XTI Aerospace, Inc. (XTIA) Balance Sheet
XTIA balance sheet, 2025
December 31, 2025 · U.S. dollars$81.2M assets = $50.8M liabilities + $30.4M equity
Both columns are drawn to the same scale: what XTIA owns equals what it owes plus shareholders’ equity. Hover a block for its value.
XTIA financial health
Descriptive bands, not a rating. Fiscal 2025.
XTIA balance sheet trends, 2016–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Total assets | $66.5M2016 | $81.2M2025 | +2.3%/yr | |
| Total liabilities | $63.8M2016 | $50.8M2025 | −2.5%/yr | |
| Shareholders’ equity | $4.7M2016 | $20.4M2025 | +17.7%/yr | |
| Cash & short-term investments | $1.9M2016 | $16.7M2025 | +27.4%/yr | |
| Total debt | $10.9M2016 | $11.4M2025 | +0.4%/yr | |
| Net cash (debt) | −$9.0M2016 | $5.3M2025 | +$14.4M | |
| Working capital | −$21.0M2016 | $4.2M2025 | +$25.2M | |
| Book value per share | $0.132016 | $1.252025 | +28.7%/yr | |
| Current ratio | 0.592016 | 1.092025 | +0.50 | |
| Debt / equity | 2.322016 | 0.562025 | −1.77 | |
| Shares outstanding | 36.4M2016 | 16.3M2025 | −8.5%/yr |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
XTIA assets
XTIA liabilities and equity
XTIA debt vs cash
Debt includes short- and long-term borrowings and, where reported, lease obligations.
XTIA balance sheet
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & short-term investments | $16.7M | $4.1M | $6.3M | $9.3M | $95.6M | $26.0M | $4,726 | $1.1M | $189,000 | $1.9M |
| Cash & equivalents | $16.7M | $4.1M | $6.3M | $9.3M | $52.5M | $18.0M | $4,726 | $1.1M | $189,000 | $1.9M |
| Short-term investments | — | $88,000 | $21,966 | $3,000 | $43.1M | $8.0M | — | — | — | — |
| Receivables | $12.1M | $1.2M | $6.8M | $1.4M | $3.5M | $1.9M | $1.2M | $1.3M | $442,000 | $12.2M |
| Inventory | $15.4M | $2.2M | $2.4M | $2.0M | $2.0M | $1.2M | $400,000 | $568,000 | $783,000 | $1.1M |
| Other current assets | $7.6M | $1.0M | $5.1M | $17.2M | $4.8M | $1.2M | $5.2M | $426,000 | $7.8M | $15.0M |
| Total current assets | $51.8M | $8.6M | $20.5M | $29.9M | $106.0M | $30.3M | $6.8M | $3.4M | $9.2M | $30.1M |
| Property, plant & equipment (net) | $3.4M | $546,000 | $612,000 | $869,000 | $3.2M | $3.5M | $1.7M | $202,000 | $348,000 | $1.4M |
| Goodwill & intangible assets | $20.9M | $14.0M | $2.5M | $3.5M | $42.9M | $6.6M | $2.3M | $205,238 | $636,000 | $9.0M |
| Long-term investments | $0 | $0 | $0 | $666,000 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other non-current assets | $5.2M | $1.2M | $145,000 | $22.7M | $4.6M | $18.6M | $10.4M | $8.4M | $17.5M | $25.9M |
| Total assets | $81.2M | $24.3M | $23.8M | $57.6M | $156.7M | $59.0M | $21.2M | $12.2M | $27.7M | $66.5M |
| Liabilities | ||||||||||
| Accounts payable | $5.2M | $5.5M | $2.4M | $720,000 | $2.4M | $908,000 | $2.4M | $1.1M | $1.6M | $23.0M |
| Short-term debt | $8.5M | $2.8M | $8.9M | $12.8M | $4.1M | $6.0M | $987,900 | $4.1M | $3.1M | $6.9M |
| Deferred revenue | $3.1M | $1.9M | $625,000 | $546,000 | $4.8M | $1.9M | $912,000 | $234,000 | $58,000 | $15.0M |
| Total current liabilities | $47.6M | $17.4M | $16.9M | $24.7M | $27.1M | $12.1M | $2.8M | $7.3M | $42.0M | $51.2M |
| Long-term debt | $450,000 | $65,000 | $0 | $3.7M | $3.4M | $0 | $0 | $0 | $0 | $0 |
| Lease obligations | $3.0M | $350,000 | $342,000 | $541,000 | — | — | — | — | — | — |
| Other long-term liabilities | $2.7M | $231,000 | $141,000 | $0 | $0 | $2.2M | $1.1M | $92,999 | $4.5M | $12.6M |
| Total liabilities | $50.8M | $17.7M | $17.0M | $25.5M | $28.5M | $14.3M | $15.2M | $7.4M | $46.5M | $63.8M |
| Shareholders' equity | ||||||||||
| Common stock & paid-in capital | $33,000 | $2,000 | $3,000 | $35,644 | $124,000 | $53,000 | $4,000 | $2,000 | $1,000 | $33,000 |
| Retained earnings (deficit) | −$162.3M | −$93.6M | −$359.7M | −$313.7M | −$250.3M | −$181.0M | −$151.8M | −$117.8M | −$94.5M | −$59.5M |
| Accumulated other comprehensive income | $881,000 | −$622,000 | $630,000 | $1.1M | $44,000 | $660,000 | $94,000 | $26,000 | $62,000 | −$614,000 |
| Minority interest | $10.0M | $0 | $390,000 | −$1.2M | — | — | — | — | — | — |
| Total shareholders' equity | $20.4M | $6.6M | $6.3M | $33.3M | $126.5M | $44.6M | $6.0M | $4.8M | −$16.8M | $4.7M |
| Key figures | ||||||||||
| Total debt | $11.4M | $3.1M | $9.1M | $16.9M | $5.2M | $7.5M | $2.1M | $4.2M | $3.8M | $10.9M |
| Net cash (debt) | $5.3M | $1.0M | −$2.8M | −$7.6M | $90.4M | $18.5M | −$2.1M | −$3.1M | −$3.6M | −$9.0M |
| Working capital | $4.2M | −$8.8M | $3.6M | $5.2M | $78.8M | $18.2M | $3.9M | −$3.9M | −$32.8M | −$21.0M |
| Tangible book value | −$443,000 | −$7.4M | $3.8M | $29.8M | $83.6M | $38.1M | $3.7M | $4.6M | −$17.5M | −$4.3M |
| Book value per share | $1.25 | — | — | — | — | — | — | — | — | $0.13 |
| Shares outstanding | 16.3M | — | — | — | — | — | — | — | — | 36.4M |
| Current ratio | 1.09 | 0.49 | 1.21 | 1.21 | 3.91 | 2.50 | 2.39 | 0.46 | 0.22 | 0.59 |
| Quick ratio | 0.60 | 0.31 | 0.77 | 0.43 | 3.65 | 2.30 | 0.42 | 0.32 | 0.02 | 0.27 |
| Debt / equity | 0.56 | 0.47 | 1.43 | 0.51 | 0.04 | 0.17 | 0.34 | 0.88 | — | 2.32 |
| Equity / assets | 25.2% | 27.1% | 26.7% | 57.8% | 80.7% | 75.6% | 28.4% | 39.3% | −60.8% | 7.1% |
| Mar '26 | Dec '25 | Sep '25 | Jun '25 | Mar '25 | Dec '24 | Sep '24 | Jun '24 | Mar '24 | Dec '23 | Sep '23 | Jun '23 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||
| Cash & short-term investments | $15.2M | $16.7M | $32.2M | $20.0M | $8.0M | $4.1M | $511,000 | $5.8M | $1.8M | $26,546 | $13.5M | $36,932 |
| Cash & equivalents | $15.2M | $16.7M | $32.2M | $20.0M | $8.0M | $4.1M | $511,000 | $5.8M | $1.8M | $4,580 | $13.5M | $36,932 |
| Short-term investments | — | — | — | $317,000 | $178,000 | $88,000 | — | — | $22,000 | $21,966 | $3,000 | $3,000 |
| Receivables | $9.1M | $12.1M | $2.1M | $386,000 | $594,000 | $1.2M | $4.8M | $4.5M | $4.7M | $568,000 | $3.8M | $12,734 |
| Inventory | $19.4M | $15.4M | $1.4M | $2.5M | $2.3M | $2.2M | $2.7M | $2.8M | $2.9M | $2.4M | $3.4M | $3.2M |
| Other current assets | $6.7M | $7.6M | $918,000 | $1.3M | $1.6M | $1.0M | $2.1M | $2.2M | $2.2M | $0 | $1.9M | $0 |
| Total current assets | $50.3M | $51.8M | $36.7M | $24.2M | $12.5M | $8.6M | $10.1M | $15.2M | $11.5M | $230,988 | $22.6M | $61,389 |
| Property, plant & equipment (net) | $2.1M | $3.4M | $485,000 | $521,000 | $512,000 | $546,000 | $757,000 | $808,000 | $903,000 | $11,994 | $1.4M | $14,328 |
| Goodwill & intangible assets | $20.7M | $20.9M | $10.3M | $10.4M | $13.7M | $14.0M | $17.5M | $17.2M | $17.4M | $266,321 | $259,486 | $266,135 |
| Long-term investments | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other non-current assets | $5.3M | $5.2M | $435,000 | $349,000 | $362,000 | $1.2M | $878,000 | $891,000 | $914,000 | $0 | $3.4M | $0 |
| Total assets | $78.3M | $81.2M | $47.9M | $35.4M | $27.1M | $24.3M | $29.3M | $34.0M | $30.8M | $509,302 | $27.6M | $341,852 |
| Liabilities | ||||||||||||
| Accounts payable | $3.4M | $5.2M | $2.6M | $2.7M | $3.9M | $5.5M | $7.6M | $7.1M | $6.9M | $2.5M | $1.9M | $1.9M |
| Short-term debt | $11.7M | — | $98,000 | $95,000 | $91,000 | $2.8M | $2.8M | $2.7M | $1.1M | $6.8M | $11.4M | $2.2M |
| Deferred revenue | $2.5M | — | $2.1M | $2.3M | $2.2M | $1.9M | $1.9M | $1.8M | $807,000 | — | $1.3M | $1.3M |
| Total current liabilities | $91.0M | $47.6M | $35.6M | $21.8M | $12.5M | $17.4M | $22.0M | $23.0M | $16.6M | $13.3M | $19.6M | $13.7M |
| Long-term debt | $0 | $450,000 | $0 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $0 | $0 | $4.1M |
| Lease obligations | $1.7M | $3.0M | $253,000 | $276,000 | $297,000 | $350,000 | $533,000 | $594,000 | $663,000 | $342,000 | — | — |
| Other long-term liabilities | $1.0M | $2.7M | $155,000 | $181,000 | $206,000 | $231,000 | $316,000 | $359,000 | $404,000 | $18.9M | $188,000 | $0 |
| Total liabilities | $92.0M | $50.8M | $35.7M | $22.1M | $12.8M | $17.7M | $22.4M | $23.5M | $17.1M | $32.1M | $19.8M | $17.8M |
| Shareholders' equity | ||||||||||||
| Common stock & paid-in capital | $38,000 | — | $31,000 | $18,000 | $5,000 | $2,000 | $38,000 | $27,000 | $10,000 | $35,823 | $112,000 | $34,788 |
| Retained earnings (deficit) | −$197.6M | −$162.3M | −$140.7M | −$127.3M | −$106.4M | −$93.6M | −$79.7M | −$75.3M | −$60.6M | −$58.0M | −$348.0M | −$39.1M |
| Accumulated other comprehensive income | $881,000 | — | $898,000 | $884,000 | −$155,000 | −$622,000 | $524,000 | −$139,000 | −$166,000 | $0 | $41,000 | −$189,000 |
| Minority interest | $10.3M | $10.0M | — | — | — | — | — | — | — | — | — | — |
| Total shareholders' equity | −$23.9M | $20.4M | $12.2M | $13.4M | $14.3M | $6.6M | $6.9M | $10.6M | $13.7M | −$31.6M | $10.2M | −$17.4M |
| Key figures | ||||||||||||
| Total debt | $12.7M | $450,000 | $253,000 | $341,000 | $362,000 | $3.1M | $3.2M | $3.2M | $1.6M | $25.2M | $11.6M | $6.3M |
| Net cash (debt) | $2.5M | $16.2M | $31.9M | $19.7M | $7.6M | $1.0M | −$2.7M | $2.6M | $235,000 | −$25.2M | $1.9M | −$6.3M |
| Working capital | −$40.6M | $4.2M | $1.1M | $2.4M | $12,000 | −$8.8M | −$11.9M | −$7.9M | −$5.1M | −$13.0M | $3.0M | −$13.6M |
| Tangible book value | −$44.6M | −$443,000 | $1.9M | $3.0M | $615,000 | −$7.4M | −$10.7M | −$6.6M | −$3.8M | −$31.9M | $9.9M | −$17.7M |
| Book value per share | −$0.68 | $0.62 | $0.55 | — | — | — | — | — | — | — | — | — |
| Shares outstanding | 35.3M | 32.8M | 22.1M | — | — | — | — | — | — | — | — | — |
| Current ratio | 0.55 | 1.09 | 1.03 | 1.11 | 1.00 | 0.49 | 0.46 | 0.66 | 0.69 | 0.02 | 1.15 | 0.00 |
| Quick ratio | 0.27 | 0.60 | 0.96 | 0.94 | 0.69 | 0.31 | 0.24 | 0.44 | 0.39 | 0.04 | 0.88 | 0.00 |
| Debt / equity | — | 0.02 | 0.02 | 0.03 | 0.03 | 0.47 | 0.47 | 0.30 | 0.11 | — | 1.13 | — |
| Equity / assets | −30.5% | 25.2% | 25.4% | 37.7% | 52.9% | 27.1% | 23.4% | 31.1% | 44.4% | −6,210.2% | 36.8% | −5,098.0% |
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.
XTIA financial position
At the end of fiscal 2025 (December 31, 2025), XTI Aerospace had total assets of $81.2 million (up 234.5% from a year earlier), total liabilities of $50.8 million and shareholders' equity of $20.4 million. It held $16.7 million in cash and short-term investments against $11.4 million of debt, a net cash position of $5.3 million. Its current ratio was 1.09. In the latest quarter (ended March 31, 2026) total assets were $78.3 million and equity -$23.9 million.
Related: XTIA income statement, XTIA cash flow statement, XTIA key metrics. See the XTIA stock overview for the latest quote and news.
XTIA balance sheet FAQ
What are XTI Aerospace's total assets?
XTI Aerospace reported total assets of $81.2 million at the end of fiscal 2025 (December 31, 2025), compared with $24.3 million a year earlier.
How much debt does XTI Aerospace have?
XTI Aerospace had $11.4 million of total debt at the end of fiscal 2025, including short-term borrowings and lease obligations. Its debt-to-equity ratio was 0.56.
How much cash does XTI Aerospace have?
XTI Aerospace held $16.7 million in cash and short-term investments at the end of fiscal 2025; with $11.4 million of debt that is net cash of $5.3 million.
What is XTI Aerospace's book value?
XTI Aerospace's shareholders' equity (book value) was $20.4 million at the end of fiscal 2025, or $1.25 per share.
What is XTI Aerospace's current ratio?
XTI Aerospace had current assets of $51.8 million and current liabilities of $47.6 million, a current ratio of 1.09 (it can cover its short-term obligations).
How much goodwill does XTI Aerospace have?
XTI Aerospace carried $20.9 million of goodwill and intangible assets, 25.7% of total assets, at the end of fiscal 2025.