XCel Brands Balance Sheet (2010-2025) | XELB

Balance Sheet Dec2010 Mar2011 Jun2011 Sep2011 Mar2012 Jun2012 Sep2012 Dec2012 Mar2013 Jun2013 Sep2013 Dec2013 Mar2014 Jun2014 Sep2014 Dec2014 Mar2015 Jun2015 Sep2015 Dec2015 Mar2016 Jun2016 Sep2016 Dec2016 Mar2017 Jun2017 Sep2017 Dec2017 Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Sep2020 Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025 Dec2025
Assets
Current Assets
Cash & Equivalents (Quarter) 0.05M0.09M0.02M2.95M3.66M4.13M3.93M3.73M8.32M7.87M7.46M6.47M5.11M5.53M8.53M6.21M2.62M16.20M16.86M12.59M13.47M15.16M14.13M10.20M7.62M8.27M10.19M8.90M7.64M8.64M8.84M6.80M6.27M5.89M4.64M4.25M5.46M4.78M4.96M2.97M4.82M3.98M4.48M3.06M10.87M8.40M4.61M1.61M3.51M2.19M3.00M1.55M0.92M0.24M1.25M0.30M0.97M1.49M1.15M
Cash & Current Investments (Quarter) 0.05M0.09M0.02M2.95M3.66M4.13M3.93M3.73M8.32M7.87M7.46M6.47M5.11M5.53M8.53M6.21M2.62M16.20M16.86M12.59M13.47M15.16M14.13M10.20M7.62M8.27M10.19M8.90M7.64M8.64M8.84M6.80M6.27M5.89M4.64M4.25M5.46M4.78M4.96M2.97M4.82M3.98M4.48M3.06M10.87M8.40M4.61M1.61M3.51M2.19M3.00M1.55M0.92M0.24M1.25M0.30M0.97M1.49M1.15M
Receivables - Net (Quarter) 1.77M1.65M2.42M2.67M3.34M3.43M3.31M3.72M4.69M3.54M3.73M3.17M3.84M3.64M4.88M5.43M5.20M7.59M7.79M7.33M7.27M6.97M8.71M8.75M9.52M8.50M9.33M10.07M9.64M11.00M9.98M8.87M9.97M10.60M8.84M6.54M8.19M8.89M8.65M10.66M10.95M7.64M8.68M9.29M6.72M5.11M5.97M6.88M4.75M3.45M3.60M3.06M2.91M2.27M2.10M1.82M1.40M1.00M
Receivables - Other (Quarter) 0.33M0.70M0.59M1.15M1.18M0.29M1.73M0.80M1.30M1.30M1.50M
Receivables (Quarter) 1.77M1.65M2.42M2.67M3.67M4.13M3.90M4.87M4.69M3.54M3.73M3.17M3.84M3.64M4.88M5.43M5.20M8.77M7.79M7.33M7.56M8.70M8.71M8.75M9.52M9.30M9.33M11.37M10.94M12.50M9.98M8.87M9.97M10.60M8.84M6.54M8.19M8.89M8.65M10.66M10.95M7.64M8.68M9.29M6.72M5.11M5.97M6.88M4.75M3.45M3.60M3.06M2.91M2.27M2.10M1.82M1.40M1.00M
Inventory (Quarter) 0.10M0.09M0.07M0.12M0.44M0.41M0.79M0.92M1.99M1.42M0.88M2.08M0.90M0.79M0.87M0.72M1.22M2.79M3.15M3.43M3.38M3.94M3.48M3.88M2.85M3.10M0.80M1.00M0.45M0.45M0.41M
Current Deferred Tax Assets (Quarter) 0.05M0.63M0.63M0.65M0.62M
Prepaid Assets (Quarter) 1.42M0.16M0.08M0.07M0.33M0.31M0.28M0.40M0.44M0.59M0.52M0.49M0.53M0.70M0.72M0.61M0.66M0.73M0.57M0.46M0.81M0.89M0.88M0.59M0.59M0.66M1.50M1.51M2.04M1.75M1.37M1.29M1.40M1.43M1.77M1.43M1.08M1.80M1.75M1.71M1.68M1.48M1.98M1.75M1.46M1.03M0.55M0.45M0.40M0.47M0.38M0.38M0.52M0.51M0.42M1.20M1.56M
