Is CyberArk The Next Big Cybersecurity Stock?
CyberArk Software (NASDAQ: CYBR) recently reported phenomenal quarter numbers, passing…
Buy
63
EXOD Quote, Financials, Valuation and Earnings
Last price:
$31.07
Seasonality move
:
10.5%
Day range:
$27.72 - $33.00
52-week range:
$6.25 - $117.40
Dividend yield:
0%
P/E ratio:
9.27x
P/S ratio:
8.38x
P/B ratio:
3.59x
Volume:
70.5K
Avg. volume:
72.7K
1-year change:
417.6%
Market cap:
$925.2M
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
9.27x
23.14x
PEG ratio
0.01x
0.03x
P/B ratio
3.59x
2.24x
Price / LTM sales
8.38x
1.58x
Growth Metrics
EXOD
Sector
Revenue growth
148.45%
5.11%
Earnings growth
530.3%
12.51%
Revenue (5-year growth)
--
6.79%
Earnings forecast
$0.31
$0.14
Profitability
EXOD
Sector
Profitability FY 2024
$71.5M
$96.1M
Return on invested capital
59.94%
1.26%
Return on assets
53.87%
0.31%
Return on equity
59.94%
2.11%
Earnings Date
Last Earnings Date
Mar
19
Next Earnings Date
Mar
19
Estimated Next Earnings Date
Jun
18
Balance Sheet
EXOD
Sector
Total cash
$68.4M
$56.5M
Short term investments
$30.5M
$21.4M
Total assets
$288M
$270.2M
Long term debt
--
$7M
SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS
GET BETTER TRADE IDEAS
Popular
Is the Market Going to Go Lower?
The last month has been extremely difficult for the stock…
2 Dividend Stocks to Buy in a Recession
While many economists and investors initially expected 2025 to be…
Stock Ideas
Buy
53
Is AAPL Stock a Buy?
Market Cap: $3.2T
P/E Ratio: 35x
Buy
54
Is NVDA Stock a Buy?
Market Cap: $2.9T
P/E Ratio: 41x
Buy
51
Is MSFT Stock a Buy?
Market Cap: $2.9T
P/E Ratio: 33x
Alerts
Buy
52
RGC alert for Mar 18
Regencell Bioscience Holdings [RGC] is up 73.51% over the past day.
Buy
63
EXOD alert for Mar 18
Exodus Movement [EXOD] is down 3.96% over the past day.
Sell
45
MNPR alert for Mar 18
Monopar Therapeutics [MNPR] is up 0.93% over the past day.
THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS
Show me the best stock
