BODYW
The Beachbody Company, Inc.
Price Chart
No historical data available
Latest Quote
$0.00
-0.00 (-82.50%)
Current Price
| Previous Close | $0.00 |
| Open | $0.00 |
| Day High | $0.00 |
| Day Low | $0.00 |
| Volume | 120 |
Stock Information
| Total Debt | $25.10M |
| Cash Equivalents | $36.59M |
| Revenue | $233.65M |
| Net Income | $5.17M |
| Exchange | PNK |
đ Comprehensive Analysis
Company Data
| Sales | $233.65M |
| Income | $5.17M |
| Book/sh | $4.75 |
| Employees | 270 |
Financial Ratios
| Quick Ratio | 0.45 |
| Current Ratio | 0.76 |
| Debt/Eq | 73.06 |
Returns & Margins
| ROA | 6.25% |
| ROE | 17.72% |
| Gross Margin | 73.29% |
| Operating Margin | 5.74% |
| Profit Margin | 2.21% |
Ownership
| Insider & Institutional transactions data not available |
Valuation Ratios
| P/B | 0.00 |
Analyst Data
| Recommendation | none |
Technical Indicators
| Shares Float | 3.31M |
Performance History
Stock Score:
â Premium
Based on debt, profitability, growth, and cash flow metrics
â Premium Feature
Sign up for free to view detailed scoring breakdown â premium is free during our trial period!
Recent Price History
No history data available. Data will be fetched automatically.
About The Beachbody Company, Inc.
The Beachbody Company, Inc. operates as a fitness and nutrition company in the United States, Canada, the United Kingdom, and France. The company operates Beachbody on Demand Interactive, a streaming service through subscription that provides fitness and nutrition content, including P90X, Insanity, 21 Day Fix, 80 Day Obsession, Morning Meltdown 100, LIIFT4, Unstress Meditations, Portion Fix, 4 Weeks of Focus, Sure Thing, Dig Deeper, Track Pilate, 2B Mindset, Insanity, P90X, Yoga52, and other brands. It also provides nutritional products, such as Shakeology, a nutrition shake; and Beachbody Performance supplements comprising pre-workout energize, hydrate, post-workout recover. The Beachbody Company, Inc. was founded in 1998 and is headquartered in El Segundo, California.
đ° Latest News
How The Narrative Around Beachbody Company (BODI) Is Evolving Without New Analyst Targets
Simply Wall St. âĸ 2026-06-04T18:10:58Z
Roth Capital Lifts PT on The Beachbody Company (BODI) Post Q1
Insider Monkey âĸ 2026-05-23T12:17:24Z
How Beachbody Company (BODI) Story Is Shifting With Turnaround Progress And New Retail Channels
Simply Wall St. âĸ 2026-05-20T14:13:19Z
Does The Beachbody Company (BODI) Have the Potential to Rally 36.47% as Wall Street Analysts Expect?
Zacks âĸ 2026-05-15T13:55:02Z
The Beachbody Company, Inc. Q1 2026 Earnings Call Summary
Moby âĸ 2026-05-14T00:26:08Z
The Beachbody Co Inc (BODI) Q1 2026 Earnings Call Highlights: A Strong Quarter Amidst Strategic ...
GuruFocus.com âĸ 2026-05-13T05:00:33ZBeachbody Q1 Earnings Call Highlights
MarketBeat âĸ 2026-05-12T23:06:59Z
The Beachbody Company, Inc. (BODI) Tops Q1 Earnings and Revenue Estimates
Zacks âĸ 2026-05-12T21:40:02Z
How The Beachbody Company (BODI) Narrative Is Shifting With Profitability And New Growth Plans
Simply Wall St. âĸ 2026-05-03T19:13:55Z
The Beachbody Company, Inc. (BODI) Hit a 52 Week High, Can the Run Continue?
Zacks âĸ 2026-04-22T13:15:02Z
Period:
Loading...
Income Statement (Annual)
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Revenue | ||||
| Reconciled Cost Of Revenue | $131,452,000 | $204,022,000 | $322,626,000 | $328,662,000 |
| Cost Of Revenue | $131,452,000 | $204,022,000 | $322,626,000 | $328,662,000 |
| Total Revenue | $418,796,000 | $527,109,000 | $692,199,000 | $873,645,000 |
| Operating Revenue | $418,796,000 | $527,109,000 | $692,199,000 | $873,645,000 |
| Expenses | ||||
| Interest Expense | $6,882,000 | $8,874,000 | $3,368,000 | $536,000 |
| Total Expenses | $457,157,000 | $618,508,000 | $865,402,000 | $1,076,389,000 |
| Other Income Expense | $-26,160,000 | $-52,331,000 | $-20,674,000 | $-40,641,000 |
| Other Non Operating Income Expenses | $2,922,000 | $1,747,000 | $958,000 | $3,204,000 |
| Net Non Operating Interest Income Expense | $-6,882,000 | $-8,874,000 | $-3,368,000 | $-536,000 |
| Interest Expense Non Operating | $6,882,000 | $8,874,000 | $3,368,000 | $536,000 |
| Operating Expense | $325,705,000 | $414,486,000 | $542,776,000 | $747,727,000 |
| Selling And Marketing Expense | $200,145,000 | $282,147,000 | $359,987,000 | $548,130,000 |
| General And Administrative Expense | $49,190,000 | $57,932,000 | $78,426,000 | $79,682,000 |
| Income & Earnings | ||||
| Net Income From Continuing Operation Net Minority Interest | $-71,642,000 | $-152,641,000 | $-194,192,000 | $-228,382,000 |
| Net Interest Income | $-6,882,000 | $-8,874,000 | $-3,368,000 | $-536,000 |
| Normalized Income | $-48,667,220 | $-98,563,000 | $-172,884,480 | $-187,343,080 |
| Net Income From Continuing And Discontinued Operation | $-71,642,000 | $-152,641,000 | $-194,192,000 | $-228,382,000 |
| Total Operating Income As Reported | $-66,208,000 | $-140,988,000 | $-203,157,000 | $-297,318,000 |
| Net Income Common Stockholders | $-71,642,000 | $-152,641,000 | $-194,192,000 | $-228,382,000 |
| Net Income | $-71,642,000 | $-152,641,000 | $-194,192,000 | $-228,382,000 |
| Net Income Including Noncontrolling Interests | $-71,642,000 | $-152,641,000 | $-194,192,000 | $-228,382,000 |
| Net Income Continuous Operations | $-71,642,000 | $-152,641,000 | $-194,192,000 | $-228,382,000 |
| Pretax Income | $-71,403,000 | $-152,604,000 | $-197,245,000 | $-243,921,000 |
| Special Income Charges | $-30,226,000 | $-56,757,000 | $-29,954,000 | $-94,574,000 |
| Operating Income | $-38,361,000 | $-91,399,000 | $-173,203,000 | $-202,744,000 |
| Gross Profit | $287,344,000 | $323,087,000 | $369,573,000 | $544,983,000 |
| Other | ||||
| Tax Effect Of Unusual Items | $-6,107,220 | $0 | $-324,480 | $-2,806,080 |
| Tax Rate For Calcs | $0 | $0 | $0 | $0 |
| Normalized EBITDA (Bullshit earnings) | $11,667,000 | $-26,324,000 | $-73,121,000 | $-139,943,000 |
| Total Unusual Items | $-29,082,000 | $-54,078,000 | $-21,632,000 | $-43,845,000 |
| Total Unusual Items Excluding Goodwill | $-29,082,000 | $-54,078,000 | $-21,632,000 | $-43,845,000 |
| Reconciled Depreciation | $47,106,000 | $63,328,000 | $99,124,000 | $59,597,000 |
| EBITDA (Bullshit earnings) | $-17,415,000 | $-80,402,000 | $-94,753,000 | $-183,788,000 |
| EBIT | $-64,521,000 | $-143,730,000 | $-193,877,000 | $-243,385,000 |
| Diluted NI Availto Com Stockholders | $-71,642,000 | $-152,641,000 | $-194,192,000 | $-228,382,000 |
| Tax Provision | $239,000 | $37,000 | $-3,053,000 | $-15,539,000 |
| Other Special Charges | $2,379,000 | $3,168,000 | - | - |
| Write Off | $0 | $4,000,000 | $0 | - |
| Impairment Of Capital Assets | $20,000,000 | $43,092,000 | $19,907,000 | $94,894,000 |
| Restructuring And Mergern Acquisition | $7,847,000 | $6,497,000 | $10,047,000 | $-320,000 |
| Gain On Sale Of Security | $1,144,000 | $2,679,000 | $8,322,000 | $50,729,000 |
| Research And Development | $76,370,000 | $74,407,000 | $104,363,000 | $119,915,000 |
| Selling General And Administration | $249,335,000 | $340,079,000 | $438,413,000 | $627,812,000 |
| Other Gand A | $49,190,000 | $57,932,000 | $78,426,000 | $79,682,000 |
Fetched: 2026-02-02
Balance Sheet (Annual)
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Assets | ||||
| Net Tangible Assets | $-36,996,000 | $-2,406,000 | $78,172,000 | $213,852,000 |
| Total Assets | $174,556,000 | $276,839,000 | $443,395,000 | $637,612,000 |
| Total Non Current Assets | $95,871,000 | $157,566,000 | $256,941,000 | $338,240,000 |
| Other Non Current Assets | $2,714,000 | $2,923,000 | $9,506,000 | $7,649,000 |
| Non Current Accounts Receivable | $12,179,000 | $21,359,000 | $34,888,000 | $39,347,000 |
| Goodwill And Other Intangible Assets | $65,166,000 | $85,166,000 | $133,370,000 | $171,533,000 |
| Current Assets | $78,685,000 | $119,273,000 | $186,454,000 | $299,372,000 |
| Other Current Assets | $1,810,000 | $1,696,000 | $2,585,000 | $2,659,000 |
| Current Deferred Assets | $25,578,000 | $36,169,000 | $31,270,000 | $30,928,000 |
| Restricted Cash | $4,350,000 | $4,350,000 | $0 | $3,000,000 |
| Prepaid Assets | $9,108,000 | $17,503,000 | $17,582,000 | $24,776,000 |
| Inventory | $16,303,000 | $24,976,000 | $54,060,000 | $132,730,000 |
| Receivables | $1,449,000 | $1,270,000 | $866,000 | $1,225,000 |
| Accounts Receivable | $1,449,000 | $1,270,000 | $866,000 | $1,225,000 |
| Cash Cash Equivalents And Short Term Investments | $20,087,000 | $33,309,000 | $80,091,000 | $104,054,000 |
| Cash And Cash Equivalents | $20,087,000 | $33,309,000 | $80,091,000 | $104,054,000 |
| Other Intangible Assets | - | - | $8,204,000 | $46,367,000 |
| Debt | ||||
| Total Debt | $22,479,000 | $32,819,000 | $46,453,000 | $7,130,000 |
| Long Term Debt And Capital Lease Obligation | $11,641,000 | $22,916,000 | $43,053,000 | $4,823,000 |
| Long Term Debt | $9,668,000 | $21,491,000 | $39,735,000 | - |
| Current Debt And Capital Lease Obligation | $10,838,000 | $9,903,000 | $3,400,000 | $2,307,000 |
| Current Debt | $9,500,000 | $8,068,000 | $1,250,000 | - |
| Other Current Borrowings | $9,500,000 | $8,068,000 | $1,250,000 | - |
| Liabilities | ||||
| Total Liabilities Net Minority Interest | $146,386,000 | $194,079,000 | $231,853,000 | $252,227,000 |
| Total Non Current Liabilities Net Minority Interest | $18,748,000 | $28,876,000 | $47,213,000 | $15,995,000 |
| Other Non Current Liabilities | $7,106,000 | $5,950,000 | $3,979,000 | $8,007,000 |
| Non Current Deferred Liabilities | $1,000 | $10,000 | $181,000 | $3,165,000 |
| Non Current Deferred Taxes Liabilities | $1,000 | $10,000 | $181,000 | $3,165,000 |
| Current Liabilities | $127,638,000 | $165,203,000 | $184,640,000 | $236,232,000 |
| Other Current Liabilities | $5,011,000 | $5,325,000 | $3,283,000 | $3,926,000 |
| Current Deferred Liabilities | $77,273,000 | $97,169,000 | $95,587,000 | $107,095,000 |
| Payables And Accrued Expenses | $29,336,000 | $48,472,000 | $61,786,000 | $113,908,000 |
| Payables | $12,659,000 | $14,622,000 | $22,758,000 | $53,476,000 |
| Total Tax Payable | $3,125,000 | $3,963,000 | $4,818,000 | $5,097,000 |
| Accounts Payable | $9,534,000 | $10,659,000 | $17,940,000 | $48,379,000 |
| Equity | ||||
| Common Stock Equity | $28,170,000 | $82,760,000 | $211,542,000 | $385,385,000 |
| Total Equity Gross Minority Interest | $28,170,000 | $82,760,000 | $211,542,000 | $385,385,000 |
| Stockholders Equity | $28,170,000 | $82,760,000 | $211,542,000 | $385,385,000 |
| Gains Losses Not Affecting Retained Earnings | $-49,000 | $-23,000 | $37,000 | $-21,000 |
| Other Equity Adjustments | $-49,000 | $-23,000 | $37,000 | $-21,000 |
| Retained Earnings | $-643,518,000 | $-571,876,000 | $-419,235,000 | $-225,043,000 |
| Other | ||||
| Ordinary Shares Number | $6,947,831 | $6,707,359 | $6,243,242 | $6,191,675 |
| Share Issued | $6,947,831 | $6,707,359 | $6,243,242 | $6,191,675 |
| Tangible Book Value | $-36,996,000 | $-2,406,000 | $78,172,000 | $213,852,000 |
| Invested Capital | $47,338,000 | $112,319,000 | $252,527,000 | $385,385,000 |
| Working Capital | $-48,953,000 | $-45,930,000 | $1,814,000 | $63,140,000 |
| Capital Lease Obligations | $3,311,000 | $3,260,000 | $5,468,000 | $7,130,000 |
| Total Capitalization | $37,838,000 | $104,251,000 | $251,277,000 | $385,385,000 |
| Additional Paid In Capital | $671,735,000 | $654,657,000 | $630,738,000 | $610,418,000 |
| Capital Stock | $2,000 | $2,000 | $2,000 | $31,000 |
| Common Stock | $2,000 | $2,000 | $2,000 | $31,000 |
| Preferred Stock | $0 | $0 | $0 | $0 |
| Long Term Capital Lease Obligation | $1,973,000 | $1,425,000 | $3,318,000 | $4,823,000 |
| Current Deferred Revenue | $77,273,000 | $97,169,000 | $95,587,000 | $107,095,000 |
| Current Capital Lease Obligation | $1,338,000 | $1,835,000 | $2,150,000 | $2,307,000 |
| Pensionand Other Post Retirement Benefit Plans Current | $5,180,000 | $4,334,000 | $20,584,000 | $8,996,000 |
| Current Accrued Expenses | $16,677,000 | $33,850,000 | $39,028,000 | $60,432,000 |
| Goodwill | $65,166,000 | $85,166,000 | $125,166,000 | $125,166,000 |
| Net PPE | $15,812,000 | $48,118,000 | $79,177,000 | $119,711,000 |
| Accumulated Depreciation | $-129,148,000 | $-221,291,000 | $-202,753,000 | $-181,783,000 |
| Gross PPE | $144,960,000 | $269,409,000 | $281,930,000 | $301,494,000 |
| Leases | $1,117,000 | $4,600,000 | $4,600,000 | $5,157,000 |
| Other Properties | $3,063,000 | $3,063,000 | $5,030,000 | $6,613,000 |
