AIRG
Airgain Inc.
$4.44
+$0.14(+3.26%)
18
Overall
--
Value
18
Tech
--
Quality
Market Cap
$51.42M
Volume
15.20K
52W Range
$3.17 - $10.34
Target Price
$7.50
Order:
Income Statement
| Metric | Trend | Chart | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | |||||||||||
| Total Revenue | $43.4M | $49.5M | $60.6M | $55.7M | $48.5M | $64.3M | $75.9M | $56.0M | $60.6M | ||
| Total Revenue | $43.4M | $49.5M | $60.6M | $55.7M | $48.5M | $64.3M | $75.9M | $56.0M | $60.6M | ||
| COST OF GOODS SOLD | |||||||||||
| Cost of Revenue | $-24.2M | $-26.2M | $-34.1M | $-30.4M | $166.0K | $400.0K | $47.9M | $35.3M | $35.8M | ||
| GROSS PROFIT | |||||||||||
| Gross Profit | $19.3M | $23.3M | $26.5M | $25.3M | $22.6M | $24.6M | $28.0M | $20.8M | $24.8M | ||
| OPERATING EXPENSES | |||||||||||
| Operating Expenses | $-15.8M | $-22.3M | $-29.9M | $-24.9M | $25.8M | $36.7M | $36.6M | $33.2M | $33.7M | ||
| Research & Development | $5.6M | $7.3M | $9.3M | $9.0M | $9.2M | $10.9M | $11.3M | $10.5M | $11.9M | ||
| Research Expense | $5.6M | $7.3M | $9.3M | $9.0M | $9.2M | $10.9M | $11.3M | $10.5M | $11.9M | ||
| Selling, General & Administrative | $11.7M | $15.0M | $20.6M | $16.0M | $16.6M | $23.8M | $25.2M | $22.7M | $21.9M | ||
| Selling & Marketing Expenses | $5.7M | $7.0M | $11.0M | $7.0M | $6.1M | $10.2M | $11.2M | $9.1M | $9.2M | ||
| General & Administrative Expenses | $6.1M | $8.0M | $9.5M | $8.9M | $10.5M | $13.6M | $14.0M | $13.5M | $12.7M | ||
| Promotion & Advertising | -- | -- | $-2.5M | $-28.0K | $60.0K | $300.0K | $500.0K | $300.0K | $100.0K | ||
| Salaries & Wages | -- | -- | $-2.9M | $-2.2M | $2.6M | $4.0M | $5.0M | $3.7M | $4.6M | ||
| Depreciation & Amortization | -- | -- | $-587.0K | $-493.0K | $463.0K | $39.7M | $675.0K | $661.0K | $548.0K | ||
| Depreciation & Amortization | -- | -- | $-587.0K | $-493.0K | $463.0K | $39.7M | $675.0K | $661.0K | $548.0K | ||
| Amortization | -- | $-581.4K | $-677.0K | $-655.0K | $3.7M | $39.7M | $10.8M | $10.8M | $10.8M | ||
| Other Operating Expenses | -- | -- | $-29.9M | $-24.9M | $-78.0K | $-123.0K | $-147.0K | $-114.0K | $-135.0K | ||
| OPERATING INCOME | |||||||||||
| Operating income | $1.9M | $969.2K | $-3.4M | $380.0K | $-3.2M | $-12.1M | $-8.6M | $-12.4M | $-8.9M | ||
| EBITDA | $4.8M | $2.2M | $-1.4M | $2.0M | $-2.1M | $-6.5M | $-4.9M | $-8.6M | $-5.3M | ||
| NON-OPERATING ITEMS | |||||||||||
| Interest Expense (Non-Operating) | $178.4K | $98.7K | $31.0K | $5.0K | -- | -- | -- | -- | -- | ||
| Net Non-Operating Interest Income/Expense | $-178.4K | $-98.7K | $-31.0K | $-5.0K | -- | -- | $-63.0K | $-109.0K | -- | ||
| Other Income/Expense | $-468.1K | $-296.5K | $-934.0K | $-709.0K | $-178.0K | $2.1M | $-58.0K | $-100.0K | $-88.0K | ||
| Other Special Charges | $468.1K | $296.5K | $584.0K | $709.0K | $178.0K | $-12.0K | $5.0K | $100.0K | $88.0K | ||
| SPECIAL ITEMS | |||||||||||
| Restructring And Mn A Income | -- | -- | -- | -- | $-291.0K | $10.1M | -- | -- | -- | ||
| Special Income Charges | -- | -- | -- | -- | $291.0K | $-10.1M | $-47.9M | -- | -- | ||
| PRE-TAX INCOME | |||||||||||
| EBIT | $3.9M | $1.3M | $-2.5M | $1.1M | $-3.2M | $-10.1M | $-8.6M | $-12.3M | $-8.8M | ||
| Pre-Tax Income | $3.7M | $1.2M | $-2.5M | $1.1M | $-3.0M | $-12.1M | $-8.6M | $-12.3M | $-8.8M | ||
| INCOME TAX | |||||||||||
| Tax Provision | $8.2K | $25.7K | $101.0K | $163.0K | $273.0K | $-2.0M | $84.0K | $128.0K | $-152.0K | ||
| NET INCOME | |||||||||||
| Net Income | $2.2M | $1.1M | $-2.6M | $926.0K | $-3.3M | $-10.1M | $-8.7M | $-12.4M | $-8.7M | ||
| Net Income (Continuing Operations) | $2.2M | $1.1M | $-2.6M | $926.0K | $-3.3M | $-10.1M | $-8.7M | $-12.4M | $-8.7M | ||
| Net Income (Discontinued Operations) | $2.2M | $1.1M | $-2.6M | $926.0K | $-3.3M | $-10.1M | $-8.7M | $-12.4M | $-8.7M | ||
| Net Income (Common Stockholders) | $2.2M | $1.1M | $-2.6M | $926.0K | $-3.3M | $-10.1M | $-8.7M | $-12.4M | $-8.7M | ||
| Normalized Income | -- | -- | -- | -- | -- | -- | -- | -- | $-9.0M | ||
| TOTALS | |||||||||||
| Total Expenses | $-40.0M | $-48.6M | $-64.0M | $-55.4M | $25.9M | $37.1M | $84.5M | $68.4M | $69.5M | ||
| SHARE & EPS DATA | |||||||||||
| Average Shares Outstanding | $3.4M | $9.5M | $9.5M | $9.7M | $9.7M | $10.0M | $10.2M | $10.4M | $11.1M | ||
| Average Shares Outstanding (Diluted) | $4.7M | $10.4M | $9.5M | $10.1M | $9.7M | $10.0M | $10.2M | $10.4M | $11.1M | ||
| Shares Outstanding | $9.4M | $9.6M | $10.0M | $9.7M | $10.4M | $10.2M | $10.3M | $10.5M | $11.6M | ||
| Basic EPS | $0.65 | $0.12 | $-0.27 | $0.10 | $-0.34 | $-1.01 | $-0.85 | $-1.2 | $-0.79 | ||
| Basic EPS (Continuing Operations) | -- | -- | -- | -- | -- | -- | $-0.85 | $-1.2 | $-0.79 | ||
| Diluted EPS | $0.40 | $0.11 | $-0.27 | $0.09 | $-0.34 | $-1.01 | $-0.85 | $-1.2 | $-0.79 | ||
| Diluted EPS (Continuing Operations) | -- | -- | -- | -- | -- | -- | $-0.85 | $-1.2 | $-0.79 | ||
| OTHER METRICS | |||||||||||
| Accretion On Preferred Stock | $-1.4M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Gain On Sale Of P P E | -- | -- | $-39.0K | -- | -- | -- | -- | -- | -- | ||
| Insurance And Claims | $1.5M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Other Gand A | $6.1M | $8.0M | $9.5M | $8.9M | $10.5M | $13.6M | $14.0M | $13.5M | $12.7M | ||
| Otherunder Preferred Stock Dividend | $-1.4M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Preferred Stock Dividends | $-1.4M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Rent And Landing Fees | $4.5M | $8.0M | $9.5M | $8.9M | $10.6M | $13.6M | -- | -- | -- | ||
| Selling Expense | $5.7M | $7.0M | $11.0M | $7.0M | $6.0M | $10.2M | -- | -- | -- | ||
| Othspecchg | -- | -- | -- | -- | -- | -- | $47.9M | -- | -- | ||
| Restruct | -- | -- | -- | -- | $-291.0K | $10.1M | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | AIRG | $4.44 | +3.3% | 15.20K |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |