|
FY2025
12 months to Dec 31, 2025
|
FY2024
12 months to Dec 31, 2024
|
FY2023
12 months to Dec 31, 2023
|
|
|---|---|---|---|
| Revenue: | |||
| Fitness Product Revenue | |||
| Membership revenue | |||
| Training revenue | |||
| Total revenue | |||
| Cost of fitness product revenue | |||
| Cost of membership | |||
| Cost of training | |||
| Total cost of revenue | |||
| Gross profit (loss) | |||
| Operating expenses: | |||
| Research and development | |||
| Sales and marketing | |||
| General and administrative | |||
| Total operating expenses | |||
| Loss from operations | |||
| Other income (expense), net: | |||
| Other expense, net | |||
| Interest expense | |||
| Gain upon debt forgiveness | |||
| Change in fair value of convertible notes and bridge notes | |||
| Loss upon extinguishment of debt and accounts payable | |||
| Interest income | |||
| Loss on issuance of warrants | |||
| Gain (loss) upon extinguishment of debt and accounts payable | |||
| Change in fair value of convertible notes | |||
| Change in fair value of earnout | |||
| Change in fair value of derivatives | |||
| Change in fair value of digital assets | |||
| Change in fair value of warrants | |||
| Total other income (expense), net | |||
| Loss before provision for income taxes | |||
| Income tax expense | |||
| Net loss attributable to common stockholders | |||
| Net loss per share - basic | |||
| Net loss per share - diluted | |||
| Weighted average common stock outstanding - basic | |||
| Weighted average common stock outstanding - diluted |
Loading...
