Financhill
Buy
54

EXOD Quote, Financials, Valuation and Earnings

Last price:
$47.00
Seasonality move :
73.94%
Day range:
$35.05 - $41.25
52-week range:
$1.91 - $67.00
Dividend yield:
0%
P/E ratio:
25.04x
P/S ratio:
12.13x
P/B ratio:
4.93x
Volume:
11.2K
Avg. volume:
3.7K
1-year change:
1423.96%
Market cap:
$943M
Revenue:
--
EPS (TTM):
$1.40
Period Ending 2020-12-25 2021-12-25 2022-12-25 2023-12-25
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- -- $12M $20.1M
Revenue Growth (YoY) -- -- -- -- 62.17%
 
Cost of Revenues -- -- -- $7.7M $11.3M
Gross Profit -- -- -- $4.2M $8.8M
Gross Profit Margin -- -- -- 35.41% 43.67%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- $4.6M $8.5M
Other Inc / (Exp) -- -- -- -$528K -$393K
Operating Expenses -- -- -- $4.6M $8.5M
Operating Income -- -- -- -$356K $318K
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -$73K $951K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $178K $108K
Net Income to Company -- -- -- -$1M -$53.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -$251K $843K
 
Basic EPS (Cont. Ops) -- -- -- -$0.01 $0.03
Diluted EPS (Cont. Ops) -- -- -- -$0.01 $0.03
Weighted Average Basic Share -- -- -- $25.9M $26.7M
Weighted Average Diluted Share -- -- -- $25.9M $32.3M
 
EBITDA -- -- -- -$171K $426K
EBIT -- -- -- -$356K $318K
 
Revenue (Reported) -- -- -- $12M $20.1M
Operating Income (Reported) -- -- -- -$356K $318K
Operating Income (Adjusted) -- -- -- -$356K $318K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- -- -- $83.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- $40.5M
Gross Profit -- -- -- -- $42.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- $30.2M
Other Inc / (Exp) -- -- -- -$105K -$17.7M
Operating Expenses -- -- -- -- -$26.6M
Operating Income -- -- -- -- $69.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- $55.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- $9.6M
Net Income to Company -- -- -- -- $45M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- $45.8M
 
Basic EPS (Cont. Ops) -- -- -- -- $1.74
Diluted EPS (Cont. Ops) -- -- -- -- $1.40
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- $73.6M
EBIT -- -- -- -- $69.5M
 
Revenue (Reported) -- -- -- -- $83.5M
Operating Income (Reported) -- -- -- -- $69.5M
Operating Income (Adjusted) -- -- -- -- $69.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- -- $37.7M $71.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $21.7M $32.8M
Gross Profit -- -- -- $16M $38.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- $14.6M $25.6M
Other Inc / (Exp) -- -- -- -$105K -$17.2M
Operating Expenses -- -- -- $14.1M -$31.2M
Operating Income -- -- -- $1.9M $69.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- $3.4M $55.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $1M $9.4M
Net Income to Company -- -- -- $2.4M $46M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- $2.4M $46M
 
Basic EPS (Cont. Ops) -- -- -- $0.09 $1.75
Diluted EPS (Cont. Ops) -- -- -- $0.07 $1.41
Weighted Average Basic Share -- -- -- $76.9M $78.9M
Weighted Average Diluted Share -- -- -- $88.3M $89.6M
 
EBITDA -- -- -- $5.2M $73.8M
EBIT -- -- -- $1.9M $69.9M
 
Revenue (Reported) -- -- -- $37.7M $71.5M
Operating Income (Reported) -- -- -- $1.9M $69.9M
Operating Income (Adjusted) -- -- -- $1.9M $69.9M
Period Ending 2020-12-25 2021-12-25 2022-12-25 2023-12-25
Cash and Equivalents -- -- -- -- --
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets -- -- -- -- --
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets -- -- -- -- --
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- -- -- --
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- -- -- -- --
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -- -- -- --
 
Total Liabilities and Equity -- -- -- -- --
Cash and Short Terms -- -- -- -- --
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- -- -- -- $26.5M
Short Term Investments -- -- -- -- $43.2M
Accounts Receivable, Net -- -- -- -- $3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- $3.2M
Other Current Assets -- -- -- -- $771K
Total Current Assets -- -- -- -- $76.9M
 
Property Plant And Equipment -- -- -- -- $379K
Long-Term Investments -- -- -- -- $100K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- $134.3M
Other Long-Term Assets -- -- -- -- $40K
Total Assets -- -- -- -- $211.6M
 
Accounts Payable -- -- -- -- $1.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- $7.8M
Total Current Liabilities -- -- -- -- $9.4M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- -- -- -- $20.5M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- -$1.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -- -- -- $191.2M
 
Total Liabilities and Equity -- -- -- -- $211.6M
Cash and Short Terms -- -- -- -- $69.8M
Total Debt -- -- -- -- --
Period Ending 2020-12-25 2021-12-25 2022-12-25 2023-12-25
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -$1M -$53.9M
Depreciation & Amoritzation -- -- -- $185K $108K
Stock-Based Compensation -- -- -- -$705K -$163K
Change in Accounts Receivable -- -- -- -- -$89K
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -$417K -$5.3M
 
Capital Expenditures -- -- -- $4K -$110K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -$387K -$4.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$39K -$1.1M
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -$40K -$1.1M
 
Beginning Cash (CF) -- -- -- $15.9M $27.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -$844K -$10.8M
Ending Cash (CF) -- -- -- $12.4M $26.6M
 
Levered Free Cash Flow -- -- -- -$421K -$5.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- $45M
Depreciation & Amoritzation -- -- -- -- $4M
Stock-Based Compensation -- -- -- $4.7M $4.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- -$7.2M
 
Capital Expenditures -- -- -- $25K $383K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- $24.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- -$2.7M
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- -$2.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- $14.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- -$7.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- $2.4M $46M
Depreciation & Amoritzation -- -- -- $3.4M $3.9M
Stock-Based Compensation -- -- -- $4.7M $5.3M
Change in Accounts Receivable -- -- -- -- -$89K
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- $2.9M -$6.8M
 
Capital Expenditures -- -- -- $25K $379K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -$10.5M $24.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$515K -$2.7M
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -$514K -$2.7M
 
Beginning Cash (CF) -- -- -- $54.2M $60.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -$8.1M $15.3M
Ending Cash (CF) -- -- -- $46.1M $75.4M
 
Levered Free Cash Flow -- -- -- $2.9M -$7.2M

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

GET BETTER TRADE IDEAS

Popular

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
53
Is MSFT Stock a Buy?

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

Alerts

Buy
52
TSLL alert for Dec 24

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
73
PSIX alert for Dec 24

Power Solutions International [PSIX] is up 27.42% over the past day.

Sell
31
SOXL alert for Dec 24

Direxion Daily Semiconductor Bull 3X Shares [SOXL] is up 11.87% over the past day.

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

Show me the best stock