Symbols / XTIA $2.08 +4.00% XTI Aerospace, Inc.

Industrials • Aerospace & Defense • United States • NCM
XTIA Chart
About

XTI Aerospace, Inc. operates as an aircraft development company in the United States, Germany, and the United Kingdom. The company offers TriFan 600, a vertical takeoff and landing aircraft; and real-time location systems (RTLS) for the industrial sector. It also provides indoor intelligence software and hardware products comprising industrial RTLS software-as-a-service platform; IoT devices, sensors, and tags; transceivers/modules; analytics and insights; and wireless device detection for security. It sells its products through direct sale representatives; and channel partners comprising original equipment manufacturers, integrators, resellers, and distributors. XTI Aerospace, Inc. is headquartered in Englewood, Colorado.

Fundamentals
Scroll to Statements
Sector Industrials Industry Aerospace & Defense Market Cap 71.78M
Enterprise Value 33.61M Income -61.43M Sales 4.60M
Book/sh 0.34 Cash/sh 0.98 Dividend Yield —
Payout 0.00% Employees 43 IPO —
P/E 0.01 Forward P/E -3.25 PEG —
P/S 15.60 P/B 6.14 P/C —
EV/EBITDA -0.87 EV/Sales 7.30 Quick Ratio 0.96
Current Ratio 1.03 Debt/Eq 2.42 LT Debt/Eq —
EPS (ttm) 282.25 EPS next Y -0.64 EPS Growth —
Revenue Growth 170.60% Earnings 2025-11-19 16:00 ROA -63.32%
ROE -7.05% ROIC — Gross Margin 53.47%
Oper. Margin -5.96% Profit Margin 0.00% Shs Outstand 34.51M
Shs Float 32.77M Short Float 18.73% Short Ratio 2.22
Short Interest — 52W High 7.43 52W Low 1.01
Beta -0.74 Avg Volume 2.53M Volume 1.41M
Target Price $7.50 Recom None Prev Close $2.00
Price $2.08 Change 4.00%
Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
$7.50
Mean price target
2. Current target
$2.08
Latest analyst target
3. DCF / Fair value
$2.52
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$2.08
Low
$5.00
High
$10.00
Mean
$7.50
News
RSS: Latest XTIA news
Insider Transactions

No recent insider transactions.

Financials
Statement View
Amounts in millions (2 decimals, no suffix) • EPS per share (2 decimals) • Trend = period evolution • YoY Growth = previous period %
Line Item Trend 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Total Revenue
3.20
0.00
-100.00%
6.11
0.00
Operating Revenue
3.20
0.00
-100.00%
6.11
0.00
Cost Of Revenue
1.31
0.00
-100.00%
2.12
—
Reconciled Cost Of Revenue
0.96
0.00
-100.00%
2.12
—
Gross Profit
1.89
0.00
-100.00%
3.99
—
Operating Expense
29.87
+420.04%
5.74
-73.46%
21.64
+25.06%
17.30
Research And Development
4.00
+189.36%
1.38
-69.20%
4.48
+67.78%
2.67
Selling General And Administration
25.25
+482.40%
4.34
-73.35%
16.27
+11.19%
14.63
Selling And Marketing Expense
3.23
+348.13%
0.72
-67.43%
2.21
+517.67%
0.36
General And Administrative Expense
22.02
+509.18%
3.62
-74.28%
14.05
-1.53%
14.27
Other Gand A
22.02
+509.18%
3.62
-74.28%
14.05
-1.53%
14.27
Total Expenses
31.18
+442.91%
5.74
-75.82%
23.76
+37.32%
17.30
Operating Income
-27.98
-387.17%
-5.74
+67.46%
-17.65
-2.01%
-17.30
Total Operating Income As Reported
-36.98
-387.28%
-7.59
+60.56%
-19.24
-11.22%
-17.30
EBITDA
-33.47
-40.12%
-23.89
-115.17%
-11.10
+37.38%
-17.73
Normalized EBITDA
-29.27
-380.04%
-6.10
+35.86%
-9.51
+46.09%
-17.64
Reconciled Depreciation
0.97
+2457.89%
0.04
-99.53%
8.16
+27118.46%
0.03
EBIT
-34.44
-43.96%
-23.92
-24.20%
-19.26
-8.48%
-17.76
Total Unusual Items
-4.20
+76.41%
-17.79
-1016.64%
-1.59
-1647.99%
-0.09
Total Unusual Items Excluding Goodwill
-4.20
+76.41%
-17.79
-1016.64%
-1.59
-1647.99%
-0.09
Special Income Charges
-16.80
-98.08%
-8.48
-432.33%
-1.59
—
Other Special Charges
6.73
+1.46%
6.63
—
—
Impairment Of Capital Assets
2.51
0.00
-100.00%
1.18
—
Restructuring And Mergern Acquisition
7.56
+309.65%
1.84
+350.00%
0.41
—
Net Income
-35.60
-42.04%
-25.07
+60.46%
-63.39
-243.61%
-18.45
Pretax Income
-35.59
-41.97%
-25.07
-26.19%
-19.86
-7.66%
-18.45
Net Non Operating Interest Income Expense
-0.80
+35.04%
-1.23
-105.00%
-0.60
+19.48%
-0.75
Interest Expense Non Operating
1.15
+0.35%
1.14
+90.33%
0.60
-13.29%
0.69
Net Interest Income
-0.80
+35.04%
-1.23
-105.00%
-0.60
+19.48%
-0.75
Interest Expense
1.15
+0.35%
1.14
+90.33%
0.60
-13.29%
0.69
Interest Income Non Operating
0.36
0.00
—
—
Interest Income
0.36
0.00
—
—
Other Income Expense
-6.80
+62.39%
-18.09
-1022.33%
-1.61
-302.19%
-0.40
Other Non Operating Income Expenses
-2.61
-2315.74%
-0.11
-468.42%
-0.02
+93.86%
-0.31
Gain On Sale Of Security
12.60
+235.38%
-9.31
-78004.25%
0.01
+113.11%
-0.09
Tax Provision
0.02
0.00
+100.00%
-0.18
—
Tax Rate For Calcs
0.00
0.00
-100.00%
0.00
0.00
Tax Effect Of Unusual Items
0.00
0.00
+100.00%
-0.01
0.00
Net Income Including Noncontrolling Interests
-35.60
-42.04%
-25.07
+62.20%
-66.30
-259.39%
-18.45
Net Income From Continuing Operation Net Minority Interest
-35.60
-42.04%
-25.07
-49.45%
-16.77
+9.09%
-18.45
Net Income From Continuing And Discontinued Operation
-35.60
-42.04%
-25.07
+60.46%
-63.39
-243.61%
-18.45
Net Income Continuous Operations
-35.60
-42.04%
-25.07
-27.35%
-19.68
-6.68%
-18.45
Net Income Discontinuous Operations
—
-12.75
+72.65%
-46.62
—
Minority Interests
—
1.15
-60.38%
2.91
—
Normalized Income
-31.41
-331.53%
-7.28
+52.10%
-15.19
+17.24%
-18.36
Net Income Common Stockholders
-36.98
-47.53%
-25.07
+60.46%
-63.39
-243.61%
-18.45
Otherunder Preferred Stock Dividend
0.77
0.00
—
—
Diluted EPS
-21.95
+96.57%
-640.34
+97.57%
-26,370.22
-243.61%
-7,674.38
Basic EPS
-21.95
+96.57%
-640.34
+97.57%
-26,370.22
-243.61%
-7,674.38
Basic Average Shares
1.69
+4204.56%
0.04
+1528.33%
0.00
+0.00%
0.00
Diluted Average Shares
1.69
+4204.56%
0.04
+1528.33%
0.00
+0.00%
0.00
Diluted NI Availto Com Stockholders
-36.98
-47.53%
-25.07
+60.46%
-63.39
-243.61%
-18.45
Amortization
0.62
+2203.70%
0.03
-96.96%
0.89
—
Amortization Of Intangibles Income Statement
0.62
+2203.70%
0.03
-96.96%
0.89
—
Depreciation Amortization Depletion Income Statement
0.62
+2203.70%
0.03
-96.96%
0.89
—
Depreciation And Amortization In Income Statement
0.62
+2203.70%
0.03
-96.96%
0.89
—
Earnings From Equity Interest
0.00
+100.00%
-0.20
—
—
Preferred Stock Dividends
0.61
—
—
—
Total Other Finance Cost
0.02
-80.68%
0.09
+0.05%
0.09
+65.33%
0.05
Line Item Trend 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Total Assets
24.29
+2.20%
23.77
-58.76%
57.63
+1076.32%
4.90
Current Assets
8.58
-58.14%
20.50
-31.36%
29.87
+554.10%
4.57
Cash Cash Equivalents And Short Term Investments
4.11
-34.36%
6.25
-32.64%
9.28
+115.09%
4.32
Cash And Cash Equivalents
4.11
-34.36%
6.25
-32.64%
9.28
+115.09%
4.32
Cash Financial
—
—
0.11
-97.34%
4.32
Receivables
1.24
-81.64%
6.77
+377.04%
1.42
+734.28%
0.17
Accounts Receivable
0.71
+24.30%
0.57
-52.15%
1.19
—
Gross Accounts Receivable
0.72
+21.89%
0.59
-58.11%
1.42
—
Allowance For Doubtful Accounts Receivable
-0.02
+30.77%
-0.03
+88.74%
-0.23
—
Other Receivables
0.54
+781.97%
0.06
-26.51%
0.08
—
Taxes Receivable
—
—
0.13
-25.41%
0.17
Inventory
2.21
-8.32%
2.42
+20.93%
2.00
—
Raw Materials
0.20
-43.91%
0.35
—
—
Work In Process
0.12
-9.38%
0.13
—
—
Finished Goods
1.90
-1.76%
1.93
—
—
Prepaid Assets
0.93
—
0.04
-48.92%
0.08
Assets Held For Sale Current
—
2.77
-80.88%
14.47
—
Hedging Assets Current
—
1.86
0.00
—
Other Current Assets
0.08
-80.47%
0.43
-84.02%
2.69
—
Total Non Current Assets
15.71
+380.43%
3.27
-88.22%
27.77
+8224.17%
0.33
Net PPE
0.55
-10.78%
0.61
-29.57%
0.87
+2647.30%
0.03
Gross PPE
0.78
-58.04%
1.85
-27.04%
2.54
+7099.93%
0.04
Accumulated Depreciation
-0.23
+81.32%
-1.24
+25.72%
-1.67
-45570.58%
-0.00
Properties
0.00
0.00
0.00
—
Buildings And Improvements
0.57
-30.83%
0.83
-42.25%
1.43
—
Machinery Furniture Equipment
—
1.01
-7.43%
1.09
+2988.52%
0.04
Other Properties
0.21
—
—
—
Leases
—
0.02
-5.26%
0.02
—
Goodwill And Other Intangible Assets
13.96
+455.35%
2.51
-28.57%
3.52
+1065.04%
0.30
Goodwill
12.07
—
—
—
Other Intangible Assets
1.88
-25.03%
2.51
-28.57%
3.52
+1065.04%
0.30
Investments And Advances
—
0.00
-100.00%
0.67
—
Long Term Equity Investment
—
0.00
-100.00%
0.67
—
Other Non Current Assets
1.21
+733.10%
0.14
-99.36%
22.72
—
Total Liabilities Net Minority Interest
17.72
+3.97%
17.04
-33.23%
25.52
+90.26%
13.41
Current Liabilities
17.42
+3.09%
16.90
-31.62%
24.71
+145.98%
10.05
Payables And Accrued Expenses
6.49
+75.45%
3.70
+44.68%
2.56
+50.96%
1.69
Payables
5.54
+126.13%
2.45
+240.14%
0.72
-43.89%
1.28
Accounts Payable
5.49
+124.05%
2.45
+240.14%
0.72
+58.51%
0.45
Current Accrued Expenses
0.95
-23.94%
1.25
-31.97%
1.84
+347.86%
0.41
Pensionand Other Post Retirement Benefit Plans Current
6.28
+727.84%
0.76
+1.19%
0.75
+523.66%
0.12
Total Tax Payable
—
—
0.00
-88.88%
0.00
Current Debt And Capital Lease Obligation
2.78
-68.95%
8.94
-30.01%
12.77
+1092.19%
1.07
Current Debt
2.66
-69.59%
8.74
-30.46%
12.56
+1072.87%
1.07
Other Current Borrowings
-0.21
—
1.62
+51.25%
1.07
Current Capital Lease Obligation
0.12
-40.80%
0.20
-2.90%
0.21
—
Current Deferred Liabilities
1.88
+201.12%
0.62
+14.47%
0.55
-50.36%
1.10
Current Deferred Revenue
1.88
+201.12%
0.62
+14.47%
0.55
-50.36%
1.10
Other Current Liabilities
—
2.88
-67.43%
8.84
+45.81%
6.06
Total Non Current Liabilities Net Minority Interest
0.30
+109.93%
0.14
-82.51%
0.81
-76.05%
3.37
Liabilities Heldfor Sale Non Current
—
0.00
-100.00%
0.47
—
Long Term Debt And Capital Lease Obligation
0.30
+109.93%
0.14
-57.78%
0.33
-90.08%
3.37
Long Term Debt
0.07
—
3.75
+11.27%
3.37
Long Term Capital Lease Obligation
0.23
+63.83%
0.14
-57.78%
0.33
—
Stockholders Equity
6.57
+3.71%
6.34
-80.96%
33.30
+491.14%
-8.51
Common Stock Equity
5.24
-17.29%
6.34
-80.96%
33.30
+491.14%
-8.51
Capital Stock
1.33
+44333.33%
0.00
0.00
-100.00%
0.04
Common Stock
0.00
-33.33%
0.00
0.00
-100.00%
0.04
Preferred Stock
1.33
0.00
0.00
—
Share Issued
1.69
+4204.56%
0.04
+0.00%
0.04
+0.00%
0.04
Ordinary Shares Number
1.69
+4204.56%
0.04
+0.00%
0.04
+0.00%
0.04
Additional Paid In Capital
99.42
-72.84%
366.10
+5.60%
346.67
+1352.29%
23.87
Retained Earnings
-93.56
+73.99%
-359.70
-14.65%
-313.74
-867.74%
-32.42
Gains Losses Not Affecting Retained Earnings
-0.62
-198.73%
0.63
-40.62%
1.06
—
Treasury Stock
—
0.69
+0.00%
0.69
—
Minority Interest
—
0.39
+132.94%
-1.18
—
Other Equity Adjustments
-0.62
-198.73%
0.63
-40.62%
1.06
—
Total Equity Gross Minority Interest
6.57
-2.30%
6.73
-79.05%
32.12
+477.23%
-8.51
Total Capitalization
6.64
+4.73%
6.34
-80.96%
33.30
+746.90%
-5.15
Working Capital
-8.84
-345.56%
3.60
-30.12%
5.15
+194.00%
-5.48
Invested Capital
7.96
-47.17%
15.08
-67.13%
45.86
+1225.17%
-4.08
Total Debt
3.07
-66.17%
9.08
-30.72%
13.11
+195.37%
4.44
Net Debt
—
2.48
-24.29%
3.28
+2617.23%
0.12
Capital Lease Obligations
0.35
+2.34%
0.34
-36.78%
0.54
—
Net Tangible Assets
-7.38
-292.94%
3.83
-87.15%
29.78
+437.83%
-8.82
Tangible Book Value
-8.71
-327.73%
3.83
-87.15%
29.78
+437.83%
-8.82
Current Notes Payable
2.87
-67.18%
8.74
-30.46%
12.56
+36873.28%
0.03
Dueto Related Parties Current
