Financhill
Sell
45

EXE Quote, Financials, Valuation and Earnings

Last price:
$122.09
Seasonality move :
7.44%
Day range:
$117.84 - $123.18
52-week range:
$91.02 - $123.35
Dividend yield:
1.87%
P/E ratio:
34.92x
P/S ratio:
2.70x
P/B ratio:
1.61x
Volume:
2.3M
Avg. volume:
3.4M
1-year change:
25.42%
Market cap:
$29.3B
Revenue:
$4.3B
EPS (TTM):
$3.52
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.6B $7.3B $14.1B $6B $4.3B
Revenue Growth (YoY) -46.02% 58.24% 93.44% -57.25% -29.53%
 
Cost of Revenues $5B $4.9B $7.8B $5.4B $4.5B
Gross Profit -$403M $2.4B $6.4B $609M -$242M
Gross Profit Margin -8.73% 33.15% 45.01% 10.09% -5.69%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $267M $118M $142M $127M $186M
Other Inc / (Exp) -$9B -- $84M $853M -$21M
Operating Expenses $267M $95M $191M $145M $518M
Operating Income -$670M $2.3B $6.2B $464M -$760M
 
Net Interest Expenses $331M $84M $160M $104M $123M
EBT. Incl. Unusual Items -$9.8B $6.2B $3.7B $3.1B -$841M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$19M -$106M -$1.3B $698M -$127M
Net Income to Company -$9.8B $6.3B $4.9B $2.4B -$714M
 
Minority Interest in Earnings -$16M -- -- -- --
Net Income to Common Excl Extra Items -$9.8B $6.3B $4.9B $2.4B -$714M
 
Basic EPS (Cont. Ops) -$998.26 $53.66 $38.71 $18.21 -$4.55
Diluted EPS (Cont. Ops) -$998.26 $53.66 $33.36 $16.92 -$4.55
Weighted Average Basic Share $9.8M $117.9M $125.8M $132.8M $157M
Weighted Average Diluted Share $9.8M $117.9M $146M $143M $157M
 
EBITDA $845M $3.3B $7.9B $2B $969M
EBIT -$670M $2.3B $6.2B $464M -$760M
 
Revenue (Reported) $4.6B $7.3B $14.1B $6B $4.3B
Operating Income (Reported) -$670M $2.3B $6.2B $464M -$760M
Operating Income (Adjusted) -$670M $2.3B $6.2B $464M -$760M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.6B $4.2B $1.4B $585M $2.5B
Revenue Growth (YoY) 45.89% 156.61% -66.47% -58.39% 330.09%
 
Cost of Revenues $1.2B $2.1B $1.4B $742M $1.6B
Gross Profit $439M $2.1B $5M -$157M $947M
Gross Profit Margin 26.87% 49.54% 0.36% -26.84% 37.64%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $30M $40M $29M $39M $704M
Other Inc / (Exp) $3M -$65M -$12M $8M --
Operating Expenses $33M $41M $32M $61M $667M
Operating Income $406M $2B -$27M -$218M $280M
 
Net Interest Expenses $17M $52M $23M $20M $57M
EBT. Incl. Unusual Items -$355M $957M $71M -$158M $686M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$10M $74M $1M -$44M $139M
Net Income to Company -$345M $883M $70M -$114M $547M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$345M $883M $70M -$114M $547M
 
Basic EPS (Cont. Ops) -$3.51 $7.29 $0.53 -$0.85 $2.30
Diluted EPS (Cont. Ops) -$3.51 $6.12 $0.49 -$0.85 $2.28
Weighted Average Basic Share $98.2M $121.2M $132.2M $133.8M $238.2M
Weighted Average Diluted Share $98.2M $144.4M $142.3M $133.8M $239.9M
 
EBITDA $634M $2.5B $355M $117M $1B
EBIT $406M $2B -$27M -$218M $280M
 
Revenue (Reported) $1.6B $4.2B $1.4B $585M $2.5B
Operating Income (Reported) $406M $2B -$27M -$218M $280M
Operating Income (Adjusted) $406M $2B -$27M -$218M $280M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.7B $13.8B $7.9B $3.1B $10.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.3B $7.5B $6.1B $3.6B $6.7B
Gross Profit $1.4B $6.3B $1.8B -$514M $4.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $128M $130M $135M $165M $2.6B
Other Inc / (Exp) -$923M $260M $700M $124M --
Operating Expenses $50M $150M $167M $223M $2.9B
Operating Income $1.3B $6.1B $1.7B -$737M $1.3B
 
Net Interest Expenses $82M $146M $122M $81M $240M
EBT. Incl. Unusual Items $4.4B $2.9B $4.6B $315M $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$73M $66M -$858M $61M $307M
Net Income to Company $4.5B $2.8B $5.4B $254M $867M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.5B $2.8B $5.4B $254M $867M
 
Basic EPS (Cont. Ops) $7.47 $22.88 $39.93 $1.96 $3.58
Diluted EPS (Cont. Ops) $7.47 $20.22 $36.82 $1.62 $3.52
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.6B $7.8B $3.3B $724M $4.1B
EBIT $1.3B $6.1B $1.7B -$737M $1.3B
 
Revenue (Reported) $5.7B $13.8B $7.9B $3.1B $10.8B
Operating Income (Reported) $1.3B $6.1B $1.7B -$737M $1.3B
Operating Income (Adjusted) $1.3B $6.1B $1.7B -$737M $1.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.5B $11B $4.8B $2B $8.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.3B $5.9B $4.2B $2.4B $4.6B
Gross Profit $1.2B $5.1B $527M -$419M $3.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $90M $102M $95M $133M $2.5B
Other Inc / (Exp) $2M $260M $756M -$13M -$66M
Operating Expenses $79M $134M $110M $188M $2.5B
Operating Income $1.1B $4.9B $417M -$607M $1.4B
 
Net Interest Expenses $58M $120M $82M $59M $176M
EBT. Incl. Unusual Items $4.8B $1.5B $2.4B -$420M $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$67M $105M $532M -$105M $329M
Net Income to Company $4.9B $1.4B $1.9B -$315M $1.3B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.9B $1.4B $1.9B -$315M $1.3B
 
Basic EPS (Cont. Ops) $50.00 $10.72 $13.77 -$2.38 $5.30
Diluted EPS (Cont. Ops) $50.00 $8.06 $12.82 -$2.40 $5.24
Weighted Average Basic Share $294.1M $368.8M $400.4M $395.9M $710.6M
Weighted Average Diluted Share $294.1M $414.7M $430.3M $406.7M $714.9M
 
EBITDA $1.8B $6.2B $1.6B $475M $3.6B
EBIT $1.1B $4.9B $417M -$607M $1.4B
 
Revenue (Reported) $4.5B $11B $4.8B $2B $8.5B
Operating Income (Reported) $1.1B $4.9B $417M -$607M $1.4B
Operating Income (Adjusted) $1.1B $4.9B $417M -$607M $1.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $298M $919M $226M $1.8B $479M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $678M $1.1B $1.4B $585M $1.2B
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 $5.3B $8.8B $11.2B $10.1B $24.3B
Long-Term Investments -- -- $47M $312M $308M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $234M $104M $185M $663M $1B
Total Assets $6.6B $11B $15.7B $14.9B $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 $6.6B $4.1B $10.3B
 
Common Stock -- $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 $15.7B $14.9B $27.9B
Cash and Short Terms $298M $919M $226M $1.8B $479M
Total Debt $2B $2.3B $3.1B $2B $5.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $858M $134M $1.1B $1.3B $848M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $774M $1.7B $679M $255M $988M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $61M $168M $163M $217M --
Total Current Assets $1.7B $2.1B $2.5B $1.8B $2.2B
 
Property Plant And Equipment $5.5B $12B $10.1B $10B $24.2B
Long-Term Investments -- -- $196M $317M $327M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $84M $77M $565M $588M --
Total Assets $7.3B $14.1B $14.2B $13.4B $27.6B
 
Accounts Payable $257M $539M $540M $264M $830M
Accrued Expenses $106M $478M $235M $173M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $11M $36M $75M $30M --
Other Current Liabilities $1.5B $2B $91M $54M --
Total Current Liabilities $2.5B $4.2B $1.6B $899M $2.8B
 
Long-Term Debt $1.3B $2.7B $2B $2B $5B
Capital Leases -- -- -- -- --
Total Liabilities $4.3B $7.7B $4B $3.2B $9.5B
 
Common Stock $1M $1M $1M $1M $2M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3B $6.3B $10.3B $10.2B $18.2B
 
Total Liabilities and Equity $7.3B $14.1B $14.2B $13.4B $27.6B
Cash and Short Terms $858M $134M $1.1B $1.3B $848M
Total Debt $1.3B $2.7B $2B $2B $5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$9.8B $6.3B $4.9B $2.4B -$714M
Depreciation & Amoritzation $1.1B $991M $1.8B $1.5B $1.7B
Stock-Based Compensation $21M $12M $22M $33M $38M
Change in Accounts Receivable -- -- -- -- -$168M
Change in Inventories -- -- -- -- --
Cash From Operations $1.2B $1.8B $4.1B $2.4B $1.6B
 
Capital Expenditures $1.1B $735M $1.8B $1.8B $1.6B
Cash Acquisitions -- $194M $2B -- $459M
Cash From Investing -$992M -$916M -$3.4B $473M -$1.9B
 
Dividends Paid (Ex Special Dividend) $22M $119M $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 -$237M -$1.4B -$1.9B -$408M
 
Beginning Cash (CF) $279M $914M $192M $1.2B $395M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $273M $635M -$722M $961M -$758M
Ending Cash (CF) $552M $1.5B -$530M $2.1B -$363M
 
Levered Free Cash Flow $22M $1.1B $2.3B $551M -$3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$345M $883M $70M -$114M $547M
Depreciation & Amoritzation $228M $440M $382M $335M $741M
Stock-Based Compensation $2M $6M $9M $10M $12M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $443M $1.3B $506M $418M $1.2B
 
Capital Expenditures $178M $540M $423M $298M $844M
Cash Acquisitions -- -$39M -- -- --
Cash From Investing -$175M -$495M -$480M -$319M -$845M
 
Dividends Paid (Ex Special Dividend) $33M $280M $77M $78M $349M
Special Dividend Paid -- $1.8M -- -- $890K
Long-Term Debt Issued -- $2.7B -- -- --
Long-Term Debt Repaid -- -$3B -- -- --
Repurchase of Common Stock -- $109M $132M -- $1M
Other Financing Activities -- -- -$6M -- --
Cash From Financing -$32M -$714M -$215M -$74M -$471M
 
Beginning Cash (CF) $858M $130M $786M $1.1B $691M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $236M $104M -$189M $25M -$115M
Ending Cash (CF) $1.1B $234M $597M $1.1B $576M
 
Levered Free Cash Flow $265M $773M $83M $120M $357M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $4.5B $2.8B $5.4B $254M $867M
Depreciation & Amoritzation $817M $1.6B $1.6B $1.5B $2.9B
Stock-Based Compensation $13M $20M $31M $37M $43M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.2B $3.6B $3B $1.6B $4B
 
Capital Expenditures $639M $1.6B $2B $1.4B $2.6B
Cash Acquisitions -- $2.2B -- -- $459M
Cash From Investing -$495M -$3.3B -$176M -$854M -$2.9B
 
Dividends Paid (Ex Special Dividend) $67M $840M $836M $329M $762M
Special Dividend Paid
Long-Term Debt Issued -- -- $5.1B -- --
Long-Term Debt Repaid -- -- -$5.7B -- --
Repurchase of Common Stock -- $667M $719M $42M $100M
Other Financing Activities -- -- -- -- --
Cash From Financing -$187M -$1.1B -$2.1B -$461M -$1.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $552M -$728M $656M $334M -$429M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $595M $2.1B $986M $249M $1.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $4.9B $1.4B $1.9B -$315M $1.3B
Depreciation & Amoritzation $651M $1.3B $1.1B $1.1B $2.2B
Stock-Based Compensation $8M $16M $25M $29M $34M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.2B $3.1B $1.9B $1.2B $3.6B
 
Capital Expenditures $470M $1.3B $1.5B $1B $2.1B
Cash Acquisitions -- $2B -- -- --
Cash From Investing -$461M -$2.9B $368M -$959M -$1.9B
 
Dividends Paid (Ex Special Dividend) $67M $788M $412M $254M $628M
Special Dividend Paid -- $4.9M $1.4M $140K $890K
Long-Term Debt Issued -- $7.3B $1.1B -- $825M
Long-Term Debt Repaid -- -$6.8B -$2.2B -- -$825M
Repurchase of Common Stock -- $667M $313M -- $100M
Other Financing Activities -- -- $91M -$4M -$553M
Cash From Financing -$185M -$1B -$1.7B -$253M -$1.4B
 
Beginning Cash (CF) $1.9B $184M $2B $3.5B $1.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $579M -$784M $594M -$33M $296M
Ending Cash (CF) $2.5B -$600M $2.6B $3.4B $2.2B
 
Levered Free Cash Flow $755M $1.8B $460M $158M $1.6B

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

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
65
Is AAPL Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 38x

Buy
69
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
47
PSTG alert for Dec 4

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
41
SMX alert for Dec 4

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
43
HY alert for Dec 4

Hyster-Yale, Inc. [HY] is up 1.92% over the past day.

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

Show me the best stock