VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
XPELXPEL, Inc.
$49.37$1.4B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksXPELCash Flow

XPEL, Inc. (XPEL) Cash Flow Statement

23Y historyFree accessUpdated daily

Cash conversion remains inconsistent, evidenced by an OCF/NI ratio that fluctuated from a high of 2.56 in 2025Q3 to a negative 0.74 in 2024Q1, complicating liquidity planning.

XPEL Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03
Cash from Operations71.09M66.94M47.82M37.38M12.06M18.27M18.47M10.97M6.8M3.95M2.93M1.41M599.65K771.95K1.32M650.4K234.82K234.55K195.51K130.79K-546.9K-900.46K-205.01K14.67K
Operating CF Margin %-14.06%11.38%9.43%3.72%7.05%11.62%8.44%6.18%5.83%5.66%3.39%2.02%4.31%12.4%10.76%5.69%6.12%2.51%2.23%-16.12%-29.58%-7.9%0.73%
Operating CF Growth %143.94%39.97%27.93%210.06%-34%-1.07%68.4%61.33%71.99%34.86%108.2%134.71%-22.32%-41.67%103.49%176.97%0.12%19.97%49.48%123.91%39.26%-339.24%-1497.26%-
Net Income52.98M51.23M45.49M52.8M41.38M31.57M18.28M14M8.72M1.13M2.16M1.47M3.07M1.32M1.16M815.89K425.81K141.05K-1.18M-823.91K-1.45M-742.86K-655.24K-40.49K
Depreciation & Amortization13.88M13.25M11.7M9.59M7.83M4.39M2.23M1.7M1.38M1.77M1.14M891.37K477.2K383.75K354.15K338.75K330.91K355K456.92K236.08K99.21K65.07K151.45K22.16K
Stock-Based Compensation3.01M2.75M3.2M1.64M522K169K000000000008.53K233.12K310.55K375.72K125.06K48.02K0
Deferred Taxes25K-299K-2.75M-921K-471K1.01M-273K117.33K-86.22K-255.24K-97.85K211.87K-384K714K-85K-206.94K-201.06K-707.46K-34.17K000-3.48K0
Other Non-Cash Items1.17M1.27M341K230K466K291K176K358.47K43.42K78.96K59.34K-134.31K-39.82K1.85K-4.87K4.33K87.65K686.63K-19.87K-16.94K122.64K90.39K18.52K0
Working Capital Changes-501K-1.27M-10.15M-25.96M-37.67M-19.16M-1.95M-5.2M-3.48M1.22M-442.9K-1.12M-2.55M-1.65M-102.99K-301.63K-408.49K-249.2K735.99K425.01K306.26K-438.12K235.72K33.01K
Change in Receivables-20.8M-20.44M-5.6M-7M-2.63M-432K-2.43M-1.77M-261.26K-814.23K-1.25M-677.42K-1.24M-114.5K-310.94K-228.41K-102.6K-56.94K116.36K172.77K-85.92K-85.6K-25.69K-10.17K
Change in Inventory6.71M11.48M-4.79M-24.84M-28.57M-26.94M-6.76M-4.25M11.15K-1.86M-637.53K-321.56K-3.52M-817.08K-737.99K-802.17K-136.49K-11.67K-27.21K-45.12K8.23K-124.85K7.63K-43.22K
Change in Payables1.4M11.34M2.69M0006.36M3.88M-3.64M3.14M1.17M242.83K0-713.65K948.64K726.96K-164.86K-148.38K0330.64K280.84K000
Cash from Investing-42.12M-33.78M-18.4M-26.35M-14.16M-56.81M-4.66M-2.3M-3.09M-3.31M-2.18M-3.22M-1.42M-821.84K-352K-379.11K-68.56K5.3K-372.74K-1.95M-124.92K-24.89K-193.11K-101.26K
Capital Expenditures-12.72M-4.01M-6.71M-6.36M-7.94M-6.72M-1.78M-1.57M-2.42M-2.21M-1.36M-1.21M-924.74K-827.84K-357.63K-379.41K-331.07K-21.14K-352.11K-435.76K-54.94K-2.06K-211.92K-101.26K
CapEx % of Revenue2.6%0.84%1.6%1.6%2.45%2.59%1.12%1.21%2.2%3.26%2.63%2.93%3.12%4.63%3.35%6.28%8.02%0.55%4.53%7.44%1.62%0.07%8.17%5.02%
Acquisitions-26.13M-26.17M-9.86M-18.73M-4.67M-49.19M-2.57M-127.62K-831.93K-1.14M-822.07K-2M-493.89K000276.26K0000000
Investments------------------------
Other Investing-2.85M-1.5M-1.84M-1.26M-1.55M-898K-313K-606.12K155.28K39.5K3.48K-763.71K-555.66K6K5.63K300-227.41K-187.4K-20.63K-1.51M-69.98K-22.83K18.8K0
Cash from Financing-7.06M-3.66M-19.25M-7.26M602K19.24M3.51M-1.14M-3.1M1.56M-1.65M3.3M878.2K68.5K0-4.33K-131.12K-191.92K211.05K2.49M435.89K1.12M415.15K107.44K
Debt Issued (Net)-225K-243K-19.06M-7.09M632K19.24M4.3M-1.14M-3.1M-1.53M-1.65M3.3M878.2K68.5K00-131.12K-191.92K130.07K-325.69K-58.18K-32.03K20.13K127.61K
Equity Issued (Net)-5.94M-3M-193K0000002.61M0000000067.52K2.8M244.08K1.15M38K0
Dividends Paid000000000000000000000000
Share Repurchases-5.94M-3M-193K000000000000000000000
Other Financing-895K-415K0-167K-30K0-785K00-38.02K0-150K000-4.33K-15.51K015.98K17.5K250K0357.02K-20.16K
Net Change in Cash21.57M28.78M10.48M3.55M-1.59M-19.38M17.53M7.53M472.32K1.64M-979.46K1.37M59.22K18.61K971.5K266.96K35.14K47.93K-592.14K704.68K-235.93K191.78K17.03K20.86K
Free Cash Flow57.85M62.93M41.11M29.74M2.5M10.58M16.31M8.72M4.38M1.75M1.57M193.28K-325.08K-55.89K965.88K270.99K-96.25K213.41K-156.61K-304.97K-601.85K-902.51K-416.92K-86.59K
FCF Margin %11.81%13.21%9.78%7.5%0.77%4.08%10.26%6.71%3.98%2.58%3.03%0.47%-1.1%-0.31%9.05%4.49%-2.33%5.57%-2.01%-5.21%-17.74%-29.65%-16.07%-4.29%
FCF Growth %13.08%53.07%38.25%1089%-76.36%-35.14%87.02%99.14%150.92%11.32%711.2%159.45%-481.63%-105.79%256.43%381.56%-145.1%236.27%48.65%49.33%33.31%-116.47%-381.5%-
FCF per Share2.092.271.491.080.090.380.590.320.160.060.060.01-0.01-0.000.040.01-0.000.01-0.01-0.01-0.03-0.04-0.02-0.00
FCF Conversion (FCF/Net Income)1.09x1.31x1.05x0.71x0.29x0.58x1.01x0.78x0.78x3.33x1.32x0.91x0.19x0.58x1.14x0.80x0.55x-0.41x-0.05x-0.16x0.38x1.21x0.31x-0.36x
Interest Paid001.03M1.24M1.31M210K178K17.85K86.42K245.99K163.71K157.19K000000000000
Taxes Paid9.6M013.62M15.29M9.9M7.76M4.46M4.08M2.51M452.17K685K910K000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityModerate
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

