Crexendo, Inc. CXDO
Crexendo, Inc. is an award-winning software technology company that is a premier provider of cloud communication platform software and unified communications as a service (UCaaS) offering, including voice, video, contact center, and managed IT services tailored to businesses of all sizes. Our cloud communications software solutions currently support over seven million end users globally, through an extensive network of over 240 cloud communication platform software subscribers and our direct retail offering. Our products and services can be categorized in the following offerings:
Cloud Telecommunications Services – Our cloud telecommunications services transmit calls using IP or cloud technology, which converts voice signals into digital data packets for transmission over the Internet or cloud. Each of our calling plans provides a number of basic features typically offered by traditional telephone service providers, plus a wide range of enhanced features that we believe offer an attractive value proposition to our customers. This platform enables a user, via a single "identity" or telephone number, to access and utilize services and features regardless of how the user is connected to the Internet or cloud, whether it's from a desktop device or an application on a mobile device or computer.
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $68.2M | $60.8M | $53.2M | $37.6M | $28.1M | $16.4M | $14.4M | $11.9M | $10.2M | $9.1M |
| Cost of revenue | — | — | — | — | — | $4.9M | $4.4M | — | $2.9M | $3.0M |
| Gross profit | — | — | — | — | — | $11.4M | $10.1M | — | $7.3M | $6.1M |
| R&D | $5.7M | $5.6M | $4.9M | $4.0M | $1.4M | $1.2M | $853.0K | $801.0K | $750.0K | $826.0K |
| SG&A | $14.7M | $13.8M | $13.8M | $12.9M | $10.6M | $5.1M | $4.2M | $4.1M | $4.1M | $4.9M |
| Total operating expenses | $63.5M | $59.0M | $54.9M | $74.9M | $30.9M | $15.4M | $13.3M | $12.1M | $10.9M | $11.9M |
| Operating income | $4.7M | $1.8M | -$1.7M | -$37.4M | -$2.8M | $991.0K | $1.1M | -$206.0K | -$734.0K | -$2.8M |
| Interest expense | $19.0K | $42.0K | $115.0K | $78.0K | $84.0K | $76.0K | $12.0K | $12.0K | $209.0K | $138.0K |
| Pre-tax income | $5.4M | $1.9M | -$264.0K | -$36.2M | -$2.9M | $1.9M | $1.1M | -$208.0K | -$1.0M | -$2.8M |
| Income tax | $300.0K | $212.0K | $98.0K | $762.0K | $465.0K | $6.0M | $6.0K | $15.0K | $7.0K | $12.0K |
| Net income | $5.1M | $1.7M | -$362.0K | -$35.4M | -$2.4M | $7.9M | $1.1M | -$223.0K | -$929.0K | -$2.8M |
| EPS, basic | 0.17 | 0.06 | -0.01 | -1.54 | -0.12 | 0.50 | 0.08 | -0.02 | -0.07 | -0.21 |
| EPS, diluted | 0.16 | 0.06 | -0.01 | -1.54 | -0.12 | 0.46 | 0.07 | -0.02 | -0.07 | -0.21 |
| Shares, diluted (wtd. avg.) | $31.6M | $30.0M | $25.9M | $22.9M | $20.28B | $17.4M | $15.6M | $14.3M | $13.9M | $13.4M |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $31.4M | $18.2M | $10.3M | $5.5M | $7.5M | $17.7M | $4.3M | $1.9M | $1.4M | $0 |
| Receivables | $4.9M | $4.4M | $3.5M | $3.3M | $2.2M | $538.0K | $380.0K | $419.0K | $372.0K | $346.0K |
| Inventory | $454.0K | $393.0K | $382.0K | $679.0K | $231.0K | $504.0K | $382.0K | $270.0K | $131.0K | $170.0K |
| Total current assets | $41.9M | $26.9M | $16.9M | $12.3M | $11.6M | $19.8M | $5.7M | $3.3M | $2.6M | $2.0M |
| Property, plant and equipment | $195.0K | $394.0K | $670.0K | $3.3M | $3.0M | $2.7M | $155.0K | $124.0K | $8.0K | $18.0K |
| Goodwill | $9.5M | $9.5M | $9.5M | $9.5M | $37.0M | $272.0K | $272.0K | $272.0K | $272.0K | $272.0K |
| Other intangibles | $17.9M | $20.5M | $23.6M | $26.7M | $22.2M | $252.0K | $465.0K | $167.0K | $239.0K | $335.0K |
| Total assets | $77.7M | $64.9M | $56.2M | $55.6M | $77.2M | $30.7M | $7.8M | $4.5M | $3.7M | $3.5M |
| Accounts payable | $649.0K | $1.0M | $769.0K | $1.2M | $476.0K | $56.0K | $86.0K | $155.0K | $79.0K | $116.0K |
| Total current liabilities | $12.3M | $12.1M | $10.3M | $10.4M | $10.6M | $2.6M | $2.9M | $2.0M | $1.7M | $2.0M |
| Long-term debt | $114.0K | $592.0K | — | $1.0M | $1.9M | $1.9M | — | $0 | $10.0K | $966.0K |
| Total liabilities | $13.9M | $13.5M | $11.5M | $14.2M | $11.2M | $4.9M | $3.4M | $2.5M | $2.1M | $3.0M |
| Retained earnings | -$81.7M | -$86.8M | -$88.5M | -$87.9M | -$52.5M | -$50.1M | -$58.0M | -$59.2M | -$58.9M | -$58.2M |
| Total equity | $63.8M | $51.4M | $44.6M | $41.5M | $65.9M | $25.8M | $4.4M | $2.0M | $1.6M | $715.0K |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $9.3M | $6.3M | $3.5M | -$411.0K | -$1.0M | $647.0K | $1.6M | $452.0K | $294.0K | -$1.1M |
| Depreciation and amortisation | $217.0K | $303.0K | $404.0K | $311.0K | $235.0M | $258.0K | $94.0K | $92.0K | $106.0K | $146.0K |
| Stock-based compensation | $2.9M | $3.0M | $3.8M | $4.4M | $1.6M | $623.0K | $399.0K | $438.0K | $573.0K | $653.0K |
| Capital expenditure | $18.0K | $27.0K | $92.0K | $289.0K | $101.0K | — | — | — | — | — |
| Investing cash flow | -$18.0K | -$27.0K | $3.7M | -$1.7M | -$9.9M | $13.7M | -$72.0K | -$7.0K | $252.0K | $11.0K |
| Financing cash flow | $3.9M | $1.6M | -$2.3M | -$54.0K | $650.0K | -$921.0K | $765.0K | $122.0K | $117.0K | $237.0K |
| Dividends paid | — | $0 | $130.0K | $462.0K | $0 | — | — | — | — | — |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001654954-26-001848.
Others in SIC 4813
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| VZ | VERIZON COMMUNICATIONS INC | $208.32B | 12.3x | 2.5% |
| T | AT&T INC. | $175.97B | 8.4x | 2.7% |
| LUMN | Lumen Technologies, Inc. | $6.98B | — | -6.6% |
| TDS | TELEPHONE & DATA SYSTEMS INC /DE/ | $4.33B | — | -9.0% |
| UNIT | Uniti Group Inc. | $2.47B | 2.1x | 91.5% |
| IDT | IDT CORP | $1.71B | 22.9x | 2.1% |
| ATEX | Anterix Inc. | $1.69B | 17.9x | 7.8% |
| SHEN | SHENANDOAH TELECOMMUNICATIONS CO/VA/ | $696.5M | — | 9.1% |