Exlservice Holdings, Inc. cash flow statement
In fiscal 2025, Exlservice Holdings, Inc.'s operations generated $351m of cash; it spent $52.6m on capital projects, leaving free cash flow of $298m. It returned $328m through buybacks.
Cash flow statement
| Fiscal year | 2009Dec 2009 | 2010Dec 2010 | 2011Dec 2011 | 2012Dec 2012 | 2013Dec 2013 | 2016Dec 2016 | 2017Dec 2017 | 2018Dec 2018 | 2019Dec 2019 | 2020Dec 2020 | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 | LTMSept 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | 36 | 37 | 56 | 66 | 83 | 102 | 113 | 92 | 168 | 203 | 184 | 166 | 211 | 269 | 351 | 326 |
| Depreciation and amortisation | 11 | 16 | 23 | 26 | 25 | 35 | 39 | 49 | 52 | 51 | 50 | 56 | 50 | 55 | 59 | 64 |
| Stock-based pay | 7 | 8 | 9 | 9 | 12 | 20 | 23 | 24 | 26 | 28 | 39 | 49 | 58 | 73 | 79 | 93 |
| Capital spending | 11 | 20 | 19 | 19 | 16 | 26 | 35 | 41 | 41 | 42 | 37 | 45 | 53 | 46 | 53 | 55 |
| Free cash flow | 24 | 17 | 37 | 47 | 67 | 77 | 78 | 52 | 128 | 161 | 147 | 121 | 158 | 222 | 298 | 271 |
| Free cash flow after stock pay | 17 | 8 | 27 | 38 | 55 | 57 | 55 | 28 | 102 | 133 | 109 | 72 | 100 | 150 | 219 | 178 |
| Share buybacks | 0 | 0 | 2 | 0 | 22 | 18 | 43 | 43 | 41 | 80 | 118 | 73 | 132 | 208 | 328 | 322 |
| Shares issued | — | — | 22 | — | — | — | — | — | — | — | 1 | 1 | 6 | 5 | 6 | 6 |
| Quarter | 2024 Q4Dec 2024 | 2025 Q1Mar 2025 | 2025 Q2Jun 2025 | 2025 Q3Sept 2025 | 2025 Q4Dec 2025 | 2026 Q1Mar 2026 | 2026 Q2Jun 2026 | 2026 Q3Sept 2026 |
|---|---|---|---|---|---|---|---|---|
| Cash from operations | 105 | 3 | 109 | 121 | 117 | 2 | 88 | 119 |
| Depreciation and amortisation | 16 | 14 | 14 | 15 | 16 | 14 | 15 | 19 |
| Stock-based pay | 15 | 19 | 16 | 23 | 21 | 22 | 25 | 26 |
| Capital spending | 10 | 13 | 14 | 14 | 11 | 13 | 15 | 17 |
| Free cash flow | 95 | −10 | 95 | 106 | 107 | −11 | 73 | 103 |
| Free cash flow after stock pay | 80 | −29 | 79 | 83 | 86 | −33 | 49 | 77 |
| Shares issued | 1 | 3 | 1 | 1 | 1 | 3 | 1 | 1 |
Compare with peers
- Globant S.a. cash flow
- Formula Systems (1985) LTD cash flow
- Unisys Corp cash flow
- GDS Holdings Ltd cash flow
- Genpact LTD cash flow
Head to head: EXLS vs GLOBEXLS vs FORTYEXLS vs UISEXLS vs GDS
More: IT Consulting & Other Services stocks compared, Technology sector, rankings of US companies