F45 Training Holdings Inc.

FXLV

FXLVF45 Training Holdings Inc. US flag

Other OTC

0.02

USD

- -

1.95MMarket Cap

Profitability (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022

Return on Common Equity (%)	- -	- -	- -	- -
Return on Assets (%)	- -	-39.37	-140.95	-105.58
Return on Capital (%)	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -
Gross Margin (%)	59.02	63.98	67.98	68.8
EBITDA Margin (%)	15.32	-4.95	-73.98	-108.78
Operating Margin (%)	14.65	-6.27	-76.49	-114.47
Incremental Operating Margin (%)	- -	- -	- -	- -
Pretax Margin (%)	-10.23	-27	-162.12	-149.82
Profit Margin (%)	-13.6	-30.72	-154.5	-171.23
Net Income to Common Margin (%)	-13.6	-30.72	-154.5	-171.23
Effective Tax Rate (%)	- -	- -	- -	- -
Dvd Payout Ratio (%)	-1,205.01	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022

Total Debt	41	242	- -	106
ST Debt	3	6	- -	- -
LT Debt	38	236	- -	106
Total Debt/EBITDA	2.88	-59.41	- -	-0.93
Net Debt/EBITDA	2.3	-52.3	0.45	-0.73
Total Debt/EBIT	3.01	-46.87	- -	-0.88
Net Debt/EBIT	2.4	-41.26	0.44	-0.7
EBITDA to Interest Expense	34.3	-0.43	-1.56	-7.58
EBITDA-CapEx/Interest Expense	31.53	-0.6	-1.67	-8.3
EBIT to Interest Expense	32.79	-0.55	-1.61	-7.98
Interest Expense	- -	9	59	15
Common Equity/Total Assets	-301.35	-223.96	-188.42	-384.08
Long-Term Debt/Equity (%)	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-34.63	356.84	- -	-23.85
Long-Term Debt/Total Assets (%)	76.01	300.81	- -	73.95
Total Debt/Equity (%)	-27.07	-71.17	- -	-246.16
Total Debt/Capital (%)	-37.3	365.68	- -	-23.87
Total Debt/Total Assets (%)	81.87	308.26	- -	74.02
Net Debt to Equity	-21.6	-62.65	-34.98	-193.84
Net Debt/Capital (%)	-27.68	572.43	10.21	-18.58
EBITDA	14	-4	-93	-114
EBITDA-CapEx	13	-6	-99	-124
Operating Income (Loss)	14	-5	-96	-120

Liquidity (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022

Cash Ratio	0.25	0.9	0.76	0.07
Current Ratio	1.03	1.64	1.84	1.04
Quick Ratio	0.56	1.28	1.3	0.3
CFO/Avg Current Liab	- -	-0.6	-0.87	-1.53
Common Equity/Total Assets	-301.35	-223.96	-188.42	-384.08
Long-Term Debt/Equity (%)	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-34.63	356.84	- -	-23.85
Long-Term Debt/Total Assets (%)	76.01	300.81	- -	73.95
Total Debt/Equity (%)	-27.07	-71.17	- -	-246.16
Total Debt/Capital (%)	-37.3	365.68	- -	-23.87
Total Debt/Total Assets (%)	81.87	308.26	- -	74.02
CFO/Total Liabilities	4.14	-4.74	-50.08	-52.81
CFO/CapEx	7.27	-12.88	-5.72	-9.17
Altman's Z-Score	-1.48	-2.04	1.25	-6.96

Working Capital (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022

Accounts Receivable Turnover	- -	8.45	7.88	6.5
Days Sales Outstanding	- -	43.19	46.35	56.18
Inventory Turnover	- -	6.01	5.43	1.23
Days Inventory Outstanding	- -	60.69	67.25	295.73
Accounts Payable Turnover	- -	2.19	7.38	4.88
Accounts Payable Turnover Days	- -	166.46	49.48	74.77
Cash Conversion Cycle	- -	-62.58	64.12	277.15
Inventory to Cash Days	- -	-17.5	-20.91	-239.55
Inventories	5	4	10	42
Raw Materials	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -
Finished Goods	- -	4	10	42
Other Inventory	5	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022

Market Capitalization	- -	- -	665	275
- Cash & Cash Equivalents	8	29	42	5
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -
+ Total Debt	41	242	- -	106
Enterprise Value	33	213	623	375
Total Capital	-110	66	-369	-442
Total Debt/Capital (%)	-37.3	365.68	- -	-23.87
Total Debt / EV	1.25	1.14	- -	0.28
EV/Sales	0.35	2.59	4.97	3.59
EV/EBITDA	2.3	- -	- -	- -
EV/EBIT	2.4	- -	- -	- -
EV/Cash Flow to Firm	3.68	- -	33.6	- -
EV/Free Cash Flow to Firm	3.26	- -	24.73	- -
Diluted Market Cap	- -	- -	665	275
Diluted Enterprise Value	33	213	623	375
EV per Share	0.3	7.28	10.2	3.89
TTM Sales	93	82	125	104
TTM EBITDA	14	-4	-93	-114
TTM Operating Income	14	-5	-96	-120
TTM Cash Flow to Firm	9	-9	19	-81
TTM Free Cash Flow to Firm	10	-8	25	-70

Multiples (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022

Price/Free Cash Flow	- -	- -	-21.19	-3.14
EV/EBIT	2.4	- -	- -	- -
Enterprise Value	33	213	623	375
Low Price	- -	- -	9.38	0.79
EV/Sales	0.35	2.59	4.97	3.59
EV/EBITDA	2.3	- -	- -	- -
Price/Earnings	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-4.26	-3.47
Price/Earnings High	- -	- -	-5.6	-8.5
Price/Earnings Low	- -	- -	-2.96	-0.42
Price/Book Value	- -	- -	-1.8	-0.5
Price/Book Value Average	- -	- -	-2.23	-1.13
Price/Book Value High	- -	- -	-2.93	-2.77
Price/Book Value Low	- -	- -	-1.55	-0.14
Price/Tangible Book Value	- -	- -	7.64	-5.35
Price/Tangible Book Value Average	- -	- -	9.47	-12.08
Price/Tangible Book Value High	- -	- -	12.45	-29.63
Price/Tangible Book Value Low	- -	- -	6.58	-1.48
Price/Sales	- -	- -	5.31	2.63
Price/Sales Average	- -	- -	6.58	5.94
Price/Sales High	- -	- -	8.65	14.56
Price/Sales Low	- -	- -	4.57	0.73
Price/Cash Flow	- -	- -	-17.49	-2.8
Price/Cash Flow Average	- -	- -	-21.68	-6.33
Price/Cash Flow High	- -	- -	-28.5	-15.51
Price/Cash Flow Low	- -	- -	-15.06	-0.77
Price/Free Cash Flow Average	- -	- -	-26.27	-7.1
Price/Free Cash Flow High	- -	- -	-34.53	-17.41
Price/Free Cash Flow Low	- -	- -	-18.25	-0.87
EV/Sales Average	0.35	2.59	6.25	6.9
EV/Sales High	0.35	2.59	8.32	15.52
EV/Sales Low	0.35	2.59	4.24	1.69
EV/EBITDA Average	2.3	-52.3	-8.44	-6.34
EV/EBITDA High	2.3	-52.3	-11.25	-14.27
EV/EBITDA Low	2.3	-52.3	-5.73	-1.55
EV/EBIT Average	2.4	-41.26	-8.17	-6.03
EV/EBIT High	2.4	-41.26	-10.88	-13.56
EV/EBIT Low	2.4	-41.26	-5.54	-1.47
Last Price	- -	- -	10.89	2.85
High Price	- -	- -	17.75	15.78
Enterprise Value Average	33	213	782	720
Enterprise Value High	33	213	1,042	1,621
Enterprise Value Low	33	213	531	176

Profitability (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022

Return on Common Equity (%)	- -	- -	- -	- -
Return on Assets (%)	- -	-39.37	-140.95	-105.58
Return on Capital (%)	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -
Gross Margin (%)	59.02	63.98	67.98	68.8
EBITDA Margin (%)	15.32	-4.95	-73.98	-108.78
Operating Margin (%)	14.65	-6.27	-76.49	-114.47
Incremental Operating Margin (%)	- -	- -	- -	- -
Pretax Margin (%)	-10.23	-27	-162.12	-149.82
Profit Margin (%)	-13.6	-30.72	-154.5	-171.23
Net Income to Common Margin (%)	-13.6	-30.72	-154.5	-171.23
Effective Tax Rate (%)	- -	- -	- -	- -
Dvd Payout Ratio (%)	-1,205.01	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022

Total Debt	41	242	- -	106
ST Debt	3	6	- -	- -
LT Debt	38	236	- -	106
Total Debt/EBITDA	2.88	-59.41	- -	-0.93
Net Debt/EBITDA	2.3	-52.3	0.45	-0.73
Total Debt/EBIT	3.01	-46.87	- -	-0.88
Net Debt/EBIT	2.4	-41.26	0.44	-0.7
EBITDA to Interest Expense	34.3	-0.43	-1.56	-7.58
EBITDA-CapEx/Interest Expense	31.53	-0.6	-1.67	-8.3
EBIT to Interest Expense	32.79	-0.55	-1.61	-7.98
Interest Expense	- -	9	59	15
Common Equity/Total Assets	-301.35	-223.96	-188.42	-384.08
Long-Term Debt/Equity (%)	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-34.63	356.84	- -	-23.85
Long-Term Debt/Total Assets (%)	76.01	300.81	- -	73.95
Total Debt/Equity (%)	-27.07	-71.17	- -	-246.16
Total Debt/Capital (%)	-37.3	365.68	- -	-23.87
Total Debt/Total Assets (%)	81.87	308.26	- -	74.02
Net Debt to Equity	-21.6	-62.65	-34.98	-193.84
Net Debt/Capital (%)	-27.68	572.43	10.21	-18.58
EBITDA	14	-4	-93	-114
EBITDA-CapEx	13	-6	-99	-124
Operating Income (Loss)	14	-5	-96	-120

Liquidity (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022

Cash Ratio	0.25	0.9	0.76	0.07
Current Ratio	1.03	1.64	1.84	1.04
Quick Ratio	0.56	1.28	1.3	0.3
CFO/Avg Current Liab	- -	-0.6	-0.87	-1.53
Common Equity/Total Assets	-301.35	-223.96	-188.42	-384.08
Long-Term Debt/Equity (%)	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-34.63	356.84	- -	-23.85
Long-Term Debt/Total Assets (%)	76.01	300.81	- -	73.95
Total Debt/Equity (%)	-27.07	-71.17	- -	-246.16
Total Debt/Capital (%)	-37.3	365.68	- -	-23.87
Total Debt/Total Assets (%)	81.87	308.26	- -	74.02
CFO/Total Liabilities	4.14	-4.74	-50.08	-52.81
CFO/CapEx	7.27	-12.88	-5.72	-9.17
Altman's Z-Score	-1.48	-2.04	1.25	-6.96

Working Capital (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022

Accounts Receivable Turnover	- -	8.45	7.88	6.5
Days Sales Outstanding	- -	43.19	46.35	56.18
Inventory Turnover	- -	6.01	5.43	1.23
Days Inventory Outstanding	- -	60.69	67.25	295.73
Accounts Payable Turnover	- -	2.19	7.38	4.88
Accounts Payable Turnover Days	- -	166.46	49.48	74.77
Cash Conversion Cycle	- -	-62.58	64.12	277.15
Inventory to Cash Days	- -	-17.5	-20.91	-239.55
Inventories	5	4	10	42
Raw Materials	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -
Finished Goods	- -	4	10	42
Other Inventory	5	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022

Market Capitalization	- -	- -	665	275
- Cash & Cash Equivalents	8	29	42	5
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -
+ Total Debt	41	242	- -	106
Enterprise Value	33	213	623	375
Total Capital	-110	66	-369	-442
Total Debt/Capital (%)	-37.3	365.68	- -	-23.87
Total Debt / EV	1.25	1.14	- -	0.28
EV/Sales	0.35	2.59	4.97	3.59
EV/EBITDA	2.3	- -	- -	- -
EV/EBIT	2.4	- -	- -	- -
EV/Cash Flow to Firm	3.68	- -	33.6	- -
EV/Free Cash Flow to Firm	3.26	- -	24.73	- -
Diluted Market Cap	- -	- -	665	275
Diluted Enterprise Value	33	213	623	375
EV per Share	0.3	7.28	10.2	3.89
TTM Sales	93	82	125	104
TTM EBITDA	14	-4	-93	-114
TTM Operating Income	14	-5	-96	-120
TTM Cash Flow to Firm	9	-9	19	-81
TTM Free Cash Flow to Firm	10	-8	25	-70

Multiples (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022

Price/Free Cash Flow	- -	- -	-21.19	-3.14
EV/EBIT	2.4	- -	- -	- -
Enterprise Value	33	213	623	375
Low Price	- -	- -	9.38	0.79
EV/Sales	0.35	2.59	4.97	3.59
EV/EBITDA	2.3	- -	- -	- -
Price/Earnings	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-4.26	-3.47
Price/Earnings High	- -	- -	-5.6	-8.5
Price/Earnings Low	- -	- -	-2.96	-0.42
Price/Book Value	- -	- -	-1.8	-0.5
Price/Book Value Average	- -	- -	-2.23	-1.13
Price/Book Value High	- -	- -	-2.93	-2.77
Price/Book Value Low	- -	- -	-1.55	-0.14
Price/Tangible Book Value	- -	- -	7.64	-5.35
Price/Tangible Book Value Average	- -	- -	9.47	-12.08
Price/Tangible Book Value High	- -	- -	12.45	-29.63
Price/Tangible Book Value Low	- -	- -	6.58	-1.48
Price/Sales	- -	- -	5.31	2.63
Price/Sales Average	- -	- -	6.58	5.94
Price/Sales High	- -	- -	8.65	14.56
Price/Sales Low	- -	- -	4.57	0.73
Price/Cash Flow	- -	- -	-17.49	-2.8
Price/Cash Flow Average	- -	- -	-21.68	-6.33
Price/Cash Flow High	- -	- -	-28.5	-15.51
Price/Cash Flow Low	- -	- -	-15.06	-0.77
Price/Free Cash Flow Average	- -	- -	-26.27	-7.1
Price/Free Cash Flow High	- -	- -	-34.53	-17.41
Price/Free Cash Flow Low	- -	- -	-18.25	-0.87
EV/Sales Average	0.35	2.59	6.25	6.9
EV/Sales High	0.35	2.59	8.32	15.52
EV/Sales Low	0.35	2.59	4.24	1.69
EV/EBITDA Average	2.3	-52.3	-8.44	-6.34
EV/EBITDA High	2.3	-52.3	-11.25	-14.27
EV/EBITDA Low	2.3	-52.3	-5.73	-1.55
EV/EBIT Average	2.4	-41.26	-8.17	-6.03
EV/EBIT High	2.4	-41.26	-10.88	-13.56
EV/EBIT Low	2.4	-41.26	-5.54	-1.47
Last Price	- -	- -	10.89	2.85
High Price	- -	- -	17.75	15.78
Enterprise Value Average	33	213	782	720
Enterprise Value High	33	213	1,042	1,621
Enterprise Value Low	33	213	531	176

Shares Outstanding	90	90	96	97
Diluted Weighted Avg Shares	110	29	61	96
Basic Weighted Avg Shares	110	29	61	96
Revenue per Share	0.84	2.81	2.05	1.08
EBITDA per Share	0.13	-0.14	-1.52	-1.18
Operating Income per Share	0.12	-0.18	-1.57	-1.24
Basic EPS, GAAP	-0.11	-0.86	-3.17	-1.86
Basic EPS from Cont Ops	-0.11	-0.86	-3.17	-1.86
Diluted EPS, GAAP	-0.11	-0.86	-3.17	-1.86
Diluted EPS from Cont Ops	-0.11	-0.86	-3.17	-1.86
Dividend per Share	1.38	- -	- -	- -
Cash Flow per Share	0.08	-0.68	-0.62	-1.02
Free Cash Flow per Basic Share	0.07	-0.73	-0.73	-1.13
Cash & Equivalents per Share	0.08	0.99	0.69	0.05
Book Value per Share	-1.37	-6.01	-6.05	-5.69
Tangible Book Value per Share	-1.38	-11.67	1.43	-0.53

F45 Training Holdings Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)