X-Energy, Inc. Class A Common Stock

XEX-Energy, Inc. Class A Common Stock US flag

NASDAQ Global Select

16.23

USD

+0.57

- -

356.23MMarket Cap

Profitability (USD)

API ChatGPT

	2021 Y	2022 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -
Return on Assets (%)	- -	-114.07	-35.67	-10.39
Return on Capital (%)	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -
Gross Margin (%)	-39.67	-40.57	-54.92	-80.31
EBITDA Margin (%)	-78.93	-97.92	-145.98	-228.63
Operating Margin (%)	-78.97	-98.08	-147.06	-230.11
Incremental Operating Margin (%)	- -	- -	- -	- -
Pretax Margin (%)	-83.21	-116.54	-149.98	-225.81
Profit Margin (%)	-83.21	-116.54	-149.98	-150.81
Net Income to Common Margin (%)	-83.21	-116.54	-149.98	-150.81
Effective Tax Rate (%)	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2021 Y	2022 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2024	12/31/2025

Total Debt	41	172	31	21
ST Debt	40	35	21	- -
LT Debt	1	137	10	21
Total Debt/EBITDA	-0.67	-1.68	-0.26	-0.1
Net Debt/EBITDA	-0.05	-0.92	4.05	6.54
Total Debt/EBIT	-0.67	-1.67	-0.25	-0.1
Net Debt/EBIT	-0.05	-0.92	4.02	6.5
EBITDA to Interest Expense	-24.75	-8.69	-7.57	-453.71
EBITDA-CapEx/Interest Expense	-24.8	-8.77	-7.57	-453.71
EBIT to Interest Expense	-24.76	-8.71	-7.63	-456.63
Interest Expense	2	12	16	- -
Common Equity/Total Assets	-354.46	-341.51	-130.09	-0.8
Long-Term Debt/Equity (%)	- -	- -	- -	1.01
Long-Term Debt/Capital (%)	-0.4	-52.64	-1.43	3.32
Long-Term Debt/Total Assets (%)	1.23	108.21	1.78	0.97
Total Debt/Equity (%)	-13.24	-41.35	-4.16	1.01
Total Debt/Capital (%)	-15.15	-66.12	-4.34	3.32
Total Debt/Total Assets (%)	46.63	135.93	5.41	0.97
Net Debt to Equity	-0.99	-22.65	65.8	-68.2
Net Debt/Capital (%)	-1	-28.31	40.1	180.84
EBITDA	-61	-103	-123	-216
EBITDA-CapEx	-61	-104	-123	-216
Operating Income (Loss)	-61	-103	-124	-217

Liquidity (USD)

API ChatGPT

	2021 Y	2022 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2024	12/31/2025

Cash Ratio	0.48	0.93	7.95	30.67
Current Ratio	1.14	1.55	8.68	32.22
Quick Ratio	1.12	1.44	8.64	32.09
CFO/Avg Current Liab	- -	-1.25	-1.35	-2.49
Common Equity/Total Assets	-354.46	-341.51	-130.09	-0.8
Long-Term Debt/Equity (%)	- -	- -	- -	1.01
Long-Term Debt/Capital (%)	-0.4	-52.64	-1.43	3.32
Long-Term Debt/Total Assets (%)	1.23	108.21	1.78	0.97
Total Debt/Equity (%)	-13.24	-41.35	-4.16	1.01
Total Debt/Capital (%)	-15.15	-66.12	-4.34	3.32
Total Debt/Total Assets (%)	46.63	135.93	5.41	0.97
CFO/Total Liabilities	-19.55	-17.63	-7.21	-163.03
CFO/CapEx	-639.81	-109.09	- -	- -
Altman's Z-Score	-6.23	-6.23	-1.57	0.67

Working Capital (USD)

API ChatGPT

	2021 Y	2022 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	9.91	33.19	5.52
Days Sales Outstanding	- -	36.84	11	66.12
Inventory Turnover	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -
Accounts Payable Turnover	- -	39.65	56.78	59.74
Accounts Payable Turnover Days	- -	9.21	6.43	6.11
Cash Conversion Cycle	- -	27.63	4.57	60.01
Inventory to Cash Days	- -	36.84	11	66.12
Inventories	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2021 Y	2022 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	- -
- Cash & Cash Equivalents	36	73	515	1,409
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	626
+ Total Debt	41	172	31	21
Enterprise Value	5	99	-483	-1,067
Total Capital	-270	-261	-723	630
Total Debt/Capital (%)	-15.15	-66.12	-4.34	3.32
Total Debt / EV	8.1	1.73	-0.06	-0.02
EV/Sales	0.07	0.95	- -	- -
EV/EBITDA	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -
Diluted Enterprise Value	5	99	-483	-762
EV per Share	0.02	0.36	- -	- -
TTM Sales	77	105	84	94
TTM EBITDA	-61	-103	-123	-216
TTM Operating Income	-61	-103	-124	-217
TTM Cash Flow to Firm	-75	-84	-80	-149
TTM Free Cash Flow to Firm	-75	-83	-80	-149

Multiples (USD)

API ChatGPT

	2021 Y	2022 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -
Enterprise Value	5	99	-483	-1,067
Low Price	- -	- -	- -	- -
EV/Sales	0.07	0.95	- -	- -
EV/EBITDA	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -
Price/Book Value Average	- -	- -	- -	- -
Price/Book Value High	- -	- -	- -	- -
Price/Book Value Low	- -	- -	- -	- -
Price/Tangible Book Value	- -	- -	- -	- -
Price/Tangible Book Value Average	- -	- -	- -	- -
Price/Tangible Book Value High	- -	- -	- -	- -
Price/Tangible Book Value Low	- -	- -	- -	- -
Price/Sales	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	- -
Price/Cash Flow Average	- -	- -	- -	- -
Price/Cash Flow High	- -	- -	- -	- -
Price/Cash Flow Low	- -	- -	- -	- -
Price/Free Cash Flow Average	- -	- -	- -	- -
Price/Free Cash Flow High	- -	- -	- -	- -
Price/Free Cash Flow Low	- -	- -	- -	- -
EV/Sales Average	0.07	0.95	- -	- -
EV/Sales High	0.07	0.95	- -	- -
EV/Sales Low	0.07	0.95	- -	- -
EV/EBITDA Average	-0.08	-0.97	3.94	3.54
EV/EBITDA High	-0.08	-0.97	3.94	3.54
EV/EBITDA Low	-0.08	-0.97	3.94	3.54
EV/EBIT Average	-0.08	-0.97	3.91	3.51
EV/EBIT High	-0.08	-0.97	3.91	3.51
EV/EBIT Low	-0.08	-0.97	3.91	3.51
Last Price	- -	- -	- -	- -
High Price	- -	- -	- -	- -
Enterprise Value Average	5	99	-483	-762
Enterprise Value High	5	99	-483	-762
Enterprise Value Low	5	99	-483	-762

Profitability (USD)

API ChatGPT

	2021 Y	2022 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -
Return on Assets (%)	- -	-114.07	-35.67	-10.39
Return on Capital (%)	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -
Gross Margin (%)	-39.67	-40.57	-54.92	-80.31
EBITDA Margin (%)	-78.93	-97.92	-145.98	-228.63
Operating Margin (%)	-78.97	-98.08	-147.06	-230.11
Incremental Operating Margin (%)	- -	- -	- -	- -
Pretax Margin (%)	-83.21	-116.54	-149.98	-225.81
Profit Margin (%)	-83.21	-116.54	-149.98	-150.81
Net Income to Common Margin (%)	-83.21	-116.54	-149.98	-150.81
Effective Tax Rate (%)	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2021 Y	2022 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2024	12/31/2025

Total Debt	41	172	31	21
ST Debt	40	35	21	- -
LT Debt	1	137	10	21
Total Debt/EBITDA	-0.67	-1.68	-0.26	-0.1
Net Debt/EBITDA	-0.05	-0.92	4.05	6.54
Total Debt/EBIT	-0.67	-1.67	-0.25	-0.1
Net Debt/EBIT	-0.05	-0.92	4.02	6.5
EBITDA to Interest Expense	-24.75	-8.69	-7.57	-453.71
EBITDA-CapEx/Interest Expense	-24.8	-8.77	-7.57	-453.71
EBIT to Interest Expense	-24.76	-8.71	-7.63	-456.63
Interest Expense	2	12	16	- -
Common Equity/Total Assets	-354.46	-341.51	-130.09	-0.8
Long-Term Debt/Equity (%)	- -	- -	- -	1.01
Long-Term Debt/Capital (%)	-0.4	-52.64	-1.43	3.32
Long-Term Debt/Total Assets (%)	1.23	108.21	1.78	0.97
Total Debt/Equity (%)	-13.24	-41.35	-4.16	1.01
Total Debt/Capital (%)	-15.15	-66.12	-4.34	3.32
Total Debt/Total Assets (%)	46.63	135.93	5.41	0.97
Net Debt to Equity	-0.99	-22.65	65.8	-68.2
Net Debt/Capital (%)	-1	-28.31	40.1	180.84
EBITDA	-61	-103	-123	-216
EBITDA-CapEx	-61	-104	-123	-216
Operating Income (Loss)	-61	-103	-124	-217

Liquidity (USD)

API ChatGPT

	2021 Y	2022 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2024	12/31/2025

Cash Ratio	0.48	0.93	7.95	30.67
Current Ratio	1.14	1.55	8.68	32.22
Quick Ratio	1.12	1.44	8.64	32.09
CFO/Avg Current Liab	- -	-1.25	-1.35	-2.49
Common Equity/Total Assets	-354.46	-341.51	-130.09	-0.8
Long-Term Debt/Equity (%)	- -	- -	- -	1.01
Long-Term Debt/Capital (%)	-0.4	-52.64	-1.43	3.32
Long-Term Debt/Total Assets (%)	1.23	108.21	1.78	0.97
Total Debt/Equity (%)	-13.24	-41.35	-4.16	1.01
Total Debt/Capital (%)	-15.15	-66.12	-4.34	3.32
Total Debt/Total Assets (%)	46.63	135.93	5.41	0.97
CFO/Total Liabilities	-19.55	-17.63	-7.21	-163.03
CFO/CapEx	-639.81	-109.09	- -	- -
Altman's Z-Score	-6.23	-6.23	-1.57	0.67

Working Capital (USD)

API ChatGPT

	2021 Y	2022 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	9.91	33.19	5.52
Days Sales Outstanding	- -	36.84	11	66.12
Inventory Turnover	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -
Accounts Payable Turnover	- -	39.65	56.78	59.74
Accounts Payable Turnover Days	- -	9.21	6.43	6.11
Cash Conversion Cycle	- -	27.63	4.57	60.01
Inventory to Cash Days	- -	36.84	11	66.12
Inventories	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2021 Y	2022 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	- -
- Cash & Cash Equivalents	36	73	515	1,409
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	626
+ Total Debt	41	172	31	21
Enterprise Value	5	99	-483	-1,067
Total Capital	-270	-261	-723	630
Total Debt/Capital (%)	-15.15	-66.12	-4.34	3.32
Total Debt / EV	8.1	1.73	-0.06	-0.02
EV/Sales	0.07	0.95	- -	- -
EV/EBITDA	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -
Diluted Enterprise Value	5	99	-483	-762
EV per Share	0.02	0.36	- -	- -
TTM Sales	77	105	84	94
TTM EBITDA	-61	-103	-123	-216
TTM Operating Income	-61	-103	-124	-217
TTM Cash Flow to Firm	-75	-84	-80	-149
TTM Free Cash Flow to Firm	-75	-83	-80	-149

Multiples (USD)

API ChatGPT

	2021 Y	2022 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -
Enterprise Value	5	99	-483	-1,067
Low Price	- -	- -	- -	- -
EV/Sales	0.07	0.95	- -	- -
EV/EBITDA	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -
Price/Book Value Average	- -	- -	- -	- -
Price/Book Value High	- -	- -	- -	- -
Price/Book Value Low	- -	- -	- -	- -
Price/Tangible Book Value	- -	- -	- -	- -
Price/Tangible Book Value Average	- -	- -	- -	- -
Price/Tangible Book Value High	- -	- -	- -	- -
Price/Tangible Book Value Low	- -	- -	- -	- -
Price/Sales	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	- -
Price/Cash Flow Average	- -	- -	- -	- -
Price/Cash Flow High	- -	- -	- -	- -
Price/Cash Flow Low	- -	- -	- -	- -
Price/Free Cash Flow Average	- -	- -	- -	- -
Price/Free Cash Flow High	- -	- -	- -	- -
Price/Free Cash Flow Low	- -	- -	- -	- -
EV/Sales Average	0.07	0.95	- -	- -
EV/Sales High	0.07	0.95	- -	- -
EV/Sales Low	0.07	0.95	- -	- -
EV/EBITDA Average	-0.08	-0.97	3.94	3.54
EV/EBITDA High	-0.08	-0.97	3.94	3.54
EV/EBITDA Low	-0.08	-0.97	3.94	3.54
EV/EBIT Average	-0.08	-0.97	3.91	3.51
EV/EBIT High	-0.08	-0.97	3.91	3.51
EV/EBIT Low	-0.08	-0.97	3.91	3.51
Last Price	- -	- -	- -	- -
High Price	- -	- -	- -	- -
Enterprise Value Average	5	99	-483	-762
Enterprise Value High	5	99	-483	-762
Enterprise Value Low	5	99	-483	-762

Shares Outstanding	273	273	273	273
Diluted Weighted Avg Shares	273	273	273	273
Basic Weighted Avg Shares	273	273	273	273
Revenue per Share	0.28	0.38	0.31	0.34
EBITDA per Share	-0.22	-0.38	-0.45	-0.79
Operating Income per Share	-0.22	-0.38	-0.45	-0.79
Basic EPS, GAAP	-0.23	-0.45	-0.46	-0.52
Basic EPS from Cont Ops	-0.23	-0.45	-0.46	-0.78
Diluted EPS, GAAP	-0.23	-0.45	-0.46	-0.52
Diluted EPS from Cont Ops	-0.23	-0.45	-0.46	-0.78
Dividend per Share	- -	- -	- -	- -
Cash Flow per Share	-0.28	-0.35	-0.35	-0.55
Free Cash Flow per Basic Share	-0.28	-0.35	-0.35	-0.55
Cash & Equivalents per Share	0.13	0.27	1.88	6.27
Book Value per Share	-1.14	-1.58	-2.76	-0.06
Tangible Book Value per Share	-1.13	-1.52	-2.76	7.56

X-Energy, Inc. Class A Common Stock

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)