image
Technology - Software - Infrastructure - NASDAQ - US
$ 5.89
1.2 %
$ 188 M
Market Cap
-17.85
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jun, 21, 2025.

The intrinsic value of one AISP stock under the worst case scenario is HIDDEN Compared to the current market price of 5.89 USD, Airship AI Holdings, Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 21, 2025.

The intrinsic value of one AISP stock under the base case scenario is HIDDEN Compared to the current market price of 5.89 USD, Airship AI Holdings, Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 21, 2025.

The intrinsic value of one AISP stock under the best case scenario is HIDDEN Compared to the current market price of 5.89 USD, Airship AI Holdings, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart AISP

image
$7.0$7.0$6.5$6.5$6.0$6.0$5.5$5.5$5.0$5.0$4.5$4.5$4.0$4.0$3.5$3.5$3.0$3.020252025Feb '25Feb '25Mar '25Mar '25Apr '25Apr '25May '25May '25Jun '25Jun '25Jul '25Jul '25
FINANCIALS
23 M REVENUE
87.40%
-3.5 M OPERATING INCOME
47.21%
-57.5 M NET INCOME
-351.01%
-6.5 M OPERATING CASH FLOW
-97.61%
0 INVESTING CASH FLOW
0.00%
14.8 M FINANCING CASH FLOW
141.59%
5.5 M REVENUE
71.59%
-1.71 M OPERATING INCOME
-14.96%
23.7 M NET INCOME
147.25%
-2.1 B OPERATING CASH FLOW
-99527.72%
0 INVESTING CASH FLOW
0.00%
-497 M FINANCING CASH FLOW
-7100.81%
Balance Sheet Airship AI Holdings, Inc.
image
Current Assets 12.7 M
Cash & Short-Term Investments 11.4 M
Receivables 1.23 M
Other Current Assets 17 K
Non-Current Assets 1.05 M
Long-Term Investments 0
PP&E 882 K
Other Non-Current Assets 166 K
83.28 %8.95 %6.43 %Total Assets$13.7m
Current Liabilities 5.66 M
Accounts Payable 759 K
Short-Term Debt 305 M
Other Current Liabilities -301 M
Non-Current Liabilities 61.1 M
Long-Term Debt 639 M
Other Non-Current Liabilities -578 M
457.78 %957.82 %Total Liabilities$66.7m
EFFICIENCY
Earnings Waterfall Airship AI Holdings, Inc.
image
Revenue 23 M
Cost Of Revenue 12.5 M
Gross Profit 10.5 M
Operating Expenses 14 M
Operating Income -3.5 M
Other Expenses 54 M
Net Income -57.5 M
30m30m20m20m10m10m00(10m)(10m)(20m)(20m)(30m)(30m)(40m)(40m)(50m)(50m)(60m)(60m)23m(13m)11m(14m)(4m)(54m)(57m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
45.67% GROSS MARGIN
45.67%
-15.21% OPERATING MARGIN
-15.21%
-249.30% NET MARGIN
-249.30%
0.11% ROE
0.11%
-419.24% ROA
-419.24%
-1.12% ROIC
-1.12%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Airship AI Holdings, Inc.
image
00(1m)(1m)(2m)(2m)(3m)(3m)(4m)(4m)(5m)(5m)(6m)(6m)(7m)(7m)20222022Jul '22Jul '2220232023Jul '23Jul '2320242024Jul '24Jul '2420252025
Net Income -57.5 M
Depreciation & Amortization 225 K
Capital Expenditures 0
Stock-Based Compensation 1.36 M
Change in Working Capital -4.8 M
Others 48.9 M
Free Cash Flow -6.5 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Airship AI Holdings, Inc.
image
AISP has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
5. COMPETITION
6. Ownership
Insider Ownership Airship AI Holdings, Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
722 K USD 2
9-12 MONTHS
102 K USD 1
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
Airship AI Holdings: Tailwinds Are Pushing Expansive Growth Airship AI is a Buy due to strong product-market fit, policy tailwinds, and early contract wins in AI-driven security and defense. The company's edge-based, explainable AI solutions meet urgent government and enterprise demand, positioning it ahead of legacy and Big Tech competitors. Revenue is scaling rapidly, with a robust $135M pipeline, strong gross margins, and potential for significant contract acceleration and index-driven re-rating. seekingalpha.com - 1 month ago
Airship AI Holdings, Inc. (AISP) Reports Q1 Loss, Tops Revenue Estimates Airship AI Holdings, Inc. (AISP) came out with a quarterly loss of $0.04 per share versus the Zacks Consensus Estimate of a loss of $0.03. This compares to loss of $0.07 per share a year ago. zacks.com - 1 month ago
Airship AI: Why This AI Penny Stock Is Poised for a Big Breakout Airship AI Holdings Inc. NASDAQ: AISP provides AI-based video, sensor and data management surveillance services to public sector and commercial clients. Its products include Outpost AI, which uses object detection and optical character recognition in its surveillance system, and Acropolis, a platform for scalable video and data management for law enforcement. marketbeat.com - 3 months ago
Airship AI: Emerging AI Security Stock With Real Potential AirshipAI is a promising AI security company with proven products. AISP's "at the edge" technology offers significant advantages, reducing costs and improving efficiency, with key products like Outpost and Acropolis gaining traction. Despite an 87% revenue growth in 2024, AISP's financials are strained due to non-cash liabilities, though it has a two-year cash runway and zero debt. seekingalpha.com - 3 months ago
Investing in Small-Cap AI: Powering the Next Tech Revolution Investors are always looking for the next big thing in artificial intelligence (AI). While tech giants like Microsoft Co. (NASDAQ: MSFT), Alphabet Inc. (NASDAQ: GOOG) and Nvidia Co. (NASDAQ: NVDA) dominate the AI sector, they aren't the only players driving innovation. marketbeat.com - 4 months ago
Airship AI Reports Full Year 2024 Financial Results 2024 Net Revenue of $23.1 Million, an 87% Increase over FY 2023 Net Revenue of $12.3 Million No Debt on Balance Sheet Following Conversion of $2.8 million in Senior Secured Convertible Notes New Pro-U.S. Border Security Administration Provides Additional Macro Tailwinds for 2025 & Beyond REDMOND, Wash., March 03, 2025 (GLOBE NEWSWIRE) --  Airship AI Holdings, Inc. (NASDAQ: AISP) (“Airship AI” or the “Company”), a leader in AI-driven video, sensor, and data management surveillance solutions, today reported its financial and operational results for the quarter and year ended December 31, 2024. globenewswire.com - 4 months ago
Airship AI Secures Follow-On Seven-Figure Contract Award with Fortune 100 Transportation & E-Commerce Company Acropolis Enterprise Video and Data Management Platform Supports Operational and Physical Security Requirements for Global Locations REDMOND, Wash., Jan. 31, 2025 (GLOBE NEWSWIRE) --  Airship AI Holdings, Inc. (NASDAQ: AISP) (“Airship AI” or the “Company”), a leader in AI-driven video, sensor, and data management surveillance solutions, today announced it has been awarded an additional one (1) year system maintenance and sustainment contract for an existing Fortune 100 customer leveraging the Company's Acropolis Enterprise Video and Data Management platform supporting operational and physical security requirements. globenewswire.com - 5 months ago
SHAREHOLDER ALERT: Pomerantz Law Firm Investigates Claims On Behalf of Investors of Airship AI Holdings, Inc. - AISP NEW YORK, NY / ACCESS Newswire / January 18, 2025 / Pomerantz LLP is investigating claims on behalf of investors of Airship AI Holdings, Inc. ("Airship AI" or the "Company") (NASDAQ:AISP). Such investors are advised to contact Danielle Peyton at newaction@pomlaw.com or 646-581-9980, ext. accessnewswire.com - 5 months ago
7 Moonshot Stocks That Could Deliver 500% Returns by 2028 24/7 Wall St. Key Points: These stocks can deliver exponential returns (e.g. 247wallst.com - 5 months ago
SHAREHOLDER ALERT: Pomerantz Law Firm Investigates Claims On Behalf of Investors of Airship AI Holdings, Inc. - AISP NEW YORK, NY / ACCESS Newswire / January 16, 2025 / Pomerantz LLP is investigating claims on behalf of investors of Airship AI Holdings, Inc. ("Airship AI" or the "Company") (NASDAQ:AISP). Such investors are advised to contact Danielle Peyton at newaction@pomlaw.com or 646-581-9980, ext. accessnewswire.com - 5 months ago
SHAREHOLDER ALERT: Pomerantz Law Firm Investigates Claims On Behalf of Investors of Airship AI Holdings, Inc. - AISP NEW YORK CITY, NY / ACCESSWIRE / January 10, 2025 / Pomerantz LLP is investigating claims on behalf of investors of Airship AI Holdings, Inc. ("Airship AI" or the "Company") (NASDAQ:AISP). Such investors are advised to contact Danielle Peyton at newaction@pomlaw.com or 646-581-9980, ext. accesswire.com - 5 months ago
SHAREHOLDER ALERT: Pomerantz Law Firm Investigates Claims On Behalf of Investors of Airship AI Holdings, Inc. - AISP NEW YORK , Jan. 8, 2025 /PRNewswire/ -- Pomerantz LLP is investigating claims on behalf of investors of Airship AI Holdings, Inc. ("Airship AI" or the "Company") (NASDAQ: AISP). Such investors are advised to contact Danielle Peyton at newaction@pomlaw.com or 646-581-9980, ext. prnewswire.com - 5 months ago
8. Profile Summary

Airship AI Holdings, Inc. AISP

image
COUNTRY US
INDUSTRY Software - Infrastructure
MARKET CAP $ 188 M
Dividend Yield 0.00%
Description Airship AI Holdings, Inc. provides AI-driven video, sensor, and data management surveillance platform in the United States. The company offers Airship Acropolis OS, an IP and analog video surveillance; Airship Command, a suite of visualization tools that allows users to view data and evidence ingested from the edge; and Airship Outpost foe high-definition recording with user defined low-bit rate video stream encoding. It serves government, public sector, law enforcement, military, and commercial enterprise organizations. The company was formerly known as Super Simple AI, Inc. and changed its name to Airship AI Holdings, Inc. on March 2023. Airship AI Holdings, Inc. was founded in 2006 and is headquartered in Redmond, Washington.
Contact 8210 154th Ave NE, Redmond, WA, 98052 https://www.airshipai.ai
IPO Date May 10, 2021
Employees 53
Officers Mr. Yanda Ma Chief Technology Officer Mr. Victor Huang Co-Founder, Chief Executive Officer & Chairman Mr. Mark E. Scott Chief Financial Officer, Secretary & Treasurer Mr. Paul Allen President Mr. Derek Xu Co-founder, Chief Operating Officer, Secretary, Treasurer & Director