XPEL, Inc.
NASDAQ:XPEL
39.05 (USD) • At close January 14, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) USD.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||
Liquide middelen & kasequivalenten
| 11.609 | 8.056 | 9.644 | 29.027 | 11.501 | 3.971 | 3.499 | 1.861 | 2.841 | 1.474 | 1.415 | 1.396 | 0.425 | 0.158 | 0.123 | 0.131 | 0.752 | 0.031 | 0.267 | 0.075 | 0.058 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 11.609 | 8.056 | 9.644 | 29.027 | 11.501 | 3.971 | 3.499 | 1.861 | 2.841 | 1.474 | 1.415 | 1.396 | 0.425 | 0.158 | 0.123 | 0.131 | 0.752 | 0.031 | 0.267 | 0.075 | 0.058 |
Nettovorderingen
| 24.807 | 14.726 | 13.159 | 9.944 | 7.247 | 5.554 | 5.445 | 4.827 | 3.751 | 2.287 | 1.019 | 0.904 | 0.594 | 0.365 | 0.584 | 0.206 | 0.746 | 0.316 | 0.23 | 0.145 | 0.119 |
Voorraad
| 106.509 | 80.575 | 51.936 | 22.364 | 15.141 | 10.8 | 10.152 | 7.806 | 6.973 | 6.235 | 2.717 | 1.9 | 1.162 | 0.359 | 0.223 | 0.364 | 0.448 | 0.17 | 0.178 | 0.053 | 0.061 |
Overige vlottende activa
| 3.529 | 3.464 | 4.289 | 1.442 | 2.391 | 0.707 | 0.775 | 0.454 | 0.523 | 0.347 | 0.259 | 0.102 | 0.051 | 0.04 | 0.055 | 0.536 | 0.288 | 0.05 | 0.039 | 0.008 | 0.008 |
Totaal vlottende activa
| 146.454 | 106.821 | 79.028 | 62.777 | 36.281 | 21.032 | 19.91 | 14.948 | 14.087 | 10.344 | 5.41 | 4.302 | 2.231 | 1.014 | 0.984 | 1.027 | 2.131 | 0.567 | 0.715 | 0.281 | 0.246 |
Niet-vlottende activa: | |||||||||||||||||||||
Materiële vaste activa, netto
| 32.439 | 29.512 | 22.808 | 10.68 | 9.094 | 3.384 | 2.153 | 1.352 | 1.235 | 0.79 | 0.518 | 0.297 | 0.238 | 0.216 | 0.245 | 0.37 | 0.558 | 0.407 | 0.267 | 0.186 | 0.141 |
Goodwill
| 37.461 | 26.763 | 25.655 | 4.472 | 2.407 | 2.323 | 2.49 | 1.892 | 1.669 | 0.526 | 0 | 0 | 0 | 0 | 0 | 0.836 | 3.293 | 0 | 0 | 0 | 0 |
Immateriële activa
| 34.905 | 29.294 | 32.733 | 5.424 | 3.82 | 3.804 | 4.114 | 3.467 | 2.435 | 0.785 | 0.519 | 0.303 | 0.36 | 0.341 | 0 | 0.79 | 0.962 | 0 | 0.126 | 0.146 | 0 |
Goodwill en immateriële activa
| 72.366 | 56.057 | 58.388 | 9.896 | 6.227 | 6.127 | 6.604 | 5.359 | 4.103 | 1.311 | 0.519 | 0.303 | 0.36 | 0.341 | 0.341 | 1.626 | 4.255 | 0 | 0.126 | 0.146 | 0 |
Langetermijnbeleggingen
| 0 | -5.428 | -3.804 | -2.083 | 15.052 | 0 | 0 | -0.135 | -0.101 | -0.163 | 0 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 0 | 5.428 | 3.804 | 2.083 | 0.269 | 0.385 | 0.378 | 0.135 | 0.101 | 0.163 | 0 | 0.493 | 0.408 | 0.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 0.782 | 0.972 | 0.79 | 0.486 | -15.321 | -0.385 | 0 | 0.135 | 0.101 | 0.163 | 0 | -0.6 | 0 | 0 | 0 | 0.034 | 0.053 | 0.07 | 0 | 0 | 0 |
Totaal niet-vlottende activa
| 105.587 | 86.541 | 81.986 | 21.063 | 15.321 | 9.511 | 9.136 | 6.847 | 5.439 | 2.264 | 1.036 | 1.093 | 1.006 | 0.667 | 0.586 | 2.03 | 4.866 | 0.477 | 0.393 | 0.332 | 0.141 |
Totaal activa
| 252.041 | 193.362 | 161.015 | 83.84 | 51.601 | 30.543 | 29.045 | 21.795 | 19.526 | 12.608 | 6.446 | 5.396 | 3.237 | 1.681 | 1.57 | 3.057 | 6.997 | 1.043 | 1.108 | 0.613 | 0.387 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||
Crediteuren
| 24.233 | 16.689 | 25.175 | 12.987 | 7.441 | 3.905 | 6.475 | 5.86 | 4.466 | 4.122 | 1.829 | 2.386 | 1.386 | 0 | 0 | 1.525 | 1.288 | 0.593 | 0 | 0 | 0 |
Kortlopende schulden
| 4.028 | 7.847 | 6.331 | 4.219 | 2.716 | 0.853 | 3.024 | 3.514 | 4.216 | 0.99 | 0.069 | 0 | 0 | 0 | 0.131 | 0.21 | 0.081 | 0.07 | 0.042 | 0.143 | 0.037 |
Belastingschulden
| 0 | 0.47 | 0 | 0.184 | 0 | 1.338 | 1.127 | 0.169 | 0.118 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0.761 | 0.261 | 0.818 | 0.245 | 0.559 | 0.136 | 0 | 0 | 0 | 0.012 | 0.012 | 0.015 | 0.018 | 0 | 0 | 0.052 | 0.07 | 0.103 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 7.45 | 2.135 | 4.762 | 3.565 | 1.07 | 2.387 | 3.288 | 0 | 0 | 0.012 | 0 | 0 | 0 | 0.664 | 0.848 | 0 | 0.46 | 0.25 | 0.302 | 0.498 | 0.24 |
Totaal kortlopende verplichtingen
| 36.472 | 27.402 | 36.268 | 21.2 | 11.786 | 8.483 | 13.711 | 9.543 | 8.799 | 5.124 | 1.91 | 2.401 | 1.404 | 0.664 | 0.979 | 1.797 | 1.899 | 1.016 | 0.343 | 0.641 | 0.277 |
Langlopende verplichtingen: | |||||||||||||||||||||
Langetermijnschulden
| 32.032 | 38.119 | 34.906 | 7.899 | 4.317 | 0.968 | 0.927 | 1.434 | 1.827 | 0 | 0 | 0 | 0 | 0 | 0 | 0.113 | 0.206 | 0.194 | 0.122 | 0.066 | 0.163 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0.307 | -0.479 | -0.474 | -0.524 | -0.558 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 2.658 | 2.049 | 2.748 | 0.628 | 0.605 | 0.479 | 0.463 | 0.524 | 0.558 | 0 | 0.221 | 0 | 0 | 0 | 0 | 0.111 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 0.89 | 1.07 | 5.379 | 0.729 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.016 | 0.016 | 0.016 | 0.283 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 35.58 | 41.238 | 40.285 | 9.257 | 4.922 | 1.447 | 1.482 | 1.959 | 2.385 | 0 | 0.221 | 0 | 0 | 0.016 | 0.016 | 0.24 | 0.489 | 0.194 | 0.122 | 0.066 | 0.163 |
Totaal passiva
| 72.052 | 68.64 | 76.552 | 30.457 | 16.708 | 9.93 | 15.193 | 11.502 | 11.185 | 5.124 | 2.131 | 2.401 | 1.404 | 0.68 | 0.995 | 2.037 | 2.388 | 1.21 | 0.466 | 0.707 | 0.44 |
Eigen vermogen: | |||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 0.028 | 0.028 | 0.028 | 0.028 | 0.028 | 0.028 | 9.211 | 6.635 | 6.635 | 6.635 | 6.635 | 6.635 | 0 | 0 | 6.619 | 6.619 | 6.487 | 2.261 | 1.921 | 0.461 | 0 |
Ingehouden winsten
| 168.624 | 115.824 | 74.443 | 42.877 | 24.595 | 10.617 | 3.569 | 2.382 | 0.167 | -1.388 | -4.485 | -5.805 | -6.968 | -7.783 | -8.209 | -6.62 | -3.725 | -2.901 | -1.45 | -0.707 | -0.052 |
Overige gereserveerde algehele resultaten
| -1.209 | -2.203 | -0.59 | 0.066 | -0.909 | -1.19 | -0.984 | -0.834 | -0.622 | -0.016 | -0.503 | -0.409 | -0.351 | -0.314 | 0 | -0.113 | 0.055 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 12.546 | 11.073 | 10.581 | 10.412 | 11.348 | 11.348 | 11.348 | 2.165 | 2.165 | 2.165 | 2.165 | 2.165 | 2.165 | 8.784 | 8.784 | 2.157 | 1.07 | 0.473 | 0.171 | 0.152 | 0 |
Totaal eigen vermogen van aandeelhouders
| 179.989 | 124.722 | 84.462 | 53.383 | 35.062 | 20.803 | 13.961 | 10.349 | 8.345 | 7.397 | 4.315 | 2.995 | 1.833 | 1.001 | 0.575 | 1.02 | 4.609 | -0.166 | 0.642 | -0.094 | -0.052 |
Totaal eigen vermogen
| 179.989 | 124.722 | 84.462 | 53.383 | 34.893 | 20.613 | 13.853 | 10.293 | 8.342 | 7.484 | 4.315 | 2.995 | 1.833 | 1.001 | 0.575 | 1.02 | 4.609 | -0.166 | 0.642 | -0.094 | -0.052 |
Totaal passiva en aandeelhoudersvermogen
| 252.041 | 193.362 | 161.015 | 83.84 | 51.601 | 30.543 | 29.045 | 21.795 | 19.526 | 12.608 | 6.446 | 5.396 | 3.237 | 1.681 | 1.57 | 3.057 | 6.997 | 1.043 | 1.108 | 0.613 | 0.387 |