Crexendo, Inc.

NASDAQ
CXDO
Stock
Yield per half year: -13.18%
Dividend yield: 0%
Sector: Communication Services

Reporting Crexendo, Inc.

Capitalization

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд $
0.0322 0.0262 0.0165 0.0239 0.0354 0.0539 0.105 0.1187 0.0696 0.0514 0.0797 -0.95
Выручка, млрд $
0.0091 0.0104 0.0119 0.0144 0.0164 0.0281 0.0376 0.0532 0.0608 0.0608 0.0392 29.96
Чистая прибыль, млрд $
-0.0028 -0.001 -0.000223 0.0011 0.0079 -0.0024 -0.0354 -0.000362 0.0017 0.0017 -0.0057 -26.45
EV, млрд $
0.017 0.0227 0.0342 0.0673 0.1052 0.0967 0.0395 0.113 0.1409 0.1409 0.0991 6.02
EBIT, млрд $
-0.0026 -0.000804 -0.000196 0.0011 0.000991 -0.0028 -0.0361 -0.000152 0.0019 0.0019 -0.0072 13.90
EBITDA, млрд $
-0.0025 -0.000698 -0.000104 0.0013 0.0012 -0.0012 -0.0334 0.0034 0.0018 0.0018 -0.0056 8.45
OIBDA, млрд $
-0.0057 -0.0016 -0.0027 0.0021 0.002 0.002 -0.0012 -181.10
Баланс стоимость, млрд $
0.000515 0.0013 0.002 0.0044 0.0258 0.0659 0.0415 0.0446 0.0514 0.0514 0.0458 14.78
FCF, млрд $
-0.0011 0.000294 0.000445 0.0016 -0.000274 -0.0109 -0.0007 0.0034 0.0063 0.0063 -0.0004 -287.21
Операционный денежный поток, млрд $
-0.0011 0.000294 0.000452 0.0016 0.000647 -0.001 -0.000411 0.0035 0.0063 0.0063 0.0018 57.65
Операционная прибыль, млрд $
-0.0028 -0.000825 -0.000206 0.0011 0.000991 -0.0028 -0.0047 -0.0017 0.0018 0.0018 -0.0013 12.68
Операционные расходы, млрд $
0.0083 0.0077 0.0083 0.009 0.0104 0.0202 0.0286 0.0333 0.0459 0.0459 0.0277 34.57
CAPEX, млрд $
0 0 0 0.0001 0.000921 0.0099 0.000289 0.0001 0.0000 0.0000 0.0023 0.00


Balance sheet

IFRS
Reporting Annual Quarterly
2006 2008 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд $
0.000619 0.0013 0.0018 0.0042 0.0176 0.0075 0.0055 0.0103 0.0182 0.0182 0.0118 0.67
Short Term Investments $
0.0005 0.0018 0.0011 0.002 0.0014 0.000487 0.000133 0.000112 0.0001 0.0001 0.0002 -27.14
Long term investments $
0.000116 0.000519 0.0001 0.000219 0.0001 0.0000 0 0.0002 -2.92
Total Receivables $
0.000467 0.000491 0.000499 0.000549 0.000987 0.0028 0.0043 0.0047 0.0055 0.0055 0.0037 41.00
Total Current Assets $
0.0021 0.0025 0.0033 0.0057 0.0198 0.0116 0.0124 0.0173 0.0269 0.0269 0.0176 6.32
Чистые активы, млрд $
0.0022 0.0001 0.0000 0.0000 0 0.000124 0.000206 0.0027 0.0035 0.0033 0.0020 92.76
Активы, млрд $
0.0035 0.0034 0.0045 0.0078 0.0307 0.0772 0.0556 0.0562 0.0649 0.0649 0.0569 16.15
Short Term Debt $
0.0001 0.0001 0.0001 0.0001 0.000101 0.0024 0.000878 0.0011 0.000478 0.000478 0.0010 36.47
Long Term Debt $
0.0000 0.000965 0.000966 0.0000 0.000116 0.0019 0.0027 0.000592 0.000114 0.000114 0.0011 -0.35
Задолженность, млрд $
0.003 0.0021 0.0025 0.0034 0.0049 0.0112 0.0142 0.0115 0.0135 0.0135 0.0111 22.47
Чистый долг, млрд $
0.000413 -0.0012 -0.0016 -0.004 -0.0156 -0.0047 -0.0011 -0.0082 -0.0161 -0.0161 -0.0091 0.63
Долг, млрд $
0.001 0.0001 0.0002 0.000167 0.002 0.0028 0.0044 0.0022 0.0021 0.0021 0.0027 0.98
Interest income $
0.0000 0.0000 0 0 0 0 0
Расходы на обслуживание долга $
0.000138 0.000209 0.0000 0.0000 0.0001 0.0001 0.0001 0.000115 0.0000 0.0000 0.0001 -11.26
Чист. проц. доходы, млрд $
-0.000123 -0.000199 0 0 0 0 -0.0001 0 0 -0.0001 -6.67
Goodwill, млрд $
0.000272 0.000272 0.000272 0.000272 0.000272 0.000272 0.000272 0.037 0.0095 0.0095 0.0113 103.53
Амортизация, млрд $
0.000146 0.000106 0.0001 0.000116 0.000235 0.0016 0.0027 0.0036 -0.000107 -0.000107 0.0016 -185.44
Себестоимость, млрд $
0.0036 0.0035 0.0038 0.0044 0.0049 0.0107 0.0137 0.0216 0.0131 0.0131 0.0128 21.73
Товарно материальные запасы $
0.00017 0.000131 0.00027 0.000382 0.000504 0.000231 0.000679 0.000382 0.000393 0.000393 0.0004 -4.85


Share

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS -0.2092 0.25 -0.0156 0.0732 0.4558 -0.1206 -1.54 -0.014 0.0559 0.0559 -0.2326 -34.28
Цена акции ао 1.71 2.53 3.37 6.18 5.94 1.9 4.85 5.23 5.14 5.14 4.61 -2.85
Число акций ао, млн 13 14 14.33 15.56 17.42 20.28 22.94 25.94 30.02 30.02 23.32 11.50
FCF/акцию -0.0866 0.021 0.031 0.1006 -0.0157 -0.5363 -0.0305 0.1313 0.2084 0.2084 -0.0486 -267.73


Efficiency

IFRS
Reporting Annual Quarterly
2007 2008 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % -542.14 -76.18 -13.36 35.67 52.67 -5.33 -65.95 -0.8412 3.49 3.49 -3.1922 -41.89
ROA, % -79.03 -29.6 -5.58 18.47 41.26 -4.53 -53.34 -0.6476 2.77 2.77 -2.8975 -41.74
ROIC, % 53.67 -23.77 35.16 30.29 -2.89 -76.91 -0.4998 -2.9700 -142.71
ROS, % -9.83 -1.87 7.89 48.45 -8.7 -94.3 -0.6805 2.76 2.76 2.76 -19.6321 -179.48
ROCE, % -60.04 -7.72 23.18 3.52 -4.22 -79.78 -0.3312 3.65 3.76 3.76 -15.3842 -197.72
Ebit margin, % 7.86 6.05 -10.06 -96.12 -0.2857 3.17 3.17 3.17 -20.0251 -179.38
Рентаб EBITDA, % -6.73 -0.87 8.67 7.48 -4.27 -88.87 6.43 3 3 3 -16.1420 -193.18
Чистая рентаб, % -30.62 -9.83 -1.87 7.89 48.45 -8.7 -94.3 -0.6805 2.76 2.76 -10.4941 -43.62
Operation Margin, % -7.95 -1.73 7.86 6.05 -10 -12.55 -3.17 3 3 3 -3.9440 -178.60
Доходность FCF, % -13.5 -11.43 -6.81 1.23 1.26 2.91 -0.261 -9.16 -1.01 6.63 -0.1782 17.90


Coefficients

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
-5.92 -23.45 -158.72 62.57 15.2 -48.55 -1.96 -141.99 93.62 93.62 -16.7360 43.85
P/BV
32.12 17.86 17.92 16.24 4.69 1.54 0.9794 2.72 3.05 3.05 2.60 -8.25
P/S
1.81 2.3 3.01 4.94 7.37 3.61 1.08 2.28 2.58 2.58 3.38 -18.94
P/FCF
81.34 79.54 34.42 -383.17 -10.92 -99.39 0 0 0 0 -75.9040 -204.56
E/P
-0.0427 -0.0063 0.0211 0.0756 -0.0206 -0.509 -0.007 0 0 0 -0.0880 -180.20
EV/EBIT
59.25 106.13 -34.22 -1.1 -743.43 72.98 72.98 72.98 -126.5580 -216.35
EV/EBITDA
-6.79 -32.54 -328.67 53.76 85.79 -80.58 -1.18 33.03 77.26 77.26 22.86 -2.07
EV/S
1.86 2.19 4.66 5.45 3.44 1.05 2.12 2.32 2.32 2.32 2.25 -7.58
EV/FCF
-15.06 77.25 42.94 -326.22 -8.89 -56.49 33.17 22.52 22.52 22.52 2.57 -220.43
Debt/EBITDA
-0.4135 -0.1132 0.1335 1.65 -2.32 -0.1323 0.639 1.16 1.16 1.16 0.1013 -187.06
Netdebt/Ebitda
1.72 15.86 -3.21 -12.68 3.9 0.0318 -2.39 -8.81 -8.81 -8.81 -3.2156 -217.70
Debt/Ratio
0.2921 0.0229 0.0215 0.0643 0.0361 0.0794 0.0389 0.0326 0.0326 0.0326 0.0439 -2.02
Debt/Equity
2 0.059 0.0381 0.0766 0.0423 0.1065 0.049 0.0412 0.2631 0.2631 0.1004 44.13
Debt/Net Income
-0.3696 -0.0775 0.1466 0.2486 -1.14 -0.1247 -6.04 1.26 1.26 1.26 -0.9569 -202.02
PEG
244.2 244.2 244.20 0.00
Бета
7.04 0.3926 -0.1233 -0.1233 2.44 -125.97
Индекс Альтмана
10.25 11.77 10.87 5.03 1.66 -0.6317 0 1.01 1.04 1.04 1.62 -27.04


Dividends

IFRS
Reporting Annual Quarterly
2007 2008 2009 2010 2011 2012 2013 2018 2019 2020 2021 2022 2023 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.0017 0.000915 0.000851 0.000635 0.000462 0.000462 0.000462 0.000462 0.00013 0.00013 0.0003 -22.40
Дивиденд
0.42 0.35 0.08 0.08 0.08 0.04 0.005 0.015 0.005 0 0.0290 -42.57
Див доход, ао, %
7.28 1.27 1.72 2.75 2.27 0.6369 0.1241 0.9259 1.21 0 1.03 -11.82
Дивиденды / прибыль, %
-22.73 -22.73 -39.61 -13.66 -16.11 40.56 5.82 -64.05 -0.3671 -35.91 -10.7894 -197.59


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual Quarterly
2020 2021 2022 2023 2024 LTM CAGR 5
CAPEX/Выручка, %
5.62 35.12 0.7696 0.1729 0.0444 0.0444 -62.02
Персонал, чел
176 182 1.69