$983K -$2M -$1.9M -$1.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5.8M -- $3.6M $1.1M $1.6M
Long-Term Debt Repaid -$1.8M -$3.3M -$1.9M -$5.9M -$814K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$145K -- -$20K -$25K --
Cash From Financing $4.8M -$3.3M $1.6M -$4.8M $825K
 
Beginning Cash (CF) $4.9M $4.8M $1.9M $2.2M $818K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $166K -$1.8M -$435K $459K -$160K
Ending Cash (CF) $5M $2.9M $1.5M $2.7M $658K
 
Levered Free Cash Flow -$4.7M $1.5M -$2.1M $5.2M -$992K

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