Financhill
Sell
46

XNET Quote, Financials, Valuation and Earnings

Last price:
$4.37
Seasonality move :
-10.58%
Day range:
$4.41 - $4.66
52-week range:
$1.46 - $7.19
Dividend yield:
0%
P/E ratio:
308.39x
P/S ratio:
0.84x
P/B ratio:
0.87x
Volume:
479K
Avg. volume:
863.5K
1-year change:
173.46%
Market cap:
$276.3M
Revenue:
$323.1M
EPS (TTM):
-$0.05
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $186.4M $238.8M $341.5M $363.7M $323.1M
Revenue Growth (YoY) 3.16% 28.12% 43.02% 6.51% -11.16%
 
Cost of Revenues $92.6M $118.6M $200.1M $200.6M $155.6M
Gross Profit $93.7M $120.2M $141.4M $163.1M $167.6M
Gross Profit Margin 50.29% 50.33% 41.42% 44.84% 51.86%
 
R&D Expenses $55.5M $61.9M $67.7M $74.2M $71.6M
Selling, General & Admin $52M $61.4M $64.5M $90.4M $90.7M
Other Inc / (Exp) $1.1M $654K $9.9M $13.7M -$12.6M
Operating Expenses $108.9M $120.5M $127.8M $161.5M $161.5M
Operating Income -$15.1M -$299K $13.7M $1.6M $6.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$13M $983K $25.4M $18.4M -$2.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1M -$125K $4.1M $4.1M -$3M
Net Income to Company -$14.1M $1.1M $21.3M $14.3M $663K
 
Minority Interest in Earnings $300K $83K $116K -$41K $552K
Net Income to Common Excl Extra Items -$13.8M $1.2M $21.5M $14.2M $1.2M
 
Basic EPS (Cont. Ops) -$0.21 $0.02 $0.32 $0.22 $0.02
Diluted EPS (Cont. Ops) -$0.21 $0.02 $0.32 $0.22 $0.02
Weighted Average Basic Share $67.5M $66.9M $67.2M $65.3M $63.8M
Weighted Average Diluted Share $67.5M $67.2M $67.2M $65.4M $63.8M
 
EBITDA $1.6M $10.5M $29.3M $26M $5.3M
EBIT -$12.6M $1.1M $25.5M $19.9M -$1.6M
 
Revenue (Reported) $186.4M $238.8M $341.5M $363.7M $323.1M
Operating Income (Reported) -$15.1M -$299K $13.7M $1.6M $6.1M
Operating Income (Adjusted) -$12.6M $1.1M $25.5M $19.9M -$1.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $53M $78.8M $98.9M $80M $88.5M
Revenue Growth (YoY) 9.96% 48.56% 25.58% -19.14% 10.6%
 
Cost of Revenues $24.4M $43.9M $59.3M $37.1M $44.4M
Gross Profit $28.6M $34.9M $39.6M $42.8M $44.1M
Gross Profit Margin 53.98% 44.27% 40.03% 53.57% 49.86%
 
R&D Expenses $13.3M $16.3M $18M $17.6M $18.7M
Selling, General & Admin $11.1M $15M $21M $21.2M $27.3M
Other Inc / (Exp) $2.2M $1.5M $1.5M $316K $1.3M
Operating Expenses $24.4M $31.3M $39M $38.8M $46.1M
Operating Income $4.2M $3.6M $549K $4M -$2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $6.6M $5.4M $2.7M $5.3M $199K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$154K $16K $1.5M $1.7M $1.1M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $16K $36K -$92K $1K $146K
Net Income to Common Excl Extra Items $6.8M $5.5M $1.1M $3.6M -$800K
 
Basic EPS (Cont. Ops) $0.10 $0.08 $0.02 $0.06 -$0.01
Diluted EPS (Cont. Ops) $0.10 $0.08 $0.02 $0.06 -$0.01
Weighted Average Basic Share $66.9M $67.5M $65M $64.7M $61.2M
Weighted Average Diluted Share $67M $67.5M $65.1M $64.7M $61.2M
 
EBITDA $6.6M $5.5M $3.1M $5.5M $419K
EBIT $6.6M $5.5M $3.1M $5.5M $419K
 
Revenue (Reported) $53M $78.8M $98.9M $80M $88.5M
Operating Income (Reported) $4.2M $3.6M $549K $4M -$2M
Operating Income (Adjusted) $6.6M $5.5M $3.1M $5.5M $419K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $191.2M $264.5M $361.6M $344.8M $331.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $92.7M $138.1M $215.5M $178.5M $162.8M
Gross Profit $98.5M $126.4M $146.2M $166.3M $168.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $51.9M $64.9M $69.4M $73.8M $72.7M
Selling, General & Admin $47.9M $65.3M $70.5M $90.6M $96.8M
Other Inc / (Exp) $4.3M $2.7M $10M $12.5M -$11.6M
Operating Expenses $104.9M $130.2M $135.5M $161.3M $168.7M
Operating Income -$6.4M -$3.8M $10.6M $5M $143K
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$1.5M -$153K $22.7M $21M -$7.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $381K $46K $5.5M $4.3M -$3.5M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $279K $102K -$12K $52K $697K
Net Income to Common Excl Extra Items -$1.6M -$97K $17.1M $16.7M -$3.2M
 
Basic EPS (Cont. Ops) -$0.02 -$0.00 $0.25 $0.26 -$0.05
Diluted EPS (Cont. Ops) -$0.02 -$0.00 $0.25 $0.26 -$0.05
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$1.1M -$61K $23.2M $22.3M -$6.8M
EBIT -$1.1M -$61K $23.2M $22.3M -$6.8M
 
Revenue (Reported) $191.2M $264.5M $361.6M $344.8M $331.6M
Operating Income (Reported) -$6.4M -$3.8M $10.6M $5M $143K
Operating Income (Adjusted) -$1.1M -$61K $23.2M $22.3M -$6.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $53M $78.8M $98.9M $80M $88.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $24.4M $43.9M $59.3M $37.1M $44.4M
Gross Profit $28.6M $34.9M $39.6M $42.8M $44.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $13.3M $16.3M $18M $17.6M $18.7M
Selling, General & Admin $11.1M $15M $21M $21.2M $27.3M
Other Inc / (Exp) $2.2M $1.5M $1.5M $316K $1.3M
Operating Expenses $24.4M $31.3M $39M $38.8M $46.1M
Operating Income $4.2M $3.6M $549K $4M -$2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $6.6M $5.4M $2.7M $5.3M $199K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$154K $16K $1.5M $1.7M $1.1M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $16K $36K -$92K $1K $146K
Net Income to Common Excl Extra Items $6.8M $5.5M $1.1M $3.6M -$800K
 
Basic EPS (Cont. Ops) $0.10 $0.08 $0.02 $0.06 -$0.01
Diluted EPS (Cont. Ops) $0.10 $0.08 $0.02 $0.06 -$0.01
Weighted Average Basic Share $66.9M $67.5M $65M $64.7M $61.2M
Weighted Average Diluted Share $67M $67.5M $65.1M $64.7M $61.2M
 
EBITDA $6.6M $5.5M $3.1M $5.5M $419K
EBIT $6.6M $5.5M $3.1M $5.5M $419K
 
Revenue (Reported) $53M $78.8M $98.9M $80M $88.5M
Operating Income (Reported) $4.2M $3.6M $549K $4M -$2M
Operating Income (Adjusted) $6.6M $5.5M $3.1M $5.5M $419K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $137.2M $123.4M $177.2M $170.8M $177.3M
Short Term Investments $117.8M $115.7M $83.6M $101.1M $110.2M
Accounts Receivable, Net $23M $26.1M $29.8M $31.2M $32.7M
Inventory $1.7M $1.4M $457K $2.2M $1.3M
Prepaid Expenses $8.4M $9M -- $4.6M $5.3M
Other Current Assets $1.2M $3.9M $8.3M $5.7M $3M
Total Current Assets $302.3M $293.9M $332.2M $327.4M $363M
 
Property Plant And Equipment $52.7M $57.7M $62.6M $60.6M $55.9M
Long-Term Investments $26.7M $31.5M $30.8M $32.1M $30.6M
Goodwill $22.6M $23.1M $21.2M $20.8M --
Other Intangibles $8.9M $8.3M $6.5M $5.7M $8.3M
Other Long-Term Assets $1.5M $4.1M $7.7M -- $218K
Total Assets $415.6M $440.7M $463.3M $468.7M $473.9M
 
Accounts Payable $20.6M $26.4M $25.4M $24.4M $23M
Accrued Expenses $19.3M $24.5M $28.1M $27.1M $26.7M
Current Portion Of Long-Term Debt -- $2.9M $7M $6.9M $2.1M
Current Portion Of Capital Lease Obligations $2M $18K $283K $276K $253K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $103.3M $119.9M $128.3M $128.1M $126.7M
 
