Previous Close | $5.76 |
Intrinsic Value | $42.26 |
Upside potential | +634% |
Data is not available at this time.
Crexendo, Inc. operates in the cloud communications and managed IT services sector, providing scalable, cost-effective solutions tailored for small and medium-sized businesses. The company generates revenue primarily through subscription-based models, offering hosted VoIP, unified communications, and cloud-based contact center services. Its competitive edge lies in integrating proprietary technology with third-party platforms, enabling seamless digital transformation for clients. Crexendo differentiates itself through a focus on reliability, customer support, and flexible pricing structures, positioning it as a nimble alternative to larger telecom providers. The company serves a diverse clientele across North America, leveraging its expertise in regulatory compliance and network security to attract industries with stringent communication requirements. While competing against entrenched players like RingCentral and 8x8, Crexendo carves out a niche by emphasizing personalized service and hybrid deployment options.
Crexendo reported $60.8 million in revenue for the period, with net income of $1.7 million, reflecting a 2.8% net margin. Diluted EPS stood at $0.0559, while operating cash flow reached $6.3 million, demonstrating solid conversion of earnings to cash. Capital expenditures were minimal at $27,000, indicating asset-light operations typical of cloud service providers.
The company's operating cash flow coverage of 3.75x net income suggests strong earnings quality. With negligible capex requirements, nearly all operating cash flow is available for reinvestment or balance sheet strengthening. The capital-light model allows for scalable growth without proportional increases in fixed assets.
Crexendo maintains a robust liquidity position with $18.2 million in cash against just $2.1 million of total debt, yielding a comfortable 8.6x cash-to-debt ratio. The debt-free operating profile and substantial cash reserves provide flexibility for strategic investments or weather economic downturns.
While historical growth rates aren't specified, the company's cash generation capability and clean balance sheet could support future expansion initiatives. Crexendo currently retains all earnings, with no dividend distribution—a prudent approach given its growth stage and the capital needs of scaling cloud infrastructure.
At a $0.0559 EPS, the company trades at a P/E multiple that investors would benchmark against high-growth SaaS peers. The market likely prices in expectations for continued cloud adoption tailwinds and margin expansion as the subscription revenue base matures.
Crexendo's focus on SMB cloud communication needs positions it well in an underpenetrated market segment. The outlook remains positive given secular digital transformation trends, though execution risks include competition from deep-pocketed rivals and churn management in its subscription base. Technological reliability and customer retention will be key value drivers moving forward.
Company SEC filings (10-K), investor relations materials
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |