Fourth Quarter 2025 Overview:
- Revenue increased 13.7% to
$122.3 million in the fourth quarter of 2025 compared to$107.5 million in the fourth quarter of 2024. - Gross margin of 41.9% in the fourth quarter of 2025 compared to 40.6% in the same quarter last year.
- EBITDA (Earnings Before Interest, Taxes, Depreciation, and Amortization) increased 37.6% to
$19.6 million , or 16.0% of revenue, compared to$14.3 million , or 13.3% of revenue in the fourth quarter of 2024. - Net income attributable to stockholders of the company increased 50.7% to
$13.4 million , or$0.49 per basic and$0.48 per diluted share, respectively, versus net income attributable to stockholders of the company of$8.9 million , or$0.32 per basic and diluted share in the fourth quarter of 2024.
Year End 2025 Overview:
- Revenue increased 13.3% to
$476.2 million compared to$420.4 million in the prior year. - Gross margin of 42.2% in 2025, consistent with 2024 gross margin.
- Net income attributable to stockholders of the company of
$51.2 million , or$1.85 per basic and diluted share, versus net income attributable to stockholders of the company of$45.5 million , or$1.65 per basic and diluted share in 2024. - EBITDA (Earnings Before Interest, Taxes, Depreciation, and Amortization) of
$77.4 million , or 16.3% of revenue, compared to$69.5 million , or 16.5% of revenue in 2024.2
Financial Highlights for the Fourth Quarter 2025:
Summary consolidated financial information for the fourth quarter ended
| Three Months Ended | % Change | ||||||||||||
|
| 2025 |
| % of Total Revenue |
|
| 2024 |
| % of Total Revenue |
| 2025 vs. 2024 | |||
Total revenue | $ | 122,267 |
| 100.0 | % |
| $ | 107,527 |
| 100.0 | % |
| 13.7 | % |
Gross margin |
| 51,183 |
| 41.9 | % |
|
| 43,703 |
| 40.6 | % |
| 17.1 | % |
Operating Expenses |
| 35,703 |
| 29.2 | % |
|
| 31,358 |
| 29.2 | % |
| 13.9 | % |
Net income attributable to stockholders of the Company |
| 13,410 |
| 11.0 | % |
|
| 8,898 |
| 8.3 | % |
| 50.7 | % |
EBITDA2 |
| 19,610 |
| 16.0 | % |
|
| 14,250 |
| 13.3 | % |
| 37.6 | % |
Net cash provided by operating activities | $ | 2,667 |
| n/a |
|
| $ | 6,327 |
| n/a |
|
| (57.8 | )% |
Geographical Revenue Summary
| Three Months Ended |
| % Change |
| % of Total Revenue | |||||||||
| 2025 |
| 2024 |
| Inc (Dec) |
| 2025 |
| 2024 | |||||
$ | 65,571 |
| $ | 59,054 |
| 11.0 | % |
| 53.6 | % |
| 54.9 | % | |
| 12,889 |
|
| 13,370 |
| (3.6 | )% |
| 10.5 | % |
| 12.4 | % | |
| 78,460 |
|
| 72,424 |
| 8.3 | % |
| 64.1 | % |
| 67.3 | % | |
| 14,035 |
|
| 9,238 |
| 51.9 | % |
| 11.5 | % |
| 8.6 | % | |
Asia Other |
| 5,372 |
|
| 5,262 |
| 2.1 | % |
| 4.4 | % |
| 4.9 | % |
| 19,407 |
|
| 14,500 |
| 33.8 | % |
| 15.9 | % |
| 13.5 | % | |
EU, |
| 15,196 |
|
| 11,981 |
| 26.8 | % |
| 12.4 | % |
| 11.1 | % |
| 6,443 |
|
| 5,875 |
| 9.7 | % |
| 5.3 | % |
| 5.5 | % | |
| 2,761 |
|
| 2,747 |
| 0.5 | % |
| 2.3 | % |
| 2.6 | % | |
Total | $ | 122,267 |
| $ | 107,527 |
| 13.7 | % |
| 100.0 | % |
| 100.0 | % |
Overall Revenue
- Total revenue grew 13.7% compared to fourth quarter 2024 ("YoY"). Excluding
China , total revenue increased 10.1% YoY. - US revenue increased 11.0%YoY.
