Financhill
Sell
42

XNET Quote, Financials, Valuation and Earnings

Last price:
$1.99
Seasonality move :
9.26%
Day range:
$1.92 - $2.00
52-week range:
$1.45 - $2.41
Dividend yield:
0%
P/E ratio:
8.71x
P/S ratio:
0.41x
P/B ratio:
0.37x
Volume:
145.1K
Avg. volume:
152.7K
1-year change:
24.38%
Market cap:
$126.2M
Revenue:
$363.7M
EPS (TTM):
$0.23
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $180.7M $186.4M $238.8M $341.5M $363.7M
Revenue Growth (YoY) -21.66% 3.16% 28.12% 43.02% 6.51%
 
Cost of Revenues $99.9M $92.6M $118.6M $200.1M $200.6M
Gross Profit $80.8M $93.7M $120.2M $141.4M $163.1M
Gross Profit Margin 44.7% 50.29% 50.33% 41.42% 44.84%
 
R&D Expenses $68.6M $55.5M $61.9M $67.7M $74.2M
Selling, General & Admin $70.8M $52M $61.4M $64.5M $90.4M
Other Inc / (Exp) $3.4M $1.1M $654K $9.9M $12.3M
Operating Expenses $134.7M $108.9M $120.5M $127.8M $161.5M
Operating Income -$53.9M -$15.1M -$299K $13.7M $1.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$48.7M -$13M $983K $25.4M $18.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.7M $1.1M -$125K $4.1M $4.1M
Net Income to Company -$53.4M -$14.1M $1.1M $21.3M $14.3M
 
Minority Interest in Earnings $246K $300K $83K $116K -$41K
Net Income to Common Excl Extra Items -$53.2M -$13.8M $1.2M $21.5M $14.2M
 
Basic EPS (Cont. Ops) -$0.79 -$0.21 $0.02 $0.32 $0.22
Diluted EPS (Cont. Ops) -$0.79 -$0.21 $0.02 $0.32 $0.22
Weighted Average Basic Share $67.6M $67.5M $66.9M $67.2M $65.3M
Weighted Average Diluted Share $67.6M $67.5M $67.2M $67.2M $65.4M
 
EBITDA -$36M $1.6M $10.5M $29.3M $26M
EBIT -$48.7M -$12.6M $1.1M $25.5M $19.9M
 
Revenue (Reported) $180.7M $186.4M $238.8M $341.5M $363.7M
Operating Income (Reported) -$53.9M -$15.1M -$299K $13.7M $1.6M
Operating Income (Adjusted) -$48.7M -$12.6M $1.1M $25.5M $19.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $43.7M $59.8M $88.1M $83.9M $79.8M
Revenue Growth (YoY) -0.17% 36.84% 47.31% -4.68% -4.9%
 
Cost of Revenues $21M $30.4M $52.8M $46.4M $39.4M
Gross Profit $22.7M $29.3M $35.2M $37.5M $40.5M
Gross Profit Margin 51.92% 49.09% 39.99% 44.72% 50.68%
 
R&D Expenses $12.1M $16.8M $16.2M $19.5M $17.7M
Selling, General & Admin $11.6M $18.2M $14M $20.6M $22.8M
Other Inc / (Exp) -$335K $539K $4.7M $7.4M $4.7M
Operating Expenses $23.7M $35.1M $30.2M $40.1M $40.6M
Operating Income -$1M -$5.7M $5M -$2.5M -$101K
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$964K -$5M $10.2M $5.6M $5.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $498K $122K $1.8M $1.3M $1.3M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $3K $26K $3K $30K $219K
Net Income to Common Excl Extra Items -$1.5M -$5.1M $8.4M $4.4M $4.6M
 
Basic EPS (Cont. Ops) -$0.02 -$0.08 $0.12 $0.07 $0.07
Diluted EPS (Cont. Ops) -$0.02 -$0.08 $0.12 $0.07 $0.07
Weighted Average Basic Share $67.3M $67M $67.5M $65.6M $63.5M
Weighted Average Diluted Share $67.3M $67M $67.5M $65.7M $63.6M
 
