XOS, INC.

EDGAR

Annual consolidated revenue for 2025: about USD 45.99M, using the latest reported figures. The previous period, 2024, was about USD 55.96M.

Watchlist

Latest quarter

Revenue

4.74 million USD

2026 Q2 · USD

Exact inputs and evidence

Operating margin

-167.66%

2026 Q2 · %

Exact inputs and evidence
  • Operating Income: -7947000 USD Source
  • Revenue: 4740000 USD Source

Operating cash flow

-2.7 million USD

2026 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: -4300000 USD Source
  • Operating Cash Flow: -1600000 USD Source

Free cash flow

-2.72 million USD

2026 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: -4300000 USD Source
  • Operating Cash Flow: -1600000 USD Source
  • Capital Expenditure: 38000 USD Source
  • Capital Expenditure: 19000 USD Source
Cash and cash equivalents
13.2 million USD Source
Exact value

13200000 USD

Long-term debt including current maturities
Not available
Shares outstanding
14.1 million shares Source
Exact value

14146000 shares

Reported share-count change

68.55% · 5.75 million shares

Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.

Exact inputs and evidence
  • 8393000 shares · 2025-06-30· Source
  • 14146000 shares · 2026-06-30· Source

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

37.7 million USD

2025-07-01 – 2026-06-30

Exact inputs and evidence
  • Revenue: 16500000 USD · 2025-07-01 – 2025-09-30 Source
  • Revenue: 45992000 USD · 2025-01-01 – 2025-12-31 Source
  • Revenue: 40772000 USD · 2025-01-01 – 2025-09-30 Source
  • Revenue: 11225000 USD · 2026-01-01 – 2026-03-31 Source
  • Revenue: 4740000 USD · 2026-04-01 – 2026-06-30 Source

Net income

-19.4 million USD

2025-07-01 – 2026-06-30

Exact inputs and evidence
  • Net income: 2123000 USD · 2025-07-01 – 2025-09-30 Source
  • Net income: -25320000 USD · 2025-01-01 – 2025-12-31 Source
  • Net income: -15568000 USD · 2025-01-01 – 2025-09-30 Source
  • Net income: -4916000 USD · 2026-01-01 – 2026-03-31 Source
  • Net income: -6893000 USD · 2026-04-01 – 2026-06-30 Source

Capital expenditure

38 thousand USD

2025-07-01 – 2026-06-30

Exact inputs and evidence
  • Capital expenditure: 0 USD · 2025-01-01 – 2025-09-30 Source
  • Capital expenditure: 0 USD · 2025-01-01 – 2025-06-30 Source
  • Capital expenditure: 0 USD · 2025-01-01 – 2025-12-31 Source
  • Capital expenditure: 0 USD · 2025-01-01 – 2025-09-30 Source
  • Capital expenditure: 19000 USD · 2026-01-01 – 2026-03-31 Source
  • Capital expenditure: 38000 USD · 2026-01-01 – 2026-06-30 Source
  • Capital expenditure: 19000 USD · 2026-01-01 – 2026-03-31 Source

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2026-08-13.

Financial data available through: 2025-12-31.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2025-12-31
  • Operating income: 6 of 11 periods available· newest 2025-12-31
  • Net income: 6 of 11 periods available· newest 2025-12-31
  • Operating cash flow: 6 of 11 periods available· newest 2025-12-31
  • Capital expenditure: 6 of 11 periods available· newest 2025-12-31
  • Total assets: 6 of 11 periods available· newest 2025-12-31
  • Total liabilities: 6 of 11 periods available· newest 2025-12-31
  • Current assets: 6 of 11 periods available· newest 2025-12-31
  • Current liabilities: 6 of 11 periods available· newest 2025-12-31
  • Cash and cash equivalents: 6 of 11 periods available· newest 2025-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 6 of 11 periods available· newest 2025-12-31

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    -17.8%

    Prior period

    USD 55.96 million

    –

    Current period

    USD 45.99 million

    –

    Exact inputs and evidence

    45992000 − 55961000 = -9969000 USD

    55961000 USD · 2024-01-01 – 2024-12-31

    Inspect prior input Prior source

    45992000 USD · 2025-01-01 – 2025-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    +USD 24.84 million

    Prior period

    −USD 50.16 million

    –

    Current period

    −USD 25.32 million

    –

    Exact inputs and evidence

    -25320000 − -50159000 = 24839000 USD

    -50159000 USD · 2024-01-01 – 2024-12-31

    Inspect prior input Prior source

    -25320000 USD · 2025-01-01 – 2025-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    +USD 54.2 million

