EXO.AS
Price
Day trading desk
VWAP and the session figures are computed from the delayed intraday series on this page, so they lag the live tape and will not match a broker's real-time VWAP exactly. Turn on Prior day H/L/C, Opening range and Volume profile in the chart's Studies menu to see these levels drawn on price.
Trailing performance
Price return only. Dividends are not reinvested, so total return on a dividend payer will be higher than shown.
3 more panels on EXO.AS open with an account.
Options chains and analytics, valuation ratios, insider filings, analyst targets and ownership. No card, no trial, nothing to cancel.
Fundamentals
Valuation & profitability ratios
Fourteen ratios including P/E, PEG, EV/EBITDA, margins and return on equity.
Financial statements
| Line item | 2025 | 2024 | 2023 | 2022 | 2021 | YoY |
|---|---|---|---|---|---|---|
| Total revenue | -$3.59B | $15.31B | $48.67B | $41.84B | — | -123.5% |
| Operating revenue | -$3.59B | $15.31B | $48.67B | $41.84B | — | -123.5% |
| Cost of revenue | — | $0 | $33.43B | $32.34B | $25.98B | — |
| Gross profit | — | $0 | $11.31B | $9.51B | $7.64B | — |
| Research & development | — | $0 | $2.47B | $2.09B | $1.82B | — |
| Selling, general & admin | $60.00M | $533.00M | $39.85B | $3.31B | — | -88.7% |
| Total operating expense | $104.00M | $551.00M | $40.80B | $5.40B | — | -81.1% |
| Operating income | — | -$58.00M | $5.32B | $4.11B | $3.14B | — |
| Net interest income | — | -$69.00M | -$40.00M | -$620.00M | -$169.00M | — |
| Pre-tax income | -$3.69B | $14.76B | $7.87B | $5.90B | — | -125.0% |
| Tax provision | $98.00M | $91.00M | $1.09B | $1.06B | — | +7.7% |
| Net income | -$3.79B | $14.67B | $4.19B | $4.23B | — | -125.9% |
| Net income to common | -$3.79B | $14.67B | $4.19B | $4.23B | — | -125.9% |
| Basic EPS | — | 68.27 | 19.42 | 18.38 | 7.80 | — |
| Diluted EPS | — | 67.00 | 19.42 | 18.10 | 7.79 | — |
| EBIT | — | $14.88B | $8.89B | $4.11B | $4.82B | — |
| EBITDA | — | $14.88B | $10.95B | $5.96B | $6.55B | — |
| Basic shares | — | 214.88M | 215.97M | 230.03M | 220.08M | — |
| Diluted shares | — | 218.96M | 215.97M | 233.25M | 220.08M | — |
| Line item | 2025 | 2024 | 2023 | 2022 | 2021 | YoY |
|---|---|---|---|---|---|---|
| Cash & equivalents | $1.39B | $153.00M | $7.79B | $10.63B | — | +807.8% |
| Cash & short-term investments | — | $153.00M | $7.79B | $13.51B | $7.70B | — |
| Accounts receivable | — | $0 | $864.00M | $749.00M | $726.00M | — |
| Inventory | — | $0 | $8.80B | $8.03B | $6.95B | — |
| Total current assets | — | $339.00M | $47.51B | $48.58B | $61.62B | — |
| Property, plant & equipment | $21.00M | $18.00M | $8.42B | $8.02B | — | +16.7% |
| Goodwill & intangibles | — | $0 | $9.89B | $9.29B | $8.64B | — |
| Total assets | $37.13B | $42.46B | $94.78B | $83.70B | — | -12.6% |
| Total current liabilities | — | $1.09B | $10.83B | $13.44B | $31.40B | — |
| Current debt | — | $1.05B | — | — | — | — |
| Long-term debt | — | $3.04B | $37.34B | $33.13B | $28.18B | — |
| Total debt | $3.67B | $4.09B | $37.99B | $33.66B | — | -10.3% |
| Total liabilities | $3.89B | $4.25B | $61.65B | $54.03B | — | -8.5% |
| Retained earnings | — | $14.67B | $4.19B | — | — | — |
| Shareholder equity | $33.24B | $38.21B | $23.27B | $20.63B | — | -13.0% |
| Working capital | — | -$748.00M | $36.68B | $35.14B | $30.22B | — |
| Net tangible assets | $33.24B | $38.21B | $13.38B | $11.34B | — | -13.0% |
| Shares issued | — | 220.98M | 233.99M | 241.00M | 241.00M | — |
| Line item | 2025 | 2024 | 2023 | 2022 | 2021 | YoY |
|---|---|---|---|---|---|---|
| Net income | -$3.79B | $14.67B | $6.78B | $4.84B | — | -125.9% |
| Depreciation & amortisation | — | $0 | $2.05B | $1.85B | $1.73B | — |
| Stock-based compensation | — | $24.00M | $100.00M | — | — | — |
| Change in working capital | $69.00M | $3.00M | -$1.78B | -$727.00M | — | +2,200.0% |
| Operating cash flow | $2.86B | $47.00M | $4.03B | $4.92B | — | +5,991.5% |
| Capital expenditure | — | — | -$2.81B | -$2.45B | -$1.96B | — |
| Investing cash flow | $24.00M | -$58.00M | -$8.73B | -$4.10B | — | +141.4% |
| Share buybacks | -$1.00B | -$249.00M | -$996.00M | -$797.00M | — | -301.6% |
| Dividends paid | -$93.00M | -$99.00M | -$716.00M | -$601.00M | — | +6.1% |
| Financing cash flow | -$1.63B | -$56.00M | $2.11B | $2.13B | — | -2,816.1% |
| Free cash flow | $2.86B | $47.00M | $1.22B | $2.47B | — | +5,991.5% |
| End cash position | $1.41B | $169.00M | $8.68B | $11.58B | — | +733.1% |
Newly listed companies often have nothing on file until their first annual report.
| Line item | 2025-12-31 | 2025-06-30 | 2024-12-31 | YoY |
|---|---|---|---|---|
| Cash & equivalents | $1.39B | $1.53B | $153.00M | -9.3% |
| Cash & short-term investments | — | — | $153.00M | — |
| Accounts receivable | — | — | $0 | — |
| Inventory | — | — | $0 | — |
| Property, plant & equipment | $21.00M | $15.00M | $18.00M | +40.0% |
| Goodwill & intangibles | — | — | $0 | — |
| Total assets | $37.13B | $40.00B | $42.46B | -7.2% |
| Total current liabilities | — | — | $1.09B | — |
| Current debt | — | — | $1.05B | — |
| Long-term debt | — | — | $3.04B | — |
| Total debt | $3.67B | $3.50B | $4.09B | +4.8% |
| Total liabilities | $3.89B | $3.64B | $4.25B | +6.7% |
| Retained earnings | — | -$624.00M | $14.67B | — |
| Shareholder equity | $33.24B | $36.35B | $38.21B | -8.6% |
| Working capital | — | — | -$748.00M | — |
| Net tangible assets | $33.24B | $36.35B | $38.21B | -8.6% |
| Shares issued | — | 220.98M | 220.98M | — |
Newly listed companies often have nothing on file until their first annual report.
Analyst targets & ownership
Price targets, consensus spread, insider and institutional ownership.
Moving averages & technicals
Options chain
Calls
| Strike | Last | Bid | Ask | Vol | OI | IV |
|---|---|---|---|---|---|---|
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
Puts
| Strike | Last | Bid | Ask | Vol | OI | IV |
|---|---|---|---|---|---|---|
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
Every listed expiry, both sides of the book, with volume, open interest and implied volatility.
Risk profile
Headlines
PRIVATE STRATEGY · BY QUALIFICATION
The same data. A different seat.
The research you are reading is the input layer for a discretionary options program we run for a small number of qualified investors. Minimum $1,000,000.