Xponential Fitness, Inc. (XPOF)
NYSE: XPOF · Real-Time Price · USD
8.90
+0.76 (9.34%)
At close: May 12, 2025, 4:00 PM
8.90
0.00 (0.00%)
After-hours: May 12, 2025, 7:00 PM EDT
Xponential Fitness Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2018 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2018 - 2019 |
| Net Income | -67.1 | -67.66 | -4 | 1.22 | -18.83 | -13.64 | Upgrade
|
| Depreciation & Amortization | 16.23 | 17.71 | 16.88 | 15.32 | 10.17 | 7.65 | Upgrade
|
| Other Amortization | 4.82 | 4.36 | 3.41 | 0.74 | 8.45 | 3.1 | Upgrade
|
| Loss (Gain) From Sale of Assets | -9.87 | -12.79 | -2.12 | -0.08 | 0.48 | 0.07 | Upgrade
|
| Asset Writedown & Restructuring Costs | 64.47 | 62.55 | 16.75 | 3.66 | 0.78 | - | Upgrade
|
| Stock-Based Compensation | 14.81 | 15.47 | 18 | 29.04 | 9.7 | 1.75 | Upgrade
|
| Provision & Write-off of Bad Debts | 3.36 | 3.1 | 2.45 | -0.71 | 0.41 | 2.77 | Upgrade
|
| Other Operating Activities | -30.18 | -16.86 | -9.32 | 3.91 | -10.1 | -9.67 | Upgrade
|
| Change in Accounts Receivable | -7.62 | -3.92 | -7.35 | -12.18 | -6.61 | 2.98 | Upgrade
|
| Change in Inventory | 6.05 | 5.57 | -3.96 | -4.37 | -0.77 | -1.39 | Upgrade
|
| Change in Accounts Payable | 2.84 | 8.62 | 0.89 | 0.47 | -3.01 | 1.71 | Upgrade
|
| Change in Unearned Revenue | -18.02 | -19.54 | 7.02 | 18.62 | 30.01 | 7.01 | Upgrade
|
| Change in Other Net Operating Assets | 35.02 | 15.06 | -5.94 | -3.57 | -6.25 | -3.05 | Upgrade
|
| Operating Cash Flow | 14.81 | 11.68 | 32.71 | 52.06 | 14.45 | -0.73 | Upgrade
|
| Operating Cash Flow Growth | -38.39% | -64.31% | -37.17% | 260.28% | - | - | Upgrade
|
| Capital Expenditures | -4.32 | -4.71 | -7.59 | -8.96 | -4.09 | -3.03 | Upgrade
|
| Sale of Property, Plant & Equipment | - | 0.35 | 0.06 | 0.07 | 0.43 | 0.06 | Upgrade
|
| Cash Acquisitions | - | -8.5 | -2.57 | - | -44.32 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -1.71 | -1.82 | -1.78 | -7.18 | -1.22 | -1.01 | Upgrade
|
| Other Investing Activities | 0.09 | 0.53 | 0.2 | 1.45 | -1.44 | -0.62 | Upgrade
|
| Investing Cash Flow | -5.94 | -14.15 | -11.69 | -14.61 | -50.64 | -4.6 | Upgrade
|
| Long-Term Debt Issued | - | 62.95 | 189.15 | 7.43 | 255.98 | 198.67 | Upgrade
|
| Total Debt Issued | 34.25 | 62.95 | 189.15 | 7.43 | 255.98 | 198.67 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | -0.09 | -0.11 | Upgrade
|
| Long-Term Debt Repaid | - | -47.34 | -4.2 | -2.98 | -310.6 | -167.22 | Upgrade
|
| Total Debt Repaid | -8.83 | -47.34 | -4.2 | -2.98 | -310.69 | -167.33 | Upgrade
|
| Net Debt Issued (Repaid) | 25.42 | 15.61 | 184.95 | 4.45 | -54.71 | 31.34 | Upgrade
|
| Issuance of Common Stock | 0.21 | 0.21 | - | - | 122.58 | 27.29 | Upgrade
|
| Repurchase of Common Stock | -1.36 | -0.44 | -58.49 | -1.91 | -153.49 | - | Upgrade
|
| Preferred Dividends Paid | -5.69 | -5.77 | -7.09 | -16.25 | -8.99 | - | Upgrade
|
| Common Dividends Paid | -0.28 | - | - | - | -10.6 | -73.2 | Upgrade
|
| Dividends Paid | -5.97 | -5.77 | -7.09 | -16.25 | -19.59 | -73.2 | Upgrade
|
| Other Financing Activities | -11.82 | -11.49 | -9.9 | -7.69 | -26.5 | 21.87 | Upgrade
|
| Financing Cash Flow | 6.48 | -1.88 | -21.3 | -21.4 | 46.21 | 7.29 | Upgrade
|
| Net Cash Flow | 15.35 | -4.36 | -0.28 | 16.05 | 10.02 | 1.96 | Upgrade
|
| Free Cash Flow | 10.49 | 6.96 | 25.12 | 43.11 | 10.36 | -3.76 | Upgrade
|
| Free Cash Flow Growth | -40.80% | -72.28% | -41.73% | 315.99% | - | - | Upgrade
|
| Free Cash Flow Margin | 3.30% | 2.17% | 7.90% | 17.73% | 6.68% | -3.53% | Upgrade
|
| Free Cash Flow Per Share | 0.32 | 0.22 | 0.63 | 1.70 | 0.46 | - | Upgrade
|
| Cash Interest Paid | 41.34 | 41.29 | 34.79 | 11.63 | 16.14 | 17.04 | Upgrade
|
| Cash Income Tax Paid | 0.6 | 0.56 | 1.57 | 2.79 | 1.4 | 0.23 | Upgrade
|
| Levered Free Cash Flow | 75 | 58.63 | 41.67 | 21 | 13.08 | -9.24 | Upgrade
|
| Unlevered Free Cash Flow | 98.99 | 83.18 | 62.47 | 28.39 | 20.07 | 1.05 | Upgrade
|
| Change in Net Working Capital | -28.57 | -10.91 | -3.27 | 18.41 | -3.87 | 3.83 | Upgrade
|
Updated May 8, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.