Financhill
Sell
24

XAIR Quote, Financials, Valuation and Earnings

Last price:
$0.45
Seasonality move :
-1.62%
Day range:
$0.42 - $0.45
52-week range:
$0.30 - $2.36
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
7.31x
P/B ratio:
1.08x
Volume:
195.8K
Avg. volume:
671.3K
1-year change:
-80.22%
Market cap:
$30.4M
Revenue:
$1.2M
EPS (TTM):
-$1.41
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 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $350K -- -- $239K $798K
Revenue Growth (YoY) -45.79% -- -- -- 233.89%
 
Cost of Revenues -- -- $179K $432K $1.9M
Gross Profit -- -- -$179K -$193K -$1.1M
Gross Profit Margin -- -- -- -80.75% -135.84%
 
R&D Expenses $3.1M $2.8M $4.5M $7.1M $4.6M
Selling, General & Admin $2.2M $3.4M $8M $10.2M $7.2M
Other Inc / (Exp) -$6K -$2.3M -$129K $1M -$270K
Operating Expenses $5.3M $6.2M $12.4M $17.3M $11.7M
Operating Income -$5M -$6.2M -$12.6M -$17.5M -$12.8M
 
Net Interest Expenses $159K $161K $48K $914K $927K
EBT. Incl. Unusual Items -$5.1M -$8.7M -$12.8M -$17.4M -$14M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$5.1M -$8.7M -$12.8M -$17.4M -$14M
 
Minority Interest in Earnings -- -- $830K $1.2M $671K
Net Income to Common Excl Extra Items -$5.1M -$8.7M -$12M -$16.2M -$13.4M
 
Basic EPS (Cont. Ops) -$0.30 -$0.36 -$0.40 -$0.51 -$0.28
Diluted EPS (Cont. Ops) -$0.30 -$0.36 -$0.40 -$0.51 -$0.28
Weighted Average Basic Share $17.1M $24.2M $29.9M $31.8M $47.1M
Weighted Average Diluted Share $17.1M $24.2M $29.9M $31.8M $47.1M
 
EBITDA -$4.9M -$8.4M -$12.5M -$16M -$12.2M
EBIT -$5M -$8.5M -$12.7M -$16.5M -$13.1M
 
Revenue (Reported) $350K -- -- $239K $798K
Operating Income (Reported) -$5M -$6.2M -$12.6M -$17.5M -$12.8M
Operating Income (Adjusted) -$5M -$8.5M -$12.7M -$16.5M -$13.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $696.2K -- -- -- $2.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $1.1M $4.6M
Gross Profit -- -- -$179K -$813K -$2.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $13M $10.7M $13.9M $21M $23.1M
Selling, General & Admin $9.3M $13.1M $27.4M $39.6M $30.6M
Other Inc / (Exp) $218.5K -$2.3M -$11.1M -$5M $845K
Operating Expenses $22.3M $23.7M $41.3M $60.6M $53.7M
Operating Income -$21.6M -$23.4M -$41.5M -$61.4M -$56M
 
Net Interest Expenses $352.8K $659K $551K $1M $3.7M
EBT. Incl. Unusual Items -$21.7M -$26.4M -$53.1M -$67.4M -$58.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$21.5M -$26.4M -$53.1M -$67.4M -$58.9M
 
Minority Interest in Earnings -- -- $2.4M $4.2M $3.4M
Net Income to Common Excl Extra Items -$21.5M -$26.4M -$50.6M -$63.2M -$55.5M
 
Basic EPS (Cont. Ops) -$1.50 -$1.24 -$1.79 -$2.06 -$1.41
Diluted EPS (Cont. Ops) -$1.50 -$1.24 -$1.79 -$2.06 -$1.41
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$21.2M -$25.5M -$51.7M -$64.8M -$52M
EBIT -$21.3M -$25.8M -$52.5M -$66.4M -$55.2M
 
Revenue (Reported) $696.2K -- -- -- $2.3M
Operating Income (Reported) -$21.6M -$23.4M -$41.5M -$61.4M -$56M
Operating Income (Adjusted) -$21.3M -$25.8M -$52.5M -$66.4M -$55.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $579.2K -- -- $298K $1.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $179K $735K $2.9M
Gross Profit -- -- -$179K -$437K -$1.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $7.5M $5.5M $7.7M $11.8M $10.6M
Selling, General & Admin $4.7M $7.2M $16.2M $21.1M $14.4M
Other Inc / (Exp) $12.1K -$2.3M -$296K $2M $1.2M
Operating Expenses $12.1M $12.8M $23.9M $33M $25M
Operating Income -$11.6M -$12.8M -$24.1M -$33.4M -$26.4M
 
Net Interest Expenses $322.2K $323K $96K $1.1M $1.9M
EBT. Incl. Unusual Items -$11.9M -$15.4M -$24.5M -$32.5M -$27.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$11.9M -$15.4M -$24.5M -$32.5M -$27.1M
 
Minority Interest in Earnings -- -- $1.6M $2.2M $1.5M
Net Income to Common Excl Extra Items -$11.9M -$15.4M -$22.9M -$30.3M -$25.6M
 
Basic EPS (Cont. Ops) -$0.71 -$0.67 -$0.77 -$0.96 -$0.55
Diluted EPS (Cont. Ops) -$0.71 -$0.67 -$0.77 -$0.96 -$0.55
Weighted Average Basic Share $33.7M $46.1M $59.8M $63.2M $93M
Weighted Average Diluted Share $33.7M $46.1M $59.8M $63.2M $93M
 
EBITDA -$11.4M -$14.9M -$23.9M -$30.5M -$23.4M
EBIT -$11.6M -$15.1M -$24.4M -$31.4M -$25.2M
 
Revenue (Reported) $579.2K -- -- $298K $1.5M
Operating Income (Reported) -$11.6M -$12.8M -$24.1M -$33.4M -$26.4M
Operating Income (Adjusted) -$11.6M -$15.1M -$24.4M -$31.4M -$25.2M
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 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $21.7M $47.7M $29.8M $13.2M $28.4M
Short Term Investments -- -- $32.6M $25.5M --
Accounts Receivable, Net -- -- -- $205K $556K
Inventory -- -- $711K $1.6M $2.5M
Prepaid Expenses $340.5K $1.2M $1M $1.1M $5.6M
Other Current Assets $51.7K $327K $358K $149K $254K
Total Current Assets $22.8M $50.3M $75.1M $47.1M $38M
 
Property Plant And Equipment $1.2M $3.2M $5M $9.1M $13.5M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $393.7K $356K $1.7M $1.5M $1.3M
Other Long-Term Assets $38.9K $211K $205K $224K $105K
Total Assets $24.5M $54.1M $82M $58M $53M
 
Accounts Payable $1.8M $2.2M $2M $3.3M $1.5M
Accrued Expenses $1.2M $1.9M $8.9M $8.2M $4.1M
Current Portion Of Long-Term Debt $84.3K $140K $310K $275K $258K
Current Portion Of Capital Lease Obligations $82K $178K $348K $391K $381K
Other Current Liabilities $159.9K $2.5M $44K $258K $321K
Total Current Liabilities $3.6M $6.9M $11.6M $12.5M $6.6M
 
Long-Term Debt $4.4M $4.5M $200K $14M $10.9M
Capital Leases -- -- -- -- --
Total Liabilities $8.3M $13.1M $18.4M $29.2M $23.7M
 
Common Stock $1.7K $3K $3K $3K $7K
Other Common Equity Adj -- -- $438K $43K $9K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $4.8M $3.1M $1.2M
Total Equity $16.1M $40.9M $63.7M $28.8M $29.3M
 
Total Liabilities and Equity $24.5M $54.1M $82M $58M $53M
Cash and Short Terms $21.7M $47.7M $62.4M $38.6M $28.4M
Total Debt $4.5M $4.7M $510K $14.3M $11.2M
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 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$5.1M -$8.7M -$12.8M -$17.4M -$14M
Depreciation & Amoritzation $85.8K $171K $236K $508K $946K
Stock-Based Compensation $1.2M $1.2M $4.7M $6.5M $3.1M
Change in Accounts Receivable -- -- $244K $264K -$81K
Change in Inventories -- -- -$74K -$296K -$394K
Cash From Operations -$3.3M -$5M -$9.2M -$14.3M -$13.3M
 
Capital Expenditures $487.5K $592K $963K $1.7M $1.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$487.5K -$665K -$33.6M -$1.8M $16.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $7.5M
Long-Term Debt Repaid -$125.2K -$246K -$81K -$220K -$5.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $2K --
Cash From Financing $1.7M $14.8M $133K $469K $21.6M
 
Beginning Cash (CF) $24.4M $39.6M $82.8M $31.6M $4.4M
Foreign Exchange Rate Adjustment -- -- -$170K -$59K -$134K
Additions / Reductions -$2.1M $9.1M -$42.7M -$15.6M $24.4M
Ending Cash (CF) $22.4M $48.7M $39.9M $18.4M $28.7M
 
Levered Free Cash Flow -$3.8M -$5.6M -$10.2M -$16M -$14.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$21.5M -$26.4M -$53.1M -$67.4M -$58.9M
Depreciation & Amoritzation $160.8K $321K $824K $1.7M $3.2M
Stock-Based Compensation $4.7M $4.3M $14.8M $22.8M $15.3M
Change in Accounts Receivable -- -- -$235K $30K -$351K
Change in Inventories -- -- -$363K -$923K -$1.2M
Cash From Operations -$18.4M -$19.7M -$30.3M -$48.4M -$48.1M
 
Capital Expenditures $756.9K $778K $2.1M $5.1M $7.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing $6.8M -$851K -$34.6M $1.8M $18.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $15.8M $7.5M
Long-Term Debt Repaid -$379.8K -$606K -$822K -$892K -$6.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $31.6M $47M $56M $25.1M $42.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $20M $26.4M -$8.9M -$21.5M $12.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$19.2M -$20.5M -$32.3M -$53.6M -$55.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$11.9M -$15.4M -$24.5M -$32.5M -$27.1M
Depreciation & Amoritzation $129K $239K $475K $959K $1.8M
Stock-Based Compensation $3M $2.4M $9.3M $12.6M $6.5M
Change in Accounts Receivable -- $425K $87K $215K -$237K
Change in Inventories -- -- -$363K -$505K -$732K
Cash From Operations -$8.8M -$8.9M -$16.1M -$31.5M -$23.5M
 
Capital Expenditures $731K $619K $1.2M $2.5M $3.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$731K -$692K -$33.8M -$11.4M $19.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $15.8M $7.5M
Long-Term Debt Repaid -$251K -$453K -$617K -$500K -$5.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $1K --
Cash From Financing $6.4M $23.1M -$403K $22M $21.4M
 
Beginning Cash (CF) $49.9M $74.9M $173M $68.3M $16M
Foreign Exchange Rate Adjustment -- -- $2K -$19K -$23K
Additions / Reductions -$3.1M $13.5M -$50.3M -$20.9M $17.1M
Ending Cash (CF) $46.8M $88.4M $122.7M $50M $33.1M
 
Levered Free Cash Flow -$9.5M -$9.5M -$17.3M -$33.9M -$27.4M

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

GET BETTER TRADE IDEAS

Popular

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Why Is SoundHound AI Stock Up So Much?
Why Is SoundHound AI Stock Up So Much?

Like many companies improving AI technologies and exploring ways to…

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…

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
60
QMCO alert for Dec 26

Quantum [QMCO] is up 49.62% over the past day.

Buy
53
ARQQ alert for Dec 26

Arqit Quantum [ARQQ] is up 49.85% over the past day.

Buy
65
TSLL alert for Dec 26

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 3.73% over the past day.

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

Show me the best stock