The Beachbody Company, Inc. Announces Third Quarter 2022 Financial Results

11/9/22 4:00:00 PM ET

$BODY

Industrial Machinery/Components

Industrials

Get the next $BODY alert in real time by email

Delivered Third Quarter Revenue and Adjusted EBITDA Results Ahead of Guidance

Maintained Strong Cost Discipline; Reduced Operating Expense by 32% Year-Over-Year

Strong Growth Compared to 2019 Pre-COVID Baseline: Total Digital and Nutritional Subscriptions +15%, Average Digital Retention +50BPS, Total Streams +4%, DAU/MAU +10BPS

The Beachbody Company, Inc. (NYSE:BODY) ("Beachbody" or the "Company"), a leading subscription health and wellness company, today announced financial results for its third quarter ended September 30, 2022.

"Our third quarter efforts reflect the solid progress we're making to improve the business by generating demand through compelling content, and tightly controlling costs, all as we continue to navigate the challenging market dynamics facing our industry," said Carl Daikeler, Beachbody's Co-Founder, Chairman, and Chief Executive Officer. "Meanwhile, we're focused on appropriately sizing and designing fitness and nutrition solutions to appeal to the millions of Americans who want to live happier and more fulfilling lives. Looking ahead, we will remain laser-focused on capitalizing on our growth opportunities as we drive towards profitability and free cash flow generation."

Third Quarter 2022 Results

Total revenue was $165.9 million, a 20% decrease compared to 2021 and a 15% decrease compared to 2019
- Revenue exceeded the mid-point of guidance by 7%
Digital revenue was $72.2 million, a 23% decrease compared to 2021
- Digital subscriptions were 2.10 million, a 20% decrease compared to 2021 and a 24% increase compared to 2019
Nutrition and Other revenue was $90.4 million, a 16% decrease compared to 2021
- Nutritional subscriptions were 0.24 million, a 29% decrease compared to 2021 and a 29% decrease to 2019
Connected Fitness revenue was $3.3 million, a 44% decrease compared to 2021
- Delivered approximately 2,300 bikes in the third quarter
Operating expenses were $140.9 million, a 32% decrease compared to 2021
Net loss was $33.9 million, compared to a net loss of $39.9 in 2021
Adjusted EBITDA¹ was ($6.2) million, compared to ($43.4) million in 2021 and $19.5 million in 2019
- Adjusted EBITDA exceeded the mid-point of guidance by $11.3 million
Free cash flow was ($7.7) million, compared to ($147.6) million in 2021
Cash and cash equivalents were $94.1 million, a 53% decrease compared to 2021, but a 65% increase compared to the second quarter of 2022, driven by the August 2022 debt financing agreement, enhancing the Company's financial flexibility

Key Operational and Business Metrics


	For the Three Months Ended September 30,					For the Nine Months Ended September 30,
	2022	2021	Change v 2021	2019	Change v 2019 Pre-Covid Baseline	2022	2021	Change v 2021	2019	Change v 2019 Pre-Covid Baseline
Digital Subscriptions (in millions)	2.10	2.64	(20%)	1.70	24%	2.10	2.64	(20%)	1.70	24%
Nutritional Subscriptions (in millions)	0.24	0.34	(29%)	0.34	(29%)	0.24	0.34	(29%)	0.34	(29%)
Total Subscriptions	2.34	2.98	(21%)	2.04	15%	2.34	2.98	(21%)	2.04	15%

Average Digital Retention	95.7%	95.6%	10bps	95.2%	50bps	95.6%	95.5%	10bps	95.1%	50bps
Total Streams (in millions)	27.5	35.9	(23%)	26.5	4%	96.7	136.4	(29%)	78.5	23%
DAU/MAU	29.5%	29.6%	(10bps)	29.4%	10bps	30.4%	32.1%	(170bps)	29.2%	120bps

Connected Fitness Units Delivered (in thousands)	2.3	6.5	(64%)	0.0	NM	27.7	7.0	299%	0.0	NM

Digital	$72.2	$94.1	(23%)	$68.1	6%	$232.0	$283.5	(18%)	$192.8	20%
Nutrition & other	$90.4	$108.1	(16%)	$127.9	(29%)	$278.6	$367.9	(24%)	$397.8	(30%)
Connected Fitness	$3.3	$5.9	(44%)	$-	NM	$33.4	$5.9	466%	$-	NM
Revenue (in millions)	$165.9	$208.1	(20%)	$196.0	(15%)	$544.0	$657.3	(17%)	$590.7	(8%)
Net Income/(Loss) (in millions)	$(33.9)	$(39.9)	15%	$3.4	(1099%)	$(149.3)	$(82.4)	(81%)	$30.5	(589%)
Adjusted EBITDA (in millions)	$(6.2)	$(43.4)	86%	$19.5	(132%)	$(26.8)	$(59.5)	55%	$59.2	(145%)

2022 Financial Outlook 2

For the fourth quarter of 2022 the Company expects:

Total revenue to be between $140 million and $150 million
Adjusted EBITDA loss to be between $9 million and $14 million

----------------

¹ A definition of Adjusted EBITDA and reconciliation to net loss is at the end of this release.

