Financhill
Sell
13

XOS Quote, Financials, Valuation and Earnings

Last price:
$3.28
Seasonality move :
-21.35%
Day range:
$3.00 - $3.22
52-week range:
$2.91 - $9.85
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.40x
P/B ratio:
0.72x
Volume:
70.8K
Avg. volume:
3.5M
1-year change:
-69.12%
Market cap:
$24.3M
Revenue:
$56M
EPS (TTM):
-$6.68
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.6M $5M $36.4M $44.5M $56M
Revenue Growth (YoY) -- 91.14% 620.6% 22.4% 25.69%
 
Cost of Revenues $2.3M $7.4M $66.4M $45.8M $52M
Gross Profit $300K -$2.4M -$30M -$1.3M $4M
Gross Profit Margin 11.36% -46.79% -82.55% -2.9% 7.09%
 
R&D Expenses $7M $20.1M $30.7M $19.6M $10.6M
Selling, General & Admin $5.2M $30.7M $50.6M $44.1M $39.2M
Other Inc / (Exp) -$4.8M $76.6M $38M -$10.9M -$4.2M
Operating Expenses $12.2M $50.8M $81.3M $63.7M $49.8M
Operating Income -$11.9M -$53.2M -$111.3M -$65M -$45.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$16.7M $23.4M -$73.3M -$75.8M -$50.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $2K $8K $21K $37K
Net Income to Company -$16.7M $23.4M -$73.3M -$75.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$16.7M $23.4M -$73.3M -$75.8M -$50.2M
 
Basic EPS (Cont. Ops) -$3.08 $6.60 -$13.31 -$13.11 -$6.69
Diluted EPS (Cont. Ops) -$3.08 $6.60 -$13.32 -$13.11 -$6.69
Weighted Average Basic Share $5.4M $3.5M $5.5M $5.8M $7.5M
Weighted Average Diluted Share $5.4M $3.6M $5.8M $5.8M $7.5M
 
EBITDA -$11.6M -$52.4M -$107.7M -$60.1M -$45.9M
EBIT -$11.9M -$53.2M -$111.3M -$65M -$45.9M
 
Revenue (Reported) $2.6M $5M $36.4M $44.5M $56M
Operating Income (Reported) -$11.9M -$53.2M -$111.3M -$65M -$45.9M
Operating Income (Adjusted) -$11.9M -$53.2M -$111.3M -$65M -$45.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $943K $3.3M $8.6M $18.4M $11.5M
Revenue Growth (YoY) -- 250.16% 159.57% 114.4% -37.56%
 
Cost of Revenues $702K $5.7M $16.5M $17M $15.2M
Gross Profit $241K -$2.4M -$8M $1.3M -$3.7M
Gross Profit Margin 25.56% -73.68% -93.05% 7.22% -32.4%
 
R&D Expenses $4.6M $10.2M $6.2M $4.1M $1.9M
Selling, General & Admin $893K $12.8M $11.8M $9M $8.9M
Other Inc / (Exp) -$4.8M $36.9M $6.2M -$2M -$4.4M
Operating Expenses $5.3M $23M $17.9M $13.2M $10.9M
Operating Income -$5M -$25.5M -$25.9M -$11.8M -$14.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$7.6M $11.4M -$19.7M -$13.8M -$19M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $2K $5K $14K $24K
Net Income to Company -- $11.4M -$19.7M -$13.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.6M $11.4M -$19.7M -$13.8M -$19M
 
Basic EPS (Cont. Ops) -$1.41 $2.10 -$3.60 -$2.33 -$2.36
Diluted EPS (Cont. Ops) -$1.41 $2.10 -$3.60 -$2.33 -$2.36
Weighted Average Basic Share $5.4M $5.4M $5.6M $5.9M $8M
Weighted Average Diluted Share $5.4M $5.4M $6.5M $5.9M $8M
 
