Expro Group Holdings N.V. (XPRO)

Expro Group Holdings Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	36.7	51.69	51.92	-23.36	-20.15	-131.89
Depreciation & Amortization	192.08	192.11	163.47	172.26	139.77	123.87
Stock-Based Compensation	29.48	29.17	26.35	19.57	18.49	54.16
Other Adjustments	-15.66	-33.38	-14.17	-4.61	-2.46	-8.19
Change in Receivables	-12.84	41.64	-17.3	-34.9	-97.76	-20.26
Changes in Inventories	-4.01	-8.86	4.93	10.58	-26.04	0.91
Changes in Accounts Payable	-15.24	-65.08	-11.08	34.6	35.49	5.37
Changes in Income Taxes Payable	-5.62	-0.97	11.91	8.8	10.21	-2.06
Changes in Other Operating Activities	-8.6	3.86	-46.55	-44.63	22.62	-5.77
Operating Cash Flow	193.95	210.17	169.48	138.31	80.17	16.14
Operating Cash Flow Growth	7.12%	24.01%	22.54%	72.52%	396.59%	-77.06%
Capital Expenditures	-105.04	-112.39	-143.58	-122.11	-81.9	-81.51
Sale of Property, Plant & Equipment	2.5	5	2.9	2.01	7.28	3.82
Purchases of Intangible Assets	-	-	-	-	-7.97	-
Proceeds from Sale of Investments	-	-	-	0.57	11.39	-
Payments for Business Acquisitions	-	-	-31.97	-28.71	-	189.74
Proceeds from Business Divestments	-	-	7.5	-	-	-
Investing Cash Flow	-100.04	-107.39	-165.14	-148.23	-71.21	112.05
Long-Term Debt Issued	-	-	117.27	50	-	-
Long-Term Debt Repaid	-42	-42	-44.35	-65.1	-	-
Net Long-Term Debt Issued (Repaid)	-42	-42	72.92	-15.1	-	-
Repurchase of Common Stock	-54.08	-41.81	-17.59	-22.58	-17.16	-0.82
Net Common Stock Issued (Repurchased)	-54.08	-41.81	-17.59	-22.58	-17.16	-0.82
Other Financing Activities	-10.94	-12.91	-25.76	-11.66	-8.45	-6.36
Financing Cash Flow	-107.01	-96.72	29.57	-49.34	-25.61	-7.18
Effect of Exchange Rate Changes on Cash and Cash Equivalents	3.71	6.75	-2.41	-6.03	-4.74	-1.88
Net Cash Flow	-9.4	12.81	31.5	-65.29	-21.39	119.14
Free Cash Flow	88.91	97.79	25.9	16.2	-1.74	-65.37
Free Cash Flow Growth	-9.08%	277.50%	59.90%	-	-	-
FCF Margin	5.61%	6.08%	1.51%	1.07%	-0.14%	-7.92%
Free Cash Flow Per Share	0.77	0.84	0.22	0.15	-0.02	-0.81
Levered Free Cash Flow	48.28	18.35	103.94	21.03	80	-91.08
Unlevered Free Cash Flow	167.28	122.37	117.53	93.14	107.42	-68.81

Updated May 5, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q