F45 Training Holdings Inc. (FXLV) Financial Statements (2025 and earlier)
Company Profile
| Business Address |
236 CALIFORNIA STREET EL SEGUNDO, CA 90245 |
| State of Incorp. | DE |
| Fiscal Year End | December 31 |
| Industry (SIC) | 504 - Professional And Commercial Equipment And Supplies (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)Annual | Quarterly
| 6/30/2023 Q2 | 3/31/2023 Q1 | 12/31/2022 Q4 | 9/30/2022 Q3 | 6/30/2022 Q2 | 3/31/2022 Q1 | 12/31/2021 Q4 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 53,730 | 5,265 | 16,676 | 8,476 | 13,992 | 42,004 | |||
| Cash and cash equivalents | 53,730 | 5,265 | 16,676 | 8,476 | 13,992 | 42,004 | |||
| Restricted cash and investments | 68 | 69 | 66 | 2,582 | |||||
| Receivables | 4,101 | 11,598 | 34,995 | 43,405 | 47,939 | 30,230 | |||
| Inventory, net of allowances, customer advances and progress billings | 43,058 | 42,497 | 53,745 | 36,251 | 16,622 | 12,300 | |||
| Inventory | 43,058 | 42,497 | 53,745 | 36,251 | 16,622 | 12,300 | |||
| Prepaid expense | 6,698 | 7,850 | 9,620 | 19,716 | 32,724 | 12,706 | |||
| Deferred costs | 1,891 | 1,886 | 1,861 | 1,992 | 2,021 | 1,887 | |||
| Other current assets | 6,485 | 6,279 | 18,348 | 19,061 | 18,442 | 9,515 | |||
| Other undisclosed current assets | 115 | ||||||||
| Total current assets: | 116,146 | 75,444 | 135,311 | 131,483 | 131,740 | 108,642 | |||
| Noncurrent Assets | |||||||||
| Operating lease, right-of-use asset | 13,905 | 14,258 | |||||||
| Property, plant and equipment | 9,665 | 10,035 | 10,546 | 10,805 | 8,870 | 5,645 | |||
| Intangible assets, net (including goodwill) | 8,379 | 8,407 | 32,747 | 33,022 | 33,535 | 33,060 | |||
| Goodwill | 2,110 | 2,145 | 4,405 | 4,386 | 4,614 | 4,614 | |||
| Intangible assets, net (excluding goodwill) | 6,269 | 6,262 | 28,342 | 28,636 | 28,921 | 28,446 | |||
| Deferred costs | 10,601 | 10,916 | 10,946 | 12,097 | 12,476 | 11,871 | |||
| Deferred income tax assets | 10,145 | 22,066 | 22,755 | 22,716 | |||||
| Other noncurrent assets | 21,386 | 23,646 | 26,330 | 36,588 | 27,246 | 21,960 | |||
| Total noncurrent assets: | 63,936 | 67,262 | 90,714 | 114,578 | 104,882 | 95,252 | |||
| TOTAL ASSETS: | 180,082 | 142,706 | 226,025 | 246,061 | 236,622 | 203,894 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities, including: | 44,217 | 48,485 | 60,189 | 48,190 | 38,519 | 36,594 | |||
| Interest and dividends payable | ✕ | ✕ | ✕ | ✕ | ✕ | 174 | 276 | ||
| Taxes payable | ✕ | ✕ | ✕ | ✕ | ✕ | 18,663 | 15,568 | ||
| Employee-related liabilities | ✕ | ✕ | ✕ | ✕ | ✕ | 1,707 | 1,677 | ||
| Accounts payable | 17,995 | 21,767 | 21,497 | 22,572 | 10,256 | 4,777 | |||
| Accrued liabilities | 22,404 | 18,653 | 2,477 | ||||||
| Other undisclosed accounts payable and accrued liabilities | 3,818 | 8,065 | 36,215 | 25,618 | 7,719 | 14,296 | |||
| Deferred revenue | 14,190 | 15,929 | 6,828 | 7,544 | 10,452 | 7,137 | |||
| Debt | 2,096 | 106 | 37 | ||||||
| Other liabilities | 3,298 | 2,559 | |||||||
| Other undisclosed current liabilities | 5,309 | 5,486 | 17,094 | 15,277 | 12,318 | 9,900 | |||
| Total current liabilities: | 69,110 | 72,565 | 84,148 | 71,011 | 61,289 | 53,631 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation | 125,060 | 88,341 | 88,351 | 61,600 | 31,600 | ||||
| Long-term debt, excluding current maturities | 125,060 | 88,341 | 88,351 | 61,600 | 31,600 | ||||
| Liabilities, other than long-term debt | 48,713 | 24,712 | 11,099 | 14,384 | 17,582 | 19,990 | |||
| Deferred revenue | 3,824 | 2,980 | 1,908 | 3,437 | 3,865 | 7,385 | |||
| Other liabilities | 4,502 | 4,548 | 9,191 | 10,947 | 13,717 | 12,605 | |||
| Operating lease, liability | 16,855 | 17,184 | |||||||
| Derivative instruments and hedges, liabilities | 23,532 | ||||||||
| Other undisclosed noncurrent liabilities | 3,192 | ||||||||
| Total noncurrent liabilities: | 173,773 | 113,053 | 99,450 | 79,176 | 49,182 | 19,990 | |||
| Total liabilities: | 242,883 | 185,618 | 183,598 | 150,187 | 110,471 | 73,621 | |||
| Equity | |||||||||
| Equity, attributable to parent, including: | (62,801) | (42,912) | 42,427 | 95,874 | 126,151 | 130,273 | |||
| Common stock | 6 | 6 | 6 | 6 | 6 | 5 | |||
| Treasury stock, value | (174,720) | (174,720) | (174,720) | (174,720) | (174,720) | (174,720) | |||
| Additional paid in capital | 684,909 | 681,338 | 672,898 | 663,599 | 100 | 662,946 | |||
| Accumulated other comprehensive income (loss) | (2,233) | (1,426) | (4,772) | (2,036) | 1,509 | 603 | |||
| Accumulated deficit | (570,763) | (548,110) | (450,985) | (390,975) | (356,049) | (358,561) | |||
| Other undisclosed equity, attributable to parent | 655,305 | ||||||||
| Total equity: | (62,801) | (42,912) | 42,427 | 95,874 | 126,151 | 130,273 | |||
| TOTAL LIABILITIES AND EQUITY: | 180,082 | 142,706 | 226,025 | 246,061 | 236,622 | 203,894 | |||
Income Statement (P&L) ($ in thousands)Annual | Quarterly
| 6/30/2023 Q2 | 3/31/2023 Q1 | 12/31/2022 Q4 | 9/30/2022 Q3 | 6/30/2022 Q2 | 3/31/2022 Q1 | 12/31/2021 Q4 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 17,580 | (4,945) | 29,327 | 30,033 | 50,008 | 61,822 | ||
| Cost of revenue | (5,852) | (613) | (9,419) | (10,369) | (12,174) | (33,893) | ||
| Other undisclosed gross profit | 16,834 | |||||||
| Gross profit: | 11,728 | (5,558) | 19,908 | 19,664 | 37,834 | 44,763 | ||
| Operating expenses | (31,504) | (79,891) | (53,913) | (52,828) | (32,090) | 3,509 | ||
| Other undisclosed operating loss | (40,294) | |||||||
| Operating income (loss): | (19,776) | (85,449) | (34,005) | (33,164) | 5,744 | 7,978 | ||
| Nonoperating income (expense) (Other Nonoperating Income (Expense)) | 554 | 2,910 | (2,567) | 1,184 | (570) | (693) | ||
| Interest and debt expense | (3,200) | (1,500) | (1,200) | (600) | (300) | (235) | ||
| Other undisclosed income from continuing operations before equity method investments, income taxes | 48,603 | |||||||
| Income (loss) from continuing operations before equity method investments, income taxes: | (22,422) | (84,039) | (37,772) | (32,580) | 4,874 | 55,653 | ||
| Other undisclosed income (loss) from continuing operations before income taxes | (31) | (41) | (8,228) | 1,169 | 174 | (48,556) | ||
| Income (loss) from continuing operations before income taxes: | (22,453) | (84,080) | (46,000) | (31,411) | 5,048 | 7,097 | ||
| Income tax expense (benefit) | (200) | (2,295) | (14,010) | (3,515) | (2,536) | 7,750 | ||
| Income (loss) from continuing operations: | (22,653) | (86,375) | (60,010) | (34,926) | 2,512 | 14,847 | ||
| Income (loss) before gain (loss) on sale of properties: | ✕ | ✕ | ✕ | (60,010) | (34,926) | 2,512 | 14,847 | |
| Net income (loss) available to common stockholders, diluted: | (22,653) | (86,375) | (60,010) | (34,926) | 2,512 | 14,847 | ||
Comprehensive Income ($ in thousands)Annual | Quarterly
| 6/30/2023 Q2 | 3/31/2023 Q1 | 12/31/2022 Q4 | 9/30/2022 Q3 | 6/30/2022 Q2 | 3/31/2022 Q1 | 12/31/2021 Q4 | ||
|---|---|---|---|---|---|---|---|---|
| Net income (loss): | (22,653) | (86,375) | (60,010) | (34,926) | 2,512 | 14,847 | ||
| Comprehensive income (loss): | (22,653) | (86,375) | (60,010) | (34,926) | 2,512 | 14,847 | ||
| Other undisclosed comprehensive income (loss), net of tax, attributable to parent | (807) | 2,798 | (2,736) | (3,545) | 906 | 1,541 | ||
| Comprehensive income (loss), net of tax, attributable to parent: | (23,460) | (83,577) | (62,746) | (38,471) | 3,418 | 16,388 | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.