    Prior period

    −USD 48.8 million

    –

    Current period

    USD 5.4 million

    –

    Exact inputs and evidence

    5400000 − -48800000 = 54200000 USD

    -48800000 USD · 2024-01-01 – 2024-12-31

    Inspect prior input Prior source

    5400000 USD · 2025-01-01 – 2025-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Capital expenditure

    -100%

    Prior period

    USD 304,000

    –

    Current period

    USD 0

    –

    Exact inputs and evidence

    0 − 304000 = -304000 USD

    304000 USD · 2024-01-01 – 2024-12-31

    Inspect prior input Prior source

    0 USD · 2025-01-01 – 2025-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2025 2025-01-01 – 2025-12-31

  • Revenue USD 45.99 million 100% of revenue
  • Cost of revenue USD 43.27 million 94% of revenue
  • Operating expenses USD 35.81 million 78% of revenue
  • Operating income −USD 33.08 million −72% of revenue
  • Tax, interest and other Derived −USD 7.76 million −17% of revenue
  • Net income −USD 25.32 million −55% of revenue

Cash

  • Operating cash flow USD 5.4 million 12% of revenue
  • Capital expenditure USD 0 0% of revenue
  • Free cash flow Derived USD 5.4 million 12% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2020 Operating loss: operating costs were 550% of revenue.
  • 2021 Operating loss: operating costs were 1,153% of revenue.
  • 2022 Operating loss: operating costs were 406% of revenue.
  • 2023 Operating loss: operating costs were 246% of revenue.
  • 2024 Operating loss: operating costs were 182% of revenue.
  • 2025 Operating loss: operating costs were 172% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2020 2020-01-01 – 2020-12-312641000 14513000 Derived -11872000 4795000 Derived -16667000 -12745000 Derived
Source
2021 2021-01-01 – 2021-12-315048000 58203000 Derived -53155000 -76556000 Derived 23401000 -93810000 Derived
Source
2022 2022-01-01 – 2022-12-3136376000 147724000 Derived -111348000 -38023000 Derived -73325000 -142113000 Derived
Source
2023 2023-01-01 – 2023-12-3144523000 109488000 Derived -64965000 10878000 Derived -75843000 -40685000 Derived
Source
2024 2024-01-01 – 2024-12-3155961000 101835000 Derived -45874000 4285000 Derived -50159000 -49104000 Derived
Source
2025 2025-01-01 – 2025-12-3145992000 79075000 Derived -33083000 -7763000 Derived -25320000 5400000 Derived
Source

Amounts are exact, in USD.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

USD 46M 2025
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.60.4M45.3M30.2M15.1M0.0202020232025
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2020Revenue2641000
2021Revenue5048000
2022Revenue36376000
2023Revenue44523000
2024Revenue55961000
2025Revenue45992000

Revenue growth

Change in revenue from the same financial period one year earlier.

-17.8% 2025
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.672%487%301%116%-69%202020232025
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2020Year over yearNo prior comparable period
2021Year over year91.1%
2022Year over year620.6%
2023Year over year22.4%
2024Year over year25.7%
2025Year over year-17.8%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin -71.9% 2025
Net margin -55.1% 2025
Free cash flow margin 11.7% 2025
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.649%-24%-697%-1,371%-2,044%202020232025
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2020Operating margin-449.5%
2021Operating margin-1,053%
2022Operating margin-306.1%
2023Operating margin-145.9%
2024Operating margin-82%
2025Operating margin-71.9%
2020Net margin-631.1%
2021Net margin463.6%
2022Net margin-201.6%
2023Net margin-170.3%
2024Net margin-89.6%
2025Net margin-55.1%
2020Free cash flow margin-482.6%
2021Free cash flow margin-1,858.4%
2022Free cash flow margin-390.7%
2023Free cash flow margin-91.4%
2024Free cash flow margin-87.7%
2025Free cash flow margin11.7%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 5.4M 2025
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.16.1M-22.6M-61.3M-100.0M-138.7M202020232025
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2020Operating cash flow-12338000
2021Operating cash flow-88895000
2022Operating cash flow-128000000
2023Operating cash flow-39300000
2024Operating cash flow-48800000
2025Operating cash flow5400000

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

USD 5.4M 2025
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.17.2M-25.6M-68.4M-111.1M-153.9M202020232025
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2020Free cash flow-12745000
2021Free cash flow-93810000
2022Free cash flow-142113000
2023Free cash flow-40685000
2024Free cash flow-49104000
2025Free cash flow5400000

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

60.3% 2025
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.260%195%130%65%0%202020232025
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2020Liabilities / assets240.4%
2021Liabilities / assets23.7%
2022Liabilities / assets41%
2023Liabilities / assets51.8%
2024Liabilities / assets65.8%
2025Liabilities / assets60.3%

Current assets to current liabilities

Current assets divided by current liabilities.

2.17× 2025
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.11.21×8.41×5.61×2.80×0.00×202020232025
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2020Current assets / current liabilities0.39×
2021Current assets / current liabilities10.38×
2022Current assets / current liabilities3.57×
2023Current assets / current liabilities3.66×
2024Current assets / current liabilities1.76×
2025Current assets / current liabilities2.17×

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
2020 2020-01-01 – 2020-12-31
−USD 16.67 million
Exact value

Exact value: -16667000 USD

2020-01-01 – 2020-12-31: -16667000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 12.34 million
Exact value

Exact value: -12338000 USD

2020-01-01 – 2020-12-31: -12338000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 407,000
Exact value

Exact value: 407000 USD

2020-01-01 – 2020-12-31: 407000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 12.75 million
Calculation and evidence

-12338000 − 407000 USD

Exact free cash flow: -12745000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2021 2021-01-01 – 2021-12-31
USD 23.4 million
Exact value

Exact value: 23401000 USD

2021-01-01 – 2021-12-31: 23401000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 88.9 million
Exact value

Exact value: -88895000 USD

2021-01-01 – 2021-12-31: -88895000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 4.92 million
Exact value

Exact value: 4915000 USD

2021-01-01 – 2021-12-31: 4915000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 93.81 million
Calculation and evidence

-88895000 − 4915000 USD

Exact free cash flow: -93810000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2022 2022-01-01 – 2022-12-31
−USD 73.33 million
Exact value

Exact value: -73325000 USD

2022-01-01 – 2022-12-31: -73325000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 128 million
Exact value

Exact value: -128000000 USD

2022-01-01 – 2022-12-31: -128000000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 14.11 million
Exact value

Exact value: 14113000 USD

2022-01-01 – 2022-12-31: 14113000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 142.11 million
Calculation and evidence

-128000000 − 14113000 USD

Exact free cash flow: -142113000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2023 2023-01-01 – 2023-12-31
−USD 75.84 million
Exact value

Exact value: -75843000 USD

2023-01-01 – 2023-12-31: -75843000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 39.3 million
Exact value

Exact value: -39300000 USD

2023-01-01 – 2023-12-31: -39300000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 1.39 million
Exact value

Exact value: 1385000 USD

2023-01-01 – 2023-12-31: 1385000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 40.69 million
Calculation and evidence

-39300000 − 1385000 USD

Exact free cash flow: -40685000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2024 2024-01-01 – 2024-12-31
−USD 50.16 million
Exact value

Exact value: -50159000 USD

2024-01-01 – 2024-12-31: -50159000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 48.8 million
Exact value

Exact value: -48800000 USD

2024-01-01 – 2024-12-31: -48800000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 304,000
Exact value

Exact value: 304000 USD

2024-01-01 – 2024-12-31: 304000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 49.1 million
Calculation and evidence

-48800000 − 304000 USD

Exact free cash flow: -49104000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2025 2025-01-01 – 2025-12-31
−USD 25.32 million
Exact value

Exact value: -25320000 USD

2025-01-01 – 2025-12-31: -25320000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 5.4 million
Exact value

Exact value: 5400000 USD

2025-01-01 – 2025-12-31: 5400000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 0
Exact value

Exact value: 0 USD

2025-01-01 – 2025-12-31: 0 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 5.4 million
Calculation and evidence

5400000 − 0 USD

Exact free cash flow: 5400000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

40 filings · 1,882 latest values · 1,882 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 0001819493, 1819493, NGAC, edgar:1819493

Also known as NextGen Acquisition Corp, NextGen Acquisition Corporation, XOS, INC., Xos, Inc.