Exagen Inc. (XGN) fundamental analysis — strengths, weaknesses & financial health based on data analysis
* These insights are generated automatically based on available financial data. Please conduct your own research before making investment decisions.
Exagen Inc. (XGN) stock price & volume — 10-year historical chart
Exagen Inc. (XGN) revenue, earnings & EPS growth — 3, 5 & 10-year CAGR
Exagen Inc. (XGN) competitors in Clinical and Specialty Lab Testing — business model, growth, and fundamentals comparison
Exagen Inc. (XGN) vs competitors — business, growth, and fundamentals comparison against the closest industry rivals.
Exagen Inc. (XGN) annual income statement — 10-year revenue, gross profit & net income history
| Line item | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | Dec'25 |
|---|---|---|---|---|---|---|---|---|---|
| Sales/Revenue | 26.81M | 32.44M | 40.39M | 41.98M | 48.3M | 45.56M | 52.55M | 55.64M | 66.58M |
| Revenue Growth % | 49.38% | 21.01% | 24.5% | 3.93% | 15.07% | -5.66% | 15.33% | 5.89% | 19.65% |
| Cost of Goods Sold | 14.14M | 15.38M | 18.81M | 16.56M | 20.59M | 24.21M | 23.09M | 22.53M | 27.78M |
| COGS % of Revenue | 52.74% | 47.41% | 46.57% | 39.45% | 42.63% | 53.14% | 43.94% | 40.49% | 41.72% |
| Gross Profit | 12.67M▲ 0% | 17.06M▲ 34.7% | 21.58M▲ 26.5% | 25.42M▲ 17.8% | 27.71M▲ 9.0% | 21.35M▼ 23.0% | 29.46M▲ 38.0% | 33.11M▲ 12.4% | 38.8M▲ 17.2% |
| Gross Margin % | 47.26% | 52.59% | 53.43% | 60.55% | 57.37% | 46.86% | 56.06% | 59.51% | 58.28% |
| Gross Profit Growth % | 50.6% | 34.66% | 26.48% | 17.78% | 9.03% | -22.96% | 37.97% | 12.41% | 17.18% |
| Operating Expenses | 20.56M | 21.94M | 30.88M | 40.6M | 51.78M | 67.4M | 52.29M | 46.75M | 52.87M |
| OpEx % of Revenue | 76.69% | 67.64% | 76.46% | 96.73% | 107.2% | 147.93% | 99.51% | 84.02% | 79.41% |
| Selling, General & Admin | 18.82M | 19.68M | 28.7M | 37.03M | 44.54M | 52.02M | 47.43M | 41.37M | 46.62M |
| SG&A % of Revenue | 70.21% | 60.65% | 71.07% | 88.23% | 92.22% | 114.17% | 90.26% | 74.36% | 70.02% |
| Research & Development | 1.55M | 2.13M | 2.18M | 3.57M | 7.24M | 9.88M | 4.87M | 5.38M | 6.25M |
| R&D % of Revenue | 5.79% | 6.55% | 5.39% | 8.5% | 14.98% | 21.68% | 9.26% | 9.66% | 9.39% |
| Other Operating Expenses | 186K | 141K | 0 | 0 | 0 | 5.51M | 0 | 0 | 0 |
| Operating Income | -7.84M▲ 0% | -4.88M▲ 37.7% | -9.3M▼ 90.6% | -15.19M▼ 63.3% | -24.07M▼ 58.5% | -46.05M▼ 91.3% | -22.84M▲ 50.4% | -13.64M▲ 40.3% | -14.07M▼ 3.2% |
| Operating Margin % | -29.23% | -15.04% | -23.02% | -36.18% | -49.83% | -101.07% | -43.46% | -24.51% | -21.13% |
| Operating Income Growth % | 24.57% | 37.72% | -90.55% | -63.3% | -58.49% | -91.34% | 50.41% | 40.29% | -3.18% |
| EBITDA | -7.17M | -4.15M | -8.71M | -14.64M | -23.12M | -44.49M | -20.67M | -11.91M | -11.95M |
| EBITDA Margin % | -26.73% | -12.79% | -21.56% | -34.88% | -47.87% | -97.65% | -39.33% | -21.41% | -17.95% |
| EBITDA Growth % | 24.64% | 42.1% | -109.88% | -68.11% | -57.93% | -92.46% | 53.55% | 42.37% | -0.34% |
| D&A (Non-Cash Add-back) | 670K | 731K | 591K | 546K | 948K | 1.56M | 2.17M | 1.72M | 2.12M |
| EBIT | -23.23M | -5.09M | -8.52M | -14.2M | -24.05M | -45.22M | -21.32M | -12.87M | -14.07M |
| Net Interest Income | -2.9M | -2.87M | -3.49M | -2.56M | -2.61M | -1.62M | -819K | -1.47M | -4.03M |
| Interest Income | 45K | 0 | 0 | 0 | 16K | 830K | 1.52M | 767K | 289K |
| Interest Expense | 2.95M | 2.87M | 3.49M | 2.56M | 2.63M | 2.45M | 2.33M | 2.23M | 4.32M |
| Other Income/Expense | -18.34M | -3.07M | -2.71M | -1.58M | -2.61M | -1.62M | -819K | -1.47M | -5.83M |
| Pretax Income | -26.18M▲ 0% | -7.95M▲ 69.6% | -12.01M▼ 51.0% | -16.77M▼ 39.6% | -26.68M▼ 59.1% | -47.67M▼ 78.7% | -23.66M▲ 50.4% | -15.1M▲ 36.2% | -19.9M▼ 31.8% |
| Pretax Margin % | -97.66% | -24.52% | -29.74% | -39.94% | -55.23% | -104.62% | -45.02% | -27.14% | -29.89% |
| Income Tax | -549K | 58K | 25K | -79K | 175K | -282K | 33K | 12K | 51K |
| Effective Tax Rate % | 2.1% | -0.73% | -0.21% | 0.47% | -0.66% | 0.59% | -0.14% | -0.08% | -0.26% |
| Net Income | -25.63M▲ 0% | -8.01M▲ 68.7% | -12.04M▼ 50.2% | -16.69M▼ 38.6% | -26.85M▼ 60.9% | -47.39M▼ 76.5% | -23.69M▲ 50.0% | -15.12M▲ 36.2% | -19.95M▼ 32.0% |
| Net Margin % | -95.61% | -24.7% | -29.81% | -39.75% | -55.59% | -104% | -45.08% | -27.17% | -29.97% |
| Net Income Growth % | -33.61% | 68.74% | -50.25% | -38.62% | -60.91% | -76.48% | 50.01% | 36.19% | -31.99% |
| Net Income (Continuing) | -25.63M | -8.01M | -12.04M | -16.69M | -26.85M | -47.39M | -23.69M | -15.12M | -19.95M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | -406.81▲ 0% | -127.16▲ 68.7% | -0.96▲ 99.2% | -1.32▼ 37.5% | -1.68▼ 27.3% | -2.77▼ 64.9% | -1.34▲ 51.6% | -0.83▲ 38.1% | -0.93▼ 12.0% |
| EPS Growth % | -33.17% | 68.74% | 99.25% | -37.5% | -27.27% | -64.88% | 51.62% | 38.06% | -12.05% |
| EPS (Basic) | -406.81 | -127.16 | -0.96 | -1.32 | -1.68 | -2.77 | -1.34 | -0.83 | -0.93 |
| Diluted Shares Outstanding | 63.01K | 63.01K | 12.56M | 12.65M | 15.97M | 17.08M | 17.68M | 18.2M | 21.56M |
| Basic Shares Outstanding | 63.01K | 63.01K | 12.56M | 12.65M | 15.97M | 17.08M | 17.68M | 18.2M | 21.56M |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - | - |
Exagen Inc. (XGN) balance sheet — assets, liabilities & shareholders' equity
| Line item | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | Dec'25 |
|---|---|---|---|---|---|---|---|---|---|
| Total Current Assets | 13.26M | 21.31M | 81.25M | 70.52M | 112.73M | 72.61M | 47.84M | 36.45M | 48.89M |
| Cash & Short-Term Investments | 11.24M | 13.16M | 72.08M | 57.45M | 99.44M | 62.39M | 36.49M | 22.04M | 32.22M |
| Cash Only | 11.24M | 13.16M | 72.08M | 57.45M | 99.44M | 62.39M | 36.49M | 22.04M | 32.22M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 604K | 5.95M | 5.71M | 8.91M | 9.65M | 6.08M | 6.55M | 7.83M | 10.86M |
| Days Sales Outstanding | 8.22 | 66.97 | 51.65 | 77.48 | 72.96 | 48.68 | 45.5 | 51.4 | 59.51 |
| Inventory | 544K | 1.02M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Days Inventory Outstanding | 14.05 | 24.26 | - | - | - | - | - | - | - |
| Other Current Assets | 871K | 1.17M | 0 | 0 | 490K | 236K | 1.93M | 859K | 5.82M |
| Total Non-Current Assets | 7.13M | 7.58M | 7.06M | 7.86M | 10.71M | 13.61M | 9.1M | 8.23M | 9.13M |
| Property, Plant & Equipment | 1.34M | 1.57M | 1.38M | 2.1M | 4.77M | 13.08M | 8.49M | 7.68M | 8.37M |
| Fixed Asset Turnover | 19.96x | 20.72x | 29.27x | 19.97x | 10.12x | 3.48x | 6.19x | 7.24x | 7.95x |
| Goodwill | 5.51M | 5.51M | 5.51M | 5.51M | 5.51M | 0 | 0 | 0 | 0 |
| Intangible Assets | 141K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 100K | 100K | 0 | 0 | 0 | 0 | 0 | 0 | 200K |
| Other Non-Current Assets | -348K | -24K | 174K | 250K | 433K | 528K | 616K | 550K | 556K |
| Total Assets | 20.39M▲ 0% | 28.89M▲ 41.7% | 88.31M▲ 205.7% | 78.38M▼ 11.3% | 123.44M▲ 57.5% | 86.22M▼ 30.2% | 56.94M▼ 34.0% | 44.69M▼ 21.5% | 58.02M▲ 29.8% |
| Asset Turnover | 1.31x | 1.12x | 0.46x | 0.54x | 0.39x | 0.53x | 0.92x | 1.25x | 1.15x |
| Asset Growth % | 39.4% | 41.67% | 205.71% | -11.25% | 57.51% | -30.15% | -33.96% | -21.52% | 29.84% |
| Total Current Liabilities | 4.99M | 8.95M | 5.89M | 8.77M | 9.32M | 9.62M | 11.9M | 13.51M | 14.16M |
| Accounts Payable | 1.77M | 1.28M | 1.48M | 3.01M | 2.49M | 3.05M | 3.13M | 4.14M | 4.15M |
| Days Payables Outstanding | 45.75 | 30.36 | 28.64 | 66.44 | 44.18 | 45.92 | 49.49 | 67.02 | 54.57 |
| Short-Term Debt | 0 | 0 | 0 | 0 | 0 | 190K | 264K | 423K | 3M |
| Deferred Revenue (Current) | 0 | 3.84M | 0 | 0 | 0 | 0 | 0 | 0 | 675K |
| Other Current Liabilities | 1.22M | 4.11M | 0 | 0 | 0 | 445K | 0 | 0 | 6.33M |
| Current Ratio | 2.66x | 2.38x | 13.78x | 8.04x | 12.10x | 7.55x | 4.02x | 2.70x | 3.45x |
| Quick Ratio | 2.55x | 2.27x | 13.78x | 8.04x | 12.10x | 7.55x | 4.02x | 2.70x | 3.45x |
| Cash Conversion Cycle | -23.48 | 60.87 | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 20.04M | 26.67M | 26.76M | 27.77M | 29.19M | 34.14M | 22.35M | 21.64M | 26.41M |
| Long-Term Debt | 18.81M | 24.62M | 25.85M | 26.66M | 27.48M | 28.78M | 19.23M | 19.82M | 2.4M |
| Capital Lease Obligations | 81K | 279K | 0 | 0 | 0 | 4.49M | 2.76M | 1.66M | 0 |
| Deferred Tax Liabilities | 214K | 245K | 264K | 158K | 306K | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | -644K | -1.23M | 638K | 948K | 1.41M | 867K | 357K | 157K | 24.02M |
| Total Liabilities | 25.03M | 35.62M | 32.65M | 36.54M | 38.51M | 43.76M | 34.25M | 35.15M | 40.57M |
| Total Debt | 18.84M | 24.7M | 26.09M | 26.97M | 28.07M | 35.2M | 23.23M | 23M | 5.4M |
| Net Debt | 7.59M | 11.53M | -45.99M | -30.48M | -71.38M | -27.19M | -13.26M | 969K | -26.82M |
| Debt / Equity | - | - | 0.47x | 0.64x | 0.33x | 0.83x | 1.02x | 2.41x | 0.31x |
| Debt / EBITDA | - | - | - | - | - | - | - | - | - |
| Net Debt / EBITDA | - | - | - | - | - | - | - | - | - |
| Interest Coverage | -2.66x | -1.70x | -2.66x | -5.92x | -9.17x | -18.81x | -9.78x | -6.10x | -3.26x |
| Total Equity | -4.64M▲ 0% | -6.73M▼ 45.2% | 55.66M▲ 926.5% | 41.84M▼ 24.8% | 84.94M▲ 103.0% | 42.46M▼ 50.0% | 22.69M▼ 46.6% | 9.54M▼ 58.0% | 17.45M▲ 82.9% |
| Equity Growth % | 79.09% | -45.19% | 926.54% | -24.83% | 103.01% | -50.01% | -46.55% | -57.96% | 82.9% |
| Book Value per Share | -73.61 | -106.88 | 4.43 | 3.31 | 5.32 | 2.49 | 1.28 | 0.52 | 0.81 |
| Total Shareholders' Equity | -4.64M | -6.73M | 55.66M | 41.84M | 84.94M | 42.46M | 22.69M | 9.54M | 17.45M |
| Common Stock | 12K | 12K | 13K | 13K | 16K | 17K | 17K | 18K | 23K |
| Retained Earnings | -147.64M | -152.56M | -164.6M | -181.29M | -208.14M | -255.53M | -279.22M | -294.33M | -314.28M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | -2.18M | -1.82M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Exagen Inc. (XGN) cash flow — operating, investing & free cash flow history
| Line item | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | Dec'25 |
|---|---|---|---|---|---|---|---|---|---|
| Cash from Operations | -10.97M | -9.3M | -9.71M | -14.08M | -20.27M | -32.14M | -14.46M | -13.28M | -13.63M |
| Operating CF Margin % | -40.91% | -28.67% | -24.04% | -33.55% | -41.97% | -70.55% | -27.52% | -23.87% | -20.47% |
| Operating CF Growth % | 7.85% | 15.2% | -4.41% | -45.03% | -43.92% | -58.59% | 55.01% | 8.18% | -2.61% |
| Net Income | -25.63M | -8.01M | -12.04M | -16.69M | -26.85M | -47.39M | -23.69M | -15.12M | -19.95M |
| Depreciation & Amortization | 670K | 731K | 591K | 546K | 948K | 1.56M | 2.17M | 1.72M | 2.12M |
| Stock-Based Compensation | 187K | 114K | 572K | 2.69M | 4.73M | 4.7M | 3.62M | 1.76M | 2.16M |
| Deferred Taxes | -554K | 31K | -247K | -106K | 148K | -306K | 0 | 0 | 0 |
| Other Non-Cash Items | 16.38M | 1.43M | 1.24M | 805K | 819K | 7.62M | 3.12M | 1.43M | 4.03M |
| Working Capital Changes | -2.02M | -3.59M | 174K | -1.34M | -61K | 1.67M | 325K | -3.08M | -1.98M |
| Change in Receivables | -198K | -2.26M | 237K | -3.19M | -744K | 3.58M | -474K | -1.28M | -3.02M |
| Change in Inventory | 436K | -497K | -567K | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 44K | -824K | 528K | 986K | -655K | 901K | 67K | 308K | 42K |
| Cash from Investing | -510K | -199K | -103K | -455K | -2.42M | -4.32M | -804K | -515K | -626K |
| Capital Expenditures | -567K | -199K | -403K | -455K | -2.37M | -4.32M | -828K | -515K | -641K |
| CapEx % of Revenue | 2.12% | 0.61% | 1% | 1.08% | 4.91% | 9.48% | 1.58% | 0.93% | 0.96% |
| Acquisitions | 57K | 0 | 300K | 0 | 0 | 0 | 0 | 0 | 15K |
| Investments | - | - | - | - | - | - | - | - | - |
| Other Investing | 57K | 0 | 0 | 0 | -50K | 0 | 24K | 0 | 0 |
| Cash from Financing | 19.16M | 11.42M | 68.73M | -97K | 64.68M | -489K | -10.63M | -663K | 24.43M |
| Debt Issued (Net) | 4.51M | 4.96M | -138K | -249K | -525K | -696K | -10.94M | -861K | 2.01M |
| Equity Issued (Net) | 0 | 0 | 1000K | 173K | 1000K | 446K | 306K | 198K | 1000K |
| Dividends Paid | 0 | 0 | -6.74M | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | 14.64M | 6.47M | 6.74M | -21K | -3.94M | -239K | 0 | 0 | 0 |
| Net Change in Cash | 7.68M▲ 0% | 1.92M▼ 75.0% | 58.92M▲ 2964.0% | -14.64M▼ 124.8% | 41.99M▲ 386.9% | -36.95M▼ 188.0% | -25.9M▲ 29.9% | -14.46M▲ 44.2% | 10.18M▲ 170.4% |
| Free Cash Flow | -11.54M▲ 0% | -9.5M▲ 17.6% | -10.11M▼ 6.5% | -14.54M▼ 43.8% | -22.64M▼ 55.7% | -36.46M▼ 61.1% | -15.29M▲ 58.1% | -13.79M▲ 9.8% | -14.27M▼ 3.4% |
| FCF Margin % | -43.03% | -29.28% | -25.04% | -34.64% | -46.87% | -80.03% | -29.1% | -24.79% | -21.43% |
| FCF Growth % | 9.22% | 17.64% | -6.46% | -43.75% | -55.71% | -61.06% | 58.07% | 9.78% | -3.42% |
| FCF per Share | -183.08 | -150.78 | -0.81 | -1.15 | -1.42 | -2.13 | -0.86 | -0.76 | -0.66 |
| FCF Conversion (FCF/Net Income) | 0.43x | 1.16x | 0.81x | 0.84x | 0.75x | 0.68x | 0.61x | 0.88x | 0.68x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Exagen Inc. (XGN) financial ratios — P/E, ROE, debt and 30+ core market and balance-sheet ratios
| Metric | 2015 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | - | - | - | -49.21% | -34.23% | -42.36% | -74.39% | -72.72% | -93.78% | -147.85% |
| Return on Invested Capital (ROIC) | -1461.73% | -282.07% | -94.37% | -96.42% | -108.34% | -144.88% | -239.61% | -138.67% | -102.57% | -1851.32% |
| Gross Margin | 46.88% | 47.26% | 52.59% | 53.43% | 60.55% | 57.37% | 46.86% | 56.06% | 59.51% | 58.28% |
| Net Margin | -106.89% | -95.61% | -24.7% | -29.81% | -39.75% | -55.59% | -104% | -45.08% | -27.17% | -29.97% |
| Debt / Equity | - | - | - | 0.47x | 0.64x | 0.33x | 0.83x | 1.02x | 2.41x | 0.31x |
| Interest Coverage | -2.31x | -2.66x | -1.70x | -2.66x | -5.92x | -9.17x | -18.81x | -9.78x | -6.10x | -3.26x |
| FCF Conversion | 0.62x | 0.43x | 1.16x | 0.81x | 0.84x | 0.75x | 0.68x | 0.61x | 0.88x | 0.68x |
| Revenue Growth | 53.87% | 49.38% | 21.01% | 24.5% | 3.93% | 15.07% | -5.66% | 15.33% | 5.89% | 19.65% |
Exagen Inc. (XGN) stock FAQ — growth, dividends, profitability & financials explained
Exagen Inc. (XGN) reported $66.6M in revenue for fiscal year 2025. This represents a 7090% increase from $0.9M in 2012.
Exagen Inc. (XGN) grew revenue by 19.7% over the past year. This is strong growth.
Exagen Inc. (XGN) reported a net loss of $20.0M for fiscal year 2025.
Exagen Inc. (XGN) has a return on equity (ROE) of -147.8%. Negative ROE indicates the company is unprofitable.
Exagen Inc. (XGN) had negative free cash flow of $14.3M in fiscal year 2025, likely due to heavy capital investments.
Exagen Inc. (XGN) financial analysis — history, returns, DCA and operating performance tools
Historical returns with dividends reinvested
Dollar cost averaging vs lump sum
Yield, growth, payout safety & DRIP
EPS trends, net income & profitability
Long-term charts & historical price data
Sales growth patterns & revenue breakdown
30 years of market, efficiency and balance-sheet ratios
DCF intrinsic value, peer multiples & estimates