Saturday 17 October 2026
Export XTIA’s income statement to Excel — free account
XTI Aerospace, Inc.
XTIA Industrials Aerospace & Defense
XTI Aerospace, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $22.5 million, up 602.4% from fiscal 2024. In the quarter to March 2026, revenue grew 5,622.3%, EPS grew 73.7%, free cash flow grew 30.8% and total debt rose 288.3%, each against the same quarter a year earlier.
0.78
0.02
−2.50%
Follow XTIA
| Dec '16 | Dec '17 | Dec '18 | Dec '19 | Dec '20 | Dec '21 | Dec '22 | Dec '23 | Dec '24 | Dec '25 | |
|---|---|---|---|---|---|---|---|---|---|---|
P/E ratio |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Piotroski F-Score |
2 | 5 | 5 | 5 | 4 | 6 | 3 | 3 | 4 | 4 |
P/S ratio |
404,261,119.20 | 35,958,543.55 | 1,232,557.93 | 1,083,015.59 | 5,924,491.77 | 7.03 | 0.72 | 2.21 | 0.76 | 0.88 |
Altman Z-Score |
202,258,632.79 | 1,781,612.76 | 376,566.61 | 269,873.20 | 2,306,044.73 | (2.14) | (8.41) | (229.95) | (9.64) | (3.97) |
P/FCF ratio |
0.00 | 158,273,902.53 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Altman Z″-Score (non-manufacturers) |
(7.34) | (22.97) | (43.11) | (31.64) | (7.41) | (3.83) | (18.08) | (640.34) | (22.76) | (9.17) |
Beneish M-Score |
(4.42) | (8.84) | 2.29 | (7.49) | (2.52) | (2.79) | (2.13) | (241.22) | 1.29 | 5.05 |
P/Operating CF |
(13,010,502,980.80) | 69,668,571.57 | (1,398,636.74) | (4,243,831.62) | (10,904,771.33) | (8.58) | (0.63) | (17.96) | (0.31) | (3.24) |
P/B ratio |
15,654,297,832.69 | 0.00 | 964,074.89 | 1,128,320.31 | 1,232,766.34 | 1.35 | 0.14 | 0.00 | 0.47 | 3.40 |
Price to Tangible BV |
0.00 | 0.00 | 0.00 | 0.00 | 2,305,663.69 | 2.77 | 0.15 | 0.00 | 0.49 | 0.00 |
EV/Sales |
404,261,119.37 | 35,958,544.49 | 1,232,558.78 | 1,083,016.13 | 5,924,489.71 | 1.34 | 1.38 | 4.80 | 0.37 | 0.52 |
EV/EBITDA |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
EV/Operating CF |
(7,709,236,346.27) | 62,915,461.35 | (172,968.08) | (639,857.91) | (2,673,655.69) | (0.58) | (0.25) | (11.17) | (0.05) | (0.33) |
EV/FCF |
(4,395,368,289.04) | 158,273,906.68 | (167,389.48) | (584,203.80) | (2,455,091.64) | (0.56) | (0.24) | (10.17) | (0.05) | (0.32) |
Quick Ratio |
0.27 | 0.01 | 0.31 | 0.43 | 2.29 | 3.65 | 0.43 | 0.01 | 0.26 | 0.60 |
Current Ratio |
0.59 | 0.22 | 0.46 | 0.49 | 2.50 | 3.91 | 1.21 | 0.02 | 0.49 | 1.09 |
Net Debt/EBITDA |
(0.52) | (0.67) | (0.28) | (0.25) | 1.10 | 1.39 | (0.38) | (3.34) | 0.05 | 0.20 |
Debt/Assets |
16.45% | 13.81% | 34.50% | 38.37% | 11.62% | 2.93% | 23.15% | 4,957.96% | 11.21% | 10.32% |
Debt/Equity |
4.03 | (0.20) | 0.87 | 1.35 | 0.15 | 0.06 | 0.42 | (0.80) | 0.41 | 0.30 |
Asset Turnover |
0.79 | 0.08 | 0.19 | 0.38 | 0.23 | 0.15 | 0.06 | 0.16 | 0.26 | 0.43 |
Operating CF/Net income |
0.10 | (0.06) | 0.60 | 0.30 | 0.70 | 0.48 | 0.43 | 0.17 | 0.60 | 0.53 |
Capex/Depreciation |
(0.33) | (0.14) | (0.15) | (0.14) | (0.28) | (0.19) | (0.14) | (0.45) | (0.03) | (0.17) |
Interest Coverage |
(13.61) | (7.98) | (14.83) | (9.14) | (9.81) | 61.49 | (32.07) | (6.65) | (37.94) | (158.60) |
| (222.89%) | 409.26% | 635.17% | (649.60%) | (115.24%) | (120.65%) | (137.66%) | (10,315.23%) | 280.31% | (1,236.45%) | |
| (40.11%) | (75.97%) | (223.85%) | (211.04%) | (72.86%) | (71.69%) | (74.26%) | (86.22%) | (298.23%) | (131.14%) | |
ROIC |
(125.38%) | 0.00% | (143.86%) | (138.19%) | (58.22%) | 0.00% | (33.25%) | 0.00% | (348.27%) | (137.76%) |
Return on Tangible Assets |
138.07% | 110.15% | 1,197.96% | 515.97% | (148.73%) | (96.32%) | (1,448.31%) | 192.58% | 421.77% | (1,502.67%) |
Average Days of Receivables |
80.93 | 39.79 | 124.39 | 64.18 | 68.27 | 80.76 | 75.88 | 8.08 | 58.48 | 196.26 |
Research and Development Expense of Revenue |
4.28% | 24.50% | 32.77% | 61.78% | 70.16% | 88.28% | 73.40% | 30.27% | 61.52% | 23.30% |
Selling, General and Administrative Expense of Revenue |
44.71% | 336.49% | 422.66% | 265.08% | 221.49% | 310.97% | 266.30% | 95.05% | 661.37% | 170.96% |
Intangible Assets out of Total Assets |
0.40 | 0.30 | 0.51 | 0.49 | 0.35 | 0.27 | 0.06 | 0.52 | 0.01 | 0.26 |
Share Based Compensation of Revenue |
2.59% | 38.96% | 39.78% | 55.37% | 12.84% | 68.02% | 59.85% | 36.06% | 128.70% | 53.56% |
Graham Net Nets |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.29 | 0.99 | (1.49) | (3.74) | (0.08) |
Graham Number |
0.00 | 13,992,189.76 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 8,400.00 | 0.00 | 0.00 |
Earnings Yield |
0.00% | (13.78%) | (895.32%) | (1,307.32%) | (10.81%) | (116.96%) | (2,055.57%) | (116.78%) | (1,617.49%) | (645.16%) |
Free Cash Flow Yield |
0.00% | 0.00% | 0.00% | 0.00% | 0.00% | (34.22%) | (799.00%) | (21.38%) | (918.03%) | (182.01%) |
Revenue per Share |
916.67 | 605.38 | 218.37 | 8.49 | 0.32 | 159,950.00 | 61,090.00 | 286.92 | 14.09 | 1.38 |
Operating CF per Share |
(48.07) | 346.00 | (1,556.10) | (14.37) | (0.72) | (371,310.00) | (339,630.00) | (262.96) | (98.18) | (2.24) |
Capex per Share |
(36.24) | (208.46) | (62.03) | (1.37) | (0.06) | (13,690.00) | (11,930.00) | (1.07) | (0.51) | (0.01) |
Free Cash Flow per Share |
(84.31) | 137.54 | (1,618.14) | (15.74) | (0.78) | (385,000.00) | (351,560.00) | (264.03) | (98.69) | (2.25) |
Cash per Share |
31.40 | 18.31 | 58.60 | 6.44 | 0.90 | 956,050.00 | 92,840.00 | 0.31 | 17.48 | 1.02 |
Shareholders Equity per Share |
46.78 | (2,900.46) | 279.19 | 8.15 | 1.55 | 834,910.00 | 321,150.00 | (1,989.25) | 28.93 | 1.70 |
Interest Debt per Share |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.05 | 0.13 | 0.00 | 0.00 | 0.00 |
Book value per Share |
46.78 | (2,900.46) | 279.19 | 8.15 | 1.55 | 834,910.00 | 321,150.00 | (1,989.25) | 28.93 | 1.70 |
Free Cash Flow |
(4.89) | 0.89 | (27.83) | (11.68) | (22.43) | (38.50) | (35.16) | (4.20) | (22.42) | (36.83) |
Working Capital |
(21.02) | (32.82) | (3.93) | (6.97) | 18.21 | 78.83 | 5.15 | (13.03) | (8.84) | 4.22 |
Capital Expenditures |
(2.10) | (1.35) | (1.07) | (1.02) | (1.83) | (1.37) | (1.19) | (0.02) | (0.11) | (0.21) |
Net Current Asset Value |
(33.62) | (37.33) | (4.02) | (8.41) | 15.99 | 32.78 | 4.35 | (31.91) | (9.14) | (1.68) |
EV/EBIT |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Capex to Sales |
0.04 | 0.34 | 0.28 | 0.16 | 0.20 | 0.09 | 0.20 | 0.00 | 0.04 | 0.01 |
Price to Operating Income |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other line items | ||||||||||
Depreciation/Fixed assets |
4.54 | 27.36 | 34.43 | 51.32 | 4.47 | 5.10 | 25.30 | 3.17 | 48.32 | 3.32 |
Cash ROIC |
(31.61%) | (6.00%) | (278.01%) | (61.59%) | (28.94%) | (20.96%) | (64.22%) | 65.72% | (168.99%) | (69.72%) |
Accounts Receivable Turnover |
4.43 | 0.64 | 4.40 | 5.28 | 6.53 | 6.06 | 2.54 | 6.66 | 10.43 | 3.57 |
Accounts Payable Turnover |
2.36 | 0.10 | 0.80 | 0.92 | 1.59 | 2.63 | 1.35 | 0.91 | 0.34 | 3.38 |
Inventory Turnover |
42.11 | 1.34 | 1.59 | 3.32 | 3.18 | 2.72 | 1.07 | 0.66 | 0.57 | 1.99 |
Average Days of Payables |
219.79 | 462.77 | 382.98 | 540.58 | 126.84 | 201.44 | 123.90 | 624.61 | 1,441.67 | 108.28 |
Days of Inventory on Hand |
10.13 | 231.98 | 192.68 | 90.74 | 173.63 | 164.89 | 343.66 | 604.58 | 615.00 | 319.94 |
Average Receivables |
12.00 | 6.11 | 0.85 | 1.19 | 1.42 | 2.64 | 2.40 | 0.69 | 0.31 | 6.30 |
Average Payables |
16.17 | 12.29 | 1.35 | 1.76 | 1.65 | 1.66 | 1.57 | 1.61 | 3.84 | 5.20 |
Average Inventory |
0.91 | 0.92 | 0.68 | 0.48 | 0.82 | 1.61 | 1.99 | 2.21 | 2.31 | 8.81 |
Average Assets |
67.59 | 47.08 | 19.93 | 16.70 | 40.12 | 107.84 | 107.15 | 29.07 | 12.40 | 52.77 |
Average Common Equity |
12.16 | (8.74) | (7.03) | 5.43 | 25.36 | 64.09 | 57.80 | 0.24 | (13.19) | 5.60 |
Columns are period end dates