EXOD · Exodus Movement, Inc.
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Chart any reported metric, KPI or segment over time — the full statement history lives here
| Line Item | TTM | FY2025 | FY2024 | FY2023 |
|---|---|---|---|---|
| $108.3M | $121.55M | $116.27M | $56.19M | |
| $67.42M | $66.28M | $39.51M | $18.51M | |
| $3.1M | $3.5M | $5.1M | $4.2M | |
| — | $3.75M | $5.34M | $4.57M | |
| — | $570K | $0 | — | |
| $8.75M | $4.89M | $3.32M | $2.17M | |
| -$39.72M | -$20.65M | $130.86M | $10.88M | |
| -$9.1M | -$9.3M | $17.9M | -$1.91M | |
| -$30.62M | -$11.35M | $112.96M | $12.79M | |
| — | -9.34% | 97.15% | 22.76% | |
| -$31.64M | -$12.73M | $113.68M | $12M |
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2023–FY2025: $21.14M in buybacks.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.
Valuation
Peer medians compare against the 58 similar-size Software - Infrastructure companies (of 138 listed).
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Geography (USD)
| Component | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Marshall Islands | $31,311,000 | $36,128,000 | $17,812,000 |
| Hong Kong SAR China | $27,412,000 | $24,769,000 | $11,592,000 |
| British Virgin Islands | $20,449,000 | $19,282,000 | $11,181,000 |
| Seychelles | $14,820,000 | $20,837,000 | $10,521,000 |
| US and Non US | $14,291,000 | $9,762,000 | $5,079,000 |
| St. Vincent & Grenadines | $13,268,000 | $5,494,000 | — |
By Product & Service (USD)
| Component | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Exchange Aggregation | $110,705,000 | $107,101,000 | $52,521,000 |
| Fiat Onboarding | $5,046,000 | $3,941,000 | $2,381,000 |
| Staking | $4,350,000 | $2,284,000 | $881,000 |
| Consulting | $910,000 | $1,307,000 | $307,000 |
| Product And Service Other | $540,000 | $1,639,000 | $95,000 |
| Non-Fungible Token | $400,000 | $1,500,000 | — |
| Other Non-Fungible Token Revenue | — | $1,500,000 | — |