Company Analysis

XWELL, Inc. (XWEL)

Nasdaq: XWEL · Services-Personal Services · New York, NY · filing with the SEC since 2007
Grade2.9
◀ Past 2.4● Present 2.4▶ Future 4.0
1 est.

Income statement, as filed

In thousands of US dollars (USD), as filed; per-share figures in US dollars; share counts. The fiscal year ends in December.
Income statement, by fiscal year, newest first
Fiscal yearFY 2025FY 2024FY 2023FY 2022FY 2021FY 2020FY 2019FY 2018FY 2017FY 2016
Period endingDec 31, 2025Dec 31, 2024Dec 31, 2023Dec 31, 2022Dec 31, 2021Dec 31, 2020Dec 31, 2019Dec 31, 2018Dec 31, 2017Dec 31, 2016
Report filedApr 1, 2026Apr 15, 2025Apr 16, 2024Apr 17, 2023Mar 31, 2022Mar 31, 2021Apr 20, 2020Apr 1, 2019Mar 29, 2018Mar 30, 2017
Revenue29,21033,89730,10955,93973,7298,38548,51550,09448,82311,986r
For lenders
Net interest income66138044838443-1,832-2,900···
Cost of revenue21,70424,97826,42843,89141,38511,98337,85439,45138,986r6,738r
Gross profit7,5068,9193,68112,04832,344·····
Selling, general and administrative16,00020,082r12,95721,178r24,19915,94014,31916,24016,5779,702r
Total costs and expenses23,17625,62631,88743,21128,237r48,48964,38784,81963,539r29,694r
Operating income-15,670-16,707-28,206-31,1634,107-40,104-15,872-34,725-14,716r-17,708r
Interest expense41·····2,9001,8277311,698
Share of profit of equity-method investments2735-54-618-1,0461,287····
Other income (expense), net-167-211-355r-1,131-1,183r858-4,074r643r-554r599r
Total non-operating income (expense)·······-1,184-1,285r-1,571r
Income before income taxes-16,077-16,441-27,994-32,5742,949-92,225-20,676-35,909-16,001-19,279r
Income tax expense29493555567-146-2781110
Income from continuing operations···-32,8373,349-90,488-21,223-36,090-16,563-19,279
Income from discontinued operations·······-1,115-12,277-4,724
Net income including non-controlling interests-16,106-16,490-28,029-32,6292,893-92,232-20,530-36,746-28,389-24,003
Net income to non-controlling interests885363-288208-456-1,7446934594513
Net income-16,991-16,853-27,741-32,8373,349-90,488-21,223-37,205-28,840-24,006
Net income to common shareholders-28,233-16,853···-91,433-21,223···
Earnings per share, basic-5.08-3.66-6.64-7.01r0.60b-41.00b··-1,548.00b-1,896.00b
Earnings per share, diluted-5.08-3.66-6.64-7.01r0.60b-41.00b···-1,896.00b
Earnings per share, basic and diluted·····-41.00b-259.80rb-1,536.00b-1,552.80rb-1,896.00b
Weighted average shares, basic5,560,0154,610,9404,175,2204,682,767r5,215,309b2,228,377b81,722rb24,227b18,572rb12,639b
Weighted average shares, diluted5,560,0154,610,9404,175,2204,682,767r5,253,838b2,228,377b1,634,444r24,227b18,572rb12,639b
Weighted average shares, basic and diluted·····2,228,377b81,722b···
As filed with the SEC, each figure from the newest report that carries it, and linked to it. Nothing here is computed.Share counts and per-share figures are on the newest report's basis, after the 1-for-20 reverse split of Sep 2023.A dot is a line not tagged for that period. r restated by the company in a later report; b a share figure put on the newest basis or filed in the wrong unit. Hover a figure for its filing and note.
What each line is, and the XBRL concept behind it
Revenue what customers paid for what it soldus-gaap:Revenues
Net interest income interest earned less interest paidus-gaap:InterestIncomeExpenseNet
Cost of revenue what it cost to make or buy what it soldus-gaap:CostOfRevenue
Gross profit revenue less the cost of what it soldus-gaap:GrossProfit
Selling, general and administrative the cost of selling and of running the companyus-gaap:SellingGeneralAndAdministrativeExpense
Total costs and expenses every operating cost, the cost of revenue includedus-gaap:CostsAndExpenses
Operating income profit from running the business, before interest and taxus-gaap:OperatingIncomeLoss
Interest expense what its borrowing costus-gaap:InterestExpenseDebt
us-gaap:InterestExpense
Share of profit of equity-method investments its share of companies it partly ownsus-gaap:IncomeLossFromEquityMethodInvestments
Other income (expense), net gains and costs outside the businessus-gaap:OtherNonoperatingIncomeExpense
Total non-operating income (expense) everything outside the business, togetherus-gaap:NonoperatingIncomeExpense
Income before income taxes profit before taxus-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
Income tax expense tax charged on the period's profitus-gaap:IncomeTaxExpenseBenefit
Income from continuing operations profit from the businesses it keepsus-gaap:IncomeLossFromContinuingOperations
us-gaap:IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
Income from discontinued operations profit or loss from businesses it sold or closedus-gaap:IncomeLossFromDiscontinuedOperationsNetOfTax
Net income including non-controlling interests the whole group's profit, minority holders' share includedus-gaap:ProfitLoss
Net income to non-controlling interests the share that belongs to minority holdersus-gaap:NetIncomeLossAttributableToNoncontrollingInterest
Net income the profit or loss that belongs to the company's shareholdersus-gaap:NetIncomeLoss
Net income to common shareholders what is left for common shareholdersus-gaap:NetIncomeLossAvailableToCommonStockholdersBasic
Earnings per share, basic net income per share outstandingus-gaap:EarningsPerShareBasic
Earnings per share, diluted net income per share, counting every share that could be issuedus-gaap:EarningsPerShareDiluted
Earnings per share, basic and diluted net income per share, where both counts are the sameus-gaap:EarningsPerShareBasicAndDiluted
Weighted average shares, basic the average count of shares outstandingus-gaap:WeightedAverageNumberOfSharesOutstandingBasic
Weighted average shares, diluted the average count with every share that could be issuedus-gaap:WeightedAverageNumberOfDilutedSharesOutstanding
Weighted average shares, basic and diluted the average count, where both counts are the sameus-gaap:WeightedAverageNumberOfShareOutstandingBasicAndDiluted
SI Assistanton XWEL · research, not advice