XOSL
AIRX
Market cap25mUSD
May 02, Last price
1.31NOK
1D
-4.38%
1Q
-49.22%
IPO
-86.90%
Name
Airthings ASA
Chart & Performance
P/E
—
P/S
0.65
EPS
—
Div Yield, %
—
Shrs. gr., 5y
80.47%
Rev. gr., 5y
19.47%
Revenues
38m
+5.20%
Net income
-18m
L-73.26%
CFO
-2m
L-42.37%
Earnings
May 13, 2025
Profile
Airthings ASA, together with its subsidiaries, engages in the manufacture and sale of air quality sensors and hardware-enabled software products for air quality, radon measurement, and energy efficiency solutions worldwide. The company operates through three segments: Consumer, Business, and Professional segments. It offers digital radon detectors, as well as smart indoor air quality monitors and solutions for professionals, homes, schools, offices, and other commercial buildings. The company provides its products under the View Plus, Wave Plus, Wave Radon, Wave Mini, House Kit, Hub, Corentium Home, Plus, and Pro brands. It also serves homeowners, businesses, and professionals. The company was incorporated in 2008 and is headquartered in Oslo, Norway.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|
| 2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | |
| Income | ||||||||
Revenues | 38,496 5.20% | 36,592 3.30% | 35,424 5.21% | |||||
Cost of revenue | 16,842 | 20,983 | 22,200 | |||||
Unusual Expense (Income) | ||||||||
NOPBT | 21,654 | 15,609 | 13,224 | |||||
NOPBT Margin | 56.25% | 42.66% | 37.33% | |||||
Operating Taxes | 5,668 | (1,772) | (3,131) | |||||
Tax Rate | 26.18% | |||||||
NOPAT | 15,986 | 17,381 | 16,355 | |||||
Net income | (17,690) -73.26% | (66,150) 526.06% | (10,566) 45.54% | |||||
Dividends | ||||||||
Dividend yield | ||||||||
Proceeds from repurchase of equity | 7,143 | 312 | ||||||
BB yield | -1.24% | -0.05% | ||||||
| Debt | ||||||||
Debt current | 832 | 885 | 850 | |||||
Long-term debt | 3,947 | 6,067 | 5,958 | |||||
Deferred revenue | ||||||||
Other long-term liabilities | 50 | 110 | 124 | |||||
Net debt | (4,055) | (6,577) | (5,152) | |||||
| Cash flow | ||||||||
Cash from operating activities | (1,961) | (3,403) | (22,169) | |||||
CAPEX | (92) | (935) | (2,486) | |||||
Cash from investing activities | (902) | (1,375) | (2,228) | |||||
Cash from financing activities | (951) | 7,508 | (586) | |||||
FCF | 25,843 | 20,936 | 7,689 | |||||
| Balance | ||||||||
Cash | 8,834 | 13,530 | 11,960 | |||||
Long term investments | (1,000) | |||||||
Excess cash | 6,909 | 11,699 | 10,189 | |||||
Stockholders' equity | 215 | (4,328) | 192 | |||||
Invested Capital | 31,284 | 58,865 | 53,170 | |||||
ROIC | 35.47% | 31.03% | 26.09% | |||||
ROCE | 68.75% | 28.62% | 24.78% | |||||
| EV | ||||||||
Common stock shares outstanding | 199,700 | 194,708 | 172,827 | |||||
Price | 2.35 -20.34% | 2.95 -16.19% | 3.52 -68.17% | |||||
Market cap | 469,296 -18.30% | 574,389 -5.58% | 608,350 -69.18% | |||||
EV | 465,241 | 567,812 | 881,420 | |||||
EBITDA | 26,309 | 17,125 | 16,101 | |||||
EV/EBITDA | 17.68 | 33.16 | 54.74 | |||||
Interest | 215 | 208 | ||||||
Interest/NOPBT | 1.38% | 1.57% | ||||||