StocksFundsScreenerSectorsWatchlists
XPOF

XPOF - Xponential Fitness, Inc. Stock Price, Fair Value and News

16.54USD+0.54 (+3.38%)Market Closed

Market Summary

XPOF
USD16.54+0.54
Market Closed
3.38%

XPOF Alerts

  • 3 major insider sales recently.
  • Big jump in Revenue (Y/Y)
  • Big fall in earnings (Y/Y)
  • Losses in recent quarter

XPOF Stock Price

View Fullscreen

XPOF RSI Chart

XPOF Valuation

Market Cap

529.7M

Price/Earnings (Trailing)

452.15

Price/Sales (Trailing)

1.66

EV/EBITDA

14.76

Price/Free Cashflow

18.92

XPOF Price/Sales (Trailing)

XPOF Profitability

EBT Margin

-0.20%

Return on Equity

0.23%

Return on Assets

0.22%

Free Cashflow Yield

5.28%

XPOF Fundamentals

XPOF Revenue

Revenue (TTM)

318.7M

Rev. Growth (Yr)

26.56%

Rev. Growth (Qtr)

12.13%

XPOF Earnings

Earnings (TTM)

1.2M

Earnings Growth (Yr)

-113.76%

Earnings Growth (Qtr)

-136.3%

Breaking Down XPOF Revenue

Last 7 days

8.3%

Last 30 days

69.5%

Last 90 days

28.3%

Trailing 12 Months

-42.8%

How does XPOF drawdown profile look like?

XPOF Financial Health

Current Ratio

1.05

Debt/Equity

0.63

Debt/Cashflow

0.11

XPOF Investor Care

Shares Dilution (1Y)

22.44%

Diluted EPS (TTM)

-1.25

Historical Charts for Stock Metrics

Get all data in R, Python etc through our Historical Stock Data APIs
Net sales
YearQ1Q2Q3Q4
2023265.3M283.1M299.7M318.7M
2022176.4M200.2M223.1M245.0M
2021103.9M118.2M133.5M155.1M
20200121.6M114.1M106.6M
2019000129.1M

Tracking the Latest Insider Buys and Sells of Xponential Fitness, Inc.

Filter Transactions
Datesorted ascendingNameBuy/Sell$ ValueAvg. Price# SharesTitle
Mar 06, 2024
meloun john p
sold
-243,733
14.0805
-17,310
chief financial officer
Mar 06, 2024
luna sarah
sold
-223,771
14.0772
-15,896
president
Mar 06, 2024
geisler anthony
sold
-452,265
14.0783
-32,125
chief executive officer
Feb 28, 2024
hagopian andrew
sold
-23,240
9.6635
-2,405
chief legal officer
Feb 27, 2024
hagopian andrew
sold
-52,906
10.0583
-5,260
chief legal officer
Feb 27, 2024
geisler anthony
sold
-177,678
9.9256
-17,901
chief executive officer
Feb 27, 2024
luna sarah
sold
-54,069
10.0148
-5,399
president
Feb 27, 2024
meloun john p
sold
-62,153
10.0898
-6,160
chief financial officer
Feb 20, 2024
geisler anthony
acquired
-
-
50,347
chief executive officer
Feb 20, 2024
hagopian andrew
acquired
-
-
13,629
chief legal officer

1–10 of 50

Which funds bought or sold XPOF recently?

View All Details
Datesorted ascendingFund NameType% Chg$ Change$ Held% Portfolio
Mar 22, 2024
PNC FINANCIAL SERVICES GROUP, INC.
reduced
-61.97
-6,550
3,029
-%
Mar 11, 2024
VANGUARD GROUP INC
added
0.31
-3,408,190
17,144,200
-%
Mar 01, 2024
GOLDMAN SACHS GROUP INC
added
742
5,894,410
6,875,290
-%
Feb 28, 2024
AMERICAN INTERNATIONAL GROUP, INC.
added
1.42
-29,946
161,293
-%
Feb 20, 2024
Quarry LP
new
-
21,449
21,449
-%
Feb 16, 2024
PUBLIC EMPLOYEES RETIREMENT SYSTEM OF OHIO
sold off
-100
-463,000
-
-%
Feb 16, 2024
GSA CAPITAL PARTNERS LLP
new
-
236,000
236,000
0.02%
Feb 15, 2024
Legal & General Group Plc
reduced
-7.73
-74,663
246,250
-%
Feb 15, 2024
Farther Finance Advisors, LLC
new
-
13.00
13.00
-%
Feb 15, 2024
JANE STREET GROUP, LLC
reduced
-6.12
-419,162
1,492,080
-%

1–10 of 42

Are Funds Buying or Selling XPOF?

Are funds buying XPOF calls or puts?
Calls
Puts
No. of funds holding Calls - Puts
Net Call Options
No. of funds that own XPOF
No. of Funds

Unveiling Xponential Fitness, Inc.'s Major ShareHolders

Date FiledName of FilerPercent of ClassNo. of SharesForm Type
Feb 14, 2024
msd partners, l.p.
9.99%
3,233,034
SC 13G/A
Feb 14, 2024
redwood capital management, llc
6.51%
2,150,000
SC 13G/A
Feb 14, 2024
d. e. shaw & co, l.p.
5.4%
1,778,611
SC 13G/A
Jan 29, 2024
blackrock inc.
6.2%
1,903,039
SC 13G
Jan 05, 2024
voss capital, llc
2.7%
825,000
SC 13G
Dec 08, 2023
driehaus capital management llc
1.78%
551,034
SC 13G
May 08, 2023
eagle asset management inc
2.77%
912,358
SC 13G/A
Apr 10, 2023
federated hermes, inc.
4.95%
1,627,737
SC 13G/A
Apr 05, 2023
eagle asset management inc
7.58%
1,191,905
SC 13G/A
Feb 22, 2023
geisler anthony
2.0%
1,076,689
SC 13D/A

Recent SEC filings of Xponential Fitness, Inc.

View All Filings
Date Filed Form Type Document
Mar 07, 2024
4
Insider Trading
Mar 07, 2024
4
Insider Trading
Mar 07, 2024
4
Insider Trading
Mar 06, 2024
144
Notice of Insider Sale Intent
Mar 06, 2024
144
Notice of Insider Sale Intent
Mar 06, 2024
144
Notice of Insider Sale Intent
Mar 04, 2024
10-K
Annual Report
Mar 01, 2024
4
Insider Trading
Feb 29, 2024
8-K
Current Report
Feb 28, 2024
144
Notice of Insider Sale Intent

Peers (Alternatives to Xponential Fitness, Inc.)

NameMkt Capsorted ascendingRevenuePrice %, 1MReturns, 1YP/EP/SRev 1-YrInc 1-Yr
LARGE-CAP
124.0B
21.4B
3.48% 45.15%
28.9
5.8
25.01% 40.26%
105.1B
9.9B
8.06% 41.09%
21.93
10.6
18.07% 153.14%
39.4B
3.7B
10.00% -
-49.06
10.74
63.60% 41.79%
35.7B
13.9B
14.03% 128.45%
21.02
2.57
57.24% 178.71%
18.3B
22.6B
7.29% 77.03%
45.16
0.81
77.46% 108.27%
15.1B
16.2B
10.87% 14.84%
13.21
0.93
23.13% -22.46%
MID-CAP
8.9B
8.5B
29.44% 67.17%
53.61
1.04
76.51% 107.32%
7.8B
5.0B
13.97% 15.25%
-5.27
1.57
-14.57% -831.84%
6.8B
5.4B
0.92% 21.68%
31.79
1.25
0.12% -45.58%
2.8B
6.4B
6.74% -34.94%
-5.66
0.44
-0.61% -320.62%
SMALL-CAP
1.6B
2.7B
-1.61% -55.09%
-1.78
0.57
-10.55% 68.37%
988.0M
1.2B
13.04% 34.90%
21.67
0.84
20.69% -38.46%
352.2M
356.5M
-3.96% 31.09%
822.94
0.99
15.22% 105.33%
258.1M
286.0M
16.38% -22.50%
-25.44
0.9
-36.17% 85.46%
95.9M
550.2M
14.49% -55.87%
-3.4
0.17
27.80% -453.54%

