XP Inc. logo

XP Inc.

XP | NASDAQ
Chart Builder DCF Calculator
$14.28
-$0.01 (-0.07%)
Nov 2, 2026, 1:17 PM ET · Market open
Fiscal Year
Period Ending
FY 2025
Dec 31, 2025
FY 2024
Dec 31, 2024
FY 2023
Dec 31, 2023
FY 2022
Dec 31, 2022
FY 2021
Dec 31, 2021
FY 2020
Dec 31, 2020
Net Income
5.45B 4.99B 3.94B 3.44B 3.82B 2.42B
Depreciation & Amortization
304.14M 265.33M 252.41M 205.88M 231.73M 143.26M
Stock-Based Compensation
391.69M 417.26M 365.72M 584.77M 561.46M 232.79M
Other Working Capital
4.13B 9.71B 13.41B 5.78B 2.76B -338.55M
Other Non-Cash Items
-894.2M 1.33B -21.53M -265.27M -100.9M -403.54M
Deferred Income Tax
n/a n/a n/a n/a n/a n/a
Change in Working Capital
6.79B 4.18B 3.59B -2.17B -8.53B -883.2M
Operating Cash Flow
12.04B 11.18B 8.13B 1.8B -4.02B 1.51B
Capital Expenditures
-209.29M -330.21M -196.22M -126.98M -353.01M -291.53M
Cash Acquisitions
-320.65M -1.39B 705.44M -244.31M -797.71M -290.48M
Purchase of Investments
-50.63M n/a n/a n/a n/a n/a
Sales Maturities Of Investments
n/a n/a 29.59M n/a n/a n/a
Other Investing Acitivies
-135.4M -128.59M -130.22M -82.41M -217.57M -146.37M
Investing Cash Flow
-715.97M -1.67B 538.81M -371.28M -1.15B -582.01M
Debt Repayment
-2.53B -2.39B 69.33M 1.61B 5.51B -617.59M
Common Stock Repurchased
-1.9B -1.35B -915.86M -1.81B n/a n/a
Dividend Paid
-494.52M -2.04B -3.54B n/a n/a n/a
Other Financial Acitivies
-800K -996K -6M 1.74M -3.26M -4.99M
Financial Cash Flow
-4.93B -5.78B -4.39B -200.3M 6.64B 788.71M
Net Cash Flow
6.31B 3.7B 4.24B 1.22B 1.09B 1.77B
Free Cash Flow
11.84B 10.85B 7.93B 1.68B -4.37B 1.22B
Adj. Free Cash Flow
11.44B 10.43B 7.57B 1.09B -4.93B 986.41M
Maintenance CapEx
-209.29M -109.36M -167.7M -73.37M -151.87M -135.24M
Growth CapEx
n/a -220.85M -28.53M -53.6M -201.15M -156.29M
Owner Earnings
11.84B 11.07B 7.96B 1.73B -4.17B 1.38B

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.