XTKG
XTKG
X3 Holdings Co Ltd.Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q2-2025 | $2.98M ▼ | $19.06M ▼ | $-16.38M ▲ | -548.93% ▲ | $-5.78 ▼ | $-4.29M ▲ |
| Q4-2024 | $6.62M ▲ | $74.12M ▲ | $-65.75M ▼ | -993.6% ▼ | $-4.78 ▼ | $-6.09M ▲ |
| Q2-2024 | $4.99M ▼ | $13.91M ▼ | $-10.49M ▲ | -209.99% ▲ | $-0.8 ▲ | $-8.76M ▼ |
| Q4-2023 | $10.24M ▲ | $66.08M ▲ | $-52.14M ▲ | -509.13% ▲ | $-0.9 ▲ | $-6.14M ▲ |
| Q2-2023 | $6.58M | $59.48M | $-57.46M | -872.67% | $-18.68 | $-11.78M |
What's going well?
The company managed to cut its losses by reducing expenses dramatically. Gross margin improved, and the bottom-line loss is much smaller than last quarter.
What's concerning?
Revenue has fallen off a cliff, and the business is still losing much more money than it brings in. High overhead and R&D costs are unsustainable at these sales levels.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q2-2025 | $2.65M ▼ | $71.73M ▼ | $25.26M ▼ | $42.62M ▼ |
| Q4-2024 | $4.19M ▲ | $86.4M ▼ | $36.49M ▲ | $45.94M ▼ |
| Q2-2024 | $1.47M ▼ | $171.26M ▼ | $35.16M ▲ | $125.45M ▼ |
| Q4-2023 | $2.99M ▼ | $175.96M ▼ | $31.94M ▼ | $132.84M ▲ |
| Q2-2023 | $6.1M | $202.02M | $70.78M | $107.53M |
What's financially strong about this company?
Debt has been reduced sharply, and there is no longer any goodwill risk. The company still has positive equity and a solid base of receivables and property.
What are the financial risks or weaknesses?
Cash is running low, current liabilities are higher than current assets, and negative retained earnings show long-term losses. Liquidity is tight and equity is shrinking.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q2-2025 | $-16.38M ▲ | $-1.87M ▼ | $-54.17K ▲ | $253.73K ▼ | $0 | $-1.9M ▼ |
| Q4-2024 | $-65.75M ▼ | $103.35K ▲ | $-215.54K ▲ | $1.25M ▲ | $0 | $-14.88K ▲ |
| Q2-2024 | $-10.49M ▲ | $-1.1M ▲ | $-1.3M ▼ | $930.8K ▼ | $0 ▲ | $-1.7M ▲ |
| Q4-2023 | $-52.14M ▲ | $-4.13M ▲ | $200K ▲ | $2.5M ▼ | $-690.05K ▲ | $-4.34M ▲ |
| Q2-2023 | $-57.46M | $-7.02M | $-2.63M | $6.79M | $-3.28M | $-7.49M |
What's strong about this company's cash flow?
Reported losses are mostly non-cash, so actual cash burn is much smaller than the headline loss. Capital spending is very low, so the business isn't tied down by big investments.
What are the cash flow concerns?
The company is burning cash from operations and has no cash left, making it highly dependent on raising new money. Cash flow swung sharply negative this quarter, and receivables are growing, tying up more cash.
5-Year Trend Analysis
A comprehensive look at X3 Holdings Co Ltd.'s financial evolution and strategic trajectory over the past five years.
X3 Holdings brings together a forward‑looking technology vision with deep experience in digital trade solutions in China. It is investing in AI‑driven logistics, blockchain‑based trade platforms, sustainable crypto mining, and new mobile gaming capabilities, positioning itself along several major long‑term trends. Despite heavy losses, cash flow metrics have improved recently, capital spending has become more disciplined, and the company still maintains a positive equity base and somewhat higher cash balance than in the prior year.
The company has a track record of volatile revenue, persistent and sometimes worsening losses, and rising operating costs that have outpaced its scale. Its balance sheet has weakened, with deteriorating retained earnings, higher leverage, and tighter liquidity, increasing dependence on external funding. Large swings in assets and equity suggest past investments have not consistently created enduring value. Strategically, entering multiple fiercely competitive markets at once, alongside a history of repeated share consolidations, highlights both operational and financing risk.
The overall picture is of a company in transition: financially stressed but innovating aggressively. Near‑term, the pressure from ongoing operating losses and a weakened balance sheet is a major constraint. The more positive angle is the recent improvement in cash flow trends and management’s apparent efforts to rein in spending. Longer term, outcomes will depend on whether X3 can turn its innovative concepts—especially in AI‑enabled logistics and sustainable crypto infrastructure—into stable, scalable, and profitable businesses before its financial flexibility narrows further. Uncertainty is high, and execution will be decisive.
About X3 Holdings Co Ltd.
https://www.x3holdings.comX3 Holdings Co Ltd., through its subsidiaries, provides software application and technology services to corporate and government customers engaged in global trade. The company offers digital transformation solutions that include developing a suite of cross-border digital trade platforms and services.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q2-2025 | $2.98M ▼ | $19.06M ▼ | $-16.38M ▲ | -548.93% ▲ | $-5.78 ▼ | $-4.29M ▲ |
| Q4-2024 | $6.62M ▲ | $74.12M ▲ | $-65.75M ▼ | -993.6% ▼ | $-4.78 ▼ | $-6.09M ▲ |
| Q2-2024 | $4.99M ▼ | $13.91M ▼ | $-10.49M ▲ | -209.99% ▲ | $-0.8 ▲ | $-8.76M ▼ |
| Q4-2023 | $10.24M ▲ | $66.08M ▲ | $-52.14M ▲ | -509.13% ▲ | $-0.9 ▲ | $-6.14M ▲ |
| Q2-2023 | $6.58M | $59.48M | $-57.46M | -872.67% | $-18.68 | $-11.78M |
What's going well?
The company managed to cut its losses by reducing expenses dramatically. Gross margin improved, and the bottom-line loss is much smaller than last quarter.
What's concerning?
Revenue has fallen off a cliff, and the business is still losing much more money than it brings in. High overhead and R&D costs are unsustainable at these sales levels.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q2-2025 | $2.65M ▼ | $71.73M ▼ | $25.26M ▼ | $42.62M ▼ |
| Q4-2024 | $4.19M ▲ | $86.4M ▼ | $36.49M ▲ | $45.94M ▼ |
| Q2-2024 | $1.47M ▼ | $171.26M ▼ | $35.16M ▲ | $125.45M ▼ |
| Q4-2023 | $2.99M ▼ | $175.96M ▼ | $31.94M ▼ | $132.84M ▲ |
| Q2-2023 | $6.1M | $202.02M | $70.78M | $107.53M |
What's financially strong about this company?
Debt has been reduced sharply, and there is no longer any goodwill risk. The company still has positive equity and a solid base of receivables and property.
What are the financial risks or weaknesses?
Cash is running low, current liabilities are higher than current assets, and negative retained earnings show long-term losses. Liquidity is tight and equity is shrinking.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q2-2025 | $-16.38M ▲ | $-1.87M ▼ | $-54.17K ▲ | $253.73K ▼ | $0 | $-1.9M ▼ |
| Q4-2024 | $-65.75M ▼ | $103.35K ▲ | $-215.54K ▲ | $1.25M ▲ | $0 | $-14.88K ▲ |
| Q2-2024 | $-10.49M ▲ | $-1.1M ▲ | $-1.3M ▼ | $930.8K ▼ | $0 ▲ | $-1.7M ▲ |
| Q4-2023 | $-52.14M ▲ | $-4.13M ▲ | $200K ▲ | $2.5M ▼ | $-690.05K ▲ | $-4.34M ▲ |
| Q2-2023 | $-57.46M | $-7.02M | $-2.63M | $6.79M | $-3.28M | $-7.49M |
What's strong about this company's cash flow?
Reported losses are mostly non-cash, so actual cash burn is much smaller than the headline loss. Capital spending is very low, so the business isn't tied down by big investments.
What are the cash flow concerns?
The company is burning cash from operations and has no cash left, making it highly dependent on raising new money. Cash flow swung sharply negative this quarter, and receivables are growing, tying up more cash.
5-Year Trend Analysis
A comprehensive look at X3 Holdings Co Ltd.'s financial evolution and strategic trajectory over the past five years.
X3 Holdings brings together a forward‑looking technology vision with deep experience in digital trade solutions in China. It is investing in AI‑driven logistics, blockchain‑based trade platforms, sustainable crypto mining, and new mobile gaming capabilities, positioning itself along several major long‑term trends. Despite heavy losses, cash flow metrics have improved recently, capital spending has become more disciplined, and the company still maintains a positive equity base and somewhat higher cash balance than in the prior year.
The company has a track record of volatile revenue, persistent and sometimes worsening losses, and rising operating costs that have outpaced its scale. Its balance sheet has weakened, with deteriorating retained earnings, higher leverage, and tighter liquidity, increasing dependence on external funding. Large swings in assets and equity suggest past investments have not consistently created enduring value. Strategically, entering multiple fiercely competitive markets at once, alongside a history of repeated share consolidations, highlights both operational and financing risk.
The overall picture is of a company in transition: financially stressed but innovating aggressively. Near‑term, the pressure from ongoing operating losses and a weakened balance sheet is a major constraint. The more positive angle is the recent improvement in cash flow trends and management’s apparent efforts to rein in spending. Longer term, outcomes will depend on whether X3 can turn its innovative concepts—especially in AI‑enabled logistics and sustainable crypto infrastructure—into stable, scalable, and profitable businesses before its financial flexibility narrows further. Uncertainty is high, and execution will be decisive.

CEO
Shiang Lor
Compensation Summary
(Year )
Split Record
| Date | Type | Ratio |
|---|---|---|
| 2025-12-30 | Reverse | 1:6 |
| 2024-11-22 | Reverse | 1:20 |
Ratings Snapshot
Rating : C+