Xponential Fitness, Inc. News

Latest updates
Marketscreener.com • 12 hours ago

Xponential Fitness, Inc. Earnings Report: Key Takeaways & Analysis

Income Statement (Last 12 Months)
Income Statement (Quarterly)
(In Thousands)
(*) denotes actual numbers (not divided by Thousands)
Description(%) Q/Q2023Q42023Q32023Q22023Q12022Q42022Q32022Q22022Q12021Q42021Q32021Q22021Q12020Q42020Q32020Q22019Q4
Revenue12.1%90,195,00080,435,00077,340,00070,690,00071,269,00063,763,00059,560,00050,362,00049,372,00040,867,00035,775,00029,065,00027,771,00025,572,00021,462,000-
Costs and Expenses19.6%87,246,00072,957,00040,887,00077,897,00067,068,00074,196,00023,418,00065,136,00076,289,00044,156,00036,167,00029,286,00028,335,00022,850,00021,935,000-
  S&GA Expenses-19.9%38,916,00048,579,00044,448,00034,885,00033,026,00032,841,00029,322,00033,919,00032,732,00024,262,00021,202,00016,602,00016,978,00016,629,00015,437,000-
EBITDA Margin-7.5%0.170.190.140.150.130.000.03-0.16-0.100.070.120.090.15-0.13-0.12-0.11
Interest Expenses8.0%11,491,00010,638,0008,627,0007,977,0003,957,0003,333,0002,866,0002,861,0002,840,0005,855,00011,591,0004,423,0004,500,0004,558,0004,366,000-
Income Taxes325.2%859,000202,000133,000-123,000684,000-308,0002,217,000-2,067,000396,000103,00083,000201,00077,000130,000--
Earnings Before Taxes-64.9%-8,216,000-4,981,00027,657,000-15,102,000317,000-13,364,00033,694,000-17,246,000-29,389,000-8,801,000-7,918,000-4,549,000-4,979,000-1,753,000-4,752,000-
EBT Margin-107.7%0.000.030.000.020.01-0.12-0.11-0.36-0.33-0.20-0.16-0.15-0.12-0.33-0.31-0.29
Net Income-136.3%-7,991,500-3,382,00027,524,000-14,979,000-3,738,500-7,138,00031,477,000-15,179,000-8,397,500-4,056,000-8,001,000-4,750,000-5,056,000-1,883,000-4,752,000-
Net Income Margin-79.7%0.000.020.010.020.020.000.02-0.20-0.16-0.16-0.17-0.16-0.13-0.33-0.32-0.29
Free Cashflow-169.4%-4,046,0005,833,00016,981,0009,224,00010,904,00010,011,00020,710,0001,090,0009,492,0002,834,000-188,000-1,325,0002,892,000628,000--
Balance Sheet
(In Millions)
Balance Sheet
(In Millions)
(*) denotes actual numbers (not divided by Millions)
Description(%) Q/Q2023Q42023Q32023Q22023Q12022Q42022Q32022Q22022Q12021Q42021Q32021Q22020Q4
Assets-4.1%529551545484483472463435416363355323
  Current Assets-16.9%97.0011797.0079.0086.0080.0076.0055.0051.0054.0047.0033.00
    Cash Equivalents-28.5%37.0052.0040.0028.0037.0031.0029.0016.0021.0026.0020.0011.00
  Inventory-9.9%15.0016.0012.0013.0011.0014.0014.009.007.005.005.006.00
  Net PPE-3.9%20.0020.0021.0019.0019.0017.0015.0014.0013.0012.0013.0014.00
  Goodwill3.6%17216617116616616616916916921.00148140
Liabilities-1.8%617628568536383396369372349269352318
  Current Liabilities-9.1%92.0010210077.0073.0081.0086.0062.0066.0057.0052.0055.00
  Long Term Debt-100.0%-31925725813313212712712892.00205176
    LT Debt, Current-8.4%5.005.004.004.003.003.003.003.003.002.002.006.00
    LT Debt, Non Current0.1%31931925725813313212712712892.00205176
Shareholder's Equity-------587---3.005.00
  Retained Earnings-0.9%-630-624-620-639-641-641-634-651-643-386-120-107
  Additional Paid-In Capital3.9%522503486438505529587466----
Shares Outstanding-100.0%-32.0032.0031.0025.0026.0024.0023.0022.0022.00--
Minority Interest-12.4%-77.55-68.97-45.99-55.93-53.28-53.58-46.80-68.78444---
Cashflow (Last 12 Months)
(In Thousands)
Cashflow (Quarterly)
(In Thousands)
(*) denotes actual numbers (not divided by Thousands)
Description(%) Q/Q2023Q42023Q32023Q22023Q12022Q42022Q32022Q22022Q12021Q42021Q32021Q22021Q12020Q42020Q32020Q22019Q4
Cashflow From Operations-136.3%-2,7727,62919,21411,35114,19911,27723,3062,88810,5263,415710-2003,1951,441--
  Share Based Compensation-33.5%2,3503,5366,0556,0565,1244,2434,42915,2485,4983,530449222424462--
Cashflow From Investing-33.9%-3,994-2,982-3,228-2,385-3,039-5,939-3,427-2,208-46,654-1,868-464-1,649-1,204-1,176--
Cashflow From Financing-213.9%-8,0207,044-3,932-18,201-4,685-3,710-6,362-6,25031,9043,79412,607-2,100-1,612-2,236--
  Buy Backs-100.0%-50,378--------------

XPOF Income Statement

2023-12-31
Consolidated Statements of Operations - USD ($)
shares in Thousands, $ in Thousands
12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
Revenue, net:   
Total revenue, net$ 318,660$ 244,954$ 155,079
Operating costs and expenses:   
Selling, general and administrative expenses (Note 10)166,828125,45294,017
Impairment of goodwill and other assets16,6673,656781
Depreciation and amortization16,88315,31510,172
Marketing fund expense22,68317,29013,044
Acquisition and transaction expenses (income)(17,964)2,43826,618
Total operating costs and expenses278,987229,818185,898
Operating income (loss)39,67315,136(30,819)
Other (income) expense:   
Interest income(1,611)(1,805)(1,164)
Interest expense38,73313,01724,709
Other expense3,1935230
Gain on debt extinguishment00(3,707)
Total other expense40,31511,73519,838
Income (loss) before income taxes(642)3,401(50,657)
Income taxes1,071526783
Net income (loss)(1,713)2,875(51,440)
Less: Net income (loss) attributable to noncontrolling interests(810)945(32,611)
Net income (loss) attributable to Xponential Fitness, Inc.$ (903)$ 1,930$ (18,829)
Net income (loss) per share of Class A common stock:   
Basic$ 1.18$ (0.87)$ (2.85)
Diluted$ (0.44)$ (0.87)$ (2.85)
Weighted average shares of Class A common stock outstanding:   
Basic31,74225,29522,403
Diluted39,70525,29522,403
Franchise revenue   
Revenue, net:   
Total revenue, net$ 143,615$ 115,286$ 74,459
Equipment revenue   
Revenue, net:   
Total revenue, net56,45443,46122,583
Merchandise revenue   
Revenue, net:   
Total revenue, net34,14627,07320,140
Franchise marketing fund revenue   
Revenue, net:   
Total revenue, net27,29220,38413,623
Other service revenue   
Revenue, net:   
Total revenue, net57,15338,75024,274
Product revenue   
Operating costs and expenses:   
Costs of revenue57,97947,22028,550
Franchise and service revenue   
Operating costs and expenses:   
Costs of revenue$ 15,911$ 18,447$ 12,716

XPOF Balance Sheet

2023-12-31
Consolidated Balance Sheets - USD ($)
$ in Thousands
Dec. 31, 2023
Dec. 31, 2022
Current Assets:  
Cash, cash equivalents and restricted cash$ 37,094$ 37,370
Accounts receivable, net (Note 10)32,75125,555
Inventories14,72410,864
Prepaid expenses and other current assets5,8566,294
Deferred costs, current portion6,6204,131
Notes receivable from franchisees, net2031,520
Total current assets97,24885,734
Property and equipment, net19,50218,524
Right-of-use assets[1]71,41330,079
Goodwill171,601165,697
Intangible assets, net120,149137,175
Deferred costs, net of current portion46,54143,620
Notes receivable from franchisees, net of current portion8021,067
Other assets1,442795
Total assets528,698482,691
Current Liabilities:  
Accounts payable19,11916,185
Accrued expenses14,08812,295
Deferred revenue, current portion34,67431,996
Current portion of long-term debt4,7603,035
Other current liabilities19,6669,265
Total current liabilities92,30772,776
Deferred revenue, net of current portion117,305109,465
Contingent consideration from acquisitions (Note 17)8,66628,182
Long-term debt, net of current portion, discount and issuance costs319,261133,039
Lease liability70,14130,583
Other liabilities9,1528,633
Total liabilities616,832382,678
Commitments and contingencies (Note 17)
Stockholders' equity (deficit):  
Additional paid-in capital521,998505,186
Receivable from shareholder (Note 10)(15,426)(16,369)
Accumulated deficit(630,127)(641,903)
Treasury stock, at cost, 75 shares outstanding as of December 31, 2023 and 2022(1,697)(1,697)
Total stockholders' deficit attributable to Xponential Fitness, Inc.(125,247)(154,778)
Noncontrolling interests(77,547)(53,284)
Total stockholders' deficit(202,794)(208,062)
Total liabilities, redeemable convertible preferred stock and stockholders' deficit528,698482,691
Redeemable Convertible Preferred Stock  
Current Liabilities:  
Redeemable convertible preferred stock, $0.0001 par value, 400 shares authorized, 115 and 200 shares issued and outstanding as of December 31, 2023 and 2022, respectively114,660308,075
Undesignated Preferred Stock  
Stockholders' equity (deficit):  
Undesignated preferred stock, $0.0001 par value, 4,600 shares authorized, none issued and outstanding as of December 31, 2023 and 202200
Class A Common Stock  
Stockholders' equity (deficit):  
Common stock33
Class B Common Stock  
Stockholders' equity (deficit):  
Common stock$ 2$ 2
[1]For December 31, 2023, includes impact of write off of abandoned right-of-use assets and impairment charge related to the restructuring plan. See Note 18 for additional information.
XPOF
Xponential Fitness, Inc., through its subsidiaries, operates as a boutique fitness franchisor in North America. It offers pilates, indoor cycling, barre, stretching, rowing, dancing, boxing, running, functional training, and yoga services under the Club Pilates, Pure Barre, CycleBar, StretchLab, Row House, YogaSix, Rumble, AKT, Stride, and BFT brands. The company was founded in 2017 and is headquartered in Irvine, California.
 CEO
 WEBSITEwww.xponential.com
 EMPLOYEES310

Xponential Fitness, Inc. Frequently Asked Questions


What is the ticker symbol for Xponential Fitness, Inc.? What does XPOF stand for in stocks?

XPOF is the stock ticker symbol of Xponential Fitness, Inc.. Every public company that trades on a stock exchange gets a ticker symbol.

What is the market capital of Xponential Fitness, Inc. (XPOF)?

As of Thu Mar 28 2024, market cap of Xponential Fitness, Inc. is 529.69 Million. The market capitalization is calculated by multiplying the stock price with the number of shares outstanding.

What is the fair value of XPOF stock?

You can check XPOF's fair value in chart for subscribers.

What is the fair value of XPOF stock?

You can check XPOF's fair value in chart for subscribers. The fair value of Xponential Fitness, Inc. is provided for various growth and macro-economic scenarios from very pessimiatic to very optimistic assumptions. These fair values are estimates from Grufity's Fair Value model based on company's past performance. However, past performance of Xponential Fitness, Inc. is no guarantee of future performance. These fairvalue estimates should only be used as one of the inputs in your stock analysis. We provide model's historical fair value estimates for XPOF so that you know how good or bad the model has been in the past so you can discard it if needed. There are others that provide fair values of stocks such as wallmine, finbox, gurufocus and finviz. Most provide point in time estimates. We provide a history of our models fair value estimates so that you can get a sense of it's usefulness. Otherwise this data point is of little use.

Is Xponential Fitness, Inc. a good stock to buy?

The fair value guage provides a quick view whether XPOF is over valued or under valued. Whether Xponential Fitness, Inc. is cheap or expensive depends on the assumptions which impact Xponential Fitness, Inc.'s fair value. We provide several scenarios of inflation and growth to encompass these range of assumptions for XPOF.

What is Xponential Fitness, Inc.'s Price to Earnings (PE) and Price to sales (PS) ratio?

As of Thu Mar 28 2024, XPOF's PE ratio (Price to Earnings) is 452.15 and Price to Sales (PS) ratio is 1.66. The price to earnings and price to sales ratio are two most important valuation metrics for any company. PE ratio tell us the number of years of earnings investors are ready to pay for owning the company. Historically, S&P500 price to earnings ratio has fallen below 12 during periods of gloom and gone past 30 during periods of euphoria. XPOF PE ratio will change depending on the future growth rate expectations of investors.