XPEL, Inc.
XPEL, Inc. manufactures, sells, distributes, and installs after-market automotive products. The company offers automotive surface and paint protection films, headlight protection, and automotive and architectural window films, as well as proprietary soft…
Auto - Parts
US, San Antonio [HQ]
Cash Flow Statement
15 Sheets · From 2023 to 2009Configuration
In Million USD. Margins, Growth Rates In %
| Metric | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||||
| Operating Cash Flow (OCF) | - - | - - | - - | 1.00 | - - | - - | 1.00 | 2.00 | 3.00 | 6.00 | 10.00 | 18.00 | 18.00 | 12.00 | 37.00 | |
| Operating Cash (Net) | - - | - - | - - | 1.00 | - - | - - | 1.00 | 2.00 | 3.00 | 6.00 | 10.00 | 18.00 | 18.00 | 12.00 | 37.00 | |
| Accounts Receivable | - - | - - | - - | - - | - - | -1.00 | - - | -1.00 | - - | - - | -1.00 | -2.00 | - - | -2.00 | -7.00 | |
| Accounts Payable | - - | - - | - - | - - | - - | - - | - - | 1.00 | 3.00 | -3.00 | 3.00 | 6.00 | 8.00 | -7.00 | 6.00 | |
|
Working Capital
|
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Change | - - | - - | - - | - - | -1.00 | -2.00 | -1.00 | - - | 1.00 | -3.00 | -5.00 | -1.00 | -19.00 | -37.00 | -25.00 | |
| Other WC | - - | - - | - - | - - | - - | 2.00 | - - | - - | - - | - - | -3.00 | - - | - - | 1.00 | - - | |
| Investing Activities | ||||||||||||||||
| Used Cash (Net) | - - | - - | - - | - - | - - | -1.00 | -3.00 | -2.00 | -3.00 | -3.00 | -2.00 | -4.00 | -56.00 | -14.00 | -26.00 | |
| Capital Expenditure | - - | - - | - - | - - | - - | - - | -1.00 | -1.00 | -2.00 | -2.00 | -2.00 | -2.00 | -7.00 | -9.00 | -7.00 | |
| Purchases of Investments | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Sale/Maturity of Investment | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Property, Plant, Equipment (P&PE) | - - | - - | - - | - - | - - | - - | -1.00 | -1.00 | -2.00 | -2.00 | -2.00 | -2.00 | -7.00 | -9.00 | -7.00 | |
| Acquisitions (Net) | - - | - - | - - | - - | - - | - - | -2.00 | - - | -1.00 | - - | - - | -2.00 | -49.00 | -4.00 | -18.00 | |
| Other Investing Activities | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | -1.00 | |
| Financing Activities | ||||||||||||||||
| Used Cash (Net) | - - | - - | - - | - - | - - | - - | -3.00 | -1.00 | -1.00 | -3.00 | -1.00 | -3.00 | -19.00 | - - | -7.00 | |
| Debt Repayment | - - | - - | - - | - - | - - | - - | - - | -2.00 | -1.00 | -3.00 | -1.00 | -10.00 | -5.00 | - - | -7.00 | |
| Dividends Paid | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
|
Common Stock
|
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | 1 | |
| Issued | - - | - - | - - | - - | - - | - - | - - | - - | 2.00 | - - | - - | - - | - - | - - | 1.00 | |
| Repurchased | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Other Financing Activities | - - | - - | - - | - - | - - | - - | 4.00 | - - | - - | -2.00 | -1.00 | 14.00 | 25.00 | 1.00 | - - | |
| Cash Balances | ||||||||||||||||
| Begin of Period | - - | - - | - - | - - | 1.00 | 1.00 | 1.00 | 2.00 | 1.00 | 3.00 | 3.00 | 11.00 | 29.00 | 9.00 | 8.00 | |
| End of Period | - - | - - | - - | 1.00 | 1.00 | 1.00 | 2.00 | 1.00 | 3.00 | 3.00 | 11.00 | 29.00 | 9.00 | 8.00 | 11.00 | |
| Change | - - | - - | - - | - - | - - | - - | 1.00 | - - | 1.00 | - - | 7.00 | 17.00 | -19.00 | -1.00 | 3.00 | |
| Non-Cash Balances | ||||||||||||||||
| Depreciation and Amortization | - - | - - | - - | - - | - - | - - | - - | 1.00 | 1.00 | 1.00 | 1.00 | 2.00 | 4.00 | 7.00 | 9.00 | |
| Stock Based Compensation | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | 1.00 | |
| Other | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Highlighted metrics | ||||||||||||||||
| Free Cash Flow (FCF) | - - | - - | - - | - - | - - | - - | - - | 1.00 | 1.00 | 4.00 | 8.00 | 16.00 | 10.00 | 2.00 | 29.00 | |
| Cash Conversion Cycle (CCC) | 105.00 | 101.00 | 156.00 | 5.00 | 47.00 | 66.00 | 64.00 | 52.00 | 34.00 | 51.00 | 41.00 | 42.00 | 61.00 | 123.00 | 151.00 | |
| Invested Capital | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
|
Other Operating Inflows/Outflows
|
||||||||||||||||
| Forex Effect on Cash | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - |