Xpel, Inc. balance sheet
At the end of fiscal 2025, Xpel, Inc. had total assets of $383m, total liabilities of $97.3m and shareholders' equity of $280m. It held $50.9m in cash against $59,000 of debt: net cash of $50.8m.
Balance sheet
| Fiscal year | 2018Dec 2018 | 2019Dec 2019 | 2020Dec 2020 | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 | LTMJun 2026 |
|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | 4 | 12 | 29 | 10 | 8 | 12 | 22 | 51 | 41 |
| Receivables | 6 | 7 | 10 | 13 | 15 | 24 | 29 | 50 | 54 |
| Inventory | 11 | 15 | 22 | 52 | 81 | 107 | 111 | 123 | 128 |
| Total current assets | 21 | 36 | 63 | 79 | 107 | 146 | 168 | 231 | 227 |
| Goodwill | 2 | 2 | 4 | 26 | 27 | 37 | 44 | 59 | 61 |
| Total assets | 31 | 52 | 84 | 161 | 193 | 252 | 286 | 383 | 473 |
| Deferred revenue (current) | 0 | 1 | 0 | 1 | 0 | 1 | 1 | 5 | 9 |
| Total current liabilities | 8 | 12 | 21 | 36 | 27 | 36 | 42 | 71 | 87 |
| Short-term debt | — | — | — | — | — | — | — | 0 | 1 |
| Long-term debt | 1 | 1 | 6 | 0 | 0 | 0 | 0 | 0 | 43 |
| Total debt | 2 | 1 | 9 | 25 | 26 | 19 | 0 | 0 | 45 |
| Total liabilities | 10 | 17 | 30 | 77 | 69 | 72 | 60 | 97 | 154 |
| Shareholders' equity | 21 | 35 | 53 | 84 | 125 | 180 | 225 | 280 | 306 |
| Non-controlling interests and other (assets − liabilities − equity) | — | — | — | — | — | — | — | — | 12 |
| Net debt (negative = net cash) | −2 | −10 | −20 | 16 | 18 | 7 | −22 | −51 | 4 |
| Shares outstanding | 28m | 28m | 28m | 28m | 28m | 28m | 28m | 28m | 28m |
| Quarter | 2024 Q3Sept 2024 | 2024 Q4Dec 2024 | 2025 Q1Mar 2025 | 2025 Q2Jun 2025 | 2025 Q3Sept 2025 | 2025 Q4Dec 2025 | 2026 Q1Mar 2026 | 2026 Q2Jun 2026 |
|---|---|---|---|---|---|---|---|---|
| Receivables | 30 | 29 | 33 | 38 | 37 | 50 | 54 | 54 |
| Inventory | 102 | 111 | 115 | 104 | 129 | 123 | 132 | 128 |
| Total current assets | 159 | 168 | 178 | 197 | 235 | 231 | 237 | 227 |
| Goodwill | 43 | 44 | 44 | 47 | 52 | 59 | 57 | 61 |
| Total assets | 273 | 286 | 295 | 318 | 388 | 383 | 394 | 473 |
| Deferred revenue (current) | 1 | 1 | 1 | 2 | 5 | 5 | 8 | 9 |
| Total current liabilities | 37 | 42 | 42 | 45 | 84 | 71 | 77 | 87 |
| Short-term debt | — | — | — | — | — | 0 | — | 1 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | — | 43 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | — | 45 |
| Total liabilities | 54 | 60 | 59 | 62 | 114 | 97 | 102 | 154 |
| Shareholders' equity | 219 | 225 | 235 | 256 | 269 | 280 | 288 | 306 |
| Non-controlling interests and other (assets − liabilities − equity) | — | — | — | — | — | — | — | 12 |
| Shares outstanding | 28m | 28m | — | 28m | 28m | 28m | 28m | 28m |
Compare with peers
- NN Inc balance sheet
- Proto Labs Inc balance sheet
- Mayville Engineering Company, Inc. balance sheet
- Ampco Pittsburgh Corp balance sheet
- Enerpac Tool Group Corp balance sheet
Head to head: NNBR vs XPELPRLB vs XPELMEC vs XPELAP vs XPEL
More: Industrial Machinery & Supplies & Components stocks compared, Industrials sector, rankings of US companies