Xponential Fitness, Inc.
XPOF · NYSE
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | |
|---|---|---|---|---|
| Operating Activities | – | – | – | – |
| Net Income | -$7 | $0 | -$3 | -$63 |
| Dep. & Amort. | $4 | $3 | $3 | $5 |
| Deferred Tax | -$1 | -$1 | $1 | $0 |
| Stock-Based Comp. | $2 | $3 | $3 | $2 |
| Change in WC | -$5 | -$19 | $5 | $10 |
| Other Non-Cash | $16 | $17 | -$4 | $47 |
| Operating Cash Flow | $9 | $3 | $6 | $1 |
| Investing Activities | – | – | – | – |
| PP&E Inv. | -$1 | -$1 | -$0 | $0 |
| Net Acquisitions | $2 | $0 | $0 | $0 |
| Inv. Purchases | $0 | $0 | $0 | $0 |
| Inv. Sales/Matur. | $0 | $0 | $0 | $0 |
| Other Inv. Act. | -$0 | -$1 | -$1 | -$0 |
| Investing Cash Flow | $1 | -$2 | -$1 | -$0 |
| Financing Activities | – | – | – | – |
| Debt Repay. | -$1 | -$1 | $9 | -$1 |
| Stock Issued | $0 | $0 | $0 | $0 |
| Stock Repurch. | $0 | $0 | $0 | $0 |
| Dividends Paid | -$2 | -$2 | -$2 | -$2 |
| Other Fin. Act. | -$4 | -$1 | -$2 | -$2 |
| Financing Cash Flow | -$7 | -$5 | $5 | -$6 |
| Forex Effect | $0 | $0 | $0 | $0 |
| Net Chg. in Cash | $3 | -$4 | $10 | -$5 |
| Supplemental Information | – | – | – | – |
| Beg. Cash | $39 | $43 | $33 | $38 |
| End Cash | $41 | $39 | $43 | $33 |
| Free Cash Flow | $8 | $1 | $5 | $0 |