Expro Group Holdings N.V. (XPRO)
NYSE: XPRO · Real-Time Price · USD
8.60
+0.16 (1.90%)
At close: May 29, 2025, 4:00 PM
8.60
0.00 (0.00%)
After-hours: May 29, 2025, 7:00 PM EDT
Expro Group Holdings Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 68.54 | 51.92 | -23.36 | -20.15 | -131.89 | -307.05 | Upgrade
|
| Depreciation & Amortization | 168.74 | 163.47 | 172.26 | 139.77 | 123.87 | 113.69 | Upgrade
|
| Other Amortization | - | - | - | - | 5.17 | - | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | - | - | -1 | -10.09 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | - | - | 287.45 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | - | 1.2 | -0.51 | - | Upgrade
|
| Loss (Gain) on Equity Investments | -16.27 | -16.42 | -12.85 | -15.73 | -16.75 | -13.59 | Upgrade
|
| Stock-Based Compensation | 28.25 | 26.35 | 19.57 | 18.49 | 54.16 | - | Upgrade
|
| Other Operating Activities | -24.45 | -12.1 | -1.37 | -1.11 | -7.57 | -19.58 | Upgrade
|
| Change in Accounts Receivable | -8.81 | -17.3 | -34.9 | -97.76 | -20.26 | 38.49 | Upgrade
|
| Change in Inventory | 17.19 | 4.93 | 10.58 | -26.04 | 0.91 | 2.78 | Upgrade
|
| Change in Accounts Payable | -34.88 | -11.08 | 34.6 | 35.49 | 5.37 | -25.16 | Upgrade
|
| Change in Income Taxes | 6.53 | 11.91 | 8.8 | 10.21 | -2.06 | -4.24 | Upgrade
|
| Change in Other Net Operating Assets | -23.8 | -32.2 | -35.02 | 35.8 | 6.7 | 7.68 | Upgrade
|
| Operating Cash Flow | 181.05 | 169.48 | 138.31 | 80.17 | 16.14 | 70.39 | Upgrade
|
| Operating Cash Flow Growth | 23.23% | 22.54% | 72.52% | 396.59% | -77.06% | -13.32% | Upgrade
|
| Capital Expenditures | -145.95 | -143.58 | -122.11 | -81.9 | -81.51 | -112.39 | Upgrade
|
| Sale of Property, Plant & Equipment | 2.9 | 2.9 | 2.01 | 7.28 | 3.82 | 15.61 | Upgrade
|
| Cash Acquisitions | -31.97 | -31.97 | -28.71 | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | - | - | - | -7.97 | - | - | Upgrade
|
| Investment in Securities | - | - | 0.57 | 11.39 | - | - | Upgrade
|
| Other Investing Activities | 7.5 | 7.5 | - | - | 189.74 | - | Upgrade
|
| Investing Cash Flow | -167.52 | -165.14 | -148.23 | -71.21 | 112.05 | -96.77 | Upgrade
|
| Long-Term Debt Issued | - | 117.27 | 50 | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -46.49 | -67.22 | -1 | -1.17 | -1.8 | Upgrade
|
| Net Debt Issued (Repaid) | 49.78 | 70.78 | -17.22 | -1 | -1.17 | -1.8 | Upgrade
|
| Repurchase of Common Stock | -26.1 | -17.59 | -22.58 | -17.16 | -0.82 | - | Upgrade
|
| Other Financing Activities | -24.1 | -23.62 | -9.53 | -7.45 | -5.19 | 1.18 | Upgrade
|
| Financing Cash Flow | -0.42 | 29.57 | -49.34 | -25.61 | -7.18 | -0.63 | Upgrade
|
| Foreign Exchange Rate Adjustments | 2.53 | -2.41 | -6.03 | -4.74 | -1.88 | 0.63 | Upgrade
|
| Net Cash Flow | 15.64 | 31.5 | -65.29 | -21.39 | 119.14 | -26.38 | Upgrade
|
| Free Cash Flow | 35.1 | 25.9 | 16.2 | -1.74 | -65.37 | -42 | Upgrade
|
| Free Cash Flow Growth | 53.61% | 59.90% | - | - | - | - | Upgrade
|
| Free Cash Flow Margin | 2.04% | 1.51% | 1.07% | -0.14% | -7.92% | -6.22% | Upgrade
|
| Free Cash Flow Per Share | 0.30 | 0.22 | 0.15 | -0.02 | -0.81 | -0.59 | Upgrade
|
| Cash Income Tax Paid | 42.4 | 39.25 | 44.27 | 33.17 | 20.13 | 21.44 | Upgrade
|
| Levered Free Cash Flow | 40.06 | 33.76 | 92.65 | 70.15 | -64.21 | -7.39 | Upgrade
|
| Unlevered Free Cash Flow | 48.07 | 41.59 | 95.12 | 70.3 | -63.88 | -3.85 | Upgrade
|
| Change in Net Working Capital | 85.47 | 85.56 | -2.61 | 14.73 | 116.29 | -10.83 | Upgrade
|
Updated Apr 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.