XPEL, Inc. logo XPEL - XPEL, Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY 0
BUY 5
HOLD 1
SELL 0
STRONG
SELL 0
| PRICE TARGET: $58.00 DETAILS
HIGH: $58.00
LOW: $58.00
MEDIAN: $58.00
CONSENSUS: $58.00
UPSIDE: 29.72%
Annual Quarterly
Metric 2026 Q1 2025 Q4 2025 Q3 2025 Q2 2025 Q1 2024 Q4 2024 Q3 2024 Q2 2024 Q1 2023 Q4 2023 Q3 2023 Q2 2023 Q1 2022 Q4 2022 Q3 2022 Q2 2022 Q1 2021 Q4 2021 Q3 2021 Q2 2021 Q1 2020 Q4 2020 Q3 2020 Q2 2020 Q1 2019 Q4 2019 Q3 2019 Q2 2019 Q1 2018 Q4 2018 Q3 2018 Q2 2018 Q1 2017 Q4 2017 Q3 2017 Q2 2017 Q1 2016 Q4 2016 Q3 2016 Q2 2016 Q1 2015 Q4 2015 Q3 2015 Q2 2015 Q1 2014 Q4 2014 Q3 2014 Q2 2014 Q1 2013 Q4 2013 Q3 2013 Q2 2013 Q1 2012 Q4 2012 Q3 2012 Q2 2012 Q1 2011 Q4 2011 Q3 2011 Q2 2011 Q1 2010 Q4 2010 Q3 2010 Q2 2010 Q1 2009 Q4 2009 Q3 2009 Q2 2009 Q1 2008 Q4 2008 Q3 2008 Q2 2008 Q1 2007 Q4 2007 Q3 2007 Q2 2007 Q1
Revenue
Revenue 117.4 122.3 125.4 124.7 103.8 107.5 112.9 109.9 90.1 105.5 102.7 102.2 85.8 78.5 89.8 83.9 71.9 70.1 68.5 68.7 51.9 48.6 46.1 35.8 28.4 39.5 35.6 30.1 24.7 26.6 29.3 28.9 25.2 20.2 17.8 17.0 12.6 13.2 13.5 13.7 11.3 11.2 10.9 11.3 8.1 7.6 8.4 8.3 5.3 5.0 4.9 4.9 3.2 3.0 3.2 2.5 2.0 1.8 1.7 1.5 1.1 1.0 1.2 1.0 1.0 0.9 1.0 1.8 1.3 0.8 2.4 2.7 2.0 2.0 2.0 1.1 0.9
Cost of Revenue 66.1 71.1 73.0 71.2 59.9 63.8 64.9 62.1 52.2 64.6 61.1 58.2 49.9 47.4 54.0 50.9 44.1 45.4 44.1 43.5 33.6 32.6 30.1 24.1 18.1 27.0 23.3 19.5 16.6 18.0 20.5 20.3 17.7 15.7 13.6 12.4 9.3 10.1 9.7 9.9 8.0 8.4 7.6 7.9 5.3 5.2 5.8 5.9 3.5 3.4 3.3 3.4 2.1 2.1 2.1 1.4 1.2 1.3 0.9 0.7 0.5 0.4 0.6 0.4 0.5 0.4 0.4 0.8 0.5 0.4 1.0 1.3 0.8 1.1 0.8 0.3 0.3
Gross Profit 51.2 51.2 52.4 53.5 43.9 43.7 47.9 47.9 37.9 40.9 41.5 44.0 36.0 31.0 35.8 33.0 27.7 24.7 24.5 25.2 18.3 16.0 16.0 11.7 10.3 12.5 12.3 10.6 8.2 8.5 8.8 8.6 7.5 4.6 4.2 4.6 3.3 3.2 3.8 3.8 3.3 2.8 3.3 3.4 2.8 2.4 2.6 2.5 1.8 1.6 1.6 1.5 1.1 0.9 1.1 1.0 0.8 0.5 0.8 0.7 0.6 0.5 0.6 0.6 0.5 0.5 0.6 1.0 0.8 0.4 1.4 1.4 1.2 0.9 1.2 0.7 0.6
Operating Expenses
R&D Expenses 0 0 0 0 0 2.9 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.2 0 0 0 0 0 0 0 0.5 0 0 0 0.4 0 0 0 0.3 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
SG&A Expenses 38.2 35.7 35.7 34.2 32.8 31.4 29.5 28.7 28.6 26.7 23.9 23.8 21.0 20.2 18.5 17.2 17.7 16.2 14.1 12.6 9.7 8.6 7.6 6.6 7.8 7.5 6.6 6.7 5.7 6.7 5.5 4.8 4.6 3.8 3.2 3.1 3.0 3.2 2.4 2.3 2.2 2.6 2.5 2.3 1.9 1.9 1.9 1.5 1.1 1.1 1.0 0.9 0.6 0.6 0.7 0.7 0.5 0.5 0.5 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.8 0.6 0.7 1.0 1.8 1.6 1.4 0.8 0.9 0.9
Other Expenses 0 0 0.0 0 0 (2.9) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 (1.1) 0.4 0.4 0.3 0.5 0.3 0.3 0.3 0.2 0.2 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.1 0.0 0 0 0 0 0 0 0 0 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.0 0.1 0.0 0.1 0.1
Operating Expenses 38.2 35.7 35.7 34.2 32.8 31.4 29.5 28.7 28.6 26.7 23.9 23.8 21.0 20.2 18.5 17.2 17.7 16.2 14.1 12.6 9.7 8.6 7.6 6.6 7.8 7.5 6.6 6.7 5.7 5.7 5.8 5.2 4.9 4.3 3.6 3.4 3.3 3.4 2.6 2.4 2.4 2.7 2.6 2.4 2.0 1.9 1.9 1.5 1.1 1.1 1.0 0.9 0.7 0.6 0.7 0.8 0.5 0.3 0.6 0.5 0.5 0.4 0.5 0.5 0.5 0.5 0.5 0.9 0.8 0.8 1.2 1.9 1.7 1.5 0.8 0.9 0.9
Operating Income
Operating Income 13.0 15.5 16.8 19.3 11.1 12.3 18.4 19.2 9.2 14.2 17.6 20.2 14.9 10.8 17.3 15.7 10.0 8.5 10.4 12.7 8.5 7.3 8.4 5.1 2.5 5.0 5.7 4.0 2.5 2.8 3.0 3.4 2.6 0.3 0.7 1.2 0.0 (0.2) 1.2 1.3 0.9 0.1 0.7 1.0 0.8 0.4 0.7 1.0 0.6 0.5 0.6 0.6 0.4 0.3 0.3 0.2 0.2 0.1 0.2 0.2 0.1 0.1 0.1 0.1 0.0 0.0 0.1 0.1 0.0 (0.5) 0.3 (3.0) (0.6) (0.7) 0.4 (0.2) (0.3)
Interest Expense 0.0 0.0 0.0 0.0 0.1 0.0 0.1 0.4 0.5 0.3 0.1 0.3 0.5 0.5 0.4 0.3 0.2 0.2 0.0 0.0 0.1 0.1 0.1 0.1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.1 0.1 0.1 0.1 0.0 0.0 0.1 0.1 0.1 0.1 0.1 0.1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Interest Income 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.0 0 0 0 0 0 0 0
Profitability
EBITDA 16.7 22.0 19.9 23.4 14.4 14.2 21.7 21.8 12.0 17.7 19.7 22.5 17.1 13.2 18.9 17.2 11.9 10.0 11.4 13.6 9.2 8.1 9.0 5.7 2.6 5.6 6.0 4.4 2.9 2.8 3.5 3.9 3.0 0.8 1.2 1.6 0.4 0.1 1.5 1.6 1.2 0.4 0.9 1.2 1.0 0.6 0.9 1.1 0.8 0.5 0.7 0.7 0.5 0.4 0.4 0.3 0.3 0.2 0.3 0.3 0.2 0.2 0.2 0.1 0.1 0.1 0.1 0.2 0.1 2.0 0.2 (0.4) (0.3) (0.5) 0.4 (0.2) (0.3)
EBIT 13.0 15.8 16.6 20.3 11.4 11.2 18.7 18.9 9.2 14.9 17.2 20.2 14.9 11.1 16.9 15.3 10.0 8.3 10.2 12.7 8.5 7.4 8.4 5.1 2.1 5.1 5.5 4.0 2.5 2.8 2.9 3.4 2.7 0.5 0.7 1.3 0.0 (0.2) 1.2 1.3 0.9 0.2 0.7 1.0 0.8 0.4 0.7 1.0 0.6 0.5 0.6 0.6 0.4 0.3 0.3 0.2 0.2 0.1 0.2 0.2 0.1 0.1 0.1 0.0 0.0 0.0 0.1 0.1 0.0 1.9 0.2 (0.5) (0.4) (0.7) 0.4 (0.2) (0.3)
Income Before Tax 13.3 15.8 16.6 20.3 11.3 11.2 18.6 18.5 8.5 14.6 17.1 19.8 14.4 10.6 16.5 15.0 9.8 8.1 10.2 12.7 8.5 7.4 8.3 5.1 2.0 5.1 5.5 3.9 2.4 2.8 2.9 3.3 2.6 0.3 0.7 1.2 (0.0) (0.2) 1.2 1.3 0.8 0.1 0.6 1.0 0.8 0.4 0.7 1.0 0.6 0.5 0.6 0.6 0.4 0.3 0.3 0.2 0.2 0.1 0.2 0.2 0.1 0.1 0.1 0.0 0.0 (0.0) 0.1 0.1 0.0 1.9 0.4 (3.0) (0.5) (0.7) 0.4 (0.2) (0.2)
Income Tax Expense 2.8 2.2 3.5 4.1 2.7 2.3 3.7 3.5 1.8 2.7 3.5 4.1 3.0 2.3 3.2 3.1 2.0 1.9 1.8 2.5 1.6 1.3 1.7 1.1 0.4 0.5 1.0 0.9 0.6 0.8 0.7 0.8 0.6 0.3 0.2 0.5 0.0 (0.2) 0.4 0.5 0.2 0.3 0.2 0.3 0.1 (1.1) 0.3 0.4 0.2 0.2 0.2 0.2 0.1 (0.1) 0 0 0 (0.2) 0 0 0 0 0 0 0 0 0.8 (0.0) (0.0) 0.0 (0.0) (0.0) 0.1 (0.0) 0 0 0.1
Net Income 10.3 13.4 12.9 16.3 8.6 8.9 14.9 15.0 6.7 12.0 13.7 15.7 11.4 8.4 13.3 11.9 7.8 6.2 8.3 10.2 6.8 6.1 6.6 4.0 1.6 4.6 4.5 3.0 1.9 2.0 2.2 2.6 2.1 0.0 0.5 0.8 (0.1) (0.0) 0.7 0.8 0.7 (0.2) 0.4 0.6 0.7 1.6 0.5 0.6 0.5 0.3 0.4 0.4 0.3 0.4 0.3 0.2 0.2 0.3 0.2 0.2 0.1 0.3 0.1 0.0 0.0 (0.0) (0.6) 0.1 0.0 (0.6) 0.3 (3.0) (0.6) (0.7) 0.4 (0.2) (0.3)
Per Share Data
EPS (Basic) 0.37 0.49 0.47 0.59 0.31 0.32 0.54 0.54 0.24 0.43 0.49 0.57 0.41 0.30 0.48 0.43 0.28 0.22 0.30 0.37 0.25 0.22 0.24 0.14 0.06 0.17 0.16 0.11 0.07 0.07 0.08 0.09 0.08 0.00 0.02 0.03 -0.00 -0.00 0.03 0.03 0.03 -0.01 0.01 0.02 0.03 0.06 0.02 0.02 0.02 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.00 0.01 0.00 0.00 0.00 -0.00 -0.02 0.00 0.00 -0.02 0.01 -0.12 -0.02 -0.03 0.02 -0.01 -0.01
EPS (Diluted) 0.37 0.48 0.47 0.59 0.31 0.32 0.54 0.54 0.24 0.43 0.49 0.57 0.41 0.30 0.48 0.43 0.28 0.22 0.30 0.37 0.25 0.22 0.24 0.14 0.06 0.17 0.16 0.11 0.07 0.07 0.08 0.09 0.08 0.00 0.02 0.03 -0.00 -0.00 0.03 0.03 0.03 -0.01 0.01 0.02 0.03 0.06 0.02 0.02 0.02 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.00 0.01 0.00 0.00 0.00 -0.00 -0.02 0.00 0.00 -0.02 0.01 -0.12 -0.02 -0.03 0.01 -0.01 -0.01
Shares Outstanding 27.6 27.6 27.7 27.7 27.7 27.6 27.6 27.6 27.6 27.6 27.6 27.6 27.6 27.6 27.6 27.6 27.6 27.6 27.6 27.6 27.6 27.6 27.6 27.6 27.6 27.6 27.6 27.6 27.6 27.6 27.6 27.6 27.6 27.6 27.6 27.6 27.3 27.6 25.8 25.8 25.8 25.8 25.8 25.8 25.8 25.8 25.8 25.8 25.5 25.5 25.8 25.8 26.2 25.8 25.8 25.8 27.0 25.8 25.8 25.8 25.8 25.7 25.7 25.7 25.7 25.7 25.7 25.7 25.7 25.7 26.0 25.9 25.8 25.1 23.9 23.7 22.3
Metric 2026 Q1 2025 Q4 2025 Q3 2025 Q2 2025 Q1 2024 Q4 2024 Q3 2024 Q2 2024 Q1 2023 Q4 2023 Q3 2023 Q2 2023 Q1 2022 Q4 2022 Q3 2022 Q2 2022 Q1 2021 Q4 2021 Q3 2021 Q2 2021 Q1 2020 Q4 2020 Q3 2020 Q2 2020 Q1 2019 Q4 2019 Q3 2019 Q2 2019 Q1 2018 Q4 2018 Q3 2018 Q2 2018 Q1 2017 Q4 2017 Q3 2017 Q2 2017 Q1 2016 Q4 2016 Q3 2016 Q2 2016 Q1 2010 Q2 2010 Q1 2009 Q4 2009 Q2 2009 Q1
Current Assets
Cash & Cash Equivalents 45.1 50.9 64.5 49.6 23.5 22.1 21.0 15.0 8.6 11.6 10.4 14.3 8.3 8.1 10.2 9.3 10.6 9.6 7.8 8.7 35.6 29.0 27.2 25.8 14.8 11.5 7.3 5.5 4.4 4.0 3.4 1.5 3.4 3.5 2.3 2.5 3.0 1.9 3.0 2.0 2.6 0.2 0.2 0.1 0.2 0.2
Short-Term Investments 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Net Receivables 53.5 50.4 36.9 38.1 33.4 30.0 29.8 30.7 28.6 24.8 24.1 24.0 21.4 14.7 17.9 19.7 15.2 13.8 15.2 12.6 9.9 9.9 9.0 7.2 7.3 7.2 7.3 7.5 5.9 5.6 7.1 7.2 6.6 5.4 7.1 7.1 4.8 4.8 4.9 4.8 3.7 0.4 0.5 0.6 0.6 0.5
Inventory 131.6 122.8 128.7 104.1 115.3 110.9 101.6 97.6 110.2 106.5 92.5 82.7 84.6 80.6 69.4 74.1 74.5 51.9 39.6 25.7 24.9 22.4 19.0 14.7 18.8 15.1 16.4 15.3 13.6 10.8 12.6 11.7 10.9 10.2 11.9 10.9 8.9 7.8 5.7 6.0 7.0 0.2 0.2 0.2 0.3 0.3
Other Current Assets 7.0 6.7 4.4 5.5 6.1 5.3 6.3 4.6 5.6 3.5 11.1 4.7 6.0 3.5 0 0 0 0.0 0 0 0 0 0 0 0 0 0 1.3 0 0 0 0 0 (0.3) 0 0 0 0 0 0 0 0 0 0 0 0
Total Current Assets 237.2 230.7 234.5 197.3 178.3 168.3 158.7 147.9 152.9 146.5 138.0 125.7 120.3 106.8 104.6 107.6 104.0 79.0 66.0 50.3 72.5 62.8 58.0 49.8 43.3 36.3 33.1 29.6 24.9 21.0 24.4 21.4 21.5 19.9 22.5 21.5 17.7 14.9 14.4 13.2 14.1 0.9 1.0 1.0 1.1 1.0
Non-Current Assets
