Go Pro

Airship AI (AISPW) Financials

Airship AI logo
$0.51 -0.03 (-5.56%)
As of 07/24/2026 03:59 PM Eastern
Annual Income Statements for Airship AI

Annual Income Statements for Airship AI

This table shows Airship AI's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2021 2022 2023 2024 2025
Period end date 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
5.02 3.02 16 -57 29
Consolidated Net Income / (Loss)
5.02 -0.49 16 -57 29
Net Income / (Loss) Continuing Operations
5.02 3.02 16 -57 29
Total Pre-Tax Income
5.02 3.03 16 -57 29
Total Operating Income
-1.02 -2.82 -6.64 -3.51 -7.22
Total Gross Profit
0.00 8.42 5.76 11 7.70
Total Revenue
0.00 15 12 23 15
Operating Revenue
- 15 12 23 15
Total Cost of Revenue
0.00 6.13 6.54 13 7.62
Operating Cost of Revenue
- 6.13 6.54 13 7.62
Total Operating Expenses
1.02 7.71 12 14 15
Selling, General & Admin Expense
1.02 7.71 9.68 11 12
Research & Development Expense
- - 2.73 2.80 3.08
Total Other Income / (Expense), net
6.04 2.31 23 -54 37
Interest Expense
- 0.08 0.06 1.00 -0.28
Other Income / (Expense), net
6.02 2.35 23 -53 36
Income Tax Expense
- 0.01 0.00 0.00 0.00
Basic Earnings per Share
$0.15 - $1.20 ($2.34) $0.90
Weighted Average Basic Shares Outstanding
8.76M 32.37M 13.67M 24.59M 32.41M
Diluted Earnings per Share
- - $0.80 ($2.34) $0.76
Weighted Average Diluted Shares Outstanding
25.58M 32.37M 20.39M 24.59M 38.68M
Weighted Average Basic & Diluted Shares Outstanding
25.58M 32.37M 22.85M 31.75M 34.37M

Quarterly Income Statements for Airship AI

This table shows Airship AI's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Income / (Loss) Attributable to Common Shareholders
-1.67 23 -32 19 6.21 -50 24 -24 6.41 23 -0.72
Consolidated Net Income / (Loss)
-1.67 23 -32 18 6.21 -50 24 -24 6.41 23 -0.72
Net Income / (Loss) Continuing Operations
-1.67 23 -32 19 6.21 -50 24 -24 6.41 23 -0.72
Total Pre-Tax Income
-1.67 23 -32 18 6.21 -50 24 -24 6.41 23 -0.72
Total Operating Income
-1.23 -0.62 -1.40 0.98 -1.59 -1.49 -1.71 -2.02 -2.87 -0.61 -1.58
Total Gross Profit
1.60 1.68 2.63 4.51 2.15 1.24 2.24 1.53 0.60 3.33 3.17
Total Revenue
2.38 4.21 11 6.40 2.87 3.21 5.50 2.15 1.18 6.49 6.35
Operating Revenue
2.38 4.21 11 6.40 2.87 3.21 5.50 2.15 1.18 6.49 6.35
Total Cost of Revenue
0.78 2.52 7.95 1.89 0.71 1.97 3.27 0.61 0.57 3.17 3.19
Operating Cost of Revenue
0.78 - 7.95 1.89 0.71 - 3.27 0.61 0.57 3.17 3.19
Total Operating Expenses
2.83 2.31 4.03 3.53 3.74 2.67 3.95 3.55 3.47 3.94 4.75
Selling, General & Admin Expense
2.15 1.60 3.34 2.83 2.67 2.34 3.23 2.81 2.72 3.08 3.90
Research & Development Expense
0.69 0.70 0.70 0.70 1.07 0.33 0.72 0.74 0.75 0.86 0.84
Total Other Income / (Expense), net
-0.43 23 -30 18 7.80 -49 25 -22 9.28 24 0.86
Interest Expense
0.03 -0.00 -0.03 -0.42 0.13 0.42 -0.08 -0.06 -0.05 -0.25 -0.09
Other Income / (Expense), net
-0.40 23 -31 18 7.94 -48 25 -22 9.22 23 0.77
Income Tax Expense
0.00 - 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00
Basic Earnings per Share
($0.07) $1.49 ($1.40) $0.80 $0.25 ($1.99) $0.75 ($0.75) $0.20 $0.70 ($0.02)
Weighted Average Basic Shares Outstanding
22.81M 13.67M 22.90M 23.22M 24.70M 24.59M 31.70M 31.87M 31.97M 32.41M 34.38M
Diluted Earnings per Share
($0.07) $1.09 ($1.40) $0.61 $0.17 ($1.69) $0.61 ($0.75) $0.15 $0.75 ($0.02)
Weighted Average Diluted Shares Outstanding
22.81M 20.39M 22.90M 30.27M 35.45M 24.59M 38.82M 31.87M 41.97M 38.68M 34.38M
Weighted Average Basic & Diluted Shares Outstanding
10.96M 22.85M 23.16M 23.74M 27.28M 31.75M 31.84M 31.91M 34.18M 34.37M 34.44M

