X3 Holdings Co Ltd.

NASDAQ
XTKG
Stock
Yield per half year: +170.49%
Dividend yield: 0%
Sector: Technology

Reporting X3 Holdings Co Ltd.

Capitalization

IFRS
Reporting Annual Quarterly
2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд $
0.000723 0.0262 0.0135 501.98
Выручка, млрд $
0.0267 0.0267 0.0105 0.0168 0.0116 0.0116 0.0185 -15.36
Чистая прибыль, млрд $
-0.0108 -0.0183 -0.0183 -0.0215 -0.1096 -0.0762 -0.0762 -0.0488 33.02
EV, млрд $
0.0247 0.0128 0.0504 0.0197 0.0197 0.0269 -5.50
EBIT, млрд $
-0.0033 -0.0033 -0.0201 -0.0268 -0.0189 -0.0189 -0.0145 41.77
EBITDA, млрд $
-0.0018 -0.0018 -0.0179 -0.0211 -0.0125 -0.0125 -0.0110 47.34
OIBDA, млрд $
0.0131 -0.0049 -0.0165 0.0349 -0.0196 -0.0196 0.0014 -208.39
Баланс стоимость, млрд $
0.0728 0.0728 0.0832 0.1028 0.0459 0.0459 0.0755 -8.81
FCF, млрд $
-0.000572 -0.000572 -0.0135 -0.0131 -0.0026 -0.0026 -0.0061 35.37
Операционный денежный поток, млрд $
0.0011 0.0011 -0.0097 -0.0112 -0.000992 -0.000992 -0.0039 -197.95
Операционная прибыль, млрд $
-0.0033 -0.0033 -0.0201 -0.0536 -0.0834 -0.0834 -0.0327 90.78
Операционные расходы, млрд $
0.0127 0.03 0.0239 0.057 0.088 0.088 0.0423 47.28
CAPEX, млрд $
0.0016 0.0016 0.0039 0.0019 0.0016 0.0016 0.0021 0.00


Balance sheet

IFRS
Reporting Annual Quarterly
2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд $
0.0084 0.0084 0.007 0.0094 0.0042 0.0042 0.0075 -12.94
Long term investments $
0.0308 0.0113 0.0210 -39.43
Total Receivables $
0.0244 0.0143 0.0295 0.0766 0.0195 0.0195 0.0329 -4.38
Total Current Assets $
0.0348 0.0348 0.0386 0.0874 0.0255 0.0255 0.0442 -6.03
Активы, млрд $
0.1062 0.1062 0.1148 0.1306 0.0864 0.0864 0.1088 -4.04
Short Term Debt $
0.0046 0.0046 0.0071 0.0118 0.0112 0.0112 0.0079 19.48
Задолженность, млрд $
0.0335 0.0335 0.0319 0.028 0.0365 0.0365 0.0327 1.73
Чистый долг, млрд $
-0.0038 -0.0038 0.000155 0.0025 0.0072 0.0072 0.0005 -213.63
Долг, млрд $
0.0046 0.0071 0.0119 0.0114 0.0114 0.0088 25.47
Goodwill, млрд $
0.015 0.0150 0.00
Амортизация, млрд $
0.0015 0.0015 0.0022 0.0056 0.0064 0.0064 0.0034 33.67
Себестоимость, млрд $
0.0173 0.0214 0.0067 0.0134 0.007 0.007 0.0132 -16.55
Товарно материальные запасы $
0 0.0001 0.0001 0.0017 0.0017 0.0006 157.13


Share

IFRS
Reporting Annual Quarterly
2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 0.15 -95.7 -47.32 -3.56 -5.67 -5.67 -30.4200 -306.78
Цена акции ао 3.78 2.63 1.86 0.574 1.42 0.93 1.65 1.65 1.29 -2.37
Число акций ао, млн 0.1907 0.4544 30.74 13.46 13.46 11.21 189.85
FCF/акцию -3 -29.77 -0.4252 -0.1947 -0.1947 -8.3475 -49.53


Efficiency

IFRS
Reporting Annual Quarterly
2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % -25.07 -25.07 -23.13 -93.02 -85.28 -85.28 37.18 -50.3140 27.74
ROA, % -17.19 -17.19 -17.53 -71.51 -58.12 -58.12 15.00 -36.3080 27.59
ROS, % -68.46 -29.11 -205.15 -651.41 -656.57 -656.57 -656.57 22.00 -439.7620 86.49
ROCE, % -4.52 -4.52 -19.58 -18.58 -36.42 -37.9 -37.9 43.03 -23.4000 53.00
Ebit margin, % -12.33 -25.28 -191.73 -159.17 -162.92 -162.92 -162.92 26.85 -140.4040 45.16
Рентаб EBITDA, % -6.89 -6.89 -170.66 -125.7 -107.4 -107.4 -107.4 34.86 -103.6100 73.20
Чистая рентаб, % -68.46 -68.46 -205.15 -651.41 -656.57 -656.57 22.00 -330.0100 57.17
Operation Margin, % -12.33 -25.28 -191.73 -318.35 -718.28 -718.28 -718.28 25.67 -394.3840 95.30
Доходность FCF, % -1872.62 -49.99 -961.3050 -83.66


Coefficients

IFRS
Reporting Annual Quarterly
2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
-0.0336 -0.2386 52.62 -0.1361 166.48
P/BV
272.04 0.1003 0.3021 0.2508 0.2508 13.36 68.17 -82.57
P/S
741.66 0.9815 2.59 1.08 1.08 9.67 186.58 -80.47
P/FCF
-0.0534 -2 0 0 0 51.22 -1.0267 511.99
E/P
-29.76 -4.19 0 0 0 0.03 -16.9750 -62.48
EV/EBIT
-3.02 -0.6365 -1.88 -1.04 -1.04 -1.04 50.60 -1.5233 -19.20
EV/EBITDA
-13.47 -0.715 -2.38 -1.58 -1.58 35.50 -4.5363 -41.48
EV/S
0.7622 1.22 3 1.7 1.7 1.7 9.85 1.68 17.40
EV/FCF
-1.67 -0.9454 -3.86 -7.52 -7.52 -7.52 75.69 -4.3031 35.11
Debt/EBITDA
-1.17 -0.3978 -0.5619 -0.9135 -0.9135 -0.9135 2.91 -0.7913 -4.83
Netdebt/Ebitda
2.07 0.6221 -0.0087 -0.1183 -0.5772 -0.5772 -0.5772 1.73 -0.1319 -198.51
Debt/Ratio
0.062 0.062 0.091 0.1319 0.1319 0.1319 0.21 0.0958 16.30
Debt/Equity
0.0856 0.0856 0.1156 0.248 0.7311 0.7311 1.54 0.2532 53.57
Debt/Net Income
-0.7618 -0.3309 -0.1084 -0.1494 -0.1494 -0.1494 2.50 -0.3000 -27.81
PEG
0 0 42.26
Бета
6.57 2.63 2.63 1.74 4.60 -36.73
Индекс Альтмана
-1.09 -1.17 -1.17 8.90 -1.1300 3.60


Dividends

IFRS
Reporting Annual
LTM Industry average 5 year average CAGR 5
Дивиденд
0
Див доход, ао, %
0 0.87


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual Quarterly
2020 2021 2022 2023 2024 LTM CAGR 5
CAPEX/Выручка, %
6.09 15.25 36.95 11.41 14.02 14.02 18.15
Персонал, чел
177 0.00