2 Net loss guidance is not reasonably available due to potential changes in matters that we cannot forecast at this time.

Conference Call and Webcast Information

Beachbody will host a conference call at 5:00pm ET on Wednesday, November 9, 2022 to discuss its financial results. To participate in the live call, please dial (844) 200-6205 (U.S. & Canada), or (646) 904-5544 (all other locations) and provide the conference identification number: 577340. The conference call will also be available to interested parties through a live webcast at https://investors.thebeachbodycompany.com/.

A replay of the call will be available until November 16, 2022 by dialing (866) 813-9403 (U.S & Canada), or (929) 458-6194 (all other locations). The replay passcode is 137285.

After the conference call, a webcast replay will remain available on the investor relations section of the Company's website for one year.

About The Beachbody Company, Inc.

Headquartered in Southern California, Beachbody is a leading digital fitness and nutrition subscription company with over two decades of creating innovative content and powerful brands. The Beachbody Company is the parent company of the Beachbody On Demand streaming platform (BOD), including its live digital streaming subscription BODi, and the Beachbody Bike powered by MYXfitness, the Company's connected indoor bike. For more information, please visit TheBeachbodyCompany.com.

Safe Harbor Statement

This press release contains "forward-looking" statements pursuant to the safe harbor provisions of the Securities Litigation Reform Act of 1995, which are statements other than historical fact or in the future tense. These statements include but are not limited to statements regarding our future performance and our market opportunity, including expected financial results for the second quarter and full year, our business strategy, our plans, and our objectives and future operations.

Forward-looking statements are based upon various estimates and assumptions, as well as information known to us as of the date hereof, and are subject to risks and uncertainties. Accordingly, actual results could differ materially due to a variety of factors, including: our ability to effectively compete in the fitness and nutrition industries; our ability to successfully acquire and integrate new operations; our reliance on a few key products; market conditions and global and economic factors beyond our control; intense competition and competitive pressures from other companies worldwide in the industries in which we operate; and litigation and the ability to adequately protect our intellectual property rights. You can identify these statements by the use of terminology such as "believe", "plans", "expect", "will", "should," "could", "estimate", "anticipate" or similar forward-looking terms. You should not rely on these forward-looking statements as they involve risks and uncertainties that may cause actual results to vary materially from the forward-looking statements. For more information regarding the risks and uncertainties that could cause actual results to differ materially from those expressed or implied in these forward-looking statements, as well as risks relating to our business in general, we refer you to the "Risk Factors" section of our Securities and Exchange Commission (SEC) filings, including those risks and uncertainties included in the Form 10-K filed with the SEC on March 1, 2022 and quarterly reports on Form 10-Q, which are available on the Investor Relations page of the Beachbody website at https://investors.thebeachbodycompany.com and on the SEC website at www.sec.gov.

All forward-looking statements contained herein are based on information available to us as of the date hereof and you should not rely upon forward-looking statements as predictions of future events. The events and circumstances reflected in the forward-looking statements may not be achieved or occur. Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, performance, or achievements. We undertake no obligation to update any of these forward-looking statements for any reason after the date of this press release or to conform these statements to actual results or revised expectations, except as required by law. Undue reliance should not be placed on forward-looking statements.

The Beachbody Company, Inc.
Condensed Consolidated Balance Sheets
(in thousands, except par value and share data)
	September 30,			December 31,
		2022			2021
	(unaudited)
Assets
Current assets:
Cash and cash equivalents	$	94,063		$	104,054
Restricted cash		-			3,000
Inventory, net		67,993			132,730
Prepaid expenses		7,181			15,861
Other current assets		41,028			43,727
Total current assets		210,265			299,372
Property and equipment, net		82,030			113,098
Content assets, net		36,783			39,347
Goodwill and intangible assets, net		156,800			171,533
Other assets		12,727			14,262
Total assets	$	498,605		$	637,612
Liabilities and Stockholders' Equity
Current liabilities:
Accounts payable	$	13,867		$	48,379
Accrued expenses		71,695			74,525
Deferred revenue		102,086			107,095
Current portion of Term Loan		1,250			-
Other current liabilities		3,879			6,233
Total current liabilities		192,777			236,232
Term Loan		39,474			-
Deferred tax liabilities		1,319			3,165
Other liabilities		12,702			12,830
Total liabilities		246,272			252,227
Commitments and contingencies (Note 8)

