Filed Pursuant to Rule 424(b)(3) Registration No. 333-258149

 

PROSPECTUS SUPPLEMENT NO. 5 (to prospectus dated August 6, 2021)

 

THE BEACHBODY COMPANY, INC.

 

243,320,841 SHARES OF COMMON STOCK

5,333,333 WARRANTS TO PURCHASE SHARES OF CLASS A COMMON STOCK

15,333,333 SHARES OF CLASS A COMMON STOCK UNDERLYING WARRANTS

 

This prospectus supplement is being filed to update and supplement the information contained in the prospectus dated August 6, 2021 (the “Prospectus”), related to (i) the offer and sale, from time to time, by the selling stockholders identified in the Prospectus, or their permitted transferees, of (a) an aggregate of 243,320,841 shares of Class A common stock, par value $0.0001 per share (the “Class A Common Stock”), of The Beachbody Company, Inc., a Delaware corporation, and (b) 5,333,333 warrants to purchase Common Stock at an exercise price of $11.50 per share (the “private placement warrants”) and (ii) the issuance by us of up to 15,333,333 shares of Common Stock upon the exercise of outstanding public warrants (the “public warrants”) and private placement warrants (collectively, the “warrants”), with the information contained in our Quarterly Report on Form 10-Q, filed with the Securities and Exchange Commission (“SEC”) on November 9, 2022 (the “Quarterly Report”). Accordingly, we have attached the Quarterly Report to this prospectus supplement.

 

This prospectus supplement updates and supplements the information in the Prospectus and is not complete without, and may not be delivered or utilized except in combination with, the Prospectus, including any amendments or supplements thereto. This prospectus supplement should be read in conjunction with the Prospectus and if there is any inconsistency between the information in the Prospectus and this prospectus supplement, you should rely on the information in this prospectus supplement.

 

Our shares of Class A Common Stock are listed on The New York Stock Exchange under the symbol “BODY.” On November 9, 2022, the closing sale price per share of our Common Stock was $0.86. Our public warrants are listed on The New York Stock Exchange under the symbol “BODY WS.” On

November 9, 2022, the closing sale price per warrant of our public warrants was $0.08.

Investing in our securities involves risks that are described in the “Risk Factors” section beginning on page 11 of the Prospectus. Neither the SEC nor any state securities commission has approved or disapproved of the securities to be issued under the Prospectus or

determined if the Prospectus or this prospectus supplement is truthful or complete. Any representation to the contrary is a criminal offense.

 

The date of this prospectus supplement is November 9, 2022.

 


 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

 

 

QUARTERLY REPORT PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended September 30, 2022

or

 

TRANSITION REPORT PURSUANT TO Section 13 or 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the transition period from to

Commission file number: 001-39735

 

The Beachbody Company, Inc.

(Exact name of registrant as specified in its charter)

 

 

Delaware

85-3222090

(State or other jurisdiction of

incorporation or organization)

(I.R.S. Employer

Identification No.)

 

 

400 Continental Blvd, Suite 400

El Segundo, California

90245

(Address of principal executive offices)

(Zip Code)

(310) 883-9000

Registrant’s telephone number, including area code

 

 

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

 

Trading

Symbol(s)

 

Name of each exchange

on which registered

 

Class A Common Stock, par value $0.0001 per share

BODY

The New York Stock Exchange

Redeemable warrants, each whole warrant exercisable for one Class A common stock at an exercise price of $11.50

BODY WS

The New York Stock Exchange

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large Accelerated Filer ☐

Accelerated Filer ☒

Non-Accelerated Filer ☐

Smaller Reporting Company ☐

Emerging Growth Company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes ☐ No ☒

There were 170,911,819 shares of the registrant’s Class A Common Stock, par value $0.0001 per share, and 141,250,310 shares of the registrant’s Class X Common Stock, par value $0.0001 per share, outstanding as of November 04, 2022.

 

 

 


 

Table of Contents

 

Part I.

Financial Information

2

Item 1.

Financial Statements

2

 

Condensed Consolidated Balance Sheets

2

 

Unaudited Condensed Consolidated Statements of Operations

3

 

Unaudited Condensed Consolidated Statements of Comprehensive Loss

4

 

Unaudited Condensed Consolidated Statements of Stockholders’ Equity

5

 

Unaudited Condensed Consolidated Statements of Cash Flows

6

 

Notes to Unaudited Condensed Consolidated Financial Statements

7

Item 2.

Management’s Discussion and Analysis of Financial Condition and Operations

23

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

40

Item 4.

Controls and Procedures

40

Part II.

Other Information

41

Item 1.

Legal Proceedings

41

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

42

Item 3.

Defaults Upon Senior Securities

42

Item 4.

Mine Safety Disclosures

42

Item 5.

Other Information

43

Item 6.

Exhibits

44

Signatures

45

 

 


 

PART I—FINANCIAL INFORMATION

Item 1. Financial Statements.

The Beachbody Company, Inc.

Condensed Consolidated Balance Sheets

(in thousands, except share and per 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 accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

2


 

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 accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

3


 

The Beachbody Company, Inc.

Unaudited Condensed Consolidated Statements of Comprehensive Loss

(in thousands)

 

 

 

Three months ended September 30,

 

 

Nine months ended September 30,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(33,859

)

 

$

(39,922

)

 

$

(149,259

)

 

$

(82,420

)

Other comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

Change in fair value of derivative financial instruments, net of tax

 

 

555

 

 

 

(70

)

 

 

405

 

 

 

(278

)

Reclassification of losses (gains) on derivative financial instruments
  included in net loss

 

 

(2

)

 

 

142

 

 

 

141

 

 

 

481

 

Foreign currency translation adjustment

 

 

(129

)

 

 

(40

)

 

 

(176

)

 

 

14

 

Total other comprehensive income

 

 

424

 

 

 

32

 

 

 

370

 

 

 

217

 

Total comprehensive loss

 

$

(33,435

)

 

$

(39,890

)

 

$

(148,889

)

 

$

(82,203

)

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

4


 

The Beachbody Company, Inc.

Unaudited Condensed Consolidated Statements of Stockholders’ Equity

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

Retained

 

 

 

 

 

 

 

 

 

 

 

 

Additional

 

 

Other

 

 

Earnings

 

 

Total

 

 

 

Common Stock

 

 

Paid-In

 

 

Comprehensive

 

 

(Accumulated)

 

 

Stockholders’

 

 

 

Shares

 

 

Amount

 

 

Capital

 

 

Income (Loss)

 

 

(Deficit)

 

 

Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances at December 31, 2020

 

 

243,013

 

 

$

24

 

 

$

96,097

 

 

$

(202

)

 

$

3,339

 

 

$

99,258

 

Net loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(30,058

)

 

 

(30,058

)

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

100

 

 

 

 

 

 

100

 

Equity-based compensation

 

 

 

 

 

 

 

 

2,573

 

 

 

 

 

 

 

 

 

2,573

 

Balances at March 31, 2021

 

 

243,013

 

 

$

24

 

 

$

98,670

 

 

$

(102

)

 

$

(26,719

)

 

$

71,873

 

Net loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(12,440

)

 

 

(12,440

)

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

85

 

 

 

 

 

 

85

 

Equity-based compensation

 

 

 

 

 

 

 

 

2,522

 

 

 

 

 

 

 

 

 

2,522

 

Business Combination, net of redemptions
  and equity issuance costs of $47.0 million

 

 

51,617

 

 

 

5

 

 

 

333,850

 

 

 

 

 

 

 

 

 

333,855

 

Common shares issued in connection with
   acquisition

 

 

13,546

 

 

 

2

 

 

 

162,556

 

 

 

 

 

 

 

 

 

162,558

 

Balances at June 30, 2021

 

 

308,176

 

 

$

31

 

 

$

597,598

 

 

$

(17

)

 

$

(39,159

)

 

$

558,453

 

Net loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(39,922

)

 

 

(39,922

)

Other comprehensive loss

 

 

 

 

 

 

 

 

 

 

 

32

 

 

 

 

 

 

32

 

Equity-based compensation

 

 

 

 

 

 

 

 

5,744

 

 

 

 

 

 

 

 

 

5,744

 

Options exercised, net of tax withholdings

 

 

1,293

 

 

 

 

 

 

1,323

 

 

 

 

 

 

 

 

 

1,323

 

Balances at September 30, 2021

 

 

309,469

 

 

$

31

 

 

$

604,665

 

 

$

15

 

 

$

(79,081

)

 

$

525,630

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional

 

 

Other

 

 

 

 

 

Total

 

 

 

Common Stock

 

 

Paid-In

 

 

Comprehensive

 

 

Accumulated

 

 

Stockholders’

 

 

 

Shares

 

 

Amount

 

 

Capital

 

 

Income (Loss)

 

 

Deficit

 

 

Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances at December 31, 2021

 

 

309,584

 

 

$

31

 

 

$

610,418

 

 

$

(21

)

 

$

(225,043

)

 

$

385,385

 

Net loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(73,533

)

 

 

(73,533

)

Other comprehensive loss

 

 

 

 

 

 

 

 

 

 

 

(112

)

 

 

 

 

 

(112

)

Equity-based compensation

 

 

 

 

 

 

 

 

4,564

 

 

 

 

 

 

 

 

 

4,564

 

Options exercised, net of tax withholdings

 

 

1,132

 

 

 

 

 

 

1,923

 

 

 

 

 

 

 

 

 

1,923

 

Balances at March 31, 2022

 

 

310,716

 

 

$

31

 

 

$

616,905

 

 

$

(133

)

 

$

(298,576

)

 

$

318,227

 

Net loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(41,867

)

 

 

(41,867

)

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

58

 

 

 

 

 

 

58

 

Equity-based compensation

 

 

210

 

 

 

 

 

 

3,001

 

 

 

 

 

 

 

 

 

3,001

 

Options exercised, net of tax withholdings

 

 

588

 

 

 

 

 

 

737

 

 

 

 

 

 

 

 

 

737

 

Balances at June 30, 2022

 

 

311,514

 

 

$

31

 

 

$

620,643

 

 

$

(75

)

 

$

(340,443

)

 

$

280,156

 

Net loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(33,859

)

 

 

(33,859

)

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

424

 

 

 

 

 

 

424

 

Equity-based compensation

 

 

647

 

 

 

 

 

 

5,601

 

 

 

 

 

 

 

 

 

5,601

 

Options exercised, net of tax withholdings

 

 

159

 

 

 

 

 

 

194

 

 

 

 

 

 

 

 

 

194

 

Shares withheld for tax withholdings on vesting of restricted stock

 

 

(158

)

 

 

 

 

 

(183

)

 

 

 

 

 

 

 

 

(183

)

Balances at September 30, 2022

 

 

312,162

 

 

$

31

 

 

$

626,255

 

 

$

349

 

 

$

(374,302

)

 

$

252,333

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

5


 

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 accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

6


 

The Beachbody Company, Inc.

Notes to Unaudited Condensed Consolidated Financial Statements

1. Description of Business and Summary of Significant Accounting Policies

Business

The Beachbody Company, Inc. (“Beachbody” or the “Company”) is a leading subscription health and wellness company and the creator of some of the world’s most popular fitness programs. The Company’s fitness programs are available for streaming through subscription to Beachbody On Demand (“BOD”) and, together with the Company’s live fitness and comprehensive nutrition programs, through subscription to Beachbody On Demand Interactive (“BODi”). Prior to July 2022, fitness programs were also available on the Openfit digital platform. Beachbody offers nutritional products such as Shakeology nutrition shakes, BEACHBAR snack bars, and Ladder premium supplements, which have been designed and clinically tested to help customers achieve their goals. Beachbody also offers a professional-grade stationary cycle with a 360-degree touch screen tablet and connected fitness software. The Company’s revenue has historically been generated primarily through a network of micro-influencers (“Coaches”), social media marketing channels, and direct response advertising. During the nine months ended September 30, 2022, the Company commenced and completed a process of consolidating its Openfit streaming fitness offering onto a single Beachbody digital platform. See Note 14, Restructuring, for additional information regarding the Company’s strategic realignment initiative.

Basis of Presentation and Principles of Consolidation

The Company prepares its consolidated financial statements in conformity with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information as determined by the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) and pursuant to the regulations of the U.S. Securities and Exchange Commission (“SEC”).

The preparation of unaudited condensed consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that impact the amounts reported in the unaudited condensed consolidated financial statements and accompanying notes. Significant estimates include, but are not limited to, the useful life and recoverability of long-lived assets, the valuation of warrant liabilities, the recognition and measurement of income tax assets and liabilities, the valuation of intangible assets, impairment of goodwill, and the net realizable value of inventory. The Company bases these estimates on historical experience and on various other assumptions that it believes are reasonable under the circumstances, the results of which form the basis for making judgements about the carrying amounts of assets and liabilities. Actual results could differ from those estimates.

The unaudited condensed consolidated financial statements have been prepared on the same basis as the annual audited consolidated financial statements and, in the opinion of management, include all normal recurring adjustments necessary for the fair statement of the Company’s financial position, results of operations, and cash flows. The financial data and other financial information disclosed in the notes to these unaudited condensed consolidated financial statements are also unaudited. These unaudited condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements and the related notes included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2021. Interim results are not necessarily indicative of the results expected for the full fiscal year or any other period.

 

Segments

 

Operating segments are defined as the components of an entity for which separate financial information is available and that are regularly reviewed by the Chief Operating Decision Maker (“CODM”) in assessing performance and in deciding how to allocate resources to an individual segment. Prior to the three months ended September 30, 2022, the Company concluded it had two operating segments, Beachbody and Other, and one reportable segment, Beachbody. During the three months ended September 30, 2022, in connection with the consolidation of its Openfit streaming fitness offering onto a single Beachbody digital platform, the Company determined that it has one consolidated operating segment and changed its segment reporting accordingly.

 

The Company considers its chief executive officer to be the Company’s CODM. The CODM manages business operations, evaluates performance, and allocates resources based on the Company’s consolidated net revenues and contribution margin.

 

 

7


 

Summary of Changes in Significant Accounting Estimates

Goodwill and Intangible Assets, Net

 

Interim Impairment Test

 

Goodwill represents the excess of the fair value of the consideration transferred in a business combination over the fair value of the underlying identifiable assets and liabilities acquired. Goodwill and intangible assets deemed to have an indefinite life are not amortized, but instead are assessed for impairment annually as of October 1 and between annual tests if an event or change in circumstances occurs that would more likely than not reduce the fair value of a reporting unit below its carrying value or indicate that it is more likely than not that the indefinite-lived asset is impaired.

 

Due to the sustained decline in the Companys market capitalization and macro-economic conditions observed in the three months ended June 30, 2022, the Company performed an interim test for impairment of its goodwill as of June 30, 2022. In performing the interim impairment test for goodwill, the Company elected to bypass the optional qualitative test and proceeded to perform quantitative tests by comparing the carrying value of each reporting unit to its estimated fair value. The Company previously tested its reporting units for impairment as of December 31, 2021 which resulted in an impairment and write-off of all goodwill in the Company’s Other reporting unit. The results of the Company’s interim test for impairment at June 30, 2022 concluded that the fair value of its Beachbody reporting unit exceeded its carrying value, resulting in no impairment.

 

As a result of the change in segment reporting discussed above, the Company completed a qualitative assessment for testing its goodwill by reporting unit for impairment both prior to and subsequent to the change. The qualitative assessment is an evaluation of whether it is more likely than not that the fair value of a reporting unit is less than its carrying amount. In performing its qualitative assessment, the Company considered the significant margin by which the fair value of its reporting unit exceeded carrying value in its most recent quantitative test in addition to events and changes in circumstances since its most recent quantitative test that could have significantly impacted the assumptions used in the valuation. Based on this qualitative assessment, the Company concluded that no impairment indicators existed for goodwill both prior to and subsequent to the change in segment reporting.

 

Indefinite-lived Intangible Assets

During the three months ended March 31, 2022, the Company determined that one of its acquired trade names no longer has an indefinite life. The Company tested the trade name for impairment before changing the useful life and determined there was no impairment based on its assessment of fair value. The Company is prospectively amortizing the trade name over its remaining estimated useful life of two years beginning January 1, 2022. The Company recorded $1.8 million, or $0.01 per share, and $5.6 million, or $0.02 per share, of amortization expense for this trade name as a component of selling and marketing expenses during the three and nine months ended September 30, 2022, respectively.

Due to reduced revenue and margin forecasts for certain products, the Company performed an interim test for impairment of indefinite-lived intangible assets as of September 30, 2022. The fair value of the indefinite-lived trade name was calculated using a relief-from-royalty approach and was determined to be lower than its carrying value, primarily due to the reduced revenue and margin forecasts for certain supplements. The Company recorded a $1.0 million non-cash impairment charge for these intangible assets during the three and nine months ended September 30, 2022.

 

Long-Lived Assets

 

Management reviews long-lived assets (including property and equipment, content assets, and definite-lived intangible assets) for impairment whenever events or changes in circumstances indicate that their carrying amount may not be recoverable. Recoverability of assets is determined by first grouping the long-lived assets at the lowest level for which there are identifiable cash flows, and then comparing the carrying value of each asset group to its forecasted undiscounted cash flows. If the evaluation of the forecasted undiscounted cash flows indicates that the carrying value of the asset group is not recoverable, an impairment test of the asset group is performed. Impairment is recognized if the carrying amount of the asset group exceeds its fair value. The Company performed a test for recoverability at June 30, 2022 and concluded that the carrying value of its long-lived assets was recoverable.

 

Due to reduced revenue and margin forecasts for certain supplements, the Company tested the related asset group for recoverability as of September 30, 2022 and determined that the asset group was not recoverable. The fair value of the assets within the asset group was then calculated to determine if an impairment loss should be recognized. The fair value of the formulae intangible assets, which is the long-lived asset within the asset group, was estimated primarily using a replacement cost methodology and calculated to be greater than the carrying value. As a result, no impairment was recognized.

 

8


 

Recently Adopted Accounting Pronouncements

In August 2020, the FASB issued ASU 2020-06, Debt – Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging – Contracts in Entity’s Own Equity (Subtopic 815-40), to simplify the accounting for certain financial instruments with characteristics of liabilities and equity. The FASB reduced the number of accounting models for convertible debt and convertible preferred stock instruments and made certain disclosure amendments to improve the information provided to users. In addition, the FASB amended the derivative guidance for the “own stock” scope exception and certain aspects of the EPS guidance. The Company adopted this new accounting guidance on a prospective basis on January 1, 2022, and the adoption did not have a material effect on its unaudited condensed consolidated financial statements.

Accounting Pronouncements Not Yet Adopted

In October 2021, the FASB issued ASU 2021-08, Business Combinations (Topic 805): Accounting for Contract Assets and Contract Liabilities from Contracts with Customers, which requires an acquirer to apply ASC 606 to recognize and measure contract assets and liabilities from contracts with customers acquired in a business combination on the acquisition date rather than the general guidance in ASC 805. The guidance in this update will be effective for public companies for fiscal years beginning after December 15, 2022, including interim periods within those fiscal years with early adoption permitted. The Company is evaluating the potential impact of adopting this guidance on its consolidated financial statements.

 

In September 2022, the FASB issued ASU 2022-04, Liabilities-Supplier Finance Programs (Topic 405-50) - Disclosure of Supplier Finance Program Obligations, which requires that a buyer in a supplier finance program disclose sufficient information about the program to allow a user of financial statements to understand the program’s nature, activity during the period, changes from period to period, and potential magnitude. The guidance in this update will be effective for fiscal years beginning after December 15, 2022, except for the amendment on roll forward information which is effective for fiscal years beginning after December 15, 2023. The Company is evaluating the potential impact of this guidance on its consolidated financial statements and related disclosures.

 

 

9


 

 

2. Revenue

The Company’s revenue disaggregated by revenue type and geographic region is as follows (in thousands):

 

 

 

Three months ended September 30,

 

 

 

2022

 

 

2021

 

 

 

 

 

 

 

 

Revenue Type:

 

 

 

 

 

 

Digital

 

$

72,228

 

 

$

94,072

 

Nutrition and other

 

 

90,416

 

 

 

108,053

 

Connected fitness

 

 

3,331

 

 

 

5,927

 

Total revenue

 

$

165,975

 

 

$

208,052

 

 

 

 

 

 

 

 

Geographic region:

 

 

 

 

 

 

United States

 

$

149,132

 

 

$

187,697

 

Rest of world1

 

 

16,843

 

 

 

20,355

 

Total revenue

 

$

165,975

 

 

$

208,052

 

 

 

 

Nine months ended September 30,

 

 

 

2022

 

 

2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue Type:

 

 

 

 

 

 

Digital

 

$

231,988

 

 

$

283,547

 

Nutrition and other

 

 

278,596

 

 

 

367,895

 

Connected fitness

 

 

33,449

 

 

 

5,937

 

Total revenue

 

$

544,033

 

 

$

657,379

 

 

 

 

 

 

 

 

Geographic region:

 

 

 

 

 

 

United States

 

$

487,760

 

 

$

588,942

 

Rest of world1

 

 

56,273

 

 

 

68,437

 

Total revenue

 

$

544,033

 

 

$

657,379

 

 

(1) Consists of Canada, United Kingdom, and France. No single country accounted for more than 10% of total revenue during the three and nine months ended September 30, 2022 and 2021.

Deferred Revenue

Deferred revenue is recorded for nonrefundable cash payments received for the Company’s performance obligation to transfer, or stand ready to transfer, goods or services in the future. Deferred revenue consists of subscription fees billed that have not been recognized and physical products sold that have not yet been delivered. During the three and nine months ended September 30, 2022, the Company recognized $14.1 million and $102.2 million of revenue that was included in the deferred revenue balance as of December 31, 2021. During the three and nine months ended September 30, 2021, the Company recognized $11.3 million and $90.5 million of revenue that was included in the deferred revenue balance as of December 31, 2020.

 

10


 

 

3. Fair Value Measurements

The Company’s financial assets and liabilities subject to fair value measurements on a recurring basis and the level of inputs used for such measurements were as follows (in thousands):

 

 

 

September 30, 2022

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

Derivative assets

 

$

 

 

$

996

 

 

$

 

Total assets

 

$

 

 

$

996

 

 

$

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

Public warrants

 

$

1,621

 

 

$

 

 

$

 

Private placement warrants

 

 

 

 

 

 

 

 

640

 

Term Loan warrants

 

 

 

 

 

 

 

 

3,113

 

Total liabilities

 

$

1,621

 

 

$

 

 

$

3,753

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2021

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

Derivative assets

 

$

 

 

$

314

 

 

$

 

Total assets

 

$

 

 

$

314

 

 

$

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

Public warrants

 

$

2,701

 

 

$

 

 

$

 

Private placement warrants

 

 

 

 

 

 

 

 

2,133

 

Total liabilities

 

$

2,701

 

 

$

 

 

$

2,133

 

 

Fair values of cash and cash equivalents, accounts receivable, accounts payable, and accrued expenses approximate the recorded value due to the short period of time to maturity. The fair value of the public warrants, which trade in active markets, is based on quoted market prices. The fair value of derivative instruments is based on Level 2 inputs such as observable forward rates, spot rates, and foreign currency exchange rates. The Company’s private placement and Term Loan warrants are classified within Level 3 of the fair value hierarchy because their fair values are based on significant inputs that are unobservable in the market.

Private Placement Warrants

The Company determined the fair value of the private placement warrants using a Black-Scholes option-pricing model and the quoted price of the Company’s Class A Common Stock. Volatility was based on the implied volatility derived primarily from the average of the actual market activity of the Company’s peer group. The expected life was based on the remaining contractual term of the private placement warrants, and the risk-free interest rate was based on the implied yield available on U.S. treasury securities with a maturity equivalent to the warrants’ expected life. The significant unobservable input used in the fair value measurement of the private placement warrants is the implied volatility. Significant changes in the implied volatility would result in a significantly higher or lower fair value measurement, respectively.

11


 

The following table presents significant assumptions utilized in the valuation of the private placement warrants on September 30, 2022 and December 31, 2021:

 

 

 

 

 

 

 

 

 

 

September 30, 2022

 

 

December 31, 2021

 

 

 

 

 

 

 

 

Risk-free rate

 

 

4.2

%

 

 

1.2

%

Dividend yield rate

 

 

 

 

 

 

Volatility

 

 

80.0

%

 

 

65.0

%

Contractual term (in years)

 

 

3.74

 

 

 

4.49

 

Exercise price

 

$

11.50

 

 

$

11.50

 

 

 

The following table presents changes in the fair value of the private placement warrants for the three and nine months ended September 30, 2022 and 2021:

 

 

 

Three months ended September 30,

 

 

Nine months ended September 30,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Balance, beginning of period

 

$

800

 

 

$

20,373

 

 

$

2,133

 

 

$

 

Assumed in Business Combination

 

 

 

 

 

 

 

 

 

 

 

26,400

 

Change in fair value

 

 

(160

)

 

 

(12,373

)

 

 

(1,493

)

 

 

(18,400

)

Balance, end of period

 

$

640

 

 

$

8,000

 

 

$

640

 

 

$

8,000

 

 

For the three and nine months ended September 30, 2022 and 2021, the change in the fair value of private placement warrants resulted from the change in price of the Company’s Class A Common Stock, remaining contractual term, and risk-free rate. The changes in fair value are included in the unaudited condensed consolidated statements of operations as a component of change in fair value of warrant liabilities and in the unaudited condensed consolidated balance sheets as other liabilities.

Term Loan Warrants

The Company determined the fair value of the Term Loan warrants using a Black-Scholes option-pricing model and the quoted price of the Company’s Class A Common Stock. Volatility was based on the implied volatility derived primarily from the average of the actual market activity of the Company’s peer group. The expected life was based on the remaining contractual term of the Term Loan warrants, and the risk-free interest rate was based on the implied yield available on U.S. treasury securities with a maturity equivalent to the warrants’ expected life. The significant unobservable input used in the fair value measurement of the Term Loan warrants is the implied volatility. Significant changes in the implied volatility would result in a significantly higher or lower fair value measurement, respectively. See Note 10, Debt, for additional information regarding the Term Loan warrants.

 

The following table presents significant assumptions utilized in the valuation of the Term Loan Warrants on the Effective Date and at September 30, 2022:

 

 

 

September 30, 2022

 

 

August 8, 2022

 

 

 

 

 

 

 

 

Risk-free rate

 

 

4.0

%

 

 

2.9

%

Dividend yield rate

 

 

 

 

 

 

Volatility

 

 

80.0

%

 

 

75.0

%

Contractual term (in years)

 

 

6.86

 

 

 

7.00

 

Exercise price

 

$

1.85

 

 

$

1.85

 

 

The following table presents changes in the fair value of the Term Loan warrants for the three and nine months ended September 30, 2022 and 2021:

 

 

 

Three months ended September 30,

 

 

Nine months ended September 30,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Balance, beginning of period

 

$

 

 

$

 

 

$

 

 

$

 

Issued in connection with Term Loan

 

 

5,236

 

 

 

 

 

 

5,236

 

 

 

 

Change in fair value

 

 

(2,123

)

 

 

 

 

 

(2,123

)

 

 

 

Balance, end of period

 

$

3,113

 

 

$

 

 

$

3,113

 

 

$

 

 

12


 

 

4. Inventory, Net

Inventory, net consists of the following (in thousands):

 

 

 

September 30, 2022

 

 

December 31, 2021

 

 

 

 

 

 

 

 

Raw materials and work in process

 

$

18,361

 

 

$

24,436

 

Finished goods

 

 

49,632

 

 

 

108,294

 

Total inventory, net

 

$

67,993

 

 

$

132,730

 

 

Adjustments to the carrying value of excess inventory and inventory on hand to net realizable value were $0.3 million and $32.3 million during the three and nine months ended September 30, 2022, respectively, and $1.6 million and $4.4 million during the three and nine months ended September 30, 2021, respectively. These adjustments are included in the unaudited condensed consolidated statements of operations as a component of connected fitness cost of revenue and nutrition and other cost of revenue.

