Crexendo, Inc. Financial Ratios — CXDO Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-14.71	-15.58	-36.58	-74.48	-68.94	-60.74	-25.56	-5.38	18.47	41.26	-4.53	-53.34	-0.65	2.77	7.11
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	-1.97	- -	- -	- -	- -	-2.01	-6.16
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	29.19	- -	- -	- -	- -	3.14	7.23
Gross Margin (%)	63.08	70.34	60.39	52.83	54.28	60.25	67.94	67.93	69.86	69.81	62.05	63.56	59.47	62.04	62.94
EBITDA Margin (%)	-9.46	-27.62	-41.97	-78.17	-58.4	-28.7	-6.16	-0.96	8.51	7.62	-4.21	-5.24	3.54	8.47	11.71
Operating Margin (%)	-12.27	-35.62	-53.06	-86.9	-61.86	-30.3	-7.21	-1.73	7.86	6.05	-10	-12.55	-3.17	3	6.88
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	53.05	-7.38	- -	- -	- -	45.99	39.1
Pretax Margin (%)	-2.45	-24.19	-50.54	-82.95	-58.2	-30.49	-9.05	-1.75	7.93	11.59	-10.36	-96.33	-0.5	3.1	7.88
Profit Margin (%)	-12.97	-22.96	-48.05	-83.96	-58.05	-30.62	-9.12	-1.87	7.89	48.45	-8.7	-94.3	-0.68	2.76	7.44
Net Income to Common Margin (%)	-12.97	-22.96	-48.05	-83.96	-58.05	-30.62	-9.12	-1.87	7.89	48.45	-8.7	-94.3	-0.68	2.76	7.44
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.52	- -	- -	- -	- -	11.22	5.59
Dvd Payout Ratio (%)	-13.66	-16.11	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1.3	-35.91	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	- -	- -	- -	1	1	- -	- -	- -	2	3	4	2	2	1
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	1	1	1	1
LT Debt	- -	- -	- -	- -	1	1	- -	- -	- -	2	- -	4	1	1	1
Total Debt/EBITDA	- -	- -	- -	-0.02	-0.22	-0.39	-0.13	-1.75	0.14	1.62	-2.35	-2.24	1.16	0.41	0.14
Net Debt/EBITDA	1.91	1.57	0.71	0.47	0.1	-0.16	1.92	15.73	-3.4	-12.52	4.73	1.2	-4.94	-3.41	-3.92
Total Debt/EBIT	- -	- -	- -	-0.02	-0.21	-0.37	-0.11	-0.97	0.15	2.05	-0.99	-0.94	-1.29	1.16	0.24
Net Debt/EBIT	1.47	1.22	0.56	0.42	0.1	-0.15	1.64	8.7	-3.68	-15.78	1.99	0.5	5.51	-9.65	-6.67
EBITDA to Interest Expense	-2,271	- -	- -	-1,978.67	-163.18	-18.96	-3	-9.5	102.42	16.43	-14.1	-25.22	16.38	122.74	420.26
EBITDA-CapEx/Interest Expense	-3,002.5	- -	- -	-1,981.33	-164.07	-18.96	-3	-10.08	96.42	4.32	-131.56	-28.92	15.58	122.1	419.32
EBIT to Interest Expense	-2,945.5	- -	- -	-2,199.67	-172.82	-20.02	-3.51	-17.17	94.58	13.04	-33.45	-60.44	-14.69	43.43	246.84
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-107.66	-225.55	-463.15	-676.99	-978.98	-1,647.35	-1,576.93	-1,300.35	-745.38	-163.07	-68.06	-158.03	-157.48	-133.61	-105.15
Long-Term Debt/Equity (%)	- -	- -	- -	- -	43.78	187.57	0.61	5.8	1.98	7.48	0.54	8.53	2.44	2.21	0.83
Long-Term Debt/Capital (%)	- -	- -	- -	- -	-1.77	-1.69	-0.02	-0.2	-0.15	-4.01	-0.72	-4.24	-1.26	-1.34	-0.66
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	17.05	27.34	0.27	2.55	1.12	6.28	0.46	6.36	1.94	1.75	0.68
Total Debt/Equity (%)	- -	- -	- -	2.42	46.37	200.39	4.85	10	3.81	7.88	4.23	10.65	4.9	4.12	1.78
Total Debt/Capital (%)	- -	- -	- -	-0.22	-1.88	-1.81	-0.13	-0.34	-0.29	-4.22	-5.6	-5.29	-2.53	-2.5	-1.41
Total Debt/Total Assets (%)	- -	- -	- -	1.46	18.06	29.21	2.11	4.4	2.15	6.61	3.61	7.94	3.89	3.26	1.46
Net Debt to Equity	-64.87	-72.29	-45.9	-61.53	-21.55	80.19	-73.8	-89.65	-95.28	-60.69	-8.49	-5.71	-20.84	-34.23	-48.99
Net Debt/Capital (%)	19.57	15.84	6.47	5.21	0.85	-0.71	2	2.95	6.74	23.83	9.78	2.66	9.63	17.12	27.93
EBITDA	-5	-5	-4	-6	-5	-3	-1	- -	1	1	-1	-2	2	5	8
EBITDA-CapEx	-6	-6	-4	-6	-5	-3	-1	- -	1	- -	-11	-2	2	5	8
Operating Income (Loss)	-6	-6	-5	-7	-5	-3	-1	- -	1	1	-3	-5	-2	2	5

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.66	1.13	1.1	1.08	0.65	0.31	0.74	0.92	1.45	6.86	0.71	0.53	1.01	1.5	2.55
Current Ratio	1.64	1.96	2.02	1.8	1.43	1.03	1.53	1.66	1.99	7.72	1.09	1.19	1.65	2.22	3.4
Quick Ratio	1.41	1.66	1.55	1.34	0.87	0.54	1.03	1.17	1.64	7.24	0.97	0.94	1.43	1.96	3.08
CFO/Avg Current Liab	-0.1	-0.05	-1.15	-1.62	-1.19	-0.52	0.16	0.24	0.67	0.24	-0.15	-0.04	0.34	0.56	0.76
Common Equity/Total Assets	-107.66	-225.55	-463.15	-676.99	-978.98	-1,647.35	-1,576.93	-1,300.35	-745.38	-163.07	-68.06	-158.03	-157.48	-133.61	-105.15
Long-Term Debt/Equity (%)	- -	- -	- -	- -	43.78	187.57	0.61	5.8	1.98	7.48	0.54	8.53	2.44	2.21	0.83
Long-Term Debt/Capital (%)	- -	- -	- -	- -	-1.77	-1.69	-0.02	-0.2	-0.15	-4.01	-0.72	-4.24	-1.26	-1.34	-0.66
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	17.05	27.34	0.27	2.55	1.12	6.28	0.46	6.36	1.94	1.75	0.68
Total Debt/Equity (%)	- -	- -	- -	2.42	46.37	200.39	4.85	10	3.81	7.88	4.23	10.65	4.9	4.12	1.78
Total Debt/Capital (%)	- -	- -	- -	-0.22	-1.88	-1.81	-0.13	-0.34	-0.29	-4.22	-5.6	-5.29	-2.53	-2.5	-1.41
Total Debt/Total Assets (%)	- -	- -	- -	1.46	18.06	29.21	2.11	4.4	2.15	6.61	3.61	7.94	3.89	3.26	1.46
CFO/Total Liabilities	-8.36	-6.16	-185.2	-149.76	-86.05	-37.31	13.95	17.73	48.23	13.09	-8.97	-2.9	30.3	46.46	67.05
CFO/CapEx	-1.13	-0.38	-86.81	-556	-118.96	- -	- -	64.57	22.75	0.7	-0.1	-1.42	38.03	232.74	516.5
Altman's Z-Score	-0.34	-2.94	-7.44	-9.68	-14.68	-24.01	-14.55	-10.29	2.48	12.28	2.45	-3.23	3.59	5.15	8.4

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	4.46	2.75	5	9.3	17.25	25.69	28.38	30.11	36.14	35.7	20.69	13.72	15.71	15.54	14.71
Days Sales Outstanding	81.86	132.49	73.03	39.24	21.16	14.21	12.86	12.12	10.1	10.22	17.64	26.6	23.23	23.48	24.8
Inventory Turnover	27.3	25.27	21.09	24.79	34.73	23.85	21.7	19.05	13.35	11.17	29.01	30.07	40.65	59.6	59.65
