XPOF - Xponential Fitness,... Stock Analysis | Stock Taper
Logo
Xponential Fitness, Inc.

XPOF

Xponential Fitness, Inc. NYSE
$4.26 -47.08% (-3.79)

Market Cap $149.82 M
52w High $13.91
52w Low $4.06
P/E -2.55
Volume 5.71M
Outstanding Shares 35.17M

Income Statement

Period Revenue Operating Expense Net Income Net Profit Margin Earnings Per Share EBITDA
Q4-2025 $82.96M $81.5M $-29.61M -35.69% $-1.17 $-31.02M
Q3-2025 $78.82M $48.98M $-4.86M -6.16% $-0.18 $10.12M
Q2-2025 $76.21M $50.88M $1.5M 1.97% $-0.01 $17.61M
Q1-2025 $76.88M $41.78M $-1.92M -2.5% $-0.1 $22.59M
Q4-2024 $83.82M $108.96M $-43.69M -52.13% $-1.36 $23.78M

Balance Statement

Period Cash & Short-term Total Assets Total Liabilities Total Equity
Q4-2025 $45.86M $345.63M $717.59M $-269.08M
Q3-2025 $41.46M $355.3M $559M $-113.56M
Q2-2025 $21.75M $399.81M $712.98M $-224.97M
Q1-2025 $26.58M $412.45M $726.16M $-225.2M
Q4-2024 $16.68M $403.4M $714.21M $-216.57M

Cash Flow Statement

Period Net Income Cash From Operations Cash From Investing Cash From Financing Net Change Free Cash Flow
Q4-2025 $-46.92M $10.68M $3.83M $-10.1M $4.4M $9.77M
Q3-2025 $-6.75M $9.3M $562K $-7.08M $2.78M $7.8M
Q2-2025 $42K $2.52M $-1.86M $-4.55M $-3.89M $1.4M
Q1-2025 $-2.66M $5.82M $-997K $5.01M $9.83M $4.95M
Q4-2024 $-62.71M $762K $-215K $-5.58M $-5.04M $484K

Revenue by Products

Product Q4-2024Q1-2025Q2-2025Q3-2025
Equipment Revenue
Equipment Revenue
$10.00M $10.00M $10.00M $10.00M
Franchise
Franchise
$50.00M $40.00M $50.00M $50.00M
Franchise And Service Revenue
Franchise And Service Revenue
$10.00M $0 $0 $10.00M
Franchise Marketing Fund Revenue
Franchise Marketing Fund Revenue
$10.00M $10.00M $10.00M $10.00M
Merchandise Revenue
Merchandise Revenue
$10.00M $10.00M $10.00M $0
Product
Product
$20.00M $10.00M $10.00M $10.00M
Service Other
Service Other
$10.00M $10.00M $10.00M $10.00M

Q4 2025 Earnings Call Summary

Read Call Summary

5-Year Trend Analysis

A comprehensive look at Xponential Fitness, Inc.'s financial evolution and strategic trajectory over the past five years.

+ Strengths

The company combines a sizable revenue base, very strong gross margins, and solid cash generation with an asset-light franchise model that can scale without heavy capital needs. Its portfolio of leading boutique fitness brands, enhanced by digital offerings like XPASS and Xponential+, provides diversification and cross-selling opportunities. Cash exceeds debt, and disciplined capital spending supports healthy free cash flow, giving management some flexibility to pursue its strategy.

! Risks

At the same time, Xponential carries meaningful financial and operational risk. It remains unprofitable at the net income level, with high overhead and other expenses eroding strong gross profits. The balance sheet shows deeply negative equity, a working capital shortfall, and heavy reliance on intangible assets, all of which limit the cushion against setbacks. The business is exposed to consumer spending cycles, intense competition, franchisee performance, and execution challenges around integrating acquisitions, international expansion, and strategic pivots under new leadership.

Outlook

The outlook depends largely on execution. If management can leverage the company’s scale, technology platform, and brand portfolio to improve operating efficiency and unit economics, there is a plausible path toward stronger profitability while maintaining growth. However, the current financial structure leaves limited room for prolonged missteps, and the competitive, fast-changing nature of the fitness industry adds uncertainty. Monitoring progress on cost discipline, franchise health, digital engagement, and balance sheet strength will be critical to assessing how the story evolves.