0.05
—
0.35
-57.58%
0.82
Interest Payable
0.52
-45.11%
0.95
+23.96%
0.77
+96.44%
0.39
Notes Receivable
—
6.14
+3996.67%
0.15
—
Preferred Stock Equity
1.33
—
—
—
Line Item Trend 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Operating Cash Flow
-22.31
-433.53%
-4.18
+87.69%
-33.96
-670.08%
-4.41
Cash Flow From Continuing Operating Activities
-22.31
-433.53%
-4.18
+87.69%
-33.96
-670.08%
-4.41
Net Income From Continuing Operations
-35.60
-42.04%
-25.07
+62.20%
-66.30
-259.39%
-18.45
Depreciation Amortization Depletion
0.97
+2457.89%
0.04
-99.53%
8.16
+27118.46%
0.03
Depreciation
0.35
+3081.82%
0.01
-99.47%
2.08
+56715.08%
0.00
Amortization Cash Flow
0.62
+2203.70%
0.03
-99.56%
6.08
+23002.64%
0.03
Depreciation And Amortization
0.97
+2457.89%
0.04
-99.53%
8.16
+27118.46%
0.03
Amortization Of Intangibles
0.62
+2203.70%
0.03
-99.56%
6.08
+23002.64%
0.03
Other Non Cash Items
-9.48
-194.19%
10.06
+412.74%
-3.22
-521.50%
0.76
Stock Based Compensation
4.12
+150.52%
1.65
-55.01%
3.66
-70.68%
12.47
Asset Impairment Charge
2.51
0.00
-100.00%
12.20
—
Deferred Tax
—
2.59
+259400.00%
-0.00
—
Deferred Income Tax
—
2.59
+259400.00%
-0.00
—
Operating Gains Losses
7.64
+12.38%
6.80
+86.68%
3.64
+3896.36%
0.09
Gain Loss On Investment Securities
0.28
+71.34%
0.16
+8.61%
0.15
+65.69%
0.09
Unrealized Gain Loss On Investment Securities
—
-5.61
-170.96%
7.90
—
Net Foreign Currency Exchange Gain Loss
—
-0.43
-125.01%
1.71
—
Change In Working Capital
7.53
+221.56%
2.34
+58650.00%
-0.00
-100.58%
0.69
Change In Receivables
-0.02
-169.23%
0.03
+122.61%
-0.12
+53.93%
-0.25
Changes In Account Receivables
—
—
0.08
+132.89%
-0.25
Change In Inventory
0.61
0.00
+100.00%
-0.56
—
Change In Prepaid Assets
0.92
+1197.62%
-0.08
-106.11%
1.38
—
Change In Payables And Accrued Expense
6.64
+176.83%
2.40
+107.08%
1.16
+816.81%
0.13
Change In Accrued Expense
6.30
+567.16%
0.94
+10.02%
0.86
+127.01%
0.38
Change In Payable
0.35
-76.24%
1.46
+383.72%
0.30
+219.67%
-0.25
Change In Account Payable
0.35
-72.67%
1.27
+595.60%
0.18
+237.21%
-0.13
Change In Other Working Capital
-0.43
-168.94%
0.63
+151.98%
-1.21
-249.88%
0.81
Change In Other Current Assets
0.04
0.00
-100.00%
0.03
—
Change In Other Current Liabilities
-0.23
0.00
+100.00%
-0.68
—
Investing Cash Flow
2.85
+16882.35%
-0.02
-100.05%
36.39
+77189.47%
-0.05
Cash Flow From Continuing Investing Activities
2.85
+16882.35%
-0.02
-100.05%
36.39
+77189.47%
-0.05
Net PPE Purchase And Sale
-0.07
-2166.67%
-0.00
+98.78%
-0.24
-594.21%
-0.04
Purchase Of PPE
-0.07
-2166.67%
-0.00
+98.78%
-0.24
-594.21%
-0.04
Capital Expenditure
-0.12
-576.47%
-0.02
+98.58%
-1.19
-2427.49%
-0.05
Capital Expenditure Reported
—
-0.18
+80.49%
-0.95
—
Net Investment Purchase And Sale
—
0.32
-99.25%
43.23
—
Sale Of Investment
—
0.32
-99.25%
43.23
—
Net Business Purchase And Sale
2.97
0.00
—
—
Net Intangibles Purchase And Sale
-0.05
-235.71%
-0.01
-244.23%
-0.00
+65.85%
-0.01
Purchase Of Intangibles
-0.05
-235.71%
-0.01
-244.23%
-0.00
+65.85%
-0.01
Net Other Investing Changes
—
-5.85
-3.59%
-5.65
—
Financing Cash Flow
23.56
+476.42%
4.09
+111.82%
-34.59
-499.79%
8.65
Cash Flow From Continuing Financing Activities
23.56
+476.42%
4.09
+111.82%
-34.59
-499.79%
8.65
Net Issuance Payments Of Debt
2.14
-44.51%
3.86
-68.68%
12.34
+398.87%
2.47
Issuance Of Debt
3.01
-22.33%
3.88
-68.57%
12.34
+372.31%
2.61
Repayment Of Debt
-0.87
-6100.00%
-0.01
+30.00%
-0.02
+85.62%
-0.14
Long Term Debt Issuance
1.01
-73.03%
3.75
-69.58%
12.34
+372.31%
2.61
Long Term Debt Payments
-0.87
-6100.00%
-0.01
+30.00%
-0.02
+73.89%
-0.08
Net Long Term Debt Issuance
0.14
-96.15%
3.74
-69.70%
12.34
+386.57%
2.54
Short Term Debt Issuance
2.00
+1500.00%
0.12
—
—
Short Term Debt Payments
—
—
0.00
+100.00%
-0.06
Net Short Term Debt Issuance
2.00
+1500.00%
0.12
0.00
+100.00%
-0.06
Net Common Stock Issuance
22.21
+9817.41%
0.22
-98.41%
14.09
+1939.09%
0.69
Common Stock Dividend Paid
—
-10.00
0.00
—
Cash Dividends Paid
—
-10.00
0.00
—
Repurchase Of Capital Stock
-0.80
0.00
+100.00%
-102.45
—
Proceeds From Stock Option Exercised
—
5.91
+590400.00%
0.00
—
Net Other Financing Charges
—
-0.57
+89.66%
-5.47
-199.73%
5.49
Changes In Cash
4.11
+3836.36%
-0.11
+99.66%
-32.16
-866.95%
4.19
Effect Of Exchange Rate Changes
-0.01
0.00
+100.00%
-0.08
—
Beginning Cash Position
0.01
-95.65%
0.12
-99.78%
52.48
+42601.73%
0.12
End Cash Position
4.11
+82000.00%
0.01
-99.98%
20.23
+368.79%
4.32
Free Cash Flow
-22.42
-434.11%
-4.20
+88.06%
-35.16
-688.69%
-4.46
Interest Paid Supplemental Data
0.06
+258.82%
0.02
+750.00%
0.00
-33.33%
0.00
Income Tax Paid Supplemental Data
0.02
0.00
-100.00%
0.12
—
Amortization Of Securities
—
0.02
0.00
—
Change In Income Tax Payable
—
-0.12
-196.64%
0.12
—
Change In Interest Payable
0.26
-56.76%
0.60
+59.04%
0.38
+32.97%
0.28
Change In Tax Payable
—
-0.12
-196.64%
0.12
—
Common Stock Issuance
22.21
+9817.41%
0.22
-98.41%
14.09
+1939.09%
0.69
Earnings Losses From Equity Investments
0.63
0.00
-100.00%
1.78
—
Issuance Of Capital Stock
22.21
+9817.41%
0.22
-99.63%
60.99
+8728.22%
0.69
Net Preferred Stock Issuance
-0.80
0.00
+100.00%
-55.54
—
Preferred Stock Issuance
—
0.00
-100.00%
46.91
—
Preferred Stock Payments
-0.80
0.00
+100.00%
-102.45
—
Sale Of Business
2.97
0.00
—
—
SEC Filings

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

Trades
Date User Broker Pattern Type Position Size Entry Price Trade P&L Status
Posts
Published Title Author Category