XPEL Inc
For the period ended Dec 31, 2023. Filed Feb 28, 2024.
View on SEC.govAbout this filing
A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.
FY2023 · Filed Feb 28, 2024
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Notes to Consolidated Financial Statements
- SIGNIFICANT ACCOUNTING POLICIES
Nature of Business - The Company is based in San Antonio, Texas and sells, distributes, and installs protective films and coatings, including automotive surface and paint protection film, headlight protection, automotive and architectural window films and ceramic coatings.
The Company was incorporated in the state of Nevada, U.S.A. in October 2003 and its registered office is 711 Broadway, Suite 320, San Antonio, Texas, 78215.
Basis of Presentation -The consolidated financial statements are prepared in conformity with GAAP and include the accounts of the Company and its wholly-owned subsidiaries. Intercompany accounts and transactions have been eliminated. The functional currency for the Company is the United States dollar. The assets and liabilities of each of its wholly-owned foreign subsidiaries are translated into U.S dollars using the exchange rate at the end of the balance sheet date. Revenues and expenses are translated at the average exchange rates for the period. Gains and losses from translations are recognized in foreign currency translation included in accumulated other comprehensive loss in the accompanying consolidated balance sheets.
Segment Reporting -Management has concluded that our chief operating decision maker (“CODM”) is our chief executive officer. The Company’s CODM reviews the entire organization’s consolidated results as a whole on a monthly basis to evaluate performance and make resource allocation decisions. Management views the Company’s operations and manages its business asone operating segment.
Use of Estimates -The preparation of these consolidated financial statements in conformity to U.S. Generally Accepted Accounting Principles (“GAAP”) requires management to make judgments and estimates and form assumptions that affect the reported amounts of assets and liabilities at the date of the consolidated financial statements and reported amounts of revenues and expenses during the reporting period. Estimates and underlying assumptions are reviewed on an ongoing basis. Actual outcomes may differ from these estimates under different assumptions and conditions.
Foreign Currency Translation -The U.S. dollar is the functional currency of our domestic operations located in the United States. The financial statements of subsidiaries located outside of the U.S. are generally measured using the local currency as the functional currency. Assets and liabilities of these subsidiaries are translated at the rates of exchange at the balance sheet date. Income and expense items are translated at average monthly rates of exchange. The resultant translation adjustments are included in accumulated other comprehensive income, a separate component of stockholders’ equity.
Cash and Cash Equivalents -Cash and cash equivalents consist of cash and highly liquid investments with an original maturity of three months or less at the date of purchase. The balance, at times, may exceed federally insured limits.
Accounts Receivable -Accounts receivable are shown net of an allowance for expected credit losses and doubtful accounts of $0.2 million and $0.2 million as of December 31, 2023 and 2022, respectively. The Company evaluates the adequacy of its allowances by analyzing the aging of receivables, customer financial condition, historical collection experience, the value of any collateral and other economic and industry factors. Actual collections may differ from historical experience, and if economic, business or customer conditions deteriorate significantly, adjustments to these reserves may be required. When the Company becomes aware of factors that indicate a change in a specific customer’s ability to meet its financial obligations, the Company records a specific reserve for credit losses. At December 31, 2023 and 2022, there were no significant accounts receivable concentrations.
Inventory -Inventories of all operating subsidiaries are comprised of raw materials, film, film installation support products, and supplies which are valued at lower of cost or net realizable value, with cost determined on a weighted average cost basis. Inventory costs include those costs directly attributable to products, including materials, labor, shipping, and overhead. The Company provides reserves for discontinued, slow-moving and excess inventory based upon historical demand calculations, forecasted usage, estimated customer requirements and product line updates. As of December 31, 2023 and 2022, inventory reserves were$0.8 million and$0.7 million, respectively.
Property, Plant and Equipment -Property and equipment are recorded at cost, with the exception of property and equipment acquired in connection with the Company’s acquisitions, which are recorded at fair value on the date of acquisition. Expenditures which improve or extend the life of the respective definite-lived assets are capitalized, whereas expenditures for normal repairs and maintenance are charged to operations as incurred. Depreciation expense is computed using the straight-line method as follows:
| Furniture and fixtures | 5 years |
|---|---|
| Computer equipment | 3-4 years |
| Vehicles | 5 years |
| Equipment | 5-10 years |
| Leasehold improvements | shorter of lease term or estimated useful life |
| Plotters | 4 years |
The following table presents geographic property, plant and equipment, net of accumulated depreciation, by region as of December 31 (in thousands):
| 2023 | 2022 | |
|---|---|---|
| United States | $13,942 | $12,511 |
| Canada | 1,332 | 469 |
| Europe | 1,359 | 1,093 |
| Other | 347 | 130 |
| Consolidated | $16,980 | $14,203 |
Goodwill -Goodwill represents the excess purchase price over the fair value of tangible net assets acquired in acquisitions after amounts have been allocated to intangible assets. Goodwill is tested for impairment at the reporting unit level on an annual basis (at December 31) and between annual tests if an event occurs or circumstances change that would more likely than not reduce the fair value of a reporting unit below its carrying value. The Company recognized no goodwill impairment in the years ended December 31, 2023 or December 31, 2022, and there is no significant accumulated impairment of goodwill from prior years. Refer to Note 6, Goodwill for more information related to goodwill.