Product and Service Revenue
- Total product revenue grew 11.0% YoY.
- Total window film revenue increased 10.0% YoY and represented 16.6% of total revenue.
- Total service revenue increased 22.2% YoY.
- Total installation revenue (labor and product combined) grew 17.2% YoY.
- Adjusted product revenue (combining cutbank credits revenue and product revenue) increased 11.0% YoY.
Other Financial Information
- Gross margin was 41.9% and 40.6% in the fourth quarter of 2025 and 2024, respectively.
- Total operating expenses increased 13.9% YoY.
- Sales and marketing expenses increased 18.2% YoY and represented 11.1% of revenue.
- General and administrative expenses increased 11.3% YoY and represented 18.1% of revenue.
- Net income increased 53.5% YoY.
- EBITDA increased 37.6% YoY2.
Cash Flows from Operations
- Cash flows provided by operations were
$2.7 million in the fourth quarter 2025. - Cash flows provided by operations were
$66.9 million in 2025.
Financial Summary 2025:
Summary consolidated financial information for the years ended
| Year Ended | % Change | ||||||||||||
| 2025 |
| % of Total Revenue |
| 2024 |
| % of Total Revenue |
| 2025 vs. 2024 | |||||
Total revenue | $ | 476,200 |
| 100.0 | % |
| $ | 420,400 |
| 100.0 | % |
| 13.3 | % |
Gross margin |
| 201,019 |
| 42.2 | % |
|
| 177,360 |
| 42.2 | % |
| 13.3 | % |
Operating Expenses |
| 138,370 |
| 29.1 | % |
|
| 118,213 |
| 28.1 | % |
| 17.1 | % |
Net income attributable to stockholders of the Company |
| 51,226 |
| 10.8 | % |
|
| 45,489 |
| 10.8 | % |
| 12.6 | % |
EBITDA2 |
| 77,398 |
| 16.3 | % |
|
| 69,471 |
| 16.5 | % |
| 11.4 | % |
Net cash provided by operating activities | $ | 66,938 |
| n/a |
|
| $ | 47,824 |
| n/a |
|
| 40.0 | % |
Geographical Revenue Summary
| Year Ended |
| % Change |
| % of Total Revenue | |||||||||
| 2025 |
| 2024 |
| Inc (Dec) |
| 2025 |
| 2024 | |||||
$ | 265,756 |
| $ | 240,569 |
| 10.5 | % |
| 55.8 | % |
| 57.2 | % | |
| 49,545 |
|
| 52,139 |
| (5.0 | )% |
| 10.4 | % |
| 12.4 | % | |
| 315,301 |
|
| 292,708 |
| 7.7 | % |
| 66.2 | % |
| 69.6 | % | |
| 39,921 |
|
| 24,148 |
| 65.3 | % |
| 8.4 | % |
| 5.7 | % | |
Asia Other |
| 20,895 |
|
| 16,825 |
| 24.2 | % |
| 4.4 | % |
| 4.0 | % |
| 60,816 |
|
| 40,973 |
| 48.4 | % |
| 12.8 | % |
| 9.7 | % | |
EU, |
| 64,095 |
|
| 53,983 |
| 18.7 | % |
| 13.5 | % |
| 12.9 | % |
| 24,984 |
|
| 21,072 |
| 18.6 | % |
| 5.2 | % |
| 5.0 | % | |
| 11,004 |
|
| 11,664 |
| (5.7 | )% |
| 2.3 | % |
| 2.8 | % | |
Total | $ | 476,200 |
| $ | 420,400 |
| 13.3 | % |
| 100.0 | % |
| 100.0 | % |
2026 First Quarter Outlook
- The Company expects first quarter 2026 revenue of approximately
$112 -$114 million .
Please see the information under "Forward-looking Statements" below regarding certain cautionary statements relating to our 2026 First Quarter Outlook.
Conference Call Information
The Company will host a conference call and webcast today,
To access the live webcast, please visit the
To participate in the call by phone, dial (888) 506-0062 approximately five minutes prior to the scheduled start time. International callers please dial (973) 528-0011. Callers should use access code: 101941.
A replay of the teleconference will be available until
About
XPEL is a leading provider of protective films and coatings, including automotive paint protection film, surface protection film, automotive and architectural window films, and ceramic coatings. With a global footprint, a network of trained installers and proprietary DAP software, XPEL is dedicated to exceeding customer expectations by providing high-quality products, leading customer service, expert technical support and world-class training.
1 The results summarized above for 2025 are preliminary and unaudited. As the Company completes its quarter-end financial close processes and finalizes its financial statements for the fourth quarter and year end of 2025, it is possible that the Company may identify items that require it to make adjustments to the preliminary information set forth above, and those adjustments could be material. Full year end 2025 financial information will be included in the filing of the Company’s Annual Report on Form 10-K with the Securities and Exchange Commission which is anticipated on or prior to |
2 See "Non-GAAP Financial Measure" and "Reconciliation of Non-GAAP Financial Measure" below. |
Forward-looking Statements
This release includes forward-looking statements (within the meaning of Section 27A of the Securities act of 1933, as amended and Section 21E of the Securities Exchange Act of 1934, as amended) regarding
Non-GAAP Financial Measure
To aid in the understanding of XPEL's ongoing business performance, XPEL uses EBITDA, a non-GAAP financial measure. EBITDA is defined as net income (loss) plus interest expense, net, plus income tax expense plus depreciation and amortization expense. EBITDA should be considered in addition to, not as a substitute for, or superior to, financial measures calculated in accordance with GAAP. It is not a measurement of XPEL's financial performance under GAAP and should not be considered as an alternative to revenue or net income, as applicable, or any other performance measures derived in accordance with GAAP and may not be comparable to other similarly title measures. For a full reconciliation of EBITDA to comparable GAAP measure, refer to the reconciliation titled "Reconciliation of Non-GAAP Financial Measure."
Consolidated Statements of Income (Unaudited) | |||||||||||||
(In thousands except per share data) | |||||||||||||
| Three Months Ended |
| Year Ended | ||||||||||
| (Unaudited) |
| (Unaudited) |
| (Unaudited) |
|
| ||||||
| 2025 |
| 2024 |
| 2025 |
| 2024 | ||||||
Revenue |
|
|
|
|
|
|
| ||||||
Product revenue | $ | 90,889 |
|
| $ | 81,847 |
| $ | 359,855 |
|
| $ | 318,849 |
Service revenue |
| 31,378 |
|
|
| 25,680 |
|
| 116,345 |
|
|
| 101,551 |
Total revenue |
| 122,267 |
|
|
| 107,527 |
|
| 476,200 |
|
|
| 420,400 |
|
|
|
|
|
|
|
| ||||||
Cost of Sales |
|
|
|
|
|
|
| ||||||
Cost of product sales |
| 57,499 |
|
|
| 52,415 |
|
| 223,967 |
|
|
| 199,791 |
Cost of service |
| 13,585 |
|
|
| 11,409 |
|
| 51,214 |
|
|
| 43,249 |
Total cost of sales |
| 71,084 |
|
|
| 63,824 |
|
| 275,181 |
|
|
| 243,040 |
Gross Margin |
| 51,183 |
|
|
| 43,703 |
|
| 201,019 |
|
|
| 177,360 |
|
|
|
|
|
|
|
