XHG Chart
About

XChange TEC.INC, together with its subsidiaries, engages in the insurance agency and insurance technology businesses primarily to individual end consumers in the People's Republic of China. The company provides a various insurance products underwritten by insurance companies, including industry state-owned property and casualty insurance companies, as well as certain regional property and casualty insurance companies. It offers automobile, life, health, group accident, and other property related insurance products. In addition, the company operates a SaaS platform to offers comprehensive services to offline and online customers. It sells insurance primarily through a network of external referral sources that include external registered sales representatives, distribution channel partners, and through its in-house sales force. The company was formerly known as FLJ Group Limited and changed its name to XChange TEC.INC in May 2024. XChange TEC.INC was founded in 2007 and is based in Shanghai, the People's Republic of China.

Fundamentals
Scroll to Statements
Sector Financial Services Industry Insurance Brokers Market Cap 43.30M
Enterprise Value 97.76B Income -748.41M Sales 365.27M
Book/sh -2.47 Cash/sh 12770000.00 Dividend Yield —
Payout 0.00% Employees 30 IPO —
P/E inf Forward P/E — PEG —
P/S 0.12 P/B -0.34 P/C —
EV/EBITDA -2847.38 EV/Sales 267.63 Quick Ratio 0.04
Current Ratio 0.04 Debt/Eq — LT Debt/Eq —
EPS (ttm) 0.00 EPS next Y — EPS Growth —
Revenue Growth — Earnings 2020-01-06 05:00 ROA -5.04%
ROE — ROIC — Gross Margin 2.19%
Oper. Margin -10.90% Profit Margin -204.90% Shs Outstand 46.60M
Shs Float 100.46B Short Float 0.16% Short Ratio 7.94
Short Interest — 52W High 22.60 52W Low 0.65
Beta -1.00 Avg Volume 9.63K Volume 4.91K
Target Price — Recom None Prev Close $0.79
Price $0.84 Change 6.33%
Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
—
Mean price target
2. Current target
$0.84
Latest analyst target
3. DCF / Fair value
$-152.39
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$0.84
Low
—
High
—
Mean
—
Insider Transactions

No recent insider transactions.

Financials
Line Item2025-09-302024-09-302023-09-302022-09-30
TaxEffectOfUnusualItems-171.49K-143.74M0.000.00
TaxRateForCalcs0.250.250.000.00
NormalizedEBITDA-34.49K-11.27M-23.54M-453.04M
TotalUnusualItems-685.96K-574.98M0.000.00
TotalUnusualItemsExcludingGoodwill-685.96K-574.98M0.000.00
NetIncomeFromContinuingOperationNetMinorityInterest-748.41K-613.17M-25.10M-495.04M
ReconciledDepreciation396.00261.00K0.000.00
ReconciledCostOfRevenue357.27K274.90M0.000.00
EBITDA-720.45K-586.25M-23.54M-453.04M
EBIT-720.84K-586.51M-23.54M-453.04M
NetInterestIncome-27.52K-26.11M-1.56M-42.04M
InterestExpense27.52K26.11M1.56M42.04M
InterestIncome38.00K
NormalizedIncome-233.95K-181.93M-25.10M-495.04M
NetIncomeFromContinuingAndDiscontinuedOperation-748.41K-226.82M-71.31M820.02M
TotalExpenses399.65K302.21M23.54M29.36M
RentExpenseSupplemental539.49M642.35M
TotalOperatingIncomeAsReported-720.34K-588.82M-23.54M-29.36M
DilutedAverageShares331.30K11.82K10.78K686.00
BasicAverageShares331.30K11.82K10.78K686.00
DilutedEPS0.000.000.00-829.70K
BasicEPS0.000.000.00-829.70K
DilutedNIAvailtoComStockholders-748.41K-226.82M-71.31M820.02M
NetIncomeCommonStockholders-748.41K-226.82M-71.31M820.02M
OtherunderPreferredStockDividend0.00
NetIncome-748.41K-226.82M-71.31M820.02M
MinorityInterests0.000.0043.00K28.00K
NetIncomeIncludingNoncontrollingInterests-748.41K-226.82M-71.31M819.98M
NetIncomeDiscontinuousOperations0.00386.35M-46.21M1.32B
NetIncomeContinuousOperations-748.41K-613.17M-25.10M-495.08M
TaxProvision46.00548.00K0.000.00
PretaxIncome-748.37K-612.62M-25.10M-495.08M
OtherIncomeExpense-686.46K-572.67M-423.69M-271.96M
OtherNonOperatingIncomeExpenses-500.002.31M-423.69M
SpecialIncomeCharges-685.96K-574.98M0.000.00
GainOnSaleOfPPE-11.97M-30.17M
GainOnSaleOfBusiness1.55B0.00
OtherSpecialCharges41.96M
WriteOff199.57M
ImpairmentOfCapitalAssets685.96K574.98M0.000.00
RestructuringAndMergernAcquisition0.000.00
GainOnSaleOfSecurity-244.00K
NetNonOperatingInterestIncomeExpense-27.52K-26.11M-1.56M-42.04M
InterestExpenseNonOperating27.52K26.11M1.56M42.04M
InterestIncomeNonOperating38.00K
OperatingIncome-34.39K-13.85M-23.54M-29.36M
OperatingExpense42.39K27.31M23.54M29.36M
OtherOperatingExpenses-9.00K8.10M18.48M
ResearchAndDevelopment0.0024.00K46.00K22.00K
SellingGeneralAndAdministration42.39K27.29M23.49M29.33M
SellingAndMarketingExpense9.91K11.20M24.00K12.00K
GeneralAndAdministrativeExpense32.47K16.09M23.47M29.32M
OtherGandA32.47K16.09M23.47M29.32M
GrossProfit8.00K13.47M0.000.00
CostOfRevenue357.27K274.90M0.000.00
TotalRevenue365.27K288.37M0.000.00
OperatingRevenue365.27K288.37M0.000.00
Line Item2022-09-302021-09-30
TreasurySharesNumber0.0077.10M
OrdinarySharesNumber123.72B795.11M28.38M25.88M
ShareIssued123.72B795.11M28.38M25.88M
NetDebt689.67M1.09B44.15M5.98M
TotalDebt701.11M1.10B44.43M6.54M
TangibleBookValue-904.10M-1.27B-643.42M-572.86M
InvestedCapital-179.59M543.13M-598.99M-566.32M
WorkingCapital-909.31M-1.27B-643.42M-597.24M
NetTangibleAssets-904.10M-1.27B-643.42M-572.86M
CapitalLeaseObligations552.00K936.00K0.000.00
CommonStockEquity-880.14M-556.57M-643.42M-572.86M
TotalCapitalization-880.14M-556.57M-643.42M-572.86M
TotalEquityGrossMinorityInterest-880.14M-556.57M-643.42M-572.86M
MinorityInterest0.000.009.60M
StockholdersEquity-880.14M-556.57M-643.42M-572.86M
GainsLossesNotAffectingRetainedEarnings79.99M106.05M25.42M29.45M
OtherEquityAdjustments79.99M106.05M25.42M29.45M
TreasuryStock0.000.005.00K
