Earnings Labs

Xponential Fitness, Inc. (XPOF)

Q3 2023 Earnings Call· Sun, Nov 12, 2023

$6.47

-3.01%

Key Takeaways · AI generated
AI summary not yet generated for this transcript. Generation in progress for older transcripts; check back soon, or browse the full transcript below.
Transcript

Operator

Operator

Good day, and welcome to the Xponential Fitness Inc. Third Quarter 2023 Earnings Conference Call. All participants will be in listen-only mode. [Operator Instructions] After today's presentation, there will be an opportunity to ask questions. [Operator Instructions] Please note, this event is being recorded. I would now like to turn the conference over to Avery Wannemacher, Senior Associate, Addo Investor Relations. Please go ahead.

Avery Wannemacher

Analyst

Thank you, operator. Good afternoon, and thank you all for joining our conference call to discuss Xponential Fitness third quarter 2023 financial results. I am joined by Anthony Geisler, Chief Executive Officer; Sarah Luna, President; and John Meloun, Chief Financial Officer. A recording of this call will be posted on the Investors section of our website at investor.xponential.com. We remind you that during this conference call, we will make certain forward-looking statements, including discussions of our business outlook and financial projections. These forward-looking statements are based on management's current expectations and involve risks and uncertainties that could cause our actual results to differ materially from such expectations. For a more detailed description of these risks and uncertainties, please refer to our recent and subsequent filings with the SEC. We assume no obligation to update the information provided on today's call. In addition, we will be discussing certain non-GAAP financial measures in this conference call. We use non-GAAP measures because we believe they provide useful information about our operating performance that should be considered by investors in conjunction with the GAAP measures that we provide. A reconciliation of these non-GAAP measures to -- most of our GAAP measures is included in the earnings release that was issued earlier today prior to this call. Please note that all numbers reported in today's prepared remarks refer to global figures, unless otherwise noted. I will now turn the call over to Anthony Geisler, Chief Executive Officer of Xponential Fitness.

Anthony Geisler

Analyst

Thank you, Avery, and thanks, everyone, for joining our third quarter earnings conference call. As the leading global boutique fitness franchisor, Xponential again produced strong results this quarter as we continue to operate our business efficiently while providing our end customers with the workouts they find vital to their routine. We are encouraged by the strength of our consumer and our KPIs are continuing to show consistent and healthy growth. At the end of the third quarter, Xponential franchisees operated nearly 3,000 studios globally with over 6,000 licenses sold across our 10 brands. Momentum has continued into the fourth quarter. Xponential has made international growth a priority, and our efforts have continued to bear fruit in the form of new master franchise agreements. Our existing Kuwait master franchise partner has recently signed a new master franchise agreement to develop Club Pilates Rumble, StretchLab and AKT in Qatar. We now have franchise, master franchise and international expansion agreements in 23 countries around the globe. We will discuss our international strategy in more detail shortly. Our membership and visitation trends continue to demonstrate the strength and resiliency of our membership base. During the third quarter, total members across North America grew 26% year-over-year to a total of $726,000 with 92% of these customers continuing to be actively paying members. Consumers also continue to flock to the overall boutique fitness industry. According to IRSA's 2023 report, boutique fitness now accounts for 42% of all gym memberships today with estimated growth of 17% by 2025. As the largest player in the boutique fitness market, we are confident our brands are well positioned to capture a large share of this growth. Additionally, current adoption of weight loss drugs such as Ozempic, have shown early tailwinds for our business model with Morgan Stanley analysts recently signing…

Sarah Luna

Analyst

Thank you, Anthony. Despite an increase in interest rates, restart in studio loan repayments and various geopolitical events, visitation rates in the third quarter grew 30% year-over-year, and our North America actively paying membership base grew to over 667,000 members. Our studios continue to play an integral role in our members' lifestyles, and we have not seen an increase in frozen memberships or monthly churn. The Xponential team generated strong in studio performance in the third quarter on the back of an expanded ecosystem of B2B partnerships as well as further refinements to our XPASS and XPLUS services. We continue to enhance our omnichannel fitness offerings to allow our members to access their classes and content in the format and location that works best for them. Xponentials omnichannel boutique offerings help drive customer engagement and lead flow, which ultimately result in higher same-store sales, system-wide sales and AUVs. We are also increasingly focused on maximizing organic forms of customer acquisition and interactions that serve as a complement to our paid marketing strategy. Enhanced organic growth initiatives will drive greater brand awareness and lead generation. And by way of example, we have over 20 retail partners, including Lululemon, [Indiscernible] and Alo Yoga that serves our franchise studios by offering wholesale merchandise. Through these retail partnerships, we received some exclusive perks, build brand awareness, generate revenue and maximize the franchise Studio's footprint by driving ancillary revenue. This operation is a stable part of our business and allows our customers to engage with us in a different way than they do when attending class. With that, let's now discuss a few of our most recent initiatives. Our newly announced loyalty program, Class Points, which is embedded in our mobile app will help to gamify our members' experience and most importantly, drive wellness and…

