OSEBX1,423.56+0.84%
EQNR284.60+4.20%
DNB198.35-1.15%
MOWI172.80+0.45%
Brent$71.24-0.32%
EUR/USD1.0824-0.14%
DXY104.18+0.08%
INDICATIVE · SAMPLE DATA
XWIN$8.2756

XMax Inc

Home FurnishingsVerified

XMax Inc's capital structure is highly leveraged and liquidity-constrained. The company has negative equity of -$42.74 million and a debt-to-equity ratio of -8.15, indicating that liabilities far exceed equity. Despite holding $273.1 million in cash and equivalents, the company's operating cash flow is negative at -$221.7 million, and free cash flow is -$144.8 million, signaling significant operational cash outflows. The current ratio of 0.9 suggests the company is struggling to meet short-term obligations with current assets. Profitability metrics are severely underperforming relative to industry norms. The company reported a net loss of -$1.46 billion, with an operating loss of -$1.49 billion, and a negative return on assets of -0.24%. While the return on equity is high at 34.22%, this is a distortion caused by the negative equity base, not a sign of strong performance. These figures indicate a company in distress, with operating losses far exceeding revenue and no clear path to profitability. Geographic and segment exposure is not disclosed in the available data, but the company's revenue concentration is likely high in the home furnishings segment, which is sensitive to consumer spending cycles. The lack of segment-level data limits the ability to assess diversification or growth drivers within the business. Growth trajectory is negative. The company is currently reporting declining revenue and profitability, with no disclosed plans for recovery or expansion. The outlook for the current fiscal year and the next fiscal year is not provided, but the financial snapshot suggests continued operational losses and cash outflows. The absence of positive revenue growth or margin improvement signals a lack of momentum in the business. Risk factors are elevated. The company faces medium liquidity risk due to negative operating cash flow and a current ratio below 1. The risk assessment also flags negative net cash after subtracting total debt, indicating a precarious financial position. Dilution risk is currently low, but the company's negative equity and high leverage could lead to future dilution through debt restructuring or equity issuance. No recent events or filings are disclosed in the available data to provide further context on risk exposure. Recent events and filings are not disclosed in the available data, but the company's financial position suggests a need for urgent operational and strategic adjustments. The absence of disclosed filings or transcripts limits the ability to assess management's response to the current financial challenges.

30-day price · XWIN(missing data)
No daily-bar history available from current data sources. Alternate source pending.
Profile
CompanyXMax Inc
TickerXWIN.O
SectorConsumer Cyclicals
BusinessCyclical Consumer Products
Industry groupCyclical Consumer Products
IndustryHome Furnishings
AI analysis

Business. XMax Inc designs, markets, and distributes home furnishings products, including furniture, decorative accessories, and related items, primarily through e-commerce and retail channels.

Classification. XMax Inc is classified under the Consumer Cyclicals economic sector, Cyclical Consumer Products business sector, and Home Furnishings industry with a confidence level of 0.92.