The following table presents geographic goodwill by region as of December 31 (in thousands):
| 2023 | 2022 | |
|---|---|---|
| United States | $20,371 | $17,699 |
| Canada | 10,397 | 5,108 |
| Europe | 5,660 | 2,923 |
| Other | 1,033 | 1,033 |
| Consolidated | $37,461 | $26,763 |
Intangible Assets -Intangible assets consist primarily of software, customer relationships, trademarks and non-compete agreements. These assets are amortized on a straight-line basis over the period of time in which their expected benefits will be realized.
The following table presents geographic intangible assets, net by region as of December 31 (in thousands):
| 2023 | 2022 | |
|---|---|---|
| United States | $24,178 | $23,749 |
| Canada | 5,738 | 3,127 |
| Europe | 4,353 | 1,685 |
| Other | 636 | 733 |
| Consolidated | $34,905 | $29,294 |
The following table presents the anticipated useful lives of intangible assets:
| Trademarks | 10 years |
|---|---|
| Software | 5 years |
| Trade name | 10-15 years |
| Contractual and customer relationships | 9-10 years |
| Non-compete | 3-5 years |
| Other | 2-10 years |
Impairment of Long-Lived Assets - The Company reviews and evaluates long-lived assets for impairment when events or circumstances indicate that the carrying amount of an asset may not be recoverable. When the undiscounted expected future cash flows are not sufficient to recover an asset’s carrying amount, the fair value is compared to the carrying value to determine the impairment loss to be recorded. Long-lived assets to be disposed of are reported at the lower of carrying amount or fair value, less the cost to sell. Fair values are determined by independent appraisals or expected sales prices based upon market participant data developed by third-party professionals or by internal licensed real estate professionals. Estimates of future cash flows and expected sales prices are judgments based upon the Company’s experience and knowledge of operations. These estimates project cash flows several years into the future and are affected by changes in the economy, real estate market conditions and inflation.
No impairment was recorded during the years ended December 31, 2023 or 2022.
Other Long-Term Liabilities - The balance presented as other long-term liabilities on the Company’s consolidated balance sheet at December 31, 2023 primarily relates to contingent liabilities from acquisitions completed in prior years. These liabilities are revalued at each reporting period. Refer to Note 13 for additional discussion of the valuation of these liabilities.
Revenue Recognition -Our revenue is comprised primarily of product and services sales where we act as principal to the transaction. All revenue is recognized when the Company satisfies its performance obligation(s) by transferring control/final benefit from the promised product or service to our customer. Due to the nature of our sales contracts, the majority of our revenue is recognized at a point in time. A performance obligation is a contractual promise to transfer a distinct product or service to a customer. A contract’s transaction price is allocated to each distinct performance obligation. Revenue is recorded net of returns and allowances. Sales, value add, and other taxes collected from customers and remitted to governmental authorities are accounted for on a net (excluded from revenues) basis. Shipping and handling costs are accounted for as a fulfillment obligation, on a net basis, and are included in cost of sales. See Note 2, Revenue, for additional accounting policies related to revenue recognition.
Research and Development -Research costs are charged to operations when incurred. Software development costs, including costs associated with developing software patterns, are expensed as incurred unless the Company incurred these expenses in the development of a new product or long-lived asset. Research and development costs were $2.9 million, $0.4 million, and $0.4 million in the years ended December 31, 2023,2022 and 2021, respectively.
Advertising costs -Advertising costs are charged to operations when incurred. Advertising costs were $1.7 million, $1.2 million and $1.1 million in the years ended December 31, 2023,2022 and 2021, respectively.
Provisions and Warranties -We provide warranties on our products. Liability under the warranty policy is based on a review of historical warranty claims. Adjustments are made to the accruals as claims data experience warrant. The following table presents a summary of our warranty liabilities as of December 31, 2023 and 2022 (in thousands):
| 2023 | 2022 | |
|---|---|---|
| Warranty balance at beginning of period | $234 | $75 |
| Warranties assumed in period | 768 | 624 |
| Payments | (580) | (465) |
| Warranty balance at end of period | $422 | $234 |
Income Taxes -Deferred income tax assets and liabilities are computed for differences between the financial statement and tax bases of assets and liabilities that will result in taxable or deductible amounts in the future. Such deferred income tax asset and liability computations are based on enacted tax laws and rates applicable to periods in which the differences are expected to affect taxable income. Valuation allowances are established when necessary to reduce deferred tax assets to the amounts expected to be realized. Income tax expense is the tax payable or refundable for the period plus or minus the change during the period in deferred and other tax assets and liabilities. The Company accounts for the tax impact of including Global Intangible Low-Taxed Income (“GILTI”) in U.S. taxable income as a period cost.
Stock-Based Compensation - We measure stock-based compensation cost at the grant date based on the fair value of the award. Compensation expense is recognized over the period during which the recipient provides service in exchange for the awards. Excess income tax benefits related to share-based compensation expense are recognized as income tax expense or benefit in the Consolidated Statements of Income. We account for forfeitures as they occur, rather than estimate expected forfeitures.
Accumulated Other Comprehensive Income (Loss) (“AOCI”) - The Company reports comprehensive income (loss) that includes net income (loss) and other comprehensive income (loss). Other comprehensive income (loss) refers to expenses, gains and losses that are not included in net earnings. These amounts are also presented in the Consolidated Statements of Comprehensive Income. As of December 31, 2023 and 2022, respectively, AOCI relates to foreign currency translation adjustments.
