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

228,909

211,739

194,235

182,626

171,125

159,775

149,229

139,021

129,094

119,913

111,112

101,369

90,722

81,212

0

0

0

Cost of revenue

69,017

61,951

55,272

51,870

49,303

47,152

45,127

43,080

41,749

40,373

38,469

37,190

35,244

32,646

0

0

0

Gross profit

159,892

149,788

138,963

130,756

121,822

112,623

104,102

95,941

87,345

79,540

72,643

64,179

55,478

48,566

0

0

0

Operating expenses:
Sales and marketing

88,460

81,015

73,596

71,825

67,136

63,221

59,565

56,460

53,953

51,743

49,857

46,345

42,377

37,035

0

0

0

Research and development

57,679

47,695

38,950

35,810

33,984

32,755

31,547

30,316

29,602

27,867

25,749

23,057

20,629

18,650

0

0

0

General and administrative

51,577

48,165

41,448

37,471

35,754

33,337

31,660

30,497

30,782

30,692

30,273

29,530

26,075

23,302

0

0

0

Change in fair value of contingent consideration

-

-

-

-

-

-

-

-

-

-

-

-

0

0

-

0

0

Total operating expenses

197,716

176,875

153,994

145,106

136,874

129,313

122,772

117,273

114,337

110,302

105,868

98,921

88,527

78,018

0

0

0

Loss from operations

-37,824

-27,087

-15,031

-14,350

-15,052

-16,690

-18,670

-21,332

-26,992

-30,762

-33,225

-34,742

-33,049

-29,452

0

0

0

Change in fair value of preferred stock warrant

-

-

-

-

-

-

-

-

-

-

-

25

43

-38

0

0

0

Interest income

1,895

898

689

109

240

-506

-1,025

-1,123

-1,479

-1,553

-1,258

-943

0

0

0

-

-

Interest Expense

0

0

-

-

0

0

-

-

-

-

-

-

-

0

0

0

0

Other income (expense), net

-301

-247

-265

-384

-34

-169

-209

-203

-245

-175

-167

-132

-164

-123

0

0

0

Loss before provision for income taxes

-40,684

-27,163

-14,607

-14,625

-15,469

-17,675

-19,904

-22,658

-28,433

-32,207

-34,508

-35,842

-33,889

-29,840

0

0

0

Income tax provision (benefit)

-1,987

-2,073

-2,033

167

385

444

390

321

356

315

313

246

193

121

0

0

0

Net loss

-38,697

-25,090

-12,574

-14,792

-15,854

-18,119

-20,294

-22,979

-28,789

-32,522

-34,821

-36,088

-34,082

-29,961

0

0

0

Accretion of redeemable convertible preferred stock

-

-

-

-

-

-

-

-

-

-

-

9,862

13,479

16,766

0

0

0

Deemed dividendpreferred stock modification

-

-

-

-

-

-

-

-

-

-

-

-1,748

0

0

0

-

-

Net loss attributable to common stockholders

-

-

-

-

-

-

-

-

-

-

-39,224

-44,202

-45,813

-44,979

0

0

0

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