Crexendo, Inc.
NASDAQ:CXDO
5.73 (USD) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||
Cash & Cash Equivalents
| 10.347 | 5.475 | 7.468 | 17.579 | 4.18 | 1.849 | 1.282 | 0.619 | 1.497 | 2.906 | 3.076 | 7.44 | 8.658 | 14.207 | 21.549 | 26.184 | 36.859 | 30.023 | 10.691 | 4.957 | 2.32 | 0.52 | 0.149 | 2.607 | 0.6 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 10.347 | 5.475 | 7.468 | 17.579 | 4.18 | 1.849 | 1.282 | 0.619 | 1.497 | 2.906 | 3.076 | 7.44 | 8.658 | 14.207 | 21.549 | 26.184 | 36.859 | 30.523 | 10.691 | 4.957 | 2.32 | 0.52 | 0.149 | 2.607 | 0.6 |
Net Receivables
| 4.674 | 4.25 | 2.781 | 0.987 | 0.549 | 0.499 | 0.491 | 0.467 | 0.495 | 0.714 | 1.239 | 3.505 | 9.972 | 13.361 | 14.549 | 29.516 | 28.109 | 13.419 | 21.787 | 12.427 | 5.016 | 2.247 | 2.484 | 2.398 | 0.1 |
Inventory
| 0.382 | 0.679 | 0.231 | 0.504 | 0.382 | 0.27 | 0.131 | 0.17 | 0.134 | 0.072 | 0.217 | 0.171 | 0.232 | 1.067 | 0.243 | 0.627 | 0.427 | 0.151 | 0.074 | 0.071 | 0.034 | 0.023 | 0.045 | 0.098 | 0 |
Other Current Assets
| 0.543 | 0.674 | 0.074 | 0.711 | 0.62 | 0.371 | 0.01 | 0.008 | 0.015 | 0.402 | 0.62 | 0.333 | 2.69 | 3.413 | 5.085 | 7.74 | 10.505 | 2.739 | 2.783 | 0.597 | 0.45 | 1.023 | 0.003 | 1.122 | 0.7 |
Total Current Assets
| 15.946 | 12.35 | 11.56 | 19.781 | 5.731 | 3.333 | 2.544 | 2.05 | 3.299 | 4.857 | 5.639 | 12.893 | 21.552 | 32.048 | 41.426 | 64.067 | 75.9 | 46.832 | 35.335 | 22.912 | 8.508 | 4.421 | 2.797 | 6.226 | 1.4 |
Non-Current Assets: | |||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1.679 | 4.396 | 3.521 | 2.735 | 0.206 | 0.124 | 0.008 | 0.018 | 0.033 | 0.068 | 2.195 | 3.172 | 4.055 | 3.139 | 1.446 | 1.672 | 1.786 | 0.696 | 0.508 | 0.524 | 0.2 | 0.409 | 0.775 | 3.026 | 0.5 |
Goodwill
| 9.454 | 9.454 | 36.972 | 0.272 | 0.272 | 0.272 | 0.272 | 0.272 | 0.272 | 0.272 | 0.075 | 0.265 | 0.265 | 0.265 | 0 | 0 | 1.276 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 23.556 | 26.725 | 22.161 | 0.252 | 0.465 | 0.167 | 0.239 | 0.335 | 0.466 | 0.676 | 0.571 | 0.006 | 0.079 | 0.987 | 1.206 | 1.831 | 1.276 | 1.276 | 0 | 0.455 | 0.455 | 0.455 | 0.589 | 2.167 | 1.6 |
Goodwill and Intangible Assets
| 33.01 | 36.179 | 59.133 | 0.524 | 0.737 | 0.439 | 0.511 | 0.607 | 0.738 | 0.948 | 0.646 | 0.271 | 0.344 | 1.252 | 1.206 | 1.831 | 1.276 | 1.276 | 0 | 0.455 | 0.455 | 0.455 | 0.589 | 2.167 | 1.6 |
Long Term Investments
