X-Energy, Inc. Class A Common Stock (XE) — Financial statements
Income statement, balance sheet, and cash flow for X-Energy, Inc. Class A Common Stock — annual and quarterly history with growth and margin analysis.
| Metric (USD Millions) | 2025 | 2022 | 2021 | |
|---|---|---|---|---|
| Revenue & Gross Profit | ||||
| Revenue | 109↑4.0% | 105↑36.3% | 77 | |
| Cost of Revenue | 161↑9.4% | 147↑37.1% | 108 | |
| Gross Profit | -52↓22.8% | -43↓39.4% | -31 | |
| Operating Expenses | ||||
| R&D Expenses | 2↓36.3% | 3↑116.5% | 1 | |
| General & Administrative Expenses | 0.00 | 0.00 | 0.00 | |
| Selling & Marketing Expenses | 0.00 | 0.00 | 0.00 | |
| SG&A Expenses | 116↑101.8% | 58↑98.6% | 29 | |
| Other Expenses | 0.00 | 0.00 | 0.00 | |
| Operating Expenses | 118↑95.7% | 60↑99.4% | 30 | |
| Total Costs & Expenses | 279↑34.5% | 208↑50.8% | 138 | |
| Operating Results | ||||
| Operating Income | -170↓65.5% | -103↓69.2% | -61 | |
| Depreciation & Amortization | 1↑717.6% | 0.17↑400.0% | 0.03 | |
| EBITDA | -169↓53.2% | -110↓79.1% | -62 | |
| EBIT | -170↓54.2% | -110↓79.2% | -62 | |
| Interest & Other Income | ||||
| Net Interest Income | 20↑268.3% | -12↓380.9% | -2 | |
| Interest Income | 20↑56269.4% | 0.04↑500.0% | 0.01 | |
| Interest Expense | 0.48↓96.0% | 12↑381.2% | 2 | |
| Non-Operating Income | 0.00↓100.0% | 8↑829.6% | 0.81 | |
| Other Income / Expenses | -219↓1033.6% | -19↓492.7% | -3 | |
| Income Before Tax | -390↓218.9% | -122↓90.8% | -64 | |
| Income Tax Expense | 0.00 | 0.00 | 0.00 | |
| Net Income & EPS | ||||
| Net Income from Continuing Operations | -390↓218.9% | -122↓90.8% | -64 | |
| Net Income from Discontinued Operations | 0.00 | 0.00 | 0.00 | |
| Net Income | -390↓218.9% | -122↓90.8% | -64 | |
| Bottom-Line Net Income | -390↓218.9% | -122↓90.8% | -64 | |
| EPS (Basic) | -19.52↓456.1% | -3.51↓90.8% | -1.84 | |
| EPS (Diluted) | -19.52↓456.1% | -3.51↓90.8% | -1.84 | |
| Weighted Average Shares | 20↓42.6% | 35↑0.0% | 35 | |
| Weighted Average Diluted Shares | 20↓42.6% | 35↑0.0% | 35 | |
* All figures in Millions of USD, except per share data. Growth rates calculated Year-over-Year (YoY). Data source: SEC Filings.