XPOFNYSEServices-Miscellaneous Amusement & RecreationUS GAAP · USD

Xponential Fitness, Inc.

Xponential Fitness, Inc. is a U.S.-based franchisor of boutique health and wellness studios operated through its principal subsidiary, Xponential Fitness LLC. Its brands cover Pilates, barre, stretching, yoga, functional training, boxing, indoor cycling, and medically guided wellness, with studios franchised across North America and international markets.

Liikevaihto315milj. USD
+2 151,2 %v/v
Liikevoitto (EBIT)19,8milj. USD
+137,0 %v/v
EBIT-marginaali6,3%
+389,6 %-yks.v/v
Nettotulos−38,7milj. USD
+42,8 %v/v
Vapaa kassavirta24,7milj. USD
+255,2 %v/v

Tilikausi 2025 · muutos edellisvuodesta

Kehitys 2021–2025

−1000100200300400milj. USD2021: 155 milj. USD2021: EBIT −31 milj. USD20212022: 13 milj. USD2022: EBIT 15 milj. USD20222023: 319 milj. USD2023: EBIT 40 milj. USD20232024: 14 milj. USD2024: EBIT −54 milj. USD20242025: 315 milj. USD2025: EBIT 20 milj. USD202531520
LiikevaihtoLiikevoitto (EBIT)

Liiketoiminta

Osuus liikevaihdosta
Franchise royalties and fees55 %

Ongoing royalties, franchise fees, and related brand licensing revenue from studio operators.

Studio development and initial fees20 %

Upfront fees tied to new franchise agreements, openings, and territory development.

Retail and ancillary studio revenue10 %

Sales of branded merchandise, wellness products, and other studio-level ancillary items.

International master franchise revenue10 %

Fees and royalties from master franchise arrangements outside the U.S. and Canada.

Other brand and service revenue5 %

Other franchise-related services, support, and brand-level revenue streams.

Tuotteet

Raportoitu · osuus liikevaihdosta
61,2%11,6%11,1%8,5%FY2025100 %
  • Franchise61,2 %
  • Franchise Marketing Fund Revenue11,6 %
  • Equipment Revenue11,1 %
  • Services and other8,5 %
  • Merchandise Revenue7,6 %

Lähde: 10-K FY2025, yhtiön tuotelinjoittain raportoima liikevaihto (SEC XBRL). Osuudet on laskettu näytetyistä riveistä ja ne summautuvat 100 %:iin.

Asiakkaat

Xponential sells primarily to franchisees and master franchisees that open and operate boutique fitness studios under its brand names. The end consumers are members who buy recurring studio classes and wellness experiences, while franchisees buy the brand, operating system, and support because they want a proven boutique fitness concept with national brand recognition.

Franchisees

Independent operators that buy brand rights, training, and support to run studios under Club Pilates, StretchLab, YogaSix, Pure Barre, BFT and other brands.

Master franchisees

Regional partners that buy territory rights and sub-franchise or develop studios in international markets.

Studio members

Consumers who purchase class packs or memberships for Pilates, yoga, barre, stretching, and strength-based workouts.

Retail purchasers

Members and studio visitors who buy branded apparel, accessories, and wellness products through studios.

Strategia

Xponential’s strategy centers on expanding its franchise network, increasing studio openings, and deepening member engagement across its brand portfolio. It also seeks to grow through international master franchise agreements, cross-brand selling, and additional studio-level revenue streams such as retail and membership up-tiering.

Grow studio count through franchise developmentLyhyt aikaväli

The model scales by adding franchised studios rather than company-owned locations.

Strengthen member retention and engagementKeskipitkä aikaväli

Recurring class usage and memberships support royalty economics and franchisee economics.

Expand international brand presenceKeskipitkä aikaväli

International territories provide long-duration growth beyond mature U.S. markets.

Increase ancillary revenue per studioKeskipitkä aikaväli

Retail and add-on spending improve franchise economics and brand monetization.

Maantiede

The company operates across 49 U.S. states, Puerto Rico, and international markets through franchise and master franchise agreements. Its core operating footprint is North America, while international studios and licenses extend the brand portfolio into additional countries; reported revenue outside the United States remains a small portion of total revenue.

Riskit

The business depends heavily on franchisee health, financing access, and the ability of new studios to open and perform, so weakness at the franchisee level can quickly affect royalties and fees. It also faces intense competition from boutique studios, gyms, digital fitness platforms, and at-home wellness alternatives, while goodwill and intangible assets create additional accounting and impairment risk.

Järjestetty vakavuuden mukaan
MatalaKohtalainenKorkeaMatalaKohtalainenKorkeaVaikutus →Todennäköisyys →Franchisee financial weakness1Goodwill and indefinite-lived intangible impairment2Limited access to financing for franchisees3Intense competition in boutique fitness and digital wellness4International execution risk5
Vaikutus on riskin vakavuus ja todennäköisyys sen toteutumisen todennäköisyys lähivuosina, molemmat arvioitu yhtiön raporttien perusteella. Numerot vastaavat listaa.
  1. Franchisee financial weaknessVaikutus: KorkeaTodennäköisyys: Korkea

    Royalties, fees, and growth depend on franchisees opening and operating studios successfully.

    Kohdistuu: Franchise network economics

  2. Goodwill and indefinite-lived intangible impairmentVaikutus: KorkeaTodennäköisyys: Korkea

    Brand values are tested for impairment and can generate non-cash charges if assumptions weaken.

    Kohdistuu: Brand-level reporting units

  3. Limited access to financing for franchiseesVaikutus: KorkeaTodennäköisyys: Kohtalainen

    If franchisees cannot fund openings or operations, unit growth and system sales can slow.

    Kohdistuu: Studio development pipeline

  4. Intense competition in boutique fitness and digital wellnessVaikutus: KeskitasoTodennäköisyys: Korkea

    Consumers and franchisees can choose from gyms, studios, apps, and at-home solutions.

    Kohdistuu: Brand demand and franchise sales

  5. International execution riskVaikutus: KeskitasoTodennäköisyys: Kohtalainen

    Brand awareness and operating scale are lower outside the U.S., making expansion harder.

    Kohdistuu: International franchise agreements

Kirjanpito

Harkinnanvaraiset erät
Franchise revenue recognition

Initial fees, royalties, and support services can be recognized on different timing bases.

Vaikutus: Affects quarterly revenue timing and comparability

Goodwill impairment

Goodwill is assigned to brand reporting units and tested annually or when indicators arise.

Vaikutus: Can produce material non-cash charges

Indefinite-lived intangible assets

Brand trademarks are tested for impairment and depend on future cash flow assumptions.

Vaikutus: Can materially affect earnings and equity

Business combinations

Acquisitions require fair value allocation to acquired assets and liabilities.

Vaikutus: Influences amortization, goodwill, and future impairment risk

Julkisesti listattuja yhtiöitä, joilla on samankaltainen liiketoiminta.

Päivitetty: 24.9.2026