Financhill
Buy
56

EXE Quote, Financials, Valuation and Earnings

Last price:
$105.28
Seasonality move :
4.11%
Day range:
$103.02 - $105.44
52-week range:
$69.12 - $114.03
Dividend yield:
2.18%
P/E ratio:
63.23x
P/S ratio:
3.98x
P/B ratio:
1.40x
Volume:
2M
Avg. volume:
6.1M
1-year change:
15.12%
Market cap:
$24.5B
Revenue:
$4.2B
EPS (TTM):
-$4.12
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.2B -- $11.4B $7.8B $4.2B
Revenue Growth (YoY) -38.63% -- 119.64% -32.06% -45.71%
 
Cost of Revenues $4.6B -- $3.5B $2.9B $3.2B
Gross Profit $620M -- $7.9B $4.9B $1B
Gross Profit Margin 11.9% -- 69.16% 62.66% 24.73%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $380M -- $4.4B $2.6B $1.5B
Other Inc / (Exp) -$9B -- $326M $1B $76M
Operating Expenses $887M -- $4.4B $2.7B $1.8B
Operating Income -$267M -- $3.5B $2.2B -$794M
 
Net Interest Expenses $476M -- $160M $104M $123M
EBT. Incl. Unusual Items -$9.8B -- $3.7B $3.1B -$841M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$19M -- -$1.3B $698M -$127M
Net Income to Company -$9.8B -- $4.9B $2.4B -$714M
 
Minority Interest in Earnings $16M -- -- -- --
Net Income to Common Excl Extra Items -$9.7B -- $4.9B $2.4B -$714M
 
Basic EPS (Cont. Ops) -$998.26 -- $38.71 $18.21 -$4.55
Diluted EPS (Cont. Ops) -$998.26 -- $33.36 $16.92 -$4.55
Weighted Average Basic Share $9.8M -- $125.8M $132.8M $157M
Weighted Average Diluted Share $9.8M -- $146M $143M $157M
 
EBITDA -$8.2B -- $5.6B $4.8B $1B
EBIT -$9.3B -- $3.8B $3.2B -$711M
 
Revenue (Reported) $5.2B -- $11.4B $7.8B $4.2B
Operating Income (Reported) -$267M -- $3.5B $2.2B -$794M
Operating Income (Adjusted) -$9.3B -- $3.8B $3.2B -$711M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.2B -- $4.1B $1.8B $2B
Revenue Growth (YoY) -35.78% -- -- -56.14% 10.5%
 
Cost of Revenues $997M -- $891M $663M $1.4B
Gross Profit $222M -- $3.2B $1.1B $599M
Gross Profit Margin 18.21% -- 78.4% 63.35% 29.97%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $151M -- $976M $546M $707M
Other Inc / (Exp) -$301M -- -$1M $168M $31M
Operating Expenses $174M -- $1B $557M $987M
Operating Income $48M -- $2.2B $589M -$388M
 
Net Interest Expenses $169M -- $40M $22M $64M
EBT. Incl. Unusual Items -$422M -- $2.2B $735M -$421M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$6M -- -$1.4B $166M -$22M
Net Income to Company -$416M -- $3.6B $569M -$399M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$416M -- $3.6B $569M -$399M
 
Basic EPS (Cont. Ops) -$42.27 $12.90 $26.16 $4.34 -$1.72
Diluted EPS (Cont. Ops) -$42.27 $11.13 $24.00 $4.02 -$1.72
Weighted Average Basic Share $9.8M -- $134.4M $131M $232.1M
Weighted Average Diluted Share $9.8M -- $148.8M $141.5M $232.1M
 
