Total equity deteriorated to -$376.1M in 2026Q2 with a current ratio of 0.75 and total liabilities of $685.9M against $309.8M of assets, indicating a strained capital structure with limited near-term liquidity buffer.
Xponential Fitness, Inc. (XPOF) balance sheet — 8-year assets, liabilities & shareholders' equity history
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 |
|---|
| Total Current Assets | 70.71M | 94.65M | 84.15M | 97.25M | 85.73M | 51.23M | 32.7M | 31.53M | 24.04M |
| Cash & Short-Term Investments | 27.18M | 33.67M | 16.68M | 27.76M | 31.99M | 21.32M | 11.3M | 9.34M | 11.21M |
| Cash Only | 27.18M | 33.67M | 16.68M | 27.76M | 31.99M | 21.32M | 11.3M | 9.34M | 11.21M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 14.81M | 35.9M | 31.93M | 32.95M | 27.07M | 13.99M | 5.2M | 10.78M | 4.43M |
| Days Sales Outstanding | 29.86 | 41.62 | 36.38 | 37.83 | 40.63 | 32.94 | 17.79 | 30.47 | 27.27 |
| Inventory | 5.3M | 2.22M | 10.02M | 14.72M | 10.86M | 6.93M | 6.16M | 4.77M | 4.53M |
| Days Inventory Outstanding | 28.59 | 10.56 | 61.47 | 54.5 | 48.25 | 46.56 | 54.56 | 31.45 | 56.37 |
| Other Current Assets | 23.42M | 22.85M | 25.53M | 16.16M | 15.81M | 3.71M | 9M | 4.53M | 2.94M |
| Total Non-Current Assets | 237.73M | 250.99M | 319.25M | 431.45M | 396.96M | 364.32M | 290.13M | 294.14M | 274.3M |
| Property, Plant & Equipment | 20.06M | 24.63M | 38.69M | 90.92M | 48.6M | 12.77M | 13.69M | 13.99M | 7.54M |
| Fixed Asset Turnover | 14.11x | 12.79x | 8.28x | 3.50x | 5.00x | 12.14x | 7.78x | 9.23x | 7.86x |
| Goodwill | 127.79M | 127.79M | 135.24M | 171.6M | 165.7M | 169.07M | 139.68M | 139.6M | 140.87M |
| Intangible Assets | 65.2M | 66.51M | 100.94M | 120.15M | 137.18M | 136.86M | 97.29M | 102.02M | 107.11M |
| Long-Term Investments | 0 | 0 | 0 | 802K | 0 | 3.04M | 0 | 0 | 0 |
| Other Non-Current Assets | 24.68M | 32.06M | 44.38M | 47.98M | 45.48M | 45.61M | 39.47M | 38.54M | 18.79M |
| Total Assets | 308.44M | 345.63M | 403.4M | 528.7M | 482.69M | 415.54M | 322.84M | 325.67M | 298.34M |
| Asset Turnover | 0.85x | 0.91x | 0.79x | 0.60x | 0.50x | 0.37x | 0.33x | 0.40x | 0.20x |
| Asset Growth % | -71.84% | -14.32% | -23.7% | 9.53% | 16.16% | 28.72% | -0.87% | 9.16% | - |
| Total Current Liabilities | 102.38M | 115.97M | 107.89M | 92.31M | 72.78M | 65.89M | 54.92M | 56.33M | 46.35M |
| Accounts Payable | 24.52M | 26.28M | 27.01M | 19.12M | 16.18M | 14.9M | 18.34M | 16.82M | 9.85M |
| Days Payables Outstanding | 187.04 | 124.95 | 165.76 | 70.76 | 71.88 | 100.17 | 162.39 | 110.95 | 122.64 |
| Short-Term Debt | 23.13M | 5.25M | 8.75M | 8.11M | 3.04M | 3.94M | 6.76M | 3.57M | 3.54M |
| Deferred Revenue (Current) | 77.42M | 19.32M | 25.91M | 34.67M | 32M | 22.75M | 0 | 0 | 0 |
| Other Current Liabilities | 59.16M | 13.68M | 11.53M | 16.5M | 10.09M | 7.5M | 21.43M | 27.32M | 25.28M |
| Current Ratio | 0.69x | 0.82x | 0.78x | 1.05x | 1.18x | 0.78x | 0.60x | 0.56x | 0.52x |
| Quick Ratio | 0.64x | 0.80x | 0.69x | 0.89x | 1.03x | 0.67x | 0.48x | 0.48x | 0.42x |
| Cash Conversion Cycle | -128.58 | -72.77 | -67.92 | 21.57 | 17 | -20.67 | -90.04 | -49.03 | -39 |
| Total Non-Current Liabilities | 575.88M | 601.61M | 606.33M | 524.52M | 617.98M | 560.12M | 263.17M | 242.66M | 189.8M |
| Long-Term Debt | 9.89M | 500.5M | 341.74M | 319.26M | 133.04M | 127.98M | 176M | 149.61M | 138.94M |
| Capital Lease Obligations | 38.2M | 14.24M | 23.86M | 70.14M | 30.58M | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 276.89M | 0 | 0 | 0 |
| Other Non-Current Liabilities | 566M | 17.3M | 134.79M | 17.82M | 344.89M | 59.56M | 87.17M | 93.05M | 50.86M |
| Total Liabilities | 678.26M | 717.59M | 714.21M | 616.83M | 690.75M | 626.01M | 318.09M | 298.99M | 236.15M |
| Total Debt | 33.01M | 524.69M | 379.62M | 406.62M | 170.44M | 131.93M | 182.77M | 153.18M | 142.48M |
| Net Debt | 5.83M | 491.02M | 362.95M | 378.86M | 138.45M | 110.61M | 171.47M | 143.84M | 131.27M |
| Debt / Equity | -0.08x | - | - | - | - | - | 38.49x | 5.74x | 2.29x |
| Debt / EBITDA | 0.50x | 5.73x | - | 7.85x | 5.95x | - | 11.83x | - | - |
| Net Debt / EBITDA | 0.09x | 5.36x | - | 7.32x | 4.83x | - | 11.10x | - | - |
| Interest Coverage | -0.14x | -0.06x | -1.14x | 1.39x | 2.28x | 0.11x | -0.04x | -1.30x | -5.78x |
| Total Equity | -423.36M | -371.95M | -310.81M | -88.13M | -208.06M | -210.47M | 4.75M | 26.68M | 62.19M |
| Equity Growth % | -166.18% | -19.67% | -252.66% | 57.64% | 1.14% | -4531.86% | -82.2% | -57.1% | - |
| Book Value per Share | -8.59 | -10.69 | -9.71 | -2.22 | -8.23 | -8.81 | 0.21 | 1.16 | 2.70 |
| Total Shareholders' Equity | -369.82M | -269.08M | -216.57M | -10.59M | -154.78M | -654.43M | 4.75M | 26.68M | 62.19M |
