Loading financial statements…
Import this data to Google Sheets with:
=jivedata("BODI","financials")Full statements spill as a table. For one cell: =jivedata("BODI","Revenue") or =jivedata("BODI","Revenue","TTM"). Install the Jive Data add-on, then paste into a cell.
BODI • CIK 0001826889
| (in thousands, except per share data) | FY 2023 | FY 2024 | FY 2025 | TTM |
|---|---|---|---|---|
| Revenue from Contract with Customer, Excluding Assessed Tax | $527,109 | $418,796 | $251,727 | $219,320 |
| Cost of Revenue | $204,022 | $131,452 | $67,943 | $58,578 |
| Gross Profit | $323,087 | $287,344 | $183,784 | $160,742 |
| Operating Expenses | $464,075 | $353,552 | $178,256 | $142,794 |
| Research and Development Expense | $2,700 | $1,600 | $1,700 | $1,700 |
| Operating Income (Loss) | $-140,988 | $-66,208 | $5,528 | $17,948 |
| Interest Expense | $8,874 | $6,882 | $4,976 | $4,166 |
| Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest | $-152,604 | $-71,403 | $-2,735 | $12,587 |
| Income Tax Expense (Benefit) | $37 | $239 | $125 | $129 |
| Net Income (Loss) Attributable to Parent | $-152,641 | $-71,642 | $-2,860 | $12,458 |
| (in thousands, except per share data) | FY 2023 | FY 2024 | FY 2025 | TTM |
|---|---|---|---|---|
| Assets | $276,839 | $174,556 | $147,035 | $136,509 |
| Liabilities | $194,079 | $146,386 | $115,715 | $99,319 |
| Assets, Current | $119,273 | $78,685 | $63,838 | $57,406 |
| Cash and Cash Equivalents, at Carrying Value | $33,409 | $20,187 | $39,017 | $32,389 |
| Accounts Receivable, after Allowance for Credit Loss, Current | $1,270 | $1,449 | $1,138 | $1,346 |
| Inventory, Net | $24,976 | $16,303 | $9,410 | $12,570 |
| Other Assets, Current | $45,923 | $28,911 | $4,338 | $3,202 |
| Property, Plant and Equipment, Net | $45,055 | $12,749 | $8,523 | $5,815 |
| Property, Plant and Equipment, Gross | $266,346 | $141,897 | $120,582 | $112,338 |
| Accumulated Depreciation, Depletion and Amortization, Property, Plant, and Equipment | $221,291 | $129,148 | $112,059 | $106,523 |
| Operating Lease, Right-of-Use Asset | $3,100 | $3,100 | $1,600 | $1,600 |
| Goodwill | $85,166 | $65,166 | $65,166 | $65,166 |
| Other Assets, Noncurrent | $2,923 | $2,714 | $1,591 | $1,446 |
| Liabilities, Current | $165,203 | $127,638 | $86,596 | $72,987 |
| Accounts Payable, Current | $10,659 | $9,534 | $5,304 | $6,839 |
| Accrued Liabilities, Current | $42,147 | $24,982 | $18,408 | $13,091 |
| Long-term Debt, Excluding Current Maturities | $21,491 | $9,668 | $22,564 | $21,440 |
| Stockholders' Equity Attributable to Parent | $82,760 | $28,170 | $31,320 | $37,190 |
| (in thousands, except per share data) | FY 2023 | FY 2024 | FY 2025 | TTM |
|---|---|---|---|---|
| Net Cash Provided by (Used in) Operating Activities | $-22,537 | $2,562 | $21,750 | $10,888 |
| Net Cash Provided by (Used in) Investing Activities | $-10,826 | $1,058 | $-4,399 | $-3,332 |
| Net Cash Provided by (Used in) Financing Activities | $-13,717 | $-15,868 | $1,030 | $-395 |
| Depreciation, Depletion and Amortization | $39,573 | $31,439 | $8,680 | $7,944 |
| Payments to Acquire Property, Plant, and Equipment | $6,576 | $4,542 | $4,399 | $3,332 |
| Proceeds from Issuance of Common Stock | $4,908 | $4,908 | — | $4,908 |