EXLS logo

EXLS

ExlService Holdings Inc.

$43.78
+$0.19(+0.44%)
41
Overall
55
Value
18
Tech
52
Quality
Market Cap
$7.04B
Volume
1.03M
52W Range
$35.16 - $52.43
Target Price
$54.14
Order:

Income Statement

MetricTrendChart
2015
Dec
2016
Dec
2017
Dec
2018
Dec
2019
Dec
2020
Dec
2021
Dec
2022
Dec
2023
Dec
2024
Dec
REVENUE
Total Revenue
$628.5M$686.0M$762.3M$883.1M$991.3M$958.4M$1.1B$1.4B$1.6B$1.8B
Total Revenue
$628.5M$686.0M$762.3M$883.1M$991.3M$958.4M$1.1B$1.4B$1.6B$1.8B
COST OF GOODS SOLD
Cost of Revenue
$-402.9M$-448.0M$495.1M$584.9M$655.5M$623.9M$690.9M$896.6M$1.0B$1.1B
GROSS PROFIT
Gross Profit
$225.6M$238.3M$267.2M$298.3M$335.9M$334.5M$431.4M$515.4M$607.8M$691.0M
OPERATING EXPENSES
Operating Expenses
$-158.2M$-173.8M$-194.4M$-248.4M$259.4M$224.5M$275.5M$323.3M$369.0M$427.4M
Selling, General & Administrative
$126.8M$139.2M$155.9M$179.8M$198.8M$174.0M$226.3M$267.0M$318.5M$372.2M
Selling & Marketing Expenses
$49.5M$50.6M$53.4M$63.6M$71.8M$60.1M$84.3M$98.0M$120.2M$146.5M
General & Administrative Expenses
$77.3M$88.6M$102.5M$116.2M$126.9M$113.9M$142.0M$169.0M$198.3M$225.7M
Salaries & Wages
$-16.0M$-19.8M$-23.0M$-23.9M$2.1M$-8.3M$-9.4M$-9.8M$-17.3M$-17.6M
Depreciation & Amortization
$31.5M$34.6M$38.5M$48.6M$52.0M$50.5M$49.1M$56.3M$50.5M$55.2M
Depreciation & Amortization
$31.5M$34.6M$38.5M$48.6M$52.0M$50.5M$49.1M$56.3M$50.5M$55.2M
Amortization
$-10.2M$-11.9M$-13.7M$-20.5M$349.4M$351.7M$404.6M$406.2M$405.5M$419.8M
Other Operating Expenses
$-158.2M$-173.8M$-194.4M$-248.4M$-330.0K$-184.0K$-173.0K$-2.6M$-1.2M$-561.0K
OPERATING INCOME
Operating income
$67.3M$64.2M$72.7M$69.9M$76.5M$110.0M$155.9M$192.2M$238.8M$263.6M
EBITDA
$108.6M$119.8M$125.9M$116.3M$178.7M$204.2M$229.6M$276.7M$308.7M$338.4M
NON-OPERATING ITEMS
Interest Expense (Non-Operating)
$1.3M$1.3M$1.9M$7.2M$13.6M$11.2M$7.6M$8.3M$90.0K$196.0K
Intinc
$8.4M$19.7M$12.3M$10.5M------------
Net Non-Operating Interest Income/Expense
$-1.3M$-1.3M$-1.9M$-7.2M$-13.6M$-11.2M$-7.6M$3.0M$-90.0K$-196.0K
Gain on Sale of Securities
$3.9M$8.1M$8.8M$10.0M$13.0M$9.6M$4.9M$4.9M$5.0M$5.7M
Other Income/Expense
$-7.0M$-15.4M$-11.4M$-12.7M$-16.2M$-11.8M$6.0M$960.0K$-11.0M$-16.0M
Other Special Charges
$7.0M$15.4M$11.4M$13.0M$16.5M$12.1M$-6.1M$-10.0K$10.8M$16.1M
SPECIAL ITEMS
Restructring And Mn A Income
------$20.1M$8.7M$556.0K------$4.8M
Special Income Charges
--$2.2M$640.0K$-20.1M$-8.7M$-556.0K------$-4.8M
Impairment of Capital Assets
--$-2.2M$-640.0K$-20.1M$3.6M----------
PRE-TAX INCOME
EBIT
$77.1M$85.2M$86.9M$67.6M$96.7M$126.5M$154.1M$198.8M$238.2M$261.4M
Pre-Tax Income
$75.8M$83.9M$85.0M$60.4M$83.1M$115.3M$146.6M$190.1M$237.9M$261.3M
INCOME TAX
Tax Provision
$24.2M$22.2M$36.1M$3.4M$15.2M$25.6M$31.9M$47.6M$53.5M$62.9M
NET INCOME
Net Income
$51.6M$61.7M$48.9M$56.7M$67.7M$89.5M$114.8M$143.0M$184.6M$198.3M
Net Income (Continuing Operations)
$51.6M$61.7M$48.9M$56.7M$67.7M$89.5M$114.8M$143.0M$184.6M$198.3M
Net Income (Discontinued Operations)
$51.6M$61.7M$48.9M$56.7M$67.7M$89.5M$114.8M$143.0M$184.6M$198.3M
Net Income (Common Stockholders)
$51.6M$61.7M$48.9M$56.7M$67.7M$89.5M$114.8M$143.0M$184.6M$198.3M
Normalized Income
--------------$158.5M$190.0M$263.0M
TOTALS
Total Expenses
$-561.1M$-621.8M$300.7M$248.4M$914.9M$848.4M$966.4M$1.2B$1.4B$1.6B
SHARE & EPS DATA
Average Shares Outstanding
$33.3M$33.6M$33.9M$34.5M$171.8M$171.4M$167.7M$166.7M$166.3M$162.7M
Average Shares Outstanding (Diluted)
$34.2M$34.6M$35.1M$35.0M$173.7M$172.8M$171.2M$169.2M$168.2M$164.3M
Shares Outstanding
$33.3M$33.8M$34.2M$34.3M$171.8M$167.4M$166.0M$33.3M$165.8M$162.3M
Basic EPS
$1.55$1.84$1.44$1.65$0.39$0.52$0.68$0.86$1.11$1.22
Basic EPS (Continuing Operations)
--------$0.39$0.52$0.68$0.86$1.11$1.22
Diluted EPS
$1.51$1.79$1.39$1.62$0.39$0.52$0.67$0.85$1.1$1.21
Diluted EPS (Continuing Operations)
--------$0.39$0.52$0.67$0.85$1.1$1.21
OTHER METRICS
Acquisition Expense
------$584.9M------------
Earnings from equity interest
------$-247.0K$-269.0K$-227.0K$47.0K$434.0K$153.0K$-114.0K
Earnings From Equity Interest Net Of Tax
------$-247.0K$-269.0K$-227.0K$47.0K$434.0K$153.0K$-114.0K
Excise Taxes
----------------$218.0K$1.1M
Minority Interests
------$26.0K$670.0M$719.2M--------
Non Recurring Operation Expense
------$-2.4M------------
Other Gand A
$77.3M$88.6M$102.5M$116.2M$126.9M$113.9M$142.0M$169.0M$198.3M$225.7M
Other Impairment Of Capital Assets
--------$2.2M----------
Other Write Off
--------$156.0K$269.0K$129.0K$60.0K$79.0K$135.0K
Rent And Landing Fees
$77.3M$88.6M$102.5M$116.2M------------
Selling Expense
$49.5M$50.6M$53.4M$63.6M------------
Restruct
------$20.1M$8.7M$556.0K------$4.8M

Financial data is updated quarterly and may not reflect the most recent earnings.

ABCD
1SymbolPriceChangeVol
2EXLS$43.78+0.4%1.03M
3
4
5
6

Get ExlService Holdings Inc. Data in Excel

Stream real-time data directly to your spreadsheets

BUY NOW
Stock data provided by MarketXLS.