Property, Plant & Equipment 43.8 37.4 37.7 37.0 36.5 37.2 36.2 36.5 33.1 32.4 29.7 30.7 30.9 29.5 27.9 25.7 25.8 22.8 20.4 16.9 12.5 10.7 9.7 9.8 10.1 9.1 8.2 7.7 7.7 3.4 2.6 2.3 2.2 2.2 1.6 1.3 1.3 1.4 1.3 1.3 1.3 0.3 0.3 0.2 0.3 0.3
Goodwill 57.4 59.3 52.3 46.5 44.4 44.1 43.3 43.1 37.7 37.5 28.6 28.6 26.8 26.8 25.4 25.1 25.6 25.7 15.7 15.8 4.5 4.5 3.6 3.5 3.4 2.4 2.3 2.3 2.3 2.3 2.9 2.5 2.5 2.5 2.2 2.1 1.9 1.9 1.6 1.7 1.7 0 0 0 0.8 0.8
Intangible Assets 48.4 49.6 56.3 32.5 33.8 34.6 33.6 33.2 33.9 34.9 29.5 30.6 28.5 29.3 29.4 29.8 32.0 32.7 21.6 21.9 5.3 5.4 4.5 4.6 4.6 3.8 3.8 3.6 3.7 3.8 4.1 4.0 4.0 4.1 3.4 3.5 3.4 3.5 2.8 2.7 2.6 0.3 0.3 0.3 0.7 0.7
Long-Term Investments 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 (0.3) (0.5) (0.4) 0 (0.3) (0.1) (0.1) (0.0) (0.1) (0.1) (0.1) 0.0 0 0 0 0
Other Non-Current Assets 7.0 5.6 6.9 3.5 1.6 1.4 1.1 1.1 0.9 0.8 1.0 1.1 1.1 1.0 0.9 0.9 0.9 0.8 0.6 0.5 0.5 0.5 0.5 0.5 0.3 0 0.0 0.0 0.0 0 0.3 0.5 0.4 0 0.3 0.1 0.1 0.0 0.1 0.1 0.1 0 0 0 0.0 0.0
Total Non-Current Assets 157.2 160.5 153.2 120.8 116.5 117.3 114.3 113.9 105.6 105.6 88.7 91.0 87.4 86.5 83.6 81.5 84.3 82.0 58.4 55.1 22.8 21.1 18.2 18.4 18.4 15.3 14.3 13.7 13.7 9.5 9.9 9.2 9.0 9.1 7.4 7.1 6.8 6.8 5.8 5.7 5.7 0.6 0.6 0.6 1.9 1.9
Total Assets 394.4 391.2 387.7 318.1 294.8 285.6 273.0 261.8 258.5 252.0 226.8 216.7 207.7 193.4 188.3 189.1 188.3 161.0 124.4 105.4 95.3 83.8 76.2 68.2 61.7 51.6 47.4 43.3 38.6 30.5 34.2 30.7 30.6 29.0 29.9 28.5 24.5 21.8 20.2 18.9 19.8 1.5 1.5 1.6 3.0 2.9
Current Liabilities
Account Payables 61.4 37.8 52.2 26.4 24.6 26.3 21.9 17.6 20.3 24.2 30.4 21.8 13.5 16.7 22.4 29.5 36.2 25.2 27.0 17.8 16.2 13.0 11.9 11.3 9.0 7.4 7.1 8.0 6.7 3.9 10.5 9.4 9.5 6.5 6.5 7.7 6.1 5.9 4.5 3.6 4.0 0 0 0 1.5 1.4
Short-Term Debt 5.7 6.2 6.6 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0 0 0 0.1 0.1 0.2 0.4 0.4 0.4 0.5 2.5 2.6 2.6 2.5 0.7 0.5 1.6 1.6 0.8 0.9 0.8 0.8 2.8 3.1 7.1 6.0 4.0 3.5 3.1 3.3 4.3 0.0 0.1 0.1 0.2 0.2
Deferred Revenue 0 4.8 0 2.1 1.4 0.8 0.7 1.0 0.3 0.8 5.6 4.0 2.8 0.3 0.6 1.1 0.4 0.8 0.6 0.6 2.6 0.2 1.6 0.2 1.1 0.6 1.4 1.7 0.3 0.1 0 0 0 1.7 0 0 0 0 0 0 0 0 0 0 0.0 0.0
Other Current Liabilities 8.7 14.5 23.4 3.8 3.7 4.3 3.8 3.2 2.8 2.3 2.4 2.4 2.3 2.2 2.1 2.3 1.7 1.5 1.3 1.3 1.0 1.3 1.1 1.0 0.8 0.8 0.5 2.2 2.4 2.5 0.7 0.7 0.9 3.9 0.7 0.4 0.0 0.2 0.5 0.3 0 0.8 0.9 0.8 0 0
Total Current Liabilities 77.2 71 84.3 44.6 41.6 41.5 36.5 31.0 31.8 36.5 46.5 35.4 27.6 27.4 31.8 40.4 47.1 36.3 35.0 25.0 26.1 21.2 20.9 19.1 14.8 11.8 12.8 13.5 11.6 8.5 12.0 10.8 13.2 13.7 14.3 14.1 10.1 9.5 8.0 7.1 8.3 0.8 0.9 1.0 1.7 1.7
Non-Current Liabilities
Long-Term Debt 0 0 0.1 0.1 0.2 0.2 0.3 11.3 24.3 19.3 0 13 28 26 26 32 33 25.1 0.2 0.2 2.9 3.6 4.2 4.8 6.9 0.3 0.4 0.5 0.8 1.0 1.0 1.0 0.9 1.0 0.7 1.0 1.2 1.4 1.2 1.4 1.6 0 0 0 0.0 0.1
Deferred Tax Liabilities 0 8.8 0 0 0 0.5 1.3 1.7 2.5 2.7 1.2 1.5 1.9 2.0 2.5 2.4 2.7 2.7 1.0 0.6 0.7 0.6 0.9 0.8 0.8 0.6 0.6 0.5 0.5 0.5 0.5 0.4 0.5 0.5 0.4 0.4 0.5 0.5 0.5 0.5 0.6 0 0 0 0.1 0.1
Other Non-Current Liabilities 9.6 9.5 12.6 1.5 1.8 1.8 1.1 0.5 0.7 0.9 0.9 1.2 1.1 1.1 0.9 1.1 2.4 2.6 0.7 0.9 0.7 0.7 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.6 0.0 0.0 0.0 0.0 0.0
Total Non-Current Liabilities 24.6 35.0 29.5 17.8 17.8 18.6 17.8 28.9 40.2 35.6 13.7 28.0 43.3 41.2 41.5 45.6 48.9 40.3 11.0 9.9 9.2 9.3 8.9 9.7 11.9 4.9 4.6 4.2 4.5 1.4 1.5 1.4 1.3 1.5 1.1 1.4 1.7 2.0 1.7 1.9 2.3 0.0 0.0 0.0 0.1 0.2
Total Liabilities 101.9 106.0 113.8 62.4 59.4 60.2 54.3 59.9 72.1 72.1 60.2 63.4 70.9 68.6 73.3 86.0 96.0 76.6 46.0 34.9 35.3 30.5 29.8 28.8 26.7 16.7 17.3 17.7 16.1 9.9 13.5 12.3 14.6 15.2 15.4 15.5 11.8 11.5 9.7 9.0 10.5 0.8 0.9 1.0 1.9 1.9
Stockholders' Equity
Common Stock 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 9.2 11.4 9.2 9.2 11.4 11.4 6.6 6.6 6.6 6.6 6.6 6.6 0 6.6 0 0
Retained Earnings 275.7 265.3 251.9 239.0 222.7 214.1 205.2 190.3 175.3 168.6 156.7 143.0 127.3 115.8 107.5 94.1 82.2 74.4 68.2 59.9 49.7 42.9 36.8 30.2 26.2 24.6 20.0 15.5 12.5 10.6 10.3 8.1 5.6 3.6 3.5 3.1 2.3 2.4 2.4 1.7 0.9 (6.0) (8.2) (8.2) (6.5) (6.6)
Accumulated Other Comprehensive Income (0.9) (0.1) (0.8) (0.4) (3.4) (4.2) (1.2) (2.4) (2.1) (1.2) (2.2) (1.4) (1.9) (2.2) (3.4) (1.9) (0.7) (0.6) (0.4) 0.1 (0.1) 0.1 (0.8) (1.2) (1.7) (0.9) (1.1) (1.0) (1.1) (1.2) (0.8) (1.0) (0.8) (1.0) (0.4) (1.4) (1.0) (0.8) (0.7) (0.5) (0.4) 0 0 0 (0.1) (0.1)
Total Stockholders' Equity 287.5 280.3 269.3 255.7 235.5 225.5 218.7 201.9 186.4 180.0 166.6 153.3 136.8 124.7 115.0 103.1 92.2 84.5 78.4 70.4 60.0 53.4 46.4 39.4 35.0 35.1 30.2 25.9 22.7 20.8 20.8 18.5 16.1 14.0 14.6 13.1 12.7 10.3 10.5 9.9 9.3 0.6 0.6 0.6 1.1 1.0
Total Liabilities & Equity 394.4 391.2 387.7 318.1 294.8 285.6 273.0 261.8 258.5 252.0 226.8 216.7 207.7 193.4 188.3 189.1 188.3 161.0 124.4 105.4 95.3 83.8 76.2 68.2 61.7 51.6 47.4 43.3 38.6 30.5 34.2 30.7 30.6 29.0 29.9 28.5 24.5 21.8 20.2 18.9 19.8 1.5 1.5 1.6 3.0 2.9
Debt Metrics
Total Debt 20.8 22.9 23.4 21.8 21.1 21.1 20.4 31.4 41.1 36.1 15.2 29.2 44.5 42.1 41.4 45.8 47.9 38.3 12.6 10.1 12.2 12.1 11.9 12.7 13.1 5.9 5.6 5.3 5.9 1.8 1.9 1.8 3.7 4.1 7.8 7.0 5.2 4.9 4.3 4.7 5.9 0.0 0.1 0.1 0.2 0.3
Net Debt (24.3) (28.0) (41.1) (27.8) (2.4) (1.0) (0.6) 16.4 32.5 24.5 4.8 14.9 36.2 34.0 31.1 36.5 37.3 28.6 4.8 1.4 (23.4) (16.9) (15.3) (13.1) (1.7) (5.6) (1.7) (0.2) 1.5 (2.1) (1.6) 0.3 0.2 0.6 5.5 4.5 2.2 3.1 1.3 2.7 3.3 (0.1) (0.1) 0.0 0.1 0.1
Metric 2026 Q1 2025 Q4 2025 Q3 2025 Q2 2025 Q1 2024 Q4 2024 Q3 2024 Q2 2024 Q1 2023 Q4 2023 Q3 2023 Q2 2023 Q1 2022 Q4 2022 Q3 2022 Q2 2022 Q1 2021 Q4 2021 Q3 2021 Q2 2021 Q1 2020 Q4 2020 Q3 2020 Q2 2020 Q1 2019 Q4 2019 Q3 2019 Q2 2019 Q1 2018 Q4 2018 Q3 2018 Q2 2018 Q1 2017 Q4 2017 Q3 2017 Q2 2017 Q1 2016 Q4 2016 Q3 2016 Q2 2016 Q1
