XHG
XHG
XChange TEC.INCIncome Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $187.62M ▲ | $24.12M ▼ | $-399.88M ▼ | -213.13% ▲ | $-1.44 ▲ | $-26.71M ▼ |
| Q2-2025 | $87.84M ▼ | $331.46M ▼ | $-338.86M ▲ | -385.78% ▼ | $-336 ▼ | $-6.84M ▲ |
| Q4-2024 | $211.63M ▲ | $592.44M ▲ | $-614.25M ▼ | -290.25% ▼ | $3.24M ▲ | $-720.04M ▼ |
| Q2-2024 | $76.74M ▲ | $9.85M ▼ | $387.43M ▲ | 504.83% ▲ | $0.24 ▼ | $133.79M ▲ |
| Q4-2023 | $0 | $20.18M | $-27.99M | 0% | $29.45M | $-25.73M |
What's going well?
Revenue more than doubled in a single quarter, and operating losses narrowed sharply. The company is showing it can grow sales quickly.
What's concerning?
Net losses are still huge, margins are razor thin, and the share count exploded—meaning each share is now worth much less. Unusual negative expense numbers raise questions about accounting clarity.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $12.77M ▲ | $69.39M ▼ | $949.73M ▼ | $-880.33M ▲ |
| Q2-2025 | $6.59M ▼ | $115.6M ▼ | $1.33B ▼ | $-1.21B ▼ |
| Q4-2024 | $10.12M ▲ | $782.84M ▼ | $1.34B ▼ | $-556.57M ▼ |
| Q2-2024 | $8.69M ▲ | $1.34B ▲ | $1.57B ▲ | $-224.61M ▲ |
| Q2-2023 | $2.28M | $515.4M | $1.12B | $-608.72M |
What's financially strong about this company?
Cash and short-term investments have increased this quarter, and payables have dropped sharply, which may reduce some immediate pressure.
What are the financial risks or weaknesses?
Debt has skyrocketed, most is due soon, and the company has negative equity. Cash is nowhere near enough to cover its obligations, and asset quality is weak.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $-69.97M ▲ | $-3.37M ▲ | $-188.59K ▲ | $12.4M ▲ | $6.08M ▲ | $-3.37M ▲ |
| Q2-2025 | $-677.71M ▼ | $-7.95M ▼ | $-301K ▼ | $5.9M ▼ | $-2.16M ▼ | $-7.95M ▼ |
| Q4-2024 | $-226.82M ▼ | $-7.68M ▼ | $105K ▼ | $6.79M ▲ | $11.98M ▼ | $-7.68M ▼ |
| Q2-2024 | $387.43M ▲ | $-2.09M ▲ | $10.07M ▲ | $1.88M ▼ | $12.03M ▲ | $-2.09M ▲ |
| Q4-2023 | $-27.99M | $-14.39M | $0 | $12.36M | $-1.78M | $-14.39M |
What's strong about this company's cash flow?
Cash burn is shrinking, showing some improvement in managing losses. The company was able to raise enough debt to boost its cash balance this quarter.
What are the cash flow concerns?
The business is not generating cash from its core operations and is fully dependent on borrowing to survive. If outside funding dries up, the company could run out of cash within a few quarters.
5-Year Trend Analysis
A comprehensive look at XChange TEC.INC's financial evolution and strategic trajectory over the past five years.
XHG’s strengths are mainly strategic and structural rather than financial. It operates a capital-light, platform-based model in a large and still-growing insurance market. The proprietary SaaS platform, partnerships with major Chinese insurers, multi-channel distribution, and the integration of Alpha Mind’s AI and cloud capabilities provide a framework that could scale if properly executed. Recent years also show a reduction in cash burn, some cost discipline, and improved cash balances, which give the company at least some room to pursue its transformation.
Risks are substantial. The company has experienced a collapse in revenue, persistent and volatile losses, thin or negative margins, and an inability so far to generate positive free cash flow. The balance sheet shows negative equity, heavy reliance on short-term debt, and weak liquidity, implying heightened solvency and refinancing risk. Competitive pressures in the Chinese and Hong Kong insurance and insurtech markets are intense, and the company has openly acknowledged doubts about its ability to continue without additional funding. Goodwill-heavy assets also pose the risk of future write-downs if acquisitions do not perform as hoped.
The outlook is highly uncertain and depends on whether XHG can stabilize its finances and successfully execute its technology-led pivot. On the positive side, improved cash burn, a scalable platform model, and exposure to large insurance markets create a path—at least in theory—to better economics. On the negative side, the current financial profile is weak, and the competitive and regulatory environment is demanding. Future performance will hinge on the company’s ability to grow revenue in its new lines, improve margins, secure ongoing funding, and demonstrate that its technology and acquisitions translate into a sustainable, profitable business model.
About XChange TEC.INC
https://ir.fenglinju.cnXChange TEC.INC engages in the professional insurance agency business in the People's Republic of China. The company provides a various insurance products underwritten by insurance companies, including state-owned property and casualty insurance companies, as well as various regional property and casualty insurance companies.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $187.62M ▲ | $24.12M ▼ | $-399.88M ▼ | -213.13% ▲ | $-1.44 ▲ | $-26.71M ▼ |
| Q2-2025 | $87.84M ▼ | $331.46M ▼ | $-338.86M ▲ | -385.78% ▼ | $-336 ▼ | $-6.84M ▲ |
| Q4-2024 | $211.63M ▲ | $592.44M ▲ | $-614.25M ▼ | -290.25% ▼ | $3.24M ▲ | $-720.04M ▼ |
| Q2-2024 | $76.74M ▲ | $9.85M ▼ | $387.43M ▲ | 504.83% ▲ | $0.24 ▼ | $133.79M ▲ |
| Q4-2023 | $0 | $20.18M | $-27.99M | 0% | $29.45M | $-25.73M |
What's going well?
Revenue more than doubled in a single quarter, and operating losses narrowed sharply. The company is showing it can grow sales quickly.
What's concerning?
Net losses are still huge, margins are razor thin, and the share count exploded—meaning each share is now worth much less. Unusual negative expense numbers raise questions about accounting clarity.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $12.77M ▲ | $69.39M ▼ | $949.73M ▼ | $-880.33M ▲ |
| Q2-2025 | $6.59M ▼ | $115.6M ▼ | $1.33B ▼ | $-1.21B ▼ |
| Q4-2024 | $10.12M ▲ | $782.84M ▼ | $1.34B ▼ | $-556.57M ▼ |
| Q2-2024 | $8.69M ▲ | $1.34B ▲ | $1.57B ▲ | $-224.61M ▲ |
| Q2-2023 | $2.28M | $515.4M | $1.12B | $-608.72M |
What's financially strong about this company?
Cash and short-term investments have increased this quarter, and payables have dropped sharply, which may reduce some immediate pressure.
What are the financial risks or weaknesses?
Debt has skyrocketed, most is due soon, and the company has negative equity. Cash is nowhere near enough to cover its obligations, and asset quality is weak.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $-69.97M ▲ | $-3.37M ▲ | $-188.59K ▲ | $12.4M ▲ | $6.08M ▲ | $-3.37M ▲ |
| Q2-2025 | $-677.71M ▼ | $-7.95M ▼ | $-301K ▼ | $5.9M ▼ | $-2.16M ▼ | $-7.95M ▼ |
| Q4-2024 | $-226.82M ▼ | $-7.68M ▼ | $105K ▼ | $6.79M ▲ | $11.98M ▼ | $-7.68M ▼ |
| Q2-2024 | $387.43M ▲ | $-2.09M ▲ | $10.07M ▲ | $1.88M ▼ | $12.03M ▲ | $-2.09M ▲ |
| Q4-2023 | $-27.99M | $-14.39M | $0 | $12.36M | $-1.78M | $-14.39M |
What's strong about this company's cash flow?
Cash burn is shrinking, showing some improvement in managing losses. The company was able to raise enough debt to boost its cash balance this quarter.
What are the cash flow concerns?
The business is not generating cash from its core operations and is fully dependent on borrowing to survive. If outside funding dries up, the company could run out of cash within a few quarters.
5-Year Trend Analysis
A comprehensive look at XChange TEC.INC's financial evolution and strategic trajectory over the past five years.
XHG’s strengths are mainly strategic and structural rather than financial. It operates a capital-light, platform-based model in a large and still-growing insurance market. The proprietary SaaS platform, partnerships with major Chinese insurers, multi-channel distribution, and the integration of Alpha Mind’s AI and cloud capabilities provide a framework that could scale if properly executed. Recent years also show a reduction in cash burn, some cost discipline, and improved cash balances, which give the company at least some room to pursue its transformation.
Risks are substantial. The company has experienced a collapse in revenue, persistent and volatile losses, thin or negative margins, and an inability so far to generate positive free cash flow. The balance sheet shows negative equity, heavy reliance on short-term debt, and weak liquidity, implying heightened solvency and refinancing risk. Competitive pressures in the Chinese and Hong Kong insurance and insurtech markets are intense, and the company has openly acknowledged doubts about its ability to continue without additional funding. Goodwill-heavy assets also pose the risk of future write-downs if acquisitions do not perform as hoped.
The outlook is highly uncertain and depends on whether XHG can stabilize its finances and successfully execute its technology-led pivot. On the positive side, improved cash burn, a scalable platform model, and exposure to large insurance markets create a path—at least in theory—to better economics. On the negative side, the current financial profile is weak, and the competitive and regulatory environment is demanding. Future performance will hinge on the company’s ability to grow revenue in its new lines, improve margins, secure ongoing funding, and demonstrate that its technology and acquisitions translate into a sustainable, profitable business model.

CEO
Zhichen Sun
Compensation Summary
(Year )
Split Record
| Date | Type | Ratio |
|---|---|---|
| 2025-05-09 | Reverse | 1:20 |
| 2024-11-08 | Reverse | 1:20 |
Ratings Snapshot
Rating : C

