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	94.26	83.99	121.88
Revenue Growth (YoY)	12.23%	-31.09%	-
Cost of Revenue	161.37	130.12	199.59
Gross Profit	-67.11	-46.13	-77.71
Selling, General & Admin	116.32	56.59	68.69
Research & Development	1.71	1.66	2.15
Other Operating Expenses	-14.84	-36.17	-11.17
Operating Expenses	103.19	22.08	59.68
Operating Income	-170.3	-68.21	-137.39
Interest Expense	-0.48	-16.19	-8.26
Interest & Investment Income	20.29	2.83	0.18
Currency Exchange Gain (Loss)	0.92	-0.69	-0.11
Other Non Operating Income (Expenses)	-236.2	21.09	-28.94
EBT Excluding Unusual Items	-385.76	-61.16	-174.52
Other Unusual Items	-4.02	-64.8	-56.7
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
Shares Outstanding (Basic)	-	17	-
Shares Outstanding (Diluted)	-	17	-
EPS (Basic)	-	-7.37	-
EPS (Diluted)	-	-7.37	-
Free Cash Flow	-267.1	-100.32	-162.56
Free Cash Flow Per Share	-	-5.87	-
Gross Margin	-71.19%	-54.93%	-63.76%
Operating Margin	-180.67%	-81.22%	-112.73%
Profit Margin	-413.51%	-149.98%	-189.72%
Free Cash Flow Margin	-283.36%	-119.45%	-133.38%
EBITDA	-168.91	-67.3	-136.7
EBITDA Margin	-179.19%	-80.13%	-112.17%
D&A For EBITDA	1.39	0.91	0.68
EBIT	-170.3	-68.21	-137.39
EBIT Margin	-180.67%	-81.22%	-112.73%
Revenue as Reported	109.1	120.15	133.04

Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q