XE
X-Energy, Inc.
Price Chart
No historical data available
Latest Quote
$17.22
-1.25 (-6.77%)
Current Price
| Previous Close | $18.47 |
| Open | $18.25 |
| Day High | $18.43 |
| Day Low | $17.17 |
| Volume | 5,619,086 |
Stock Information
| Shares Outstanding | 287.46M |
| Total Debt | $26.81M |
| Cash Equivalents | $1.64B |
| Revenue | $150.28M |
| Net Income | $-448.87M |
| Sector | Industrials |
| Industry | Specialty Industrial Machinery |
| Market Cap | $4.95B |
| EPS (TTM) | $-0.65 |
| Exchange | NMS |
Recent Price History
No history data available. Data will be fetched automatically.
About X-Energy, Inc.
X-Energy, Inc. designs and develops nuclear reactor technology. The company manufactures nuclear fuels. It provides the Xe-100 reactor that is designed to generate 80 megawatts of electric power or 200 megawatts of thermal output (heat) and TRISO-X, a fuel for reactors. The company was founded in 2009 and is headquartered in Rockville, Maryland.
đ° Latest News
No news articles available at the moment. Check back later for updates on XE.
Period:
Loading...
Income Statement (Annual)
| Metric | 2022-12-31 | 2021-12-31 |
|---|---|---|
| Revenue | ||
| Reconciled Cost Of Revenue | $147,449,000 | $107,520,000 |
| Cost Of Revenue | $147,449,000 | $107,520,000 |
| Total Revenue | $104,894,000 | $76,984,000 |
| Operating Revenue | $104,894,000 | $76,984,000 |
| Expenses | ||
| Interest Expense | $11,814,000 | $2,455,000 |
| Total Expenses | $207,772,000 | $137,778,000 |
| Other Income Expense | $-7,584,000 | $-818,000 |
| Other Non Operating Income Expenses | $4,212,000 | $25,000 |
| Net Non Operating Interest Income Expense | $-11,778,000 | $-2,449,000 |
| Interest Expense Non Operating | $11,814,000 | $2,455,000 |
| Operating Expense | $60,323,000 | $30,258,000 |
| Income & Earnings | ||
| Net Income From Continuing Operation Net Minority Interest | $-122,240,000 | $-64,061,000 |
| Net Interest Income | $-11,778,000 | $-2,449,000 |
| Interest Income | $36,000 | $6,000 |
| Normalized Income | $-110,444,000 | $-63,218,000 |
| Net Income From Continuing And Discontinued Operation | $-122,240,000 | $-64,061,000 |
| Total Operating Income As Reported | $-102,878,000 | $-60,794,000 |
| Net Income Common Stockholders | $-122,240,000 | $-64,061,000 |
| Net Income | $-122,240,000 | $-64,061,000 |
| Net Income Including Noncontrolling Interests | $-122,240,000 | $-64,061,000 |
| Net Income Continuous Operations | $-122,240,000 | $-64,061,000 |
| Pretax Income | $-122,240,000 | $-64,061,000 |
| Special Income Charges | $-5,868,000 | $785,000 |
| Interest Income Non Operating | $36,000 | $6,000 |
| Operating Income | $-102,878,000 | $-60,794,000 |
| Gross Profit | $-42,555,000 | $-30,536,000 |
| Per Share | ||
| Diluted EPS | $-3.51 | $-1.84 |
| Basic EPS | $-3.51 | $-1.84 |
| Other | ||
| Tax Effect Of Unusual Items | $0 | $0 |
| Tax Rate For Calcs | $0 | $0 |
| Normalized EBITDA (Bullshit earnings) | $-98,460,000 | $-60,729,000 |
| Total Unusual Items | $-11,796,000 | $-843,000 |
| Total Unusual Items Excluding Goodwill | $-11,796,000 | $-843,000 |
| Reconciled Depreciation | $170,000 | $34,000 |
| EBITDA (Bullshit earnings) | $-110,256,000 | $-61,572,000 |
| EBIT | $-110,426,000 | $-61,606,000 |
| Diluted Average Shares | $34,806,782 | $34,806,782 |
| Basic Average Shares | $34,806,782 | $34,806,782 |