John Meloun

Analyst

Thanks, Sarah, and thank you to everyone for joining the call. Beginning with our third quarter results, North America systemwide sales of $356.7 million were up 35% year over year, even considering headwinds related to our strategic decision to refranchise and/or close transition studios during the quarter. The growth in North American systemwide sales was driven primarily by the 15% same-store sales within our existing base of open studios that continue to acquire new members, coupled with 127 gross new studio openings. Further, 95% of the growth came from volume for new members, which has remained consistent with historical performance and 5% coming from price. On a consolidated basis, revenue for the quarter was $80.4 million, up 26% year-over-year. 78% of the revenue for the quarter was recurring, which we have consistently defined to include all revenue streams, except for franchise license sales and equipment revenues, even if these materially occur upfront before a studio opens. All five of the components that make up our revenue grew during the quarter. Franchise revenue was $36.4 million, up 21% year-over-year. This growth was primarily driven by an increase in royalty revenue as member visits and systemwide sales reached all-time highs. In addition, we saw higher monthly tech fees and increased constructor trading revenues that will continue to increase as we open more studios domestically. Equipment revenue was $12.6 million, up 7% year-over-year. This increase in equipment revenue is the result of higher volume of global installations in addition to a higher mix of equipment-intensive brands like BFT and Rumble. Merchandise revenue was $8.5 million, up 35% year over year. The increase during the quarter was primarily driven by a higher number of operating studios and inventory purchases by existing studios to address the demand for retail as consumer foot traffic has grown…

Operator

Operator

We will now begin the question-and-answer session. [Operator instructions]. The first question comes from Randy Konik with Jefferies. Please go ahead.

Randy Konik

Analyst

Hey, guys. Good afternoon and thanks for taking my question. I guess my first one, I just want to get some perspective of how we should be thinking about opening mix by Banner and geography and go into the balance of the year and beyond. Just give us some perspective of how things will be changing from the mix perspective. Thanks.

Anthony Geisler

Analyst

Thanks, Randy. I'll take that one. So in the third quarter, we opened up 127 new studios. Kind of the breakdown of Banner in the quarter was 41 in Club Pilates 36. BFT had 17, Rumble was 11, YogaSix had 10 and all the other brands made up the balance of the 12. As you kind of look into Q4, into 2024, Q4 will look much like Q3 as far as the mix of studios. But as you get into 2024, as we guided the Street in our investor day presentation, we still are holding that 500 to 600 studios a year, probably 2024 will be mid-500s to high -- to high closer to 600 with BFT and Rumble making up about 25% of those openings. Club Pilates will still be holding at about a third of the total openings next year. StretchLab 25% and then the balance of the brands will make up the other 17%. From a domestic and international perspective, you can probably assume the 80-20 rule will still apply with 80% on the domestic side, about 20% international.

Randy Konik

Analyst

Got you. Super helpful. And then, I guess my last question would be, how are we thinking about just how the Q3 cohort kind of performed relative to how you've seen other cohorts perform in the past?

Anthony Geisler

Analyst

Yeah. We've continued to monitor that. We've seen strength in the 2023 cohort. When you look at Q1, Q2, Q3 on a simple average of the brands are performing at about -- actually over 550,000 AUV for their respective months. So the studios that opened up in the third quarter, they're doing about 360,000 given that it's only three months old. But then as you get to the studio that opened up in Q2 that have gotten to six months and the site that opened up in Q1 that are now at nine months, they're at 500 or 500. So you're seeing, on average, a simple average as they mature, they're getting low into that 550, which is the designed AUV level. Pointing out Pure Barre as a brand that's done exceptionally well. We're seeing those brands. Pure Barre doing really well as far as coming out of the gate where it's opening up at $500,000 AUV on a simple average across the board. So Pure Barre doing really well. Obviously, Club Pilates has been really strong as we've entered 2023. Across the board, most of the studios that are opening, BFT, Rumble, you're seeing that 500,000 rough kind of starting point as designed. So we expect as these studios continue to mature, that we'll see AUVs continue to climb, especially in these younger growth brands and then obviously, in the scaled brands as we continue to open up more.

