Mindbody, inc. (MB)
Income statement / Quarterly
Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17Dec'16Sep'16Jun'16Mar'16Dec'15Sep'15Jun'15Mar'15Sep'14Jun'14
Revenue

63,782

61,611

53,823

49,693

46,612

44,107

42,214

38,192

35,262

33,561

32,006

28,265

26,081

24,760

22,263

17,618

16,571

Cost of revenue

20,189

19,417

15,421

13,990

13,123

12,738

12,019

11,423

10,972

10,713

9,972

10,092

9,596

8,809

8,693

8,146

6,998

Gross profit

43,593

42,194

38,402

35,703

33,489

31,369

30,195

26,769

24,290

22,848

22,034

18,173

16,485

15,951

13,570

9,472

9,573

Operating expenses:
Sales and marketing

25,959

24,781

18,105

19,615

18,514

17,362

16,334

14,926

14,599

13,706

13,229

12,419

12,389

11,820

9,717

8,451

7,047

Research and development

18,960

17,547

11,788

9,384

8,976

8,802

8,648

7,558

7,747

7,594

7,417

6,844

6,012

5,476

4,725

4,416

4,033

General and administrative

13,175

16,075

12,663

9,664

9,763

9,358

8,686

7,947

7,346

7,681

7,523

8,232

7,256

7,262

6,780

4,777

4,483

Change in fair value of contingent consideration

-

-

-

-

-

-

-

-

-

-

-

-

0

-11

-

-543

-415

Total operating expenses

58,094

58,403

42,556

38,663

37,253

35,522

33,668

30,431

29,692

28,981

28,169

27,495

25,657

24,547

21,222

17,101

15,148

Loss from operations

-14,501

-16,209

-4,154

-2,960

-3,764

-4,153

-3,473

-3,662

-5,402

-6,133

-6,135

-9,322

-9,172

-8,596

-7,652

-7,629

-5,575

Change in fair value of preferred stock warrant

-

-

-

-

-

-

-

-

-

-

-

0

0

-125

150

18

-81

Interest income

1,482

436

366

-389

485

227

-214

-258

-261

-292

-312

-614

-335

3

3

-

-

Interest Expense

4,040

1,037

-

-

313

310

-

-

-

-

-

-

-

266

17

21

5

Other income (expense), net

-9

-3

39

-328

45

-21

-80

22

-90

-61

-74

-20

-20

-53

-39

-52

21

Loss before provision for income taxes

-17,068

-16,813

-3,749

-3,054

-3,547

-4,257

-3,767

-3,898

-5,753

-6,486

-6,521

-9,673

-9,527

-8,787

-7,855

-7,720

-5,478

Income tax provision (benefit)

169

78

-2,058

-176

83

118

142

42

142

64

73

77

101

62

6

24

29

Net loss

-17,237

-16,891

-1,691

-2,878

-3,630

-4,375

-3,909

-3,940

-5,895

-6,550

-6,594

-9,750

-9,628

-8,849

-7,861

-7,744

-5,507

Accretion of redeemable convertible preferred stock

-

-

-

-

-

-

-

-

-

-

-

0

0

4,403

5,459

3,617

3,287

Deemed dividendpreferred stock modification

-

-

-

-

-

-

-

-

-

-

-

0

0

0

-1,748

-

-

Net loss attributable to common stockholders

-

-

-

-

-

-

-

-

-

-

-6,594

-9,750

-9,628

-13,252

-11,572

-11,361

-8,794

Net loss per share attributable to common stockholders, basic and diluted (in dollars per share)

-0.36

-0.36

-0.04

-0.05

-0.08

-0.10

-0.10

-0.10

-0.15

-0.16

-0.17

0.47

-0.25

-0.87

-1.03

-1.03

-0.80

Weighted-average shares used to compute net loss per share attributable to common stockholders, basic and diluted (in shares)

47,808

47,552

47,106

46,872

46,460

43,146

40,756

40,530

39,965

39,706

39,450

39,629

39,181

15,267

11,201

11,025

10,994