EBITDA -$964K -$5M $10.2M $6M $5.9M
EBIT -$964K -$5M $10.2M $6M $5.9M
 
Revenue (Reported) $43.7M $59.8M $88.1M $83.9M $79.8M
Operating Income (Reported) -$1M -$5.7M $5M -$2.5M -$101K
Operating Income (Adjusted) -$964K -$5M $10.2M $6M $5.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $184.4M $218.1M $315.7M $383.5M $316M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $99.6M $104.3M $178.6M $222.9M $151.9M
Gross Profit $84.8M $113.8M $137.1M $160.6M $164.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $57.7M $57.3M $65M $73.9M $72.4M
Selling, General & Admin $62.7M $54.4M $63.8M $87.9M $87.1M
Other Inc / (Exp) $7.6M $3.8M $13.5M $10.3M $6.3M
Operating Expenses $125.4M $111.8M $128.8M $157.4M $156.5M
Operating Income -$40.5M $2M $8.3M $3.2M $7.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$31.2M $5.9M $23.1M $16.4M $19.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.8M -$369K $3.8M $4.2M $5.2M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $324K $65K $88K $29K $443K
Net Income to Common Excl Extra Items -$36.6M $6.3M $19.4M $12.2M $14.7M
 
Basic EPS (Cont. Ops) -$0.54 $0.09 $0.29 $0.19 $0.23
Diluted EPS (Cont. Ops) -$0.54 $0.09 $0.29 $0.19 $0.23
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$31.2M $6.4M $23.2M $17.6M $20.3M
EBIT -$31.2M $6.4M $23.2M $17.6M $20.3M
 
Revenue (Reported) $184.4M $218.1M $315.7M $383.5M $316M
Operating Income (Reported) -$40.5M $2M $8.3M $3.2M $7.6M
Operating Income (Adjusted) -$31.2M $6.4M $23.2M $17.6M $20.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $136.2M $167.9M $244.9M $286.9M $239.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $69.3M $81M $141M $163.9M $115.2M
Gross Profit $66.9M $86.9M $103.8M $123M $124M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $43.4M $45.3M $48.4M $54.7M $52.9M
Selling, General & Admin $41.3M $43.7M $46.1M $69.4M $66.1M
Other Inc / (Exp) $4.2M $3.2M $13.2M $13.6M $7.6M
Operating Expenses $89.8M $89M $94.5M $124.1M $119.1M
Operating Income -$22.9M -$2.1M $9.3M -$1.1M $4.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$17.4M $1.5M $23.6M $14.5M $15.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.4M -$152K $3.8M $4M $5.1M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $287K $52K $58K -$29K $455K
Net Income to Common Excl Extra Items -$18.5M $1.7M $19.8M $10.5M $11M
 
Basic EPS (Cont. Ops) -$0.27 $0.03 $0.29 $0.16 $0.17
Diluted EPS (Cont. Ops) -$0.27 $0.03 $0.29 $0.16 $0.17
Weighted Average Basic Share $203.1M $200.8M $202.8M $195.9M $192.3M
Weighted Average Diluted Share $203.1M $202.5M $202.9M $196.4M $192.5M
 
EBITDA -$17.4M $1.5M $23.7M $15.8M $16.2M
EBIT -$17.4M $1.5M $23.7M $15.8M $16.2M
 
Revenue (Reported) $136.2M $167.9M $244.9M $286.9M $239.2M
Operating Income (Reported) -$22.9M -$2.1M $9.3M -$1.1M $4.9M
Operating Income (Adjusted) -$17.4M $1.5M $23.7M $15.8M $16.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $162.5M $137.2M $123.4M $177.2M $170.8M
Short Term Investments $102.8M $117.8M $115.7M $83.6M $101.1M
Accounts Receivable, Net $27.5M $23M $26.1M $29.8M $31.2M
Inventory $5.5M $1.7M $1.4M $457K $2.2M
Prepaid Expenses $7M $8.4M $9M -- --
Other Current Assets $1.7M $1.2M $3.9M $8.3M $9.4M
Total Current Assets $316.6M $302.3M $293.9M $332.2M $327.4M
 
Property Plant And Equipment $47.5M $52.7M $57.7M $62.6M $60.6M
Long-Term Investments $26.4M $26.7M $31.5M $30.8M $32.1M
Goodwill $20.4M $22.6M $23.1M $21.2M $20.8M
Other Intangibles $9.4M $8.9M $8.3M $6.5M $5.7M
Other Long-Term Assets $3M $1.5M $4.1M $7.7M --
Total Assets $424.7M $415.6M $440.7M $463.3M $468.7M
 
Accounts Payable $24.2M $20.6M $26.4M $25.4M $24.4M
Accrued Expenses $23M $19.3M $24.5M $28.1M $27.1M
Current Portion Of Long-Term Debt -- -- $2.9M $7M $6.9M
Current Portion Of Capital Lease Obligations $4.7M $2M $18K $283K $276K
Other Current Liabilities $94K -- -- -- --
Total Current Liabilities $111.3M $103.3M $119.9M $128.3M $128.1M
 
Long-Term Debt $11.3M $19.9M $17.3M $24.8M $15.5M
Capital Leases -- -- -- -- --
Total Liabilities $129.1M $125.2M $139M $154.9M $145.2M
 
Common Stock $85K $84K $84K $81K $81K
Other Common Equity Adj -$8.3M $3.3M $8.2M -$7.6M -$10.8M
Common Equity $296.9M $292.2M $303.6M $309.9M $324.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$1.3M -$1.8M -$1.9M -$1.5M -$1.4M
Total Equity $295.5M $290.4M $301.8M $308.4M $323.5M
 
Total Liabilities and Equity $424.7M $415.6M $440.7M $463.3M $468.7M
Cash and Short Terms $265.3M $255.1M $239M $260.8M $271.9M
Total Debt $11.3M $19.9M $20.2M $31.8M $22.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $123.8M $91.8M $111.2M $130.3M $133.4M
Short Term Investments $122.2M $136.5M $140.5M $134.4M $138.6M
Accounts Receivable, Net $23.6M $30.1M $29.1M $28.8M $32.2M
Inventory $1.7M $573K $540K $2.4M $1.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $12.8M $13.2M $6.7M $9.3M $10.8M
Total Current Assets $290.4M $287.3M $319.4M $317.9M $348.4M
 
Property Plant And Equipment $45M $57.2M $57.6M $60M $58.3M
Long-Term Investments $26.5M $27.8M $30.7M $32M $30.8M
Goodwill $21.7M $22.7M $20.8M $20.5M $21.1M
Other Intangibles $8.8M $8.1M $6.7M $6M $9M
Other Long-Term Assets $1.8M $1M $6.2M $9.3M $3.7M
Total Assets $394.3M $423.5M $441.4M $465.7M $472M
 
Accounts Payable $20.3M $27.3M $25.5M $25.2M $24.9M
Accrued Expenses $32.1M $40.9M $35.9M $46.8M $47.5M
Current Portion Of Long-Term Debt -- -- $8.1M $14.7M $71K
Current Portion Of Capital Lease Obligations $2.1M $100K -- $503K $162K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $95.2M $107.2M $112.3M $129M $119.3M
 
Long-Term Debt $19.1M $17.7M $24.2M $17M $14.3M
Capital Leases -- -- -- -- --
Total Liabilities $116.3M $126.5M $138M $147.7M $135.2M
 
Common Stock $84K $84K $83K $82K $79K
Other Common Equity Adj -$4.7M $4.6M -$12.5M -$13.9M -$8.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$1.7M -$1.8M -$1.4M -$1.4M -$227K
Total Equity $278M $297M $303.5M $318M $336.8M
 
Total Liabilities and Equity $394.3M $423.5M $441.4M $465.7M $472M
Cash and Short Terms $246M $228.3M $251.7M $264.7M $272M
Total Debt $19.1M $17.7M $32.3M $31.8M $14.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$53.4M -$14.1M $1.1M $21.3M $14.3M
Depreciation & Amoritzation $12.7M $14.2M $9.4M $3.8M $6.1M
Stock-Based Compensation $5.4M $2.3M $6.2M $8.2M $9.7M
Change in Accounts Receivable -$8.7M $5M -$2.2M -$6M -$2M
Change in Inventories $3.4M $643K -$36K $851K -$1.8M
Cash From Operations -$45.6M -$13.9M $19.5M $51.1M $25.7M
 
Capital Expenditures $15.1M $13.6M $13.3M $15M $4.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing $79.3M -$20.8M -$32.6M $11.8M -$23.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $11.3M $7.8M $2.2M $16.7M $4.3M
Long-Term Debt Repaid -- -$662K -$2.4M -$3.3M -$13.1M
Repurchase of Common Stock -- -$4.5M -- -$6.7M -$4.7M
Other Financing Activities $853K -- -- $76K --
Cash From Financing $12.2M $2.7M -$223K $6.6M -$13.5M
 
Beginning Cash (CF) $122.9M $165.4M $138.8M $127.4M $184.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $45.8M -$32M -$13.4M $69.5M -$11.7M
Ending Cash (CF) $165.4M $138.8M $127.4M $184.8M $170.8M
 
Levered Free Cash Flow -$60.8M -$27.5M $6.2M $36.1M $21.2M
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 2020-12-23 2021-12-23 2022-12-23 2023-12-23
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

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock