XMax Inc. (XMAX) Cash Flow Statement
Where XMAX’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- −$445,838
- Capital expenditures
- $0 0.0% of revenue
- Free cash flow
- −$445,838 −2.7% margin
- Returned to shareholders
- —
- Change in cash
- $6.5M cash at year-end $6.7M
Drawn to scale: where the cash came from and how it was used. Hover for values.
XMAX operating cash flow, capex and free cash flow
XMAX cash flow trends, 2022–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | −$5.4M2022 | −$445,8382025 | — | |
| Capital expenditures | $8,7722022 | $02025 | −100.0% | |
| Free cash flow | −$5.4M2022 | −$445,8382025 | — | |
| Free cash flow margin | −42.2%2022 | −2.7%2025 | +39.5 pts | |
| Stock-based compensation | $573,9232022 | $3.4M2025 | +80.7%/yr | |
| Dividends paid | $02024 | $02025 | — | |
| Capex / revenue | 0.1%2022 | 0.0%2025 | −0.1 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
XMAX cash flow by activity
XMAX net income vs operating cash flow
Operating cash flow above net income usually means earnings are backed by cash (depreciation and stock-based pay are non-cash expenses).
XMAX cash flow statement
| 2025 | 2024 | 2023 | 2022 | |
|---|---|---|---|---|
| Operating activities | ||||
| Net income | −$3.4M | −$5.6M | −$7.7M | −$17.1M |
| Depreciation & amortization | $882,741 | $510,202 | $803,790 | $571,848 |
| Stock-based compensation | $3.4M | $757,692 | $499,631 | $573,923 |
| Change in working capital | −$1.4M | $883,614 | $4.0M | −$2.5M |
| Other non-cash items | $120,845 | $2.0M | $812,749 | $13.1M |
| Cash from operating activities | −$445,838 | −$1.4M | −$1.6M | −$5.4M |
| Investing activities | ||||
| Capital expenditures | $0 | −$14,121 | $0 | −$8,772 |
| Investments (net) | −$22.8M | $0 | — | — |
| Acquisitions & other investing | $0 | — | — | — |
| Cash from investing activities | −$22.8M | — | — | — |
| Financing activities | ||||
| Dividends paid | $0 | $0 | — | — |
| Net borrowing (repayment) | $5.1M | $360,000 | $0 | — |
| Shares issued | $24.7M | $750,000 | $0 | $0 |
| Other financing | −$9,414 | $65,578 | $0 | $0 |
| Cash from financing activities | $29.8M | $1.2M | $0 | $0 |
| Summary | ||||
| Net change in cash | $6.5M | −$207,235 | −$1.0M | −$4.9M |
| Cash at end of period | $6.7M | $161,902 | $369,137 | $1.4M |
| Free cash flow | −$445,838 | −$1.4M | −$1.6M | −$5.4M |
| Free cash flow margin | −2.7% | −14.5% | −14.3% | −42.2% |
| Capex / revenue | 0.0% | 0.1% | 0.0% | 0.1% |
| Jun '26 | Mar '26 | Dec '25 | Sep '25 | Jun '25 | Mar '25 | |
|---|---|---|---|---|---|---|
| Operating activities | ||||||
| Net income | $32.4M | $191,514 | −$1.7M | −$1.1M | −$289,907 | −$338,871 |
| Depreciation & amortization | $184,376 | $162,504 | $300,797 | $183,536 | $200,326 | $198,082 |
| Stock-based compensation | $0 | $3.1M | $3.1M | $88,839 | $58,815 | $111,626 |
| Change in working capital | −$1.9M | −$209,116 | $29,053 | −$1.1M | $122,582 | −$516,028 |
| Other non-cash items | −$34.3M | −$3.9M | −$103,398 | $972 | $697 | $222,574 |
| Cash from operating activities | −$3.6M | −$641,744 | $1.7M | −$1.9M | $92,513 | −$322,617 |
| Investing activities | ||||||
| Capital expenditures | $0 | $0 | $0 | $0 | $0 | $0 |
| Investments (net) | −$4.7M | −$3.0M | −$17.8M | −$5.0M | $0 | $0 |
| Acquisitions & other investing | −$6,352 | −$5.3M | — | $0 | — | — |
| Cash from investing activities | −$4.8M | −$8.3M | — | −$5.0M | — | — |
| Financing activities | ||||||
| Dividends paid | $0 | $0 | — | — | $0 | $0 |
| Net borrowing (repayment) | −$404,014 | −$5,937 | $5.1M | $1,726 | $199,141 | −$217,867 |
| Shares issued | $33.5M | $12.2M | $24.2M | $0 | $0 | $500,000 |
| Other financing | −$437 | −$506 | −$8.2M | $8.1M | $0 | $0 |
| Cash from financing activities | $33.1M | $12.2M | $21.1M | $8.2M | $199,141 | $282,133 |
| Summary | ||||||
| Net change in cash | $24.7M | $3.2M | $5.0M | $1.2M | $321,525 | −$14,602 |
| Cash at end of period | $34.6M | $9.9M | $6.7M | $1.7M | $468,825 | $147,300 |
| Free cash flow | −$3.6M | −$641,744 | $1.7M | −$1.9M | $92,513 | −$322,617 |
| Free cash flow margin | −133.3% | −36.0% | 95.6% | −19.5% | 3.6% | −12.2% |
| Capex / revenue | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating cash flow / net income | −0.11 | −3.35 | — | — | — | — |
Negative numbers are cash paid out. Quarterly columns are labeled by the month the quarter ended. Figures in U.S. dollars as reported; data from EODHD.
XMAX cash generation
In fiscal 2025 (ended December 31, 2025), XMax generated -$0.4 million of cash from operations and spent $0 on capital expenditures, leaving free cash flow of -$0.4 million, −2.7% of revenue. Cash and equivalents rose by $6.5 million over the year.
Related: XMAX income statement, XMAX balance sheet. See the XMAX stock overview for the latest quote and news.
XMAX cash flow FAQ
What is XMax's free cash flow?
XMax's free cash flow was -$0.4 million in fiscal 2025: -$0.4 million of operating cash flow minus $0 of capital expenditures It was -$1.4 million a year earlier..
How much cash does XMax generate from operations?
XMax generated -$0.4 million of cash from operating activities in fiscal 2025.