NASDAQ:XPEL - Nasdaq - US98379L1008 - Common Stock - Currency: USD
2024 (2024-12-31) | 2023 (2023-12-31) | 2022 (2022-12-31) | 2021 (2021-12-31) | 2020 (2020-12-31) | ||||
---|---|---|---|---|---|---|---|---|
ASSETS | ||||||||
Current Assets | ||||||||
Cash Equivalents | 22.09M | 11.61M | 8.10M | 9.60M | 29.00M | |||
Receivables | 30.04M | 24.81M | 14.70M | 13.80M | 9.90M | |||
Inventories | 110.90M | 106.51M | 80.60M | 51.90M | 22.40M | |||
Other Current Assets | 5.31M | 3.53M | 3.50M | 3.70M | 1.40M | |||
Total Current Assets | 168.34M | 146.45M | 106.80M | 79.00M | 62.80M | |||
Non-Current Assets | ||||||||
PPE Net | 37.23M | 32.44M | 29.50M | 22.80M | 10.70M | |||
Goodwill | 44.13M | 37.46M | 26.80M | 25.70M | 4.50M | |||
Intangibles | 34.56M | 34.91M | 29.30M | 32.70M | 5.40M | |||
Other Non-Current Assets | 1.35M | 782.00K | 1.00M | 800.00K | 500.00K | |||
Total Non-Current Assets | 117.26M | 105.59M | 86.60M | 82.00M | 21.00M | |||
TOTAL ASSETS | 285.61M | 252.04M | 193.40M | 161.00M | 83.80M | |||
LIABILITIES | ||||||||
Current Liabilities | ||||||||
Short Term Debt | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
Current Portion Of LT Debt. | 63.00K | 62.00K | 100.00K | 400.00K | 2.60M | |||
Accrued Expenses | 9.99M | 8.26M | 7.50M | 6.40M | 3.90M | |||
Accounts Payable | 26.32M | 24.23M | 16.70M | 25.20M | 13.00M | |||
Other Current Liabilities | 5.14M | 3.92M | 3.20M | 4.40M | 1.70M | |||
Total Current Liabilities | 41.52M | 36.47M | 27.40M | 36.30M | 21.20M | |||
Non-Current Liabilities | ||||||||
Long Term Debt | 229.00K | 19.32M | 26.00M | 25.10M | 3.60M | |||
Deferred Taxes/Income | 469.00K | 2.66M | 2.00M | 2.70M | 600.00K | |||
Other Non-Current Liabilities | 17.94M | 13.61M | 13.20M | 12.50M | 5.10M | |||
Total Non-Current Liabilities | 18.63M | 35.58M | 41.20M | 40.30M | 9.30M | |||
TOTAL LIABILITIES | 60.15M | 72.05M | 68.60M | 76.60M | 30.50M | |||
SHAREHOLDERS' EQUITY | ||||||||
Retained Earnings | 214.11M | 168.62M | 115.80M | 74.40M | 42.90M | |||
Additional Paid In Capital | 15.55M | 12.55M | 11.10M | 10.60M | 10.40M | |||
Minority Interest | N/A | N/A | N/A | N/A | 0.00 | |||
Common Shares | 28.00K | 28.00K | 0.00 | 0.00 | 0.00 | |||
Other Shareholders' Equity | -4.24M | -1.21M | -2.20M | -600.00K | 100.00K | |||
Shares Outstanding | 27.65M | 27.63M | 27.60M | 27.60M | 27.60M | |||
Tangible Book Value per Share | 5.31 | 3.90 | 2.49 | 0.95 | 1.58 | |||
Total Shareholders' Equity | 225.46M | 179.99M | 124.70M | 84.50M | 53.40M | |||
TOTAL LIABILITIES AND EQUITY | 285.61M | 252.04M | 193.40M | 161.00M | 83.80M | |||
Statistics | ||||||||
Debt/Equity | 0.00 | 0.11 | 0.21 | 0.30 | 0.07 | |||
Current Ratio | 4.05 | 4.02 | 3.90 | 2.18 | 2.96 | |||
Return On Assets (ROA) | 15.93% | 20.95% | 21.41% | 19.63% | 21.84% | |||
Return On Equity (ROE) | 20.18% | 29.34% | 33.20% | 37.40% | 34.27% | |||
Return On Invested Capital (ROIC) | 19.40% | 24.87% | 25.99% | 25.74% | 29.92% | |||
Return On Invested Capital Ex Cash (ROICexc) | 21.32% | 26.28% | 27.32% | 27.89% | 55.74% | |||
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | 33.03% | 40.73% | 42.38% | 56.61% | 79.03% |
All data in USD , ROIC based on taxRate of 0.20