XPEL, Inc. XPEL
We are a supplier of protective films, coatings and related services primarily to the automobile aftermarket, new car dealerships and automobile original equipment manufacturers, or OEMs. The majority of our revenue is derived from the sale of our automotive products and related services while the remainder of our revenue is derived from non-automotive products including architectural window film and marine and flat surface protection films.
The Company began as a software company designing vehicle patterns used to produce cut-to-fit protective film for headlights and painted surfaces of automobiles. In 2007, we began selling automotive paint protection film products to complement our software business. As paint protection film technology improved and became more durable, awareness and adoption of paint protection film continued to increase, driving significant industry growth over the last several years. Initial adoption of paint protection film came primarily from luxury car enthusiasts in the United States and Canada. These enthusiasts were primarily served by a growing automotive aftermarket of independent installers of automotive paint protection and window films. Internationally, nascent demand began to build as awareness and adoption in the United States and Canada continued to increase. Over the last few years, new car dealership interest in the product increased due to their exposure to the aftermarket installer network, while OEM interest in the product increased through their exposure to the new car dealerships who were selling the product.
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | $476.2M | $420.4M | $396.3M | $324.0M | $259.3M | $158.9M | $129.9M | $109.9M | — |
| Cost of revenue | $275.2M | $243.0M | $233.9M | $196.5M | $166.6M | $104.9M | $86.4M | $76.5M | — |
| Gross profit | $201.0M | $177.4M | $162.4M | $127.5M | $92.7M | $54.0M | $43.5M | $33.4M | — |
| R&D | $2.9M | $2.9M | $2.9M | $400.0K | $400.0K | $100.0K | $602.4K | $223.9K | — |
| SG&A | $87.2M | $75.4M | $63.7M | $48.2M | $34.3M | $20.9M | $18.8M | $14.8M | — |
| Total operating expenses | $138.4M | $118.2M | $95.4M | $73.6M | $52.6M | $30.7M | $26.4M | $21.6M | — |
| Operating income | $62.6M | $59.1M | $67.0M | $53.9M | $40.1M | $23.4M | $17.1M | $11.8M | — |
| Interest expense | $83.0K | $996.0K | $1.2M | $1.4M | $303.0K | $249.0K | $96.6K | $168.4K | — |
| Pre-tax income | $64.1M | $56.8M | $66.0M | $52.0M | $39.4M | $22.8M | $17.0M | $11.5M | — |
| Income tax | $12.5M | $11.3M | $13.2M | $10.6M | $7.9M | $4.5M | $3.0M | $2.8M | — |
| Net income | $51.2M | $45.5M | $52.8M | $41.4M | $31.6M | $18.3M | $14.0M | $8.7M | — |
| EPS, basic | 1.85 | 1.65 | 1.91 | 1.50 | 1.14 | 0.66 | 0.51 | — | — |
| EPS, diluted | 1.85 | 1.65 | 1.91 | 1.50 | 1.14 | 0.66 | 0.51 | 0.32 | — |
| Shares, diluted (wtd. avg.) | $27.7M | $27.6M | $27.6M | $27.6M | $27.6M | $27.6M | $27.6M | — | — |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $50.9M | $22.1M | $11.6M | $8.1M | $9.6M | $29.0M | $11.5M | $4.0M | $3.5M |
| Receivables | $49.8M | $29.1M | $24.1M | $14.7M | $13.2M | $9.9M | $7.2M | $5.6M | — |
| Inventory | $122.8M | $110.9M | $106.5M | $80.6M | $51.9M | $22.4M | $15.1M | $10.8M | — |
| Total current assets | $230.7M | $168.3M | $146.5M | $106.8M | $79.0M | $62.8M | $36.3M | $21.0M | — |
| Property, plant and equipment | $15.8M | $17.7M | $17.0M | $14.2M | $9.9M | $4.7M | $4.0M | $3.4M | — |
| Goodwill | $59.3M | $44.1M | $37.5M | $26.8M | $25.7M | $4.5M | $2.4M | $2.3M | $1.9M |
| Other intangibles | $49.6M | $34.6M | $34.9M | $29.3M | $32.7M | $5.4M | $3.8M | $3.8M | — |
| Total assets | $382.5M | $285.6M | $252.0M | $193.4M | $161.0M | $83.8M | $51.6M | $30.5M | — |
| Accounts payable | $54.3M | $36.1M | $32.4M | $23.0M | $32.9M | $16.8M | $10.2M | $6.3M | — |
| Total current liabilities | $71.0M | $41.5M | $36.5M | $27.4M | $36.3M | $21.2M | $11.8M | $8.5M | — |
| Long-term debt | — | — | — | — | $458.2K | $6.5M | $806.9K | — | — |
| Total liabilities | $97.3M | $60.2M | $72.1M | $68.6M | $76.6M | $30.5M | $16.7M | $9.9M | — |
| Retained earnings | $265.3M | $214.1M | $168.6M | $115.8M | $74.4M | $42.9M | $24.6M | $10.6M | — |
| Total equity | $280.3M | $225.5M | $180.0M | $124.7M | $84.5M | $53.4M | $34.9M | $20.6M | $12.5M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $66.9M | $47.8M | $37.4M | $12.1M | $18.3M | $18.5M | $11.0M | $6.8M | — |
| Depreciation and amortisation | $6.3M | $5.8M | $4.5M | $3.4M | $1.9M | $1.3M | $915.9K | $736.0K | — |
| Stock-based compensation | $2.8M | $3.2M | $1.6M | $522.0K | $169.0K | $0 | $0 | — | — |
| Capital expenditure | $4.0M | $6.7M | $6.4M | $7.9M | $6.7M | $1.8M | $1.6M | $2.0M | — |
| Investing cash flow | -$33.8M | -$18.4M | -$26.4M | -$14.2M | -$56.8M | -$4.7M | -$2.3M | -$3.1M | — |
| Financing cash flow | -$3.7M | -$19.3M | -$7.3M | $602.0K | $19.2M | $3.5M | -$1.1M | -$3.1M | — |
| Buybacks | $3.0M | $0 | $0 | — | — | — | — | — | — |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001767258-26-000020.
Others in SIC 3470
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| AZZ | AZZ INC | $4.21B | 13.3x | 4.6% |
| NTIC | NORTHERN TECHNOLOGIES INTERNATIONAL CORP | $75.9M | — | -1.0% |