stockrow
Friday 6 November 2026
Export AISP’s income statement to Excel — free account
Airship AI Holdings, Inc.
AISP Technology Software Infrastructure
Airship AI Holdings, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $15.3 million, down 33.5% from fiscal 2024.
- Revenue
- +429.2%
- EPS
- +40.0%
- Free cash flow
- +165.8%
Quarter to September 2026, against a year earlier
1.80
0.06
+3.45%
Follow AISP
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 Sep ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | — | 15 | 12 | 23 | 15 | 23 | +1.7% | 27 | 41 | — | +62.6% | |
| Gross margin, % | — | — | — | — | — | — | 57.88 | 46.87 | 45.67 | 50.24 | 56.43 | (7.6) pt | ||||||
| EBT | — | — | — | — | — | 5 | 0 | 16 | (57) | 29 | 29 | +55.5% | ||||||
| EBT margin, % | — | — | — | — | — | 0.00 | (3.28) | 133.10 | (249.30) | 191.38 | 126.92 | +191.4 pt | ||||||
| Net income | — | 0 | — | — | — | 5 | 0 | 16 | (57) | 29 | 29 | n/m | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | — | — | — | 0.00 | 1.09 | 0.90 | 0.94 | 0.47 | 0.67 | n/m | |||||
| Earnings | — | — | — | — | — | 0.57 | (0.04) | 1.20 | (2.34) | 0.90 | 0.89 | +11.9% | ||||||
| Cash flow | — | — | — | — | — | (0.18) | (0.22) | (0.24) | (0.26) | (0.25) | (0.07) | +8.7% | ||||||
| Capex | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | n/m | ||||||
| Free cash flow | — | — | — | — | — | (0.18) | (0.22) | (0.24) | (0.26) | (0.25) | (0.07) | +8.7% | ||||||
| Book value | — | — | — | — | — | (2.06) | (0.62) | (1.28) | (2.16) | (0.22) | 0.04 | (42.8%) | ||||||
| Shares, m | — | — | — | — | — | 9 | 13 | 14 | 25 | 32 | 34 | +38.7% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | 0.00 | 1.34 | 0.00 | 3.21 | 2.02 | 1.1 | |||||
| P/S | — | — | — | — | — | — | 0.00 | 1.78 | 6.68 | 6.11 | 2.67 | 3.6 | ||||||
| P/B | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 40.26 | 0.0 | ||||||
| EV/Sales | — | — | — | — | — | — | 0.00 | 1.85 | 6.31 | 5.54 | 2.25 | 3.4 | ||||||
| EV/FCF | — | — | — | — | — | — | (46.91) | (6.93) | (22.37) | (10.61) | (20.59) | (21.7) | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | — | (2) | (3) | (3) | (7) | (8) | (3) | +50.7% | |||||
| Capex | — | — | — | — | — | — | — | — | — | — | — | — | ||||||
| Free cash flow | — | — | — | — | — | (2) | (3) | (3) | (7) | (8) | (3) | +50.7% | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | — | — | — | 2 | (4) | (7) | 7 | 12 | 11 | +56.6% | |||||
| Net debt | — | — | — | — | — | (2) | 1 | 0 | (11) | (12) | (13) | +63.0% | ||||||
| Shareholders’ equity | — | — | — | — | — | (18) | (8) | (17) | (53) | (7) | 2 | (20.6%) | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | — | — | — | 1.54 | (0.30) | 327.52 | (580.59) | 176.73 | 203.87 | +175.2 pt | |||||
| ROIC | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 pt | ||||||
| ROE | — | — | — | — | — | 3.49 | 3.70 | (126.68) | 163.00 | (97.46) | (152.81) | (100.9) pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | — | 0 | 0 | 47 | 53 | 63 | — | n/m | |||||
| Revenue/emp, $m | — | — | — | — | — | 0.00 | 0.00 | 0.26 | 0.43 | 0.24 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Sep 2026 · fundamentals updated 5 Nov 2026
Airship AI Holdings, Inc. vs peers in Software Infrastructure (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 |
|---|---|---|---|---|---|---|---|---|---|
| DAVA Endava PLC Sponsored ADR | $71.7M | — (loss-making) | — (loss-making) | +17.21% (above 0%: growing) | n/m | −136.07% (below 0%: shrinking) | 18.60% | (207.59%) | Compare |
| AGPU Axe Compute Inc. | $70.1M | — (loss-making) | — (loss-making) | +118,974.07% (above 0%: growing) | n/m | +221.90% (above 0%: growing) | 6.27% | (538.97%) | Compare |
| FATN FatPipe, Inc. | $64.6M | 9.2× | 12.4× | +22.10% (above 0%: growing) | n/m | −371.94% (below 0%: shrinking) | 89.97% | 17.47% | Compare |
| AISP Airship AI Holdings, Inc. | $59.9M | 2.0× | — (loss-making) | +429.18% (above 0%: growing) | +40.00% (above 0%: growing) | +165.77% (above 0%: growing) | 56.22% | (9.00%) | |
| VIVO Vivopower International Plc | $58.6M | — (loss-making) | — (loss-making) | −64.36% (below 0%: shrinking) | −30.77% (below 0%: shrinking) | −632.75% (below 0%: shrinking) | 7.63% | 0.00% | Compare |
| VERI Veritone, Inc. | $58.1M | — (loss-making) | — (loss-making) | +4.61% (above 0%: growing) | n/m | −31.94% (below 0%: shrinking) | 63.70% | (91.23%) | Compare |
| DVLT Datavault AI Inc. | $56.2M | — (loss-making) | — (loss-making) | +287.15% (above 0%: growing) | n/m | −956.82% (below 0%: shrinking) | 42.85% | (393.87%) | Compare |
| HOST Healthy Choice Wellness Corp. | $50.6M | — (loss-making) | — (loss-making) | −17.77% (below 0%: shrinking) | n/m | −215.75% (below 0%: shrinking) | 38.60% | (15.90%) | Compare |
| AIB AIB Data Centers Inc. | $50.0M | — (loss-making) | — | −35.21% (below 0%: shrinking) | n/m | −410.39% (below 0%: shrinking) | (17.74%) | (122.79%) | Compare |
| Median of peers | $58.3M | — | — | +10.91% | — | −293.84% | 28.60% | (107.01%) |