Xponential Fitness reported cash from operations of -$4.04M and free cash flow of -$4.31M for the quarter ended Jun 2026, down 260.0% year over year. This cash flow statement covers 25 quarters of results from Jun 2020 through Jun 2026, standardized by Business Quant from the company’s SEC filings.
| Cash Flow Statement | Jun2020 | Sep2020 | Dec2020 | Mar2021 | Jun2021 | Sep2021 | Dec2021 | Mar2022 | Jun2022 | Sep2022 | Dec2022 | Mar2023 | Jun2023 | Sep2023 | Dec2023 | Mar2024 | Jun2024 | Sep2024 | Dec2024 | Mar2025 | Jun2025 | Sep2025 | Dec2025 | Mar2026 | Jun2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||||||||||||
| Net Income | -8.90M | -29.79M | -15.18M | 31.48M | -13.06M | -2.14M | -14.98M | 27.52M | -5.18M | -13.80M | -3.75M | -14.34M | -18.15M | -62.45M | -2.66M | 1.35M | -6.75M | -45.61M | -0.82M | -4.83M | |||||
| Depreciation and DepletionDep. & Depletion | 0.70M | 0.84M | 0.84M | 0.82M | 1.05M | 1.21M | 1.24M | 1.40M | 1.48M | 1.44M | 1.49M | 1.59M | 1.51M | 1.48M | 0.99M | 1.00M | 1.33M | 1.26M | 1.08M | 0.95M | |||||
| Share-based CompensationStock Comp. | 3.53M | 5.50M | 15.25M | 4.43M | 4.24M | 5.12M | 6.06M | 6.05M | 3.54M | 2.35M | 3.94M | 4.20M | 4.98M | 2.35M | 3.28M | 2.67M | 2.39M | 4.57M | 1.98M | 1.70M | |||||
| Gains from Sales and DivestituresGains Divest | -0.18M | -0.12M | -0.04M | 0.11M | 0.02M | -0.01M | -0.13M | 0.90M | 1.35M | 2.92M | 3.73M | 1.75M | 4.40M | 0.93M | -0.93M | ||||||||||
| Asset Writedowns and ImpairmentWritedown | 0.28M | 4.67M | 4.84M | 12.09M | 4.50M | 45.96M | 1.92M | 12.93M | 17.57M | 0.31M | |||||||||||||||
| Cash from OperationsCash from Ops. | 3.42M | 10.53M | 2.89M | 23.31M | 11.28M | 14.59M | 11.35M | 19.21M | 7.63M | -5.48M | 2.68M | 3.00M | 5.22M | 0.78M | 5.82M | 2.52M | 9.30M | 10.68M | -21.69M | -4.04M | |||||
| Depreciation, Depletion & Amortization | |||||||||||||||||||||||||
| Depreciation & Amortization (CF)Dep. & Amort. | 2.38M | 3.33M | 3.49M | 3.58M | 4.15M | 4.09M | 4.20M | 4.29M | 4.22M | 4.18M | 4.44M | 4.52M | 4.23M | 4.53M | 2.96M | 2.97M | 3.68M | 2.42M | 2.25M | 1.76M | |||||
| Change in Working Capital | |||||||||||||||||||||||||
| Change in ReceivablesChange Receivables | -0.71M | 4.70M | 3.30M | 3.66M | -0.37M | 5.59M | -3.23M | 5.25M | 0.51M | 4.82M | -0.47M | -0.69M | 0.56M | 4.51M | 3.23M | 8.72M | -16.47M | 2.00M | -3.44M | ||||||
| Change in InventoryChange Inventory | -0.20M | 1.84M | 2.29M | 5.07M | -0.55M | -2.44M | 2.10M | -1.11M | 4.39M | -1.42M | -1.22M | -3.09M | -2.88M | 1.62M | -1.70M | -0.93M | -1.73M | -3.44M | 0.28M | 0.45M | |||||
| Change in Account PayablesChange Payables | 0.54M | -0.31M | -2.76M | 13.58M | -3.32M | -7.03M | 2.79M | 6.51M | -2.00M | -6.41M | 5.53M | -1.61M | -1.47M | 6.16M | -0.24M | -4.42M | -6.73M | 11.25M | -8.10M | -3.07M | |||||
| Change in Accured ExpensesChange Accured Exp. | -2.62M | 4.16M | -4.63M | 2.42M | 0.66M | -2.22M | 0.43M | 0.74M | 0.48M | 3.21M | -5.06M | 2.35M | 6.70M | 8.91M | 15.30M | -3.17M | -10.13M | 17.83M | -9.88M | -10.70M | |||||
| Other Working Capital ChangesOther WC Changes | 10.07M | 7.64M | 5.92M | 6.73M | 1.34M | 4.63M | 3.08M | 2.20M | 2.26M | -0.52M | -6.00M | -5.06M | -3.25M | -5.22M | -4.48M | -2.85M | -10.20M | -14.16M | 2.30M | -8.71M | |||||
| Investing Activities | |||||||||||||||||||||||||
| Capital ExpendituresCapex | 0.58M | 1.03M | 1.80M | 2.60M | 1.27M | 3.29M | 2.13M | 2.23M | 1.80M | 1.27M | 0.85M | 2.13M | 1.83M | -0.10M | 0.47M | 1.53M | 1.08M | 0.51M | 0.46M | 0.27M | |||||
| Sales of Property, Plant and EquipmentPP&E (Sale) | 0.32M | 0.12M | 0.07M | 0.06M | 0.35M | ||||||||||||||||||||
| Change in IntangiblesChange Intangibless | 0.30M | 0.35M | 0.32M | 0.60M | 5.93M | 0.34M | 0.47M | 0.96M | 0.99M | -0.64M | 0.51M | 0.51M | 0.42M | 0.38M | 0.40M | 0.40M | 0.42M | 0.38M | 0.35M | 0.35M | |||||
| Acquisitions | 10.30M | 2.57M | 8.50M | ||||||||||||||||||||||
| Divestments | 2.00M | ||||||||||||||||||||||||
| Cash from Investing ActivitiesCash from Investing | -1.87M | -46.65M | -2.21M | -3.43M | -5.94M | -3.04M | -2.38M | -3.23M | -2.98M | -3.09M | -9.20M | -2.56M | -2.17M | -0.21M | -1.00M | -1.86M | 0.56M | 3.83M | -0.62M | -0.59M | |||||
| Financing Activities | |||||||||||||||||||||||||
| Other financing activitiesOther financing | 0.09M | 0.05M | 1.85M | 0.01M | 7.93M | 0.18M | 4.13M | 0.27M | 6.71M | 1.94M | 0.92M | 1.18M | 0.20M | 0.73M | 0.63M | 0.53M | |||||||||
| Cash from Financing ActivitiesCash from Financing | 3.79M | 31.90M | -6.25M | -6.36M | -3.71M | -5.08M | -18.20M | -3.93M | 7.04M | -6.21M | -3.35M | -1.65M | 8.71M | -5.60M | 5.01M | -4.55M | -7.08M | -10.10M | -2.08M | 8.14M | |||||
| Debt Issuance and Repayment | |||||||||||||||||||||||||
| Non-Current Debt | 0.00M | ||||||||||||||||||||||||
| Current Debt | -0.98M | ||||||||||||||||||||||||
| Change in Capital Stock | |||||||||||||||||||||||||
| Net Equity Issued and RepurchasedNet Equity Issued | 0.14M | 0.07M | |||||||||||||||||||||||
| Dividend Payments | |||||||||||||||||||||||||
| Dividends Paid - CommonDiv. Paid (Common) | |||||||||||||||||||||||||
| Dividends Paid - PreferredDiv. Paid (Pref.) | 1.32M | 1.29M | 3.06M | 1.42M | 1.87M | 0.10M | 1.80M | 2.00M | 1.79M | 2.00M | 1.90M | ||||||||||||||
| Dividends Paid - Common and PrefferdDiv Paid (Total) | |||||||||||||||||||||||||
| Additional items | |||||||||||||||||||||||||
| Change in Cash | 5.34M | -4.22M | -5.57M | 13.52M | 1.63M | 6.47M | -9.23M | 12.05M | 11.69M | -14.79M | -9.88M | -1.20M | 11.76M | -5.04M | 9.83M | -3.89M | 2.78M | 4.40M | -24.39M | 3.52M | |||||
| Free Cash FlowFCF | 2.83M | 9.49M | 1.09M | 20.71M | 10.01M | 11.30M | 9.22M | 16.98M | 5.83M | -6.75M | 1.83M | 0.87M | 3.39M | 0.88M | 5.35M | 1.00M | 8.22M | 10.17M | -22.15M | -4.31M | |||||
| Net Cash FlowNCF | 5.34M | -4.22M | -5.57M | 13.52M | 1.63M | 6.47M | -9.23M | 12.05M | 11.69M | -14.79M | -9.88M | -1.20M | 11.76M | -5.04M | 9.83M | -3.89M | 2.78M | 4.40M | -24.39M | 3.52M |
Pull Xponential Fitness's standardized financial statements into your own models, spreadsheets and apps with the Business Quant Financial Statements API. The request below follows the statement, frequency and period selected above. Swap YOUR_API_KEY for your own key.
https://data.businessquant.com/statements?ticker=XPOF&statement=CF&frequency=Quarter&period=all&api_key=YOUR_API_KEYimport requests
url = "https://data.businessquant.com/statements"
params = {"ticker": "XPOF", "statement": "CF", "frequency": "Quarter", "period": "all", "api_key": "YOUR_API_KEY"}
data = requests.get(url, params=params).json()const res = await fetch("https://data.businessquant.com/statements?ticker=XPOF&statement=CF&frequency=Quarter&period=all&api_key=YOUR_API_KEY");
const data = await res.json();