 

5. Other Current Assets

Other current assets consist of the following (in thousands):

 

 

 

September 30, 2022

 

 

December 31, 2021

 

Deferred coach costs

 

$

32,690

 

 

$

30,928

 

Deposits

 

 

4,263

 

 

 

8,915

 

Accounts receivable, net

 

 

871

 

 

 

1,225

 

Other

 

 

3,204

 

 

 

2,659

 

Total other current assets

 

$

41,028

 

 

$

43,727

 

 

6. Property and Equipment, Net

 

Property and equipment, net consists of the following (in thousands):

 

 

 

 

 

 

 

 

 

September 30, 2022

 

 

December 31, 2021

 

 

 

 

 

 

 

 

Computer software and web development

 

$

234,473

 

 

$

231,943

 

Computer equipment

 

 

23,779

 

 

 

23,691

 

Buildings

 

 

5,158

 

 

 

5,158

 

Leasehold improvements

 

 

4,600

 

 

 

5,157

 

Furniture, fixtures and equipment

 

 

1,777

 

 

 

2,442

 

Computer software and web development projects in-process

 

 

7,008

 

 

 

26,490

 

Property and equipment, gross

 

 

276,795

 

 

 

294,881

 

Less: Accumulated depreciation

 

 

(194,765

)

 

 

(181,783

)

Total property and equipment, net

 

$

82,030

 

 

$

113,098

 

 

All of the Company’s property and equipment is located in the U.S. During the three and nine months ended September 30, 2022, primarily due to the consolidation of the Company's digital platforms and office lease assignment, the Company disposed of certain property and equipment no longer in use. The Company recognized a net loss of $0.3 million and $0.7 million during the three and nine months ended September 30, 2022, respectively, which is reflected in nutrition and other cost of revenue and technology and development, general and administrative, and restructuring expenses in the unaudited condensed consolidated statements of operations.

 

 

13


 

The Company recorded depreciation expense related to property and equipment in the following expense categories of its unaudited condensed consolidated statements of operations as follows (in thousands):

 

 

 

Three months ended September 30,

 

 

Nine months ended September 30,

 

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue

 

$

5,068

 

 

$

4,375

 

 

$

21,892

 

 

$

12,259

 

 

Selling and marketing

 

 

 

 

 

323

 

 

 

381

 

 

 

1,163

 

 

Enterprise technology and development

 

 

7,676

 

 

 

6,055

 

 

 

22,611

 

 

 

18,706

 

 

General and administrative

 

 

1

 

 

 

533

 

 

 

242

 

 

 

1,796

 

 

Total depreciation

 

$

12,745

 

 

$

11,286

 

 

$

45,126

 

 

$

33,924

 

 

 

7. Accrued Expenses

Accrued expenses consist of the followings (in thousands):

 

 

 

September 30, 2022

 

 

December 31, 2021

 

Employee compensation and benefits

 

$

27,313

 

 

$

8,996

 

Coach costs

 

 

16,905

 

 

 

19,168

 

Inventory, shipping and fulfillment

 

 

11,028

 

 

 

14,360

 

Sales and other taxes

 

 

4,483

 

 

 

5,097

 

Information technology

 

 

3,247

 

 

 

10,150

 

Advertising

 

 

800

 

 

 

4,033

 

Customer service expenses

 

 

531

 

 

 

1,773

 

Other accrued expenses

 

 

7,388

 

 

 

10,948

 

Total accrued expenses

 

$

71,695

 

 

$

74,525

 

 

 

14


 

 

8. Commitments and Contingencies

Inventory Purchase and Service Agreements

The Company has noncancelable inventory purchase and service agreements with multiple service providers which expire at varying dates through 2028. During the three and nine months ended September 30, 2022, the Company recorded losses on inventory purchase commitments related to connected fitness hardware of approximately zero and $2.3 million, respectively. These losses are included in accrued expenses in the unaudited condensed consolidated balance sheets and connected fitness cost of revenue in the unaudited condensed consolidated statements of operations. Service agreement obligations include amounts related to fitness and nutrition trainers, future events, information systems support, and other technology projects.

Future minimum payments under noncancelable service and inventory purchase agreements for the periods succeeding September 30, 2022 are as follows (in thousands):

 

Three months ending December 31, 2022

 

$

22,507

 

Year ending December 31, 2023

 

 

7,235

 

Year ending December 31, 2024

 

 

1,844

 

Year ending December 31, 2025

 

 

1,385

 

Year ending December 31, 2026

 

 

100

 

Thereafter

 

 

150

 

 

 

$

33,221

 

 

The preceding table excludes royalty payments to fitness trainers, talent, and others that are based on future sales as such amounts cannot be reasonably estimated.

 

Lease Commitments

 

The Company leases facilities under noncancelable operating leases expiring through 2027 and certain equipment under a finance lease expiring in 2024. These lease obligations will require payments of approximately $0.6 million during the three months ending December 31, 2022 and $6.0 million for the year ending December 31, 2023 and thereafter through 2027.

Contingencies

The Company is subject to litigation from time to time in the ordinary course of business. Such claims typically involve its products, intellectual property, and relationships with suppliers, customers, distributors, employees, and others. Contingent liabilities are recorded when it is both probable that a loss has occurred and the amount of the loss can be reasonable estimated. Although it is not possible to predict how litigation and other claims will be resolved, the Company does not believe that any currently identified claims or litigation matters will have a material adverse effect on its consolidated financial position or results of operations.

 

15


 

 

9. Acquisition

 

On June 25, 2021, the Company acquired 100% of the equity of Myx Fitness Holdings, LLC. The Company recognized the acquired assets and assumed liabilities of Myx based on estimates of their acquisition date fair values.

 

The following unaudited pro forma financial information presents the combined results of operations of the Company and Myx as if the companies had been combined as of January 1, 2021. The unaudited pro forma financial information includes the accounting effects of the business combination, including amortization of intangible assets. The unaudited pro forma financial information is presented for information purposes only and is not indicative of the results of operations that would have been achieved if the acquisition had taken place at the beginning of the period presented, nor should it be taken as indication of the Company’s future consolidated results of operations.

 

(in thousands)

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30, 2021

 

 

September 30, 2021

 

Pro forma combined:

 

 

 

 

 

 

Revenue

 

$

208,052

 

 

$

688,595

 

Net loss

 

 

(41,977

)

 

 

(109,725

)

 

10. Debt

 

On August 8, 2022 (the “Effective Date”), the Company, Beachbody, LLC as borrower (a wholly owned subsidiary of the Company), and certain other subsidiaries of the Company as guarantors on the signature pages (the “Guarantors”), the lenders (the “Lenders”), and Blue Torch Finance, LLC, as administrative agent and collateral agent for such lenders (the “Term Loan Agent”) entered into a financing agreement (the “Financing Agreement”). The Financing Agreement provides for senior secured term loans on the Effective Date in an aggregate principal amount of $50.0 million (the “Term Loan”) which was drawn on the Effective Date. In addition, the Financing Agreement permits the Company to borrow up to an additional $25.0 million, subject to the terms and conditions set forth in the Financing Agreement. Borrowings under the Term Loan are unconditionally guaranteed by the Guarantors, and all present and future material U.S. and Canadian subsidiaries of the Company. Such security interest consists of a first-priority perfected lien on substantially all property and assets of the Company and subsidiaries, including stock pledges on the capital stock of the Company’s material and direct subsidiaries, subject to customary carveouts. In connection with the Financing Agreement, the Company incurred $4.2 million of third-party debt issuance costs which are recorded in the unaudited condensed consolidated balance sheets as a reduction of long-term debt as of September 30, 2022 and are being amortized over the term of the Term Loan using the effective-interest method. As of September 30, 2022, borrowings outstanding under the Term Loan were $49.7 million. The Term Loan matures on August 8, 2026.

 

The Term Loan borrowings may take the form of base rate (“Reference Rate”) loans or Secured Overnight Financing Rate (“SOFR”) loans. Reference Rate loans bear interest at a rate per annum equal to the sum of an applicable margin of 6.15% per annum, plus the greater of (a) 2.00% per annum, (b) the Federal Funds Rate plus 0.50% per annum, (c) the “SOFR Rate” (based upon an interest period of 1 month) plus 1.00% per annum, and (d) the rate last quoted by The Wall Street Journal. SOFR loans bear interest at a rate per annum equal to the sum of an applicable margin of 7.15% and the “SOFR Rate” (based upon an interest period of 3 months). The “SOFR Rate” is subject to a floor of 1.00%. In addition, the Term Loan borrowings bear additional interest at 3.00% per annum, paid in kind by capitalizing such interest and adding such capitalized interest to the outstanding principal amount of the loans on each anniversary of the Effective Date. The $50.0 million Term Loan was a SOFR loan, with an effective interest rate of 19.40%. The Company recorded $1.2 million of interest related to the Term Loan during the three and nine months ended September 30, 2022.

 

In connection with the Term Loan, the Company issued to certain holders affiliated with Blue Torch Finance, LLC warrants for the purchase of 4,716,756 shares of the Company’s Class A Common Stock at an exercise price of $1.85 per share. The warrants vest on a monthly basis over four years, with 30%, 30%, 20% and 20% vesting in the first, second, third and fourth years, respectively. The warrants have a seven-year term from the Effective Date. See Note 3, Fair Value Measurements, for information on the valuation of the warrants. The warrants were recorded at an initial fair value of $5.2 million in the unaudited condensed consolidated balance sheets as warrant liabilities and a reduction of long-term debt as of September 30, 2022. The initial value of the warrants is being amortized as a debt discount over the term of the Term Loan using the effective-interest method.

 

 

16


 

The aggregate amounts of payments due for the periods succeeding September 30, 2022 and reconciliation of the Company’s debt balances, net of debt discount and debt issuance costs, are as follows (in thousands):

 

Three months ending December 31, 2022

 

$

312

 

Year ending December 31, 2023

 

 

1,250

 

Year ending December 31, 2024

 

 

1,563

 

Year ending December 31, 2025

 

 

2,500

 

Year ending December 31, 2026

 

 

44,063

 

Total debt

 

$

49,688

 

Less current portion

 

 

(1,250

)

Less unamortized debt discount and debt issuance costs

 

 

(9,185

)

Add capitalized paid-in-kind interest

 

 

221

 

Total long-term debt

 

$

39,474

 

 

The Term Loan amortizes at 2.50% per year from the Effective Date to the date that is the second anniversary of the Effective Date, payable on a quarterly basis, and thereafter, at 5.00% per year, payable on a quarterly basis. The Financing Agreement contains certain customary covenants with which the Company was in compliance as of September 30, 2022.

 

 

17


 

 

11. Stockholders’ Equity

As of September 30, 2022, 2,000,000,000 shares, $0.0001 par value per share are authorized, of which, 1,600,000,000 shares are designated as Class A Common Stock, 200,000,000 shares are designated as Class X Common Stock, 100,000,000 shares are designated as Class C Common Stock and 100,000,000 shares are designated as Preferred Stock.

Accumulated Other Comprehensive Income (Loss)

The following tables summarize changes in accumulated other comprehensive income (loss) by component during the three months ended September 30, 2022 and 2021 (in thousands):

 

 

Unrealized Gain (Loss) on Derivatives

 

 

Foreign Currency Translation Adjustment

 

 

Total

 

 

 

 

 

 

 

 

 

 

Balances at June 30, 2021

$

(115

)

 

$

98

 

 

$

(17

)

Other comprehensive loss before reclassifications

 

(17

)

 

 

(40

)

 

 

(57

)

Amounts reclassified from accumulated other comprehensive income (loss)

 

142

 

 

 

 

 

 

142

 

Tax effect

 

(53

)

 

 

 

 

 

(53

)

Balances at September 30, 2021

$

(43

)

 

$

58

 

 

$

15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances at June 30, 2022

$

(39

)

 

$

(36

)

 

$

(75

)

Other comprehensive loss before reclassifications

 

444

 

 

 

(129

)

 

 

315

 

Amounts reclassified from accumulated other comprehensive income (loss)

 

(2

)

 

 

 

 

 

(2

)

Tax effect

 

111

 

 

 

 

 

 

111

 

Balances at September 30, 2022

$

514

 

 

$

(165

)

 

$

349

 

 

The following tables summarize changes in accumulated other comprehensive loss by component during the nine months ended September 30, 2022 and 2021 (in thousands):

 

 

Unrealized Gain (Loss) on Derivatives

 

 

Foreign Currency Translation Adjustment

 

 

Total

 

 

 

 

 

 

 

 

 

 

Balances at December 31, 2020

$

(246

)

 

$

44

 

 

$

(202

)

Other comprehensive loss before reclassifications

 

(187

)

 

 

14

 

 

 

(173

)

Amounts reclassified from accumulated other comprehensive income (loss)

 

481

 

 

 

 

 

 

481

 

Tax effect

 

(91

)

 

 

 

 

 

(91

)

Balances at September 30, 2021

$

(43

)

 

$

58

 

 

$

15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances at December 31, 2021

$

(32

)

 

$

11

 

 

$

(21

)

Other comprehensive loss before reclassifications

 

295

 

 

 

(176

)

 

 

119

 

Amounts reclassified from accumulated other comprehensive income (loss)

 

141

 

 

 

 

 

 

141

 

Tax effect

 

110

 

 

 

 

 

 

110

 

Balances at September 30, 2022

$

514

 

 

$

(165

)

 

$

349

 

 


 

 

18


 

12. Equity-Based Compensation

Equity Compensation Plans

A summary of the option activity under the Companys equity compensation plans is as follows:

 

 

Options Outstanding

 

 

Number of Options

 

 

Weighted-Average Exercise Price
(per option)

 

 

Weighted-Average Remaining Contractual Term
(in years)

 

 

Aggregate Intrinsic Value
(in thousands)

 

Outstanding at December 31, 2021

 

41,753,042

 

 

$

3.86

 

 

 

5.92

 

 

$

11,379

 

Granted

 

20,830,554

 

 

 

1.21

 

 

 

 

 

 

 

Exercised

 

(1,879,095

)

 

 

1.52

 

 

 

 

 

 

 

Forfeited

 

(8,768,491

)

 

 

4.47

 

 

 

 

 

 

 

Expired

 

(1,017,340

)

 

 

1.99

 

 

 

 

 

 

 

Outstanding at September 30, 2022

 

50,918,670

 

 

$

2.79

 

 

 

6.19

 

 

$

 

Exercisable at September 30, 2022

 

23,886,065

 

 

$

2.65

 

 

 

2.94

 

 

$

 

 

The intrinsic value of options exercised was $0.8 million for the nine months ended September 30, 2022.

A summary of RSU activity is as follows:

 

 

 

RSUs Outstanding

 

 

Number of RSUs

 

 

Weighted-Average Fair Value
(per RSU)

 

 

Outstanding at December 31, 2021

 

 

573,678

 

 

$

 

5.97

 

 

Granted

 

 

3,693,286

 

 

 

 

1.21

 

 

Vested

 

 

(856,697

)

 

 

 

2.51

 

 

Forfeited

 

 

(251,082

)

 

 

 

4.62

 

 

Outstanding at September 30, 2022

 

 

3,159,185

 

 

$

 

1.45

 

 

 

On January 1, 2022, the number of shares available for issuance under the 2021 Incentive Award Plan (the “2021 Plan”) increased by 15,479,188 pursuant to the terms of the 2021 Plan. As of September 30, 2022, 15,188,356 shares of Class A Common Stock were available for issuance under the 2021 Plan.

 

Vested RSUs included shares of common stock that the Company withheld on behalf of certain employees to satisfy the minimum statutory tax withholding requirements, as defined by the Company. The Company withheld an aggregate amount of $0.2 million for the nine months ended September 30, 2022 which were classified as financing cash outflows in the unaudited condensed consolidated statements of cash flows. The Company canceled and returned these shares to the 2021 Plan, which are available under the plan terms for future issuance.

Equity-Based Compensation Expense

The fair value of each award as of the date of grant is estimated using a Black-Scholes option-pricing model. The following table summarizes the weighted-average assumptions used to determine the fair value of option grants:

 

 

 

Nine months ended September 30,

 

 

 

2022

 

 

2021

 

Risk-free rate

 

 

2.9

%

 

 

1.0

%

Dividend yield rate

 

 

 

 

 

 

Volatility

 

 

52.5

%

 

 

53.6

%

Expected term (in years)

 

 

6.08

 

 

 

6.21

 

Weighted-average grant date fair value

 

$

0.63

 

 

$

5.03

 

 

19


 

 

Equity-based compensation expense for the three and nine months ended September 30, 2022 and 2021 was as follows (in thousands):

 

 

 

Three months ended September 30,

 

 

Nine months ended September 30,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue

 

$

413

 

 

$

385

 

 

$

1,130

 

 

$

567

 

Selling and marketing

 

 

2,578

 

 

 

2,359

 

 

 

5,235

 

 

 

5,692

 

Enterprise technology and development

 

 

364

 

 

 

919

 

 

 

1,274

 

 

 

1,582

 

General and administrative

 

 

2,246

 

 

 

2,081

 

 

 

5,527

 

 

 

2,998

 

Total equity-based compensation

 

$

5,601

 

 

$

5,744

 

 

$

13,166

 

 

$

10,839

 

 

As of September 30, 2022, the total unrecognized equity-based compensation expense was $48.4 million, which will be recognized over a weighted-average remaining period of 2.81 years.

13. Derivative Financial Instruments

As of September 30, 2022 and December 31, 2021, the notional amount of the Company’s outstanding foreign exchange options was $24.2 million and $30.4 million, respectively. There were no outstanding forward contracts as of September 30, 2022 and December 31, 2021.

The following table shows the pre-tax effects of the Company’s derivative instruments on its unaudited condensed consolidated statements of operations (in thousands):

 

 

 

 

Three months ended September 30,

 

 

Nine months ended September 30,

 

 

 

Financial Statement Line Item

 

2022

 

 

2021

 

 

2022

 

 

2021

 

 

 

 

 

 

 

 

 

 

 

Unrealized gains (losses)

 

Other comprehensive income (loss)

 

$

444

 

 

$

(17

)

 

$

295

 

 

$

(187

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gains (losses) reclassified from accumulated other

 

Cost of revenue

 

$

3

 

 

$

(56

)

 

$

(59

)

 

$

(194

)

comprehensive income into net loss

 

General and administrative

 

 

(1

)

 

 

(86

)

 

 

(82

)

 

 

(287

)

Total amounts reclassified

 

 

 

$

2

 

 

$

(142

)

 

$

(141

)

 

$

(481

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gains (losses) recognized on derivatives
  not designated as hedging instruments

 

Cost of revenue

 

$

159

 

 

$

(6

)

 

$

114

 

 

$

(47

)

 

 

20


 

 

14. Restructuring

Restructuring charges relate primarily to the Company’s 2022 strategic alignment initiative to consolidate its streaming fitness and nutrition offerings into a single Beachbody platform. The Company recognized restructuring costs of $1.5 million and $10.0 million during the three and nine months ended September 30, 2022, respectively, comprised primarily of termination benefits related to headcount reductions, of which $1.9 million is included in accrued expenses in the unaudited condensed consolidated balance sheets. In accordance with GAAP, employee termination benefits were recognized at the date employees were notified and post-employment benefits were accrued as the obligation was probable and estimable. Benefits for employees who provided service greater than 60 days from the date of notification were recognized ratably over the service period.

 

The following table summarizes activity in the Company’s restructuring-related liability during the three months ended September 30, 2022 (in thousands):

 

 

 

Balance at

 

 

Restructuring

 

 

Payments /

 

 

Liability at

 

 

 

June 30, 2022

 

 

Charges

 

 

Utilizations

 

 

September 30, 2022

 

Employee-related costs

 

$

1,320

 

 

$

1,492

 

 

$

(879

)

 

$

1,933

 

Total costs

 

$

1,320

 

 

$

1,492

 

 

$

(879

)

 

$

1,933

 

 

The following table summarizes the Company’s restructuring costs activity during the nine months ended September 30, 2022 (in thousands):

 

 

Balance at

 

 

Restructuring

 

 

Payments /

 

 

Liability at

 

 

 

December 31, 2021

 

 

Charges

 

 

Utilizations

 

 

September 30, 2022

 

Employee-related costs

 

$

 

 

$

10,047

 

 

$

(8,114

)

 

$

1,933

 

Total costs

 

$

 

 

$

10,047

 

 

$

(8,114

)

 

$

1,933

 

During the nine months ended September 30, 2022, the Company determined that the useful life of certain computer software, web development, and content assets would end upon the completion of its platform consolidation. The Company accelerated depreciation of these computer software and web development assets and recorded no accelerated depreciation, and $3.4 million, or $0.01 per share, of additional depreciation expense as a component of digital cost of revenue and nutrition and other cost of revenue during the three and nine months ended September 30, 2022, respectively. The Company also accelerated amortization of these content assets and recorded $0.1 million, or $0.00 per share, and $2.7 million, or 0.01 per share, of additional amortization as a component of digital cost of revenue during three and nine months ended September 30, 2022, respectively.

 

15. Income Taxes

The Company recorded a benefit for income taxes of $0.5 million and $1.5 million for the three and nine months ended September 30, 2022, respectively, and a benefit for income taxes of $1.5 million and $12.7 million for the three and nine months ended September 30, 2021, respectively. The effective benefit tax rate was 1.6% and 1.0% for the three and nine months ended September 30, 2022, respectively, and 3.6% and 13.4% for the three and nine months ended September 30, 2021, respectively.

The tax provision for interim periods is determined using an estimate of the Company’s annual effective tax rate, adjusted for discrete items arising in that quarter. The Company’s effective tax rate differs from the U.S. statutory tax rate in the three and nine months ended September 30, 2022 primarily due to changes in valuation allowances on deferred tax assets as it is more likely than not that some or all of the Company’s deferred tax assets will not be realized.

The Company evaluates its tax positions on a quarterly basis and revises its estimate accordingly. There were no material changes to the Company’s uncertain tax positions, interest, or penalties during the three and nine months ended September 30, 2022.

 

21


 

 

16. Earnings (Loss) per Share

The computation of loss per share of Class A and Class X Common Stock is as follows (in thousands, except share and per share information):

 

 

 

Three months ended September 30,

 

 

Nine months ended September 30,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Numerator:

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(33,859

)

 

$

(39,922

)

 

$

(149,259

)

 

$

(82,420

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Denominator:

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average common shares outstanding, basic and diluted

 

 

307,949,355

 

 

 

304,599,205

 

 

 

307,178,173

 

 

 

265,117,012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss per common share, basic and diluted

 

$

(0.11

)

 

$

(0.13

)

 

$

(0.49

)

 

$

(0.31

)

 

Basic net loss per common share is the same as dilutive net loss per common share for each of the three and nine months ended September 30, 2022 and each of the three and nine months ended September 30, 2021 as the inclusion of all potential common shares would have been antidilutive.

The following table presents the common shares that are excluded from the computation of diluted net loss per common share as of the periods presented because including them would have been antidilutive:

 

 

 

September 30,

 

 

 

2022

 

 

2021

 

 

 

 

 

 

 

 

Options

 

 

50,918,670

 

 

 

41,707,329

 

RSUs

 

 

3,159,185

 

 

 

280,309

 

Compensation warrants

 

 

3,980,656

 

 

 

3,980,656

 

Public and private placement warrants

 

 

15,333,333

 

 

 

15,333,333

 

Term Loan warrants

 

 

4,716,756

 

 

 

 

Earn-out shares

 

 

3,750,000

 

 

 

3,750,000

 

 

 

 

81,858,600

 

 

 

65,051,627

 

 

 

22


 

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.

The following discussion and analysis should be read in conjunction with our financial statements and related notes included elsewhere in this Quarterly Report on Form 10-Q (this “Report”) and the section entitled “Risk Factors.” Unless otherwise indicated, the terms “Beachbody,” “we,” “us,” or “our” refer to The Beachbody Company, Inc., a Delaware corporation, together with its consolidated subsidiaries.

Forward-Looking Statements

This Report contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (“Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (“Exchange Act”), including statements about and the financial condition, results of operations, earnings outlook and prospects of the Company. Forward-looking statements are typically identified by words such as “plan,” “believe,” “expect,” “anticipate,” “intend,” “outlook,” “estimate,” “forecast,” “project,” “continue,” “could,” “may,” “might,” “possible,” “potential,” “predict,” “should,” “would” and other similar words and expressions, but the absence of these words does not mean that a statement is not forward-looking.

The forward-looking statements are based on our current expectations as applicable and are inherently subject to uncertainties and changes in circumstances and their potential effects and speak only as of the date of such statement. There can be no assurance that future developments will be those that have been anticipated. These forward-looking statements involve a number of risks, uncertainties or other assumptions that may cause actual results or performance to be materially different from those expressed or implied by these forward-looking statements. These risks and uncertainties include, but are not limited to the following:

our future financial performance, including our expectations regarding our revenue, cost of revenue, gross profit, operating expenses including changes in selling and marketing, general and administrative, and enterprise technology and development expenses (including any components of the foregoing), Adjusted EBITDA (as defined below) and our ability to achieve and maintain future profitability;
our anticipated growth rate and market opportunity;
our liquidity and ability to raise financing;
our success in retaining or recruiting, or changes required in, officers, key employees or directors;
our warrants are accounted for as liabilities and changes in the value of such warrants could have a material effect on our financial results;
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 will operate;
litigation and the ability to adequately protect our intellectual property rights;
other risk and uncertainties set forth in this Report under the heading “Risk Factors.

Should one or more of these risks or uncertainties materialize or should any of the assumptions made by management prove incorrect, actual results may vary in material respects from those projected in these forward-looking statements.

Except to the extent required by applicable law or regulation, we undertake no obligation to update these forward-looking statements to reflect events or circumstances after the date of this Report or to reflect the occurrence of unanticipated events.

 

23


 

Overview

Beachbody is a leading subscription health and wellness company. We focus primarily on digital content, supplements, connected fitness, and consumer health and wellness. Our goal is to continue to provide holistic health and wellness content and subscription-based solutions. We are the creator of some of the world’s most popular fitness programs, including P90X, Insanity, and 21 Day Fix, which transformed the at-home fitness market and disrupted the global fitness industry by making it accessible for people to get results—anytime, anywhere. Our comprehensive nutrition-first programs, Portion Fix and 2B Mindset, teach healthy eating habits and promote healthy, sustainable weight loss. These fitness and nutrition programs are available through our Beachbody On Demand and Beachbody On Demand Interactive streaming services.

We offer nutritional products such as Shakeology nutrition shakes, BEACHBAR snack bars, and Ladder premium supplements as well as a professional-grade stationary cycle with a 360-degree touch screen tablet and connected fitness software. Leveraging our history of fitness content creation, nutrition innovation, and our network of micro-influencers, whom we call Coaches, we plan to continue market penetration into connected fitness to reach a wider health, wellness and fitness audience.

Historically, our revenue has been generated primarily through our network of Coaches, social media marketing channels, and direct response advertising. Components of revenue include recurring digital subscription revenue, connected fitness revenue, and revenue from the sale of nutritional and other products. In addition to selling individual products on a one-time basis, we bundle digital and nutritional products together at discounted prices.

For the three months ended September 30, 2022, as compared to the three months ended September 30, 2021:

Total revenue was $166.0 million, a 20% decrease;
Digital revenue was $72.2 million, a 23% decrease;
Nutrition and other revenue was $90.4 million, a 16% decrease;
Connected fitness revenue was $3.3 million, a 44% decrease;
Net loss was $33.9 million, compared to net loss of $39.9 million; and
Adjusted EBITDA was ($6.2) million, compared to ($43.4) million.

 

For the nine months ended September 30, 2022, as compared to the nine months ended September 30, 2021:

Total revenue was $544.0 million, a 17% decrease;
Digital revenue was $232.0 million, a 18% decrease;
Nutrition and other revenue was $278.6 million, a 24% decrease;
Connected fitness revenue was $33.4 million;
Net loss was $149.3 million, compared to net loss of $82.4 million; and
Adjusted EBITDA was ($26.8) million, compared to ($59.5) million.

See “Non-GAAP Information” below for information regarding our use of Adjusted EBITDA and a reconciliation of net loss to Adjusted EBITDA.

Recent Developments

We believe post-pandemic consumer behavior, the general slowdown of the global economy, and rising prices for consumer products and services have adversely impacted demand for at-home fitness solutions. These adverse conditions, combined with unprecedented supply chain surcharges and disruptions, have contributed to declines in our gross margins. Given the uncertainty for how long these macroeconomic factors will continue, we currently anticipate the negative impact to our gross margins to continue at least through the remainder of fiscal year 2022. We plan to mitigate these challenging macroeconomic factors with strategies that we expect will drive our future success and growth.

 

24


 

Digital Gross Margin

We believe our “One Brand” strategy, which consolidated our streaming content into a single Beachbody platform and was implemented during the third quarter of 2022, will simplify our product offerings for customers and lead to an increase in customer acquisition. We believe that strengthening our Coach network will generate additional digital revenue from our Coach business management online platform as well as drive growth in digital and nutritional subscriptions. Since the second quarter of 2022, we have been testing new incentives and training programs for our Coach network to improve Coach recruitment and retention and their ability to reach more customers.

Nutrition and Other Gross Margin

Our nutritional products are often bundled with digital content offerings, and we continue to develop enhancements to our upsell and cross-sell capabilities. We are also currently reviewing our nutritional product portfolio and will simplify our offerings with nutritional products that meet our profitability requirements and/or reflect market demand. We also intend to test price increases to counteract rising supply chain costs.

Connected Fitness Gross Margin

We anticipate that our connected fitness gross margin will remain negative until we sell through our current inventory on hand. As a result of supply chain constraints, we have adjusted our inventory to net realizable value based on the costs to manufacture, transport, fulfill, and ship a Beachbody Bike. Incremental costs of revenue excluded from this adjustment, such as customer service, personnel-related expenses, and amortization of acquired intangible assets, have led to an unprofitable margin. We have been limited in our ability to sufficiently increase pricing to mitigate costs due to the highly competitive nature of the connected fitness market. For the remainder of 2022, we will explore different strategies such as pricing and bundling to accelerate demand for our current inventory. Consumer response to these strategies is uncertain, and we may be required to continue to reduce the carrying value of connected fitness inventory through the remainder of the year. See “Risk Factors - Risks Related to Our Business and Industry - Our operating results could be adversely affected if we are unable to accurately forecast consumer demand for our products and services and adequately manage our inventory” in our Annual Report on Form 10-K.

Key Operational and Business Metrics

We use the following key operational and business metrics to evaluate our business, measure our performance, develop financial forecasts, and make strategic decisions.

 

 

As of September 30,

 

 

 

2022

 

 

2021

 

 

 

 

 

 

 

 

Digital subscriptions (millions)

 

 

2.10

 

 

 

2.64

 

Nutritional subscriptions (millions)

 

 

0.24

 

 

 

0.34

 

 

 

 

Three months ended September 30,

 

 

Nine months ended September 30,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average digital retention

 

 

95.7

%

 

 

95.6

%

 

 

95.6

%

 

 

95.5

%

Total streams (millions)

 

 

27.5

 

 

 

35.9

 

 

 

96.7

 

 

 

136.4

 

DAU/MAU

 

 

29.5

%

 

 

29.6

%

 

 

30.4

%

 

 

32.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue (millions)

 

$

166.0

 

 

$

208.1

 

 

$

544.0

 

 

$

657.4

 

Gross profit (millions)

 

$

104.7

 

 

$

135.0

 

 

$

285.0

 

 

$

447.4

 

Gross margin

 

 

63

%

 

 

65

%

 

 

52

%

 

 

68

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss (millions)

 

$

(33.9

)

 

$

(39.9

)

 

$

(149.3

)

 

$

(82.4

)

Adjusted EBITDA (millions)

 

$

(6.2

)

 

$

(43.4

)

 

$

(26.8

)

 

$

(59.5

)

Please see “Non-GAAP Information” below for a reconciliation of net loss to Adjusted EBITDA and an explanation for why we consider Adjusted EBITDA to be a helpful metric for investors.

 

25


 

Digital Subscriptions

Our ability to expand the number of digital subscriptions is an indicator of our market penetration and growth. Digital subscriptions include BOD, BODi, and prior to Q3 2022, Openfit subscriptions. Digital subscriptions include paid and free-to-pay subscriptions, with free-to-pay subscriptions representing approximately 1% of total digital subscriptions on average. Digital subscriptions are inclusive of all billing plans, currently for annual, semi-annual, quarterly and monthly billing intervals.

Nutritional Subscriptions

Nutritional subscriptions include monthly subscriptions for nutritional products such as Shakeology, Beachbody Performance, BEACHBAR, Bevvy and Ladder Supplements. We also package and bundle the content experience of digital subscriptions with nutritional subscriptions to optimize customer results.

Average Digital Retention

We use month-over-month digital subscription retention, which we define as the average rate at which a subscription renews for a new billing cycle, to measure customer retention.

Total Streams

We use total streams to quantify the number of fitness or nutrition programs viewed per subscription, which is a leading indicator of customer engagement and retention. While the measure of a digital stream may vary across companies, to qualify as a stream on any of our digital platforms, a program must be viewed for a minimum of 25% of the total running time.

Daily Active Users to Monthly Active Users (DAU/MAU)

We use the ratio of daily active users to monthly active users to measure how frequently digital subscribers are utilizing our service in a given month. We define a daily active user as a unique user streaming content on our platform in a given day. We define a monthly active user as a unique user streaming content on our platform in that same month.

Non-GAAP Information

We use Adjusted EBITDA, which is a non-GAAP performance measure, to supplement our results presented in accordance with GAAP. We believe Adjusted EBITDA is useful in evaluating our operating performance, as it is similar to measures reported by our public competitors and is regularly used by security analysts, institutional investors, and other interested parties in analyzing operating performance and prospects. Adjusted EBITDA is not intended to be a substitute for any GAAP financial measure and, as calculated, may not be comparable to other similarly titled measures of performance of other companies in other industries or within the same industry.

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 tax provision (benefit), equity-based compensation, inventory net realizable value adjustment, and other items that are not normal, recurring, operating expenses necessary to operate the Company’s business as described in the reconciliation below.

 

We include this non-GAAP financial measure because it is used by management to evaluate Beachbody’s core operating performance and trends and to make strategic decisions regarding the allocation of capital and new investments. Adjusted EBITDA excludes certain expenses that are required in accordance with GAAP because they are non-cash (for example, in the case of depreciation and amortization, equity-based compensation, and net realizable value adjustment) or are not related to our underlying business performance (for example, in the case of interest income and expense).

26


 

The table below presents our Adjusted EBITDA reconciled to our net loss, the closest GAAP measure, for the periods indicated:

 

 

 

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.

 

27


 

Results of Operations

Prior to the three months ended September 30, 2022, we operated and managed our business in two operating segments, Beachbody and Other, and one reportable segment, Beachbody. During the three months ended September 30, 2022, in connection with the consolidation of our Openfit streaming fitness offering onto a single Beachbody digital platform and based on the information used by management to monitor performance and make operating decisions, we changed our segment reporting as it was determined that there is one consolidated operating segment. See Note 1, Description of Business and Summary of Significant Accounting Policies, to our unaudited condensed consolidated financial statements included elsewhere in this Report for additional information regarding our segment.

The following discussion of our results and operations is on a consolidated basis.

 

(in thousands)

 

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

)

 

28


 

Revenue

Revenue includes digital subscriptions, nutritional supplement subscriptions, one-time nutritional sales, connected fitness products, access to our online Coach business management platform, preferred customer program memberships, and other fitness-related products. Digital subscription revenue is recognized ratably over the subscription period of up to 12 months. We often sell bundled products that combine digital subscriptions, nutritional products, and/or other fitness products. We consider these sales to be revenue arrangements with multiple performance obligations and allocate the transaction price to each performance obligation based on its relative stand-alone selling price. We defer revenue when we receive payments in advance of delivery of products or the performance of services.

 

 

 

Three months ended September 30,

 

 

 

 

 

 

2022

 

 

2021

 

 

$ Change

 

 

% Change

 

 

 

(dollars in thousands)

 

 

 

 

 

 

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

Digital

 

$

72,228

 

 

$

94,072

 

 

$

(21,844

)

 

 

(23

%)

Nutrition and other

 

 

90,416

 

 

 

108,053

 

 

 

(17,637

)

 

 

(16

%)

Connected fitness

 

 

3,331

 

 

 

5,927

 

 

 

(2,596

)

 

 

(44

%)

Total revenue

 

$

165,975

 

 

$

208,052

 

 

$

(42,077

)

 

 

(20

%)

 

The decrease in digital revenue for the three months ended September 30, 2022, as compared to the three months ended September 30, 2021, was primarily due to an $11.9 million decrease in revenue generated from our online Coach business management platform as a result of fewer Coaches. The decrease in Coaches was primarily attributable to our preferred customer membership program, which launched at the end of Q3 2021, as certain Coaches elected to become preferred customers rather than remain in our Coach network. The change in digital revenue was also due to a $9.2 million decrease in revenue from our digital streaming services due to 20% fewer subscriptions.

 

The decrease in nutrition and other revenue for the three months ended September 30, 2022, as compared to the three months ended September 30, 2021, was primarily due to a $23.4 million decrease in revenue from nutritional products and a $1.8 million decrease in associated shipping revenue as we ended Q3 2022 with 29% fewer nutritional subscriptions compared to Q3 2021. These decreases were partially offset by $8.1 million of revenue associated with our preferred customer membership program, which launched at the end of Q3 2021.

 

The decrease in connected fitness revenue for the three months ended September 30, 2022, as compared to the three months ended September 30, 2021, was primarily due to lower demand resulting from reduced promotional activity compared to the launch of the Beachbody Bike beginning in Q3 2021.

 

 

 

Nine months ended September 30,

 

 

 

 

 

 

 

 

 

2022

 

 

2021

 

 

$ Change

 

 

% Change

 

 

 

(dollars in thousands)

 

 

 

 

 

 

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

Digital

 

$

231,988

 

 

$

283,547

 

 

$

(51,559

)

 

 

(18

%)

Nutrition and other

 

 

278,596

 

 

 

367,895

 

 

 

(89,299

)

 

 

(24

%)

Connected fitness

 

 

33,449

 

 

 

5,937

 

 

 

27,512

 

 

NM

 

Total revenue

 

$

544,033

 

 

$

657,379

 

 

$

(113,346

)

 

 

(17

%)

NM = not meaningful

 

The decrease in digital revenue for the nine months ended September 30, 2022, as compared to the nine months ended September 30, 2021, was primarily due to a $36.3 million decrease in revenue generated from our online Coach business management platform as a result of fewer Coaches. The decrease in Coaches was primarily attributable to our preferred customer membership program, which launched at the end of Q3 2021, as certain Coaches elected to become preferred customers rather than remain in our Coach network. The change in digital revenue was also due to a $14.3 million decrease in revenue from our digital streaming services which was due, in part, to 20% fewer digital subscriptions.

 

The decrease in nutrition and other revenue for the nine months ended September 30, 2022, as compared to the nine months ended September 30, 2021, was primarily due to a $99.7 million decrease in revenue from nutritional products and a $9.4 million decrease in associated shipping revenue as we ended Q3 2022 with 29% fewer nutritional subscriptions compared to Q3 2021. These decreases were partially offset by $25.4 million of revenue associated with our preferred customer membership program, which launched at the end of Q3 2021.

 

29


 

The increase in connected fitness revenue for the nine months ended September 30, 2022, as compared to the nine months ended September 30, 2021 was primarily due to the acquisition of Myx on June 25, 2021; there was minimal connected fitness revenue for the six months ended June 30, 2021.

Cost of Revenue

Digital Cost of Revenue

Digital cost of revenue includes costs associated with digital content creation including amortization and revision of content assets, depreciation of streaming platforms, digital streaming costs, and amortization of acquired digital platform intangible assets. It also includes customer service costs, payment processing fees, depreciation of production equipment, live trainer costs, facilities, and related personnel expenses.

Nutrition and Other Cost of Revenue

Nutrition and other cost of revenue includes product costs, shipping and handling, fulfillment and warehousing, customer service, and payment processing fees. It also includes depreciation of nutrition-related e-commerce websites and social commerce platforms, amortization of acquired formulae intangible assets, facilities, and related personnel expenses.

Connected Fitness Cost of Revenue

Connected fitness cost of revenue consists of product costs, including bike and tablet hardware costs, duties and other applicable importing costs, shipping and handling costs, warehousing and logistics costs, costs associated with service calls and repairs of products under warranty, payment processing and financing fees, customer service expenses, and personnel-related expenses associated with supply chain and logistics.

 

 

 

Three months ended September 30,

 

 

 

 

 

 

2022

 

 

2021

 

 

$ Change

 

 

% Change

 

 

 

(dollars in thousands)

 

 

 

 

 

 

 

Cost of revenue

 

 

 

 

 

 

 

 

 

 

 

 

Digital

 

$

16,078

 

 

$

12,124

 

 

$

3,954

 

 

 

33

%

Nutrition and other

 

 

40,486

 

 

 

50,682

 

 

 

(10,196

)

 

 

(20

%)

Connected fitness

 

 

4,745

 

 

 

10,261

 

 

 

(5,516

)

 

 

(54

%)

Total cost of revenue

 

$

61,309

 

 

$

73,067

 

 

$

(11,758

)

 

 

(16

%)

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

 

 

 

 

 

 

 

 

 

 

Digital

 

$

56,150

 

 

$

81,948

 

 

$

(25,798

)

 

 

(31

%)

Nutrition and other

 

 

49,930

 

 

 

57,371

 

 

 

(7,441

)

 

 

(13

%)

Connected fitness

 

 

(1,414

)

 

 

(4,334

)

 

 

2,920

 

 

 

67

%

Total gross profit

 

$

104,666

 

 

$

134,985

 

 

$

(30,319

)

 

 

(22

%)

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross margin

 

 

 

 

 

 

 

 

 

 

 

 

Digital

 

 

78

%

 

 

87

%

 

 

 

 

 

 

Nutrition and other

 

 

55

%

 

 

53

%

 

 

 

 

 

 

Connected fitness

 

 

(42

%)

 

 

(73

%)

 

 

 

 

 

 

 

The increase in digital cost of revenue for the three months ended September 30, 2022, as compared to the three months ended September 30, 2021, was due to a $2.5 million increase in personnel-related expenses as a result of a shift in headcount focused on our digital streaming services and a $1.6 million increase in the amortization of content assets primarily related to BODi which launched in the fourth quarter of 2021. The decrease in digital gross margin for the three months ended September 30, 2022 compared to the three months ended September 30, 2021 was primarily the result of the higher fixed expenses - content assets amortization, depreciation, and personnel-related expenses - on lower digital revenue.

The decrease in nutrition and other cost of revenue for the three months ended September 30, 2022, as compared to the three months ended September 30, 2021, was primarily due to a $5.7 million decrease in product costs as the result of the decrease in nutrition and other revenue and a $3.6 million decrease in customer service due to a decrease in the volume of contacts related to nutrition and other revenue. Nutrition and other gross margin increased primarily as a result of the favorable shift in revenue from the preferred customer

30


 

membership program and lower customer service expense, partially offset by higher fixed expenses such as depreciation and personnel-related expenses on lower nutrition and other revenue.

The decrease in connected fitness cost of revenue was driven by lower connected fitness revenue. The negative connected fitness gross margin improvement for the three months ended September 30, 2022 compared to the three months ended September 30, 2021 was primarily due to lower product costs as a result of the reduced value of inventory compared to the prior year quarter, partially offset by higher fulfillment costs.

 

 

 

Nine months ended September 30,

 

 

 

 

 

 

 

 

 

2022

 

 

2021

 

 

$ Change

 

 

% Change

 

 

 

(dollars in thousands)

 

 

 

 

 

 

 

Cost of revenue

 

 

 

 

 

 

 

 

 

 

 

 

Digital

 

$

50,909

 

 

$

34,858

 

 

$

16,051

 

 

 

46

%

Nutrition and other

 

 

127,262

 

 

 

164,679

 

 

 

(37,417

)

 

 

(23

%)

Connected fitness

 

 

80,910

 

 

 

10,417

 

 

 

70,493

 

 

NM

 

Total cost of revenue

 

$

259,081

 

 

$

209,954

 

 

$

49,127

 

 

 

23

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

 

 

 

 

 

 

 

 

 

 

Digital

 

$

181,079

 

 

$

248,689

 

 

$

(67,610

)

 

 

(27

%)

Nutrition and other

 

 

151,334

 

 

 

203,216

 

 

 

(51,882

)

 

 

(26

%)

Connected fitness

 

 

(47,461

)

 

 

(4,480

)

 

 

(42,981

)

 

NM

 

Total gross profit

 

$

284,952

 

 

$

447,425

 

 

$

(162,473

)

 

 

(36

%)

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross margin

 

 

 

 

 

 

 

 

 

 

 

 

Digital

 

 

78

%

 

 

88

%

 

 

 

 

 

 

Nutrition and other

 

 

54

%

 

 

55

%

 

 

 

 

 

 

Connected fitness

 

 

(142

%)

 

 

(75

%)

 

 

 

 

 

 

 

The increase in digital cost of revenue for the nine months ended September 30, 2022, as compared to the nine months ended September 30, 2021, was primarily driven by an $8.7 million increase in the amortization of content assets primarily related to BODi, which launched in the fourth quarter of 2021, and content acquired from Myx in June 2021. The change in digital cost of revenue was also due to a $6.2 million increase in depreciation expense primarily related to the BODi platform and a change in useful life of certain assets in connection with our digital platform consolidation. The decrease in digital gross margin for the nine months ended September 30, 2022 compared to the nine months ended September 30, 2021 was primarily the result of higher fixed content assets amortization and depreciation on lower digital revenue.

 

 

31


 

The decrease in nutrition and other cost of revenue for the nine months ended September 30, 2022, as compared to the nine months ended September 30, 2021, was primarily due to a $36.5 million decrease in product, freight, fulfillment, and shipping expense as the result of the decrease in nutrition and other revenue. Nutrition and other gross margin slightly decreased primarily as a result of higher fixed depreciation and personnel-related expenses on lower nutrition and other revenue, partially offset by the favorable shift in revenue from the preferred customer membership program.

The increase in connected fitness cost of revenue was primarily due to the acquisition of Myx on June 25, 2021; there was no connected fitness cost of revenue for periods prior to the acquisition. The negative connected fitness gross margin for the nine months ended September 30, 2022 was primarily due to $28.3 million in adjustments for excess and obsolete inventory and to reduce the carrying value of connected fitness inventory to its net realizable value in addition to higher product, freight, and shipping costs due to supply chain surcharges and constraints and lower pricing in line with a highly-competitive connected fitness market. The decline in the connected fitness gross margin was primarily related to the inventory adjustments as no such adjustments were made during the nine months ended September 30, 2021.

Operating Expenses

Selling and Marketing

Selling and marketing expenses primarily include the cost of Coach compensation, advertising, royalties, promotions and events, and third-party sales commissions as well as the personnel expenses for employees and consultants who support these areas. Selling and marketing expense as a percentage of total revenue may fluctuate from period to period based on total revenue, timing of new content and nutritional product launches, and the timing of our media investments to build awareness around launch activity.

 

 

 

Three months ended September 30,

 

 

 

 

 

 

2022

 

 

2021

 

 

$ Change

 

 

% Change

 

 

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling and marketing

 

$

93,145

 

 

$

153,782

 

 

$

(60,637

)

 

 

(39

%)

As a percentage of total revenue

 

 

56.1

%

 

 

73.9

%

 

 

 

 

 

 

 

The decrease in selling and marketing expense for the three months ended September 30, 2022, as compared to the three months ended September 30, 2021, was primarily due to a $45.5 million decrease in online and television media expense and a $14.1 million decrease in Coach compensation, which was in line with the decrease in commissionable revenue.

Selling and marketing expense as a percentage of total revenue decreased by 1,780 basis points primarily due to a decrease in our media investments compared to the three months ended September 30, 2021. We have reduced our media spend as part of our strategic realignment and in an effort to invest in media that has the highest probability of return on investment.

 

 

 

Nine months ended September 30,

 

 

 

 

 

 

 

 

 

2022

 

 

2021

 

 

$ Change

 

 

% Change

 

 

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling and marketing

 

$

286,213

 

 

$

438,672

 

 

$

(152,459

)

 

 

(35

%)

As a percentage of total revenue

 

 

52.6

%

 

 

66.7

%

 

 

 

 

 

 

 

The decrease in selling and marketing expense for the nine months ended September 30, 2022, as compared to the nine months ended September 30, 2021, was primarily due to a $111.1 million decrease in television media and online advertising expense and a $50.4 million decrease in Coach compensation, which was in line with the decrease in commissionable revenue. These decreases were partially offset by a $9.0 million increase in expenses from Coach events due to the return to in-person events during the nine months ended September 30, 2022.

Selling and marketing expense as a percentage of total revenue decreased by 1,410 basis points primarily due to the decrease in media investments compared to the nine months ended September 30, 2021. We have reduced our media spend as part of our strategic realignment and in an effort to invest in media that has the highest probability of return on investment.

32


 

Enterprise Technology and Development

Enterprise technology and development expenses primarily relate to enterprise systems applications, hardware, and software that serve as the technology infrastructure for the Company and are not directly related to services provided or tangible goods sold. This includes maintenance and enhancements of the Company’s enterprise resource planning system, which is the core of our accounting, procurement, supply chain and other business support systems. Enterprise technology and development also includes reporting and business analytics tools, security systems such as identity management and payment card industry compliance, office productivity software, research and development tracking tools, and other non-customer facing applications. Enterprise technology and development expenses include personnel-related expenses for employees and consultants who create improvements to and maintain technology systems and are involved in the research and development of new and existing nutritional products, depreciation of enterprise technology-related assets, software licenses, hosting expenses, and technology equipment leases.

 

 

 

Three months ended September 30,

 

 

 

 

 

 

2022

 

 

2021

 

 

$ Change

 

 

% Change

 

 

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Enterprise technology and development

 

$

25,686

 

 

$

29,680

 

 

$

(3,994

)

 

 

(13

%)

As a percentage of total revenue

 

 

15.5

%

 

 

14.3

%

 

 

 

 

 

 

 

The decrease in enterprise technology and development expense for the three months ended September 30, 2022, as compared to the three months ended September 30, 2021, was primarily due to a $5.6 million decrease in personnel-related expenses related to lower headcount. This decrease was partially offset by a $1.6 million increase in depreciation expense related to the technology initiatives that were completed in Q4 2021.

 

Enterprise technology and development expense as a percentage of total revenue increased by 120 basis points due to lower total revenue.

 

 

 

Nine months ended September 30,

 

 

 

 

 

 

 

 

2022

 

 

2021

 

 

$ Change

 

 

% Change

 

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Enterprise technology and development

 

$

83,516

 

 

$

83,718

 

 

$

(202

)

 

NM

As a percentage of total revenue

 

 

15.4

%

 

 

12.7

%

 

 

 

 

 

 

The decrease in enterprise technology and development expense for the nine months ended September 30, 2022, as compared to the nine months ended September 30, 2021, was primarily due to a $3.7 million decrease in personnel-related expenses as the result of lower headcount and a $0.4 million decrease in research and development expenses, partially offset by a $3.9 million increase in depreciation expense related to technology initiatives that were completed in Q4 2021.

 

Enterprise technology and development expense as a percentage of total revenue increased by 270 basis points due to lower total revenue.

 

33


 

General and Administrative

General and administrative expense includes personnel-related expenses and facilities-related costs primarily for our executive, finance, accounting, legal and human resources functions. General and administrative expense also includes fees for professional services principally comprised of legal, audit, tax, and insurance.

 

 

 

Three months ended September 30,

 

 

 

 

 

 

2022

 

 

2021

 

 

$ Change

 

 

% Change

 

 

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative

 

$

19,532

 

 

$

23,346

 

 

$

(3,814

)

 

 

(16

%)

As a percentage of total revenue

 

 

11.8

%

 

 

11.2

%

 

 

 

 

 

 

 

The decrease in general and administrative expense for the three months ended September 30, 2022, as compared to the three months ended September 30, 2021, was primarily due to a $1.6 million decrease in rent expense due to our Santa Monica office lease assignment, a $1.2 million decrease in recruiting expense due to fewer headcount additions, and a $0.7 million decrease in personnel-related expenses due to lower headcount.

 

General and administrative expense as a percentage of total revenue increased by 60 basis points due to lower total revenue.

 

 

 

Nine months ended September 30,

 

 

 

 

 

 

 

 

 

2022

 

 

2021

 

 

$ Change

 

 

% Change

 

 

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative

 

$

59,189

 

 

$

58,523

 

 

$

666

 

 

 

1

%

As a percentage of total revenue

 

 

10.9

%

 

 

8.9

%

 

 

 

 

 

 

 

The increase in general and administrative expense for the nine months ended September 30, 2022, as compared to the nine months ended September 30, 2021, was primarily due to a $5.0 million increase in personnel-related expenses and a $2.7 million increase in accounting and other professional fees as a result of operating as a public company. These increases were partially offset by a $4.9 million decrease in rent expense due to our Santa Monica office lease assignment and a $2.2 million decrease in recruiting expenses due to fewer headcount additions.

 

General and administrative expense as a percentage of total revenue increased by 200 basis points due to higher fixed costs on lower total revenue.

 

Restructuring

Restructuring charges primarily relate to our 2022 strategic alignment initiative to consolidate our streaming fitness and nutrition offerings into a single Beachbody platform. The charges incurred mainly relate to employee termination costs.

 

 

 

Three months ended September 30,

 

 

 

 

 

2022

 

 

2021

 

 

$ Change

 

 

% Change

 

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring

 

$

1,492

 

 

$

 

 

$

1,492

 

 

NM

 

 

 

Nine months ended September 30,

 

 

 

 

 

 

 

 

2022

 

 

2021

 

 

$ Change

 

 

% Change

 

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring

 

$

10,047

 

 

$

 

 

$

10,047

 

 

NM

 

34


 

Impairment of Intangible Assets

 

In testing for impairment of our indefinite-lived intangible asset, we compared the carrying value of the trade name to its estimated fair value. Fair value was estimated using an income approach, specifically the relief-from-royalty approach, and included significant assumptions related to the royalty rate and revenue growth. Based on this analysis, we recognized an impairment charge as the fair value of the indefinite-lived trade name was determined to be less than its carrying value primarily due to lower revenue in the current year and long-term forecast.

 

 

 

Three months ended September 30,

 

 

 

 

 

2022

 

 

2021

 

 

$ Change

 

 

% Change

 

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impairment of intangible assets

 

$

1,000

 

 

$

 

 

$

1,000

 

 

 

 

 

 

Nine months ended September 30,

 

 

 

 

 

 

 

 

2022

 

 

2021

 

 

$ Change

 

 

% Change

 

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impairment of intangible assets

 

$

1,000

 

 

$

 

 

$

1,000

 

 


Other Income (Expense)

The change in fair value of warrant liabilities consists of the fair value changes of the public, private placement, and Term Loan warrants. Interest expense primarily consists of interest expense associated with our borrowings and amortization of debt discount and issuance costs for our Financing Agreement in 2022 and Credit Facility in 2021. Other income, net, consists of interest income earned on investments and gains (losses) on foreign currency.

