stockrow
Friday 6 November 2026
Export XTND’s income statement to Excel — free account
Xtend AI Robotics, Inc.
XTND Technology Computer Hardware
Xtend AI Robotics, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $30.5 million, up 32.3% from fiscal 2024.
- Revenue
- +146.2%
- EPS
- −76.9%
- Free cash flow
- −24.8%
Quarter to June 2026, against a year earlier
1.00
0.03
+3.09%
Follow XTND
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Jun ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | — | — | 32 | 23 | 31 | 43 | (2.9%) | 138 | 213 | 404 | +136.5% | |
| Gross margin, % | — | — | — | — | — | — | — | 22.46 | 21.81 | 10.31 | 9.49 | (12.1) pt | ||||||
| EBT | — | — | — | — | — | — | — | 4 | 0 | (5) | (10) | n/m | ||||||
| EBT margin, % | — | — | — | — | — | — | — | 12.81 | 0.52 | (17.26) | (23.88) | (30.1) pt | ||||||
| Net income | — | — | — | — | — | — | — | 4 | 0 | (5) | (10) | n/m | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | — | — | — | — | — | 2.12 | 1.48 | 1.80 | 2.49 | (7.8%) | |||||
| Earnings | — | — | — | — | — | — | — | 0.27 | 0.01 | (0.31) | (0.67) | n/m | ||||||
| Cash flow | — | — | — | — | — | — | — | 0.11 | 0.22 | (0.69) | (0.64) | n/m | ||||||
| Capex | — | — | — | — | — | — | — | (0.02) | (0.05) | (0.01) | (0.03) | (27.9%) | ||||||
| Free cash flow | — | — | — | — | — | — | — | 0.09 | 0.17 | (0.71) | (0.66) | n/m | ||||||
| Book value | — | — | — | — | — | — | — | 0.44 | 0.41 | 2.23 | 2.79 | +125.7% | ||||||
| Shares, m | — | — | — | — | — | — | — | 15 | 16 | 17 | 17 | +5.4% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | — | 227.27 | 227.27 | 0.00 | 0.00 | 151.5 | |||||
| P/S | — | — | — | — | — | — | — | 1.18 | 1.18 | 4.06 | 0.39 | 2.1 | ||||||
| P/B | — | — | — | — | — | — | — | 4.32 | 4.32 | 3.28 | 0.35 | 4.0 | ||||||
| EV/Sales | — | — | — | — | — | — | — | 1.07 | 1.07 | 3.24 | 0.20 | 1.8 | ||||||
| EV/FCF | — | — | — | — | — | — | — | 9.24 | 9.24 | (8.23) | (0.76) | 3.4 | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | — | — | — | 2 | 3 | (12) | (11) | n/m | |||||
| Capex | — | — | — | — | — | — | — | 0 | (1) | 0 | 0 | (24.0%) | ||||||
| Free cash flow | — | — | — | — | — | — | — | 1 | 3 | (12) | (11) | n/m | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | — | — | — | — | — | 6 | 4 | 35 | 14 | +135.9% | |||||
| Net debt | — | — | — | — | — | — | — | (1) | (3) | (25) | (8) | +351.5% | ||||||
| Shareholders’ equity | — | — | — | — | — | — | — | 7 | 6 | 38 | 48 | +137.8% | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | — | — | — | — | — | 0.00 | 1.31 | (21.52) | (30.76) | (21.5) pt | |||||
| ROIC | — | — | — | — | — | — | — | 46.09 | (0.58) | (27.99) | (16.75) | (74.1) pt | ||||||
| ROE | — | — | — | — | — | — | — | 0.00 | 1.83 | (23.88) | (35.23) | (23.9) pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | — | — | — | — | 18 | 22 | — | +22.2% | |||||
| Revenue/emp, $m | — | — | — | — | — | — | — | 0.00 | 1.28 | 1.39 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Jun 2026
Xtend AI Robotics, Inc. vs peers in Computer Hardware (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| QMCO Quantum Corporation | $539.5M | — (loss-making) | — (loss-making) | +25.69% (above 0%: growing) | n/m | +103.05% (above 0%: growing) | 39.26% | 6.23% | Compare |
| SSYS Stratasys, Ltd. | $538.2M | — (loss-making) | — (loss-making) | −0.35% (below 0%: shrinking) | n/m | −86.34% (below 0%: shrinking) | 42.32% | (9.79%) | Compare |
| BRAI Braiin Limited | $441.0M | — | — | — | — | — | — | — | Compare |
| DDD 3D Systems Corporation | $277.5M | — (loss-making) | — (loss-making) | +8.83% (above 0%: growing) | n/m | +63.05% (above 0%: growing) | 35.03% | (24.66%) | Compare |
| NNDM Nano Dimension Ltd. | $264.3M | — (loss-making) | 209× | +12.10% (above 0%: growing) | n/m | +49.35% (above 0%: growing) | 45.90% | (71.03%) | Compare |
| XTND Xtend AI Robotics, Inc. | $241.9M | — (loss-making) | — (loss-making) | +146.19% (above 0%: growing) | n/m | −24.75% (below 0%: shrinking) | 14.70% | (45.00%) | |
| BGIN Bgin Blockchain Limited | $175.4M | — | — | — | — | — | — | — | Compare |
| VELO Velo3D, Inc. | $155.6M | — (loss-making) | — (loss-making) | +52.25% (above 0%: growing) | n/m | −731.61% (below 0%: shrinking) | 21.50% | (53.53%) | Compare |
| CAN Canaan Inc. Sponsored ADR | $127.3M | — (loss-making) | — (loss-making) | −68.20% (below 0%: shrinking) | n/m | +11.34% (above 0%: growing) | (92.06%) | (192.04%) | Compare |
| Median of peers | $270.9M | — | — | +10.46% | — | +30.35% | 37.15% | (39.09%) |