| 1.768 | 1.255 | 1.639 | 1.455 | 0.567 | 0.194 | 0.089 | 0.252 | 0.251 | 0.251 | 0.25 | 0.5 | 0.733 | 0 | 0.802 | 0.348 | 0 | -1.276 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | -1.255 | 0.986 | 6.054 | -0.567 | -0.194 | -0.089 | 0.47 | 0.482 | 0.381 | 0.244 | 0.103 | 0.279 | 5.024 | 5.298 | 4.385 | 4.387 | 9.976 | 9.976 | 9.407 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 3.757 | 2.709 | 0.313 | 0.156 | 1.109 | 0.653 | 0.383 | 0.136 | 0.857 | 1.009 | 0.633 | 0.588 | 6.097 | 10.181 | 6.264 | 14.311 | 13.361 | 8.508 | -6.892 | 7.128 | 2.358 | 2.091 | 1.894 | 0.89 | 0 |
Total Non-Current Assets
| 40.214 | 43.284 | 65.592 | 10.924 | 2.052 | 1.216 | 0.902 | 1.483 | 2.361 | 2.657 | 3.968 | 4.634 | 11.508 | 19.596 | 15.016 | 22.547 | 20.81 | 19.18 | 3.592 | 17.514 | 3.014 | 2.956 | 3.258 | 6.083 | 2.1 |
Total Assets
| 56.16 | 55.634 | 77.152 | 30.705 | 7.783 | 4.549 | 3.446 | 3.533 | 5.66 | 7.514 | 9.607 | 17.527 | 33.06 | 51.644 | 56.442 | 86.614 | 96.71 | 66.012 | 38.927 | 40.426 | 11.522 | 7.377 | 6.055 | 12.309 | 3.5 |
Liabilities & Equity: | |||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||
Account Payables
| 0.769 | 1.206 | 0.476 | 0.561 | 0.086 | 0.155 | 0.079 | 0.116 | 0.076 | 0.047 | 0.201 | 0.418 | 1.153 | 3.328 | 3.154 | 4.76 | 3.174 | 2.752 | 2.376 | 2.85 | 1.528 | 1.327 | 2.663 | 2.84 | 0.3 |
Short Term Debt
| 1.211 | 0.878 | 2.43 | 0.101 | 0.08 | 0.084 | 0.069 | 0.066 | 0.057 | 1.719 | 1.339 | 3.053 | 1.535 | 2.157 | 0 | 0.064 | 4.749 | 0.091 | 0.854 | 1.434 | 0.148 | 0.392 | 3.697 | 0.19 | 1.7 |
Tax Payables
| 0.053 | 0.079 | 0.024 | 0.438 | 0.529 | 0.48 | 0.343 | 0.005 | 0.705 | 0.007 | 0 | 0 | 0 | 0 | 0.024 | 0.212 | 1.924 | 0.348 | 1.13 | 1.13 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 2.39 | 3.338 | 2.738 | 0.778 | 0.791 | 0.641 | 0.957 | 0.809 | 0.775 | 0.726 | 1.199 | 3.052 | 9.288 | 13.757 | 15.827 | 32.859 | 30.298 | 20.064 | 33.146 | 0.562 | 0.653 | 0.681 | 1.149 | 0 | 0 |
Other Current Liabilities
| 5.891 | 4.969 | 4.928 | 1.123 | 1.929 | 1.131 | 0.961 | 1.002 | 1.393 | 0.211 | 0.051 | 0.06 | 1.195 | 1.418 | 4.841 | 5.826 | 1.924 | 4.433 | 5.171 | 4.241 | 0.652 | 1.731 | 6.64 | 18.041 | 0.9 |
Total Current Liabilities
| 10.261 | 10.391 | 10.572 | 2.563 | 2.886 | 2.011 | 2.066 | 1.993 | 2.301 | 2.703 | 2.79 | 6.583 | 13.171 | 20.66 | 23.822 | 43.509 | 40.145 | 27.34 | 41.547 | 9.087 | 2.981 | 4.131 | 14.15 | 21.071 | 2.9 |
Non-Current Liabilities: | |||||||||||||||||||||||||
Long Term Debt
| 0.592 | 3.537 | 0.357 | 1.928 | 0.087 | 0.116 | 0.01 | 0.966 | 0.965 | -0.381 | 0 | -0.103 | -0.279 | 0 | 0 | 0.115 | 0 | 0 | 0.079 | 0.601 | 0.438 | 0.421 | 0.442 | 0.047 | 0 |
Deferred Revenue Non-Current
| 0.198 | 0.247 | 0.29 | 0.45 | 0.423 | 0.422 | 0.031 | 0.043 | 0.081 | 0.064 | 0.116 | 0.399 | 6.123 | 9.523 | 6.447 | 10.332 | 12.157 | 8.693 | 50.098 | 50.098 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0.275 | -0.345 | -0.483 | -0.505 | -0.509 | -0.422 | -0.374 | 0 | 0.482 | 0.381 | 0.244 | 0.103 | 0.279 | 0 | 0 | -10.332 | 0 | 0 | -50.098 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0.221 | 0.345 | 0.483 | 0.505 | 0.509 | 0.422 | 0.374 | 0.016 | -0.373 | 0.203 | -0.244 | 0.253 | 0.419 | 1.341 | 0.191 | 10.515 | 0 | 0 | 80.904 | -50.098 | 0 | 0 | 0.415 | 1.473 | 0.1 |
Total Non-Current Liabilities
| 1.286 | 3.784 | 0.647 | 2.378 | 0.51 | 0.538 | 0.041 | 1.025 | 1.155 | 0.267 | 0.116 | 0.652 | 6.542 | 10.864 | 6.638 | 10.63 | 12.157 | 8.693 | 80.983 | 0.601 | 0.438 | 0.421 | 0.857 | 1.52 | 0.1 |
Total Liabilities
| 11.547 | 14.175 | 11.219 | 4.941 | 3.396 | 2.549 | 2.107 | 3.018 | 3.456 | 2.97 | 2.906 | 7.235 | 19.713 | 31.524 | 30.46 | 54.139 | 52.302 | 36.033 | 122.53 | 9.688 | 3.418 | 4.553 | 15.007 | 22.591 | 3 |
Equity: | |||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.026 | 0.026 | 0.022 | 0.018 | 0.015 | 0.014 | 0.014 | 0.014 | 0.013 | 0.013 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.012 | 0.012 | 0.012 | 0.012 | 0.011 | 0.011 | 0.024 | 0.022 | 0 |
Retained Earnings
| -88.467 | -87.946 | -52.533 | -50.088 | -58.028 | -59.167 | -59.235 | -58.215 | -55.423 | -50.882 | -44.506 | -39.543 | -35.602 | -29.372 | -27.062 | -20.851 | -26.236 | -47.795 | -158.417 | -42.593 | -64.486 | -69.52 | -71.719 | -68.081 | -15.1 |
Accumulated Other Comprehensive Income/Loss
| 0.166 | 0.187 | 0.012 | -0 | 0 | -1.758 | -2.385 | -2.375 | -2.36 | -2.917 | -3.302 | -3.018 | -6.64 | -5.54 | 0 | 0 | -2.233 | -1.614 | -0.005 | -0.011 | -0.027 | -0.04 | 0.341 | -0.729 | -0.1 |
Other Total Stockholders Equity
| 132.888 | 129.192 | 118.432 | 75.834 | 62.4 | 62.911 | 62.945 | 61.091 | 59.974 | 58.33 | 54.498 | 52.842 | 55.578 | 55.021 | 53.033 | 53.315 | 72.865 | 79.376 | 74.807 | 73.331 | 72.606 | 72.018 | 62.047 | 58.012 | 15.7 |
Total Shareholders Equity
| 44.613 | 41.459 | 65.933 | 25.764 | 4.387 | 2 | 1.339 | 0.515 | 2.204 | 4.544 | 6.701 | 10.292 | 13.347 | 20.12 | 25.982 | 32.475 | 44.408 | 29.979 | -83.603 | 30.738 | 8.103 | 2.469 | -9.307 | -10.776 | 0.5 |
Total Equity
| 44.613 | 41.459 | 65.933 | 25.764 | 4.387 | 2 | 1.339 | 0.515 | 2.204 | 4.544 | 6.701 | 10.292 | 13.347 | 20.12 | 25.982 | 32.475 | 44.408 | 29.979 | -83.603 | 30.738 | 8.103 | 2.824 | -8.952 | -10.282 | 0.5 |
Total Liabilities & Shareholders Equity
| 56.16 | 55.634 | 77.152 | 30.705 | 7.783 | 4.549 | 3.446 | 3.533 | 5.66 | 7.514 | 9.607 | 17.527 | 33.06 | 51.644 | 56.442 | 86.614 | 96.71 | 66.012 | 38.927 | 40.426 | 11.522 | 7.377 | 6.055 | 12.309 | 3.5 |