| Diluted NI Availto Com Stockholders | $-122,240,000 | $-64,061,000 |
| Other Special Charges | $5,868,000 | $-785,000 |
| Gain On Sale Of Security | $-5,928,000 | $-1,628,000 |
| Research And Development | $2,680,000 | $1,238,000 |
| Selling General And Administration | $57,643,000 | $29,020,000 |
Fetched: 2026-04-25
Balance Sheet (Annual)
| Metric | 2025-12-31 | 2024-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Assets | ||||
| Net Tangible Assets | $1,439,923,000 | $-753,902,000 | $0 | $0 |
| Total Assets | $2,157,997,000 | $579,510,000 | $126,720,000 | $87,604,000 |
| Total Non Current Assets | $357,524,000 | $17,620,000 | $5,963,000 | $2,117,000 |
| Other Non Current Assets | $22,632,000 | $789,000 | - | - |
| Current Assets | $1,800,473,000 | $561,890,000 | $120,757,000 | $85,487,000 |
| Other Current Assets | $7,549,000 | $2,894,000 | $2,773,000 | $1,175,000 |
| Receivables | $79,049,000 | $44,396,000 | $39,632,000 | $48,507,000 |
| Other Receivables | $41,529,000 | $27,211,000 | $35,342,000 | $30,758,000 |
| Accounts Receivable | $32,940,000 | $1,212,000 | $3,849,000 | $17,323,000 |
| Cash Cash Equivalents And Short Term Investments | $1,713,875,000 | $514,600,000 | $72,788,000 | $35,805,000 |
| Cash And Cash Equivalents | $1,408,967,000 | $514,600,000 | $72,788,000 | $35,805,000 |
| Current Deferred Assets | - | - | $5,564,000 | $0 |
| Debt | ||||
| Total Debt | $20,887,000 | $31,361,000 | $172,246,000 | $40,851,000 |
| Long Term Debt And Capital Lease Obligation | $20,887,000 | $10,338,000 | $137,126,000 | $1,075,000 |
| Current Debt And Capital Lease Obligation | - | $21,023,000 | $35,120,000 | $39,776,000 |
| Current Debt | - | $18,537,000 | $32,353,000 | $38,863,000 |
| Other Current Borrowings | - | $18,537,000 | $32,353,000 | $38,863,000 |
| Net Debt | - | - | $94,353,000 | $3,058,000 |
| Long Term Debt | - | - | $134,788,000 | - |
| Liabilities | ||||
| Total Liabilities Net Minority Interest | $91,919,000 | $1,333,412,000 | $543,227,000 | $396,071,000 |
| Total Non Current Liabilities Net Minority Interest | $36,040,000 | $1,268,689,000 | $465,227,000 | $320,865,000 |
| Derivative Product Liabilities | $0 | $50,634,000 | $8,311,000 | $0 |
| Non Current Deferred Liabilities | $15,153,000 | $0 | - | - |
| Current Liabilities | $55,879,000 | $64,723,000 | $78,000,000 | $75,206,000 |
| Payables And Accrued Expenses | $55,879,000 | $43,700,000 | $42,880,000 | $35,430,000 |
| Payables | $7,588,000 | $10,807,000 | $16,925,000 | $12,506,000 |
| Accounts Payable | $3,363,000 | $2,327,000 | $2,256,000 | $5,182,000 |
| Interest Payable | - | - | $1,069,000 | $475,000 |
| Equity | ||||
| Common Stock Equity | $1,439,923,000 | $-753,902,000 | $-416,507,000 | $-308,467,000 |
| Total Equity Gross Minority Interest | $2,066,078,000 | $-753,902,000 | $-416,507,000 | $-308,467,000 |
| Stockholders Equity | $1,439,923,000 | $-753,902,000 | $0 | $0 |
| Gains Losses Not Affecting Retained Earnings | $-117,000 | $6,000 | $7,005,000 | $-1,000 |
| Other Equity Adjustments | $-117,000 | $6,000 | - | - |
| Retained Earnings | $-17,216,000 | $-846,567,000 | $-432,763,000 | $-310,523,000 |
| Preferred Securities Outside Stock Equity | $0 | $1,207,717,000 | $319,790,000 | $319,790,000 |
| Other Equity Interest | - | - | $7,451,000 | $257,000 |
| Other | ||||
