









Markets
/
Stocks
/
nasdaq-xpof
/

Xponential Fitness Inc

XPOF

6.230USD

-0.070-1.11%

Market hours （ET）Quotes delayed by 15 min

218.56MMarket Cap

LossP/E TTM



Xponential Fitness Inc

6.230

-0.070-1.11%

Overview Company Financials Analysis

Overview

Company

Financials

Analysis

Statements

Income Statement

Balance Sheet

Cash Flow Statement

Quarterly

Quarterly+Annual

Quarterly

Annual

YOY

Hide blank rows

FY2025Q3

FY2025Q2

FY2025Q1

FY2024Q4

FY2024Q3

FY2024Q2

FY2024Q1

FY2023Q4

FY2023Q3

FY2023Q2

FY2023Q1

FY2022Q4

FY2022Q3

FY2022Q2

FY2022Q1

FY2021Q4

FY2021Q3

FY2021Q2

FY2021Q1

FY2020Q2

FY2020Q1

Total revenue

-2.07%78.82M

-0.40%76.21M

-3.53%76.88M

-6.32%83.82M

0.07%80.49M

-1.06%76.52M

12.74%79.69M

28.71%89.47M

26.15%80.44M

29.85%77.34M

40.36%70.69M

40.80%69.51M

56.03%63.76M

66.48%59.56M

73.27%50.36M

--49.37M

--40.87M

66.69%35.77M

-8.56%29.07M

--21.46M

--31.79M

Revenue

-2.07%78.82M

-0.40%76.21M

-3.53%76.88M

-6.32%83.82M

0.07%80.49M

-1.06%76.52M

12.74%79.69M

28.71%89.47M

26.15%80.44M

29.85%77.34M

40.36%70.69M

40.80%69.51M

56.03%63.76M

66.48%59.56M

73.27%50.36M

--49.37M

--40.87M

66.69%35.77M

-8.56%29.07M

--21.46M

--31.79M

Cost of revenue

-19.84%20.97M

-24.86%17.43M

-20.57%19.02M

-9.07%25.67M

27.73%26.16M

4.39%23.20M

7.59%23.95M

38.04%28.23M

-1.54%20.48M

2.70%22.23M

28.55%22.26M

22.25%20.45M

57.78%20.80M

83.27%21.64M

78.22%17.32M

--16.73M

--13.19M

10.23%11.81M

-18.98%9.72M

--10.71M

--11.99M

Operating expenses

-11.17%52.10M

-12.08%54.03M

-3.00%56.21M

-13.37%64.61M

-15.24%58.65M

-1.84%61.45M

-3.59%57.95M

39.91%74.59M

29.31%69.20M

24.15%62.60M

13.73%60.11M

0.21%53.31M

29.65%53.52M

43.71%50.43M

82.65%52.85M

--53.20M

--41.28M

30.10%35.09M

9.39%28.94M

--26.97M

--26.45M

Depreciation, depletion, and amortization

-12.94%3.68M

-34.18%2.97M

-33.36%2.96M

8.42%4.53M

0.24%4.23M

5.34%4.52M

5.69%4.44M

2.25%4.18M

1.49%4.22M

19.81%4.29M

20.15%4.20M

22.68%4.09M

74.83%4.15M

48.69%3.58M

69.98%3.49M

--3.33M

--2.38M

27.83%2.41M

13.29%2.06M

--1.88M

--1.81M

Other operating expenses

-296.22%-2.52M

236.57%4.63M

-595.76%-17.23M

-139.23%-2.35M

57.97%-635.00K

-47.37%-3.39M

-21.08%-2.48M

48.94%-984.00K

-48.87%-1.51M

50.22%-2.30M

25.39%-2.04M

---1.93M

---1.01M

---4.62M

---2.74M

----

Operating profit

22.37%26.72M

47.21%22.18M

-4.92%20.67M

29.03%19.21M

94.37%21.84M

2.23%15.07M

105.47%21.74M

-8.13%14.88M

9.63%11.23M

61.35%14.74M

524.90%10.58M

523.50%16.20M

2605.62%10.25M

1231.49%9.13M

-2030.23%-2.49M

---3.83M

---409.00K

112.45%686.00K

-97.58%129.00K

---5.51M

--5.33M

Net non-operating interest income (expenses)

Non-operating interest income

127.44%1.09M

81.14%701.00K

70.52%619.00K

40.52%593.00K

1904.17%481.00K

-26.84%387.00K

-42.92%363.00K

-29.19%422.00K

-94.03%24.00K

26.56%529.00K

63.50%636.00K

61.96%596.00K

17.20%402.00K

16.76%418.00K

309.47%389.00K

--368.00K

--343.00K

311.49%358.00K

5.56%95.00K

--87.00K

--90.00K

Non-operating interest expense

9.07%12.92M

15.27%12.97M

-1.36%11.39M

1.00%11.61M

11.33%11.84M

30.47%11.26M

44.73%11.54M

190.40%11.49M

219.17%10.64M

201.01%8.63M

178.82%7.98M

39.33%3.96M

-43.07%3.33M

-75.27%2.87M

-35.32%2.86M

--2.84M

--5.86M

165.48%11.59M

-44.62%4.42M

--4.37M

--7.99M

Special income (expenses)

18.07%-23.16M

53.73%-8.25M

12.15%-12.07M

-342.02%-73.83M

-160.01%-28.26M

-182.08%-17.82M

22.72%-13.74M

-20.91%-16.70M

48.14%-10.87M

-19.60%21.71M

-44.80%-17.79M

50.12%-13.81M

-428.12%-20.96M

2684.33%27.01M

-838.43%-12.28M

---27.70M

---3.97M

-80.73%970.00K

-269.12%-1.31M

--5.04M

--774.00K

- Gains from disposal of fixed assets

----

--0.00

--18.00K

----

Other non-operating income (expenses)

