| | |
Page
|
| |||
| | | | S-1 | | | |
| | | | S-2 | | | |
| | | | S-5 | | | |
| | | | S-6 | | | |
| | | | S-7 | | | |
| | | | S-8 | | | |
Dilution | | | | | S-9 | | |
| | | | S-10 | | | |
| | | | S-14 | | | |
| | | | S-21 | | | |
| | | | S-21 | | | |
| | | | S-21 | | | |
| | | | S-22 | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 6 | | | |
| | | | 7 | | | |
| | | | 8 | | | |
| | | | 11 | | | |
| | | | 17 | | | |
| | | | 18 | | | |
| | | | 19 | | | |
| | | | 21 | | | |
| | | | 23 | | | |
| | | | 23 | | | |
| | | | 23 | | | |
| | | | 23 | | |
| | |
Three Months Ended
March 31, |
| |
Three Months Ended
December 31, |
| ||||||||||||
($ in thousands)
|
| |
2025
|
| |
2024
|
| |
2024
|
| |||||||||
Net (loss)/income
|
| | | $ | (2,847) | | | | | $ | 6,029 | | | | | $ | (5,034) | | |
Plus | | | | | | | | | | | | | | | | | | | |
Equity-based compensation(1)
|
| | | | 1,239 | | | | | | (6,781) | | | | | | 2,240 | | |
Restructuring and related severance costs
|
| | | | 863 | | | | | | 296 | | | | | | 539 | | |
Depreciation and amortization
|
| | | | 3,242 | | | | | | 2,805 | | | | | | 3,195 | | |
Loss on disposal of long-lived assets
|
| | | | — | | | | | | 5 | | | | | | 12 | | |
Interest expense, net
|
| | | | 1,625 | | | | | | 1,532 | | | | | | 1,609 | | |
Income tax (benefit)/expense
|
| | | | (367) | | | | | | 3,451 | | | | | | (706) | | |
Adjusted EBITDA
|
| | | $ | 3,755 | | | | | $ | 7,337 | | | | | $ | 1,855 | | |
|
Indicative price per share
|
| | | | | | | | | $ | | | |
|
Net tangible book value per share as of March 31, 2025
|
| | | $ | (0.76) | | | | | | | | |
|
Increase in as adjusted net tangible book value per share attributable to existing investors
|
| | | | | | | | | | | | |
|
As adjusted net tangible book value per share after giving effect to this offering
|
| | | | | | | | | | | | |
|
Dilution per share to new investors in this offering
|
| | | | | | | | | $ | | | |
Attn: Chief Financial Officer
1111 Lincoln Road, Suite 802
Miami Beach, FL 33139
(786) 709-9690
![[MISSING IMAGE: lg_airsculpt-4c.jpg]](https://www.sec.gov/Archives/edgar/data/0001870940/000110465925057889/lg_airsculpt-4c.jpg)
Common Stock, Preferred Stock, Debt Securities,
Warrants and Units
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 6 | | | |
| | | | 7 | | | |
| | | | 8 | | | |
| | | | 11 | | | |
| | | | 17 | | | |
| | | | 18 | | | |
| | | | 19 | | | |
| | | | 21 | | | |
| | | | 23 | | | |
| | | | 23 | | | |
| | | | 23 | | | |
| | | | 23 | | |
![[MISSING IMAGE: lg_airsculpt-4c.jpg]](https://www.sec.gov/Archives/edgar/data/0001870940/000110465925057889/lg_airsculpt-4c.jpg)