Financhill
Sell
30

EXOD Quote, Financials, Valuation and Earnings

Last price:
$28.38
Seasonality move :
4.8%
Day range:
$27.67 - $30.81
52-week range:
$12.02 - $117.40
Dividend yield:
0%
P/E ratio:
22.09x
P/S ratio:
6.81x
P/B ratio:
3.39x
Volume:
486.7K
Avg. volume:
128.8K
1-year change:
104.3%
Market cap:
$819.7M
Revenue:
$117.5M
EPS (TTM):
$1.29
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- $56.3M $117.5M
Revenue Growth (YoY) -- -- -- -- 108.89%
 
Cost of Revenues -- -- -- $30.5M $46M
Gross Profit -- -- -- $25.7M $71.5M
Gross Profit Margin -- -- -- 45.75% 60.83%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- $18.5M $39.5M
Other Inc / (Exp) -- -- -- $1.5M $95.6M
Operating Expenses -- -- -- $18.5M $39.5M
Operating Income -- -- -- $7.2M $32M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- $10.9M $130.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -$1.9M $17.9M
Net Income to Company -- -- -- $12.8M $113M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- $12.8M $113M
 
Basic EPS (Cont. Ops) -- -- -- $0.50 $4.30
Diluted EPS (Cont. Ops) -- -- -- $0.41 $3.52
Weighted Average Basic Share -- -- -- $25.7M $26.3M
Weighted Average Diluted Share -- -- -- $31.2M $32.1M
 
EBITDA -- -- -- $11.8M $37.3M
EBIT -- -- -- $7.2M $32M
 
Revenue (Reported) -- -- -- $56.3M $117.5M
Operating Income (Reported) -- -- -- $7.2M $32M
Operating Income (Adjusted) -- -- -- $7.2M $32M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- $13.3M $29.1M $36M
Revenue Growth (YoY) -- -- -- 117.76% 23.87%
 
Cost of Revenues -- -- $6.9M $10.7M $14.9M
Gross Profit -- -- $6.5M $18.4M $21.1M
Gross Profit Margin -- -- 48.62% 63.17% 58.63%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $6M $8.1M $14.3M
Other Inc / (Exp) -- -- $561K $56.7M -$29.5M
Operating Expenses -- -- $6M $8.1M $14.3M
Operating Income -- -- $516K $10.3M $6.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- $1.5M $68M -$21.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $707K $13.2M -$8.9M
Net Income to Company -- -- $773K $54.8M -$12.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- $773K $54.8M -$12.9M
 
Basic EPS (Cont. Ops) -- -- $0.03 $2.09 -$0.45
Diluted EPS (Cont. Ops) -- -- $0.02 $1.75 -$0.45
Weighted Average Basic Share -- -- $25.5M $26.2M $28.5M
Weighted Average Diluted Share -- -- $31.2M $31.3M $28.5M
 
EBITDA -- -- $1.5M $11.5M $7.8M
EBIT -- -- $516K $10.3M $6.8M
 
Revenue (Reported) -- -- $13.3M $29.1M $36M
Operating Income (Reported) -- -- $516K $10.3M $6.8M
Operating Income (Adjusted) -- -- $516K $10.3M $6.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- -- $72M $124.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $34.4M $50.2M
Gross Profit -- -- -- $37.6M $74.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- $20.6M $45.8M
Other Inc / (Exp) -- -- $561K $57.6M $9.3M
Operating Expenses -- -- -- $20.6M $45.8M
Operating Income -- -- -- $17M $28.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- $77.4M $41.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $10.6M -$4.1M
Net Income to Company -- -- -- $66.8M $45.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- $66.8M $45.3M
 
Basic EPS (Cont. Ops) -- -- -- $2.56 $1.77
Diluted EPS (Cont. Ops) -- -- -- $2.13 $1.29
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- $21.8M $33.6M
EBIT -- -- -- $17M $28.5M
 
Revenue (Reported) -- -- -- $72M $124.5M
Operating Income (Reported) -- -- -- $17M $28.5M
Operating Income (Adjusted) -- -- -- $17M $28.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- $13.3M $29.1M $36M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $6.9M $10.7M $14.9M
Gross Profit -- -- $6.5M $18.4M $21.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $6M $8.1M $14.3M
Other Inc / (Exp) -- -- $561K $56.7M -$29.5M
Operating Expenses -- -- $6M $8.1M $14.3M
Operating Income -- -- $516K $10.3M $6.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- $1.5M $68M -$21.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $707K $13.2M -$8.9M
Net Income to Company -- -- $773K $54.8M -$12.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- $773K $54.8M -$12.9M
 
Basic EPS (Cont. Ops) -- -- $0.03 $2.09 -$0.45
Diluted EPS (Cont. Ops) -- -- $0.02 $1.75 -$0.45
Weighted Average Basic Share -- -- $25.5M $26.2M $28.5M
Weighted Average Diluted Share -- -- $31.2M $31.3M $28.5M
 
EBITDA -- -- $1.5M $11.5M $7.8M
EBIT -- -- $516K $10.3M $6.8M
 
Revenue (Reported) -- -- $13.3M $29.1M $36M
Operating Income (Reported) -- -- $516K $10.3M $6.8M
Operating Income (Adjusted) -- -- $516K $10.3M $6.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- -- -- $11.4M $37.9M
Short Term Investments -- -- -- $43.2M $30.5M
Accounts Receivable, Net -- -- -- $3.2M $7.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- $1.4M $2.3M
Other Current Assets -- -- -- $5K $4.4M
Total Current Assets -- -- -- $59.7M $82.8M
 
Property Plant And Equipment -- -- -- $317K $357K
Long-Term Investments -- -- -- $100K $100K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- $45M $204.6M
Other Long-Term Assets -- -- -- -- $109K
Total Assets -- -- -- $111.7M $288M
 
Accounts Payable -- -- -- $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 -- -- -- $7.5M $8.3M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- -- -- $8M $30.5M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -$1.5M -$752K
Common Equity -- -- -- $103.8M $257.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -- -- $103.8M $257.5M
 
Total Liabilities and Equity -- -- -- $111.7M $288M
Cash and Short Terms -- -- -- $54.5M $68.4M
Total Debt -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents -- -- -- $21M $59.8M
Short Term Investments -- -- -- $43.9M $3M
Accounts Receivable, Net -- -- -- $6.6M $7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- $1.3M $4.2M
Other Current Assets -- -- -- -- $5.8M
Total Current Assets -- -- -- $73.3M $79.7M
 
Property Plant And Equipment -- -- -- $414K $386K
Long-Term Investments -- -- -- $100K $200K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- $151.5M $182.8M
Other Long-Term Assets -- -- -- $40K $77K
Total Assets -- -- -- $225.4M $263.2M
 
Accounts Payable -- -- -- $1.8M $1.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- $9M $5.5M
Total Current Liabilities -- -- -- $10.8M $6.9M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- -- -- $26.3M $21.7M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -$774K -$1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -- -- $199.1M $241.5M
 
Total Liabilities and Equity -- -- -- $225.4M $263.2M
Cash and Short Terms -- -- -- $64.9M $62.8M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- $12.8M $113M
Depreciation & Amoritzation -- -- -- $4.6M $5.3M
Stock-Based Compensation -- -- -- $5.8M $6.6M
Change in Accounts Receivable -- -- -- -- $71K
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- $692K -$12M
 
Capital Expenditures -- -- -- $67K $273K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -$9.1M $43.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$715K -$5.4M
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -$682K -$5.3M
 
Beginning Cash (CF) -- -- -- $20.5M $11.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -$9.1M $26.5M
Ending Cash (CF) -- -- -- $11.4M $37.9M
 
Levered Free Cash Flow -- -- -- $625K -$12.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- $773K $54.8M -$12.9M
Depreciation & Amoritzation -- -- $987K $1.2M $1M
Stock-Based Compensation -- -- $1.9M $1.7M $2.7M
Change in Accounts Receivable -- -- -- -- $246K
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $1.3M $450K -$6.2M
 
Capital Expenditures -- -- $11K $150K $51K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$3.8M $9.6M $33.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$152K -$344K -$5.6M
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -$151K -$344K -$5.6M
 
Beginning Cash (CF) -- -- $20.5M $11.4M $37.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$2.6M $9.7M $21.9M
Ending Cash (CF) -- -- $17.9M $21M $59.8M
 
Levered Free Cash Flow -- -- $1.3M $300K -$6.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- $66.8M $45.3M
Depreciation & Amoritzation -- -- -- $4.8M $5.1M
Stock-Based Compensation -- -- $1.9M $5.6M $7.6M
Change in Accounts Receivable -- -- -- -- $317K
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -$158K -$18.7M
 
Capital Expenditures -- -- $11K $206K $174K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- $4.2M $68M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$907K -$10.6M
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -$875K -$10.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- $3.2M $38.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -$364K -$18.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- $773K $54.8M -$12.9M
Depreciation & Amoritzation -- -- $987K $1.2M $1M
Stock-Based Compensation -- -- $1.9M $1.7M $2.7M
Change in Accounts Receivable -- -- -- -- $246K
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $1.3M $450K -$6.2M
 
Capital Expenditures -- -- $11K $150K $51K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$3.8M $9.6M $33.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$152K -$344K -$5.6M
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -$151K -$344K -$5.6M
 
Beginning Cash (CF) -- -- $20.5M $11.4M $37.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$2.6M $9.7M $21.9M
Ending Cash (CF) -- -- $17.9M $21M $59.8M
 
Levered Free Cash Flow -- -- $1.3M $300K -$6.2M

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

GET BETTER TRADE IDEAS

Popular

2 Ultra Safe Dividend Stocks to Buy Now
2 Ultra Safe Dividend Stocks to Buy Now

Historically, blue-chip dividend stocks have been good choices for periods…

Where Will Asana Stock Be in 5 Years?
Where Will Asana Stock Be in 5 Years?

Asana stock hasn’t given many investors on Wall Street any…

Where Will Dell Stock Be in 5 Years?
Where Will Dell Stock Be in 5 Years?

So you’re looking at Dell (NASDAQ: DELL) and wondering, “Is…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
40
Is AAPL Stock a Buy?

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

Alerts

Sell
31
REGN alert for May 31

Regeneron Pharmaceuticals [REGN] is down 19.04% over the past day.

Buy
55
RGC alert for May 31

Regencell Bioscience Holdings [RGC] is up 16.13% over the past day.

Sell
42
AMBA alert for May 31

Ambarella [AMBA] is down 15.13% over the past day.

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

Show me the best stock