AirSculpt Technologies, Inc.

AIRS

AIRSAirSculpt Technologies, Inc. US flag

NASDAQ Global Market

5.22

USD

-0.08

- -

368.25MMarket Cap

Profitability (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	4.32	5.55	-7.32	-2.09	-3.85	-5.83
Return on Capital (%)	- -	21.15	20.39	- -	-14.74	- -	- -
Return on Invested Capital (%)	- -	5.92	8.92	- -	-6.88	- -	- -
Gross Margin (%)	62.44	62.61	66.59	62.81	62.34	60.55	59.37
EBITDA Margin (%)	13.64	24.97	17.29	2.72	10.09	5.72	5.24
Operating Margin (%)	1.61	15.98	12.34	-2.05	4.85	-0.87	-3.18
Incremental Operating Margin (%)	- -	43.52	9.1	- -	47.84	- -	- -
Pretax Margin (%)	-5.36	12.07	8.16	-6.69	1.65	-4.34	-11.62
Profit Margin (%)	-5.36	12.07	7.91	-8.7	-2.16	-4.45	-7.68
Net Income to Common Margin (%)	-5.36	12.07	7.91	-8.7	-2.16	-4.45	-7.68
Effective Tax Rate (%)	- -	- -	3.02	- -	230.99	- -	- -
Dvd Payout Ratio (%)	-12.79	60.93	633.65	-165.67	-10.94	-3.14	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	45	50	101	108	100	109	84
ST Debt	2	3	4	6	8	11	13
LT Debt	43	46	96	101	92	98	71
Total Debt/EBITDA	8.02	3.18	4.36	23.43	5.04	10.56	10.51
Net Debt/EBITDA	4.9	1.41	2.48	16.09	3.11	6.44	5.99
Total Debt/EBIT	68.03	4.96	6.11	-31.06	10.48	-69.52	-17.29
Net Debt/EBIT	41.6	2.21	3.48	-21.33	6.45	-42.42	-9.85
EBITDA to Interest Expense	1.96	6.38	4.72	0.68	3.05	1.65	1.31
EBITDA-CapEx/Interest Expense	0.41	4.88	3.26	-1.23	1.52	-0.59	0.91
EBIT to Interest Expense	0.23	4.09	3.37	-0.51	1.47	-0.25	-0.8
Interest Expense	3	2	5	7	6	6	6
Common Equity/Total Assets	- -	- -	-0.17	-7.48	-9.55	-13.56	-21.63
Long-Term Debt/Equity (%)	35.52	37.58	115.24	142.96	109.73	125.66	80.73
Long-Term Debt/Capital (%)	94.8	93.39	96.02	109.21	114.96	122.67	164.44
Long-Term Debt/Total Assets (%)	24.93	25.88	48	50.39	45.18	46.17	37.81
Total Debt/Equity (%)	37.46	40.24	120.42	152.12	118.66	139.33	95.28
Total Debt/Capital (%)	100	100	100.34	116.21	124.31	136.02	194.06
Total Debt/Total Assets (%)	26.3	27.71	50.15	53.62	48.85	51.2	44.62
Net Debt to Equity	22.91	17.9	68.55	104.47	73.06	85.01	54.26
Net Debt/Capital (%)	69	56.21	76.45	89.06	87.78	92.5	137.51
EBITDA	6	16	23	5	20	10	8
EBITDA-CapEx	1	12	16	-8	10	-4	6
Operating Income (Loss)	1	10	16	-3	10	-2	-5

Liquidity (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	0.61	1.1	1.54	0.43	0.51	0.28	0.3
Current Ratio	0.79	1.22	1.79	0.75	0.79	0.59	0.55
Quick Ratio	0.61	1.1	1.54	0.56	0.6	0.39	0.36
CFO/Avg Current Liab	- -	1.57	2.06	1.26	1.12	0.46	0.11
Common Equity/Total Assets	- -	- -	-0.17	-7.48	-9.55	-13.56	-21.63
Long-Term Debt/Equity (%)	35.52	37.58	115.24	142.96	109.73	125.66	80.73
Long-Term Debt/Capital (%)	94.8	93.39	96.02	109.21	114.96	122.67	164.44
Long-Term Debt/Total Assets (%)	24.93	25.88	48	50.39	45.18	46.17	37.81
Total Debt/Equity (%)	37.46	40.24	120.42	152.12	118.66	139.33	95.28
Total Debt/Capital (%)	100	100	100.34	116.21	124.31	136.02	194.06
Total Debt/Total Assets (%)	26.3	27.71	50.15	53.62	48.85	51.2	44.62
CFO/Total Liabilities	9.66	24.95	22.76	18.81	19.96	8.43	3.11
CFO/CapEx	1.11	3.78	3.74	1.89	2.42	0.81	1.29
Altman's Z-Score	1.69	2.64	8.12	2.86	4.69	2.68	1.65

Working Capital (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	14.63	23.66	19.28	19	13.98	10.61
Accounts Payable Turnover Days	- -	24.95	15.43	18.94	19.21	26.11	34.39
Cash Conversion Cycle	- -	-24.95	-15.43	-18.94	-19.21	-26.11	-34.39
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	956	206	425	299	120
- Cash & Cash Equivalents	5	10	25	10	10	8	8
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	45	50	101	108	100	109	84
Enterprise Value	40	39	1,032	304	515	400	195
Total Capital	45	50	100	93	80	80	43
Total Debt/Capital (%)	100	100	100.34	116.21	124.31	136.02	194.06
Total Debt / EV	1.13	1.26	0.1	0.35	0.19	0.27	0.43
EV/Sales	0.97	0.63	7.74	1.8	2.63	2.22	1.28
EV/EBITDA	7.11	2.51	44.76	66.17	26.04	38.77	24.51
EV/EBIT	60.29	3.93	62.72	- -	54.12	- -	- -
EV/Cash Flow to Firm	5.12	2.4	32.88	9.15	33.29	22.55	27.38
EV/Free Cash Flow to Firm	3.26	1.96	26.8	6.59	20.28	12.6	20.46
Diluted Market Cap	- -	- -	956	206	425	299	120
Diluted Enterprise Value	40	39	1,032	304	515	400	195
EV per Share	0.72	0.71	18.54	5.46	9.06	6.94	3.22
TTM Sales	41	63	133	169	196	180	152
TTM EBITDA	6	16	23	5	20	10	8
TTM Operating Income	1	10	16	-3	10	-2	-5
TTM Cash Flow to Firm	8	16	31	33	15	18	7
TTM Free Cash Flow to Firm	12	20	38	46	25	32	10

Multiples (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	28.34	5.51	12.55	11.81	21.76
EV/EBIT	60.29	3.93	62.72	- -	54.12	- -	- -
Enterprise Value	40	39	1,032	304	515	400	195
Low Price	- -	- -	9.83	2.69	3.6	2.92	1.53
EV/Sales	0.97	0.63	7.74	1.8	2.63	2.22	1.28
EV/EBITDA	7.11	2.51	44.76	66.17	26.04	38.77	24.51
Price/Earnings	- -	- -	90.65	- -	- -	- -	- -
Price/Earnings Average	- -	- -	73.63	-33.95	-88.48	-39.61	-26.21
Price/Earnings High	- -	- -	97.45	-66.53	-133.04	-66.19	-62.18
Price/Earnings Low	- -	- -	51.84	-10.2	-48.21	-21.01	-7.93
Price/Book Value	- -	- -	-2,838.14	-13.72	-21.82	-10.38	-2.95
Price/Book Value Average	- -	- -	-2,305.34	-33.18	-19.25	-11.01	-7.55
Price/Book Value High	- -	- -	-3,051.13	-65.04	-28.94	-18.4	-17.91
Price/Book Value Low	- -	- -	-1,622.98	-9.98	-10.49	-5.84	-2.28
Price/Tangible Book Value	- -	- -	-17.69	-3.32	-9.65	-6.63	-3.88
Price/Tangible Book Value Average	- -	- -	-14.37	-8.03	-8.51	-7.04	-9.91
Price/Tangible Book Value High	- -	- -	-19.02	-15.73	-12.79	-11.76	-23.51
Price/Tangible Book Value Low	- -	- -	-10.12	-2.41	-4.64	-3.73	-3
Price/Sales	- -	- -	7.17	1.22	2.17	1.66	0.79
Price/Sales Average	- -	- -	5.83	2.95	1.91	1.76	2.01
Price/Sales High	- -	- -	7.71	5.79	2.88	2.94	4.78
Price/Sales Low	- -	- -	4.1	0.89	1.04	0.93	0.61
Price/Cash Flow	- -	- -	35.91	8.43	17.75	26.38	38.66
Price/Cash Flow Average	- -	- -	29.17	20.38	15.66	27.98	98.76
Price/Cash Flow High	- -	- -	38.61	39.95	23.55	46.76	234.31
Price/Cash Flow Low	- -	- -	20.54	6.13	8.53	14.84	29.87
Price/Free Cash Flow Average	- -	- -	23.02	13.33	11.08	12.52	55.59
Price/Free Cash Flow High	- -	- -	30.47	26.13	16.65	20.93	131.89
Price/Free Cash Flow Low	- -	- -	16.21	4.01	6.03	6.64	16.82
EV/Sales Average	0.97	0.63	6.39	3.53	2.37	2.32	2.51
EV/Sales High	0.97	0.63	8.28	6.37	3.34	3.5	5.27
EV/Sales Low	0.97	0.63	4.67	1.47	1.5	1.49	1.1
EV/EBITDA Average	7.11	2.51	36.97	129.77	23.51	40.53	47.92
EV/EBITDA High	7.11	2.51	47.88	233.86	33.07	61.18	100.72
EV/EBITDA Low	7.11	2.51	27	53.93	14.87	26.08	21.09
EV/EBIT Average	60.29	3.93	51.8	-172.05	48.85	-266.92	-78.81
EV/EBIT High	60.29	3.93	67.08	-310.04	68.72	-402.96	-165.64
EV/EBIT Low	60.29	3.93	37.82	-71.5	30.89	-171.77	-34.68
Last Price	- -	- -	17.19	3.7	7.49	5.19	1.98
High Price	- -	- -	18.48	17.54	9.94	9.2	12
Enterprise Value Average	40	39	852	596	465	418	381
Enterprise Value High	40	39	1,103	1,075	654	631	801
Enterprise Value Low	40	39	622	248	294	269	168

Profitability (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	4.32	5.55	-7.32	-2.09	-3.85	-5.83
Return on Capital (%)	- -	21.15	20.39	- -	-14.74	- -	- -
Return on Invested Capital (%)	- -	5.92	8.92	- -	-6.88	- -	- -
Gross Margin (%)	62.44	62.61	66.59	62.81	62.34	60.55	59.37
EBITDA Margin (%)	13.64	24.97	17.29	2.72	10.09	5.72	5.24
Operating Margin (%)	1.61	15.98	12.34	-2.05	4.85	-0.87	-3.18
Incremental Operating Margin (%)	- -	43.52	9.1	- -	47.84	- -	- -
Pretax Margin (%)	-5.36	12.07	8.16	-6.69	1.65	-4.34	-11.62
Profit Margin (%)	-5.36	12.07	7.91	-8.7	-2.16	-4.45	-7.68
Net Income to Common Margin (%)	-5.36	12.07	7.91	-8.7	-2.16	-4.45	-7.68
Effective Tax Rate (%)	- -	- -	3.02	- -	230.99	- -	- -
Dvd Payout Ratio (%)	-12.79	60.93	633.65	-165.67	-10.94	-3.14	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	45	50	101	108	100	109	84
ST Debt	2	3	4	6	8	11	13
LT Debt	43	46	96	101	92	98	71
Total Debt/EBITDA	8.02	3.18	4.36	23.43	5.04	10.56	10.51
Net Debt/EBITDA	4.9	1.41	2.48	16.09	3.11	6.44	5.99
Total Debt/EBIT	68.03	4.96	6.11	-31.06	10.48	-69.52	-17.29
Net Debt/EBIT	41.6	2.21	3.48	-21.33	6.45	-42.42	-9.85
EBITDA to Interest Expense	1.96	6.38	4.72	0.68	3.05	1.65	1.31
EBITDA-CapEx/Interest Expense	0.41	4.88	3.26	-1.23	1.52	-0.59	0.91
EBIT to Interest Expense	0.23	4.09	3.37	-0.51	1.47	-0.25	-0.8
Interest Expense	3	2	5	7	6	6	6
Common Equity/Total Assets	- -	- -	-0.17	-7.48	-9.55	-13.56	-21.63
Long-Term Debt/Equity (%)	35.52	37.58	115.24	142.96	109.73	125.66	80.73
Long-Term Debt/Capital (%)	94.8	93.39	96.02	109.21	114.96	122.67	164.44
Long-Term Debt/Total Assets (%)	24.93	25.88	48	50.39	45.18	46.17	37.81
Total Debt/Equity (%)	37.46	40.24	120.42	152.12	118.66	139.33	95.28
Total Debt/Capital (%)	100	100	100.34	116.21	124.31	136.02	194.06
Total Debt/Total Assets (%)	26.3	27.71	50.15	53.62	48.85	51.2	44.62
Net Debt to Equity	22.91	17.9	68.55	104.47	73.06	85.01	54.26
Net Debt/Capital (%)	69	56.21	76.45	89.06	87.78	92.5	137.51
EBITDA	6	16	23	5	20	10	8
EBITDA-CapEx	1	12	16	-8	10	-4	6
Operating Income (Loss)	1	10	16	-3	10	-2	-5

Liquidity (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	0.61	1.1	1.54	0.43	0.51	0.28	0.3
Current Ratio	0.79	1.22	1.79	0.75	0.79	0.59	0.55
Quick Ratio	0.61	1.1	1.54	0.56	0.6	0.39	0.36
CFO/Avg Current Liab	- -	1.57	2.06	1.26	1.12	0.46	0.11
Common Equity/Total Assets	- -	- -	-0.17	-7.48	-9.55	-13.56	-21.63
Long-Term Debt/Equity (%)	35.52	37.58	115.24	142.96	109.73	125.66	80.73
Long-Term Debt/Capital (%)	94.8	93.39	96.02	109.21	114.96	122.67	164.44
Long-Term Debt/Total Assets (%)	24.93	25.88	48	50.39	45.18	46.17	37.81
Total Debt/Equity (%)	37.46	40.24	120.42	152.12	118.66	139.33	95.28
Total Debt/Capital (%)	100	100	100.34	116.21	124.31	136.02	194.06
Total Debt/Total Assets (%)	26.3	27.71	50.15	53.62	48.85	51.2	44.62
CFO/Total Liabilities	9.66	24.95	22.76	18.81	19.96	8.43	3.11
CFO/CapEx	1.11	3.78	3.74	1.89	2.42	0.81	1.29
Altman's Z-Score	1.69	2.64	8.12	2.86	4.69	2.68	1.65

Working Capital (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	14.63	23.66	19.28	19	13.98	10.61
Accounts Payable Turnover Days	- -	24.95	15.43	18.94	19.21	26.11	34.39
Cash Conversion Cycle	- -	-24.95	-15.43	-18.94	-19.21	-26.11	-34.39
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	956	206	425	299	120
- Cash & Cash Equivalents	5	10	25	10	10	8	8
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	45	50	101	108	100	109	84
Enterprise Value	40	39	1,032	304	515	400	195
Total Capital	45	50	100	93	80	80	43
Total Debt/Capital (%)	100	100	100.34	116.21	124.31	136.02	194.06
Total Debt / EV	1.13	1.26	0.1	0.35	0.19	0.27	0.43
EV/Sales	0.97	0.63	7.74	1.8	2.63	2.22	1.28
EV/EBITDA	7.11	2.51	44.76	66.17	26.04	38.77	24.51
EV/EBIT	60.29	3.93	62.72	- -	54.12	- -	- -
EV/Cash Flow to Firm	5.12	2.4	32.88	9.15	33.29	22.55	27.38
EV/Free Cash Flow to Firm	3.26	1.96	26.8	6.59	20.28	12.6	20.46
Diluted Market Cap	- -	- -	956	206	425	299	120
Diluted Enterprise Value	40	39	1,032	304	515	400	195
EV per Share	0.72	0.71	18.54	5.46	9.06	6.94	3.22
TTM Sales	41	63	133	169	196	180	152
TTM EBITDA	6	16	23	5	20	10	8
TTM Operating Income	1	10	16	-3	10	-2	-5
TTM Cash Flow to Firm	8	16	31	33	15	18	7
TTM Free Cash Flow to Firm	12	20	38	46	25	32	10

Multiples (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	28.34	5.51	12.55	11.81	21.76
EV/EBIT	60.29	3.93	62.72	- -	54.12	- -	- -
Enterprise Value	40	39	1,032	304	515	400	195
Low Price	- -	- -	9.83	2.69	3.6	2.92	1.53
EV/Sales	0.97	0.63	7.74	1.8	2.63	2.22	1.28
EV/EBITDA	7.11	2.51	44.76	66.17	26.04	38.77	24.51
Price/Earnings	- -	- -	90.65	- -	- -	- -	- -
Price/Earnings Average	- -	- -	73.63	-33.95	-88.48	-39.61	-26.21
Price/Earnings High	- -	- -	97.45	-66.53	-133.04	-66.19	-62.18
Price/Earnings Low	- -	- -	51.84	-10.2	-48.21	-21.01	-7.93
Price/Book Value	- -	- -	-2,838.14	-13.72	-21.82	-10.38	-2.95
Price/Book Value Average	- -	- -	-2,305.34	-33.18	-19.25	-11.01	-7.55
Price/Book Value High	- -	- -	-3,051.13	-65.04	-28.94	-18.4	-17.91
Price/Book Value Low	- -	- -	-1,622.98	-9.98	-10.49	-5.84	-2.28
Price/Tangible Book Value	- -	- -	-17.69	-3.32	-9.65	-6.63	-3.88
Price/Tangible Book Value Average	- -	- -	-14.37	-8.03	-8.51	-7.04	-9.91
Price/Tangible Book Value High	- -	- -	-19.02	-15.73	-12.79	-11.76	-23.51
Price/Tangible Book Value Low	- -	- -	-10.12	-2.41	-4.64	-3.73	-3
Price/Sales	- -	- -	7.17	1.22	2.17	1.66	0.79
Price/Sales Average	- -	- -	5.83	2.95	1.91	1.76	2.01
Price/Sales High	- -	- -	7.71	5.79	2.88	2.94	4.78
Price/Sales Low	- -	- -	4.1	0.89	1.04	0.93	0.61
Price/Cash Flow	- -	- -	35.91	8.43	17.75	26.38	38.66
Price/Cash Flow Average	- -	- -	29.17	20.38	15.66	27.98	98.76
Price/Cash Flow High	- -	- -	38.61	39.95	23.55	46.76	234.31
Price/Cash Flow Low	- -	- -	20.54	6.13	8.53	14.84	29.87
Price/Free Cash Flow Average	- -	- -	23.02	13.33	11.08	12.52	55.59
Price/Free Cash Flow High	- -	- -	30.47	26.13	16.65	20.93	131.89
Price/Free Cash Flow Low	- -	- -	16.21	4.01	6.03	6.64	16.82
EV/Sales Average	0.97	0.63	6.39	3.53	2.37	2.32	2.51
EV/Sales High	0.97	0.63	8.28	6.37	3.34	3.5	5.27
EV/Sales Low	0.97	0.63	4.67	1.47	1.5	1.49	1.1
EV/EBITDA Average	7.11	2.51	36.97	129.77	23.51	40.53	47.92
EV/EBITDA High	7.11	2.51	47.88	233.86	33.07	61.18	100.72
EV/EBITDA Low	7.11	2.51	27	53.93	14.87	26.08	21.09
EV/EBIT Average	60.29	3.93	51.8	-172.05	48.85	-266.92	-78.81
EV/EBIT High	60.29	3.93	67.08	-310.04	68.72	-402.96	-165.64
EV/EBIT Low	60.29	3.93	37.82	-71.5	30.89	-171.77	-34.68
Last Price	- -	- -	17.19	3.7	7.49	5.19	1.98
High Price	- -	- -	18.48	17.54	9.94	9.2	12
Enterprise Value Average	40	39	852	596	465	418	381
Enterprise Value High	40	39	1,103	1,075	654	631	801
Enterprise Value Low	40	39	622	248	294	269	168

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Shares Outstanding	55	55	56	56	57	58	65
Diluted Weighted Avg Shares	56	56	56	56	57	58	60
Basic Weighted Avg Shares	56	56	56	56	57	58	60
Revenue per Share	0.74	1.13	2.4	3.03	3.45	3.13	2.51
EBITDA per Share	0.1	0.28	0.41	0.08	0.35	0.18	0.13
Operating Income per Share	0.01	0.18	0.3	-0.06	0.17	-0.03	-0.08
Basic EPS, GAAP	-0.04	0.14	0.19	-0.26	-0.07	-0.14	-0.19
Basic EPS from Cont Ops	-0.04	0.14	0.19	-0.26	-0.07	-0.14	-0.19
Diluted EPS, GAAP	-0.04	0.14	0.19	-0.26	-0.07	-0.14	-0.19
Diluted EPS from Cont Ops	-0.04	0.14	0.19	-0.26	-0.07	-0.14	-0.19
Dividend per Share	0.01	0.08	1.2	0.44	0.01	- -	- -
Cash Flow per Share	0.09	0.25	0.48	0.44	0.42	0.2	0.05
Free Cash Flow per Basic Share	0.01	0.18	0.35	0.21	0.25	-0.05	0.01
Cash & Equivalents per Share	0.09	0.19	0.46	0.17	0.18	0.14	0.14
Book Value per Share	- -	- -	-0.01	-0.27	-0.34	-0.5	-0.67
Tangible Book Value per Share	-0.48	-0.34	-0.97	-1.11	-0.78	-0.78	-0.51

AirSculpt Technologies, Inc.

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)