Symbols / XWIN Stock $8.09 +0.25% XMax Inc.

Consumer Cyclical • Furnishings, Fixtures & Appliances • United States • NCM
XWIN (Stock) Chart
O: — H: — L: — C: — V: —
SMA 20: — SMA 50: — SMA 200: —
Stock Fundamentals
Scroll to Statements
Index EQUITY
Sector Consumer Cyclical
Industry Furnishings, Fixtures & Appliances
CEO Mr. Xiaohua Lu
Exch · Country NCM · United States
Market Cap 514.54M
Enterprise Value 381.40M
Income -3.42M
Sales 16.72M
FCF (ttm) 2.41M
Book/sh 0.40
Cash/sh 0.14
Employees 22
Insider 10d —
IPO Oct 17, 2011
Div forward ($/yr)
Div TTM ($/yr)
Dividend Yield
Ex-Div Date
5Y Avg Yield
Yield vs 5Y Avg
Payout 0.00%
P/E —
Forward P/E —
PEG —
P/S 30.77
P/B 20.38
P/C —
EV/EBITDA -198.45
EV/Sales 22.81
Quick Ratio 3.83
Current Ratio 4.92
Debt/Eq 22.20
LT Debt/Eq —
EPS (ttm) -0.17
EPS next Y —
EPS Growth —
Revenue Growth -11.80%
EPS Gr Q/Q —
Rev Gr Q/Q —
Earnings (next) —
Earnings (prior) —
ROA -5.30%
ROE -22.00%
ROIC —
Gross Margin 25.02%
Oper. Margin -59.27%
Profit Margin -20.44%
Shs Outstand 63.60M
Shs Float 41.40M
Insider Own 2.03%
Instit Own 4.36%
Short Float 4.99%
Short Ratio 2.06
Short Interest 2.36M
52W High 8.15
vs 52W High -0.74%
52W Low 0.91
vs 52W Low 789.01%
Beta 1.15
Impl. Vol. —
Rel Volume 0.95
Avg Volume 944.74K
Volume 896.85K
Target (mean) —
Tgt Median —
Tgt Low —
Tgt High —
# Analysts —
Recom None
Prev Close $8.07
Price $8.09
Change 0.25%
About

XMax Inc., through its subsidiaries, designs, manufactures, markets, and sells residential and commercial furniture for middle and upper middle-income consumers North America and internationally. The company offers upholstered, wood, and metal-based furniture pieces for the living, dining, and bedrooms, as well as home offices. Its products include sofas, chairs, dining tables, beds, entertainment consoles, cabinets, and cupboards. In addition, the company sells physiotherapeutic jade mats for use in therapy clinics, hospitality, and real estate projects. It distributes its products under the Nova LifeStyle, Diamond Sofa, and Nova Living brand directly, as well as through internet sales and online marketing campaigns, and participation in exhibitions and trade shows primarily to furniture distributors and retailers. It also engages in AI software and hardware development, cloud and GPU compute infrastructure, AI model access and orchestration, and enterprise-focused AI agent deployment. The company was founded in 2003 and is headquartered in Commerce, California.

Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
—
Mean price target
2. Current target
$8.09
Latest analyst target
3. DCF / Fair value
$0.68
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$8.09
Low
—
High
—
Mean
—
News
RSS: Latest XWIN news
Insider Transactions
Filed Date Insider Relationship Transaction Shares Price Value SEC
2024-11-07 SU MIN Officer and Director — 6,000 $0.00 $0
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 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Total Revenue
16.72
+72.63%
9.69
-12.63%
11.09
-13.00%
12.74
Operating Revenue
16.72
+72.63%
9.69
-12.63%
11.09
-13.00%
12.74
Cost Of Revenue
12.54
+130.59%
5.44
-21.35%
6.91
-66.32%
20.53
Reconciled Cost Of Revenue
12.54
+130.59%
5.44
-21.35%
6.91
-66.32%
20.53
Gross Profit
4.18
-1.53%
4.25
+1.82%
4.17
+153.63%
-7.78
Operating Expense
6.11
-36.41%
9.61
-9.25%
10.59
+25.49%
8.44
Research And Development
0.00
-100.00%
2.00
-35.93%
3.12
+28462.11%
0.01
Selling General And Administration
6.11
-19.72%
7.61
+1.89%
7.47
-11.34%
8.43
Selling And Marketing Expense
1.38
-11.60%
1.56
-35.57%
2.42
-16.21%
2.89
General And Administrative Expense
4.74
-21.81%
6.06
+19.80%
5.06
-8.80%
5.54
Other Gand A
4.74
-21.81%
6.06
+19.80%
5.06
-8.80%
5.54
Total Expenses
18.65
+23.93%
15.05
-14.03%
17.51
-39.57%
28.97
Operating Income
-1.93
+64.04%
-5.36
+16.44%
-6.42
+60.43%
-16.22
Total Operating Income As Reported
-1.93
+64.04%
-5.36
+16.44%
-6.42
+60.43%
-16.22
EBITDA
-3.04
+39.42%
-5.02
+18.79%
-6.18
+60.52%
-15.65
Normalized EBITDA
-2.89
+42.46%
-5.03
+12.68%
-5.76
+61.62%
-15.01
Reconciled Depreciation
0.88
+73.02%
0.51
-36.53%
0.80
+40.56%
0.57
EBIT
-3.92
+29.04%
-5.53
+20.83%
-6.98
+56.96%
-16.22
Total Unusual Items
-0.14
-1191.69%
0.01
+103.18%
-0.42
+34.68%
-0.64
Total Unusual Items Excluding Goodwill
-0.14
-1191.69%
0.01
+103.18%
-0.42
+34.68%
-0.64
Special Income Charges
-0.41
0.00
—
—
Impairment Of Capital Assets
0.41
0.00
—
—
Net Income
-3.42
+38.53%
-5.56
+27.99%
-7.72
+54.84%
-17.10
Pretax Income
-4.00
+28.05%
-5.56
+20.50%
-6.99
+59.05%
-17.07
Net Non Operating Interest Income Expense
-0.26
-23.31%
-0.21
-21.38%
-0.18
+17.14%
-0.21
Interest Expense Non Operating
0.08
+146.88%
0.03
+229.06%
0.01
—
Net Interest Income
-0.26
-23.31%
-0.21
-21.38%
-0.18
+17.14%
-0.21
Interest Expense
0.08
+146.88%
0.03
+229.06%
0.01
—
Other Income Expense
-1.81
-10267.92%
0.02
+104.47%
-0.40
+37.75%
-0.64
Other Non Operating Income Expenses
-1.66
-37078.76%
0.00
-77.50%
0.02
+3532.55%
0.00
Gain On Sale Of Security
0.27
+1905.46%
0.01
+103.18%
-0.42
+34.68%
-0.64
Tax Provision
-0.58
-22325.98%
0.00
-99.64%
0.73
+30362.17%
0.00
Tax Rate For Calcs
0.00
-30.83%
0.00
+0.00%
0.00
+0.00%
0.00
Tax Effect Of Unusual Items
-0.02
-855.15%
0.00
+103.18%
-0.09
+34.68%
-0.13
Net Income Including Noncontrolling Interests
-3.42
+38.53%
-5.56
+27.99%
-7.72
+54.84%
-17.10
Net Income From Continuing Operation Net Minority Interest
-3.42
+38.53%
-5.56
+27.99%
-7.72
+54.77%
-17.08
Net Income From Continuing And Discontinued Operation
-3.42
+38.53%
-5.56
+27.99%
-7.72
+54.84%
-17.10
Net Income Continuous Operations
-3.42
+38.53%
-5.56
+27.99%
-7.72
+54.77%
-17.08
Net Income Discontinuous Operations
—
—
0.00
+100.00%
-0.03
Normalized Income
-3.29
+40.87%
-5.57
+24.63%
-7.39
+55.38%
-16.57
Net Income Common Stockholders
-3.42
+38.53%
-5.56
+27.99%
-7.72
+54.84%
-17.10
Diluted EPS
-0.17
+88.51%
-1.48
+70.16%
-4.96
+59.81%
-12.34
Basic EPS
-0.17
+88.51%
-1.48
+70.16%
-4.96
+59.81%
-12.34
Basic Average Shares
20.68
+449.29%
3.77
+141.93%
1.56
+12.31%
1.39
Diluted Average Shares
20.68
+449.29%
3.77
+141.93%
1.56
+12.31%
1.39
Diluted NI Availto Com Stockholders
-3.42
+38.53%
-5.56
+27.99%
-7.72
+54.84%
-17.10
Total Other Finance Cost
0.19
+2.13%
0.18
+9.53%
0.17
-21.61%
0.21
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Total Assets
35.55
+258.43%
9.92
+58.97%
6.24
-45.91%
11.53
Current Assets
11.78
+48.56%
7.93
+111.54%
3.75
-54.28%
8.20
Cash Cash Equivalents And Short Term Investments
6.71
+4043.46%
0.16
-56.14%
0.37
-73.14%
1.37
Cash And Cash Equivalents
6.71
+4043.46%
0.16
-56.14%
0.37
-73.14%
1.37
Receivables
2.45
+4460.15%
0.05
-39.06%
0.09
-75.99%
0.37
Accounts Receivable
2.45
+6623.06%
0.04
-22.61%
0.05
-83.71%
0.29
Gross Accounts Receivable
2.45
+6556.60%
0.04
-22.71%
0.05
-83.69%
0.29
Allowance For Doubtful Accounts Receivable
-0.00
+29.70%
-0.00
+31.02%
-0.00
+81.74%
-0.00
Other Receivables
0.01
-57.06%
0.02
-57.80%
0.04
-47.88%
0.08
Taxes Receivable
—
—
—
0.00
Inventory
2.16
-23.40%
2.82
+27.61%
2.21
-55.13%
4.93
Finished Goods
2.16
-23.40%
2.82
+27.61%
2.21
-55.13%
4.93
Prepaid Assets
0.46
-90.63%
4.89
+353.47%
1.08
-29.31%
1.53
Assets Held For Sale Current
—
—
—
0.00
Total Non Current Assets
23.76
+1096.66%
1.99
-20.22%
2.49
-25.32%
3.33
Net PPE
0.66
-62.59%
1.76
-22.01%
2.26
-27.05%
3.10
Gross PPE
0.88
-59.59%
2.17
-16.76%
2.61
-23.33%
3.40
Accumulated Depreciation
-0.22
+46.55%
-0.41
-17.52%
-0.35
-15.06%
-0.30
Machinery Furniture Equipment
0.20
-27.85%
0.27
+6.29%
0.26
-7.67%
0.28
Construction In Progress
0.04
-17.64%
0.05
-24.96%
0.07
-1.62%
0.07
Other Properties
0.64
-65.44%
1.85
-19.09%
2.28
-25.25%
3.05
Goodwill And Other Intangible Assets
0.00
-100.00%
0.22
-2.36%
0.23
-2.31%
0.23
Goodwill
0.00
-100.00%
0.22
+0.00%
0.22
+0.00%
0.22
Other Intangible Assets
—
0.00
-63.31%
0.01
-38.77%
0.01
Investments And Advances
23.10
0.00
—
—
Long Term Equity Investment
23.10
0.00
—
—
Non Current Deferred Assets
—
—
—
—
Non Current Deferred Taxes Assets
—
—
—
—
Non Current Prepaid Assets
—
—
—
—
Other Non Current Assets
—
—
—
—
Total Liabilities Net Minority Interest
7.59
+11.69%
6.79
+18.32%
5.74
+16.67%
4.92
Current Liabilities
2.39
-58.93%
5.83
+57.90%
3.69
+124.59%
1.64
Payables And Accrued Expenses
1.24
-70.85%
4.25
+60.14%
2.65
+280.25%
0.70
Payables
0.90
-74.96%
3.58
+107.05%
1.73
+402.55%
0.34
Accounts Payable
0.33
-55.10%
0.73
+69.41%
0.43
+33.86%
0.32
Other Payable
0.57
-42.92%
1.00
+576.26%
0.15
+574.24%
0.02
Current Accrued Expenses
0.34
-48.98%
0.67
-27.39%
0.93
+161.52%
0.35
Total Tax Payable
0.00
-100.00%
1.85
+61.06%
1.15
+182746.58%
0.00
Income Tax Payable
0.00
-100.00%
1.85
+61.06%
1.15
+182746.58%
0.00
Current Debt And Capital Lease Obligation
1.01
-11.70%
1.15
+63.50%
0.70
-4.68%
0.74
Current Debt
0.40
+0.76%
0.40
—
—
Other Current Borrowings
0.40
+0.76%
0.40
—
—
Current Capital Lease Obligation
0.61
-18.32%
0.75
+6.72%
0.70
-4.68%
0.74
Current Deferred Liabilities
0.06
-85.79%
0.41
+34.92%
0.31
+80.17%
0.17
Current Deferred Revenue
0.06
-85.79%
0.41
+34.92%
0.31
+80.17%
0.17
Other Current Liabilities
0.05
—
0.03
-28.17%
0.04
Total Non Current Liabilities Net Minority Interest
5.20
+436.36%
0.97
-52.82%
2.05
-37.40%
3.28
Long Term Debt And Capital Lease Obligation
5.20
+436.36%
0.97
-31.29%
1.41
-33.55%
2.12
Long Term Debt
5.18
+2515.98%
0.20
+34.19%
0.15
-1.71%
0.15
Long Term Capital Lease Obligation
0.02
-97.42%
0.77
-38.94%
1.26
-35.97%
1.97
Tradeand Other Payables Non Current
—
0.00
-100.00%
0.64
-44.44%
1.16
Stockholders Equity
27.96
+795.13%
3.12
+529.29%
0.50
-92.49%
6.61
Common Stock Equity
27.96
+795.13%
3.12
+529.29%
0.50
-92.49%
6.61
Capital Stock
0.04
+473.70%
0.01
+280.66%
0.00
+33.19%
0.00
Common Stock
0.04
+473.70%
0.01
+280.66%
0.00
+33.19%
0.00
Share Issued
41.89
+473.68%
7.30
+280.73%
1.92
+34.69%
1.42
Ordinary Shares Number
41.89
+473.68%
7.30
+280.73%
1.92
+34.69%
1.42
Additional Paid In Capital
80.82
+53.70%
52.59
+18.43%
44.40
+2.69%
43.24
Retained Earnings
-53.41
-6.84%
-49.99
-12.52%
-44.43
-21.04%
-36.71
Gains Losses Not Affecting Retained Earnings
0.50
-3.43%
0.52
+0.14%
0.52
+575.05%
0.08
Other Equity Adjustments
0.50
-3.43%
0.52
+0.14%
0.52
+575.05%
0.08
Total Equity Gross Minority Interest
27.96
+795.13%
3.12
+529.29%
0.50
-92.49%
6.61
Total Capitalization
33.13
+897.63%
3.32
+415.91%
0.64
-90.48%
6.76
Working Capital
9.39
+345.83%
2.11
+3406.94%
0.06
-99.08%
6.56
Invested Capital
33.54
+801.53%
3.72
+477.82%
0.64
-90.48%
6.76
Total Debt
6.21
+193.36%
2.12
+0.22%
2.11
-26.11%
2.86
Net Debt
—
0.43
—
—
Capital Lease Obligations
0.63
-58.43%
1.52
-22.62%
1.96
-27.46%
2.71
Net Tangible Assets
27.96
+863.53%
2.90
+977.63%
0.27
-95.78%
6.38
Tangible Book Value
27.96
+863.53%
2.90
+977.63%
0.27
-95.78%
6.38
Current Provisions
0.03
+111.88%
0.02
-45.17%
0.03
-28.17%
0.04
Interest Payable
—
—
0.00
-100.00%
0.00
Investmentsin Subsidiariesat Cost
23.10
0.00
—
—
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Operating Cash Flow
-0.45
+67.97%
-1.39
+11.93%
-1.58
+70.56%
-5.37
Cash Flow From Continuing Operating Activities
-0.45
+67.97%
-1.39
+11.93%
-1.58
+71.21%
-5.49
Cash From Discontinued Operating Activities
—
—
0.00
-100.00%
0.12
Net Income From Continuing Operations
-3.42
+38.53%
-5.56
+27.99%
-7.72
+54.77%
-17.08
Depreciation Amortization Depletion
0.88
+73.02%
0.51
-36.53%
0.80
+40.56%
0.57
Depreciation
0.88
+74.24%
0.50
-37.19%
0.80
+40.56%
0.57
Amortization Cash Flow
0.00
-42.04%
0.01
—
—
Depreciation And Amortization
0.88
+73.02%
0.51
-36.53%
0.80
+40.56%
0.57
Amortization Of Intangibles
0.00
-42.04%
0.01
—
—
Other Non Cash Items
-0.30
-115.11%
1.96
+190.67%
0.68
—
Stock Based Compensation
3.39
+347.10%
0.76
+51.65%
0.50
-12.94%
0.57
Provisionand Write Offof Assets
-0.00
+33.94%
-0.00
+93.07%
-0.00
-227.38%
0.00
Asset Impairment Charge
0.42
+637.63%
0.06
-59.62%
0.14
-98.91%
12.90
Deferred Tax
—
—
—
—
Deferred Income Tax
—
—
—
—
Gain Loss On Sale Of PPE
—
—
—
0.00
Change In Working Capital
-1.42
-260.53%
0.88
-78.06%
4.03
+263.31%
-2.47
Change In Receivables
-2.41
-22419.91%
0.01
-96.17%
0.28
+250.72%
-0.19
Changes In Account Receivables
-2.41
-22419.91%
0.01
-95.57%
0.24
+230.44%
-0.19
Change In Inventory
0.65
+198.09%
-0.67
-126.43%
2.53
+387.17%
-0.88
Change In Prepaid Assets
4.43
+371.08%
0.94
+137.52%
0.40
-42.33%
0.69
Change In Payables And Accrued Expense
-2.98
-422.21%
0.92
-35.02%
1.42
+1715.06%
-0.09
Change In Accrued Expense
-0.69
-217.84%
0.59
-12.93%
0.67
+1805.44%
0.04
Change In Payable
-2.29
-776.24%
0.34
-54.85%
0.75
+707.27%
-0.12
Change In Account Payable
-0.40
-234.48%
0.30
+174.40%
0.11
+393.21%
-0.04
Change In Other Working Capital
-0.36
-457.75%
0.10
-25.79%
0.14
+161.17%
-0.22
Change In Other Current Assets
0.07
+191.86%
0.02
-95.29%
0.51
+142.66%
-1.19
Change In Other Current Liabilities
-0.82
-82.79%
-0.45
+38.95%
-0.74
-25.30%
-0.59
Investing Cash Flow
-22.81
-161419.78%
-0.01
-175.74%
0.02
+312.53%
-0.01
Cash Flow From Continuing Investing Activities
-22.81
-161419.78%
-0.01
-175.74%
0.02
+312.53%
-0.01
Cash From Discontinued Investing Activities
—
—
0.00
0.00
Net PPE Purchase And Sale
0.00
+100.00%
-0.01
-175.74%
0.02
+312.53%
-0.01
Purchase Of PPE
0.00
+100.00%
-0.01
0.00
+100.00%
-0.01
Sale Of PPE
—
0.00
-100.00%
0.02
0.00
Capital Expenditure
—
-0.01
—
-0.01
Net Investment Purchase And Sale
-22.81
0.00
—
—
Purchase Of Investment
-22.81
0.00
—
—
Net Business Purchase And Sale
—
—
—
—
Financing Cash Flow
29.75
+2430.87%
1.18
0.00
0.00
Cash Flow From Continuing Financing Activities
29.75
+2430.87%
1.18
0.00
0.00
Net Issuance Payments Of Debt
5.09
+1314.97%
0.36
0.00
—
Issuance Of Debt
5.20
+1344.44%
0.36
0.00
—
Repayment Of Debt
-0.11
0.00
—
—
Long Term Debt Issuance
5.00
0.00
—
—
Long Term Debt Payments
-0.11
0.00
—
—
Net Long Term Debt Issuance
4.89
0.00
—
—
Short Term Debt Issuance
0.20
-44.44%
0.36
0.00
—
Net Short Term Debt Issuance
0.20
-44.44%
0.36
0.00
—
Net Common Stock Issuance
24.67
+3189.05%
0.75
0.00
0.00
Cash Dividends Paid
0.00
0.00
—
—
Net Other Financing Charges
-0.01
-109.92%
0.07
—
—
Changes In Cash
6.50
+2921.40%
-0.23
+85.25%
-1.56
+70.95%
-5.38
Effect Of Exchange Rate Changes
0.05
+108.48%
0.02
-95.85%
0.56
+17.30%
0.47
Beginning Cash Position
0.16
-56.14%
0.37
-73.14%
1.37
-78.10%
6.28
End Cash Position
6.71
+4043.46%
0.16
-56.14%
0.37
-73.14%
1.37
Free Cash Flow
-0.45
+68.29%
-1.41
+11.03%
-1.58
+70.61%
-5.38
Interest Paid Supplemental Data
0.07
+112.17%
0.03
+425.86%
0.01
+8.41%
0.01
Income Tax Paid Supplemental Data
1.30
+22179.59%
0.01
-93.56%
0.09
-63.44%
0.25
Change In Income Tax Payable
-1.89
-4857.20%
0.04
-93.81%
0.64
+842.40%
-0.09
Change In Tax Payable
-1.89
-4857.20%
0.04
-93.81%
0.64
+842.40%
-0.09
Common Stock Issuance
24.67
+3189.05%
0.75
0.00
0.00
Interest Paid CFF
-0.00
0.00
—
—
Issuance Of Capital Stock
24.67
+3189.05%
0.75
0.00
0.00
Sale Of Business
—
—
—
—
Cash Flow From Discontinued Operation
—
—
0.00
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