3584.31%1.78M

----

-78.00%-1.08M

2570.83%2.37M

-100.97%-51.00K

111.17%78.00K

-9.93%-609.00K

81.64%-96.00K

1781.43%5.27M

-115.11%-698.00K

-120.22%-554.00K

-111.36%-523.00K

-74.29%280.00K

178.42%4.62M

185.71%2.74M

--4.61M

--1.09M

--1.66M

--959.00K

--0.00

Income before tax

63.68%-6.48M

112.25%1.66M

42.74%-2.17M

-387.30%-63.27M

-258.14%-17.84M

-148.92%-13.53M

74.86%-3.80M

-768.43%-12.98M

62.73%-4.98M

-17.92%27.66M

12.43%-15.10M

94.91%-1.50M

-51.85%-13.36M

525.54%33.69M

-279.12%-17.25M

---29.39M

---8.80M

-66.62%-7.92M

-154.56%-4.55M

---4.75M

---1.79M

Income tax

103.05%266.00K

136.36%312.00K

1131.91%485.00K

-167.88%-558.00K

-35.15%131.00K

-0.75%132.00K

61.79%-47.00K

27.24%822.00K

165.58%202.00K

-94.00%133.00K

94.05%-123.00K

63.13%646.00K

-399.03%-308.00K

2571.08%2.22M

-1128.36%-2.07M

--396.00K

--103.00K

--83.00K

24.07%201.00K

--0.00

--162.00K

Income after tax

62.46%-6.75M

109.85%1.35M

29.09%-2.66M

-354.24%-62.71M

-246.71%-17.97M

-149.64%-13.66M

74.96%-3.75M

-544.79%-13.80M

60.30%-5.18M

-12.56%27.52M

1.32%-14.98M

92.81%-2.14M

-46.63%-13.06M

493.41%31.48M

-219.56%-15.18M

---29.79M

---8.90M

-68.37%-8.00M

-143.71%-4.75M

---4.75M

---1.95M

Net income from continuous operations

62.46%-6.75M

109.85%1.35M

29.09%-2.66M

-354.24%-62.71M

-246.71%-17.97M

-149.64%-13.66M

74.96%-3.75M

-544.79%-13.80M

60.30%-5.18M

-12.56%27.52M

1.32%-14.98M

92.81%-2.14M

-46.63%-13.06M

493.41%31.48M

-219.56%-15.18M

---29.79M

---8.90M

-68.37%-8.00M

-143.71%-4.75M

---4.75M

---1.95M

Net Income attributable to non-controlling interests

47.15%-2.42M

96.61%-156.00K

72.37%-1.30M

-327166.67%-19.62M

-130.56%-4.58M

-119.41%-4.61M

80.80%-4.72M

100.02%6.00K

145.01%14.98M

-67.30%23.74M

29.75%-24.59M

51.91%-27.04M

-252.00%-33.27M

--72.59M

---35.00M

---56.21M

---9.45M

----

Net income attributable to controlling interests

32.31%-6.22M

95.69%-396.00K

63.85%-3.25M

-149840.00%-44.98M

-131.27%-9.20M

-119.36%-9.19M

78.80%-9.00M

99.90%-30.00K

173.29%29.41M

-43.11%47.48M

-23.53%-42.44M

46.97%-29.34M

-375.26%-40.13M

1143.07%83.46M

-623.31%-34.36M

---55.31M

---8.44M

-68.37%-8.00M

-143.71%-4.75M

---4.75M

---1.95M

Preferred share dividend

-0.00%1.90M

-11.72%1.90M

1.88%1.90M

15.78%2.15M

-9.96%1.86M

-42.68%1.86M

-42.86%1.86M

-36.34%2.07M

0.00%3.25M

30.42%3.25M

--3.25M

--2.49M

----

Net income attributable to common shareholders

32.31%-6.22M

95.69%-396.00K

63.85%-3.25M

-149840.00%-44.98M

-131.27%-9.20M

-119.36%-9.19M

78.80%-9.00M

99.90%-30.00K

173.29%29.41M

-43.11%47.48M

-23.53%-42.44M

46.97%-29.34M

-375.26%-40.13M

1143.07%83.46M

-623.31%-34.36M

---55.31M

---8.44M

-68.37%-8.00M

-143.71%-4.75M

---4.75M

---1.95M

Basic earnings per share

37.97%-0.18

96.08%-0.01

66.82%-0.10

-140920.62%-1.37

-131.35%-0.29

-120.12%-0.29

79.05%-0.29

99.91%0.00

159.43%0.91

-56.25%1.44

8.67%-1.38

54.20%-1.09

-302.39%-1.53

1148.30%3.28

-712.53%-1.51

---2.39

---0.38

-68.38%-0.31

-143.74%-0.19

---0.19

---0.08

Diluted earnings per share

37.97%-0.18

96.08%-0.01

66.82%-0.10

-140920.62%-1.37

42.97%-0.29

-417.69%-0.29

79.05%-0.29

99.91%0.00

67.33%-0.50

-81.74%0.09

8.67%-1.38

54.20%-1.09

-302.39%-1.53

259.04%0.50

-712.53%-1.51

---2.39

---0.38

-68.38%-0.31

-143.74%-0.19

---0.19

---0.08

Dividend per share

--0.00

Currency unit

USD

Audit opinions

KeyAI

