AIRS · XBRL financial data

AirSculpt Technologies financial statements, every fiscal year

The same tables from 6 filings, lined up. Matched by XBRL tag: renamed lines keep their history.

How these numbers work

Every number comes from the company's XBRL financial data filed with the SEC, and each one links to its filing.
Lines are matched by XBRL tag, so a line renamed between filings keeps its history.
* marks a quarter worked out from the filing totals: the 10-K year minus the first three quarters, or a year-to-date total minus the earlier one. Fourth-quarter earnings per share is fourth-quarter net income over the fourth-quarter weighted shares.
0 means a filing states zero; a dash (—) means no filing states that number.
“year only” means the 10-K gives the full year but not the quarters needed to work out the fourth. A worked-out quarter of revenue, cost of revenue or operating cash flow more than twice the company's largest quarter of the two years before is shown this way too.
Gross profit is shown as the company reports it; a worked-out quarter must equal revenue less cost of revenue for that quarter, or it is a dash.
Operating income can be above gross profit when the company books other operating income between the two, shown on its own line.
Shares outstanding come from each filing's cover page, as of the date printed there.
Quarters are fiscal: Q2 FY27 is the second quarter of the company's fiscal 2027.

Income statement

Fiscal years (AIRS's year ends in late December)

In thousands of dollars	FY 2021Dec 31, 2021	FY 2022Dec 31, 2022	FY 2023Dec 31, 2023	FY 2024Dec 31, 2024	FY 2025Dec 31, 2025
Revenue from contracts with customers	133,315	168,794	195,917	180,350	151,818
Selling, general and administrative	65,732	101,418	102,381	98,880	82,180
Operating income (loss)	15,768	(4,545)	9,483	(1,816)	(11,560)
Interest expense	4,888	6,751	6,485	6,247	6,078
Income tax expense (benefit)	329	3,383	7,477	188	(5,971)
Net income (loss)	10,551	(14,679)	(4,479)	(8,251)	(11,667)
Earnings per share, basic USD per share	(0.01)	(0.26)	(0.08)	(0.14)	(0.19)
Earnings per share, diluted USD per share	(0.01)	(0.26)	(0.08)	(0.14)	(0.19)
Weighted average shares, basic thousands of shares	55,640	55,685	56,779	57,689	60,451
Weighted average shares, diluted thousands of shares	55,640	55,685	56,779	57,689	60,451

Fiscal years (AIRS's year ends in late December)

In thousands of dollars	FY 2021Dec 31, 2021	FY 2022Dec 31, 2022	FY 2023Dec 31, 2023	FY 2024Dec 31, 2024	FY 2025Dec 31, 2025
Cash and cash equivalents	25,347	9,616	10,262	8,235	8,449
Prepaid and other current assets	4,093	4,229	3,758	5,826	5,508
Total current assets	29,440	16,676	15,961	17,117	15,456
Property and equipment, net	13,627	24,206	28,908	37,471	27,814
Right-of-use asset	18,159	23,764	25,413	25,669	22,454
Goodwill	81,734	81,734	81,734	81,734	81,734
Total assets	200,554	200,759	204,019	209,996	187,304
Accounts payable	2,670	3,844	3,922	6,256	5,368
Accrued liabilities	4,103	6,644	3,303	8,304	5,298
Current portion of long-term debt	850	2,125	2,125	4,250	5,460
Total current liabilities	16,415	22,318	20,315	28,609	27,902
Long-term debt	81,755	81,420	69,503	65,456	50,585
Lease liability, non-current	14,505	19,745	22,665	24,248	20,227
Total liabilities	117,026	129,993	120,027	130,706	99,592
Accumulated deficit	(393)	(15,072)	(19,551)	(27,802)	(40,571)
Total stockholders' equity	83,528	70,766	83,992	79,290	87,712
Total liabilities and equity	200,554	200,759	204,019	209,996	187,304
Common shares outstanding (cover page) thousands of shares	55,640	56,386	57,422	58,575	70,546

Fiscal years (AIRS's year ends in late December)

In thousands of dollars	FY 2021Dec 31, 2021	FY 2022Dec 31, 2022	FY 2023Dec 31, 2023	FY 2024Dec 31, 2024	FY 2025Dec 31, 2025
Net income (loss)	10,551	(14,679)	(4,479)	(8,251)	(11,667)
Stock-based compensation	7,185	29,457	18,224	3,762	2,331
Depreciation and amortization	6,597	8,061	10,253	11,888	12,781
Net cash from operating activities	26,633	24,447	23,956	11,350	3,096
Purchases of property and equipment	7,116	12,921	9,919	14,007	2,404
Net cash from investing activities	(7,116)	(12,921)	(9,919)	(14,007)	(2,404)
Proceeds from issuing common stock	—	—	0	0	18,764
Dividends paid	0	23,160	385	252	0
Net cash from financing activities	(4,549)	(27,257)	(13,391)	630	(478)
Net change in cash	14,968	(15,731)	646	(2,027)	214

SIC 8011 and related industry codes, similar size. Each row is the latest quarter reported.

How peers are chosen

SIC 8011 and related industry codes with public float (or, where float is missing, quarterly revenue) between 0.2x and 5x the company's.
Each row is the latest quarter the company has reported, named in the Quarter column; when that filing is a 10-K, it is the fourth quarter, never the full year.
Runway shows only for companies burning cash with under $10B of public float.
* marks a quarter worked out from the filing totals: for a 10-Q, the year-to-date total less the earlier one.

Company	Cash ($K)	Revenue, quarter ($K)	Operating cash flow, quarter ($K)	Shares outstanding	Runway	Quarter
Airsculpt Technologies	18,824	42,900	(1,238)*	72.1M	15.2 quarters	Q2 FY26 10-QJun 30, 2026
SBC Medical Group Holdings	184,311	49,188	22,509*	102.8M	—	Q2 FY26 10-QJun 30, 2026
Starling Oncology	41,094	161,282	11,940*	101.9M	—	Q2 FY26 10-QJun 30, 2026
Cardiff Lexington	218	2,160	(652)*	15.6M	0.3 quarters	Q2 FY26 10-QJun 30, 2026

Not investment advice. Not affiliated with the U.S. SEC.