Saturday 17 October 2026
Export EXOD’s income statement to Excel — free account
Exodus Movement, Inc.
EXOD Technology Software Infrastructure
Exodus Movement, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $121.6 million, up 4.54% from fiscal 2024. In the quarter to June 2026, revenue grew 1.55%, EPS fell 148.4% and free cash flow fell 825.5%, each against the same quarter a year earlier.
5.22
0.82
−13.58%
Follow EXOD
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Trend | 2026e | 2027e | 2028e |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Price, $ | |||||||||||||||
| Price, $ | Low | — | — | — | — | — | 8.50 | 1.00 | 1.76 | 2.30 | 13.31 |
Analyst estimates 2026–2028 Powerpack |
|||
| High | — | — | — | — | — | 33.00 | 24.90 | 6.99 | 67.00 | 117.40 | |||||
| People | |||||||||||||||
| People | Employees | — | — | — | — | — | — | — | — | 210 | 215 | ||||
| Revenue/emp, $m | — | — | — | — | — | — | — | 0.00 | 0.55 | 0.57 | |||||
| Income, $m | |||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | — | — | 56 | 116 | 122 | ||||
| Gross margin, % | — | — | — | — | — | — | — | 100.00 | 100.00 | 100.00 | |||||
| EBT | — | — | — | — | — | — | — | 11 | 131 | (21) | |||||
| EBT margin, % | — | — | — | — | — | — | — | 19.37 | 112.54 | (16.99) | |||||
| Net income | — | — | — | — | — | — | — | 13 | 113 | (11) | |||||
| Depreciation | — | — | — | — | — | — | — | 5 | 5 | 4 | |||||
| Per share, $ | |||||||||||||||
| Per share, $ | Revenue | — | — | — | — | — | — | — | 2.19 | 4.42 | 4.19 | ||||
| Earnings | — | — | — | — | — | — | — | 0.49 | 4.30 | (0.39) | |||||
| Cash flow | — | — | — | — | — | — | — | 0.03 | (0.46) | (0.88) | |||||
| Capex | — | — | — | — | — | — | — | 0.00 | (0.02) | (0.07) | |||||
| Free cash flow | — | — | — | — | — | — | — | 0.02 | (0.48) | (0.95) | |||||
| Book value | — | — | — | — | — | — | — | 4.04 | 9.79 | 8.53 | |||||
| Shares, m | — | — | — | — | — | — | — | 26 | 26 | 29 | |||||
| Valuation, × | |||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | — | 4.62 | 7.12 | 0.00 | ||||
| P/S | — | — | — | — | — | — | — | 1.05 | 6.94 | 3.53 | |||||
| P/B | — | — | — | — | — | — | — | 0.57 | 3.13 | 1.73 | |||||
| EV/Sales | — | — | — | — | — | — | — | 0.07 | 6.35 | 3.49 | |||||
| EV/FCF | — | — | — | — | — | — | — | 6.53 | (59.96) | (16.41) | |||||
| Cash, $m | |||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | — | — | — | 1 | (12) | (26) | ||||
| Capex | — | — | — | — | — | — | — | 0 | 0 | (2) | |||||
| Free cash flow | — | — | — | — | — | — | — | 1 | (13) | (27) | |||||
| Balance, $m | |||||||||||||||
| Balance, $m | Working capital | — | — | — | — | — | — | — | 52 | 74 | 92 | ||||
| Total debt | — | — | — | — | — | — | — | — | — | — | |||||
| Net debt | — | — | — | — | — | — | — | (55) | (68) | (5) | |||||
| Shareholders’ equity | — | — | — | — | — | — | — | 104 | 258 | 247 | |||||
| Returns, % | |||||||||||||||
| Returns, % | ROA | — | — | — | — | — | — | — | 0.00 | 56.52 | (4.09) | ||||
| ROIC | — | — | — | — | — | — | — | 10.76 | 41.80 | (6.38) | |||||
| ROE | — | — | — | — | — | — | — | 0.00 | 62.53 | (4.50) | |||||
Negative figures in brackets.
Fiscal years to Dec 2025 · latest quarter Jun 2026
Charts ten years each
Exodus Movement, Inc. vs peers in Software Infrastructure (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| MOVE Corvex, Inc. | $265.4M | — (loss-making) | — (loss-making) | +3,590.29% (above 0%: growing) | n/m | −91.41% (below 0%: shrinking) | 44.28% | (400.32%) | Compare |
| GRRR Gorilla Technology Group Inc. | $231.4M | — (loss-making) | — (loss-making) | +223.14% (above 0%: growing) | n/m | −128.98% (below 0%: shrinking) | 21.09% | (145.44%) | Compare |
| ZSQR Z Squared Inc. | $226.8M | — (loss-making) | — (loss-making) | +688.99% (above 0%: growing) | n/m | −34.24% (below 0%: shrinking) | (111.52%) | (871.15%) | Compare |
| ZENA ZenaTech, Inc. | $225.5M | — (loss-making) | — (loss-making) | — | n/m | −159.28% (below 0%: shrinking) | 100.00% | (234.70%) | Compare |
| PDYN Palladyne AI Corp. | $200.8M | — (loss-making) | — (loss-making) | +469.75% (above 0%: growing) | n/m | −106.98% (below 0%: shrinking) | 29.07% | (231.94%) | Compare |
| EXOD Exodus Movement, Inc. | $182.4M | — (loss-making) | — (loss-making) | +1.55% (above 0%: growing) | n/m | −825.45% (below 0%: shrinking) | 100.00% | (174.61%) | |
| SANG Sangoma Technologies Corporation | $160.2M | — (loss-making) | — | −21.16% (below 0%: shrinking) | n/m | −61.34% (below 0%: shrinking) | 62.50% | (17.39%) | Compare |
| AMBR Amber International Holding Limited - Sponsored ADR | $156.5M | 298× | — (loss-making) | −26.53% (below 0%: shrinking) | +57.00% (above 0%: growing) | +274.25% (above 0%: growing) | 79.48% | 7.43% | Compare |
| DVLT Datavault AI Inc. | $133.8M | — (loss-making) | — (loss-making) | +287.15% (above 0%: growing) | n/m | −956.82% (below 0%: shrinking) | 42.85% | (393.87%) | Compare |
| Median of peers | $213.2M | — | — | +287.15% | — | −99.20% | 43.57% | (233.32%) |
Exodus Movement, Inc. (EXOD) key facts
- Concern: Exodus Movement, Inc. reported a net loss of $11.4 million, or a loss of $0.39 per share, for fiscal 2025.
- Strength: Exodus Movement, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $121.6 million, up 4.54% from fiscal 2024.
- Exodus Movement, Inc. (EXOD) is a Software Infrastructure company in the Technology sector, listed on NYSE American.
- As of October 16, 2026, EXOD traded at $5.22, a market capitalization of $182.4 million.
- Trailing earnings are negative, so a P/E ratio is not meaningful; the stock trades at 1.4× sales.
- Return on equity was −4.50% and debt-to-equity 0.00.
- Its Piotroski F-score is 2 out of 9 and its Altman Z-score is 14.51 (safe zone) for fiscal 2025.