XPEL, Inc. (XPEL)
NASDAQ: XPEL · Real-Time Price · USD
44.85
+1.60 (3.70%)
Nov 21, 2024, 4:00 PM EST - Market closed

XPEL, Inc. Cash Flow Statement

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2023 FY 2022 FY 2021 FY 2020 FY 2019 2018 - 2014
Period Ending
Sep '24 Dec '23 Dec '22 Dec '21 Dec '20 Dec '19 2018 - 2014
Net Income
48.5652.841.3831.5718.2813.98
Upgrade
Depreciation & Amortization
11.349.597.834.392.231.7
Upgrade
Loss (Gain) From Sale of Assets
-0.04-0.01-0.01-0.04-0-0.01
Upgrade
Asset Writedown & Restructuring Costs
-----0.07
Upgrade
Stock-Based Compensation
2.831.640.520.17--
Upgrade
Provision & Write-off of Bad Debts
0.310.240.470.30.110.24
Upgrade
Other Operating Activities
-1.49-0.92-0.461.04-0.210.2
Upgrade
Change in Accounts Receivable
-2.99-7-2.63-0.43-2.43-1.77
Upgrade
Change in Inventory
-8.09-24.84-28.57-26.94-6.76-4.25
Upgrade
Change in Accounts Payable
-14.016.48-7.912.026.363.88
Upgrade
Change in Income Taxes
-1.15-1.21.16-0.770.38-1.43
Upgrade
Change in Other Net Operating Assets
5.110.60.26-3.040.51-1.62
Upgrade
Operating Cash Flow
40.3837.3812.0618.2718.4710.97
Upgrade
Operating Cash Flow Growth
-1.18%210.06%-34.00%-1.07%68.40%61.33%
Upgrade
Capital Expenditures
-6.7-6.36-7.94-6.73-1.78-1.57
Upgrade
Sale of Property, Plant & Equipment
0.050.030.070.070.060.07
Upgrade
Cash Acquisitions
-20.56-18.74-4.67-49.19-2.57-0.13
Upgrade
Sale (Purchase) of Intangibles
-1.91-1.29-1.62-0.96-0.37-0.67
Upgrade
Investing Cash Flow
-29.12-26.35-14.16-56.81-4.66-2.3
Upgrade
Long-Term Debt Issued
--1256-
Upgrade
Total Debt Issued
--1256-
Upgrade
Long-Term Debt Repaid
--7.09-0.37-5.76-1.7-1.14
Upgrade
Total Debt Repaid
-0.06-7.09-0.37-5.76-1.7-1.14
Upgrade
Net Debt Issued (Repaid)
-0.06-7.090.6319.244.3-1.14
Upgrade
Repurchase of Common Stock
-0.18-0.17-0.03---
Upgrade
Other Financing Activities
-----0.79-
Upgrade
Financing Cash Flow
-0.23-7.260.619.243.51-1.14
Upgrade
Foreign Exchange Rate Adjustments
-0.41-0.22-0.09-0.080.210.01
Upgrade
Net Cash Flow
10.613.55-1.59-19.3817.537.53
Upgrade
Free Cash Flow
33.6831.034.1211.5416.689.4
Upgrade
Free Cash Flow Growth
-0.12%652.92%-64.30%-30.81%77.57%97.12%
Upgrade
Free Cash Flow Margin
8.05%7.83%1.27%4.45%10.50%7.23%
Upgrade
Free Cash Flow Per Share
1.221.120.150.420.600.34
Upgrade
Cash Interest Paid
1.241.241.310.210.180.02
Upgrade
Cash Income Tax Paid
14.4115.299.97.764.464.08
Upgrade
Levered Free Cash Flow
21.5717.59-7.232.0512.344.92
Upgrade
Unlevered Free Cash Flow
22.3618.37-6.352.2412.494.98
Upgrade
Change in Net Working Capital
21.3327.0838.8619.72.195.15
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.