 

 

 

Three months ended September 30,

 

 

 

 

 

 

2022

 

 

2021

 

 

$ Change

 

 

% Change

 

 

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in fair value of warrant liabilities

 

$

2,362

 

 

$

30,274

 

 

$

(27,912

)

 

 

(92

%)

Interest expense

 

 

(1,152

)

 

 

(62

)

 

 

(1,090

)

 

 

1,758

%

Other income, net

 

 

571

 

 

 

202

 

 

 

369

 

 

 

183

%

 

The decrease in change in fair value of warrant liabilities during the three months ended September 30, 2022, as compared to three months ended September 30, 2021, primarily resulted from a relatively lower decline in our stock price during the quarter. The increase in interest expense was due to borrowings under the Term Loan during the three months ended September 30, 2022 compared to no borrowings outstanding during the three months ended September 30, 2021. The increase in other income was primarily due to higher interest income as a result of higher interest rates on our cash balances and increased foreign currency gains.

 

 

 

 

Nine months ended September 30,

 

 

 

 

 

 

 

 

 

2022

 

 

2021

 

 

$ Change

 

 

% Change

 

 

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in fair value of warrant liabilities

 

$

4,696

 

 

$

35,664

 

 

$

(30,968

)

 

 

(87

%)

Interest expense

 

 

(1,174

)

 

 

(490

)

 

 

(684

)

 

 

140

%

Other income, net

 

 

696

 

 

 

3,155

 

 

 

(2,459

)

 

 

(78

%)

 

The decrease in change in fair value of warrant liabilities during the nine months ended September 30, 2022, as compared to the nine months ended September 30, 2021, primarily resulted from a relatively lower decline in our stock price during 2022. The increase in interest expense was due to higher interest rates on borrowings outstanding during the nine months ended September 30, 2022 compared

35


 

to during the nine months ended September 30, 2021. The decrease in other income was primarily due to the gain on the investment in the convertible instrument from Myx prior to June 25, 2021; there was no similar investment in 2022.

Income Tax Benefit

Income tax benefit consists of income taxes related to U.S. federal and state jurisdictions as well as those foreign jurisdictions where we have business operations.

 

 

 

Three months ended September 30,

 

 

 

 

 

 

2022

 

 

2021

 

 

$ Change

 

 

% Change

 

 

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax benefit

 

$

549

 

 

$

1,487

 

 

$

(938

)

 

 

(63

%)

 

The income tax benefit decrease for the three months ended September 30, 2022, as compared to the three months ended September 30, 2021, was primarily due to the decrease in operating loss and a decrease in the net benefit from discrete events.

 

 

 

 

Nine months ended September 30,

 

 

 

 

 

 

 

 

 

2022

 

 

2021

 

 

$ Change

 

 

% Change

 

 

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax benefit

 

$

1,536

 

 

$

12,739

 

 

$

(11,203

)

 

 

(88

%)

 

The income tax benefit decrease for the nine months ended September 30, 2022, as compared to the nine months ended September 30, 2021, was primarily driven by a decrease in the net benefit from discrete events. We recorded significant deferred tax liabilities in connection with the acquisition of Myx, which was a discrete Q2 2021 event, for which we will not incur future taxable income. This partially reduced our need for a valuation allowance, resulting in income tax benefit recorded during the nine months ended September 30, 2021; there was no similar benefit recorded during the nine months ended September 30, 2022.

 

36


 

Liquidity and Capital Resources

 

 

 

Nine months ended September 30,

 

 

 

2022

 

 

2021

 

 

 

(dollars in thousands)

 

 

 

 

 

 

 

 

Net cash used in operating activities

 

$

(36,943

)

 

$

(139,259

)

Net cash used in investing activities

 

 

(23,236

)

 

 

(108,345

)

Net cash provided by financing activities

 

 

48,283

 

 

 

390,448

 

 

As of September 30, 2022, we had cash and cash equivalents totaling $94.1 million.

Net cash used in operating activities was $36.9 million for the nine months ended September 30, 2022 compared to net cash used in operating activities of $139.3 million for the nine months ended September 30, 2021. The decrease in cash used in operating activities during the nine months ended September 30, 2022, compared to the prior year quarter, was primarily due to reduced purchases of inventory and media, in line with expectations. During the nine months ended September 30, 2022, we returned to a performance marketing model which drives in-quarter or next-quarter payback and which reduced media spend by approximately $98.3 million compared to the prior year period. Also, as of September 30, 2022, we expect that our connected fitness inventory is sufficient to meet expected demand over the next year.

Net cash used in investing activities was $23.2 million and $108.3 million for the nine months ended September 30, 2022 and 2021, respectively. The decrease in net cash used in investing activities was primarily due to a $37.8 million decrease in capital expenditures. As expected, capital expenditures are lower in 2022 compared to prior year due to the completion of significant projects at the end of 2021. The decrease in net cash used in investing activities was also due to $47.3 million related to the Myx acquisition, investment in the convertible instrument in Myx, and other investment during the nine months ended September 30, 2021, compared to no similar acquisition or investments during the nine months ended September 30, 2022.

 

Net cash provided by financing activities was $48.3 million and $390.4 million for the nine months ended September 30, 2022 and 2021, respectively. The decrease in net cash provided by financing activities was primarily due to the completion of the Business Combination during the nine months ended September 30, 2021 compared to the Term Loan borrowing, net of debt issuance costs during the nine months ended September 30, 2022. See below and Note 10, Debt, for additional discussion of the debt financing entered into during Q3 2022. We are using the proceeds for general corporate purposes and to pay transaction fees and expenses related to the Term Loan.

 

On August 8, 2022 (the “Effective Date”), we entered into a financing agreement with a third-party lender which provides for senior secured term loans in an aggregate principal amount of $50.0 million and permits borrowing up to an additional $25.0 million, subject to certain terms and conditions. The $50.0 million Term Loan was funded on the Effective Date and bears interest at our option of either (i) the reference rate as defined in the agreement or (ii) the Secured Overnight Financing Rate (SOFR) as defined in the agreement. In addition, the Term Loan borrowings bear interest at 3.00% per annum, paid in kind by capitalizing such interest and adding such capitalized interest to the outstanding principal amount of the loans on each anniversary of the Effective Date. During the three months ended September 30, 2022, the Term Loan was a SOFR loan, with an effective interest rate of 19.40%. We paid $4.1 million of third-party debt issuance costs during the three months ended September 30, 2022, and are required to pay an annual fee of $0.25 million. The Term Loan requires annual amortization of 2.50% in the first two years and 5.00% in the final two years, paid quarterly, and certain mandatory repayments as defined in the agreement. As of September 30, 2022, borrowings outstanding under the Term Loan were $49.7 million. The Term Loan matures on August 8, 2026. The Term Loan provides customary restrictions and requires compliance with certain financial and other covenants, with which we are in compliance as of September 30, 2022.

 

In connection with the Term Loan, we issued warrants to certain holders affiliated with the lender for the purchase of 4,716,756 million shares of the Company’s Class A Common Stock at an exercise price of $1.85 per share. The warrants vest on a monthly basis over four years, with 30%, 30%, 20% and 20% vesting in the first, second, third and fourth years, respectively. The warrants have a seven-year term from the Effective Date.

 

As of September 30, 2022, we have $39.9 million of lease obligations and purchase commitments associated with contracts that are enforceable and legally binding and that specify all significant terms, including fixed or minimum services to be used, fixed, minimum or variable price provisions, and the approximate timing of the actions under the contracts. See Note 8, Commitments and Contingencies, for discussion of our contractual commitments that are primarily due within the next year.

 

 

37


 

Our future capital requirements may vary materially from those currently planned and will depend on many factors, including our rate of revenue growth and overall economic conditions. We continue to assess and efficiently manage our working capital, and expect to generate additional liquidity through continued cost control initiatives. We believe that existing cash and cash equivalents and cost control initiatives will provide the Company with sufficient liquidity to meet our anticipated cash needs, including debt service requirements, for the next twelve months.

 

We may explore additional equity or debt financing to supplement our anticipated working capital balances and further strengthen our financial position, but do not at this time know which form it will take or what the terms will be. The incurrence of additional debt financing would result in debt service obligations and the instruments governing such debt could provide for operating and financing covenants that would restrict our operations. The sale of additional equity would result in additional dilution to our shareholders. There can be no assurances that we will be able to raise additional capital in amounts or on terms acceptable to us.

Critical Accounting Policies and Estimates

Goodwill and Intangible Assets Impairment

 

Goodwill and intangible assets deemed to have an indefinite life are not amortized, but instead are assessed for impairment annually at October 1 and between annual tests if an event or change in circumstances occurs that would more likely than not reduce the fair value of a reporting unit below its carrying value or indicate that it is more likely than not that an indefinite-lived intangible asset is impaired. We carry our definite-lived intangible assets at cost less accumulated amortization. If an event or change in circumstances occurs that indicates the carrying value may not be recoverable, we would evaluate our definite-lived intangible assets for impairment at that time.

 

We test goodwill for impairment at a level within the Company referred to as the reporting unit. Prior to the three months ended September 30, 2022, we concluded we had two reporting units, Beachbody and Other, because none of the components of either operating segment constituted a business for which discrete financial information was available or had operating results which were regularly reviewed by segment management. There was no goodwill held by the Other reporting unit. Due to the sustained decline in our market capitalization and macroeconomic factors observed during the three months ended June 30, 2022, we performed an interim test for impairment of our Beachbody reporting unit goodwill.

 

In performing the interim impairment test for goodwill, we elected to bypass the qualitative assessment and proceed to performing the quantitative test. We compared the carrying value of the reporting unit to its estimated fair value. Fair value is estimated using a combination of a market approach and an income approach, with significant assumptions related to guideline company financial multiples used in the market approach and significant assumptions about revenue growth, long-term growth rates, and discount rates used in a discounted cash flow model in the income approach. As of June 30, 2022, the Beachbody reporting unit’s fair value exceeded the carrying value by approximately 60%.

 

During the three months ended September 30, 2022, in connection with the consolidation of the Openfit streaming fitness offering onto a single Beachbody digital platform, we changed our segment reporting as we determined that there is one consolidated operating segment. As a result of the change in segment reporting, we tested our goodwill by reporting unit for impairment both prior to and subsequent to the change. We assessed the carrying value of goodwill by reporting unit and determined, based on qualitative factors, that no impairment indicators existed for goodwill.

 

Due to reduced revenue and margin forecasts for certain supplements, we performed an interim test for impairment of certain indefinite-lived intangible assets as of September 30, 2022. The fair value of the indefinite-lived trade name was calculated using a relief-from-royalty approach and was determined to be lower than its carrying value, primarily due to the reduced revenue and margin forecasts for certain supplements. We recorded a $1.0 million non-cash impairment charge for these intangible assets during the three and nine months ended September 30, 2022.

 

Due to reduced revenue and margin forecasts for certain supplements, we tested the related asset group for recoverability as of September 30, 2022. In testing for recoverability, we compared the carrying value of the asset group to its forecasted undiscounted cash flows to determine whether it was recoverable. Because the carrying value of the asset group did not exceed its future undiscounted cash flows, we then calculated the fair value of the assets within the asset group. The fair value of the formulae intangible assets, which is the long-lived asset within the asset group, was calculated to be greater than its carrying value. As a result, no impairment was recognized.

 

 

38


 

Management will continue to monitor its reporting unit for changes in the business environment that could impact its fair value. Examples of events or circumstances that could result in changes to the underlying key assumptions and judgments used in our goodwill impairment tests, and ultimately impact the estimated fair value of our reporting unit may include the duration of the COVID-19 global pandemic, its impact on the global economy, supply chain disruptions and demand for at-home fitness solutions; adverse macroeconomic conditions; volatility in the equity and debt markets which could result in higher weighted-average cost of capital and our subscriber growth rates. Changes in any of the assumptions used in the valuation of the reporting unit, or changes in the business environment could materially affect the expected cash flows, and such impacts could potentially result in a material non-cash impairment charge.

Recent Accounting Pronouncements

See Note 1, Description of Business and Summary of Significant Accounting Policies, of the notes to our unaudited condensed consolidated financial statements included elsewhere in this Report for recently adopted accounting pronouncements and recently issued accounting pronouncements not yet adopted.

 

39


 

Item 3. Quantitative and Qualitative Disclosures About Market Risk.

Foreign Currency Risk

We are exposed to foreign currency exchange risk related to transactions in currencies other than the U.S. Dollar, which is our functional currency. Our foreign subsidiaries, sales, certain inventory purchases and operating expenses expose us to foreign currency exchange risk. For three months ended September 30, 2022 and 2021, approximately 10% of our revenue was in foreign currencies. These sales were primarily denominated in Canadian dollars and British pounds.

We use derivative instruments to manage the effects of fluctuations in foreign currency exchange rates on our net cash flows. We primarily enter into option contracts to hedge forecasted payments, typically for up to 12 months, for cost of revenue, selling and marketing expenses, general and administrative expenses and intercompany transactions not denominated in the local currencies of our foreign operations. We designate some of these instruments as cash flow hedges and record them at fair value as either assets or liabilities within the consolidated balance sheets. Some of these instruments are freestanding derivatives for which hedge accounting does not apply.

Changes in the fair value of cash flow hedges are recorded in accumulated other comprehensive income (loss) until the hedged forecasted transaction affects earnings. Deferred gains and losses associated with cash flow hedges of third-party payments are recognized in cost of revenue, selling and marketing or general and administrative expenses, as applicable, during the period when the hedged underlying transaction affects earnings. Changes in the fair value of certain derivatives for which hedge accounting does not apply are immediately recognized directly in earnings to cost of revenue.

