$35.75

-0.73 (-2.00%)

Weekly Expected Move ±4.5%

$32 $34 $36 $37 $39

NASDAQ · Technology · Information Technology Services · Tech Score Neutral · Power 57 · $5.4B mcap · 137M float · 1.76% daily turnover · Short 58% of daily vol

Revenue Segmentation

By Product / Service

By Geography

Revenue by Segment (5-Year Trend)

Income Trends

Revenue

$2.1B +13.6% ▲

5Y CAGR: +16.8%

Gross Profit

$801M +15.9% ▲

5Y CAGR: +19.1%

Operating Income

$314M +19.0% ▲

5Y CAGR: +23.3%

Net Income

$251M +26.6% ▲

5Y CAGR: +22.9%

EPS (Diluted)

$1.54 +27.3% ▲

5Y CAGR: +24.3%

EBITDA

$392M +9.6% ▲

5Y CAGR: +13.9%

Profit Margins

Year-over-Year Growth

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$1.1B	$1.4B	$1.6B	$1.8B	$2.1B
YoY Growth	+17.1%	+25.8%	+15.5%	+12.7%	+13.6%
Cost of Revenue	$691M	$897M	$1.0B	$1.1B	$1.3B
Gross Profit	$431M	$515M	$608M	$691M	$801M
Gross Margin	38.4%	36.5%	37.3%	37.6%	38.4%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$226M	$267M	$319M	$372M	$428M
Operating Expenses	$275M	$323M	$369M	$427M	$487M
Operating Income	$156M	$192M	$239M	$264M	$314M
Operating Margin	13.9%	13.6%	14.6%	14.3%	15.0%
Interest Expense	$8M	$8M	$13M	$19M	$18M
Income Before Tax	$147M	$191M	$238M	$261M	$315M
Tax Expense	$32M	$48M	$54M	$63M	$64M
Net Income	$115M	$143M	$185M	$198M	$251M
Net Margin	10.2%	10.1%	11.3%	10.8%	12.0%
EPS (Diluted)	$0.67	$0.85	$1.10	$1.21	$1.54
EBITDA	$230M	$276M	$322M	$358M	$392M
Shares Outstanding	171M	169M	168M	164M	162M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$472M	$481M	$501M	$514M	$530M	$543M	$570M	$595M
Cost of Revenue	$294M	$298M	$308M	$320M	$326M	$333M	$348M	$369M
Gross Profit	$178M	$183M	$193M	$194M	$204M	$210M	$222M	$226M
Gross Margin	37.8%	38.1%	38.6%	37.7%	38.5%	38.6%	38.9%	38.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$95M	$96M	$101M	$99M	$113M	$115M	$116M	$124M
Operating Expenses	$109M	$112M	$115M	$113M	$128M	$132M	$130M	$139M
Operating Income	$69M	$71M	$78M	$81M	$76M	$78M	$92M	$87M
Operating Margin	14.7%	14.8%	15.7%	15.8%	14.4%	14.4%	16.1%	14.7%
Interest Expense	$6M	$5M	$4M	$4M	$5M	$17M	$4M	$5M
Income Before Tax	$68M	$71M	$80M	$85M	$75M	$75M	$91M	$84M
Tax Expense	$15M	$20M	$13M	$19M	$16M	$15M	$24M	$19M
Net Income	$53M	$51M	$67M	$66M	$58M	$60M	$67M	$65M
Net Margin	11.2%	10.5%	13.3%	12.8%	11.0%	11.1%	11.8%	10.8%
EPS (Diluted)	$0.33	$0.31	$0.40	$0.40	$0.36	$0.38	$0.43	$0.42
EBITDA	$104M	$98M	$104M	$103M	$113M	$113M	$109M	$104M
Shares Outstanding	163M	164M	165M	164M	162M	162M	157M	153M

EXLS NASDAQ