Xwell IncXwell Inc
Xwell Inc

Xwell Inc

XWEL
Health Care·Life Sciences Tools & Services

XWELL, Inc. provides global travel health and wellness services. It operates through the following segments: XpresSpa, XpresTest, and Naples Wax Center. The XpresSpa segment offers travelers premium spa services, including massage, nail and skin care, as well as spa and travel products. The XpresTest segment deals with diagnostic COVID-19 tests at XpresCheck Wellness Centers in airports, to airport employees, and to the traveling public. The Naples Wax Center segment is focused on the products and service offerings from face and body waxing to a range of skincare and cosmetic products. The company was founded by Jonathan Medved and David Goldfarb on January 9, 2006 and is headquartered in New York, NY.

New York; U.S.A
Market cap
No dataNo data
Revenue
$29.2M−13.8% YoY
Net income
$-17M−0.8% YoY
Free cash flow
$-11.7M+8.7% YoY

Market

Listed stock
XWELPriceNasdaq
Loading…Loading…1Y

Financial performance

Revenue
$29.2M−13.8% YoY
Operating income
$-15.7M+6.2% YoY
Net income
$-17M−0.8% YoY
Free cash flow
$-11.7M+8.7% YoY

Revenue, profit & cash trend

Revenue
Operating income
Net income
Free cash flow
Reference
Revenue: 2021 $73.7M, 2022 $55.9M, 2023 $30.1M, 2024 $33.9M, 2025 $29.2M. Operating income: 2021 $4.1M, 2022 $-31.2M, 2023 $-28.2M, 2024 $-16.7M, 2025 $-15.7M. Net income: 2021 $3.3M, 2022 $-32.8M, 2023 $-27.7M, 2024 $-16.9M, 2025 $-17M. Free cash flow: 2021 $10.3M, 2022 $-30.7M, 2023 $-18M, 2024 $-12.8M, 2025 $-11.7M. Reference line: Reference at $0.

Growth & profitability

Revenue growth
-13.8%−2641 bps YoY
Gross margin
No dataNo data
Operating margin
No dataNo data
FCF margin
No dataNo data

Earnings power over time

Operating income
Net income
Free cash flow
Operating income: 2021-12-31 $4.1M, 2022-12-31 $-31.2M, 2023-12-31 $-28.2M, 2024-12-31 $-16.7M, 2025-12-31 $-15.7M. Net income: 2021-12-31 $3.3M, 2022-12-31 $-32.8M, 2023-12-31 $-27.7M, 2024-12-31 $-16.9M, 2025-12-31 $-17M. Free cash flow: 2021-12-31 $10.3M, 2022-12-31 $-30.7M, 2023-12-31 $-18M, 2024-12-31 $-12.8M, 2025-12-31 $-11.7M

Growth heatmap

2022202320242025CAGR
Revenue
-24.1%
-46.2%
+12.6%
-13.8%
-20.7%
Gross profit
-62.8%
-69.4%
+142.3%
-15.8%
-30.6%
Operating income
-858.8%
+9.5%
+40.8%
+6.2%
No data
Free cash flow
-398.2%
+41.3%
+28.9%
+8.7%
No data

Earnings quality

Operating cash flow
$-8.7M+20.8% YoY
Net income
$-17M−0.8% YoY
Free cash flow
$-11.7M+8.7% YoY
Diluted EPS
No dataNo data

Cash conversion quality

Operating cash flow
Free cash flow
Net income = 100%
Operating cash flow: 2025-12-31 51%, 2024-12-31 65%, 2023-12-31 58%, 2022-12-31 74%, 2021-12-31 435%. Free cash flow: 2025-12-31 69%, 2024-12-31 76%, 2023-12-31 65%, 2022-12-31 93%, 2021-12-31 307%. Reference line: Net income = 100% at 100%.

Per-share economics

Diluted EPS
Latest
No data
FCF / share
Latest
No data
Diluted shares
Latest
No data

Financial flexibility

Cash & equivalents
No dataNo data
Total debt
No dataNo data
Net debt
No dataNo data
Current ratio
No dataNo data

Cash Coverage of Debt

Cash / Total debt
No data

Returns

Return on equity
No dataNo data
Return on assets
No dataNo data
Return on invested capital
No dataNo data
Asset turnover
No dataNo data

Return on capital

No data

Valuation

Price to earnings
No dataNo data
Price to sales
No dataNo data
EV / EBITDA
No dataNo data
Free cash flow yield
No dataNo data

Valuation vs its own 5Y history

Metric
Own five-year range
Current
Own 5Y median
Position in own range
Price to earnings
No data
No data
No data
No data
Price to sales
No data
No data
No data
No data
EV / EBITDA
No data
No data
No data
No data
Free cash flow yield
No data
No data
No data
No data