stockrow
Friday 6 November 2026
Export AETR’s income statement to Excel — free account
Aetherion Technologies Inc.
AETR Consumer Cyclical Auto Parts
Aetherion Technologies Inc.’s revenue for fiscal 2025 (year ended December 2025) was $23.3 million, down 42.7% from fiscal 2024.
- Revenue
- −78.3%
- EPS
- +67.8%
- Free cash flow
- −1.61%
- Total debt
- −80.1%
Quarter to June 2026, against a year earlier
1.83
0.02
−1.08%
Follow AETR
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Jun ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | 177 | 230 | 270 | 305 | 252 | 312 | 306 | 332 | 41 | 23 | 8 | (20.2%) | 10 | 11 | 14 | (15.8%) | |
| Gross margin, % | 20.50 | 26.23 | 23.76 | 22.35 | 15.66 | 15.41 | 11.84 | 14.75 | 6.99 | 11.49 | (149.88) | (9.0) pt | ||||||
| EBT | (95) | (67) | (39) | 2 | (6) | 6 | (31) | (49) | (31) | (29) | (39) | (12.3%) | ||||||
| EBT margin, % | (53.80) | (29.28) | (14.30) | 0.70 | (2.35) | 1.77 | (10.23) | (14.68) | (75.56) | (126.20) | (462.32) | (72.4) pt | ||||||
| Net income | (99) | (63) | (41) | 0 | (7) | 14 | (33) | (50) | (31) | (30) | (36) | (12.6%) | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | 19.49 | 19.22 | 20.42 | 22.75 | 18.42 | 19.50 | 17.85 | 19.32 | 2.36 | 1.34 | 0.48 | (25.7%) | |||||
| Earnings | (10.72) | (0.83) | (2.38) | 0.00 | (0.54) | 0.85 | (1.91) | (2.90) | (1.27) | (3.55) | (2.40) | (11.5%) | ||||||
| Cash flow | (8.71) | (3.47) | (2.18) | (1.18) | (2.56) | (2.73) | (2.02) | (0.77) | 0.43 | (0.87) | (0.67) | (22.6%) | ||||||
| Capex | (0.95) | (2.12) | (0.78) | (0.66) | (0.50) | (0.85) | (0.81) | (0.90) | (0.22) | (0.16) | (0.10) | (18.2%) | ||||||
| Free cash flow | (9.66) | (5.59) | (2.96) | (1.84) | (3.07) | (3.58) | (2.83) | (1.67) | 0.20 | (1.03) | (0.77) | (22.1%) | ||||||
| Book value | 9.39 | 9.87 | 6.85 | 6.66 | 7.59 | 14.75 | 11.91 | 9.34 | 7.94 | 3.97 | 2.93 | (9.1%) | ||||||
| Shares, m | 9 | 12 | 13 | 13 | 14 | 16 | 17 | 17 | 17 | 17 | 17 | +7.4% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | 0.00 | 0.00 | 0.00 | 7,645.16 | 0.00 | 27.80 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 767.3 | |||||
| P/S | 0.64 | 2.16 | 0.65 | 1.04 | 2.89 | 1.22 | 0.44 | 0.34 | 1.52 | 1.17 | 3.84 | 1.2 | ||||||
| P/B | 1.33 | 4.21 | 1.94 | 3.56 | 7.02 | 1.61 | 0.65 | 0.70 | 0.45 | 0.40 | 0.62 | 2.2 | ||||||
| EV/Sales | 0.74 | 2.09 | 0.63 | 1.04 | 2.88 | 0.99 | 0.30 | 0.31 | 1.32 | 0.17 | 1.25 | 1.0 | ||||||
| EV/FCF | (1.50) | (7.18) | (4.35) | (12.85) | (17.32) | (5.42) | (1.89) | (3.61) | 15.28 | (0.22) | (0.78) | (3.9) | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | (79) | (42) | (29) | (16) | (35) | (44) | (35) | (13) | 7 | (15) | (12) | (16.8%) | |||||
| Capex | (9) | (25) | (10) | (9) | (7) | (14) | (14) | (15) | (4) | (3) | (2) | (12.2%) | ||||||
| Free cash flow | (88) | (67) | (39) | (25) | (42) | (57) | (48) | (29) | 4 | (18) | (14) | (16.3%) | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | 54 | 81 | 64 | 54 | 82 | 192 | 142 | 82 | 61 | 20 | 4 | (10.5%) | |||||
| Net debt | 18 | (17) | (6) | (1) | (2) | (69) | (42) | (10) | (8) | (24) | (23) | n/m | ||||||
| Shareholders’ equity | 85 | 118 | 91 | 89 | 104 | 236 | 204 | 160 | 137 | 69 | 52 | (2.4%) | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | (35.80) | (3.09) | (10.79) | 0.01 | (2.35) | 3.34 | (7.44) | (13.03) | (6.75) | (31.96) | (23.48) | +3.8 pt | |||||
| ROIC | (68.35) | (41.08) | (31.69) | (16.40) | (15.85) | (12.04) | (16.95) | (17.37) | (14.90) | (26.72) | (52.22) | +41.6 pt | ||||||
| ROE | (124.25) | (9.81) | (30.18) | 0.05 | (7.61) | 8.02 | (14.85) | (27.29) | (14.68) | (59.88) | (52.01) | +64.4 pt | ||||||
| People | ||||||||||||||||||
| People | Employees | 1,751 | 1,341 | 1,249 | 1,294 | 1,313 | 1,797 | 1,820 | 1,715 | 1,509 | 112 | — | (26.3%) | |||||
| Revenue/emp, $m | 0.10 | 0.17 | 0.22 | 0.24 | 0.19 | 0.17 | 0.17 | 0.19 | 0.03 | 0.21 | — | +8.3% | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Jun 2026 · fundamentals updated 2 Nov 2026
Aetherion Technologies Inc. vs peers in Auto Parts (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| CAAS China Automotive Systems, Inc. | $124.6M | 4.3× | 8.0× | +11.12% (above 0%: growing) | +4.17% (above 0%: growing) | +443.53% (above 0%: growing) | 17.33% | 7.37% | Compare |
| PRTS CarParts.com, Inc. | $63.9M | — (loss-making) | — (loss-making) | +1.22% (above 0%: growing) | n/m | +54.79% (above 0%: growing) | 33.39% | (2.92%) | Compare |
| MWC Micware Co., Ltd. - Sponsored ADR | $62.4M | — | — | — | — | — | — | — | Compare |
| INVZ Innoviz Technologies Ltd. | $58.7M | — (loss-making) | — (loss-making) | +85.53% (above 0%: growing) | n/m | −108.46% (below 0%: shrinking) | 3.85% | (101.86%) | Compare |
| AETR Aetherion Technologies Inc. | $34.4M | — (loss-making) | — (loss-making) | −78.26% (below 0%: shrinking) | n/m | −1.61% (below 0%: shrinking) | 4.90% | (203.20%) | |
| SYPR Sypris Solutions, Inc. | $28.1M | — (loss-making) | — (loss-making) | −3.45% (below 0%: shrinking) | n/m | +61.42% (above 0%: growing) | 6.53% | (8.09%) | Compare |
| GTEC Greenland Technologies Holding Corporation | $13.0M | 0.8× | 1.1× | +37.56% (above 0%: growing) | n/m | +174.95% (above 0%: growing) | 31.94% | 20.03% | Compare |
| INEO INNEOVA Holdings Limited | $9.6M | — | — | — | — | — | — | — | Compare |
| ASBP Aspire-Lakewood Holdings, Inc. | $9.5M | — (loss-making) | — | — | n/m | −85.54% (below 0%: shrinking) | (47.70%) | (4,244.37%) | Compare |
| Median of peers | $43.4M | — | — | +11.12% | — | +58.11% | 11.93% | (5.50%) |