Earnings Per Share -Basic earnings per share is calculated by dividing net income for the year attributable to common stockholders by the weighted average number of common shares outstanding during the year. Diluted earnings per share is calculated by dividing the net income attributable to common stockholders by the weighted average number of shares outstanding during the period plus the weighted average number of shares that would be issued on the conversion of all the dilutive potential ordinary shares into common shares.
Acquisitions of Businesses -Identifiable assets acquired and liabilities and contingent liabilities assumed in a business combination are measured initially at their fair values at the acquisition date, irrespective of the extent of any non-controlling interest. The excess of the fair value of the consideration transferred, including the recognized amount of any non-controlling interest in the acquiree, over the fair value of the Company’s share of the identifiable net assets acquired, is recorded as goodwill. Acquisition- related expenses are recognized separately from the business combination and are recognized as general and administrative expense as incurred. The Company evaluates the materiality of required disclosures related to our business combinations using quantitative and qualitative measures.
Fair Value Measurements -Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Assets and liabilities measured at fair value are classified using the following hierarchy, which is based upon the transparency of inputs to the valuation as of the measurement date:
| Level 1: | Valuation is based on observable inputs such as quoted market prices (unadjusted) for identical assets or liabilities in active markets. |
|---|---|
| Level 2: | Valuation is based on inputs such as quoted market prices for similar assets or liabilities in active markets or other inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument. |
| Level 3: | Valuation is based upon other unobservable inputs that are significant to the fair value measurement. |
In making fair value measurements, observable market data must be used when available. When inputs used to measure fair value fall within different levels of the hierarchy, the level within which the fair value measurement is categorized is based on the lowest level input that is significant to the fair value measurement.
Recent Accounting Pronouncements Issued and Not Yet Adopted
In November 2023, the FASB issued ASU 2023-07, “Improvements to Reportable Segment Disclosures” which makes makes certain updates to segment reporting, and, in December 2023, the FASB issued ASU 2023-09, “Improvements to Income Tax Disclosures”, which makes certain updates to income tax disclosures. These standards become effective for our fiscal years beginning January 1, 2023 and January 1, 2024, respectively. We do not anticipate these standards to have a material impact on our financial statements.
- REVENUE
Revenue recognition
The Company recognizes revenue when it satisfies a performance obligation by transferring control of the promised goods and services to a customer, in an amount that reflects the consideration that it expects to receive in exchange for those goods or services. This is achieved through applying the following five-step model:
Identification of the contract, or contracts, with a customer;
Identification of the performance obligations in the contract;
Determination of the transaction price;
Allocation of the transaction price to the performance obligations in the contract; and
Recognition of revenue when, or as, the Company satisfies a performance obligation.
The Company generates substantially all of its revenue from contracts with customers, whether formal or implied. Sales taxes collected from customers are remitted to the appropriate taxing jurisdictions and are excluded from sales revenue as the Company considers itself a pass-through conduit for collecting and remitting sales taxes, with the exception of taxes assessed during the procurement process of select inventories. Shipping and handling costs are included in cost of sales.
Revenue from product and services sales are recognized when control of the goods is transferred to the customer which occurs at a point in time typically upon shipment to the customer or completion of the service. This standard applies to all contracts with customers, except for contracts that are within the scope of other standards, such as leases, insurance, collaboration arrangements and financial instruments.
Based upon the nature of the products the Company sells, its customers have limited rights of return which are immaterial. Discounts provided by the Company to customers at the time of sale are recognized as a reduction in sales as the products are sold.
Warranty obligations associated with the sale of our products are assurance-type warranties that are a guarantee of the product’s intended functionality and, therefore, do not represent a distinct performance obligation within the context of the contract. Warranty expense is included in cost of sales.
We apply a practical expedient to expense direct costs of obtaining a contract when incurred because the amortization period would have been one year or less.
Under its contracts with customers, the Company stands ready to deliver products upon receipt of a purchase order. Accordingly, the Company has no performance obligations under its contracts until its customers submit a purchase order. The Company does not enter into commitments to provide goods or services that have terms greater than one year. In limited cases, the Company does require payment in advance of shipping product. Typically, product is shipped within a few days after prepayment is received. These prepayments are recorded as contract liabilities on the consolidated balance sheet and are included in accounts payable and accrued liabilities. See Note 10 of the Notes to our Consolidated Financial Statements for further information. As the performance obligation is part of a contract that has an original expected duration of less than one year, the Company has applied the practical expedient to omit disclosures regarding remaining performance obligations.
The following table summarizes transactions included within contract liabilities for the years ended December 31, 2023, 2022 and 2021, respectively (in thousands):
| Balance, December 31, 2021 | $818 |
|---|---|
| Revenue recognized related to payments included in the December 31, 2021 balance | (768) |
| Balance, Payments received for which performance obligations have not been satisfied | 206 |
| Effect of Foreign Currency Translation | 5 |
| Balance, December 31, 2022 | $261 |
| Revenue recognized related to payments included in the December 31, 2022 balance | (206) |
| Payments received for which performance obligations have not been satisfied | 691 |
| Effect of Foreign Currency Translation | 15 |
| Balance, December 31, 2023 | $761 |
When the Company transfers goods or services to a customer, payment is due, subject to normal terms, and is not conditional on anything other than the passage of time. Typical payment terms range from due upon receipt to 30 days, depending on the type of customer and relationship. At contract inception, the Company expects that the period of time between the transfer of goods to the customer and when the customer pays for those goods will be less than one year, which is consistent with the Company’s standard payment terms. Accordingly, the Company has elected the practical expedient to not adjust for the effects of a significant financing component. As such, these amounts are recorded as receivables and not contract assets.
The table below sets forth the disaggregation of revenue by product category for the years ended December 31, 2023, 2022, and 2021 (in thousands):
| 2023 | 2022 | 2021 | |
|---|---|---|---|
| Product Revenue | |||
| Paint protection film | $229,880 | $192,374 | $169,880 |
| Window film | 67,951 | 54,370 | 38,363 |
| Other | 13,575 | 11,430 | 9,040 |
| Total | $311,406 | $258,174 | $217,283 |
| Service Revenue | |||
| Software | $6,518 | $5,213 | $4,373 |
| Cutbank credits | 17,626 | 16,317 | 12,372 |
| Installation labor | 58,477 | 42,828 | 24,253 |
| Training and other | 2,266 | 1,461 | 982 |
| Total | $84,887 | $65,819 | $41,980 |
| Total | $396,293 | $323,993 | $259,263 |
Our largest customer accounted for 10.5%,10.5% and 17.9% of our net sales during the years ended December 31, 2023, 2022 and 2021, respectively.
- ACQUISITIONS OF BUSINESSES
The Company completed the following acquisitions during the years ended December 31, 2023, 2022 and 2021 (dollars in thousands):
During 2023, we acquired certain companies for an aggregate purchase price of $20.8 million.
During 2022, we acquired a company for an aggregate purchase price of $2.2 million.
During 2021, we acquired certain companies for an aggregate purchase price of $57.6 million.
The purchase agreements for transactions completed during the year ended December 31, 2023 provide for customary purchase price adjustments related to acquired working capital. These purchase price adjustments have not yet been completed. Additionally, our valuation models related to identified intangible assets included in these acquisitions are also not yet finalized. As a result, the purchase price accounting presented below is preliminary in nature. We anticipate finalizing the accounting for these acquisitions within the first half of 2024. The total preliminary purchase price for acquisitions completed during the year ended December 31, 2023, and finalized purchase price for those completed during the years ended 2022 and 2021 are as follows (in thousands):
| December 31, | |||
|---|---|---|---|
| 2023 Acquisitions | 2022 Acquisitions | 2021 Acquisitions | |
| Purchase Price | |||
| Cash1 | $20,387 | $1,876 | $54,991 |
| Contingent consideration | — | — | 2,576 |
| Note payable | 387 | — | — |
| Cancellation of receivable balance | — | 302 | — |
| $20,774 | $2,178 | $57,567 | |
| Allocation | |||
| Cash | $1,062 | $— | $3,789 |
| Other working capital | 868 | 595 | 4,236 |
| Other long-term assets | 8 | — | 7 |
| Property and equipment | 878 | — | 440 |
| Other long-term liabilities | (108) | — | — |
| Trade name | 406 | — | 2,121 |
| Acquired patterns | — | — | 488 |
| Customer relationships | 8,720 | 612 | 26,329 |
| Goodwill | 10,422 | 971 | 21,284 |
| Deferred tax liability | (1,482) | — | (1,127) |
| $20,774 | $2,178 | $57,567 | |
| 1Total cash consideration is comprised of amounts paid on closing dates plus holdback amounts to be paid in the future net of working capital deficiencies to be reclaimed from seller. | |||
Intangible assets acquired in the years ended December 31, 2023 and 2022 have a weighted average useful life of 9 years.
Goodwill for these acquisitions relates to the expansion into new geographical areas, the acquired employee knowledge of the various markets, institutional distribution abilities, as well as the expected synergies resulting from the acquisitions.
Goodwill and other intangibles acquired in taxable asset purchases are analyzed for allowable amortization for tax purposes over appropriate periods as prescribed by applicable regulatory jurisdictions.
Acquisition costs incurred related to these acquisitions were immaterial and were included in selling, general and administrative expenses.
The acquired companies were consolidated into our financial statements on their respective acquisition dates. The aggregate revenue and the net income from 2023 acquisitions consolidated into our 2023 consolidated financial statements were $4.8 million and $0.4 million, respectively. The aggregate revenue and operating income of our 2022 acquisitions consolidated into our 2022 consolidated financial statements from the date of acquisition werenot substantial. The aggregate revenue and operating income of our 2021 acquisitions consolidated into our 2021 consolidated financial statements from the respective dates of acquisition were $16.6 million and $1.6 million, respectively.
The following unaudited pro forma financial information presents our results, including the estimated expenses relating to the amortization of intangibles purchased, as if the acquisitions during the year ended December 31, 2023 had occurred on January 1, 2023 and 2022 (in thousands):
| Twelve Months Ended | ||
|---|---|---|
| December 31, | ||
| 2023 (Unaudited) | 2022 (Unaudited) | |
| Revenue | $407,266 | $337,868 |
| Net income | $53,177 | $41,473 |
The unaudited consolidated pro forma combined financial information does not purport to be indicative of the results which would have been obtained had the acquisitions been completed as of the beginning of the earliest period presented or of results that may be obtained in the future. In addition, they do not include any benefits that may result from the acquisition due to synergies that may be derived from the elimination of any duplicative costs.
