X-Energy Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Revenue	109.1	120.15	133.04
Revenue Growth (YoY)	-9.20%	-9.69%	-
Cost of Revenue	161.37	130.12	199.59
Gross Profit	-52.27	-9.96	-66.54
Selling, General & Admin	116.32	111.89	68.69
Research & Development	1.71	1.66	2.15
Total Operating Expenses	118.03	113.55	70.84
Operating Income	-170.3	-123.51	-137.39
Interest Income	20.29	2.83	0.18
Interest Expense	-0.48	-16.19	-8.26
Other Non-Operating Income (Expense)	-239.3	10.91	-85.75
Total Non-Operating Income (Expense)	-219.48	-2.45	-93.83
Pretax Income	-389.78	-125.96	-231.22
Net Income	-389.78	-125.96	-231.22
Net Income to Common	-389.78	-125.96	-231.22
Free Cash Flow	-267.1	-100.32	-162.56
Gross Margin	-47.91%	-8.29%	-50.02%
Operating Margin	-156.09%	-102.80%	-103.27%
Profit Margin	-357.27%	-104.83%	-173.80%
FCF Margin	-244.82%	-83.50%	-122.19%
EBITDA	-168.91	-122.6	-136.7
EBITDA Margin	-154.82%	-102.04%	-102.75%
EBIT	-170.3	-123.51	-137.39
EBIT Margin	-156.09%	-102.80%	-103.27%

SEC Filings: 10-K · 10-Q