XPOF
XPOF
Xponential Fitness, Inc.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 | Q4-2024 | Q1-2025 | Q2-2025 | Q3-2025 |
|---|---|---|---|---|
Equipment Revenue | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ |
Franchise | $50.00M ▲ | $40.00M ▼ | $50.00M ▲ | $50.00M ▲ |
Franchise And Service Revenue | $10.00M ▲ | $0 ▼ | $0 ▲ | $10.00M ▲ |
Franchise Marketing Fund Revenue | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ |
Merchandise Revenue | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ | $0 ▼ |
Product | $20.00M ▲ | $10.00M ▼ | $10.00M ▲ | $10.00M ▲ |
Service Other | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ |
Q4 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Xponential Fitness, Inc.'s financial evolution and strategic trajectory over the past five years.
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.
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.
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.
About Xponential Fitness, Inc.
https://www.xponential.comXponential Fitness, Inc., through its subsidiaries, operates as a boutique fitness franchisor in the United States and internationally.
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 | Q4-2024 | Q1-2025 | Q2-2025 | Q3-2025 |
|---|---|---|---|---|
Equipment Revenue | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ |
Franchise | $50.00M ▲ | $40.00M ▼ | $50.00M ▲ | $50.00M ▲ |
Franchise And Service Revenue | $10.00M ▲ | $0 ▼ | $0 ▲ | $10.00M ▲ |
Franchise Marketing Fund Revenue | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ |
Merchandise Revenue | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ | $0 ▼ |
Product | $20.00M ▲ | $10.00M ▼ | $10.00M ▲ | $10.00M ▲ |
Service Other | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ |
Q4 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Xponential Fitness, Inc.'s financial evolution and strategic trajectory over the past five years.
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.
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.
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.

CEO
Michael M. Nuzzo
Compensation Summary
(Year 2024)
Upcoming Earnings
ETFs Holding This Stock
Summary
Showing Top 3 of 53
Ratings Snapshot
Rating : C
Most Recent Analyst Grades
Price Target
Institutional Ownership
VOSS CAPITAL, LLC
Shares:3.23M
Value:$13.77M
BLACKROCK, INC.
Shares:1.86M
Value:$7.92M
BLACKROCK INC.
Shares:1.74M
Value:$7.4M
Summary
Showing Top 3 of 148

