AirSculpt Technologies Reports Third Quarter Fiscal 2025 Results
AirSculpt Technologies (NASDAQ:AIRS) reported third quarter fiscal 2025 results on November 7, 2025. Q3 revenue declined to $35.0M (down 17.8% YoY) and case volume fell to 2,780 (down 15.2% YoY). The company posted a Q3 net loss of $9.5M and Adjusted EBITDA of $3.0M.
Year-to-date through nine months, revenue was $118.4M (down 16.1%), net loss $13.0M, and Adjusted EBITDA $12.6M. AirSculpt lowered full-year 2025 revenue guidance to ~$153M and set Adjusted EBITDA at ~$16M. Liquidity included $5.4M cash and $5.0M revolver capacity; the company reduced debt by $18M and reported positive operating cash flow year-to-date.
AirSculpt Technologies (NASDAQ:AIRS) ha riportato i risultati del terzo trimestre dell'anno fiscale 2025 il 7 novembre 2025. fatturato del terzo trimestre è diminuito a 35,0 milioni di dollari (in calo del 17,8% su base annua) e volume di casi è sceso a 2.780 (in calo del 15,2% su base annua). L'azienda ha registrato una perdita netta del terzo trimestre di 9,5 milioni di dollari e un Adjusted EBITDA di 3,0 milioni di dollari.
Fino a oggi, nei primi nove mesi, i ricavi ammontano a 118,4 milioni di dollari (in calo del 16,1%), la perdita netta 13,0 milioni di dollari, e l'Adjusted EBITDA 12,6 milioni di dollari. AirSculpt ha rivisto al ribasso la guidance per i ricavi per l'intero 2025 a circa 153 milioni di dollari e fissato l'Adjusted EBITDA a circa 16 milioni di dollari. La liquidità comprende 5,4 milioni di dollari in cassa e 5,0 milioni di dollari di capacità revolver; l'azienda ha ridotto l'indebitamento di 18 milioni di dollari e ha riportato un flusso di cassa operativo positivo nel periodo da inizio anno.
AirSculpt Technologies (NASDAQ:AIRS) informó los resultados del tercer trimestre fiscal de 2025 el 7 de noviembre de 2025. los ingresos del 3er trimestre cayeron a $35.0M (bajaron 17,8% interanual) y el volumen de casos cayó a 2,780 (bajo 15,2% interanual). La empresa registró una pérdida neta del 3er trimestre de $9.5M y un EBITDA ajustado de $3.0M.
Year-to-date hasta nueve meses, los ingresos fueron $118.4M (con caída del 16,1%), la pérdida neta $13.0M, y el EBITDA ajustado $12.6M. AirSculpt redujo la guía de ingresos para el 2025 completo a aproximadamente $153M y estableció el EBITDA ajustado en aproximadamente $16M. La liquidez incluyó $5.4M en efectivo y una capacidad revolver de $5.0M; la empresa redujo la deuda en $18M y reportó flujo de caja operativo positivo en lo que va del año.
AirSculpt Technologies (NASDAQ:AIRS)는 2025년 11월 7일 회계연도 2025년 3분기 실적을 발표했습니다. 3분기 매출은 $35.0M로 감소했고(전년 대비 -17.8%), 케이스 볼륨은 2,780으로 감소했습니다(전년 대비 -15.2%). 회사는 3분기 순손실을 $9.5M로 기록했고 조정 EBITDA는 $3.0M였습니다.
연간 누계로 9개월까지 매출은 $118.4M로(전년 대비 -16.1%), 순손실 $13.0M, 조정 EBITDA $12.6M였습니다. AirSculpt는 2025년 전체 매출 가이던스를 대략 $153M으로 낮췄고 조정 EBITDA를 대략 $16M으로 제시했습니다. 유동성은 현금 $5.4M과 회전한도 $5.0M를 포함했고, 회사는 부채를 $18M 줄였으며 연도 누적 영업현금흐름이 흑자였습니다.
AirSculpt Technologies (NASDAQ:AIRS) a publié les résultats du troisième trimestre de l'exercice 2025 le 7 novembre 2025. Le chiffre d'affaires du T3 a diminué pour atteindre 35,0 M$ (en baisse de 17,8 % sur un an) et le volume de cas est tombé à 2 780 (en baisse de 15,2 % sur un an). L'entreprise a affiché une perte nette du T3 de 9,5 M$ et un EBITDA ajusté de 3,0 M$.
Year-to-date (nine months to date), les revenus s'élevaient à 118,4 M$ (en baisse de 16,1 %), la perte nette à 13,0 M$ et l'EBITDA ajusté à 12,6 M$. AirSculpt a abaissé la guidance du chiffre d'affaires pour l'ensemble de 2025 à environ 153 M$ et fixé l'EBITDA ajusté à environ 16 M$. La liquidité comprenait 5,4 M$ en espèces et une capacité de revolver de 5,0 M$; l'entreprise a réduit sa dette de 18 M$ et a déclaré un flux de trésorerie opérationnel positif sur l'année en cours.
AirSculpt Technologies (NASDQ:AIRS) berichtete am 7. November 2025 über die Ergebnisse des dritten Quartals des Geschäftsjahres 2025. Q3-Umsatz sackte auf 35,0 Mio. USD ab (rückläufig um 17,8 % zum Vorjahr) und Fall der Fallzahl sank auf 2.780 (rückläufig um 15,2 % YoY). Das Unternehmen verzeichnete eine Q3-Nettoloss von 9,5 Mio. USD und ein bereinigtes EBITDA von 3,0 Mio. USD.
Year-to-date bis einschließlich neun Monaten betrug der Umsatz 118,4 Mio. USD (rückläufig um 16,1 %), der Nettverlust 13,0 Mio. USD und das bereinigte EBITDA 12,6 Mio. USD. AirSculpt senkte die Umsatzprognose für das Gesamtjahr 2025 auf ca. 153 Mio. USD und setzte das bereinigte EBITDA auf ca. 16 Mio. USD. Liquidität umfasste 5,4 Mio. USD in bar und 5,0 Mio. USD revolvierende Kreditlinie; das Unternehmen reduzierte die Verschuldung um 18 Mio. USD und meldete einen positiven operativen Cashflow im bisherigen Jahresverlauf.
AirSculpt Technologies (NASDAQ:AIRS) أبلغت عن نتائج الربع الثالث من السنة المالية 2025 في 7 نوفمبر 2025. إيرادات الربع الثالث انخفضت إلى $35.0M (بانخفاض 17.8% على أساس سنوي) وحجم الحالات انخفض إلى 2,780 (بانخفاض 15.2% على أساس سنوي). الشركة سجلت خسارة صافية للربع الثالث قدرها $9.5M و EBITDA المعدل قدره $3.0M.
حتى تاريخ التسعة أشهر في السنة، كان الإيراد $118.4M (بانخفاض 16.1%)، والخسارة الصافية $13.0M، وEBITDA المعدل $12.6M. خفّضت AirSculpt توجيهات الإيرادات للسنة الكاملة 2025 إلى نحو $153M وحددت EBITDA المعدل نحو $16M. شملت السيولة $5.4M نقدًا و< b>$5.0M قدرة خط اعادة تمويل؛ كما خفضت الدين بمقدار $18M وأفادت بتدفق نقدي تشغيلي إيجابي حتى تاريخه.
- Debt reduced by $18 million
- Generated positive operating cash flow year-to-date
- Company remained compliant with bank covenants as of Q3
- Announced seasoned CFO hire effective January 5, 2026
- Q3 revenue declined 17.8% to $35.0 million
- Q3 case volume declined 15.2% to 2,780
- Q3 net loss widened to $9.5 million from $6.0 million
- Adjusted EBITDA fell to $3.0 million in Q3 from $4.7 million
- Full-year 2025 revenue guidance lowered to approximately $153 million
Insights
Quarterly results show material revenue and profitability declines and lowered full-year guidance.
AirSculpt reported third-quarter revenue of
The company narrowed full-year revenue guidance to approximately
Watch same-store sales trends and the conference call commentary today
Operational declines and trimmed guidance materially raise execution and liquidity questions.
