Beyond Air Inc. logo

Beyond Air Inc.

XAIR | NASDAQ
Chart Builder DCF Calculator
$3.08
-$0.05 (-1.60%)
Sep 22, 2026, 11:01 AM ET · Market open
Fiscal Quarter
Period Ending
Q1 2027
Jun 29, 2026
Q4 2026
Mar 30, 2026
Q3 2026
Dec 30, 2025
Q2 2026
Sep 29, 2025
Q1 2026
Jun 29, 2025
Q4 2025
Mar 30, 2025
Q3 2025
Dec 30, 2024
Q2 2025
Sep 29, 2024
Q1 2025
Jun 29, 2024
Q4 2024
Mar 30, 2024
Q3 2024
Dec 30, 2023
Q2 2024
Sep 29, 2023
Q1 2024
Jun 29, 2023
Q4 2023
Mar 30, 2023
Q3 2023
Dec 30, 2022
Q2 2023
Sep 29, 2022
Q1 2023
Jun 29, 2022
Q4 2022
Mar 30, 2022
Q3 2022
Dec 30, 2021
Q2 2022
Sep 29, 2021
Q1 2022
Jun 29, 2021
Net Income
-8.15M -10.05M -7.95M -8.26M -8.08M -8.06M -13.03M -14.03M -12.2M -14.56M -16.22M -16.22M -14.1M -21.15M -12.75M -12.8M -11.65M -20M -7.74M -8.69M -6.74M
Depreciation & Amortization
797K 966K 739K 916K 926K 939K 856K 946K 830K 737K 653K 508K 451K 340K 477K 236K 239K 200K 149K 120.52K 118.48K
Stock-Based Compensation
1.04M -1.35M 3.28M 1.78M 1.58M 158K n/a 3.13M n/a 2.33M n/a n/a n/a 4.35M n/a 4.71M 4.62M n/a n/a n/a 1.22M
Other Working Capital
285K 470K 187K 194K 551K -1.21M -821K -3.11M -554K -219K -2.83M -5.19M -7.24M 8.38M 922K -3.07M 385K 9.81M -284K 2.44M 95.33K
Other Non-Cash Items
1.36M 4.46M -549K 704K 404K 1.08M 4.38M 1.2M 1.75M 1.61M 5.5M 5.04M 4.29M -119K 4.4M 503K 176K 2.84M 2.35M 1.19M 1.24M
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Change in Working Capital
15K 1.03M 261K 410K 645K -1.07M 67K -4.59M -557K -838K -3.76M -3.64M -7.8M 8.14M -644K -1.87M -225K 9.07M -1.1M 2.4M 1.47M
Operating Cash Flow
-4.95M -4.95M -4.22M -4.45M -4.53M -6.96M -7.73M -13.35M -10.18M -10.73M -13.82M -14.32M -17.15M -8.44M -8.51M -9.22M -6.84M -7.9M -6.34M -4.98M -3.92M
Capital Expenditures
-208K -547K -34K -246K -198K -1.5M -537K -1.18M -2.67M -1.93M -1.34M -1.68M -795K -2.02M -634K -963K -258K -342K -419K -591.95K -27.05K
Cash Acquisitions
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Purchase of Investments
-40K -41K -4.01M n/a -3K n/a -12.4M -3.91M -14.57M -54.3M -19.26M -45.47M -9.74M -2.88M -160K -32.62M n/a n/a n/a n/a n/a
Sales Maturities Of Investments
637K 141K n/a 486K 777K 4.08M 6M 21.22M 20.36M 54.56M 21.45M 45.38M 886K 13.76M 5.19M n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
72K n/a n/a n/a n/a n/a 1K 9K n/a n/a n/a n/a n/a 4K -6K 9K -6K 3K n/a -73K n/a
Investing Cash Flow
461K -447K -4.04M 240K 576K 2.58M -6.94M 16.15M 3.11M -1.67M 853K -1.77M -9.65M 8.86M 4.39M -33.57M -264K -339K -419K -664.95K -27.06K
Debt Repayment
n/a 401K 11M -234K 1.63M 626K -9.13M 2.04M -264K -100K -234K -220K 15.54M -82K -310K -81K -536K 1.01M -182K -245.65K -207.35K
Common Stock Repurchased
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
3.06M n/a n/a 2.96M n/a 365K n/a 86K n/a 216K n/a 2K -1K n/a n/a n/a n/a -25.17M 25.2M n/a -1
Financial Cash Flow
3.06M 4.9M 11.21M 8.92M 4.07M 4.5M -9.21M 21.62M -264K 15.89M 5.24M 469K 21.57M 3.41M -310K 133K -536K 5.67M 50.72M 14.76M 8.31M
Net Cash Flow
-1.45M -468K 2.97M 4.72M 243K 63K -23.84M 24.29M -7.22M 3.41M -10.21M -15.68M -5.2M 3.72M -4.37M -42.83M -7.47M -2.48M 43.96M 9.12M 4.36M
Free Cash Flow
-5.15M -5.49M -4.25M -4.7M -4.72M -8.46M -8.27M -14.52M -12.85M -12.66M -15.16M -16M -17.95M -10.46M -9.14M -10.18M -7.1M -8.24M -6.76M -5.57M -3.95M
Adj. Free Cash Flow
-6.19M -4.15M -7.53M -6.47M -6.3M -8.61M -8.27M -17.65M -12.85M -14.98M -15.16M -16M -17.95M -14.82M -9.14M -14.9M -11.72M -8.24M -6.76M -5.57M -5.16M
Maintenance CapEx
-208K n/a n/a n/a n/a n/a n/a n/a -1.02M -797.33K -393.89K -1.11M -652.69K -2.02M -634K -963K -258K -342K -419K -591.95K -27.05K
Growth CapEx
n/a -547K -34K -246K -198K -1.5M -537K -1.18M -1.65M -1.13M -943.12K -576.48K -142.31K n/a n/a n/a n/a n/a n/a n/a n/a
Owner Earnings
-5.15M -4.95M -4.22M -4.45M -4.53M -6.96M -7.73M -13.35M -11.2M -11.52M -14.21M -15.42M -17.81M -10.46M -9.14M -10.18M -7.1M -8.24M -6.76M -5.57M -3.95M

© 2026 bestshares.com. All rights reserved.