Saturday 17 October 2026 Export XTKG’s income statement to Excel — free account

X3 Holdings Co., Ltd.

X3 Holdings Co., Ltd.’s revenue for fiscal 2025 (year ended December 2025) was $6.3 million, down 45.8% from fiscal 2024.

0.59 0.00 0.00%

Follow XTKG

Alert me

Market cap: $1.1M
P/E: 0.0×
Fwd P/E: −0.5×
Dividend yield: —
F-score: 4/9
Altman Z: −6.79
Beneish M: −4.46
Dividend safety: n/a

Overview Business Profile Financial Analysis Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

Insider Decisions trades per month

	Dec 25			Mar 26			Jun 26			Sep 26
Buy	—	—	—	—	—	—	—	—	—	—	—	—
Sell	—	—	—	—	—	—	—	—	—	—	—	—

Insider Ownership 0.00%

Capital & Financial Ratios $m

Market Cap 1.07

Revenue 35.52

Net Income (137.74)

Free Cash Flow (8.78)

Net Debt 0.39

Current Ratio 0.93

Debt/Equity 0.07

P/E ratio 0.00

Fwd P/E (0.51)

P/S ratio 0.00

P/B ratio 0.00

Past 5Y EPS Growth —

This Y EPS Growth 92.50%

Next Y EPS Growth —

Next Y revenue growth (67.28%)

Next 5Y EPS Growth —

Green and red mark values outside typical ranges. How we judge →

Valuation vs history

EV/Sales, ten years

Dividends

Payout Ratio —

Annual Dividend Rate —

Annual Dividend Yield —

	total	individual payouts
2021	Powerpack
2020	Powerpack
2019	Powerpack
2018	Powerpack
2017	Powerpack
2016	Powerpack

special payouts not included in total or ratios

Assets vs Liabilities $m

	2022	2023	2024	2025
Cash	9	5	4	2
Receivables	77	24	20	16
Inventory	—	—	—	—
Other	1	2	2	1
	87	31	25	19

	2022	2023	2024	2025
Payables	13	19	18	14
ST’ Debt	9	6	7	1
Other	—	—	—	—
	28	32	34	20

Compound Annual Growth %

	10y	5y	3y
Sales	—	(25.08%)	(15.65%)
Cash Flow	—	0.00%	0.00%
Earnings	—	0.00%	0.00%
Book Value	—	(11.26%)	(26.93%)

Revenue $m

	Mar	Jun	Sep	Dec	Year
’26	—	—	—	—	—
’25	—	—	—	—	6
’24	—	—	—	—	12
’23	—	—	—	—	17
’22	—	—	—	—	10
’21	—	—	—	—	32
’20	—	—	—	—	27

Fiscal quarters ending in the months shown.

Operating Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	—	—	—	—	—
’25	—	—	—	—	(3)
’24	—	—	—	—	(1)
’23	—	—	—	—	(11)
’22	—	—	—	—	(10)
’21	—	—	—	—	(10)
’20	—	—	—	—	1

Fiscal quarters ending in the months shown.

Free Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	—	—	—	—	—
’25	—	(2)	—	(3)	(4)
’24	—	(2)	—	(2)	(3)
’23	—	(7)	—	(12)	(13)
’22	—	(8)	—	(13)	(13)
’21	—	—	—	(15)	(15)
’20	—	—	—	(1)	(1)

Fiscal quarters ending in the months shown.

EPS $

	Mar	Jun	Sep	Dec	Year
’26	—	—	—	—	—
’25	—	—	—	—	(85.90)
’24	—	—	—	—	(1.09k)
’23	—	—	—	—	(85.94k)
’22	—	—	—	—	(163.42k)
’21	—	—	—	—	(0.19)
’20	—	—	—	—	(1.14)

Fiscal quarters ending in the months shown.

Group	Line	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026e
Price, $
Price, $	Low	—	—	—	106,777.36	71,320.76	20,866.42	3,260.38	70.30	13.68	9.75	Analyst estimates 2026–2028 Powerpack
	High	—	—	—	319,924.53	163,018.88	393,283.03	90,067.92	7,009.81	385.20	489.60
People
People	Employees	—	299	299	248	236	198	177	178	137	117
	Revenue/emp, $m	0.00	0.07	0.08	0.08	0.11	0.16	0.06	0.09	0.08	0.05
Income, $m
Income, $m	Revenue	21	22	23	20	27	32	10	17	12	6
	Gross margin, %	35.55	37.40	33.84	30.18	35.23	33.39	35.94	20.33	39.80	64.30
	EBT	4	4	2	(11)	(18)	(10)	(23)	(122)	(84)	(28)
	EBT margin, %	18.85	20.40	6.90	(54.74)	(69.16)	(30.09)	(215.10)	(726.81)	(723.05)	(446.07)
	Net income	3	4	2	(11)	(18)	(9)	(22)	(122)	(84)	(26)
	Depreciation	0	0	1	1	1	2	2	5	6	3
Per share, $
Per share, $	Revenue	2.37	3.13	3.35	2.40	1.65	0.65	104,828.00	12,017.71	151.39	20.47
	Earnings	0.39	0.58	0.23	(1.29)	(1.14)	(0.19)	(163,421.30)	(85,942.68)	(1,092.64)	(85.90)
	Cash flow	0.58	0.19	0.42	(0.39)	0.07	(0.20)	(96,567.00)	(7,966.29)	(12.94)	(10.54)
	Capex	0.00	(0.26)	(0.31)	(0.35)	(0.10)	(0.10)	(38,279.00)	(1,370.79)	(21.22)	(3.31)
	Free cash flow	0.58	(0.07)	0.11	(0.73)	(0.04)	(0.30)	(134,846.00)	(9,337.07)	(34.16)	(13.85)
	Book value	0.11	0.75	0.93	0.70	4.50	1.68	1,025,501.00	102,872.00	650.68	130.15
	Shares, m	9	7	7	8	16	49	0	0	0	0
Valuation, ×
Valuation, ×	P/E	28.56	28.56	28.56	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	P/S	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	P/B	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	EV/Sales	0.00	0.00	0.00	(0.10)	(0.08)	(0.07)	0.00	0.03	0.09	0.01
	EV/FCF	0.00	0.00	0.00	3.83	0.38	0.21	0.01	(0.03)	(0.13)	(0.04)
Cash, $m
Cash, $m	Operating cash flow	5	1	3	(3)	1	(10)	(10)	(11)	(1)	(3)
	Capex	(1)	(2)	(2)	(3)	(2)	(5)	(4)	(2)	(2)	(1)
	Free cash flow	5	0	1	(6)	(1)	(15)	(13)	(13)	(3)	(4)
Balance, $m
Balance, $m	Working capital	(2)	1	1	(2)	1	7	59	(1)	(9)	(1)
	Total debt	—	0	2	2	5	3	9	6	7	3
	Net debt	(4)	(3)	(3)	(4)	(4)	(4)	0	1	3	0
	Shareholders’ equity	1	5	6	6	73	83	103	144	50	40
Returns, %
Returns, %	ROA	19.81	22.86	6.24	(37.02)	(26.71)	(8.45)	(17.53)	(71.51)	(58.12)	(35.40)
	ROIC	0.00	97.14	18.60	(454.72)	(2.98)	(6.45)	(12.27)	(9.32)	(22.39)	(15.93)
	ROE	110.46	127.82	26.57	(174.87)	(46.44)	(12.01)	(23.19)	(88.90)	(78.62)	(58.28)

Negative figures in brackets.

All 10 years →

Fiscal years to Dec 2025 · latest quarter Jan 0001

Charts ten years each

Company	Market cap	P/E	Fwd P/E	Revenue growth (Q)	EPS growth (Q)	FCF growth (Q)	Gross margin (Q)	EBIT margin (Q)	Compare
LGCL Lucas GC Limited	$2.4M	—	—	—	—	—	—	—	Compare
OMQS OMNIQ Corp.	$2.4M	— (loss-making)	— (loss-making)	−5.47% (below 0%: shrinking)	n/m	−81.56% (below 0%: shrinking)	20.61%	(30.06%)	Compare
NTCL NetClass Technology Inc	$1.8M	—	—	—	—	−1,210.52% (below 0%: shrinking)	—	—	Compare
AIXI XIAO-I Corporation Unsponsored ADR	$1.6M	—	—	—	—	+66.94% (above 0%: growing)	—	—	Compare
AMZE Amaze Holdings, Inc.	$1.6M	— (loss-making)	— (loss-making)	−28.77% (below 0%: shrinking)	n/m	−72.72% (below 0%: shrinking)	87.67%	(753.03%)	Compare
TGL Treasure Global Inc.	$1.6M	— (loss-making)	— (loss-making)	+108.30% (above 0%: growing)	n/m	+53.70% (above 0%: growing)	0.00%	(117.69%)	Compare
XTKG X3 Holdings Co., Ltd.	$1.1M	— (loss-making)	— (loss-making)	−51.72% (below 0%: shrinking)	+56.86% (above 0%: growing)	+70.68% (above 0%: growing)	(10.13%)	0.00%
MYSZ My Size, Inc.	$1.1M	— (loss-making)	— (loss-making)	+53.04% (above 0%: growing)	n/m	+102.28% (above 0%: growing)	31.69%	(56.09%)	Compare
PRST Presto Automation Inc.	$640.0K	— (loss-making)	— (loss-making)	−32.62% (below 0%: shrinking)	n/m	−10.44% (below 0%: shrinking)	3.73%	(343.67%)	Compare
Median of peers	$1.6M	—	—	−5.47%	—	−10.44%	20.61%	(117.69%)

All 237 Software Application stocks →

X3 Holdings Co., Ltd. (XTKG) key facts

Concern: X3 Holdings Co., Ltd.’s revenue for fiscal 2025 (year ended December 2025) was $6.3 million, down 45.8% from fiscal 2024.
X3 Holdings Co., Ltd. (XTKG) is a Software Application company in the Technology sector, listed on Nasdaq.
As of April 15, 2026, XTKG traded at $0.59, a market capitalization of $1.1 million.
Return on equity was −58.3% and debt-to-equity 0.06.
Its Piotroski F-score is 4 out of 9 and its Altman Z-score is −6.79 (distress zone) for fiscal 2025.

Source: company filings (standardised) and stockrow calculations.