balance equationreview2022-12-31
Difference 47098000 exceeds tolerance 1000000. Presentation or filing-vintage differences need review.
Revenue
$22.49M
Fiscal year ended 2025-12-31Operating income
-$42.82M
Fiscal year ended 2025-12-31Free cash flow
-$36.83M
Fiscal year ended 2025-12-31XTI Aerospace, Inc. (XTIA) reported revenue of $22.49M and net income of -$68.76M for the fiscal year ended 2025-12-31. This page shows 10 annual periods of income statement, balance sheet and cash flow figures normalized from XTI Aerospace, Inc.’s SEC filings, each linked to the filing it came from. It is classified by the SEC under Services-Computer Programming Services.
Income
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $22.49M | $3.20M | $4.56M | $6.11M | $16.00M | $9.30M | $6.30M | $3.76M | $3.94M | $53.17M |
| Cost of revenue | $17.57M | $1.31M | $1.46M | $2.12M | $4.37M | $2.61M | $1.61M | $1.08M | $1.23M | $38.24M |
| Gross profit | $4.92M | $1.89M | $3.10M | $3.99M | $11.62M | $6.68M | $4.69M | $2.68M | $2.70M | $14.93M |
| Operating income | -$42.82M | -$29.67M | -$7.59M | -$19.24M | -$72.74M | -$23.79M | -$20.81M | -$18.40M | -$15.03M | -$23.72M |
| Net income | -$68.76M | -$35.60M | -$25.07M | -$63.39M | -$69.16M | -$29.23M | -$33.99M | -$24.57M | -$35.01M | -$27.11M |
| Research & development | $5.24M | $1.97M | $1.38M | $4.48M | $14.12M | $6.52M | $3.89M | $1.23M | $964.00K | $2.28M |
| Weighted-average diluted shares | shares 16.34M | Unavailable | Unavailable | Unavailable | shares 1.51M | shares 28.80M | Unavailable | Unavailable | Unavailable | Unavailable |
| Pretax income | -$53.05M | -$28.25M | -$25.07M | -$19.86M | -$71.54M | -$29.27M | -$34.57M | -$19.78M | -$18.08M | -$26.74M |
| Income tax expense | -$10.00K | $16.00K | $24.00K | -$181.00K | -$1.41M | -$56.00K | -$584.00K | Unavailable | $0 | $0 |
| Diluted EPS | $-4.24 | $-162.78 | $-1,576.48 | $-3,412.09 | $-51.18 | $-1.01 | Unavailable | Unavailable | Unavailable | Unavailable |
| Selling, general & administrative | $38.45M | $21.18M | $4.34M | $16.27M | $49.74M | $20.59M | $16.70M | $15.88M | $13.24M | $23.77M |
| General & administrative | $32.84M | $19.66M | $3.62M | $14.05M | $41.48M | $15.26M | $13.66M | $14.15M | $10.87M | $15.27M |
| Selling & marketing | $5.60M | $1.52M | $721.00K | $2.21M | $8.26M | $5.33M | $3.04M | $1.73M | $2.37M | $8.50M |
Balance
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | $16.70M | $3.97M | $5.00K | $9.28M | $52.48M | $18.00M | $4.78M | $1.01M | $119.00K | $1.82M |
| Total assets | $81.25M | $24.29M | $509.00K | $57.64M | $156.67M | $59.01M | $21.22M | $12.18M | $27.69M | $66.47M |
| Current assets | $51.82M | $8.58M | $231.00K | $29.87M | $105.96M | $30.32M | $6.76M | $3.36M | $9.21M | $30.14M |
| Total liabilities | $50.80M | $17.72M | $32.14M | $25.52M | $28.49M | $14.33M | $15.17M | $7.38M | $46.54M | $63.76M |
| Current liabilities | $47.60M | $17.42M | $13.26M | $24.71M | $27.13M | $12.12M | $13.74M | $7.28M | $42.03M | $51.17M |
| Total equity incl. NCI | $27.74M | $6.57M | -$31.63M | -$14.98M | $83.49M | $44.68M | $6.05M | $4.80M | -$18.85M | $2.71M |
| Temporary (mezzanine) equity | $2.70M | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Inventory | $15.40M | $2.21M | $0 | $2.00M | $1.98M | $1.24M | Unavailable | Unavailable | Unavailable | $1.06M |
| Accounts receivable | $12.09M | $706.00K | $0 | $1.19M | $3.22M | $1.74M | $1.11M | $1.28M | $429.00K | $11.79M |
| Goodwill | $11.54M | $12.07M | $0 | $0 | $7.67M | $6.59M | $2.07M | $0 | $636.00K | $1.22M |
| Long-term debt | $7.93M | $65.00K | $18.55M | Unavailable | Unavailable | Unavailable | Unavailable | $74.00K | $767.00K | $4.05M |
| Accounts payable | $5.21M | $5.19M | $2.50M | $720.00K | $2.41M | $908.00K | $2.38M | $1.13M | $1.56M | $23.03M |
Cash flow
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | -$36.61M | -$22.31M | -$4.18M | -$33.96M | -$37.13M | -$20.60M | -$10.66M | -$26.76M | $2.25M | -$2.79M |
| Capital expenditures | $215.00K | $68.00K | $3.00K | $245.00K | $346.00K | $972.00K | $89.00K | $88.00K | $101.00K | $526.00K |
| Investing cash flow | -$18.76M | $2.85M | -$17.00K | $36.39M | -$53.51M | -$23.51M | -$5.11M | -$1.43M | -$1.32M | -$2.67M |
| Financing cash flow | $68.21M | $23.56M | $4.09M | -$34.59M | $125.04M | $57.26M | $19.41M | $29.00M | -$2.66M | $3.19M |
| Net change in cash | $12.81M | $4.10M | -$110.00K | -$32.24M | $34.48M | $13.15M | $3.70M | $797.00K | -$1.75M | -$2.24M |
| Stock-based compensation | $12.05M | $4.12M | $1.64M | $3.66M | $10.88M | $1.19M | $3.49M | $1.49M | $1.53M | $1.38M |
| Common dividends paid | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Common share repurchases | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Depreciation & amortization | $148.00K | $113.00K | $11.00K | $400.00K | $400.00K | $100.00K | $98.00K | $1.57M | $1.88M | $1.33M |
Derived
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Free cash flow | -$36.83M | -$22.38M | -$4.18M | -$34.21M | -$37.48M | -$21.57M | -$10.75M | -$26.85M | $2.15M | -$3.31M |
| Gross margin | 21.9% | 59.0% | 68.0% | 65.3% | 72.7% | 71.9% | 74.5% | 71.4% | 68.7% | 28.1% |
| Operating margin | -190.4% | Unavailable | Unavailable | -315.0% | -454.8% | -255.9% | -330.3% | -489.9% | -382.0% | -44.6% |
| FCF margin | -163.7% | Unavailable | Unavailable | -560.0% | -234.3% | -232.0% | -170.7% | -714.9% | 54.6% | -6.2% |
| SBC / revenue | 53.6% | Unavailable | Unavailable | 59.8% | 68.0% | 12.8% | 55.4% | 39.8% | 39.0% | 2.6% |
| Current ratio | 1.09x | 0.49x | 0.02x | 1.21x | 3.91x | 2.50x | 0.49x | 0.46x | 0.22x | 0.59x |
| Revenue YoY growth | 602.4% | -29.8% | -25.3% | -61.8% | 72.0% | 47.5% | 67.8% | -4.5% | -92.6% | Unavailable |
| Net margin | -305.7% | Unavailable | Unavailable | -1037.7% | -432.4% | -314.4% | -539.5% | -654.2% | -889.8% | -51.0% |
| R&D / revenue | 23.3% | Unavailable | Unavailable | 73.4% | 88.3% | 70.2% | 61.8% | 32.8% | 24.5% | 4.3% |
| CapEx / revenue | 1.0% | Unavailable | Unavailable | 4.0% | 2.2% | 10.5% | 1.4% | 2.3% | 2.6% | 1.0% |
| Long-term debt / equity | 0.29x | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Effective tax rate | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Amounts are abbreviated; the exact reported value is carried in each cell. — means unavailable, not zero. Open XTIA in the interactive workspace to inspect any figure back to its filing.
Source filings
10-Q · Filed 2026-05-14View SEC filing
10-K · Filed 2026-04-15View SEC filing
10-Q · Filed 2025-11-19View SEC filing
10-Q · Filed 2025-08-14View SEC filing
10-Q · Filed 2025-05-19View SEC filing
10-K · Filed 2025-04-15View SEC filing
Reconciliation checks needing review
2 periods on this page do not reconcile under this site’s normalization. Read that as a limitation here before an observation about the company: the figures are the filer’s own, the filings linked above are authoritative, and a difference usually means the concepts this site selected do not match how this filer presents its statements. Nothing is adjusted to make a check pass.
balance equationreview2021-12-31
Difference 44695000 exceeds tolerance 1000000. Presentation or filing-vintage differences need review.