Case volume and revenue declined roughly
Liquidity remains limited with
MIAMI BEACH, Fla., Nov. 07, 2025 (GLOBE NEWSWIRE) -- AirSculpt Technologies, Inc. (NASDAQ:AIRS)(“AirSculpt” or the “Company”), a national provider of premium body contouring procedures, today announced results for the third quarter ended September 30, 2025.
Yogi Jashnani, Chief Executive Officer, stated: “During the quarter, we made strong progress on our key initiatives that focused on new growth opportunities, margin improvement, and debt reduction. While third quarter revenue was lower than anticipated, this is reflective of timing, instead of the trajectory of our business. We see a broader market opportunity ahead driven by the structural shift in the aesthetics space due to GLP-1 use and we have begun to shape our strategy to realize this potential. As we enter the fourth quarter, we are experiencing an improvement in our same store sales trends and expect our expense discipline to result in EBITDA margin expansion year over year. Importantly, AirSculpt is scaled and trusted — strongly positioned at the intersection of aesthetics and the GLP-1. We have a solid balance sheet having completed our financing in Q2, reduced debt by
Separately, I am pleased to attract Michael Arthur to AirSculpt as Chief Financial Officer. He is a seasoned executive who brings public market experience and has led finance organizations through growth, complexity, and change. I’m confident he will add meaningfully to our leadership team. Michael starts January 5, 2026,” concluded Mr. Jashnani.
Third Quarter 2025 Results
- Case volume was 2,780 for the third quarter of 2025, representing a
15.2% decline from the fiscal year 2024 third quarter case volume of 3,277; - Revenue declined
17.8% to$35.0 million from$42.5 million in the fiscal year 2024 third quarter; - Net loss for the quarter was
$9.5 million compared to net loss of$6.0 million in the fiscal year 2024 third quarter; and - Adjusted EBITDA was
$3.0 million compared to$4.7 million in the fiscal year 2024 third quarter.
First Nine Months 2025 Results
- Case volume was 9,248, a decline of
15.7% from the first nine months of fiscal year 2024 case volume of 10,972; - Revenue declined
16.1% to$118.4 million from$141.2 million in the first nine months of fiscal year 2024; - Net loss was
$13.0 million compared to$3.2 million in the first nine months of fiscal year 2024; and - Adjusted EBITDA was
$12.6 million compared to$18.9 million in the first nine months of fiscal year 2024.
2025 Outlook
The Company is updating its full year 2025 revenue and adjusting its full year 2025 adjusted EBITDA guidance to the lower bound of the previous range as follows:
- Revenues of approximately
$153 million , compared to the previous range of$160 t o$170 million - Adjusted EBITDA of approximately
$16 million
For additional information on forward-looking statements, see the section titled "Forward-Looking Statements" below.
Liquidity
As of September 30, 2025, the Company had
Conference Call Information
AirSculpt will hold a conference call today, November 7, 2025 at 8:30 am (Eastern Time). The conference call can be accessed by dialing 1-877-407-9716 (toll-free domestic) or 1-201-493-6779 (international) using the conference ID 13753206 or by visiting the link below to request a return call for instant telephone access to the event.
https://callme.viavid.com/viavid/?callme=true&passcode=13725116&h=true&info=company&r=true&B=6
The live webcast may be accessed via the investor relations section of the AirSculpt Technologies website at https://investors.airsculpt.com. A replay of the webcast will be available for approximately 90 days following the call.
To learn more about AirSculpt, please visit the Company's website at https://investors.airsculpt.com. AirSculpt uses its website as a channel of distribution for material Company information. Financial and other material information regarding AirSculpt is routinely posted on the Company's website and is readily accessible.
About AirSculpt
AirSculpt is a next-generation body contouring treatment designed to optimize both comfort and precision, available exclusively at AirSculpt offices. The minimally invasive procedure removes fat and tightens skin, while sculpting targeted areas of the body, allowing for quick healing with minimal bruising, tighter skin, and precise results.
Forward-Looking Statements
This press release contains forward-looking statements. In some cases, you can identify these statements by forward-looking words such as “may,” “might,” “will,” “should,” “expects,” “plans,” “anticipates,” “believes,” “estimates,” “predicts,” “potential” or “continue,” the negative of these terms and other comparable terminology, but the absence of these words does not mean that a statement is not forward-looking. These forward-looking statements, which are subject to risks, uncertainties, and assumptions about us, may include projections of our future financial performance, our anticipated growth strategies, and anticipated trends in our business. These statements are only predictions based on our current expectations and projections about future events. You are cautioned that there are important risks and uncertainties, many of which are beyond our control, that could cause our actual results, level of activity, performance, or achievements to differ materially from the projected results, level of activity, performance or achievements that are expressed or implied by such forward-looking statements. We qualify all of our forward-looking statements by these cautionary statements, including those factors discussed in the section titled “Risk Factors” in our Annual Report on Form 10-K.
Our future results could be affected by a variety of other factors, including, but not limited to, inability to sell equity or other securities in the future at a time when we might otherwise wish to effect sales; inability to raise capital on commercially reasonable terms, if at all; the risk that any future financings may dilute our stockholders or restrict our business; failure to stabilize same-store performance; not being able to optimize our marketing investment, go-to-market strategy and sales process; not having the ability to expand our financing options for consumers; being unsuccessful in further product innovations; failure to operate centers in a cost-effective manner; increased operating expenses due to rising inflation; increased competition in the weight loss and obesity solutions market, including as a result of the recent regulatory approval, increased market acceptance, availability and customer awareness of weight-loss drugs; shortages or quality control issues with third-party manufacturers or suppliers; competition for surgeons; litigation or medical malpractice claims; inability to protect the confidentiality of our proprietary information; changes in the laws governing the corporate practice of medicine or fee-splitting; changes in the regulatory, macroeconomic conditions, including inflation and the threat of recession, economic and other conditions of the states and jurisdictions where our facilities are located; and business disruption or other losses from natural disasters, war, pandemic, terrorist acts or political unrest.
The risk factors discussed in “Item 1A. Risk Factors” in our Annual Report on Form 10-K and in other filings we make from time to time with the SEC could cause our results to differ materially from those expressed in the forward-looking statements made in this press release.
There also may be other risks and uncertainties that are currently unknown to us or that we are unable to predict at this time.
Although we believe the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, level of activity, performance, or achievements. Moreover, neither we nor any other person assumes responsibility for the accuracy and completeness of any of these forward-looking statements. Forward-looking statements represent our estimates and assumptions only as of the date they were made, which are inherently subject to change, and we are under no duty and we assume no obligation to update any of these forward-looking statements, or to update the reasons actual results could differ materially from those anticipated after the date of this press release to conform our prior statements to actual results or revised expectations, except as required by law. Given these uncertainties, investors should not place undue reliance on these forward-looking statements.
Use of Non-GAAP Financial Measures
The Company reports financial results in accordance with generally accepted accounting principles in the United States (“GAAP”), however, the Company believes the evaluation of ongoing operating results may be enhanced by a presentation of Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Income and Adjusted Net Income per Share, which are non-GAAP financial measures. Although the Company provides guidance for Adjusted EBITDA, it is not able to provide guidance for net income, the most directly comparable GAAP measure. Certain elements of the composition of net income, including equity-based compensation, are not predictable, making it impractical for us to provide guidance on net income or to reconcile our Adjusted EBITDA guidance to net income without unreasonable efforts. For the same reasons, the Company is unable to address the probable significance of the unavailable information regarding net income, which could be material to future results.
These non-GAAP financial measures are not intended to replace financial performance measures determined in accordance with GAAP. Rather, they are presented as supplemental measures of the Company's performance that management believes may enhance the evaluation of the Company's ongoing operating results. These non-GAAP financial measures are not presented in accordance with GAAP, and the Company’s computation of these non-GAAP financial measures may vary from similar measures used by other companies. These measures have limitations as an analytical tool and should not be considered in isolation or as a substitute or alternative to revenue, net income, operating income, cash flows from operating activities, total indebtedness or any other measures of operating performance, liquidity or indebtedness derived in accordance with GAAP.
