Stock Scorer

Exlservice Holdings, Inc. (EXLS)

Every figure this model derived for EXLS, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-03-31.

The figures, and where each came from

This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.

FigureValueXBRL tagAs at
capex 52,591,000 PaymentsToAcquirePropertyPlantAndEquipment 2026-03-31
cash 253,763,000 CashAndCashEquivalentsAtCarryingValue 2026-03-31
current assets 797,361,000 AssetsCurrent 2026-03-31
current liabilities 299,514,000 LiabilitiesCurrent 2026-03-31
equity 778,804,000 StockholdersEquity 2026-03-31
interest expense 17,418,000 InterestExpenseNonoperating 2026-03-31
ocf 349,193,000 NetCashProvidedByUsedInOperatingActivities 2026-03-31
revenue 2,157,011,000 RevenueFromContractWithCustomerExcludingAssessedTax 2026-03-31
sbc 82,383,000 ShareBasedCompensation 2026-03-31

The ratios

The figures themselves rather than their scores — what somebody looking up EXLS on one particular measure came for.

RatioValue
cash operating margin21.75
current ratio2.88
current ratio reported2.66
deferred revenue growth13.74
dilution pct-1.12
ebit cagr17.81
ebit yoy16.63
ev ebit18.01
ev owner earnings27.51
ev sales2.73
fcf margin13.75
growth cv0.28
interest cover18.78
net debt ebitda0.44
operating margin15.17
owner earnings margin9.93
revenue growth13.35
revenue growth per share14.64
roic27.22
rule of 4028.52
sbc pct revenue3.82

Everything else this filing tags

400 more elements from EXLS's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.

ElementNewestAs of PeriodsUnit
Assets1,676,379,0002026-03-31 120USD
LiabilitiesAndStockholdersEquity1,676,379,0002026-03-31 120USD
RetainedEarningsAccumulatedDeficit1,600,060,0002026-03-31 120USD
TreasuryStockValue1,258,754,0002026-03-31 120USD
Liabilities897,575,0002026-03-31 120USD
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest778,804,0002026-03-31 212USD
AdditionalPaidInCapitalCommonStock674,662,0002026-03-31 96USD
CostOfGoodsAndServicesSold659,185,0002022-09-30 40USD
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterestAdjustedBalance1600,499,0002018-01-01 14USD
Revenues570,351,0002026-03-31 2USD
CostOfServicesExcludingDepreciationDepletionAndAmortization487,228,0002019-09-30 73USD
Goodwill418,659,0002026-03-31 162USD
LongTermDebt417,377,0002026-03-31 42USD
LongTermLineOfCredit412,500,0002026-03-31 14USD
LongTermDebtNoncurrent412,491,0002026-03-31 89USD
CommonStockSharesAuthorized400,000,0002026-03-31 128shares
AccountsReceivableGross391,628,0002026-03-31 50USD
AccountsReceivableNetCurrent388,563,0002026-03-31 125USD
PropertyPlantAndEquipmentGross367,561,0002026-03-31 34USD
PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetBeforeAccumulatedDepreciationAndAmortization357,102,0002024-09-30 4USD
CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization348,270,0002026-03-31 83USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest315,052,0002025-12-31 74USD
CostDirectLabor287,801,0002026-03-31 18USD
PropertyPlantAndEquipmentGrossExcludingCapitalLeasedAssets280,486,0002021-06-30 73USD
CostOfServices277,750,0002018-06-30 9USD
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment258,173,0002026-03-31 34USD
PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAccumulatedDepreciationAndAmortization249,707,0002024-09-30 4USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign244,025,0002025-12-31 42USD
AccumulatedOtherComprehensiveIncomeLossNetOfTax-237,374,0002026-03-31 120USD
ProceedsFromIssuanceOfLongTermDebt235,000,0002025-12-31 68USD
GrossProfit222,081,0002026-03-31 267USD
CommonStockSharesIssued209,929,7642026-03-31 120shares
SalesRevenueServicesNet206,973,0002018-03-31 84USD
NoncurrentAssets202,368,0002026-03-31 50USD
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipmentExcludingCapitalLeasedAssets194,377,0002021-06-30 73USD
DeferredTaxAssetsGross191,055,0002025-12-31 28USD
DeferredTaxAssetsNet188,415,0002025-12-31 30USD
ProceedsFromIssuanceOfOtherLongTermDebt175,000,0002026-03-31 23USD
AccruedLiabilitiesCurrent171,934,0002026-03-31 120USD
UnbilledContractsReceivable170,511,0002026-03-31 66USD
PaymentsForRepurchaseOfCommonStock165,988,0002026-03-31 136USD
DebtInstrumentCarryingAmount165,000,0002021-06-30 5USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents164,778,0002026-03-31 132USD
WeightedAverageNumberOfDilutedSharesOutstanding156,904,2032026-03-31 267shares
WeightedAverageNumberOfSharesOutstandingBasic156,049,1472026-03-31 267shares
CommonStockSharesOutstanding152,999,4252026-03-31 120shares
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive150,000,0002019-09-30 4USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive150,000,0002020-03-31 6USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour150,000,0002020-12-31 9USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree150,000,0002021-06-30 11USD
OtherAssetsCurrent142,626,0002026-03-31 120USD
DeferredIncomeTaxAssetsNet140,602,0002026-03-31 68USD
StockRepurchasedDuringPeriodValue135,803,0002026-03-31 81USD
OperatingExpenses130,255,0002026-03-31 195USD
PaymentsToAcquireShortTermInvestments129,837,0002017-03-31 54USD
LesseeOperatingLeaseLiabilityPaymentsDue128,674,0002026-03-31 46USD
DeferredTaxAssetsLiabilitiesNet127,843,0002025-12-31 28USD
CashAndCashEquivalentsPeriodIncreaseDecrease-126,360,0002017-12-31 61USD
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations-126,242,0002016-09-30 24USD
SalesRevenueNet121,797,0002014-03-31 55USD
IntangibleAssetsGrossExcludingGoodwill115,057,0002026-03-31 96USD
OperatingLeasesFutureMinimumPaymentsDue114,171,0002018-12-31 31USD
FiniteLivedIntangibleAssetsGross114,157,0002026-03-31 92USD
PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAfterAccumulatedDepreciationAndAmortization109,388,0002026-03-31 48USD
PropertyPlantAndEquipmentNet109,388,0002026-03-31 108USD
AssetsFairValueDisclosure108,847,0002026-03-31 28USD
ShortTermInvestments108,358,0002026-03-31 120USD
InvestmentsFairValueDisclosure103,069,0002016-09-30 3USD
ProceedsFromSaleMaturityAndCollectionsOfInvestments101,779,0002026-03-31 81USD
OperatingLeaseLiability101,202,0002026-03-31 49USD
OtherLiabilitiesNoncurrent99,586,0002026-03-31 112USD
OperatingLeaseRightOfUseAsset92,980,0002026-03-31 55USD
OperatingIncomeLoss91,826,0002026-03-31 195USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments91,401,0002026-03-31 150USD
AccumulatedOtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentNetOfTax-88,925,0002019-09-30 34USD
PropertyPlantAndEquipmentNetExcludingCapitalLeasedAssets86,109,0002021-06-30 73USD
OperatingLeaseLiabilityNoncurrent84,277,0002026-03-31 55USD
AdjustmentsToAdditionalPaidInCapitalEquityComponentOfConvertibleDebt-84,000,0002021-12-31 18USD
FiniteLivedIntangibleAssetsAccumulatedAmortization82,079,0002026-03-31 112USD
CurrentIncomeTaxExpenseBenefit78,791,0002025-12-31 42USD
IncomeTaxesPaidNet77,231,0002025-12-31 75USD
UndistributedEarningsOfForeignSubsidiaries75,081,0002025-12-31 14USD
CostOfRevenue74,922,0002014-03-31 39USD
EmployeeRelatedLiabilitiesCurrent71,604,0002026-03-31 120USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic71,027,0002025-12-31 42USD
OciBeforeReclassificationsBeforeTaxAttributableToParent-70,916,0002026-03-31 9USD
LiabilitiesFairValueDisclosure69,329,0002026-03-31 28USD
IncreaseDecreaseInOtherEmployeeRelatedLiabilities-69,254,0002026-03-31 122USD
GeneralAndAdministrativeExpense69,051,0002026-03-31 195USD
NetIncomeLoss67,081,0002026-03-31 272USD
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate66,097,0002025-12-31 1USD
DerivativeLiabilities64,329,0002026-03-31 4USD
CashAndCashEquivalentsFairValueDisclosure64,268,0002025-09-30 18USD
UnbilledReceivablesCurrent63,995,0002020-12-31 18USD
DeferredIncomeTaxLiabilities60,572,0002025-12-31 16USD
OtherAssets59,915,0002026-03-31 64USD
OtherAssetsNoncurrent59,915,0002026-03-31 120USD
CapitalizedComputerSoftwareGross59,390,0002026-03-31 74USD
ProfitLoss57,258,0002020-09-30 4USD
TreasuryStockCommonShares56,930,3392026-03-31 26shares
OtherComprehensiveIncomeLossNetOfTax-56,647,0002026-03-31 179USD
RepaymentsOfDebt56,250,0002026-03-31 97USD
CurrentForeignTaxExpenseBenefit56,131,0002025-12-31 42USD
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations56,042,0002016-09-30 24USD
IncomeTaxReconciliationOtherReconcilingItems54,883,0002024-12-31 41USD
DeferredTaxAssetsInProcessResearchAndDevelopment54,844,0002024-12-31 6USD
OtherPrepaidExpenseCurrent47,219,0002026-03-31 50USD
SellingAndMarketingExpense47,201,0002026-03-31 195USD
IncreaseDecreaseInAccountsReceivable47,059,0002026-03-31 135USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossBeforeReclassificationAndTax-45,935,0002026-03-31 59USD
DefinedBenefitPlanBenefitObligation45,568,0002025-12-31 42USD
PaymentsToAcquireInvestments44,942,0002026-03-31 81USD
NetCashProvidedByUsedInFinancingActivities-44,604,0002026-03-31 111USD
NetCashProvidedByUsedInInvestingActivities44,025,0002026-03-31 111USD
PensionAndOtherPostretirementDefinedBenefitPlansLiabilitiesNoncurrent42,970,0002026-03-31 112USD
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive42,334,0002025-12-31 29USD
CapitalizedComputerSoftwareAccumulatedAmortization41,755,0002026-03-31 74USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsAccruedLiabilities41,440,0002025-12-31 28USD
DirectOperatingCosts41,238,0002026-03-31 18USD
CurrentFederalStateAndLocalTaxExpenseBenefit41,230,0002024-12-31 30USD
TreasuryStockValueAcquiredCostMethod40,650,0002026-03-31 42USD
DerivativeInstrumentsAndHedgesLiabilities39,012,0002026-03-31 112USD
BusinessAcquisitionCostOfAcquiredEntityPurchasePrice38,683,0002013-03-31 2USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNet38,683,0002013-12-31 3USD
ForeignEarningsRepatriated38,161,0002024-12-31 2USD
StockIssuedDuringPeriodValueTreasuryStockReissued36,742,0002021-12-31 12USD
CashFlowHedgeGainLossToBeReclassifiedWithinTwelveMonths-35,560,0002026-03-31 48USD
IncomeLossFromContinuingOperations34,780,0002011-12-31 3USD
PrepaidTaxes34,587,0002026-03-31 94USD
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations-34,235,0002016-09-30 24USD
IntangibleAssetsNetExcludingGoodwill32,978,0002026-03-31 120USD
FiniteLivedIntangibleAssetsNet32,078,0002026-03-31 92USD
RepaymentsOfShortTermDebt30,049,0002011-12-31 7USD
ProceedsFromLinesOfCredit30,000,0002015-09-30 2USD
DefinedBenefitPlanAccumulatedBenefitObligation29,774,0002025-12-31 28USD
DeferredTaxLiabilitiesGoodwillAndIntangibleAssetsIntangibleAssets29,710,0002025-12-31 28USD
ContractWithCustomerAssetGross28,837,0002026-03-31 62USD
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount27,472,0002026-03-31 46USD
ContractWithCustomerLiabilityNoncurrent27,402,0002026-03-31 60USD
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest27,346,0002022-03-31 65USD
OperatingLeasesFutureMinimumPaymentsDueInRollingAfterYearFive26,114,0002018-12-31 19USD
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent-26,005,0002025-12-31 35USD
LeaseAndRentalExpense25,573,0002018-12-31 7USD
OperatingLeasesRentExpenseNet25,573,0002018-12-31 89USD
DerivativeInstrumentsAndHedgesLiabilitiesNoncurrent25,317,0002026-03-31 112USD
StockRepurchaseProgramRemainingAuthorizedRepurchaseAmount25,000,0002013-12-31 1USD
StockRepurchaseProgramRemainingAuthorizedRepurchaseAmount125,000,0002014-09-30 1USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax-24,844,0002011-12-31 3USD
IncomeTaxExpenseBenefit24,318,0002026-03-31 195USD
ContractWithCustomerAssetNetCurrent24,243,0002026-03-31 36USD
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths24,151,0002026-03-31 42USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossBeforeReclassificationAndTax-23,804,0002026-03-31 63USD
OperatingLeasesFutureMinimumPaymentsNextRollingTwelveMonths23,431,0002018-12-31 23USD
DefinedBenefitPlanFairValueOfPlanAssets22,973,0002026-03-31 125USD
ContractWithCustomerLiabilityCurrent22,905,0002026-03-31 64USD
ProceedsFromSaleOfShortTermInvestments22,879,0002017-03-31 47USD
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue22,101,0002026-03-31 117USD
AllocatedShareBasedCompensationExpense22,101,0002026-03-31 254USD
GoodwillAcquiredDuringPeriod22,035,0002024-12-31 35USD
ProceedsFromIssuanceInitialPublicOffering21,965,0002011-09-30 1USD
ForeignCurrencyContractsLiabilityFairValueDisclosure21,913,0002025-09-30 24USD
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo21,739,0002026-03-31 46USD
StockIssuedDuringPeriodValueNewIssues21,526,0002011-12-31 3USD
DeferredTaxLiabilitiesLeasingArrangements21,436,0002025-12-31 4USD
PensionAndOtherPostretirementDefinedBenefitPlansLiabilitiesCurrentAndNoncurrent21,210,0002025-12-31 12USD
DefinedBenefitPlanFundedStatusOfPlan-21,210,0002025-12-31 8USD
OtherLiabilitiesCurrent20,727,0002026-03-31 112USD
CurrentStateAndLocalTaxExpenseBenefit20,613,0002025-12-31 3USD
DeferredTaxAssetsUnrealizedCurrencyLosses20,541,0002025-12-31 28USD
IncreaseDecreaseInAccruedIncomeTaxesPayable20,261,0002026-03-31 135USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsFiveFiscalYearsThereafter20,119,0002025-12-31 14USD
OperatingLeasesFutureMinimumPaymentsDueInRollingYearTwo20,039,0002018-12-31 23USD
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedShareBasedAwardsOtherThanOptions19,670,0002013-12-31 6USD
OtherCostOfOperatingRevenue19,231,0002026-03-31 18USD
IncomeTaxesReceivable19,040,0002022-09-30 2USD
LiabilitiesNoncurrent18,971,0002015-09-30 26USD
IncomeTaxPaidFederalAfterRefundReceived18,906,0002025-12-31 1USD
FiniteLivedIntangibleAssetsAmortizationExpenseRollingAfterYearFive18,786,0002019-12-31 8USD
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities18,464,0002026-03-31 14USD
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear18,027,0002026-03-31 22USD
BusinessAcquisitionPurchasePriceAllocationGoodwillAmount17,990,0002013-03-31 2USD
ReimbursementRevenue17,982,0002017-12-31 18USD
IncreaseDecreaseInAccruedTaxesPayable17,640,0002022-09-30 2USD
IncreaseDecreaseInDeferredIncomeTaxes17,640,0002022-09-30 2USD
CapitalizedComputerSoftwareNet17,635,0002026-03-31 70USD
LongTermInvestments17,532,0002026-03-31 32USD
IncreaseDecreaseInOtherOperatingAssets17,297,0002026-03-31 121USD
OperatingLeaseLiabilityCurrent16,925,0002026-03-31 54USD
OperatingLeasesFutureMinimumPaymentsDueInRollingYearThree16,924,0002018-12-31 23USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsShareBasedCompensationCost16,711,0002025-12-31 28USD
ContractWithCustomerLiability16,481,0002026-03-31 66USD
FiniteLivedIntangibleAssetsAmortizationExpenseRollingYearFive16,080,0002022-09-30 29USD
OperatingLeaseExpense15,171,0002023-09-30 24USD
DeferredIncomeTaxExpenseBenefit-15,063,0002025-12-31 127USD
LongTermDebtMaturitiesRepaymentsOfPrincipalRemainderOfFiscalYear15,000,0002021-06-30 8USD
PreferredStockSharesAuthorized15,000,0002026-03-31 108shares
OperatingLeasesFutureMinimumPaymentsDueInRollingYearFour14,804,0002018-12-31 23USD
FiniteLivedIntangibleAssetsAmortizationExpenseNextRollingTwelveMonths14,634,0002022-09-30 29USD
DepreciationAndAmortization14,003,0002026-03-31 148USD
DepreciationDepletionAndAmortization13,995,0002026-03-31 147USD
PrepaidExpenseCurrent13,723,0002022-09-30 70USD
LesseeOperatingLeaseLiabilityPaymentsDueYearThree13,598,0002026-03-31 46USD
OtherComprehensiveIncomeLossBeforeReclassificationsBeforeTax13,396,0002025-03-31 39USD
EffectiveIncomeTaxRateReconciliationShareBasedCompensationExcessTaxBenefitAmount-13,113,0002025-12-31 39USD
OperatingLeasesFutureMinimumPaymentsDueInRollingYearFive12,859,0002018-12-31 22USD
OtherComprehensiveIncomeLossNetOfTaxPeriodIncreaseDecrease12,658,0002012-03-31 2USD
DefinedBenefitPlanAccumulatedOtherComprehensiveIncomeBeforeTax12,574,0002025-12-31 18USD
RestrictedCashCurrent12,409,0002026-03-31 96USD
IncomeTaxReconciliationStateAndLocalIncomeTaxes12,341,0002025-12-31 3USD
FiniteLivedIntangibleAssetsAmortizationExpenseRollingYearTwo12,123,0002022-09-30 29USD
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths11,844,0002026-03-31 27USD
IncomeTaxPaidStateAndLocalAfterRefundReceived11,588,0002025-12-31 1USD
DeferredRevenueCurrent11,504,0002018-03-31 56USD
ForeignCurrencyTransactionGainLossUnrealized11,411,0002026-03-31 135USD
IncreaseDecreaseInOtherCurrentAssets11,394,0002024-03-31 14USD
AccountsPayableCurrent11,260,0002026-03-31 120USD
Depreciation10,777,0002026-03-31 156USD
IncomeTaxReconciliationTaxSettlementsStateAndLocal10,724,0002024-12-31 39USD
FiniteLivedIntangibleAssetsAmortizationExpenseRollingYearThree10,686,0002022-09-30 29USD
BusinessAcquisitionPurchasePriceAllocationNetTangibleAssets10,547,0002013-03-31 2USD
ComprehensiveIncomeNetOfTax10,434,0002026-03-31 122USD
FiniteLivedIntangibleAssetsAmortizationExpenseRollingYearFour10,357,0002022-09-30 29USD
IncomeTaxReconciliationNondeductibleExpense10,330,0002024-12-31 41USD
IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities10,307,0002024-03-31 101USD
IncreaseDecreaseInOtherOperatingLiabilities10,177,0002024-09-30 20USD
LongTermPurchaseCommitmentAmount10,000,0002026-03-31 28USD
DefinedBenefitPlanExpectedFutureEmployerContributionsNextFiscalYear10,000,0002025-12-31 1USD
DefinedBenefitPlanAccumulatedOtherComprehensiveIncomeNetPriorServiceCostCreditBeforeTax9,957,0002025-12-31 18USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossBeforeReclassificationTax-9,936,0002026-03-31 83USD
DeferredTaxAssetsTaxCreditCarryforwards9,730,0002025-12-31 30USD
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear9,550,0002026-03-31 23USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossBeforeReclassificationAfterTax9,469,0002025-03-31 42USD
OperatingLeasesFutureMinimumPaymentsDueCurrent9,303,0002014-03-31 8USD
IncomeTaxReconciliationNondeductibleExpenseShareBasedCompensationCost9,278,0002025-12-31 1USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedIntangibleAssetsOtherThanGoodwill9,261,0002013-12-31 3USD
LiabilitiesOtherThanLongtermDebtNoncurrent9,241,0002019-09-30 34USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo9,228,0002026-03-31 27USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFour9,162,0002026-03-31 46USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsVestedInPeriodTotalFairValue9,126,0002013-12-31 3USD
OtherComprehensiveIncomeLossTax-9,009,0002026-03-31 53USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFive8,992,0002025-12-31 28USD
DefinedContributionPlanCostRecognized8,907,0002026-03-31 174USD
DeferredTaxLiabilitiesUndistributedForeignEarnings8,810,0002023-12-31 13USD
DeferredRentCredit8,782,0002018-12-31 54USD
OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesArisingDuringPeriodNetOfTax8,773,0002019-12-31 97USD
AccruedRentCurrentAndNoncurrent8,626,0002019-01-01 1USD
LeaseCost8,368,0002026-03-31 82USD
OperatingLeasesFutureMinimumPaymentsDueInTwoYears8,343,0002014-03-31 8USD
DeferredFederalIncomeTaxExpenseBenefit-8,309,0002025-12-31 42USD
GainOnSaleOfInvestments8,087,0002016-12-31 3USD
DeferredTaxLiabilitiesDeferredExpense8,012,0002025-12-31 6USD
IncreaseDecreaseInContractWithCustomerLiability7,607,0002026-03-31 68USD
AociIncludingPortionAttributableToNoncontrollingInterestTax7,571,0002020-09-30 8USD
DepositAssets7,515,0002026-03-31 64USD
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax-7,445,0002022-03-31 111USD
EffectiveIncomeTaxRateReconciliationFdiiAmount7,429,0002025-12-31 1USD
PrepaidExpenseCurrentAndNoncurrent7,249,0002026-03-31 12USD
InvestmentIncomeInterest7,131,0002020-09-30 10USD
SecurityDeposit7,089,0002026-03-31 64USD
OperatingLeaseCost7,040,0002026-03-31 66USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredGoodwillAndLiabilitiesAssumedNet6,986,0002014-07-01 1USD
RestrictedCashNoncurrent6,964,0002026-03-31 93USD
OperatingLeaseRightOfUseAssetAmortizationExpense6,904,0002026-03-31 38USD
BusinessCombinationProFormaInformationRevenueOfAcquireeSinceAcquisitionDateActual6,855,0002016-12-31 1USD
TreasuryStockShares6,753,5322022-12-31 94shares
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive6,713,0002022-12-31 3USD
GoodwillPurchaseAccountingAdjustments-6,700,0002024-12-31 21USD
DeferredTaxAssetsNetNoncurrent6,518,0002018-03-31 48USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPeriodIncreaseDecrease6,223,0002012-03-31 2USD
OtherCommitmentDueInNextTwelveMonths6,100,0002020-12-31 25USD
IncreaseDecreaseInOperatingLeaseLiability-5,984,0002026-03-31 45USD
OperatingLeasePayments5,984,0002026-03-31 56USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsYearTwo5,915,0002025-12-31 14USD
DeferredTaxLiabilitiesUnrealizedCurrencyTransactionGains5,840,0002021-12-31 17USD
RestrictedCash5,820,0002024-09-30 2USD
PayablesToCustomers5,672,0002019-09-30 40USD
OperatingLeasesFutureMinimumPaymentsRemainderOfFiscalYear5,590,0002018-09-30 1USD
EquityMethodInvestments5,570,0002026-03-31 58USD
OperatingLossCarryforwards5,515,0002024-12-31 5USD
RestructuringAndRelatedCostExpectedCost15,500,0002019-09-30 2USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsNextTwelveMonths5,440,0002025-12-31 14USD
DefinedBenefitPlanPensionPlansWithAccumulatedBenefitObligationsInExcessOfPlanAssetsAggregateFairValueOfPlanAssets5,416,0002025-12-31 6USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsYearThree5,405,0002025-12-31 14USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsYearFour5,299,0002025-12-31 14USD
OtherAssetsMiscellaneousCurrent5,281,0002026-03-31 80USD
ReclassificationFromAociCurrentPeriodBeforeTaxAttributableToParent-5,260,0002026-03-31 9USD
RestructuringAndRelatedCostIncurredCost5,044,0002019-12-31 6USD
ProceedsFromShortTermDebt5,000,0002015-03-31 8USD
BusinessCombinationContingentConsiderationLiability5,000,0002026-03-31 20USD
BusinessCombinationContingentConsiderationLiabilityCurrent5,000,0002026-03-31 32USD
DeferredTaxAssetsOperatingLossCarryforwardsNotSubjectToExpiration4,992,0002024-12-31 1USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossReclassificationBeforeTax-4,922,0002026-03-31 81USD
LongTermDebtCurrent4,886,0002026-03-31 68USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsYearFive4,869,0002025-12-31 14USD
PaymentsRelatedToTaxWithholdingForShareBasedCompensation4,847,0002026-03-31 148USD
CostOfGoodsAndServicesSoldDepreciationAndAmortization4,820,0002014-03-31 26USD
PaymentsForRestructuring4,762,0002024-12-31 10USD