Days Inventory Outstanding	13.37	14.44	17.31	14.72	10.51	15.3	16.82	19.16	27.35	32.69	12.58	12.14	8.98	6.12	6.12
Accounts Payable Turnover	7.54	6.4	12.01	10.81	12.25	12.73	9.68	11.01	8.5	8.36	12.62	8.62	9.99	9.94	8.79
Accounts Payable Turnover Days	48.41	56.99	30.39	33.77	29.79	28.66	37.72	33.15	42.94	43.67	28.92	42.33	36.55	36.71	41.53
Cash Conversion Cycle	46.83	89.95	59.95	20.2	1.88	0.85	-8.04	-1.87	-5.49	-0.76	1.3	-3.59	-4.33	-7.11	-10.61
Inventory to Cash Days	68.49	118.05	55.72	24.52	10.65	-1.1	-3.96	-7.04	-17.25	-22.46	5.05	14.47	14.26	17.36	18.69
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	1	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	1	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	15	14	19	29	29	62	109	101	44	126	140	192
- Cash & Cash Equivalents	9	7	3	3	1	1	1	2	4	18	7	5	10	18	31
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	1	1	- -	- -	- -	2	3	4	2	2	1
Enterprise Value	-9	-7	-3	12	14	20	28	27	58	94	97	43	118	124	162
Total Capital	-36	-40	-44	-51	-54	-57	-59	-59	-58	-48	-50	-84	-86	-85	-81
Total Debt/Capital (%)	- -	- -	- -	-0.22	-1.88	-1.81	-0.13	-0.34	-0.29	-4.22	-5.6	-5.29	-2.53	-2.5	-1.41
Total Debt / EV	- -	- -	- -	0.01	0.07	0.05	- -	0.01	- -	0.02	0.03	0.1	0.02	0.02	0.01
EV/Sales	- -	- -	- -	1.54	1.78	2.15	2.74	2.27	4.01	5.72	3.44	1.13	2.21	2.04	2.37
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	47.12	75.04	- -	- -	62.46	24.03	20.26
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	51.02	94.57	- -	- -	- -	67.91	34.5
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	55.22	58.11	35.1	97.14	- -	- -	32.18	19.59	17.37
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	55.22	57.25	33.63	49.7	10.83	- -	31.39	19.51	17.34
Diluted Market Cap	- -	- -	- -	15	14	19	29	29	66	121	101	44	126	157	205
Diluted Enterprise Value	-9	-7	-3	12	14	20	28	27	62	105	97	43	118	141	174
EV per Share	- -	- -	- -	1.05	1.07	1.47	2	1.88	3.97	5.94	4.77	1.85	4.54	4.63	5.45
TTM Sales	48	17	10	8	8	9	10	12	14	16	28	38	53	61	68
TTM EBITDA	-5	-5	-4	-6	-5	-3	-1	- -	1	1	-1	-2	2	5	8
TTM Operating Income	-6	-6	-5	-7	-5	-3	-1	- -	1	1	-3	-5	-2	2	5
TTM Cash Flow to Firm	-2	- -	-5	-4	-3	-1	1	- -	2	1	-1	- -	4	6	9
TTM Free Cash Flow to Firm	- -	1	-5	-4	-3	-1	1	- -	2	2	9	- -	4	6	9

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	-3.27	-4.88	-17.08	98.87	62.45	38.67	76.99	11.44	-357.25	35.04	24.88	21.98
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	51.02	94.57	- -	- -	- -	67.91	34.5
Enterprise Value	-9	-7	-3	12	14	20	28	27	58	94	97	43	118	124	162
Low Price	- -	- -	- -	1.23	1.1	0.61	1.44	1.5	1.76	3	4.39	1.61	1.24	2.92	3.75
EV/Sales	- -	- -	- -	1.54	1.78	2.15	2.74	2.27	4.01	5.72	3.44	1.13	2.21	2.04	2.37
