Financhill
Sell
38

XGN Quote, Financials, Valuation and Earnings

Last price:
$7.48
Seasonality move :
12.88%
Day range:
$7.01 - $7.30
52-week range:
$2.67 - $12.23
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.32x
P/B ratio:
9.10x
Volume:
250.4K
Avg. volume:
390.9K
1-year change:
54.89%
Market cap:
$165M
Revenue:
$55.6M
EPS (TTM):
-$0.93
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $42M $48.3M $45.6M $52.5M $55.6M
Revenue Growth (YoY) 3.93% 15.07% -5.67% 15.33% 5.89%
 
Cost of Revenues $16.6M $20.6M $24.2M $23.1M $22.5M
Gross Profit $25.4M $27.7M $21.3M $29.5M $33.1M
Gross Profit Margin 60.55% 57.37% 46.86% 56.06% 59.51%
 
R&D Expenses $3.6M $7.2M $9.9M $4.9M $5.4M
Selling, General & Admin $37M $44.5M $52M $47.4M $41.4M
Other Inc / (Exp) $984K -- -$5.5M -- --
Operating Expenses $40.4M $51.8M $61.9M $52.3M $46.7M
Operating Income -$15M -$24.1M -$40.5M -$22.8M -$13.6M
 
Net Interest Expenses $2.6M $2.6M $2.4M $2.3M $2.2M
EBT. Incl. Unusual Items -$16.8M -$26.7M -$47.7M -$23.7M -$15.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$79K $175K -$282K $33K $12K
Net Income to Company -$16.7M -$26.9M -$47.4M -$23.7M -$15.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$16.7M -$26.9M -$47.4M -$23.7M -$15.1M
 
Basic EPS (Cont. Ops) -$1.32 -$1.68 -$2.77 -$1.34 -$0.83
Diluted EPS (Cont. Ops) -$1.32 -$1.68 -$2.77 -$1.34 -$0.83
Weighted Average Basic Share $12.7M $16M $17.1M $17.7M $18.2M
Weighted Average Diluted Share $12.7M $16M $17.1M $17.7M $18.2M
 
EBITDA -$14.4M -$23.1M -$38.4M -$20.7M -$11.9M
EBIT -$15M -$24.1M -$40.5M -$22.8M -$13.6M
 
Revenue (Reported) $42M $48.3M $45.6M $52.5M $55.6M
Operating Income (Reported) -$15M -$24.1M -$40.5M -$22.8M -$13.6M
Operating Income (Adjusted) -$15M -$24.1M -$40.5M -$22.8M -$13.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $12.3M $14.7M $13.4M $12.5M $17.2M
Revenue Growth (YoY) 13.7% 20.2% -8.9% -6.78% 37.88%
 
Cost of Revenues $5.5M $6M $5.7M $5.5M $7.2M
Gross Profit $6.8M $8.7M $7.7M $7M $10.1M
Gross Profit Margin 55.21% 59.19% 57.44% 55.82% 58.43%
 
R&D Expenses $1.7M $2.4M $1.4M $1.5M $1.7M
Selling, General & Admin $11.5M $14.2M $11.4M $10.2M $11.4M
Other Inc / (Exp) $3K $339K -- -- --
Operating Expenses $13.3M $16.5M $12.8M $11.6M $13.2M
Operating Income -$6.5M -$7.8M -$5.1M -$4.7M -$3.1M
 
Net Interest Expenses $678K $618K $557K $562K $1.3M
EBT. Incl. Unusual Items -$7.2M -$8.1M -$5.4M -$5M -$7.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- $1K
Net Income to Company -$7.2M -$8.1M -$5.4M -$5M -$7.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.2M -$8.1M -$5.4M -$5M -$7.1M
 
Basic EPS (Cont. Ops) -$0.42 -$0.47 -$0.31 -$0.28 -$0.31
Diluted EPS (Cont. Ops) -$0.42 -$0.47 -$0.31 -$0.28 -$0.31
Weighted Average Basic Share $16.9M $17.1M $17.7M $18.3M $22.9M
Weighted Average Diluted Share $16.9M $17.1M $17.7M $18.3M $22.9M
 
EBITDA -$6.3M -$7.2M -$4.5M -$4.2M -$2.5M
EBIT -$6.5M -$7.8M -$5.1M -$4.7M -$3.1M
 
Revenue (Reported) $12.3M $14.7M $13.4M $12.5M $17.2M
Operating Income (Reported) -$6.5M -$7.8M -$5.1M -$4.7M -$3.1M
Operating Income (Adjusted) -$6.5M -$7.8M -$5.1M -$4.7M -$3.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $48.3M $45.4M $51.6M $55.8M $63.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $20M $22.8M $23.8M $23M $25.5M
Gross Profit $28.3M $22.6M $27.8M $32.8M $38.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $6.2M $9.4M $6.5M $4.8M $6.2M
Selling, General & Admin $42.7M $51M $48M $43.4M $44.4M
Other Inc / (Exp) -- $344K -$5.9M -- --
Operating Expenses $48.9M $60.4M $54.5M $48.2M $50.5M
Operating Income -$20.6M -$37.8M -$26.7M -$15.4M -$12.5M
 
Net Interest Expenses $2.6M $2.5M $2.4M $2.2M $3.6M
EBT. Incl. Unusual Items -$23.2M -$39.9M -$32.8M -$16.9M -$19M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $39K $175K -$282K $6K $50K
Net Income to Company -$23.3M -$40.1M -$32.5M -$16.9M -$19M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$23.3M -$40.1M -$32.5M -$16.9M -$19M
 
Basic EPS (Cont. Ops) -$1.55 -$2.35 -$1.86 -$0.94 -$0.93
Diluted EPS (Cont. Ops) -$1.55 -$2.35 -$1.86 -$0.94 -$0.93
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$19.8M -$35.7M -$24.2M -$13.6M -$10.5M
EBIT -$20.6M -$37.8M -$26.7M -$15.4M -$12.5M
 
Revenue (Reported) $48.3M $45.4M $51.6M $55.8M $63.6M
Operating Income (Reported) -$20.6M -$37.8M -$26.7M -$15.4M -$12.5M
Operating Income (Adjusted) -$20.6M -$37.8M -$26.7M -$15.4M -$12.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $35.6M $32.7M $38.8M $42M $49.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $15.6M $17.9M $17.5M $17.4M $20.4M
Gross Profit $20M $14.8M $21.3M $24.6M $29.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $5M $7.2M $3.8M $3.7M $4.5M
Selling, General & Admin $32.7M $39.2M $35.2M $31.2M $34.2M
Other Inc / (Exp) $1K $344K -- -- -$733K
Operating Expenses $37.8M $46.4M $39M $34.9M $38.7M
Operating Income -$17.8M -$31.6M -$17.7M -$10.3M -$9.1M
 
Net Interest Expenses $2M $1.8M $1.8M $1.7M $3M
EBT. Incl. Unusual Items -$19.8M -$33M -$18.1M -$11.4M -$15.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- $38K
Net Income to Company -$19.8M -$33M -$18.1M -$11.4M -$15.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$19.8M -$33M -$18.1M -$11.4M -$15.3M
 
Basic EPS (Cont. Ops) -$1.28 -$1.94 -$1.03 -$0.63 -$0.72
Diluted EPS (Cont. Ops) -$1.28 -$1.94 -$1.03 -$0.63 -$0.72
Weighted Average Basic Share $46.8M $51.1M $52.9M $54.4M $62.6M
Weighted Average Diluted Share $46.8M $51.1M $52.9M $54.4M $62.6M
 
EBITDA -$17.2M -$29.8M -$15.6M -$8.9M -$7.6M
EBIT -$17.8M -$31.6M -$17.7M -$10.3M -$9.1M
 
Revenue (Reported) $35.6M $32.7M $38.8M $42M $49.9M
Operating Income (Reported) -$17.8M -$31.6M -$17.7M -$10.3M -$9.1M
Operating Income (Adjusted) -$17.8M -$31.6M -$17.7M -$10.3M -$9.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $57.4M $99.4M $62.4M $36.5M $22M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $8.9M $9.7M $6.1M $6.6M $7.8M
Inventory -- $1.1M $1.8M $2.9M $5.7M
Prepaid Expenses $2.3M $2.1M $2.1M $1.9M $5.7M
Other Current Assets -- $490K $236K $1.9M $859K
Total Current Assets $70.5M $112.7M $72.6M $47.8M $36.5M
 