Stockholders' equity:
Preferred stock, $0.0001 par value; 100,000,000 shares authorized, none issued and outstanding at September 30, 2022 and December 31, 2021		—			—
Common stock, $0.0001 par value, 1,900,000,000 shares authorized (1,600,000,000 Class A, 200,000,000 Class X and 100,000,000 Class C);
Class A: 170,911,819 and 168,333,463 shares issued and outstanding at September 30, 2022 and December 31, 2021, respectively;		17			17
Class X: 141,250,310 shares issued and outstanding at September 30, 2022 and December 31, 2021, respectively;		14			14
Class C: no shares issued and outstanding at September 30, 2022 and December 31, 2021		—			—
Additional paid-in capital		626,255			610,418
Accumulated other comprehensive income (loss)		349			(21	)
Accumulated deficit		(374,302	)		(225,043	)
Total stockholders' equity		252,333			385,385
Total liabilities and stockholders' equity	$	498,605		$	637,612

The Beachbody Company, Inc.
Unaudited Condensed Consolidated Statements of Operations
(in thousands, except per share data)
	Three Months Ended September 30,						Nine Months Ended September 30,
		2022			2021			2022			2021
Revenue:
Digital	$	72,228		$	94,072		$	231,988		$	283,547
Nutrition and other		90,416			108,053			278,596			367,895
Connected fitness		3,331			5,927			33,449			5,937
Total revenue		165,975			208,052			544,033			657,379
Cost of revenue:
Digital		16,078			12,124			50,909			34,858
Nutrition and other		40,486			50,682			127,262			164,679
Connected fitness		4,745			10,261			80,910			10,417
Total cost of revenue		61,309			73,067			259,081			209,954
Gross profit		104,666			134,985			284,952			447,425
Operating expenses:
Selling and marketing		93,145			153,782			286,213			438,672
Enterprise technology and development		25,686			29,680			83,516			83,718
General and administrative		19,532			23,346			59,189			58,523
Restructuring		1,492			—			10,047			—
Impairment of intangible assets		1,000			—			1,000			—
Total operating expenses		140,855			206,808			439,965			580,913
Operating loss		(36,189	)		(71,823	)		(155,013	)		(133,488	)
Other income (expense):
Change in fair value of warrant liabilities		2,362			30,274			4,696			35,664
Interest expense		(1,152	)		(62	)		(1,174	)		(490	)
Other income, net		571			202			696			3,155
Loss before income taxes		(34,408	)		(41,409	)		(150,795	)		(95,159	)
Income tax benefit		549			1,487			1,536			12,739
Net loss	$	(33,859	)	$	(39,922	)	$	(149,259	)	$	(82,420	)

Net loss per common share, basic and diluted	$	(0.11	)	$	(0.13	)	$	(0.49	)	$	(0.31	)
Weighted-average common shares outstanding, basic and diluted		307,949			304,599			307,178			265,117

The Beachbody Company, Inc.
Unaudited Condensed Consolidated Statements of Cash Flows
(in thousands)
	Nine months ended September 30,
		2022			2021

Cash flows from operating activities:
Net loss	$	(149,259	)	$	(82,420	)
Adjustments to reconcile net loss to net cash used in operating activities:
Impairment of intangible assets		1,000			—
Depreciation and amortization expense		58,858			40,557
Amortization of content assets		18,673			10,008
Provision for inventory and net realizable value adjustment		35,195			4,431
Realized losses on hedging derivative financial instruments		141			481
Gain on investment in convertible instrument		—			(3,114	)
Change in fair value of warrant liabilities		(4,696	)		(35,664	)
Equity-based compensation		13,166			10,839
Deferred income taxes		(1,754	)		(12,964	)
Amortization of debt issuance costs		262			—
Paid-in-kind interest expense		221			—
Other non-cash items		311			—
Changes in operating assets and liabilities:
Inventory		31,676			(68,765	)
Content assets		(16,111	)		(21,958	)
Prepaid expenses		8,681			(5,364	)
Other assets		4,496			(5,762	)
Accounts payable		(30,379	)		9,095
Accrued expenses		(209	)		(406	)
Deferred revenue		(3,690	)		27,041
Other liabilities		(3,525	)		(5,294	)
Net cash used in operating activities		(36,943	)		(139,259	)
Cash flows from investing activities:
Purchase of property and equipment		(23,236	)		(61,065	)
Investment in convertible instrument		—			(5,000	)
Other investment		—			(5,000	)
Cash paid for acquisition, net of cash acquired		—			(37,280	)
Net cash used in investing activities		(23,236	)		(108,345	)
Cash flows from financing activities:
Proceeds from exercise of stock options		3,162			4,477
Remittance of taxes withheld from employee stock awards		(308	)		(3,154	)
Borrowings under Credit Facility		—			42,000
Repayments under Credit Facility		—			(42,000	)
Business combination, net of issuance costs paid		—			389,125
Shares withheld for tax withholdings on vesting of restricted stock		(183	)		—
Borrowings under Term Loan		50,000			—
Repayments under Term Loan		(313	)		—
Payment of debt issuance costs		(4,075	)		—
Net cash provided by financing activities		48,283			390,448
Effect of exchange rates on cash		(1,095	)		168
Net (decrease) increase in cash and cash equivalents		(12,991	)		143,012
Cash, cash equivalents and restricted cash, beginning of period		107,054			56,827
Cash and cash equivalents, end of period	$	94,063		$	199,839
Supplemental disclosure of cash flow information:
Cash paid during the year for interest	$	738		$	389
Cash paid during the year for income taxes, net		365			389
Supplemental disclosure of noncash investing activities:
Property and equipment acquired but not yet paid for	$	789		$	13,640
Class A Common Stock issued in connection with acquisition		—			162,558
Fair value of Myx instrument and promissory note held by Old Beachbody		—			22,618
Supplemental disclosure of noncash financing activities:
Net assets assumed in the Business Combination	$	—		$	293
Warrants issued in relation to Term Loan		5,236			—
Debt issuance costs, accrued but not paid		136			—

The Beachbody Company, Inc.

Adjusted EBITDA

In addition to our results determined in accordance with accounting principles generally accepted in the United States, or GAAP, we believe the following non-GAAP financial measure of Adjusted EBITDA is useful in evaluating our operating performance.

We define and calculate Adjusted EBITDA as net income (loss) adjusted for impairment of goodwill and intangible assets, depreciation and amortization, amortization of capitalized cloud computing implementation costs, amortization of content assets, interest expense, income taxes, equity-based compensation, net realizable value adjustment, and other items that are not normal, recurring, operating expenses necessary to operate the Company's business.

The presentation of this non-GAAP financial measure is not intended to be considered in isolation or as a substitute for, or superior to, financial information prepared and presented in accordance with GAAP. Investors are encouraged to review the reconciliation of this non-GAAP financial measure to its most directly comparable GAAP financial measure. A reconciliation of our non-GAAP Adjusted EBITDA to GAAP net loss can be found below:

	Three Months Ended September 30,						Nine Months ended September 30,
(in thousands)		2022			2021			2022			2021
Net loss	$	(33,859	)	$	(39,922	)	$	(149,259	)	$	(82,420	)
Adjusted for:
Impairment of intangible assets		1,000			—			1,000			—
Depreciation and amortization		17,306			14,616			58,858			40,557
Amortization of capitalized cloud computing implementation costs		126			168			462			504
Amortization of content assets		5,493			3,889			18,673			10,008
Interest expense		1,152			62			1,174			490
Income tax benefit		(549	)		(1,487	)		(1,536	)		(12,739	)
Equity-based compensation		5,601			5,744			13,166			10,839
Inventory net realizable value adjustment (1)		(1,867	)		—			23,569			—
Transaction costs		—			677			2			2,819
Restructuring and platform consolidation costs (2)		1,745			—			11,718			—
Change in fair value of warrant liabilities		(2,362	)		(30,274	)		(4,696	)		(35,664	)
Other adjustment items (3)		—			3,044			—			9,082
Non-operating (4)		(15	)		71			61			(3,017	)
Adjusted EBITDA	$	(6,229	)	$	(43,412	)	$	(26,808	)	$	(59,541	)

(1)		Represents a non-cash expense to reduce the carrying value of our connected fitness inventory and related future commitments. This adjustment is included because of its unusual magnitude due to disruptions in the connected fitness market.
(2)		Includes restructuring expense and non-recurring personnel costs associated primarily with the consolidation of our digital platforms.
(3)		Incremental costs associated with COVID-19.
(4)		Includes interest income, and during the nine months ended September 30, 2021, also includes the gain on investment on the Myx convertible instrument.

View source version on businesswire.com: https://www.businesswire.com/news/home/20221109005782/en/

Get the next $BODY alert in real time by email

Recent Analyst Ratings for

$BODY

Date	Price Target	Rating	Analyst
5/5/2022	$2.27	Neutral	Credit Suisse
3/29/2022	$2.40	Neutral	BofA Securities
3/4/2022	$6.25 → $4.75	Buy	DA Davidson
11/17/2021	$2.00	Hold → Sell	Loop Capital
11/16/2021	$11.00 → $4.00	Outperform → Neutral	Baird
11/16/2021	$11.00 → $4.00	Outperform → Neutral	Robert W. Baird
11/16/2021		Buy → Neutral	Guggenheim
10/6/2021	$6.50	Neutral	Cantor Fitzgerald

More analyst ratings

The Beachbody Company, Inc. Announces Third Quarter 2022 Financial Results

11/9/22 4:00:00 PM ET

$BODY

Industrial Machinery/Components

Industrials

Get the next $BODY alert in real time by email

Delivered Third Quarter Revenue and Adjusted EBITDA Results Ahead of Guidance

Maintained Strong Cost Discipline; Reduced Operating Expense by 32% Year-Over-Year

Strong Growth Compared to 2019 Pre-COVID Baseline: Total Digital and Nutritional Subscriptions +15%, Average Digital Retention +50BPS, Total Streams +4%, DAU/MAU +10BPS

Third Quarter 2022 Results

Total revenue was $165.9 million, a 20% decrease compared to 2021 and a 15% decrease compared to 2019
- Revenue exceeded the mid-point of guidance by 7%
Digital revenue was $72.2 million, a 23% decrease compared to 2021
- Digital subscriptions were 2.10 million, a 20% decrease compared to 2021 and a 24% increase compared to 2019
Nutrition and Other revenue was $90.4 million, a 16% decrease compared to 2021
- Nutritional subscriptions were 0.24 million, a 29% decrease compared to 2021 and a 29% decrease to 2019
Connected Fitness revenue was $3.3 million, a 44% decrease compared to 2021
- Delivered approximately 2,300 bikes in the third quarter
Operating expenses were $140.9 million, a 32% decrease compared to 2021
Net loss was $33.9 million, compared to a net loss of $39.9 in 2021
Adjusted EBITDA¹ was ($6.2) million, compared to ($43.4) million in 2021 and $19.5 million in 2019
- Adjusted EBITDA exceeded the mid-point of guidance by $11.3 million
Free cash flow was ($7.7) million, compared to ($147.6) million in 2021
Cash and cash equivalents were $94.1 million, a 53% decrease compared to 2021, but a 65% increase compared to the second quarter of 2022, driven by the August 2022 debt financing agreement, enhancing the Company's financial flexibility

Key Operational and Business Metrics


	For the Three Months Ended September 30,					For the Nine Months Ended September 30,
	2022	2021	Change v 2021	2019	Change v 2019 Pre-Covid Baseline	2022	2021	Change v 2021	2019	Change v 2019 Pre-Covid Baseline
Digital Subscriptions (in millions)	2.10	2.64	(20%)	1.70	24%	2.10	2.64	(20%)	1.70	24%
Nutritional Subscriptions (in millions)	0.24	0.34	(29%)	0.34	(29%)	0.24	0.34	(29%)	0.34	(29%)
Total Subscriptions	2.34	2.98	(21%)	2.04	15%	2.34	2.98	(21%)	2.04	15%

Average Digital Retention	95.7%	95.6%	10bps	95.2%	50bps	95.6%	95.5%	10bps	95.1%	50bps
Total Streams (in millions)	27.5	35.9	(23%)	26.5	4%	96.7	136.4	(29%)	78.5	23%
DAU/MAU	29.5%	29.6%	(10bps)	29.4%	10bps	30.4%	32.1%	(170bps)	29.2%	120bps

Connected Fitness Units Delivered (in thousands)	2.3	6.5	(64%)	0.0	NM	27.7	7.0	299%	0.0	NM

Digital	$72.2	$94.1	(23%)	$68.1	6%	$232.0	$283.5	(18%)	$192.8	20%
Nutrition & other	$90.4	$108.1	(16%)	$127.9	(29%)	$278.6	$367.9	(24%)	$397.8	(30%)
Connected Fitness	$3.3	$5.9	(44%)	$-	NM	$33.4	$5.9	466%	$-	NM
Revenue (in millions)	$165.9	$208.1	(20%)	$196.0	(15%)	$544.0	$657.3	(17%)	$590.7	(8%)
Net Income/(Loss) (in millions)	$(33.9)	$(39.9)	15%	$3.4	(1099%)	$(149.3)	$(82.4)	(81%)	$30.5	(589%)
Adjusted EBITDA (in millions)	$(6.2)	$(43.4)	86%	$19.5	(132%)	$(26.8)	$(59.5)	55%	$59.2	(145%)

2022 Financial Outlook 2

For the fourth quarter of 2022 the Company expects:

Total revenue to be between $140 million and $150 million
Adjusted EBITDA loss to be between $9 million and $14 million

----------------

¹ A definition of Adjusted EBITDA and reconciliation to net loss is at the end of this release.

2 Net loss guidance is not reasonably available due to potential changes in matters that we cannot forecast at this time.

Conference Call and Webcast Information

A replay of the call will be available until November 16, 2022 by dialing (866) 813-9403 (U.S & Canada), or (929) 458-6194 (all other locations). The replay passcode is 137285.

After the conference call, a webcast replay will remain available on the investor relations section of the Company's website for one year.

About The Beachbody Company, Inc.

Safe Harbor Statement

The Beachbody Company, Inc.
Condensed Consolidated Balance Sheets
(in thousands, except par value and share data)
	September 30,			December 31,
		2022			2021
	(unaudited)
Assets
Current assets:
Cash and cash equivalents	$	94,063		$	104,054
Restricted cash		-			3,000
Inventory, net		67,993			132,730
Prepaid expenses		7,181			15,861
Other current assets		41,028			43,727
Total current assets		210,265			299,372
Property and equipment, net		82,030			113,098
Content assets, net		36,783			39,347
Goodwill and intangible assets, net		156,800			171,533
Other assets		12,727			14,262
Total assets	$	498,605		$	637,612
Liabilities and Stockholders' Equity
Current liabilities:
Accounts payable	$	13,867		$	48,379
Accrued expenses		71,695			74,525
Deferred revenue		102,086			107,095
Current portion of Term Loan		1,250			-
Other current liabilities		3,879			6,233
Total current liabilities		192,777			236,232
Term Loan		39,474			-
Deferred tax liabilities		1,319			3,165
Other liabilities		12,702			12,830
Total liabilities		246,272			252,227
Commitments and contingencies (Note 8)

Stockholders' equity:
Preferred stock, $0.0001 par value; 100,000,000 shares authorized, none issued and outstanding at September 30, 2022 and December 31, 2021		—			—
Common stock, $0.0001 par value, 1,900,000,000 shares authorized (1,600,000,000 Class A, 200,000,000 Class X and 100,000,000 Class C);
Class A: 170,911,819 and 168,333,463 shares issued and outstanding at September 30, 2022 and December 31, 2021, respectively;		17			17
Class X: 141,250,310 shares issued and outstanding at September 30, 2022 and December 31, 2021, respectively;		14			14
Class C: no shares issued and outstanding at September 30, 2022 and December 31, 2021		—			—
Additional paid-in capital		626,255			610,418
Accumulated other comprehensive income (loss)		349			(21	)
Accumulated deficit		(374,302	)		(225,043	)
Total stockholders' equity		252,333			385,385
Total liabilities and stockholders' equity	$	498,605		$	637,612

The Beachbody Company, Inc.
Unaudited Condensed Consolidated Statements of Operations
(in thousands, except per share data)
	Three Months Ended September 30,						Nine Months Ended September 30,
		2022			2021			2022			2021
Revenue:
Digital	$	72,228		$	94,072		$	231,988		$	283,547
Nutrition and other		90,416			108,053			278,596			367,895
Connected fitness		3,331			5,927			33,449			5,937
Total revenue		165,975			208,052			544,033			657,379
Cost of revenue:
Digital		16,078			12,124			50,909			34,858
Nutrition and other		40,486			50,682			127,262			164,679
Connected fitness		4,745			10,261			80,910			10,417
Total cost of revenue		61,309			73,067			259,081			209,954
Gross profit		104,666			134,985			284,952			447,425
Operating expenses:
Selling and marketing		93,145			153,782			286,213			438,672
Enterprise technology and development		25,686			29,680			83,516			83,718
General and administrative		19,532			23,346			59,189			58,523
Restructuring		1,492			—			10,047			—
Impairment of intangible assets		1,000			—			1,000			—
Total operating expenses		140,855			206,808			439,965			580,913
Operating loss		(36,189	)		(71,823	)		(155,013	)		(133,488	)
Other income (expense):
Change in fair value of warrant liabilities		2,362			30,274			4,696			35,664
Interest expense		(1,152	)		(62	)		(1,174	)		(490	)
Other income, net		571			202			696			3,155
Loss before income taxes		(34,408	)		(41,409	)		(150,795	)		(95,159	)
Income tax benefit		549			1,487			1,536			12,739
Net loss	$	(33,859	)	$	(39,922	)	$	(149,259	)	$	(82,420	)

Net loss per common share, basic and diluted	$	(0.11	)	$	(0.13	)	$	(0.49	)	$	(0.31	)
Weighted-average common shares outstanding, basic and diluted		307,949			304,599			307,178			265,117

The Beachbody Company, Inc.
Unaudited Condensed Consolidated Statements of Cash Flows
(in thousands)
	Nine months ended September 30,
		2022			2021

Cash flows from operating activities:
Net loss	$	(149,259	)	$	(82,420	)
Adjustments to reconcile net loss to net cash used in operating activities:
Impairment of intangible assets		1,000			—
Depreciation and amortization expense		58,858			40,557
Amortization of content assets		18,673			10,008
Provision for inventory and net realizable value adjustment		35,195			4,431
Realized losses on hedging derivative financial instruments		141			481
Gain on investment in convertible instrument		—			(3,114	)
Change in fair value of warrant liabilities		(4,696	)		(35,664	)
Equity-based compensation		13,166			10,839
Deferred income taxes		(1,754	)		(12,964	)
Amortization of debt issuance costs		262			—
Paid-in-kind interest expense		221			—
Other non-cash items		311			—
Changes in operating assets and liabilities:
Inventory		31,676			(68,765	)
Content assets		(16,111	)		(21,958	)
Prepaid expenses		8,681			(5,364	)
Other assets		4,496			(5,762	)
Accounts payable		(30,379	)		9,095
Accrued expenses		(209	)		(406	)
Deferred revenue		(3,690	)		27,041
Other liabilities		(3,525	)		(5,294	)
Net cash used in operating activities		(36,943	)		(139,259	)
Cash flows from investing activities:
Purchase of property and equipment		(23,236	)		(61,065	)
Investment in convertible instrument		—			(5,000	)
Other investment		—			(5,000	)
Cash paid for acquisition, net of cash acquired		—			(37,280	)
Net cash used in investing activities		(23,236	)		(108,345	)
Cash flows from financing activities:
Proceeds from exercise of stock options		3,162			4,477
Remittance of taxes withheld from employee stock awards		(308	)		(3,154	)
Borrowings under Credit Facility		—			42,000
Repayments under Credit Facility		—			(42,000	)
Business combination, net of issuance costs paid		—			389,125
Shares withheld for tax withholdings on vesting of restricted stock		(183	)		—
Borrowings under Term Loan		50,000			—
Repayments under Term Loan		(313	)		—
Payment of debt issuance costs		(4,075	)		—
Net cash provided by financing activities		48,283			390,448
Effect of exchange rates on cash		(1,095	)		168
Net (decrease) increase in cash and cash equivalents		(12,991	)		143,012
Cash, cash equivalents and restricted cash, beginning of period		107,054			56,827
Cash and cash equivalents, end of period	$	94,063		$	199,839
Supplemental disclosure of cash flow information:
Cash paid during the year for interest	$	738		$	389
Cash paid during the year for income taxes, net		365			389
Supplemental disclosure of noncash investing activities:
Property and equipment acquired but not yet paid for	$	789		$	13,640
Class A Common Stock issued in connection with acquisition		—			162,558
Fair value of Myx instrument and promissory note held by Old Beachbody		—			22,618
Supplemental disclosure of noncash financing activities:
Net assets assumed in the Business Combination	$	—		$	293
Warrants issued in relation to Term Loan		5,236			—
Debt issuance costs, accrued but not paid		136			—

The Beachbody Company, Inc.

Adjusted EBITDA

	Three Months Ended September 30,						Nine Months ended September 30,
(in thousands)		2022			2021			2022			2021
Net loss	$	(33,859	)	$	(39,922	)	$	(149,259	)	$	(82,420	)
Adjusted for:
Impairment of intangible assets		1,000			—			1,000			—
Depreciation and amortization		17,306			14,616			58,858			40,557
Amortization of capitalized cloud computing implementation costs		126			168			462			504
Amortization of content assets		5,493			3,889			18,673			10,008
Interest expense		1,152			62			1,174			490
Income tax benefit		(549	)		(1,487	)		(1,536	)		(12,739	)
Equity-based compensation		5,601			5,744			13,166			10,839
Inventory net realizable value adjustment (1)		(1,867	)		—			23,569			—
Transaction costs		—			677			2			2,819
Restructuring and platform consolidation costs (2)		1,745			—			11,718			—
Change in fair value of warrant liabilities		(2,362	)		(30,274	)		(4,696	)		(35,664	)
Other adjustment items (3)		—			3,044			—			9,082
Non-operating (4)		(15	)		71			61			(3,017	)
Adjusted EBITDA	$	(6,229	)	$	(43,412	)	$	(26,808	)	$	(59,541	)

(1)		Represents a non-cash expense to reduce the carrying value of our connected fitness inventory and related future commitments. This adjustment is included because of its unusual magnitude due to disruptions in the connected fitness market.
(2)		Includes restructuring expense and non-recurring personnel costs associated primarily with the consolidation of our digital platforms.
(3)		Incremental costs associated with COVID-19.
(4)		Includes interest income, and during the nine months ended September 30, 2021, also includes the gain on investment on the Myx convertible instrument.

View source version on businesswire.com: https://www.businesswire.com/news/home/20221109005782/en/

Get the next $BODY alert in real time by email

Recent Analyst Ratings for

$BODY

Date	Price Target	Rating	Analyst
5/5/2022	$2.27	Neutral	Credit Suisse
3/29/2022	$2.40	Neutral	BofA Securities
3/4/2022	$6.25 → $4.75	Buy	DA Davidson
11/17/2021	$2.00	Hold → Sell	Loop Capital
11/16/2021	$11.00 → $4.00	Outperform → Neutral	Baird
11/16/2021	$11.00 → $4.00	Outperform → Neutral	Robert W. Baird
11/16/2021		Buy → Neutral	Guggenheim
10/6/2021	$6.50	Neutral	Cantor Fitzgerald

More analyst ratings

The Beachbody Company, Inc. Announces Third Quarter 2022 Financial Results

Chat with this insight

Recent Analyst Ratings for
$BODY

The Beachbody Company, Inc. Announces Third Quarter 2022 Financial Results

Chat with this insight

Recent Analyst Ratings for
$BODY

$BODY
Analyst Ratings

Analyst ratings in real time. Analyst ratings have a very high impact on the underlying stock. See them live in this feed.

Credit Suisse initiated coverage on Beachbody with a new price target

BofA Securities initiated coverage on Beachbody with a new price target

DA Davidson reiterated coverage on Beachbody with a new price target

$BODY
Press Releases

Fastest customizable press release news feed in the world

The Beachbody Company, Inc. Announces Sale and Leaseback Agreement Further Strengthening The Company's Liquidity Position

The Beachbody Company, Inc. to Change Ticker Symbol to "BODI" on March 4

The Beachbody Company, Inc. Announces Fourth Quarter and Full Year 2023 Earnings Release Date, Conference Call and Webcast

$BODY
Insider Trading

Insider transactions reveal critical sentiment about the company from key stakeholders. See them live in this feed.

SEC Form 4 filed by Heller Michael

SEC Form 4 filed by Frank Kristin E.

SEC Form 4 filed by Lundy Ann Marie

$BODY
SEC Filings

SEC Form 424B3 filed by The Beachbody Company Inc.

SEC Form 10-K filed by The Beachbody Company Inc.

The Beachbody Company Inc. filed SEC Form 8-K: Results of Operations and Financial Condition, Financial Statements and Exhibits

$BODY
Leadership Updates

Live Leadership Updates

The Beachbody Company, Inc. Announces Hiring of Mark R. Goldston To The Newly Created Role of Executive Chairman To Drive Transformation and Maximize Profitability

Aviation Technology Company Skyryse Appoints Blake Bilstad as Chief Legal Officer

The Beachbody Company, Inc. Expands Board of Directors with the Appointment of Ann Lundy

$BODY
Financials

Live finance-specific insights

The Beachbody Company, Inc. Announces Fourth Quarter and Full Year 2023 Earnings Release Date, Conference Call and Webcast

The Beachbody Company, Inc. Announces Third Quarter 2023 Financial Results

The Beachbody Company, Inc. Announces Third Quarter 2023 Earnings Release Date, Conference Call and Webcast

$BODY
Large Ownership Changes

This live feed shows all institutional transactions in real time.

SEC Form SC 13D/A filed by The Beachbody Company Inc. (Amendment)

SEC Form SC 13D/A filed by The Beachbody Company Inc. (Amendment)

SEC Form SC 13D/A filed by The Beachbody Company Inc. (Amendment)

The Beachbody Company, Inc. Announces Third Quarter 2022 Financial Results

Chat with this insight

Recent Analyst Ratings for $BODY

The Beachbody Company, Inc. Announces Third Quarter 2022 Financial Results

Chat with this insight

Recent Analyst Ratings for $BODY

$BODY Analyst Ratings

Analyst ratings in real time. Analyst ratings have a very high impact on the underlying stock. See them live in this feed.

Credit Suisse initiated coverage on Beachbody with a new price target

BofA Securities initiated coverage on Beachbody with a new price target

DA Davidson reiterated coverage on Beachbody with a new price target

$BODY Press Releases

Fastest customizable press release news feed in the world

The Beachbody Company, Inc. Announces Sale and Leaseback Agreement Further Strengthening The Company's Liquidity Position

The Beachbody Company, Inc. to Change Ticker Symbol to "BODI" on March 4

The Beachbody Company, Inc. Announces Fourth Quarter and Full Year 2023 Earnings Release Date, Conference Call and Webcast

$BODY Insider Trading

Insider transactions reveal critical sentiment about the company from key stakeholders. See them live in this feed.

SEC Form 4 filed by Heller Michael

SEC Form 4 filed by Frank Kristin E.

SEC Form 4 filed by Lundy Ann Marie

$BODY SEC Filings

SEC Form 424B3 filed by The Beachbody Company Inc.

SEC Form 10-K filed by The Beachbody Company Inc.

The Beachbody Company Inc. filed SEC Form 8-K: Results of Operations and Financial Condition, Financial Statements and Exhibits

$BODY Leadership Updates

Live Leadership Updates

The Beachbody Company, Inc. Announces Hiring of Mark R. Goldston To The Newly Created Role of Executive Chairman To Drive Transformation and Maximize Profitability

Aviation Technology Company Skyryse Appoints Blake Bilstad as Chief Legal Officer

The Beachbody Company, Inc. Expands Board of Directors with the Appointment of Ann Lundy

$BODY Financials

Live finance-specific insights

The Beachbody Company, Inc. Announces Fourth Quarter and Full Year 2023 Earnings Release Date, Conference Call and Webcast

The Beachbody Company, Inc. Announces Third Quarter 2023 Financial Results

The Beachbody Company, Inc. Announces Third Quarter 2023 Earnings Release Date, Conference Call and Webcast

$BODY Large Ownership Changes

This live feed shows all institutional transactions in real time.

SEC Form SC 13D/A filed by The Beachbody Company Inc. (Amendment)

SEC Form SC 13D/A filed by The Beachbody Company Inc. (Amendment)

SEC Form SC 13D/A filed by The Beachbody Company Inc. (Amendment)

Recent Analyst Ratings for
$BODY

Recent Analyst Ratings for
$BODY

$BODY
Analyst Ratings

$BODY
Press Releases

$BODY
Insider Trading

$BODY
SEC Filings

$BODY
Leadership Updates

$BODY
Financials

$BODY
Large Ownership Changes