AirJoule Technologies Corporation

AIRJ

AIRJAirJoule Technologies Corporation US flag

NASDAQ Capital Market

4.31

USD

-0.29

- -

312.12MMarket Cap

Profitability (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	-4.66
Return on Assets (%)	- -	-64.88	-382.38	116.46	-2.54
Return on Capital (%)	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	-6.61	- -
Gross Margin (%)	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	- -
Profit Margin (%)	- -	- -	- -	- -	- -
Net Income to Common Margin (%)	- -	- -	- -	- -	- -
Effective Tax Rate (%)	- -	- -	- -	27.36	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	-4.66

Credit (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -
Total Debt/EBITDA	- -	-0.03	- -	-0.01	-0.01
Net Debt/EBITDA	1.37	1.88	0.03	2.51	1.61
Total Debt/EBIT	- -	-0.03	- -	-0.01	-0.01
Net Debt/EBIT	1.37	1.87	0.03	2.5	1.61
EBITDA to Interest Expense	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -
Common Equity/Total Assets	-93.21	-107.29	-3,086.36	53.68	55.63
Long-Term Debt/Equity (%)	- -	0.96	- -	0.05	0.03
Long-Term Debt/Capital (%)	- -	-0.87	-0.16	0.06	0.05
Long-Term Debt/Total Assets (%)	- -	0.92	4.91	0.03	0.03
Total Debt/Equity (%)	- -	1.37	-0.84	0.06	0.05
Total Debt/Capital (%)	- -	-1.24	-0.29	0.08	0.07
Total Debt/Total Assets (%)	- -	1.31	8.91	0.04	0.04
Net Debt to Equity	-103.58	-100.98	6.37	-11.11	-8.15
Net Debt/Capital (%)	50.76	47.68	2.15	-16.42	-13.02
EBITDA	-2	-3	-11	-11	-14
EBITDA-CapEx	-2	-3	-11	-11	-14
Operating Income (Loss)	-2	-3	-11	-11	-14

Liquidity (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	13.26	28.19	0.06	6.97	9.65
Current Ratio	13.75	28.75	0.08	7.83	10.52
Quick Ratio	13.26	28.19	0.06	7.67	10.19
CFO/Avg Current Liab	- -	-13.64	-1.54	-4.64	-1.79
Common Equity/Total Assets	-93.21	-107.29	-3,086.36	53.68	55.63
Long-Term Debt/Equity (%)	- -	0.96	- -	0.05	0.03
Long-Term Debt/Capital (%)	- -	-0.87	-0.16	0.06	0.05
Long-Term Debt/Total Assets (%)	- -	0.92	4.91	0.03	0.03
Total Debt/Equity (%)	- -	1.37	-0.84	0.06	0.05
Total Debt/Capital (%)	- -	-1.24	-0.29	0.08	0.07
Total Debt/Total Assets (%)	- -	1.31	8.91	0.04	0.04
CFO/Total Liabilities	-811.52	-1,215.39	-79	-20.61	-7.75
CFO/CapEx	-145.11	- -	-51.55	-1,273.03	-312.89
Altman's Z-Score	-2.51	961.64	-70.64	2.69	2.65

Working Capital (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	377	570	382	233
- Cash & Cash Equivalents	3	5	- -	28	22
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -
Enterprise Value	-3	371	570	354	211
Total Capital	-3	-6	-17	199	190
Total Debt/Capital (%)	- -	-1.24	-0.29	0.08	0.07
Total Debt / EV	- -	- -	- -	- -	- -
EV/Sales	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -
Diluted Market Cap	- -	377	570	394	233
Diluted Enterprise Value	-3	371	570	366	211
EV per Share	- -	9.93	10.73	7.39	3.57
TTM Sales	- -	- -	- -	- -	- -
TTM EBITDA	-2	-3	-11	-11	-14
TTM Operating Income	-2	-3	-11	-11	-14
TTM Cash Flow to Firm	-2	-3	-5	-24	-6
TTM Free Cash Flow to Firm	-2	-3	-5	-24	-6