XMax Inc's capital structure is highly leveraged and liquidity-constrained. The company has negative equity of -$42.74 million and a debt-to-equity ratio of -8.15, indicating that liabilities far exceed equity. Despite holding $273.1 million in cash and equivalents, the company's operating cash flow is negative at -$221.7 million, and free cash flow is -$144.8 million, signaling significant operational cash outflows. The current ratio of 0.9 suggests the company is struggling to meet short-term obligations with current assets. Profitability metrics are severely underperforming relative to industry norms. The company reported a net loss of -$1.46 billion, with an operating loss of -$1.49 billion, and a negative return on assets of -0.24%. While the return on equity is high at 34.22%, this is a distortion caused by the negative equity base, not a sign of strong performance. These figures indicate a company in distress, with operating losses far exceeding revenue and no clear path to profitability. Geographic and segment exposure is not disclosed in the available data, but the company's revenue concentration is likely high in the home furnishings segment, which is sensitive to consumer spending cycles. The lack of segment-level data limits the ability to assess diversification or growth drivers within the business. Growth trajectory is negative. The company is currently reporting declining revenue and profitability, with no disclosed plans for recovery or expansion. The outlook for the current fiscal year and the next fiscal year is not provided, but the financial snapshot suggests continued operational losses and cash outflows. The absence of positive revenue growth or margin improvement signals a lack of momentum in the business. Risk factors are elevated. The company faces medium liquidity risk due to negative operating cash flow and a current ratio below 1. The risk assessment also flags negative net cash after subtracting total debt, indicating a precarious financial position. Dilution risk is currently low, but the company's negative equity and high leverage could lead to future dilution through debt restructuring or equity issuance. No recent events or filings are disclosed in the available data to provide further context on risk exposure. Recent events and filings are not disclosed in the available data, but the company's financial position suggests a need for urgent operational and strategic adjustments. The absence of disclosed filings or transcripts limits the ability to assess management's response to the current financial challenges.
Key takeaways
  • XMax Inc is in severe financial distress, with negative equity, operating losses, and declining cash flow.
  • The company's capital structure is highly leveraged, with a debt-to-equity ratio of -8.15.
  • Profitability metrics are distorted by negative equity, and the company is not generating positive returns on assets.
  • Liquidity is constrained, with a current ratio of 0.9 and negative operating cash flow.
  • The company lacks disclosed segment or geographic diversification, increasing exposure to consumer spending cycles.
  • No recent events or filings are available to assess management's response to the financial challenges.
  • --
  • ## RATIONALES
Financial snapshot
PeriodHA-latest
CurrencyUSD
Revenue$2.4M
Gross profit$1.0M
Operating income-$1.5M
Net income-$1.5M
R&D
SG&A
D&A
SBC
Operating cash flow-$221.7k
CapEx
Free cash flow-$1.4M
Total assets$6.2M
Total liabilities$6.2M
Total equity-$42.7k
Cash & equivalents$273.1k
Long-term debt$348.5k
Annual history (last 5)
PeriodRevenueOp IncomeNet IncomeFCF
FY-4$12.6M-$3.9M-$20.0M-$4.3M
FY-3$12.7M-$16.2M-$17.1M-$17.0M
FY-2$11.1M-$6.4M-$7.7M-$7.6M
FY-1$9.7M-$5.4M-$5.6M-$5.5M
FY0$16.7M-$2.3M-$3.4M-$3.4M
PeriodGross %Op %Net %FCF %
FY-4
FY-3
FY-2
FY-1
FY0
PeriodAssetsEquityCashDebt
FY-4$29.5M$23.4M$6.3M
FY-3$11.5M$6.6M$1.4M
FY-2$6.2M$496.4k$369.1k
FY-1$9.9M$3.1M$161.9k
FY0$35.5M$28.0M$6.7M
PeriodOCFCapExFCFSBC
FY-4-$4.8M-$154.8k-$4.3M
FY-3-$5.4M-$8.8k-$17.0M
FY-2-$1.6M$0.00-$7.6M
FY-1-$1.4M-$14.1k-$5.5M
FY0-$445.8k-$3.4M
Quarterly history (last 4)
PeriodRevenueOp IncomeNet IncomeFCF
FQ-7$2.4M-$1.5M-$1.5M-$1.4M
FQ-6$2.7M-$497.7k-$563.5k-$548.7k
FQ-5$2.6M-$2.4M-$2.5M-$2.5M
FQ-4$2.0M-$970.4k-$1.1M-$1.1M
FQ-3$2.6M-$412.0k-$338.9k-$323.0k
FQ-2$2.6M-$196.5k-$289.9k-$273.7k
FQ-1$9.8M-$490.0k-$1.1M-$1.1M
FQ0$1.8M-$1.2M-$1.7M-$1.7M
PeriodGross %Op %Net %FCF %
FQ-7
FQ-6
FQ-5
FQ-4
FQ-3
FQ-2
FQ-1
FQ0
PeriodAssetsEquityCashDebt
FQ-7$6.2M-$42.7k$273.1k
FQ-6$5.8M$48.2k$363.4k
FQ-5$5.1M-$895.9k$162.3k
FQ-4$9.9M$3.1M$161.9k
FQ-3$11.9M$6.8M$147.3k
FQ-2$11.6M$6.5M$468.8k
FQ-1$18.3M$13.6M$1.7M
FQ0$35.5M$28.0M$6.7M
PeriodOCFCapExFCFSBC
FQ-7-$221.7k-$1.4M
FQ-6-$690.4k-$548.7k
FQ-5-$1.1M$0.00-$2.5M
FQ-4-$1.4M-$14.1k-$1.1M
FQ-3-$322.6k-$323.0k
FQ-2-$230.1k-$273.7k
FQ-1-$2.1M-$1.1M
FQ0-$445.8k-$1.7M
Valuation
Market price$8.27
Market cap$526.0M
Enterprise value$526.1M
P/E
Reported non-GAAP P/E
EV/Revenue221.4
EV/Op income
EV/OCF
P/B
P/Tangible book
Tangible book-$42.7k
Net cash-$75.4k
Current ratio0.9
Debt/Equity-8.2
ROA-23.7%
ROE34.2%
Cash conversion15.0%
CapEx/Revenue
SBC/Revenue
Asset intensity
Dilution ratio0.0%
Risk assessment
Dilution riskLow
Liquidity riskMedium
  • Net cash is negative after subtracting total debt.
Industry benchmarks
Activity: Home Furnishings · cohort 140 companies
MetricXWINActivity
Op margin-62.6%4.3% medp25 0.1% · p75 10.9%bottom quartile
Net margin-61.6%2.8% medp25 -1.7% · p75 8.2%bottom quartile
Gross margin42.8%30.6% medp25 20.3% · p75 43.6%above median
R&D / revenue0.4% medp25 0.4% · p75 0.4%
CapEx / revenue-3.1% medp25 -5.6% · p75 -1.6%
Debt / equity-815.0%30.2% medp25 10.3% · p75 51.3%bottom quartile
Source data
Underlying data the analysis-pipeline pulls and audits. Fetch timestamps + content hashes show when each source was last refreshed.
Company fundamentalsperiod FQ-7 · history via verified-market-data
no public URL
2026-05-16 20:56 UTC#b3d1d3e5
Market quoteclose USD 8.10 · shares 0.06B diluted
no public URL
2026-05-16 20:56 UTC#9aa26dec
Source: analysis-pipeline (hybrid)Generated: 2026-05-30 02:12 UTCJob: 7dfc4583