Crexendo Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	72.82	68.17	60.84	53.2	37.55	28.09
Revenue Growth (YoY)	16.31%	12.05%	14.36%	41.66%	33.68%	71.43%
Cost of Revenue	27.68	25.26	23.1	21.56	13.68	10.66
Gross Profit	45.14	42.9	37.74	31.64	23.87	17.43
Selling, General & Admin	35.4	32.49	30.37	28.46	24.63	18.85
Research & Development	5.76	5.72	5.55	4.86	3.96	1.4
Other Operating Expenses	-	-	-	-	32.68	-
Total Operating Expenses	41.16	38.21	35.92	33.32	61.26	20.24
Operating Income	3.98	4.69	1.82	-1.69	-37.39	-2.81
Interest Income	0.71	0.64	0.19	0	-	0
Interest Expense	-0.01	-0.02	-0.04	-0.12	-0.08	-0.08
Other Non-Operating Income (Expense)	0.08	0.06	-0.08	1.54	1.3	-0.02
Total Non-Operating Income (Expense)	0.78	0.68	0.07	1.43	1.22	-0.1
Pretax Income	4.76	5.37	1.89	-0.26	-36.18	-2.91
Provision for Income Taxes	0.29	0.3	0.21	0.1	-0.76	-0.47
Net Income	4.48	5.07	1.68	-0.36	-35.41	-2.45
Net Income to Common	4.48	5.07	1.68	-0.36	-35.41	-2.45
Net Income Growth	85.50%	202.38%	-	-	-	-
Shares Outstanding (Basic)	31	30	27	26	23	20
Shares Outstanding (Diluted)	32	32	30	26	23	20
Shares Change (YoY)	5.78%	5.40%	15.71%	13.10%	13.14%	16.39%
EPS (Basic)	0.15	0.17	0.06	-0.01	-1.54	-0.12
EPS (Diluted)	0.15	0.16	0.06	-0.01	-1.54	-0.12
EPS Growth	87.50%	166.67%	-	-	-	-
Shares Outstanding	32.39	31	27.62	26.13	25.67	22.05
Free Cash Flow	10.09	9.28	6.26	3.41	-0.7	-1.11
Free Cash Flow Growth	8.71%	48.30%	83.65%	-	-	-
Free Cash Flow Per Share	0.32	0.29	0.21	0.13	-0.03	-0.05
Dividends Per Share	-	-	-	0.005	0.020	-
Dividend Growth	-	-	-	-75.00%	-	-
Gross Margin	61.99%	62.94%	62.04%	59.47%	63.56%	62.05%
Operating Margin	5.47%	6.88%	3.00%	-3.17%	-99.57%	-10.00%
Profit Margin	6.15%	7.44%	2.76%	-0.68%	-94.30%	-8.70%
FCF Margin	13.85%	13.61%	10.28%	6.40%	-1.86%	-3.94%
EBITDA	7.67	7.99	5.16	1.88	-34.65	-1.18
EBITDA Margin	10.54%	11.71%	8.47%	3.54%	-92.25%	-4.21%
EBIT	3.98	4.69	1.82	-1.69	-37.39	-2.81
EBIT Margin	5.47%	6.88%	3.00%	-3.17%	-99.57%	-10.00%
Effective Tax Rate	5.98%	5.59%	11.22%	-37.12%	2.11%	15.98%

SEC Filings: 10-K · 10-Q