Financhill
Sell
39

XNET Quote, Financials, Valuation and Earnings

Last price:
$4.58
Seasonality move :
-12%
Day range:
$4.32 - $4.58
52-week range:
$1.46 - $7.19
Dividend yield:
0%
P/E ratio:
308.39x
P/S ratio:
0.86x
P/B ratio:
0.89x
Volume:
393.8K
Avg. volume:
1.1M
1-year change:
170.83%
Market cap:
$283.8M
Revenue:
$323.1M
EPS (TTM):
-$0.05
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $186.4M $238.8M $341.5M $363.7M $323.1M
Revenue Growth (YoY) 3.16% 28.12% 43.02% 6.51% -11.16%
 
Cost of Revenues $92.6M $118.6M $200.1M $200.6M $155.6M
Gross Profit $93.7M $120.2M $141.4M $163.1M $167.6M
Gross Profit Margin 50.29% 50.33% 41.42% 44.84% 51.86%
 
R&D Expenses $55.5M $61.9M $67.7M $74.2M $71.6M
Selling, General & Admin $52M $61.4M $64.5M $90.4M $90.7M
Other Inc / (Exp) $1.1M $654K $9.9M $13.7M -$12.6M
Operating Expenses $108.9M $120.5M $127.8M $161.5M $161.5M
Operating Income -$15.1M -$299K $13.7M $1.6M $6.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$13M $983K $25.4M $18.4M -$2.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1M -$125K $4.1M $4.1M -$3M
Net Income to Company -$14.1M $1.1M $21.3M $14.3M $663K
 
Minority Interest in Earnings $300K $83K $116K -$41K $552K
Net Income to Common Excl Extra Items -$13.8M $1.2M $21.5M $14.2M $1.2M
 
Basic EPS (Cont. Ops) -$0.21 $0.02 $0.32 $0.22 $0.02
Diluted EPS (Cont. Ops) -$0.21 $0.02 $0.32 $0.22 $0.02
Weighted Average Basic Share $67.5M $66.9M $67.2M $65.3M $63.8M
Weighted Average Diluted Share $67.5M $67.2M $67.2M $65.4M $63.8M
 
EBITDA $1.6M $10.5M $29.3M $26M $5.3M
EBIT -$12.6M $1.1M $25.5M $19.9M -$1.6M
 
Revenue (Reported) $186.4M $238.8M $341.5M $363.7M $323.1M
Operating Income (Reported) -$15.1M -$299K $13.7M $1.6M $6.1M
Operating Income (Adjusted) -$12.6M $1.1M $25.5M $19.9M -$1.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $53M $78.8M $98.9M $80M $88.5M
Revenue Growth (YoY) 9.96% 48.56% 25.58% -19.14% 10.6%
 
Cost of Revenues $24.4M $43.9M $59.3M $37.1M $44.4M
Gross Profit $28.6M $34.9M $39.6M $42.8M $44.1M
Gross Profit Margin 53.98% 44.27% 40.03% 53.57% 49.86%
 
R&D Expenses $13.3M $16.3M $18M $17.6M $18.7M
Selling, General & Admin $11.1M $15M $21M $21.2M $27.3M
Other Inc / (Exp) $2.2M $1.5M $1.5M $316K $1.3M
Operating Expenses $24.4M $31.3M $39M $38.8M $46.1M
Operating Income $4.2M $3.6M $549K $4M -$2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $6.6M $5.4M $2.7M $5.3M $199K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$154K $16K $1.5M $1.7M $1.1M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $16K $36K -$92K $1K $146K
Net Income to Common Excl Extra Items $6.8M $5.5M $1.1M $3.6M -$800K
 
Basic EPS (Cont. Ops) $0.10 $0.08 $0.02 $0.06 -$0.01
Diluted EPS (Cont. Ops) $0.10 $0.08 $0.02 $0.06 -$0.01
Weighted Average Basic Share $66.9M $67.5M $65M $64.7M $61.2M
Weighted Average Diluted Share $67M $67.5M $65.1M $64.7M $61.2M
 
EBITDA $6.6M $5.5M $3.1M $5.5M $419K
EBIT $6.6M $5.5M $3.1M $5.5M $419K
 
Revenue (Reported) $53M $78.8M $98.9M $80M $88.5M
Operating Income (Reported) $4.2M $3.6M $549K $4M -$2M
Operating Income (Adjusted) $6.6M $5.5M $3.1M $5.5M $419K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $191.2M $264.5M $361.6M $344.8M $331.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $92.7M $138.1M $215.5M $178.5M $162.8M
Gross Profit $98.5M $126.4M $146.2M $166.3M $168.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $51.9M $64.9M $69.4M $73.8M $72.7M
Selling, General & Admin $47.9M $65.3M $70.5M $90.6M $96.8M
Other Inc / (Exp) $4.3M $2.7M $10M $12.5M -$11.6M
Operating Expenses $104.9M $130.2M $135.5M $161.3M $168.7M
Operating Income -$6.4M -$3.8M $10.6M $5M $143K
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$1.5M -$153K $22.7M $21M -$7.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $381K $46K $5.5M $4.3M -$3.5M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $279K $102K -$12K $52K $697K
Net Income to Common Excl Extra Items -$1.6M -$97K $17.1M $16.7M -$3.2M
 
Basic EPS (Cont. Ops) -$0.02 -$0.00 $0.25 $0.26 -$0.05
Diluted EPS (Cont. Ops) -$0.02 -$0.00 $0.25 $0.26 -$0.05
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$1.1M -$61K $23.2M $22.3M -$6.8M
EBIT -$1.1M -$61K $23.2M $22.3M -$6.8M
 
Revenue (Reported) $191.2M $264.5M $361.6M $344.8M $331.6M
Operating Income (Reported) -$6.4M -$3.8M $10.6M $5M $143K
Operating Income (Adjusted) -$1.1M -$61K $23.2M $22.3M -$6.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $53M $78.8M $98.9M $80M $88.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $24.4M $43.9M $59.3M $37.1M $44.4M
Gross Profit $28.6M $34.9M $39.6M $42.8M $44.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $13.3M $16.3M $18M $17.6M $18.7M
Selling, General & Admin $11.1M $15M $21M $21.2M $27.3M
Other Inc / (Exp) $2.2M $1.5M $1.5M $316K $1.3M
Operating Expenses $24.4M $31.3M $39M $38.8M $46.1M
Operating Income $4.2M $3.6M $549K $4M -$2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $6.6M $5.4M $2.7M $5.3M $199K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$154K $16K $1.5M $1.7M $1.1M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $16K $36K -$92K $1K $146K
Net Income to Common Excl Extra Items $6.8M $5.5M $1.1M $3.6M -$800K
 
Basic EPS (Cont. Ops) $0.10 $0.08 $0.02 $0.06 -$0.01
Diluted EPS (Cont. Ops) $0.10 $0.08 $0.02 $0.06 -$0.01
Weighted Average Basic Share $66.9M $67.5M $65M $64.7M $61.2M
Weighted Average Diluted Share $67M $67.5M $65.1M $64.7M $61.2M
 
EBITDA $6.6M $5.5M $3.1M $5.5M $419K
EBIT $6.6M $5.5M $3.1M $5.5M $419K
 
Revenue (Reported) $53M $78.8M $98.9M $80M $88.5M
Operating Income (Reported) $4.2M $3.6M $549K $4M -$2M
Operating Income (Adjusted) $6.6M $5.5M $3.1M $5.5M $419K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $137.2M $123.4M $177.2M $170.8M $177.3M
Short Term Investments $117.8M $115.7M $83.6M $101.1M $110.2M
Accounts Receivable, Net $23M $26.1M $29.8M $31.2M $32.7M
Inventory $1.7M $1.4M $457K $2.2M $1.3M
Prepaid Expenses $8.4M $9M -- $4.6M $5.3M
Other Current Assets $1.2M $3.9M $8.3M $5.7M $3M
Total Current Assets $302.3M $293.9M $332.2M $327.4M $363M
 
Property Plant And Equipment $52.7M $57.7M $62.6M $60.6M $55.9M
Long-Term Investments $26.7M $31.5M $30.8M $32.1M $30.6M
Goodwill $22.6M $23.1M $21.2M $20.8M --
Other Intangibles $8.9M $8.3M $6.5M $5.7M $8.3M
Other Long-Term Assets $1.5M $4.1M $7.7M -- $218K
Total Assets $415.6M $440.7M $463.3M $468.7M $473.9M
 
Accounts Payable $20.6M $26.4M $25.4M $24.4M $23M
Accrued Expenses $19.3M $24.5M $28.1M $27.1M $26.7M
Current Portion Of Long-Term Debt -- $2.9M $7M $6.9M $2.1M
Current Portion Of Capital Lease Obligations $2M $18K $283K $276K $253K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $103.3M $119.9M $128.3M $128.1M $126.7M
 
Long-Term Debt $19.9M $17.3M $24.8M $15.5M $27.1M
Capital Leases -- -- -- -- --
Total Liabilities $125.2M $139M $154.9M $145.2M $156.1M
 
Common Stock $84K $84K $81K $81K $77K
Other Common Equity Adj $3.3M $8.2M -$7.6M -$10.8M -$13M
Common Equity $292.2M $303.6M $309.9M $324.9M $318.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$1.8M -$1.9M -$1.5M -$1.4M -$271K
Total Equity $290.4M $301.8M $308.4M $323.5M $317.8M
 
Total Liabilities and Equity $415.6M $440.7M $463.3M $468.7M $473.9M
Cash and Short Terms $255.1M $239M $260.8M $271.9M $287.5M
Total Debt $19.9M $20.2M $31.8M $22.4M $29.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $119.1M $133.5M $133.6M $127.6M $163.1M
Short Term Investments $126.2M $136.4M $124.7M $144.9M $111.4M
Accounts Receivable, Net $26.8M $32.4M $44.2M $34.3M $40M
Inventory $1M $1M $1.7M $1.9M $1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $11.7M $6.8M $8M $10.6M $15.5M
Total Current Assets $298.6M $322.9M $345.5M $332.3M $361.6M
 
Property Plant And Equipment $57.8M $58.5M $62.8M $58.9M $55.2M
Long-Term Investments $26.7M $31.3M $30.9M $31.7M $31M
Goodwill $22.4M $23.2M $21.5M $20.8M --
Other Intangibles $8.5M $8.1M $6.4M $5.7M $8.4M
Other Long-Term Assets $2.5M $7.6M $10M $3.6M $18.9M
Total Assets $416.6M $470.9M $477.3M $473.2M $485.9M
 
Accounts Payable $21.3M $29.1M $26.9M $25.5M $24.9M
Accrued Expenses $36.9M $48.7M $55.2M $56.5M $61.2M
Current Portion Of Long-Term Debt -- $3.8M $7.1M $7.9M $697K
Current Portion Of Capital Lease Obligations $1.3M $13K $293K $375K $331K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $98.5M $124.6M $135.9M $135.7M $138.9M
 
Long-Term Debt $19.8M $34.8M $24M $9.3M $27.2M
Capital Leases -- -- -- -- --
Total Liabilities $120.1M $161.1M $161.8M $146.4M $168.6M
 
Common Stock $84K $84K $81K $80K $78K
Other Common Equity Adj $1.9M $9M -$5M -$10.9M -$12.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$1.8M -$1.9M -$1.4M -$1.4M -$420K
Total Equity $296.4M $309.8M $315.5M $326.8M $317.2M
 
Total Liabilities and Equity $416.6M $470.9M $477.3M $473.2M $485.9M
Cash and Short Terms $245.2M $269.9M $258.3M $272.5M $274.6M
Total Debt $19.8M $38.5M $31.1M $17.1M $27.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$14.1M $1.1M $21.3M $14.3M $663K
Depreciation & Amoritzation $14.2M $9.4M $3.8M $6.1M $6.9M
Stock-Based Compensation $2.3M $6.2M $8.2M $9.7M $2.5M
Change in Accounts Receivable $5M -$2.2M -$6M -$2M -$2M
Change in Inventories $643K -$36K $851K -$1.8M $925K
Cash From Operations -$13.9M $19.5M $51.1M $25.7M $31M
 
Capital Expenditures $13.6M $13.3M $15M $4.5M $8.3M
Cash Acquisitions -- -- -- -- -$2.1M
Cash From Investing -$20.8M -$32.6M $11.8M -$23.9M -$21.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $7.8M $2.2M $16.7M $4.3M $33.4M
Long-Term Debt Repaid -$662K -$2.4M -$3.3M -$13.1M -$26.6M
Repurchase of Common Stock -$4.5M -- -$6.7M -$4.7M -$7.7M
Other Financing Activities -- -- $76K -- --
Cash From Financing $2.7M -$223K $6.6M -$13.5M -$925K
 
Beginning Cash (CF) $165.4M $138.8M $127.4M $184.8M $170.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$32M -$13.4M $69.5M -$11.7M $8.1M
Ending Cash (CF) $138.8M $127.4M $184.8M $170.8M $177.5M
 
Levered Free Cash Flow -$27.5M $6.2M $36.1M $21.2M $22.6M
Period Ending 2010-03-31 2011-03-31 2012-03-31 2013-03-31 2014-03-31
Net Income to Stockholders $1.5M $1.8M -- $4.1M $178K
Depreciation & Amoritzation $827.5K $2.1M -- $9.6M $10.4M
Stock-Based Compensation $59.7K $258.6K -- $328K $1.1M
Change in Accounts Receivable $1.1M -$3.8M -- -$5M $5.2M
Change in Inventories -- -- -- -- --
Cash From Operations $4.1M $3.1M -- $16.6M $15M
 
Capital Expenditures $1.3M $3.8M -- $4.2M $12.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.4M -$3.9M -- -$18.2M -$5.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$380K
Cash From Financing $87.9K -$61K -- $1.3M $199.6M
 
Beginning Cash (CF) $18.9M $21.4M -- $81.9M $93.9M
Foreign Exchange Rate Adjustment $3.3K $103.8K -- $169K -$1.1M
Additions / Reductions $2.8M -$898.2K -- -$282K $209.5M
Ending Cash (CF) $21.7M $20.6M -- $81.8M $302.4M
 
Levered Free Cash Flow $2.8M -$687.9K -- $12.3M $2.2M
Period Ending 2010-12-31 2011-12-31 2012-12-31 2013-12-31 2014-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- $328K $1.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- $4.2M $12.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
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 -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-07-03 2022-07-03 2023-07-03 2024-07-03
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
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 -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Where Will Hershey Stock Be In 1 Year?
Where Will Hershey Stock Be In 1 Year?

Chocolate stocks used to be the epitome of sleepy stability,…

Where Will KNOT Stock Be In 1 Year?
Where Will KNOT Stock Be In 1 Year?

In the case of KNOT Offshore Partners (KNOP), most headlines…

Why Is Goldman Sachs Stock Up So Much?
Why Is Goldman Sachs Stock Up So Much?

Investment banking giant Goldman Sachs (NYSE:GS) has sharply outperformed the…

Stock Ideas

Buy
63
Is NVDA Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 53x

Buy
60
Is MSFT Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 42x

Sell
48
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
92
BGL alert for Jul 3

Blue Gold [BGL] is down 21.42% over the past day.

Sell
18
CNC alert for Jul 3

Centene [CNC] is down 0.33% over the past day.

Sell
12
MOH alert for Jul 3

Molina Healthcare [MOH] is up 0.33% over the past day.

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

Show me the best stock