Is Netflix a Must-own Stock?
The early months of 2025 have been very hard on…
Buy
89
EXOD Quote, Financials, Valuation and Earnings
Last price:
$45.21
Seasonality move
:
19.89%
Day range:
$43.16 - $46.78
52-week range:
$8.00 - $117.40
Dividend yield:
0%
P/E ratio:
13.04x
P/S ratio:
11.79x
P/B ratio:
5.05x
Volume:
53.3K
Avg. volume:
77K
1-year change:
468.75%
Market cap:
$1.3B
Revenue:
$117.5M
EPS (TTM):
$3.49
| 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 | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | |
|---|---|---|---|---|---|---|
| Revenue | -- | -- | -- | $18.5M | $46M | |
| Revenue Growth (YoY) | -- | -- | -- | -- | 148.45% | |
| Cost of Revenues | -- | -- | -- | $8.8M | $13.2M | |
| Gross Profit | -- | -- | -- | $9.7M | $32.8M | |
| Gross Profit Margin | -- | -- | -- | 52.57% | 71.26% | |
| R&D Expenses | -- | -- | -- | -- | -- | |
| Selling, General & Admin | -- | -- | -- | $3.9M | $13.9M | |
| Other Inc / (Exp) | -- | -- | -- | $1.2M | $55.9M | |
| Operating Expenses | -- | -- | -- | $3.9M | $13.9M | |
| Operating Income | -- | -- | -- | $5.8M | $18.9M | |
| Net Interest Expenses | -- | -- | -- | -- | -- | |
| EBT. Incl. Unusual Items | -- | -- | -- | $7.4M | $75.4M | |
| Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
| Income Tax Expense | -- | -- | -- | -$2.9M | $8.5M | |
| Net Income to Company | -- | -- | -- | $10.4M | $66.9M | |
| Minority Interest in Earnings | -- | -- | -- | -- | -- | |
| Net Income to Common Excl Extra Items | -- | -- | -- | $10.4M | $66.9M | |
| Basic EPS (Cont. Ops) | -- | -- | -- | $0.41 | $2.56 | |
| Diluted EPS (Cont. Ops) | -- | -- | -- | $0.33 | $2.08 | |
| Weighted Average Basic Share | -- | -- | -- | $26M | $25.8M | |
| Weighted Average Diluted Share | -- | -- | -- | $31.4M | $32.1M | |
| EBITDA | -- | -- | -- | $7M | $20.3M | |
| EBIT | -- | -- | -- | $5.8M | $18.9M | |
| Revenue (Reported) | -- | -- | -- | $18.5M | $46M | |
| Operating Income (Reported) | -- | -- | -- | $5.8M | $18.9M | |
| Operating Income (Adjusted) | -- | -- | -- | $5.8M | $18.9M | |
| 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) | -- | -- | -- | -- | -- | |
| Cost of Revenues | -- | -- | -- | $30.5M | $46M | |
| Gross Profit | -- | -- | -- | $25.7M | $71.5M | |
| Gross Profit Margin | -- | -- | -- | -- | -- | |
| 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 | $4.31 | |
| Diluted EPS (Cont. Ops) | -- | -- | -- | $0.40 | $3.49 | |
| Weighted Average Basic Share | ||||||
| Weighted Average Diluted Share | ||||||
| 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 | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | 2025-12-31 | |
|---|---|---|---|---|---|---|
| Revenue | -- | -- | $56.3M | $117.5M | -- | |
| Revenue Growth (YoY) | -- | -- | -- | -- | -- | |
| Cost of Revenues | -- | -- | $30.5M | $46M | -- | |
| Gross Profit | -- | -- | $25.7M | $71.5M | -- | |
| Gross Profit Margin | -- | -- | -- | -- | -- | |
| 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 | $4.31 | -- | |
| Diluted EPS (Cont. Ops) | -- | -- | $0.40 | $3.49 | -- | |
| Weighted Average Basic Share | -- | -- | $102.9M | $104.7M | -- | |
| Weighted Average Diluted Share | -- | -- | $119.7M | $121.8M | -- | |
| 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 | 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 | 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 | -- | -- | -- | -- | -- | |
| 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 | 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 | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | |
|---|---|---|---|---|---|---|
| Net Income to Stockholders | -- | -- | -- | $10.4M | $66.9M | |
| Depreciation & Amoritzation | -- | -- | -- | $1.2M | $1.5M | |
| Stock-Based Compensation | -- | -- | -- | $1.1M | $1.3M | |
| Change in Accounts Receivable | -- | -- | -- | -- | $160K | |
| Change in Inventories | -- | -- | -- | -- | -- | |
| Cash From Operations | -- | -- | -- | -$2.2M | -$5.2M | |
| Capital Expenditures | -- | -- | -- | $42K | -$106K | |
| Cash Acquisitions | -- | -- | -- | -- | -- | |
| Cash From Investing | -- | -- | -- | $1.4M | $19.1M | |
| Dividends Paid (Ex Special Dividend) | -- | -- | -- | -- | -- | |
| Special Dividend Paid | -- | -- | -- | -- | -- | |
| Long-Term Debt Issued | -- | -- | -- | -- | -- | |
| Long-Term Debt Repaid | -- | -- | -- | -- | -- | |
| Repurchase of Common Stock | -- | -- | -- | -$200K | -$2.7M | |
| Other Financing Activities | -- | -- | -- | -- | -- | |
| Cash From Financing | -- | -- | -- | -$168K | -$2.7M | |
| Beginning Cash (CF) | -- | -- | -- | $12.4M | $26.6M | |
| Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
| Additions / Reductions | -- | -- | -- | -$1M | $11.3M | |
| Ending Cash (CF) | -- | -- | -- | $11.4M | $37.9M | |
| Levered Free Cash Flow | -- | -- | -- | -$2.3M | -$5.1M | |
| 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 | -- | -- | -- | -- | -- | |
| 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) | -- | -- | -- | -- | -- | |
| Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
| Additions / Reductions | -- | -- | -- | -$9.1M | $26.5M | |
| Ending Cash (CF) | -- | -- | -- | -- | -- | |
| Levered Free Cash Flow | -- | -- | -- | $625K | -$12.3M | |
| Period Ending | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | 2025-12-31 | |
|---|---|---|---|---|---|---|
| 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) | -- | -- | $66.6M | $86.8M | -- | |
| Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
| Additions / Reductions | -- | -- | -$9.1M | $26.5M | -- | |
| Ending Cash (CF) | -- | -- | $57.5M | $113.3M | -- | |
| Levered Free Cash Flow | -- | -- | $625K | -$12.3M | -- | |
Get EXOD Stock Alert
Signup to receive the latest stock alerts
Financial Ratios
EXOD
Sector
P/E ratio
13.04x
21.21x
PEG ratio
0.02x
0.01x
P/B ratio
5.05x
2.08x
Price / LTM sales
11.79x
1.50x
Growth Metrics
EXOD
Sector
Revenue growth
148.45%
4.75%
Earnings growth
530.3%
11.11%
Revenue (5-year growth)
--
6.55%
Earnings forecast
$0.39
$0.11
Profitability
EXOD
Sector
Profitability FY 2024
$71.5M
$87.5M
Return on invested capital
59.94%
0.79%
Return on assets
53.87%
0.01%
Return on equity
59.94%
1.53%
Earnings Date
Last Earnings Date
Mar
3
Next Earnings Date
May
30
Estimated Next Earnings Date
Jun
2
Balance Sheet
EXOD
Sector
Total cash
$68.4M
$56M
Short term investments
$30.5M
$18.2M
Total assets
$288M
$248.3M
Long term debt
--
$7M
SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS
GET BETTER TRADE IDEAS
Popular
Why Did Bill Ackman Buy Uber Stock?
In February, Pershing Square manager Bill Ackman revealed that his…
Should You Buy Alibaba Stock Despite the Risks?
Markets rebounded slightly after U.S. President Donald Trump announced a…
Stock Ideas
Buy
61
Is AAPL Stock a Buy?
Market Cap: $3.1T
P/E Ratio: 34x
Buy
58
Is MSFT Stock a Buy?
Market Cap: $2.9T
P/E Ratio: 33x
Buy
59
Is NVDA Stock a Buy?
Market Cap: $2.7T
P/E Ratio: 38x
Alerts
Sell
48
APPF alert for Apr 26
AppFolio [APPF] is down 18.16% over the past day.
Sell
15
KNSL alert for Apr 26
Kinsale Capital Group [KNSL] is down 16.33% over the past day.
Sell
44
BNTX alert for Apr 26
BioNTech SE [BNTX] is down 15.39% over the past day.
THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS
Show me the best stock
