F45 Training offers group training that combines various fitness styles, including high-intensity interval training, circuit training, and functional training, focusing on effectiveness and personalized attention.

F45 Training

ClassPass is a monthly fitness and wellness membership that provides users with access to thousands of fitness studios, gyms, salons, and spas around the globe. With 66,000+ businesses across 29 countries, ClassPass is home to the world’s largest collection of classes and appointments. Members can book a variety of workouts and salon and spa appointments like pilates, yoga, massages, and manicures. ClassPass is a subsidiary of Mindbody Inc.

Mary Biggins

Payal Kadakia

Sanjiv Sanghavi

ClassPass

Groupon, Inc., together with its subsidiaries, operates a marketplace that connects consumers to merchants. It operates in two segments, North America and International. The company sells goods or services on behalf of third-party merchants; and first-party goods inventory. It serves customers through its mobile applications and websites. The company was formerly known as ThePoint.com, Inc. and changed its name to Groupon, Inc. in October 2008. Groupon, Inc. was incorporated in 2008 and is headquartered in Chicago, Illinois.

Andrew Mason

Eric Lefkofsky

Stephen George

Bradley Keywell

Christopher Muhr

Groupon, Inc.

Fitness Boutique specializes in fitness equipment, sports nutrition, and dietary supplements for health and bodybuilding.

Metric
Company Name	F45 Training	ClassPass	Groupon, Inc.	Fitness Boutique
Symbol			GRPN
MSH ID	COM:F45TRAINING	COM:CLASSPASS	COM:GROUPON	FR:FITNESSBOUTIQUE
Market	PRIVATE	PRIVATE	STOCKS	PRIVATE
Sector	Consumer Services	Consumer Services	Communication Services	Consumer Services
Industry	Fitness and Wellness	Physical fitness and wellness	Internet Content & Information	Health and Fitness
Country	AU	US	US	FR
Stage		Series
Employee Count		584	2.21K	251
Website	f45training.com	classpass.com	groupon.com	fitnessboutique.fr
LinkedIn		classpass		fitnessboutique
Founders

Metric
Market Cap		576.50M
Enterprise Value
Monthly Web Traffic	2.43M		480.24K
Web Traffic Growth	-0.27		0.02
Valuation
Raised Capital	285M

Metric
Revenue			514.91M
Revenue (LTM)
Revenue (NTM)
Gross Profit			432.29M
EBITDA			40.97M
Operating Income			-10.25M
Net Income			-55.41M
EPS			-1.77
Diluted EPS			-1.77
Revenue 2022
Revenue 2023
Revenue 2024
Revenue 2025
Revenue 2026

Metric
Revenue Growth (LTM)
Revenue Growth (NTM)
Gross Profit Growth (LTM)
EBITDA Growth (LTM)
Net Income Growth (LTM)
14-Day Growth Score
28-Day Growth Score
90-Day Growth Score
365-Day Growth Score

Metric
Gross Profit Margin			0.89
Operating Profit Margin			0.05
EBITDA Margin			0.08
Net Profit Margin			-0.07
Return on Equity			16.59
Return on Assets			-0.06
Return on Capital Employed			0.09

COM:F45TRAINING

F45 Training

Company Overview

Market Metrics

Financial Performance

Growth Metrics

Profitability Ratios

Valuation Multiples

Operational Metrics

Cash Flow Metrics

Balance Sheet Metrics

Efficiency Metrics

Metric
P/E Ratio			-3.30
P/B Ratio			-9.12
Revenue Multiple (LTM)
Revenue Multiple (NTM)
EBITDA Multiple (LTM)
EBITDA Multiple (NTM)
Price to Sales Ratio			1.38
EV Multiple			12.98

Metric
Days Sales Outstanding			30.16
Days Payables Outstanding			56.33
Days Inventory Outstanding
Operating Cycle			39.50
Cash Conversion Cycle			-19.24
Asset Turnover			0.90

Metric
Operating Cash Flow			-78.54M
Free Cash Flow			-100.35M
Cash Flow to Debt			0.20
Operating Cash Flow/Sales			0.09
Free Cash Flow Yield			-0.31

Metric
Cash & Equivalents			167.64M
Accounts Receivable			-4.48M
Inventory
Goodwill			178.69M
Debt to Capitalization			1.17
Debt to Assets			0.55
Current Ratio			0.52
Quick Ratio			0.94

Metric
Rule of 40 (LTM)
Rule of 40 (NTM)
Stock Comp to Revenue			0.04
R&D to Revenue
SG&A to Revenue			0.69