Operating Activities
Net Income 10.5 13.7 13.1 16.2 8.6 8.9 14.9 15.0 6.7 12.0 13.7 15.7 11.4 8.4 13.3 11.9 7.8 6.2 8.3 10.2 6.8 6.1 6.6 4.0 1.6 4.6 4.5 3.0 1.9 2.0 2.2 2.5 2.0 0.0 0.4 0.8 (0.1) (0.0) 0.7 0.8 0.7
Depreciation & Amortization 3.7 3.8 3.3 3.1 3.1 3.1 3.0 2.9 2.7 2.7 2.5 2.3 2.1 2.1 2.0 1.9 1.8 1.7 1.2 0.8 0.6 0.6 0.6 0.5 0.5 0.5 0.4 0.4 0.4 (0.0) 0.5 0.5 0.4 0.5 0.5 0.4 0.4 0.3 0.3 0.3 0.2
Stock-Based Compensation 0.9 (0.0) 1.1 1.0 0.7 0.9 0.9 0.8 0.6 0.5 0.5 0.4 0.3 0.2 0.1 0.1 0.1 0.1 0.1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Change in Working Capital (7.6) (17.3) 15.8 8.6 (8.4) (5.3) 1.3 12.7 (14.9) (16.2) (5.3) 1.4 (13.1) (7.9) (3.3) (12.4) (14.0) (10.5) (9.0) (0.9) 1.3 (2.3) (4.7) 6.9 (1.8) 0.2 (2.5) (1.5) (1.3) 0.2 0.1 (1.9) (1.9) 7.1 (0.7) (3.6) (1.5) (0.6) 0.9 (0.1) (0.6)
Other Non-Cash Items 0.3 0.1 0.7 0.1 0.1 0.1 0.1 (4.6) 0.1 0.0 0.1 6.9 0.1 0.1 0.1 0.2 0.1 0.0 0.1 0.0 0.1 0.1 0.0 0.1 0.0 0.1 0.0 0.0 0.0 (0.0) 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Operating Cash Flow 7.4 2.7 33.2 27.9 3.2 6.3 19.6 26.9 (5.0) (1.1) 11.1 26.7 0.7 2.4 12.2 1.8 (4.3) (1.9) 1.1 10.1 8.9 4.2 2.5 11.5 0.3 5.3 2.6 2.1 1.0 1.9 3.1 1.2 0.7 7.5 0.2 (2.5) (1.1) (0.3) 1.9 0.9 0.4
Investing Activities
Capital Expenditure (9.7) (1.1) (1.2) (1.2) (1.0) (1.6) (0.4) (1.8) (2.4) (2.1) (1.7) (1.3) (2.4) (2.7) (2.3) (2.0) (2.6) (1.9) (2.1) (2.1) (1.5) (0.5) (0.4) (0.4) (0.9) (0.7) (0.6) (0.4) (0.5) (0.8) (0.7) (0.6) (0.3) (0.8) (0.5) (0.5) (0.3) (0.2) (0.5) (0.4) (0.4)
Acquisitions 0 (11.0) (15.0) (0.1) (0.0) (3.3) (0.6) (5.2) (0.8) (14.0) (0.2) (4.5) 0 (1.7) (3.0) 0 0 (19.2) 0 (30.0) 0 (1.3) 0 0 (1.2) (0.1) 0 0 0 0.4 (0.7) (0.2) 0 (0.7) 0 0 0 (0.8) 0 0 0
Purchases of Investments 0 (0.4) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Sales/Maturities of Investments 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Other Investing Activities (0.2) (0.5) (1.9) (0.3) (0.5) (0.5) (1.4) (0.5) (0.3) (0.5) (0.3) (0.2) (0.3) 0.0 (0.7) (0.2) (0.3) 0.0 (0.4) 0.0 (0.1) (0.1) 0.0 (0.1) (0.1) (0.1) 0.0 (0.0) 0.0 0.0 0.1 (0.5) (0.0) (1.1) (0.1) 0.0 (0.2) (0.8) 0.0 0.0 (0.3)
Investing Cash Flow (9.9) (13.0) (17.9) (1.3) (1.6) (5.4) (2.4) (7.5) (3.1) (16.1) (2.0) (5.9) (2.4) (4.3) (5.2) (2.0) (2.6) (21.1) (2.1) (32.1) (1.5) (1.8) (0.4) (0.3) (2.1) (0.8) (0.6) (0.4) (0.4) (0.4) (1.3) (1.0) (0.3) (1.9) (0.5) (0.5) (0.3) (1.0) (0.5) (0.4) (0.4)
Financing Activities
Net Debt Issuance (0.1) (0.1) (0.0) (0.0) (0.1) (0.0) (11.0) (8.0) 5.0 19.0 (13) (13) 1.9 (0.1) (6.0) (1.2) 7.9 (0.2) (0.2) (4.7) (0.7) (0.7) (0.7) (0.2) 5.9 (0.2) (0.2) (0.5) (0.2) (0.8) (0.0) (2.2) (0.4) (3.9) 0.9 1.8 0.2 (0.1) (0.4) (0.2) (0.2)
