Xponential Fitness Ratios and Metrics

Market cap in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Year Ending	Current	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Market Capitalization	562	612	1,129	958	-	-
Market Cap Growth	-47.54%	-45.80%	17.82%	-	-	-
Enterprise Value	919	969	1,256	1,066	170	143
PE Ratio	-	-677.43	584.76	-50.87	-	-
PS Ratio	1.74	1.92	4.61	6.18	-	-
PB Ratio	-5.44	-4.88	-7.29	-1.46	-	-
P/FCF Ratio	27.05	21.81	26.38	85.18	-	-
P/OCF Ratio	21.24	17.27	21.84	66.28	-	-
EV/Sales Ratio	2.81	3.04	5.13	6.88	1.60	1.10
EV/EBITDA Ratio	11.38	14.08	37.57	63.33	10.78	-9.84
EV/EBIT Ratio	18.51	24.90	81.20	160.02	20.91	-6.83
EV/FCF Ratio	43.75	34.53	29.37	94.81	-66.74	-38.91
Debt / Equity Ratio	-2.62	-3.15	-1.08	-0.20	38.49	5.74
Debt / EBITDA Ratio	4.68	5.73	4.98	7.84	11.57	-10.57
Debt / FCF Ratio	18.00	14.05	3.90	11.73	-71.67	-41.78
Quick Ratio	0.64	0.76	0.89	0.54	0.32	0.38
Current Ratio	0.95	1.05	1.18	0.78	0.60	0.56
Asset Turnover	0.61	0.60	0.53	0.42	0.33	-
Interest Coverage	1.17	1.00	1.19	0.27	0.38	-1.30
Return on Equity (ROE)	-4.40%	0.60%	-1.40%	7.20%	-86.80%	-
Return on Assets (ROA)	1.20%	-0.20%	0.40%	-5.10%	-4.20%	-
Return on Capital (ROIC)	19.60%	-79.30%	100.13%	5.90%	4.16%	-11.70%
Earnings Yield	1.09%	-0.15%	0.17%	-1.97%	-	-
FCF Yield	3.70%	4.59%	3.79%	1.17%	-	-
Buyback Yield / Dilution	-1.21%	-56.97%	-12.91%	52.00%	-	-
Total Shareholder Return	-1.21%	-56.97%	-12.91%	52.00%	-	-

Source: Financials are provided by Nasdaq Data Link and sourced from the audited annual (10-K) and quarterly (10-Q) reports submitted to the Securities and Exchange Commission (SEC).