EBITDA -$4.9M -$25.3M -$24.7M -$11.2M -$14.6M
EBIT -$5M -$25.5M -$25.9M -$11.8M -$14.6M
 
Revenue (Reported) $943K $3.3M $8.6M $18.4M $11.5M
Operating Income (Reported) -$5M -$25.5M -$25.9M -$11.8M -$14.6M
Operating Income (Adjusted) -$5M -$25.5M -$25.9M -$11.8M -$14.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $5M $36.4M $44.5M $56M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $7.4M $66.4M $45.8M $52M
Gross Profit -- -$2.4M -$30M -$1.3M $4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $21.3M $29.3M $19.6M $10.6M
Selling, General & Admin -- $29.5M $52M $44.1M $39.2M
Other Inc / (Exp) -$4.8M $76.5M $38M -$10.9M -$4.2M
Operating Expenses -- $50.8M $81.3M $63.7M $49.8M
Operating Income -- -$53.2M -$111.3M -$65M -$45.9M
 
Net Interest Expenses $867K -- -- -- --
EBT. Incl. Unusual Items -- $23.3M -$73.3M -$75.8M -$50.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $2K $8K $21K $37K
Net Income to Company -- $23.4M -$73.3M -$75.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $23.3M -$73.3M -$75.8M -$50.2M
 
Basic EPS (Cont. Ops) -- $7.14 -$13.50 -$13.19 -$6.71
Diluted EPS (Cont. Ops) -- $6.84 -$13.80 -$13.19 -$6.71
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$52.4M -$107.7M -$60.1M -$42.1M
EBIT -- -$53.2M -$111.3M -$65M -$45.9M
 
Revenue (Reported) -- $5M $36.4M $44.5M $56M
Operating Income (Reported) -- -$53.2M -$111.3M -$65M -$45.9M
Operating Income (Adjusted) -- -$53.2M -$111.3M -$65M -$45.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $5M $36.4M $44.5M $56M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.4M $66.4M $45.8M $52M --
Gross Profit -$2.4M -$30M -$1.3M $4M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $21.3M $29.3M $19.6M $10.6M --
Selling, General & Admin $29.5M $52M $44.1M $39.2M --
Other Inc / (Exp) $76.5M $38M -$10.9M -$4.2M --
Operating Expenses $50.8M $81.3M $63.7M $49.8M --
Operating Income -$53.2M -$111.3M -$65M -$45.9M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $23.3M -$73.3M -$75.8M -$50.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2K $8K $21K $37K --
Net Income to Company $23.4M -$73.3M -$75.8M -$31.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $23.3M -$73.3M -$75.8M -$50.2M --
 
Basic EPS (Cont. Ops) $7.14 -$13.50 -$13.19 -$6.71 --
Diluted EPS (Cont. Ops) $6.84 -$13.80 -$13.19 -$6.71 --
Weighted Average Basic Share $20M $22M $23.1M $30M --
Weighted Average Diluted Share $20.1M $23.2M $23.1M $30M --
 
EBITDA -$52.4M -$107.7M -$60.1M -$42.1M --
EBIT -$53.2M -$111.3M -$65M -$45.9M --
 
Revenue (Reported) $5M $36.4M $44.5M $56M --
Operating Income (Reported) -$53.2M -$111.3M -$65M -$45.9M --
Operating Income (Adjusted) -$53.2M -$111.3M -$65M -$45.9M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $10.4M $16.1M $35.6M $11.6M $11M
Short Term Investments -- $94.7M $50.6M -- --
Accounts Receivable, Net $408K $3.4M $8.2M $15.1M $26.9M
Inventory $1.9M $30.9M $57.5M $37.8M $36.6M
Prepaid Expenses $8K $10.1M $2.4M $1.7M --
Other Current Assets $48K $5.9M $3.6M $4.1M $7.9M
Total Current Assets $12.7M $166M $163.2M $71.7M $82.3M
 
Property Plant And Equipment $1.1M $7.4M $25.1M $19.7M $9.3M
Long-Term Investments -- $54.8M -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $506K $1.6M $2.3M $6.7M
Total Assets $13.8M $228.7M $189.9M $93.7M $98.3M
 
Accounts Payable $1.2M $10.1M $2.9M $2.8M $8.9M
Accrued Expenses $4.3M $4.3M $7.6M $7.4M --
Current Portion Of Long-Term Debt $18.5M $482K $27.2M $350K $20M
Current Portion Of Capital Lease Obligations -- -- $3.6M $3.7M --
Other Current Liabilities $8.2M $177K $1.5M $1.3M $17.8M
Total Current Liabilities $32.9M $16M $45.8M $19.6M $46.7M
 
Long-Term Debt $166K $1.6M $20.8M $20.5M --
Capital Leases -- -- -- -- --
Total Liabilities $41M $54.3M $77.9M $48.5M $64.7M
 
Common Stock $7K $16K $1K $1K $1K
Other Common Equity Adj -- -$381K -$739K -- --
Common Equity -$27.2M $174.4M $112.1M $45.2M $33.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$27.2M $174.4M $112.1M $45.2M $33.6M
 
Total Liabilities and Equity $13.8M $228.7M $189.9M $93.7M $98.3M
Cash and Short Terms $10.4M $110.8M $86.3M $11.6M $11M
Total Debt $18.7M $2.1M $50M $21.9M $20M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $10.4M $16.1M $35.6M $11.6M $11M
Short Term Investments -- $94.7M $50.6M -- --
Accounts Receivable, Net $408K $3.4M $8.2M $15.1M $26.9M
Inventory $1.9M $30.9M $57.5M $37.8M $36.6M
Prepaid Expenses $8K $10.1M $2.4M $1.7M --
Other Current Assets $48K $5.9M $3.6M $4.1M $7.9M
Total Current Assets $12.7M $166M $163.2M $71.7M $82.3M
 
Property Plant And Equipment $1.1M $7.4M $25.1M $19.7M $9.3M
Long-Term Investments -- $54.8M -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $506K $1.6M $2.3M $6.7M
Total Assets $13.8M $228.7M $189.9M $93.7M $98.3M
 
Accounts Payable $1.2M $10.1M $2.9M $2.8M $8.9M
Accrued Expenses $4.3M $4.3M $7.6M $7.4M --
Current Portion Of Long-Term Debt $18.5M $482K $27.2M $350K $20M
Current Portion Of Capital Lease Obligations -- -- $3.6M $3.7M --
Other Current Liabilities $8.2M $177K $1.5M $1.3M $17.8M
Total Current Liabilities $32.9M $16M $45.8M $19.6M $46.7M
 
Long-Term Debt $166K $1.6M $20.8M $20.5M --
Capital Leases -- -- -- -- --
Total Liabilities $41M $54.3M $77.9M $48.5M $64.7M
 
Common Stock $7K $16K $1K $1K $1K
Other Common Equity Adj -- -$381K -$739K -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$27.2M $174.4M $112.1M $45.2M $33.6M
 
Total Liabilities and Equity $13.8M $228.7M $189.9M $93.7M $98.3M
Cash and Short Terms $10.4M $110.8M $86.3M $11.6M $11M
Total Debt $18.7M $2.1M $50M $21.9M $20M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -- -$16.7M $23.4M -$73.3M -$75.8M
Depreciation & Amoritzation -- $296K $736K $3.6M $4.9M
Stock-Based Compensation -- $12K $1.7M $5.2M $7.9M
Change in Accounts Receivable -- -$229K -$3M -$4.9M -$7M
Change in Inventories -- -$297K -$30M -$31.3M $22M
Cash From Operations -- -$12.3M -$88.9M -$128M -$39.3M
 
Capital Expenditures -- $407K $4.9M $14.1M $1.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$407K -$155.1M $82.7M $50.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $13.7M -- $57.9M $3.8M
Long-Term Debt Repaid -- -$152K -$444K -$3M -$40.7M
Repurchase of Common Stock -- -$3K -- -- --
Other Financing Activities -- -- $216.4M $5.5M -$2.7M
Cash From Financing -- $23.1M $252.9M $64.7M -$38.4M
 
Beginning Cash (CF) -- $19K $10.4M $19.2M $38.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $10.3M $8.8M $19.5M -$27M
Ending Cash (CF) -- $10.4M $19.2M $38.7M $11.6M
 
Levered Free Cash Flow -- -$12.7M -$93.8M -$142.1M -$40.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $35M -$20M -$14.1M -$10.5M
Depreciation & Amoritzation -- $248K $1M $2.1M $1.2M
Stock-Based Compensation -- $2K $1.3M $2.2M $2.2M
Change in Accounts Receivable -- $217K $8.8M -$5.2M -$6.7M
Change in Inventories -- -$14M -$6.7M $7.3M -$1.6M
Cash From Operations -- -$33M -$29.8M -$8.6M -$11.5M
 
Capital Expenditures -- $2.6M $2.4M -$190K $148K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$2.6M $15.4M $14.2M -$23K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $57.9M $1.6M $1.3M
Long-Term Debt Repaid -- -$49K -$1.1M -$11.3M -$1.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $216.7M -$278K -$613K -$118K
Cash From Financing -- $219.4M $56.5M -$10.1M $40K
 
Beginning Cash (CF) -- $23.6M $7.3M $27.8M $20.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $183.8M $42.2M -$4.4M -$11.5M
Ending Cash (CF) -- $207.4M $49.5M $23.4M $9.2M
 
Levered Free Cash Flow -- -$35.6M -$32.2M -$8.4M -$11.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- $23.4M -$73.3M -$75.8M --
Depreciation & Amoritzation -- $736K $3.6M $4.9M --
Stock-Based Compensation -- $1.7M $5.2M $7.9M $5.9M
Change in Accounts Receivable -- -$3M -$4.9M -$7M --
Change in Inventories -- -$30M -$31.3M $22M --
Cash From Operations -- -$88.9M -$128M -$39.3M --
 
Capital Expenditures -- $4.9M $14.1M $1.4M $304K
Cash Acquisitions -- -- -- -- $51.4M
Cash From Investing -- -$155.1M $82.7M $50.6M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $57.9M $3.8M --
Long-Term Debt Repaid -- -$444K -$3M -$40.7M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $5.5M -$2.7M --
Cash From Financing -- $252.9M $64.7M -$38.4M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $8.8M $19.5M -$27M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$93.8M -$142.1M -$40.7M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $12M -$53.6M -$62M -$31.2M --
Depreciation & Amoritzation $628K $2.4M $4.3M $3.8M --
Stock-Based Compensation $5K $3.8M $6.3M $5.9M --
Change in Accounts Receivable -$175K -$812K -$3.2M -$21.3M --
Change in Inventories -$19M -$35.6M $9.5M -$3.9M --
Cash From Operations -$53.1M -$105.6M -$38.7M -$52.1M --
 
Capital Expenditures $3.3M $11.9M $1.2M $304K --
Cash Acquisitions -- -- -- $51.4M --
Cash From Investing -$3.3M $75.5M $50.9M $51.2M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $57.9M $3.8M $3.1M --
Long-Term Debt Repaid -$126K -$1.4M -$30.4M -$3.8M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $216.7M -$461K -$2.1M -$939K --
Cash From Financing $253.5M $60.4M -$27.5M -$1.5M --
 
Beginning Cash (CF) $69.5M $41.3M $103M $79.6M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $197M $30.3M -$15.3M -$2.5M --
Ending Cash (CF) $266.5M $71.6M $87.7M $77.2M --
 
Levered Free Cash Flow -$56.5M -$117.5M -$39.8M -$52.4M --

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

GET BETTER TRADE IDEAS

Popular

Should I Buy Alcoa Stock?
Should I Buy Alcoa Stock?

Alcoa (AA) finds itself in an interesting position in early…

Where Will Nu Holdings Stock Be in 2030?
Where Will Nu Holdings Stock Be in 2030?

Despite fast growth, high profitability and an extraordinary runway ahead,…

Is it Too Late to Buy United Airlines Stock?
Is it Too Late to Buy United Airlines Stock?

United Airlines (NASDAQ:UAL) has thoroughly outpaced the broader stock market…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 37x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
42
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 37x

Alerts

Buy
78
GATE alert for Apr 2

Marblegate Acquisition [GATE] is up 86.64% over the past day.

Buy
52
NUTX alert for Apr 2

Nutex Health [NUTX] is up 5.41% over the past day.

Buy
75
CORT alert for Apr 2

Corcept Therapeutics [CORT] is down 8.84% over the past day.

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

Show me the best stock