v3.25.2
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2025
Jun. 30, 2024
Jun. 30, 2025
Jun. 30, 2024
Revenue, net        
Total revenue, net $ 7,689 $ 9,282 $ 14,712 $ 18,008
Cost of sales        
Labor 3,912 4,660 7,879 8,809
Occupancy 1,238 703 2,372 1,645
Products and other operating costs 764 840 1,367 1,810
Total cost of sales 5,914 6,203 11,618 12,264
Gross Profit 1,775 3,079 3,094 5,744
Depreciation and amortization 187 228 353 453
Impairment of long-lived assets       652
Loss on disposal of assets, net   19   19
General and administrative 4,280 4,725 8,591 8,891
Total operating expenses 4,467 4,972 8,944 10,015
Operating loss (2,692) (1,893) (5,850) (4,271)
Change in fair value of derivative liability 421   279  
Change in fair value of warrant liability 625   3,215  
Loss on issuance of Series G Preferred Stock     (3,443)  
Interest income, net 147 97 204 207
Foreign exchange loss (543) 25 (998) (141)
Gain on investments, realized and unrealized 58 52 54 187
Other non-operating expense, net (34) (72) (67) (131)
Loss before income taxes (2,018) (1,791) (6,606) (4,149)
Income tax expense (34)   (34)  
Net loss (2,052) (1,791) (6,640) (4,149)
Net loss attributable to noncontrolling interests (217) (205) (348) (359)
Net loss attributable to XWELL, Inc. (2,269) (1,996) (6,988) (4,508)
Net loss (2,052) (1,791) (6,640) (4,149)
Other comprehensive income (loss) from operations 417 (54) 606 (184)
Comprehensive loss (1,635) (1,845) (6,034) (4,333)
Loss per share        
Preferred stock dividends (189)   (257)  
Preferred stock accretion (583)   (1,082)  
Net loss attributable to XWELL, Inc. common stockholders $ (3,041) $ (1,996) $ (8,327) $ (4,508)
Basic loss per share (in dollars per share) $ (0.56) $ (0.48) $ (1.56) $ (1.08)
Diluted loss per share (in dollars per share) $ (0.56) $ (0.48) $ (1.56) $ (1.08)
Weighted-average number of shares outstanding        
Basic (in shares) 5,417,271 4,182,617 5,340,442 4,182,959
Diluted (in shares) 5,417,271 4,182,617 5,340,442 4,182,959
Services        
Revenue, net        
Total revenue, net $ 6,905 $ 8,402 $ 13,325 $ 16,437
Products        
Revenue, net        
Total revenue, net $ 784 $ 880 $ 1,387 $ 1,571