Airsculpt Technologies, Inc. 8-K Analysis & Summary – 3/14/2025

⚠️This is not investment advice.

⚠️ This is an experimental project and this report is for informational purposes only and should not be considered investment advice. Conduct your own thorough research and consult with a qualified financial advisor before making any investment decisions. ⚠️

,

Filing date:

03/14/2025


TLDR:

AirSculpt Technologies reported its fourth quarter and full year fiscal 2024 results, with revenue declining and a focus on stabilizing same-center sales performance and cost reduction.

ELI5:

AirSculpt, a company that does body sculpting, had a tough year with fewer customers and less money coming in. They’re trying to fix things by cutting costs and improving how they sell their services.


Accession #:

0001870940-25-000003

Published on

Analyst Summary

  • AirSculpt Technologies experienced revenue decline in Q4 2024 and full year 2024, with revenue decreasing from $195.9 million in 2023 to $180.4 million in 2024.
  • Case volume decreased from 14,932 in 2023 to 14,036 in 2024, indicating a weakening demand.
  • Net loss increased from $4.5 million in 2023 to $8.3 million in 2024, reflecting lower revenue and potentially higher costs.
  • Adjusted EBITDA significantly dropped from $43.2 million in 2023 to $20.7 million in 2024, highlighting a decline in profitability.
  • Management is implementing a turnaround strategy focused on stabilizing same-center sales, cost reduction, and liquidity management.
  • The company anticipates a difficult Q1 2025 due to reduced marketing activity and limited revolving credit availability.
  • Same-center case volume decreased by 21.8% for Q4 2024 and 13.7% for the full year, indicating a significant decline in performance at existing locations.
  • Gross profit margin decreased from 62.22% in 2023 to 60.42% in 2024 (TTM), a decrease of 2.89%.
  • Operating profit margin decreased significantly from 4.84% in 2023 to -1.01% in 2024 (TTM), a decrease of 120.87%.
  • Net profit margin decreased from -2.29% in 2023 to -4.57% in 2024 (TTM), a decrease of 99.56%.
  • The current ratio decreased from 0.786 in 2023 to 0.598 in 2024, a decrease of 23.92%, indicating potential liquidity issues.
  • The debt-to-equity ratio increased from 0.853 in 2023 to 0.942 in 2024, an increase of 10.43%.
  • The interest coverage ratio decreased significantly from 1.462 in 2023 to -0.291 in 2024 (TTM), a decrease of 119.84%.

Opportunities and Risks

  • Execution Risk: The turnaround strategy’s success depends on effective implementation.
  • Competition: Increased competition in the weight loss and obesity solutions market, including weight-loss drugs, poses a threat.
  • Financial Risk: Limited liquidity and reliance on lender covenant relief raise concerns about financial stability.
  • Macroeconomic Factors: Inflation and the threat of recession could impact consumer spending on elective procedures.
  • Turnaround Potential: The new CEO’s strategic initiatives could improve performance.
  • Proprietary Technology: AirSculpt’s proprietary method provides a competitive advantage.
  • International Footprint: The company’s international presence offers growth opportunities.

Potential Implications

Company Performance

  • The company’s performance is expected to remain challenged in the short term, particularly in Q1 2025.
  • Successful implementation of the turnaround strategy is crucial for improving financial performance.
  • Cost reduction initiatives are expected to contribute to improved profitability.
  • The company’s ability to manage liquidity and maintain compliance with debt covenants will be critical for its financial stability.

Stock Price

  • The stock price may be negatively impacted by the company’s declining financial performance and challenging outlook.
  • Positive developments in the turnaround strategy and improved financial results could lead to a stock price increase.
  • Increased competition from weight-loss drugs could put downward pressure on the stock price.
  • Overall assessment: Hold/Neutral. Monitor the company’s progress in implementing its turnaround strategy and improving financial performance.

AirSculpt Technologies, Inc. – Form 8-K Report – March 14, 2025

Executive Summary

This 8-K filing reports AirSculpt Technologies’ Q4 and full-year 2024 results. The company experienced revenue and case volume declines, resulting in net losses and decreased Adjusted EBITDA. Management is implementing a turnaround strategy focused on stabilizing same-center sales, cost reduction, and liquidity improvement. The outlook includes a challenging Q1 2025, with sequential improvement expected throughout the year. Overall, the report suggests a company in transition facing headwinds, with a focus on operational improvements and cost management. A cautious approach is warranted.

Company Overview

AirSculpt Technologies, Inc. (NASDAQ: AIRS) is a national provider of premium body contouring procedures. Their minimally invasive AirSculpt procedure removes fat and tightens skin. The company operates 32 centers internationally.

Detailed Analysis

Financial Performance

The following table summarizes the key financial results:

Metric Q4 2024 Q4 2023 FY 2024 FY 2023
Revenue $39.2 million $47.6 million $180.4 million $195.9 million
Case Volume 3,064 3,680 14,036 14,932
Net Loss $5.0 million $4.6 million $8.3 million $4.5 million
Adjusted EBITDA $1.9 million $10.1 million $20.7 million $43.2 million
Adjusted EBITDA Margin 4.7% 21.2% 11.5% 22.1%

Key Observations:

  • Revenue Decline: Both Q4 and full-year revenue decreased significantly, indicating weakening demand or pricing pressure.
  • Case Volume Decline: The decrease in case volume aligns with the revenue decline, suggesting a core business challenge.
  • Increased Net Loss: The net loss widened in both Q4 and the full year, reflecting the impact of lower revenue and potentially higher costs.
  • Significant EBITDA Drop: The substantial decrease in Adjusted EBITDA and margin highlights a decline in profitability.

Management’s Discussion and Analysis (MD&A) Insights

The new CEO, Yogi Jashnani, acknowledges a challenging 2024 and outlines a turnaround strategy focused on:

  • Stabilizing Same-Center Sales: Optimizing marketing, improving go-to-market strategy, enhancing sales training, expanding financing options, and product/sales innovation.
  • Cost Reduction: Implementing a cost reduction program expected to deliver $3 million in annualized savings and pausing de novo openings.
  • Liquidity Management: Focusing on areas with the highest opportunity and managing cash flow.

Red Flags:

  • Tough Year-over-Year Comparison: Management anticipates a difficult Q1 2025, indicating continued challenges.
  • Reduced Marketing Activity: The reduction in marketing at the end of 2024 is expected to pressure Q1 performance.
  • Limited Revolving Credit Availability: No availability on the revolving credit facility raises concerns about financial flexibility.

Liquidity Analysis

As of December 31, 2024, AirSculpt had $8.2 million in cash and cash equivalents. Operating cash flow decreased significantly from $24.0 million in 2023 to $11.4 million in 2024. The company received covenant relief from lenders, suggesting potential financial strain.

Non-GAAP Measures

The company uses Adjusted EBITDA and Adjusted Net Income as non-GAAP measures. While these can provide insights, it’s crucial to analyze them in conjunction with GAAP measures. The reconciliation tables provided in the filing are essential for understanding the adjustments made.

Same-Center Performance

Same-center case volume decreased by 21.8% for Q4 2024 and 13.7% for the full year, indicating a significant decline in performance at existing locations. Revenue per case also decreased slightly, further contributing to the overall revenue decline.

Risk and Opportunity Assessment

Risks

  • Execution Risk: The turnaround strategy’s success depends on effective implementation.
  • Competition: Increased competition in the weight loss and obesity solutions market, including weight-loss drugs, poses a threat.
  • Financial Risk: Limited liquidity and reliance on lender covenant relief raise concerns about financial stability.
  • Macroeconomic Factors: Inflation and the threat of recession could impact consumer spending on elective procedures.

Opportunities

  • Turnaround Potential: The new CEO’s strategic initiatives could improve performance.
  • Proprietary Technology: AirSculpt’s proprietary method provides a competitive advantage.
  • International Footprint: The company’s international presence offers growth opportunities.

Conclusion and Actionable Insights

AirSculpt Technologies is facing significant challenges, as evidenced by declining revenue, case volume, and profitability. The new CEO’s turnaround plan is a positive step, but its success is uncertain. The company’s limited liquidity and reliance on lender support warrant caution.

Overall Assessment: Hold/Neutral. Monitor the company’s progress in implementing its turnaround strategy and improving financial performance.

Recommendations:

  • Closely monitor same-center sales performance and the effectiveness of marketing initiatives.
  • Track the company’s progress in achieving cost reduction targets.
  • Assess the impact of increased competition from weight-loss drugs.
  • Evaluate the company’s ability to improve liquidity and maintain compliance with debt covenants.

Financial Analysis of AirSculpt Technologies, Inc.

1. Commentary

AirSculpt Technologies experienced a challenging year, marked by a decline in revenue and a net loss, although the net loss decreased from 2023 to 2024. The decrease in revenue is primarily attributable to a decrease in cases. While Adjusted EBITDA decreased significantly, the company is focusing on cost management and operational efficiencies, as evidenced by restructuring activities. The company’s liquidity position remains relatively stable, but its high debt levels continue to be a concern.

2. Financial Ratio and Metric Analysis

Profitability

  • Gross Profit Margin

    • Metric:
      • 2024 (TTM): (180,350 – 71,382) / 180,350 = 60.42%
      • 2023 (TTM): (195,917 – 74,012) / 195,917 = 62.22%
      • 2024 (Q4): (39,178 – 16,747) / 39,178 = 57.26%
      • 2023 (Q4): (47,608 – 17,868) / 47,608 = 62.47%
    • Trend: The gross profit margin decreased from 62.22% in 2023 to 60.42% in 2024 (TTM), a decrease of 2.89%. The gross profit margin decreased from 62.47% in Q4 2023 to 57.26% in Q4 2024, a decrease of 8.34%.
    • Industry: The medical spa industry typically has gross profit margins ranging from 50% to 70%. AirSculpt’s gross profit margin is within this range, but the recent decline is a concern.
  • Operating Profit Margin

    • Metric:
      • 2024 (TTM): (180,350 – 182,166) / 180,350 = -1.01%
      • 2023 (TTM): (195,917 – 186,434) / 195,917 = 4.84%
      • 2024 (Q4): (39,178 – 43,309) / 39,178 = -10.54%
      • 2023 (Q4): (47,608 – 46,204) / 47,608 = 2.95%
    • Trend: The operating profit margin decreased significantly from 4.84% in 2023 to -1.01% in 2024 (TTM), a decrease of 120.87%. The operating profit margin decreased significantly from 2.95% in Q4 2023 to -10.54% in Q4 2024, a decrease of 457.29%.
    • Industry: The medical spa industry typically has operating profit margins ranging from 5% to 20%. AirSculpt’s operating profit margin is below this range, indicating operational inefficiencies.
  • Net Profit Margin

    • Metric:
      • 2024 (TTM): -8,251 / 180,350 = -4.57%
      • 2023 (TTM): -4,479 / 195,917 = -2.29%
      • 2024 (Q4): -5,034 / 39,178 = -12.85%
      • 2023 (Q4): -4,574 / 47,608 = -9.61%
    • Trend: The net profit margin decreased from -2.29% in 2023 to -4.57% in 2024 (TTM), a decrease of 99.56%. The net profit margin decreased from -9.61% in Q4 2023 to -12.85% in Q4 2024, a decrease of 33.71%.
    • Industry: The medical spa industry typically has net profit margins ranging from 3% to 15%. AirSculpt’s net profit margin is below this range, indicating financial distress.
  • Return on Assets (ROA)

    • Metric:
      • 2024 (TTM): -8,251 / 209,996 = -3.93%
      • 2023 (TTM): -4,479 / 204,019 = -2.19%
    • Trend: The ROA decreased from -2.19% in 2023 to -3.93% in 2024, a decrease of 79.45%.
    • Industry: The medical spa industry typically has ROA ranging from 5% to 15%. AirSculpt’s ROA is below this range, indicating inefficient asset utilization.
  • Return on Equity (ROE)

    • Metric:
      • 2024 (TTM): -8,251 / 79,290 = -10.41%
      • 2023 (TTM): -4,479 / 83,992 = -5.33%
    • Trend: The ROE decreased from -5.33% in 2023 to -10.41% in 2024, a decrease of 95.31%.
    • Industry: The medical spa industry typically has ROE ranging from 10% to 25%. AirSculpt’s ROE is below this range, indicating poor equity management.
  • Earnings Per Share (EPS)

    • Metric:
      • 2024 (TTM) Basic: -0.14
      • 2023 (TTM) Basic: -0.08
      • 2024 (TTM) Diluted: -0.14
      • 2023 (TTM) Diluted: -0.08
      • 2024 (Q4) Basic: -0.09
      • 2023 (Q4) Basic: -0.08
      • 2024 (Q4) Diluted: -0.09
      • 2023 (Q4) Diluted: -0.08
    • Trend: EPS (Basic and Diluted) decreased from -$0.08 in 2023 to -$0.14 in 2024 (TTM), a decrease of 75%. EPS (Basic and Diluted) decreased from -$0.08 in Q4 2023 to -$0.09 in Q4 2024, a decrease of 12.5%.
    • Industry: The medical spa industry typically has positive EPS. AirSculpt’s negative EPS indicates financial underperformance.

Liquidity

  • Current Ratio

    • Metric:
      • 2024: 17,117 / 28,609 = 0.598
      • 2023: 15,961 / 20,315 = 0.786
    • Trend: The current ratio decreased from 0.786 in 2023 to 0.598 in 2024, a decrease of 23.92%.
    • Industry: A current ratio of 1.5 to 2.0 is generally considered healthy. AirSculpt’s current ratio is below this range, indicating potential liquidity issues.
  • Quick Ratio (Acid-Test Ratio)

    • Metric: Assuming inventory is negligible, the quick ratio is approximately equal to the current ratio.
      • 2024: 0.598
      • 2023: 0.786
    • Trend: The quick ratio decreased from 0.786 in 2023 to 0.598 in 2024, a decrease of 23.92%.
    • Industry: A quick ratio of 1.0 or higher is generally considered healthy. AirSculpt’s quick ratio is below this range, indicating potential short-term liquidity issues.
  • Cash Ratio

    • Metric:
      • 2024: 8,235 / 28,609 = 0.288
      • 2023: 10,262 / 20,315 = 0.505
    • Trend: The cash ratio decreased from 0.505 in 2023 to 0.288 in 2024, a decrease of 42.97%.
    • Industry: A cash ratio of 0.5 or higher is generally considered healthy. AirSculpt’s cash ratio is below this range, indicating potential immediate liquidity issues.

Solvency/Leverage

  • Debt-to-Equity Ratio

    • Metric:
      • 2024: (65,456 + 5,000 + 4,250) / 79,290 = 0.942
      • 2023: (69,503 + 2,125) / 83,992 = 0.853
    • Trend: The debt-to-equity ratio increased from 0.853 in 2023 to 0.942 in 2024, an increase of 10.43%.
    • Industry: A debt-to-equity ratio of 1.0 or lower is generally considered healthy. AirSculpt’s debt-to-equity ratio is approaching this level, indicating increasing financial risk.
  • Debt-to-Assets Ratio

    • Metric:
      • 2024: (65,456 + 5,000 + 4,250) / 209,996 = 0.356
      • 2023: (69,503 + 2,125) / 204,019 = 0.351
    • Trend: The debt-to-assets ratio increased from 0.351 in 2023 to 0.356 in 2024, an increase of 1.42%.
    • Industry: A debt-to-assets ratio of 0.5 or lower is generally considered healthy. AirSculpt’s debt-to-assets ratio is within this range, but the increasing trend is a concern.
  • Interest Coverage Ratio (Times Interest Earned)

    • Metric:
      • 2024 (TTM): -1,816 / 6,247 = -0.291
      • 2023 (TTM): 9,483 / 6,485 = 1.462
      • 2024 (Q4): -4,131 / 1,609 = -2.57
      • 2023 (Q4): 1,404 / 1,023 = 1.37
    • Trend: The interest coverage ratio decreased significantly from 1.462 in 2023 to -0.291 in 2024 (TTM), a decrease of 119.84%. The interest coverage ratio decreased significantly from 1.37 in Q4 2023 to -2.57 in Q4 2024, a decrease of 287.59%.
    • Industry: An interest coverage ratio of 1.5 or higher is generally considered healthy. AirSculpt’s interest coverage ratio is below this range, indicating difficulty in meeting interest obligations.

Activity/Efficiency

  • Inventory Turnover

    • Metric: Not applicable, as the company does not appear to hold significant inventory.
  • Days Sales Outstanding (DSO)

    • Metric: Accounts receivable data is not provided, so DSO cannot be calculated.
  • Days Payable Outstanding (DPO)

    • Metric: Accounts payable data is not provided, so DPO cannot be calculated.
  • Asset Turnover

    • Metric:
      • 2024: 180,350 / 209,996 = 0.859
      • 2023: 195,917 / 204,019 = 0.960
    • Trend: The asset turnover ratio decreased from 0.960 in 2023 to 0.859 in 2024, a decrease of 10.52%.
    • Industry: The medical spa industry typically has asset turnover ratios ranging from 0.5 to 1.0. AirSculpt’s asset turnover ratio is within this range, but the recent decline is a concern.

Valuation

  • Price-to-Earnings Ratio (P/E)

    • Metric:
      • Current Stock Price: $2.86
      • 2024 (TTM) EPS: -0.14
    • Trend: Since EPS is negative, the P/E ratio is not meaningful.
    • Industry: The medical spa industry typically has positive P/E ratios. AirSculpt’s negative EPS makes P/E ratio analysis irrelevant.
  • Price-to-Book Ratio (P/B)

    • Metric:
      • Market Cap: 58,121,431 * 2.86 = $166,325,209
      • Book Value: $79,290,000
      • P/B Ratio: 166,325,209 / 79,290,000 = 2.098
    • Trend: To determine the trend, we would need the P/B ratio from the previous comparable period, which is not provided in the filing.
    • Industry: The medical spa industry typically has P/B ratios ranging from 1 to 3. AirSculpt’s P/B ratio is within this range.
  • Price-to-Sales Ratio (P/S)

    • Metric:
      • Market Cap: 58,121,431 * 2.86 = $166,325,209
      • Revenue (2024): $180,350,000
      • P/S Ratio: 166,325,209 / 180,350,000 = 0.922
    • Trend: To determine the trend, we would need the P/S ratio from the previous comparable period, which is not provided in the filing.
    • Industry: The medical spa industry typically has P/S ratios ranging from 0.5 to 2. AirSculpt’s P/S ratio is within this range.
  • Enterprise Value to EBITDA (EV/EBITDA)

    • Metric:
      • Market Cap: 58,121,431 * 2.86 = $166,325,209
      • Total Debt: 65,456 + 5,000 + 4,250 = $74,706,000
      • Cash: $8,235,000
      • Enterprise Value: 166,325,209 + 74,706,000 – 8,235,000 = $232,796,209
      • EBITDA (2024): $20,726,000
      • EV/EBITDA: 232,796,209 / 20,726,000 = 11.23
    • Trend: To determine the trend, we would need the EV/EBITDA ratio from the previous comparable period, which is not provided in the filing.
    • Industry: The medical spa industry typically has EV/EBITDA ratios ranging from 8 to 15. AirSculpt’s EV/EBITDA ratio is within this range.

Growth Rates

  • Revenue Growth

    • Metric:
      • 2024: $180,350,000
      • 2023: $195,917,000
    • Trend: Revenue decreased from $195,917,000 in 2023 to $180,350,000 in 2024, a decrease of 7.95%.
  • Net Income Growth

    • Metric:
      • 2024: -$8,251,000
      • 2023: -$4,479,000
    • Trend: Net loss increased from -$4,479,000 in 2023 to -$8,251,000 in 2024, a decrease of 84.22%.
  • EPS Growth

    • Metric:
      • 2024: -$0.14
      • 2023: -$0.08
    • Trend: EPS decreased from -$0.08 in 2023 to -$0.14 in 2024, a decrease of 75%.

Other Relevant Metrics

  • Adjusted EBITDA

    • Metric: A non-GAAP measure that excludes equity-based compensation, restructuring costs, depreciation, loss/gain on disposal of assets, litigation settlements, and interest expense, net, and income tax benefit/expense from net loss.
    • Trend: Adjusted EBITDA decreased from $43.236 million in 2023 to $20.726 million in 2024, a decrease of 52.06%. Adjusted EBITDA decreased from $10.093 million in Q4 2023 to $1.855 million in Q4 2024, a decrease of 81.62%.
    • Significance: Adjusted EBITDA is used by the company to assess its operating performance without the impact of certain non-cash or non-recurring items. However, it is important to note that this is a non-GAAP measure and may not be comparable to similar measures used by other companies. The significant decrease in Adjusted EBITDA indicates a decline in the company’s core operating profitability.
    • Criticism: While Adjusted EBITDA can provide insights into core operating performance, it is essential to critically assess the adjustments made. In this case, the adjustments seem reasonable, as they primarily exclude non-cash expenses and one-time events. However, investors should still consider the GAAP net loss when evaluating the company’s overall financial performance.
  • Adjusted Net (Loss)/Income

    • Metric: A non-GAAP measure that adjusts net loss for equity-based compensation, restructuring costs, loss/(gain) on disposal of long-lived assets, litigation settlements, and the tax effect of adjustments.
    • Trend: Adjusted net income decreased from $16.289 million in 2023 to $1.132 million in 2024, a decrease of 93.06%. Adjusted net income decreased from $0.688 million in Q4 2023 to -$4.510 million in Q4 2024, a decrease of 755.52%.
    • Significance: This metric provides a view of profitability excluding certain non-cash and non-recurring items, offering a potentially clearer picture of underlying operational performance.
  • Same-Center Information

    • Metric: Cases and revenue growth at facilities owned and operated during both the current and prior year periods.
    • Trend: Same-center cases decreased by 13.7% for the year and 21.8% for Q4. Revenue per case decreased by 2.4% for the year and 1.1% for Q4.
    • Significance: This metric isolates performance at established locations, providing insight into organic growth trends. The decline in both cases and revenue per case suggests weakening demand or increased competition in existing markets.

⚠️ This is an experimental project and this report is for informational purposes only and should not be considered investment advice. Conduct your own thorough research and consult with a qualified financial advisor before making any investment decisions. ⚠️