Exlservice Holdings Inc
NASDAQ:EXLS
Balance Sheet
Balance Sheet Decomposition
Exlservice Holdings Inc
Exlservice Holdings Inc
Balance Sheet
Exlservice Holdings Inc
| Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||||
| Cash & Cash Equivalents |
19
|
24
|
85
|
101
|
112
|
132
|
111
|
82
|
103
|
148
|
177
|
205
|
213
|
87
|
96
|
119
|
219
|
135
|
119
|
137
|
153
|
|
| Cash Equivalents |
19
|
24
|
85
|
101
|
112
|
132
|
111
|
82
|
103
|
148
|
177
|
205
|
213
|
87
|
96
|
119
|
219
|
135
|
119
|
137
|
153
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
4
|
3
|
8
|
6
|
6
|
12
|
14
|
14
|
179
|
185
|
202
|
184
|
179
|
179
|
154
|
187
|
|
| Total Receivables |
11
|
15
|
28
|
39
|
34
|
35
|
44
|
56
|
72
|
76
|
80
|
93
|
113
|
136
|
165
|
186
|
165
|
215
|
276
|
329
|
360
|
|
| Accounts Receivables |
11
|
15
|
27
|
39
|
34
|
35
|
44
|
56
|
72
|
76
|
80
|
93
|
113
|
136
|
165
|
173
|
150
|
196
|
260
|
311
|
340
|
|
| Other Receivables |
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
16
|
18
|
16
|
19
|
19
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
4
|
2
|
2
|
2
|
4
|
|
| Other Current Assets |
3
|
4
|
9
|
22
|
12
|
7
|
16
|
21
|
25
|
23
|
34
|
28
|
39
|
52
|
55
|
32
|
37
|
48
|
37
|
58
|
91
|
|
| Total Current Assets |
33
|
43
|
122
|
163
|
158
|
178
|
174
|
167
|
206
|
253
|
302
|
339
|
379
|
453
|
500
|
541
|
609
|
578
|
613
|
680
|
795
|
|
| PP&E Net |
15
|
16
|
22
|
24
|
25
|
24
|
35
|
42
|
39
|
35
|
45
|
48
|
49
|
67
|
74
|
166
|
185
|
163
|
138
|
165
|
171
|
|
| PP&E Gross |
15
|
16
|
22
|
24
|
25
|
24
|
35
|
42
|
39
|
35
|
45
|
48
|
49
|
67
|
74
|
166
|
185
|
163
|
138
|
165
|
171
|
|
| Accumulated Depreciation |
5
|
10
|
18
|
23
|
28
|
36
|
49
|
56
|
68
|
72
|
84
|
97
|
117
|
142
|
157
|
181
|
193
|
216
|
218
|
224
|
254
|
|
| Intangible Assets |
0
|
0
|
2
|
0
|
0
|
1
|
19
|
36
|
41
|
34
|
47
|
53
|
54
|
49
|
96
|
74
|
60
|
81
|
65
|
50
|
49
|
|
| Goodwill |
0
|
0
|
17
|
17
|
18
|
20
|
43
|
92
|
111
|
107
|
140
|
172
|
187
|
205
|
350
|
350
|
349
|
404
|
406
|
406
|
420
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
7
|
4
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
3
|
35
|
4
|
14
|
|
| Other Long-Term Assets |
3
|
3
|
3
|
14
|
12
|
28
|
35
|
40
|
39
|
35
|
39
|
39
|
38
|
50
|
40
|
50
|
42
|
53
|
88
|
130
|
165
|
|
| Other Assets |
0
|
0
|
17
|
17
|
18
|
20
|
43
|
92
|
111
|
107
|
140
|
172
|
187
|
205
|
350
|
350
|
349
|
404
|
406
|
406
|
420
|
|
| Total Assets |
50
N/A
|
63
+24%
|
165
+163%
|
218
+33%
|
212
-3%
|
250
+18%
|
306
+22%
|
377
+23%
|
436
+16%
|
463
+6%
|
574
+24%
|
651
+13%
|
707
+9%
|
826
+17%
|
1 062
+29%
|
1 183
+11%
|
1 248
+5%
|
1 283
+3%
|
1 346
+5%
|
1 442
+7%
|
1 618
+12%
|
|
| Liabilities | ||||||||||||||||||||||
| Accounts Payable |
2
|
1
|
3
|
6
|
3
|
5
|
5
|
4
|
4
|
5
|
5
|
6
|
3
|
6
|
6
|
7
|
7
|
7
|
8
|
5
|
6
|
|
| Accrued Liabilities |
8
|
9
|
25
|
30
|
33
|
28
|
34
|
43
|
50
|
50
|
62
|
71
|
82
|
99
|
100
|
149
|
136
|
185
|
175
|
193
|
212
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
1
|
1
|
10
|
10
|
11
|
22
|
41
|
25
|
260
|
30
|
65
|
5
|
|
| Other Current Liabilities |
4
|
8
|
9
|
7
|
3
|
5
|
9
|
23
|
20
|
20
|
23
|
20
|
29
|
29
|
28
|
33
|
53
|
44
|
65
|
64
|
67
|
|
| Total Current Liabilities |
14
|
19
|
37
|
44
|
39
|
38
|
48
|
72
|
74
|
76
|
91
|
107
|
124
|
144
|
155
|
229
|
221
|
496
|
278
|
326
|
290
|
|
| Long-Term Debt |
6
|
6
|
0
|
0
|
0
|
0
|
0
|
4
|
3
|
1
|
51
|
60
|
35
|
51
|
264
|
195
|
202
|
0
|
220
|
136
|
285
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
8
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
1
|
1
|
5
|
9
|
23
|
14
|
20
|
13
|
18
|
15
|
30
|
17
|
88
|
105
|
93
|
89
|
89
|
112
|
|
| Total Liabilities |
20
N/A
|
26
+28%
|
38
+47%
|
44
+18%
|
41
-9%
|
44
+8%
|
57
+30%
|
99
+73%
|
91
-8%
|
97
+6%
|
154
+59%
|
185
+20%
|
175
-6%
|
226
+29%
|
444
+97%
|
513
+16%
|
529
+3%
|
590
+12%
|
588
0%
|
553
-6%
|
689
+25%
|
|
| Equity | ||||||||||||||||||||||
| Common Stock |
6
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
8
|
15
|
29
|
56
|
70
|
86
|
112
|
147
|
189
|
237
|
269
|
321
|
383
|
427
|
484
|
552
|
641
|
756
|
899
|
1 084
|
1 282
|
|
| Additional Paid In Capital |
17
|
17
|
98
|
111
|
117
|
125
|
136
|
174
|
195
|
215
|
233
|
254
|
285
|
322
|
364
|
391
|
421
|
396
|
445
|
508
|
589
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
3
|
3
|
25
|
28
|
42
|
60
|
104
|
147
|
188
|
268
|
369
|
442
|
575
|
786
|
|
| Other Equity |
1
|
1
|
0
|
8
|
15
|
4
|
1
|
40
|
37
|
61
|
56
|
67
|
75
|
46
|
84
|
85
|
75
|
90
|
144
|
127
|
155
|
|
| Total Equity |
30
N/A
|
37
+22%
|
127
+244%
|
174
+37%
|
171
-2%
|
206
+20%
|
249
+21%
|
279
+12%
|
345
+24%
|
366
+6%
|
419
+14%
|
466
+11%
|
532
+14%
|
600
+13%
|
618
+3%
|
670
+8%
|
719
+7%
|
693
-4%
|
758
+9%
|
889
+17%
|
930
+5%
|
|
| Total Liabilities & Equity |
50
N/A
|
63
+24%
|
165
+163%
|
218
+33%
|
212
-3%
|
250
+18%
|
306
+22%
|
377
+23%
|
436
+16%
|
463
+6%
|
574
+24%
|
651
+13%
|
707
+9%
|
826
+17%
|
1 062
+29%
|
1 183
+11%
|
1 248
+5%
|
1 283
+3%
|
1 346
+5%
|
1 442
+7%
|
1 618
+12%
|
|
| Shares Outstanding | ||||||||||||||||||||||
| Common Shares Outstanding |
106
|
106
|
141
|
144
|
144
|
145
|
147
|
156
|
161
|
161
|
165
|
166
|
168
|
169
|
171
|
171
|
168
|
167
|
166
|
165
|
162
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|