Financhill
Buy
51

XPEL Quote, Financials, Valuation and Earnings

Last price:
$40.1500
Seasonality move :
2.57%
Day range:
$39.4800 - $40.6500
52-week range:
$30.7500 - $60.4904
Dividend yield:
0%
P/E ratio:
23.19x
P/S ratio:
2.68x
P/B ratio:
5.13x
Volume:
52K
Avg. volume:
137.8K
1-year change:
-27.74%
Market cap:
$1.1B
Revenue:
$396.3M
EPS (TTM):
$1.75
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $129.9M $158.9M $259.3M $324M $396.3M
Revenue Growth (YoY) 18.21% 22.31% 63.14% 24.97% 22.32%
 
Cost of Revenues $86.4M $104.9M $166.6M $196.5M $233.9M
Gross Profit $43.5M $54M $92.7M $127.5M $162.4M
Gross Profit Margin 33.48% 33.99% 35.75% 39.36% 40.98%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $26.4M $30.7M $52.6M $73.6M $95.4M
Other Inc / (Exp) -$40.3K -$316K -$373K -$562K $307K
Operating Expenses $26.4M $30.7M $52.6M $73.6M $95.4M
Operating Income $17.1M $23.4M $40.1M $53.9M $67M
 
Net Interest Expenses $96.6K $249K $303K $1.4M $1.2M
EBT. Incl. Unusual Items $17M $22.8M $39.4M $52M $66M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3M $4.5M $7.9M $10.6M $13.2M
Net Income to Company $14M $18.3M $31.6M $41.4M $52.8M
 
Minority Interest in Earnings -$17.5K -- -- -- --
Net Income to Common Excl Extra Items $14M $18.3M $31.6M $41.4M $52.8M
 
Basic EPS (Cont. Ops) $0.51 $0.66 $1.14 $1.50 $1.91
Diluted EPS (Cont. Ops) $0.51 $0.66 $1.14 $1.50 $1.91
Weighted Average Basic Share $27.6M $27.6M $27.6M $27.6M $27.6M
Weighted Average Diluted Share $27.6M $27.6M $27.6M $27.6M $27.6M
 
EBITDA $18.7M $25.3M $44.1M $61.2M $76.9M
EBIT $17M $23.1M $39.7M $53.4M $67.3M
 
Revenue (Reported) $129.9M $158.9M $259.3M $324M $396.3M
Operating Income (Reported) $17.1M $23.4M $40.1M $53.9M $67M
Operating Income (Adjusted) $17M $23.1M $39.7M $53.4M $67.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $46.1M $68.5M $89.8M $102.7M $112.9M
Revenue Growth (YoY) 29.49% 48.58% 30.98% 14.39% 9.91%
 
Cost of Revenues $30.1M $44.1M $54M $61.1M $64.9M
Gross Profit $16M $24.5M $35.8M $41.5M $47.9M
Gross Profit Margin 34.76% 35.68% 39.85% 40.45% 42.46%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.6M $14.1M $18.5M $23.9M $29.5M
Other Inc / (Exp) -$710 -$149K -$372K -$398K $332K
Operating Expenses $7.6M $14.1M $18.5M $23.9M $29.5M
Operating Income $8.4M $10.4M $17.3M $17.6M $18.4M
 
Net Interest Expenses $68.4K $46K $391K $85K $97K
EBT. Incl. Unusual Items $8.3M $10.2M $16.5M $17.1M $18.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.7M $1.8M $3.2M $3.5M $3.7M
Net Income to Company $6.6M $8.3M $13.3M $13.7M $14.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.6M $8.3M $13.3M $13.7M $14.9M
 
Basic EPS (Cont. Ops) $0.24 $0.30 $0.48 $0.49 $0.54
Diluted EPS (Cont. Ops) $0.24 $0.30 $0.48 $0.49 $0.54
Weighted Average Basic Share $27.6M $27.6M $27.6M $27.6M $27.6M
Weighted Average Diluted Share $27.6M $27.6M $27.6M $27.6M $27.6M
 