RetainedEarnings-4.61B-3.86B-3.63B-3.56B
AdditionalPaidInCapital3.47B3.14B2.96B2.95B
CapitalStock179.57M57.18M1.90M1.73M
CommonStock179.57M57.18M1.90M1.73M
TotalLiabilitiesNetMinorityInterest949.52M1.34B729.08M668.40M
TotalNonCurrentLiabilitiesNetMinorityInterest353.00K587.00K0.000.00
NonCurrentDeferredLiabilities0.00
LongTermDebtAndCapitalLeaseObligation353.00K587.00K0.00514.91M
LongTermCapitalLeaseObligation353.00K587.00K0.000.00
LongTermDebt514.91M
CurrentLiabilities949.17M1.34B729.08M668.40M
OtherCurrentLiabilities179.35M172.00M678.70M654.34M
CurrentDeferredLiabilities17.00K0.00173.55M339.30M
CurrentDeferredRevenue17.00K0.00173.55M339.30M
CurrentDebtAndCapitalLeaseObligation700.75M1.10B44.43M6.54M
CurrentCapitalLeaseObligation199.00K349.00K0.000.00
CurrentDebt700.55M1.10B44.43M6.54M
OtherCurrentBorrowings32.53M32.07M44.43M22.30M
LineOfCredit103.55M116.38M
CurrentNotesPayable668.02M1.07B0.00
PayablesAndAccruedExpenses69.05M66.77M5.95M7.52M
CurrentAccruedExpenses36.96M24.02M1.27M3.46M
InterestPayable36.96M24.02M1.27M3.46M
Payables32.09M42.75M4.68M4.07M
OtherPayable98.01M
DuetoRelatedPartiesCurrent1.06M4.32M4.50M4.07M
TotalTaxPayable1.55M1.46M0.0063.62M
AccountsPayable29.48M36.97M182.00K0.00
TotalAssets69.38M782.84M85.65M95.54M
TotalNonCurrentAssets29.52M715.19M0.0024.38M
OtherNonCurrentAssets5.00M5.00M24.38M9.56M
GoodwillAndOtherIntangibleAssets23.96M709.24M0.0013.47M
OtherIntangibleAssets678.00K13.47M152.46M
Goodwill23.28M709.24M0.00
NetPPE557.00K953.00K0.00500.00K
AccumulatedDepreciation-2.69M-24.73M
GrossPPE557.00K953.00K0.003.19M
Leases0.00
ConstructionInProgress0.00
OtherProperties557.00K953.00K
MachineryFurnitureEquipment3.19M23.50M
BuildingsAndImprovements0.0040.17M
Properties0.000.00
CurrentAssets39.86M67.64M85.65M71.16M
OtherCurrentAssets1.04M7.50M282.00K1.59M
AssetsHeldForSaleCurrent0.0077.79M63.48M
RestrictedCash106.00K2.94M
PrepaidAssets2.59M13.74M7.30M7.11M
Receivables23.45M36.28M0.0036.85M
OtherReceivables100.30M
DuefromRelatedPartiesCurrent36.10M23.53M
TaxesReceivable0.00
AccountsReceivable23.45M36.28M0.00752.00K
AllowanceForDoubtfulAccountsReceivable-41.00K-191.00K0.00-19.46M
GrossAccountsReceivable23.50M36.47M0.0019.83M
CashCashEquivalentsAndShortTermInvestments12.77M10.12M286.00K563.00K
OtherShortTermInvestments1.89M2.03M0.00
CashAndCashEquivalents10.88M8.09M286.00K563.00K
Line Item2025-09-302024-09-302023-09-302022-09-30
FreeCashFlow-11.70K-9.77M-39.87M-44.33M
RepurchaseOfCapitalStock0.000.00
RepaymentOfDebt-59.09K-10.27M0.000.00
IssuanceOfDebt76.82K18.94M37.89M30.62M
IssuanceOfCapitalStock0.000.00
CapitalExpenditure-2.00K
InterestPaidSupplementalData0.000.000.00
IncomeTaxPaidSupplementalData92.00K0.000.000.00
EndCashPosition15.88K13.09M1.10M2.88M
BeginningCashPosition13.09K1.10M2.88M19.25M
EffectOfExchangeRateChanges-3.81K2.91M203.00K5.38M
ChangesInCash6.60K9.07M-1.98M-21.75M
FinancingCashFlow18.79K8.67M37.89M34.05M
CashFromDiscontinuedFinancingActivities0.000.000.003.44M
CashFlowFromContinuingFinancingActivities18.79K8.67M37.89M30.62M
NetOtherFinancingCharges1.06K
NetPreferredStockIssuance0.00
PreferredStockIssuance0.00
NetCommonStockIssuance0.000.00
CommonStockPayments0.000.00
CommonStockIssuance0.000.00
NetIssuancePaymentsOfDebt17.73K8.67M37.89M30.62M
NetShortTermDebtIssuance-59.09K8.67M37.89M6.54M
ShortTermDebtPayments-59.09K-10.27M0.000.00
ShortTermDebtIssuance0.0018.94M37.89M6.54M
NetLongTermDebtIssuance76.82K0.000.0024.07M
LongTermDebtPayments0.000.00-37.09M
LongTermDebtIssuance76.82K0.000.0024.07M
InvestingCashFlow-490.0010.17M0.00-11.47M
CashFromDiscontinuedInvestingActivities0.000.000.00-11.47M
CashFlowFromContinuingInvestingActivities-490.0010.17M0.000.00
NetOtherInvestingChanges-6.48M
NetInvestmentPurchaseAndSale141.00-800.00K0.000.00
SaleOfInvestment8.99K0.000.00
PurchaseOfInvestment-8.85K-800.00K0.000.00
NetBusinessPurchaseAndSale-631.0010.87M0.000.00
SaleOfBusiness0.0010.87M0.000.00
PurchaseOfBusiness-631.000.000.00-11.47M
NetIntangiblesPurchaseAndSale0.00
PurchaseOfIntangibles0.00
NetPPEPurchaseAndSale0.00106.00K0.000.00
SaleOfPPE0.00106.00K0.000.00
PurchaseOfPPE0.00-2.00K
OperatingCashFlow-11.70K-9.77M-39.87M-44.33M
CashFromDiscontinuedOperatingActivities0.00-815.00K-17.69M-37.24M
CashFlowFromContinuingOperatingActivities-11.70K-8.96M-22.18M-7.09M
ChangeInWorkingCapital12.62K1.51M-1.86M53.31M
ChangeInOtherWorkingCapital17.00-66.60M-35.04M
ChangeInOtherCurrentLiabilities-384.00-198.00K0.000.00
ChangeInOtherCurrentAssets6.83K-6.20M-282.00K6.50M
ChangeInPayablesAndAccruedExpense-7.24K24.42M-1.58M53.93M
ChangeInAccruedExpense256.00388.00K-2.19M53.93M
ChangeInPayable-7.49K24.03M611.00K90.83M
ChangeInAccountPayable-7.49K24.20M182.00K0.00
ChangeInPrepaidAssets418.00420.00K0.00-7.11M
ChangeInReceivables12.97K-16.93M0.000.00
ChangesInAccountReceivables12.97K-16.93M0.000.00
OtherNonCashItems27.53K24.04M424.91M1.99M
StockBasedCompensation0.002.51M4.78M9.77M
ProvisionandWriteOffofAssets10.21K-86.00K0.000.00
AssetImpairmentCharge685.96K574.98M0.000.00
DeferredTax0.00511.00K0.000.00
DeferredIncomeTax0.00511.00K0.000.00
DepreciationAmortizationDepletion396.00261.00K0.000.00
DepreciationAndAmortization396.00261.00K0.000.00
Depreciation396.00261.00K0.000.00
OperatingGainsLosses490.00K-1.54B72.14M
GainLossOnInvestmentSecurities385.00K
GainLossOnSaleOfPPE0.00105.00K0.000.00
GainLossOnSaleOfBusiness-1.55B0.00
NetIncomeFromContinuingOperations-748.41K-613.17M-25.10M-495.08M
SEC Filings

Recent 10-K, 10-Q, 8-K, and Form 4 (insider) filings.

Public Trades for XHG
Date User Asset Broker Type Position Size Entry Price Patterns