Current Assets (Quarter) 3.24M0.21M5.86M6.65M7.96M7.69M7.35M12.41M13.04M11.67M10.91M10.84M11.80M13.21M12.85M10.57M24.93M25.11M22.44M24.11M24.42M21.90M19.79M17.25M18.38M19.30M18.88M20.01M20.71M23.88M19.94M17.39M19.23M17.57M15.31M14.64M15.12M16.15M16.20M20.37M20.07M17.18M17.16M25.61M20.76M14.02M11.71M11.74M8.38M7.30M6.07M4.76M3.52M4.04M2.91M3.21M4.10M3.67M
Non-Current Assets
Property, Plant & Equipment (Net) (Quarter) 1.44M1.29M1.25M1.19M1.11M1.08M1.15M1.11M0.98M1.36M1.38M1.45M0.83M0.83M0.69M0.58M0.87M0.97M2.37M2.46M2.60M2.62M2.52M2.44M2.38M3.29M3.15M3.00M3.20M3.31M3.41M3.61M3.67M4.11M3.87M3.60M3.37M3.36M3.52M3.48M2.55M2.29M2.07M1.95M1.42M1.24M0.92M0.78M0.63M0.13M0.21M0.20M0.18M0.18M0.16M0.14M0.13M
Long-Term Investments (Quarter) 19.80M19.52M19.20M18.68M18.16M17.65M17.73M17.07M16.64M9.80M10.11M9.53M5.53M
Goodwill (Quarter) 12.84M12.37M12.37M12.37M12.37M12.37M12.37M12.37M12.37M12.37M12.37M12.37M12.37M12.37M12.37M12.37M12.37M12.37M12.37M12.37M12.37M
Intangibles (Quarter) 57.33M57.20M58.80M45.84M45.70M45.57M45.44M45.31M45.18M69.83M69.69M97.68M97.54M97.38M112.60M112.32M112.04M111.76M111.50M111.22M110.95M110.67M110.40M110.12M109.84M109.55M109.27M108.99M119.00M118.18M117.35M111.09M109.95M108.81M107.67M93.53M92.63M101.41M55.36M98.30M96.78M50.73M49.20M47.66M46.13M44.59M43.05M41.52M39.99M36.53M35.64M34.76M33.88M32.99M32.11M31.23M
Goodwill & Intangibles (Quarter) 57.33M57.20M71.64M58.21M58.08M57.94M57.81M57.68M57.55M82.20M82.06M110.05M109.91M109.75M124.97M124.69M124.41M124.13M123.87M123.59M123.33M123.04M122.77M110.12M109.84M109.55M109.27M108.99M119.00M118.18M117.35M111.09M109.95M108.81M107.67M93.53M92.63M101.41M55.36M98.30M96.78M50.73M49.20M47.66M46.13M44.59M43.05M41.52M39.99M36.53M35.64M34.76M33.88M32.99M32.11M31.23M
Long-Term Deferred Tax (Quarter) 0.14M0.14M1.11M1.11M1.11M1.11M
Other Non-Current Assets (Quarter) 58.07M0.51M59.59M0.35M0.42M0.39M0.21M0.33M0.22M0.40M0.29M0.42M0.89M1.11M127.02M1.11M1.51M1.51M1.52M1.51M1.51M1.51M1.51M1.51M1.51M1.51M114.18M1.11M1.11M1.11M1.11M1.11M1.11M1.11M1.11M1.11M0.74M0.74M0.74M0.61M0.15M0.15M0.11M0.11M0.03M0.07M0.01M0.97M0.92M0.91M0.91M2.41M1.91M0.91M0.91M
Non-Current Assets (Quarter) 1.44M59.36M59.14M60.78M60.12M59.90M59.86M59.40M59.38M59.62M84.29M84.18M111.28M111.61M113.00M127.50M127.02M126.78M128.29M128.12M129.22M128.97M128.58M128.22M115.71M116.33M114.95M114.51M114.18M132.37M133.38M132.22M125.62M124.57M122.85M121.70M106.91M105.62M113.80M111.13M108.60M106.55M78.62M76.46M74.92M72.45M69.75M67.37M64.36M60.69M58.41M50.47M49.71M49.58M43.98M36.36M35.28M
Assets (Quarter) 4.68M0.21M65.23M65.79M68.74M67.80M67.25M72.27M72.44M71.04M70.53M95.12M95.99M124.48M124.46M123.56M152.44M152.13M149.22M152.41M152.54M151.12M148.77M145.82M146.60M135.02M135.21M134.96M135.22M138.06M152.32M150.77M151.45M143.19M139.88M137.50M136.82M123.05M121.81M134.18M131.20M125.78M123.71M104.24M97.23M88.94M84.16M81.49M75.75M71.66M66.76M63.17M54.00M53.76M52.49M47.19M40.46M38.95M
Liabilities
Current Liabilities
Accounts Payables (Quarter) 1.14M0.01M0.83M0.94M0.91M1.42M0.93M1.22M1.11M1.24M1.29M2.25M2.89M3.53M2.86M2.30M2.25M1.45M2.26M3.82M4.68M1.52M2.23M1.05M0.84M1.26M1.55M2.28M2.50M5.14M3.89M2.65M4.53M4.39M3.75M2.72M2.91M4.44M5.94M5.01M5.44M6.17M7.86M4.76M3.96M3.87M5.55M2.75M3.62M2.24M1.92M2.35M2.60M2.73M2.71M1.93M1.37M1.14M
Notes Payables (Quarter) 12.46M12.52M12.58M
Payables (Quarter) 1.14M0.01M0.83M13.40M13.43M14.00M0.93M1.22M1.11M1.24M1.29M2.25M2.89M3.53M2.86M2.30M2.25M1.45M2.26M3.82M4.68M1.52M2.23M1.05M0.84M1.26M1.55M2.28M2.50M5.14M3.89M2.65M4.53M4.39M3.75M2.72M2.91M4.44M5.94M5.01M5.44M6.17M7.86M4.76M3.96M3.87M5.55M2.75M3.62M2.24M1.92M2.35M2.60M2.73M2.71M1.93M1.37M1.14M
Accumulated Expenses (Quarter) 150.001.92M2.19M0.83M1.26M1.78M2.27M2.25M1.44M1.65M2.01M1.86M0.87M1.23M1.44M0.36M0.53M0.62M0.97M1.28M0.66M0.68M0.58M1.56M0.28M0.23M0.42M0.48M0.15M0.08M0.11M
Other Accumulated Expenses (Quarter) 0.12M0.13M0.10M0.14M0.21M0.16M0.09M0.07M0.04M2.36M2.28M0.19M0.10M0.11M0.82M
Short term Debt (Quarter) 0.43M0.85M1.37M1.35M1.52M1.69M6.24M0.56M1.25M1.88M2.50M5.65M6.62M2.77M0.25M0.25M7.86M5.30M6.19M3.94M0.10M0.10M5.47M6.04M5.32M5.33M2.85M4.75M2.25M3.38M2.90M2.85M2.80M2.50M4.00M5.00M2.50M2.50M0.75M1.00M1.00M1.00M0.25M0.50M3.50M3.25M
Current Leases (Quarter) 1.11M1.71M1.73M1.75M1.80M1.87M1.92M2.10M1.93M1.72M1.31M1.21M1.04M1.09M1.33M1.38M1.40M1.22M1.22M1.26M1.28M1.35M1.43M1.51M1.59M1.62M1.66M1.69M
Current Taxes (Quarter) 0.06M1.82M1.33M0.57M0.56M0.56M0.37M0.37M0.37M0.37M0.55M0.55M0.09M0.11M0.09M
Current Deferred Revenue (Quarter) 1.50M0.41M0.37M0.31M0.22M0.20M0.17M0.12M0.49M0.39M0.92M0.42M0.26M0.26M0.21M0.72M0.60M0.04M0.04M0.01M0.23M0.07M0.07M0.07M0.02M0.02M0.02M0.01M0.27M0.26M0.28M0.09M0.92M0.89M0.89M0.89M0.99M1.38M1.38M1.40M1.33M1.36M1.33M
Total Current Liabilities (Quarter) 5.69M0.01M1.79M2.29M2.70M3.14M2.86M3.24M7.56M2.41M2.96M7.40M8.09M17.61M17.16M13.29M16.57M13.14M10.17M11.92M9.99M10.37M9.33M6.43M7.25M9.11M9.40M9.88M12.43M16.12M14.22M10.02M12.24M9.84M9.29M8.02M8.29M10.32M11.65M13.44M12.44M10.52M12.96M10.75M9.32M6.56M7.98M7.00M6.66M6.47M6.18M6.07M6.78M10.39M10.47M5.47M8.00M7.49M
Non-Current Liabilities
Non-Current Debt (Quarter) 5.90M1.00M6.17M29.05M28.75M28.44M19.43M24.16M23.24M39.12M38.65M39.02M36.04M32.50M29.72M31.86M30.79M29.84M31.09M25.50M23.82M22.02M20.34M19.39M17.70M16.08M12.27M11.30M18.39M17.18M15.94M16.57M15.47M15.23M14.52M13.84M14.16M20.83M20.23M25.53M25.00M3.97M3.75M3.52M3.30M6.57M8.47M11.75M9.04M9.46M
Non-Current Deffered Revenue (Quarter) 6.35M0.48M0.47M0.49M0.55M2.20M4.21M3.88M3.56M3.33M3.11M2.89M2.67M2.44M2.22M2.00M1.78M
Minority Interest (Quarter) 0.36M0.32M0.59M0.56M0.51M0.43M0.17M0.95M0.66M0.41M0.11M-0.28M-0.68M-0.97M-1.20M-1.46M-1.86M-1.91M-1.95M-1.95M-2.03M-2.03M-2.03M-2.12M-2.14M
Liabilities from Discontinued Operations (Quarter) 0.05M0.22M0.26M0.15M0.07M0.06M
Non-Current Deferred Tax Liability (Quarter) 9.81M9.75M11.02M10.18M10.13M9.25M8.66M8.99M8.35M8.11M7.68M7.45M7.71M7.95M7.98M6.75M6.70M6.49M6.75M6.90M7.36M7.91M8.61M6.38M6.80M7.93M8.09M8.14M8.21M9.28M9.42M7.43M6.88M7.31M7.17M3.05M2.92M1.57M1.04M1.24M0.22M
Operating Leases (Quarter) 10.97M10.66M10.22M9.77M9.30M8.79M9.10M8.47M8.17M7.87M7.29M7.25M6.96M6.66M6.16M5.84M5.53M4.66M4.36M4.02M3.69M5.96M5.63M5.30M4.96M4.54M4.11M3.68M
Other Non-Current Liabilities (Quarter) 0.03M17.77M0.37M0.04M0.06M0.05M0.05M0.12M0.18M0.21M0.24M0.27M0.30M0.59M1.82M2.07M2.18M2.20M2.47M2.64M2.46M2.42M2.38M2.31M0.42M0.22M0.22M0.22M0.20M0.22M0.22M0.90M0.90M0.22M7.54M7.54M7.54M0.01M4.74M5.06M6.40M6.40M5.00M5.55M0.04M5.43M0.43M0.43M0.43M0.43M0.71M0.73M0.72M
Total Non-Current Liabilities (Quarter) 6.35M46.62M46.70M47.63M39.70M39.34M38.18M28.63M33.26M31.64M47.28M46.45M46.65M43.97M40.69M37.97M38.91M38.09M38.15M39.91M34.58M33.38M32.41M31.58M28.22M26.92M26.39M22.66M22.06M36.69M37.35M35.80M34.90M32.77M32.45M31.91M26.48M26.37M38.40M36.70M40.32M39.51M12.64M11.44M12.23M11.93M13.86M13.79M17.02M16.71M13.03M12.25M14.96M16.30M19.23M15.88M15.63M
Total Liabilities (Quarter) 12.03M0.01M-0.00M48.41M48.98M50.34M42.84M42.20M41.42M36.19M35.67M34.60M54.68M54.54M64.26M61.12M53.97M54.54M52.04M48.25M50.07M49.91M44.95M42.70M38.84M38.83M37.32M36.32M36.26M35.09M38.18M50.90M47.37M48.04M44.74M42.06M40.48M40.21M36.80M38.02M51.83M49.14M50.84M52.48M23.40M20.76M18.80M19.90M20.86M20.44M23.49M22.89M19.10M19.03M25.36M26.78M24.69M23.88M23.12M
Shareholder's Equity
Total Debt (Quarter) 6.32M1.85M7.54M30.40M30.27M30.13M25.67M24.73M24.49M40.99M41.15M44.67M42.66M35.27M29.97M32.11M38.66M29.84M36.40M25.50M30.01M25.96M20.44M19.49M23.17M22.12M17.58M16.62M21.24M17.18M20.69M18.82M18.85M18.13M17.37M16.64M16.66M24.83M25.23M28.03M27.50M4.72M4.75M4.52M4.30M6.57M8.72M12.25M12.54M12.71M
Common Equity (Quarter) -7.36M0.19M0.00M16.82M16.81M18.40M24.96M25.04M30.85M36.25M35.38M35.93M40.45M41.45M60.22M63.33M69.59M97.90M100.08M100.97M102.33M102.63M106.17M106.06M106.99M107.77M97.69M98.89M98.69M100.12M99.88M101.41M103.40M103.41M98.45M97.82M97.02M96.62M86.25M83.80M82.34M82.07M74.94M71.23M80.84M76.46M70.14M64.26M60.62M55.31M48.17M43.87M44.08M34.97M28.40M25.71M22.50M18.70M17.96M
Shareholder's Equity (Quarter) -7.36M0.19M-0.42M16.82M16.81M18.40M24.96M25.04M30.85M36.25M35.38M35.93M40.45M41.45M60.22M63.33M69.59M97.90M100.08M100.97M102.33M102.63M106.17M106.06M106.99M107.77M97.69M98.89M98.69M100.12M99.88M101.41M103.40M103.41M98.45M97.82M97.02M96.62M86.25M83.80M82.34M82.07M74.94M71.23M80.84M76.46M70.14M64.26M60.62M55.31M48.17M43.87M44.08M34.97M28.40M25.71M22.50M18.70M17.96M
Liabilities and Shareholders Equity (Quarter) 4.68M0.21M65.23M65.79M68.74M67.80M67.25M72.27M72.44M71.04M70.53M95.12M95.99M124.48M124.46M123.56M152.44M152.13M149.22M152.41M152.54M151.12M148.77M145.82M146.60M135.02M135.21M134.96M135.22M138.06M152.32M150.77M151.45M143.19M139.88M137.50M136.82M123.05M121.81M134.18M131.20M125.78M123.71M104.24M97.23M88.94M84.16M81.49M75.75M71.66M66.76M63.17M54.00M53.76M52.49M47.19M40.46M38.95M
Retained Earnings (Quarter) -0.02M-38.15M-1.13M-2.48M-2.96M2.99M3.00M1.81M4.93M4.52M3.57M3.98M4.04M3.49M3.16M5.27M5.30M6.07M6.02M5.93M6.05M8.80M8.40M8.62M8.87M-1.32M-0.82M-0.93M0.05M-0.23M-0.11M1.75M1.65M-3.66M-4.46M-5.76M-6.20M-16.60M-19.14M-20.70M-21.84M-28.78M-32.30M-22.80M-26.80M-32.80M-38.44M-41.90M-47.10M-53.85M-60.14M-59.90M-69.16M-76.24M-79.04M-83.03M-90.93M-93.70M
Treasury Shares (Quarter) 0.00M1.13M1.13M0.24M1.13M1.44M0.16M0.02M0.03M0.13M0.08M0.09M0.05M0.18M0.28M0.29M0.00M0.45M0.04M0.18M0.37M0.02M1.23M0.91M0.78M0.78M0.78M0.78M0.83M0.83M0.82M0.82M0.34M0.34M0.33M0.33M0.33M0.34M0.03M0.33M0.37M0.37M0.04M0.04M0.06M0.06M0.10M