Stock Repurchased (2.9) (3.0) 0 0 (0.1) (0.0) (0.1) (0.1) 0 0 0 (0.0) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Dividends Paid 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Other Financing Activities (0.6) (0.1) (0.1) (0.1) 0 0 0 (5) 0 0 (0.1) (2) 0 0 (0.0) 0 0 25.0 0 0 0 0 0 0 (0.8) 0 0 0 0 0 0 0.0 0.0 (0.0) 0 0 2.6 0.3 0 (1.0) (0.0)
Financing Cash Flow (3.6) (3.2) (0.2) (0.1) (0.2) (0.0) (11.1) (13.1) 5.0 19.0 (13.1) (15.0) 1.9 (0.1) (6.0) (1.2) 7.9 24.8 (0.2) (4.7) (0.7) (0.7) (0.7) (0.2) 5.1 (0.2) (0.2) (0.5) (0.2) (0.8) (0.0) (1.9) (0.4) (3.9) 0.9 1.8 2.9 0.2 (0.4) (1.2) (0.2)
Cash Position
Net Change in Cash (5.8) (13.6) 14.9 26.1 1.5 1.1 6.0 6.4 (3.0) 1.2 (3.9) 6.0 0.3 (2.2) 0.9 (1.3) 1.0 1.8 (0.9) (26.9) 6.6 1.8 1.4 11.0 3.3 4.2 1.8 1.1 0.4 0.5 1.9 (1.9) (0.1) 1.2 (0.2) (0.6) 1.2 (1.1) 1.0 (0.6) (0.2)
Cash at Beginning 50.9 64.5 49.6 23.5 22.1 21.0 15.0 8.6 11.6 10.4 14.3 8.3 8.1 10.2 9.3 10.6 9.6 7.8 8.7 35.6 29.0 27.2 25.8 14.8 11.5 7.3 5.5 4.4 4.0 3.4 1.5 3.4 3.5 2.3 2.5 3.0 1.9 3.0 2.0 2.6 2.8
Cash at End 45.1 50.9 64.5 49.6 23.5 22.1 21.0 15.0 8.6 11.6 10.4 14.3 8.3 8.1 10.2 9.3 10.6 9.6 7.8 8.7 35.6 29.0 27.2 25.8 14.8 11.5 7.3 5.5 4.4 4.0 3.4 1.5 3.4 3.5 2.3 2.5 3.0 1.9 3.0 2.0 2.6
Free Cash Flow (2.3) 1.6 31.9 26.7 2.2 4.7 19.1 25.1 (7.3) (3.2) 9.4 25.4 (1.7) (0.3) 10.0 (0.2) (6.9) (3.8) (1.0) 8.0 7.4 3.7 2.0 11.2 (0.6) 4.6 1.9 1.6 0.6 1.0 2.4 0.6 0.4 6.6 (0.3) (3.1) (1.5) (0.5) 1.5 0.5 (0.0)
Key Metrics 2026 Q1 2025 Q4 2025 Q3 2025 Q2 2025 Q1 2024 Q4 2024 Q3 2024 Q2 2024 Q1 2023 Q4 2023 Q3 2023 Q2 2023 Q1 2022 Q4 2022 Q3 2022 Q2 2022 Q1 2021 Q4 2021 Q3 2021 Q2 2021 Q1 2020 Q4 2020 Q3 2020 Q2 2020 Q1 2019 Q4 2019 Q3 2019 Q2 2019 Q1 2018 Q4 2018 Q3 2018 Q2 2018 Q1 2017 Q4 2017 Q3 2017 Q2 2017 Q1 2016 Q4 2016 Q3 2016 Q2 2016 Q1 2015 Q4 2015 Q3 2015 Q2 2015 Q1 2014 Q4 2014 Q3 2014 Q2 2014 Q1 2013 Q4 2013 Q3 2013 Q2 2013 Q1 2012 Q4 2012 Q3 2012 Q2 2012 Q1 2011 Q4 2011 Q3 2011 Q2 2011 Q1 2010 Q4 2010 Q3 2010 Q2 2010 Q1 2009 Q4 2009 Q3 2009 Q2 2009 Q1 2008 Q4 2008 Q3 2008 Q2 2008 Q1 2007 Q4 2007 Q3 2007 Q2 2007 Q1
Income Statement
Revenue 117.4 122.3 125.4 124.7 103.8 107.5 112.9 109.9 90.1 105.5 102.7 102.2 85.8 78.5 89.8 83.9 71.9 70.1 68.5 68.7 51.9 48.6 46.1 35.8 28.4 39.5 35.6 30.1 24.7 26.6 29.3 28.9 25.2 20.2 17.8 17.0 12.6 13.2 13.5 13.7 11.3 11.2 10.9 11.3 8.1 7.6 8.4 8.3 5.3 5.0 4.9 4.9 3.2 3.0 3.2 2.5 2.0 1.8 1.7 1.5 1.1 1.0 1.2 1.0 1.0 0.9 1.0 1.8 1.3 0.8 2.4 2.7 2.0 2.0 2.0 1.1 0.9
Gross Profit 51.2 51.2 52.4 53.5 43.9 43.7 47.9 47.9 37.9 40.9 41.5 44.0 36.0 31.0 35.8 33.0 27.7 24.7 24.5 25.2 18.3 16.0 16.0 11.7 10.3 12.5 12.3 10.6 8.2 8.5 8.8 8.6 7.5 4.6 4.2 4.6 3.3 3.2 3.8 3.8 3.3 2.8 3.3 3.4 2.8 2.4 2.6 2.5 1.8 1.6 1.6 1.5 1.1 0.9 1.1 1.0 0.8 0.5 0.8 0.7 0.6 0.5 0.6 0.6 0.5 0.5 0.6 1.0 0.8 0.4 1.4 1.4 1.2 0.9 1.2 0.7 0.6
Operating Income 13.0 15.5 16.8 19.3 11.1 12.3 18.4 19.2 9.2 14.2 17.6 20.2 14.9 10.8 17.3 15.7 10.0 8.5 10.4 12.7 8.5 7.3 8.4 5.1 2.5 5.0 5.7 4.0 2.5 2.8 3.0 3.4 2.6 0.3 0.7 1.2 0.0 (0.2) 1.2 1.3 0.9 0.1 0.7 1.0 0.8 0.4 0.7 1.0 0.6 0.5 0.6 0.6 0.4 0.3 0.3 0.2 0.2 0.1 0.2 0.2 0.1 0.1 0.1 0.1 0.0 0.0 0.1 0.1 0.0 (0.5) 0.3 (3.0) (0.6) (0.7) 0.4 (0.2) (0.3)
Net Income 10.3 13.4 12.9 16.3 8.6 8.9 14.9 15.0 6.7 12.0 13.7 15.7 11.4 8.4 13.3 11.9 7.8 6.2 8.3 10.2 6.8 6.1 6.6 4.0 1.6 4.6 4.5 3.0 1.9 2.0 2.2 2.6 2.1 0.0 0.5 0.8 (0.1) (0.0) 0.7 0.8 0.7 (0.2) 0.4 0.6 0.7 1.6 0.5 0.6 0.5 0.3 0.4 0.4 0.3 0.4 0.3 0.2 0.2 0.3 0.2 0.2 0.1 0.3 0.1 0.0 0.0 (0.0) (0.6) 0.1 0.0 (0.6) 0.3 (3.0) (0.6) (0.7) 0.4 (0.2) (0.3)
EPS (Diluted) 0.37 0.48 0.47 0.59 0.31 0.32 0.54 0.54 0.24 0.43 0.49 0.57 0.41 0.30 0.48 0.43 0.28 0.22 0.30 0.37 0.25 0.22 0.24 0.14 0.06 0.17 0.16 0.11 0.07 0.07 0.08 0.09 0.08 0.00 0.02 0.03 -0.00 -0.00 0.03 0.03 0.03 -0.01 0.01 0.02 0.03 0.06 0.02 0.02 0.02 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.00 0.01 0.00 0.00 0.00 -0.00 -0.02 0.00 0.00 -0.02 0.01 -0.12 -0.02 -0.03 0.01 -0.01 -0.01
Balance Sheet
Cash & Equivalents 45.1 50.9 64.5 49.6 23.5 22.1 21.0 15.0 8.6 11.6 10.4 14.3 8.3 8.1 10.2 9.3 10.6 9.6 7.8 8.7 35.6 29.0 27.2 25.8 14.8 11.5 7.3 5.5 4.4 4.0 3.4 1.5 3.4 3.5 2.3 2.5 3.0 1.9 3.0 2.0 2.6 0.2 0.2 0.1 0.2 0.2
Total Assets 394.4 391.2 387.7 318.1 294.8 285.6 273.0 261.8 258.5 252.0 226.8 216.7 207.7 193.4 188.3 189.1 188.3 161.0 124.4 105.4 95.3 83.8 76.2 68.2 61.7 51.6 47.4 43.3 38.6 30.5 34.2 30.7 30.6 29.0 29.9 28.5 24.5 21.8 20.2 18.9 19.8 1.5 1.5 1.6 3.0 2.9
Total Debt 20.8 22.9 23.4 21.8 21.1 21.1 20.4 31.4 41.1 36.1 15.2 29.2 44.5 42.1 41.4 45.8 47.9 38.3 12.6 10.1 12.2 12.1 11.9 12.7 13.1 5.9 5.6 5.3 5.9 1.8 1.9 1.8 3.7 4.1 7.8 7.0 5.2 4.9 4.3 4.7 5.9 0.0 0.1 0.1 0.2 0.3
Stockholders' Equity 287.5 280.3 269.3 255.7 235.5 225.5 218.7 201.9 186.4 180.0 166.6 153.3 136.8 124.7 115.0 103.1 92.2 84.5 78.4 70.4 60.0 53.4 46.4 39.4 35.0 35.1 30.2 25.9 22.7 20.8 20.8 18.5 16.1 14.0 14.6 13.1 12.7 10.3 10.5 9.9 9.3 0.6 0.6 0.6 1.1 1.0
Cash Flow
Operating Cash Flow 7.4 2.7 33.2 27.9 3.2 6.3 19.6 26.9 (5.0) (1.1) 11.1 26.7 0.7 2.4 12.2 1.8 (4.3) (1.9) 1.1 10.1 8.9 4.2 2.5 11.5 0.3 5.3 2.6 2.1 1.0 1.9 3.1 1.2 0.7 7.5 0.2 (2.5) (1.1) (0.3) 1.9 0.9 0.4
Capital Expenditure (9.7) (1.1) (1.2) (1.2) (1.0) (1.6) (0.4) (1.8) (2.4) (2.1) (1.7) (1.3) (2.4) (2.7) (2.3) (2.0) (2.6) (1.9) (2.1) (2.1) (1.5) (0.5) (0.4) (0.4) (0.9) (0.7) (0.6) (0.4) (0.5) (0.8) (0.7) (0.6) (0.3) (0.8) (0.5) (0.5) (0.3) (0.2) (0.5) (0.4) (0.4)
Free Cash Flow (2.3) 1.6 31.9 26.7 2.2 4.7 19.1 25.1 (7.3) (3.2) 9.4 25.4 (1.7) (0.3) 10.0 (0.2) (6.9) (3.8) (1.0) 8.0 7.4 3.7 2.0 11.2 (0.6) 4.6 1.9 1.6 0.6 1.0 2.4 0.6 0.4 6.6 (0.3) (3.1) (1.5) (0.5) 1.5 0.5 (0.0)