A hypothetical 10% change in exchange rates, with the U.S. dollar as the functional and reporting currency, would not result in a material increase or decrease in cost of revenue and operating expenses due to the derivative instruments we use to hedge any foreign currency exposure.

The aggregate notional amount of foreign exchange derivative instruments at September 30, 2022 and December 31, 2021 was $24.2 million and $30.4 million, respectively.

Item 4. Controls and Procedures.

Management’s Evaluation of Disclosure Controls and Procedures

Under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, we evaluated the effectiveness of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)) as of September 30, 2022. Based upon that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were effective as of the end of the period covered by this Report.

Changes in Internal Control Over Financial Reporting

There has been no change in our internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during our most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

Limitations on Effectiveness of Controls and Procedures

Our disclosure controls and procedures are designed to provide reasonable assurance of achieving their objectives, as specified above. Our management recognizes that any control system, no matter how well designed and operated, is based upon certain judgements and assumptions and cannot provide absolute assurance that its objectives will be met.

 

40


 

 

PART II—OTHER INFORMATION

We are and, from time to time, we may become, involved in legal proceedings or be subject to claims arising in the ordinary course of our business. There have been no material changes from the information previously reported under Part I, Item 3 of our Annual Report on Form 10-K for the fiscal year ended December 31, 2021.

Item 1A. Risk Factors.

Other than as set forth below, there have been no material developments with respect to the information previously reported under Part I, Item 1A of our Annual Report on Form 10-K for the fiscal year ended December 31, 2021. These risk factors describe some of the assumptions, risks, uncertainties and other factors that could adversely affect our business or that could otherwise result in changes that differ materially from our expectations. We may disclose changes to such risk factors or disclose additional risk factors from time to time in our future filings with the SEC, including as set forth below.

 

Risks Related to Our Indebtedness

 

The Financing Agreement restricts our current and future operations and our ability, and the ability of our future subsidiaries, to engage in certain business and financial transactions, and, as a result, may adversely affect our business, financial position, results of operations and cash flows.

 

The Financing Agreement contains a number of covenants that limit our ability, and the ability of certain of our subsidiaries party to the Financing Agreement, to:

incur additional indebtedness;
incur additional liens;
consolidate, merge, sell or otherwise dispose of all or substantially all of our assets;
pay dividends or make other distributions;
make investments and acquisitions; and
enter into certain transactions with affiliates.

 

In addition, the Financing Agreement requires us to maintain certain minimum revenue levels and maintain minimum Liquidity (as defined in the Financing Agreement). The Financing Agreement also contains other customary representations, warranties and covenants. Events beyond our control can affect our ability to meet these covenants. As a result of these covenants and restrictions, we may be limited in how we conduct our business, and we may be unable to raise additional debt or equity financing to compete effectively or to take advantage of new business opportunities.

 

Our failure to comply with our obligations under the Financing Agreement as described above, as well as others contained in any future debt instruments from time to time, may result in an event of default under the Financing Agreement. A default, if not cured or waived, may permit acceleration of our indebtedness. If our indebtedness is accelerated, we may not have sufficient funds available to pay the accelerated indebtedness or the ability to refinance the accelerated indebtedness on terms favorable to us or at all. If we are forced to refinance these borrowings on less favorable terms or cannot refinance these borrowings, our business, financial position, results of operations and cash flows could be adversely affected.

 

Our ability to generate the significant amount of cash needed to pay interest and principal on our indebtedness and our ability to refinance all or a portion of our indebtedness or obtain additional financing depends on many factors beyond our control.

 

Our ability to make scheduled payments on, or to refinance our obligations under, our indebtedness depends on the financial and operating performance of our subsidiaries, which, in turn, depends on their results of operations, cash flows, cash requirements, financial position and general business conditions and any legal and regulatory restrictions on the payment of dividends to which they may be subject, many of which may be beyond our control.

 

 

41


 

We may be unable to maintain a level of cash flows from operating activities sufficient to permit us to pay the principal and interest on our indebtedness. If our cash flow and capital resources are insufficient to fund our debt service obligations, we may be forced to reduce or delay capital expenditures, sell assets, seek to obtain additional equity capital or restructure our indebtedness. In the future, our cash flow and capital resources may not be sufficient for payments of interest on and principal of our indebtedness, and such alternative measures may not be successful and may not permit us to meet our scheduled debt service obligations.

 

The Credit Facility pursuant to the Financing Agreement is scheduled to mature on August 8, 2026. We may be unable to refinance any of our indebtedness prior to maturity or obtain additional financing. If we are unable to refinance our indebtedness or access additional credit, or if short-term or long-term borrowing costs dramatically increase, our ability to finance current operations and meet our short-term and long-term obligations could be adversely affected.

 

Any of these actions could have a material adverse effect on our business, financial position, results of operations and cash flows.

 

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

Unregistered Sales of Equity Securities and Use of Proceeds.

 

Warrants

 

On August 8, 2022 (the “Effective Date”), The Beachbody Company, Inc., a Delaware corporation (the “Company”), Beachbody, LLC, a Delaware limited liability company and wholly-owned direct subsidiary of the Company and certain subsidiaries of the Company (together with the Company and the Borrower, each, a “Loan Party” and, collectively, the “Loan Parties”), entered into a senior secured term loan facility (the “Credit Facility”). The loan documents for the Credit Facility include a Financing Agreement (the “Financing Agreement”) entered into by the Company, the other Loan Parties, the lenders party thereto, and Blue Torch Finance, LLC, as administrative agent and collateral agent for such lenders.

 

Pursuant to the Financing Agreement, on August 8, 2022, the Company issued to certain holders affiliated with Blue Torch Finance, LLC warrants (each, a “Warrant” and, collectively, the “Warrants”) to purchase, in the aggregate, 4,716,756 shares of Class A common stock of the Company, $0.0001 par value per share (the “Common Stock”), at an exercise price of $1.85 per share. The shares of Common Stock underlying the Warrants shall vest in accordance with the schedule set forth in the Warrants (the “Vested Shares”). The Warrants are exercisable for all or part of the unexercised Vested Shares from time to time on or after the Effective Date.

 

The foregoing summary of the Warrant is qualified in its entirety by reference to the full text of the form of Warrant, which is referenced hereto as Exhibit 4.1 and is incorporated herein by reference.

 

We deemed the issuance of the Warrants to be exempt from registration under the Securities Act of 1933, as amended (the “Securities Act”) in reliance on Section 4(a)(2) of the Securities Act, including Regulation D and Rule 506 promulgated thereunder, relative to transactions by an issuer not involving a public offering. The holders of the Warrants represented to the Company that they were accredited investors and were acquiring the Warrants, and the shares to be acquired upon exercise of the Warrants by such holders (the “Underlying Shares”), for investment for such holder’s account and not with a view to the public resale or distribution of the Warrants or the Underlying Shares and that they could bear the economic risks of the investment. The holders of the Warrants received written disclosures that the Warrants and the Underlying Shares had not been registered under the Securities Act and that the Warrants and the Underlying Shares must be held indefinitely unless subsequently registered under the Securities Act and qualified under applicable state securities laws, or unless exemption from such registration and qualification are otherwise available.

 

Issuer Repurchase of Equity Securities.

None.

Item 3. Defaults Upon Senior Securities.

None.

Item 4. Mine Safety Disclosure.

None.

42


 

Item 5. Other Information.

None.

 

 

43


 

Item 6. Exhibits.

 

Exhibit

 

 

Incorporated by Reference

 

Filed or

Furnished herewith

 

 

 

 

Form

 

Exhibit

 

Filing Date

 

File No.

 

 

 

 

 

 

 

 

 

2.1

Agreement and Plan of Merger, dated as of February 9, 2021, by and among Forest Road Acquisition Corp., BB Merger Sub, Inc., Myx Merger Sub, LLC, The Beachbody Company Group, LLC, And Myx Fitness Holdings, LLC.

 

 

 

 

 

8-K/A

 

 

 

 

 

2.1

 

 

 

 

 

2/16/2021

 

 

 

 

 

001-39735

 

3.1

Amended and Restated Certificate of Incorporation of The Beachbody Company, Inc.

 

 

 

 

8-K

 

 

 

 

3.1

 

 

 

 

7/1/2021

 

 

 

 

001-39735

 

3.2

Amended and Restated Bylaws of The Beachbody Company, Inc. (incorporated by reference to Exhibit 3.2 to the Company’s Current Report on Form 8-K filed July 1, 2021).

 

 

 

 

 

8-K

 

 

 

 

 

3.2

 

 

 

 

 

7/1/2021

 

 

 

 

 

001-39735

 

4.1

Form of Warrant.

10-Q

10.3

8/8/2022

001-39735

 

10.1

Financing Agreement, dated August 8, 2022, by and among Beachbody, LLC, a Delaware limited liability company, The Beachbody Company, Inc., a Delaware corporation (the “Parent”), each subsidiary of the Parent from time to time party thereto, the lenders from time to time party hereto (each a “Lender” and collectively, the “Lenders”), and Blue Torch Finance, LLC, as collateral agent and as administrative agent for the Lenders.

10-Q

10.2

8/8/2022

001-39735

 

31.1

Certification of Chief Executive Officer pursuant to Rule 13a-14(a) and 15d-14(a)

 

 

 

 

*

 

 

 

 

 

 

 

31.2

Certification of Chief Financial Officer pursuant to Rule 13a-14(a) and 15d-14(a)

 

 

 

 

*

 

 

 

 

 

 

 

32.1

Certification of Chief Executive Officer and Chief Financial Officer of Periodic Report Pursuant to 18 U.S.C. Section 1350

 

 

 

 

**

 

 

 

 

 

 

 

101.INS

Inline XBRL Instance Document

 

 

 

 

*

 

 

 

 

 

 

 

101.SCH

Inline XBRL Taxonomy Extension Schema Document

 

 

 

 

*

 

 

 

 

 

 

 

101.CAL

Inline XBRL Taxonomy Calculation Linkbase Document

 

 

 

 

*

 

 

 

 

 

 

 

101.DEF

Inline XBRL Taxonomy Definition Linkbase Document

 

 

 

 

*

 

 

 

 

 

 

 

101.LAB

Inline XBRL Taxonomy Extension Label Linkbase Document

 

 

 

 

*

 

 

 

 

 

 

 

101.PRE

Inline XBRL Taxonomy Extension Presentation Linkbase Document

 

 

 

 

*

104

Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)

 

 

 

 

 

 

* Filed herewith

** Furnished herewith.

^ Indicates management contract or compensatory plan.

44


 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

 

 

 

 

 

The Beachbody Company, Inc.

 

 

 

 

Date: November 9, 2022

 

By:

/s/ Carl Daikeler

 

 

 

Carl Daikeler

 

 

 

Chief Executive Officer

 

 

 

(Principal Executive Officer)

 

 

 

 

Date: November 9, 2022

 

By:

/s/ Marc Suidan

 

 

 

Marc Suidan

 

 

 

Chief Financial Officer

 

 

 

(Principal Financial Officer)

 

45


 

Exhibit 31.1

CERTIFICATION PURSUANT TO

RULES 13a-14(a) AND 15d-14(a) UNDER THE SECURITIES EXCHANGE ACT OF 1934,

AS ADOPTED PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Carl Daikeler, certify that:

 

1.
I have reviewed this Quarterly Report on Form 10-Q of The Beachbody Company, Inc.;
2.
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
3.
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
4.
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
(a)
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
(b)
Designed such internal controls over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
(c)
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
(d)
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
5.
The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
(a)
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
(b)
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

 

 

 

 

 

Date: November 9, 2022

 

By:

/s/ Carl Daikeler

 

 

 

Carl Daikeler

 

 

 

Chief Executive Officer

(Principal Executive Officer)

 

46


 

Exhibit 31.2

CERTIFICATION PURSUANT TO

RULES 13a-14(a) AND 15d-14(a) UNDER THE SECURITIES EXCHANGE ACT OF 1934,

AS ADOPTED PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Marc Suidan, certify that:

1.
I have reviewed this Quarterly Report on Form 10-Q of The Beachbody Company, Inc.;
2.
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
3.
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
4.
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
(a)
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
(b)
Designed such internal controls over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
(c)
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
(d)
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
5.
The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
(a)
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
(b)
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

 

 

 

 

 

Date: November 9, 2022

 

By:

/s/ Marc Suidan

 

 

 

Marc Suidan

 

 

 

Chief Financial Officer

(Principal Financial Officer)

 

 


 

 

Exhibit 32.1

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report of The Beachbody Company, Inc. (the “Company”) on Form 10-Q for the period ending September 30, 2022 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I certify, pursuant to 18 U.S.C. § 1350, as adopted pursuant to § 906 of the Sarbanes-Oxley Act of 2002, that:

(1)
The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
(2)
The information contained in the Report fairly presents, in all material respects, the financial condition and result of operations of the Company.

 

 

 

 

 

Date: November 9, 2022

 

By:

/s/ Carl Daikeler

 

 

 

Carl Daikeler

 

 

 

Chief Executive Officer

(Principal Executive Officer)

 

 

 

In connection with the Quarterly Report of The Beachbody Company, Inc. (the “Company”) on Form 10-Q for the period ending September 30, 2022 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I certify, pursuant to 18 U.S.C. § 1350, as adopted pursuant to § 906 of the Sarbanes-Oxley Act of 2002, that:

(1)
The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
(2)
The information contained in the Report fairly presents, in all material respects, the financial condition and result of operations of the Company.

 

 

 

 

 

 

Date: November 9, 2022

 

By:

/s/ Marc Suidan

 

 

 

Marc Suidan

 

 

 

Chief Financial Officer

(Principal Financial Officer)

 

 


Beachbody (NYSE:BODY)
Historical Stock Chart
From Feb 2024 to Mar 2024 Click Here for more Beachbody Charts.
Beachbody (NYSE:BODY)
Historical Stock Chart
From Mar 2023 to Mar 2024 Click Here for more Beachbody Charts.