Multiples (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	-132.15	-113.93	-16.26	-41.49
EV/EBIT	- -	- -	- -	- -	- -
Enterprise Value	-3	371	570	354	211
Low Price	- -	9.7	10.07	4.94	2.61
EV/Sales	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	1.77	- -
Price/Earnings Average	- -	-132.04	-48.64	2.15	-34.8
Price/Earnings High	- -	-140.18	-52.41	10.92	-61.69
Price/Earnings Low	- -	-129.87	-46.96	1.1	-17.08
Price/Book Value	- -	-65.05	-33.2	1.93	1.23
Price/Book Value Average	- -	-63.7	-32.25	2.33	1.66
Price/Book Value High	- -	-67.63	-34.75	11.86	2.94
Price/Book Value Low	- -	-62.66	-31.13	1.19	0.81
Price/Tangible Book Value	- -	72.96	-96.58	1.52	0.87
Price/Tangible Book Value Average	- -	71.45	-93.8	1.84	1.17
Price/Tangible Book Value High	- -	75.86	-101.08	9.34	2.08
Price/Tangible Book Value Low	- -	70.28	-90.55	0.94	0.58
Price/Sales	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -
Price/Cash Flow	- -	-132.15	-111.72	-15.76	-41.36
Price/Cash Flow Average	- -	-129.42	-108.5	-19.09	-55.84
Price/Cash Flow High	- -	-137.4	-116.92	-97.09	-98.98
Price/Cash Flow Low	- -	-127.3	-104.75	-9.77	-27.4
Price/Free Cash Flow Average	- -	-129.42	-110.65	-19.7	-56.02
Price/Free Cash Flow High	- -	-137.4	-119.23	-100.2	-99.3
Price/Free Cash Flow Low	- -	-127.3	-106.82	-10.08	-27.48
EV/Sales Average	- -	- -	- -	- -	- -
EV/Sales High	- -	- -	- -	- -	- -
EV/Sales Low	- -	- -	- -	- -	- -
EV/EBITDA Average	1.37	-131.34	-48.67	-38.92	-21.63
EV/EBITDA High	1.37	-139.55	-52.45	-208.12	-39.58
EV/EBITDA Low	1.37	-129.15	-46.99	-18.69	-9.79
EV/EBIT Average	1.37	-130.2	-48.56	-38.79	-21.56
EV/EBIT High	1.37	-138.34	-52.33	-207.46	-39.45
EV/EBIT Low	1.37	-128.03	-46.88	-18.63	-9.76
Last Price	- -	10.07	10.74	7.97	3.94
High Price	- -	10.47	11.24	49.11	9.43
Enterprise Value Average	-3	364	553	435	293
Enterprise Value High	-3	386	596	2,328	536
Enterprise Value Low	-3	358	534	209	133

Profitability (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	-4.66
Return on Assets (%)	- -	-64.88	-382.38	116.46	-2.54
Return on Capital (%)	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	-6.61	- -
Gross Margin (%)	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	- -
Profit Margin (%)	- -	- -	- -	- -	- -
Net Income to Common Margin (%)	- -	- -	- -	- -	- -
Effective Tax Rate (%)	- -	- -	- -	27.36	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	-4.66

Credit (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -
Total Debt/EBITDA	- -	-0.03	- -	-0.01	-0.01
Net Debt/EBITDA	1.37	1.88	0.03	2.51	1.61
Total Debt/EBIT	- -	-0.03	- -	-0.01	-0.01
Net Debt/EBIT	1.37	1.87	0.03	2.5	1.61
EBITDA to Interest Expense	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -
Common Equity/Total Assets	-93.21	-107.29	-3,086.36	53.68	55.63
Long-Term Debt/Equity (%)	- -	0.96	- -	0.05	0.03
Long-Term Debt/Capital (%)	- -	-0.87	-0.16	0.06	0.05
Long-Term Debt/Total Assets (%)	- -	0.92	4.91	0.03	0.03
Total Debt/Equity (%)	- -	1.37	-0.84	0.06	0.05
Total Debt/Capital (%)	- -	-1.24	-0.29	0.08	0.07
Total Debt/Total Assets (%)	- -	1.31	8.91	0.04	0.04
Net Debt to Equity	-103.58	-100.98	6.37	-11.11	-8.15
Net Debt/Capital (%)	50.76	47.68	2.15	-16.42	-13.02
EBITDA	-2	-3	-11	-11	-14
EBITDA-CapEx	-2	-3	-11	-11	-14
Operating Income (Loss)	-2	-3	-11	-11	-14

Liquidity (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	13.26	28.19	0.06	6.97	9.65
Current Ratio	13.75	28.75	0.08	7.83	10.52
Quick Ratio	13.26	28.19	0.06	7.67	10.19
CFO/Avg Current Liab	- -	-13.64	-1.54	-4.64	-1.79
Common Equity/Total Assets	-93.21	-107.29	-3,086.36	53.68	55.63
Long-Term Debt/Equity (%)	- -	0.96	- -	0.05	0.03
Long-Term Debt/Capital (%)	- -	-0.87	-0.16	0.06	0.05
Long-Term Debt/Total Assets (%)	- -	0.92	4.91	0.03	0.03
Total Debt/Equity (%)	- -	1.37	-0.84	0.06	0.05
Total Debt/Capital (%)	- -	-1.24	-0.29	0.08	0.07
Total Debt/Total Assets (%)	- -	1.31	8.91	0.04	0.04
CFO/Total Liabilities	-811.52	-1,215.39	-79	-20.61	-7.75
CFO/CapEx	-145.11	- -	-51.55	-1,273.03	-312.89
Altman's Z-Score	-2.51	961.64	-70.64	2.69	2.65

