Rocket


Overview
Financials
News + Filings
Key Docs
Charts
Ownership
Insiders





Income Statement
Balance Sheet
Cash Flow Statement
Segments

Common Size IS
Op Efficiency
Credit Analysis

Crexendo, Inc. (CXDO)

Income Statement Business | Product

Standardized | As Reported Annual | Quarterly | TTM
  Older >>
In millions, except per share itemsDec-31-22Dec-31-21Dec-31-20Dec-31-19Dec-31-18Dec-31-17Dec-31-16Dec-31-15
   10-K10-K10-K10-K10-K10-K10-K10-K
Revenues:  
    Cloud Telecommunications Segment     13.811.1   
    Cloud Telecommunications Services     13.811.1   
    Web services     0.70.81.01.41.8
    Web Services Segment     0.70.8   
    Other       9.17.86.0
Total revenues   [+]37.628.116.414.411.910.29.17.8
            Revenue growth   [+]33.7%71.4%13.5%21.2%16.9%11.7%16.6%3.0%
Cost of goods sold   [+]8.36.64.94.43.83.33.63.6
Gross profit  29.221.511.410.18.16.95.54.2
            Gross margin  77.8%76.4%69.8%69.9%67.9%67.9%60.2%54.3%
Selling, general and administrative   [+]24.819.09.38.17.56.97.48.3
Research and development  4.01.41.20.90.80.80.80.8
Other operating expenses  5.23.9 -0.2    
EBITDA   [+]-2.0-1.21.21.4-0.1-0.6-2.6-4.6
            EBITDA margin  -5.2%-4.2%7.6%9.7%-1.0%-6.2%-28.7%-58.4%
Depreciation  2.71.60.30.00.10.10.10.3
EBITA  -4.7-2.81.01.4-0.2-0.7-2.8-4.8
            EBITA margin  -12.6%-10.0%6.0%9.4%-1.7%-7.2%-30.3%-61.9%
Amortization of intangibles     0.1    
EBIT   [+]-4.7-2.81.01.3-0.2-0.7-2.8-4.8
            EBIT margin  -12.6%-10.0%6.0%9.1%-1.7%-7.2%-30.3%-61.9%
Non-recurring items   [+]32.7  0.2    
Interest expense, net   [+]0.10.10.10.00.00.20.10.0
Other income (expense), net   [+]1.30.01.00.00.0-0.10.10.3
Pre-tax income  -36.2-2.91.91.1-0.2-1.0-2.8-4.6
Income taxes  -0.8-0.5-6.00.00.00.00.00.0
            Tax rate  2.1%16.0% 0.5%0.0%0.0%0.0%0.0%
Net income  -35.4-2.47.91.1-0.2-0.9-2.8-4.5
            Net margin  -94.3%-8.7%48.5%7.9%-1.9%-9.1%-30.6%-58.0%
   
Basic EPS   [+]($1.54)($0.12)$0.50$0.08($0.02)($0.07)($0.21)($0.35)
Diluted EPS   [+]($1.54)($0.12)$0.46$0.07($0.02)($0.07)($0.21)($0.35)
   
Dividends per share  $0.02       
   
Shares outstanding (basic)   [+]22.920.315.814.614.313.913.413.0
Shares outstanding (diluted)   [+]22.920.317.415.614.313.913.413.0
   
EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges.  

Rocket Data Systems, Inc. © 2019 | Contact Us | Data Disclaimer | Terms of Use | Privacy