Working Capital Volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Faces Cash Disconnect

Based on reported quarterly filings, XPEL exhibits significant volatility in cash conversion, with the OCF/NI ratio swinging from a high of 2.56 in 2025Q3 to a negative 0.74 in 2024Q1, highlighting a recurring disconnect between accounting profits and the actual cash generated from core operations.

The frequent divergence between net income and operating cash flow suggests that earnings quality is heavily influenced by non-cash accruals and timing differences. Investors should monitor whether this instability reflects seasonal inventory management or more structural challenges in converting sales into realized cash inflows.

Free Cash Flow Margin Instability

As reported in financial statements, XPEL's free cash flow trajectory remains highly erratic, with margins fluctuating between a peak of 25.4% in 2025Q3 and a negative 8.1% in 2024Q1, indicating that the company's ability to self-fund operations is currently inconsistent and sensitive to quarterly working capital shifts.

The lack of a stable FCF trend complicates the assessment of the company's long-term cash generation potential. This volatility appears to be driven by the interplay between aggressive inventory procurement and the timing of receivables, which may mask the underlying cash-generating capacity of the core business.

Working Capital Swings Impede Liquidity

According to recent SEC filings, XPEL's working capital dynamics are characterized by extreme quarterly swings, including a $17.3 million cash outflow in 2025Q4, which suggests that the company's cash position is frequently tied up in inventory or delayed collections rather than being available for strategic deployment.

The significant negative working capital changes in multiple periods indicate that the company's cash cycle is prone to disruption, potentially due to inventory build-ups or shifts in distributor payment terms. This pattern warrants further investigation into whether these outflows are temporary tactical decisions or signs of deteriorating channel efficiency.

Capital Allocation Shifts Toward Integration

Based on XPEL's reported figures, capital deployment has increasingly favored acquisitions and internal investments, with net acquisition outflows reaching $15.0 million in 2025Q3, signaling a strategic pivot toward vertical integration that consumes significant cash reserves previously available for share repurchases or other shareholder-friendly activities.

The shift toward funding acquisitions and retail center expansion suggests management is prioritizing market share and control over immediate cash return. Investors should monitor whether these capital-intensive investments yield the expected returns on invested capital, as they currently represent a meaningful drain on free cash flow.

XPEL — Frequently Asked Questions

Quick answers to the most common questions about buying XPEL stock.

How much cash does XPEL, Inc. (XPEL) generate from operations?

XPEL, Inc. (XPEL) generated $66.9M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is XPEL, Inc.'s free cash flow?

XPEL, Inc. (XPEL) generated $62.9M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is XPEL, Inc.'s capital expenditure (CapEx)?

XPEL, Inc. (XPEL) spent $4.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does XPEL, Inc. distribute cash to shareholders?

In 2025, XPEL, Inc. (XPEL) spent $3.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.