Xwell, Inc. balance sheet
At the end of fiscal 2025, Xwell, Inc. had total assets of $11.2m, total liabilities of $23.8m and shareholders' equity of −$22.3m. It held $2.6m in cash against $3.6m of debt.
Balance sheet
| Fiscal year | 2010Dec 2010 | 2011Dec 2011 | 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 | 5 | 5 | 57 | 34 | 16 | 25 | 18 | 6 | 3 | 2 | 90 | 106 | 19 | 8 | 5 | 3 | 12 |
| Receivables | 0 | 0 | 0 | — | 0 | 0 | 0 | — | — | — | — | 1 | 3 | 2 | 2 | 2 | 2 |
| Inventory | — | — | — | — | 0 | 0 | 3 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 0 |
| Total current assets | 6 | 5 | 57 | 35 | 19 | 28 | 30 | 16 | 6 | 4 | 92 | 109 | 47 | 27 | 15 | 6 | 15 |
| Goodwill | — | 0 | 66 | 68 | 0 | 0 | 20 | 20 | 0 | — | — | — | 4 | 1 | 1 | — | — |
| Total assets | 6 | 8 | 158 | 124 | 37 | 50 | 83 | 65 | 31 | 29 | 103 | 127 | 70 | 39 | 25 | 11 | 21 |
| Accounts payable | — | — | — | — | 4 | 4 | 5 | 3 | 5 | 7 | — | 6 | 2 | 1 | 2 | 3 | 2 |
| Deferred revenue (current) | — | — | — | — | — | 0 | 0 | — | — | — | — | — | 1 | 1 | 1 | 1 | 1 |
| Total current liabilities | 2 | 2 | 2 | 5 | 5 | 9 | 12 | 12 | 17 | 16 | 13 | 20 | 11 | 9 | 9 | 13 | 7 |
| Short-term debt | — | — | — | — | — | 3 | 0 | 0 | 7 | — | — | — | — | — | — | — | — |
| Long-term debt | 2 | — | — | — | 0 | 0 | 7 | 7 | 0 | 6 | 6 | 4 | — | — | — | — | — |
| Total debt | 2 | — | 0 | 0 | 0 | 3 | 7 | 7 | 8 | 6 | 6 | 4 | — | 0 | 0 | 4 | 4 |
| Total liabilities | — | — | — | — | — | 10 | 19 | 19 | 17 | 31 | 23 | 27 | 22 | 18 | 18 | 24 | 12 |
| Shareholders' equity | −0 | 3 | 148 | 114 | 31 | 41 | 60 | 41 | 9 | −6 | 78 | 93 | 40 | 13 | −1 | −22 | −2 |
| Non-controlling interests and other (assets − liabilities − equity) | — | — | — | — | — | — | 5 | 5 | 4 | 4 | 3 | 7 | 8 | 8 | 9 | 10 | 10 |
| Shares outstanding | 5m | 17m | — | — | — | — | — | — | — | — | — | — | 4m | 4m | 5m | 6m | 8m |
| 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 | 1 | 2 | 1 | 1 | 1 | 2 | 1 | 2 |
| Inventory | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 |
| Total current assets | 20 | 15 | 15 | 12 | 11 | 6 | 20 | 15 |
| Goodwill | 1 | 1 | 1 | 1 | 1 | — | — | — |
| Total assets | 34 | 25 | 25 | 22 | 22 | 11 | 25 | 21 |
| Accounts payable | 3 | 2 | 2 | 2 | 3 | 3 | 4 | 2 |
| Deferred revenue (current) | — | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Total current liabilities | 10 | 9 | 9 | 9 | 10 | 13 | 8 | 7 |
| Total liabilities | 19 | 18 | 21 | 18 | 18 | 24 | 15 | 12 |
| Shareholders' equity | 6 | −1 | −6 | −5 | −6 | −22 | 0 | −2 |
| Non-controlling interests and other (assets − liabilities − equity) | 9 | 9 | 9 | 9 | 10 | 10 | 10 | 10 |
| Shares outstanding | 5m | 5m | 5m | 5m | 6m | 6m | 8m | 8m |
Compare with peers
- Golden Heaven Group Holdings LTD. balance sheet
- Dolphin Entertainment, Inc. balance sheet
- Winmark Corp balance sheet
- Nextnrg, Inc. balance sheet
- Able View Global Inc. balance sheet
Head to head: GDHG vs XWELDLPN vs XWELWINA vs XWEL
More: Specialized Consumer Services stocks compared, Consumer Discretionary sector, rankings of US companies