| ||||||
Operating Expenses |
|
|
|
|
|
|
| ||||||
Sales and marketing |
| 13,607 |
|
|
| 11,509 |
|
| 51,138 |
|
|
| 42,817 |
General and administrative |
| 22,096 |
|
|
| 19,849 |
|
| 87,232 |
|
|
| 75,396 |
Total operating expenses |
| 35,703 |
|
|
| 31,358 |
|
| 138,370 |
|
|
| 118,213 |
|
|
|
|
|
|
|
| ||||||
Operating Income |
| 15,480 |
|
|
| 12,345 |
|
| 62,649 |
|
|
| 59,147 |
|
|
|
|
|
|
|
| ||||||
Interest expense |
| — |
|
|
| 34 |
|
| 83 |
|
|
| 996 |
Foreign currency exchange (gain)/loss |
| (331 | ) |
|
| 1,157 |
|
| (1,495 | ) |
|
| 1,373 |
|
|
|
|
|
|
|
| ||||||
Income before income taxes |
| 15,811 |
|
|
| 11,154 |
|
| 64,061 |
|
|
| 56,778 |
Income tax expense |
| 2,151 |
|
|
| 2,256 |
|
| 12,472 |
|
|
| 11,289 |
Net Income | $ | 13,660 |
|
| $ | 8,898 |
| $ | 51,589 |
|
| $ | 45,489 |
Net income attributed to non-controlling interest |
| 250 |
|
|
| — |
|
| 363 |
|
|
| — |
Net income attributable to stockholders of the Company | $ | 13,410 |
|
| $ | 8,898 |
| $ | 51,226 |
|
| $ | 45,489 |
|
|
|
|
|
|
|
| ||||||
Earnings per share attributable to stockholders of the Company |
|
|
|
|
|
|
| ||||||
Basic | $ | 0.49 |
|
| $ | 0.32 |
| $ | 1.85 |
|
| $ | 1.65 |
Diluted | $ | 0.48 |
|
| $ | 0.32 |
| $ | 1.85 |
|
| $ | 1.65 |
Weighted Average Number of Common Shares Outstanding |
|
|
|
|
|
|
| ||||||
Basic |
| 27,635 |
|
|
| 27,649 |
|
| 27,657 |
|
|
| 27,639 |
Diluted |
| 27,684 |
|
|
| 27,656 |
|
| 27,683 |
|
|
| 27,643 |
Consolidated Balance Sheets | |||||||
(In thousands except share and per share data) | |||||||
| (Unaudited) |
| |||||
Assets |
|
|
| ||||
Current |
|
|
| ||||
Cash and cash equivalents | $ | 50,864 |
|
| $ | 22,087 |
|
Accounts receivable, net |
| 49,846 |
|
|
| 29,146 |
|
Inventory, net |
| 122,755 |
|
|
| 110,904 |
|
Prepaid expenses and other current assets |
| 6,651 |
|
|
| 5,314 |
|
Income tax receivable |
| 581 |
|
|
| 893 |
|
Total current assets |
| 230,697 |
|
|
| 168,344 |
|
Property and equipment, net |
| 15,797 |
|
|
| 17,735 |
|
Right-of-use lease assets |
| 21,561 |
|
|
| 19,490 |
|
Intangible assets, net |
| 49,620 |
|
|
| 34,562 |
|
Other non-current assets |
| 5,574 |
|
|
| 1,350 |
|
| 59,277 |
|
|
| 44,126 |
| |
Total assets | $ | 382,526 |
|
| $ | 285,607 |
|
Liabilities |
|
|
| ||||
Current |
|
|
| ||||
Current portion of notes payable | $ | 59 |
|
| $ | 63 |
|
Current portion of lease liabilities |
| 6,094 |
|
|
| 4,666 |
|
Accounts payable and accrued liabilities |
| 54,289 |
|
|
| 36,138 |
|
Other short-term liabilities |
| 10,558 |
|
|
| 651 |
|
Total current liabilities |
| 71,000 |
|
|
| 41,518 |
|
Deferred tax liability, net |
| 120 |
|
|
| 469 |
|
Other long-term liabilities |
| 9,511 |
|
|
| 1,810 |
|
Non-current portion of lease liabilities |
| 16,710 |
|
|
| 16,126 |
|
Non-current portion of notes payable |
| — |
|
|
| 229 |
|
Total liabilities |
| 97,341 |
|
|
| 60,152 |
|
Stockholders’ equity |
|
|
| ||||
Preferred stock, |
| — |
|
|
| — |
|
Common stock, |
| 28 |
|
|
| 28 |
|
Additional paid-in-capital |
| 18,049 |
|
|
| 15,550 |
|
Accumulated other comprehensive loss |
| (135 | ) |
|
| (4,236 | ) |
Retained earnings |
| 265,339 |
|
|
| 214,113 |
|
| (2,999 | ) |
|
| — |
| |
Stockholders’ equity |
| 280,282 |
|
|
| 225,455 |
|
Non-controlling interest |
| 4,903 |
|
|
| — |
|
Total stockholders’ equity |
| 285,185 |
|
|
| 225,455 |
|
Total liabilities and stockholders’ equity | $ | 382,526 |
|
| $ | 285,607 |
|
Consolidated Statements of Cash Flows (Unaudited) | |||||||||||||||
(In thousands) | |||||||||||||||
| Three Months Ended |
| Year Ended | ||||||||||||
| (Unaudited) |
| (Unaudited) |
| (Unaudited) |
|
| ||||||||
| 2025 |
| 2024 |
| 2025 |
| 2024 | ||||||||
Cash flows from operating activities |
|
|
|
|
|
|
| ||||||||
Net income | $ | 13,660 |
|
| $ | 8,898 |
|
| $ | 51,589 |
|
| $ | 45,489 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
| ||||||||
Depreciation of property, plant and equipment |
| 1,531 |
|
|
| 1,512 |
|
|
| 6,264 |
|
|
| 5,820 |
|
Amortization of intangible assets |
| 2,268 |
|
|
| 1,550 |
|
|
| 6,990 |
|
|
| 5,877 |
|
Gain on sale of property and equipment |
| (2 | ) |
|
| (14 | ) |
|
| (13 | ) |
|
| (49 | ) |
Stock compensation |
| (23 | ) |
|
| 868 |
|
|
| 2,753 |
|
|
| 3,197 |
|
Provision for credit losses |
| 63 |
|
|
| 111 |
|
|
| 922 |
|
|
| 390 |
|
Deferred income tax |
| 2,428 |
|
|
| (1,367 | ) |
|
| (299 | ) |
|
| (2,745 | ) |
Changes in assets and liabilities: |
|
|
|
|
|
|
| ||||||||
Accounts receivable, net |
| (13,058 | ) |
|
| (129 | ) |
|
| (20,444 | ) |
|
| (5,604 | ) |
Inventory, net |
| 6,281 |
|
|
| (9,959 | ) |
|
| 11,476 |
|
|
| (4,785 | ) |
Prepaid expenses and other current assets |
| (3,579 | ) |
|
| 631 |
|
|
| (3,887 | ) |
|
| (2,154 | ) |
Income taxes receivable and payable |
| (2,705 | ) |
|
| (637 | ) |
|
| 249 |
|
|
| (267 | ) |
Accounts payable and accrued liabilities |
| (4,197 | ) |
|
| 4,863 |
|
|
| 11,338 |
|
|
| 2,655 |
|
Net cash provided by operating activities |
| 2,667 |
|
|
| 6,327 |
|
|
| 66,938 |
|
|
| 47,824 |
|
Cash flows used in investing activities |
|
|
|
|
|
|
| ||||||||
Purchases of property, plant and equipment |
| (1,074 | ) |
|
| (1,628 | ) |
|
| (4,008 | ) |
|
| (6,713 | ) |
Proceeds from sale of property and equipment |
| 14 |
|
|
| — |
|
|
| 48 |
|
|
| 40 |
|
Acquisition of businesses, net of cash acquired |
| (11,003 | ) |
|
| (3,335 | ) |
|
| (26,168 | ) |
|
| (9,855 | ) |
Purchases of long term investments |
| (415 | ) |
|
| — |
|
|
| (2,100 | ) |
|
| — |
|
Development of intangible assets |
| (514 | ) |
|
| (455 | ) |
|
| (1,550 | ) |
|
| (1,876 | ) |
Net cash used in investing activities |
| (12,992 | ) |
|
| (5,418 | ) |
|
| (33,778 | ) |
|
| (18,404 | ) |
Cash flows from financing activities |
|
|
|
|
|
|
| ||||||||
Net payments on revolving line of credit |
| — |
|
|
| — |
|
|
| — |
|
|
| (19,000 | ) |
Restricted stock withholding taxes paid in lieu of issued shares |
| (93 | ) |
|
| (18 | ) |
|
| (254 | ) |
|
| (193 | ) |
Repayments of notes payable |
| (126 | ) |
|
| (16 | ) |
|
| (243 | ) |
|
| (60 | ) |
Payments of deferred acquisition consideration |
| (14 | ) |
|
| — |
|
|
| (161 | ) |
|
| — |
|
Purchases of treasury shares |
| (2,999 | ) |
|
| — |
|
|
| (2,999 | ) |
|
| — |
|
Net cash used in financing activities |
| (3,232 | ) |
|
| (34 | ) |
|
| (3,657 | ) |
|
| (19,253 | ) |
Net change in cash and cash equivalents |
| (13,557 | ) |
|
| 875 |
|
|
| 29,503 |
|
|
| 10,167 |
|
Foreign exchange impact on cash and cash equivalents |
| (76 | ) |
|
| 226 |
|
|
| (726 | ) |
|
| 311 |
|
(Decrease) increase in cash and cash equivalents during the period |
| (13,633 | ) |
|
| 1,101 |
|
|
| 28,777 |
|
|
| 10,478 |
|
Cash and cash equivalents at beginning of period |
| 64,497 |
|
|
| 20,986 |
|
|
| 22,087 |
|
|
| 11,609 |
|
Cash and cash equivalents at end of period | $ | 50,864 |
|
| $ | 22,087 |
|
| $ | 50,864 |
|
| $ | 22,087 |
|
|
|
|
|
|
|
|
| ||||||||
Supplemental schedule of non-cash activities |
|
|
|
|
|
|
| ||||||||
Non-cash acquisition consideration | $ | — |
|
| $ | 1,600 |
|
| $ | 24,094 |
|
| $ | 1,600 |
|
Non-cash lease financing | $ | 2,235 |
|
| $ | 2,491 |
|
| $ | 6,631 |
|
| $ | 8,701 |
|
Issuance of Common Stock for vested restricted stock units | $ | 323 |
|
| $ | 210 |
|
| $ | 1,171 |
|
| $ | 1,110 |
|
Non-cash minority interest contribution | $ | 78 |
|
| $ | — |
|
| $ | 4,540 |
|
| $ | — |
|
|
|
|
|
|
|
|
| ||||||||
Supplemental cash flow information |
|
|
|
|
|
|
| ||||||||
Cash paid for income taxes | $ | 2,418 |
|
| $ | 3,361 |
|
| $ | 12,540 |
|
| $ | 13,617 |
|
Cash paid for interest | $ | — |
|
| $ | 31 |
|
| $ | 89 |
|
| $ | 1,026 |
|
Reconciliation of Non-GAAP Financial Measure
EBITDA is a non-GAAP financial measure. EBITDA is defined as net income (loss) plus interest expense, net, plus income tax expense plus depreciation expense and amortization expense. EBITDA should be considered in addition to, not as a substitute for, or superior to, financial measures calculated in accordance with GAAP. It is not a measurement of our financial performance under GAAP and should not be considered as alternatives to revenue or net income, as applicable, or any other performance measures derived in accordance with GAAP and may not be comparable to other similarly titled measures of other businesses. EBITDA has limitations as an analytical tool, and you should not consider it in isolation or as a substitute for analysis of our operating results as reported under GAAP.
EBITDA does not reflect the impact of certain cash charges resulting from matters we consider not to be indicative of ongoing operations and other companies in our industry may calculate EBITDA differently than we do, limiting its usefulness as a comparative measure.
EBITDA Reconciliation (in thousands)
| Three Months Ended |
| Year Ended | ||||||||
| (Unaudited) |
| (Unaudited) |
| (Unaudited) |
|
| ||||
| 2025 |
| 2024 |
| 2025 |
| 2024 | ||||
Net Income | $ | 13,660 |
| $ | 8,898 |
| $ | 51,589 |
| $ | 45,489 |
Interest |
| — |
|
| 34 |
|
| 83 |
|
| 996 |
Taxes |
| 2,151 |
|
| 2,256 |
|
| 12,472 |
|
| 11,289 |
Depreciation |
| 1,531 |
|
| 1,512 |
|
| 6,264 |
|
| 5,820 |
Amortization |
| 2,268 |
|
| 1,550 |
|
| 6,990 |
|
| 5,877 |
EBITDA | $ | 19,610 |
| $ | 14,250 |
| $ | 77,398 |
| $ | 69,471 |
View source version on businesswire.com: https://www.businesswire.com/news/home/20260225281496/en/
For more information, contact:
Investor Relations:
IMS Investor Relations
Phone: (203) 972-9200
Email: xpel@imsinvestorrelations.com
Source: