VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
XHG
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
XHGXChange TEC.INC
$0.92$19M
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksXHGCash Flow

XChange TEC.INC (XHG) Cash Flow Statement

9Y historyFree accessUpdated daily

Persistent cash burn is evident as the company reported a -$3.4M free cash flow deficit in 2025Q4, reflecting an inability to fund operations through internal cash generation.

XHG Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricSep'25Sep'24Sep'23Sep'22Sep'21Sep'20Sep'19Sep'18Sep'17
Cash from Operations-11.17M-9.77M-39.87M-39.59M-109.66M54.84M-88.19M-117.05M-43.59M
Operating CF Margin %-3057.39%-3.39%--6.07%-4.54%-7.15%-13.15%-8.34%
Operating CF Growth %-14.31%75.49%-0.7%63.9%-299.96%162.19%24.66%-168.53%-
Net Income-738.73M-226.82M-25.1M-495.09M-130.57M-1.53B-498.24M-499.86M-245.47M
Depreciation & Amortization390.87K261K027.4M79.26M263.04M215.07M152.31M101.79M
Stock-Based Compensation02.51M4.78M9.77M15.81M16.05M8.17M2.25M775K
Deferred Taxes0511K0000000
Other Non-Cash Items714.34M212.26M-17.69M365.02M-25.53M1.02B160.71M295.29M68.95M
Working Capital Changes12.84M1.51M-1.86M53.31M-48.62M291.98M26.09M-67.04M30.38M
Change in Receivables12.8M-16.93M0-190K1.54M4.78M-831K-160K-84K
Change in Inventory412.59K420K00004.89M-2.39M-13.37M
Change in Payables-7.4M24.2M182K00115.2M000
Cash from Investing-483.65K10.17M0-11.47M-6.49M-138.67M-351.45M-674.3M-285.52M
Capital Expenditures0000-2K-99.17M000
CapEx % of Revenue0%3.23%-0%-8.21%---
Acquisitions---------
Investments---------
Other Investing-622.2K106K000-39.5M-351.45M-674.3M-285.52M
Cash from Financing18.17M8.67M37.89M29.31M101.6M-134.92M569.57M539.53M649.45M
Debt Issued (Net)---------
Equity Issued (Net)0000040.17M000
Dividends Paid000000000
Share Repurchases00000-248.86M000
Other Financing000-1.31M-14.2M0168.52M599.19M440.89M
Net Change in Cash2.68M11.98M-1.78M-16.37M-12.51M-219.05M132.06M-248.36M367.12M
Free Cash Flow-11.17M-9.77M-39.87M-39.59M-109.66M-44.33M-88.19M-117.05M-43.59M
FCF Margin %-3057.39%-3.39%--6.07%--3.67%-7.15%-13.15%-8.34%
FCF Growth %-14.31%75.49%-0.7%63.9%-147.37%49.73%24.66%-168.53%-
FCF per Share-0.53-98.42-568.51------
FCF Conversion (FCF/Net Income)14.92x0.04x0.56x-0.05x0.19x-0.04x0.18x0.23x0.18x
Interest Paid0000016.63M79.6M68.64M79.6M
Taxes Paid092K00090K000

Key Metrics

Growth RegimeContracting
ProfitabilityNegative
Balance SheetVulnerable
Cash FlowBurning
Top Statement Risk

Persistent Operating Cash Deficit

Earnings Disconnect and Cash Burn

As reported in financial statements, XHG exhibits a persistent disconnect between net income and operating cash flow, with the OCF/NI ratio hovering near zero, suggesting that reported losses are not merely accounting artifacts but reflect a fundamental inability to generate cash from its current insurance brokerage operations.

The extreme divergence between net income and operating cash flow suggests that the company's bottom-line figures are heavily impacted by non-cash impairments or legacy adjustments. Investors should monitor whether the company can ever achieve a positive OCF/NI ratio, as the current trend indicates that cash is being consumed regardless of the accounting profit or loss reported.

Negative Free Cash Flow Persistence

Based on XHG's reported figures, the company has consistently failed to generate positive free cash flow, with the most recent 2025Q4 period showing a -$3.4M outflow, underscoring the structural difficulty of funding the new insurance brokerage pivot through internal cash generation rather than existing reserves.

The trajectory of free cash flow remains firmly in negative territory, which appears to confirm that the business model transition has not yet reached a self-sustaining scale. This persistent cash burn warrants further investigation into how long the current cash balance can support operations before external financing or further dilution becomes necessary.

Minimal Capital Expenditure Requirements

According to recent SEC filings, XHG's capital expenditure remains negligible, with a 0.0% CapEx/Revenue ratio in 2025Q4, indicating that the company is not investing in physical assets but is instead struggling to manage the high variable costs associated with its third-party insurance referral network.

The lack of meaningful capital investment suggests that the company is operating as a light-asset entity, yet this has not translated into improved cash flow efficiency. It appears that the absence of capital intensity is a symptom of a business that has largely ceased traditional operations rather than a strategic choice to optimize for high returns on invested capital.

Cumulative Earnings and Cash Reality

Based on historical data, the cumulative gap between net income and operating cash flow over the last decade reveals a massive, persistent shortfall, suggesting that the company's historical business model was fundamentally cash-destructive and that the current pivot has yet to rectify this long-standing structural imbalance.

The multi-year trend of negative operating cash flow, despite varying levels of net income, implies that the company has historically struggled to convert its business activities into actual liquidity. This divergence suggests that the current management team is operating within a framework of long-term cash depletion that may be difficult to reverse without a complete change in operational strategy.

XHG — Frequently Asked Questions

Quick answers to the most common questions about buying XHG stock.

How much cash does XChange TEC.INC (XHG) generate from operations?

XChange TEC.INC (XHG) generated $-11.2M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is XChange TEC.INC's free cash flow?

XChange TEC.INC (XHG) reported negative free cash flow of $11.2M in 2025, indicating capital requirements exceeded cash from operations.

What is XChange TEC.INC's capital expenditure (CapEx)?

XChange TEC.INC (XHG) spent $0.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.