Leverage remains low with a debt-to-equity ratio of 0.20 and total debt of $65.4M against equity of $320.9M, though the current ratio fell from 4.42 in 2025Q2 to 2.56 in 2026Q3 as capex drew down liquidity.
XPEL, Inc. (XPEL) balance sheet — 23-year assets, liabilities & shareholders' equity history
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 |
|---|
| Total Current Assets | 244.38M | 230.7M | 168.34M | 146.45M | 106.82M | 79.03M | 62.78M | 36.28M | 21.03M | 19.91M | 14.95M | 14.09M | 10.34M | 5.41M | 4.3M | 2.23M | 1.01M | 984.14K | 1.03M | 2.13M | 566.73K | 714.88K | 281.19K | 246.04K |
| Cash & Short-Term Investments | 45.7M | 50.86M | 22.09M | 11.61M | 8.06M | 9.64M | 29.03M | 11.5M | 3.97M | 3.5M | 1.86M | 2.84M | 1.47M | 1.41M | 1.4M | 424.8K | 157.83K | 122.69K | 131.03K | 752.47K | 30.79K | 266.72K | 74.94K | 57.91K |
| Cash Only | 45.7M | 50.86M | 22.09M | 11.61M | 8.06M | 9.64M | 29.03M | 11.5M | 3.97M | 3.5M | 1.86M | 2.84M | 1.47M | 1.41M | 1.4M | 424.8K | 157.83K | 122.69K | 131.03K | 752.47K | 30.79K | 266.72K | 74.94K | 57.91K |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 60.38M | 50.43M | 30.04M | 24.81M | 14.73M | 13.78M | 9.94M | 7.25M | 5.55M | 5.45M | 4.83M | 3.75M | 2.29M | 1.02M | 904.45K | 593.51K | 365.1K | 583.57K | 205.56K | 745.77K | 316.29K | 230.37K | 144.78K | 119.08K |
| Days Sales Outstanding | 38.21 | 38.65 | 26.08 | 22.85 | 16.59 | 19.39 | 22.84 | 20.36 | 18.44 | 29.53 | 34.04 | 33.02 | 28.18 | 20.78 | 30.94 | 35.86 | 32.27 | 55.55 | 9.65 | 46.48 | 34.03 | 27.62 | 20.36 | 21.54 |
| Inventory | 132.19M | 122.75M | 110.9M | 106.51M | 80.58M | 51.94M | 22.36M | 15.14M | 10.8M | 10.15M | 7.81M | 6.97M | 6.24M | 2.72M | 1.9M | 1.16M | 359.38K | 222.89K | 363.57K | 448.15K | 170.11K | 178.34K | 53.49K | 61.12K |
| Days Inventory Outstanding | 160.01 | 162.82 | 166.56 | 166.22 | 149.68 | 113.79 | 77.82 | 63.94 | 51.54 | 73.21 | 75.49 | 87.3 | 111.71 | 81.59 | 98.54 | 120.23 | 69.02 | 49.94 | 37.88 | 66.71 | 47.39 | 50.91 | 14.99 | 26.54 |
| Other Current Assets | 0 | 6.65M | 5.31M | 3.53M | 3.46M | 343 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 482.81K | 127.01K | 17K | 0 | 7.99K | 7.94K |
| Total Non-Current Assets | 251.25M | 160.49M | 117.26M | 105.59M | 86.54M | 81.99M | 21.06M | 15.32M | 9.51M | 9.14M | 6.85M | 5.44M | 2.26M | 1.04M | 1.09M | 1.01M | 666.83K | 586.09K | 2.03M | 4.87M | 476.66K | 392.96K | 331.59K | 141.46K |
| Property, Plant & Equipment | 114.93M | 37.36M | 37.23M | 32.44M | 29.51M | 22.81M | 10.68M | 9.09M | 3.38M | 2.15M | 1.35M | 1.24M | 790.34K | 517.92K | 297.48K | 237.64K | 216.07K | 245.24K | 369.83K | 557.89K | 406.69K | 266.77K | 185.55K | 141.46K |
| Fixed Asset Turnover | 6.55x | 12.75x | 11.29x | 12.22x | 10.98x | 11.37x | 14.88x | 14.29x | 32.48x | 31.25x | 38.28x | 33.57x | 37.49x | 34.56x | 35.87x | 25.42x | 19.11x | 15.64x | 21.03x | 10.50x | 8.34x | 11.41x | 13.99x | 14.26x |
| Goodwill | 71.22M | 59.28M | 44.13M | 37.46M | 26.76M | 25.66M | 4.47M | 2.41M | 2.32M | 2.49M | 1.89M | 1.67M | 526.24K | 0 | 0 | 0 | 0 | 0 | 836.11K | 3.29M | 0 | 0 | 0 | 0 |
| Intangible Assets | 56.33M | 49.62M | 34.56M | 34.91M | 29.29M | 32.73M | 5.42M | 3.82M | 3.8M | 4.11M | 3.47M | 2.43M | 784.51K | 518.56K | 302.77K | 359.9K | 341.1K | 340.85K | 790.35K | 962.36K | 0 | 126.19K | 146.04K | 0 |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | -2.08M | 0 | 0 | 0 | -135.36K | -100.66K | -163K | 0 | 600.25K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 7.19M | 5.57M | 1.35M | 782K | 972K | 791K | 486.47K | 0 | -385.4K | 0 | 135.36K | 100.66K | 163K | 0 | -600.25K | 0 | 0 | 0 | 33.99K | 52.86K | 69.98K | 0 | 0 | 0 |
| Total Assets | 495.63M | 391.19M | 285.61M | 252.04M | 193.36M | 161.01M | 83.84M | 51.6M | 30.54M | 29.05M | 21.8M | 19.53M | 12.61M | 6.45M | 5.4M | 3.24M | 1.68M | 1.57M | 3.06M | 7M | 1.04M | 1.11M | 612.78K | 387.5K |
| Asset Turnover | 1.19x | 1.22x | 1.47x | 1.57x | 1.68x | 1.61x | 1.90x | 2.52x | 3.60x | 2.32x | 2.37x | 2.12x | 2.35x | 2.78x | 1.98x | 1.87x | 2.46x | 2.44x | 2.54x | 0.84x | 3.25x | 2.75x | 4.23x | 5.21x |
| Asset Growth % | 147.2% | 36.97% | 13.32% | 30.35% | 20.09% | 92.05% | 62.48% | 68.95% | 5.16% | 33.27% | 11.62% | 54.87% | 95.59% | 19.47% | 66.7% | 92.59% | 7.03% | -48.64% | -56.3% | 570.59% | -5.82% | 80.79% | 58.14% | - |
| Total Current Liabilities | 95.44M | 71M | 41.52M | 36.47M | 27.4M | 36.27M | 21.2M | 11.79M | 8.48M | 13.71M | 9.54M | 8.8M | 5.12M | 1.91M | 2.4M | 1.4M | 663.85K | 979.24K | 1.8M | 1.9M | 1.02M | 343.36K | 640.58K | 276.95K |
| Accounts Payable | 67.51M | 37.77M | 26.32M | 24.23M | 16.69M | 25.18M | 12.99M | 7.44M | 3.91M | 6.48M | 5.86M | 4.47M | 4.12M | 1.83M | 2.39M | 1.39M | 0 | 0 | 1.52M | 1.29M | 0 | 0 | 0 | 0 |
| Days Payables Outstanding | 57.95 | 50.1 | 39.52 | 37.82 | 31 | 55.16 | 45.19 | 31.42 | 18.64 | 46.7 | 56.67 | 55.91 | 73.84 | 54.94 | 123.76 | 143.49 | - | - | 158.84 | 191.72 | - | - | - | - |
| Short-Term Debt | 1.79M | 59K | 63K | 62K | 77K | 375K | 2.57M | 462.23K | 853.15K | 3.02M | 3.51M | 4.22M | 990.41K | 68.5K | 0 | 0 | 0 | 131.12K | 209.84K | 80.82K | 70.33K | 41.68K | 142.69K | 36.68K |
