XMax Inc. (XWIN)

XMax Inc. Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	16.72	9.69	11.09	12.74	12.56
Revenue Growth (YoY)	72.63%	-12.63%	-13.00%	1.50%	10.63%
Cost of Revenue	12.54	5.44	6.91	20.53	7.03
Gross Profit	4.18	4.25	4.17	-7.78	5.52
Selling, General & Admin	6.11	7.61	7.47	8.43	9.38
Research & Development	-	2	3.12	0.01	-
Total Operating Expenses	6.11	9.61	10.59	8.44	9.38
Operating Income	-1.93	-5.36	-6.42	-16.22	-3.86
Interest Income	-1.66	0	0.02	0	0.03
Interest Expense	-0.26	-0.21	-0.18	-0.21	-0.33
Other Non-Operating Income (Expense)	-0.14	0.01	-0.42	-0.64	0.1
Total Non-Operating Income (Expense)	-2.07	-0.2	-0.57	-0.85	-0.2
Pretax Income	-4	-5.56	-6.99	-17.07	-4.06
Provision for Income Taxes	-0.58	0	0.73	0	0.16
Net Income	-3.42	-5.56	-7.72	-17.1	-19.96
Earnings From Discontinued Operations	-	-	-	-0.03	-15.74
Net Income to Common	-3.42	-5.56	-7.72	-17.1	-19.96
Shares Outstanding (Basic)	21	4	2	1	1
Shares Outstanding (Diluted)	21	4	2	1	1
Shares Change (YoY)	449.29%	141.93%	12.31%	13.66%	6.20%
EPS (Basic)	-0.17	-1.48	-4.96	-12.34	-16.35
EPS (Diluted)	-0.17	-1.48	-4.96	-12.34	-16.35
Shares Outstanding	41.89	-	-	-	-
Free Cash Flow	-0.45	-1.41	-1.58	-5.38	-4.89
Free Cash Flow Per Share	-0.02	-0.37	-1.02	-3.88	-4.01
Gross Margin	25.02%	43.87%	37.64%	-61.06%	43.98%
Operating Margin	-11.53%	-55.37%	-57.89%	-127.28%	-30.75%
Profit Margin	-20.44%	-57.41%	-69.66%	-133.98%	-33.65%
FCF Margin	-2.67%	-14.51%	-14.25%	-42.19%	-38.97%
EBITDA	-1.05	-4.85	-5.61	-15.65	-3.01
EBITDA Margin	-6.25%	-50.10%	-50.64%	-122.80%	-24.00%
EBIT	-1.93	-5.36	-6.42	-16.22	-3.86
EBIT Margin	-11.53%	-55.37%	-57.89%	-127.28%	-30.75%
Effective Tax Rate	14.53%	-0.05%	-10.46%	-0.01%	-4.04%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.