Financhill
Sell
27

XWEL Quote, Financials, Valuation and Earnings

Last price:
$1.57
Seasonality move :
-4.29%
Day range:
$1.51 - $1.60
52-week range:
$1.26 - $2.70
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.20x
P/B ratio:
1.31x
Volume:
34.3K
Avg. volume:
166K
1-year change:
-10.29%
Market cap:
$8.3M
Revenue:
$30.1M
EPS (TTM):
-$3.25
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $48.5M $8.4M $73.7M $55.9M $30.1M
Revenue Growth (YoY) -3.15% -82.72% 779.3% -24.13% -46.18%
 
Cost of Revenues $37.9M $12M $41.4M $43.9M $26.4M
Gross Profit $10.7M -$3.6M $32.3M $12M $3.7M
Gross Profit Margin 21.98% -42.91% 43.87% 21.54% 12.23%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $14.3M $15.9M $24.2M $31.2M $20.9M
Other Inc / (Exp) -$8M -$65.4M -$1.9M -$7.9M -$8.8M
Operating Expenses $20.4M $21.2M $27.4M $36.6M $23M
Operating Income -$9.8M -$24.7M $4.9M -$24.6M -$19.3M
 
Net Interest Expenses $2.9M $2.1M $78K $78K --
EBT. Incl. Unusual Items -$20.7M -$92.2M $2.9M -$32.6M -$28M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$146K $7K $56K $55K $35K
Net Income to Company -$20.5M -$92.2M $2.9M -$32.6M -$28M
 
Minority Interest in Earnings -$693K $1.7M $456K -$208K $288K
Net Income to Common Excl Extra Items -$21.2M -$90.5M $3.3M -$32.8M -$27.7M
 
Basic EPS (Cont. Ops) -$259.80 -$41.00 $0.60 -$7.01 -$6.64
Diluted EPS (Cont. Ops) -$259.80 -$41.00 $0.60 -$7.01 -$6.64
Weighted Average Basic Share $81.7K $2.2M $5.2M $4.7M $4.2M
Weighted Average Diluted Share $81.7K $2.2M $5.3M $4.7M $4.2M
 
EBITDA -$10.3M -$17.5M $9.9M -$17.3M -$15.7M
EBIT -$17.8M -$24.7M $4.9M -$24.6M -$19.3M
 
Revenue (Reported) $48.5M $8.4M $73.7M $55.9M $30.1M
Operating Income (Reported) -$9.8M -$24.7M $4.9M -$24.6M -$19.3M
Operating Income (Adjusted) -$17.8M -$24.7M $4.9M -$24.6M -$19.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $201K $26.8M $10.7M $7.5M $8.4M
Revenue Growth (YoY) -98.4% 13216.92% -59.89% -30.44% 12.78%
 
Cost of Revenues $1.4M $13.7M $9.3M $6.4M $6.4M
Gross Profit -$1.2M $13.1M $1.4M $1.1M $2.1M
Gross Profit Margin -599.01% 48.96% 13.01% 14.61% 24.38%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.4M $5.2M $5.7M $4.2M $6.4M
Other Inc / (Exp) $476K -$319K -$1.1M -$7.8M -$138K
Operating Expenses $5.8M $6M $8M $4.8M $6.7M
Operating Income -$7M $7.1M -$6.6M -$3.7M -$4.6M
 
Net Interest Expenses $120K $56K -- $73K --
EBT. Incl. Unusual Items -$6.6M $6.7M -$7.7M -$11.6M -$4.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3K $87K $3K -- --
Net Income to Company -$6.6M $6.6M -$7.7M -$11.6M -$4.7M
 
Minority Interest in Earnings $533K -$998K $500K $60K -$45K
Net Income to Common Excl Extra Items -$6.1M $5.6M -$7.2M -$11.5M -$4.8M
 
Basic EPS (Cont. Ops) -$2.00 $1.00 -$1.52 -$2.76 -$0.99
Diluted EPS (Cont. Ops) -$2.00 $1.00 -$1.52 -$2.76 -$0.99
Weighted Average Basic Share $3.1M $5.3M $4.7M $4.2M $4.8M
Weighted Average Diluted Share $3.1M $5.3M $4.7M $4.2M $4.8M
 
EBITDA -$5.1M $8.4M -$4.5M -$2.7M -$4M
EBIT -$7M $7.1M -$6.6M -$3.7M -$4.6M
 
Revenue (Reported) $201K $26.8M $10.7M $7.5M $8.4M
Operating Income (Reported) -$7M $7.1M -$6.6M -$3.7M -$4.6M
Operating Income (Adjusted) -$7M $7.1M -$6.6M -$3.7M -$4.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $18.9M $44.7M $77.7M $30.3M $33.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $18.8M $28M $52.6M $27.1M $25.2M
Gross Profit $143K $16.7M $25.1M $3.2M $8.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16.1M $19.3M $32.5M $24.8M $20.5M
Other Inc / (Exp) -$58.9M -$8.5M -$2.7M -$15.3M -$1.2M
Operating Expenses $21.4M $23.2M $39M $25.4M $21.5M
Operating Income -$21.3M -$6.5M -$13.9M -$22.2M -$12.8M
 
Net Interest Expenses $2.7M $289K -- -- --
EBT. Incl. Unusual Items -$82.8M -$15.3M -$16.6M -$37.3M -$13.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$23K $64K -$18K $50K $35K
Net Income to Company -$82.8M -$15.3M -$16.5M -$37.4M -$13.8M
 
Minority Interest in Earnings $925K -$273K $427K $1.1M -$445K
Net Income to Common Excl Extra Items -$81.9M -$15.6M -$16.1M -$36.2M -$14.2M
 
Basic EPS (Cont. Ops) -$94.41 -$3.54 -$3.32 -$8.47 -$3.25
Diluted EPS (Cont. Ops) -$94.41 -$3.54 -$3.32 -$8.47 -$3.25
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$21.3M -$969K -$7M -$17.3M -$11.2M
EBIT -$28.2M -$6.5M -$13.9M -$21.8M -$13.4M
 
Revenue (Reported) $18.9M $44.7M $77.7M $30.3M $33.8M
Operating Income (Reported) -$21.3M -$6.5M -$13.9M -$22.2M -$12.8M
Operating Income (Adjusted) -$28.2M -$6.5M -$13.9M -$21.8M -$13.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $8.1M $44.4M $48.4M $22.7M $26.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.6M $25.5M $36.7M $19.9M $18.6M
Gross Profit -$1.5M $18.8M $11.6M $2.8M $7.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11M $14.4M $22.6M $15.6M $15.3M
Other Inc / (Exp) -$57.6M -$752K -$1.5M -$8.9M -$804K
Operating Expenses $14.8M $16.9M $28.5M $17.3M $16M
Operating Income -$16.3M $2M -$16.9M -$14.5M -$8.2M
 
Net Interest Expenses $1.9M $81K $36K $73K --
EBT. Incl. Unusual Items -$75.8M $1.1M -$18.4M -$23.1M -$8.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $22K $79K $5K -- --
Net Income to Company -$75.8M $1.1M -$18.4M -$23.1M -$8.9M
 
Minority Interest in Earnings $1M -$983K -$1M $329K -$404K
Net Income to Common Excl Extra Items -$74.8M $74K -$19.4M -$22.8M -$9.3M
 
Basic EPS (Cont. Ops) -$67.00 -$0.00 -$3.92 -$5.45 -$2.07
Diluted EPS (Cont. Ops) -$67.00 -$0.00 -$3.92 -$5.45 -$2.07
Weighted Average Basic Share $5.3M $15.6M $14.6M $12.5M $13.2M
Weighted Average Diluted Share $5.3M $15.6M $14.6M $12.5M $13.2M
 
EBITDA -$16.6M $5.7M -$11.2M -$11.2M -$7.2M
EBIT -$22.1M $2M -$16.9M -$14.2M -$8.8M
 
Revenue (Reported) $8.1M $44.4M $48.4M $22.7M $26.4M
Operating Income (Reported) -$16.3M $2M -$16.9M -$14.5M -$8.2M
Operating Income (Adjusted) -$22.1M $2M -$16.9M -$14.2M -$8.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $2.2M $89.8M $105.5M $19M $8.4M
Short Term Investments -- -- -- $23.2M $14.6M
Accounts Receivable, Net -- -- $615K $2.9M $1.7M
Inventory $647K $657K $1.8M $1.2M $900K
Prepaid Expenses $984K $1.1M $1M $1.1M $894K
Other Current Assets $118K $186K $48K $48K $55K
Total Current Assets $3.9M $91.8M $109M $47.3M $26.6M
 
Property Plant And Equipment $16.3M $7.2M $11M $11.9M $7.1M
Long-Term Investments $484K $1.8M $722K $104K $50K
Goodwill -- -- -- $4M $1.4M
Other Intangibles $6.8M $870K $3.7M $4M $1.4M
Other Long-Term Assets $451K $786K $809K $1M $987K
Total Assets $28.7M $103.1M $127.3M $70.4M $39M
 
Accounts Payable $7.1M $2.4M $5.5M $2.3M $1.1M
Accrued Expenses $2.3M $3.2M $3.5M $3.1M $2.4M
Current Portion Of Long-Term Debt -- $3.3M $3.6M -- --
Current Portion Of Capital Lease Obligations $3.7M $2.8M $2.7M $2.6M $2.4M
Other Current Liabilities $1.3M -- $501K $33K $8K
Total Current Liabilities $16.2M $13.5M $19.8M $11M $9.3M
 
Long-Term Debt $5.8M $2.4M -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $31.3M $22.8M $27.3M $22.5M $18M
 
Common Stock $62K $941K $1M $42K $42K
Other Common Equity Adj -$283K -$220K -$312K -$534K -$1.9M
Common Equity -$6.2M $77.8M $92.7M $39.9M $13M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3.7M $2.6M $7.2M $8M $8M
Total Equity -$2.5M $80.4M $99.9M $47.9M $21M
 
Total Liabilities and Equity $28.7M $103.1M $127.3M $70.4M $39M
Cash and Short Terms $2.2M $89.8M $105.5M $42.2M $23.1M
Total Debt $5.8M $5.7M $3.6M -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $61.9M $109.2M $49.4M $4.8M $4.4M
Short Term Investments -- -- -- $21.3M $11.7M
Accounts Receivable, Net -- $64K $1.3M $1.2M $914K
Inventory $638K $2M $940K $968K $669K
Prepaid Expenses -- $1.8M $2.1M $1.4M $1.8M
Other Current Assets $1.3M $48K $47K $57K $91K
Total Current Assets $63.9M $113.1M $55.2M $30M $19.5M
 
Property Plant And Equipment $10.2M $10.2M $18.4M $9.9M $9.2M
Long-Term Investments -- -- -- $51K $42K
Goodwill -- -- $4M -- $1.4M
Other Intangibles $5.4M $2.7M $4.4M $2.2M $1.1M
Other Long-Term Assets $2M $3.3M $3M $950K $952K
Total Assets $81.5M $129.3M $85M $44.6M $33.8M
 
Accounts Payable -- $5.4M $3.6M $1.5M $2.7M
Accrued Expenses -- $1.7M $2.5M $2.7M $1.6M
Current Portion Of Long-Term Debt $2.8M $5.7M -- -- --
Current Portion Of Capital Lease Obligations $2.7M $2.8M $2.7M $2.4M $2.5M
Other Current Liabilities $681K $675K $70K $7K $6K
Total Current Liabilities $14.3M $17.2M $11M $8.2M $9.9M
 
Long-Term Debt $3.1M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $23.2M $25.4M $23.4M $17.3M $19M
 
Common Stock $691K $1.1M $832K $42K $53K
Other Common Equity Adj -$250K -$283K -$560K -$1.6M -$2.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.7M $7.9M $8.6M $7.9M $8.5M
Total Equity $58.4M $103.9M $61.5M $27.3M $14.8M
 
Total Liabilities and Equity $81.5M $129.3M $85M $44.6M $33.8M
Cash and Short Terms $61.9M $109.2M $49.4M $26.1M $16M
Total Debt $5.8M $5.7M -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$20.5M -$92.2M $2.9M -$32.6M -$28M
Depreciation & Amoritzation $7.4M $7.2M $4.9M $7.3M $3.5M
Stock-Based Compensation $335K $1.3M $2.9M $3.8M $2.3M
Change in Accounts Receivable -- -- -$1.1M -$1.8M $1.2M
Change in Inventories $136K -$10K -$1.1M $592K $261K
Cash From Operations -$113K -$25M $14.6M -$24.2M -$16.1M
 
Capital Expenditures $2.3M $4.3M $7.6M $6.8M $2.4M
Cash Acquisitions -- -- $2.4M -$4.9M -$1.4M
Cash From Investing -$2.3M -$4.3M -$5.2M -$34.8M $5.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $3M $6.2M -- -- --
Long-Term Debt Repaid -$129K -- -$2.1M -$3.6M --
Repurchase of Common Stock -- -- -$7.8M -$23.9M -$22K
Other Financing Activities -$1.7M $446K -$854K $69K $30K
Cash From Financing $1.2M $117.2M $6.4M -$27.4M $8K
 
Beginning Cash (CF) $3.9M $2.6M $90.5M $106.3M $19.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.2M $87.9M $15.8M -$86.4M -$10.4M
Ending Cash (CF) $2.6M $90.5M $106.3M $19.8M $9.2M
 
Levered Free Cash Flow -$2.4M -$29.4M $7M -$31M -$18.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$6.6M $6.6M -$7.7M -$11.6M -$4.7M
Depreciation & Amoritzation $1.9M $1.4M $2.1M $947K $576K
Stock-Based Compensation $470K $790K $483K $594K $232K
Change in Accounts Receivable -- $620K -$538K $741K $1.4M
Change in Inventories -$40K -$711K $110K -$124K $201K
Cash From Operations -$5.2M $7.8M -$8.8M -$4.3M -$3.4M
 
Capital Expenditures $2.1M $2.2M $1.7M $401K $410K
Cash Acquisitions -- $2.4M -- -$1.6M --
Cash From Investing -$2.1M $282K -$1.7M $2.6M $1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$450K -$11.7M -- --
Other Financing Activities -- -$991K $546K $150K --
Cash From Financing $31.5M -$1.4M -$11.1M $150K $1.4M
 
Beginning Cash (CF) $38.5M $103.2M $71.9M $7.1M $6.2M
Foreign Exchange Rate Adjustment $1K $29K -$30K -$44K -$3K
Additions / Reductions $24.1M $6.6M -$21.6M -$1.5M -$1.1M
Ending Cash (CF) $62.6M $109.9M $50.2M $5.6M $5.1M
 
Levered Free Cash Flow -$7.3M $5.6M -$10.5M -$4.7M -$3.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$82.8M -$15.3M -$16.5M -$37.4M -$13.8M
Depreciation & Amoritzation $6.1M $5.5M $6.9M $4.5M $2.2M
Stock-Based Compensation $1M $2.5M $4.1M $2.3M $1.3M
Change in Accounts Receivable -- $74K -$1.6M $182K $272K
Change in Inventories $217K -$1.4M $1.1M -$10K $300K
Cash From Operations -$16.3M -$2.1M -$8.8M -$19.7M -$10.7M
 
Capital Expenditures $4.1M $5.7M $8.9M $2.9M $1.3M
Cash Acquisitions -- $2.4M -$4.9M -$1.6M $180K
Cash From Investing -$4.1M -$3.2M -$13.7M -$25.1M $9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $6.7M -- -- -- --
Long-Term Debt Repaid -- -- -$5.7M -- --
Repurchase of Common Stock -- -$450K -$31.2M -$22K --
Other Financing Activities -$781K -$424K -$273K -- --
Cash From Financing $80M $52.6M -$37.1M $287K $1.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $59.6M $47.3M -$59.6M -$44.5M -$370K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$20.4M -$7.8M -$17.7M -$22.5M -$12.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$75.8M $1.1M -$18.4M -$23.1M -$8.9M
Depreciation & Amoritzation $5.4M $3.7M $5.7M $2.9M $1.6M
Stock-Based Compensation $966K $2.1M $3.3M $1.8M $818K
Change in Accounts Receivable -- $74K -$352K $1.7M $746K
Change in Inventories $9K -$1.4M $794K $192K $231K
Cash From Operations -$16.9M $6M -$17.4M -$12.9M -$7.5M
 
Capital Expenditures $3.5M $4.8M $6.1M $2.1M $1.1M
Cash Acquisitions -- $2.4M -$4.9M -$1.6M --
Cash From Investing -$3.5M -$2.4M -$10.9M -$1.2M $2.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $6.2M -- -- -- --
Long-Term Debt Repaid -- -- -$3.6M -- --
Repurchase of Common Stock -- -$450K -$23.9M -$22K --
Other Financing Activities $79K -$791K -$210K $30K --
Cash From Financing $80.4M $15.8M -$27.7M $8K $1.4M
 
Beginning Cash (CF) $45.4M $297.1M $261.9M $37.5M $20.4M
Foreign Exchange Rate Adjustment $3K $36K -$86K -$174K -$81K
Additions / Reductions $60M $19.4M -$56M -$14M -$4M
Ending Cash (CF) $105.4M $316.5M $205.8M $23.3M $16.4M
 
Levered Free Cash Flow -$20.4M $1.2M -$23.5M -$15M -$8.6M

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

GET BETTER TRADE IDEAS

Popular

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
87
PSIX alert for Dec 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

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

Show me the best stock