Property Plant And Equipment $2.1M $4.8M $13.1M $8.5M $7.7M
Long-Term Investments $100K $100K $200K $200K $200K
Goodwill $5.5M $5.5M -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $250K $433K $528K $616K $550K
Total Assets $79M $124.2M $87.6M $56.9M $45.4M
 
Accounts Payable $3M $2.5M $3M $3.1M $4.1M
Accrued Expenses $5.4M $6.2M $4.2M $7.5M $7.9M
Current Portion Of Long-Term Debt -- -- $190K $264K $423K
Current Portion Of Capital Lease Obligations $308K $587K $1.7M $976K $1.1M
Other Current Liabilities -- -- $445K $302K --
Total Current Liabilities $8.8M $9.3M $9.6M $11.9M $13.5M
 
Long-Term Debt $26.7M $27.5M $34.1M $22M $21.6M
Capital Leases -- -- -- -- --
Total Liabilities $37.2M $39.2M $45.2M $34.3M $35.9M
 
Common Stock $13K $16K $17K $17K $18K
Other Common Equity Adj -- -- -- -- --
Common Equity $41.8M $84.9M $42.5M $22.7M $9.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $41.8M $84.9M $42.5M $22.7M $9.5M
 
Total Liabilities and Equity $79M $124.2M $87.6M $56.9M $45.4M
Cash and Short Terms $57.4M $99.4M $62.4M $36.5M $22M
Total Debt $27M $28.1M $35M $22.7M $22.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $106.8M $68.7M $28.4M $22M $35.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $9.2M $10.6M $17M $9.4M $11.1M
Inventory -- $1.4M $2.2M $2.9M $3.5M
Prepaid Expenses $1.1M $1M $1.2M $1.2M $2.3M
Other Current Assets -- -- $19K -- --
Total Current Assets $118.4M $82.1M $48.9M $35.6M $52.6M
 
Property Plant And Equipment $3.4M $13.4M $11.4M $7.5M $9.2M
Long-Term Investments $100K $200K $200K $200K $200K
Goodwill $5.5M $5.5M -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $439K $586K $638K $563K --
Total Assets $127.8M $101.6M $60.9M $43.6M $62.8M
 
Accounts Payable $1.5M $3.7M $1.7M $1.1M $3.6M
Accrued Expenses $6M $5.5M $6.2M $5.6M --
Current Portion Of Long-Term Debt -- -- $261K $430K --
Current Portion Of Capital Lease Obligations $586K $1.7M $1.7M $1.3M --
Other Current Liabilities -- $445K $302K $266K --
Total Current Liabilities $8.1M $11.3M $10.1M $8.8M $12.9M
 
Long-Term Debt $27.3M $33.7M $22.8M $21.8M $25.2M
Capital Leases -- -- -- -- --
Total Liabilities $37M $45.4M $33.4M $30.7M $44.7M
 
Common Stock $16K $16K $17K $18K $23K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $90.8M $56.2M $27.5M $12.9M $18.1M
 
Total Liabilities and Equity $127.8M $101.6M $60.9M $43.6M $62.8M
Cash and Short Terms $106.8M $68.7M $28.4M $22M $35.7M
Total Debt $27.9M $34.5M $23.6M $22.5M $27M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$16.7M -$26.9M -$47.4M -$23.7M -$15.1M
Depreciation & Amoritzation $546K $948K $2.5M $3.1M $1.7M
Stock-Based Compensation $2.7M $4.7M $4.7M $3.6M $1.8M
Change in Accounts Receivable -$3.2M -$744K $3.6M -$474K -$1.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$14.1M -$20.3M -$32.1M -$14.5M -$13.3M
 
Capital Expenditures $455K $2.4M $4.3M $828K $515K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$455K -$2.4M -$4.3M -$804K -$515K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2.9M -- -- -- --
Long-Term Debt Repaid -$3.1M -$525K -$696K -$10.9M -$861K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$21K -$4.4M -$239K -- --
Cash From Financing -$97K $64.7M -$489K -$10.6M -$663K
 
Beginning Cash (CF) $57.4M $99.4M $62.4M $36.5M $22M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$14.6M $42M -$37M -$25.9M -$14.5M
Ending Cash (CF) $42.8M $141.4M $25.4M $10.6M $7.6M
 
Levered Free Cash Flow -$14.5M -$22.7M -$36.5M -$15.3M -$13.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$7.2M -$8.1M -$5.4M -$5M -$7.1M
Depreciation & Amoritzation $249K $664K $132K $422K $612K
Stock-Based Compensation $1.4M $1.3M $890K $217K $593K
Change in Accounts Receivable -$430K -$1.9M -$809K $2.3M $3.6M
Change in Inventories -- -- -- -- --
Cash From Operations -$5.5M -$6.7M -$2.9M -$2.2M $2.9M
 
Capital Expenditures $475K $879K $2K $147K $275K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$475K -$879K -$2K -$147K -$275K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$123K -$174K -$235K -$215K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$2K -- -- --
Cash From Financing $125K -$22K -$108K -$121K $3M
 
Beginning Cash (CF) $106.8M $68.7M $28.4M $22M $35.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5.8M -$7.6M -$3M -$2.4M $5.6M
Ending Cash (CF) $101M $61.1M $25.4M $19.6M $41.3M
 
Levered Free Cash Flow -$5.9M -$7.6M -$2.9M -$2.3M $2.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$23.3M -$40.1M -$32.5M -$16.9M -$19M
Depreciation & Amoritzation $810K $2.1M $2.4M $2.8M $1.9M
Stock-Based Compensation $4.4M $5.3M $3.4M $2.1M $1.9M
Change in Accounts Receivable $87K -$1.4M -$6.4M $7.7M -$1.7M
Change in Inventories -- -- -- -- --
Cash From Operations -$18.1M -$32.5M -$28.5M -$5.3M -$10.2M
 
Capital Expenditures $1.4M $5M $1.1M $475K $743K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.4M -$5M -$1.1M -$453K -$737K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$405K -$659K -$10.9M -$865K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$264K -- -- --
Cash From Financing $64.8M -$529K -$10.6M -$667K $24.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $45.3M -$38M -$40.3M -$6.4M $13.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$19.5M -$37.4M -$29.7M -$5.8M -$11M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$19.8M -$33M -$18.1M -$11.4M -$15.3M
Depreciation & Amoritzation $656K $1.8M $1.7M $1.3M $1.5M
Stock-Based Compensation $3.6M $4.1M $2.9M $1.3M $1.5M
Change in Accounts Receivable -$300K -$985K -$11M -$2.8M -$3.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$14.2M -$26.4M -$22.8M -$13.6M -$10.6M
 
Capital Expenditures $1.4M $3.9M $722K $369K $597K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.4M -$3.9M -$720K -$369K -$591K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $23.7M
Long-Term Debt Repaid -$343K -$477K -$10.7M -$645K -$20.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$4.4M -$224K -- -- -$670K
Cash From Financing $64.9M -$316K -$10.4M -$447K $24.8M
 
Beginning Cash (CF) $337.4M $234.8M $112.1M $73.8M $76.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $49.3M -$30.6M -$33.9M -$14.5M $13.6M
Ending Cash (CF) $386.7M $204.2M $78.2M $59.3M $90.5M
 
Levered Free Cash Flow -$15.6M -$30.3M -$23.5M -$14M -$11.2M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
65
Is AAPL Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 38x

Buy
69
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
47
PSTG alert for Dec 4

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
41
SMX alert for Dec 4

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
43
HY alert for Dec 4

Hyster-Yale, Inc. [HY] is up 1.92% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock