Xponential Fitness, Inc.
Consumer CyclicalNYSE:XPOF · New York Stock Exchange
+$0.11 today
Vol 0.32M · Avg 0.53M
Balance Sheet
Inspect the capital base behind the business
Review assets, liabilities, equity, cash, and debt to judge whether the company has the financial position to support future returns.
Balance Sheet
Assets, liabilities & equity
| Cash & Equivalents | $21.5M |
| Receivables | $38.3M |
| Inventory | $2.5M |
| Other Current | $8.8M |
| Total Current Assets | $71.1M |
| PP&E (Net) | $23.0M |
| Goodwill | $127.8M |
| Intangible Assets | $64.1M |
| Other Non-current | $36.4M |
| Total Non-current Assets | $251.3M |
| Total Assets | $322.4M |
Analysis
Selected assets total $322.4M for Latest. The largest visible component is Goodwill at $127.8M, about 39.6% of the tab total. Use the mix to judge balance sheet concentration, liquidity, leverage, and how much of book value is supported by tangible operating assets.
Balance Sheet
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $33.7M +101.9% | $16.7M -39.9% | $27.8M -13.2% | $32.0M +50.0% | $21.3M | $1.0B | $841.8M | $673.8M |
| Short-term Investments | $0 | $0 | $0 | $0 | $0 | -$1.6B | $445.6M | $378.4M |
| Net Receivables | $35.9M +12.5% | $31.9M -3.1% | $33.0M +21.7% | $27.1M +93.5% | $14.0M | $533.8M | $399.4M | -$1.7B |
| Inventory | $2.2M -77.8% | $10.0M -32.0% | $14.7M +35.5% | $10.9M +56.8% | $6.9M | $641.6M | $328.0M | $316.8M |
| Other Current Assets | $22.9M -10.5% | $25.5M +58.0% | $16.2M +2.2% | $15.8M +325.8% | $3.7M | $1.5B | $966.4M | $764.8M |
| Total Current Assets | $94.6M +12.5% | $84.1M -13.5% | $97.2M +13.4% | $85.7M +67.4% | $51.2M | $12.5B | $10.5B | $5.5B |
| Property, Plant & Equipment (Net) | $24.6M -36.3% | $38.7M -57.4% | $90.9M +87.1% | $48.6M +280.5% | $12.8M | $1.2B | $1.5B | $687.8M |
| Goodwill | $127.8M -5.5% | $135.2M -21.2% | $171.6M +3.6% | $165.7M -2.0% | $169.1M | $925.8M | $466.6M | $309.8M |
| Intangible Assets | $66.5M -34.1% | $100.9M -16.0% | $120.1M -12.4% | $137.2M +0.2% | $136.9M | $568.8M | $860.0M | $1.5B |
| Long-term Investments | $0 | $0 -100.0% | $802.0K | $0 -100.0% | $3.0M | $524.0M | -$1.5B | $860.0M |
| Tax Assets | $0 | $0 | $0 | $0 +100.0% | -$3.0M | $1.5B | $1.4B | $1.4B |
| Other Non-current Assets | $32.1M -27.7% | $44.4M -7.5% | $48.0M +5.5% | $45.5M -0.3% | $45.6M | $1.4B | $1.0B | $679.4M |
| Total Non-current Assets | $251.0M -21.4% | $319.3M -26.0% | $431.4M +8.7% | $397.0M +9.0% | $364.3M | -$15.3B | $14.8B | $11.3B |
| Total Assets | $345.6M -14.3% | $403.4M -23.7% | $528.7M +9.5% | $482.7M +16.2% | $415.5M | $13.3B | $11.9B | $10.6B |
| Account Payables | $26.3M -2.7% | $27.0M +41.3% | $19.1M +18.1% | $16.2M +8.6% | $14.9M | $1.3B | -$1.5B | $1.4B |
| Short-term Debt | $5.3M -40.0% | $8.7M +7.9% | $8.1M +167.1% | $3.0M -23.0% | $3.9M | -$1.6B | -$1.6B | $326.6M |
| Tax Payables | $0 -100.0% | $1.2M -27.1% | $1.6M -48.5% | $3.2M -46.9% | $6.0M | $574.4M | -$1.5B | $1.4B |
