balance equationreview2024-12-31
Difference 116810000 exceeds tolerance 1000000. Presentation or filing-vintage differences need review.
Revenue
$11.09M
Fiscal year ended 2025-12-31Operating income
$19.85M
Fiscal year ended 2025-12-31Free cash flow
$24.74M
Fiscal year ended 2025-12-31Xponential Fitness, Inc. (XPOF) reported revenue of $11.09M and net income of -$38.68M for the fiscal year ended 2025-12-31. This page shows 7 annual periods of income statement, balance sheet and cash flow figures normalized from Xponential Fitness, Inc.’s SEC filings, each linked to the filing it came from. It is classified by the SEC under Services-Miscellaneous Amusement & Recreation.
Income
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
|---|---|---|---|---|---|---|---|
| Revenue | $11.09M | $13.99M | $13.36M | $12.25M | $2.74M | $1.21M | $129.13M |
| Cost of revenue | Unavailable | Unavailable | Unavailable | $46.45M | Unavailable | Unavailable | Unavailable |
| Gross profit | Unavailable | Unavailable | Unavailable | -$34.20M | Unavailable | Unavailable | Unavailable |
| Operating income | $19.85M | -$53.61M | $34.91M | $13.32M | -$30.82M | $7.79M | -$21.05M |
| Net income | -$38.68M | -$67.66M | -$4.00M | $1.22M | -$18.83M | -$13.64M | -$37.13M |
| Research & development | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Weighted-average diluted shares | shares 34.80M | shares 32.00M | shares 39.70M | shares 25.30M | shares 22.40M | Unavailable | Unavailable |
| Pretax income | -$52.35M | -$99.04M | -$5.41M | $1.59M | -$50.66M | -$13.27M | -$36.97M |
| Income tax expense | $1.32M | -$342.00K | $1.03M | $488.00K | $783.00K | $369.00K | $164.00K |
| Diluted EPS | $-1.47 | $-2.27 | $-0.52 | $-0.88 | $-2.85 | Unavailable | Unavailable |
| Selling, general & administrative | $152.00M | $176.85M | $168.86M | $126.28M | $94.02M | $60.92M | $80.50M |
| General & administrative | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Selling & marketing | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Balance
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
|---|---|---|---|---|---|---|---|
| Cash & equivalents | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Total assets | $345.63M | $403.40M | $529.53M | $482.69M | $415.54M | $322.84M | Unavailable |
| Current assets | $94.65M | $84.15M | $96.98M | $85.73M | $51.23M | $32.70M | Unavailable |
| Total liabilities | $717.59M | $597.40M | $624.41M | $382.68M | $349.12M | $318.09M | Unavailable |
| Current liabilities | $115.98M | $107.89M | $102.23M | $72.78M | $65.89M | $54.92M | Unavailable |
| Total equity incl. NCI | -$371.95M | -$310.82M | -$209.53M | -$211.88M | -$210.96M | $4.75M | $26.68M |
| Temporary (mezzanine) equity | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Inventory | $2.22M | $10.02M | $15.59M | $10.86M | $6.93M | $6.16M | Unavailable |
| Accounts receivable | $18.45M | $25.88M | $31.61M | $25.56M | $11.70M | $5.20M | Unavailable |
| Goodwill | $127.79M | $135.24M | $170.70M | $165.70M | $169.07M | $139.68M | Unavailable |
| Long-term debt | $500.50M | $341.74M | $319.26M | $133.04M | $127.98M | $176.00M | Unavailable |
| Accounts payable | $26.28M | $27.01M | $18.62M | $16.18M | $14.90M | $18.34M | Unavailable |
Cash flow
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
|---|---|---|---|---|---|---|---|
| Operating cash flow | $28.32M | $11.68M | $32.71M | $52.06M | $14.45M | -$728.00K | $1.55M |
| Capital expenditures | $3.58M | $4.71M | $7.43M | $8.96M | $3.64M | $1.88M | $7.23M |
| Investing cash flow | $1.53M | -$14.15M | -$11.69M | -$14.61M | -$50.64M | -$4.60M | -$9.78M |
| Financing cash flow | -$16.72M | -$1.88M | -$21.30M | -$21.40M | $46.20M | $7.29M | $6.36M |
| Net change in cash | $13.12M | -$4.36M | -$276.00K | $16.05M | $10.02M | $1.96M | -$1.87M |
| Stock-based compensation | $12.91M | $15.47M | $18.00M | $29.04M | $9.70M | $1.75M | $2.06M |
| Common dividends paid | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Common share repurchases | $0 | $0 | $50.38M | $0 | $0 | Unavailable | Unavailable |
| Depreciation & amortization | $12.03M | $17.71M | $16.88M | $15.32M | $10.17M | $7.65M | $6.39M |
Derived
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
|---|---|---|---|---|---|---|---|
| Free cash flow | $24.74M | $6.96M | $25.28M | $43.11M | $10.81M | -$2.61M | -$5.68M |
| Gross margin | Unavailable | Unavailable | Unavailable | -279.2% | Unavailable | Unavailable | Unavailable |
| Operating margin | 178.9% | -383.3% | 261.3% | 108.8% | -1124.4% | 642.5% | -16.3% |
| FCF margin | 223.0% | 49.8% | 189.2% | 351.9% | 394.5% | -215.0% | -4.4% |
| SBC / revenue | 116.4% | 110.6% | 134.7% | 237.1% | 353.8% | 144.4% | 1.6% |
| Current ratio | 0.82x | 0.78x | 0.95x | 1.18x | 0.78x | 0.60x | Unavailable |
| Revenue YoY growth | -20.7% | 4.7% | 9.1% | 346.9% | 126.0% | -99.1% | Unavailable |
| Net margin | -348.7% | -483.7% | -29.9% | 9.9% | -686.9% | -1124.5% | -28.8% |
| R&D / revenue | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| CapEx / revenue | 32.3% | 33.7% | 55.6% | 73.1% | 132.7% | 155.0% | 5.6% |
| Long-term debt / equity | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Effective tax rate | Unavailable | Unavailable | Unavailable | 30.7% | Unavailable | Unavailable | Unavailable |
Amounts are abbreviated; the exact reported value is carried in each cell. — means unavailable, not zero. Open XPOF in the interactive workspace to inspect any figure back to its filing.
Source filings
10-Q · Filed 2026-08-07View SEC filing
10-Q · Filed 2026-05-08View SEC filing
10-K · Filed 2026-03-04View SEC filing
10-Q · Filed 2025-11-10View SEC filing
10-Q · Filed 2025-08-08View SEC filing
10-Q · Filed 2025-05-09View SEC filing
Reconciliation checks needing review
4 periods on this page do not reconcile under this site’s normalization. Read that as a limitation here before an observation about the company: the figures are the filer’s own, the filings linked above are authoritative, and a difference usually means the concepts this site selected do not match how this filer presents its statements. Nothing is adjusted to make a check pass.
balance equationreview2023-12-31
Difference 114660000 exceeds tolerance 1000000. Presentation or filing-vintage differences need review.
balance equationreview2022-12-31
Difference 311891000 exceeds tolerance 1000000. Presentation or filing-vintage differences need review.
balance equationreview2021-12-31
Difference 277376000 exceeds tolerance 1000000. Presentation or filing-vintage differences need review.