COMP <GO>
ANPA vs BODI // 10Y YIELD & FRED MACRO BETA
Rich Sparkle Holdings Limited (NASDAQ) VS. The Beachbody Company Inc. (Class A) (NASDAQ) • 15-METRIC TALLY: ANPA 2
— BODI 5
■ METRIC PARITY
LAST: $1.44 (-1.37%) • MKT CAP: $21.7M
macro-sensitivity
—
LAST: $4.29 (-2.28%) • MKT CAP: $31.1M
macro-sensitivity
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (ANPA VS. BODI)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | ANPA | BODI | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 46.20% | 73.00% | -26.80 | BODI | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | — | 29.40% | — | TIE | /roic <GO> |
| EV/EBITDA & P/E Valuation | 38.4x | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | -0.82% | — | — | TIE | /fcf-yield <GO> |
| Operating Margin | 1.60% | 2.20% | -0.60 | BODI | /operating-margins <GO> |
| Net Profit Margin | 2.10% | -1.10% | +3.20 | ANPA | /net-margins <GO> |
| Revenue Growth (YoY) | 6.20% | -39.90% | +46.10 | ANPA | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | — | 0.20 | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 5/9 | 6/9 | -1.00 | BODI | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 30.4 | 35.1 | -4.70 | BODI | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta ACTIVE | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $21.7M | $31.1M | -$9.4M | BODI | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | ANPA REV | BODI REV | ANPA GROSS % | BODI GROSS % | ANPA FCF | BODI FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $6.2M | $251.7M | 46.2% | 73.0% | -$179.1K | $17.4M |
| FY 2024 | $5.9M | $418.8M | 43.5% | 68.6% | $803.9K | -$2.0M |
| FY 2023 | $6.3M | $527.1M | — | — | -$330.7K | -$22.5M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
ANPA // BETA —
BODI // BETA —