XML 84 R68.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Bowflex Inc. Condensed Combined Financial Statements - Balance Sheet (Details) - USD ($)
shares in Thousands, $ in Thousands
Mar. 31, 2024
Mar. 31, 2023
Mar. 31, 2022
Current assets:      
Cash $ 8,658 $ 17,362  
Restricted cash 13,274 950  
Trade receivables, net of allowances 11,602 21,489  
Inventories 33,104 46,599  
Prepaids and other current assets 8,923 8,033  
Income taxes receivable 6,883 1,789  
Total current assets 82,444 96,222  
Property, plant and equipment, net 284 32,789  
Operating lease right-of-use assets 0 19,078  
Intangible assets, net 2,900 6,787  
Other assets 679 2,429  
Total assets 86,307 163,532  
Liabilities and Shareholders' Equity      
Trade payables 5,737 29,378  
Accrued liabilities 11,571 15,575  
Operating lease liabilities, current portion 4,734 4,427  
Financing lease liabilities, current portion 125 122  
Warranty obligations, current portion 2,360 2,564  
Income taxes payable 911 328  
Debt payable, current portion, net of unamortized debt issuance costs 15,998 1,642  
Total current liabilities 41,436 54,036  
Operating lease liabilities, non-current 11,457 16,380  
Financing lease liabilities, non-current 167 282  
Warranty obligations, non-current 834 703  
Income taxes payable, non-current 2,105 2,316  
Deferred income tax liabilities, non-current 99 253  
Other long-term liabilities 176 1,978  
Liabilities subject to compromise 53,846 0  
Total liabilities 110,120 102,232  
Common stock - no par value, 75,000 shares authorized, 36,412 and 31,845 shares issued and outstanding 15,384 10,084  
Retained earnings (deficit) (37,676) 52,694  
Accumulated other comprehensive loss (1,521) (1,478)  
Total shareholders' equity (deficit) (23,813) 61,300 $ 164,049
Total liabilities and shareholders' equity $ 86,307 $ 163,532  
Common stock, shares outstanding (in shares) 31,845 31,845  
Common stock, shares issued (in shares) 36,412 36,412  
Common stock, shares authorized (in shares) 75,000 75,000  
Reorganization, Chapter 11, Debtor-in-Possession      
Current assets:      
Cash $ 15,815    
Trade receivables, net of allowances 7,705    
Intercompany trade receivables (6,742)    
Inventories 29,529    
Prepaids and other current assets 8,574    
Income taxes receivable 6,959    
Total current assets 61,840    
Property, plant and equipment, net 284    
Operating lease right-of-use assets 0    
Intangible assets, net 2,900    
Other assets 537    
Total assets 65,562    
Liabilities and Shareholders' Equity      
Trade payables 2,934    
Intercompany trade payables 1,575    
Accrued liabilities 9,062    
Operating lease liabilities, current portion 4,507    
Financing lease liabilities, current portion 125    
Warranty obligations, current portion 1,875    
Income taxes payable 1,735    
Debt payable, current portion, net of unamortized debt issuance costs 15,999    
Total current liabilities 37,812    
Operating lease liabilities, non-current 11,026    
Financing lease liabilities, non-current 167    
Warranty obligations, non-current 617    
Income taxes payable, non-current 2,105    
Deferred income tax liabilities, non-current 100    
Other long-term liabilities 175    
Liabilities subject to compromise 53,846    
Total liabilities 105,848    
Common stock - no par value, 75,000 shares authorized, 36,412 and 31,845 shares issued and outstanding 15,384    
Retained earnings (deficit) (55,710)    
Accumulated other comprehensive loss 40    
Total shareholders' equity (deficit) (40,286)    
Total liabilities and shareholders' equity $ 65,562    
Common stock, shares outstanding (in shares) 31,845    
Common stock, shares issued (in shares) 36,412    
Common stock, shares authorized (in shares) 75,000