ExlService Holdings, Inc.
ExlService Holdings, Inc. operates as a data analytics, and digital operations and solutions company in the United States and internationally. It operates through Insurance, Healthcare, Analytics, and Emerging Business segments. The company provides digi…
Information Technology Services
US, New York [HQ]
Balance Sheet
15 Sheets · Starting from 2023In Million USD. Margins, Growth Rates In %
| Metric | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | 249.00 | 305.00 | 377.00 | 435.00 | 463.00 | 573.00 | 650.00 | 706.00 | 824.00 | 1,061.00 | 1,183.00 | 1,247.00 | 1,282.00 | 1,346.00 | 1,441.00 | |
|
Current
|
181.00 | 174.00 | 166.00 | 207.00 | 252.00 | 302.00 | 339.00 | 378.00 | 452.00 | 499.00 | 541.00 | 609.00 | 578.00 | 612.00 | 676.00 | |
| Cash And Equivalents | 132.00 | 111.00 | 82.00 | 103.00 | 148.00 | 176.00 | 205.00 | 213.00 | 86.00 | 95.00 | 119.00 | 218.00 | 135.00 | 118.00 | 141.00 | |
| Assets | 249.00 | 305.00 | 377.00 | 435.00 | 463.00 | 573.00 | 650.00 | 706.00 | 824.00 | 1,061.00 | 1,183.00 | 1,247.00 | 1,282.00 | 1,346.00 | 1,441.00 | |
| Accounts Receivables (AR) | - - | -8.00 | -5.00 | -8.00 | -5.00 | 3.00 | -9.00 | -18.00 | -20.00 | -10.00 | -7.00 | 24.00 | -37.00 | -68.00 | -49.00 | |
| Inventory | 7.00 | 10.00 | 11.00 | 17.00 | 14.00 | 21.00 | 12.00 | 17.00 | 22.00 | 26.00 | 23.00 | 21.00 | 36.00 | 4.00 | - - | |
| Short Term Investments | 4.00 | 3.00 | 7.00 | 6.00 | 5.00 | 11.00 | 13.00 | 13.00 | 178.00 | 184.00 | 202.00 | 184.00 | 178.00 | 179.00 | 153.00 | |
| Other Current Assets | 2.00 | 5.00 | 9.00 | 7.00 | 7.00 | 12.00 | 15.00 | 21.00 | 29.00 | 28.00 | 24.00 | 37.00 | 34.00 | 50.00 | 52.00 | |
|
Non Current
|
68.00 | 131.00 | 210.00 | 227.00 | 210.00 | 271.00 | 311.00 | 327.00 | 371.00 | 562.00 | 641.00 | 638.00 | 704.00 | 733.00 | 765.00 | |
| Property, Plant, Equipment (Net) | 23.00 | 34.00 | 42.00 | 40.00 | 34.00 | 45.00 | 47.00 | 49.00 | 66.00 | 73.00 | 165.00 | 184.00 | 162.00 | 138.00 | 165.00 | |
|
Intangible Assets
|
- - | 18.00 | 36.00 | 43.00 | 34.00 | 46.00 | 52.00 | 53.00 | 48.00 | 95.00 | 73.00 | 59.00 | 81.00 | 64.00 | 50.00 | |
| Goodwill | 19.00 | 43.00 | 92.00 | 106.00 | 107.00 | 139.00 | 171.00 | 186.00 | 204.00 | 349.00 | 349.00 | 349.00 | 403.00 | 405.00 | 405.00 | |
| Long Term Investments | - - | -14.00 | - - | - - | - - | - - | 15.00 | 10.00 | 3.00 | 2.00 | 2.00 | 2.00 | 3.00 | 34.00 | 18.00 | |
| Other Non Current Assets | 15.00 | 34.00 | 23.00 | 24.00 | 22.00 | 27.00 | 9.00 | 13.00 | 40.00 | 33.00 | 38.00 | 34.00 | 32.00 | 34.00 | 42.00 | |
| Liabilities | 43.00 | 57.00 | 98.00 | 91.00 | 97.00 | 154.00 | 185.00 | 174.00 | 224.00 | 443.00 | 513.00 | 528.00 | 589.00 | 587.00 | 552.00 | |
|
Current
|
38.00 | 50.00 | 72.00 | 74.00 | 76.00 | 90.00 | 107.00 | 124.00 | 144.00 | 155.00 | 229.00 | 221.00 | 495.00 | 277.00 | 326.00 | |
| Accounts Payable | 1.00 | - - | - - | 3.00 | - - | - - | - - | -2.00 | 1.00 | - - | - - | - - | - - | 2.00 | -2.00 | |
| Short Term Debt | - - | - - | 1.00 | 1.00 | 1.00 | - - | 10.00 | 10.00 | 10.00 | 21.00 | 65.00 | 43.00 | 278.00 | 44.00 | 77.00 | |
| Deferred Revenue | 4.00 | 5.00 | 7.00 | 7.00 | 8.00 | 7.00 | 11.00 | 16.00 | 10.00 | 7.00 | 13.00 | 32.00 | 20.00 | 18.00 | 12.00 | |
| Tax Payable | - - | 5.00 | 3.00 | - - | -1.00 | -1.00 | 2.00 | 6.00 | 8.00 | 1.00 | 1.00 | 3.00 | - - | 2.00 | 1.00 | |
| Other Current Liabilities | 28.00 | 40.00 | 58.00 | 61.00 | 61.00 | 77.00 | 78.00 | 94.00 | 117.00 | 120.00 | 144.00 | 137.00 | 190.00 | 206.00 | 231.00 | |
|
Non Current
|
5.00 | 6.00 | 26.00 | 16.00 | 21.00 | 63.00 | 77.00 | 50.00 | 80.00 | 288.00 | 283.00 | 307.00 | 94.00 | 309.00 | 226.00 | |
| Long Term Debt | - - | - - | 4.00 | 2.00 | 1.00 | 50.00 | 60.00 | 35.00 | 50.00 | 263.00 | 269.00 | 286.00 | 68.00 | 268.00 | 135.00 | |
| Leasing Obligations | - - | - - | 5.00 | 4.00 | 2.00 | 1.00 | - - | - - | - - | - - | 99.00 | 103.00 | 86.00 | 63.00 | 58.00 | |
| Deferred Non Current Tax Liabilities | - - | - - | - - | 2.00 | 4.00 | 2.00 | 3.00 | 3.00 | - - | 8.00 | - - | - - | - - | - - | 2.00 | |
| Other Non Current Liabilities | 5.00 | 6.00 | 22.00 | 7.00 | 10.00 | 4.00 | 8.00 | 3.00 | 20.00 | 15.00 | 11.00 | 19.00 | 23.00 | 36.00 | 78.00 | |
| Equity | 205.00 | 248.00 | 278.00 | 344.00 | 366.00 | 419.00 | 465.00 | 532.00 | 600.00 | 618.00 | 670.00 | 719.00 | 693.00 | 758.00 | 889.00 | |
| Stockholders' Equity | 205.00 | 248.00 | 278.00 | 344.00 | 366.00 | 419.00 | 465.00 | 531.00 | 599.00 | 618.00 | 670.00 | 719.00 | 693.00 | 758.00 | 889.00 | |
| Retained Earnings | 85.00 | 112.00 | 147.00 | 188.00 | 236.00 | 269.00 | 320.00 | 382.00 | 427.00 | 484.00 | 551.00 | 641.00 | 756.00 | 899.00 | 1,083.00 | |
| Common Stock | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Preferred Stock | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Profit | 15.00 | 26.00 | 34.00 | 41.00 | 48.00 | 32.00 | 51.00 | 61.00 | 48.00 | 56.00 | 67.00 | 89.00 | 114.00 | 142.00 | 184.00 | |
| Dividends | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Minority Interest | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Other Stockholders' Equity | 123.00 | 135.00 | 171.00 | 192.00 | 189.00 | 205.00 | 211.00 | 224.00 | 218.00 | 217.00 | 202.00 | 152.00 | 26.00 | 3.00 | -67.00 | |
| Loss Other Compr. Income | -3.00 | 1.00 | -39.00 | -36.00 | -60.00 | -55.00 | -67.00 | -75.00 | -45.00 | -83.00 | -84.00 | -74.00 | -89.00 | -144.00 | -127.00 |