MyFinsight
Home
Blog
About
Income Statement
|
Cash Flow
|
Balance Sheet
|
Ratios
Cash Flow Overview
Change in Cash
-$4,202K
Free Cash flow
-$4,003K
Unit: Thousand (K) dollars
Positive Cash Flow Breakdown
Prepaid expenses
Depreciation and amortization ex...
Net income (loss)
Others
Negative Cash Flow Breakdown
Deferred revenue
Inventory
Other liabilities
Others
Subscribe for Financial Insights
Page 1
Quarterly
123
Page 1
Cash Flow
2026-06-30
2026-03-31
2025-12-31
2025-09-30
Net income (loss)
1,384
2,286
5,219
3,569
Impairment of goodwill
-
-
0
-
Depreciation and amortization expense
1,946
2,228
1,891
1,879
Amortization of content assets
1,300
1,369
1,929
1,927
Provision for inventory
234
595
235
1,256
Realized losses on hedging derivative financial instruments
-
-
0
0
Change in fair value of warrant liabilities
-519
191
2,087
762
Equity-based compensation
1,285
1,118
871
1,003
Amortization of debt issuance costs
186
178
166
161
Paid-in-kind interest expense
0
0
0
0
Loss on debt extinguishment
0
-
0
0
Change in lease assets
201
199
278
638
Inventory
2,675
1,315
-1,503
441
Content assets
823
1,006
693
1,004
Prepaid expenses
-1,957
129
2,507
-370
Other assets
-1,067
-294
-2,386
-4,881
Accounts payable
587
944
1,043
-587
Accrued expenses
-1,121
-4,188
-4,918
3,062
Deferred revenue
-6,699
-2,247
-6,569
-5,074
Other liabilities
-1,553
-1,556
2,062
-1,656
Net cash (used in) provided by operating activities
-3,243
-1,039
4,983
10,187
Purchase of property and equipment
760
684
701
1,187
Net cash used in investing activities
-760
-684
-701
-1,187
Proceeds from exercise of stock options
84
14
457
20
Debt borrowings
0
-
0
0
Debt repayments
0
0
0
0
Proceeds from issuance of common shares in the employee stock purchase plan
95
-
65
0
Tax withholding payments for vesting of restricted stock
36
372
3
56
Payment of debt issuance costs
175
250
0
238
Net cash (used in) provided by financing activities
-32
-608
519
-274
Effect of exchange rates on cash, cash equivalents, and restricted cash
-167
-95
267
-338
Net (decrease) increase in cash, cash equivalents, and restricted cash
-4,202
-2,426
5,068
8,388
Cash, cash equivalents and restricted cash, beginning of period
36,591
39,017
33,949
20,187
Cash, cash equivalents, and restricted cash, end of period
32,389
36,591
39,017
33,949
Page 1
Unit: Thousand (K) dollars (except for numbers of shares and EPS). Numbers labeled with * are estimated quarterly values.
Page 1
Buy us a coffee
Time Plot
Show the time plot by selecting a row from the table.
Cash Flow
Net (decrease)
increase in cash, cash...
-$4,202K
(-178.19%↓ Y/Y)
Prepaid expenses
-$1,957K
(54.99%↑ Y/Y)
Depreciation and
amortization expense
$1,946K
(-60.37%↓ Y/Y)
Net income (loss)
$1,384K
(111.88%↑ Y/Y)
Amortization of content
assets
$1,300K
(-74.09%↓ Y/Y)
Equity-based compensation
$1,285K
(-65.65%↓ Y/Y)
Other assets
-$1,067K
(94.23%↑ Y/Y)
Accounts payable
$587K
(112.63%↑ Y/Y)
Provision for inventory
$234K
(-58.14%↓ Y/Y)
Change in lease assets
$201K
(-61.57%↓ Y/Y)
Amortization of debt issuance
costs
$186K
(-83.38%↓ Y/Y)
Proceeds from issuance of
common shares in the...
$95K
(21.79%↑ Y/Y)
Proceeds from exercise of
stock options
$84K
(78.72%↑ Y/Y)
Net cash (used in)
provided by operating...
-$3,243K
(-149.29%↓ Y/Y)
Net cash used in
investing activities
-$760K
(69.73%↑ Y/Y)
Effect of exchange
rates on cash, cash...
-$167K
(-132.12%↓ Y/Y)
Net cash (used in)
provided by financing...
-$32K
(-104.08%↓ Y/Y)
Canceled cashflow
$10,147K
Canceled cashflow
$179K
Deferred revenue
-$6,699K
(45.80%↑ Y/Y)
Purchase of property and
equipment
$760K
(-69.73%↓ Y/Y)
Payment of debt issuance
costs
$175K
(-88.66%↓ Y/Y)
Inventory
$2,675K
(161.64%↑ Y/Y)
Other liabilities
-$1,553K
(50.53%↑ Y/Y)
Accrued expenses
-$1,121K
(77.15%↑ Y/Y)
Content assets
$823K
(-36.20%↓ Y/Y)
Change in fair value of
warrant liabilities
-$519K
(40.28%↑ Y/Y)
Tax withholding
payments for vesting of...
$36K
(-83.26%↓ Y/Y)
Buy us a coffee
Beachbody Company, Inc. (BODI)
Beachbody Company, Inc. (BODI)