Financhill
Buy
55

XTNT Quote, Financials, Valuation and Earnings

Last price:
$0.66
Seasonality move :
-5.5%
Day range:
$0.66 - $0.70
52-week range:
$0.33 - $0.83
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.74x
P/B ratio:
2.10x
Volume:
31.8K
Avg. volume:
332.5K
1-year change:
-11.39%
Market cap:
$92M
Revenue:
$117.3M
EPS (TTM):
-$0.09
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $53.3M $55.3M $58M $91.3M $117.3M
Revenue Growth (YoY) -17.54% 3.61% 4.9% 57.5% 28.44%
 
Cost of Revenues $18.9M $22.8M $25.8M $35.8M $49.1M
Gross Profit $34.4M $32.5M $32.1M $55.5M $68.2M
Gross Profit Margin 64.48% 58.79% 55.44% 60.75% 58.17%
 
R&D Expenses $657K $870K $915K $1.3M $2.4M
Selling, General & Admin $34.5M $35.5M $38M $64.3M $77.9M
Other Inc / (Exp) -- -- -- $11.9M -$28K
Operating Expenses $35.1M $36.3M $38.9M $65.6M $80.3M
Operating Income -$751K -$3.9M -$6.8M -$10.2M -$12.1M
 
Net Interest Expenses $6M $995K $1.7M $2.8M $4.2M
EBT. Incl. Unusual Items -$6.7M -$4.8M -$8.4M -$1M -$16.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $296K -- $69K -$1.7M $187K
Net Income to Company -$7M -$4.8M -$8.5M $660K -$16.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7M -$4.8M -$8.5M $660K -$16.4M
 
Basic EPS (Cont. Ops) -$0.25 -$0.06 -$0.09 $0.01 -$0.12
Diluted EPS (Cont. Ops) -$0.25 -$0.06 -$0.09 $0.01 -$0.12
Weighted Average Basic Share $28.5M $85.5M $94.1M $119.1M $133.7M
Weighted Average Diluted Share $28.5M $85.5M $94.1M $126.8M $133.7M
 
EBITDA $1.3M -$2.5M -$5.4M $5.1M -$7.9M
EBIT -$751K -$3.9M -$6.7M $1.9M -$12.1M
 
Revenue (Reported) $53.3M $55.3M $58M $91.3M $117.3M
Operating Income (Reported) -$751K -$3.9M -$6.8M -$10.2M -$12.1M
Operating Income (Adjusted) -$751K -$3.9M -$6.7M $1.9M -$12.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $12.5M $13M $17.9M $27.9M $32.9M
Revenue Growth (YoY) -15.13% 3.33% 38.46% 55.34% 18.05%
 
Cost of Revenues $4.5M $5.4M $7.4M $10.6M $12.7M
Gross Profit $8.1M $7.6M $10.5M $17.3M $20.2M
Gross Profit Margin 64.51% 58.34% 58.72% 62.07% 61.52%
 
R&D Expenses $214K $213K $174K $527K $443K
Selling, General & Admin $7.9M $9.2M $11.9M $20.2M $18.7M
Other Inc / (Exp) -- -- -- -$27K $15K
Operating Expenses $8.1M $9.4M $12.1M $20.8M $19.2M
Operating Income -$5K -$1.8M -$1.6M -$3.5M $1.1M
 
Net Interest Expenses $1K $359K $489K $835K $1M
EBT. Incl. Unusual Items -$6K -$2.2M -$2.1M -$4.3M $33K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $23K $23K $13K $68K -$25K
Net Income to Company -$29K -$2.2M -$2.1M -$4.4M $58K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$29K -$2.2M -$2.1M -$4.4M $58K
 
Basic EPS (Cont. Ops) -$0.00 -$0.03 -$0.02 -$0.03 --
Diluted EPS (Cont. Ops) -$0.00 -$0.03 -$0.02 -$0.03 --
Weighted Average Basic Share $81.2M $87.2M $108.9M $130.2M $139.1M
Weighted Average Diluted Share $81.2M $87.2M $108.9M $130.2M $143.3M
 
EBITDA $370K -$1.6M -$1M -$2.5M $2.2M
EBIT -$5K -$1.8M -$1.5M -$3.5M $1.1M
 
Revenue (Reported) $12.5M $13M $17.9M $27.9M $32.9M
Operating Income (Reported) -$5K -$1.8M -$1.6M -$3.5M $1.1M
Operating Income (Adjusted) -$5K -$1.8M -$1.5M -$3.5M $1.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $51.1M $55.7M $63M $101.2M $122.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $18.2M $23.7M $27.8M $39M $51.1M
Gross Profit $32.9M $32M $35.1M $62.2M $71.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $629K $869K $876K $1.7M $2.3M
Selling, General & Admin $31.6M $36.8M $40.7M $72.6M $76.4M
Other Inc / (Exp) -- -- -- $11.9M $14K
Operating Expenses $32.3M $37.6M $41.6M $74.3M $78.7M
Operating Income $608K -$5.7M -$6.5M -$12.1M -$7.5M
 
Net Interest Expenses $4.9M $1.4M $1.8M $3.1M $4.4M
EBT. Incl. Unusual Items -$4.3M -$7M -$8.3M -$3.3M -$11.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $297K $2K $60K -$1.6M $94K
Net Income to Company -$4.6M -$7M -$8.4M -$1.7M -$12M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.6M -$7M -$8.4M -$1.7M -$12M
 
Basic EPS (Cont. Ops) -$0.30 -$0.09 -$0.09 -$0.01 -$0.09
Diluted EPS (Cont. Ops) -$0.30 -$0.09 -$0.09 -$0.01 -$0.09
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.4M -$4.4M -$4.9M $3.6M -$3.2M
EBIT $608K -$5.7M -$6.4M -$105K -$7.5M
 
Revenue (Reported) $51.1M $55.7M $63M $101.2M $122.3M
Operating Income (Reported) $608K -$5.7M -$6.5M -$12.1M -$7.5M
Operating Income (Adjusted) $608K -$5.7M -$6.4M -$105K -$7.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $12.5M $13M $17.9M $27.9M $32.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.5M $5.4M $7.4M $10.6M $12.7M
Gross Profit $8.1M $7.6M $10.5M $17.3M $20.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $214K $213K $174K $527K $443K
Selling, General & Admin $7.9M $9.2M $11.9M $20.2M $18.7M
Other Inc / (Exp) -- -- -- -$27K $15K
Operating Expenses $8.1M $9.4M $12.1M $20.8M $19.2M
Operating Income -$5K -$1.8M -$1.6M -$3.5M $1.1M
 
Net Interest Expenses $1K $359K $489K $835K $1M
EBT. Incl. Unusual Items -$6K -$2.2M -$2.1M -$4.3M $33K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $23K $23K $13K $68K -$25K
Net Income to Company -$29K -$2.2M -$2.1M -$4.4M $58K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$29K -$2.2M -$2.1M -$4.4M $58K
 
Basic EPS (Cont. Ops) -$0.00 -$0.03 -$0.02 -$0.03 --
Diluted EPS (Cont. Ops) -$0.00 -$0.03 -$0.02 -$0.03 --
Weighted Average Basic Share $81.2M $87.2M $108.9M $130.2M $139.1M
Weighted Average Diluted Share $81.2M $87.2M $108.9M $130.2M $143.3M
 
EBITDA $370K -$1.6M -$1M -$2.5M $2.2M
EBIT -$5K -$1.8M -$1.5M -$3.5M $1.1M
 
Revenue (Reported) $12.5M $13M $17.9M $27.9M $32.9M
Operating Income (Reported) -$5K -$1.8M -$1.6M -$3.5M $1.1M
Operating Income (Adjusted) -$5K -$1.8M -$1.5M -$3.5M $1.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.3M $18.2M $20.3M $5.7M $6.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $6.9M $7.2M $10.9M $20.7M $20.7M
Inventory $21.4M $17.9M $17.3M $36.9M $38.6M
Prepaid Expenses $736K -- -- -- --
Other Current Assets -- $844K $673K $1.3M $1.6M
Total Current Assets $31.4M $44.3M $49.3M $64.9M $67.1M
 
Property Plant And Equipment $6M $6.5M $7.2M $10.2M $11M
Long-Term Investments -- -- -- -- --
Goodwill $3.2M $3.2M $3.2M $7.3M $7.3M
Other Intangibles $457K $400K $344K $10.1M $8.4M
Other Long-Term Assets $402K $287K $197K $141K $103K
Total Assets $41.5M $54.7M $60.2M $92.6M $93.8M
 
Accounts Payable $2.9M $2.6M $3.5M $7.1M $7.9M
Accrued Expenses $1.4M $1.2M $1M $1.5M $2.2M
Current Portion Of Long-Term Debt $16.8M -- $2.3M -- --
Current Portion Of Capital Lease Obligations $443K $493K $520K $895K $772K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $25.6M $11.1M $15.2M $23M $28.6M
 
Long-Term Debt -- $11.8M $9.7M $17.2M $22M
Capital Leases -- -- -- -- --
Total Liabilities $27M $23.8M $26.1M $41.3M $50.9M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- $29K -$316K
Common Equity $14.5M $30.9M $34.2M $51.3M $43M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $14.5M $30.9M $34.2M $51.3M $43M
 
Total Liabilities and Equity $41.5M $54.7M $60.2M $92.6M $93.8M
Cash and Short Terms $2.3M $18.2M $20.3M $5.7M $6.2M
Total Debt $16.8M $15.4M $15.4M $21.8M $34.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $18.6M $16.8M $5.2M $4.5M $5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $7M $7.5M $11.9M $21.5M $23.5M
Inventory $21.6M $17.3M $18.5M $38.7M $38.8M
Prepaid Expenses $1.2M $944K -- -- --
Other Current Assets -- -- $753K $1.7M $1.4M
Total Current Assets $48.5M $42.8M $36.6M $66.5M $69.1M
 
Property Plant And Equipment $6.3M $6.6M $8.1M $10.3M $11.5M
Long-Term Investments -- -- -- -- --
Goodwill $3.2M $3.2M $7.6M $7.3M $7.3M
Other Intangibles $443K $386K $10.8M $9.7M $7.9M
Other Long-Term Assets $322K $264K $185K $132K $1K
Total Assets $58.7M $53.2M $63.3M $93.9M $95.8M
 
Accounts Payable $2.5M $2.8M $3.4M $7.4M $7.1M
Accrued Expenses $1.4M $1M $942K $1.3M $4.2M
Current Portion Of Long-Term Debt $16.5M -- $4.7M -- --
Current Portion Of Capital Lease Obligations $461K $502K $536K $919K $707K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $24M $11.2M $17.3M $28.4M $29.6M
 
Long-Term Debt -- $11.8M $12.3M $16.8M $22.2M
Capital Leases -- -- -- -- --
Total Liabilities $25.3M $23.9M $30.6M $46.3M $52M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -$133K -$209K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $33.4M $29.3M $32.7M $47.7M $43.9M
 
Total Liabilities and Equity $58.7M $53.2M $63.3M $93.9M $95.8M
Cash and Short Terms $18.6M $16.8M $5.2M $4.5M $5M
Total Debt $16.5M $15.5M $20M $27.1M $33.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$7M -$4.8M -$8.5M $660K -$16.4M
Depreciation & Amoritzation $2.1M $1.3M $1.3M $3.2M $4.2M
Stock-Based Compensation $1.1M $2.2M $2.5M $2.7M $4.1M
Change in Accounts Receivable $2.9M -$319K -$3.9M -$8.7M -$755K
Change in Inventories -$5.8M $2.6M -$1.2M -$1.9M -$2.5M
Cash From Operations -$731K $439K -$5.3M -$9.5M -$11.9M
 
Capital Expenditures $1.5M $2.1M $1.8M $1.5M $4.1M
Cash Acquisitions -- -- -- -$23.5M --
Cash From Investing -$1.3M -$1.9M -$1.6M -$24.8M -$3.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $36.4M $54.2M $83.2M $117.6M
Long-Term Debt Repaid -$471K -$37M -$54.5M -$77M -$105.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.1M -$337K -- -$500K -$829K
Cash From Financing -$861K $17.5M $9M $19.7M $16.1M
 
Beginning Cash (CF) $5.2M $2.3M $18.4M $20.5M $5.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.9M $16M $2.1M -$14.6M $447K
Ending Cash (CF) $2.3M $18.4M $20.5M $5.9M $6.2M
 
Levered Free Cash Flow -$2.3M -$1.7M -$7.1M -$11M -$16M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$29K -$2.2M -$2.1M -$4.4M $58K
Depreciation & Amoritzation $375K $281K $471K $1M $1.1M
Stock-Based Compensation $456K $613K $617K $910K $758K
Change in Accounts Receivable -$83K -$582K -$1.2M -$879K -$3.1M
Change in Inventories -$383K $327K -$309K -$2.2M -$535K
Cash From Operations -$1.3M -$1M -$2.2M -$5.8M $1.3M
 
Capital Expenditures $542K $484K $456K $773K $1.2M
Cash Acquisitions -- -- -$17M -- --
Cash From Investing -$483K -$391K -$17.4M -$674K -$1.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $12.3M $21.5M $30.4M $25.2M
Long-Term Debt Repaid -$333K -$12.3M -$16.9M -$24.8M -$26M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$40K -$453K -$43K
Cash From Financing $18.1M -$21K $4.6M $5.2M -$919K
 
Beginning Cash (CF) $2.3M $18.4M $20.5M $5.9M $6.2M
Foreign Exchange Rate Adjustment -- -- -- -$49K -$2K
Additions / Reductions $16.3M -$1.4M -$15.1M -$1.3M -$784K
Ending Cash (CF) $18.6M $17M $5.4M $4.6M $5.4M
 
Levered Free Cash Flow -$1.8M -$1.5M -$2.7M -$6.5M $87K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$4.6M -$7M -$8.4M -$1.7M -$12M
Depreciation & Amoritzation $1.8M $1.2M $1.5M $3.7M $4.3M
Stock-Based Compensation $1.3M $2.4M $2.5M $3M $4M
Change in Accounts Receivable $2.6M -$818K -$4.5M -$8.5M -$3M
Change in Inventories -$4.2M $3.3M -$1.8M -$3.8M -$834K
Cash From Operations -$249K $742K -$6.6M -$13M -$4.9M
 
Capital Expenditures $1.8M $2.1M $1.7M $1.8M $4.5M
Cash Acquisitions -- -- -$17M -$6.5M --
Cash From Investing -$1.6M -$1.8M -$18.6M -$8M -$4.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $48.7M $63.4M $92.2M $112.4M
Long-Term Debt Repaid -$770K -$49M -$59.1M -$85M -$106.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$913K -$419K
Cash From Financing $17.3M -$616K $13.6M $20.3M $10M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $15.4M -$1.7M -$11.6M -$761K $913K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$2.1M -$1.3M -$8.3M -$14.8M -$9.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$29K -$2.2M -$2.1M -$4.4M $58K
Depreciation & Amoritzation $375K $281K $471K $1M $1.1M
Stock-Based Compensation $456K $613K $617K $910K $758K
Change in Accounts Receivable -$83K -$582K -$1.2M -$879K -$3.1M
Change in Inventories -$383K $327K -$309K -$2.2M -$535K
Cash From Operations -$1.3M -$1M -$2.2M -$5.8M $1.3M
 
Capital Expenditures $542K $484K $456K $773K $1.2M
Cash Acquisitions -- -- -$17M -- --
Cash From Investing -$483K -$391K -$17.4M -$674K -$1.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $12.3M $21.5M $30.4M $25.2M
Long-Term Debt Repaid -$333K -$12.3M -$16.9M -$24.8M -$26M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$40K -$453K -$43K
Cash From Financing $18.1M -$21K $4.6M $5.2M -$919K
 
Beginning Cash (CF) $2.3M $18.4M $20.5M $5.9M $6.2M
Foreign Exchange Rate Adjustment -- -- -- -$49K -$2K
Additions / Reductions $16.3M -$1.4M -$15.1M -$1.3M -$784K
Ending Cash (CF) $18.6M $17M $5.4M $4.6M $5.4M
 
Levered Free Cash Flow -$1.8M -$1.5M -$2.7M -$6.5M $87K

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

GET BETTER TRADE IDEAS

Popular

2 Ultra Safe Dividend Stocks to Buy Now
2 Ultra Safe Dividend Stocks to Buy Now

Historically, blue-chip dividend stocks have been good choices for periods…

Where Will Asana Stock Be in 5 Years?
Where Will Asana Stock Be in 5 Years?

Asana stock hasn’t given many investors on Wall Street any…

Where Will Dell Stock Be in 5 Years?
Where Will Dell Stock Be in 5 Years?

So you’re looking at Dell (NASDAQ: DELL) and wondering, “Is…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Sell
31
REGN alert for May 31

Regeneron Pharmaceuticals [REGN] is down 19.04% over the past day.

Buy
55
RGC alert for May 31

Regencell Bioscience Holdings [RGC] is up 16.13% over the past day.

Sell
42
AMBA alert for May 31

Ambarella [AMBA] is down 15.13% over the past day.

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

Show me the best stock