RestructuringCharges4,762,0002024-12-31 4USD
RestructuringCosts4,762,0002024-12-31 1USD
DeferredTaxAssetsNetCurrent4,738,0002015-09-30 36USD
ForeignCurrencyContractAssetFairValueDisclosure4,695,0002025-09-30 24USD
ProceedsFromStockPlans4,690,0002023-09-30 9USD
ContractWithCustomerLiabilityRevenueRecognized4,615,0002026-03-31 92USD
ContractWithCustomerAssetNetNoncurrent4,594,0002026-03-31 36USD
DeferredStateAndLocalIncomeTaxExpenseBenefit-4,462,0002025-12-31 3USD
IncomeTaxReconciliationTaxCreditsResearch4,404,0002025-12-31 12USD
TreasuryStockSharesAcquired4,375,1062026-03-31 90shares
AdjustmentToAdditionalPaidInCapitalIncomeTaxEffectFromShareBasedCompensationNet4,326,0002016-12-31 21USD
DeferredTaxLiabilitiesFinancingArrangements4,018,0002024-12-31 14USD
Supplies4,009,0002024-12-31 70USD
DerivativeAssets3,951,0002026-03-31 64USD
OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesArisingDuringPeriodTax-3,888,0002018-12-31 84USD
RestrictedCashAndCashEquivalentsNoncurrent3,783,0002018-03-31 57USD
EffectOfExchangeRateOnCashAndCashEquivalents3,711,0002017-12-31 61USD
IncreaseDecreaseInOtherNoncurrentAssets3,575,0002024-03-31 14USD
InterestPaidNet3,535,0002026-03-31 74USD
FinanceLeaseRightOfUseAssetBeforeAccumulatedAmortization3,527,0002025-12-31 36USD
DeferredTaxAssetsTaxCreditCarryforwardsResearch3,371,0002025-12-31 2USD
DerivativeAssetsCurrent3,367,0002026-03-31 80USD
InterestExpense3,291,0002024-03-31 119USD
AmortizationOfIntangibleAssets3,226,0002026-03-31 254USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossReclassificationAfterTax3,186,0002019-09-30 10USD
IncomeTaxReconciliationTaxSettlements-3,153,0002017-09-30 3USD
TaxAdjustmentsSettlementsAndUnusualProvisions3,153,0002017-09-30 5USD
OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIOnDerivativesBeforeTax3,149,0002018-12-31 2USD
AllowanceForDoubtfulAccountsReceivable3,065,0002026-03-31 122USD
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedInPeriodFairValue13,061,0002013-12-31 11USD
DefinedContributionPlanEmployerDiscretionaryContributionAmount3,018,0002026-03-31 182USD
InvestmentsInAffiliatesSubsidiariesAssociatesAndJointVentures3,004,0002021-12-31 10USD
OperatingLeasesFutureMinimumPaymentsDueInThreeYears2,973,0002014-03-31 8USD
ReclassificationFromAociCurrentPeriodTax-2,948,0002025-03-31 64USD
CapitalizedContractCostNetCurrent2,888,0002020-12-31 6USD
TaxCreditCarryforwardAmount2,883,0002012-09-30 4USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsDeferredRent2,853,0002023-12-31 24USD
ProceedsFromIssuanceOfCommonStock2,787,0002026-03-31 28USD
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedStockOptions2,786,0002013-12-31 3USD
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability2,764,0002026-03-31 55USD
DerivativeInstrumentsGainLossReclassificationFromAccumulatedOCIToIncomeEstimatedNetAmountToBeTransferred2,758,0002014-03-31 8USD
CapitalizedContractCostNetNoncurrent2,743,0002020-12-31 6USD
RestrictedCashAndCashEquivalentsAtCarryingValue2,727,0002018-03-31 55USD
PurchaseCommitmentRemainingMinimumAmountCommitted2,700,0002020-09-30 12USD
FinanceLeaseLiabilityPaymentsDue2,691,0002026-03-31 46USD
DeferredIncomeTaxesAndTaxCredits-2,683,0002026-03-31 17USD
DefinedBenefitPlanNetPeriodicBenefitCost2,677,0002026-03-31 182USD
DeferredTaxAssetsValuationAllowance2,640,0002025-12-31 34USD
OperatingLossCarryforwardsValuationAllowance2,640,0002025-12-31 22USD
DefinedBenefitPlanAccumulatedOtherComprehensiveIncomeNetGainsLossesBeforeTax-2,617,0002025-12-31 18USD
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets-2,553,0002022-09-30 103USD
DeferredOtherTaxExpenseBenefit2,509,0002023-12-31 36USD
OtherOperatingIncomeExpenseNet-2,443,0002013-12-31 24USD
CapitalizedComputerSoftwareAmortization12,423,0002026-03-31 98USD
IncreaseDecreaseInIncomeTaxes2,400,0002015-09-30 5USD
LitigationSettlementAmountAwardedToOtherParty2,400,0002018-12-31 8USD
PaymentsToAcquireOtherInvestments2,400,0002026-03-31 8USD
OtherNonoperatingIncomeExpense2,391,0002026-03-31 195USD
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents-2,331,0002026-03-31 74USD
LiabilityForUncertainTaxPositionsNoncurrent2,301,0002026-03-31 76USD
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability12,300,0002025-12-31 66USD
DeferredForeignIncomeTaxExpenseBenefit-2,292,0002025-12-31 42USD
RevenueFromRelatedParties2,258,0002022-12-31 21USD
CapitalizedComputerSoftwareAdditions2,242,0002016-12-31 2USD
OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIOnDerivativesNetOfTax2,234,0002018-12-31 76USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue2,207,0002020-09-30 6USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestExercisableAggregateIntrinsicValue2,207,0002020-09-30 3USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisesInPeriodTotalIntrinsicValue2,193,0002020-09-30 7USD
UnrecognizedTaxBenefits2,176,0002025-12-31 78USD
UnrecognizedTaxBenefitsThatWouldImpactEffectiveTaxRate2,176,0002025-12-31 44USD
CapitalExpendituresIncurredButNotYetPaid2,156,0002026-03-31 20USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedInPeriodFairValue2,118,0002013-03-31 13USD
FinanceLeaseLiability2,108,0002026-03-31 48USD
IncomeTaxReconciliationNondeductibleExpenseOther2,072,0002025-12-31 1USD
CurrentFederalTaxExpenseBenefit2,047,0002025-12-31 12USD
FinanceLeaseRightOfUseAsset2,033,0002025-12-31 45USD
DefinedBenefitPlanServiceCost2,023,0002026-03-31 182USD
AociLossCashFlowHedgeCumulativeGainLossAfterTax2,019,0002019-09-30 6USD
GoodwillTransfers1,992,0002022-09-30 8USD
ValuationAllowanceDeferredTaxAssetChangeInAmount1,961,0002011-03-31 2USD
IncreaseDecreaseInAccountsPayable-1,936,0002024-03-31 117USD
DefinedBenefitPlanBenefitObligationBenefitsPaid1,929,0002025-12-31 16USD
UnrecognizedTaxBenefitsPeriodIncreaseDecrease1,900,0002015-09-30 3USD
DeferredTaxLiabilities1,843,0002018-12-31 14USD
AccumulatedOtherComprehensiveIncomeLossDefinedBenefitPensionAndOtherPostretirementPlansNetOfTax1,780,0002019-12-31 38USD
DefinedBenefitPlanAccumulatedOtherComprehensiveIncomeNetGainsLossesAfterTax-1,762,0002019-12-31 8USD
CapitalLeasedAssetsGross1,757,0002019-12-31 55USD
IncomeTaxReconciliationDeductionsQualifiedProductionActivities1,727,0002021-12-31 12USD
DeferredIncomeTaxLiabilitiesNet1,707,0002026-03-31 62USD
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount1,616,2452026-03-31 182shares
OtherCommitment1,600,0002026-03-31 16USD
OtherSundryLiabilitiesNoncurrent1,596,0002026-03-31 52USD
InvestmentIncomeInterestAndDividend1,553,0002026-03-31 135USD
FinanceLeaseLiabilityNoncurrent1,544,0002025-12-31 45USD
DefinedBenefitPlanForeignCurrencyExchangeRateChangesBenefitObligation1,530,0002025-12-31 28USD
UnrealizedGainLossOnInvestments1,502,0002026-03-31 97USD
FinanceLeaseRightOfUseAssetAccumulatedAmortization1,494,0002025-12-31 26USD
GainLossOnInvestments1,490,0002026-03-31 119USD
ReclassificationFromAccumulatedOtherComprehensiveIncomeCurrentPeriodNetOfTax-1,487,0002025-03-31 39USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive1,456,0002024-12-31 14USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour1,456,0002025-12-31 25USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree1,456,0002026-03-31 27USD
ProceedsFromDivestitureOfBusinessesNetOfCashDivested1,448,0002009-12-31 1USD

What to be careful about

What this model itself distrusts about EXLS's figures. Written by the derivation as it ran, not added afterwards.