Home Data Calendar Blog

XPOF

Tables

		2024-03-31	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30
Weighted Average Number Of Diluted Shares Outstanding		31.12	NA	40.22	41.59	30.75	NA	26.16	63.18	22.74	NA	22.15	NA	NA	NA	NA	NA
Weighted Average Number Of Shares Outstanding Basic		31.12	NA	32.26	33.05	30.75	NA	26.16	25.41	22.74	NA	22.15	NA	NA	NA	NA	NA
Earnings Per Share Basic		-0.30	0.10	0.91	1.44	-1.38	-1.15	-1.53	3.28	-1.51	-2.47	-0.38	NA	NA	NA	NA	NA
Earnings Per Share Diluted		-0.30	-0.27	-0.50	0.09	-1.38	-0.92	-1.53	0.50	-1.51	-2.47	-0.38	NA	NA	NA	NA	NA

		2024-03-31	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30
Revenue From Contract With Customer Excluding Assessed Tax		79.52	90.19	80.44	77.34	70.69	71.27	63.76	59.56	50.36	49.37	40.87	35.77	29.07	27.77	25.57	21.46
Revenues		3.05	3.06	3.35	4.01	2.98	3.76	3.10	2.58	3.38	1.62	0.58	0.22	0.32	-77.61	25.57	21.46
Costs And Expenses		72.13	87.25	72.96	40.89	77.90	67.07	74.20	23.42	65.14	76.29	44.16	36.17	29.29	28.34	22.85	21.93
Selling General And Administrative Expense		37.16	38.92	48.58	44.45	34.88	33.03	32.84	29.32	33.92	32.73	24.26	21.20	16.60	16.98	16.63	15.44
Operating Income Loss		7.39	2.95	7.48	36.45	-7.21	4.20	-10.43	36.14	-14.77	-26.92	-3.29	-0.39	-0.22	-0.56	2.72	-0.47
Interest Expense		11.54	11.49	10.64	8.63	7.98	3.96	3.33	2.87	2.86	2.84	5.86	11.59	4.42	4.50	4.56	4.37
Interest Paid Net		9.86	10.15	9.67	7.92	7.04	3.62	2.99	2.52	2.50	2.55	2.91	6.86	3.81	3.88	NA	NA
Allocated Share Based Compensation Expense		3.94	-3.36	0.44	0.44	0.44	2.06	0.62	0.62	0.62	NA	NA	NA	NA	NA	NA	NA
Income Tax Expense Benefit		-0.05	0.86	0.20	0.13	-0.12	0.68	-0.31	2.22	-2.07	0.40	0.10	0.08	0.20	0.08	0.13	NA
Income Taxes Paid Net		0.06	-0.11	0.57	0.55	0.55	0.21	0.57	1.86	0.15	0.24	0.90	0.21	0.05	0.01	NA	NA
Profit Loss		-4.36	-9.07	-5.18	27.52	-14.98	-0.37	-13.06	31.48	-15.18	-29.79	-8.90	-8.00	-4.75	-5.06	-1.88	NA
Net Income Loss		-2.87	-5.92	-3.38	18.38	-9.98	-0.25	-7.14	16.83	-7.52	-14.77	-4.06	-8.00	-4.75	-5.06	-1.88	-4.75
Preferred Stock Dividends Income Statement Impact		1.86	1.86	1.86	1.86	2.07	3.25	3.25	3.25	3.25	3.25	2.49	NA	NA	NA	NA	NA
Net Income Loss Available To Common Stockholders Basic		-9.39	3.07	29.41	47.48	-42.44	-29.02	-40.13	83.46	-34.36	-55.31	-8.44	NA	NA	NA	NA	NA
Net Income Loss Available To Common Stockholders Diluted		-9.39	-10.71	-20.16	3.78	-42.44	-25.27	-40.13	31.48	-34.36	-55.31	-8.44	NA	NA	NA	NA	NA
Goodwill Impairment Loss		10.11	2.57	4.17	0.00	3.38	NA	3.38	NA	NA	NA	NA	NA	NA	NA	NA	NA

		2024-03-31	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30
Assets		508.44	528.70	551.23	545.14	484.30	482.69	472.27	463.24	434.64	415.54	363.08	354.91	NA	322.84	NA	NA
Liabilities		599.93	616.83	628.22	567.88	535.76	382.68	395.81	368.58	372.02	349.12	268.94	352.36	NA	318.09	NA	NA
Liabilities And Stockholders Equity		508.44	528.70	551.23	545.14	484.30	482.69	472.27	463.24	434.64	415.54	363.08	354.91	NA	322.84	NA	NA
Stockholders Equity		-144.44	-125.25	-138.32	-158.49	-222.82	-154.78	-127.06	-58.54	-196.42	-654.43	-397.26	2.55	10.11	4.75	9.38	0.80

		2024-03-31	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30
Assets Current		87.79	97.25	117.08	96.58	79.01	85.73	80.31	76.29	54.82	51.23	53.75	46.91	NA	32.70	NA	NA
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents		27.22	37.09	51.88	40.19	28.14	37.37	30.89	29.27	15.75	21.32	25.54	20.20	NA	11.30	NA	NA
Accounts Receivable Net Current		32.24	32.75	27.71	27.02	22.41	25.55	19.38	19.68	15.87	11.70	7.00	7.89	NA	5.20	NA	NA
Inventory Net		15.27	14.72	16.34	11.95	12.96	10.86	13.74	14.29	9.22	6.93	5.09	5.28	NA	6.16	NA	NA
Prepaid Expense And Other Assets Current		5.66	5.86	13.53	11.67	9.92	6.29	10.80	5.91	7.39	5.27	10.48	8.70	NA	5.48	NA	NA

		2024-03-31	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment		16.81	15.56	14.26	12.90	11.51	10.55	9.43	8.37	7.55	6.78	5.95	5.26	NA	4.03	NA	NA
Amortization Of Intangible Assets		2.95	2.75	2.74	2.88	2.96	2.88	3.10	2.76	2.65	2.49	1.67	1.67	1.34	1.31	1.29	1.26
Property Plant And Equipment Net		19.44	19.50	20.29	21.15	19.17	18.52	16.61	15.25	13.91	12.77	12.38	12.59	NA	13.69	NA	NA
Goodwill		173.95	171.60	165.66	170.56	165.70	165.70	165.70	169.07	169.07	169.07	147.86	147.86	NA	139.68	NA	NA
Intangible Assets Net Excluding Goodwill		124.11	120.15	122.45	125.06	134.69	137.18	139.72	142.67	134.53	136.86	106.50	107.90	NA	98.12	NA	NA
Finite Lived Intangible Assets Net		51.50	47.54	49.84	52.45	62.08	64.57	67.11	70.06	61.92	64.26	33.90	35.29	NA	25.52	NA	NA
Other Assets Noncurrent		1.35	1.44	1.25	0.85	0.86	0.80	0.68	0.63	0.56	0.55	0.58	0.59	NA	0.61	NA	NA

		2024-03-31	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30
Liabilities Current		92.39	92.31	101.52	100.44	77.16	72.78	80.85	85.93	61.98	65.89	56.77	51.81	NA	54.92	NA	NA
Long Term Debt Current		5.15	4.76	5.20	4.26	4.26	3.04	3.04	2.96	2.96	2.96	2.12	2.12	NA	5.79	NA	NA
Accounts Payable Current		25.00	19.12	24.10	26.79	18.74	16.18	23.34	31.01	12.36	14.90	14.88	14.28	NA	18.34	NA	NA
Other Accrued Liabilities Current		4.40	4.74	6.54	4.47	3.55	1.83	3.96	2.46	0.88	0.93	1.20	0.75	NA	1.10	NA	NA
Accrued Liabilities Current		12.73	14.09	13.39	15.13	14.33	12.29	18.82	16.72	15.82	21.05	14.98	13.96	NA	13.76	NA	NA
Other Liabilities Current		19.41	19.67	21.84	19.71	8.55	9.27	6.62	5.32	5.17	3.25	2.26	1.93	NA	1.80	NA	NA
Contract With Customer Liability Current		30.11	34.67	37.00	34.55	31.28	32.00	29.04	29.93	25.66	22.75	21.57	18.59	NA	14.25	NA	NA

		2024-03-31	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30
Long Term Debt		331.39	328.52	329.71	265.90	266.66	137.72	136.48	131.72	132.46	133.20	95.94	211.47	NA	NA	NA	NA
Long Term Debt Noncurrent		318.81	319.26	319.05	257.49	257.63	133.04	131.67	126.82	127.38	127.98	91.86	204.73	NA	176.00	NA	NA
Minority Interest		-69.81	-77.55	-68.97	-45.99	-55.93	-53.28	-53.58	-46.80	-68.78	443.96	NA	NA	NA	NA	NA	NA
Other Liabilities Noncurrent		5.62	9.15	7.44	7.02	6.61	8.63	3.97	2.38	1.53	4.67	4.46	4.43	NA	4.41	NA	NA
Operating Lease Liability Noncurrent		54.26	70.14	74.68	77.60	39.89	30.58	24.47	15.84	18.47	NA	NA	NA	NA	NA	NA	NA

		2024-03-31	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30
Stockholders Equity		-144.44	-125.25	-138.32	-158.49	-222.82	-154.78	-127.06	-58.54	-196.42	-654.43	-397.26	2.55	10.11	4.75	9.38	0.80
Stockholders Equity Including Portion Attributable To Noncontrolling Interest		-214.25	-202.79	-207.30	-204.47	-278.75	-208.06	-180.64	-105.35	-265.20	-210.47	-397.26	2.55	10.11	4.75	NA	NA
Additional Paid In Capital		506.02	522.00	502.61	485.83	438.04	505.19	528.81	586.57	465.52	NA	NA	NA	NA	NA	NA	NA
Retained Earnings Accumulated Deficit		-632.99	-630.13	-624.21	-620.83	-639.21	-641.90	-641.66	-634.52	-651.35	-643.83	-386.66	-120.24	NA	-107.49	NA	NA
Minority Interest		-69.81	-77.55	-68.97	-45.99	-55.93	-53.28	-53.58	-46.80	-68.78	443.96	NA	NA	NA	NA	NA	NA
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value		3.25	NA	3.09	5.61	5.61	NA	3.62	3.81	14.63	NA	NA	0.45	0.22	NA	0.46	0.45

		2024-03-31	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30
Net Cash Provided By Used In Operating Activities		2.69	-2.77	7.63	19.21	11.35	14.20	11.28	23.31	2.89	10.53	3.42	0.71	-0.20	3.19	1.44	NA
Net Cash Provided By Used In Investing Activities		-9.20	-3.99	-2.98	-3.23	-2.38	-3.04	-5.94	-3.43	-2.21	-46.65	-1.87	-0.46	-1.65	-1.20	-1.18	NA
Net Cash Provided By Used In Financing Activities		-3.37	-8.02	7.04	-3.93	-18.20	-4.68	-3.71	-6.36	-6.25	31.90	3.79	12.61	-2.10	-1.61	-2.24	NA

		2024-03-31	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30
Net Cash Provided By Used In Operating Activities		2.69	-2.77	7.63	19.21	11.35	14.20	11.28	23.31	2.89	10.53	3.42	0.71	-0.20	3.19	1.44	NA
Net Income Loss		-2.87	-5.92	-3.38	18.38	-9.98	-0.25	-7.14	16.83	-7.52	-14.77	-4.06	-8.00	-4.75	-5.06	-1.88	-4.75
Profit Loss		-4.36	-9.07	-5.18	27.52	-14.98	-0.37	-13.06	31.48	-15.18	-29.79	-8.90	-8.00	-4.75	-5.06	-1.88	NA
Increase Decrease In Accounts Receivable		-0.52	5.20	0.51	5.25	-3.23	6.13	-0.37	3.66	3.30	4.70	-0.71	1.45	1.17	0.25	-1.82	NA
Increase Decrease In Inventories		0.55	-1.85	4.39	-1.11	2.10	-2.87	-0.55	5.07	2.29	1.84	-0.20	-0.45	-0.43	1.08	0.19	NA
Share Based Compensation		3.94	2.35	3.54	6.05	6.06	5.12	4.24	4.43	15.25	5.50	3.53	0.45	0.22	0.42	0.46	NA
Amortization Of Financing Costs		0.07	0.05	0.12	0.01	0.28	0.03	0.03	0.03	0.03	0.03	0.37	5.04	0.31	0.31	0.29	0.24

		2024-03-31	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30
Net Cash Provided By Used In Investing Activities		-9.20	-3.99	-2.98	-3.23	-2.38	-3.04	-5.94	-3.43	-2.21	-46.65	-1.87	-0.46	-1.65	-1.20	-1.18	NA
Payments To Acquire Property Plant And Equipment		0.85	1.27	1.80	2.23	2.13	3.29	1.27	2.60	1.80	1.03	0.58	0.90	1.12	0.30	0.81	NA

		2024-03-31	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30
Net Cash Provided By Used In Financing Activities		-3.37	-8.02	7.04	-3.93	-18.20	-4.68	-3.71	-6.36	-6.25	31.90	3.79	12.61	-2.10	-1.61	-2.24	NA
Payments For Repurchase Of Common Stock		NA	0.00	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA

		2024-03-31	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30
Revenues		3.05	3.06	3.35	4.01	2.98	3.76	3.10	2.58	3.38	1.62	0.58	0.22	0.32	-77.61	25.57	21.46
Franchise Revenue Marketing Fund Revenue And Merchandise Revenue		0.07	0.11	0.13	0.13	0.14	-1.44	0.68	0.69	0.26	-0.70	0.61	0.40	0.29	0.16	0.13	0.09
Franchisees		0.24	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA
Revenue From Contract With Customer Excluding Assessed Tax		79.52	90.19	80.44	77.34	70.69	71.27	63.76	59.56	50.36	49.37	40.87	35.77	29.07	27.77	25.57	21.46
Franchise		41.75	39.09	36.42	35.13	32.97	32.16	30.01	27.62	25.50	22.95	19.98	17.76	13.76	12.30	11.92	8.98
Service Other		7.86	17.09	16.04	12.76	11.26	13.77	10.55	7.87	6.57	8.77	5.55	5.43	4.53	4.91	3.41	3.03
Equipment Revenue		13.90	16.37	12.56	14.43	13.09	11.53	11.77	12.38	7.78	7.01	6.75	4.75	4.07	3.90	4.84	5.16
Franchise Marketing Fund Revenue		7.83	7.52	6.95	6.62	6.21	5.84	5.17	4.94	4.43	4.12	3.71	3.31	2.48	2.22	1.79	0.74
Merchandise Revenue		8.17	10.12	8.46	8.40	7.16	7.97	6.26	6.75	6.08	6.52	4.88	4.51	4.23	4.43	3.61	3.55
Spartan Fitness		2.10	2.01	1.37	1.78	1.23	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA

Plots across concepts

Line plots across dimensions of each concept