Long-Term Debt $19.9M $17.3M $24.8M $15.5M $27.1M
Capital Leases -- -- -- -- --
Total Liabilities $125.2M $139M $154.9M $145.2M $156.1M
 
Common Stock $84K $84K $81K $81K $77K
Other Common Equity Adj $3.3M $8.2M -$7.6M -$10.8M -$13M
Common Equity $292.2M $303.6M $309.9M $324.9M $318.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$1.8M -$1.9M -$1.5M -$1.4M -$271K
Total Equity $290.4M $301.8M $308.4M $323.5M $317.8M
 
Total Liabilities and Equity $415.6M $440.7M $463.3M $468.7M $473.9M
Cash and Short Terms $255.1M $239M $260.8M $271.9M $287.5M
Total Debt $19.9M $20.2M $31.8M $22.4M $29.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $119.1M $133.5M $133.6M $127.6M $163.1M
Short Term Investments $126.2M $136.4M $124.7M $144.9M $111.4M
Accounts Receivable, Net $26.8M $32.4M $44.2M $34.3M $40M
Inventory $1M $1M $1.7M $1.9M $1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $11.7M $6.8M $8M $10.6M $15.5M
Total Current Assets $298.6M $322.9M $345.5M $332.3M $361.6M
 
Property Plant And Equipment $57.8M $58.5M $62.8M $58.9M $55.2M
Long-Term Investments $26.7M $31.3M $30.9M $31.7M $31M
Goodwill $22.4M $23.2M $21.5M $20.8M --
Other Intangibles $8.5M $8.1M $6.4M $5.7M $8.4M
Other Long-Term Assets $2.5M $7.6M $10M $3.6M $18.9M
Total Assets $416.6M $470.9M $477.3M $473.2M $485.9M
 
Accounts Payable $21.3M $29.1M $26.9M $25.5M $24.9M
Accrued Expenses $36.9M $48.7M $55.2M $56.5M $61.2M
Current Portion Of Long-Term Debt -- $3.8M $7.1M $7.9M $697K
Current Portion Of Capital Lease Obligations $1.3M $13K $293K $375K $331K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $98.5M $124.6M $135.9M $135.7M $138.9M
 
Long-Term Debt $19.8M $34.8M $24M $9.3M $27.2M
Capital Leases -- -- -- -- --
Total Liabilities $120.1M $161.1M $161.8M $146.4M $168.6M
 
Common Stock $84K $84K $81K $80K $78K
Other Common Equity Adj $1.9M $9M -$5M -$10.9M -$12.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$1.8M -$1.9M -$1.4M -$1.4M -$420K
Total Equity $296.4M $309.8M $315.5M $326.8M $317.2M
 
Total Liabilities and Equity $416.6M $470.9M $477.3M $473.2M $485.9M
Cash and Short Terms $245.2M $269.9M $258.3M $272.5M $274.6M
Total Debt $19.8M $38.5M $31.1M $17.1M $27.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$14.1M $1.1M $21.3M $14.3M $663K
Depreciation & Amoritzation $14.2M $9.4M $3.8M $6.1M $6.9M
Stock-Based Compensation $2.3M $6.2M $8.2M $9.7M $2.5M
Change in Accounts Receivable $5M -$2.2M -$6M -$2M -$2M
Change in Inventories $643K -$36K $851K -$1.8M $925K
Cash From Operations -$13.9M $19.5M $51.1M $25.7M $31M
 
Capital Expenditures $13.6M $13.3M $15M $4.5M $8.3M
Cash Acquisitions -- -- -- -- -$2.1M
Cash From Investing -$20.8M -$32.6M $11.8M -$23.9M -$21.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $7.8M $2.2M $16.7M $4.3M $33.4M
Long-Term Debt Repaid -$662K -$2.4M -$3.3M -$13.1M -$26.6M
Repurchase of Common Stock -$4.5M -- -$6.7M -$4.7M -$7.7M
Other Financing Activities -- -- $76K -- --
Cash From Financing $2.7M -$223K $6.6M -$13.5M -$925K
 
Beginning Cash (CF) $165.4M $138.8M $127.4M $184.8M $170.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$32M -$13.4M $69.5M -$11.7M $8.1M
Ending Cash (CF) $138.8M $127.4M $184.8M $170.8M $177.5M
 
Levered Free Cash Flow -$27.5M $6.2M $36.1M $21.2M $22.6M
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 2021-07-18 2022-07-18 2023-07-18 2024-07-18
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

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock