image
Healthcare - Medical - Care Facilities - NASDAQ - US
$ 2.295
-5.56 %
$ 134 M
Market Cap
-16.39
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one AIRS stock under the worst case scenario is HIDDEN Compared to the current market price of 2.29 USD, AirSculpt Technologies, Inc. is HIDDEN

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one AIRS stock under the base case scenario is HIDDEN Compared to the current market price of 2.29 USD, AirSculpt Technologies, Inc. is HIDDEN

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one AIRS stock under the best case scenario is HIDDEN Compared to the current market price of 2.29 USD, AirSculpt Technologies, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart AIRS

image
$9.0$9.0$8.0$8.0$7.0$7.0$6.0$6.0$5.0$5.0$4.0$4.0$3.0$3.0$2.0$2.0$1.0$1.015 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '25
FINANCIALS
180 M REVENUE
-7.95%
-1.82 M OPERATING INCOME
-19.15%
-8.25 M NET INCOME
-84.22%
11.4 M OPERATING CASH FLOW
-52.62%
-14 M INVESTING CASH FLOW
-41.21%
630 K FINANCING CASH FLOW
104.70%
39.4 M REVENUE
0.49%
-1.59 M OPERATING INCOME
61.53%
-2.85 M NET INCOME
100.00%
0 OPERATING CASH FLOW
0.00%
-1.9 M INVESTING CASH FLOW
46.12%
-1.65 M FINANCING CASH FLOW
-53.57%
Balance Sheet AirSculpt Technologies, Inc.
image
Current Assets 17.1 M
Cash & Short-Term Investments 8.24 M
Receivables 3.06 M
Other Current Assets 5.83 M
Non-Current Assets 193 M
Long-Term Investments 0
PP&E 63.1 M
Other Non-Current Assets 130 M
3.92 %30.07 %61.78 %Total Assets$210.0m
Current Liabilities 28.6 M
Accounts Payable 6.26 M
Short-Term Debt 4.25 M
Other Current Liabilities 18.1 M
Non-Current Liabilities 102 M
Long-Term Debt 70.5 M
Other Non-Current Liabilities 31.6 M
4.79 %3.25 %13.85 %53.90 %24.21 %Total Liabilities$130.7m
EFFICIENCY
Earnings Waterfall AirSculpt Technologies, Inc.
image
Revenue 180 M
Cost Of Revenue 71.4 M
Gross Profit 109 M
Operating Expenses 111 M
Operating Income -1.82 M
Other Expenses 6.44 M
Net Income -8.25 M
200m200m180m180m160m160m140m140m120m120m100m100m80m80m60m60m40m40m20m20m00(20m)(20m)180m(71m)109m(111m)(2m)(6m)(8m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
60.42% GROSS MARGIN
60.42%
-1.01% OPERATING MARGIN
-1.01%
-4.57% NET MARGIN
-4.57%
-10.41% ROE
-10.41%
-3.93% ROA
-3.93%
-1.00% ROIC
-1.00%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis AirSculpt Technologies, Inc.
image
20m20m15m15m10m10m5m5m00(5m)(5m)202020202021202120222022202320232024202420252025
Net Income -8.25 M
Depreciation & Amortization 11.9 M
Capital Expenditures -14 M
Stock-Based Compensation 3.76 M
Change in Working Capital 0
Others 8.43 M
Free Cash Flow -2.66 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 $6.67 , with forecasts ranging from a low of $4 to a high of $11 .
AIRS Lowest Price Target Wall Street Target
4 USD 74.29%
AIRS Average Price Target Wall Street Target
6.67 USD 190.49%
AIRS Highest Price Target Wall Street Target
11 USD 379.30%
Price
Max Price Target
Min Price Target
Average Price Target
11111010998877665544332211Jun '24Jun '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
0.00% DIVIDEND YIELD
0.41 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
0.450.450.400.400.350.350.300.300.250.250.200.200.150.150.100.100.050.050.000.000.410.4120222022
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 14
6. Ownership
Insider Ownership AirSculpt Technologies, Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
1.14 M USD 2
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
7. News
AirSculpt Technologies, Inc. (AIRS) Q1 2025 Earnings Call Transcript AirSculpt Technologies, Inc. (NASDAQ:AIRS ) Q1 2025 Earnings Conference Call May 2, 2025 8:00 AM ET Company Participants Allison Malkin - IR, ICR Yogi Jashnani - CEO Dennis Dean - CFO Conference Call Participants Josh Raskin - Nephron Research Morgan McCarthy - Leerink Partners Sam Eiber - BTIG Korinne Wolfmeyer - Piper Sandler Operator Greetings, and welcome to the AirSculpt Technologies, Inc. First Quarter 2025 Earnings Call. At this time, all participants are in a listen-only mode. seekingalpha.com - 2 weeks ago
AirSculpt Technologies, Inc. (AIRS) Reports Q1 Loss AirSculpt Technologies, Inc. (AIRS) came out with a quarterly loss of $0.02 per share versus the Zacks Consensus Estimate of a loss of $0.03. This compares to earnings of $0.03 per share a year ago. zacks.com - 2 weeks ago
AirSculpt Technologies Reports First Quarter Fiscal 2025 Results and Full Year Guidance MIAMI BEACH, Fla., May 02, 2025 (GLOBE NEWSWIRE) -- AirSculpt Technologies, Inc. (NASDAQ:AIRS)(“AirSculpt” or the “Company”), a national provider of premium body contouring procedures, today announced results for the first quarter ended March 31, 2025. globenewswire.com - 2 weeks ago
Palo Alto Networks Introduces Prisma AIRS: the Foundation on which AI Security Thrives The world's most comprehensive AI security platform designed to protect the entire AI ecosystem — Apps, agents, models, and data SANTA CLARA, Calif. , April 28, 2025 /PRNewswire/ -- Palo Alto Networks® (NASDAQ: PANW), the world's leading AI cybersecurity company, today announced Prisma AIRS™, a groundbreaking AI security platform that serves as the cornerstone for robust AI protection, designed to protect the entire enterprise AI ecosystem – AI apps, agents, models, and data – at every step. prnewswire.com - 3 weeks ago
New Strong Sell Stocks for April 17th AIRS, XOM and ALVO have been added to the Zacks Rank #5 (Strong Sell) List on April 17, 2025. zacks.com - 1 month ago
New Strong Sell Stocks for April 14th AIRS, CG and CARS have been added to the Zacks Rank #5 (Strong Sell) List on April 14, 2025. zacks.com - 1 month ago
New Strong Sell Stocks for April 2nd AIRS, CCB and CARS have been added to the Zacks Rank #5 (Strong Sell) List on April 2, 2025. zacks.com - 1 month ago
New Strong Sell Stocks for March 26th AIRS, EGBN and FFWM have been added to the Zacks Rank #5 (Strong Sell) List on March 26, 2025. zacks.com - 1 month ago
New Strong Sell Stocks for March 24th AVNS, AIRS and AMPH have been added to the Zacks Rank #5 (Strong Sell) List on March 24, 2025. zacks.com - 1 month ago
AirSculpt Technologies, Inc. (AIRS) Q4 2024 Earnings Call Transcript AirSculpt Technologies, Inc. (NASDAQ:AIRS ) Q4 2024 Earnings Conference Call March 14, 2025 8:30 AM ET Company Participants Allison Malkin - IR, ICR Yogi Jashnani - CEO Dennis Dean - CFO Conference Call Participants Joshua Raskin - Nephron Research Korinne Wolfmeyer - Piper Sandler Sam Eiber - BTIG Operator Greetings. Welcome to the AirSculpt Technologies Inc. Fourth Quarter 2024 Earnings Call. seekingalpha.com - 2 months ago
AirSculpt Technologies, Inc. (AIRS) Reports Q4 Loss, Tops Revenue Estimates AirSculpt Technologies, Inc. (AIRS) came out with a quarterly loss of $0.08 per share versus the Zacks Consensus Estimate of $0.02. This compares to earnings of $0.01 per share a year ago. zacks.com - 2 months ago
AirSculpt Technologies Reports Fourth Quarter, and Full Year Fiscal 2024 Results MIAMI BEACH, Fla., March 14, 2025 (GLOBE NEWSWIRE) -- AirSculpt Technologies, Inc. (NASDAQ:AIRS)(“AirSculpt” or the “Company”), a national provider of premium body contouring procedures, today announced results for the fourth quarter and twelve months ended December 31, 2024. globenewswire.com - 2 months ago
8. Profile Summary

AirSculpt Technologies, Inc. AIRS

image
COUNTRY US
INDUSTRY Medical - Care Facilities
MARKET CAP $ 134 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 389
Officers Stephanie Evans Greene Chief Marketing Officer Mr. Yogesh Jashnani Chief Executive Officer & Director Mr. Dennis Dean CPA Chief Financial Officer Mr. Philip Bodie Chief Accounting Officer Dr. Aaron J. Rollins M.D. Founder & Executive Chairman