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	47.12	75.04	- -	- -	62.46	24.03	20.26
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	54.37	13.76	- -	- -	- -	83.45	37.87
Price/Earnings Average	- -	- -	- -	-4.27	-5.76	-6.1	-25.42	-159.96	41.27	12.21	-49.22	-1.96	-141.69	75.96	34.92
Price/Earnings High	- -	- -	- -	-5.25	-7.71	-7.42	-40.38	-222.75	60.12	25.38	-69.49	-3.36	-405.66	121.1	44.78
Price/Earnings Low	- -	- -	- -	-2.15	-3.14	-2.9	-21.6	-96.4	22.51	5.96	-36.41	-1.04	-88.86	46.59	21.95
Price/Book Value	- -	- -	- -	-0.29	-0.26	-0.33	-0.49	-0.48	-1.07	-2.18	-1.93	-0.5	-1.42	-1.61	-2.35
Price/Book Value Average	- -	- -	- -	-0.54	-0.47	-0.29	-0.4	-0.6	-0.81	-1.94	-2.29	-0.79	-0.58	-1.47	-2.17
Price/Book Value High	- -	- -	- -	-0.66	-0.63	-0.36	-0.64	-0.84	-1.18	-4.02	-3.24	-1.35	-1.66	-2.34	-2.78
Price/Book Value Low	- -	- -	- -	-0.27	-0.26	-0.14	-0.34	-0.36	-0.44	-0.94	-1.7	-0.42	-0.36	-0.9	-1.36
Price/Tangible Book Value	- -	- -	- -	4.04	9.81	-209.08	25.98	18.36	16.97	4.33	14.91	8.25	10.84	6.53	5.26
Price/Tangible Book Value Average	- -	- -	- -	7.57	17.84	-185.09	21.11	22.85	12.88	3.84	17.7	13.14	4.42	5.94	4.85
Price/Tangible Book Value High	- -	- -	- -	9.31	23.87	-225.06	33.52	31.82	18.76	7.98	24.99	22.51	12.66	9.48	6.22
Price/Tangible Book Value Low	- -	- -	- -	3.82	9.72	-87.96	17.94	13.77	7.03	1.87	13.09	7	2.77	3.65	3.05
Price/Sales	- -	- -	- -	1.91	1.84	2.11	2.85	2.41	4.29	6.67	3.61	1.16	2.37	2.3	2.82
Price/Sales Average	- -	- -	- -	3.59	3.34	1.87	2.32	3	3.26	5.91	4.28	1.85	0.96	2.09	2.6
Price/Sales High	- -	- -	- -	4.41	4.47	2.27	3.68	4.17	4.74	12.3	6.05	3.16	2.76	3.34	3.33
Price/Sales Low	- -	- -	- -	1.81	1.82	0.89	1.97	1.81	1.78	2.89	3.17	0.98	0.6	1.28	1.63
Price/Cash Flow	- -	- -	- -	-3.26	-4.84	-17.08	98.87	63.42	37.8	168.89	-100.77	-106.05	35.96	22.27	20.66
Price/Cash Flow Average	- -	- -	- -	-6.12	-8.79	-15.12	80.34	78.92	28.7	149.79	-119.63	-168.84	14.66	20.27	19.04
Price/Cash Flow High	- -	- -	- -	-7.53	-11.77	-18.39	127.59	109.9	41.81	311.48	-168.9	-289.12	41.97	32.32	24.42
Price/Cash Flow Low	- -	- -	- -	-3.09	-4.79	-7.19	68.27	47.56	15.66	73.11	-88.48	-89.92	9.19	12.43	11.97
Price/Free Cash Flow Average	- -	- -	- -	-6.13	-8.87	-15.12	80.34	77.71	29.35	68.28	13.58	-568.79	14.28	22.64	20.26
Price/Free Cash Flow High	- -	- -	- -	-7.54	-11.87	-18.39	127.59	108.22	42.77	141.99	19.18	-973.99	40.89	36.1	25.99
Price/Free Cash Flow Low	- -	- -	- -	-3.09	-4.83	-7.19	68.27	46.84	16.01	33.33	10.05	-302.91	8.96	13.89	12.74
EV/Sales Average	- -	- -	- -	3.22	3.28	1.91	2.2	2.86	2.98	4.97	4.12	1.82	0.81	1.83	2.15
EV/Sales High	- -	- -	- -	4.04	4.41	2.32	3.56	4.03	4.47	11.35	5.88	3.14	2.61	3.07	2.89
EV/Sales Low	- -	- -	- -	1.44	1.76	0.93	1.85	1.67	1.5	1.94	3	0.96	0.45	1.02	1.19
