XCNQWIFI
Market cap14mUSD
Dec 24, Last price
0.21CAD
1D
0.00%
1Q
-41.67%
IPO
-93.00%
Name
American Aires Inc
Chart & Performance
P/E
—
P/S
3.84
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
24.75%
Rev. gr., 5y
59.53%
Revenues
5m
-5.54%
Net income
-5m
L+16.25%
CFO
-821k
L
Earnings
Apr 09, 2025
Profile
American Aires Inc., a nanotechnology company, engages in the research, development, production, distribution, and sale of proprietary silicon-based microprocessors to protect persons from the harmful effects of electromagnetic radiation that are emitted by electronic devices in Canada. Its products include the Lifetune One, which reduce the effects of electromagnetic radiation emitted by data-transmitting electronics, such as cell phones, wireless earpieces, wireless headsets, laptops, monitors, baby monitors, Wi-Fi routers, and others; and the Lifetune Zone Max that protects large space from the effects of electromagnetic radiation emitted by data-transmitting devices found in any home, office, and vehicle. The company also offers the Lifetune Go and Lifetune Zone, that protects from the effects of electromagnetic radiation emitted by nearby electronic devices and electromagnetic smog. American Aires Inc. was incorporated in 2012 is based in Vaughan, Canada.
Valuation
Title CAD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | |
| Income | ||||||||
Revenues | 5,500 -5.54% | 5,822 128.05% | 2,553 10.35% | |||||
Cost of revenue | 9,011 | 8,725 | 8,297 | |||||
Unusual Expense (Income) | ||||||||
NOPBT | (3,511) | (2,903) | (5,744) | |||||
NOPBT Margin | ||||||||
Operating Taxes | 880 | 94 | ||||||
Tax Rate | ||||||||
NOPAT | (3,511) | (3,783) | (5,838) | |||||
Net income | (4,747) 16.25% | (4,083) -33.94% | (6,181) -18.63% | |||||
Dividends | ||||||||
Dividend yield | ||||||||
Proceeds from repurchase of equity | 369 | 344 | 4,141 | |||||
BB yield | -7.97% | -53.18% | ||||||
| Debt | ||||||||
Debt current | 287 | 655 | 763 | |||||
Long-term debt | 60 | 1,127 | 60 | |||||
Deferred revenue | ||||||||
Other long-term liabilities | (60) | |||||||
Net debt | 318 | 1,586 | 547 | |||||
| Cash flow | ||||||||
Cash from operating activities | (821) | 50 | (3,032) | |||||
CAPEX | (20) | (13) | ||||||
Cash from investing activities | (19) | (13) | ||||||
Cash from financing activities | 654 | (111) | 2,818 | |||||
FCF | (2,507) | (1,959) | (6,375) | |||||
| Balance | ||||||||
Cash | 29 | 196 | 276 | |||||
Long term investments | ||||||||
Excess cash | 148 | |||||||
Stockholders' equity | (9,622) | (8,535) | (4,708) | |||||
Invested Capital | 7,874 | 7,919 | 6,320 | |||||
ROIC | ||||||||
ROCE | 200.83% | 470.95% | ||||||
| EV | ||||||||
Common stock shares outstanding | 26,464 | 15,788 | 14,159 | |||||
Price | 0.18 | 0.55 -72.50% | ||||||
Market cap | 4,631 | 7,787 -65.22% | ||||||
EV | 4,949 | 8,335 | ||||||
EBITDA | (3,373) | (2,764) | (5,614) | |||||
EV/EBITDA | ||||||||
Interest | 1,570 | 502 | 94 | |||||
Interest/NOPBT | ||||||||