XTKG Chart
About

X3 Holdings Co., Ltd., through its subsidiaries, provides software application and technology services to corporate and government customers in the People's Republic of China. The company offers global digital trade platforms and services that provides cross-border trades, logistics and shipping, customs clearance, and transactions and settlements; trade zone operations solutions that enable supply chain transparency, customs clearance, import and export process, and increased international trade volume for the regulated trade zones; global trade supply chain and compliance platform which facilitate streamlined documentation process and integrated data sharing relating to customs, tax, logistics and shipping, and collaboration among customers' subsidiaries and operations; and international trading of select products by using data from its own global trade platforms and market analysis on trade composition, trade logistics, and market trends and development. It is also involved in cryptomining business and operations; development of bitcoin mining operations and facilities powered by renewable energy sources from solar energy, wind power and hydroelectric power; and cryptomining and agribusiness. In addition, the company engages in renewable energy business, integrated operations models, electric vehicles and agriculture equipment, and solar power projects. Further, it offers smart agritech platform and services for monitoring and managing crops and livestock farming, big data, artificial intelligence, and IoT technologies to provide data analysis and decision-making tools; integrated solutions for greenhouse development and operations for crop yield, water and fertilizer used, food safety, and sustainability with solar power. The company was formerly known as Powerbridge Technologies Co., Ltd. and changed its name to X3 Holdings Co., Ltd. in January 2024. X3 Holdings Co Ltd. was founded in 1997 and is headquartered in Singapore.

Fundamentals
Scroll to Statements
Sector Technology Industry Software - Application Market Cap 2.51M
Enterprise Value 5.52M Income -82.13M Sales 9.60M
Book/sh 205.89 Cash/sh 12.80 Dividend Yield
Payout 0.00% Employees 137 IPO
P/E Forward P/E PEG
P/S 0.26 P/B 0.01 P/C
EV/EBITDA -0.40 EV/Sales 0.57 Quick Ratio 0.78
Current Ratio 0.95 Debt/Eq 8.77 LT Debt/Eq
EPS (ttm) -8578.80 EPS next Y EPS Growth
Revenue Growth -40.20% Earnings ROA -6.64%
ROE -97.45% ROIC Gross Margin 39.28%
Oper. Margin -190.06% Profit Margin 0.00% Shs Outstand 1.81M
Shs Float 149.42K Short Float 0.88% Short Ratio 0.00
Short Interest 52W High 489.60 52W Low 1.10
Beta 1.79 Avg Volume 1.09M Volume 347.05K
Target Price Recom None Prev Close $1.15
Price $1.21 Change 5.22%
Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
Mean price target
2. Current target
$1.21
Latest analyst target
3. DCF / Fair value
$200.41
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$1.21
Low
High
Mean
Insider Transactions

No recent insider transactions.

Financials
Line Item2024-12-312023-12-312022-12-312021-12-31
TaxEffectOfUnusualItems-64.96K0.00-44.40-27.14K
TaxRateForCalcs0.000.000.040.02
NormalizedEBITDA52.49M84.59M-17.89M-4.59M
TotalUnusualItems-64.96M-100.56M-1.01K-1.51M
TotalUnusualItemsExcludingGoodwill-64.96M-100.56M-1.01K-1.51M
NetIncomeFromContinuingOperationNetMinorityInterest-76.24M-109.60M-21.51M-9.34M
ReconciledDepreciation6.45M5.63M2.21M2.02M
ReconciledCostOfRevenue6.99M13.40M6.72M21.38M
EBITDA-12.47M-15.97M-17.89M-6.10M
EBIT-18.92M-21.60M-20.10M-8.11M
NormalizedIncome-11.34M-9.04M-21.50M-7.86M
NetIncomeFromContinuingAndDiscontinuedOperation-76.24M-109.60M-21.51M-9.34M
TotalExpenses30.53M38.43M30.58M40.20M
TotalOperatingIncomeAsReported-83.40M-53.56M-20.10M-8.11M
DilutedAverageShares2.24M256.19K3.79K10.88K
BasicAverageShares2.24M256.19K3.79K10.88K
DilutedEPS-33.99-427.80-5.68K-858.68
BasicEPS-33.99-427.80-5.68K-858.68
DilutedNIAvailtoComStockholders-76.24M-109.60M-21.51M-9.34M
NetIncomeCommonStockholders-76.24M-109.60M-21.51M-9.34M
NetIncome-76.24M-109.60M-21.51M-9.34M
MinorityInterests7.60M12.63M43.10K141.11K
NetIncomeIncludingNoncontrollingInterests-83.83M-122.23M-21.55M-9.48M
NetIncomeContinuousOperations-83.83M-122.23M-21.55M-9.48M
TaxProvision-122.75K-57.34K-999.39K-173.94K
PretaxIncome-83.96M-122.28M-22.55M-9.66M
OtherIncomeExpense-65.04M-100.68M-2.45M-1.54M
OtherNonOperatingIncomeExpenses-79.22K-190.27K-2.45M-36.88K
SpecialIncomeCharges-64.96M-31.96M-1.01K714.00
GainOnSaleOfBusiness0.000.00-1.01K714.00
OtherSpecialCharges473.65K
WriteOff64.49M31.96M0.00
ImpairmentOfCapitalAssets31.96M0.000.00
RestructuringAndMergernAcquisition-2.40M0.000.00
EarningsFromEquityInterest0.0070.95K0.000.00
GainOnSaleOfSecurity-68.60M-2.45M-1.51M
OperatingIncome-18.92M-21.60M-20.10M-8.11M
OperatingExpense23.54M25.02M23.87M18.83M
ProvisionForDoubtfulAccounts5.36M539.28K4.73M1.10M
ResearchAndDevelopment4.06M4.81M3.46M2.61M
SellingGeneralAndAdministration14.12M19.67M15.67M15.11M
SellingAndMarketingExpense1.10M1.48M1.96M2.78M
GeneralAndAdministrativeExpense13.01M18.19M13.72M12.34M
OtherGandA7.18M12.13M7.73M6.00M
SalariesAndWages5.83M6.06M5.98M6.34M
GrossProfit4.62M3.42M3.77M10.72M
CostOfRevenue6.99M13.40M6.72M21.38M
TotalRevenue11.61M16.82M10.48M32.09M
OperatingRevenue11.57M16.63M10.48M32.09M
Line Item2023-12-31
TreasurySharesNumber0.00
OrdinarySharesNumber13.77M13.76M62.94K12.54K
ShareIssued13.77M13.76M62.94K12.54K
NetDebt6.84M6.52M2.31M155.41K
TotalDebt11.39M9.89M11.88M7.12M
TangibleBookValue30.03M82.77M97.65M83.16M
InvestedCapital56.97M142.35M114.50M90.27M
WorkingCapital-8.96M-760.20K59.47M6.70M
NetTangibleAssets30.03M82.77M97.65M83.16M
CapitalLeaseObligations362.19K370.68K193.58K0.00
CommonStockEquity45.94M132.84M102.81M83.16M
TotalCapitalization45.94M132.84M102.81M83.16M
TotalEquityGrossMinorityInterest49.91M144.02M102.55M82.90M
MinorityInterest3.96M11.18M-263.51K-257.30K
StockholdersEquity45.94M132.84M102.81M83.16M
OtherEquityInterest-55.91M-40.50M
GainsLossesNotAffectingRetainedEarnings-6.07M-5.06M-3.33M2.70M
OtherEquityAdjustments-6.07M-5.06M-3.33M2.70M
RetainedEarnings-255.79M-168.68M-59.08M-37.58M
AdditionalPaidInCapital363.71M347.08M164.75M117.94M
CapitalStock68.0064.00475.00K94.66K
CommonStock68.0064.00475.00K94.66K
TotalLiabilitiesNetMinorityInterest36.49M31.94M28.04M31.92M
TotalNonCurrentLiabilitiesNetMinorityInterest2.03M109.96K101.99K0.00
NonCurrentDeferredLiabilities1.88M0.00
NonCurrentDeferredTaxesLiabilities1.88M0.00
LongTermDebtAndCapitalLeaseObligation146.93K109.96K101.99K0.00
LongTermCapitalLeaseObligation146.93K109.96K101.99K0.00
CurrentLiabilities34.46M31.83M27.94M31.92M
CurrentDeferredLiabilities1.86M2.18M1.38M1.92M
CurrentDeferredRevenue1.86M2.18M1.38M1.92M
CurrentDebtAndCapitalLeaseObligation11.25M9.78M11.78M7.12M
CurrentCapitalLeaseObligation215.25K260.73K91.59K0.00
CurrentDebt11.03M9.52M11.69M7.12M
OtherCurrentBorrowings7.15M5.57M9.08M2.25M
LineOfCredit3.88M3.94M2.61M4.86M
PayablesAndAccruedExpenses21.36M19.87M14.78M22.88M
CurrentAccruedExpenses3.04M1.09M1.73M835.31K
Payables18.32M18.79M13.04M22.05M
DuetoRelatedPartiesCurrent218.0040.21K118.11K218.86K
TotalTaxPayable244.77K180.44K110.84K730.92K
IncomeTaxPayable5.59K5.89K0.00594.03K
AccountsPayable18.07M18.57M12.82M21.10M
TotalAssets86.40M175.96M130.59M114.82M
TotalNonCurrentAssets60.90M144.89M43.18M76.20M
OtherNonCurrentAssets37.69M76.27M226.54K381.66K
NonCurrentPrepaidAssets226.54K381.66K
NonCurrentDeferredAssets977.45K1.02M980.65K601.27K
NonCurrentDeferredTaxesAssets977.45K1.02M980.65K601.27K
NonCurrentNoteReceivables0.0064.95M
InvestmentsAndAdvances0.0011.27M30.76M0.00
GoodwillAndOtherIntangibleAssets15.91M50.06M5.16M
OtherIntangibleAssets11.07M35.03M5.16M
Goodwill4.84M15.03M0.00
NetPPE6.32M6.26M6.05M10.26M
AccumulatedDepreciation-2.31M-1.89M-1.48M-5.76M
GrossPPE8.63M8.15M7.53M16.02M
ConstructionInProgress1.08M618.66K0.002.66M
OtherProperties11.10M10.46M
MachineryFurnitureEquipment2.75M2.60M2.60M2.90M
BuildingsAndImprovements4.79M4.94M4.93M0.00
Properties0.000.000.000.00
CurrentAssets25.50M31.07M87.41M38.62M
OtherCurrentAssets1.70M2.43M1.45M2.04M
RestrictedCash70.72K1.72M0.0095.25K
PrepaidAssets1.45M2.04M
Receivables19.53M23.92M76.58M29.53M
ReceivablesAdjustmentsAllowances-7.13M-7.08M
OtherReceivables10.03M10.03M
DuefromRelatedPartiesCurrent897.41K1.36M2.14M1.50M
NotesReceivable0.0028.17K13.05K0.00
LoansReceivable1.35M1.04M59.61M3.82M
AccountsReceivable17.28M21.49M11.87M24.22M
AllowanceForDoubtfulAccountsReceivable-11.43M-7.13M-7.08M-2.61M
GrossAccountsReceivable28.72M28.62M21.90M26.83M
CashCashEquivalentsAndShortTermInvestments4.19M2.99M9.38M6.96M
CashAndCashEquivalents4.19M2.99M9.38M6.96M
CashFinancial4.19M2.99M9.38M6.96M
Line Item2024-12-312023-12-312022-12-312021-12-31
FreeCashFlow-2.62M-13.07M-13.53M-14.66M
RepurchaseOfCapitalStock-3.44K-3.53K0.000.00
RepaymentOfDebt-4.17M-3.79M-5.65M-4.65M
IssuanceOfDebt5.72M4.51M11.70M11.67M
IssuanceOfCapitalStock601.64K8.54M7.03M5.13M
CapitalExpenditure-1.63M-1.92M-3.87M-4.89M
InterestPaidSupplementalData286.61K144.08K203.38K211.20K
IncomeTaxPaidSupplementalData172.0014.14K718.003.84K
EndCashPosition4.26M4.72M9.38M7.06M
BeginningCashPosition4.72M9.38M7.06M8.39M
EffectOfExchangeRateChanges-124.75K-370.19K-188.37K205.07K
ChangesInCash-326.19K-4.29M2.51M-1.54M
FinancingCashFlow2.18M9.29M12.98M12.29M
CashFlowFromContinuingFinancingActivities2.18M9.29M12.98M12.29M
NetOtherFinancingCharges28.59K40.48K-90.91K145.80K
NetCommonStockIssuance598.20K8.53M7.03M5.13M
CommonStockPayments-3.44K-3.53K0.000.00
CommonStockIssuance601.64K8.54M7.03M5.13M
NetIssuancePaymentsOfDebt1.55M714.36K6.05M7.02M
NetShortTermDebtIssuance1.55M714.36K6.05M7.02M
ShortTermDebtPayments-4.17M-3.79M-5.65M-4.65M
ShortTermDebtIssuance5.72M4.51M11.70M11.67M
NetLongTermDebtIssuance465.06K
LongTermDebtIssuance465.06K
InvestingCashFlow-1.51M-2.43M-815.22K-4.07M
CashFlowFromContinuingInvestingActivities-1.51M-2.43M-815.22K-4.07M
NetOtherInvestingChanges69.55K-569.78K3.46M826.22K
NetInvestmentPurchaseAndSale0.000.00-445.83K0.00
PurchaseOfInvestment0.000.00-445.83K0.00
NetBusinessPurchaseAndSale47.37K58.05K0.000.00
SaleOfBusiness47.37K58.05K0.000.00
NetIntangiblesPurchaseAndSale-903.80K-1.24M-1.25M-2.80M
PurchaseOfIntangibles-903.80K-1.24M-1.25M-2.80M
NetPPEPurchaseAndSale-723.98K-679.09K-2.58M-2.10M
SaleOfPPE0.0059.0045.67K1.91K
PurchaseOfPPE-723.98K-679.15K-2.63M-2.10M
OperatingCashFlow-992.44K-11.15M-9.66M-9.76M
CashFlowFromContinuingOperatingActivities-992.44K-11.15M-9.66M-9.76M
ChangeInWorkingCapital446.91K-1.90M-3.35M-11.30M
ChangeInOtherWorkingCapital-646.24K830.57K-406.83K208.95K
ChangeInOtherCurrentLiabilities-321.32K-141.18K-63.84K0.00
ChangeInPayablesAndAccruedExpense788.30K5.35M-6.42M-5.06M
ChangeInAccruedExpense2.31M-783.86K999.50K-1.36M
ChangeInPayable-1.52M6.14M-7.42M-3.70M
ChangeInAccountPayable-1.59M6.08M-6.85M-3.72M
ChangeInTaxPayable69.82K58.27K-578.60K15.09K
ChangeInIncomeTaxPayable69.82K58.27K-578.60K15.09K
ChangeInPrepaidAssets367.17K-1.51M581.03K-70.48K
ChangeInReceivables259.00K-6.42M2.97M-6.37M
ChangesInAccountReceivables231.20K-6.41M2.98M-10.46M
OtherNonCashItems-402.06K319.12K2.64M1.74M
StockBasedCompensation5.83M6.06M5.98M6.34M
UnrealizedGainLossOnInvestmentSecurities0.0068.60M0.000.00
ProvisionandWriteOffofAssets5.36M539.28K4.73M1.10M
AssetImpairmentCharge64.49M31.96M0.000.00
DeferredTax-122.34K-66.69K-435.74K-174.08K
DeferredIncomeTax-122.34K-66.69K-435.74K-174.08K
DepreciationAmortizationDepletion6.45M5.63M2.21M2.02M
DepreciationAndAmortization6.45M5.63M2.21M2.02M
Depreciation6.45M5.63M2.21M2.02M
OperatingGainsLosses792.76K-70.76K105.10K3.95K
GainLossOnInvestmentSecurities-70.95K
GainLossOnSaleOfPPE978.00188.00104.09K4.66K
GainLossOnSaleOfBusiness0.000.001.01K-714.00
NetIncomeFromContinuingOperations-83.83M-122.23M-21.55M-9.48M
SEC Filings

No SEC filings found for this symbol (may be non-US or ticker not in SEC index).

Public Trades for XTKG
Date User Broker Pattern Type Position Size Entry Price Trade P&L Status