Xponential Fitness, Inc. (XPOF)
NYSE: XPOF · Real-Time Price · USD
7.53
-0.50 (-6.23%)
At close: Apr 4, 2025, 4:00 PM
7.46
-0.07 (-0.97%)
After-hours: Apr 4, 2025, 8:00 PM EDT

Xponential Fitness Balance Sheet

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2018 - 2019
Period Ending
Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2018 - 2019
Cash & Equivalents
16.6827.7631.9919.8911.3
Upgrade
Cash & Short-Term Investments
16.6827.7631.9919.8911.3
Upgrade
Cash Growth
-39.93%-13.22%60.80%76.06%20.99%
Upgrade
Accounts Receivable
31.6931.6125.5611.75.2
Upgrade
Other Receivables
2.662.54---
Upgrade
Receivables
34.5834.3527.08146.48
Upgrade
Inventory
10.0215.5910.866.936.16
Upgrade
Prepaid Expenses
2.213.056.295.271.05
Upgrade
Restricted Cash
16.069.335.381.43-
Upgrade
Other Current Assets
4.66.894.133.717.71
Upgrade
Total Current Assets
84.1596.9885.7351.2332.71
Upgrade
Property, Plant & Equipment
38.699348.612.7713.69
Upgrade
Goodwill
135.24170.7165.7169.07139.68
Upgrade
Other Intangible Assets
99.1118.02135.3135.5397.29
Upgrade
Long-Term Deferred Charges
41.7748.5945.4943.3536.28
Upgrade
Other Long-Term Assets
4.361.440.80.550.61
Upgrade
Total Assets
403.4529.53482.69415.54322.84
Upgrade
Accounts Payable
27.0118.6216.1914.9118.34
Upgrade
Accrued Expenses
30.7418.3110.0914.128.38
Upgrade
Short-Term Debt
---0.980.97
Upgrade
Current Portion of Long-Term Debt
8.758.113.042.965.8
Upgrade
Current Portion of Leases
5.289.433.79--
Upgrade
Current Unearned Revenue
25.9134.813222.7514.25
Upgrade
Other Current Liabilities
10.212.967.6810.187.18
Upgrade
Total Current Liabilities
107.89102.2372.7865.8954.92
Upgrade
Long-Term Debt
341.74319.26133.04127.98176
Upgrade
Long-Term Leases
23.8671.9830.58--
Upgrade
Long-Term Unearned Revenue
105.94117.31109.4795.6974.36
Upgrade
Other Long-Term Liabilities
17.9813.6336.8259.5612.81
Upgrade
Total Liabilities
597.4624.41382.68349.12318.09
Upgrade
Common Stock
00.010.010113.7
Upgrade
Additional Paid-In Capital
503.85521.31505.19--
Upgrade
Retained Earnings
-701.84-634.18-641.9-643.83-107.49
Upgrade
Treasury Stock
-1.7-1.7-1.7--
Upgrade
Comprehensive Income & Other
-16.89-15.44-16.37-10.6-1.46
Upgrade
Total Common Equity
-216.57-130-154.78-654.434.75
Upgrade
Minority Interest
-94.24-79.53-53.28443.96-
Upgrade
Shareholders' Equity
-194.01-94.87100.0166.424.75
Upgrade
Total Liabilities & Equity
403.4529.53482.69415.54322.84
Upgrade
Total Debt
379.62408.77170.44131.93182.77
Upgrade
Net Cash (Debt)
-362.95-381.01-138.45-112.03-171.47
Upgrade
Net Cash Per Share
-11.34-9.60-5.47-5.00-
Upgrade
Filing Date Shares Outstanding
33.7530.9232.223.9-
Upgrade
Total Common Shares Outstanding
33.6630.927.5723.9-
Upgrade
Working Capital
-23.74-5.2512.96-14.67-22.21
Upgrade
Book Value Per Share
-6.43-4.21-5.61-27.38-
Upgrade
Tangible Book Value
-450.91-418.72-455.78-959.03-232.22
Upgrade
Tangible Book Value Per Share
-13.40-13.55-16.53-40.13-
Upgrade
Machinery
24.0125.1218.4312.0910.05
Upgrade
Construction In Progress
2.322.513.120.981.2
Upgrade
Leasehold Improvements
7.347.437.536.486.48
Upgrade
Updated Mar 14, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.
SEC Filings: 10-K · 10-Q