Financhill
Buy
62

EXE Quote, Financials, Valuation and Earnings

Last price:
$110.33
Seasonality move :
4.49%
Day range:
$107.84 - $110.12
52-week range:
$69.12 - $114.03
Dividend yield:
2.12%
P/E ratio:
63.23x
P/S ratio:
3.71x
P/B ratio:
1.50x
Volume:
2.8M
Avg. volume:
4.1M
1-year change:
21.81%
Market cap:
$25.8B
Revenue:
$4.2B
EPS (TTM):
-$5.36
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.2B -- $11.4B $7.8B $4.2B
Revenue Growth (YoY) -38.63% -- 119.64% -32.06% -45.71%
 
Cost of Revenues $4.6B -- $3.3B $2.7B $3.1B
Gross Profit $620M -- $8.2B $5B $1.1B
Gross Profit Margin 11.9% -- 71.28% 64.81% 27.03%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $380M -- $4.4B $2.6B $1.5B
Other Inc / (Exp) -$9B -- $84M $853M -$21M
Operating Expenses $887M -- $4.4B $2.7B $1.8B
Operating Income -$267M -- $3.7B $2.4B -$697M
 
Net Interest Expenses $476M -- $160M $104M $123M
EBT. Incl. Unusual Items -$9.8B -- $3.7B $3.1B -$841M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$19M -- -$1.3B $698M -$127M
Net Income to Company -$9.8B -- $4.9B $2.4B -$714M
 
Minority Interest in Earnings $16M -- -- -- --
Net Income to Common Excl Extra Items -$9.7B -- $4.9B $2.4B -$714M
 
Basic EPS (Cont. Ops) -$998.26 -- $38.71 $18.21 -$4.55
Diluted EPS (Cont. Ops) -$998.26 -- $33.36 $16.92 -$4.55
Weighted Average Basic Share $9.8M -- $125.8M $132.8M $157M
Weighted Average Diluted Share $9.8M -- $146M $143M $157M
 
EBITDA -$8.2B -- $5.6B $4.8B $1B
EBIT -$9.3B -- $3.8B $3.2B -$711M
 
Revenue (Reported) $5.2B -- $11.4B $7.8B $4.2B
Operating Income (Reported) -$267M -- $3.7B $2.4B -$697M
Operating Income (Adjusted) -$9.3B -- $3.8B $3.2B -$711M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $656M $3B $1.1B $2.2B
Revenue Growth (YoY) -- -46.19% 362.65% -64.65% 104.66%
 
Cost of Revenues -- $1.7B $785M $631M $1.4B
Gross Profit -- -$1B $2.3B $442M $775M
Gross Profit Margin -- -155.34% 74.14% 41.19% 35.29%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $26M $686M $370M $966M
Other Inc / (Exp) -- $295M $276M -$1M -$40M
Operating Expenses -- $54M $696M $389M $995M
Operating Income -- -$1.1B $1.6B $53M -$220M
 
Net Interest Expenses -- $32M $37M $19M $59M
EBT. Incl. Unusual Items -- -$810M $1.8B $33M -$319M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$46M $404M $7M -$70M
Net Income to Company -- -$764M $1.4B $26M -$249M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$764M $1.4B $26M -$249M
 
Basic EPS (Cont. Ops) -- -$6.32 $10.31 $0.20 -$1.06
Diluted EPS (Cont. Ops) -- -$6.32 $9.60 $0.18 -$1.06
Weighted Average Basic Share -- $120.8M $134.7M $130.9M $234.4M
Weighted Average Diluted Share -- $120.8M $144.7M $141.8M $234.4M
 
EBITDA -- -$368M $2.2B $453M $451M
EBIT -- -$777M $1.8B $54M -$260M
 
Revenue (Reported) -- $656M $3B $1.1B $2.2B
Operating Income (Reported) -- -$1.1B $1.6B $53M -$220M
Operating Income (Adjusted) -- -$777M $1.8B $54M -$260M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- $13.8B $5.8B $5.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $4.6B $3.2B $4B
Gross Profit -- -- $9.2B $2.6B $1.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $2.9B $1.7B $2B
Other Inc / (Exp) -- $297M $185M $616M -$42M
Operating Expenses -- -- $3B $1.8B $2.3B
Operating Income -- -- $6.2B $827M -$988M
 
Net Interest Expenses -- $67M $165M $86M $163M
EBT. Incl. Unusual Items -- -- $6.3B $1.4B -$1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$835M $301M -$204M
Net Income to Company -- -- $7.1B $1.1B -$989M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- $7.1B $1.1B -$989M
 
Basic EPS (Cont. Ops) -- -$1.41 $53.51 $8.00 -$5.36
Diluted EPS (Cont. Ops) -- -$3.18 $47.99 $7.42 -$5.36
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- $8.2B $3B $1B
EBIT -- -- $6.4B $1.5B -$1B
 
Revenue (Reported) -- -- $13.8B $5.8B $5.3B
Operating Income (Reported) -- -- $6.2B $827M -$988M
Operating Income (Adjusted) -- -- $6.4B $1.5B -$1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $656M $3B $1.1B $2.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $1.7B $785M $631M $1.4B
Gross Profit -- -$1B $2.3B $442M $775M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $26M $686M $370M $966M
Other Inc / (Exp) -- $295M $276M -$1M -$40M
Operating Expenses -- $54M $696M $389M $995M
Operating Income -- -$1.1B $1.6B $53M -$220M
 
Net Interest Expenses -- $32M $37M $19M $59M
EBT. Incl. Unusual Items -- -$810M $1.8B $33M -$319M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$46M $404M $7M -$70M
Net Income to Company -- -$764M $1.4B $26M -$249M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$764M $1.4B $26M -$249M
 
Basic EPS (Cont. Ops) -- -$6.32 $10.31 $0.20 -$1.06
Diluted EPS (Cont. Ops) -- -$6.32 $9.60 $0.18 -$1.06
Weighted Average Basic Share -- $120.8M $134.7M $130.9M $234.4M
Weighted Average Diluted Share -- $120.8M $144.7M $141.8M $234.4M
 
EBITDA -- -$368M $2.2B $453M $451M
EBIT -- -$777M $1.8B $54M -$260M
 
Revenue (Reported) -- $656M $3B $1.1B $2.2B
Operating Income (Reported) -- -$1.1B $1.6B $53M -$220M
Operating Income (Adjusted) -- -$777M $1.8B $54M -$260M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $279M $905M $130M $1.1B $317M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $589M $922M $1.2B $406M $1B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $64M $69M $47M $226M $292M
Total Current Assets $1.1B $2.1B $2.7B $2.6B $2B
 
Property Plant And Equipment $5.2B $8.8B $11.2B $10.1B $24.3B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $234M $104M $185M $663M $1B
Total Assets $6.6B $11B $15.5B $14.4B $27.9B
 
Accounts Payable $346M $308M $603M $425M $777M
Accrued Expenses $114M $293M $295M $250M $396M
Current Portion Of Long-Term Debt $1.9B -- -- -- $389M
Current Portion Of Capital Lease Obligations $24M $29M $86M $84M $71M
Other Current Liabilities $296M $1B $796M $39M $193M
Total Current Liabilities $3.1B $2.4B $2.7B $1.3B $3.1B
 
Long-Term Debt -- $2.3B $3.1B $2B $5.3B
Capital Leases -- -- -- -- --
Total Liabilities $11.9B $5.3B $6.3B $3.6B $10.3B
 
Common Stock $1.6B $1M $1M $1M $2M
Other Common Equity Adj -- -- -- -- --
Common Equity -$7B $5.7B $9.1B $10.7B $17.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$5.3B $5.7B $9.1B $10.7B $17.6B
 
Total Liabilities and Equity $6.6B $11B $15.5B $14.4B $27.9B
Cash and Short Terms $279M $905M $130M $1.1B $317M
Total Debt $1.9B -- $3.1B $2B $5.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $340M $19M $130M $1.2B $349M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $575M $1.1B $592M $165M $1.1B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $74M $75M $242M $218M $325M
Total Current Assets $1.2B $1.5B $2.6B $2.4B $2.1B
 
Property Plant And Equipment $5.6B $11.7B $10.5B $10.1B $24.3B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $108M $78M $344M $611M $933M
Total Assets $6.9B $13.3B $14.6B $14B $27.9B
 
Accounts Payable $346M $374M $631M $317M $654M
Accrued Expenses $82M $351M $294M $194M $534M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $27M $29M $85M $61M $71M
Other Current Liabilities $453M $2.8B $209M $38M $998M
Total Current Liabilities $1.4B $4.4B $1.9B $1B $3.6B
 
Long-Term Debt $1.3B $2.8B $2B $2B $5.2B
Capital Leases -- -- -- -- --
Total Liabilities $3B $7.9B $4.3B $3.3B $10.7B
 
Common Stock $1M $1M $1M $1M $2M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.9B $5.4B $10.3B $10.7B $17.2B
 
Total Liabilities and Equity $6.9B $13.3B $14.6B $14B $27.9B
Cash and Short Terms $340M $19M $130M $1.2B $349M
Total Debt -- $2.8B $2B $2B $5.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$9.8B -- $4.9B $2.4B -$714M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $21M -- $22M $33M $38M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.2B -- $4.1B $2.4B $1.6B
 
Capital Expenditures $1.1B -- $1.8B $1.8B $1.6B
Cash Acquisitions -- -- -$2B -- -$459M
Cash From Investing -$992M -- -$3.4B $473M -$1.9B
 
Dividends Paid (Ex Special Dividend) -$22M -- -$1.2B -$487M -$388M
Special Dividend Paid
Long-Term Debt Issued $3.7B -- $11.2B $1.1B $767M
Long-Term Debt Repaid -$3.5B -- -$10.4B -$2.2B -$787M
Repurchase of Common Stock -- -- -$1.1B -$355M --
Other Financing Activities -$122M -- -$17M -- -$14M
Cash From Financing $101M -- -$1.4B -$1.9B -$419M
 
Beginning Cash (CF) $6M -- $914M $192M $1.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $273M -- -$722M $961M -$758M
Ending Cash (CF) $279M -- $192M $1.2B $395M
 
Levered Free Cash Flow $22M -- $2.3B $551M $8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -$764M $1.4B $26M -$249M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- $4M $7M $9M $9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- $853M $889M $552M $1.1B
 
Capital Expenditures -- $344M $497M $421M $563M
Cash Acquisitions -- -$2B -- -- --
Cash From Investing -- -$1.9B $395M -$374M -$507M
 
Dividends Paid (Ex Special Dividend) -- -$210M -$175M -$77M -$142M
Special Dividend Paid -- $1.3M $740K -- --
Long-Term Debt Issued -- $1.6B $1B -- $725M
Long-Term Debt Repaid -- -$1.1B -$2.1B -- -$1.2B
Repurchase of Common Stock -- -$83M -$54M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- $208M -$1.3B -$77M -$557M
 
Beginning Cash (CF) -- $914M $192M $1.2B $395M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$886M $5M $101M $32M
Ending Cash (CF) -- $28M $197M $1.3B $427M
 
Levered Free Cash Flow -- $509M $392M $131M $533M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- $7.1B $1.1B -$989M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- $4M $25M $35M $38M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $4.2B $2B $2.1B
 
Capital Expenditures -- $344M $2B $1.8B $1.7B
Cash Acquisitions -- -$2B $39M -- --
Cash From Investing -- -- -$1.1B -$296M -$2B
 
Dividends Paid (Ex Special Dividend) -- -$210M -$1.2B -$389M -$453M
Special Dividend Paid
Long-Term Debt Issued -- -- $10.6B $125M $1.5B
Long-Term Debt Repaid -- -- -$11.3B -$125M -$1.9B
Repurchase of Common Stock -- -- -$1B -$301M --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -$2.9B -$690M -$899M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $169M $1.1B -$827M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $652M $2.2B $290M $410M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -$764M $1.4B $26M -$249M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- $4M $7M $9M $9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- $853M $889M $552M $1.1B
 
Capital Expenditures -- $344M $497M $421M $563M
Cash Acquisitions -- -$2B -- -- --
Cash From Investing -- -$1.9B $395M -$374M -$507M
 
Dividends Paid (Ex Special Dividend) -- -$210M -$175M -$77M -$142M
Special Dividend Paid -- $1.3M $740K -- --
Long-Term Debt Issued -- $1.6B $1B -- $725M
Long-Term Debt Repaid -- -$1.1B -$2.1B -- -$1.2B
Repurchase of Common Stock -- -$83M -$54M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- $208M -$1.3B -$77M -$557M
 
Beginning Cash (CF) -- $914M $192M $1.2B $395M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$886M $5M $101M $32M
Ending Cash (CF) -- $28M $197M $1.3B $427M
 
Levered Free Cash Flow -- $509M $392M $131M $533M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Is it Safe to Invest in Google With OpenAI Threats?
Is it Safe to Invest in Google With OpenAI Threats?

For the last 20 years, Google parent company Alphabet (NASDAQ:GOOG,…

Is Broadcom Stock a Millionaire Maker?
Is Broadcom Stock a Millionaire Maker?

Broadcom (Nasdaq: AVGO) stock has gone up more than 64%…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
60
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Buy
60
RGC alert for May 7

Regencell Bioscience Holdings [RGC] is up 22.52% over the past day.

Buy
77
FARO alert for May 7

Faro Technologies [FARO] is down 0% over the past day.

Buy
53
SRPT alert for May 7

Sarepta Therapeutics [SRPT] is down 21.54% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock