Adjustments for Non-Cash Items (USD, thousands)

Stock-Based Compensation (USD, thousands)

Changes in Working Capital (USD, thousands)

Capital Expenditures (CapEx) (USD, thousands)

Proceeds from / Repayments of Debt (USD, thousands)

Share Repurchases (USD, thousands)

Dividend Payments (USD, thousands)

Net Change in Cash (USD, thousands)

4479fa99301d002d28103b102d013e330210802695b953bbf1e8cb0539959eba

f3968f71ffe6da3fd7bdc81283950d96eb2200d30a4251fd99c036e8adc81a49

cc0641f5201b5c59a6e34779cb656abf95b8ee73f592021b1070f88beacd3ffe

1af0d824d608a80d3a5b08d0bcfd56b6afc6f3ba1629426d87af0532e3ad8383

United States

International

- North America

- Other

Total Revenue

14affb873a9ce1f128c7222dd9e46d257e9522d028835abf8f865e5541477e72

ae2ad5f6d9c54d7642de95cb8f31dc9afa95ea3e1331e90b1c3c438693c9dffa

Service Revenue (USD, thousands)

Software Solutions Revenue (USD, thousands)

Product Revenue (USD, thousands)

Total Revenue (USD, thousands)

Cost of Service Revenue (USD, thousands)

Cost of Software Solutions Revenue (USD, thousands)

Cost of Product Revenue (USD, thousands)

Selling and Marketing Expenses (USD, thousands)

General and Administrative Expenses (USD, thousands)

Research and Development Expenses (USD, thousands)

Total Operating Expenses (USD, thousands)

Income/(Loss) from Operations (USD, thousands)

Interest Expense (USD, thousands)

Gain on Sale of Property and Equipment (USD, thousands)

Other Income/(Expense), Net (USD, thousands)

Total Other Income/(Expense), Net (USD, thousands)

Income/(Loss) Before Income Tax (USD, thousands)

Income Tax (Provision)/Benefit (USD, thousands)

Net Income/(Loss) (USD, thousands)

Basic Earnings per Common Share (USD)

Diluted Earnings per Common Share (USD)

25a020ecb12a9662314fed12dc11cd30ed384705cc612e259fd1e59000226818

e44c0a858a1fda6acf00afb49b1beef1dadaa66c030730b7510ef22dd5d0fcb1

The significant jump in Q3 2024 was driven by robust improvements in operating activities along with favorable financing activity. Specifically, net cash provided by operating activities increased markedly—from **$887** to **$4,107**—due to higher non‑cash expenses (including **$2,505** in depreciation and amortization and **$2,293** in share‑based compensation) and improved net income, while financing activities added further cash inflows. Moreover, the absence of any cash used in investing activities also contributed to the overall increase in cash and cash equivalents.  **[0001654954-24-013839_cxdo_10q.htm:1]** **[0001654954-24-013832_cxdo_ex991.htm:4]** 

Why did cash and cash equivalents jump so high in Q3 2024?

In Q3 2024, the increase in total assets was primarily driven by a significant rise in **cash and cash equivalents**—which increased by **$5,104 thousand**—along with growth in **trade receivables**, **inventories**, and **equipment financing receivables** (both current and long-term). Additionally, **operating lease right-of-use assets** and **contract costs** saw notable increases, with further contributions from expanded **other long-term assets**. These gains were partially offset by a decline in **intangible assets, net** due to amortization.  **[0001654954-24-013839_cxdo_10q.htm:1]** **[CXDO_3406380_4]** 

What drove the increase in total assets in Q3 2024?

The sharp decline was primarily caused by the repayment of finance lease obligations throughout 2023. Payments made during the year reduced the outstanding balance, and as the principal and interest were applied, the present value of minimum lease payments decreased significantly—from **$98,000** at the end of 2022 to **$23,000** at the end of 2023.  **[0001654954-24-002655_cxdo_10k.htm:75]** **[0001654954-24-002655_cxdo_10k.htm:108]** 

What caused the sharp decline in finance leases - non-current in Q4 2023?

The **non-current portion of notes payable decreased significantly** because the company repaid **$340,000 in principal** on its notes during the nine-month period ended September 30, 2024. In particular, the reduction involved a **related party note payable** which saw its balance drop from **$843,000 to $570,000** and the impact of another promissory note with CrossFirst Bank, all contributing to the lower ending balance of **$236,000** by Q3 2024.  **[0001654954-24-013839_cxdo_10q.htm:24]** 

Why did notes payable - non-current fall so significantly by Q3 2024?

c2b09d911b9aaca578948e4e260d5c83576fc340538129a66ad37b51847bda67

Crexendo Inc (CXDO)

Financials