EV/EBITDA Average	1.91	1.57	0.71	-4.12	-5.62	-6.66	-35.7	-298.44	34.98	65.14	-97.69	-34.74	22.89	21.59	18.39
EV/EBITDA High	1.91	1.57	0.71	-5.17	-7.55	-8.07	-57.82	-421.26	52.46	148.9	-139.55	-59.87	73.61	36.28	24.65
EV/EBITDA Low	1.91	1.57	0.71	-1.84	-3.02	-3.25	-30.04	-174.12	17.6	25.42	-71.22	-18.25	12.74	12.04	10.15
EV/EBIT Average	1.47	1.22	0.56	-3.7	-5.31	-6.31	-30.54	-165.15	37.88	82.1	-41.16	-14.5	-25.54	61.02	31.3
EV/EBIT High	1.47	1.22	0.56	-4.65	-7.13	-7.64	-49.47	-233.13	56.8	187.67	-58.8	-24.98	-82.11	102.53	41.97
EV/EBIT Low	1.47	1.22	0.56	-1.66	-2.85	-3.08	-25.71	-96.36	19.06	32.04	-30.01	-7.61	-14.21	34.02	17.29
Last Price	- -	- -	- -	1.3	1.11	1.44	2.09	2	4.25	6.93	5	1.9	4.85	5.23	6.47
High Price	- -	- -	- -	3	2.7	1.55	2.69	3.47	4.7	12.78	8.38	5.18	5.66	7.59	7.65
Enterprise Value Average	-9	-7	-3	24	26	17	22	34	43	81	116	68	43	111	147
Enterprise Value High	-9	-7	-3	31	35	21	36	48	64	186	165	118	139	187	197
Enterprise Value Low	-9	-7	-3	11	14	9	19	20	22	32	84	36	24	62	81

Shares Outstanding	11	11	11	13	13	14	14	14	15	18	22	26	26	28	31
Diluted Weighted Avg Shares	11	11	11	11	13	13	14	14	16	17	20	23	26	30	32
Basic Weighted Avg Shares	11	11	11	11	13	13	14	14	15	16	20	23	26	27	30
Revenue per Share	4.53	1.62	0.96	0.68	0.6	0.68	0.73	0.83	0.99	1.04	1.39	1.64	2.05	2.27	2.3
EBITDA per Share	-0.43	-0.45	-0.4	-0.53	-0.35	-0.2	-0.05	-0.01	0.08	0.08	-0.06	-0.09	0.07	0.19	0.27
Operating Income per Share	-0.56	-0.58	-0.51	-0.59	-0.37	-0.21	-0.05	-0.01	0.08	0.06	-0.14	-0.21	-0.07	0.07	0.16
Basic EPS, GAAP	-0.59	-0.37	-0.46	-0.57	-0.35	-0.21	-0.07	-0.02	0.08	0.5	-0.12	-1.54	-0.01	0.06	0.17
Basic EPS from Cont Ops	-0.59	-0.37	-0.46	-0.57	-0.35	-0.21	-0.07	-0.02	0.08	0.5	-0.12	-1.54	-0.01	0.06	0.17
Diluted EPS, GAAP	-0.59	-0.37	-0.46	-0.57	-0.35	-0.21	-0.07	-0.02	0.07	0.46	-0.12	-1.54	-0.01	0.06	0.16
Diluted EPS from Cont Ops	-0.59	-0.37	-0.46	-0.57	-0.35	-0.21	-0.07	-0.02	0.07	0.46	-0.12	-1.54	-0.01	0.06	0.16
Dividend per Share	0.08	0.06	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.02	0.01	- -	- -
Cash Flow per Share	-0.16	-0.04	-0.5	-0.4	-0.23	-0.08	0.02	0.03	0.11	0.04	-0.05	-0.02	0.13	0.23	0.31
Free Cash Flow per Basic Share	-0.29	-0.15	-0.51	-0.4	-0.23	-0.08	0.02	0.03	0.11	-0.02	-0.54	-0.03	0.13	0.23	0.31
Cash & Equivalents per Share	0.82	0.7	0.29	0.26	0.12	0.05	0.09	0.13	0.29	1.11	0.37	0.24	0.4	0.68	1.06
Book Value per Share	-3.36	-3.72	-4.15	-4.56	-4.28	-4.36	-4.23	-4.13	-3.98	-3.18	-2.59	-3.83	-3.41	-3.24	-2.75
Tangible Book Value per Share	1.23	0.94	0.57	0.32	0.11	-0.01	0.08	0.11	0.25	1.6	0.34	0.23	0.45	0.8	1.23

Crexendo, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)