Yogaworks, inc. (YOGA)
Income statement / Quarterly
Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17Sep'16Jun'16
Net revenues

16,528

13,913

15,691

-

15,150

14,870

15,529

-

-

-

-

-

-

Net revenues

-

-

-

-

-

-

-

14,511

13,518

12,493

13,990

13,494

13,330

Cost of revenues and operating expenses
Cost of revenues

5,800

5,345

6,144

-

6,212

5,755

5,923

-

-

-

-

-

-

Cost of revenues

-

-

-

-

-

-

-

5,470

5,153

4,805

5,128

4,943

5,283

Center operations

6,802

6,907

6,841

7,006

7,179

7,061

6,771

6,473

5,732

5,583

5,686

5,735

5,532

General and administrative expenses

5,586

4,494

4,375

5,289

4,158

4,054

4,404

4,365

4,556

4,094

3,010

2,572

2,725

Depreciation and amortization

969

1,549

1,499

1,635

1,874

2,218

2,378

2,365

2,161

2,167

2,201

2,249

2,227

Goodwill impairment

663

-

-

-

5,550

2,474

-

-

-

-

-

-

-

Asset impairment

1,363

-

-

-

4,118

-

-

-

-

-

-

-

-

Asset impairment

-

0

174

-

-

-

-

-

-

-

-

-

-

Total cost of revenues and operating expenses

21,186

18,296

19,036

24,767

29,093

21,564

19,479

26,369

17,604

16,651

16,027

-

-

Total cost of revenues and operating expenses

-

-

-

-

-

-

-

-

-

-

-

15,500

15,768

Loss from operations

-4,658

-4,382

-3,345

-10,724

-13,943

-6,694

-3,949

-11,857

-4,085

-4,157

-2,037

-2,005

-2,438

Interest income

4

23

39

47

46

44

6

-0

-532

-248

-561

-

-

Interest expense, net

-

-

-

-

-

-

-

-

-

-

-

398

390

Net loss before income taxes

-4,653

-4,359

-3,306

-10,677

-13,896

-6,650

-3,943

-11,857

-4,618

-4,406

-2,598

-2,404

-2,828

(Benefit)/provision for income taxes

-1

6

5

-1

2

0

17

-76

-27

41

17

17

3

Net loss

-4,651

-4,366

-3,311

-10,676

-13,899

-6,650

-3,960

-11,781

-4,590

-4,447

-2,616

-2,422

-2,832

Less preferred rights dividend on redeemable preferred stock

-

-

-

-

-

-

-

0

0

0

995

1,189

1,153

Net loss attributable to common stockholders

-

-

-

-

-

-

-

-11,781

-4,590

-4,447

-3,612

-3,611

-3,986

Basic and diluted net loss per share attributable to common stockholders

-0.28

-0.26

-0.20

-0.65

-0.84

-0.41

-0.24

13.16

-0.37

-0.50

-14.81

-48.61

-54.18

Weighted-average number of shares used in calculating loss per share attributable to common stockholders:
Basic and diluted common shares

16,807

16,604

16,533

16,490

16,468

16,382

16,350

16,997

12,574

8,908

243

74

73