XPEL, Inc.
XPEL · NASDAQ
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | |
|---|---|---|---|---|
| Operating Activities | – | – | – | – |
| Net Income | $13 | $16 | $9 | $9 |
| Dep. & Amort. | $3 | $3 | $3 | $3 |
| Deferred Tax | -$1 | -$1 | -$1 | -$1 |
| Stock-Based Comp. | $1 | $1 | $1 | $1 |
| Change in WC | $16 | $9 | -$8 | -$5 |
| Other Non-Cash | $1 | $0 | $0 | $0 |
| Operating Cash Flow | $33 | $28 | $3 | $6 |
| Investing Activities | – | – | – | – |
| PP&E Inv. | -$1 | -$1 | -$1 | -$2 |
| Net Acquisitions | -$15 | -$0 | -$0 | -$3 |
| Inv. Purchases | $0 | $0 | $0 | $0 |
| Inv. Sales/Matur. | $0 | $0 | $0 | $0 |
| Other Inv. Act. | -$2 | -$0 | -$1 | -$0 |
| Investing Cash Flow | -$18 | -$1 | -$2 | -$5 |
| Financing Activities | – | – | – | – |
| Debt Repay. | -$0 | -$0 | -$0 | -$0 |
| Stock Issued | $0 | $0 | $0 | $0 |
| Stock Repurch. | $0 | $0 | -$0 | -$0 |
| Dividends Paid | $0 | $0 | $0 | $0 |
| Other Fin. Act. | -$0 | -$0 | $0 | $0 |
| Financing Cash Flow | -$0 | -$0 | -$0 | -$0 |
| Forex Effect | -$0 | -$0 | -$0 | $0 |
| Net Chg. in Cash | $15 | $26 | $1 | $1 |
| Supplemental Information | – | – | – | – |
| Beg. Cash | $50 | $24 | $22 | $21 |
| End Cash | $64 | $50 | $24 | $22 |
| Free Cash Flow | $32 | $27 | $2 | $5 |