Annual Cash Flow Statements for Airship AI

This table details how cash moves in and out of Airship AI's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2021 2022 2023 2024 2025
Period end date 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
1.66 -1.04 -1.44 8.28 0.34
Net Cash From Operating Activities
-1.55 -2.90 -3.29 -6.50 -8.00
Net Cash From Continuing Operating Activities
-1.55 -1.93 -7.56 -6.50 -8.00
Net Income / (Loss) Continuing Operations
5.02 0.49 16 -57 29
Consolidated Net Income / (Loss)
5.02 0.49 16 -57 29
Depreciation Expense
- 0.01 0.01 0.00 0.00
Amortization Expense
- 0.52 0.86 0.22 0.38
Non-Cash Adjustments To Reconcile Net Income
-6.01 -0.58 -25 55 -35
Changes in Operating Assets and Liabilities, net
-0.56 -2.36 0.50 -4.63 -3.08
Net Cash From Investing Activities
-324 0.00 0.00 0.00 0.00
Net Cash From Continuing Investing Activities
-324 0.00 0.00 0.00 0.00
Net Cash From Financing Activities
327 1.87 6.12 15 8.35
Net Cash From Continuing Financing Activities
327 1.87 6.12 15 8.35
Repayment of Debt
-0.15 -0.14 -0.42 0.00 -1.30
Issuance of Common Equity
334 - - - 0.00
Other Financing Activities, net
- 0.00 2.81 15 9.65
Cash Interest Paid
- 0.02 0.02 0.01 0.00
Cash Income Taxes Paid
- 0.00 0.02 0.00 0.00

Quarterly Cash Flow Statements for Airship AI

This table details how cash moves in and out of Airship AI's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Change in Cash & Equivalents
-5.46 2.09 -1.40 -2.86 7.64 27 -2.60 -2.51 -0.55 5.99 0.83
Net Cash From Operating Activities
-1.79 -0.77 -1.70 -2.45 -0.25 -2.11 -2.10 -1.82 -0.58 -3.50 0.81
Net Cash From Continuing Operating Activities
-3.51 -1.32 -1.70 -2.20 -0.50 4.38 -2.10 -1.82 -0.58 -3.50 0.81
Net Income / (Loss) Continuing Operations
-1.67 23 -32 18 6.21 -50 24 -24 6.41 23 -0.72
Consolidated Net Income / (Loss)
-1.67 23 -32 18 6.21 -50 24 -24 6.41 23 -0.72
Amortization Expense
0.16 0.35 0.08 0.07 0.02 0.05 0.08 0.10 0.10 0.10 0.10
Non-Cash Adjustments To Reconcile Net Income
-1.28 -26 31 -17 -7.49 54 -25 22 -8.97 -23 -0.21
Changes in Operating Assets and Liabilities, net
-0.72 1.60 -0.54 -3.96 0.75 0.34 -0.89 -0.23 1.88 -3.84 1.65
Net Cash From Investing Activities
- - 0.00 - - - 0.00 - - - 0.00
Net Cash From Continuing Investing Activities
- - 0.00 - - - 0.00 - - - 0.00
Net Cash From Financing Activities
0.05 3.41 0.29 0.95 6.54 7.00 -0.50 -0.68 0.03 9.50 0.01
Net Cash From Continuing Financing Activities
0.05 3.41 0.29 -0.65 8.14 22 -0.50 -0.68 0.03 9.50 0.01
Repayment of Debt
- - 0.00 -0.80 0.80 -0.45 -0.60 -0.70 - - 0.00
Other Financing Activities, net
- 2.81 0.29 0.15 0.05 7.45 0.10 0.02 0.03 9.50 0.01
Cash Interest Paid
0.02 - 0.00 - - 0.01 0.00 - - - 0.00
Cash Income Taxes Paid
0.00 - 0.00 - - - 0.00 - - - 0.00

Annual Balance Sheets for Airship AI

This table presents Airship AI's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2021 2022 2023 2024 2025
Period end date 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
326 3.91 6.09 14 19
Total Current Assets
2.24 1.99 4.80 13 19
Cash & Equivalents
1.66 0.30 3.12 11 12
Accounts Receivable
- 0.71 1.65 1.23 6.46
Prepaid Expenses
0.57 0.02 0.02 0.02 0.29
Plant, Property, & Equipment, net
0.00 0.02 0.00 0.00 0.00
Total Noncurrent Assets
313 1.90 1.29 1.05 0.97
Other Noncurrent Operating Assets
313 1.90 1.29 1.05 0.97
Total Liabilities & Shareholders' Equity
326 3.91 6.09 14 19
Total Liabilities
20 12 24 67 27
Total Current Liabilities
0.20 6.03 12 5.65 6.28
Accounts Payable
0.02 0.22 2.91 0.76 1.15
Accrued Expenses
0.18 0.12 0.20 0.05 0.03
Current Deferred Revenue
- 4.17 4.01 3.24 4.67
Other Current Liabilities
- 1.23 1.92 1.61 0.44
Total Noncurrent Liabilities
8.85 6.24 12 61 20
Noncurrent Deferred Revenue
- 4.81 4.96 2.95 3.97
Other Noncurrent Operating Liabilities
8.85 1.30 6.75 58 16
Total Equity & Noncontrolling Interests
-18 -8.36 -17 -53 -7.15
Total Preferred & Common Equity
-18 -8.36 -17 -53 -7.15
Preferred Stock
0.00 0.00 0.00 0.00 0.00
Total Common Equity
-18 -8.36 -17 -53 -7.15
Common Stock
0.00 1.97 0.00 22 38
Retained Earnings
-18 -10 -17 -75 -46
Accumulated Other Comprehensive Income / (Loss)
- -0.01 -0.01 -0.00 -0.01

Quarterly Balance Sheets for Airship AI

This table presents Airship AI's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026
Total Assets
25 4.66 5.31 9.10 13 10 8.10 19
Total Current Assets
0.04 3.46 4.17 8.01 12 8.91 7.03 18
Cash & Equivalents
0.02 1.73 0.23 6.52 8.81 6.31 5.76 13
Accounts Receivable
- 1.70 3.44 1.12 2.78 2.56 1.25 5.38
Prepaid Expenses
0.02 0.02 0.49 0.37 0.07 0.05 0.03 0.31
Plant, Property, & Equipment, net
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Noncurrent Assets
25 1.20 1.13 1.09 1.27 1.17 1.07 0.87
Other Noncurrent Operating Assets
25 1.20 1.13 1.09 1.27 1.17 1.07 0.87
Total Liabilities & Shareholders' Equity
25 4.66 5.31 9.10 13 10 8.10 19
Total Liabilities
24 53 33 22 36 57 48 26
Total Current Liabilities
3.07 13 11 7.98 6.30 5.49 5.47 7.20
Accounts Payable
0.18 3.36 1.51 0.72 2.18 0.39 0.34 1.21
Accrued Expenses
2.45 0.17 0.16 0.12 0.06 0.05 0.05 0.05
Current Deferred Revenue
- 3.74 3.79 3.33 2.95 4.63 4.65 5.49
Other Current Liabilities
5.87 1.93 2.75 2.02 1.11 0.42 0.43 0.45
Total Noncurrent Liabilities
15 39 22 14 30 51 43 19
Noncurrent Deferred Revenue
- 4.30 3.88 3.59 2.53 2.17 2.75 3.64
Other Noncurrent Operating Liabilities
15 35 19 10 28 49 40 15
Total Equity & Noncontrolling Interests
-18 -48 -28 -13 -24 -47 -40 -7.20
Total Preferred & Common Equity
-18 -48 -28 -13 -24 -47 -40 -7.20
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
-18 -48 -28 -13 -24 -47 -40 -7.20
Common Stock
0.00 1.40 3.02 12 28 28 29 39
Retained Earnings
-18 -49 -31 -25 -51 -75 -69 -46
Accumulated Other Comprehensive Income / (Loss)
- -0.01 -0.00 -0.00 -0.01 -0.01 -0.01 -0.02

Annual Metrics And Ratios for Airship AI

This table displays calculated financial ratios and metrics derived from Airship AI's official financial filings.

Metric 2021 2022 2023 2024 2025
Period end date 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - -
Revenue Growth
0.00% 0.00% -15.46% 87.41% -33.53%
EBITDA Growth
0.00% -98.91% 31,580.74% -425.01% 152.31%
EBIT Growth
0.00% -109.56% 3,540.22% -443.72% 151.43%
NOPAT Growth
0.00% -175.57% -135.94% 63.05% -194.09%
Net Income Growth
0.00% -109.71% 3,458.23% -451.01% 151.02%
EPS Growth
0.00% 0.00% 0.00% -392.50% 132.48%
Operating Cash Flow Growth
0.00% -87.06% -13.39% -97.61% -23.08%
Free Cash Flow Firm Growth
0.00% 0.00% -99.06% 1,417.05% -219.36%
Invested Capital Growth
0.00% -102.71% -116.05% -262.29% 70.67%
Revenue Q/Q Growth
0.00% 0.00% -45.68% -4.16% 27.32%
EBITDA Q/Q Growth
0.00% -99.31% 226.39% -449.46% 167.99%
EBIT Q/Q Growth
0.00% -106.01% 219.99% -450.86% 166.62%
NOPAT Q/Q Growth
0.00% -126.52% -19.55% 7.00% -27.35%
Net Income Q/Q Growth
0.00% -104.95% 204.61% -469.20% 166.92%
EPS Q/Q Growth
0.00% 0.00% 0.00% 0.00% 144.44%
Operating Cash Flow Q/Q Growth
0.00% -440.98% 33.57% -25.91% -21.14%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% -99.05% 170.91% -334.17%
Invested Capital Q/Q Growth
0.00% -102.63% -1,458.00% -265.23% 58.77%
Profitability Metrics
- - - - -
Gross Margin
0.00% 57.88% 46.87% 45.67% 50.24%
EBITDA Margin
0.00% 0.38% 140.68% -243.98% 192.00%
Operating Margin
0.00% -19.41% -53.99% -15.21% -47.10%
EBIT Margin
0.00% -3.28% 133.56% -244.95% 189.53%
Profit (Net Income) Margin
0.00% -3.35% 133.10% -249.30% 191.38%
Tax Burden Percent
100.00% -16.11% 100.00% 100.00% 100.00%
Interest Burden Percent
100.49% -633.61% 99.66% 101.78% 100.97%
Effective Tax Rate
0.00% 0.33% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% -1.90% 0.00% 0.00% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% -304.66% 0.00% 0.00% 0.00%
Return on Net Nonoperating Assets (RNNOA)
0.00% 1.58% 0.00% 0.00% 0.00%
Return on Equity (ROE)
1.64% -0.33% -126.68% 163.00% -97.46%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00% 0.00% 0.00%
Operating Return on Assets (OROA)
0.00% -0.29% 328.63% -570.45% 175.02%
Return on Assets (ROA)
0.00% -0.30% 327.52% -580.59% 176.73%
Return on Common Equity (ROCE)
-0.10% 0.03% -126.68% 163.00% -97.46%
Return on Equity Simple (ROE_SIMPLE)
-27.88% 5.83% -93.62% 108.38% 0.00%
Net Operating Profit after Tax (NOPAT)
-1.02 -2.81 -6.64 -2.45 -7.22
NOPAT Margin
0.00% -19.34% -53.99% -10.64% -47.10%
Net Nonoperating Expense Percent (NNEP)
363.29% 302.76% 26,584.30% -939.25% 315.45%
Return On Investment Capital (ROIC_SIMPLE)
- - 45.29% 4.63% 100.93%
Cost of Revenue to Revenue
0.00% 42.12% 53.13% 54.33% 49.76%
SG&A Expenses to Revenue
0.00% 52.99% 78.66% 48.71% 77.26%
R&D to Revenue
0.00% 0.00% 22.19% 12.17% 20.08%
Operating Expenses to Revenue
0.00% 52.99% 100.85% 60.88% 97.34%
Earnings before Interest and Taxes (EBIT)
5.00 -0.48 16 -56 29
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
5.00 0.05 17 -56 29
Valuation Ratios
- - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 0.00 0.00
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.00 28.75 1.51 7.41 6.45
Price to Earnings (P/E)
80.91 138.70 1.14 0.00 3.37
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
1.24% 0.72% 87.87% 0.00% 29.69%
Enterprise Value to Invested Capital (EV/IC)
2.40 0.00 0.00 0.00 0.00
Enterprise Value to Revenue (EV/Rev)
0.00 28.76 1.49 6.91 5.68
Enterprise Value to EBITDA (EV/EBITDA)
145.76 7,659.76 1.06 0.00 2.96
Enterprise Value to EBIT (EV/EBIT)
145.76 0.00 1.12 0.00 3.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 1.35 6.29 3.61 0.00
Leverage & Solvency
- - - - -
Debt to Equity
0.00 -0.05 -0.16 0.00 0.00
Long-Term Debt to Equity
0.00 -0.02 0.00 0.00 0.00
Financial Leverage
-0.01 -0.01 0.01 0.17 0.39
Leverage Ratio
1.07 1.11 -0.39 -0.28 -0.55
Compound Leverage Factor
1.07 -7.03 -0.39 -0.29 -0.56
Debt to Total Capital
0.00% -5.35% -19.27% 0.00% 0.00%
Short-Term Debt to Total Capital
0.00% -3.69% -19.27% 0.00% 0.00%
Long-Term Debt to Total Capital
0.00% -1.66% 0.00% 0.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
105.89% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
-5.89% 105.35% 119.27% 100.00% 100.00%
Debt to EBITDA
0.00 7.77 0.16 0.00 0.00
Net Debt to EBITDA
0.00 2.31 -0.02 0.00 0.00
Long-Term Debt to EBITDA
0.00 2.41 0.00 0.00 0.00
Debt to NOPAT
0.00 -0.15 -0.43 0.00 0.00
Net Debt to NOPAT
0.00 -0.04 0.05 0.00 0.00
Long-Term Debt to NOPAT
0.00 -0.05 0.00 0.00 0.00
Altman Z-Score
11.93 18.84 5.99 -17.42 5.41
Noncontrolling Interest Sharing Ratio
105.89% 108.87% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - -
Current Ratio
10.93 0.33 0.40 2.24 2.94
Quick Ratio
8.13 0.17 0.40 2.24 2.90
Cash Flow Metrics
- - - - -
Free Cash Flow to Firm (FCFF)
0.00 309 2.91 44 -53
Operating Cash Flow to CapEx
0.00% 0.00% 0.00% 0.00% 0.00%
Free Cash Flow to Firm to Interest Expense
0.00 4,111.82 52.32 44.06 0.00
Operating Cash Flow to Interest Expense
0.00 -38.57 -59.11 -6.48 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 -38.57 -59.11 -6.48 0.00
Efficiency Ratios
- - - - -
Asset Turnover
0.00 0.09 2.46 2.33 0.92
Accounts Receivable Turnover
0.00 0.00 10.45 16.03 3.99
Inventory Turnover
0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.00 0.00 1,322.46 0.00 0.00
Accounts Payable Turnover
0.00 51.05 4.18 6.83 7.99
Days Sales Outstanding (DSO)
0.00 0.00 34.94 22.77 91.59
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 7.15 87.27 53.45 45.71
Cash Conversion Cycle (CCC)
0.00 -7.15 -52.33 -30.68 45.89
Capital & Investment Metrics
- - - - -
Invested Capital
304 -8.23 -18 -64 -19
Invested Capital Turnover
0.00 0.10 -0.95 -0.56 -0.37
Increase / (Decrease) in Invested Capital
0.00 -312 -9.55 -47 46
Enterprise Value (EV)
728 418 18 159 87
Market Capitalization
406 418 19 171 99
Book Value per Share
($0.43) ($0.20) ($1.60) ($1.94) ($0.21)
Tangible Book Value per Share
($0.43) ($0.20) ($1.60) ($1.94) ($0.21)
Total Capital
306 -7.93 -15 -53 -7.15
Total Debt
0.00 0.42 2.83 0.00 0.00
Total Long-Term Debt
0.00 0.13 0.00 0.00 0.00
Net Debt
-1.66 0.13 -0.30 -11 -12
Capital Expenditures (CapEx)
0.00 0.00 0.00 0.00 0.00
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.37 -4.04 -7.37 -4.41 0.47
Debt-free Net Working Capital (DFNWC)
2.03 -3.75 -4.24 7.00 12
Net Working Capital (NWC)
2.03 -4.04 -7.07 7.00 12
Net Nonoperating Expense (NNE)
-6.04 -2.33 -23 55 -37
Net Nonoperating Obligations (NNO)
-1.66 0.13 -0.30 -11 -12
Total Depreciation and Amortization (D&A)
0.00 0.53 0.88 0.22 0.38
Debt-free, Cash-free Net Working Capital to Revenue
0.00% -27.80% -59.90% -19.13% 3.08%
Debt-free Net Working Capital to Revenue
0.00% -25.75% -34.50% 30.39% 79.77%
Net Working Capital to Revenue
0.00% -27.76% -57.47% 30.39% 79.77%
Earnings Adjustments
- - - - -
Adjusted Basic Earnings per Share
$0.00 $0.26 $0.00 ($2.34) $0.90
Adjusted Weighted Average Basic Shares Outstanding
8.76M 9.12M 22.85M 24.59M 32.41M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $0.00 ($2.34) $0.76
Adjusted Weighted Average Diluted Shares Outstanding
25.58M 11.49M 22.85M 24.59M 38.68M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
25.58M 32.37M 22.85M 31.75M 34.37M
Normalized Net Operating Profit after Tax (NOPAT)
-0.71 -2.81 -4.65 -2.45 -5.05
Normalized NOPAT Margin
0.00% -19.34% -37.79% -10.64% -32.97%
Pre Tax Income Margin
0.00% 20.79% 133.10% -249.30% 191.38%
Debt Service Ratios
- - - - -
EBIT to Interest Expense
0.00 -6.34 295.00 -56.29 0.00
NOPAT to Interest Expense
0.00 -37.40 -119.25 -2.45 0.00
EBIT Less CapEx to Interest Expense
0.00 -6.34 295.00 -56.29 0.00
NOPAT Less CapEx to Interest Expense
0.00 -37.40 -119.25 -2.45 0.00
Payout Ratios
- - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
138.16% 0.00% 0.00% 0.00% 0.00%

Quarterly Metrics And Ratios for Airship AI

This table displays calculated financial ratios and metrics derived from Airship AI's official financial filings.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
DEI Shares Outstanding
11,485,531.00 10,959,908.00 22,852,048.00 23,159,119.00 23,736,027.00 - 31,749,319.00 31,844,471.00 31,909,348.00 - 34,372,162.00
DEI Adjusted Shares Outstanding
11,485,531.00 10,959,908.00 22,852,048.00 23,159,119.00 23,736,027.00 - 31,749,319.00 31,844,471.00 31,909,348.00 - 34,372,162.00
DEI Earnings Per Adjusted Shares Outstanding
-0.15 2.09 -1.40 0.83 0.26 - 0.75 -0.75 0.20 - -0.02
Growth Metrics
- - - - - - - - - - -
Revenue Growth
0.00% -71.09% 259.87% 131.08% 20.27% -23.77% -47.96% -66.46% -58.94% 102.52% 15.45%
EBITDA Growth
-2,339.49% 419.78% -2,012.81% 747.24% 533.04% -314.14% 174.45% -225.15% 1.32% 146.20% -102.98%
EBIT Growth
-2,581.13% 414.93% -1,759.67% 712.20% 489.40% -317.65% 174.00% -226.13% 0.15% 145.96% -103.42%
NOPAT Growth
-220.75% 53.51% 17.60% 145.22% -84.50% -67.18% -74.62% -244.97% -80.59% 41.31% 35.42%
Net Income Growth
-210.31% 349.26% -1,766.89% 694.92% 472.85% -319.56% 174.17% -228.68% 3.15% 145.76% -103.04%
EPS Growth
0.00% 0.00% -1,650.00% 535.71% 342.86% -255.05% 143.57% -222.95% -11.76% 143.60% -103.28%
Operating Cash Flow Growth
-2,325.66% 68.43% -71.20% -1,069.04% 85.93% -174.43% -23.76% 25.73% -132.13% -66.33% 138.82%
Free Cash Flow Firm Growth
3,018.91% -97.13% -76.70% -96.96% -94.42% 410.76% -122.44% 165.12% 45.85% -201.19% 8.72%
Invested Capital Growth
-99.58% -116.05% -306.21% -53.80% -1,447.05% -262.29% 29.08% -108.43% -159.80% 70.67% 38.84%
Revenue Q/Q Growth
-13.92% 76.43% 151.39% -39.47% -55.20% 11.82% 71.62% -60.99% -45.16% 451.53% -2.17%
EBITDA Q/Q Growth
49.76% 1,677.49% -237.22% 159.51% -66.38% -882.09% 147.70% -200.03% 127.21% 255.79% -103.07%
EBIT Q/Q Growth
47.15% 1,502.26% -239.70% 159.14% -66.38% -885.79% 147.49% -200.79% 126.69% 259.72% -103.53%
NOPAT Q/Q Growth
60.15% 27.42% -57.21% 199.44% -262.60% 34.24% -64.21% 17.44% -102.55% 78.63% -80.67%
Net Income Q/Q Growth
46.30% 1,471.24% -239.87% 157.76% -66.34% -907.48% 147.25% -200.21% 126.98% 258.21% -103.14%
EPS Q/Q Growth
50.00% 1,657.14% -228.44% 143.57% -72.13% -1,094.12% 135.47% -222.95% 120.00% 400.00% -102.67%
Operating Cash Flow Q/Q Growth
-806.27% 57.06% -120.92% -44.64% 89.75% -737.53% 0.37% 13.20% 67.95% -500.14% 123.26%
Free Cash Flow Firm Q/Q Growth
-4.61% -97.13% 646.86% -85.15% 75.37% 162.64% -132.81% 275.44% -3.53% -282.22% 70.40%
Invested Capital Q/Q Growth
107.89% -1,458.00% -156.22% 44.01% 30.86% -265.23% 49.84% -64.55% 13.82% 58.77% -4.60%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
67.18% 40.05% 24.85% 70.40% 75.09% 38.64% 40.61% 71.38% 51.28% 51.22% 49.83%
EBITDA Margin
-61.71% 551.77% -301.19% 296.11% 222.19% -1,550.08% 430.92% -1,104.90% 548.27% 353.69% -11.11%
Operating Margin
-51.55% -14.85% -13.26% 15.25% -55.36% -46.51% -31.15% -94.18% -243.47% -9.44% -24.89%
EBIT Margin
-68.37% 543.40% -301.96% 295.01% 221.36% -1,551.57% 429.41% -1,109.40% 539.92% 352.15% -12.72%
Profit (Net Income) Margin
-69.90% 543.27% -302.26% 288.42% 216.69% -1,564.82% 430.82% -1,106.58% 544.39% 353.57% -11.34%
Tax Burden Percent
100.00% 99.96% 100.00% 100.00% 100.00% 100.06% 100.00% 100.00% 100.00% 100.00% 100.00%
Interest Burden Percent
102.24% 100.02% 100.10% 97.77% 97.89% 100.79% 100.33% 99.75% 100.83% 100.40% 89.14%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
-5.20% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
114.19% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Net Nonoperating Assets (RNNOA)
-0.49% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Equity (ROE)
-5.68% -126.68% 73.72% -79.23% -271.84% 163.00% 5.01% 117.61% 165.34% -97.46% -31.86%
Cash Return on Invested Capital (CROIC)
194.80% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Return on Assets (OROA)
-8.79% 1,337.11% -394.39% 455.79% 309.61% -3,613.38% 877.66% -1,979.15% 755.54% 325.19% -12.84%
Return on Assets (ROA)
-8.98% 1,336.79% -394.78% 445.62% 303.08% -3,644.24% 880.54% -1,974.11% 761.78% 326.50% -11.44%
Return on Common Equity (ROCE)
0.53% -126.68% 121.54% -180.73% -736.32% 163.00% 5.01% 117.61% 165.34% -97.46% -31.86%
Return on Equity Simple (ROE_SIMPLE)
86.47% 0.00% 28.89% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-0.86 -0.62 -0.98 0.98 -1.59 -1.04 -1.71 -1.42 -2.87 -0.61 -1.11
NOPAT Margin
-36.09% -14.85% -9.28% 15.25% -55.36% -32.56% -31.15% -65.92% -243.47% -9.44% -17.43%
Net Nonoperating Expense Percent (NNEP)
-119.38% 27,122.85% 436.75% 153.98% 319.62% -838.87% 802.82% -1,158.47% 177.07% 203.53% 3.62%
Return On Investment Capital (ROIC_SIMPLE)
- 4.26% 2.24% -3.86% 14.27% 1.97% 7.29% 3.02% 7.15% 8.57% 15.37%
Cost of Revenue to Revenue
32.82% 59.95% 75.15% 29.60% 24.91% 61.36% 59.39% 28.62% 48.72% 48.78% 50.17%
SG&A Expenses to Revenue
89.96% 38.15% 31.54% 44.17% 93.01% 73.03% 58.69% 131.07% 230.79% 47.37% 61.44%
R&D to Revenue
28.89% 16.67% 6.58% 10.98% 37.44% 10.39% 13.07% 34.50% 63.97% 13.29% 13.28%
Operating Expenses to Revenue
118.85% 54.83% 38.11% 55.15% 130.45% 83.42% 71.77% 165.56% 294.76% 60.66% 74.72%
Earnings before Interest and Taxes (EBIT)
-1.63 23 -32 19 6.35 -50 24 -24 6.36 23 -0.81
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-1.47 23 -32 19 6.37 -50 24 -24 6.46 23 -0.71
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
5.41 1.51 3.62 3.53 2.27 7.41 6.82 13.67 13.71 6.45 4.80
Price to Earnings (P/E)
0.00 1.14 0.00 9.75 3.33 0.00 0.00 0.00 0.00 3.37 15.88
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 87.87% 0.00% 10.26% 30.05% 0.00% 0.00% 0.00% 0.00% 29.69% 6.30%
Enterprise Value to Invested Capital (EV/IC)
108.46 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Revenue (EV/Rev)
6.27 1.49 3.75 3.63 2.07 6.91 6.33 13.21 13.23 5.68 4.03
Enterprise Value to EBITDA (EV/EBITDA)
0.00 1.06 0.00 9.68 2.99 0.00 0.00 0.00 0.00 2.96 13.03
Enterprise Value to EBIT (EV/EBIT)
0.00 1.12 0.00 10.46 3.09 0.00 0.00 0.00 0.00 3.00 14.16
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.46 6.29 1.18 12.88 3.06 3.61 0.00 7.92 7.07 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 -0.16 -0.09 -0.10 -0.14 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial Leverage
0.00 0.01 -0.38 1.17 0.43 0.17 0.09 0.05 0.20 0.39 0.70
Leverage Ratio
1.12 -0.39 -0.81 -1.57 -3.00 -0.28 -0.25 -0.21 -0.32 -0.55 -1.04
Compound Leverage Factor
1.14 -0.39 -0.81 -1.54 -2.94 -0.28 -0.25 -0.21 -0.33 -0.55 -0.93
Debt to Total Capital
0.00% -19.27% -9.59% -10.58% -16.12% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Short-Term Debt to Total Capital
0.00% -19.27% -9.59% -10.58% -16.12% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
1,331.97% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
-1,231.97% 119.27% 109.59% 110.58% 116.12% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Debt to EBITDA
0.00 0.16 -0.32 0.30 0.11 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to EBITDA
0.00 -0.02 -0.19 0.28 -0.28 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Debt to NOPAT
0.00 -0.43 -0.95 -1.17 -0.68 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to NOPAT
0.00 0.05 -0.56 -1.07 1.79 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Altman Z-Score
2.62 9.47 -34.92 7.99 2.63 -15.80 4.39 -14.47 -5.49 4.36 -0.22
Noncontrolling Interest Sharing Ratio
109.26% 0.00% -64.88% -128.10% -170.87% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.01 0.40 0.26 0.38 1.00 2.24 1.85 1.62 1.29 2.94 2.54
Quick Ratio
0.01 0.40 0.26 0.34 0.96 2.24 1.84 1.62 1.28 2.90 2.49
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
311 8.93 67 9.90 17 46 -15 26 25 -46 -14
Operating Cash Flow to CapEx
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Free Cash Flow to Firm to Interest Expense
9,211.91 0.00 0.00 0.00 129.76 109.65 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
-52.93 0.00 0.00 0.00 -1.88 -5.06 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
-52.93 0.00 0.00 0.00 -1.88 -5.06 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.13 2.46 1.31 1.55 1.40 2.33 2.04 1.78 1.40 0.92 1.01
Accounts Receivable Turnover
0.00 10.45 0.00 0.00 0.00 16.03 8.01 4.58 10.16 3.99 3.96
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.00 1,322.46 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Accounts Payable Turnover
108.62 4.18 7.22 17.23 28.84 6.83 2.83 6.91 12.09 7.99 4.45
Days Sales Outstanding (DSO)
0.00 34.94 0.00 0.00 0.00 22.77 45.55 79.75 35.93 91.59 92.11
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
3.36 87.27 50.58 21.18 12.66 53.45 128.80 52.79 30.18 45.71 81.99
Cash Conversion Cycle (CCC)
-3.36 -52.33 -50.58 -21.18 -12.66 -30.68 -83.26 26.96 5.75 45.89 10.12
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
1.31 -18 -46 -26 -18 -64 -32 -53 -46 -19 -20
Invested Capital Turnover
0.14 -0.95 -1.70 -1.12 -2.95 -0.56 -0.46 -0.35 -0.38 -0.37 -0.62
Increase / (Decrease) in Invested Capital
-312 -9.55 -68 -8.93 -19 -47 13 -28 -28 46 13
Enterprise Value (EV)
142 18 75 86 50 159 114 181 159 87 65
Market Capitalization
123 19 72 83 55 171 123 188 165 99 78
Book Value per Share
($1.58) ($1.60) ($4.38) ($1.21) ($0.54) ($1.94) ($0.74) ($1.47) ($1.26) ($0.21) ($0.21)
Tangible Book Value per Share
($1.58) ($1.60) ($4.38) ($1.21) ($0.54) ($1.94) ($0.74) ($1.47) ($1.26) ($0.21) ($0.21)
Total Capital
1.47 -15 -44 -25 -11 -53 -24 -47 -40 -7.15 -7.20
Total Debt
0.00 2.83 4.20 2.68 1.79 0.00 0.00 0.00 0.00 0.00 0.00
Total Long-Term Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt
-0.02 -0.30 2.48 2.45 -4.72 -11 -8.81 -6.31 -5.76 -12 -13
Capital Expenditures (CapEx)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-3.05 -7.37 -7.47 -4.26 -4.69 -4.41 -3.45 -2.88 -4.19 0.47 -1.51
Debt-free Net Working Capital (DFNWC)
-3.03 -4.24 -5.74 -4.04 1.82 7.00 5.37 3.43 1.57 12 11
Net Working Capital (NWC)
-3.03 -7.07 -9.95 -6.71 0.03 7.00 5.37 3.43 1.57 12 11
Net Nonoperating Expense (NNE)
0.81 -23 31 -17 -7.80 49 -25 22 -9.28 -24 -0.39
Net Nonoperating Obligations (NNO)
-0.16 -0.30 2.48 2.45 -4.72 -11 -8.81 -6.31 -5.76 -12 -13
Total Depreciation and Amortization (D&A)
0.16 0.35 0.08 0.07 0.02 0.05 0.08 0.10 0.10 0.10 0.10
Debt-free, Cash-free Net Working Capital to Revenue
-13.46% -59.90% -37.46% -18.09% -19.52% -19.13% -19.16% -20.99% -34.79% 3.08% -9.35%
Debt-free Net Working Capital to Revenue
-13.37% -34.50% -28.80% -17.12% 7.58% 30.39% 29.85% 24.96% 13.04% 79.77% 68.36%
Net Working Capital to Revenue
-13.37% -57.47% -49.90% -28.48% 0.12% 30.39% 29.85% 24.96% 13.04% 79.77% 68.36%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.26) $1.49 ($1.40) $0.80 $0.25 ($1.99) $0.75 ($0.75) $0.20 $0.70 ($0.02)
Adjusted Weighted Average Basic Shares Outstanding
11.44M 13.67M 22.90M 23.22M 24.70M 24.59M 31.70M 31.87M 31.97M 32.41M 34.38M
Adjusted Diluted Earnings per Share
$0.00 $1.09 ($1.40) $0.58 $0.17 ($1.69) $0.61 ($0.75) $0.15 $0.75 ($0.02)
Adjusted Weighted Average Diluted Shares Outstanding
10.96M 20.39M 23.16M 30.27M 35.45M 24.59M 38.82M 31.87M 41.97M 38.68M 34.38M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 ($1.40) $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
10.96M 22.85M 23.16M 23.74M 27.28M 31.75M 31.84M 31.91M 34.18M 34.37M 34.44M
Normalized Net Operating Profit after Tax (NOPAT)
-0.86 -0.44 -0.98 0.68 -1.11 -1.04 -1.20 -1.42 -2.01 -0.43 -1.11
Normalized NOPAT Margin
-36.09% -10.39% -9.28% 10.68% -38.75% -32.56% -21.81% -65.92% -170.43% -6.61% -17.43%
Pre Tax Income Margin
-69.90% 543.51% -302.26% 288.42% 216.69% -1,563.83% 430.82% -1,106.58% 544.39% 353.57% -11.34%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
-48.28 0.00 0.00 0.00 47.43 -119.61 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
-25.49 0.00 0.00 0.00 -11.86 -2.51 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
-48.28 0.00 0.00 0.00 47.43 -119.61 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
-25.49 0.00 0.00 0.00 -11.86 -2.51 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Financials Breakdown Chart

Key Financial Trends

Airship AI Holdings (NASDAQ: AISP) showed a sharp revenue rebound in Q1 2026, but the quarter still ended in a net loss. Revenue improved to $6.35 million, up from $1.18 million in Q3 2025 and modestly below $6.49 million in Q4 2025. Gross profit was $3.17 million, but operating expenses remained high enough to keep the company in the red.

What stood out most this quarter was cash generation. AISP produced $814,484 in operating cash flow in Q1 2026, a major improvement from negative operating cash flow in the prior year periods and a sign that working capital swings helped support liquidity.

  • Revenue recovered strongly year over year to $6.35 million in Q1 2026 from $5.50 million in Q1 2025 and $2.38 million in Q3 2023, showing the business has scaled meaningfully.
  • Operating cash flow turned positive at $814 thousand in Q1 2026, suggesting the business can generate cash even while reporting a net loss.
  • Cash and equivalents improved to $12.57 million at March 31, 2026, up from $5.76 million at Q3 2025 and $8.81 million at Q1 2025.
  • Gross profit remained healthy at $3.17 million, with gross margin of roughly 50%, which supports the underlying model.
  • Revenue was far above early 2024 levels, when quarterly sales were generally in the $2.4 million to $10.6 million range, indicating a materially larger revenue base than the low point in 2023.
  • Deferred revenue remains substantial at $9.13 million combined current and noncurrent, which can support future revenue recognition if contracts are fulfilled.
  • Shares outstanding remain elevated, with basic weighted average shares at 34.4 million in Q1 2026, limiting per-share earnings leverage.
  • Other income played a major role in prior quarters, especially Q4 2025 and Q1 2025, so reported profitability has not been driven solely by core operations.
  • Q1 2026 still posted a net loss of $720,604, with operating loss of $1.58 million, so the company is not yet consistently profitable from operations.
  • Selling, general and administrative expenses remain heavy at $3.90 million in Q1 2026, which continues to pressure operating margins.
  • Balance sheet equity remains negative at $(7.20) million, reflecting an accumulated deficit and a still-leveraged financial structure.
  • Liabilities exceed assets, with total liabilities of $26.32 million versus total assets of $19.12 million, which is a concern for long-term financial flexibility.

Bottom line: Airship AI is showing real top-line traction and improved cash generation, but the company still faces profitability and balance-sheet challenges. For investors, the key question is whether revenue growth can continue while operating expenses come under control enough to convert that growth into sustainable earnings.

07/26/26 04:56 AM ETAI Generated. May Contain Errors.

Airship AI Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Airship AI's financial year ends in December. Their financial year 2025 ended on December 31, 2025.

Airship AI's net income appears to be on an upward trend, with a most recent value of $29.32 million in 2025, rising from $5.02 million in 2021. The previous period was -$57.46 million in 2024.

Airship AI's total operating income in 2025 was -$7.22 million, based on the following breakdown:
  • Total Gross Profit: $7.70 million
  • Total Operating Expenses: $14.91 million

Over the last 4 years, Airship AI's total revenue changed from $0.00 in 2021 to $15.32 million in 2025, a change of 1,532,134,900.0%.

Airship AI's total liabilities were at $26.62 million at the end of 2025, a 60.1% decrease from 2024, and a 30.6% increase since 2021.

In the past 4 years, Airship AI's cash and equivalents has ranged from $298.61 thousand in 2022 to $11.75 million in 2025, and is currently $11.75 million as of their latest financial filing in 2025.

Over the last 4 years, Airship AI's book value per share changed from -0.43 in 2021 to -0.21 in 2025, a change of -51.8%.



Financial statements for NASDAQ:AISPW last updated on 7/16/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners