XML 21 R5.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Operations and Comprehensive Loss - USD ($)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
REVENUES:      
Total revenues $ 11,611,442 $ 16,824,823 $ 10,482,809
COST OF REVENUES      
Total cost of revenues 6,990,207 13,404,627 6,715,388
GROSS PROFIT 4,621,235 3,420,196 3,767,421
OPERATING EXPENSES      
Selling and marketing 1,103,266 1,480,732 1,956,811
General and administrative 7,179,289 12,130,707 7,732,287
Provision for credit losses 5,358,510 539,284 4,733,183
Research and development 4,062,297 4,814,463 3,459,987
Share based compensation 5,834,999 6,058,117 5,983,907
Impairment charges 64,485,916 31,958,931
Total operating expenses 88,024,277 56,982,234 23,866,175
OPERATING LOSS (83,403,042) (53,562,038) (20,098,754)
OTHER INCOME (EXPENSE)      
Loss from disposition of a subsidiary (1,009)
Gain from equity investment 70,947
Loss on debt extinguishment (473,653)
Change in fair value of convertible notes 1,048,271 (21,166) (2,448,936)
Gain from fair value change in equity investments 2,402,943
Fair value loss on financial instruments (71,006,115)
Other (expense) income (1,127,491) (169,107) 608
Total other expenses (552,873) (68,722,498) (2,449,337)
LOSS BEFORE INCOME TAXES (83,955,915) (122,284,536) (22,548,091)
INCOME TAX BENEFIT (122,754) (57,341) (999,391)
NET LOSS (83,833,161) (122,227,195) (21,548,700)
Less: loss attributable to non-controlling interests (7,595,933) (12,628,754) (43,102)
NET LOSS ATTRIBUTABLE TO X3 HOLDINGS CO., LTD. (76,237,228) (109,598,441) (21,505,598)
OTHER COMPREHENSIVE LOSS      
Foreign currency translation adjustment (846,028) (1,715,719) (6,012,211)
COMPREHENSIVE LOSS (84,679,189) (123,942,914) (27,560,911)
Less: comprehensive loss attributable to non-controlling interest (7,432,236) (12,615,498) (22,888)
COMPREHENSIVE LOSS ATTRIBUTABLE TO X3 HOLDINGS CO., LTD. $ (77,246,953) $ (111,327,416) $ (27,538,023)
WEIGHTED AVERAGE NUMBER OF ORDINARY SHARES *      
Basic (in Shares) [1] 2,242,865 256,193 3,787
Diluted (in Shares) [1] 2,242,865 256,193 3,787
LOSS PER SHARE      
Basic (in Dollars per share) $ (33.99) $ (427.8) $ (5,678.8)
Diluted (in Dollars per share) $ (33.99) $ (427.8) $ (5,678.8)
Application development services      
REVENUES:      
Total revenues $ 5,348,816 $ 9,780,115 $ 3,847,199
Consulting and technical support services      
REVENUES:      
Total revenues 3,563,248 3,609,158 2,538,500
Subscription services      
REVENUES:      
Total revenues 606,313 695,010 758,526
Trading revenue      
REVENUES:      
Total revenues 2,055,815 2,549,808 3,338,584
Others revenue      
REVENUES:      
Total revenues 37,250 190,732
Cost of application development services      
COST OF REVENUES      
Total cost of revenues 3,421,696 9,236,901 2,443,460
Cost of consulting and technical support services      
COST OF REVENUES      
Total cost of revenues 1,420,126 1,404,193 983,700
Cost of subscription services      
COST OF REVENUES      
Total cost of revenues 49,642 102,573 104,499
Cost of trading revenue      
COST OF REVENUES      
Total cost of revenues 2,044,973 2,504,352 3,183,729
Cost of others revenue      
COST OF REVENUES      
Total cost of revenues $ 53,770 $ 156,608
[1] Retroactively restated for one-for-six reverse split with effective date of February 10, 2025.