Income statement, balance sheet and cash flow statement for the last 10 fiscal years, taken from the XBRL data XWELL, Inc. files with the SEC in its annual reports.
In USD millions, except per-share amounts. Outflows in the cash flow statement are negative.
Income statement
FY2016
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Revenue
12
48.8
50.1
48.5
8.39
73.7
55.9
30.1
33.9
29.2
Cost of revenue
6.74
39
39.5
37.9
12
41.4
43.9
26.4
25
21.7
Gross profit
5.25
9.84
10.6
10.7
-3.6
32.3
12
3.68
8.92
7.51
Selling, general and administrative
9.7
16.6
16.2
14.3
15.9
24.2
21.2
13
20.1
16
Selling and marketing
1.25
Operating income
-17.7
-14.7
-34.7
-15.9
-40.1
4.11
-31.2
-28.2
-16.7
-15.7
Interest expense
1.7
0.73
1.83
2.9
0.04
Other non-operating income
-1.57
-1.29
-1.18
-4.07
0.86
-1.18
-1.13
-0.36
-0.21
-0.17
Pre-tax income
-19.3
-16
-35.9
-20.7
-92.2
2.95
-32.6
-28
-16.4
-16.1
Income tax
0
0.11
-0.28
-0.15
0.01
0.06
0.06
0.04
0.05
0.03
Income from continuing operations
-16.6
-36.1
-21.2
-90.5
3.35
-32.8
Net income to minority interests
0
0.45
0.46
0.69
-1.74
-0.46
0.21
-0.29
0.36
0.89
Net income
-24
-28.8
-37.2
-21.2
-90.5
3.35
-32.8
-27.7
-16.9
-17
EBITDA
-16.4
-6.74
-27.3
-9.75
-34.9
7.31
-25.7
-26.1
-15.8
-14.8
EPS, basic
-94.94
-77.51
-1,538.00
-260.17
-41.06
0.60
-7.01
-6.64
-3.66
-5.08
EPS, diluted
-94.94
-1,555.00
-1,538.00
-260.17
-41.06
0.60
-7.01
-6.64
-3.66
-5.08
Shares, basic (weighted)
0.25
0.02
0.02
0.08
2.23
5.21
4.68
4.18
4.61
5.56
Shares, diluted (weighted)
0.25
0.02
0.02
0.08
2.23
5.25
4.68
4.18
4.61
5.56
Balance sheet
FY2016
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Cash and equivalents
17.9
6.37
3.4
2.18
89.8
106
19
8.44
4.55
2.62
Short-term investments
23.2
14.6
7.25
0.01
Receivables
0.4
0.62
2.86
1.67
1.79
1.56
Inventory
2.51
1.16
0.78
0.65
0.66
1.76
1.16
0.9
0.5
0.51
Other current assets
1.64
2.12
1.57
1.1
1.32
1.1
1.12
0.95
1.25
1.22
Total current assets
30.5
16.1
5.76
3.93
91.8
109
47.3
26.6
15.3
5.91
Property, plant and equipment
16.3
15.8
11.8
8.06
4.16
6.66
3.67
2.45
1.81
1.67
Lease right-of-use assets
0
8.25
3.03
4.34
8.28
4.66
3.41
1.04
Goodwill
20.3
19.6
0
4.02
1.37
1.39
Intangible assets
13.7
11.5
9.17
6.78
0.87
3.73
4.01
1.35
1.02
0.1
Other non-current assets
1.38
1.69
3.38
1.24
2.59
2.81
2.37
1.84
0.1
0.12
Total assets
82.8
65.2
30.6
28.7
103
127
70.4
39
25.4
11.2
Accounts payable
5.17
3.36
4.63
7.07
2.44
5.54
2.31
1.1
1.61
2.84
Accrued liabilities
3.18
3.16
1.7
Deferred revenue
0.13
1.15
0.86
1.14
1.13
Short-term debt
0
6.5
Total current liabilities
11.8
12.5
16.7
16.2
13.5
19.8
11
9.33
9.22
12.9
Long-term debt
6.5
6.5
0
4.58
Lease liabilities
5.83
6.93
7.5
11.5
8.69
8.39
7.04
Other non-current liabilities
0.37
0.37
0.32
0.32
Total liabilities
18.6
19.4
17.4
31.3
22.8
27.3
22.5
18
17.6
23.8
Total debt
6.5
6.5
0
5.76
5.65
3.58
Paid-in capital
280
290
296
302
476
487
469
471
474
469
Retained earnings
-221
-250
-287
-308
-399
-395
-428
-456
-473
-490
Other comprehensive income
-0.01
-0.07
-0.25
-0.28
-0.22
-0.31
-0.53
-1.92
-1.96
-1.54
Shareholders' equity
59.5
40.9
9.11
-6.24
77.8
92.7
39.9
13
-0.79
-22.3
Minority interests
4.64
4.96
4.03
3.7
2.57
7.2
8.02
7.97
8.53
9.46
Total equity
64.2
45.8
13.1
-2.54
80.4
99.9
47.9
21
7.74
-12.8
Total liabilities and equity
82.8
65.2
30.6
28.7
103
127
70.4
39
25.4
11.2
Shares outstanding
0.3
0.02
0.03
0.26
4.7
5.06
4.16
4.18
5.26
6.07
Cash flow statement
FY2016
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Net income
-24
-28.4
-36.7
-20.5
-92.2
2.89
-32.6
-28
-16.5
-16.1
Depreciation and amortization
1.32
7.98
7.4
6.12
5.21
3.2
5.43
2.07
0.94
0.86
Stock-based compensation
2.45
2.18
0.92
0.34
1.33
2.86
3.77
2.32
0.89
1.08
Deferred income tax
0
Change in receivables
-0.13
-1.12
-1.84
1.19
-0.19
0.25
Change in inventory
0.07
1.35
0.38
0.14
-0.01
-1.11
0.59
0.26
0.4
-0.01
Change in payables
-2.88
-3.11
-0.6
3.76
-5.17
6.69
-3.25
-0.49
0.39
1.21
Cash from operations
-8.44
-12.2
-6.57
-0.11
-25
14.6
-24.2
-16.1
-11
-8.71
Capital expenditures
-0.07
-4.48
-3.03
-2.28
-3.97
-4.28
-6.46
-1.91
-1.78
-2.96
Acquisitions
-4.85
-1.39
Purchases of investments
-23.2
-0.3
-0.1
Sales and maturities of investments
9.42
7.99
7.39
Cash from investing
3.47
-5.4
-1.87
-2.28
-4.35
-5.16
-34.8
5.65
5.9
4.33
Debt issued
0
0.5
0.5
Debt repaid
-2.01
-1.07
-1.07
Stock issued
0
6.58
0
0.01
0.01
1.36
3.75
Share buybacks
-7.83
-23.8
Cash from financing
-2.06
6.09
5.64
1.17
117
6.35
-27.4
0.01
1.36
1.94
Exchange rate effect
-0.01
-0.06
-0.18
-0.03
0
Net change in cash
-7.04
-11.5
-2.97
-1.26
87.9
15.8
-86.5
-10.6
-3.89
-2.43
Free cash flow
-8.51
-16.7
-9.6
-2.39
-29
10.3
-30.7
-18
-12.8
-11.7
Interest paid
0.04
0.73
0.73
0.74
0.19
0.01
0.01
Income taxes paid
0
0.12
0.01
0.06
0.04
0.06
0.06
Key metrics
Worked out from the statements above. Latest values use the trailing twelve months to June 30, 2026; growth uses fiscal years. Valuation uses the share price of $0.89 on September 25, 2026.
Profitability
Metric
Value
How it is calculated
Gross margin
34.3%
Gross profit / revenue.
Operating margin
-61.3%
Operating income / revenue.
EBITDA margin
-58.3%
EBITDA (operating income + depreciation and amortization) / revenue.
Pre-tax margin
-78.9%
Pre-tax income / revenue.
Net margin
-82.9%
Net income / revenue.
FCF margin
-47.7%
Free cash flow (cash from operations - capital expenditures) / revenue.
Operating cash flow margin
-39.8%
Cash from operations / revenue.
Return on assets (ROA)
-114.2%
Net income / average total assets.
SG&A / revenue
69.5%
Selling, general and administrative expense / revenue.
Stock-based pay / revenue
4.9%
Stock-based compensation (from the cash flow statement) / revenue.
Capex / revenue
7.8%
Capital expenditures / revenue.
D&A / revenue
3.0%
Depreciation and amortization / revenue.
Growth
Metric
Value
How it is calculated
Revenue growth, 1y
-13.8%
Revenue vs the same period a year earlier. Only from a positive base.
Revenue CAGR, 3y
-19.5%
Compound annual growth of revenue over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Revenue CAGR, 5y
28.4%
Compound annual growth of revenue over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Gross profit growth, 1y
-15.8%
Gross profit vs the same period a year earlier. Only from a positive base.
Gross profit CAGR, 3y
-14.6%
Compound annual growth of gross profit over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Total assets growth, 1y
-55.8%
Total assets vs the same period a year earlier. Only from a positive base.
Total assets CAGR, 3y
-45.8%
Compound annual growth of total assets over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Total assets CAGR, 5y
-35.8%
Compound annual growth of total assets over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Share count change, 1y
20.6%
Change in diluted weighted shares vs a year earlier. Negative means buybacks shrank the share count; positive means dilution.
Share count change per year, 3y
5.9%
Change in diluted weighted shares, per year over 3 years. Negative means buybacks shrank the share count; positive means dilution.
Share count change per year, 5y
20.1%
Change in diluted weighted shares, per year over 5 years. Negative means buybacks shrank the share count; positive means dilution.
Balance sheet health
Metric
Value
How it is calculated
Current ratio
2.27x
Current assets / current liabilities.
Quick ratio
2.04x
(Cash + short-term investments + receivables) / current liabilities.
Cash ratio
1.77x
(Cash + short-term investments) / current liabilities.
Days inventory + days sales outstanding - days payables.
Per share
Metric
Value
How it is calculated
EPS, diluted
-$2.76
Net income per diluted share, as reported (split-adjusted). Over the last twelve months: the four quarters summed, or net income / latest diluted shares when a quarter has no reported EPS.
Revenue per share
$3.33
Revenue / diluted weighted shares.
FCF per share
-$1.59
Free cash flow / diluted weighted shares.
Operating cash flow per share
-$1.33
Cash from operations / diluted weighted shares.
Book value per share
-$0.22
Shareholders' equity / shares outstanding (diluted weighted shares when not reported).
Market cap + total debt - cash - short-term investments.
P/S
0.27x
Market cap / revenue.
FCF yield
-175.5%
Free cash flow / market cap.
Earnings yield
-305.3%
Net income / market cap (the inverse of P/E).
What was XWELL, Inc.'s revenue in fiscal 2025?
XWELL, Inc. reported revenue of $29.2M for fiscal 2025, 13.8% lower than the year before.
Was XWELL, Inc. profitable in fiscal 2025?
No. It reported a net loss of $17.0M.
How much free cash flow did XWELL, Inc. generate in fiscal 2025?
Cash from operations of $8.7M minus capital expenditures of $3.0M left free cash flow of -$11.7M.
Source: SEC EDGAR XBRL company facts. Where a company tags only year-to-date figures, quarters are worked out as differences. Where a line is not tagged it is left empty, never estimated.