EBITDA -$144M -- $2.7B $1.1B $289M
EBIT -$310M -- $2.2B $759M -$358M
 
Revenue (Reported) $1.2B -- $4.1B $1.8B $2B
Operating Income (Reported) $48M -- $2.2B $589M -$388M
Operating Income (Adjusted) -$310M -- $2.2B $759M -$358M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.2B -- $11.4B $7.8B $4.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.6B -- $5.6B $3.5B $3.3B
Gross Profit $620M -- $5.8B $4.3B $903M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $380M -- $2.3B $2B $1.4B
Other Inc / (Exp) -$9B -$299M $326M $1B $76M
Operating Expenses $887M -- $2.4B $2.1B $1.7B
Operating Income -$267M -- $3.5B $2.2B -$794M
 
Net Interest Expenses $476M $204M $160M $104M $123M
EBT. Incl. Unusual Items -$9.8B -- $3.7B $3.1B -$841M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$19M -- -$1.3B $698M -$127M
Net Income to Company -$9.8B -- $4.9B $2.4B -$714M
 
Minority Interest in Earnings $16M -- -- -- --
Net Income to Common Excl Extra Items -$9.7B -- $4.9B $2.4B -$714M
 
Basic EPS (Cont. Ops) -$999.64 -$37.36 $36.88 $18.11 -$4.10
Diluted EPS (Cont. Ops) -$999.64 -$39.13 $32.07 $16.84 -$4.12
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$8.2B -- $5.6B $4.8B $1B
EBIT -$9.3B -- $3.8B $3.2B -$711M
 
Revenue (Reported) $5.2B -- $11.4B $7.8B $4.2B
Operating Income (Reported) -$267M -- $3.5B $2.2B -$794M
Operating Income (Adjusted) -$9.3B -- $3.8B $3.2B -$711M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.6B $11.4B $7.8B $4.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.3B $5.6B $3.5B $3.3B --
Gross Profit -$705M $5.8B $4.3B $903M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $54M $2.3B $2B $1.4B --
Other Inc / (Exp) $2M $326M $1B $76M --
Operating Expenses $56M $2.4B $2.1B $1.7B --
Operating Income -$761M $3.5B $2.2B -$794M --
 
Net Interest Expenses $35M $160M $104M $123M --
EBT. Incl. Unusual Items -$794M $3.7B $3.1B -$841M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$10M -$1.3B $698M -$127M --
Net Income to Company -- $4.9B $2.4B -$714M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$784M $4.9B $2.4B -$714M --
 
Basic EPS (Cont. Ops) $4.91 $36.88 $18.11 -$4.10 --
Diluted EPS (Cont. Ops) $3.14 $32.07 $16.84 -$4.12 --
Weighted Average Basic Share $196.2M $503.1M $531.4M $627.9M --
Weighted Average Diluted Share $196.2M $563.5M $571.9M $638.8M --
 
EBITDA -$759M $5.6B $4.8B $1B --
EBIT -$759M $3.8B $3.2B -$711M --
 
Revenue (Reported) $1.6B $11.4B $7.8B $4.2B --
Operating Income (Reported) -$761M $3.5B $2.2B -$794M --
Operating Income (Adjusted) -$759M $3.8B $3.2B -$711M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $279M $905M $130M $1.1B $317M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $589M $922M $1.2B $406M $1B
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 $5.2B $8.8B $11.2B $10.1B $24.3B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $234M $104M $185M $663M $1B
Total Assets $6.6B $11B $15.5B $14.4B $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 $6.3B $3.6B $10.3B
 
Common Stock $1.6B $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 $15.5B $14.4B $27.9B
Cash and Short Terms $279M $905M $130M $1.1B $317M
Total Debt $1.9B -- $3.1B $2B $5.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $279M $905M $130M $1.1B $317M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $589M $922M $1.2B $406M $1B
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 $5.2B $8.8B $11.2B $10.1B $24.3B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $234M $104M $185M $663M $1B
Total Assets $6.6B $11B $15.5B $14.4B $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 $6.3B $3.6B $10.3B
 
Common Stock $1.6B $1M $1M $1M $2M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
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 $15.5B $14.4B $27.9B
Cash and Short Terms $279M $905M $130M $1.1B $317M
Total Debt $1.9B $2.3B $3.1B $2B $5.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$9.8B -- $4.9B $2.4B -$714M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $21M -- $22M $33M $38M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.2B -- $4.1B $2.4B $1.6B
 
Capital Expenditures $1.1B -- $1.8B $1.8B $1.6B
Cash Acquisitions -- -- -$2B -- -$459M
Cash From Investing -$992M -- -$3.4B $473M -$1.9B
 
Dividends Paid (Ex Special Dividend) -$22M -- -$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 -- -$1.4B -$1.9B -$419M
 
Beginning Cash (CF) $6M -- $914M $192M $1.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $273M -- -$722M $961M -$758M
Ending Cash (CF) $279M -- $192M $1.2B $395M
 
Levered Free Cash Flow $22M -- $2.3B $551M $8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -$764M $1.4B $26M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- $4M $7M $9M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- $853M $889M $552M --
 
Capital Expenditures -- $344M $497M $421M --
Cash Acquisitions -- -$2B -- -- --
Cash From Investing -- -$1.9B $395M -$374M --
 
Dividends Paid (Ex Special Dividend) -- -$210M -$175M -$77M --
Special Dividend Paid -- $1.3M $740K -- --
Long-Term Debt Issued -- $1.6B $1B -- --
Long-Term Debt Repaid -- -$1.1B -$2.1B -- --
Repurchase of Common Stock -- -$83M -$54M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- $208M -$1.3B -$77M --
 
Beginning Cash (CF) -- $914M $192M $1.2B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$886M $5M $101M --
Ending Cash (CF) -- $28M $197M $1.3B --
 
Levered Free Cash Flow -- $509M $392M $131M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$9.8B -- $4.9B $2.4B -$714M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $21M $5M $22M $33M $38M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.2B -- $4.1B $2.4B $1.6B
 
Capital Expenditures $1.1B $169M $1.8B $1.8B $1.6B
Cash Acquisitions -- -- -$2B -- --
Cash From Investing -$992M -- -$3.4B $473M -$1.9B
 
Dividends Paid (Ex Special Dividend) -$22M -- -$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 -- -- -- --
Cash From Financing $101M -- -$1.4B -$1.9B -$419M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $273M -- -$722M $961M -$758M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $22M -- $2.3B $551M $8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -$764M $1.4B $26M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- $4M $7M $9M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- $853M $889M $552M --
 
Capital Expenditures -- $344M $497M $421M --
Cash Acquisitions -- -$2B -- -- --
Cash From Investing -- -$1.9B $395M -$374M --
 
Dividends Paid (Ex Special Dividend) -- -$210M -$175M -$77M --
Special Dividend Paid -- $1.3M $740K -- --
Long-Term Debt Issued -- $1.6B $1B -- --
Long-Term Debt Repaid -- -$1.1B -$2.1B -- --
Repurchase of Common Stock -- -$83M -$54M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- $208M -$1.3B -$77M --
 
Beginning Cash (CF) -- $914M $192M $1.2B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$886M $5M $101M --
Ending Cash (CF) -- $28M $197M $1.3B --
 
Levered Free Cash Flow -- $509M $392M $131M --

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

GET BETTER TRADE IDEAS

Popular

Why Did Bill Ackman Buy Brookfield Stock?
Why Did Bill Ackman Buy Brookfield Stock?

Bill Ackman of Pershing Square Capital has made a number…

Why Is Chewy Stock Up — And Will It Keep Climbing?
Why Is Chewy Stock Up — And Will It Keep Climbing?

We are all witnesses to the crazy e-commerce industry boom…

Is Netflix a Must-own Stock?
Is Netflix a Must-own Stock?

The early months of 2025 have been very hard on…

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
27
SAIA alert for Apr 26

Saia [SAIA] is down 30.77% over the past day.

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.

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

Show me the best stock