| Deferred Revenue | $19.3M -25.4% | $25.9M -25.3% | $34.7M +8.4% | $32.0M +40.7% | $22.7M | -$1.6B | $374.2M | $542.2M |
| Other Current Liabilities | $13.7M +18.6% | $11.5M -30.1% | $16.5M +63.5% | $10.1M -49.7% | $20.1M | $1.1B | $1.5B | $493.2M |
| Total Current Liabilities | $116.0M +7.5% | $107.9M +16.9% | $92.3M +26.8% | $72.8M +10.4% | $65.9M | $6.0B | $10.1B | $14.3B |
| Long-term Debt | $500.5M +46.5% | $341.7M +7.0% | $319.3M +140.0% | $133.0M +4.0% | $128.0M | $1.3B | $438.6M | $1.3B |
| Deferred Tax Liabilities | $0 | $0 | $0 | $0 -100.0% | $276.9M | $746.6M | $612.2M | $477.8M |
| Deferred Revenue (Non-current) | $69.6M -34.3% | $105.9M -9.7% | $117.3M +7.2% | $109.5M +14.4% | $95.7M | -$1.6B | $715.8M | $1.3B |
| Other Non-current Liabilities | $17.3M -87.2% | $134.8M +656.5% | $17.8M -94.8% | $344.9M +479.1% | $59.6M | $489.0M | $1.1B | -$1.5B |
| Total Non-current Liabilities | $601.6M -0.8% | $606.3M +15.6% | $524.5M -15.1% | $618.0M +10.3% | $560.1M | $3.9B | $7.5B | $14.1B |
| Total Liabilities | $717.6M +0.5% | $714.2M +15.8% | $616.8M -10.7% | $690.8M +10.3% | $626.0M | $14.7B | $3.7B | $9.6B |
| Common Stock | $4.0K +0.0% | $4.0K -20.0% | $5.0K +0.0% | $5.0K +25.0% | $4.0K | $651.4M | $517.0M | $382.6M |
| Retained Earnings | -$740.5M -5.5% | -$701.8M -11.4% | -$630.1M +1.8% | -$641.9M +0.3% | -$643.8M | -$1.6B | $519.8M | $1.1B |
| Accumulated OCI | $0 | $0 +100.0% | -$15.4M | $0 +100.0% | -$276.9M | $393.8M | $550.6M | $707.4M |
| Other Stockholders Equity | -$16.6M +1.7% | -$16.9M | $0 +100.0% | -$16.4M -54.4% | -$10.6M | $351.8M | -$1.6B | $1.5B |
| Minority Interest | -$102.9M -9.2% | -$94.2M -21.5% | -$77.5M -45.5% | -$53.3M -112.0% | $444.0M | $1.4B | $337.8M | $931.4M |
| Total Equity | -$372.0M -19.7% | -$310.8M -252.7% | -$88.1M +57.6% | -$208.1M +1.1% | -$210.5M | $9.1B | $7.7B | $3.3B |
| Total Debt | $524.7M +38.2% | $379.6M -6.6% | $406.6M +138.6% | $170.4M +29.2% | $131.9M | $724.2M | $410.6M | $399.4M |
| Net Debt | $491.0M +35.3% | $362.9M -4.2% | $378.9M +173.6% | $138.5M +25.2% | $110.6M | $389.6M | $501.6M | $311.2M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Funko, Inc.
NASDAQ:FNKO
$300.42M
1-800-FLOWERS.COM, Inc.
NASDAQ:FLWS
$275.52M
JAKKS Pacific, Inc.
NASDAQ:JAKK
$257.50M
Escalade, Incorporated
NASDAQ:ESCA
$257.19M
ChargePoint Holdings, Inc.
NYSE:CHPT
$184.91M
Lanvin Group Holdings Limited
NYSE:LANV
$174.25M
BARK, Inc.
NYSE:BARK
$85.82M
Aptera Motors Corp.
NASDAQ:SEV
$55.41M
Golden Heaven Group Holdings Ltd.
GDHG
$4.28M
Twin Hospitality Group
TWNP
$4.08M
SEC Filings
Recent regulatory filings
No filings found.
How much cash does XPOF have?
Xponential Fitness, Inc. (XPOF) reported $33.67M in cash and equivalents in fiscal 2025.
How much debt does XPOF carry?
Xponential Fitness, Inc. (XPOF) reported $524.69M of total debt, with net debt of $491.02M.
Explore More
Continue the stock analysis
Jump to another research area for this company.