AirSculpt Technologies Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	157.55	180.35	195.92	168.79	133.32	62.77
Revenue Growth (YoY)	-16.54%	-7.95%	16.07%	26.61%	112.40%	52.21%
Cost of Revenue	56.76	64.68	68.11	58.28	41.24	20.67
Gross Profit	100.79	115.67	127.81	110.51	92.08	42.1
Selling, General & Admin	96.17	105.58	108.28	105.92	69.03	26.42
Operating Expenses	109.07	117.47	118.53	113.98	75.63	32.06
Operating Income	-8.28	-1.8	9.27	-3.47	16.45	10.03
Interest Expense	-6.2	-6.25	-6.49	-6.75	-4.89	-2.46
EBT Excluding Unusual Items	-14.48	-8.05	2.79	-10.22	11.56	7.58
Gain (Loss) on Sale of Assets	-0.02	-0.02	0.21	-0.15	-	-
Other Unusual Items	-	-	-	-0.93	-0.68	-
Pretax Income	-20.89	-8.06	3	-11.3	10.88	7.58
Income Tax Expense	-2.9	0.19	7.48	3.38	0.33	-
Net Income	-17.98	-8.25	-4.48	-14.68	10.55	7.58
Preferred Dividends & Other Adjustments	-	-	-	-	10.94	-
Net Income to Common	-17.98	-8.25	-4.48	-14.68	-0.39	7.58
Net Income Growth	-	-	-	-	39.25%	-
Shares Outstanding (Basic)	60	58	57	56	56	-
Shares Outstanding (Diluted)	60	58	57	56	56	-
Shares Change (YoY)	3.90%	1.60%	1.97%	0.08%	-	-
EPS (Basic)	-0.30	-0.14	-0.08	-0.26	-0.01	-
EPS (Diluted)	-0.30	-0.14	-0.08	-0.26	-0.01	-
Free Cash Flow	2.47	-2.66	14.04	11.53	19.52	10.27
Free Cash Flow Per Share	0.04	-0.05	0.25	0.21	0.35	-
Gross Margin	63.97%	64.13%	65.23%	65.47%	69.07%	67.07%
Operating Margin	-5.25%	-1.00%	4.73%	-2.05%	12.34%	15.98%
Profit Margin	-11.41%	-4.58%	-2.29%	-8.70%	-0.29%	12.07%
Free Cash Flow Margin	1.57%	-1.47%	7.17%	6.83%	14.64%	16.36%
EBITDA	4.62	10.09	19.52	4.6	23.05	15.67
EBITDA Margin	2.93%	5.59%	9.96%	2.72%	17.29%	24.97%
D&A For EBITDA	12.9	11.89	10.25	8.06	6.6	5.64
EBIT	-8.28	-1.8	9.27	-3.47	16.45	10.03
EBIT Margin	-5.25%	-1.00%	4.73%	-2.05%	12.34%	15.98%
Effective Tax Rate	-	-	249.40%	-	3.02%	-

Updated Nov 7, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q