Exodus Movement, Inc. EXOD
Last close
7.41
2026-09-04
Market cap
$46.8M
2025-03-31 share count
52-week range
4.57 - 32.92
Valuation FY2025 figures against the last close
P/S0.4x
P/E—
P/FCF—
EV/EBITDA—
Dividend yield—
Diluted EPS—
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenue | $121.6M | $116.3M | $56.2M | — |
| SG&A | $66.3M | $39.5M | $18.5M | — |
| Interest expense | $570.0K | $0 | — | — |
| Pre-tax income | -$20.7M | $130.9M | $10.9M | — |
| Income tax | $9.3M | $17.9M | $1.9M | — |
| Net income | -$11.4M | $113.0M | $12.8M | — |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Cash and equivalents | $4.9M | $37.9M | $11.4M | $20.5M |
| Receivables | $5.1M | $7.7M | $3.2M | — |
| Total current assets | $99.3M | $82.8M | $59.7M | — |
| Property, plant and equipment | $458.0K | $357.0K | $317.0K | — |
| Other intangibles | $1.5M | $6.1M | — | — |
| Total assets | $266.8M | $288.0M | $111.7M | — |
| Accounts payable | $1.2M | $1.2M | $1.1M | — |
| Total current liabilities | $7.4M | $8.3M | $7.5M | — |
| Total liabilities | $19.4M | $30.5M | $8.0M | — |
| Retained earnings | $122.5M | $133.9M | -$17.3M | — |
| Total equity | $247.4M | $257.5M | $103.8M | $85.8M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Operating cash flow | -$25.6M | -$12.0M | $692.0K | — |
| Depreciation and amortisation | $3.8M | $5.3M | $4.6M | — |
| Stock-based compensation | $13.6M | $6.6M | $5.8M | — |
| Capital expenditure | $267.0K | $273.0K | $67.0K | — |
| Investing cash flow | $7.7M | $43.9M | -$9.1M | — |
| Financing cash flow | -$15.0M | -$5.3M | -$682.0K | — |
| Buybacks | $15.1M | $5.4M | $715.0K | — |
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 0001821534-26-000009.
Others in SIC 6199
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| AXP | AMERICAN EXPRESS CO | $220.26B | 21.2x | 6.4% |
| MSTR | Strategy Inc | $50.34B | — | 3.0% |
| COIN | Coinbase Global, Inc. | $48.64B | 41.5x | 9.4% |
| SYF | Synchrony Financial | $26.00B | 8.6x | — |
| CRCL | Circle Internet Group, Inc. | $25.33B | — | 624.0% |
| SOFI | SoFi Technologies, Inc. | $23.53B | 46.7x | 23.1% |
| IREN | IREN Ltd | $15.97B | — | 41.1% |
| BMNR | BITMINE IMMERSION TECHNOLOGIES, INC. | $15.06B | 1.9x | 84.1% |