Xponential Fitness, Inc. (XPOF)
NYSE: XPOF · Real-Time Price · USD
14.37
-0.98 (-6.38%)
Nov 21, 2024, 4:00 PM EST - Market closed

Xponential Fitness Balance Sheet

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2023 FY 2022 FY 2021 FY 2020 FY 2019 2018
Period Ending
Sep '24 Dec '23 Dec '22 Dec '21 Dec '20 Dec '19 2018
Cash & Equivalents
24.7927.7631.9919.8911.39.34
Upgrade
Cash & Short-Term Investments
24.7927.7631.9919.8911.39.34
Upgrade
Cash Growth
-43.26%-13.22%60.81%76.06%20.99%-16.68%
Upgrade
Accounts Receivable
29.5532.7525.5611.75.210.78
Upgrade
Receivables
29.8332.9527.08146.4811.97
Upgrade
Inventory
10.6114.7210.866.936.164.77
Upgrade
Prepaid Expenses
8.345.866.295.271.052.11
Upgrade
Restricted Cash
12.989.335.381.43--
Upgrade
Other Current Assets
9.026.624.133.717.713.34
Upgrade
Total Current Assets
95.5897.2585.7351.2332.7131.53
Upgrade
Property, Plant & Equipment
5390.9248.612.7713.6913.99
Upgrade
Goodwill
163.04171.6165.7169.07139.68139.6
Upgrade
Other Intangible Assets
115.92118.02135.3135.5397.29102.02
Upgrade
Long-Term Deferred Charges
43.4548.6745.4943.3536.2835.82
Upgrade
Other Long-Term Assets
1.091.440.80.550.610.42
Upgrade
Total Assets
472.18528.7482.69415.54322.84325.67
Upgrade
Accounts Payable
21.319.1216.1914.9118.3416.83
Upgrade
Accrued Expenses
19.6812.5210.0914.128.388.62
Upgrade
Short-Term Debt
---0.980.970.79
Upgrade
Current Portion of Long-Term Debt
8.698.113.042.965.82.78
Upgrade
Current Portion of Leases
7.059.113.79---
Upgrade
Current Unearned Revenue
28.5634.673222.7514.2514.82
Upgrade
Other Current Liabilities
8.868.787.6810.187.1812.5
Upgrade
Total Current Liabilities
94.1492.3172.7865.8954.9256.33
Upgrade
Long-Term Debt
342.04322.38133.04127.98176149.61
Upgrade
Long-Term Leases
33.570.1430.58---
Upgrade
Long-Term Unearned Revenue
108.8117.31109.4795.6974.3668
Upgrade
Other Long-Term Liabilities
17.0314.736.8259.5612.8125.05
Upgrade
Total Liabilities
595.51616.83382.68349.12318.09298.99
Upgrade
Common Stock
0.010.010.010113.7152.27
Upgrade
Additional Paid-In Capital
516.58522505.19---
Upgrade
Retained Earnings
-654.1-630.13-641.9-643.83-107.49-93.85
Upgrade
Treasury Stock
-1.7-1.7-1.7---
Upgrade
Comprehensive Income & Other
-16.51-15.43-16.37-10.6-1.46-31.74
Upgrade
Total Common Equity
-155.71-125.25-154.78-654.434.7526.68
Upgrade
Minority Interest
-84.43-77.55-53.28443.96--
Upgrade
Shareholders' Equity
-123.34-88.13100.0166.424.7526.68
Upgrade
Total Liabilities & Equity
472.18528.7482.69415.54322.84325.67
Upgrade
Total Debt
391.28409.73170.44131.93182.77153.18
Upgrade
Net Cash (Debt)
-366.49-381.97-138.45-112.03-171.47-143.84
Upgrade
Net Cash Per Share
-11.63-9.62-5.47-5.00--
Upgrade
Filing Date Shares Outstanding
32.2930.9232.223.9--
Upgrade
Total Common Shares Outstanding
32.1930.927.5723.9--
Upgrade
Working Capital
1.434.9412.96-14.67-22.21-24.8
Upgrade
Book Value Per Share
-4.84-4.05-5.61-27.38--
Upgrade
Tangible Book Value
-434.67-414.87-455.78-959.03-232.22-214.94
Upgrade
Tangible Book Value Per Share
-13.50-13.43-16.53-40.13--
Upgrade
Machinery
28.0825.1218.4312.0910.058.84
Upgrade
Construction In Progress
3.112.513.120.981.20.75
Upgrade
Leasehold Improvements
7.357.437.536.486.486.06
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.