Financhill
Sell
26

XTIA Quote, Financials, Valuation and Earnings

Last price:
$1.57
Seasonality move :
-12.88%
Day range:
$1.49 - $1.60
52-week range:
$0.96 - $60.00
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.79x
P/B ratio:
4.70x
Volume:
1.5M
Avg. volume:
1.5M
1-year change:
-86.78%
Market cap:
$49.2M
Revenue:
$3.2M
EPS (TTM):
-$15.79
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $9.3M $16M $6.1M -- $3.2M
Revenue Growth (YoY) 47.55% 72.05% -61.81% -100% --
 
Cost of Revenues $6.2M $8.8M $3M $38K $1.9M
Gross Profit $3.1M $7.2M $3.1M -$38K $1.3M
Gross Profit Margin 32.91% 44.73% 50.76% -- 39.54%
 
R&D Expenses $6.5M $14.1M $4.5M $1.4M $4M
Selling, General & Admin $20.6M $49.6M $16.3M $17.6M $25.3M
Other Inc / (Exp) -- -$400.8K -$1.6M -$18.1M -$6.8M
Operating Expenses $28.2M $56.4M $20.4M $5.7M $29.2M
Operating Income -$25.1M -$49.2M -$17.3M -$5.7M -$28M
 
Net Interest Expenses $2.4M -- $600K $1.2M $1.2M
EBT. Incl. Unusual Items -$29.3M -$71.5M -$19.9M -$25.1M -$35.6M
Earnings of Discontinued Ops. -- -- -$46.6M -- --
Income Tax Expense -$56K -$1.4M -$181K -- $16K
Net Income to Company -$29.2M -$70.1M -$66.3M -$25.1M -$35.6M
 
Minority Interest in Earnings $15K -$975K -$2.9M -- --
Net Income to Common Excl Extra Items -$29.2M -$70.1M -$19.7M -$25.1M -$35.6M
 
Basic EPS (Cont. Ops) -$7,611.60 -$5,370.08 -$853,023.25 -$1,576.50 -$162.77
Diluted EPS (Cont. Ops) -$7,611.60 -$5,370.08 -$853,023.25 -$1,576.50 -$162.77
Weighted Average Basic Share -- $100 $100 $15.9K $227.2K
Weighted Average Diluted Share -- $100 $100 $15.9K $227.2K
 
EBITDA -$21.5M -$42.1M -$14.4M -$5.7M -$27M
EBIT -$25.1M -$49.2M -$17.3M -$5.7M -$28M
 
Revenue (Reported) $9.3M $16M $6.1M -- $3.2M
Operating Income (Reported) -$25.1M -$49.2M -$17.3M -$5.7M -$28M
Operating Income (Adjusted) -$25.1M -$49.2M -$17.3M -$5.7M -$28M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.5M $2.4M -- $918K $2.5M
Revenue Growth (YoY) 74.24% -45.28% -100% -- 170.59%
 
Cost of Revenues $2.6M $1.2M $10K $594K $1.5M
Gross Profit $1.9M $1.3M -$10K $324K $1M
Gross Profit Margin 42% 52.73% -- 35.29% 41.18%
 
R&D Expenses $3.3M $2.1M $472K $1.2M $2M
Selling, General & Admin $11M $4.6M $1.2M $3.3M $13.8M
Other Inc / (Exp) -- -- -$713K $3K --
Operating Expenses $14.2M $6.5M $1.7M $4.5M $15.8M
Operating Income -$12.4M -$5.2M -$1.7M -$4.2M -$14.8M
 
Net Interest Expenses $15K $234K $325K $222K $1K
EBT. Incl. Unusual Items -$34.8M -$10.9M -$2.7M -$4.4M -$13.4M
Earnings of Discontinued Ops. -- -$7.1M -- -- --
Income Tax Expense -$854K -- -- -- $1K
Net Income to Company -$33.9M -$18M -$2.7M -$4.4M -$13.4M
 
Minority Interest in Earnings -$309K -$402K -- -- --
Net Income to Common Excl Extra Items -$33.9M -$10.9M -$2.7M -$4.4M -$13.4M
 
Basic EPS (Cont. Ops) -$2,142.60 -$19,143,825.05 -$16,414.75 -$0.13 -$0.61
Diluted EPS (Cont. Ops) -$2,142.60 -$19,143,829.79 -$16,414.75 -$0.13 -$0.61
Weighted Average Basic Share $100 -- $200 $139.9K $22.1M
Weighted Average Diluted Share $100 -- $200 $139.9K $22.1M
 
EBITDA -$10.3M -$4.3M -$1.7M -$3.9M -$14.7M
EBIT -$12.4M -$5.2M -$1.7M -$4.2M -$14.8M
 
Revenue (Reported) $4.5M $2.4M -- $918K $2.5M
Operating Income (Reported) -$12.4M -$5.2M -$1.7M -$4.2M -$14.8M
Operating Income (Adjusted) -$12.4M -$5.2M -$1.7M -$4.2M -$14.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $14.7M $12.8M $5.3M $2.2M $4.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8M $9.6M $2.8M $1.3M $2.5M
Gross Profit $6.7M $3.2M $2.4M $892K $2.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $11.4M $11.7M $5.3M $2.9M $6.8M
Selling, General & Admin $39M $36.1M $15M $18.6M $34.4M
Other Inc / (Exp) -- -- -$1.8M -$17M --
Operating Expenses $43.6M $44.2M $20.3M $20.9M $41.2M
Operating Income -$36.9M -$41.1M -$17.8M -$20M -$39.1M
 
Net Interest Expenses $856K $242K $1.5M $928K $812K
EBT. Incl. Unusual Items -$38.9M -$71.5M -$25.5M -$37.9M -$61M
Earnings of Discontinued Ops. -- -$19.3M -- -- --
Income Tax Expense $1.4M -$2.7M -$149K $16K -$5K
Net Income to Company -$40.3M -$88M -$25.3M -$37.9M -$61M
 
Minority Interest in Earnings -$554K -$1.6M -$1.7M -- --
Net Income to Common Excl Extra Items -$40.3M -$68.8M -$25.3M -$37.9M -$61M
 
Basic EPS (Cont. Ops) -$3,498.15 -$43,511,090.13 -$56,829.97 -$1,265.68 -$15.79
Diluted EPS (Cont. Ops) -$3,498.15 -$43,511,100.90 -$56,829.97 -$1,265.68 -$15.79
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$31.1M -$34M -$15.8M -$19.3M -$38.4M
EBIT -$36.9M -$41.1M -$17.8M -$20M -$39.1M
 
Revenue (Reported) $14.7M $12.8M $5.3M $2.2M $4.6M
Operating Income (Reported) -$36.9M -$41.1M -$17.8M -$20M -$39.1M
Operating Income (Adjusted) -$36.9M -$41.1M -$17.8M -$20M -$39.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $10.9M $7.7M -- $2.2M $3.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.1M $6.8M $29K $1.3M $1.9M
Gross Profit $4.8M $827K -$29K $892K $1.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $9.2M $6.7M $1.3M $2.8M $5.6M
Selling, General & Admin $32.7M $19.2M $5M $18.6M $27.7M
Other Inc / (Exp) -- -$1.1M -$1.8M -$631K -$2.8M
Operating Expenses $34.5M $22.4M $6.2M $21.4M $33.4M
Operating Income -$29.7M -$21.6M -$6.3M -$20.5M -$31.7M
 
Net Interest Expenses $364K $234K $872K $570K $219K
EBT. Incl. Unusual Items -$30.6M -$30.6M -$8.9M -$21.7M -$47.2M
Earnings of Discontinued Ops. -- -$19.3M -- -- --
Income Tax Expense $1.4M $22K -- $16K -$5K
Net Income to Company -$32M -$49.9M -$8.9M -$21.7M -$47.2M
 
Minority Interest in Earnings -$544K -$1.2M -- -- --
Net Income to Common Excl Extra Items -$32M -$30.6M -$8.9M -$21.7M -$47.2M
 
Basic EPS (Cont. Ops) -$2,329.65 -$43,508,325.11 -$56,417.75 -$1.68 -$7.35
Diluted EPS (Cont. Ops) -$2,329.65 -$43,508,335.88 -$56,417.75 -$1.68 -$7.35
Weighted Average Basic Share $200 $100 $600 $220.3K $32.6M
Weighted Average Diluted Share $200 $100 $600 $220.3K $32.6M
 
EBITDA -$24.7M -$16.6M -$6.2M -$19.8M -$31.3M
EBIT -$29.7M -$21.6M -$6.3M -$20.5M -$31.7M
 
Revenue (Reported) $10.9M $7.7M -- $2.2M $3.6M
Operating Income (Reported) -$29.7M -$21.6M -$6.3M -$20.5M -$31.7M
Operating Income (Adjusted) -$29.7M -$21.6M -$6.3M -$20.5M -$31.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $26M $95.6M $9.3M $5K $4.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.7M $3.2M $1.3M -- $706K
Inventory $1.2M $2M $2M -- $2.2M
Prepaid Expenses -- -- -- $103K $382K
Other Current Assets -- -- $2.7M $430K $84K
Total Current Assets $30.3M $106M $29.9M $231K $8.6M
 
Property Plant And Equipment $3.5M $3.2M $869K $12K $546K
Long-Term Investments $2.5M $4.3M $666K -- --
Goodwill -- -- -- -- $12.1M
Other Intangibles -- $302K $3.5M $2.5M $1.9M
Other Long-Term Assets -- -- $22.7M $145K $1.2M
Total Assets $59M $156.7M $57.6M $509K $24.3M
 
Accounts Payable $908K $2.4M $720K $2.5M $5.5M
Accrued Expenses -- $410K $1.8M $1.2M $950K
Current Portion Of Long-Term Debt -- $1.1M -- -- -$211K
Current Portion Of Capital Lease Obligations -- -- $207K $201K $119K
Other Current Liabilities -- $6.1M $8.8M $2.9M --
Total Current Liabilities $12.1M $27.1M $24.7M $13.3M $17.4M
 
Long-Term Debt $1.5M $1.1M $334K $18.5M $296K
Capital Leases -- -- -- -- --
Total Liabilities $14.3M $28.5M $25.5M $32.1M $17.7M
 
Common Stock $53K $124K -- -- $2K
Other Common Equity Adj -- -- $1.1M $630K -$622K
Common Equity $176.3K $325.4K $33.3M -$31.6M $5.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $41K $1.7M -$1.2M -- --
Total Equity $44.7M $128.2M $32.1M -$31.6M $6.6M
 
Total Liabilities and Equity $59M $156.7M $57.6M $509K $24.3M
Cash and Short Terms $26M $95.6M $9.3M $5K $4.1M
Total Debt $6.9M $4.6M $12.9M $22.1M $296K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $110M $63.2M $13.5M $511K $32.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.4M $2.9M $1.6M $4.2M $2.1M
Inventory $1.5M $2.7M $3.4M $2.7M $1.4M
Prepaid Expenses -- -- -- -- $719K
Other Current Assets -- -- -- $1.7M --
Total Current Assets $117M $72.3M $22.6M $10.1M $36.7M
 
Property Plant And Equipment $3.1M $2.6M $1.4M $757K $485K
Long-Term Investments $10.2M $3.6M $239K -- --
Goodwill -- -- -- $12.7M --
Other Intangibles -- -- -- $4.8M --
Other Long-Term Assets -- -- -- $878K --
Total Assets $191M $108.6M $27.6M $29.3M $47.9M
 
Accounts Payable $1.4M $2.6M $1.9M $7.6M $2.6M
Accrued Expenses -- -- -- $1.5M --
Current Portion Of Long-Term Debt -- -- -- -$356K --
Current Portion Of Capital Lease Obligations -- -- -- $217K --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $20.2M $20.7M $19.6M $22M $35.6M
 
Long-Term Debt $1M $852K $188K $381K $155K
Capital Leases -- -- -- -- --
Total Liabilities $26.7M $21.6M $19.8M $22.4M $35.7M
 
Common Stock $125K $2K $112K $38K $31K
Other Common Equity Adj -- -- -- $524K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.5M $622K -$2.3M -- --
Total Equity $164.4M $87M $7.9M $6.9M $12.2M
 
Total Liabilities and Equity $191M $108.6M $27.6M $29.3M $47.9M
Cash and Short Terms $110M $63.2M $13.5M $511K $32.2M
Total Debt $4.3M $7M $11.4M $381K $155K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$29.2M -$70.1M -$66.3M -$25.1M -$35.6M
Depreciation & Amoritzation $3.9M $7.1M $3M $38K $972K
Stock-Based Compensation $1.2M $10.9M $3.7M $1.6M $4.1M
Change in Accounts Receivable -$964K -$313K -$115K $26K -$18K
Change in Inventories -$117K -$112K -$565K -- $611K
Cash From Operations -$20.6M -$37.1M -$34M -$4.2M -$22.3M
 
Capital Expenditures $1.8M $1.4M $1.2M $17K $115K
Cash Acquisitions -- $17M -- -- -$3M
Cash From Investing -$23.5M -$53.5M $36.4M -$17K $2.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $2.6M $12.3M $3.9M $3M
Long-Term Debt Repaid -- -$139.1K -- -$14K -$868K
Repurchase of Common Stock -- -- $102.4M -- $795K
Other Financing Activities -- $5.5M -$5.5M -$566K --
Cash From Financing $57.3M $125M -$34.6M $4.1M $23.6M
 
Beginning Cash (CF) $18M $52.5M $9.3M $5K $4.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $13.1M $34.5M -$32.2M -$110K $4.1M
Ending Cash (CF) $31.1M $87.1M -$23M -$105K $8.2M
 
Levered Free Cash Flow -$22.4M -$38.5M -$35.2M -$4.2M -$22.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$33.9M -$18M -$2.7M -$4.4M -$13.4M
Depreciation & Amoritzation $2.1M -$1.3M $10K $315K $113K
Stock-Based Compensation $1.7M $688K $164K -$1.9M $6.4M
Change in Accounts Receivable -$1.2M -$25K $13K -$381K -$1.7M
Change in Inventories $56K -$1.3M -- $139K $1M
Cash From Operations -$9.9M -$7.4M -$1.4M -$6.1M -$8.4M
 
Capital Expenditures -$307K $386K $3K $36K $23K
Cash Acquisitions $296K -- -- -- --
Cash From Investing $1.7M -$307K -$3K -$36K -$23K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $1.6M -- --
Long-Term Debt Repaid -- -- -$4K -$166K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $49.9M $5.1M $1.6M $869K $20.9M
 
Beginning Cash (CF) $66.8M $63.2M $13.5M $511K $32.2M
Foreign Exchange Rate Adjustment $109K $39K -- $14K -$332K
Additions / Reductions $41.9M -$2.6M $199K -$5.3M $12.2M
Ending Cash (CF) $108.8M $60.6M $13.7M -$4.7M $44M
 
Levered Free Cash Flow -$9.5M -$7.8M -$1.4M -$6.2M -$8.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$40.3M -$88M -$25.3M -$37.9M -$61M
Depreciation & Amoritzation $6.1M $4.7M $5.5M $699K $692K
Stock-Based Compensation $9.1M $5M $3.5M $2.7M $7.8M
Change in Accounts Receivable -$531K $701K -$324K -$173K -$1.2M
Change in Inventories -$602K -$615K $437K $271K $1.4M
Cash From Operations -$29.1M -$40.1M -$10M -$15.5M -$38.4M
 
Capital Expenditures $1.7M $1.1M $364K $107K $148K
Cash Acquisitions $12.4M $814K -- -$3M --
Cash From Investing -$71.3M $35.9M -$364K $2.9M -$148K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $2.9M $4M --
Long-Term Debt Repaid -- -- -- -$668K --
Repurchase of Common Stock -- $49.3M $53.2M -- $2.2M
Other Financing Activities -- -- -- -- --
Cash From Financing $135.6M $514K -$32.4M $12.9M $70.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $35.4M -$3.6M -$42.8M $275K $31.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$30.8M -$41.1M -$10.4M -$15.6M -$38.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$32M -$49.9M -$8.9M -$21.7M -$47.2M
Depreciation & Amoritzation $5.1M $2.7M $28K $689K $409K
Stock-Based Compensation $8.8M $3M $2.8M $3.8M $7.5M
Change in Accounts Receivable -$678K $336K $127K -$72K -$1.3M
Change in Inventories -$499K -$1M -- $271K $1M
Cash From Operations -$24M -$26.9M -$3M -$14.3M -$30.4M
 
Capital Expenditures $1.1M $832K $3K $93K $126K
Cash Acquisitions $16.1M -- -- -$3M --
Cash From Investing -$52.7M $36.7M -$3K $2.9M -$126K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $2.9M $3M --
Long-Term Debt Repaid -- -$20K -$14K -$668K -$2.7M
Repurchase of Common Stock -- $49.3M -- -- $1.4M
Other Financing Activities -- -- -- -- --
Cash From Financing $125.4M $902K $3.1M $11.9M $58.6M
 
Beginning Cash (CF) $138M $189.8M $44.4M $8.1M $60.3M
Foreign Exchange Rate Adjustment $90K -$34K -- $8K $7K
Additions / Reductions $48.8M $10.7M $121K $506K $28.1M
Ending Cash (CF) $186.8M $200.4M $44.5M $8.6M $88.4M
 
Levered Free Cash Flow -$25.1M -$27.8M -$3M -$14.4M -$30.5M

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
52
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 62x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
63
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 40x

Alerts

Sell
44
PSTG alert for Dec 5

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

Sell
15
HOV alert for Dec 5

Hovnanian Enterprises, Inc. [HOV] is down 22.58% over the past day.

Buy
69
ASTS alert for Dec 5

AST Spacemobile, Inc. [ASTS] is up 18.25% over the past day.

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

Show me the best stock