AIRWA INC. YYAI
Last close
0.67
2026-10-23
Market cap
$28.3M
2026-01-31 share count
52-week range
0.64 - 3,640.00
Valuation FY2024 figures against the last close
P/S2.2x
P/E—
P/FCF—
EV/EBITDA4.3x
Dividend yield—
Diluted EPS—
Where the revenue comes from as reported in the latest 10-K
Revenue by geography
- Hong Kong
- United Kingdom
- United States
| Region | FY2024 | FY2023 |
|---|---|---|
| Hong Kong | $5.3M | $3.3M |
| United Kingdom | $4.3M | $1.1M |
| United States | $3.2M | $818.2K |
As the company reported it, from the “SCHEDULE OF REVENUE SEGMENT REPORTING BY GEOGRAPHIC REGION (Details)” note of its latest 10-K. Every figure here has been checked against the total revenue the same filing reported. Regions are the filer's own and are not mapped onto a standard list — one company's “Americas” and another's “United States” are different areas, and making them look comparable would mean making at least one of them wrong. Slices under 1% are folded into “Other”.
Annual financial statements
Income statement
| Fiscal year | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $12.8M | $5.2M | $9.9M | $16.1M | $10.8M | $686.2K | $0 | $13.2K | $14.7K | — |
| Cost of revenue | $3.0M | $1.2M | $7.1M | $11.9M | $7.7M | $1.4M | — | $0 | $0 | — |
| Gross profit | $9.8M | $4.0M | $2.8M | $4.2M | $3.1M | -$684.7K | — | $13.2K | $14.7K | — |
| R&D | — | — | $65.2K | $736.1K | $339.4K | $180.0K | — | — | — | — |
| SG&A | $3.3M | $164.4K | $22.7M | $46.7M | $4.6M | $5.3M | $28.3K | $4.5K | $580 | — |
| Total operating expenses | $3.3M | $164.4K | $24.7M | $50.9M | $6.9M | $6.2M | $28.3K | $21.0K | $10.9K | — |
| Operating income | $6.6M | $3.9M | -$22.0M | -$46.7M | -$3.7M | -$6.9M | -$28.3K | -$7.8K | $3.8K | — |
| Interest expense | — | — | — | $105.3K | — | $573.4K | — | — | — | — |
| Pre-tax income | $6.6M | $3.9M | -$25.3M | -$46.5M | -$18.6M | -$9.2M | -$28.3K | -$7.8K | — | — |
| Income tax | $2.0M | $1.2M | — | — | — | — | — | — | — | — |
| Net income | -$4.6M | $15.6M | -$71.2M | -$51.8M | -$18.6M | -$9.2M | -$28.3K | -$7.8K | $3.8K | — |
| EPS, basic | 0.36 | 0.23 | -5,084.58 | -13.46 | -6.96 | — | — | — | — | — |
| EPS, diluted | — | -32.44 | -5,084.58 | -13.46 | -0.70 | -0.37 | 0.00 | 0.00 | 0.00 | — |
| Shares, diluted (wtd. avg.) | 12.9M | 11.6M | 13,994 | 3.8M | 2.7M | — | 6.1M | 5.8M | 5.0M | — |
Balance sheet
| Fiscal year | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $54.7K | $39.4K | $202.1K | $665.0K | $928.8K | $79.8K | $2.0K | $20.8K | $16.0K | $5.1K |
| Short-term investments | $1.4M | $1.7M | — | — | — | — | — | — | — | — |
| Receivables | $15.4M | $4.9M | $399.7K | $1.0M | $762.5K | — | — | — | — | — |
| Inventory | — | $1.6M | $3.2M | $7.9M | $3.7M | $919.6K | — | — | — | — |
| Total current assets | $22.4M | $9.7M | $5.0M | $12.8M | $5.6M | $1.4M | $2.6K | $21.4K | — | — |
| Property, plant and equipment | — | — | $14.8K | $47.4K | — | — | $750 | — | — | — |
| Goodwill | — | — | — | $6.8M | — | — | — | — | — | — |
| Other intangibles | $10.5M | $13.5M | $101.3K | $4.8M | $112.9K | — | $1.7K | $3.3K | — | — |
| Total assets | $32.9M | $23.2M | $7.1M | $74.9M | $5.7M | $1.4M | $5.1K | $26.5K | $19.4K | $5.1K |
| Accounts payable | — | $4.7M | $5.5M | $5.3M | $1.0M | $989.1K | $1.2K | $0 | — | — |
| Total current liabilities | $6.5M | $1.4M | $23.8M | $39.0M | $24.1M | $4.5M | $11.3K | $3.2K | — | — |
| Total liabilities | $6.5M | $1.4M | $25.7M | $42.4M | $24.1M | $6.4M | $11.3K | $26.5K | $7.0K | $914 |
| Retained earnings | $6.1M | $2.6M | -$151.8M | -$80.6M | -$28.8M | -$10.2M | -$33.1K | -$4.8K | $3.0K | -$814 |
| Total equity | $25.3M | $21.7M | $2.9M | $32.5M | -$18.5M | -$5.0M | -$6.2K | $23.3K | $12.4K | $4.2K |
Cash flow
| Fiscal year | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | -$379.4K | $39.4K | -$6.4M | -$12.4M | -$4.5M | -$4.2M | -$27.8K | -$9.1K | $9.3K | — |
| Depreciation and amortisation | — | — | — | — | — | $250 | $1.0K | $210 | $250 | — |
| Stock-based compensation | $62.5K | — | $746.5K | $32.5M | $71.0K | $3.7M | — | — | — | — |
| Capital expenditure | — | — | — | — | — | — | — | — | $3.0K | — |
| Investing cash flow | — | -$16.5M | — | -$1.6M | -$30.0K | $73.4K | $0 | -$4.8K | -$3.0K | — |
| Financing cash flow | $394.8K | -$2.4M | $5.8M | $13.7M | $5.4M | $4.2M | $9.0K | $18.7K | $4.6K | — |
| Buybacks | — | — | — | — | — | — | $1.2K | $0 | — | — |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001493152-26-015343.
Plot the figures US dollars
Income statement
Revenue
Cost of revenue
Gross profit
R&D
SG&A
Total operating expenses
Operating income
Interest expense
Pre-tax income
Income tax
Net income
EPS, basic
EPS, diluted
Shares, diluted (wtd. avg.)
- Revenue
- Gross profit
- Net income
| Fiscal year | FY2015 | FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | $14.7K | $13.2K | $0 | $686.2K | $10.8M | $16.1M | $9.9M | $5.2M | $12.8M |
| Gross profit | — | $14.7K | $13.2K | — | -$684.7K | $3.1M | $4.2M | $2.8M | $4.0M | $9.8M |
| Net income | — | $3.8K | -$7.8K | -$28.3K | -$9.2M | -$18.6M | -$51.8M | -$71.2M | $15.6M | -$4.6M |
Recent filings and events
- Delisting notice The exchange has told the company it no longer meets the rules for staying listed - usually price, market cap, or filings that are late. Item 3.01
- Regulation FD disclosure Something the company told the market and had to tell everyone at once - usually a slide deck or a press release. Item 7.01
- Charter or fiscal year changed A change to the company's governing documents, or to when its year ends. Item 5.03
- Regulation FD disclosure Item 7.01
- Acquisition or disposal completed A purchase or sale of a significant business or asset has closed. Item 2.01
- Regulation FD disclosure Item 7.01
- Material agreement signed The company entered an agreement outside the ordinary course of business - a large contract, a credit facility, a merger agreement. Item 1.01
- Acquisition or disposal completed Item 2.01
- Regulation FD disclosure Item 7.01
- Officer or director change Someone at the top arrived or left. The item covers everything from a board retirement to a chief executive being removed, and only the filing itself says which. Item 5.02
- Officer or director change Item 5.02
- Charter or fiscal year changed Item 5.03
Item numbers are Form 8-K's own, and a filing date is up to four business days after the thing it reports. The same feed across the whole market.
Others in SIC 7370
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| GOOGL | Alphabet Inc. | $3.89T | 29.6x | 15.1% |
| META | Meta Platforms, Inc. | $1.63T | 27.4x | 22.2% |
| APP | AppLovin Corp | $87.39B | 26.7x | 70.0% |
| ZM | Zoom Communications, Inc. | $28.05B | 15.5x | 4.4% |
| FLUT | Flutter Entertainment plc | $13.90B | — | 16.6% |
| PINS | PINTEREST, INC. | $12.56B | 36.6x | 15.8% |
| FDS | FACTSET RESEARCH SYSTEMS INC | $11.78B | 21.3x | 5.4% |
| DOCN | DigitalOcean Holdings, Inc. | $10.96B | 37.0x | 15.5% |