XP Inc. logo

XP Inc.

XP | NASDAQ
Chart Builder DCF Calculator
$14.00
-$0.29 (-2.03%)
Nov 2, 2026, 3:43 PM ET · Market open
Fiscal Quarter
Period Ending
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
1.42B 1.29B 1.54B 1.33B 1.32B 1.26B 1.3B 1.21B 1.38B 1.09B 995.13M 1.16B 967.69M 816.15M 738.05M 982.92M 867.25M 856.44M 1.12B 907.94M 1B 784.22M
Depreciation & Amortization
104.8M 81.81M 77.74M 75.71M 76.57M 74.13M 59.5M 72M 65.76M 68.06M 82.48M 71.25M 50.84M 47.84M 45.62M 43.66M 55.71M 60.9M 52.37M 51.38M 58.47M 69.51M
Stock-Based Compensation
n/a n/a -5.54M 132.84M 128.45M 135.94M 60.41M 141.82M 69.92M 145.1M 87.49M 125.6M 114.47M 38.16M 123.55M 142.4M 164.12M 154.7M 170.96M 124.37M 125.57M 140.55M
Other Working Capital
9.53B -706.81M -12.35B 12.01B 7.16B -2.69B 7.49B 5.04B 984.75M -3.8B 9.32B -1.38B 1.85B 3.63B 368.97M 2.27B 145.91M 2.99B 4.57B -2.54B 100.54M 620.92M
Other Non-Cash Items
167.65M -189.65M 160.98M -121.26M -416.61M -517.31M 862.81M -422.62M 728.91M 158.03M -87.09M 364.84M -146.84M -152.44M 104.81M 250.07M 394.54M -1.01B -142.27M 335.34M -79.48M -214.48M
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Change in Working Capital
9.46B -431.23M -4.16B 10.89B 3.65B -3.59B 1.54B 3.69B 3.77B -4.81B 3.05B -2.94B 803.25M 2.68B 503.71M -1.62B -2.1B 1.05B -208.84M -5.43B -2.47B -419.26M
Operating Cash Flow
11.16B 746.14M -2.38B 12.31B 4.76B -2.63B 3.82B 4.69B 6.02B -3.35B 4.13B -1.22B 1.79B 3.43B 1.52B -199.69M -615.2M 1.1B 992.81M -4.01B -1.36B 360.54M
Capital Expenditures
-38.82M -51.93M -56.74M -161M -106.39M -20.13M -27.19M -120.74M -76.73M -46.74M 53.55M -200.09M -39.4M -10.28M -77.83M -13.07M -22.5M -13.58M -38.82M -68.14M -108.06M -138M
Cash Acquisitions
16.21M -16.18M -53.1M -158.14M 3.72M -113.13M -35M -189.82M -498.58M -670.46M -65.44M 770.89M n/a n/a 440K -48.18M -84.57M -111.99M -488.99M -247.58M -37.05M -24.09M
Purchase of Investments
-4.45B -3.92B n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
4.43B 3.86B n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 10.25M 19.34M n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
-12.16B 3.86B -39.69M -62.53M -63.19M -20.62M -38.97M -56.65M -19.21M -13.78M 52.58M -140.85M -33.6M -8.35M -66.79M -137K -10.3M -5.18M -10.96M -12.32M -79.99M -114.3M
Investing Cash Flow
-12.3B 3.55B -149.53M -309.89M -102.67M -153.87M -101.16M -300.56M -548.34M -717.2M -11.89M 570.79M -29.15M 9.06M -77.39M -61.25M -107.07M -125.57M -527.82M -315.72M -145.11M -162.08M
Debt Repayment
-966.08M 225.79M -1.39B -1.47B -325.24M 647.61M -11.29M -1.09B -1.24B -53.44M 389.59M 1.36B -1.79B 107.12M -25.73M 1.84B -176.99M -24.62M -112.92M 3.76B 1.89B -23.76M
Common Stock Repurchased
-824.39M -193.79M -852.29M -133.57M -417.05M -497.77M -105.06M n/a -1.24B -10.34M n/a n/a n/a -915.86M -1.31B -262.79M -246.33M n/a n/a n/a n/a n/a
Dividend Paid
-517.89M n/a -494.52M n/a n/a n/a -2.04B n/a n/a n/a -1.96B -1.58B n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-24.9M -4.27M -299K -143K -177K -181K n/a -398K -487K -111K -4.98M -416K -412K -187K 3.61M -538K -969K -365K -1.54M 2.91M -2.1M -2.53M
Financial Cash Flow
-2.33B 27.73M -2.74B -1.6B -742.47M 149.66M -2.15B -1.09B -2.48B -63.89M -1.58B -217.57M -1.79B -808.93M -1.33B 1.58B -424.29M -24.99M -114.45M 4.9B 1.88B -26.29M
Net Cash Flow
-734.41M -1.07B -5.35B 10.4B 3.94B -2.68B 1.47B 3.34B 3.01B -4.12B 2.52B -859.3M -32.86M 2.61B 65.45M 1.37B -1.13B 915.47M 134.94M 399.69M 377.04M 179.8M
Free Cash Flow
11.12B 694.21M -2.44B 12.15B 4.65B -2.65B 3.79B 4.57B 5.94B -3.39B 4.18B -1.42B 1.75B 3.42B 1.44B -212.76M -637.7M 1.09B 953.99M -4.08B -1.47B 222.55M
Adj. Free Cash Flow
11.12B 694.21M -2.44B 12.01B 4.52B -2.79B 3.73B 4.43B 5.87B -3.54B 4.09B -1.54B 1.64B 3.38B 1.31B -355.16M -801.83M 934.77M 783.03M -4.21B -1.59B 81.99M
Maintenance CapEx
-38.82M -51.93M -43.04M -150.47M -106.39M -14.09M n/a -118.31M -27.37M -264.48K 79.3M -175.27M -39.4M n/a -77.83M n/a n/a -10.61M n/a -26.29M -62.84M -106.56M
Growth CapEx
n/a n/a -13.7M -10.52M n/a -6.04M -27.19M -2.43M -49.36M -46.48M -25.75M -24.82M n/a -10.28M n/a -13.07M -22.5M -2.98M -38.82M -41.85M -45.21M -31.43M
Owner Earnings
11.12B 694.21M -2.43B 12.16B 4.65B -2.65B 3.82B 4.57B 5.99B -3.35B 4.21B -1.39B 1.75B 3.43B 1.44B -199.69M -615.2M 1.09B 992.81M -4.04B -1.42B 253.98M

© 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.