Financhill
Sell
15

XAIR Quote, Financials, Valuation and Earnings

Last price:
$3.24
Seasonality move :
-4.39%
Day range:
$3.15 - $3.38
52-week range:
$2.90 - $13.52
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.96x
P/B ratio:
1.11x
Volume:
157.4K
Avg. volume:
223.9K
1-year change:
-71.07%
Market cap:
$15M
Revenue:
$3.7M
EPS (TTM):
-$0.79
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $873K -- -- $1.2M $3.7M
Revenue Growth (YoY) -37.2% -- -- -- 219.67%
 
Cost of Revenues -- -- $555K $2.5M $5.4M
Gross Profit -- -- -$555K -$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 $23.1M $30.2M $51.5M $61.7M $42.9M
Operating Income -$22.2M -$30.2M -$52.1M -$63M -$44.5M
 
Net Interest Expenses $642K $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 -$43.2M -$55.8M -$60.2M -$46.6M
 
Basic EPS (Cont. Ops) -$25.40 -$33.60 -$37.20 -$36.40 -$13.80
Diluted EPS (Cont. Ops) -$25.40 -$33.60 -$37.20 -$36.40 -$13.80
Weighted Average Basic Share $900.3K $1.3M $1.5M $1.7M $3.4M
Weighted Average Diluted Share $900.3K $1.3M $1.5M $1.7M $3.4M
 
EBITDA -$22M -$42.7M -$58.2M -$59M -$41.9M
EBIT -$22.2M -$43.3M -$59.4M -$61.4M -$45.5M
 
Revenue (Reported) $873K -- -- $1.2M $3.7M
Operating Income (Reported) -$22.2M -$30.2M -$52.1M -$63M -$44.5M
Operating Income (Adjusted) -$22.2M -$43.3M -$59.4M -$61.4M -$45.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $145K -- -- $470K $1.2M
Revenue Growth (YoY) -- -- -- -- 145.11%
 
Cost of Revenues -- -- $308K $983K $1.2M
Gross Profit -- -- -$308K -$513K -$32K
Gross Profit Margin -- -- -- -109.15% -2.78%
 
R&D Expenses $1.8M $3.7M $4.1M $5.7M $3.3M
Selling, General & Admin $3.3M $6.2M $9.6M $6.4M $3.9M
Other Inc / (Exp) -- -$10.3M -$7.3M -$999K -$311K
Operating Expenses $5.2M $9.9M $13.7M $12.1M $7.1M
Operating Income -$5M -$9.9M -$14M -$12.6M -$7.2M
 
Net Interest Expenses $178K $398K -- $921K $580K
EBT. Incl. Unusual Items -$5.2M -$20.7M -$21.2M -$14.6M -$8.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$5.2M -$20.7M -$21.2M -$14.6M -$8.1M
 
Minority Interest in Earnings -- $659K $984K $849K $29K
Net Income to Common Excl Extra Items -$5.2M -$20M -$20.2M -$13.7M -$8M
 
Basic EPS (Cont. Ops) -$4.80 -$14.60 -$13.40 -$7.20 -$1.80
Diluted EPS (Cont. Ops) -$4.80 -$14.60 -$13.40 -$7.20 -$1.80
Weighted Average Basic Share $1M $1.5M $1.5M $1.8M $4.5M
Weighted Average Diluted Share $1M $1.5M $1.5M $1.8M $4.5M
 
EBITDA -$5M -$20.1M -$20.9M -$12.9M -$6.5M
EBIT -$5.1M -$20.3M -$21.3M -$13.6M -$7.5M
 
Revenue (Reported) $145K -- -- $470K $1.2M
Operating Income (Reported) -$5M -$9.9M -$14M -$12.6M -$7.2M
Operating Income (Adjusted) -$5.1M -$20.3M -$21.3M -$13.6M -$7.5M
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) -- -- -- -- --
 
Cost of Revenues -- -- -- $2.5M $5.4M
Gross Profit -- -- -$555K -$1.3M -$1.7M
Gross Profit Margin -- -- -- -- --
 
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) $17.1K -$13.1M -$7.3M $1.6M -$924K
Operating Expenses $23.1M $30.2M $51.5M $61.7M $42.9M
Operating Income -$22.2M -$30.2M -$52.1M -$63M -$44.5M
 
Net Interest Expenses $658.2K $778K $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 -$43.2M -$55.8M -$60.2M -$46.6M
 
Basic EPS (Cont. Ops) -$25.60 -$33.80 -$37.40 -$36.40 -$15.80
Diluted EPS (Cont. Ops) -$25.60 -$33.80 -$37.40 -$36.40 -$15.80
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$22M -$42.7M -$58.2M -$59M -$41.9M
EBIT -$22.2M -$43.3M -$59.4M -$61.4M -$45.5M
 
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 -$43.3M -$59.4M -$61.4M -$45.5M
Period Ending 2022-03-31 2023-03-31 2024-03-31 2025-03-31 2026-03-31
Revenue -- -- $1.2M $3.7M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $555K $2.5M $5.4M --
Gross Profit -- -$555K -$1.3M -$1.7M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $11.8M $16.8M $24.4M $16.9M --
Selling, General & Admin $18.4M $34.7M $37.3M $26M --
Other Inc / (Exp) -$13.1M -$7.3M $1.6M -$924K --
Operating Expenses $30.2M $51.5M $61.7M $42.9M --
Operating Income -$30.2M -$52.1M -$63M -$44.5M --
 
Net Interest Expenses $778K $142K $2.9M $3M --
EBT. Incl. Unusual Items -$44.1M -$59.4M -$64.3M -$48.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$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 -$43.2M -$55.8M -$60.2M -$46.6M --
 
Basic EPS (Cont. Ops) -$33.80 -$37.40 -$36.40 -$15.80 --
Diluted EPS (Cont. Ops) -$33.80 -$37.40 -$36.40 -$15.80 --
Weighted Average Basic Share $5.1M $6M $6.6M $13.5M --
Weighted Average Diluted Share $5.1M $6M $6.6M $13.5M --
 
EBITDA -$42.7M -$58.2M -$59M -$41.9M --
EBIT -$43.3M -$59.4M -$61.4M -$45.5M --
 
Revenue (Reported) -- -- $1.2M $3.7M --
Operating Income (Reported) -$30.2M -$52.1M -$63M -$44.5M --
Operating Income (Adjusted) -$43.3M -$59.4M -$61.4M -$45.5M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $34.6M $80.2M $29.2M $11.4M $4.7M
Short Term Investments -- -- $16.7M $23.1M $2.3M
Accounts Receivable, Net -- -- -- $319K $710K
Inventory -- $350K $1.1M $2.1M $2.4M
Prepaid Expenses $1.2M $1.3M $3.8M $6.3M $5.4M
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 $4.5M $200K $120K $14.7M $9.2M
Capital Leases -- -- -- -- --
Total Liabilities $10.1M $21M $26.7M $29.8M $15.7M
 
Common Stock $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 $34.6M $80.2M $45.9M $34.5M $6.9M
Total Debt $5M $1.1M $895K $15.5M $9.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $34.6M $80.2M $29.2M $11.4M $4.7M
Short Term Investments -- -- $16.7M $23.1M $2.3M
Accounts Receivable, Net -- -- -- $319K $710K
Inventory -- $350K $1.1M $2.1M $2.4M
Prepaid Expenses $1.2M $1.3M $3.8M $6.3M $5.4M
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 $4.5M $200K $120K $14.7M $9.2M
Capital Leases -- -- -- -- --
Total Liabilities $10.1M $21M $26.7M $29.8M $15.7M
 
Common Stock $2K $3K $3K $5K $8K
Other Common Equity Adj -- $96K $53K -$15K -$60K
Common Equity -- -- -- -- --
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 $34.6M $80.2M $45.9M $34.5M $6.9M
Total Debt $5M $1.1M $895K $15.5M $9.8M
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 $211K $588K $1.2M $2.4M $3.6M
Stock-Based Compensation $4.9M $7.8M $19.6M $21.3M $9.1M
Change in Accounts Receivable -$425K $103K -$98K $101K -$390K
Change in Inventories -- -- -$781K -$998K -$466K
Cash From Operations -$19.6M -$23.1M -$33M -$56M -$38.2M
 
Capital Expenditures $890K $1.4M $3.9M $5.7M $5.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$890K -$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) $25.5M $35.3M $87.7M $36.8M $11.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.8M $54.9M -$50.9M -$25.1M -$6.7M
Ending Cash (CF) $35.3M $90.2M $36.8M $11.6M $4.9M
 
Levered Free Cash Flow -$20.5M -$24.6M -$36.9M -$61.8M -$44.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$5.2M -$20.7M -$21.2M -$14.6M -$8.1M
Depreciation & Amoritzation $55K $200K $340K $737K $939K
Stock-Based Compensation $839K $3.3M $4.4M $2.3M $158K
Change in Accounts Receivable -$425K -$130K -$65K -$25K -$70K
Change in Inventories -- -- -$174K -$594K $126K
Cash From Operations -$5.6M -$7.9M -$8.4M -$10.7M -$7M
 
Capital Expenditures $20K $411K $2M $1.9M $1.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$20K -$339K $8.9M -$1.7M $2.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$69K -$23K -$82K -$100K $626K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $2K $34K -- -$1K --
Cash From Financing $18.2M $5.7M $3.4M $15.9M $4.5M
 
Beginning Cash (CF) $22.7M $92.7M $33M $8.2M $4.8M
Foreign Exchange Rate Adjustment -- $96K -$106K -$95K -$61K
Additions / Reductions $12.6M -$2.6M $3.8M $3.5M $124K
Ending Cash (CF) $35.3M $90.2M $36.8M $11.6M $4.9M
 
Levered Free Cash Flow -$5.6M -$8.3M -$10.5M -$12.7M -$8.5M
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 $211K $588K $1.2M $2.4M $3.6M
Stock-Based Compensation $4.9M $7.8M $19.6M $21.3M $9.1M
Change in Accounts Receivable -$425K $103K -$98K $101K -$390K
Change in Inventories -- -- -$781K -$998K -$466K
Cash From Operations -$19.6M -$23.1M -$33M -$56M -$38.2M
 
Capital Expenditures $890K $1.4M $3.9M $5.7M $5.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$890K -$1.5M -$20.6M -$12.2M $14.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $15.8M $11.3M
Long-Term Debt Repaid -$404K -$658K -$1M -$835K -$18.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $30.3M $79.5M $2.7M $43.2M $16.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.8M $54.9M -$50.9M -$25.1M -$6.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$20.5M -$24.6M -$36.9M -$61.8M -$44.1M
Period Ending 2022-03-31 2023-03-31 2024-03-31 2025-03-31 2026-03-31
Net Income to Stockholders -$44.1M -$59.4M -$64.3M -$48.5M --
Depreciation & Amoritzation $588K $1.2M $2.4M $3.6M --
Stock-Based Compensation $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 -$23.1M -$33M -$56M -$38.2M --
 
Capital Expenditures $1.4M $3.9M $5.7M $5.9M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.5M -$20.6M -$12.2M $14.9M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $15.8M $11.3M --
Long-Term Debt Repaid -$658K -$1M -$835K -$18.1M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $35K -- -- -- --
Cash From Financing $79.5M $2.7M $43.2M $16.6M --
 
Beginning Cash (CF) $216.3M $246M $94.9M $49.5M --
Foreign Exchange Rate Adjustment $96K -$43K -$77K -$45K --
Additions / Reductions $54.9M -$50.9M -$25.1M -$6.7M --
Ending Cash (CF) $271.3M $192.5M $69.8M $42.8M --
 
Levered Free Cash Flow -$24.6M -$36.9M -$61.8M -$44.1M --

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
71
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 59x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
71
PGY alert for Jul 18

Pagaya Technologies [PGY] is up 3.8% over the past day.

Buy
68
MCRI alert for Jul 18

Monarch Casino & Resort [MCRI] is down 0.62% over the past day.

Sell
41
NEGG alert for Jul 18

Newegg Commerce [NEGG] is up 6.61% over the past day.

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

Show me the best stock