F45 Training Inc. (FXLV)
0.08
0.01 (21.95%)
At close: Mar 28, 2025, 1:13 PM
F45 Training Income Statement
| Year | FY22 | FY21 | FY20 | FY19 | FY18 | FY17 |
| Revenue | 104.42M | 134.02M | 82.31M | 92.69M | 57.76M | 25.5M |
| Cost of Revenue | 32.58M | 33.89M | 29.65M | 37.99M | 23.91M | 12.55M |
| Gross Profit | 71.85M | 100.13M | 52.66M | 54.7M | 33.84M | 12.95M |
| Operating Income | -146.87M | -82.54M | -5.16M | 13.19M | 19.25M | 940K |
| Interest Income | n/a | n/a | n/a | n/a | n/a | n/a |
| Pretax Income | -156.44M | -189.77M | -22.23M | -9.48M | 19.03M | 664K |
| Net Income | -178.8M | -182.72M | -25.29M | -12.6M | 12.79M | 58K |
| Selling & General & Admin | 191.38M | 182.67M | 57.83M | 41.13M | 14.59M | 12.01M |
| Research & Development | n/a | n/a | n/a | n/a | n/a | n/a |
| Other Expenses | 27.35M | 722K | 1.15M | -384K | n/a | n/a |
| Operating Expenses | 218.72M | 182.67M | 57.83M | 41.13M | 14.59M | 12.01M |
| Interest Expense | 14.98M | 59.35M | 9.4M | 414K | n/a | n/a |
| Selling & Marketing Expenses | n/a | n/a | n/a | n/a | n/a | n/a |
| Cost & Expenses | 251.3M | 216.56M | 87.48M | 79.11M | 38.5M | 24.56M |
| Income Tax | 22.36M | -7.06M | 3.06M | 3.12M | 6.24M | 606K |
| Shares Outstanding (Basic) | 96.36M | 60.2M | 29.28M | 110.05M | 90.87M | 90.87M |
| Shares Outstanding (Diluted) | 96.36M | 60.2M | 29.28M | 110.05M | 90.87M | 90.87M |
| EPS (Basic) | -1.86 | -3.04 | -0.86 | -0.11 | 0.14 | 0.00 |
| EPS (Diluted) | -1.86 | -3.04 | -0.86 | -0.11 | 0.14 | 0.00 |
| EBITDA | -135.53M | -137.96M | -10.13M | -7.53M | 20.09M | 1.32M |
| Depreciation & Amortization | 5.93M | 5.69M | 2.7M | 1.54M | 836K | 380K |