- PROPERTY AND EQUIPMENT, NET
Property and equipment consists of the following (in thousands):
| December 31, 2023 | December 31, 2022 | |
|---|---|---|
| Furniture and fixtures | $3,844 | $2,667 |
| Computer equipment | 4,743 | 3,455 |
| Vehicles | 1,141 | 838 |
| Equipment | 5,685 | 4,728 |
| Leasehold improvements | 10,921 | 7,081 |
| Plotters | 4,315 | 2,980 |
| Construction in Progress | 201 | 1,745 |
| Total property and equipment | 30,850 | 23,494 |
| Less: accumulated depreciation | 13,870 | 9,291 |
| Property and equipment, net | $16,980 | $14,203 |
Depreciation expense for the years ended December 31, 2023, 2022 and 2021 was $4.5 million, $3.4 million and $1.9 million, respectively. Depreciation expense for equipment used in production is recorded to cost of goods sold. All other depreciation is recorded within general and administrative expense.
- INTANGIBLE ASSETS, NET
Intangible assets consists of the following (in thousands):
| December 31, 2023 | December 31, 2022 | |
|---|---|---|
| Trademarks | $864 | $686 |
| Software | 5,919 | 4,822 |
| Trade name | 1,918 | 1,451 |
| Contractual and customer relationships | 40,866 | 31,871 |
| Non-compete | 447 | 440 |
| Other | 510 | 497 |
| Total at cost | 50,524 | 39,767 |
| Less: Accumulated amortization | 15,619 | 10,473 |
| Intangible assets, net | $34,905 | $29,294 |
Amortization expense for the years ended December 31, 2023, 2022 and 2021 was $5.1 million, $4.4 million and $2.5 million, respectively. Based on the carrying value of definite-lived intangible assets as of December 31, 2023, we estimate our future amortization expense will be as follows (in thousands):
| 2024 | $5,626 |
| 2025 | $5,369 |
| 2026 | $5,290 |
| 2027 | $4,911 |
| 2028 | $4,587 |
| Thereafter | $9,122 |
- GOODWILL
The following table summarizes changes in the carrying amounts of goodwill for the years ended December 31, 2023 and 2022 (in thousands):
| Balance at December 31, 2021 | $25,655 |
|---|---|
| Additions | 1,826 |
| Foreign currency translation | (718) |
| Balance at December 31, 2022 | $26,763 |
| Balance at December 31, 2022 | $26,763 |
| Additions | 10,422 |
| Foreign currency translation | 276 |
| Balance at December 31, 2023 | $37,461 |
For additional details related to the acquisition completed during the year ended December 31, 2023, and for details related to purchase price allocations finalized during the year, refer to Note 3.
- INVENTORIES
The components of inventory, net of reserves, are summarized as follows (in thousands):
| December 31, 2023 | December 31, 2022 | |
|---|---|---|
| Raw materials | $22,308 | $10,416 |
| Work in process | 6,230 | 6,756 |
| Finished goods | 77,971 | 63,403 |
| $106,509 | $80,575 |
- DEBT
REVOLVING FACILITIES
The Company has a revolving credit facility providing for secured revolving loans and letters of credit in an aggregate amount of up to $125.0 million, which is subject to the terms of a credit agreement dated April 6, 2023 (the "Credit Agreement"). As of December 31, 2023, the Company had an outstanding balance of $19.0 million under this agreement. As of December 31, 2022, the Company had an outstanding balance of $26.0 million under a prior credit agreement which was subsequently repaid and terminated.
Borrowings under the Credit Agreement bear interest, at XPEL’s option, at a rate equal to either (a) Base Rate or (b) Adjusted Term SOFR. In addition to the applicable interest rate, the Credit Agreement includes a commitment fee ranging from 0.20% to 0.25% per annum for the unused portion of the aggregate commitment and an applicable margin ranging from 0.00% to 0.50% for Base Rate Loans and 1.00% to 1.50% for Adjusted Term SOFR Loans. At December 31, 2023, these rates were 6.5% and 6.4%, respectively. Both the margin applicable to the interest rate and the commitment fee are dependent on XPEL’s Consolidated Total Leverage Ratio. The Credit Agreement's maturity date is April 6, 2026. All capitalized terms in this description of the credit facility that are not otherwise defined in this Annual Report have the meaning assigned to them in the Credit Agreement.
Obligations under the Credit Agreement are secured by a first priority perfected security interest, subject to certain permitted encumbrances, in all of XPEL’s material property and assets.
The terms of the Credit Agreement include certain affirmative and negative covenants that require, among other things, XPEL to maintain legal existence and remain in good standing, comply with applicable laws, maintain accounting records, deliver financial statements and certifications on a timely basis, pay taxes as required by law, and maintain insurance coverage, as well as to forgo certain specified future activities that might otherwise encumber XPEL and certain customary covenants. The Credit Agreement provides fortwo financial covenants, as follows.
As of the last day of each fiscal quarter:
XPEL shall not allow its Consolidated Total Leverage Ratio to exceed 3.50 to 1.00, and
XPEL shall not allow its Consolidated Interest Coverage Ratio to be less than 3.00 to 1.00.
The Company also has a CAD $4.5 million (approximately $3.3 million as of December 31, 2023) revolving credit facility through a financial institution in Canada, as maintained by XPEL Canada Corp., a wholly-owned subsidiary of XPEL. This Canadian facility is utilized to fund the Company's working capital needs in Canada. This facility bears interest at HSBC Canada Bank’s prime rate plus 0.25% per annum and is guaranteed by the parent company. As of December 31, 2023 and December 31, 2022, no balance was outstanding on this line of credit.
As of December 31, 2023 and December 31, 2022, the Company was in compliance with all debt covenants.
- EMPLOYEE BENEFIT PLANS
The Company sponsors defined contribution plans for substantially all employees. Annual Company contributions under the plans are discretionary. Company contribution expenses were $1.0 million, $0.8 million and $0.5 million for the plan years ended December 31, 2023, 2022 and 2021, respectively.
- ACCOUNTS PAYABLE AND ACCRUED LIABILITIES
The following table presents significant accounts payable and accrued liability balances as of the periods ending:
| December 31, 2023 | December 31, 2022 | |
|---|---|---|
| Trade payables | $24,233 | $16,689 |
| Payroll liabilities | 4,296 | 3,596 |
| Contract liabilities | 761 | 261 |
| Acquisition holdback payments | 868 | 191 |
| Other liabilities | 2,286 | 2,233 |
| $32,444 | $22,970 |
- CAPITAL STOCK
Shares issued and outstanding at December 31, 2023 and 2022 were 27,630,025 and 27,616,064, respectively. Par value of these shares for these same dates was $0.03 million.
- STOCK-BASED COMPENSATION
The XPEL, Inc. 2020 Equity Incentive Plan (the “Plan”) was approved at the May 28, 2020 Annual Meeting of Stockholders and amended in the May 24, 2023 Annual Meeting of Stockholders. Under this amended plan,550,000 shares of the Company’s Common Stock are reserved for issuance, as administered by the Company’s Compensation Committee. Awards may be granted to employees, consultants, or directors of the Company or any parent or subsidiary of the Company; provided that incentive stock options may be granted only to employees. If an award made under the Plan expires, if it is terminated, surrendered, cancelled, or otherwise becomes unexercisable, or if an award is forfeited in whole or in part or is forfeited due to failure to vest, then the unpurchased shares under such award will become available for future grant under the Plan. The Plan allows for different types of awards to be granted.
Stock options awarded under the Plan must be at least equal to the fair market value of a share of our Common Stock on the date of the grant. Any option period will not exceed 10 years, except with respect to any participant who owns more than 10% of the voting power of all classes of stock of the Company.
Restricted stock, Restricted Stock Units (“RSUs”), Performance Stock Units (“PSUs”), and Other Share-based Awards may be granted at the discretion of the Compensation Committee according to terms and conditions set by the Compensation Committee, subject to the provisions of the Plan.
RSUs and PSUs have been granted under the Plan. Grant activity for the year ended December 31, 2023 is summarized as follows:
| Number of Performance Stock Units | Weighted Average Grant Value Per Share | Number of Restricted Stock Units | Weighted Average Grant Value Per Share | |
|---|---|---|---|---|
| Outstanding at December 31, 2022 | — | $— | 44,567 | $69.63 |
| Granted | 19,427 | 78.50 | 44,353 | 68.25 |
| Vested | — | 78.50 | (16,126) | 74.47 |
| Forfeited or canceled | (2,229) | 78.50 | (8,570) | 53.08 |
| Outstanding at December 31, 2023 | 17,198 | $78.50 | 64,224 | $73.29 |
During the years ended December 31, 2023, 2022, and 2021 we recorded compensation expense of $1.6 million, $0.5 million, and $0.2 million, respectively, related to grants under the Plan.
- FAIR VALUE MEASUREMENTS
ASC 820 prioritizes the inputs to valuation techniques used to measure fair value into the following hierarchy:
Level 1 – Observable inputs such as quoted prices (unadjusted) in active markets for identical assets or liabilities.
Level 2 – Inputs other than the quoted prices in active markets that are observable either directly or indirectly, including: quoted prices for similar assets and liabilities in active markets; quoted prices for identical or similar assets and liabilities in markets that are not active or other inputs that are observable or can be corroborated by observable market data.
Level 3 – Unobservable inputs that are supported by little or no market data and require the reporting entity to develop its own assumptions.
Financial instruments include cash and cash equivalents, accounts receivable, accounts payable, our line of credit, and long-term debt. The carrying amounts of cash and cash equivalents, accounts receivable, accounts payable, our line of credit, and short-term borrowings approximate fair value because of the near-term maturities of these financial instruments. The carrying value of the Company’s notes payable approximates fair value due to the relatively short-term nature and interest rates of the notes. The carrying value of the Company's long-term debt approximates fair value due to the interest rates being market rates.
The estimated fair value of debt is based on market quotes for instruments with similar terms and remaining maturities.
The Company has contingent liabilities related to future internal performance milestones. The fair value of these liabilities was determined using a Monte Carlo Simulation based on the probability and timing of future payments under these arrangements. These liabilities are accounted for as Level 3 liabilities within the fair value hierarchy.
Level 3 liabilities measured at December 31, 2023 and 2022 at fair value on a recurring basis are as follows (in thousands):
| 2023 | 2022 | |
|---|---|---|
| Level 3: | ||
| Contingent Liabilities | $815 | $955 |
Changes in the value of these liabilities are reflected in general and administrative expenses in the Consolidated Statements of Income for the twelve months ended December 31, 2023 and 2022, respectively.
- INCOME TAXES
Income before income taxes on which the provision for income taxes was computed is as follows (in thousands):
| 2023 | 2022 | 2021 | |
|---|---|---|---|
| Domestic | $61,974 | $48,574 | $35,647 |
| International | 4,057 | 3,391 | 3,793 |
| Income before income taxes | $66,031 | $51,965 | $39,440 |
The provision for income taxes differs from the US federal statutory rate as follows:
| 2023 | 2022 | 2021 | |
|---|---|---|---|
| Income before income taxes | $66,031 | $51,965 | $39,440 |
| Statutory rate | 21% | 21% | 21% |
| $13,867 | $10,913 | $8,282 | |
| State taxes net of federal benefit | $1,238 | $862 | $649 |
| Nondeductible/nontaxable items | 256 | 53 | 101 |
| Tax Impact of foreign operations | 284 | 230 | 171 |
| Foreign derived intangible income benefit | (1,647) | (1,114) | (970) |
| Other - net | (767) | (360) | (360) |
| Income tax expense | $13,231 | $10,584 | $7,873 |
The foreign tax rate differential reflects the impact of the differences in our various international tax rates and our US statutory rate.
The components of the income tax provision (benefit) are as follows (in thousands):
| Year ended December 31 | |||
|---|---|---|---|
| 2023 | 2022 | 2021 | |
| Current income tax expense | |||
| Federal | $11,104 | $9,006 | $5,051 |
| Foreign | 1,372 | 1,025 | 1,158 |
| State | 1,671 | 1,036 | 664 |
| Total current income tax expense | $14,147 | $11,067 | $6,873 |
| Deferred income tax (benefit)/expense | |||
| Federal | $(533) | $(196) | $968 |
| Foreign | (354) | (249) | 3 |
| State | (29) | (38) | 29 |
| Total deferred income tax (benefit)/expense | $(916) | $(483) | $1,000 |
| Total | $13,231 | $10,584 | $7,873 |
Deferred income taxes reflect the net tax effects of temporary differences between the carrying amount of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes. Significant components of the Company’s net deferred income taxes are as follows (in thousands):
| Year ended December 31 | ||
|---|---|---|
| 2023 | 2022 | |
| Deferred Tax Assets | ||
| Allowance for Doubtful Accounts | $42 | $26 |
| 263(A) Adjustment | 265 | 190 |
| Accrued Expenses | 577 | 526 |
| Inventory Reserve | 173 | 152 |
| Unrealized loss | 38 | 21 |
| State Tax Credit | 170 | 174 |
| NOL Carryforward and Other | 220 | 232 |
| Stock Compensation | 174 | 73 |
| Capitalized Acquisition Costs | 112 | 65 |
| Capitalized Research and Development | 1,572 | 898 |
| Right of Use Lease Liability | 3,385 | 3,154 |
| Less Valuation Allowance | (92) | (83) |
| Total deferred tax assets | $6,636 | $5,428 |
| Deferred Tax Liabilities | ||
| Fixed and Intangible Assets | $6,176 | $4,465 |
| Unrealized Gain | — | 15 |
| Right of Use Lease Asset | 3,118 | 2,997 |
| Total deferred tax liabilities | 9,294 | 7,477 |
| Total net deferred tax liabilities | $(2,658) | $(2,049) |
In assessing the realizability of deferred tax assets, management considers whether it is more likely than not that some portion or all of the deferred tax assets will not be realized. The Company regularly assesses the likelihood that the deferred tax assets will be recovered from future taxable income. The Company considers projected future taxable income, the reversal of taxable temporary differences, and ongoing tax planning strategies, then records a valuation allowance, if deemed necessary, to reduce the carrying value of the net deferred taxes to an amount that is more likely than not able to be realized. Based upon the Company’s assessment of all available evidence, including the previous two years of taxable income and loss after permanent items, estimates of future profitability, and the Company’s overall prospects of future business, the Company determined that it is more likely than not that the Company will realize all of its deferred tax assets in the future, with the exception of an immaterial valuation allowance recorded against net operating losses and intangibles in foreign jurisdictions. The Company will continue to assess the potential realization of deferred tax assets on an annual basis, or an interim basis if circumstances warrant. If the Company’s actual results and updated projections vary significantly from the projections used as basis for this determination, the Company may need to change the valuation allowance against the gross deferred tax assets.
The Company has net operating losses in certain of its foreign subsidiaries of $0.9 million available to apply against future taxable income. Losses of $0.3 million have no expiration date. The Company has recorded a valuation allowance based on the lack of positive available evidence of realizability of acquired net operating losses of $0.3 million. The Company has state tax credits of $0.2 million available to apply against future taxable income. These credits begin to expire in the year 2039.
Reconciliation of Unrecognized Tax Benefits from Uncertain Tax Positions (in thousands)
| Year Ended December 31, | |||
|---|---|---|---|
| 2023 | 2022 | 2021 | |
| Beginning unrecognized tax benefits | $144 | $129 | $129 |
| Increase in related tax positions of prior years | — | 15 | — |
| Lapse of statute of limitations | 30 | — | — |
| Ending unrecognized tax benefits | $114 | $144 | $129 |
The Company recognizes the tax effects of an uncertain tax position only if it is more likely than not to be sustained based solely upon its technical merits at the reporting date. The unrecognized tax benefit is the difference between the tax benefit recognized and the tax benefit claimed on the Company’s income tax return. The Company has an unrecognized tax benefit as of the year ended December 31, 2023 in the amount of $0.2 million related to an uncertain tax position in one of its foreign jurisdictions. This amount includes an estimate for interest and penalties and are included in income tax expense. The liability is reflected in other long-term liabilities on the Company’s balance sheet. The Company expects a reduction of the position in 2024 related to expiring statutes. The unrecognized tax benefits in the table above includes $0.1 million as of December 31, 2023, that, if recognized, would have impacted income tax expense. The Company believes that all material tax positions in the current and prior years have been analyzed and properly accounted for and that the risk of additional material uncertain tax positions that have not been identified is remote.
The Company plans to indefinitely reinvest foreign earnings and does not expect to repatriate earnings for the foreseeable future. Determination of the amount of unrecognized deferred tax liabilities related to investment in these foreign subsidiaries is not practicable.
The Company is subject to income taxes in the U.S. federal jurisdiction, and various states and foreign jurisdictions. Tax regulations within each jurisdiction are subject to the interpretation of the related tax laws and regulations and require significant judgment to apply. The Company is still subject to U.S. federal, state and local, or non-U.S. income tax examinations by tax authorities for the years 2016 and after. There are no ongoing or pending IRS, state or foreign examinations.
- COMMITMENTS AND CONTINGENCIES
CONTINGENCIES
In the ordinary course of business activities, the Company may be contingently liable for litigation and claims with customers, suppliers and former employees. Management believes that adequate provisions have been recorded in the accounts where required. Management also has determined that the likelihood of any litigation and claims having a material impact on our results of operations, cash flows or financial position is remote.
- LEASES
We lease space under non-cancelable operating leases for office space, warehouse facilities, and installation locations. We also lease vehicles and equipment to support our global operations. We have not elected the practical expedient to combine lease and non-lease components. We have also elected to adopt the package of practical expedients that allow us not to reassess whether expired leases are or contain leases, not to reassess the lease classification of existing leases, and not to reassess initial direct costs for existing leases.
Some of our leases contain options to renew. The exercise of lease renewals is at our sole discretion; therefore, the renewals to extend the lease terms are not included in our right-of-use assets as it is not reasonably certain that they will be exercised. We regularly evaluate the renewal options and, when they are reasonably certain of exercise, we include the renewal period in our lease term.
We use our incremental borrowing rate based on the information available at the lease commencement date in determining the present value of the lease payments. In determining our incremental borrowing rate for each lease, we use a rate for collateralized borrowings with a term similar to the life of the lease. We have a centrally managed treasury function; therefore, based on the applicable lease terms and the current economic environment, we apply a portfolio approach for determining the incremental borrowing rate.
Balance sheet information related to operating leases is as follows:
| December 31, 2023 | December 31, 2022 | |
|---|---|---|
| Operating lease right-of-use assets | $15,459 | $15,309 |
| Current portion of operating lease liabilities | 3,966 | 3,885 |
| Noncurrent portion of operating lease liabilities | 12,715 | 12,119 |
| Total operating lease liabilities | $16,681 | $16,004 |
We had operating lease expense of $5.0 million, $4.2 million, and $2.7 million, respectively, for the years ended December 31, 2023, 2022, and 2021. For the year ended December 31, 2023, we had negligible short-term lease expenses, and cash payments on leases, and variable expenses were $4.6 million, and $0.1 million, respectively. For the year ended December 31, 2022, short-term lease expenses, cash payments on leases, and variable lease expenses were $0.6 million, $3.5 million, and $0.4 million, respectively. We have elected not to apply balance sheet recognition to short-term leases.
Weighted-average information associated with the measurement of our remaining operating lease obligations is as follows:
| December 31, 2023 | December 31, 2022 | |
|---|---|---|
| Weighted-average remaining lease term (in years) | 4.4 | 5.3 |
| Weighted-average discount rate | 5.5% | 5.0% |
The following table summarizes the maturity of our operating lease liabilities as of December 31, 2023:
| 2024 | $4,532 |
| 2025 | 4,271 |
| 2026 | 3,626 |
| 2027 | 2,446 |
| 2028 | 1,808 |
| Thereafter | 2,880 |
| Total operating lease payments | 19,563 |
| Less: interest | (2,882) |
| Total operating lease liabilities | $16,681 |
- EARNINGS PER SHARE
We compute basic earnings per share by dividing net income by the weighted average number of common shares outstanding during the period. Diluted earnings per common share includes the effect of granted incremental restricted stock units.
The following table reconciles basic and diluted weighted average shares used in the computation of earnings per share (in thousands except per share values):
| Fiscal Year Ended December 31, | |||
|---|---|---|---|
| Numerator | 2023 | 2022 | 2021 |
| Net income | $52,800 | $41,381 | $31,567 |
| Denominator | |||
| Weighted average basic shares | 27,622 | 27,614 | 27,613 |
| Dilutive effect of restricted stock units | 12 | 2 | — |
| Weighted average diluted shares | 27,634 | 27,616 | 27,613 |
| Earnings per share | |||
| Basic | $1.91 | $1.50 | $1.14 |
| Diluted | $1.91 | $1.50 | $1.14 |
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.