| Deferred Revenue (Current) | 22.34M | 4.79M | 821K | 761K | 261K | 818K | 244.84K | 559.23K | 136.21K | 0 | 0 | 0 | 12.35K | 12.35K | 15.05K | 17.75K | 0 | 0 | 52.49K | 69.83K | 103.1K | 0 | 0 | 0 |
| Other Current Liabilities | 20.68M | 14.47M | 4.32M | 3.15M | 2.23M | 1.53M | 1.3M | 829.82K | 2.53M | 4.11M | 168.69K | 117.65K | 0 | 0 | 0 | 0 | 663.85K | 848.12K | 0 | 460.44K | 250K | 301.68K | 497.89K | 240.27K |
| Current Ratio | 2.56x | 3.25x | 4.05x | 4.02x | 3.90x | 2.18x | 2.96x | 3.08x | 2.48x | 1.45x | 1.57x | 1.60x | 2.02x | 2.83x | 1.79x | 1.59x | 1.53x | 1.01x | 0.57x | 1.12x | 0.56x | 2.08x | 0.44x | 0.89x |
| Quick Ratio | 1.18x | 1.52x | 1.38x | 1.10x | 0.96x | 0.75x | 1.91x | 1.79x | 1.21x | 0.71x | 0.75x | 0.81x | 0.80x | 1.41x | 1.00x | 0.76x | 0.99x | 0.78x | 0.37x | 0.89x | 0.39x | 1.56x | 0.36x | 0.67x |
| Cash Conversion Cycle | 140.27 | 151.37 | 153.12 | 151.25 | 135.27 | 78.03 | 55.47 | 52.88 | 51.35 | 56.04 | 52.86 | 64.4 | 66.04 | 47.43 | 5.72 | 12.59 | - | - | -111.31 | -78.53 | - | - | - | - |
| Total Non-Current Liabilities | 66.48M | 35M | 18.63M | 35.58M | 41.24M | 40.28M | 9.26M | 4.92M | 1.45M | 1.48M | 1.96M | 2.39M | 0 | 221K | 0 | 0 | 15.98K | 15.98K | 240.38K | 489.27K | 193.67K | 122.36K | 66.26K | 162.72K |
| Long-Term Debt | 42.56M | 0 | 229K | 19.32M | 26M | 25.08M | 3.57M | 307.28K | 968.24K | 927.43K | 1.43M | 1.83M | 0 | 0 | 0 | 0 | 0 | 0 | 113.19K | 206.41K | 193.67K | 122.36K | 66.26K | 162.72K |
| Capital Lease Obligations | 60.74M | 16.71M | 16.13M | 12.71M | 12.12M | 9.83M | 4.33M | 4.01M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities | 8.83M | 8.83M | 469K | 2.66M | 2.05M | 2.75M | 627.81K | 604.72K | 478.86K | 463.14K | 524.27K | 558.12K | 0 | 221K | 0 | 0 | 0 | 0 | 111.2K | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 8.34M | 9.46M | 1.81M | 890K | 1.07M | 2.63M | 729.41K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.98K | 15.98K | 15.98K | 282.85K | 0 | 0 | 0 | 0 |
| Total Liabilities | 161.92M | 106M | 60.15M | 72.05M | 68.64M | 76.55M | 30.46M | 16.71M | 9.93M | 15.19M | 11.5M | 11.18M | 5.12M | 2.13M | 2.4M | 1.4M | 679.84K | 995.22K | 2.04M | 2.39M | 1.21M | 465.72K | 706.84K | 439.67K |
| Total Debt | 65.39M | 22.86M | 21.08M | 36.06M | 42.08M | 38.26M | 12.12M | 5.91M | 1.82M | 4.08M | 4.95M | 6.04M | 990.41K | 68.5K | 0 | 0 | 0 | 131.12K | 323.04K | 333.27K | 264K | 164.04K | 208.95K | 199.4K |
| Net Debt | 19.69M | -28M | -1M | 24.45M | 34.02M | 28.61M | -16.91M | -5.59M | -2.15M | 584.02K | 3.09M | 3.2M | -483.72K | -1.35M | -1.4M | -424.8K | -157.83K | 8.43K | 192K | -419.2K | 233.21K | -102.68K | 134.01K | 141.49K |
| Debt / Equity | 0.20x | 0.08x | 0.09x | 0.20x | 0.34x | 0.45x | 0.23x | 0.17x | 0.09x | 0.29x | 0.48x | 0.72x | 0.13x | 0.02x | - | - | - | 0.23x | 0.32x | 0.07x | - | 0.26x | - | - |
| Debt / EBITDA | 0.74x | 0.30x | 0.30x | 0.47x | 0.68x | 0.86x | 0.47x | 0.31x | 0.14x | 1.22x | 1.13x | 1.73x | 0.30x | 0.03x | - | - | - | 0.25x | - | - | - | - | - | - |
| Net Debt / EBITDA | 0.22x | -0.37x | -0.01x | 0.32x | 0.55x | 0.64x | -0.66x | -0.30x | -0.16x | 0.17x | 0.70x | 0.92x | -0.15x | -0.55x | -0.98x | -0.45x | -0.24x | 0.02x | - | - | - | - | - | - |
| Interest Coverage | 108.88x | 772.82x | 58.01x | 53.91x | 37.85x | 131.17x | 92.59x | 176.39x | 69.18x | 7.54x | 14.58x | 11.84x | 75.91x | 301.67x | 757.47x | 141.76x | 15.49x | -15.99x | -40.15x | -21.38x | -32.62x | -32.38x | -31.61x | -4.87x |
| Total Equity | 333.71M | 285.19M | 225.46M | 179.99M | 124.72M | 84.46M | 53.38M | 34.89M | 20.61M | 13.85M | 10.29M | 8.34M | 7.48M | 4.32M | 2.99M | 1.83M | 1M | 575.01K | 1.02M | 4.61M | -166.32K | 642.12K | -94.05K | -52.17K |
| Equity Growth % | 97.22% | 26.49% | 25.26% | 44.31% | 47.67% | 58.22% | 52.99% | 69.28% | 48.8% | 34.58% | 23.4% | 11.46% | 73.43% | 44.08% | 63.41% | 83.12% | 74.05% | -43.62% | -77.87% | 2871.02% | -125.9% | 782.74% | -80.29% | - |
| Book Value per Share | 12.07 | 10.30 | 8.16 | 6.51 | 4.52 | 3.06 | 1.93 | 1.26 | 0.75 | 0.51 | 0.40 | 0.32 | 0.29 | 0.17 | 0.12 | 0.07 | 0.04 | 0.02 | 0.04 | 0.20 | -0.01 | 0.03 | -0.01 | -0.00 |
| Total Shareholders' Equity | 320.91M | 280.28M | 225.46M | 179.99M | 124.72M | 84.46M | 53.38M | 35.06M | 20.8M | 13.96M | 10.35M | 8.34M | 7.4M | 4.32M | 2.99M | 1.83M | 1M | 575.01K | 1.02M | 4.61M | -166.32K | 642.12K | -94.05K | -52.17K |
| Common Stock | 28K | 28K | 28K | 28K | 28K | 28K | 27.61K | 27.61K | 27.61K | 9.21M | 6.64M | 6.64M | 6.64M | 6.64M | 6.64M | 0 | 0 | 6.62M | 6.62M | 6.49M | 2.26M | 1.92M | 461.24K | 0 |
| Retained Earnings | 310.06M | 265.34M | 214.11M | 168.62M | 115.82M | 74.44M | 42.88M | 24.59M | 10.62M | 3.57M | 2.38M | 166.58K | -1.39M | -4.49M | -5.81M | -6.97M | -7.78M | -8.21M | -6.62M | -3.72M | -2.9M | -1.45M | -707.41K | -52.17K |
| Treasury Stock | -8.94M | -3M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | -1.14M | -135K | -4.24M | -1.21M | -2.2M | -590K | 66.22K | -908.76K | -1.19M | -984.28K | -833.73K | -621.99K | -15.72K | -503.17K | -408.54K | -351.36K | -314.07K | 0 | -112.93K | 54.82K | 0 | 0 | 0 | 0 |
| Minority Interest | 12.8M | 4.9M | 0 | 0 | 0 | 0 | 0 | -168.68K | -190.03K | -108.18K | -55.18K | -3.18K | 87.26K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying XPEL stock.
As of 2025, XPEL, Inc. (XPEL) had total assets of $391.2M including $230.7M in current assets.
XPEL, Inc. (XPEL) carries total debt of $22.9M, offset by $50.9M in cash and short-term investments. Comparing total debt to cash helps evaluate the company's debt burden and net leverage.
XPEL, Inc. (XPEL) has total shareholders' equity (book value) of $280.3M ($10.30 book value per share). Book value represents the net worth of the company belonging to common stock holders.
XPEL, Inc. (XPEL) reported a current ratio of 3.25x. A current ratio above 1.0x indicates that the company has more current assets than current liabilities, suggesting sufficient short-term liquidity.
Key Metrics
Top Statement Risk
Capex-driven liquidity and working capital strain
Metrics are mathematically derived from official filings.
Equity Base Compounding Despite Asset Buildout
Based on XPEL's reported figures, total equity rose from $201.9M in 2024Q2 to $320.9M in 2026Q3, an increase of roughly 59%, while total assets grew at a similar pace, indicating the balance sheet is expanding largely through retained profits.
The growth in retained earnings from $190.3M to $310.1M over the same window suggests internally generated capital is funding the expansion rather than external financing. This points to a balance sheet that is strengthening on a book basis, though the pace of asset growth now outstrips the revenue growth reported in the most recent quarter, which investors should monitor for signs of capital being deployed ahead of demand.
Leverage Low but Rising Off Recent Trough
As reported in financial statements, XPEL's total debt climbed from $20.8M in 2026Q1 to $65.4M in 2026Q3, lifting the debt-to-equity ratio from 0.07 to 0.20, though it remains well below the 0.16 level seen in 2024Q2.
The absolute debt level is modest relative to equity and the current ratio of 2.56 indicates ample short-term coverage. The step-up in borrowing coincides with the capex surge described in the cash flow analysis, which suggests the leverage increase is financing a discrete manufacturing project rather than operating needs. Whether this debt is repaid from future free cash flow will depend on the margin recovery the company is targeting.
Goodwill and PPE Rising Together
Based on XPEL's reported figures, net PP&E rose from $36.5M in 2025Q1 to $114.9M in 2026Q3, while goodwill grew from $44.4M to $71.2M, together accounting for a growing share of total assets of $495.6M.
The PP&E jump is consistent with the San Antonio and China build-outs and marks a shift toward a more asset-heavy profile than the historically capital-light model. Goodwill growth alongside acquisition spending suggests the company is still buying distribution and service capacity, and the combined intangible and fixed asset base now warrants scrutiny of future impairment and utilization risk.
Liquidity Compressing as Capex Absorbs Cash
According to recent SEC filings, XPEL's current ratio fell from 4.42 in 2025Q2 to 2.56 in 2026Q3, while cash held at $45.7M, indicating liquidity remains adequate but is being drawn down by investment spending.
A current ratio above 2.5 still provides a substantial cushion, but the trend away from the 4x-plus levels of 2025 reflects both higher payables and current liabilities alongside the capacity build. The cash balance has not fallen sharply, which suggests the company is funding capex through a mix of operating cash and borrowing rather than depleting its reserves.
Deferred Revenue Vanishing as Visibility Narrows
Based on reported figures, deferred revenue fell from $8.5M in 2026Q1 to zero in 2026Q2 and 2026Q3, removing a forward-looking indicator that was previously present in the balance sheet.
The absence of deferred revenue in the two most recent quarters limits the ability to gauge forward demand from the balance sheet alone, and combined with guidance of $125M to $127M below the latest $137.8M quarter, it may signal softer near-term visibility. Investors should treat this as a data point to monitor rather than a conclusive signal, since the shift could reflect changes in customer prepayment practices or revenue recognition timing.