Randy Konik

Analyst

Super helpful. Thanks guys.

Operator

Operator

The next question comes from John Heinbockel with Guggenheim. Please go ahead.

Julio Marquez

Analyst · Guggenheim. Please go ahead.

Hey, guys. This is Julio Marquez on for John Heinbockel. Yes, if you could give us some color on maybe trends in member frequency throughout the quarter on visitation and maybe potential pricing power by cohort, just based on the strong engagement that you guys are reporting here for some of the more recent openings. And then, I have a quick follow-up after that. Thank you.

Anthony Geisler

Analyst · Guggenheim. Please go ahead.

Yeah. I mean, when you look at the visitation in Q3, it's the highest it's been ever in the company's history with over 13 million visits in the quarter. As far as pricing is concerned and by cohorts, you could see in the same-store sales, we did 15% for all studios over 13 months and then 15% for all studios over 36 months. It's been very consistent with price being only about 5% of the growth in systemwide sales with 95% more on volume, so new members being added. You got to remember, as we sign up members, they establish their price -- their membership price and it's locked in. The only way it would go up is if they went ahead and canceled and rejoined because we are always taking price as utilization in the studio increases. So 5% was priced across all the cohorts is a simple way to look at it.

Julio Marquez

Analyst · Guggenheim. Please go ahead.

Awesome. Thank you. That's very helpful. And just a little bit more -- and I think you guys mentioned discussing a finance alters a whole business securitization. What's that process looking like? And can you give us a ballpark on the kind of the rates that you're seeing there? Thank you.

Anthony Geisler

Analyst · Guggenheim. Please go ahead.

Yeah. So we've been working with a bank on a whole business securitization. We've also been looking at alternatives. Right now, we're seeing about mid- to high single-digit percentage rates on a whole business securitization. As far as the process, the goal is obviously to get that taken care of or refinanced -- get our term loan refinance as soon as possible, given the rising interest rates on our term loan. Today, we're sitting right around 12%. I think we're in a good position to get something done by the end of the year.

Julio Marquez

Analyst · Guggenheim. Please go ahead.

Awesome. Thank you very much.

Operator

Operator

The next question comes from Ryan Meyers with Lake Street Capital Markets. Please go ahead.

Ryan Meyers

Analyst · Lake Street Capital Markets. Please go ahead.

Hi, guys. Thanks for taking my questions. First one for me. If you think about that 40% adjusted EBITDA margin in 2024, how much of that is just gaining overall leverage versus how much of that coming from the rightsizing of the company-owned stores?

Anthony Geisler

Analyst · Lake Street Capital Markets. Please go ahead.

Yeah. The key to kind of getting an instant bump in our leverage, our adjusted EBITDA margin is the transition studios, ramping those down to zero or ultimately none with any operating losses. So we will carry a handful of studios into 2024, particularly like the LAF studios. We do have a handful of Rumble signature studios that we're operating that. We do eventually plan on selling those. So we do have a couple of interested buyers that we're looking at. But the majority of the adjusted EBITDA pop that you'll see in 2024 will instantly be kind of realized by getting those studios down to zero. From that perspective, when you look at SG&A, next year, we should be around 30% SG&A as a percent of revenue, excluding stock-based comp. So a considerable kind of decrease in SG&A spend in 2024.

Ryan Meyers

Analyst · Lake Street Capital Markets. Please go ahead.

Okay. Got it. That's helpful. And then, you guys called out membership churn basically being unchanged. Can you just remind us what that is? And then, if there's any difference between the scale and growth brands as far as membership churn goes?

Anthony Geisler

Analyst · Lake Street Capital Markets. Please go ahead.

Yeah. Across all the brands, it's in the low single digits. So it's in the kind of 1% to 3% given the month. Typically, in the scaled brands, there's pretty low churn when you look at it. We do look at it as of members that stick around after 12 months. You do get some volatility under 12 months as people, whether it's New Year's resolution or people getting ready for vacation or weddings or whatever it may be, where they're trying to, I guess, get fitter for kind of a quick fix kind of mentality. But at the end of the day, the churn is pretty low at the scale brands, and you do see some volatility in less than 12 months. Across the brands, we've never really disclosed regular churn brand by brand, but it has been -- remained pretty consistent since these brands have been operating.

Ryan Meyers

Analyst · Lake Street Capital Markets. Please go ahead.

Great. Thanks for taking my questions.

Operator

Operator

The next question comes from Warren Cheng with Evercore ISI. Please go ahead.

Warren Cheng

Analyst · Evercore ISI. Please go ahead.

Hey. Good evening, guys. The first question is for John. It's actually just a follow-up on the last question. Would you be able to quantify for us the amount of SG&A those transition studios are going to carry for this year? And given that that's going to be a tailwind next year on the SG&A line, would flat SG&A dollar growth in the real possibility for next year?

John Meloun

Analyst · Evercore ISI. Please go ahead.

Yeah, the way you should think about -- I'll answer the question on SG&A for next year. SG&A next year is, like I said, it's probably going to be around the 30% of revenue, excluding stock-based comp. There is opportunity as we continue to kind of optimize our SG&A as we scale into '24-'25-'26, where I do feel it will remain relatively flat. Maybe it's a 3% to 5% increase a year in the outer years as we grow at head count and just like we did this year with international, adding presidents to really make sure we have the right resources focused on the business. This year, when you look at SG&A, you're probably talking probably around $40 million of SG&A would come out related to the company-owned Studios. You got to remember, we did in this quarter, take a restructuring charge of the lease liability. So that would be included in that number. But next year, you could probably think of the SG&A in 2024 a sub-$100 million number, excluding stock-based comp.

Warren Cheng

Analyst · Evercore ISI. Please go ahead.

Thanks, John. And Anthony, I'm curious if you've given any thought on the top of GLP-1s given it's pretty transformative on weight and increasingly having an effect on fitness activity too. Have you seen any impact on your business? And is there any sort of strategy to engage the GLP-1 population as it continues to grow pretty quickly here?

Anthony Geisler

Analyst · Evercore ISI. Please go ahead.

Yeah, absolutely. I'm not sure if you saw the Morgan Stanley study that was done, but pretty great tailwinds that we have kind of coming out of that. Obviously, hard to quantify. We're not doing survey work as people sign up and asking them what they're on or what they're doing. But we're definitely leaning into that, and we understand that that we're getting unique users from that, so.

Warren Cheng

Analyst · Evercore ISI. Please go ahead.

Great. Thanks guys. Good luck.

Operator

Operator

The next question comes from Megan Alexander of Morgan Stanley. Please go ahead.

Megan Alexander

Analyst

Good timing there, I suppose. Maybe I could just ask a little bit more near term, but the EBITDA flow through on the full year guide, was it a touch muted relative to the revenue? Is there anything in particular to call out there? You mentioned transition studios, franchise convention. Is there anything related to timing going on with that, with either of those relative to your expectations?

Anthony Geisler

Analyst

Yeah. In Q3, we had planned in the kind of the Q3 forecast cycle to have ramped down some of the transition studios a little bit faster than we have. Our end goal is to get as many of those studios into the hands of qualified operators. And it did take a little bit longer to do in Q3 than, I guess, the kind of the ramp-down schedule that we were -- had mapped in. So it did have a slightly muting impact, I guess, as you called it, in Q3 and into Q4. But overall, our goal is to get those studios refranchised. We do -- as we -- as I mentioned earlier on the call, as we do get those done and the faster we do it, the more we'll see the margin expansion continue to play out. So in the fourth quarter, we -- we're trying to be as aggressive as possible in getting those refranchised back out. We do see line of sight to a 35% to 39% adjusted EBITDA margin fourth quarter. However, at the end of the day, my goal is obviously to drive as much adjusted EBITDA dollars to the bottom line as possible. So from our perspective, if we come in slightly under 35% but deliver more dollars than great. But as it stands right now, we think the full year at 106.5% and looking at the fourth quarter being right around that mid- to high 35% range, adjusted EBITDA margin is very doable as we continue to execute and get those studios refranchised.

Megan Alexander

Analyst

Okay. That's helpful. And I understand you don't want to provide detail for each brand. But maybe you could just help us in the context of the 15% comp. Were there any outliers to the up or downside? And maybe give an update on how some of the brands that maybe have been lagging like CycleBar are performing?

