image
Healthcare - Medical - Care Facilities - NASDAQ - US
$ 5.33
8.11 %
$ 309 M
Market Cap
-38.07
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jan, 18, 2025.

The intrinsic value of one AIRS stock under the worst case scenario is HIDDEN Compared to the current market price of 5.33 USD, AirSculpt Technologies, Inc. is HIDDEN

This DCF valuation model was last updated on Jan, 18, 2025.

The intrinsic value of one AIRS stock under the base case scenario is HIDDEN Compared to the current market price of 5.33 USD, AirSculpt Technologies, Inc. is HIDDEN

This DCF valuation model was last updated on Jan, 18, 2025.

The intrinsic value of one AIRS stock under the best case scenario is HIDDEN Compared to the current market price of 5.33 USD, AirSculpt Technologies, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS
FINANCIALS
196 M REVENUE
16.07%
9.48 M OPERATING INCOME
373.60%
-4.48 M NET INCOME
69.49%
24 M OPERATING CASH FLOW
-2.01%
-9.92 M INVESTING CASH FLOW
23.23%
-13.4 M FINANCING CASH FLOW
50.87%
42.5 M REVENUE
-16.58%
-3.72 M OPERATING INCOME
-370.38%
-6.04 M NET INCOME
-88.40%
1.83 M OPERATING CASH FLOW
-46.83%
-4.9 M INVESTING CASH FLOW
-21.93%
-825 K FINANCING CASH FLOW
-56.55%
Balance Sheet AirSculpt Technologies, Inc.
image
Current Assets 16 M
Cash & Short-Term Investments 10.3 M
Receivables 1.94 M
Other Current Assets 3.76 M
Non-Current Assets 188 M
Long-Term Investments 0
PP&E 54.3 M
Other Non-Current Assets 134 M
Current Liabilities 20.3 M
Accounts Payable 3.92 M
Short-Term Debt 7.5 M
Other Current Liabilities 8.89 M
Non-Current Liabilities 99.7 M
Long-Term Debt 92.2 M
Other Non-Current Liabilities 7.54 M
EFFICIENCY
Earnings Waterfall AirSculpt Technologies, Inc.
image
Revenue 196 M
Cost Of Revenue 74 M
Gross Profit 122 M
Operating Expenses 112 M
Operating Income 9.48 M
Other Expenses 14 M
Net Income -4.48 M
RATIOS
62.22% GROSS MARGIN
62.22%
4.84% OPERATING MARGIN
4.84%
-2.29% NET MARGIN
-2.29%
-5.33% ROE
-5.33%
-2.20% ROA
-2.20%
-9.10% ROIC
-9.10%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis AirSculpt Technologies, Inc.
image
Net Income -4.48 M
Depreciation & Amortization 10.3 M
Capital Expenditures -9.92 M
Stock-Based Compensation 18.2 M
Change in Working Capital -1.38 M
Others -2.07 M
Free Cash Flow 14 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets AirSculpt Technologies, Inc.
image
Wall Street analysts predict an average 1-year price target for AIRS of $6.25 , with forecasts ranging from a low of $4 to a high of $11 .
AIRS Lowest Price Target Wall Street Target
4 USD -24.95%
AIRS Average Price Target Wall Street Target
6.25 USD 17.26%
AIRS Highest Price Target Wall Street Target
11 USD 106.38%
4. DIVIDEND ANALYSIS
0.00% DIVIDEND YIELD
0.41 USD DIVIDEND PER SHARE
5. COMPETITION
6. Ownership
Insider Ownership AirSculpt Technologies, Inc.
image
Sold
0-3 MONTHS
1.14 M USD 2
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
Date Value Insider Amount Avg Price
2 months ago
Nov 13, 2024
Sell 116 K USD
Rollins Aaron
Executive Chairman
- 15438
7.5289 USD
2 months ago
Nov 14, 2024
Sell 321 K USD
Rollins Aaron
Executive Chairman
- 44756
7.165 USD
2 months ago
Nov 15, 2024
Sell 321 K USD
Rollins Aaron
Executive Chairman
- 49019
6.5447 USD
2 months ago
Nov 13, 2024
Sell 58.1 K USD
Dean Dennis
Interim CEO and CFO
- 7719
7.5289 USD
2 months ago
Nov 14, 2024
Sell 160 K USD
Dean Dennis
Interim CEO and CFO
- 22378
7.165 USD
2 months ago
Nov 15, 2024
Sell 160 K USD
Dean Dennis
Interim CEO and CFO
- 24510
6.5447 USD
2 years ago
Nov 16, 2022
Bought 63 K USD
Aaron Thomas J
Director
+ 18000
3.5 USD
2 years ago
Nov 15, 2022
Bought 46.4 K USD
Higgins Kenneth
Director
+ 15000
3.09 USD
2 years ago
Nov 15, 2022
Bought 466 K USD
Rollins Aaron
Chief Executive Officer
+ 150000
3.11 USD
2 years ago
Nov 15, 2022
Bought 99 K USD
Dean Dennis
Chief Financial Officer
+ 33000
3 USD
2 years ago
Nov 15, 2022
Bought 92.7 K USD
Chu Caroline
Director
+ 30000
3.09 USD
7. News
AirSculpt Technologies Announces Participation in the ICR Conference 2025 MIAMI BEACH, Fla., Jan. 07, 2025 (GLOBE NEWSWIRE) -- AirSculpt Technologies, Inc. (NASDAQ: AIRS) (“AirSculpt” or the “Company”), an industry leader and provider of premium body contouring procedures, today announced that it will participate in investor meetings and host a presentation at the ICR Conference 2025 being held at The Grande Lakes Orlando in Orlando, Florida on January 13, 2025 through January 14, 2025. globenewswire.com - 1 week ago
AirSculpt® Technologies, Inc. Announces Opening of Its New White Plains, NY Center MIAMI BEACH, Fla. , Dec. 2, 2024 /PRNewswire/ -- AirSculpt® Technologies, Inc., ("AirSculpt") (NASDAQ: AIRS;) an industry leader and provider of premium body contouring procedures, today announced the opening of its White Plains body contouring center at One North Broadway Unit 111, White Plains, NY 10601, increasing its clinic count to 32 locations. prnewswire.com - 1 month ago
AirSculpt Technologies, Inc. (AIRS) Q3 2024 Earnings Call Transcript AirSculpt Technologies, Inc. (NASDAQ:AIRS ) Q3 2024 Earnings Conference Call November 8, 2024 8:00 AM ET Company Participants Allison Malkin – ICR Dennis Dean – Interim Chief Executive Officer and Chief Financial Officer Conference Call Participants Joshua Raskin – Nephron Research LLC Korinne Wolfmeyer – Piper Sandler Operator Greetings, and welcome to AirSculpt Technologies, Inc. Third Quarter 2024 Earnings Conference Call. At this time all participants are in a listen-only mode. seekingalpha.com - 2 months ago
AirSculpt Technologies (AIRS) Reports Q3 Earnings: What Key Metrics Have to Say Although the revenue and EPS for AirSculpt Technologies (AIRS) give a sense of how its business performed in the quarter ended September 2024, it might be worth considering how some key metrics compare with Wall Street estimates and the year-ago numbers. zacks.com - 2 months ago
AirSculpt Technologies, Inc. (AIRS) Reports Q3 Loss, Tops Revenue Estimates AirSculpt Technologies, Inc. (AIRS) came out with a quarterly loss of $0.02 per share versus the Zacks Consensus Estimate of $0.04. This compares to earnings of $0.05 per share a year ago. zacks.com - 2 months ago
AirSculpt Technologies Reports Third Quarter Fiscal 2024 Results Third Quarter Revenue of $42.5 million, Net Loss of $6.0 million and Adjusted EBITDA of $4.7 million Third Quarter Revenue of $42.5 million, Net Loss of $6.0 million and Adjusted EBITDA of $4.7 million globenewswire.com - 2 months ago
AirSculpt Technologies (AIRS) Moves 14.2% Higher: Will This Strength Last? AirSculpt Technologies (AIRS) saw its shares surge in the last session with trading volume being higher than average. The latest trend in earnings estimate revisions may not translate into further price increase in the near term. zacks.com - 2 months ago
AirSculpt Technologies Announces Preliminary Third Quarter 2024 Revenue Results Expects 2024 Revenue in the Range of $183 Million to $189 Million Announces Third Quarter Fiscal 2024 Earnings Date and Conference Call MIAMI BEACH, Fla., Oct. 24, 2024 (GLOBE NEWSWIRE) -- AirSculpt Technologies, Inc. (NASDAQ:AIRS)(“AirSculpt” or the “Company”), a national provider of premium body contouring procedures, today announced selected unaudited preliminary financial results for its third quarter ended September 30, 2024. globenewswire.com - 2 months ago
AirSculpt Technologies (AIRS) Surges 5.6%: Is This an Indication of Further Gains? AirSculpt Technologies (AIRS) witnessed a jump in share price last session on above-average trading volume. The latest trend in earnings estimate revisions for the stock doesn't suggest further strength down the road. zacks.com - 3 months ago
AirSculpt® Technologies, Inc. Announces Opening of Its New Center in Birmingham, MI MIAMI BEACH, Fla. , Oct. 1, 2024 /PRNewswire/ -- AirSculpt® Technologies, Inc., ("AirSculpt") (NASDAQ: AIRS) an industry leader and provider of premium body contouring procedures, today announced the opening of its Birmingham office at 555 S. prnewswire.com - 3 months ago
AirSculpt® Technologies, Inc. Adds New Center In Deerfield, IL To Meet Chicago Market Demand MIAMI BEACH, Fla. , Sept. 24, 2024 /PRNewswire/ -- AirSculpt® Technologies, Inc., ("AirSculpt") (NASDAQ: AIRS) an industry leader and provider of premium body contouring procedures, today announced the opening of its Deerfield office at 720 Waukegan Rd Suite 200, Deerfield, IL 60015 conveniently located within Deerfield Square, an upscale, lifestyle shopping center. prnewswire.com - 3 months ago
Investors who lost money on AirSculpt Technologies, Inc. should contact Levi & Korsinsky about an ongoing investigation - AIRS NEW YORK, NY / ACCESSWIRE / August 26, 2024 / Levi & Korsinsky notifies investors that it has commenced an investigation of AirSculpt Technologies, Inc. ("AirSculpt") (NASDAQ:AIRS) concerning possible violations of federal securities laws. AirSculpt released Q2 financial results that missed estimates for both revenue and earnings. accesswire.com - 4 months ago
8. Profile Summary

AirSculpt Technologies, Inc. AIRS

image
COUNTRY US
INDUSTRY Medical - Care Facilities
MARKET CAP $ 309 M
Dividend Yield 0.00%
Description AirSculpt Technologies, Inc., together with its subsidiaries, focuses on operating as a holding company for EBS Intermediate Parent LLC that provides body contouring procedure services in the United States. It offers custom body contouring using its AirSculpt procedure that removes unwanted fat in a minimally invasive procedure. The company provides fat removal procedures across treatment areas; and fat transfer procedures that use the patient's own fat cells to enhance the breasts, buttocks, hips, or other areas. Its body contouring procedures also include the Power BBL, a Brazilian butt lift procedure; the Up a Cup, a breast enhancement procedure; and the Hip Flip, an hourglass contouring procedure. As of March 10, 2022, it operated 19 centers across 15 states. AirSculpt Technologies, Inc. was founded in 2012 and is headquartered in Miami Beach, Florida.
Contact 400 Alton Road, Miami Beach, FL, 33139 https://www.elitebodysculpture.com
IPO Date Oct. 29, 2021
Employees 346
Officers Mr. Dennis Dean CPA Interim Chief Executive Officer & Chief Financial Officer Mr. Todd Magazine Advisor Mr. Philip Bodie Chief Accounting Officer Stephanie Evans Greene Chief Marketing Officer Dr. Aaron J. Rollins M.D. Founder & Executive Chairman