XTIA · XTI Aerospace, Inc.
$1.49
-0.03 (-1.97%)
At close · Aug 6
Market Cap
$58.49M
Shares
38.48M
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$22.49M
+602.4%
FY2025
Net Income
-$68.76M
-93.1%
FY2025
Gross Margin
21.88%
-37.1pp
FY2025
Operating Margin
-190.4%
+964.5pp
FY2025
Diluted EPS
-$4.24
+97.4%
FY2025
Operating Cash Flow
-$36.61M
-64.1%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | FY2026 (G) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| at least $160M | $49.7M | $22.49M | $3.2M | $4.56M | $19.42M | $16M | $9.3M | $6.3M | $3.76M | $45.13M | $53.17M | $66.96M | $62.95M | |
| — | -$4.48M | — | — | -$4.73M | -$673K | $1.18M | -$2.43M | -$2.28M | -$1.24M | -$3.82M | -$1.74M | -$448K | -$387K | |
| — | $39.97M | $17.57M | $1.31M | $1.46M | $5.49M | $4.37M | $2.61M | $1.61M | $1.08M | $34.31M | $38.24M | $47.63M | $44.21M | |
| — | $9.73M | $4.92M | $1.89M | $3.1M | $13.93M | $11.62M | $6.68M | $4.69M | $2.68M | $10.82M | $14.93M | $19.33M | $18.74M | |
| — | — | 21.88% | 58.96% | 68.04% | 71.73% | 72.65% | 71.89% | 74.46% | 71.35% | 23.98% | 28.08% | 28.87% | 29.77% | |
| — | $5.31M | $5.24M | $4M | $4.36M | $17.66M | $14.12M | $6.52M | $3.89M | $1.23M | $1.81M | $2.28M | $635K | $88K | |
| — | $7.69M | $5.6M | $3.23M | $2.64M | $8.87M | $8.26M | $5.33M | $3.04M | $1.73M | $6.58M | $8.5M | $11.53M | — | |
| — | $37.8M | $32.85M | $22.02M | $14.97M | $26.06M | $41.35M | $15.26M | $13.66M | $14.15M | $18.51M | $15.27M | $14.26M | — | |
| — | $388K | $166K | $622K | $843K | $5.41M | $4.47M | $2.31M | $3.63M | $3.23M | $5.01M | $4.33M | $3.99M | $2.91M | |
| — | — | $148K | $113K | $300K | $400K | $400K | $128K | $1.12M | $1.57M | $1.88M | $1.33M | $653K | $293K | |
| — | — | — | — | $0 | $845K | — | — | — | — | — | — | — | — | |
| — | $55.08M | $47.74M | $38.87M | $30.03M | $70.63M | $84.24M | $30.48M | $25.5M | $21.08M | $40.31M | $38.65M | $30.77M | $26.45M | |
| — | -$45.01M | -$42.82M | -$36.98M | -$26.93M | -$56.7M | -$72.62M | -$23.79M | -$20.81M | -$18.4M | -$29.49M | -$23.72M | -$11.44M | -$7.71M | |
| — | — | -190.4% | -1154.9% | -590.29% | -292% | -454% | -255.93% | -330.27% | -489.94% | -65.33% | -44.62% | -17.09% | -12.24% | |
| — | — | -$42.67M | -$36.87M | -$26.63M | -$56.3M | -$72.22M | -$23.67M | -$19.69M | -$16.83M | -$27.6M | -$22.39M | -$10.79M | -$7.41M | |
| — | $207K | $270K | $1.15M | — | — | — | — | — | — | $3.82M | $1.74M | $448K | — | |
| — | — | — | $364K | — | — | — | — | — | — | — | — | — | — | |
| — | -$29.09M | -$10.23M | $1.39M | -$7.4M | -$9.67M | $1.08M | -$5.48M | -$13.76M | -$1.38M | -$5.51M | -$3.02M | -$287K | $54K | |
| — | — | -$2.63M | -$2.63M | — | -$1.78M | — | — | — | — | — | — | — | — | |
| — | -$74.09M | -$53.05M | -$35.59M | -$34.33M | -$66.37M | -$71.54M | -$29.27M | -$34.57M | -$19.78M | -$35M | -$26.73M | -$11.73M | -$7.65M | |
| — | — | -$10K | $16K | $24K | -$65K | -$1.41M | -$56K | -$584K | — | $0 | -$1000 | — | — | |
| — | -$91.16M | -$68.76M | -$35.6M | -$45.95M | -$63.39M | -$69.16M | -$29.23M | -$33.99M | -$24.57M | -$35.01M | -$27.11M | -$11.72M | -$7.54M | |
| — | — | -305.74% | -1111.9% | -1007.17% | -326.47% | -432.35% | -314.39% | -539.45% | -654.21% | -77.58% | -51% | -17.5% | -11.97% | |
| — | — | $270K | — | -$1.15M | -$2.91M | -$975K | $15K | $9000 | $11K | -$17K | -$389K | -$10K | -$116K | |
| — | -$91.61M | -$69.2M | -$36.98M | -$45.95M | -$79.57M | -$77.32M | -$29.23M | -$35.24M | -$44.62M | -$35.77M | — | — | — | |
| — | -$89.23M | -$66.99M | -$36.23M | -$47.53M | — | — | -$28.65M | -$33.91M | -$24.57M | -$35.05M | -$27.48M | -$11.68M | -$7.67M | |
| USD/shares | — | — | -$4.24 | -$162.78 | -$19,105.00 | -$853,000.00 | -$1,350,000.00 | — | — | — | — | — | — | — |
| USD/shares | — | — | -$4.24 | -$162.78 | -$19,105.00 | -$853,000.00 | -$1,350,000.00 | — | — | — | — | — | — | — |
| shares | — | — | 16.34M | 227.19K | 2404.844 | 93.2816 | 57.5901 | 15.3603 | 0.3955 | 0.0091 | 3.0767 | 20.5881 | 0.251 | 0.2147 |
| shares | — | — | 16.34M | 227.19K | 2404.844 | 93.2816 | 57.5901 | 15.3603 | 0.3955 | 0.0091 | 3.0767 | 20.5881 | 0.251 | 0.2147 |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative. (G): the company's own guidance — a (G) column is a guided period not yet reported; a G marker shows how the reported figure landed against the guided range. Non-GAAP-basis guidance (*) is shown as stated and never judged against GAAP actuals.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
—
Peer median 4.58×
EV/EBIT
—
P/E (TTM)
—
Peer median 21.98×
Peer medians compare against the 25 similar-size Aerospace & Defense companies (of 80 listed).
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | FY2025 | FY2024 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|
| UAS | $22,490,000 | — | — | — | — |
| Indoor Intelligence | — | — | $14,614,000 | $11,046,000 | $6,060,000 |
| Saves | — | — | $2,775,000 | $2,938,000 | $1,218,000 |
| Shoom | — | — | $2,029,000 | $2,011,000 | $2,019,000 |
| Industrial IoT | — | $3,202,000 | — | — | — |
By Geography (USD)
| Component | FY2021 | FY2020 | FY2019 |
|---|---|---|---|
| United States | $10,990,000 | $5,935,000 | $5,786,000 |
| Germany | $3,593,000 | $1,029,000 | $0 |
| Canada | $2,638,000 | $5,270,000 | $1,516,000 |
| India | $1,626,000 | $1,089,000 | $569,000 |
| United Kingdom | $392,000 | $87,000 | $0 |
| Ireland | $7,000 | $0 | — |
Segment Operating Income
Annual operating income by business segment, as tagged in the company's own XBRL filings. Segments need not sum to the consolidated figure — corporate costs and eliminations are typically unallocated.
By Segment (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| UAS | $1,689,000 | — | — | — | — | — |
| Commercial Aviation | -$8,218,000 | -$8,073,000 | -$7,589,000 | — | — | — |
| Unallocated Costs | -$36,292,000 | -$21,594,000 | — | — | — | — |
| Indoor Intelligence | — | — | — | -$53,602,000 | -$72,174,000 | -$23,976,000 |
| Saves | — | — | — | -$3,876,000 | -$1,515,000 | -$807,000 |
| Shoom | — | — | — | $778,000 | $946,000 | $989,000 |
Operating Margin by Segment (%)
| Component | FY2025 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|
| UAS | 7.5% | — | — | — |
| Indoor Intelligence | — | -366.8% | -653.4% | -395.6% |
| Saves | — | -139.7% | -51.6% | -66.3% |
| Shoom | — | 38.3% | 47% | 49% |
Key facts
CIK
1529113
CUSIP
98423K405
13F (30d)
15 filings
15 filers
Visit website
Investor relations