vs
Side-by-side financial comparison of McEwen Inc. (MUX) and Xponential Fitness, Inc. (XPOF). Click either name above to swap in a different company.
Xponential Fitness, Inc. is the larger business by last-quarter revenue ($83.0M vs $64.6M, roughly 1.3× McEwen Inc.). McEwen Inc. runs the higher net margin — 59.0% vs -39.6%, a 98.6% gap on every dollar of revenue. On growth, McEwen Inc. posted the faster year-over-year revenue change (92.8% vs -0.3%). Over the past eight quarters, McEwen Inc.'s revenue compounded faster (25.2% CAGR vs 2.0%).
McEwen Inc (ticker MUX) is a natural resource company primarily engaged in the exploration, development, and production of gold, silver, and copper assets. Its core operations are located across North and South America, serving global commodity markets with a focus on sustainable, responsible mining practices.
Xponential Fitness is one of the largest global franchisor of fitness boutiques. Its franchises operate in 49 U.S. states and 31 countries with more than 3,000 studios open. The company is headquartered in Irvine, California.
MUX vs XPOF — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $64.6M | $83.0M |
| Net Profit | $38.1M | $-32.9M |
| Gross Margin | 26.9% | — |
| Operating Margin | 34.2% | -9.9% |
| Net Margin | 59.0% | -39.6% |
| Revenue YoY | 92.8% | -0.3% |
| Net Profit YoY | 563.1% | 24.4% |
| EPS (diluted) | $0.66 | $-1.18 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $64.6M | $83.0M | ||
| Q3 25 | $50.5M | $78.8M | ||
| Q2 25 | $46.7M | $76.2M | ||
| Q1 25 | $35.7M | $76.9M | ||
| Q4 24 | $33.5M | $83.2M | ||
| Q3 24 | $52.3M | $80.5M | ||
| Q2 24 | $47.5M | $76.9M | ||
| Q1 24 | $41.2M | $79.7M |
| Q4 25 | $38.1M | $-32.9M | ||
| Q3 25 | $-462.0K | $-4.9M | ||
| Q2 25 | $3.0M | $969.0K | ||
| Q1 25 | $-6.3M | $-1.9M | ||
| Q4 24 | $-8.2M | $-43.5M | ||
| Q3 24 | $-2.1M | $-12.1M | ||
| Q2 24 | $-13.0M | $-9.6M | ||
| Q1 24 | $-20.4M | $-2.5M |
| Q4 25 | 26.9% | — | ||
| Q3 25 | 15.5% | — | ||
| Q2 25 | 26.3% | — | ||
| Q1 25 | 28.2% | — | ||
| Q4 24 | 1.1% | — | ||
| Q3 24 | 26.4% | — | ||
| Q2 24 | 22.7% | — | ||
| Q1 24 | 14.6% | — |
| Q4 25 | 34.2% | -9.9% | ||
| Q3 25 | -16.7% | 4.5% | ||
| Q2 25 | -7.2% | 19.5% | ||
| Q1 25 | -21.4% | 12.6% | ||
| Q4 24 | -43.4% | -62.4% | ||
| Q3 24 | -0.2% | -8.2% | ||
| Q2 24 | -29.4% | -4.0% | ||
| Q1 24 | -53.3% | 10.0% |
| Q4 25 | 59.0% | -39.6% | ||
| Q3 25 | -0.9% | -6.2% | ||
| Q2 25 | 6.5% | 1.3% | ||
| Q1 25 | -17.6% | -2.5% | ||
| Q4 24 | -24.6% | -52.3% | ||
| Q3 24 | -4.0% | -15.1% | ||
| Q2 24 | -27.4% | -12.4% | ||
| Q1 24 | -49.4% | -3.1% |
| Q4 25 | $0.66 | $-1.18 | ||
| Q3 25 | $-0.01 | $-0.18 | ||
| Q2 25 | $0.06 | $-0.01 | ||
| Q1 25 | $-0.12 | $-0.10 | ||
| Q4 24 | $-0.15 | $-1.39 | ||
| Q3 24 | $-0.04 | $-0.29 | ||
| Q2 24 | $-0.26 | $-0.30 | ||
| Q1 24 | $-0.41 | $-0.29 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $72.1M | — |
| Total DebtLower is stronger | $126.2M | $525.0M |
| Stockholders' EquityBook value | $546.2M | $-269.1M |
| Total Assets | $820.2M | $345.6M |
| Debt / EquityLower = less leverage | 0.23× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $72.1M | — | ||
| Q3 25 | $75.4M | — | ||
| Q2 25 | $69.5M | — | ||
| Q1 25 | $79.3M | — | ||
| Q4 24 | $15.3M | — | ||
| Q3 24 | $30.2M | — | ||
| Q2 24 | $42.6M | — | ||
| Q1 24 | $22.0M | — |
| Q4 25 | $126.2M | $525.0M | ||
| Q3 25 | $126.0M | $376.4M | ||
| Q2 25 | $125.8M | $377.8M | ||
| Q1 25 | $125.5M | $379.1M | ||
| Q4 24 | $40.0M | $352.4M | ||
| Q3 24 | $31.0M | $353.8M | ||
| Q2 24 | $34.0M | $330.1M | ||
| Q1 24 | $37.0M | $331.4M |
| Q4 25 | $546.2M | $-269.1M | ||
| Q3 25 | $488.6M | $-230.4M | ||
| Q2 25 | $484.5M | $-225.0M | ||
| Q1 25 | $479.8M | $-225.2M | ||
| Q4 24 | $495.0M | $-216.6M | ||
| Q3 24 | $502.1M | $-155.7M | ||
| Q2 24 | $485.2M | $-151.9M | ||
| Q1 24 | $482.5M | $-144.4M |
| Q4 25 | $820.2M | $345.6M | ||
| Q3 25 | $747.6M | $355.3M | ||
| Q2 25 | $735.6M | $399.8M | ||
| Q1 25 | $730.6M | $412.4M | ||
| Q4 24 | $664.6M | $403.4M | ||
| Q3 24 | $667.8M | $472.2M | ||
| Q2 24 | $645.1M | $475.2M | ||
| Q1 24 | $638.7M | $508.4M |
| Q4 25 | 0.23× | — | ||
| Q3 25 | 0.26× | — | ||
| Q2 25 | 0.26× | — | ||
| Q1 25 | 0.26× | — | ||
| Q4 24 | 0.08× | — | ||
| Q3 24 | 0.06× | — | ||
| Q2 24 | 0.07× | — | ||
| Q1 24 | 0.08× | — |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $3.1M | $10.7M |
| Free Cash FlowOCF − Capex | — | $10.2M |
| FCF MarginFCF / Revenue | — | 12.3% |
| Capex IntensityCapex / Revenue | — | 0.6% |
| Cash ConversionOCF / Net Profit | 0.08× | — |
| TTM Free Cash FlowTrailing 4 quarters | — | $24.7M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $3.1M | $10.7M | ||
| Q3 25 | $5.2M | $9.3M | ||
| Q2 25 | $478.0K | $2.5M | ||
| Q1 25 | $-1.9M | $5.8M | ||
| Q4 24 | $-1.2M | $776.0K | ||
| Q3 24 | $23.2M | $5.2M | ||
| Q2 24 | $3.6M | $3.0M | ||
| Q1 24 | $3.9M | $2.7M |
| Q4 25 | — | $10.2M | ||
| Q3 25 | — | $8.2M | ||
| Q2 25 | — | $996.0K | ||
| Q1 25 | — | $5.4M | ||
| Q4 24 | — | $674.0K | ||
| Q3 24 | — | $3.4M | ||
| Q2 24 | — | $872.0K | ||
| Q1 24 | — | $1.8M |
| Q4 25 | — | 12.3% | ||
| Q3 25 | — | 10.4% | ||
| Q2 25 | — | 1.3% | ||
| Q1 25 | — | 7.0% | ||
| Q4 24 | — | 0.8% | ||
| Q3 24 | — | 4.2% | ||
| Q2 24 | — | 1.1% | ||
| Q1 24 | — | 2.3% |
| Q4 25 | — | 0.6% | ||
| Q3 25 | — | 1.4% | ||
| Q2 25 | — | 2.0% | ||
| Q1 25 | — | 0.6% | ||
| Q4 24 | — | 0.1% | ||
| Q3 24 | — | 2.3% | ||
| Q2 24 | — | 2.8% | ||
| Q1 24 | — | 1.1% |
| Q4 25 | 0.08× | — | ||
| Q3 25 | — | — | ||
| Q2 25 | 0.16× | 2.60× | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
MUX
Segment breakdown not available.
XPOF
| Franchise | $51.5M | 62% |
| Products | $9.7M | 12% |
| Franchise Marketing Fund Revenue | $8.9M | 11% |
| Service Other | $8.3M | 10% |
| Spartan Fitness | $4.5M | 5% |