EBITDA $9M $11.4M $18.9M $19.7M $21.7M
EBIT $8.4M $10.2M $16.9M $17.2M $18.7M
 
Revenue (Reported) $46.1M $68.5M $89.8M $102.7M $112.9M
Operating Income (Reported) $8.4M $10.4M $17.3M $17.6M $18.4M
Operating Income (Adjusted) $8.4M $10.2M $16.9M $17.2M $18.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $149.8M $237.7M $315.6M $369.2M $418.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $99.3M $153.8M $194.5M $216.7M $243.8M
Gross Profit $50.5M $83.9M $121.2M $152.5M $174.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $29.5M $45M $69.5M $88.9M $113.6M
Other Inc / (Exp) -$308.8K -$17.2K -$1.1M -$150K $511K
Operating Expenses $29.5M $45M $69.5M $88.9M $113.6M
Operating Income $21M $38.9M $51.6M $63.6M $61M
 
Net Interest Expenses $188.5K $218.2K $1.1M $1.4M $1.3M
EBT. Incl. Unusual Items $20.5M $38.7M $49.4M $62M $60.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.7M $7.2M $10.2M $12.8M $11.7M
Net Income to Company $16.8M $31.5M $39.2M $49.2M $48.6M
 
Minority Interest in Earnings -$8.1K -- -- -- --
Net Income to Common Excl Extra Items $16.8M $31.5M $39.2M $49.2M $48.6M
 
Basic EPS (Cont. Ops) $0.61 $1.14 $1.41 $1.77 $1.75
Diluted EPS (Cont. Ops) $0.61 $1.14 $1.41 $1.77 $1.75
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $22.8M $42.2M $58M $72.4M $72.9M
EBIT $20.7M $38.9M $50.5M $63.4M $61.5M
 
Revenue (Reported) $149.8M $237.7M $315.6M $369.2M $418.4M
Operating Income (Reported) $21M $38.9M $51.6M $63.6M $61M
Operating Income (Adjusted) $20.7M $38.9M $50.5M $63.4M $61.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $110.3M $189.1M $245.5M $290.8M $312.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $72.3M $121.1M $149M $169.3M $179.2M
Gross Profit $38.1M $68M $96.5M $121.5M $133.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $22M $36.4M $53.4M $68.7M $86.9M
Other Inc / (Exp) -$420.4K -$121.6K -$834K -$421K -$215K
Operating Expenses $22M $36.4M $53.4M $68.7M $86.9M
Operating Income $16M $31.6M $43.1M $52.8M $46.8M
 
Net Interest Expenses $173.6K $142.7K $933K $946K $962K
EBT. Incl. Unusual Items $15.4M $31.3M $41.3M $51.4M $45.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.3M $6M $8.3M $10.6M $9M
Net Income to Company $12.2M $25.4M $33M $40.8M $36.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $12.2M $25.4M $33M $40.8M $36.6M
 
Basic EPS (Cont. Ops) $0.44 $0.92 $1.19 $1.47 $1.32
Diluted EPS (Cont. Ops) $0.44 $0.92 $1.19 $1.47 $1.32
Weighted Average Basic Share $82.8M $82.8M $82.8M $82.9M $82.9M
Weighted Average Diluted Share $82.8M $82.8M $82.8M $82.9M $82.9M
 
EBITDA $17.2M $34.1M $48M $59.2M $55.2M
EBIT $15.6M $31.5M $42.3M $52.3M $46.6M
 
Revenue (Reported) $110.3M $189.1M $245.5M $290.8M $312.9M
Operating Income (Reported) $16M $31.6M $43.1M $52.8M $46.8M
Operating Income (Adjusted) $15.6M $31.5M $42.3M $52.3M $46.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $11.5M $29M $9.6M $8.1M $11.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $7.2M $9.9M $13.2M $14.7M $24.1M
Inventory $15.1M $22.4M $51.9M $80.6M $106.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.4M $1.4M $3.7M $3.5M $3.5M
Total Current Assets $36.3M $62.8M $79M $106.8M $146.5M
 
Property Plant And Equipment $9.1M $10.7M $22.8M $29.5M $32.4M
Long-Term Investments -- -- -- -- --
Goodwill $2.4M $4.5M $25.7M $26.8M $37.5M
Other Intangibles $3.8M $5.4M $32.7M $29.3M $34.9M
Other Long-Term Assets -- $486.5K $791K $972K $782K
Total Assets $51.6M $83.8M $161M $193.4M $252M
 
Accounts Payable $7.4M $13M $25.2M $16.7M $24.2M
Accrued Expenses $1.4M $2.3M $5.4M $3.8M $5.2M
Current Portion Of Long-Term Debt $462.2K $2.6M $375K $77K $62K
Current Portion Of Capital Lease Obligations $1.1M $1.7M $3M $3.9M $4M
Other Current Liabilities $829.8K $1.3M $1.5M $2.2M $2.3M
Total Current Liabilities $11.8M $21.2M $36.3M $27.4M $36.5M
 
Long-Term Debt $307.3K $3.6M $25.1M $26M $19.3M
Capital Leases -- -- -- -- --
Total Liabilities $16.7M $30.5M $76.6M $68.6M $72.1M
 
Common Stock $27.6K $27.6K $28K $28K $28K
Other Common Equity Adj -$908.8K $66.2K -$590K -$2.2M -$1.2M
Common Equity $35.1M $53.4M $84.5M $124.7M $180M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$168.7K -- -- -- --
Total Equity $34.9M $53.4M $84.5M $124.7M $180M
 
Total Liabilities and Equity $51.6M $83.8M $161M $193.4M $252M
Cash and Short Terms $11.5M $29M $9.6M $8.1M $11.6M
Total Debt $769.5K $6.1M $25.5M $26.1M $19.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $27.2M $7.8M $10.2M $10.4M $21M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $9M $14.3M $17.9M $24.1M $29.6M
Inventory $19M $39.6M $69.4M $92.5M $101.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.8M $3.5M $7.1M $11.1M $6.3M
Total Current Assets $58M $66M $104.6M $138M $158.7M
 
Property Plant And Equipment $9.7M $20.4M $27.9M $29.7M $36.2M
Long-Term Investments -- -- -- -- --
Goodwill $3.6M $15.7M $25.4M $28.6M $43.3M
Other Intangibles $4.5M $21.6M $29.4M $29.5M $33.6M
Other Long-Term Assets $478.3K $637.7K $921K $971K $1.1M
Total Assets $76.2M $124.4M $188.3M $226.8M $273M
 
Accounts Payable $11.9M $27M $22.4M $30.4M $21.9M
Accrued Expenses $2.1M $2.8M $2.9M $3.6M $5.2M
Current Portion Of Long-Term Debt $2.6M $424.6K $140K -- $66K
Current Portion Of Capital Lease Obligations $1.3M $2.9M $3.2M $3.7M $4.8M
Other Current Liabilities $1.1M $1.3M $2.1M $2.4M $3.8M
Total Current Liabilities $20.9M $35M $31.8M $46.5M $36.5M
 
Long-Term Debt $4.2M $154.8K $26M -- $260K
Capital Leases -- -- -- -- --
Total Liabilities $29.8M $46M $73.3M $60.2M $54.3M
 
Common Stock $27.6K $27.6K $28K $28K $28K
Other Common Equity Adj -$801.3K -$350K -$3.4M -$2.2M -$1.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $46.4M $78.4M $115M $166.6M $218.7M
 
Total Liabilities and Equity $76.2M $124.4M $188.3M $226.8M $273M
Cash and Short Terms $27.2M $7.8M $10.2M $10.4M $21M
Total Debt $6.7M $579.4K $26.1M -- $326K
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $14M $18.3M $31.6M $41.4M $52.8M
Depreciation & Amoritzation $1.7M $2.2M $4.4M $7.8M $9.6M
Stock-Based Compensation -- -- $169K $522K $1.6M
Change in Accounts Receivable -$1.8M -$2.4M -$432K -$2.6M -$7M
Change in Inventories -$4.3M -$6.8M -$26.9M -$28.6M -$24.8M
Cash From Operations $11M $18.5M $18.3M $12.1M $37.4M
 
Capital Expenditures $2.2M $2.2M $7.7M $9.6M $7.6M
Cash Acquisitions -$127.6K -$2.6M -$49.2M -$4.7M -$18.7M
Cash From Investing -$2.3M -$4.7M -$56.8M -$14.2M -$26.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $6M -- -- --
Long-Term Debt Repaid -$1.1M -$1.7M -$5.8M -$368K -$92K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$785K -- -$30K -$167K
Cash From Financing -$1.1M $3.5M $19.2M $602K -$7.3M
 
Beginning Cash (CF) $4M $11.5M $29M $9.6M $8.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.5M $17.3M -$19.3M -$1.5M $3.8M
Ending Cash (CF) $11.5M $29M $9.6M $8.1M $11.6M
 
Levered Free Cash Flow $8.7M $16.3M $10.6M $2.5M $29.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $6.6M $8.3M $13.3M $13.7M $14.9M
Depreciation & Amoritzation $565.2K $1.2M $2M $2.5M $3M
Stock-Based Compensation -- $77K $138K $487K $862K
Change in Accounts Receivable -$1.7M -$2M $705K -$462K $279K
Change in Inventories -$4.1M -$14M $4.3M -$10M -$3.6M
Cash From Operations $2.5M $1.1M $12.2M $11.1M $19.6M
 
Capital Expenditures $424.5K $2.1M $2.3M $1.7M $1.8M
Cash Acquisitions -- -- -$3M -$240K -$592K
Cash From Investing -$412.1K -$2.1M -$5.2M -$2M -$2.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -$6M -- --
Long-Term Debt Repaid -$651.4K -$170K -$10K -$13M -$11M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$30K -$139K -$88K
Cash From Financing -$651.4K -$170K -$6M -$13.1M -$11.1M
 
Beginning Cash (CF) $25.8M $8.7M $9.3M $14.3M $15M
Foreign Exchange Rate Adjustment $35.8K $205K -$23K $47K -$67K
Additions / Reductions $1.4M -$1.1M $947K -$4M $6.1M
Ending Cash (CF) $27.2M $7.8M $10.2M $10.4M $21M
 
Levered Free Cash Flow $2M -$985K $10M $9.4M $17.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $16.8M $31.5M $39.2M $49.2M $48.6M
Depreciation & Amoritzation $2.1M $3.3M $7.4M $9M $11.3M
Stock-Based Compensation -- $77K $409K $1.3M $2.8M
Change in Accounts Receivable -$1.6M -$3.5M -$3.5M -$6.2M -$3M
Change in Inventories -$2.4M -$19.4M -$29M -$21.7M -$8.1M
Cash From Operations $19.6M $24.4M $7.8M $40.9M $40.4M
 
Capital Expenditures $2.4M $6.2M $8.8M $8.2M $8.6M
Cash Acquisitions -$1.4M -$31.3M -$22.2M -$6.4M -$20.6M
Cash From Investing -$3.7M -$37.5M -$30.9M -$14.5M -$29.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $6M -- -- -- --
Long-Term Debt Repaid -$1.3M -$6.3M -$470K -$26.1M $6.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $3.9M -$6.3M $25.5M -$26.3M -$234K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $19.8M -$19.3M $2.3M $11K $11M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $17.2M $18.2M -$1.1M $32.7M $31.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $12.2M $25.4M $33M $40.8M $36.6M
Depreciation & Amoritzation $1.6M $2.7M $5.7M $6.9M $8.6M
Stock-Based Compensation -- $77K $317K $1.1M $2.3M
Change in Accounts Receivable -$1.7M -$2.8M -$5.9M -$9.5M -$5.5M
Change in Inventories -$3.8M -$16.4M -$18.4M -$11.6M $5.2M
Cash From Operations $14.2M $20.2M $9.7M $38.5M $41.5M
 
Capital Expenditures $1.7M $5.7M $6.9M $5.5M $6.5M
Cash Acquisitions -$1.2M -$30M -$3M -$4.7M -$6.5M
Cash From Investing -$2.9M -$35.7M -$9.8M -$10.2M -$13M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $6M -- $1M -- --
Long-Term Debt Repaid -$1M -$5.6M -$304K -$26.1M -$19M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$784.7K -- -$30K -$167K -$175K
Cash From Financing $4.2M -$5.6M $666K -$26.2M -$19.2M
 
Beginning Cash (CF) $52.1M $73.4M $29.6M $30.7M $35.2M
Foreign Exchange Rate Adjustment $174.7K -$100K $68K $277K $85K
Additions / Reductions $15.5M -$21.1M $533K $2M $9.3M
Ending Cash (CF) $67.8M $52.2M $30.2M $33M $44.6M
 
Levered Free Cash Flow $12.6M $14.4M $2.8M $33M $35M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Why Is SoundHound AI Stock Up So Much?
Why Is SoundHound AI Stock Up So Much?

Like many companies improving AI technologies and exploring ways to…

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
60
QMCO alert for Dec 26

Quantum [QMCO] is up 49.62% over the past day.

Buy
53
ARQQ alert for Dec 26

Arqit Quantum [ARQQ] is up 49.85% over the past day.

Buy
65
TSLL alert for Dec 26

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 3.73% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock