| Cash Flow | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-09-30 |
|---|---|---|---|---|
| Net income | 250,671 | 148,244 | 76,142 | 119,077 |
| Depreciation and amortization | 219,001 | 143,907 | 70,919 | 205,068 |
| Deferred income taxes | 60,918 | 19,493 | 1,177 | 21,693 |
| Share-based compensation | 45,179 | 28,288 | 11,909 | 30,450 |
| Non-cash rent expense | 28,876 | 13,063 | 3,403 | 25,181 |
| Impairment charges associated with long-lived assets | 1,293 | 1,177 | 966 | 2,941 |
| Loss (gain) on disposal of property and equipment, net | -4,953 | -12,623 | -128 | 6,548 |
| Write-off of debt discounts and issuance costs | 0 | - | - | 3,510 |
| Amortization of debt discounts and issuance costs | 2,729 | 1,812 | 906 | 5,891 |
| Changes in operating assets and liabilities | -18,576 | -12,100 | -17,926 | -1,794 |
| Other | -1,530 | -1,153 | 380 | 2,919 |
| Net cash provided by operating activities | 630,666 | 379,554 | 183,856 | 411,976 |
| Capital expenditures | 586,980 | 364,486 | 142,482 | 388,213 |
| Proceeds from sale-leaseback transactions | 172,683 | 138,771 | - | 207,714 |
| Proceeds from the sale of land | 0 | 0 | - | 15,577 |
| Other | 21,786 | 4,936 | -839 | -2,819 |
| Net cash used in investing activities | -436,083 | -230,651 | -141,643 | -162,103 |
| Repayments of debt | 14,292 | 11,164 | 5,559 | 408,612 |
| Proceeds from revolving credit facility | 220,000 | 220,000 | 125,000 | 1,045,000 |
| Repayments of revolving credit facility | 230,000 | 230,000 | 135,000 | 925,000 |
| Repayments of finance lease liabilities | 1,604 | 1,221 | 842 | 626 |
| Proceeds from financing obligations | 10,300 | 10,300 | - | 4,300 |
| Proceeds from borrowings | - | - | - | 0 |
| Payments of debt discounts and issuance costs | 628 | - | - | 1,873 |
| Proceeds from the issuance of common stock, net of issuance costs | 0 | - | - | 124,357 |
| Proceeds from stock option exercises | 37,616 | 33,866 | 27,880 | 19,548 |
| Proceeds from issuances of common stock in connection with the employee stock purchase plan | 1,875 | 1,875 | - | 1,462 |
| Other | -4,341 | -4,365 | -4,099 | -1,304 |
| Net cash provided by (used in) financing activities | 18,926 | 19,291 | 7,380 | -142,748 |
| Effect of exchange rates on cash and cash equivalents and restricted cash and cash equivalents | 51 | 177 | 0 | -38 |
| Increase in cash and cash equivalents and restricted cash and cash equivalents | 213,560 | 168,371 | 49,593 | 107,087 |
| Cash and cash equivalents at beginning of period | 27,878 | - | - | - |
| Cash and cash equivalents at end of period | 241,438 | - | - | - |
Life Time Group Holdings, Inc. (LTH)
Life Time Group Holdings, Inc. (LTH)