XWELL, Inc. (XWEL)

XWELL Cash Flow Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	-22.53	-16.11	-16.49	-28.03	-32.63	2.89
Depreciation & Amortization	0.87	0.86	0.94	2.07	5.43	3.2
Stock-Based Compensation	1.63	1.08	0.89	2.32	3.77	2.86
Other Adjustments	10.01	7.71	5.24	8.89	9.18	3.98
Change in Receivables	0.23	0.25	-0.19	1.19	-1.84	-1.12
Changes in Inventories	0.08	-0.01	0.4	0.26	0.59	-1.11
Changes in Accounts Payable	1.48	1.21	0.39	-0.49	-3.25	6.69
Changes in Unearned Revenue	-0.3	-0.02	0.28	-0.25	-0.93	-0.37
Changes in Other Operating Activities	-2.92	-3.69	-2.46	-2.59	-4.51	-2.46
Operating Cash Flow	-9.14	-8.71	-11.01	-16.07	-24.19	14.56
Capital Expenditures	-2.93	-2.96	-1.78	-1.91	-6.46	-4.28
Purchases of Intangible Assets	-	-	-0.01	-0.47	-0.37	-3.31
Purchases of Investments	-0.05	-0.1	-0.3	-	-23.15	-
Proceeds from Sale of Investments	5.15	7.39	7.99	9.42	-	-
Payments for Business Acquisitions	-	-	-	-1.39	-4.85	-
Other Investing Activities	-	-	-	-	-	2.43
Investing Cash Flow	4.41	4.33	5.9	5.65	-34.84	-5.16
Long-Term Debt Repaid	-	-	-	-	-3.58	-2.07
Net Long-Term Debt Issued (Repaid)	-	-	-	-	-3.58	-2.07
Issuance of Common Stock	26.4	3.75	1.36	-	-	17.1
Repurchase of Common Stock	-	-	-	-0.02	-23.86	-7.83
Net Common Stock Issued (Repurchased)	26.4	3.75	1.36	-0.02	-23.86	9.27
Repurchase of Preferred Stock	-9.91	-1.79	-	-	-	-
Net Preferred Stock Issued (Repurchased)	-9.91	-1.79	-	-	-	-
Preferred Share Dividends Paid	-0.05	-	-	-	-	-
Other Financing Activities	-	-0.01	-	0.03	0.07	-0.85
Financing Cash Flow	17.39	1.94	1.36	0.01	-27.38	6.35
Effect of Exchange Rate Changes on Cash and Cash Equivalents	-0.02	0.01	-0.14	-0.19	-0.06	0
Net Cash Flow	12.64	-2.43	-3.89	-10.6	-86.47	15.76
Free Cash Flow	-12.07	-11.68	-12.79	-17.98	-30.65	10.28
FCF Margin	-41.86%	-39.98%	-37.73%	-59.71%	-54.80%	13.94%
Free Cash Flow Per Share	-1.98	-2.10	-2.77	-4.31	-6.55	1.96
Levered Free Cash Flow	-30.23	-21.6	-19.09	-30.65	-45.56	2.95
Unlevered Free Cash Flow	-21.67	-20.31	-18.99	-31.15	-40.35	5.7

Updated May 20, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q