EXODUS MOVEMENT INC

EXOD NYSEMKT Technology
$5.18
Jul 15, 2026
Mkt Cap: $154.0M
ROC: N/A EY: N/A

Business Description

10-K filed: Mar 6, 2025

Item 1. Business. Unless the context requires otherwise, in this Annual Report on Form 10-K ("report"), the terms “we,” “us,” “our,” the “Company,” and “Exodus” refer to Exodus Movement, Inc. and its wholly-owned subsidiaries, Proper Trust AG, 3ZERO, LLC ("3ZERO"), OSMIUM, LLC and Osmium Europe...

Price History

Avg P/E: 11.0 Avg P/FCF: 11.0
2024202520252025202620262026$0.00$15.03$30.07$45.10$60.13$75.16

Income Statement

Metric2022202320242025
Revenue50.6M56.2M116.3M121.6M
Cost of Revenue28.7M000
Gross Profit21.9M56.2M116.3M121.6M
Operating Expenses46.4M47.8M-10.2M146.8M
Operating Income-24.5M8.4M126.5M-25.2M
Interest Expense000570.0K
Pre-Tax Income-24.1M10.9M130.9M-20.7M
Income Tax-946.0K-1.9M17.9M-9.3M
Net Income-23.1M12.8M113.0M-11.4M
EPS (Basic)-0.890.504.30-0.39
EPS (Diluted)-0.890.413.52-0.39
Shares Outstanding26.0M25.7M26.3M29.0M

Balance Sheet

Metric2022202320242025
Cash & Equivalents20.5M11.9M37.9M4.9M
Short-term Investments32.0M43.2M30.5M80.8M
Accounts Receivable1.5M3.2M7.7M5.1M
Inventory0000
Total Current Assets56.8M59.7M82.8M99.3M
Property & Equipment617.0K317.0K357.0K458.0K
Goodwill & Intangibles9.4M10.0M8.3M9.5M
Total Assets89.2M111.7M288.0M266.8M
Accounts Payable610.0K1.1M1.2M1.2M
Short-term Debt0000
Total Current Liabilities3.0M7.5M8.3M7.4M
Long-term Debt0000
Total Liabilities3.4M8.0M30.5M19.4M
Total Equity85.8M103.8M257.5M247.4M
Total Liab. & Equity----

Cash Flow Statement

Metric2022202320242025
Net Income-23.1M12.8M113.0M-11.4M
Depreciation & Amort.3.5M4.6M5.3M3.8M
Operating Cash Flow44.4M692.0K-12.0M-25.6M
Capital Expenditures-324.0K-67.0K-273.0K-1.9M
Acquisitions0000
Investing Cash Flow-32.1M-9.1M43.9M7.7M
Dividends Paid0000
Share Repurchases-280.0K-682.0K-5.3M-15.0M
Debt Issued/Repaid0000
Financing Cash Flow2.8M-682.0K-5.3M-15.0M
Free Cash Flow44.1M625.0K-12.3M-27.5M
Net Change in Cash15.1M-9.1M26.5M-32.9M