Delisted from NYSE in Jan 2023
Company logo

XL - XL Fleet Corp.

NYSE -> Consumer Cyclical -> Auto Parts
Boston, United States
Type: Equity

XL price evolution
XL
(in millions $) 30 Sep 2022 30 Jun 2022 31 Mar 2022 31 Dec 2021
Current assets
Cash $271.63 $322.52 $333.61 $351.83
Short term investments
Net receivables $17.16 $7.05 $7.51 $6.48
Inventory $14.1 $14.19 $14.12 $15.26
Total current assets $315.8 $345.08 $357.23 $374.61
Long term investments
Property, plant & equipment $413.67 $7.36 $6.62 $8.06
Goodwill & intangible assets $159.7 $1.25 $1.64 $10.47
Total noncurrent assets $601.83 $8.72 $8.37 $18.62
Total investments
Total assets $917.63 $353.81 $365.6 $393.22
Current liabilities
Accounts payable $6.81 $2.03 $2.69 $3.8
Deferred revenue $1.46 $1.14 $0.86 $0.69
Short long term debt $26.8 $0.8 $1.16 $0.98
Total current liabilities $58.71 $11.87 $11.99 $16.63
Long term debt $492.03 $4.68 $3.18 $3.62
Total noncurrent liabilities $493.83 $6.82 $7.05 $14.78
Total debt $518.84 $5.48 $4.34 $4.6
Total liabilities $552.54 $18.69 $19.04 $31.41
Shareholders' equity
Retained earnings -$150.19 -$128.19 -$115.49 -$99.41
Other shareholder equity
Total shareholder equity $313.87 $335.12 $346.56 $361.81
(in millions $) 31 Dec 2021 31 Dec 2020 31 Dec 2019 31 Jan 2019
Current assets
Cash $351.83 $329.79 $0.62 $5.68
Short term investments
Net receivables $6.48 $10.56 $1.16 $3.79
Inventory $15.26 $3.57 $2.24 $2.46
Total current assets $374.61 $345.32 $0.74 $12.56
Long term investments $231.92
Property, plant & equipment $8.06 $0.58 $0.84 $0.67
Goodwill & intangible assets $10.47 $1.08
Total noncurrent assets $18.62 $1.69 $231.92
Total investments $231.92
Total assets $393.22 $347.01 $232.66 $13.54
Current liabilities
Accounts payable $3.8 $4.37 $0.2 $1.64
Deferred revenue $0.69 $0.3
Short long term debt $0.98 $0.11 $1.44 $0.28
Total current liabilities $16.63 $9.08 $0.21 $7.35
Long term debt $3.62 $0.1 $1.85 $1.02
Total noncurrent liabilities $14.78 $5.74 $8.05
Total debt $4.6 $0.21
Total liabilities $31.41 $14.82 $8.27 $12.7
Shareholders' equity
Retained earnings -$99.41 -$93.19 $1.21 -$52.68
Other shareholder equity
Total shareholder equity $361.81 $332.19 $5 -$50.16
(in millions $) 30 Sep 2022 30 Jun 2022 31 Mar 2022 31 Dec 2021
Revenue
Total revenue $8.36 $3.01 $4.76 $8.03
Cost of revenue $4.68 $2.44 $5.2 $9.66
Gross Profit $3.68 $0.56 -$0.43 -$1.63
Operating activities
Research & development $2.35 $2.4 $2.99 $3.34
Selling, general & administrative $29.34 $12.8 $11.66 $15.91
Total operating expenses $31.69 $15.21 $23.25 $19.25
Operating income -$28.01 -$14.64 -$23.69 -$20.88
Income from continuing operations
EBIT -$19.88 -$12.69 -$16.07 -$15.12
Income tax expense
Interest expense $2.12 $0.01 $0.01 $0
Net income
Net income -$22 -$12.7 -$16.08 -$15.12
Income (for common shares) -$22 -$12.7 -$16.08 -$15.12
(in millions $) 31 Dec 2021 31 Dec 2020 31 Dec 2019 31 Jan 2019
Revenue
Total revenue $15.6 $20.34 $7.21
Cost of revenue $16.3 $17.59
Gross Profit -$0.7 $2.74 -$0.86
Operating activities
Research & development $10.78 $4.45
Selling, general & administrative $47.44 $13.59 $0.39
Total operating expenses $58.21 $18.04 $0.39
Operating income -$58.91 -$15.29 -$0.39
Income from continuing operations
EBIT $28.83 -$19.22 $1.53
Income tax expense $0.32
Interest expense $0.04 $6.37 $2.15
Net income
Net income $28.79 -$25.59 $1.21
Income (for common shares) $28.79 -$25.59 $1.21
(in millions $) 30 Sep 2022 30 Jun 2022 31 Mar 2022 31 Dec 2021
Net income -$22 -$12.7 -$16.08 -$15.12
Operating activities
Depreciation $1.71 $0.65 $0.56 $0.68
Business acquisitions & disposals -$32.59 -$3
Stock-based compensation $2.65 $1.08 $0.38 $5.49
Total cash flows from operations -$16.12 -$11.18 -$19.1 -$14.28
Investing activities
Capital expenditures $0.31 -$0.01 -$0.03 -$0.72
Investments $3
Total cash flows from investing -$32.28 -$0.01 $0.75 -$0.72
Financing activities
Dividends paid
Sale and purchase of stock $0.1 $0.17 $0.26 $0.2
Net borrowings -$0.01 -$0.08 -$0.13 -$0.27
Total cash flows from financing -$2.49 $0.1 $0.13 -$0.07
Effect of exchange rate
Change in cash and equivalents -$50.89 -$11.09 -$18.21 -$15.07
(in millions $) 31 Dec 2021 31 Dec 2020 31 Dec 2019 30 Dec 2018
Net income $28.79 -$25.59 $1.21 -$12.9
Operating activities
Depreciation $1.76 $0.62 $0.26
Business acquisitions & disposals -$11.19
Stock-based compensation $7.88 $0.98
Total cash flows from operations -$48.49 -$19.88 -$0.62 -$13.29
Investing activities
Capital expenditures -$3.64 -$0.14 -$0.15
Investments -$230
Total cash flows from investing -$14.83 -$0.14 -$230 -$0.15
Financing activities
Dividends paid -$0.01 -$0.01
Sale and purchase of stock $0.23 $145.89 $225.43
Net borrowings -$0.5 -$6.33 $3.54
Total cash flows from financing $85.36 $346.28 $231.25 $6.51
Effect of exchange rate
Change in cash and equivalents $22.04 $326.25 $0.62 -$6.92
Fundamentals
Market cap N/A
Enterprise value N/A
Shares outstanding N/A
Revenue $24.16M
EBITDA -$60.17M
EBIT -$63.76M
Net Income -$65.90M
Revenue Q/Q 161.25%
Revenue Y/Y 31.08%
P/E ratio N/A
EV/Sales N/A
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio N/A
P/B ratio N/A
Book/Share N/A
Cash/Share N/A
EPS N/A
ROA -12.98%
ROE -19.42%
Debt/Equity 0.09
Net debt/EBITDA -4.67
Current ratio 5.38
Quick ratio 5.14