Xponential Fitness, Inc.
XPOF · NYSE
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Market Cap | $430 | $409 | $580 | $488 |
| - Cash | $17 | $28 | $32 | $21 |
| + Debt | $380 | $407 | $170 | $132 |
| Enterprise Value | $793 | $788 | $718 | $599 |
| Revenue | $320 | $318 | $243 | $155 |
| % Growth | 0.8% | 30.7% | 56.8% | – |
| Gross Profit | $261 | $219 | $161 | $101 |
| % Margin | 81.4% | 69% | 66.2% | 65% |
| EBITDA | -$35 | $71 | $45 | $13 |
| % Margin | -10.9% | 22.3% | 18.5% | 8.3% |
| Net Income | -$65 | -$4 | $1 | -$19 |
| % Margin | -20.3% | -1.3% | 0.5% | -12.1% |
| EPS Diluted | -2.27 | -0.44 | -0.87 | -2.67 |
| % Growth | -415.9% | 49.4% | 67.4% | – |
| Operating Cash Flow | $12 | $33 | $52 | $14 |
| Capital Expenditures | -$5 | -$9 | -$16 | -$5 |
| Free Cash Flow | $7 | $24 | $36 | $10 |