X-Energy (XE) Cash Flow: Operating & Free Cash Flow

X-Energy Cash Flow Statement Analysis

Values in millions USD

Income Statement Balance Sheet Cash Flow Ratios

Scale:

Scroll to see more

Cash flow statement showing operating, investing, and financing activities for X-Energy, Inc. (XE) - Annual data in millions USD
Breakdown	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period ending	Dec 2025	Dec 2024	Dec 2023	Dec 2022	Dec 2021
Operating Activities
Net Income	-389.78	-125.96	-231.22	-122.24	-64.06
Depreciation & Amortization	1.39	0.91	0.68	0.17	0.03
Stock Based Compensation	14.14	1.15	5.83	4.53	0.26
Change in Working Capital	-16.88	-31.55	6.94	6.79	-14.58
Change in Accounts Receivable	-24.80	6.21	-0.17	10.80	-34.42
Change in Accounts Payable	8.74	-21.30	5.63	0.02	14.48
Change in Other Working Capital	-15.96	-16.47	7.12	7.16	5.37
Other Operating Activities	241.27	59.29	52.55	7.16	0.93
Net Cash from Operating Activities	-149.86	-96.16	-159.58	-95.78	-77.42
Investing Activities
Capital Expenditures	-117.24	-4.16	-2.98	-0.88	-0.12
Acquisitions	54.84	0.00	0.00	0.00	0.00
Purchases of Investments	-565.95	0.00	0.00	0.00	0.00
Other Investing Activities	54.84	2.30	1.08	0.00	0.00
Net Cash from Investing Activities	-628.34	-1.87	-1.90	-0.88	-0.12
Financing Activities
Debt Repayment	0.00	-13.59	29.24	-9.92	12.76
Common Stock Issued	727.65	0.00	0.00	0.00	0.00
Common Stock Repurchased	0.00	-10.76	0.00	0.00	0.00
Other Financing Activities	-26.79	622.69	-5.43	-2.28	99.98
Net Cash from Financing Activities	726.13	598.34	103.08	133.91	112.73
Summary
Effect of Forex Changes on Cash	-3.59	-0.11	0.01	-0.27	0.00
Net Change in Cash	-51.97	500.20	-58.39	36.98	35.20
Cash at Beginning of Period	514.60	14.40	72.79	35.81	0.61
Cash at End of Period	458.93	514.60	14.40	72.79	35.81
Free Cash Flow	-267.10	-100.32	-162.56	-96.66	-77.54

Source: Company financial statements from annual and quarterly filings. Data as of Jun 30, 2026. Data sources and methodology

Frequently Asked Questions About X-Energy Cash Flow

What is X-Energy's free cash flow?

X-Energy had negative free cash flow of $267.10M in fiscal 2025 (fiscal year ended Dec 31, 2025), operating cash flow of −$149.86M minus $117.24M of capital expenditures.

How much does X-Energy spend on capital expenditures?

X-Energy spent $117.24M on capital expenditures in fiscal 2025, compared with $4.16M a year earlier.

Does X-Energy pay dividends or buy back shares?

X-Energy's cash flow statement for fiscal 2025 shows no dividend payments or share repurchases.

What is free cash flow?

Free cash flow is operating cash flow minus capital expenditures. It is the cash a company has left for dividends, buybacks, debt repayment or acquisitions after funding its operations and investment. Full definition