Xponential Fitness, Inc. (XPOF)

Xponential Fitness Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Operating Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	-42.59	-38.68	-67.66	-4	1.22	-18.83
Depreciation & Amortization	10.12	12.03	17.71	16.88	15.32	10.17
Other Amortization	5.9	7.91	4.36	3.41	0.74	8.45
Loss (Gain) From Sale of Assets	-11.72	-11.93	-12.79	-2.12	-0.08	0.48
Asset Writedown & Restructuring Costs	17.88	32.72	62.55	16.75	3.66	0.78
Stock-Based Compensation	10.65	12.91	15.47	18	29.04	9.7
Provision & Write-off of Bad Debts	1.77	2.84	3.1	2.45	-0.71	0.41
Other Operating Activities	16.86	7.41	-15.86	-6.12	3.91	-10.1
Change in Accounts Receivable	17.9	4.52	-3.92	-7.35	-12.18	-6.61
Change in Inventory	4.44	7.79	5.57	-3.96	-4.37	-0.77
Change in Accounts Payable	-6.65	-0.14	8.62	0.89	0.47	-3.01
Change in Unearned Revenue	-30.77	-31.7	-19.54	7.02	18.62	30.01
Change in Other Net Operating Assets	0.47	22.64	14.06	-9.13	-3.57	-6.25
Operating Cash Flow	-5.75	28.32	11.68	32.71	52.06	14.45
Operating Cash Flow Growth	-	142.51%	-64.31%	-37.17%	260.28%	-

Investing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Capital Expenditures	-2.33	-3.58	-4.71	-7.59	-8.96	-4.09
Sale of Property, Plant & Equipment	-	-	0.35	0.06	0.07	0.43
Cash Acquisitions	-	-	-8.5	-2.57	-	-44.32
Divestitures	6.71	6.71	-	-	-	-
Sale (Purchase) of Intangibles	-1.51	-1.6	-1.82	-1.78	-7.18	-1.22
Other Investing Activities	0.3	0.01	0.53	0.2	1.45	-1.44
Investing Cash Flow	3.18	1.53	-14.15	-11.69	-14.61	-50.64

Financing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Long-Term Debt Issued	-	516.18	62.95	189.15	7.43	255.98
Total Debt Issued	516.18	516.18	62.95	189.15	7.43	255.98
Short-Term Debt Repaid	-	-	-	-	-	-0.09
Long-Term Debt Repaid	-	-395.46	-47.34	-4.2	-2.98	-310.6
Total Debt Repaid	-395.33	-395.46	-47.34	-4.2	-2.98	-310.69
Net Debt Issued (Repaid)	120.85	120.72	15.61	184.95	4.45	-54.71
Issuance of Common Stock	0.13	0.19	0.21	-	-	122.58
Repurchase of Common Stock	-2.09	-3.03	-0.44	-58.49	-1.91	-153.49
Preferred Dividends Paid	-1.9	-5.69	-5.77	-7.09	-16.25	-8.99
Common Dividends Paid	-	-	-	-	-	-10.6
Dividends Paid	-1.9	-5.69	-5.77	-7.09	-16.25	-19.59
Other Financing Activities	0.36	-0.45	-11.49	-9.9	-7.69	-26.5
Financing Cash Flow	-11.12	-16.72	-1.88	-21.3	-21.4	46.21

Net Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Cash Flow	-13.69	13.12	-4.36	-0.28	16.05	10.02

Free Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Free Cash Flow	-8.08	24.74	6.96	25.12	43.11	10.36
Free Cash Flow Growth	-	255.21%	-72.28%	-41.73%	315.99%	-
Free Cash Flow Margin	-2.80%	7.86%	2.17%	7.90%	17.73%	6.68%
Free Cash Flow Per Share	-0.22	0.71	0.22	0.63	1.70	0.46
Levered Free Cash Flow	39.53	65.29	58.63	41.67	21	13.08
Unlevered Free Cash Flow	67.55	88.12	83.18	62.47	28.39	20.07

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Cash Interest Paid	48.2	37.52	41.29	34.79	11.63	16.14
Cash Income Tax Paid	0.15	0.21	0.56	1.57	2.79	1.4
Change in Working Capital	-14.61	3.11	4.8	-12.54	-1.03	13.38

SEC Filings: 10-K · 10-Q

Data Source: S&P Global Market Intelligence Last updated: May 8, 2026

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every three months for this company.

Update frequency:

Quarterly

Last checked:

Aug 17, 2026

Data Sources Report a data error