Beachbody Statements
BO
Beachbody Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
110.18
100
33.807
30.7
76.376
69.3
13.976
12.7
68.696
62.3
85.858
77.9
-9.482
-8.6
-1.652
-1.5
1.055
1
-10.798
-9.8
0.067
0.06
-10.865
-9.9
-1.595
6.813
120.05
100
38.764
32.3
81.282
67.7
14.397
12
72.744
60.6
90.461
75.4
-9.179
-7.6
-1.875
-1.6
-0.247
-0.2
-14.154
-11.8
0.062
0.05
-14.216
-11.8
-2.103
6.761
119.01
100
45.038
37.8
73.972
62.2
14.087
11.8
73.522
61.8
91.304
76.7
-17.332
-14.6
-2.101
-1.8
1.371
1.2
-65.101
-54.7
-0.062
-0.05
-65.039
-54.7
-10.31
6.308
128.3
100
53.2
41.5
75
58.5
15
11.7
83.9
65.4
102.8
80.1
-27.8
-21.7
-2.1
-1.6
1.6
1.2
-32.6
-25.4
0.1
0.08
-32.7
-25.5
-0.11
308.9
134.9
100
52.2
38.7
82.7
61.3
14.3
10.6
88.4
65.5
107
79.3
-24.3
-18.01
-2.4
-1.8
0.8
0.6
-25.8
-19.1
—
0
-25.7
-19.05
-0.08
314.3
144.9
100
53.6
37
91.3
63
14.6
10.1
94.3
65.1
113.3
78.2
-22
-15.2
-2.3
-1.6
0.6
0.4
-29.1
-20.08
—
0
-29.2
-20.2
-0.09
309.1
148.2
100
63.5
42.8
84.6
57.1
14.6
9.9
93
62.8
113.9
76.9
-29.2
-19.7
-2.2
-1.5
3.9
2.6
-46.5
-31.4
-1.5
-1.01
-44.9
-30.3
-0.15
308.4
166
100
61.3
36.9
104.7
63.1
18
10.8
112.7
67.9
138.4
83.4
-33.7
-20.3
-1.2
-0.7
2.9
1.7
-34.4
-20.7
-0.5
-0.3
-33.9
-20.4
-0.11
307.9
179.1
100
91.9
51.3
87.3
48.7
16.6
9.3
106.1
59.2
130.3
72.8
-43.1
-24.06
—
0
2.3
1.3
-42.1
-23.5
-0.3
-0.2
-41.9
-23.4
-0.14
307.2
198.9
100
105.9
53.2
93
46.8
26.2
13.2
126
63.3
160.2
80.5
-67.2
-33.8
—
0
0.2
0.1
-74.2
-37.3
-0.7
-0.4
-73.5
-37
-0.24
306.4
216.3
100
118.7
54.9
97.6
45.1
29.6
13.7
128
59.2
166.8
77.1
-69.2
-32
—
0
15.1
7
-148.8
-68.8
-2.8
-1.3
-146
-67.5
-0.48
306.1
208.1
100
73.1
35.1
135
64.9
23.6
11.3
176.3
84.7
206.8
99.4
-71.8
-34.5
-0.1
-0.05
30.5
14.7
-41.4
-19.9
-1.5
-0.7
-39.9
-19.2
-0.13
304.6
223.1
100
68.8
30.8
154.3
69.2
21.6
9.7
156.4
70.1
184.3
82.6
-30
-13.4
-0.3
-0.1
7
3.1
-23.3
-10.4
-10.9
-4.9
-12.4
-5.6
-0.04
308.2
226.2
100
68.1
30.1
158.1
69.9
19.8
8.8
161.5
71.4
189.7
83.9
-31.6
-14
-0.1
-0.04
1.3
0.6
-30.5
-13.5
-0.4
-0.2
-30.1
-13.3
-0.1
304.4