XMax Inc. (XMAX) Balance Sheet
XMAX balance sheet, 2025
December 31, 2025 · U.S. dollars$35.5M assets = $7.6M liabilities + $28.0M equity
Both columns are drawn to the same scale: what XMAX owns equals what it owes plus shareholders’ equity. Hover a block for its value.
XMAX financial health
Descriptive bands, not a rating. Fiscal 2025.
XMAX balance sheet trends, 2022–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Total assets | $11.5M2022 | $35.5M2025 | +45.5%/yr | |
| Total liabilities | $4.9M2022 | $7.6M2025 | +15.5%/yr | |
| Shareholders’ equity | $6.6M2022 | $28.0M2025 | +61.7%/yr | |
| Cash & short-term investments | $1.4M2022 | $6.7M2025 | +69.6%/yr | |
| Total debt | $150,0002022 | $6.2M2025 | +245.9%/yr | |
| Net cash (debt) | $1.2M2022 | $499,8112025 | −$724,356 | |
| Working capital | $6.6M2022 | $9.4M2025 | +$2.8M | |
| Current ratio | 4.992022 | 4.922025 | −0.07 | |
| Debt / equity | 0.022022 | 0.222025 | +0.20 |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
XMAX assets
XMAX liabilities and equity
XMAX debt vs cash
Debt includes short- and long-term borrowings and, where reported, lease obligations.
XMAX balance sheet
| 2025 | 2024 | 2023 | 2022 | |
|---|---|---|---|---|
| Assets | ||||
| Cash & short-term investments | $6.7M | $161,902 | $369,137 | $1.4M |
| Cash & equivalents | $6.7M | $161,902 | $369,137 | $1.4M |
| Receivables | $2.5M | $36,371 | $46,998 | $288,478 |
| Inventory | $2.2M | $2.8M | $2.2M | $4.9M |
| Other current assets | $458,198 | $4.9M | $1.1M | $1.6M |
| Total current assets | $11.8M | $7.9M | $3.7M | $8.2M |
| Property, plant & equipment (net) | $660,003 | $1.8M | $2.3M | $3.1M |
| Goodwill & intangible assets | $0 | $221,715 | $227,079 | $232,443 |
| Long-term investments | $23.1M | $0 | $0 | $0 |
| Other non-current assets | $0 | $0 | $0 | $0 |
| Total assets | $35.5M | $9.9M | $6.2M | $11.5M |
| Liabilities | ||||
| Accounts payable | $327,134 | $728,546 | $430,045 | $321,261 |
| Short-term debt | $1.0M | — | — | — |
| Deferred revenue | $58,786 | — | — | — |
| Total current liabilities | $2.4M | $5.8M | $3.7M | $1.6M |
| Long-term debt | $5.2M | $197,828 | $147,428 | $150,000 |
| Lease obligations | $631,800 | $1.5M | $2.0M | $2.7M |
| Other long-term liabilities | $19,876 | $770,742 | $1.9M | $3.1M |
| Total liabilities | $7.6M | $6.8M | $5.7M | $4.9M |
| Shareholders' equity | ||||
| Common stock & paid-in capital | $41,886 | — | — | — |
| Retained earnings (deficit) | −$53.4M | −$50.0M | −$44.4M | −$36.7M |
| Accumulated other comprehensive income | $504,247 | — | — | — |
| Total shareholders' equity | $28.0M | $3.1M | $496,354 | $6.6M |
| Key figures | ||||
| Total debt | $6.2M | $197,828 | $147,428 | $150,000 |
| Net cash (debt) | $499,811 | −$35,926 | $221,709 | $1.2M |
| Working capital | $9.4M | $2.1M | $60,057 | $6.6M |
| Tangible book value | $28.0M | $2.9M | $269,275 | $6.4M |
| Book value per share | $1.35 | — | — | — |
| Shares outstanding | 20.7M | — | — | — |
| Current ratio | 4.92 | 1.36 | 1.02 | 4.99 |
| Quick ratio | 3.83 | 0.03 | 0.11 | 1.01 |
| Debt / equity | 0.22 | 0.06 | 0.30 | 0.02 |
| Equity / assets | 78.7% | 31.5% | 8.0% | 57.3% |
| Jun '26 | Mar '26 | Dec '25 | Sep '25 | Jun '25 | Mar '25 | |
|---|---|---|---|---|---|---|
| Assets | ||||||
| Cash & short-term investments | $34.6M | $9.9M | $6.7M | $1.7M | $468,825 | $147,300 |
| Cash & equivalents | $34.6M | $9.9M | $6.7M | $1.7M | $468,825 | $147,300 |
| Receivables | $3.2M | $7.9M | $2.4M | $7.9M | $56,460 | $64,776 |
| Inventory | $2.0M | $1.7M | $2.2M | $2.3M | $1.6M | $2.1M |
| Other current assets | $7.1M | $284,096 | $465,676 | $354,457 | $8.1M | $8.0M |
| Total current assets | $46.9M | $19.7M | $11.8M | $12.3M | $10.2M | $10.4M |
| Property, plant & equipment (net) | $276,134 | $487,317 | $660,003 | $1.0M | $1.3M | $1.6M |
| Goodwill & intangible assets | $0 | $0 | $0 | $0 | $427 | $1,768 |
| Long-term investments | $73.8M | $26.9M | $23.1M | $5.0M | $0 | $0 |
| Other non-current assets | $43,260 | $0 | $0 | $0 | $53,097 | $0 |
| Total assets | $121.1M | $47.1M | $35.5M | $18.3M | $11.6M | $11.9M |
| Liabilities | ||||||
| Accounts payable | $475,310 | $128,574 | $327,134 | $623,602 | $159,144 | $284,416 |
| Short-term debt | $259,672 | $846,276 | — | $1.1M | $1.1M | — |
| Deferred revenue | $189,466 | $89,147 | — | $349,675 | $357,682 | — |
| Total current liabilities | $1.6M | $1.5M | $2.4M | $4.4M | $4.5M | $4.4M |
| Long-term debt | $5.3M | $5.3M | $5.2M | $204,105 | $210,185 | $207,412 |
| Lease obligations | $268,830 | $451,089 | $631,800 | $809,230 | $1.2M | $1.3M |
| Other long-term liabilities | $7.8M | $14,553 | $19,876 | $85,007 | $391,453 | $579,291 |
| Total liabilities | $14.8M | $6.8M | $7.6M | $4.7M | $5.1M | $5.2M |
| Shareholders' equity | ||||||
| Common stock & paid-in capital | $64,088 | $53,531 | — | $34,242 | $13,773 | — |
| Retained earnings (deficit) | −$20.8M | −$53.2M | −$53.4M | −$51.7M | −$50.6M | −$50.3M |
| Accumulated other comprehensive income | $512,744 | $504,247 | — | $495,262 | $495,440 | — |
| Total shareholders' equity | $106.3M | $40.4M | $28.0M | $13.6M | $6.5M | $6.8M |
| Key figures | ||||||
| Total debt | $5.5M | $6.1M | $5.2M | $1.4M | $1.8M | $207,412 |
| Net cash (debt) | $29.2M | $3.8M | $1.5M | $302,560 | −$1.3M | −$60,112 |
| Working capital | $45.3M | $18.2M | $9.4M | $7.9M | $5.8M | $6.0M |
| Tangible book value | $106.3M | $40.4M | $28.0M | $13.6M | $6.5M | $6.8M |
| Book value per share | $1.74 | $0.90 | $0.67 | $0.75 | $0.48 | $0.49 |
| Shares outstanding | 61.0M | 44.8M | 41.9M | 18.1M | 13.7M | 13.7M |
| Current ratio | 28.80 | 12.96 | 4.92 | 2.78 | 2.28 | 2.37 |
| Quick ratio | 23.21 | 11.68 | 3.83 | 2.19 | 0.12 | 0.05 |
| Debt / equity | 0.05 | 0.15 | 0.19 | 0.10 | 0.27 | 0.03 |
| Equity / assets | 87.8% | 85.6% | 78.7% | 74.3% | 56.3% | 56.8% |
Quarterly columns are labeled by the month the quarter ended. Figures in U.S. dollars as reported (latest annual report filed April 15, 2026); data from EODHD.
XMAX financial position
At the end of fiscal 2025 (December 31, 2025), XMax had total assets of $35.5 million (up 258.4% from a year earlier), total liabilities of $7.6 million and shareholders' equity of $28.0 million. It held $6.7 million in cash and short-term investments against $6.2 million of debt, a net cash position of $0.5 million. Its current ratio was 4.92. In the latest quarter (ended June 30, 2026) total assets were $121.1 million and equity $106.3 million.
Related: XMAX income statement, XMAX cash flow statement, XMAX key metrics. See the XMAX stock overview for the latest quote and news.
XMAX balance sheet FAQ
What are XMax's total assets?
XMax reported total assets of $35.5 million at the end of fiscal 2025 (December 31, 2025), compared with $9.9 million a year earlier.
How much debt does XMax have?
XMax had $6.2 million of total debt at the end of fiscal 2025, including short-term borrowings and lease obligations. Its debt-to-equity ratio was 0.22.
How much cash does XMax have?
XMax held $6.7 million in cash and short-term investments at the end of fiscal 2025; with $6.2 million of debt that is net cash of $0.5 million.
What is XMax's book value?
XMax's shareholders' equity (book value) was $28.0 million at the end of fiscal 2025, or $1.35 per share.
What is XMax's current ratio?
XMax had current assets of $11.8 million and current liabilities of $2.4 million, a current ratio of 4.92 (it can cover its short-term obligations).