Xcel Brands, Inc. balance sheet
At the end of fiscal 2025, Xcel Brands, Inc. had total assets of $38.9m, total liabilities of $23.1m and shareholders' equity of $18.0m. It held $1.1m in cash against $13.6m of debt.
Balance sheet
| Fiscal year | 2012Dec 2012 | 2013Dec 2013 | 2014Dec 2014 | 2015Dec 2015 | 2016Dec 2016 | 2017Dec 2017 | 2018Dec 2018 | 2019Dec 2019 | 2020Dec 2020 | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 | LTMJun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | 4 | 7 | 9 | 17 | 14 | 10 | 9 | 5 | 5 | 4 | 5 | 3 | 1 | 1 | 0 |
| Receivables | 3 | 4 | 4 | 8 | 7 | 9 | 11 | 11 | 9 | 8 | 5 | 3 | 2 | 1 | 1 |
| Inventory | 0 | 0 | — | — | — | 0 | 2 | 1 | 1 | 3 | 3 | 0 | 0 | — | — |
| Total current assets | 8 | 12 | 13 | 25 | 22 | 19 | 24 | 18 | 16 | 17 | 14 | 7 | 4 | 4 | 2 |
| Goodwill | 12 | 12 | 12 | 12 | 12 | 0 | — | — | — | — | — | — | — | — | — |
| Total assets | 68 | 71 | 124 | 152 | 151 | 135 | 138 | 143 | 123 | 126 | 89 | 72 | 54 | 39 | 32 |
| Accounts payable | — | — | — | — | — | — | — | — | — | — | — | — | — | 1 | 1 |
| Deferred revenue (current) | — | 0 | — | — | — | 0 | 0 | — | — | — | 0 | 1 | 1 | 1 | 1 |
| Total current liabilities | 3 | 2 | 18 | 13 | 10 | 9 | 16 | 10 | 10 | 11 | 7 | 6 | 10 | 7 | 6 |
| Short-term debt | 1 | 1 | 6 | 9 | 6 | 5 | 5 | 2 | 3 | 3 | — | 1 | — | 3 | 2 |
| Long-term debt | 29 | 24 | 39 | 32 | 25 | 19 | 11 | 17 | 14 | 26 | — | 4 | 7 | 9 | 10 |
| Total debt | 30 | 25 | 50 | 41 | 32 | 25 | 20 | 19 | 17 | 29 | 0 | 5 | 8 | 14 | 12 |
| Total liabilities | 43 | 36 | 64 | 52 | 45 | 37 | 38 | 45 | 37 | 51 | 19 | 23 | 25 | 23 | 21 |
| Shareholders' equity | 25 | 35 | 60 | 100 | 106 | 98 | 100 | 98 | 86 | 74 | 71 | 50 | 30 | 18 | 14 |
| Non-controlling interests and other (assets − liabilities − equity) | — | — | — | — | — | — | — | — | — | — | — | −2 | −2 | −2 | −2 |
| Shares outstanding | — | — | — | — | — | — | — | — | — | — | — | 2m | 2m | — | 6m |
| Quarter | 2024 Q3Sept 2024 | 2024 Q4Dec 2024 | 2025 Q1Mar 2025 | 2025 Q2Jun 2025 | 2025 Q3Sept 2025 | 2025 Q4Dec 2025 | 2026 Q1Mar 2026 | 2026 Q2Jun 2026 |
|---|---|---|---|---|---|---|---|---|
| Receivables | 3 | 2 | 2 | 2 | 1 | 1 | 1 | 1 |
| Inventory | — | 0 | — | — | — | — | — | — |
| Total current assets | 4 | 4 | 3 | 3 | 4 | 4 | 4 | 2 |
| Total assets | 54 | 54 | 52 | 47 | 40 | 39 | 36 | 32 |
| Accounts payable | — | — | — | — | — | 1 | — | 1 |
| Deferred revenue (current) | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Total current liabilities | 7 | 10 | 10 | 5 | 8 | 7 | 8 | 6 |
| Short-term debt | 1 | — | 0 | 1 | 4 | 3 | 3 | 2 |
| Long-term debt | 3 | 7 | 8 | 12 | 9 | 9 | 10 | 10 |
| Total debt | 4 | 7 | 9 | 12 | 13 | 13 | 13 | 12 |
| Total liabilities | 19 | 25 | 27 | 25 | 24 | 23 | 23 | 21 |
| Shareholders' equity | 37 | 30 | 28 | 25 | 19 | 18 | 15 | 14 |
| Non-controlling interests and other (assets − liabilities − equity) | −2 | −2 | −2 | −2 | −2 | −2 | −2 | −2 |
| Shares outstanding | 24m | 2m | 2m | 2m | 5m | 6m | 6m | 6m |
Compare with peers
- Digital Brands Group, Inc. balance sheet
- Neo-concept International Group Holdings Ltd balance sheet
- J-long Group Ltd balance sheet
- Jerash Holdings (us), Inc. balance sheet
- Vera Bradley, Inc. balance sheet
Head to head: DBGI vs XELBNCI vs XELBJL vs XELB
More: Apparel, Accessories & Luxury Goods stocks compared, Consumer Discretionary sector, rankings of US companies