| Common Stock | 4K | 4K | 4K | 5K | 5K | 4K | 113.7M | 152.26M | 150.2M |
| Retained Earnings | -741.17M | -740.52M | -701.84M | -630.13M | -641.9M | -643.83M | -107.49M | -93.85M | -56.72M |
| Treasury Stock | 0 | -1.7M | -1.7M | -1.7M | -1.7M | 0 | 0 | 0 | 0 |
| Accumulated OCI | 0 | 0 | 0 | -15.43M | 0 | -276.89M | -1.46M | -31.73M | -31.3M |
| Minority Interest | -53.54M | -102.87M | -94.24M | -77.55M | -53.28M | 443.96M | 0 | 0 | 0 |
Quick answers to the most common questions about buying XPOF stock.
As of 2025, Xponential Fitness, Inc. (XPOF) had total assets of $345.6M including $94.6M in current assets.
Xponential Fitness, Inc. (XPOF) carries total debt of $524.7M, offset by $33.7M in cash and short-term investments. Comparing total debt to cash helps evaluate the company's debt burden and net leverage.
Xponential Fitness, Inc. (XPOF) has total shareholders' equity (book value) of $-269.1M ($-10.69 book value per share). Book value represents the net worth of the company belonging to common stock holders.
Xponential Fitness, Inc. (XPOF) reported a current ratio of 0.82x. A current ratio above 1.0x indicates that the company has more current assets than current liabilities, suggesting sufficient short-term liquidity.
Key Metrics
Top Statement Risk
Negative equity and shrinking asset base
Metrics are mathematically derived from official filings.
Negative Equity Deepens Through Asset Decline
Based on reported figures, XPOF's total equity moved from -$144.4M in 2024Q1 to -$376.1M in 2026Q2 while total assets fell from $508.4M to $309.8M, indicating the balance sheet is weakening on both sides.
The equity deficit has widened in most quarters, driven by retained earnings falling from -$633.0M to -$745.4M as cumulative losses accumulated. Total assets contracted roughly 39% over the period, which suggests the company is shrinking rather than rebuilding its capital base. Investors should monitor whether this trajectory reflects deliberate restructuring or continued operating losses.
Leverage Concentrated in Near-Term Obligations
As reported in the balance sheet, XPOF's total debt stood at $26.1M in 2026Q2 after $522.8M in 2026Q1, a sharp reclassification pattern that the supplied data does not explain.
Total liabilities remain high at $685.9M against total assets of $309.8M, so liabilities exceed assets by more than two times. The abrupt movement in reported debt between the two most recent quarters may reflect reclassification between current and long-term categories, which warrants further investigation. Refinancing timing and covenant exposure cannot be assessed from the supplied figures alone.
Current Ratio Below One Signals Tight Liquidity
According to reported financial statements, XPOF's current ratio was 0.75 in 2026Q2 with cash of $25.0M, leaving limited buffer against near-term obligations relative to a $685.9M total liability base.
A current ratio below 1.0 means current liabilities exceed current assets, a position that leaves little room for operational shocks. Cash has hovered between roughly $15M and $46M across the ten quarters, which is thin relative to the scale of reported liabilities. The liquidity profile suggests reliance on continued cash generation or external financing, neither of which is confirmed by the supplied data.
Goodwill Dominates a Shrinking Asset Base
Based on reported figures, goodwill of $127.8M represents roughly 41% of XPOF's $309.8M total assets in 2026Q2, down from $173.9M in 2024Q1, indicating acquisition-driven value now carries significant weight.
Goodwill fell after a stepwise reduction, which may reflect impairment or divestiture activity, though the supplied data does not confirm the cause. Net PP&E declined from $75.1M to $21.1M, consistent with an asset-light footprint shrinking further. A large goodwill share raises impairment sensitivity, since any write-down would further erode an already negative equity position.
Margin Recovery Offset by Equity Erosion
The strongest challenge to a turnaround narrative is that reported margin improvement coincides with a widening equity deficit, so earnings gains may not be translating into balance sheet repair.
Prior income statement analysis showed gross margin expanding while revenue contracted and net losses persisted, and the balance sheet confirms those losses continue to erode retained earnings. Deferred revenue has fallen from $146.0M to $17.3M, which may signal reduced forward commitments from members or a change in contract recognition, and that warrants further review. Unless operating cash flow turns durably positive, the reported margin strength may not be sufficient to restore solvency metrics.