Will FCX Benefit From Tariffs?
Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…
Buy
89
EXOD Quote, Financials, Valuation and Earnings
Last price:
$38.21
Seasonality move
:
-22.72%
Day range:
$31.22 - $38.50
52-week range:
$12.02 - $117.40
Dividend yield:
0%
P/E ratio:
29.60x
P/S ratio:
9.12x
P/B ratio:
4.55x
Volume:
235.3K
Avg. volume:
147.3K
1-year change:
131.39%
Market cap:
$1.1B
Revenue:
$117.5M
EPS (TTM):
$1.29
| 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 | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
|---|---|---|---|---|---|---|
| Revenue | -- | -- | $13.3M | $29.1M | $36M | |
| Revenue Growth (YoY) | -- | -- | -- | 117.76% | 23.87% | |
| Cost of Revenues | -- | -- | $6.9M | $10.7M | $14.9M | |
| Gross Profit | -- | -- | $6.5M | $18.4M | $21.1M | |
| Gross Profit Margin | -- | -- | 48.62% | 63.17% | 58.63% | |
| R&D Expenses | -- | -- | -- | -- | -- | |
| Selling, General & Admin | -- | -- | $6M | $8.1M | $14.3M | |
| Other Inc / (Exp) | -- | -- | $561K | $56.7M | -$29.5M | |
| Operating Expenses | -- | -- | $6M | $8.1M | $14.3M | |
| Operating Income | -- | -- | $516K | $10.3M | $6.8M | |
| Net Interest Expenses | -- | -- | -- | -- | -- | |
| EBT. Incl. Unusual Items | -- | -- | $1.5M | $68M | -$21.7M | |
| Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
| Income Tax Expense | -- | -- | $707K | $13.2M | -$8.9M | |
| Net Income to Company | -- | -- | $773K | $54.8M | -$12.9M | |
| Minority Interest in Earnings | -- | -- | -- | -- | -- | |
| Net Income to Common Excl Extra Items | -- | -- | $773K | $54.8M | -$12.9M | |
| Basic EPS (Cont. Ops) | -- | -- | $0.03 | $2.09 | -$0.45 | |
| Diluted EPS (Cont. Ops) | -- | -- | $0.02 | $1.75 | -$0.45 | |
| Weighted Average Basic Share | -- | -- | $25.5M | $26.2M | $28.5M | |
| Weighted Average Diluted Share | -- | -- | $31.2M | $31.3M | $28.5M | |
| EBITDA | -- | -- | $1.5M | $11.5M | $7.8M | |
| EBIT | -- | -- | $516K | $10.3M | $6.8M | |
| Revenue (Reported) | -- | -- | $13.3M | $29.1M | $36M | |
| Operating Income (Reported) | -- | -- | $516K | $10.3M | $6.8M | |
| Operating Income (Adjusted) | -- | -- | $516K | $10.3M | $6.8M | |
| Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
|---|---|---|---|---|---|---|
| Revenue | -- | -- | -- | $72M | $124.5M | |
| Revenue Growth (YoY) | -- | -- | -- | -- | -- | |
| Cost of Revenues | -- | -- | -- | $34.4M | $50.2M | |
| Gross Profit | -- | -- | -- | $37.6M | $74.2M | |
| Gross Profit Margin | -- | -- | -- | -- | -- | |
| R&D Expenses | -- | -- | -- | -- | -- | |
| Selling, General & Admin | -- | -- | -- | $20.6M | $45.8M | |
| Other Inc / (Exp) | -- | -- | $561K | $57.6M | $9.3M | |
| Operating Expenses | -- | -- | -- | $20.6M | $45.8M | |
| Operating Income | -- | -- | -- | $17M | $28.5M | |
| Net Interest Expenses | -- | -- | -- | -- | -- | |
| EBT. Incl. Unusual Items | -- | -- | -- | $77.4M | $41.2M | |
| Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
| Income Tax Expense | -- | -- | -- | $10.6M | -$4.1M | |
| Net Income to Company | -- | -- | -- | $66.8M | $45.3M | |
| Minority Interest in Earnings | -- | -- | -- | -- | -- | |
| Net Income to Common Excl Extra Items | -- | -- | -- | $66.8M | $45.3M | |
| Basic EPS (Cont. Ops) | -- | -- | -- | $2.56 | $1.77 | |
| Diluted EPS (Cont. Ops) | -- | -- | -- | $2.13 | $1.29 | |
| Weighted Average Basic Share | ||||||
| Weighted Average Diluted Share | ||||||
| EBITDA | -- | -- | -- | $21.8M | $33.6M | |
| EBIT | -- | -- | -- | $17M | $28.5M | |
| Revenue (Reported) | -- | -- | -- | $72M | $124.5M | |
| Operating Income (Reported) | -- | -- | -- | $17M | $28.5M | |
| Operating Income (Adjusted) | -- | -- | -- | $17M | $28.5M | |
| Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
|---|---|---|---|---|---|---|
| Revenue | -- | -- | $13.3M | $29.1M | $36M | |
| Revenue Growth (YoY) | -- | -- | -- | -- | -- | |
| Cost of Revenues | -- | -- | $6.9M | $10.7M | $14.9M | |
| Gross Profit | -- | -- | $6.5M | $18.4M | $21.1M | |
| Gross Profit Margin | -- | -- | -- | -- | -- | |
| R&D Expenses | -- | -- | -- | -- | -- | |
| Selling, General & Admin | -- | -- | $6M | $8.1M | $14.3M | |
| Other Inc / (Exp) | -- | -- | $561K | $56.7M | -$29.5M | |
| Operating Expenses | -- | -- | $6M | $8.1M | $14.3M | |
| Operating Income | -- | -- | $516K | $10.3M | $6.8M | |
| Net Interest Expenses | -- | -- | -- | -- | -- | |
| EBT. Incl. Unusual Items | -- | -- | $1.5M | $68M | -$21.7M | |
| Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
| Income Tax Expense | -- | -- | $707K | $13.2M | -$8.9M | |
| Net Income to Company | -- | -- | $773K | $54.8M | -$12.9M | |
| Minority Interest in Earnings | -- | -- | -- | -- | -- | |
| Net Income to Common Excl Extra Items | -- | -- | $773K | $54.8M | -$12.9M | |
| Basic EPS (Cont. Ops) | -- | -- | $0.03 | $2.09 | -$0.45 | |
| Diluted EPS (Cont. Ops) | -- | -- | $0.02 | $1.75 | -$0.45 | |
| Weighted Average Basic Share | -- | -- | $25.5M | $26.2M | $28.5M | |
| Weighted Average Diluted Share | -- | -- | $31.2M | $31.3M | $28.5M | |
| EBITDA | -- | -- | $1.5M | $11.5M | $7.8M | |
| EBIT | -- | -- | $516K | $10.3M | $6.8M | |
| Revenue (Reported) | -- | -- | $13.3M | $29.1M | $36M | |
| Operating Income (Reported) | -- | -- | $516K | $10.3M | $6.8M | |
| Operating Income (Adjusted) | -- | -- | $516K | $10.3M | $6.8M | |
| 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 | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
|---|---|---|---|---|---|---|
| Cash and Equivalents | -- | -- | -- | $21M | $59.8M | |
| Short Term Investments | -- | -- | -- | $43.9M | $3M | |
| Accounts Receivable, Net | -- | -- | -- | $6.6M | $7M | |
| Inventory | -- | -- | -- | -- | -- | |
| Prepaid Expenses | -- | -- | -- | $1.3M | $4.2M | |
| Other Current Assets | -- | -- | -- | -- | $5.8M | |
| Total Current Assets | -- | -- | -- | $73.3M | $79.7M | |
| Property Plant And Equipment | -- | -- | -- | $414K | $386K | |
| Long-Term Investments | -- | -- | -- | $100K | $200K | |
| Goodwill | -- | -- | -- | -- | -- | |
| Other Intangibles | -- | -- | -- | $151.5M | $182.8M | |
| Other Long-Term Assets | -- | -- | -- | $40K | $77K | |
| Total Assets | -- | -- | -- | $225.4M | $263.2M | |
| Accounts Payable | -- | -- | -- | $1.8M | $1.5M | |
| Accrued Expenses | -- | -- | -- | -- | -- | |
| Current Portion Of Long-Term Debt | -- | -- | -- | -- | -- | |
| Current Portion Of Capital Lease Obligations | -- | -- | -- | -- | -- | |
| Other Current Liabilities | -- | -- | -- | $9M | $5.5M | |
| Total Current Liabilities | -- | -- | -- | $10.8M | $6.9M | |
| Long-Term Debt | -- | -- | -- | -- | -- | |
| Capital Leases | -- | -- | -- | -- | -- | |
| Total Liabilities | -- | -- | -- | $26.3M | $21.7M | |
| Common Stock | -- | -- | -- | -- | -- | |
| Other Common Equity Adj | -- | -- | -- | -$774K | -$1M | |
| Common Equity | -- | -- | -- | -- | -- | |
| Total Preferred Equity | -- | -- | -- | -- | -- | |
| Minority Interest, Total | -- | -- | -- | -- | -- | |
| Total Equity | -- | -- | -- | $199.1M | $241.5M | |
| Total Liabilities and Equity | -- | -- | -- | $225.4M | $263.2M | |
| Cash and Short Terms | -- | -- | -- | $64.9M | $62.8M | |
| 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 | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
|---|---|---|---|---|---|---|
| Net Income to Stockholders | -- | -- | $773K | $54.8M | -$12.9M | |
| Depreciation & Amoritzation | -- | -- | $987K | $1.2M | $1M | |
| Stock-Based Compensation | -- | -- | $1.9M | $1.7M | $2.7M | |
| Change in Accounts Receivable | -- | -- | -- | -- | $246K | |
| Change in Inventories | -- | -- | -- | -- | -- | |
| Cash From Operations | -- | -- | $1.3M | $450K | -$6.2M | |
| Capital Expenditures | -- | -- | $11K | $150K | $51K | |
| Cash Acquisitions | -- | -- | -- | -- | -- | |
| Cash From Investing | -- | -- | -$3.8M | $9.6M | $33.7M | |
| Dividends Paid (Ex Special Dividend) | -- | -- | -- | -- | -- | |
| Special Dividend Paid | -- | -- | -- | -- | -- | |
| Long-Term Debt Issued | -- | -- | -- | -- | -- | |
| Long-Term Debt Repaid | -- | -- | -- | -- | -- | |
| Repurchase of Common Stock | -- | -- | -$152K | -$344K | -$5.6M | |
| Other Financing Activities | -- | -- | -- | -- | -- | |
| Cash From Financing | -- | -- | -$151K | -$344K | -$5.6M | |
| Beginning Cash (CF) | -- | -- | $20.5M | $11.4M | $37.9M | |
| Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
| Additions / Reductions | -- | -- | -$2.6M | $9.7M | $21.9M | |
| Ending Cash (CF) | -- | -- | $17.9M | $21M | $59.8M | |
| Levered Free Cash Flow | -- | -- | $1.3M | $300K | -$6.2M | |
| Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
|---|---|---|---|---|---|---|
| Net Income to Stockholders | -- | -- | -- | $66.8M | $45.3M | |
| Depreciation & Amoritzation | -- | -- | -- | $4.8M | $5.1M | |
| Stock-Based Compensation | -- | -- | $1.9M | $5.6M | $7.6M | |
| Change in Accounts Receivable | -- | -- | -- | -- | $317K | |
| Change in Inventories | -- | -- | -- | -- | -- | |
| Cash From Operations | -- | -- | -- | -$158K | -$18.7M | |
| Capital Expenditures | -- | -- | $11K | $206K | $174K | |
| Cash Acquisitions | -- | -- | -- | -- | -- | |
| Cash From Investing | -- | -- | -- | $4.2M | $68M | |
| Dividends Paid (Ex Special Dividend) | -- | -- | -- | -- | -- | |
| Special Dividend Paid | ||||||
| Long-Term Debt Issued | -- | -- | -- | -- | -- | |
| Long-Term Debt Repaid | -- | -- | -- | -- | -- | |
| Repurchase of Common Stock | -- | -- | -- | -$907K | -$10.6M | |
| Other Financing Activities | -- | -- | -- | -- | -- | |
| Cash From Financing | -- | -- | -- | -$875K | -$10.6M | |
| Beginning Cash (CF) | -- | -- | -- | -- | -- | |
| Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
| Additions / Reductions | -- | -- | -- | $3.2M | $38.7M | |
| Ending Cash (CF) | -- | -- | -- | -- | -- | |
| Levered Free Cash Flow | -- | -- | -- | -$364K | -$18.8M | |
| Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
|---|---|---|---|---|---|---|
| Net Income to Stockholders | -- | -- | $773K | $54.8M | -$12.9M | |
| Depreciation & Amoritzation | -- | -- | $987K | $1.2M | $1M | |
| Stock-Based Compensation | -- | -- | $1.9M | $1.7M | $2.7M | |
| Change in Accounts Receivable | -- | -- | -- | -- | $246K | |
| Change in Inventories | -- | -- | -- | -- | -- | |
| Cash From Operations | -- | -- | $1.3M | $450K | -$6.2M | |
| Capital Expenditures | -- | -- | $11K | $150K | $51K | |
| Cash Acquisitions | -- | -- | -- | -- | -- | |
| Cash From Investing | -- | -- | -$3.8M | $9.6M | $33.7M | |
| Dividends Paid (Ex Special Dividend) | -- | -- | -- | -- | -- | |
| Special Dividend Paid | -- | -- | -- | -- | -- | |
| Long-Term Debt Issued | -- | -- | -- | -- | -- | |
| Long-Term Debt Repaid | -- | -- | -- | -- | -- | |
| Repurchase of Common Stock | -- | -- | -$152K | -$344K | -$5.6M | |
| Other Financing Activities | -- | -- | -- | -- | -- | |
| Cash From Financing | -- | -- | -$151K | -$344K | -$5.6M | |
| Beginning Cash (CF) | -- | -- | $20.5M | $11.4M | $37.9M | |
| Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
| Additions / Reductions | -- | -- | -$2.6M | $9.7M | $21.9M | |
| Ending Cash (CF) | -- | -- | $17.9M | $21M | $59.8M | |
| Levered Free Cash Flow | -- | -- | $1.3M | $300K | -$6.2M | |
Get EXOD Stock Alert
Signup to receive the latest stock alerts
Financial Ratios
EXOD
Sector
P/E ratio
29.60x
23.84x
PEG ratio
0.02x
0.00x
P/B ratio
4.55x
2.31x
Price / LTM sales
9.12x
1.64x
Growth Metrics
EXOD
Sector
Revenue growth
23.87%
3.84%
Earnings growth
530.3%
10.8%
Revenue (5-year growth)
--
6.27%
Earnings forecast
$0.23
$0.12
Profitability
EXOD
Sector
Profitability FY 2024
$71.5M
$77.3M
Return on invested capital
20.97%
0.05%
Return on assets
18.88%
-0.48%
Return on equity
20.97%
0.73%
Earnings Date
Last Earnings Date
May
12
Next Earnings Date
Aug
29
Estimated Next Earnings Date
Aug
11
Balance Sheet
EXOD
Sector
Total cash
$62.8M
$48.7M
Short term investments
$30.5M
$19.4M
Total assets
$288M
$223.8M
Long term debt
--
$6M
SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS
GET BETTER TRADE IDEAS
Popular
Can Levi Stock Double?
Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…
How High Can SharkNinja Stock Go?
If you know popular consumer appliance brands Shark and Ninja,…
Stock Ideas
Buy
70
Is NVDA Stock a Buy?
Market Cap: $4.2T
P/E Ratio: 58x
Buy
62
Is MSFT Stock a Buy?
Market Cap: $3.8T
P/E Ratio: 43x
Sell
40
Is AAPL Stock a Buy?
Market Cap: $3.1T
P/E Ratio: 35x
Alerts
Buy
82
SBET alert for Jul 17
SharpLink Gaming [SBET] is down 5.43% over the past day.
Buy
89
EXOD alert for Jul 17
Exodus Movement [EXOD] is up 0.79% over the past day.
Sell
42
VLCN alert for Jul 17
Volcon [VLCN] is up 210.05% over the past day.
THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS
Show me the best stock
