CREXENDO, INC. |
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4.085 USD | +2.64% |
|
+5.54% | -16.00% |
| May. 08 | Earnings Flash (CXDO) CREXENDO Reports Q1 Revenue $14.3M | MT |
| May. 08 | Earnings Flash (CXDO) CREXENDO Posts Q1 EPS $0.06 | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 63.16 | 124.5 | 108.4 | 47.91 | 126.3 | 104.6 | - |
| Enterprise Value (EV) 1 | 63.16 | 124.5 | 108.4 | 47.91 | 126.3 | 104.6 | 104.6 |
| P/E ratio | 60.7 x | 15.1 x | -41.7 x | -1.23 x | -485 x | 133 x | 171 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | 4.38 x | 7.6 x | 3.86 x | 1.28 x | 2.37 x | 1.79 x | 1.58 x |
| EV / Revenue | 4.38 x | 7.6 x | 3.86 x | 1.28 x | 2.37 x | 1.79 x | 1.58 x |
| EV / EBITDA | - | 66.5 x | 67.5 x | 19.5 x | 22 x | 15.2 x | 14.1 x |
| EV / FCF | - | -1,270 x | -97.9 x | -68.4 x | 37.1 x | 20.7 x | 13.6 x |
| FCF Yield | - | -0.08% | -1.02% | -1.46% | 2.7% | 4.84% | 7.34% |
| Price to Book | - | 4.85 x | 1.67 x | 1.18 x | 2.84 x | 2.5 x | 2.43 x |
| Nbr of stocks (in thousands) | 14,861 | 17,963 | 21,685 | 25,218 | 26,035 | 26,284 | - |
| Reference price 2 | 4.250 | 6.930 | 5.000 | 1.900 | 4.850 | 3.980 | 3.980 |
| Announcement Date | 3/3/20 | 3/9/21 | 3/21/22 | 3/14/23 | 3/5/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 14.44 | 16.39 | 28.09 | 37.55 | 53.2 | 58.5 | 66.25 |
| EBITDA 1 | - | 1.872 | 1.607 | 2.462 | 5.736 | 6.903 | 7.408 |
| EBIT 1 | - | 0.991 | -2.81 | -37.39 | -1.689 | 0.7867 | 0.7643 |
| Operating Margin | - | 6.05% | -10% | -99.57% | -3.17% | 1.34% | 1.15% |
| Earnings before Tax (EBT) 1 | - | 1.899 | -2.91 | -36.18 | -0.264 | 0.7517 | 0.747 |
| Net income 1 | - | 7.94 | -2.445 | -35.41 | -0.362 | 0.8345 | 0.7525 |
| Net margin | - | 48.45% | -8.7% | -94.3% | -0.68% | 1.43% | 1.14% |
| EPS 2 | 0.0700 | 0.4600 | -0.1200 | -1.540 | -0.0100 | 0.0300 | 0.0233 |
| Free Cash Flow 1 | - | -0.098 | -1.107 | -0.7 | 3.407 | 5.061 | 7.679 |
| FCF margin | - | -0.6% | -3.94% | -1.86% | 6.4% | 8.65% | 11.59% |
| FCF Conversion (EBITDA) | - | - | - | - | 59.4% | 73.31% | 103.65% |
| FCF Conversion (Net income) | - | - | - | - | - | 606.47% | 1,020.47% |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 3/3/20 | 3/9/21 | 3/21/22 | 3/14/23 | 3/5/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 8.996 | 8.158 | 8.846 | 9.108 | 11.44 | 12.49 | 12.67 | 13.87 | 14.16 | 14.29 | 14.17 | 14.71 | 15.34 | 16.24 | 16.24 |
| EBITDA 1 | 0.474 | 0.302 | 0.626 | 0.938 | 0.596 | 0.749 | 1.238 | 2.094 | 1.655 | 2.056 | 1.539 | 1.519 | 1.809 | 1.424 | 1.61 |
| EBIT 1 | -0.797 | -1.393 | -0.852 | -0.544 | -34.6 | -1.574 | -0.517 | 0.364 | 0.038 | 0.483 | 0.0247 | -0.00133 | 0.28 | -0.266 | -0.0775 |
| Operating Margin | -8.86% | -17.08% | -9.63% | -5.97% | -302.42% | -12.6% | -4.08% | 2.62% | 0.27% | 3.38% | 0.17% | -0.01% | 1.83% | -1.64% | -0.48% |
| Earnings before Tax (EBT) 1 | -0.82 | -1.421 | -0.978 | -0.728 | -33.05 | -1.558 | -0.521 | 1.737 | 0.078 | 0.461 | 0.0203 | -0.00567 | 0.2757 | -0.266 | -0.0775 |
| Net income 1 | -0.602 | -1.22 | -0.896 | -0.696 | -32.6 | -1.582 | -0.545 | 1.704 | 0.061 | 0.434 | 0.194 | 0.011 | 0.1945 | -0.453 | -0.181 |
| Net margin | -6.69% | -14.95% | -10.13% | -7.64% | -284.92% | -12.67% | -4.3% | 12.28% | 0.43% | 3.04% | 1.37% | 0.07% | 1.27% | -2.79% | -1.11% |
| EPS 2 | -0.0300 | -0.0500 | -0.0400 | -0.0300 | -1.335 | -0.0600 | -0.0200 | 0.0600 | 0.0100 | 0.0100 | 0.003330 | - | 0.006670 | -0.0100 | -0.005000 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 3/21/22 | 5/12/22 | 8/9/22 | 11/10/22 | 3/14/23 | 5/9/23 | 8/10/23 | 11/9/23 | 3/5/24 | 5/7/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | -0.1 | -1.11 | -0.7 | 3.41 | 5.06 | 7.68 |
| ROE (net income / shareholders' equity) | - | - | - | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - |
| Book Value Per Share 2 | - | 1.430 | 2.990 | 1.620 | 1.710 | 1.590 | 1.640 |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex 1 | - | 0.75 | 0.1 | 0.29 | 0.09 | 0.13 | 0.04 |
| Capex / Sales | - | 4.55% | 0.36% | 0.77% | 0.17% | 0.23% | 0.06% |
| Announcement Date | 3/3/20 | 3/9/21 | 3/21/22 | 3/14/23 | 3/5/24 | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
3.98
USD
Average target price
6.583
USD
Spread / Average Target
+65.41%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -16.00% | 105M | |
| -8.72% | 25.53B | |
| +46.40% | 16.85B | |
| -12.54% | 14.39B | |
| -24.56% | 5.53B | |
| -19.42% | 4.13B | |
| +44.90% | 3.81B | |
| +0.87% | 3.4B | |
| +12.25% | 2.6B | |
| -8.23% | 2.22B |
- Stock Market
- Equities
- CXDO Stock
- Financials Crexendo, Inc.