This page shows X3 Holdings (XTKG) financial statements, including the income statement, balance sheet, cash flow statement, and key financial ratios. View 10 years of annual fundamentals and quarterly data, with year-over-year growth rates and compound annual growth rates (CAGR). All figures are derived from SEC filings (10-K and 10-Q reports).
X3 Holdings is becoming a smaller, higher-gross-margin business, but its liquidity now depends more on receivables than cash.
Between FY2023 and FY2024, revenue fell from$16.8M to$11.6M , yet operating cash outflow nearly vanished, meaning the business became far less cash-hungry even as sales contracted. With net loss still at$76.2M , that gap points to reported earnings being driven by non-cash or one-off charges, while a much stronger gross margin suggests the weaker top line did not come from a broad deterioration in underlying unit economics.
The liquidity picture tightened sharply: the current ratio slid to 0.7x in FY2024 from 3.1x in FY2022, showing far less short-term balance-sheet cushion. Cash was only
The balance sheet absorbed the damage mostly through equity erosion rather than heavy new borrowing: assets fell to
Financial Health Signals
Scored against emerging companies for FY2025. Each of the six dimensions is a percentile rank within that peer group; the overall is their average, with missing dimensions counted as zero out of six. A high score means strong standing among peers, not absolute cross-industry strength. How this score is calculated →
Health score ≠ stock price. This rates the quality of X3 Holdings's business: profitability, growth, balance sheet strength. It doesn't tell you whether the stock is a good buy at today's price. Not financial advice. Use it alongside valuation analysis and your own research.
X3 Holdings scores -8.02, below the 1.81 distress threshold. The score is driven primarily by a large market capitalization ($1.1M) relative to total liabilities ($21.6M). This indicates elevated financial distress risk and warrants close attention to liquidity and debt levels.
Distress-screening estimate for non-financial companies. Not computed for banks or insurers, where the Altman model does not apply.
X3 Holdings passes 4 of 7 computable financial strength tests (2 of the nine could not be computed from available data). 2 of 4 profitability signals pass, all 1 leverage/liquidity signals pass, 1 of 2 efficiency signals pass.
For every $1 of reported earnings, X3 Holdings generates $0.12 in operating cash flow (-$3.2M OCF vs -$26.2M net income). This low ratio suggests earnings are primarily driven by accounting accruals rather than cash generation, which may not be sustainable.
X3 Holdings earns $-57.5 in operating income for every $1 of interest expense (-$32.1M vs $559K). This narrow margin raises concern about the company's ability to service its debt if operating income declines.
Key Financial Metrics
Earnings & Revenue
X3 Holdings generated $6.3M in revenue in fiscal year 2025. This represents a decrease of 45.8% from the prior year.
X3 Holdings's EBITDA was -$29.4M in fiscal year 2025, measuring earnings before interest, taxes, depreciation, and amortization. This represents an increase of 62.0% from the prior year.
X3 Holdings reported -$26.2M in net income in fiscal year 2025. This represents an increase of 65.6% from the prior year.
X3 Holdings earned $-202.46 per diluted share (EPS) in fiscal year 2025. This represents an increase of 79.6% from the prior year.
Cash & Balance Sheet
X3 Holdings generated -$3.5M in free cash flow in fiscal year 2025, representing cash available after capex. This represents a decrease of 102.1% from the prior year.
X3 Holdings held $2.2M in cash against $3.1M in long-term debt as of fiscal year 2025.
X3 Holdings had 533,637 shares outstanding in fiscal year 2025.
Margins & Returns
X3 Holdings's gross margin was 64.3% in fiscal year 2025, indicating the percentage of revenue retained after direct costs. This is up 24.5 percentage points from the prior year.
X3 Holdings's operating margin was -510.9% in fiscal year 2025, reflecting core business profitability. This is up 207.4 percentage points from the prior year.
X3 Holdings's net profit margin was -416.4% in fiscal year 2025, showing the share of revenue converted to profit. This is up 240.2 percentage points from the prior year.
X3 Holdings's ROE was -73.8% in fiscal year 2025, measuring profit generated per dollar of shareholder equity. This is up 92.1 percentage points from the prior year.
Capital Allocation
X3 Holdings invested $2.6M in research and development in fiscal year 2025. This represents a decrease of 37.1% from the prior year.
X3 Holdings invested $228K in capex in fiscal year 2025, funding long-term assets and infrastructure. This represents a decrease of 68.5% from the prior year.
XTKG Income Statement
| Metric | Q4'25 | Q2'25 | Q4'24 | Q2'24 | Q4'23 | Q2'23 | Q4'22 | Q4'21 |
|---|---|---|---|---|---|---|---|---|
| Revenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Cost of Revenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Gross Profit | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| R&D Expenses | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| SG&A Expenses | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Operating Income | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Interest Expense | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Income Tax | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Net Income | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| EPS (Diluted) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
XTKG Balance Sheet
| Metric | Q4'25 | Q2'25 | Q4'24 | Q2'24 | Q4'23 | Q2'23 | Q4'22 | Q4'21 |
|---|---|---|---|---|---|---|---|---|
| Total Assets | $61.6M-14.1% | $71.7M-17.0% | $86.4M-49.6% | $171.3M-2.7% | $176.0M-12.9% | $202.0M+54.7% | $130.6M+13.7% | $114.8M |
| Current Assets | $18.5M-21.5% | $23.6M-7.3% | $25.5M-41.0% | $43.2M+39.2% | $31.1M+13.6% | $27.3M-68.7% | $87.4M+126.3% | $38.6M |
| Cash & Equivalents | $2.2M-16.5% | $2.6M-36.8% | $4.2M+185.6% | $1.5M-50.9% | $3.0M-51.0% | $6.1M-35.0% | $9.4M+34.0% | $7.0M |
| Inventory | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Accounts Receivable | $14.1M-15.3% | $16.7M-3.3% | $17.3M-8.0% | $18.8M-12.6% | $21.5M+42.6% | $15.1M+1.7% | $14.8M-38.8% | $24.2M |
| Goodwill | $2.8M | N/A | $4.8M-78.8% | $22.8M+51.6% | $15.0M-66.4% | $44.7M | N/A | N/A |
| Total Liabilities | $21.6M-14.3% | $25.3M-30.8% | $36.5M+3.8% | $35.2M+10.1% | $31.9M-54.9% | $70.8M+152.4% | $28.0M-12.2% | $31.9M |
| Current Liabilities | $20.0M-19.5% | $24.9M-27.8% | $34.5M+4.3% | $33.0M+3.8% | $31.8M+24.6% | $25.5M-8.6% | $27.9M-12.5% | $31.9M |
| Long-Term Debt | $3.1M | N/A | N/A | N/A | N/A | N/A | $9.1M+303.2% | $2.3M |
| Total Equity | $35.5M-16.7% | $42.6M-7.2% | $45.9M-63.4% | $125.5M-5.6% | $132.8M+23.5% | $107.5M+4.6% | $102.8M+23.6% | $83.2M |
| Retained Earnings | -$282.0M-3.6% | -$272.2M-6.4% | -$255.8M-34.6% | -$190.0M-12.7% | -$168.7M-44.7% | -$116.5M-97.3% | -$59.1M-57.2% | -$37.6M |
XTKG Cash Flow Statement
| Metric | Q4'25 | Q2'25 | Q4'24 | Q2'24 | Q4'23 | Q2'23 | Q4'22 | Q4'21 |
|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Capital Expenditures | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Free Cash Flow | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Investing Cash Flow | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Financing Cash Flow | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Dividends Paid | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Share Buybacks | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
XTKG Financial Ratios
| Metric | Q4'25 | Q2'25 | Q4'24 | Q2'24 | Q4'23 | Q2'23 | Q4'22 | Q4'21 |
|---|---|---|---|---|---|---|---|---|
| Gross Margin | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Operating Margin | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Net Margin | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Return on Equity | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Return on Assets | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Current Ratio | 0.93-0.0 | 0.95+0.2 | 0.74-0.6 | 1.31+0.3 | 0.98-0.1 | 1.07-2.1 | 3.13+1.9 | 1.21 |
| Debt-to-Equity | 0.09-0.5 | 0.59-0.2 | 0.79+0.5 | 0.28+0.0 | 0.24-0.4 | 0.66+0.6 | 0.09+0.1 | 0.03 |
| FCF Margin | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
Note: The current ratio is below 1.0 (0.93), indicating current liabilities exceed current assets, which may suggest potential short-term liquidity concerns.
Similar Companies
Frequently Asked Questions
What is X3 Holdings's annual revenue?
X3 Holdings (XTKG) reported $6.3M in total revenue for fiscal year 2025. This represents a -45.8% change compared to the previous fiscal year. Revenue measures the total income earned from the company's primary business operations before any expenses are deducted.
How fast is X3 Holdings's revenue growing?
X3 Holdings (XTKG) revenue declined by 45.8% year-over-year, from $11.6M to $6.3M in fiscal year 2025.
Is X3 Holdings profitable?
No, X3 Holdings (XTKG) reported a net income of -$26.2M in fiscal year 2025, with a net profit margin of -416.4%.
What is X3 Holdings's EBITDA?
X3 Holdings (XTKG) had EBITDA of -$29.4M in fiscal year 2025, measuring earnings before interest, taxes, depreciation, and amortization.
How much debt does X3 Holdings have?
As of fiscal year 2025, X3 Holdings (XTKG) had $2.2M in cash and equivalents against $3.1M in long-term debt.
What is X3 Holdings's gross margin?
X3 Holdings (XTKG) had a gross margin of 64.3% in fiscal year 2025, indicating the percentage of revenue retained after direct costs of goods sold.
What is X3 Holdings's operating margin?
X3 Holdings (XTKG) had an operating margin of -510.9% in fiscal year 2025, reflecting the profitability of core business operations before interest and taxes.
What is X3 Holdings's net profit margin?
X3 Holdings (XTKG) had a net profit margin of -416.4% in fiscal year 2025, representing the share of revenue converted into profit after all expenses.
What is X3 Holdings's return on equity (ROE)?
X3 Holdings (XTKG) has a return on equity of -73.8% for fiscal year 2025, measuring how efficiently the company generates profit from shareholder equity.
What is X3 Holdings's free cash flow?
X3 Holdings (XTKG) generated -$3.5M in free cash flow during fiscal year 2025. This represents a -102.1% change compared to the previous fiscal year. Free cash flow represents the cash a company generates after accounting for capital expenditures, and is widely used to assess financial flexibility and shareholder value.
What is X3 Holdings's operating cash flow?
X3 Holdings (XTKG) generated -$3.2M in operating cash flow during fiscal year 2025, representing cash generated from core business activities.
What are X3 Holdings's total assets?
X3 Holdings (XTKG) had $61.6M in total assets as of fiscal year 2025, including both current and long-term assets.
What are X3 Holdings's capital expenditures?
X3 Holdings (XTKG) invested $228K in capital expenditures during fiscal year 2025, funding long-term assets and infrastructure.
How much does X3 Holdings spend on research and development?
X3 Holdings (XTKG) invested $2.6M in research and development during fiscal year 2025.
What is X3 Holdings's current ratio?
X3 Holdings (XTKG) had a current ratio of 0.93 as of fiscal year 2025, which is below 1.0, which may suggest potential liquidity concerns.
What is X3 Holdings's debt-to-equity ratio?
X3 Holdings (XTKG) had a debt-to-equity ratio of 0.09 as of fiscal year 2025, measuring the company's financial leverage by comparing total debt to shareholder equity.
What is X3 Holdings's return on assets (ROA)?
X3 Holdings (XTKG) had a return on assets of -42.5% for fiscal year 2025, measuring how efficiently the company uses its assets to generate profit.
What is X3 Holdings's cash runway?
Based on fiscal year 2025 data, X3 Holdings (XTKG) had $2.2M in cash against an annual operating cash burn of $3.2M. This gives an estimated cash runway of approximately 8 months at the current burn rate. Cash runway measures how long a company can continue operating before running out of cash, assuming no additional funding.
What is X3 Holdings's Altman Z-Score?
X3 Holdings (XTKG) has an Altman Z-Score of -8.02, placing it in the Distress Zone (elevated bankruptcy risk). The Z-Score combines five financial ratios (working capital, retained earnings, EBIT, market capitalization, and revenue relative to total assets) to predict the likelihood of bankruptcy. Scores above 2.99 indicate financial safety while scores below 1.81 suggest financial distress. Learn more in our complete guide to financial health indicators.
What is X3 Holdings's Piotroski F-Score?
X3 Holdings (XTKG) has a Piotroski F-Score of 4 out of 7 computable signals; 2 of the nine could not be computed from available data, so the full-scale strength rating is not shown. The F-Score evaluates nine binary signals across profitability (positive ROA, positive cash flow, improving ROA, earnings quality), leverage (decreasing debt, improving liquidity, no share dilution), and operating efficiency (improving gross margin, improving asset turnover). Scores of 7 to 9 indicate strong and improving fundamentals. Learn more in our complete guide to financial health indicators.
Are X3 Holdings's earnings high quality?
X3 Holdings (XTKG) has an earnings quality ratio of 0.12x, considered low quality (accrual-driven). This ratio compares operating cash flow to net income. A ratio above 1.0x means the company generates more cash than its reported earnings, indicating sustainable, cash-backed profits. Ratios below 1.0x suggest earnings rely on accounting accruals rather than actual cash generation. Learn more in our complete guide to financial health indicators.
Can X3 Holdings cover its interest payments?
X3 Holdings (XTKG) has an interest coverage ratio of -57.5x, meaning it can struggle to cover its interest obligations. This ratio divides operating income by interest expense. Ratios above 5x indicate strong debt-servicing ability, while ratios below 2x suggest the company may face difficulty meeting interest payments if earnings decline. Learn more in our complete guide to financial health indicators.
How financially healthy is X3 Holdings?
X3 Holdings (XTKG) scores 29 out of 100 on our Financial Health Score, indicating weak standing within its emerging companies peer group. The score is a 0-100 composite of six dimensions (Cash Runway, Dilution, R&D Intensity, Revenue Progress, Burn Trend, Balance Sheet), each ranked as a percentile relative to companies in the same scoring family (banks against banks, REITs against REITs, and so on) rather than across all industries. It rates the quality of the business, not whether the stock is fairly priced, and is not financial advice. Learn more in our complete guide to financial health indicators.