Financhill
Buy
64

XIACY Quote, Financials, Valuation and Earnings

Last price:
$25.29
Seasonality move :
0.98%
Day range:
$25.08 - $25.34
52-week range:
$20.70 - $40.25
Dividend yield:
0%
P/E ratio:
21.60x
P/S ratio:
2.13x
P/B ratio:
4.25x
Volume:
141.3K
Avg. volume:
459.4K
1-year change:
18.55%
Market cap:
$131B
Revenue:
$50.8B
EPS (TTM):
$1.17
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $35.6B $50.9B $41.6B $38.2B $50.8B
Revenue Growth (YoY) 19.58% 42.91% -18.3% -8.04% 32.94%
 
Cost of Revenues $30.4B $42.2B $34.9B $30.5B $40.5B
Gross Profit $5.3B $8.7B $6.7B $7.8B $10.4B
Gross Profit Margin 14.75% 17.16% 16.18% 20.37% 20.4%
 
R&D Expenses $1.3B $1.8B $2.2B $2.5B $3.2B
Selling, General & Admin $2.6B $4B $3.9B $3.4B $4.3B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.9B $5.7B $5.9B $5.8B $7.4B
Operating Income $1.4B $3B $819.5M $2B $3B
 
Net Interest Expenses $487.5M $440.6M $81.2M $219.6M $29.5M
EBT. Incl. Unusual Items $2.9B $3.7B $643.6M $3.1B $3.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $191.3M $796M $212.6M $640.3M $632M
Net Income to Company $3.1B $3.8B $584.2M $3.1B $3.9B
 
Minority Interest in Earnings -$6.2M -$8.7M $4.2M -$137.9K -$11.1M
Net Income to Common Excl Extra Items $2.9B $3B $371.6M $2.5B $3.3B
 
Basic EPS (Cont. Ops) $0.61 $0.60 $0.07 $0.50 $0.66
Diluted EPS (Cont. Ops) $0.60 $0.59 $0.07 $0.49 $0.64
Weighted Average Basic Share $4.8B $5B $5B $5B $5B
Weighted Average Diluted Share $4.9B $5.1B $5.1B $5.1B $5.1B
 
EBITDA $1.6B $3.5B $1.4B $2.7B $3.9B
EBIT $1.4B $3B $819.5M $2B $3B
 
Revenue (Reported) $35.6B $50.9B $41.6B $38.2B $50.8B
Operating Income (Reported) $1.4B $3B $819.5M $2B $3B
Operating Income (Adjusted) $1.4B $3B $819.5M $2B $3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $12.1B $10.3B $9.8B $12.9B $15.8B
Revenue Growth (YoY) 15.69% -14.78% -4.87% 31.93% 22.46%
 
Cost of Revenues $9.9B $8.6B $7.6B $10.3B $12.2B
Gross Profit $2.2B $1.7B $2.2B $2.6B $3.6B
Gross Profit Margin 18.31% 16.63% 22.72% 20.41% 22.93%
 
R&D Expenses $500.5M $593.8M $685.3M $831.1M $1.3B
Selling, General & Admin $951.8M $895.6M $842M $1.1B $1.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.5B $1.5B $1.5B $1.9B $2.7B
Operating Income $757.1M $220.9M $695.7M $729.5M $938.7M
 
Net Interest Expenses $194.9M $41.6M $13.2M $21.9M $229.7M
EBT. Incl. Unusual Items $269.3M -$135.1M $809.5M $945.8M $2.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $154.4M $41.3M $140.5M $206M $377.1M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$578K $310.5K -$660.8K -$1.7M -$2M
Net Income to Common Excl Extra Items $121.9M -$215.1M $671.9M $745M $1.7B
 
Basic EPS (Cont. Ops) $0.02 -$0.04 $0.13 $0.15 $0.33
Diluted EPS (Cont. Ops) $0.02 -$0.04 $0.13 $0.15 $0.32
Weighted Average Basic Share $5B $5B $5B $5B $5.2B
Weighted Average Diluted Share $5B $5B $5B $5.1B $5.4B
 
EBITDA $880.8M $356.8M $922.3M $966.3M $1.2B
EBIT $757.1M $220.9M $695.7M $729.5M $938.7M
 
Revenue (Reported) $12.1B $10.3B $9.8B $12.9B $15.8B
Operating Income (Reported) $757.1M $220.9M $695.7M $729.5M $938.7M
Operating Income (Adjusted) $757.1M $220.9M $695.7M $729.5M $938.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $48.2B $45.8B $37.4B $45.8B $62.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $39.7B $38B $29.8B $36.1B $48.4B
Gross Profit $8.4B $7.8B $7.5B $9.7B $13.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.9B $2.3B $2.6B $3.1B $4.3B
Selling, General & Admin $3.8B $4.1B $3.4B $4B $5.2B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $5.7B $6.4B $6B $7.1B $9.5B
Operating Income $2.8B $1.4B $1.5B $2.6B $4.4B
 
Net Interest Expenses $518.8M $230.6M $191.3M $91.5M $500.7M
EBT. Incl. Unusual Items $4.5B $653.2M $2.9B $3.3B $7.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $580.7M $341.1M $600.7M $709M $1.1B
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$4.7M -$639.4K -$848.1K -$7.4M -$14.9M
Net Income to Common Excl Extra Items $3.9B $289.9M $2.3B $2.7B $6.1B
 
Basic EPS (Cont. Ops) $0.78 $0.06 $0.45 $0.54 $1.20
Diluted EPS (Cont. Ops) $0.77 $0.06 $0.45 $0.53 $1.17
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.2B -- $2.2B $3.4B $5.4B
EBIT $2.8B $1.4B $1.5B $2.6B $4.4B
 
Revenue (Reported) $48.2B $45.8B $37.4B $45.8B $62.3B
Operating Income (Reported) $2.8B $1.4B $1.5B $2.6B $4.4B
Operating Income (Adjusted) $2.8B $1.4B $1.5B $2.6B $4.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $37.5B $32.4B $28.1B $35.7B $47.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $30.8B $27B $22.1B $28.2B $36.4B
Gross Profit $6.7B $5.5B $5.9B $7.5B $10.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.4B $1.7B $1.9B $2.3B $3.3B
Selling, General & Admin $2.8B $2.9B $2.4B $3B $3.9B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $4.2B $4.6B $4.3B $5.3B $7.2B
Operating Income $2.5B $866.8M $1.6B $2.2B $3.5B
 
Net Interest Expenses $407M $98.4M $175.1M $33.8M $432.7M
EBT. Incl. Unusual Items $3.2B $84.3M $2.3B $2.6B $5.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $570.8M $115.6M $507.6M $574.3M $1B
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$2M $6.1M $502.8K -$6.8M -$10.6M
Net Income to Common Excl Extra Items $2.6B -$92.2M $1.8B $2B $4.9B
 
Basic EPS (Cont. Ops) $0.52 -$0.02 $0.36 $0.41 $0.95
Diluted EPS (Cont. Ops) $0.51 -$0.02 $0.36 $0.40 $0.92
Weighted Average Basic Share $15B $15B $14.9B $14.9B $15.3B
Weighted Average Diluted Share $15.3B $15B $15B $15.3B $15.9B
 
EBITDA $2.8B $718.3M $2.1B $2.8B $4.4B
EBIT $2.5B $866.8M $1.6B $2.2B $3.5B
 
Revenue (Reported) $37.5B $32.4B $28.1B $35.7B $47.1B
Operating Income (Reported) $2.5B $866.8M $1.6B $2.2B $3.5B
Operating Income (Adjusted) $2.5B $866.8M $1.6B $2.2B $3.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $15.2B $14.2B $10.3B $15.9B $14.5B
Short Term Investments $6.3B $9.8B $5.8B $10.5B $9.3B
Accounts Receivable, Net $1.6B $2.8B $1.7B $1.7B $2.2B
Inventory $6.6B $8.4B $7.5B $6.5B $9.1B
Prepaid Expenses $66.7M $220.8M $158.7M $162M $223.3M
Other Current Assets -- -- -- -- --
Total Current Assets $27B $29.2B $23.1B $28.1B $30.9B
 
Property Plant And Equipment $1.8B $2.6B $2.8B $3.5B $4.4B
Long-Term Investments $9B $12.5B $12.1B $12.4B $18.1B
Goodwill $38.8M $266.2M $245.9M $239.3M $232.4M
Other Intangibles $1.3B $853.7M $1.6B $2.1B $2B
Other Long-Term Assets $58.4M $166M $77.4M $80.9M $114.1M
Total Assets $38.8B $46B $39.3B $45.7B $55.2B
 
Accounts Payable $11B $11.7B $7.6B $8.8B $13.5B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $55.6M $240.4M $137.3M $100.4M $306.7M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $16.5B $18.2B $12.9B $16.3B $24B
 
Long-Term Debt $1.7B $3.5B $3.3B $3.2B $2.8B
Capital Leases -- -- -- -- --
Total Liabilities $19.8B $24.4B $18.6B $22.6B $29B
 
Common Stock $62.5K $63.9K $58.4K $57.4K $55.8K
Other Common Equity Adj -- -- -- -- --
Common Equity $15.4B $17.5B $16.9B $104.4B $21.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $49.2M $34.5M $38.1M $37.5M $64M
Total Equity $19B $21.6B $20.7B $23.2B $25.9B
 
Total Liabilities and Equity $38.8B $46B $39.3B $45.7B $54.9B
Cash and Short Terms $15.2B $14.2B $10.3B $15.9B $14.5B
Total Debt $1.8B $3.8B $3.4B $3.3B $3.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $13.1B $9.9B $14.2B $14.9B $16.2B
Short Term Investments $7.7B $5.4B -- -- --
Accounts Receivable, Net $2.2B $2B $2B $2.4B $3.2B
Inventory $9B $7.5B $5B $7B $10.4B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $29.3B $23.3B $24.6B $28.9B $35.9B
 
Property Plant And Equipment $1.1B $1.2B $1.7B $2.3B $3.5B
Long-Term Investments $11.4B $11.4B $11.7B $15B $26.8B
Goodwill -- -- -- -- --
Other Intangibles $900.2M -- -- -- --
Other Long-Term Assets $1.7B $2.3B -- -- --
Total Assets $44.6B $39.2B $41.3B $50B $70.6B
 
Accounts Payable $11.4B $8.3B $7.5B $9.8B $16.4B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $17.7B $13.3B $13.6B $18.3B $27.3B
 
Long-Term Debt $3.3B $3.3B $3.1B $3.2B $2.5B
Capital Leases -- -- -- -- --
Total Liabilities $23.6B $19.2B $19.4B $24.7B $33.3B
 
Common Stock $63.1K $57.4K $55.7K $57.9K $59.8K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $41.2M $39M $37.4M $82.7M $14.7M
Total Equity $21B $20B $21.9B $25.3B $37.3B
 
Total Liabilities and Equity $44.6B $39.2B $41.3B $50B $70.6B
Cash and Short Terms $13.1B $9.9B $14.2B $14.9B $16.2B
Total Debt $3.3B $3.3B $3.1B $3.2B $2.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $3.1B $3.8B $584.2M $3.1B $3.9B
Depreciation & Amoritzation $247.5M $474.7M $550.6M $682.6M $877.9M
Stock-Based Compensation $337.3M $315.6M $370.9M $476.9M $517.7M
Change in Accounts Receivable -$513.6M -$595.7M $267.6M -$513.2M -$1.5B
Change in Inventories -$1.7B -$2.1B -$809.2M $306.8M -$3.4B
Cash From Operations $3.7B $1.6B -$569M $6.3B $6.1B
 
Capital Expenditures $438.3M $1.1B $861.3M $884.8M $1B
Cash Acquisitions -- $168.5M $3.7M $2.6M $14.3M
Cash From Investing -$2.8B -$7.3B $2B -$5.5B -$5.5B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $5.3B $3.5B $3B $1.3B $3.6B
Long-Term Debt Repaid -$4.7B -$2.1B -$3.4B -$568.7M -$2.7B
Repurchase of Common Stock -- $1.1B $354.4M $191.5M $562.5M
Other Financing Activities $536.8M $615M -$68.4M -$297.7M -$494.8M
Cash From Financing $3.8B $722.3M -$1B $35.7M -$497.8M
 
Beginning Cash (CF) $8.9B $4.4B $4.5B $5.4B $5.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.5B -$5.1B $556.2M $943.4M $106.4M
Ending Cash (CF) $13.2B -$791.1M $5.2B $6.4B $5.5B
 
Levered Free Cash Flow $3.3B $479.9M -$1.4B $5.5B $5.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$1.7B -$261.1M $1.6B $1.5B $782.9M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -$39.3M -$40.6M -- --
Cash From Investing $1.3B $1.4B -$1.8B -$1B -$342.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -$2.3B -$128.2M -- --
Long-Term Debt Repaid -- $1.5B $200.1M -- --
Repurchase of Common Stock -$644M $157.1M $62.6M -- --
Other Financing Activities -- -$81.2M $64.8M -- --
Cash From Financing $570.4M -$1.3B $205.5M -$486.8M -$512.7M
 
Beginning Cash (CF) $5.4B $4.5B $5B $6.4B $5.7B
Foreign Exchange Rate Adjustment -$4.6M $90.2M -$7.1M $6.1M $10.4M
Additions / Reductions $122.9M -$28.1M $19.6M $46.8M -$61.7M
Ending Cash (CF) $5.6B $4.6B $5B $6.4B $5.6B
 
Levered Free Cash Flow -$1.7B -$261.1M $1.6B $1.5B $782.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.2B $600.4M $5.5B $3.7B $8.6B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- $40.6M --
Cash From Investing -$5.6B -$991M -$4.6B -$2.2B -$13.3B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $4.1B -$701.1M -$449.1M -$317.1M $4.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $453M -$972M $438.7M $1.2B -$462.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.2B $600.4M $5.5B $3.7B $8.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$300.6M -$1.3B $4.8B $2.1B $4.6B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.9B $2.5B -$4.2B -$878.4M -$8.6B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$644M -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $779.6M -$643.8M -$78M -$430.8M $4.2B
 
Beginning Cash (CF) $16.3B $15.3B $14.4B $17.9B $24.1B
Foreign Exchange Rate Adjustment -$41.5M $158.4M $60.5M $7.5M $8.5M
Additions / Reductions -$3.4B $692.7M $575.3M $837.4M $261.4M
Ending Cash (CF) $12.8B $16.2B $15B $18.7B $24.4B
 
Levered Free Cash Flow -$300.6M -$1.3B $4.8B $2.1B $4.6B

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock