XXC
Xinxu Copper Industry Technology Ltd
Price Chart
No historical data available
Latest Quote
N/A
Current PriceStock Information
| Exchange | NMS |
đ Custom Metrics & Score
Score: 5/42| Debt to Equity | 2.97 |
| Debt to Earnings | 3.70 |
| Current Ratio | 1.02 |
| Quick Ratio | 0.31 |
| Avg Revenue Growth | 1.37% |
| Profit Margin | 1.15% |
| Return on Equity | 25.59% |
| Avg FCF Growth | -3.77% |
Score Explanation: The perfect score is 42/42 based on debt levels, profitability, growth rates, and cash flow metrics. FCF Yield is weighted most heavily as it shows what return the business currently generates.
Recent Price History
No history data available. Data will be fetched automatically.
đ° Latest News
No news articles available at the moment. Check back later for updates on XXC.
Income Statement (Annual)
Revenue
| Metric | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 |
|---|---|---|---|---|
| Reconciled Cost Of Revenue | $108,866,198 | $101,568,767 | $168,662,849 | $104,061,635 |
| Cost Of Revenue | $109,236,120 | $101,811,921 | $168,795,378 | $104,206,463 |
| Total Revenue | $113,333,444 | $105,874,786 | $170,845,619 | $107,438,698 |
| Operating Revenue | $113,333,444 | $105,874,786 | $170,845,619 | $107,438,698 |
Expenses
| Metric | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 |
|---|---|---|---|---|
| Interest Expense | $472,656 | $394,245 | $404,495 | $378,715 |
| Total Expenses | $111,738,852 | $104,630,241 | $170,741,221 | $105,425,364 |
| Other Income Expense | $192,108 | $55,781 | $69,958 | $-402,986 |
| Other Non Operating Income Expenses | $465,545 | $118,792 | $101,040 | $6,768 |
| Net Non Operating Interest Income Expense | $-477,986 | $-459,025 | $-415,642 | $-264,719 |
| Total Other Finance Cost | $5,507 | $66,610 | $70,600 | $65,404 |
| Interest Expense Non Operating | $472,656 | $394,245 | $404,495 | $378,715 |
| Operating Expense | $2,502,732 | $2,818,320 | $1,945,843 | $1,218,901 |
| Other Operating Expenses | $-825,799 | $-267,768 | $-8,888 | $-269,883 |
| Selling And Marketing Expense | $166,029 | $109,110 | $118,707 | $138,832 |
| General And Administrative Expense | $1,691,930 | $1,777,047 | $1,177,092 | $1,158,576 |
Income & Earnings
| Metric | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 |
|---|---|---|---|---|
| Net Income From Continuing Operation Net Minority Interest | $1,308,714 | $841,301 | $-273,099 | $1,112,972 |
| Net Interest Income | $-477,986 | $-459,025 | $-415,642 | $-264,719 |
| Interest Income | $177 | $1,830 | $59,453 | $179,400 |
| Normalized Income | $1,582,151 | $904,312 | $-249,788 | $1,451,880 |
| Net Income From Continuing And Discontinued Operation | $1,308,714 | $841,301 | $-273,099 | $1,112,972 |
| Total Operating Income As Reported | $495,356 | $913,766 | $64,428 | $1,334,691 |
| Net Income Common Stockholders | $1,308,714 | $841,301 | $-273,099 | $1,112,972 |
| Net Income | $1,308,714 | $841,301 | $-273,099 | $1,112,972 |
| Net Income Including Noncontrolling Interests | $1,308,714 | $841,301 | $-273,099 | $1,112,972 |
| Net Income Continuous Operations | $1,308,714 | $841,301 | $-273,099 | $1,112,972 |
| Pretax Income | $1,308,714 | $841,301 | $-241,286 | $1,345,629 |
| Special Income Charges | $-273,437 | $-63,011 | $-31,082 | $-409,754 |
| Interest Income Non Operating | $177 | $1,830 | $59,453 | $179,400 |
| Operating Income | $1,594,592 | $1,244,545 | $104,398 | $2,013,334 |
| Depreciation Amortization Depletion Income Statement | $105,981 | $96,125 | $127,870 | $86,638 |
| Depreciation And Amortization In Income Statement | $105,981 | $96,125 | $127,870 | $86,638 |
| Gross Profit | $4,097,324 | $4,062,865 | $2,050,241 | $3,232,235 |
Per Share Metrics
| Metric | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 |
|---|---|---|---|---|
| Diluted EPS | - | $0.04 | $-0.01 | $0.05 |
| Basic EPS | - | $0.04 | $-0.01 | $0.05 |
Other
| Metric | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 |
|---|---|---|---|---|
| Tax Effect Of Unusual Items | $0 | $0 | $-7,770 | $-70,846 |
| Tax Rate For Calcs | $0 | $0 | $0 | $0 |
| Normalized EBITDA (Bullshit earnings) | $2,530,710 | $1,637,836 | $454,690 | $2,365,564 |
| Total Unusual Items | $-273,437 | $-63,011 | $-31,082 | $-409,754 |
| Total Unusual Items Excluding Goodwill | $-273,437 | $-63,011 | $-31,082 | $-409,754 |
| Reconciled Depreciation | $475,903 | $339,279 | $260,399 | $231,466 |
| EBITDA (Bullshit earnings) | $2,257,273 | $1,574,825 | $423,608 | $1,955,810 |
| EBIT | $1,781,370 | $1,235,546 | $163,209 | $1,724,344 |
| Diluted NI Availto Com Stockholders | $1,308,714 | $841,301 | $-273,099 | $1,112,972 |
| Tax Provision | $0 | $0 | $31,813 | $232,657 |
| Write Off | $273,437 | $63,011 | $31,082 | $408,760 |
| Research And Development | $1,364,591 | $1,103,806 | $531,062 | $104,738 |
| Selling General And Administration | $1,857,959 | $1,886,157 | $1,295,799 | $1,297,408 |
| Other Gand A | $540,837 | $961,920 | $531,022 | $454,130 |
| Salaries And Wages | $1,151,093 | $815,127 | $646,070 | $704,446 |
| Diluted Average Shares | - | $21,725,000 | $21,725,000 | $21,950,000 |
| Basic Average Shares | - | $21,725,000 | $21,725,000 | $21,725,000 |
| Gain On Sale Of Ppe | - | - | $0 | $-994 |
| Other Taxes | - | - | - | - |
Balance Sheet (Annual)
Assets
| Metric | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 |
|---|---|---|---|---|
| Net Tangible Assets | $4,384,833 | $2,993,165 | $2,145,557 | $2,657,417 |
| Total Assets | $37,317,874 | $31,807,778 | $26,263,195 | $84,740,295 |
| Total Non Current Assets | $5,683,391 | $5,535,151 | $3,671,287 | $6,980,461 |
| Non Current Deferred Assets | $591,740 | $678,954 | $551,863 | $1,476,684 |
| Non Current Deferred Taxes Assets | $476,283 | $469,493 | $470,523 | $504,767 |
| Goodwill And Other Intangible Assets | $729,879 | $737,260 | $756,704 | $838,499 |
| Other Intangible Assets | $729,879 | $737,260 | $756,704 | $838,499 |
| Current Assets | $31,634,483 | $26,272,627 | $22,591,908 | $77,759,834 |
| Prepaid Assets | $4,605,673 | $5,163,036 | $6,912,352 | $1,532,802 |
| Inventory | $17,320,746 | $9,994,516 | $8,391,638 | $74,563,603 |
| Receivables | $9,519,514 | $10,541,236 | $7,263,297 | $1,449,071 |
| Other Receivables | $111,804 | $652,700 | $2,181,435 | $33,072 |
| Notes Receivable | $107,231 | $0 | - | - |
| Accounts Receivable | $9,300,479 | $9,883,308 | $4,809,046 | $577,189 |
| Allowance For Doubtful Accounts Receivable | $-201,730 | $-231,257 | $-167,691 | $-150,767 |
| Gross Accounts Receivable | $9,502,209 | $10,114,565 | $4,976,737 | $727,956 |
| Cash Cash Equivalents And Short Term Investments | $188,550 | $573,839 | $24,621 | $214,358 |
| Cash And Cash Equivalents | $188,550 | $573,839 | $24,621 | $214,358 |
| Cash Financial | $188,550 | $573,839 | $24,621 | $214,358 |
| Taxes Receivable | - | $0 | $272,454 | $497,129 |
| Accrued Interest Receivable | - | $0 | $362 | $341,681 |
| Non Current Note Receivables | - | - | $0 | $2,865,177 |
| Other Current Assets | - | - | $272,454 | $497,129 |
| Loans Receivable | - | - | - | - |
Debt
| Metric | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 |
|---|---|---|---|---|
| Net Debt | $14,978,007 | $10,276,283 | $9,787,413 | $8,937,491 |
| Total Debt | $15,166,557 | $10,850,122 | $9,812,034 | $9,151,849 |
| Long Term Debt And Capital Lease Obligation | $1,116,757 | $1,100,837 | $551,625 | $597,184 |
| Long Term Debt | $1,116,757 | $1,100,837 | $551,625 | $597,184 |
| Current Debt And Capital Lease Obligation | $14,049,800 | $9,749,285 | $9,260,409 | $8,554,665 |
| Current Debt | $14,049,800 | $9,749,285 | $9,260,409 | $8,554,665 |
| Other Current Borrowings | $816,629 | $804,987 | $1,041,193 | $1,149,580 |
Liabilities
| Metric | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 |
|---|---|---|---|---|
| Total Liabilities Net Minority Interest | $32,203,162 | $28,077,353 | $23,360,934 | $81,244,379 |
| Total Non Current Liabilities Net Minority Interest | $1,245,332 | $1,230,923 | $685,347 | $745,597 |
| Non Current Deferred Liabilities | $128,575 | $130,086 | $133,721 | $148,413 |
| Current Liabilities | $30,957,830 | $26,846,430 | $22,675,587 | $80,498,782 |
| Other Current Liabilities | $-1 | - | - | - |
| Current Deferred Liabilities | $5,459 | $300,813 | $129,701 | $3,885,685 |
| Payables And Accrued Expenses | $16,902,572 | $16,796,332 | $13,285,477 | $68,058,432 |
| Interest Payable | $367,480 | $302,758 | $342,657 | $301,249 |
| Payables | $15,211,326 | $15,493,029 | $12,231,888 | $67,173,313 |
| Other Payable | $960,695 | $489,534 | $2,406,008 | $171,855 |
| Total Tax Payable | $786,852 | $1,806,920 | $1,423,000 | $998,463 |
| Income Tax Payable | $870,790 | $858,376 | - | - |
| Accounts Payable | $7,246,441 | $8,052,682 | $1,602,392 | $56,704,626 |
| Other Non Current Liabilities | - | - | $1 | - |
Equity
| Metric | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 |
|---|---|---|---|---|
| Common Stock Equity | $5,114,712 | $3,730,425 | $2,902,261 | $3,495,916 |
| Total Equity Gross Minority Interest | $5,114,712 | $3,730,425 | $2,902,261 | $3,495,916 |
| Stockholders Equity | $5,114,712 | $3,730,425 | $2,902,261 | $3,495,916 |
| Gains Losses Not Affecting Retained Earnings | $2,159,740 | $2,084,167 | $2,097,305 | $2,417,861 |
| Other Equity Adjustments | $2,159,740 | $2,084,167 | $2,097,305 | $2,417,861 |
| Retained Earnings | $154,802 | $-1,153,912 | $-1,995,214 | $-1,722,115 |
Other
| Metric | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 |
|---|---|---|---|---|
| Ordinary Shares Number | $21,500,000 | $21,500,000 | $21,500,000 | $21,500,000 |
| Share Issued | $21,500,000 | $21,500,000 | $21,500,000 | $21,500,000 |
| Tangible Book Value | $4,384,833 | $2,993,165 | $2,145,557 | $2,657,417 |
| Invested Capital | $20,281,269 | $14,580,547 | $12,714,295 | $12,647,765 |
| Working Capital | $676,653 | $-573,803 | $-83,679 | $-2,738,948 |
| Total Capitalization | $6,231,469 | $4,831,262 | $3,453,886 | $4,093,100 |
| Additional Paid In Capital | $2,798,895 | $2,798,895 | $2,798,895 | $2,798,895 |
| Capital Stock | $1,275 | $1,275 | $1,275 | $1,275 |
| Common Stock | $1,275 | $1,275 | $1,275 | $1,275 |
| Non Current Deferred Revenue | $128,575 | $130,086 | $133,721 | $148,413 |
| Current Deferred Revenue | $5,459 | $300,813 | $129,701 | $3,885,685 |
| Line Of Credit | $13,233,171 | $8,944,298 | $8,219,216 | $7,405,085 |
| Current Accrued Expenses | $1,691,246 | $1,303,303 | $1,053,589 | $885,119 |
| Dueto Related Parties Current | $6,217,338 | $5,143,893 | $6,800,488 | $9,298,369 |
| Net PPE | $4,361,772 | $4,118,937 | $2,362,720 | $1,800,101 |
| Accumulated Depreciation | $-2,658,904 | $-2,176,068 | $-1,860,627 | $-1,763,263 |
| Gross PPE | $7,020,676 | $6,295,005 | $4,223,347 | $3,563,364 |
| Construction In Progress | $119,050 | $113,530 | $614,616 | $78,624 |
| Other Properties | $3,516,684 | $2,872,817 | $1,616,487 | $1,392,782 |
| Machinery Furniture Equipment | $398,030 | $362,707 | $325,426 | $287,478 |
| Buildings And Improvements | $2,986,912 | $2,945,951 | $1,666,818 | $1,804,480 |
| Properties | $0 | $0 | $0 | $0 |
| Inventories Adjustments Allowances | $-93,762 | $-92,426 | $0 | - |
| Finished Goods | $10,735,974 | $5,331,456 | $3,847,085 | $70,680,114 |
| Work In Process | $3,364,960 | $3,692,754 | $2,753,573 | $1,039,882 |
| Raw Materials | $3,313,574 | $1,062,732 | $1,790,980 | $2,843,607 |
| Duefrom Related Parties Current | $0 | $5,228 | $0 | - |
Cash Flow Statement (Annual)
Free Cash Flow
| Metric | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 |
|---|---|---|---|---|
| Free Cash Flow | $-5,518,476 | $1,206,765 | $-2,410,497 | $-6,497,762 |
Operating Activities
| Metric | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 |
|---|---|---|---|---|
| Operating Cash Flow | $-4,877,996 | $3,299,877 | $-1,438,774 | $-6,285,339 |
| Cash Flow From Continuing Operating Activities | $-4,877,995 | $3,299,877 | $-1,438,774 | $-6,285,339 |
| Operating Gains Losses | $515 | - | - | $994 |
Investing Activities
| Metric | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 |
|---|---|---|---|---|
| Capital Expenditure | $-640,480 | $-2,093,112 | $-971,723 | $-212,423 |
| Investing Cash Flow | $-640,480 | $-2,093,112 | $1,788,177 | $-212,392 |
| Cash Flow From Continuing Investing Activities | $-640,480 | $-2,093,112 | $1,788,177 | $-212,392 |
| Net Other Investing Changes | - | - | $2,759,900 | - |
Financing Activities
| Metric | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 |
|---|---|---|---|---|
| Financing Cash Flow | $5,127,655 | $-654,252 | $-530,559 | $6,484,819 |
| Cash Flow From Continuing Financing Activities | $5,127,655 | $-654,252 | $-530,559 | $6,484,819 |
