v3.26.1
Consolidated Balance Sheets - USD ($)
Dec. 31, 2025
Dec. 31, 2024
CURRENT ASSETS:    
Cash and cash equivalent $ 2,212,707 $ 4,193,839
Restricted cash 70,721
Accounts receivable, net 14,144,098 17,281,112
Notes receivable 151,757
Loan receivable, net 743,321 1,351,915
Prepayments, deposits and other current assets, net 673,930 1,702,483
Total Current Assets 18,545,579 25,497,485
Property and equipment, net 5,744,391 5,980,692
Intangible assets, net 6,096,818 11,072,858
Prepayments, deposits and other assets 27,019,546 37,689,697
Long term investment 122,870
Goodwill 2,805,485 4,838,820
Right-of-use assets-operating lease 539,705 338,017
Deferred tax assets 768,447 977,450
Total Assets 61,642,841 86,395,019
CURRENT LIABILITIES:    
Short-term bank loans 1,715,977 3,877,084
Long term bank loan-current portion 57,771
Accounts payable 13,990,263 18,073,964
Convertible notes 6,574,380
Deferred revenue 1,984,828 1,855,313
Loan from third parties 1,185,982 578,573
Operating lease liabilities -current 319,296 215,253
Taxes payable 291,727 244,770
Accrued expenses and other current liabilities 494,582 3,038,236
Total Current Liabilities 20,040,760 34,457,791
Operating lease liabilities -non-current 237,174 146,932
Long term bank loan 1,357,767
Deferred tax liabilities 1,882,829
Total Liabilities 21,635,701 36,487,552
COMMITMENTS AND CONTINGENCIES
EQUITY:    
Additional paid-in capital 353,206,145 363,712,513
Subscription receivable (30,400,000) (55,906,186)
Accumulated deficit (281,990,538) (255,789,851)
Accumulated other comprehensive loss (5,335,019) (6,072,241)
Total X3 Holdings Co., Ltd.’s Shareholders’ Equity 35,481,074 45,944,303
Non-controlling interest 4,526,066 3,963,164
Total Equity 40,007,140 49,907,467
Total Liabilities and Equity 61,642,841 86,395,019
Class A Common Shares    
EQUITY:    
Common shares, value [1] 480 68
Class B Common Shares    
EQUITY:    
Common shares, value 6
Related Party    
CURRENT ASSETS:    
Due from related parties 619,766 897,415
CURRENT LIABILITIES:    
Due to a related party $ 334 $ 218
[1] Retroactively restated for one-for-thirty reverse split with effective date of February 10, 2026.