Financhill
Sell
28

EXOD Quote, Financials, Valuation and Earnings

Last price:
$15.31
Seasonality move :
43.87%
Day range:
$14.40 - $15.45
52-week range:
$13.82 - $117.40
Dividend yield:
0%
P/E ratio:
3.81x
P/S ratio:
3.15x
P/B ratio:
1.41x
Volume:
116.8K
Avg. volume:
146.4K
1-year change:
-32.49%
Market cap:
$419.6M
Revenue:
$116.3M
EPS (TTM):
$3.76
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $21.3M $95.8M $50.6M $56.2M $116.3M
Revenue Growth (YoY) 168.25% 351.03% -47.2% 11.02% 106.95%
 
Cost of Revenues $9.5M $22.7M $28.7M $30.5M $46M
Gross Profit $11.7M $73.1M $21.9M $25.7M $70.2M
Gross Profit Margin 55.1% 76.31% 43.33% 45.69% 60.41%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.9M $22M $28.1M $18.5M $39.5M
Other Inc / (Exp) -- -- -- $1.5M $95.6M
Operating Expenses $4.9M $22M $28.1M $18.5M $39.5M
Operating Income $6.8M $51.1M -$6.2M $7.2M $30.7M
 
Net Interest Expenses $6K -- -- -- --
EBT. Incl. Unusual Items $9.5M -$15.9M -$24.1M $10.9M $130.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3M $6M -$946K -$1.9M $17.9M
Net Income to Company $8.2M -$21.9M -$23.1M $12.8M $113M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $8.2M -$21.9M -$23.1M $12.8M $113M
 
Basic EPS (Cont. Ops) $0.32 -$0.87 -$0.91 $0.50 $4.30
Diluted EPS (Cont. Ops) $0.32 -$0.87 -$0.91 $0.41 $3.52
Weighted Average Basic Share $25.2M $25.2M $25.3M $25.7M $26.3M
Weighted Average Diluted Share $25.2M $25.2M $25.3M $31.2M $32.1M
 
EBITDA $7.6M $52.9M -$2.7M $11.7M $36.1M
EBIT $6.8M $51.1M -$6.2M $7.2M $30.7M
 
Revenue (Reported) $21.3M $95.8M $50.6M $56.2M $116.3M
Operating Income (Reported) $6.8M $51.1M -$6.2M $7.2M $30.7M
Operating Income (Adjusted) $6.8M $51.1M -$6.2M $7.2M $30.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $18.1M $11M $12M $20.1M $30.3M
Revenue Growth (YoY) 390.65% -39.04% -7.57% 62.17% 50.83%
 
Cost of Revenues $7.1M $7.4M $7.7M $11.3M $17M
Gross Profit $11M $3.7M $4.2M $8.8M $13.4M
Gross Profit Margin 60.84% 33.32% 35.41% 43.67% 44.02%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.7M $4.5M $4.6M $8.5M $14.9M
Other Inc / (Exp) -- -- -$528K -$393K --
Operating Expenses $4.7M $4.5M $4.6M $8.5M $14.9M
Operating Income $6.3M -$864K -$356K $318K -$1.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $11M -$1.7M -$73K $951K $20.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.8M -$304K $178K $108K $3.3M
Net Income to Company $10.7M -$1.4M -$251K $843K $17M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $9.2M -$1.4M -$251K $843K $17M
 
Basic EPS (Cont. Ops) $0.36 -$0.05 -$0.01 $0.03 $0.58
Diluted EPS (Cont. Ops) $0.36 -$0.05 -$0.01 $0.03 $0.53
Weighted Average Basic Share $25.2M $26M $25.9M $26.7M $29.2M
Weighted Average Diluted Share $25.2M $26M $25.9M $32.3M $32.3M
 
EBITDA $6.5M -$88K $816K $1.7M -$675K
EBIT $6.3M -$864K -$356K $318K -$1.5M
 
Revenue (Reported) $18.1M $11M $12M $20.1M $30.3M
Operating Income (Reported) $6.3M -$864K -$356K $318K -$1.5M
Operating Income (Adjusted) $6.3M -$864K -$356K $318K -$1.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $76.5M $65.8M $46.6M $83.5M $137M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $20.1M $28.8M $30M $40.5M $59.8M
Gross Profit $56.4M $37M $16.7M $42.9M $77.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $18.4M $38.2M $28M $30.2M $62M
Other Inc / (Exp) -- -- $336K $40.8M --
Operating Expenses $18.1M $29.9M $17M $30.2M $62M
Operating Income $38.2M $7.1M -$315K $12.8M $15.2M
 
Net Interest Expenses $1K -- -- -- --
EBT. Incl. Unusual Items $36.8M -$9.3M $3.3M $55.3M $121.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.5M -- $4.5M $9.6M $12.7M
Net Income to Company -- -- -- -- $108.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $32.2M -- -$1.2M $45.8M $108.8M
 
Basic EPS (Cont. Ops) $1.28 -$0.55 $0.37 $1.74 $3.97
Diluted EPS (Cont. Ops) $1.28 -$0.55 -$0.06 $1.40 $3.76
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $40M $9.3M $4.6M $17.8M $19.6M
EBIT $38.2M $7.1M -$315K $12.8M $15.2M
 
Revenue (Reported) $76.5M $65.8M $46.6M $83.5M $137M
Operating Income (Reported) $38.2M $7.1M -$315K $12.8M $15.2M
Operating Income (Adjusted) $38.2M $7.1M -$315K $12.8M $15.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $69.4M $39.4M $37.7M $71.5M $92.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $17.6M $22.6M $21.7M $32.8M $46.6M
Gross Profit $51.8M $16.8M $16M $38.7M $45.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16.4M $24.2M $14.6M $25.6M $48M
Other Inc / (Exp) -- -- $336K $39.6M $25.1M
Operating Expenses $16.4M $24.2M $14.6M $25.6M $48M
Operating Income $35.5M -$7.4M $1.4M $13.1M -$2.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $34M -$19.9M $3.4M $55.4M $46M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.8M -$3.7M $1M $9.4M $4.2M
Net Income to Company -$31.4M -$1.4M -$251K $46M $41.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $29.1M -$16.1M $2.4M $46M $41.8M
 
Basic EPS (Cont. Ops) $1.16 -$0.92 $0.51 $1.75 $1.41
Diluted EPS (Cont. Ops) $1.16 -$0.92 $0.07 $1.41 $1.20
Weighted Average Basic Share $75.6M $51.3M $55.1M $78.9M $87.2M
Weighted Average Diluted Share $75.6M $51.3M $88.3M $89.6M $94.3M
 
EBITDA $36.7M -$5.7M $4.8M $17M $468K
EBIT $35.5M -$7.4M $1.4M $13.1M -$2.5M
 
Revenue (Reported) $69.4M $39.4M $37.7M $71.5M $92.2M
Operating Income (Reported) $35.5M -$7.4M $1.4M $13.1M -$2.5M
Operating Income (Adjusted) $35.5M -$7.4M $1.4M $13.1M -$2.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.6M $50.7M $20.5M $55M $68.4M
Short Term Investments -- -- -- $43.2M $30.5M
Accounts Receivable, Net $2.8M $2.7M $1.5M $3.2M $7.7M
Inventory -- -- -- -- --
Prepaid Expenses $3.9M $7M $2.8M $1.4M $2.3M
Other Current Assets -- -- -- $5K $4.4M
Total Current Assets $9.3M $63.7M $56.8M $59.7M $82.8M
 
Property Plant And Equipment $390K $609K $617K $317K $357K
Long-Term Investments -- $632K $694K $100K $100K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- $45M $204.6M
Other Long-Term Assets -- -- -- -- $109K
Total Assets $20.8M $108.8M $89.2M $111.7M $288M
 
Accounts Payable $443K $2M $610K $1.1M $1.2M
Accrued Expenses -- -- -- $4.8M $7.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.5M $4.6M $3M $7.5M $8.3M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $2.9M $4.8M $3.4M $8M $30.5M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -$1.5M -$752K
Common Equity $17.8M $104M $85.8M $103.8M $257.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $17.8M $104M $85.8M $103.8M $257.5M
 
Total Liabilities and Equity $20.8M $108.8M $89.2M $111.7M $288M
Cash and Short Terms $2.6M $50.7M $20.5M $55M $68.4M
Total Debt -- -- -- -- --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $56M $50.2M -- $69.8M $50.8M
Short Term Investments -- -- -- $43.2M --
Accounts Receivable, Net $1.6M $1M -- $3M $6M
Inventory -- -- -- -- --
Prepaid Expenses $777K $1.3M -- $3.2M $3.5M
Other Current Assets -- -- -- $771K --
Total Current Assets $59.4M $55.7M -- $76.9M $66.9M
 
Property Plant And Equipment $573K $756K -- $379K $426K
Long-Term Investments -- $1.1M -- $100K $200K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- $134.3M --
Other Long-Term Assets -- -- -- $40K --
Total Assets $102M $96.3M -- $211.6M $338.5M
 
Accounts Payable $2.7M $522K -- $1.6M $4.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- $7.8M --
Total Current Liabilities $7.6M $5.7M -- $9.4M $13.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $7.6M $5.7M -- $20.5M $41.7M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -$1.4M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $94.4M $90.6M -- $191.2M $296.7M
 
Total Liabilities and Equity $102M $96.3M -- $211.6M $338.5M
Cash and Short Terms $56M $50.2M -- $69.8M $50.8M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $8.2M -$21.9M -$23.1M $12.8M $113M
Depreciation & Amoritzation $736K $1.8M $3.5M $4.6M $5.3M
Stock-Based Compensation $1.3M $535K $4.1M $5.8M $6.6M
Change in Accounts Receivable -$2.3M -- -- -- $71K
Change in Inventories -- -- -- -- --
Cash From Operations $2.7M $8.7M $44.3M $692K -$12M
 
Capital Expenditures $2M $2.5M $324K $67K $3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2M -$2.6M -$32.1M -$9.1M $43.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- $264K $715K $5.4M
Other Financing Activities -- -- -- -- --
Cash From Financing -$1.4M -$2.2M $2.8M -$682K -$5.3M
 
Beginning Cash (CF) $2.6M $5.4M $20.5M $11.4M $37.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$513K $4M $15.1M -$9.1M $26.5M
Ending Cash (CF) $2.3M $9.3M $35.6M $2.3M $64.4M
 
Levered Free Cash Flow $625K $6.2M $44M $625K -$15M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $10.7M -$1.4M -$251K $843K $17M
Depreciation & Amoritzation $225K $776K $1.2M $1.4M $853K
Stock-Based Compensation $127K $1.2M $1.2M $1.5M $5.2M
Change in Accounts Receivable -$1.1M -- -- -$85K -$1.5M
Change in Inventories -- -- -- -- --
Cash From Operations $854K $26.4M $883K -$4.9M -$4.8M
 
Capital Expenditures $220K $75K $15K $40K $858K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$220K -$75K -$4.2M $5.2M $5.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $63K $191K $1.5M $2.9M
Other Financing Activities -- -- -- -- --
Cash From Financing $55K -$61K -$191K -$1.5M -$2.9M
 
Beginning Cash (CF) $5.7M $34.7M -- $26.6M $50.5M
Foreign Exchange Rate Adjustment -$111K -- -- -- --
Additions / Reductions $689K $26.3M -$3.5M -$1.1M -$2.4M
Ending Cash (CF) $6.3M $61M -- $25.5M $48.2M
 
Levered Free Cash Flow $634K $26.4M $868K -$4.9M -$5.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- $108.8M
Depreciation & Amoritzation -- -- -- -- $4.4M
Stock-Based Compensation -- -- -- -- $12.3M
Change in Accounts Receivable -- -- -- -$89K -$1.1M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- -$21.5M
 
Capital Expenditures $2.9M $197K $7K $2.9M $2.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- $60.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- $15.4M
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- -$15.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- $23.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- -$24.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$31.4M -$1.4M -$251K $46M $41.8M
Depreciation & Amoritzation $1.2M $776K $1.2M $3.9M $2.9M
Stock-Based Compensation $306K $1.2M $1.2M $5.3M $10.9M
Change in Accounts Receivable $1.1M -- -- -$85K -$1.3M
Change in Inventories -- -- -- -- --
Cash From Operations $8.8M $26.4M $883K -$6.8M -$16.2M
 
Capital Expenditures $2.4M $75K $26K $2.9M $2.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.4M -$75K -$4.2M $24.7M $41.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $63K $191K $2.7M $12.8M
Other Financing Activities -- -- -- -- --
Cash From Financing -$2.2M -$61K -$191K -$2.7M -$12.8M
 
Beginning Cash (CF) $78.3M $43.1M $15.9M $75.4M $163.3M
Foreign Exchange Rate Adjustment -$639K -- -- -- --
Additions / Reductions $4.3M $26.3M -$3.5M $15.3M $12.7M
Ending Cash (CF) $81.9M $61M -- $90.7M $175.9M
 
Levered Free Cash Flow $6.4M $26.4M $2.2M -$9.7M -$18.8M

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
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
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