| Net Other Financing Charges | $997,366 | $-1,720,026 | $-1,947,092 | $4,082,180 |
Other
| Metric | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 |
|---|---|---|---|---|
| Repayment Of Debt | $-9,384,536 | $-9,744,214 | $-6,737,517 | $-6,876,414 |
| Issuance Of Debt | $13,514,825 | $10,809,988 | $8,154,050 | $9,279,053 |
| Interest Paid Supplemental Data | $413,354 | $364,065 | $364,771 | $336,271 |
| Income Tax Paid Supplemental Data | $0 | $0 | $0 | $8,246 |
| End Cash Position | $188,550 | $573,839 | $24,621 | $214,358 |
| Beginning Cash Position | $573,839 | $24,621 | $214,358 | $251,203 |
| Effect Of Exchange Rate Changes | $5,532 | $-3,295 | $-8,581 | $-23,934 |
| Changes In Cash | $-390,821 | $552,513 | $-181,156 | $-12,911 |
| Net Issuance Payments Of Debt | $4,130,289 | $1,065,774 | $1,416,533 | $2,402,639 |
| Net Short Term Debt Issuance | $4,130,289 | $512,125 | $1,416,533 | $2,402,639 |
| Short Term Debt Payments | $-9,384,536 | $-9,744,214 | $-6,737,517 | $-6,876,414 |
| Short Term Debt Issuance | $13,514,825 | $10,256,339 | $8,154,050 | $9,279,053 |
| Net PPE Purchase And Sale | $-640,480 | $-2,093,112 | $-971,723 | $-212,392 |
| Purchase Of PPE | $-640,480 | $-2,093,112 | $-971,723 | $-212,423 |
| Change In Working Capital | $-7,030,933 | $2,000,992 | $-1,566,506 | $-7,460,003 |
| Change In Other Working Capital | $-297,597 | $172,402 | $-3,607,657 | $3,470,147 |
| Change In Payables And Accrued Expense | $-1,115,536 | $5,121,300 | $-49,846,333 | $54,151,375 |
| Change In Accrued Expense | $306,581 | $292,877 | $178,952 | $153,670 |
| Change In Payable | $-1,422,117 | $4,828,423 | $-50,025,285 | $53,997,705 |
| Change In Account Payable | $-916,214 | $6,491,672 | $-52,950,102 | $54,905,061 |
| Change In Tax Payable | $-1,038,848 | $389,305 | $522,146 | $-609,458 |
| Change In Income Tax Payable | $-1,038,848 | $389,305 | $522,146 | $-609,458 |
| Change In Prepaid Assets | $320,126 | $2,076,674 | $-4,781,229 | $-1,203,772 |
| Change In Inventory | $-7,131,218 | $-1,723,721 | $63,072,967 | $-69,122,582 |
| Change In Receivables | $1,193,292 | $-3,645,663 | $-6,404,254 | $5,244,829 |
| Changes In Account Receivables | $753,301 | $-5,178,932 | $-4,490,033 | $5,233,781 |
| Other Non Cash Items | $92,982 | $141,039 | $113,797 | $-517,167 |
| Provisionand Write Offof Assets | $274,823 | $-22,734 | $31,082 | $408,760 |
| Deferred Tax | $0 | $0 | $-4,447 | $-62,361 |
| Deferred Income Tax | $0 | $0 | $-4,447 | $-62,361 |
| Depreciation Amortization Depletion | $475,903 | $339,279 | $260,399 | $231,466 |
| Depreciation And Amortization | $475,903 | $339,279 | $260,399 | $231,466 |
| Amortization Cash Flow | $17,918 | $17,891 | $18,589 | - |
| Amortization Of Intangibles | $17,918 | $17,891 | $18,589 | - |
| Depreciation | $457,985 | $321,388 | $241,810 | - |
| Gain Loss On Sale Of PPE | $515 | $0 | $0 | - |
| Net Income From Continuing Operations | $1,308,714 | $841,301 | $-273,099 | $1,112,972 |
| Net Long Term Debt Issuance | - | $553,649 | $0 | $0 |
| Long Term Debt Issuance | - | $553,649 | $0 | $0 |
| Asset Impairment Charge | - | $-180,009 | $0 | - |
| Sale Of PPE | - | - | $0 | $31 |
| Long Term Debt Payments | - | - | - | - |