The company exhibits a structural disconnect where a 100% gross margin profile is entirely negated by an operating margin of -159.4% due to excessive corporate overhead.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 |
|---|
| Sales/Revenue | 4.75M | 4.94M | 8.26M | 17.75M | 25.78M | 37.93M | 29.45M | 41.73M | 35.47M | 31.71M | 32.75M | 27.72M | 20.71M | 13.37M | 13.14M | 11.63M | 0 | 0 | 24.23M | 16.22M | 17.6M | 12.54M | 612 | 0 | 0 | 37.93M | 0 | 0 |
| Revenue Growth % | -35.86% | -40.2% | -53.48% | -31.13% | -32.03% | 28.81% | -29.43% | 17.65% | 11.86% | -3.2% | 18.16% | 33.87% | 54.9% | 1.71% | 13.04% | - | - | -100% | 49.34% | -7.82% | 40.33% | 2049126.8% | - | - | -100% | - | - | - |
| Cost of Goods Sold | 893K | 0 | 445K | 6.92M | 7.98M | 10.67M | 5.46M | 10.27M | 2.7M | 0 | 196K | 267K | 73K | 93K | 440K | 252K | 0 | 132.97K | 19.07M | 12.53M | 0 | 0 | 3.13K | 0 | 0 | 10.67M | 0 | 0 |
| COGS % of Revenue | - | - | 5.39% | 38.96% | 30.95% | 28.12% | 18.53% | 24.62% | 7.62% | - | 0.6% | 0.96% | 0.35% | 0.7% | 3.35% | 2.17% | - | - | 78.71% | 77.22% | - | - | 510.78% | - | - | 28.12% | - | - |
| Gross Profit | 3.86M | 4.94M | 7.81M | 10.84M | 17.8M | 27.27M | 23.99M | 31.45M | 32.76M | 31.71M | 32.56M | 27.45M | 20.63M | 13.28M | 12.7M | 11.38M | 0 | -132.97K | 5.16M | 3.7M | 17.6M | 12.54M | -2.51K | 0 | 0 | 27.27M | 0 | 0 |
| Gross Margin % | 81.2% | 100% | 94.61% | 61.04% | 69.05% | 71.88% | 81.47% | 75.38% | 92.38% | 100% | 99.4% | 99.04% | 99.65% | 99.3% | 96.65% | 97.83% | - | - | 21.29% | 22.78% | 100% | 100% | -410.78% | - | - | 71.88% | - | - |
| Gross Profit Growth % | - | -36.79% | -27.9% | -39.12% | -34.71% | 13.64% | -23.73% | -4% | 3.34% | -2.62% | 18.59% | 33.05% | 55.44% | 4.5% | 11.67% | - | 100% | -102.58% | 39.57% | -79% | 40.33% | 498957.12% | - | - | -100% | - | - | - |
| Operating Expenses | 11.23M | 12.16M | 29.22M | 31.48M | 40.07M | 38.45M | 27.45M | 29.43M | 28.04M | 28.56M | 30.43M | 24.28M | 19.8M | 15.19M | 13.73M | 7.04M | 352.29K | 646.32K | 4.31M | 5.28M | 29.46M | 15.99M | 1.32M | 24.83K | 9.23K | 7.05K | 7.25K | 1K |
| OpEx % of Revenue | - | 246.2% | 353.83% | 177.31% | 155.43% | 101.36% | 93.2% | 70.53% | 79.05% | 90.07% | 92.91% | 87.58% | 95.62% | 113.63% | 104.48% | 60.57% | - | - | 17.81% | 32.54% | 167.41% | 127.51% | 216402.12% | - | - | 0.02% | - | - |
| Selling, General & Admin | 8.36M | 8.57M | 12.76M | 23.27M | 32.81M | 31.62M | 23.81M | 25.53M | 26.25M | 27M | 28.87M | 22.9M | 18.86M | 14.3M | 12.88M | 6.62M | 352.29K | 646.32K | 4.03M | 4.96M | 19.63M | 15.29M | 920.72K | 24.83K | 9.23K | 7.05K | 7.25K | 1K |
| SG&A % of Revenue | - | 173.46% | 154.47% | 131.07% | 127.26% | 83.36% | 80.86% | 61.17% | 74.03% | 85.14% | 88.14% | 82.6% | 91.1% | 106.95% | 97.97% | 56.94% | - | - | 16.62% | 30.59% | 111.51% | 121.88% | 150444.12% | - | - | 0.02% | - | - |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 457.38K | 395.45K | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.65% | 64616.34% | - | - | - | - | - |
| Other Operating Expenses | 2.79M | 3.59M | 16.46M | 8.21M | 7.26M | 6.83M | 3.63M | 3.9M | 1.78M | 1.56M | 1.56M | 1.38M | 935K | 893K | 6.3M | 422K | 0 | 0 | 287.42K | 316.94K | 9.84M | 248.94K | 8.21K | 0 | 0 | 14.79M | 0 | 0 |
| Operating Income | -7.37M | -7.22M | -21.41M | -20.64M | -22.27M | -11.18M | -3.46M | 2.03M | 3.93M | -9.22M | 4.87M | 4.81M | 1.44M | 1.86M | 5.69M | 3.83M | -352.29K | -779.28K | 843.53K | -9.86M | -12.02M | -3.45M | -1.33M | -24.83K | -9.23K | -7.05K | -7.25K | -1K |
| Operating Margin % | -155.19% | -146.2% | -259.22% | -116.27% | -86.38% | -29.48% | -11.73% | 4.86% | 11.08% | -29.09% | 14.86% | 17.34% | 6.93% | 13.88% | 43.32% | 32.98% | - | - | 3.48% | -60.79% | -68.32% | -27.51% | -216812.91% | - | - | -0.02% | - | - |
| Operating Income Growth % | - | 66.27% | -3.71% | 7.3% | -99.12% | -223.7% | -270.45% | -48.42% | 142.62% | -289.52% | 1.25% | 234.91% | -22.68% | -67.4% | 48.45% | 1188.59% | 54.79% | -192.38% | 108.55% | 17.97% | -248.45% | -160.04% | -5244.56% | -169.1% | -30.85% | 2.8% | -625.4% | - |
| EBITDA | -3.79M | -3.63M | -16.46M | -13.69M | -15.01M | -4.35M | 2.04M | 5.93M | 5.71M | -7.66M | 6.43M | 6.18M | 2.37M | 2.75M | 6.55M | 4.26M | -271.04K | -566.28K | 1.13M | -9.55M | -8.86M | -1.97M | -1.1M | -44.13K | -9.23K | 6.82M | -7.25K | -1K |
| EBITDA Margin % | -79.71% | -73.46% | -199.32% | -77.11% | -58.21% | -11.48% | 6.93% | 14.21% | 16.1% | -24.16% | 19.62% | 22.31% | 11.45% | 20.56% | 49.83% | 36.61% | - | - | 4.67% | -58.84% | -50.34% | -15.73% | -179340.36% | - | - | 17.99% | - | - |
| EBITDA Growth % | 71.19% | 77.96% | -20.25% | 8.78% | -244.67% | -313.22% | -65.56% | 3.84% | 174.54% | -219.2% | 3.9% | 160.97% | -13.79% | -58.02% | 53.84% | 1670.62% | 52.14% | -150.07% | 111.85% | -7.76% | -348.95% | -79.78% | -2387.39% | -378.27% | -100.14% | 94157.75% | -625.4% | - |
| D&A (Non-Cash Add-back) | 3.59M | 3.59M | 4.95M | 6.95M | 7.26M | 6.83M | 5.5M | 3.9M | 1.78M | 1.56M | 1.56M | 1.38M | 935K | 893K | 856K | 422K | 0 | 0 | 287.42K | 316.94K | 3.16M | 1.48M | 229.33K | -19.3K | 0 | 6.83M | 0 | 0 |
| EBIT | -14.72M | -15.08M | -21.7M | -20.64M | -4.58M | -14.07M | -16.38M | -2.8M | 3.93M | -9.22M | 4.87M | 4.81M | 1.44M | 2.09M | 5.69M | 3.84M | -271.04K | -566.28K | 843.53K | -11.44M | -16.28M | -3.45M | -1.33M | -4.75K | 0 | -14.22M | 0 | 0 |
| Net Interest Income | -2.45M | -2.42M | -644K | -381K | -1.2M | -2.06M | -1.19M | -1.28M | -1.01M | -1.35M | -1.85M | -1.8M | -1.49M | -1.73M | -2.17M | -558K | 2K | 0 | 0 | -315.13K | -316.44K | -103.89K | -175.37K | 0 | 0 | 0 | 0 | 0 |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 0 | 27K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3K | 2K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 2.45M | 2.42M | 644K | 381K | 1.2M | 2.06M | 1.22M | 1.28M | 1.01M | 1.35M | 1.85M | 1.8M | 1.49M | 1.73M | 2.17M | 296K | 0 | 36.27K | 372.65K | 315.13K | 316.44K | 103.89K | 175.37K | 784 | 0 | 1.92M | 0 | 0 |
| Other Income/Expense | -9.85M | -10.28M | -931K | -381K | 16.76M | -4.95M | -1.19M | -6.11M | -1.01M | -1.35M | -1.85M | -1.8M | -1.49M | -1.73M | -2.17M | -2.25M | 81.25K | -762 | -1.76M | -10.17M | -4.57M | -3.33M | -175.37K | 19.3K | 0 | -3.58M | 0 | 0 |
| Pretax Income | -17.23M | -17.5M | -22.34M | -21.02M | -5.79M | -16.14M | -17.6M | -4.09M | 2.92M | -10.57M | 3.02M | 3M | -53K | 130K | 3.52M | 3.29M | -271.04K | -780.04K | -920.29K | -11.76M | -16.6M | -6.78M | 0 | -5.53K | 0 | -16.14M | 0 | 0 |
| Pretax Margin % | -362.6% | -354.26% | -270.49% | -118.42% | -22.45% | -42.54% | -59.78% | -9.79% | 8.23% | -33.33% | 9.21% | 10.83% | -0.26% | 0.97% | 26.77% | 28.29% | - | - | -3.8% | -72.47% | -94.3% | -54.08% | - | - | - | -42.54% | - | - |
| Income Tax | 37K | 75K | 220K | 1.21M | -431K | -3.11M | -4.52M | -642K | 1.83M | -447K | 315K | 156K | -97K | -1.4M | -766K | -15K | 15K | 120K | 0 | 368.53K | 0 | 3.33M | 175.37K | 784 | 9.23K | -3.11M | 7.25K | 1K |
| Effective Tax Rate % | -0.21% | -0.43% | -0.98% | -5.76% | 7.45% | 19.25% | 25.67% | 15.71% | 62.73% | 4.23% | 10.44% | 5.2% | 183.02% | -1078.46% | -21.77% | -0.46% | -5.53% | -15.38% | 0% | -3.13% | 0% | -49.12% | - | -14.18% | - | 19.25% | - | - |
| Net Income | -17.15M | -17.46M | -22.39M | -21.05M | -5.36M | -13.03M | -13.09M | -3.44M | 1.09M | -10.12M | 2.74M | 2.57M | -1.03M | 1.53M | 4.28M | 3.3M | -286.04K | 216.57K | -920.29K | -11.81M | -17.07M | -6.78M | -1.5M | -6.31K | -9.23K | -7.05K | -7.25K | -1K |
| Net Margin % | -361.04% | -353.53% | -271.16% | -118.57% | -20.77% | -34.35% | -44.43% | -8.26% | 3.07% | -31.92% | 8.36% | 9.29% | -4.98% | 11.46% | 32.6% | 28.42% | - | - | -3.8% | -72.8% | -96.99% | -54.08% | -245467.32% | - | - | -0.02% | - | - |
| Net Income Growth % | 9.23% | 22.03% | -6.38% | -293.05% | 58.89% | 0.43% | -279.83% | -416.64% | 110.75% | -469.82% | 6.33% | 349.42% | -167.36% | -64.24% | 29.66% | 1255.08% | -232.08% | 123.53% | 92.21% | 30.81% | -151.7% | -351.45% | -23696.29% | 31.57% | -30.85% | 2.8% | -625.4% | - |
| Net Income (Continuing) | -17.26M | -17.57M | -22.56M | -22.24M | -5.36M | -13.03M | -13.09M | -3.44M | 1.09M | -10.12M | 2.7M | 2.85M | 44K | 1.69M | 4.28M | 2.1M | -286.04K | -900.04K | -920.29K | -11.76M | -16.6M | -4.75M | -1.5M | -6.31K | -9.23K | -7.05K | -7.25K | -1K |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | -2.14M | -2.14M | -2.03M | -1.86M | -676K | 662K | 507K | 356K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | -2.91 | -5.08 | -9.84 | -1.07 | -0.27 | -0.67 | -0.68 | -0.18 | 0.06 | -0.55 | 0.14 | 0.15 | -0.08 | 0.16 | 0.57 | -0.36 | -1.53 | 1.16 | -4.95 | -75.33 | -130.57 | -66.95 | -24.93 | -0.11 | -0.62 | -0.47 | -0.66 | -0.19 |
| EPS Growth % | -0.83% | 48.37% | -819.63% | -296.3% | 59.7% | 1.47% | -277.78% | -402.52% | 110.82% | -492.86% | -6.67% | 286.34% | -150.31% | -71.93% | 258.33% | 76.47% | -231.9% | 123.43% | 93.43% | 42.31% | -95.03% | -168.55% | -22563.64% | 82.26% | -31.91% | 28.79% | -247.37% | - |
| EPS (Basic) | - | -5.08 | -9.84 | -1.07 | -0.27 | -0.67 | -0.68 | -0.18 | 0.06 | -0.55 | 0.15 | 0.16 | -0.09 | 0.16 | 0.62 | 0.36 | -1.53 | 1.16 | -4.95 | -75.33 | -130.57 | -66.95 | -24.93 | -0.11 | -0.62 | -0.47 | -0.66 | -0.19 |
| Diluted Shares Outstanding | 5.9M | 3.44M | 2.28M | 19.71M | 19.62M | 19.46M | 19.12M | 18.86M | 18.28M | 18.5M | 19.04M | 17.22M | 12.82M | 9.79M | 7.58M | 5.75M | 186.44K | 186.44K | 186.02K | 156.79K | 130.74K | 101.3K | 60.25K | 57.01K | 14.97K | 14.97K | 10.97K | 5.37K |
| Basic Shares Outstanding | 5.9M | 3.44M | 2.28M | 19.67M | 19.62M | 19.46M | 19.12M | 18.86M | 18.28M | 18.4M | 18.63M | 16.15M | 11.7M | 9.19M | 6.94M | 5.75M | 186.44K | 186.44K | 186.02K | 156.79K | 130.74K | 101.3K | 60.25K | 57.01K | 14.97K | 14.97K | 10.97K | 5.37K |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 64.98% | - | - | - | - | - | - | - | - | - | - | - | - |
Liquidity and Revenue Contraction
As reported in recent financial filings, XELB experienced a significant 40.2% year-over-year revenue decline, reflecting a structural erosion of its core licensing business and a diminishing ability to generate meaningful top-line growth through its legacy interactive television and e-commerce distribution channels across the United States.
The consistent downward trajectory in quarterly revenue suggests that the company's pivot to an asset-light licensing model has failed to stabilize the top line. Investors should monitor whether this decline represents a permanent loss of brand relevance or merely a temporary adjustment to the current retail environment.
Based on the company's latest income statement data, XELB maintains a 100% gross margin profile, yet this theoretical efficiency is entirely offset by deep operating losses, indicating that the licensing model currently lacks the scale required to cover the firm's substantial fixed corporate and marketing overhead.
While the transition to a pure-play licensing structure eliminates direct inventory risk, the inability to achieve positive operating margins suggests that the brand portfolio is not generating sufficient royalty volume. This disparity warrants further investigation into whether the company's cost structure is fundamentally misaligned with its current revenue capacity.
According to the provided quarterly figures, XELB's operating margin of -146.2% highlights a critical lack of operating leverage, as the company continues to incur significant SG&A expenses that appear decoupled from the reality of its shrinking royalty-based revenue stream and overall business performance.
The failure to scale operating income alongside gross profit suggests that the corporate infrastructure remains bloated relative to the current brand portfolio size. Without a significant rationalization of operating expenses, the company may continue to struggle with persistent bottom-line deficits regardless of its high gross margin profile.
Analysis of the income statement reveals that XELB's primary cost drivers are concentrated in SG&A and corporate overhead, which, as reported in recent filings, consistently exceed the company's quarterly revenue, creating a structural deficit that threatens the firm's long-term financial viability and liquidity position.
The company's cost structure appears to be heavily weighted toward maintaining brand 'personalities' and public company requirements, which do not scale efficiently with the current revenue base. This suggests that management may need to pursue aggressive expense discipline to prevent further erosion of the company's limited cash reserves.
Based on the reported $1.15 million in cash and equivalents against a net margin of -353%, the company's current financial position appears highly precarious, suggesting that the existing business model may be unsustainable without immediate capital intervention or a drastic improvement in royalty-based cash inflows.
Short-sellers would likely focus on the widening gap between the company's cash runway and its persistent operating losses. The reliance on minimum guaranteed royalties may provide a temporary buffer, but the underlying trend suggests that the company is rapidly approaching a critical liquidity inflection point.
Quick answers to the most common questions about buying XELB stock.
For fiscal year 2025, Xcel Brands, Inc. (XELB) reported total revenue of $4.9M.
Xcel Brands, Inc. (XELB) reported a net loss of $17.5M for the fiscal year ending 2025.
Xcel Brands, Inc. (XELB) reported an operating income of $-7.2M, resulting in an operating profit margin of -146.2%. This margin reflects the operational efficiency of the business before interest and taxes.
Xcel Brands, Inc. (XELB) generated $4.9M in gross profit for the year, representing a gross profit margin of 100.0%. This demonstrates the company's core pricing power and production efficiency.