XPOF
Xponential Fitness, Inc.
$5.71
+0.13
(+2.33%)
Mkt Cap
213.05M
Volume
1,047,026
52W Range
3.83-11.14
Sector
Consumer Cyclical
Beta
1.20
EPS (TTM)
-1.38
P/E Ratio
-8.48
Revenue (TTM)
298.71M
Rev Growth (5Y)
+24.2%
EPS Growth (5Y)
N/A
AlphaVal · Fair Value
$1.94
Overvalued · Strong
194.9% above fair value
AlphaQuality · Grade · Gated
F
Platform & Compounding FCF
30.0 / 100 pillar composite (overridden)
Company Description
Xponential Fitness, Inc., through its subsidiaries, operates as a boutique fitness franchisor in the United States and internationally. The company offers fitness and wellness services, including pilates, barre, cycling, stretching, rowing, yoga, boxing, dancing, running, and functional training under the Club Pilates, Pure Barre, CycleBar, StretchLab, Row House, YogaSix, Rumble, AKT, Stride, and BFT brands. As of December 31, 2021, it had 1,556 franchisees operating 1,954 open studios on an adjusted basis. The company was founded in 2017 and is headquartered in Irvine, California.
Track Record
Showing latest 4 periods • Swipe for more
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 314.88M | 320.35M | 317.94M | 243.20M | 155.08M | 106.59M | 129.13M | 59.26M |
| Net Income | (33.79M) | (64.95M) | (4.00M) | 1.22M | (18.83M) | (13.64M) | (37.13M) | (42.48M) |
| EPS | -1.47 | -2.27 | 1.08 | -0.87 | -2.67 | -0.59 | -1.61 | -1.85 |
| Free Cash Flow | 24.74M | 6.96M | 23.50M | 35.93M | 9.59M | (3.62M) | (5.96M) | (7.65M) |
| FCF / Share | 0.71 | 0.22 | 0.74 | 1.42 | 0.40 | -0.16 | -0.26 | -0.33 |
| Operating CF | 28.32M | 11.68M | 32.71M | 52.06M | 14.45M | (728,000) | 1.55M | 836,000 |
| Total Assets | 345.63M | 403.40M | 528.70M | 482.69M | 415.54M | 322.84M | 325.67M | 298.34M |
| Total Debt | 524.69M | 379.62M | 406.62M | 170.44M | 131.93M | 182.77M | 153.18M | 142.48M |
| Cash & Equiv | 33.67M | 16.68M | 27.76M | 31.99M | 21.32M | 11.30M | 9.34M | 11.21M |
| Book Value | (269.08M) | (216.57M) | (10.59M) | (154.78M) | (654.43M) | 4.75M | 26.68M | 62.19M |
| Return on Equity | N/A | N/A | N/A | N/A | N/A | -2.87 | -1.39 | -0.68 |
| Metric | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 60.71M | 82.96M | 78.82M | 76.21M | 76.88M | 83.82M | 80.49M | 76.90M | 79.69M | 89.47M | 80.44M | 77.34M |
| Net Income | (725,000) | (29.61M) | (4.33M) | 1.50M | (1.92M) | (43.69M) | (13.39M) | (9.56M) | (2.48M) | (9.02M) | (20.16M) | 3.78M |
| EPS | -0.02 | -1.17 | -0.18 | -0.01 | -0.10 | -1.36 | -0.29 | -0.29 | -0.30 | -0.00 | -0.62 | 1.44 |
| Free Cash Flow | (22.15M) | 9.77M | 7.80M | 1.40M | 4.95M | 484,000 | 2.97M | 365,000 | 1.32M | (3.41M) | 4.84M | 16.02M |
| FCF / Share | -0.59 | 0.28 | 0.22 | 0.04 | 0.15 | 0.01 | 0.09 | 0.01 | 0.04 | -0.11 | 0.15 | 0.48 |
| Operating CF | (21.69M) | 10.68M | 9.30M | 2.52M | 5.82M | 762,000 | 5.22M | 3.00M | 2.68M | (2.77M) | 7.63M | 19.21M |
| Total Assets | 322.40M | 345.63M | 355.30M | 399.81M | 412.45M | 403.40M | 472.18M | 475.24M | 508.44M | 529.53M | 551.23M | 545.14M |
| Total Debt | 522.82M | 534.24M | 375.06M | 388.71M | 388.64M | 379.62M | 391.28M | 372.00M | 388.08M | 404.62M | 398.93M | 339.35M |
| Cash & Equiv | 21.47M | 45.86M | 41.46M | 21.75M | 26.58M | 16.68M | 24.79M | 15.00M | 16.71M | 27.76M | 43.70M | 33.12M |
| Book Value | (316.32M) | (269.08M) | (113.56M) | (224.97M) | (225.20M) | (216.57M) | (155.71M) | (151.94M) | (144.44M) | (130.00M) | (138.32M) | (158.49M) |
| Return on Equity | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
XPOF News
Xponential Fitness, Inc. Announces Appointment of Danielle Porto Parra as President
Xponential Fitness, Inc. Announces Appointment of Danielle Porto Parra as President
Xponential Fitness: Why I Am Buying This Fitness Franchisor At 6.5x EBITDA
Xponential Fitness, Inc. (XPOF) Q1 2026 Earnings Call Transcript
Xponential Fitness (XPOF) Reports Q1 Earnings: What Key Metrics Have to Say
Xponential Fitness (XPOF) Reports Q1 Loss, Misses Revenue Estimates
Xponential Fitness, Inc. Announces First Quarter 2026 Financial Results
Xponential Fitness, Inc. to Announce First Quarter 2026 Financial Results on Thursday, May 7th
Xponential Fitness Signs Largest Development Deal in Company's History with Riser Fitness
XPONENTIAL INVESTIGATION ALERT: Bragar Eagel & Squire, P.C. is Investigating Xponential Fitness, Inc. on Behalf of Xponential Stockholders and Encourages Investors to Contact the Firm