XPPLF Dividend: XP Power Ltd Yield Insights

Income

Balance sheet

Cash flow

Annual

Quarterly

XPPLF Income

Financials in millions USD. Fiscal year is February - January.

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
Revenue	231	247	316	290	240	233
Revenue Growth (YoY)	-18%	-22%	9%	21%	3%	17%
Cost of Revenue	139	150	185	169	132	123
Gross Profit	91	97	131	120	108	110
Selling, General & Admin	73	73	80	116	61	57
Research & Development	20	19	26	27	16	15
Operating Expenses	94	93	106	144	78	73
Other Non Operating Income (Expenses)	--	0	0	-1	0	--
Pretax Income	-12	-7	11	-30	28	35
Income Tax Expense	1	1	20	-10	5	4
Net Income	-13	-9	-9	-20	22	31
Net Income Growth	-7%	0%	-55%	-191%	-28.99%	55%
Shares Outstanding (Diluted)	26.39	23.72	20.28	19.61	19.85	19.65
Shares Change (YoY)	11%	17%	3%	-1%	1%	1%
EPS (Diluted)	-0.51	-0.4	-0.45	-1.01	1.13	1.6
EPS Growth	-16%	-11%	-56%	-190%	-28.99%	53%
Free Cash Flow	32	45	26	-13	22	38
Free Cash Flow Per Share	1.21	1.89	1.28	-0.66	1.1	1.93
Gross Margin	39.39%	39.27%	41.45%	41.37%	45%	47.21%
Operating Margin	-0.86%	1.21%	7.59%	-8.27%	12.08%	15.45%
Profit Margin	-5.62%	-3.64%	-2.84%	-6.89%	9.16%	13.3%
Free Cash Flow Margin	13.85%	18.21%	8.22%	-4.48%	9.16%	16.3%
EBITDA	16	21	44	-7	42	50
EBITDA Margin	6.92%	8.5%	13.92%	-2.41%	17.5%	21.45%
D&A For EBITDA	18	18	20	17	13	14
EBIT	-2	3	24	-24	29	36
EBIT Margin	-0.86%	1.21%	7.59%	-8.27%	12.08%	15.45%
Effective Tax Rate	-8.33%	-14.28%	181.81%	33.33%	17.85%	11.42%