| Ordinary Shares Number | $273,442,494 | $273,442,494 | $273,442,494 | $273,442,494 |
| Share Issued | $273,442,494 | $273,442,494 | $273,442,494 | $273,442,494 |
| Tangible Book Value | $1,439,923,000 | $-753,902,000 | $-416,507,000 | $-308,467,000 |
| Invested Capital | $1,439,923,000 | $-735,365,000 | $-249,366,000 | $-269,604,000 |
| Working Capital | $1,744,594,000 | $497,167,000 | $42,757,000 | $10,281,000 |
| Capital Lease Obligations | $20,887,000 | $12,824,000 | $5,105,000 | $1,988,000 |
| Total Capitalization | $1,439,923,000 | $-753,902,000 | $-281,719,000 | $-308,467,000 |
| Minority Interest | $626,155,000 | - | - | - |
| Additional Paid In Capital | $1,457,217,000 | $0 | - | - |
| Capital Stock | $39,000 | $92,659,000 | - | - |
| Common Stock | $39,000 | $92,659,000 | - | - |
| Total Partnership Capital | $0 | - | $-416,507,000 | $-308,467,000 |
| Limited Partnership Capital | $0 | - | $1,800,000 | $1,800,000 |
| Non Current Deferred Revenue | $15,153,000 | $0 | - | - |
| Long Term Capital Lease Obligation | $20,887,000 | $10,338,000 | $2,338,000 | $1,075,000 |
| Current Accrued Expenses | $48,291,000 | $32,893,000 | $25,955,000 | $22,924,000 |
| Dueto Related Parties Current | $4,225,000 | $8,480,000 | $14,669,000 | $7,324,000 |
| Investments And Advances | $261,458,000 | $0 | - | - |
| Net PPE | $73,434,000 | $16,831,000 | $5,963,000 | $2,117,000 |
| Gross PPE | $73,434,000 | $19,029,000 | $6,262,000 | $2,246,000 |
| Other Properties | $73,434,000 | $13,338,000 | $5,088,000 | $1,950,000 |
| Duefrom Related Parties Current | $4,580,000 | $15,973,000 | $441,000 | $426,000 |
| Other Short Term Investments | $304,908,000 | $0 | - | - |
| Current Capital Lease Obligation | - | $2,486,000 | $2,767,000 | $913,000 |
| Accumulated Depreciation | - | $-2,198,000 | $-299,000 | $-129,000 |
| Leases | - | $2,480,000 | $452,000 | $160,000 |
| Construction In Progress | - | $1,778,000 | - | - |
| Machinery Furniture Equipment | - | $1,433,000 | $722,000 | $136,000 |
| Land And Improvements | - | $0 | $0 | $0 |
| Properties | - | $0 | $0 | $0 |
Fetched: 2026-08-23
Cash Flow Statement (Annual)
| Metric | 2025-12-31 | 2024-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Free Cash Flow | ||||
| Free Cash Flow | $-267,096,000 | $-100,321,000 | $-96,661,000 | $-77,538,000 |
| Operating Activities | ||||
| Operating Cash Flow | $-149,860,000 | $-96,159,000 | $-95,783,000 | $-77,417,000 |
| Cash Flow From Continuing Operating Activities | $-149,860,000 | $-96,159,000 | $-95,783,000 | $-77,417,000 |
| Operating Gains Losses | $223,532,000 | $-22,838,000 | $12,011,000 | $622,000 |
| Investing Activities | ||||
| Capital Expenditure | $-117,236,000 | $-4,162,000 | $-878,000 | $-121,000 |
| Investing Cash Flow | $-628,344,000 | $-1,865,000 | $-878,000 | $-121,000 |
| Cash Flow From Continuing Investing Activities | $-628,344,000 | $-1,865,000 | $-878,000 | $-121,000 |
| Net Other Investing Changes | $54,838,000 | $2,297,000 | - | - |
| Capital Expenditure Reported | $-117,236,000 | $-4,162,000 | - | - |
| Financing Activities | ||||
| Repurchase Of Capital Stock | $-25,274,000 | $-10,760,000 | - | - |
| Issuance Of Capital Stock | $752,924,000 | $626,483,000 | $0 | $66,975,000 |
| Financing Cash Flow | $726,130,000 | $598,340,000 | $133,912,000 | $112,732,000 |
| Cash Flow From Continuing Financing Activities | $726,130,000 | $598,340,000 | $133,912,000 | $112,732,000 |
| Net Other Financing Charges | $-1,520,000 | $-3,793,000 | $-2,282,000 | $33,000,000 |
| Net Preferred Stock Issuance | $752,924,000 | $626,483,000 | $0 | $66,975,000 |
| Preferred Stock Issuance | $752,924,000 | $626,483,000 | $0 | $66,975,000 |
| Net Common Stock Issuance | $-25,274,000 | $-10,760,000 | $0 | $0 |
| Common Stock Issuance | - | - | $0 | $0 |
| Other | ||||
| Repayment Of Debt | $0 | $-152,643,000 | $-9,923,000 | $-120,000 |
| Issuance Of Debt | $0 | $139,053,000 | $146,117,000 | $12,877,000 |
| Interest Paid Supplemental Data | $0 | $4,621,000 | - | - |
| End Cash Position | $462,630,000 | $514,600,000 | $72,788,000 | $35,805,000 |
| Beginning Cash Position | $514,600,000 | $14,398,000 | $35,805,000 | $609,000 |
| Effect Of Exchange Rate Changes | $104,000 | $-114,000 | $-268,000 | $2,000 |
| Changes In Cash | $-52,074,000 | $500,316,000 | $37,251,000 | $35,194,000 |
| Common Stock Payments | $-25,274,000 | $-10,760,000 | - | - |
| Net Issuance Payments Of Debt | $0 | $-13,590,000 | $136,194,000 | $12,757,000 |
| Net Short Term Debt Issuance | $0 | $-13,590,000 | - | - |
| Short Term Debt Payments | $0 | $-152,643,000 | - | - |
| Short Term Debt Issuance | $0 | $139,053,000 | - | - |
| Net Investment Purchase And Sale | $-565,946,000 | $0 | - | - |
| Purchase Of Investment | $-565,946,000 | $0 | - | - |
| Change In Working Capital | $-16,877,000 | $-31,554,000 | $6,794,000 | $-14,577,000 |
| Change In Other Working Capital | $15,153,000 | - | - | - |
| Change In Other Current Liabilities | $-3,334,000 | $-1,442,000 | $-2,424,000 | $-827,000 |
| Change In Other Current Assets | $-18,180,000 | $206,000 | - | - |
| Change In Payables And Accrued Expense | $4,481,000 | $-35,116,000 | $16,000 | $21,750,000 |
| Change In Accrued Expense | $0 | $-4,147,000 | - | - |
| Change In Interest Payable | $0 | $-4,147,000 | - | - |
| Change In Payable | $4,481,000 | $-30,969,000 | $16,000 | $21,750,000 |
| Change In Account Payable | $8,736,000 | $-21,301,000 | $-7,329,000 | $14,476,000 |
| Change In Prepaid Assets | $-4,026,000 | $-1,416,000 | $-1,598,000 | $-1,078,000 |
| Change In Receivables | $-10,971,000 | $6,214,000 | $10,800,000 | $-34,422,000 |
| Changes In Account Receivables | $-24,804,000 | $16,044,000 | $8,615,000 | $-34,829,000 |
| Other Non Cash Items | $4,998,000 | $73,017,000 | $7,158,000 | - |
| Stock Based Compensation | $14,137,000 | $1,150,000 | $4,530,000 | $257,000 |
| Unrealized Gain Loss On Investment Securities | $13,015,000 | $9,113,000 | $-4,206,000 | $308,000 |
| Amortization Of Securities | $-277,000 | $0 | - | - |
| Depreciation Amortization Depletion | $1,390,000 | $913,000 | $170,000 | $34,000 |
| Depreciation And Amortization | $1,390,000 | $913,000 | $170,000 | $34,000 |
| Gain Loss On Investment Securities | $223,532,000 | $-30,218,000 | $6,143,000 | $1,407,000 |
| Net Income From Continuing Operations | $-389,778,000 | $-125,960,000 | $-122,240,000 | $-64,061,000 |
| Net Long Term Debt Issuance | - | - | $136,194,000 | $12,757,000 |
| Long Term Debt Payments | - | - | $-9,923,000 | $-120,000 |
| Long Term Debt Issuance | - | - | $146,117,000 | $12,877,000 |
| Net PPE Purchase And Sale | - | - | $-878,000 | $-121,000 |
| Purchase Of PPE | - | - | $-878,000 | $-121,000 |
Fetched: 2026-08-23