Working Capital (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	377	570	382	233
- Cash & Cash Equivalents	3	5	- -	28	22
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -
Enterprise Value	-3	371	570	354	211
Total Capital	-3	-6	-17	199	190
Total Debt/Capital (%)	- -	-1.24	-0.29	0.08	0.07
Total Debt / EV	- -	- -	- -	- -	- -
EV/Sales	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -
Diluted Market Cap	- -	377	570	394	233
Diluted Enterprise Value	-3	371	570	366	211
EV per Share	- -	9.93	10.73	7.39	3.57
TTM Sales	- -	- -	- -	- -	- -
TTM EBITDA	-2	-3	-11	-11	-14
TTM Operating Income	-2	-3	-11	-11	-14
TTM Cash Flow to Firm	-2	-3	-5	-24	-6
TTM Free Cash Flow to Firm	-2	-3	-5	-24	-6

Multiples (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	-132.15	-113.93	-16.26	-41.49
EV/EBIT	- -	- -	- -	- -	- -
Enterprise Value	-3	371	570	354	211
Low Price	- -	9.7	10.07	4.94	2.61
EV/Sales	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	1.77	- -
Price/Earnings Average	- -	-132.04	-48.64	2.15	-34.8
Price/Earnings High	- -	-140.18	-52.41	10.92	-61.69
Price/Earnings Low	- -	-129.87	-46.96	1.1	-17.08
Price/Book Value	- -	-65.05	-33.2	1.93	1.23
Price/Book Value Average	- -	-63.7	-32.25	2.33	1.66
Price/Book Value High	- -	-67.63	-34.75	11.86	2.94
Price/Book Value Low	- -	-62.66	-31.13	1.19	0.81
Price/Tangible Book Value	- -	72.96	-96.58	1.52	0.87
Price/Tangible Book Value Average	- -	71.45	-93.8	1.84	1.17
Price/Tangible Book Value High	- -	75.86	-101.08	9.34	2.08
Price/Tangible Book Value Low	- -	70.28	-90.55	0.94	0.58
Price/Sales	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -
Price/Cash Flow	- -	-132.15	-111.72	-15.76	-41.36
Price/Cash Flow Average	- -	-129.42	-108.5	-19.09	-55.84
Price/Cash Flow High	- -	-137.4	-116.92	-97.09	-98.98
Price/Cash Flow Low	- -	-127.3	-104.75	-9.77	-27.4
Price/Free Cash Flow Average	- -	-129.42	-110.65	-19.7	-56.02
Price/Free Cash Flow High	- -	-137.4	-119.23	-100.2	-99.3
Price/Free Cash Flow Low	- -	-127.3	-106.82	-10.08	-27.48
EV/Sales Average	- -	- -	- -	- -	- -
EV/Sales High	- -	- -	- -	- -	- -
EV/Sales Low	- -	- -	- -	- -	- -
EV/EBITDA Average	1.37	-131.34	-48.67	-38.92	-21.63
EV/EBITDA High	1.37	-139.55	-52.45	-208.12	-39.58
EV/EBITDA Low	1.37	-129.15	-46.99	-18.69	-9.79
EV/EBIT Average	1.37	-130.2	-48.56	-38.79	-21.56
EV/EBIT High	1.37	-138.34	-52.33	-207.46	-39.45
EV/EBIT Low	1.37	-128.03	-46.88	-18.63	-9.76
Last Price	- -	10.07	10.74	7.97	3.94
High Price	- -	10.47	11.24	49.11	9.43
Enterprise Value Average	-3	364	553	435	293
Enterprise Value High	-3	386	596	2,328	536
Enterprise Value Low	-3	358	534	209	133

Shares Outstanding	53	53	53	56	61
Diluted Weighted Avg Shares	37	37	53	49	59
Basic Weighted Avg Shares	37	37	53	48	59
Revenue per Share	- -	- -	- -	- -	- -
EBITDA per Share	-0.06	-0.07	-0.21	-0.23	-0.23
Operating Income per Share	-0.06	-0.07	-0.21	-0.23	-0.23
Basic EPS, GAAP	-0.06	-0.07	-0.21	4.5	-0.15
Basic EPS from Cont Ops	-0.06	-0.07	-0.21	4.5	-0.15
Diluted EPS, GAAP	-0.06	-0.07	-0.21	4.36	-0.15
Diluted EPS from Cont Ops	-0.06	-0.07	-0.21	4.36	-0.15
Dividend per Share	- -	- -	- -	- -	- -
Cash Flow per Share	-0.05	-0.08	-0.1	-0.51	-0.1
Free Cash Flow per Basic Share	-0.05	-0.08	-0.1	-0.51	-0.1
Cash & Equivalents per Share	0.08	0.14	0.01	0.58	0.37
Book Value per Share	-0.08	-0.15	-0.32	4.14	3.2
Tangible Book Value per Share	0.08	0.14	-0.11	5.26	4.53

AirJoule Technologies Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)