| AirSculpt Technologies, Inc. and Subsidiaries | |||||||||||||||
| Selected Consolidated Financial Data | |||||||||||||||
| (Dollars in thousands, except shares and per share amounts) | |||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Revenue | $ | 34,993 | $ | 42,548 | $ | 118,376 | $ | 141,172 | |||||||
| Operating expenses: | |||||||||||||||
| Cost of service | 14,864 | 17,766 | 48,015 | 54,635 | |||||||||||
| Selling, general and administrative(1)(2) | 19,525 | 25,495 | 63,964 | 75,525 | |||||||||||
| Depreciation and amortization | 3,217 | 3,003 | 9,705 | 8,693 | |||||||||||
| Loss on impairment of long-lived assets (3) | 7,137 | — | 7,245 | 4 | |||||||||||
| Total operating expenses | 44,743 | 46,264 | 128,929 | 138,857 | |||||||||||
| (Loss)/income from operations | (9,750) | (3,716) | (10,553) | 2,315 | |||||||||||
| Interest expense, net | 1,407 | 1,591 | 4,594 | 4,638 | |||||||||||
| Pre-tax net loss | (11,157) | (5,307) | (15,147) | (2,323) | |||||||||||
| Income tax (benefit)/expense | (1,645) | 733 | (2,197) | 894 | |||||||||||
| Net loss | $ | (9,512) | $ | (6,040) | $ | (12,950) | $ | (3,217) | |||||||
| Loss per share of common stock | |||||||||||||||
| Basic | $ | (0.15) | $ | (0.10) | $ | (0.22) | $ | (0.06) | |||||||
| Diluted | $ | (0.15) | $ | (0.10) | $ | (0.22) | $ | (0.06) | |||||||
| Weighted average shares outstanding | |||||||||||||||
| Basic | 62,436,670 | 57,650,923 | 60,202,169 | 57,543,678 | |||||||||||
| Diluted | 62,436,670 | 57,650,923 | 60,202,169 | 57,543,678 | |||||||||||
| (1) | During the first quarter of fiscal year 2024, the Company recorded a cumulative reversal of stock compensation expense of |
| (2) | During the third quarter of fiscal year 2025, the Company recorded |
| (3) | During the third quarter of fiscal year 2025, the Company recorded a |
| AirSculpt Technologies, Inc. and Subsidiaries | |||||
| Selected Financial and Operating Data | |||||
| (Dollars in thousands, except per case amounts) | |||||
| September 30, 2025 | December 31, 2024 | ||||
| Balance Sheet Data (at period end): | |||||
| Cash and cash equivalents | $ | 5,405 | $ | 8,235 | |
| Total current assets | 12,218 | 17,117 | |||
| Total assets | $ | 185,920 | $ | 209,996 | |
| Current portion of long-term debt | $ | 5,005 | $ | 4,250 | |
| Deferred revenue and patient deposits | 880 | 1,169 | |||
| Total current liabilities | 24,162 | 28,609 | |||
| Long-term debt, net | 51,908 | 65,456 | |||
| Revolving credit funds payable | — | 5,000 | |||
| Total liabilities | $ | 103,815 | $ | 130,706 | |
| Total stockholders’ equity | $ | 82,105 | $ | 79,290 | |
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Cash Flow Data: | |||||||||||||||
| Net cash provided by (used in): | |||||||||||||||
| Operating activities | $ | (225 | ) | $ | 1,830 | $ | 5,627 | $ | 8,637 | ||||||
| Investing activities | (180 | ) | (4,899 | ) | (2,346 | ) | (10,479 | ) | |||||||
| Financing activities | (2,379 | ) | (825 | ) | (6,111 | ) | (2,448 | ) | |||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Other Data: | |||||||||||||||
| Number of facilities | 32 | 31 | 32 | 31 | |||||||||||
| Number of total procedure rooms | 67 | 65 | 67 | 65 | |||||||||||
| Cases | 2,780 | 3,277 | 9,248 | 10,972 | |||||||||||
| Revenue per case | $ | 12,587 | $ | 12,984 | $ | 12,800 | $ | 12,867 | |||||||
| Adjusted EBITDA(1) | $ | 3,039 | $ | 4,666 | $ | 12,629 | $ | 18,871 | |||||||
| Adjusted EBITDA margin(2) | |||||||||||||||
| (1) | A reconciliation of this non-GAAP financial measure appears below. |
| (2) | Defined as Adjusted EBITDA as a percentage of revenue. |
| AirSculpt Technologies, Inc. and Subsidiaries | |||||||||||
| Selected Financial and Operating Data | |||||||||||
| (Dollars in thousands, except per case amounts) | |||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||
| Same-center Information(1): | |||||||||||
| Cases | 2,580 | 3,244 | 8,436 | 10,882 | |||||||
| Case growth | (20.5)% | N/A | (22.5)% | N/A | |||||||
| Revenue per case | $ | 12,574 | $ | 12,916 | $ | 12,777 | $ | 12,796 | |||
| Revenue per case growth | (2.6)% | N/A | (0.1)% | N/A | |||||||
| Number of facilities | 30 | 30 | 30 | 30 | |||||||
| Number of total procedure rooms | 63 | 63 | 63 | 63 | |||||||
| (1) | For the three months ended September 30, 2025 and 2024, we define same-center case and revenue growth as the growth in each of our cases and revenue at facilities that were owned and operated during the three months ended September 30, 2025 and 2024, respectively. At facilities that were not owned or operated for the entirety of the prior year period, the current year period has been pro-rated to reflect only growth experienced during the portion of the three months ended September 30, 2025 in which such facilities were owned and operated during the three months ended September 30, 2024. We define same-center facilities and procedure rooms based on if a facility was owned or operated as of September 30, 2024. Beginning September 30, 2025, we have excluded the London facility from all periods presented due to the closure of the facility. |
| For the nine months ended September 30, 2025 and 2024, we define same-center case and revenue growth as the growth in each of our cases and revenue at facilities that were owned and operated during the nine months ended September 30, 2025 and 2024, respectively. At facilities that were not owned or operated for the entirety of the prior year period, the current year period has been pro-rated to reflect only growth experienced during the portion of the nine months ended September 30, 2025 in which such facilities were owned and operated during the nine months ended September 30, 2024. We define same-center facilities and procedure rooms based on if a facility was owned or operated as of September 30, 2024. Beginning September 30, 2025, we have excluded the London facility from all periods presented due to the closure of the facility. | |
| AirSculpt Technologies, Inc. and Subsidiaries Reconciliation of Non-GAAP Financial Measures (Dollars in thousands) |
We report our financial results in accordance with GAAP, however, management believes the evaluation of our ongoing operating results may be enhanced by a presentation of Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Income and Adjusted Net Income per Share, which are non-GAAP financial measures.
We define Adjusted EBITDA as net loss excluding depreciation and amortization, net interest expense, income tax (benefit)/expense, restructuring and related severance costs, loss on impairment of long-lived assets, and equity-based compensation.
We define Adjusted Net Income as net loss excluding restructuring and related severance costs, loss on impairment of long-lived assets, equity-based compensation and the tax effect of these adjustments.
We include Adjusted EBITDA and Adjusted Net Income because they are important measures on which our management assesses and believes investors should assess our operating performance. We consider Adjusted EBITDA and Adjusted Net Income each to be an important measure because they help illustrate underlying trends in our business and our historical operating performance on a more consistent basis. Adjusted EBITDA has limitations as an analytical tool including: (i) Adjusted EBITDA does not include results from equity-based compensation and (ii) Adjusted EBITDA does not reflect interest expense on our debt or the cash requirements necessary to service interest or principal payments. Adjusted Net Income has limitations as an analytical tool because it does not include results from equity-based compensation.
We define Adjusted EBITDA Margin as Adjusted EBITDA as a percentage of revenue. We define Adjusted Net Income per Share as Adjusted Net Income divided by weighted average basic and diluted shares. We included Adjusted EBITDA Margin and Adjusted Net Income per Share because they are important measures on which our management assesses and believes investors should assess our operating performance. We consider Adjusted EBITDA Margin and Adjusted Net Income per Share to be important measures because they help illustrate underlying trends in our business and our historical operating performance on a more consistent basis.
| AirSculpt Technologies, Inc. and Subsidiaries | |||||||||||||||
| Reconciliation of Non-GAAP Financial Measures | |||||||||||||||
| (Dollars in thousands) | |||||||||||||||
| The following table reconciles Adjusted EBITDA and Adjusted EBITDA Margin to net (loss)/income, the most directly comparable GAAP financial measure: | |||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Net loss | $ | (9,512 | ) | $ | (6,040 | ) | $ | (12,950 | ) | $ | (3,217 | ) | |||
| Plus | | ||||||||||||||
| Equity-based compensation(1) | 1,125 | 3,430 | 3,716 | 1,522 | |||||||||||
| Restructuring and related severance costs | 1,310 | 1,099 | 2,516 | 5,487 | |||||||||||
| Depreciation and amortization | 3,217 | 3,003 | 9,705 | 8,693 | |||||||||||
| Loss on impairment of long-lived assets(2) | 7,137 | — | 7,245 | 4 | |||||||||||
| Litigation settlements(3) | — | 850 | — | 850 | |||||||||||
| Interest expense, net | 1,407 | 1,591 | 4,594 | 4,638 | |||||||||||
| Income tax (benefit)/expense | (1,645 | ) | 733 | (2,197 | ) | 894 | |||||||||
| Adjusted EBITDA | $ | 3,039 | $ | 4,666 | $ | 12,629 | $ | 18,871 | |||||||
| Adjusted EBITDA Margin | 8.7 | % | 11.0 | % | 10.7 | % | 13.4 | % | |||||||
| (1) | During the first quarter of fiscal year 2024, the Company recorded a cumulative reversal of stock compensation expense of |
| (2) | During the third quarter of fiscal year 2025, the Company recorded a |
| (3) | This amount relates to settlement costs for non-recurring litigation of |
| AirSculpt Technologies, Inc. and Subsidiaries | |||||||||||||||
| Reconciliation of Non-GAAP Financial Measures | |||||||||||||||
| (Dollars in thousands) | |||||||||||||||
| The following table reconciles Adjusted Net Income and Adjusted Net Income per Share to net income/(loss), the most directly comparable GAAP financial measure: | |||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Net loss | $ | (9,512 | ) | $ | (6,040 | ) | $ | (12,950 | ) | $ | (3,217 | ) | |||
| Plus | |||||||||||||||
| Equity-based compensation(1) | 1,125 | 3,430 | 3,716 | 1,522 | |||||||||||
| Restructuring and related severance costs | 1,310 | 1,099 | 2,516 | 5,487 | |||||||||||
| Loss on impairment of long-lived assets(2) | 7,137 | — | 7,245 | 4 | |||||||||||
| Litigation settlements(3) | — | 850 | — | 850 | |||||||||||
| Tax effect of adjustments | (2,462 | ) | (717 | ) | (2,850 | ) | 996 | ||||||||
| Adjusted net income | $ | (2,402 | ) | $ | (1,378 | ) | $ | (2,323 | ) | $ | 5,642 | ||||
| Adjusted net income (loss) per share of common stock(4) | |||||||||||||||
| Basic | $ | (0.04 | ) | $ | (0.02 | ) | $ | (0.04 | ) | $ | 0.10 | ||||
| Diluted | $ | (0.04 | ) | $ | (0.02 | ) | $ | (0.04 | ) | $ | 0.10 | ||||
| Weighted average shares outstanding | |||||||||||||||
| Basic | 62,436,670 | 57,650,923 | 60,202,169 | 57,543,678 | |||||||||||
| Diluted | 62,436,670 | 57,650,923 | 60,202,169 | 58,289,022 | |||||||||||
| (1) | During the first quarter of fiscal year 2024, the Company recorded a cumulative reversal of stock compensation expense of |
| (2) | During the third quarter of fiscal year 2025, the Company recorded a |
| (3) | This amount relates to settlement costs for non-recurring litigation of |
| (4) | Diluted Adjusted Net Income Per Share is computed by dividing adjusted net income by the weighted-average number of shares of common stock outstanding adjusted for the dilutive effect of all potential shares of common stock. |
Investor Contact
Allison Malkin
ICR, Inc.
airsculpt@icrinc.com