XCel Brands Income Statement (2009-2025) | XELB

1Y3Y5Y7Y10YAll
Download Data
Income Statement Mar2009 Jun2009 Sep2009 Dec2009 Jun2010 Sep2010 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
Revenue & cost
Revenue 4.91M4.10M2.47M0.96M0.67M0.47M9.89M2.90M2.89M2.94M2.91M2.82M3.73M3.27M3.19M3.21M3.92M2.85M3.54M6.07M5.40M5.69M6.59M6.32M7.34M7.47M8.36M9.11M8.32M6.90M8.43M8.37M7.89M7.02M8.77M8.49M8.27M9.95M10.30M9.14M10.93M11.36M9.53M5.05M7.39M7.48M7.81M10.76M11.26M8.10M8.75M8.47M4.50M4.07M6.05M6.78M2.64M2.29M2.18M2.95M1.91M1.21M1.33M1.32M1.12M
Cost of Revenue 0.93M0.92M0.94M0.15M0.16M0.17M0.28M0.20M0.09M0.06M0.15M0.17M0.18M0.41M0.32M0.28M0.81M0.67M0.61M0.83M0.83M0.78M0.74M0.87M0.65M0.29M0.55M0.74M0.82M0.64M0.51M1.83M1.77M2.95M3.72M2.40M0.25M1.27M1.53M1.83M3.06M2.87M2.90M1.68M2.57M1.47M2.27M2.69M3.80M0.23M0.20M0.04M0.41M-0.01M
Gross Profit 1.97M1.97M2.00M2.76M2.88M3.73M3.27M3.19M3.19M3.86M2.93M3.54M6.07M5.39M5.64M6.55M6.29M7.29M7.34M8.32M9.08M8.29M6.87M8.43M8.37M7.89M7.02M8.59M8.26M8.04M7.88M8.47M7.37M7.98M7.63M7.13M4.80M6.12M5.95M5.97M7.70M8.40M5.19M7.07M5.90M3.04M1.80M3.36M2.98M2.41M2.09M2.18M2.92M1.50M1.21M1.33M1.12M
Operating items
Selling, General & Administrative 0.90M0.52M0.03M0.54M0.42M0.42M0.92M0.83M2.57M6.07M1.34M1.18M1.15M1.28M1.13M1.19M1.10M1.29M1.12M1.28M1.52M1.59M1.17M1.36M1.54M2.65M2.37M2.16M2.59M3.04M3.09M3.46M4.77M3.42M4.29M3.62M4.95M3.49M2.94M3.48M3.34M2.03M1.49M1.62M1.71M1.20M0.91M1.21M
Restructuring Costs 0.57M0.54M0.44M0.45M0.60M0.55M0.75M0.41M0.68M0.70M0.47M1.25M0.99M0.54M0.96M1.16M1.34M1.99M1.15M0.44M1.28M0.62M0.80M0.13M1.06M0.08M-0.10M-0.19M0.05M
Other Operating Expenses 0.44M-0.43M-0.04M0.04M0.05M4.24M0.99M0.99M1.01M0.69M2.26M1.14M-2.77M2.04M4.11M4.20M2.18M3.94M4.64M3.97M4.14M4.66M-0.61M5.80M4.87M6.68M5.55M5.16M3.41M5.43M6.12M5.45M17.33M6.08M5.86M5.36M5.53M6.20M5.78M6.13M11.97M5.49M3.14M0.05M17.71M5.42M6.33M6.24M7.47M-1.82M20.61M-0.28M-0.02M-2.31M0.45M2.14M2.06M1.93M1.63M1.21M1.15M1.09M0.98M0.96M
Operating Expenses 0.44M0.90M0.09M-0.04M0.07M0.05M4.24M1.54M1.41M1.43M2.19M3.63M4.15M3.75M2.65M4.66M4.95M2.59M4.62M5.34M4.45M5.39M5.65M5.84M6.76M6.03M8.02M8.88M7.48M6.85M8.00M7.25M6.63M19.05M7.37M6.97M6.64M7.85M7.79M6.95M7.61M14.57M8.22M5.41M6.47M20.35M8.46M9.42M9.70M12.24M8.28M9.52M6.92M8.36M6.96M5.18M5.62M5.41M3.96M3.12M2.83M2.85M2.28M1.90M2.17M
Operating Income -0.03M1.36M1.48M1.51M0.69M-0.81M-0.43M6.24M0.54M-1.46M2.66M0.36M-1.08M1.33M0.94M0.25M0.29M2.68M0.53M1.31M0.34M0.23M0.84M3.46M0.43M1.12M1.26M-12.03M1.21M1.29M1.40M0.03M0.68M3.27M0.37M-6.93M-1.10M-0.61M-0.30M-14.40M-2.49M-1.72M-1.31M-7.05M-3.03M15.17M-5.97M-8.42M-5.91M-3.71M-5.40M-5.62M-6.20M0.31M-9.08M-6.44M-2.19M-1.65M-7.44M
EBIT 0.07M-0.03M-0.05M4.12M1.36M1.48M1.51M0.69M-0.81M-0.43M6.24M0.54M-1.46M2.66M0.36M-1.08M1.33M0.94M0.25M0.29M2.68M0.53M1.31M0.34M0.23M0.84M3.46M0.43M1.12M1.26M-12.03M1.21M1.29M1.40M0.03M0.68M3.27M0.37M-6.93M-1.10M-0.61M-0.30M-14.40M-2.49M-1.72M-1.31M-7.05M-3.03M15.17M-5.97M-8.42M-5.91M-3.71M-5.40M-5.62M-6.20M0.31M-9.08M-6.44M-2.19M-1.65M-7.44M
Non-operating items
Other Non Operating Income 0.42M-1.35M-0.61M-0.76M-0.19M-0.69M
Non Operating Income -0.18M0.16M-1.18M0.02M-0.54M0.55M-6.72M-3.75M
Net income details
EBT 0.07M-0.03M-0.05M4.12M1.36M1.48M1.51M0.14M-1.35M-0.97M5.70M0.02M-1.98M2.27M0.06M-1.32M0.92M0.53M-0.18M-0.22M2.25M0.10M0.88M-0.10M-0.30M0.37M3.04M0.06M0.77M0.94M-12.34M0.93M1.02M1.14M-0.17M0.20M2.92M0.04M-7.25M-1.39M-0.91M-0.60M-14.70M-2.77M-3.16M-1.89M-8.31M-3.74M12.37M-5.97M-8.45M-5.94M-3.70M-5.40M-5.98M-6.34M0.16M-9.22M-6.94M-2.75M-3.99M-7.96M
Tax Provisions -0.62M0.12M0.62M0.10M0.05M0.12M0.00M-0.02M-0.00M-0.50M-0.25M0.01M-0.79M-0.85M0.30M-0.49M0.32M0.24M-0.17M-0.11M0.09M0.05M0.12M-0.05M-0.21M0.26M0.32M0.46M0.56M0.69M-2.15M0.43M1.13M0.16M0.11M0.08M1.07M0.14M-1.92M-0.55M0.43M-0.15M-4.25M-0.14M-1.35M-0.54M-1.09M3.18M-1.54M-1.11M1.21M0.22M0.05M0.03M
Profit After Tax 0.42M-1.04M0.89M-0.05M-0.07M0.05M4.36M1.30M1.36M1.51M0.16M-1.35M-0.47M5.95M0.01M-1.20M3.12M-0.25M-0.95M0.60M0.28M-0.55M-0.33M2.16M0.04M0.76M-0.04M-0.09M0.12M2.75M-0.40M0.21M0.25M-10.19M0.50M-0.11M0.98M-0.28M0.13M1.85M-0.10M-5.33M-0.84M-1.34M-0.46M-10.47M-2.63M-1.81M-1.36M-7.23M-3.74M9.49M-4.43M-7.32M-5.94M-3.70M-5.40M-7.20M-6.34M0.20M-9.22M-7.16M-2.80M-3.99M-7.99M
Equity Income -0.28M-0.93M
Income from Non-Controlling Interests -0.02M-0.03M-0.04M-0.03M-0.05M-0.08M-0.26M-0.22M-0.28M-0.25M-0.30M-0.39M-0.40M-0.29M-0.23M-0.26M-0.40M-0.05M-0.03M-0.01M-0.07M-0.09M
Income from Continuing Operations -0.05M-0.03M-0.05M4.02M1.30M1.36M1.51M0.16M-1.35M-0.47M5.95M0.01M-1.20M3.12M-0.25M-0.82M0.60M0.28M-0.01M-0.12M2.16M0.04M0.76M-0.04M-0.09M0.12M2.72M-0.40M0.21M0.25M-10.19M0.50M-0.11M0.98M-0.28M0.12M1.85M-0.10M-5.33M-0.84M-1.34M-0.46M-10.45M-2.63M-1.81M-1.35M-7.23M-3.74M9.19M-4.43M-7.34M-5.94M-3.70M-5.40M-7.20M-6.34M0.16M-9.22M-7.16M-2.80M-3.99M-7.99M
Consolidated Net Income -0.05M-0.03M-0.05M4.02M1.30M1.36M1.51M0.16M-1.35M-0.47M5.95M0.01M-1.20M3.12M-0.25M-0.13M-0.19M-0.22M-0.54M-0.21M-0.05M-0.01M0.01M-0.04M-0.09M0.12M0.03M-0.40M0.21M0.25M-10.19M0.50M-0.11M0.98M-0.28M0.12M1.85M-0.10M-5.33M-0.84M-1.34M-0.46M-10.45M-2.63M-1.81M-1.35M-7.23M-3.74M9.19M-4.43M-7.34M-5.94M-3.70M-5.40M-7.20M-6.34M0.16M-9.22M-7.16M-2.80M-3.99M-7.99M
Income towards Parent Company -0.05M-0.03M-0.05M4.02M1.30M1.36M1.51M0.16M-1.35M-0.47M5.95M0.01M-1.20M3.12M-0.25M-0.13M-0.19M-0.22M-0.54M-0.21M-0.05M-0.01M0.01M-0.04M-0.09M0.12M0.03M-0.40M0.21M0.25M-10.19M0.50M-0.11M0.98M-0.28M0.12M1.85M-0.10M-5.33M-0.84M-1.34M-0.46M-10.45M-2.63M-1.81M-1.35M-7.23M-3.74M9.19M-4.43M-7.34M-5.94M-3.70M-5.40M-7.20M-6.34M0.16M-9.22M-7.16M-2.80M-3.99M-7.99M
Net Income towards Common Stockholders -0.05M-0.03M-0.05M4.02M1.30M1.36M1.51M0.16M-1.35M-0.47M5.95M0.01M-1.20M3.12M-0.25M-0.13M-0.19M-0.22M-0.54M-0.21M-0.05M-0.01M0.01M-0.04M-0.09M0.12M0.03M-0.40M0.21M0.25M-10.19M0.50M-0.11M0.98M-0.28M0.12M1.85M-0.10M-5.33M-0.84M-1.34M-0.46M-10.45M-2.63M-1.81M-1.35M-7.23M-3.74M9.19M-4.43M-7.34M-5.94M-3.70M-5.40M-7.20M-6.34M0.16M-9.22M-7.16M-2.80M-3.99M-7.99M
Additional items
EPS (Basic) 0.03-0.19-0.060.870.02-0.130.31-0.04-0.080.050.02-0.45-0.020.15-0.010.04-0.02-0.050.010.15-0.020.010.01-0.550.03-0.010.05-0.010.010.10-0.01-0.28-0.04-0.07-0.02-0.55-0.13-0.08-0.06-0.36-0.180.48-0.21-0.30-0.29-0.18-0.26-9.96-3.090.08-3.92-3.02-1.18-1.66-2.02
EPS (Weighted Average and Diluted) 0.000.000.000.010.010.02-0.19-0.060.570.00-0.130.29-0.02-0.090.050.02-0.04-0.010.000.04-0.010.010.14-0.020.010.01-0.550.03-0.010.05-0.010.010.10-0.01-0.28-0.04-0.07-0.02-0.55-0.13-0.08-0.06-0.36-0.180.48-0.21-0.30-0.29-0.18-0.26-9.96-3.090.08-3.92-3.02-1.18-1.66-2.02
Shares Outstanding (Weighted Average) 0.58M0.75M0.75M0.75M0.73M0.73M1.02M1.02M1.02M1.08M1.20M1.20M1.43M1.46M1.80M1.84M1.85M1.87M1.87M1.87M1.87M1.84M1.85M1.85M1.84M1.83M1.83M1.83M1.83M1.89M1.90M1.90M1.90M1.90M1.92M1.92M1.92M1.93M1.95M1.96M1.96M1.98M1.96M1.96M1.96M1.97M1.97M1.98M1.98M2.35M2.35M2.36M2.36M2.42M4.76M
Shares Outstanding (Diluted Average) 97.05M97.05M97.05M97.05M97.05M97.05M97.59M6.55M6.98M7.52M7.58M7.92M9.14M10.75M9.79M10.83M12.71M13.03M12.82M15.96M18.28M17.22M18.67M19.07M19.04M18.67M18.81M18.90M18.50M18.72M18.70M18.31M18.28M18.56M18.98M18.98M18.86M18.87M19.13M19.23M19.12M19.26M19.45M19.54M19.57M
EBITDA 0.07M-0.03M-0.05M4.12M1.36M1.48M1.51M0.69M-0.81M-0.43M6.24M0.54M-1.46M2.66M0.36M-1.08M1.33M0.94M0.25M0.29M2.68M0.53M1.31M0.34M0.23M0.84M3.46M0.43M1.12M1.26M-12.03M1.21M1.29M1.40M0.03M0.68M3.27M0.37M-6.93M-1.10M-0.61M-0.30M-14.40M-2.49M-1.72M-1.31M-7.05M-3.03M15.17M-5.97M-8.42M-5.91M-3.71M-5.40M-5.62M-6.20M0.31M-9.08M-6.44M-2.19M-1.65M-7.44M
Interest Expenses 0.54M0.55M0.55M0.54M0.52M0.52M0.39M0.30M0.24M0.41M0.41M0.43M0.51M0.43M0.43M0.43M0.43M0.53M0.46M0.42M0.38M0.35M0.31M0.31M0.29M0.27M0.26M0.20M0.48M0.35M0.33M0.32M0.29M0.31M0.30M0.29M0.28M1.44M0.57M0.55M0.71M0.48M-0.00M0.15M0.15M0.14M0.49M0.56M2.34M0.52M
Tax Rate 2.47%3.98%7.97%0.20%0.07%51.54%38.10%39.69%37.48%34.86%46.10%92.70%47.32%4.00%53.68%13.75%53.13%69.80%68.45%10.47%72.34%73.28%17.43%46.44%14.04%39.60%36.64%26.51%39.71%24.79%28.90%5.06%42.72%28.51%13.06%25.71%25.80%13.09%