XPEL

Valor Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 107.53 M103.81 M124.71 M125.42 M122.27 M 476.2 M Gross profit 43.7 M43.9 M53.52 M52.42 M51.18 M 201.02 M Operating expenses 31.36 M32.78 M34.22 M35.67 M35.7 M 138.37 M Selling/general/admin expenses 31.36 M32.78 M34.22 M35.67 M35.7 M 138.37 M Research & development ————— — Operating income 12.35 M11.12 M19.3 M16.75 M15.48 M 62.65 M Non-Operating Income, Total -1.16 M235 K1.04 M-110 K331 K 1.5 M Interest expense, net of interest capitalized 34 K75 K7 0001 0000 83 K Non-Operating Income, excl. Interest Expenses -1.19 M160 K1.03 M-111 K331 K 1.41 M Unusual income/expense ————— — Pretax income 11.15 M11.28 M20.33 M16.64 M15.81 M 64.06 M Equity in earnings ————— — Taxes 2.25 M2.69 M4.12 M3.5 M2.15 M 12.47 M Non-controlling/minority interest 00-82 K195 K250 K 363 K After tax other income/expense ————— — Net income before discontinued operations 8.9 M8.59 M16.29 M12.94 M13.41 M 51.23 M Discontinued operations ————— — Net income 8.9 M8.59 M16.29 M12.94 M13.41 M 51.23 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 8.9 M8.59 M16.29 M12.94 M13.41 M 51.23 M Basic earnings per share (Basic EPS) 0.330.310.590.470.48 1.85 Diluted earnings per share (Diluted EPS) 0.330.310.590.470.48 1.85 Average basic shares outstanding 27.64 M27.66 M27.67 M27.68 M27.66 M 110.65 M Diluted shares outstanding 27.64 M27.68 M27.67 M27.7 M27.68 M 110.73 M EBITDA 19.71 M14.18 M22.4 M20.05 M24 M 80.62 M EBIT 12.35 M11.12 M19.3 M16.75 M15.48 M 62.65 M Cost of revenue 63.82 M59.91 M71.2 M72.99 M71.08 M 275.18 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 7.36 M3.06 M3.1 M3.3 M8.52 M 17.98 M