John Meloun

Analyst

Yeah, absolutely. So when you look CycleBar, in particular, when you look at same-store sales, and these are all domestic numbers, CycleBar had a 7% same-store sales in the third quarter. So it was not a -- again, it was a good quarter, a positive quarter for CycleBar. Some standout brands that may not be so surprising as Club Pilates did 20%, which was really strong. Pure Barre, again, continues to be a really strong performer of being the number of studios. They have 15%, YogaSix was 11%, Rumble's and some of our start-up brands, 15%. So across the board, you're seeing really good performance in the brands that have a low studios open or a good quality number of studios open. And again, as I talked about cohorts, when you look at the studios we opened in Q3, they're already at 360,000 AUV at month three. The Q2 is at 559 by -- excuse me, 581 by month six and then you're getting to the Q1, they're at $553 by month nine. So you're really seeing really good strong openings and sales curves on all these brands as we've opened them in 2023. And I think it really is attributed to just the overall consumer where they're directing their spend. I think when it comes to some of the macro issues that people are reading in the headlines, it just hasn't shown up in our numbers or our KPIs is a place where people are looking to cut. We're actually seeing more members show up and the studios that we're open are performing very well, and again, showing really strong comps.

Megan Alexander

Analyst

Awesome. Thank you very much.

Operator

Operator

The next question comes from Jeff Van Sinderen with B. Riley. Please go ahead.

Jeff Van Sinderen

Analyst · B. Riley. Please go ahead.

Hi, everyone. Just wanted to see if maybe we can circle back to seasonality for a minute. Just wondering if the monthly visits, the member adds, anything unusual you're experiencing kind of the monthly progression there? Or has it been as usual through November to date?

John Meloun

Analyst · B. Riley. Please go ahead.

Yeah. I mean, visitation has been very consistent. We have -- you do see in Q2 a slight falloff because people kind of focus on travel and probably when kids are out of school there's more of that going on. But as you ramp into kind of Q4, you get to September, October, you see the visitation and utilization start going back up. So there is seasonality in Q3 from a visitation perspective because people are distracted with vacationing. But Q4 -- and actually Q4 and Q1 are particularly strong quarters for us as far as not only sales, but new members and utilization. As we look at October, visits are already up 5% off of the previous period. So that's a really good sign and October is not even our strongest month, it's November. So we're really excited with where the quarter is heading as we close out the year.

Jeff Van Sinderen

Analyst · B. Riley. Please go ahead.

Okay. Great. And I think you said 216 or so licenses sold. Just wondering if you could share the composition of licenses sold. I know you don't usually break that out.

John Meloun

Analyst · B. Riley. Please go ahead.

Yeah, I have that for you. Club Pilates, -- so of the 216 Club Pilates was 123, still remains a really strong brand as far as sales. StretchLab we had 23, BFT was 48. We had seven Rumbles and eight YogaSix, and the balance of the brands make up the other seven. And of that, 170 were domestic but 46% international. So about an 80-20.

Jeff Van Sinderen

Analyst · B. Riley. Please go ahead.

Okay. Thanks very much for taking my questions.

John Meloun

Analyst · B. Riley. Please go ahead.

Yeah.

Operator

Operator

The next question comes from Joe Altobello from Raymond James. Please go ahead.

Joe Altobello

Analyst

Thanks. Hey, guys. Good afternoon. First question maybe for you, Anthony, on M&A. You talked recently about adding at least maybe one additional brand this year. Is that still the expectation? And what sort of acquisitions are you looking at this point?

Anthony Geisler

Analyst

Yeah, Joe, thanks for the question. Yeah. No, we are still working on that. I had talked about -- a few weeks ago and talked about saying we get something done this year and I'm still confident in making that happen. So we've kind of taken targets down from a wide range down to a narrow range, and then we're completing off on that narrow range. So we're still the same answer as before, but we are working through the same stuff. So still the cash out of the company. We're not issuing stock. We're not taking on new debt. And we'll be buying something with a lot of growth opportunity, something that we're not currently in the space of and something in that 1,500, 2,000 square foot retail box type situation. So I can't give you much more color than that without telling you exactly what I'm doing. But those are all the parameters.

Joe Altobello

Analyst

Understood. Appreciate it. And maybe just a second question in terms of other service revenue, obviously, up pretty significantly. I think it sounds like a lot of that was attributable to transition studios, but the number of transitions studios seem to come down from Q2 to Q3. So help us understand the dynamics of that?

Anthony Geisler

Analyst

Yeah. Going back to the answer I gave the -- I guess you could say the slope of the ramp down of those is kind of what drove that. We had expected -- it's not a linear slope to the bottom. It is as fast as we could move. So we did have Sitios on [ph] a little bit longer in the third quarter than we had anticipated. So when you think about other service revenue, there was about $8 million of revenue in the other service revenue line attributed to the studios and again, they came down later. So the KPI came off, but the revenue was there longer. As you kind of roll into Q4, there's still -- they'll probably be somewhere between what was -- we did about $4.4 million in Q1 to $6.2 million in Q2. So I think Q4 will be in that range as far as the revenue, the studios will generate as we ramp them down. So you will see a decline on that specific portion of the other service revenue. But keep in mind, in the fourth quarter, we had the benefit of the franchisee convention where we generate sponsorship rebates from our vendors. So that will offset and keep the other service revenue line relatively flat to where we were in Q3. So we are ramping down, we do anticipate getting to a really low number by the end of the year from an annualized standpoint, but the fourth quarter still will be probably sitting between where Q1 and Q2 was.

Joe Altobello

Analyst

Okay. Got it. Thank you.

Operator

Operator

The next question comes from Korinne Wolfmeyer with Piper Sandler. Please go ahead.

Korinne Wolfmeyer

Analyst · Piper Sandler. Please go ahead.

Hey. Good afternoon. Thanks for taking the questions. My first one is, I think, John, maybe you touched on October same-store sales trends of being about 15%. As you laid out your guide for the remainder of the year, can you touch on what kind of same-store sales growth you're anticipating for the next couple of quarters? I mean, what kind of deceleration, if any, are you -- or the next couple of months, what kind of deceleration are you expecting into November and December, if any? Thanks.

John Meloun

Analyst · Piper Sandler. Please go ahead.

Yeah. So always -- this is always a good battle between me and Anthony. He keeps continuing to beat me on expectations here. But the fourth quarter, I think you're going to still see mid-teens kind of level for same-store sales. I'm still a believer that over time as we continue to ramp, the same-store sales will normalize to the mid to high single digits. Again, I've been very conservative on that statement and been wrong in the right direction, I guess, every time. But I do think, as you roll into early 2024 and fast forward to Q4, you'll see it ramp down to mid- to low teens down to the mid to high single digits by the end of next year. That's the way I'm kind of viewing the business. But again, I'm trying to predict how members will react in a post-COVID world versus a pre-COVID world. That would -- the mid- to high single digits was the pre-COVID world. So I'm assuming it gets back to that. But I've been proven wrong every quarter since the pandemic has been over. So -- but my forecast and outlook assumes a conservative mid to high single digits by the end of 2024.

Korinne Wolfmeyer

Analyst · Piper Sandler. Please go ahead.

Got it. Super helpful. And then, just on the closed studios this quarter, I mean, it did seem a little bit heavier than we've seen in the past. And I know as you talk about having more studios, obviously, it's going to -- the closures are going to increase a little bit. But can you just add a little bit of color on what drove the bulk of those closures this quarter and how we should be thinking about closures heading into the early parts of 2024? Thanks.

Anthony Geisler

Analyst · Piper Sandler. Please go ahead.

Yeah. I mean, the majority of those are the backlog of transition studios that we had that we talked about that we were going to refranchise and/or close. So it's not -- it's heavier now than it normally will be normalizing going forward as we work through those studios. So it's a shift in strategy. It's not indicative of like a normal go-forward once we're done getting through this kind of transition phase.

Korinne Wolfmeyer

Analyst · Piper Sandler. Please go ahead.

Got it. Thank you.

Operator

Operator

The next question comes from Jonathan Komp with Baird. Please go ahead.

Jonathan Komp

Analyst · Baird. Please go ahead.

Yeah. Hi. Good afternoon. Thank you. John, can I just follow up on the restructuring costs in the quarter. Could you just maybe share a little more detail? Are those all cash or non-cash? How much are you expecting in total? And just how should that flow going forward?

John Meloun

Analyst · Baird. Please go ahead.

Yeah. So the restructuring charges in the quarter are reflective of the studios that Anthony just talked about. The ones that we've already closed and the ones that we are ceasing operations at, we take a charge or a liability for exiting the leases kind of back of the napkin, we kind of assume about 18 months to exit the leases is the way we're approaching it. So any of the costs associated with shutting down studios, exiting leases in the quarter, it was roughly around $7 million. I think $6.6 million was the actual number. So that's the majority of the cost we look at it as onetime just to get off the leases and get the studios completely closed down. As we continue to do that, it might take -- we do expect to see it in Q3 some additional activity, as well as potentially into the first half of 2024 as we work with landlords to figure out exactly what we settle the leases for -- but given our experience or my experience having done this in the past, and typically, it's about 18 months' worth of leases. I think total benefit to the company by doing this, as I mentioned in the earnings script is it's about a $10 million adjusted EBITDA benefit on an annualized basis roughly. So it does have very meaningful margin impacts in 2024 by us going through this restructuring.

Jonathan Komp

Analyst · Baird. Please go ahead.

Okay. And then, just a separate question. But Anthony, I don't know if you could discuss the lululemon relationship any further. I know that's changed recently. But at the time a month or so ago, you highlighted opportunity to deepen and expand the relationship that's remaining. So just any thoughts there. And then, John, are you willing to talk about just longer-term international, how much broad strokes revenue or EBITDA you might be able to generate from the international activity. Thanks, again.

Anthony Geisler

Analyst · Baird. Please go ahead.

Yeah. So we continue to do great business with lululemon. I mean, the biggest part of our business with them was the actual collaboration on the retail that we sell across the studios globally. So that still remains intact, and we're still doing great business with that. The digital studio business part was nice to have. And of course, we would love to keep that. But obviously, Mirror was not something that was a successful venture ultimately for Lulu. And so, it made sense for them to shut that down and give it over to Peloton and that was exactly what they did. And so, Lulu still paid us 100% of our money. And so, they did everything right, everything they were supposed to do by us. And so, we still have a really great relationship with them, and we work with them daily ultimately. So everything is great there.

John Meloun

Analyst · Baird. Please go ahead.

And to answer your question in regards to international, as we talked about, I mean, we will see about 75%, 25% or between that and 80% to 20% growth over the next couple of years between domestic and international. You got to remember on the international side, though, it's a rev share model, right? So we don't get the same full 100% benefit of the revenue and adjusted EBITDA we get on the U.S. side and the fact that the U.S. is growing multiples faster than the international. Today, international, about 5% of the EBITDA contribution, given the growth of studios opening internationally, you will see the EBITDA double over the coming years. But as a percent of the total, it moves from 5% to 7%, right, because you're just seeing so much accelerated growth on the U.S. side. So you will see dollar growth internationally, but percentage-wise as a total is only going to move 1% or 2% in the next two to three years.

Jonathan Komp

Analyst · Baird. Please go ahead.

All right. Thanks again.

Operator

Operator

The next question comes from J.P. Wollam with ROTH Capital Partners. Please go ahead.

JP Wollam

Analyst · ROTH Capital Partners. Please go ahead.

Hi, everyone. Thanks for taking my question tonight. Maybe if I could first just follow up on the international side. If we talk about the new hire, the President of International, could you maybe just expand on sort of what is really the goal for his role there? Is there anything that was kind of just becoming too big or too cumbersome that it was necessary to put someone in that role? Or could you just expand on that a little bit?

Anthony Geisler

Analyst · ROTH Capital Partners. Please go ahead.

Yeah. I think it was both upside opportunity and downside risk inversion, right? Ultimately, we had about a team of five or six. So we're doing an amazing job over there with a lot of international experience. So a lot of really great players, but not necessarily a great coach to kind of band everything together. And so, we really wanted to professionalize that department and make sure that it had a lot of infrastructure, so it could really operate like our domestic business, so that we can increase franchise sales, increase franchise openings, make sure that franchisee health internationally is doing very well. A lot of franchisors in the U.S. start off with great brand, great concept. And then, over time, they get some international interest, and it's just kind of a nice to have. And we were much like that prior to the BFT acquisition. And then, we acquired BFT really set arises over international, twofold. One, the massive opportunity it is over there done properly. And then, two, if not done properly, the risk that would be there if we didn't build a great business, exactly like it would be if you started franchising domestically, right, when you have a lot of interest. And so, we want to make sure we are able to harness all the international interest we were getting properly build the right infrastructure to make sure that we executed and rolled out franchise sales, franchise openings, equipment packages, AUVs, franchisee health, the exact same business we do here. So we are really looking for someone that would be me outside of the United States. And we did a lot of -- we've got a lot of really great candidates. We did a lot of interviewing over the last months, group interviews, individual interviews and person stuff with the candidates that did really well. And so, we spend a lot of time on it and then had the team interview the coach to make sure that we really built a good player coach situation there. So something that's really sustainable, predictable and that can grow. So those are the goals that we were hiring for. So it just made a lot of sense.

JP Wollam

Analyst · ROTH Capital Partners. Please go ahead.

Got it. Yeah, that's very helpful. And then, just one quick follow-up. As we start to think about next year and really how to continue pressing on AUVs and same-store sales growth, I'm wondering if you can maybe either kind of stack rank or give us some insight on how we should think about what will be the most impactful as we think across some of the different initiatives. So thinking about XPASS, thinking about Gympass, some of the loyalty that Sarah touched on, can you maybe just give us a sense of what you think are kind of the most meaningful of those different items? Thank you.

Sarah Luna

Analyst · ROTH Capital Partners. Please go ahead.

Yeah. So I'll dive into one of the examples. So Pure Barre is an example. We had the opportunity to roll out a new class, which was Pure Barre defined and as we did that, we started to see that demand increased across the eyes that had rolled out and followed the program. So just overall demand was high at Pure Barre. So it back and did a pricing exercise and increased pricing at a good portion of the studios 20% or more, went up in a new pricing tier across the country. So we're able to take advantage of pricing and drive brick-and-mortar memberships. And then, the aggregator partnerships that we have are supplemental to those direct exercises that we do at the studio level. Each day, we're working with franchise partners to help manage their supply and demand and increase their pricing where it makes sense. The aggregators just help us fill capacity or maximize capacity just a little bit more so that we're ensuring that every single class is as profitable as it can be. As you know, our classes -- we've already paid for the instructor, -- the doors already open, lights are on music is going. So every incremental booking is going to be a profitable booking for the franchise partner.

JP Wollam

Analyst · ROTH Capital Partners. Please go ahead.

Got it. Best of luck moving forward. Thank you.

Sarah Luna

Analyst · ROTH Capital Partners. Please go ahead.

Thank you.

Operator

Operator

The next question comes from Alex Perry with Bank of America. Please go ahead.

Alex Perry

Analyst · Bank of America. Please go ahead.

Hi. Thanks for taking my questions here. Just first, can you talk to us a little bit about royalty rates? Should we expect sort of average royalty rates to continue to increase as you mix shift toward club plates at StretchLabs, which are coming in at higher royalties. Thanks.

Anthony Geisler

Analyst · Bank of America. Please go ahead.

Yeah. I mean, obviously, like any business on supply and demand, the more demand we see for -- from our Pilates consumer the more demand we see for store openings and franchise sales, we were able to really obtain an 8% there and so we're able to do that at StretchLab. We'll most likely be doing that at our acquisition target as that comes in at 8%. And so, yes, the company is working to shift its way toward 8%.

Alex Perry

Analyst · Bank of America. Please go ahead.

Perfect. That's really helpful. And then, just my follow-up question. Maybe, John, how should we think about sort of equipment revenue in the outer years, sort of the mix between what similar number of openings but potentially a mix shift toward higher equipment brands. Does that mean we'll continue to get sort of equipment revenue growth? Or how should we think about that? Thanks.

John Meloun

Analyst · Bank of America. Please go ahead.

Yeah. I mean, as we start to open more VPs and Rumbles, as I mentioned, about 25% of the openings next year will be in those brands more equipment-intensive. You will see an average equipment package revenue increase. So you will see that in the coming years. But you got to look at when the majority of the lion's share of openings this year and next year is still falling in StretchLab and Club Pilates. So directionally, yeah, it will go up over time, but it's a function of Club Pilates and StretchLab slowing down, which is not the case, it continues to accelerate. So in theory, yeah, as we open more BFTs and Rumbles you will see that, but they've got to overcome the majority that we're currently seeing in some of the other brands. One thing to point out on the equipment package, you'll notice that the margins in Q2 and Q3 have remained really strong. We've done a lot of work on the supply chain side to kind of optimize -- use our purchasing power to drive pricing. So as we continue to open 500 to 600 cities a year, you will see very consistent margins going forward elevated above where they were previously. So yeah, overall, you should see a slightly higher ticket price given the higher equipment-intensive brands, and you should also see a higher margin driven by that higher equipment-intensive brands but also some of the work that we're doing on the supply chain front to optimize and use our purchasing power to drive pricing.

Alex Perry

Analyst · Bank of America. Please go ahead.

Perfect. That's incredibly helpful. Best of luck going forward.

John Meloun

Analyst · Bank of America. Please go ahead.

Thank you.

Operator

Operator

This concludes our question-and-answer session. I would like to turn the conference back over to Anthony Geisler for any closing remarks.

Anthony Geisler

Analyst

Thank you, everyone, for joining today's earnings call and for your support. I'd also like to acknowledge our franchisees and our team for their continued strong execution. We look forward to seeing many of you at upcoming marketing events, and we'll speak to you again on our Q4 and year-end earnings call.

Operator

Operator

The conference has now concluded. Thank you for attending today's presentation. You may now disconnect.