| Machinery Furniture Equipment | $140,780,000 | $256,588,000 | $267,142,000 | $284,566,000 |
| Buildings And Improvements | $0 | $5,158,000 | $5,158,000 | $5,158,000 |
| Properties | $0 | $0 | $0 | $0 |
| Finished Goods | $8,653,000 | $14,622,000 | $40,680,000 | $108,294,000 |
| Raw Materials | $7,650,000 | $10,354,000 | $13,380,000 | $24,436,000 |
| Treasury Shares Number | - | $0 | - | - |
Fetched: 2026-02-02
Cash Flow Statement (Annual)
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Free Cash Flow | ||||
| Free Cash Flow | $-1,980,000 | $-29,113,000 | $-73,666,000 | $-293,160,000 |
| Operating Activities | ||||
| Operating Cash Flow | $2,562,000 | $-22,537,000 | $-47,173,000 | $-215,249,000 |
| Cash Flow From Continuing Operating Activities | $2,562,000 | $-22,537,000 | $-47,173,000 | $-215,249,000 |
| Operating Gains Losses | $515,000 | $711,000 | $-8,214,000 | $-53,293,000 |
| Investing Activities | ||||
| Capital Expenditure | $-4,542,000 | $-6,576,000 | $-26,493,000 | $-77,911,000 |
| Investing Cash Flow | $1,058,000 | $-10,826,000 | $-26,493,000 | $-125,191,000 |
| Cash Flow From Continuing Investing Activities | $1,058,000 | $-10,826,000 | $-26,493,000 | $-125,191,000 |
| Net Other Investing Changes | - | $-4,250,000 | - | - |
| Financing Activities | ||||
| Issuance Of Capital Stock | $0 | $4,908,000 | $0 | - |
| Financing Cash Flow | $-15,868,000 | $-13,717,000 | $47,561,000 | $390,651,000 |
| Cash Flow From Continuing Financing Activities | $-15,868,000 | $-13,717,000 | $47,561,000 | $390,651,000 |
| Net Other Financing Charges | $-263,000 | $-2,178,000 | $-4,976,000 | $385,971,000 |
| Net Common Stock Issuance | $0 | $4,908,000 | $0 | - |
| Common Stock Issuance | $0 | $4,908,000 | $0 | - |
| Cash Dividends Paid | - | - | - | $0 |
| Other | ||||
| Repayment Of Debt | $-15,877,000 | $-17,000,000 | $-625,000 | $-42,000,000 |
| End Cash Position | $20,187,000 | $33,409,000 | $80,091,000 | $107,054,000 |
| Beginning Cash Position | $33,409,000 | $80,091,000 | $107,054,000 | $56,827,000 |
| Effect Of Exchange Rate Changes | $-974,000 | $398,000 | $-858,000 | $16,000 |
| Changes In Cash | $-12,248,000 | $-47,080,000 | $-26,105,000 | $50,211,000 |
| Proceeds From Stock Option Exercised | $272,000 | $553,000 | $3,162,000 | $4,680,000 |
| Net Issuance Payments Of Debt | $-15,877,000 | $-17,000,000 | $49,375,000 | $0 |
| Net Long Term Debt Issuance | $-15,877,000 | $-17,000,000 | $49,375,000 | $0 |
| Long Term Debt Payments | $-15,877,000 | $-17,000,000 | $-625,000 | $-42,000,000 |
| Net PPE Purchase And Sale | $1,058,000 | $-6,576,000 | $-26,493,000 | $-77,911,000 |
| Sale Of PPE | $5,600,000 | $0 | - | - |
| Purchase Of PPE | $-4,542,000 | $-6,576,000 | $-26,493,000 | $-77,911,000 |
| Change In Working Capital | $-17,993,000 | $-20,464,000 | $-20,764,000 | $-114,442,000 |
| Change In Other Working Capital | $-16,693,000 | $2,163,000 | $-9,563,000 | $7,435,000 |
| Change In Other Current Liabilities | $-631,000 | $-415,000 | $-4,593,000 | $-4,521,000 |
| Change In Other Current Assets | $10,750,000 | $-14,664,000 | $-15,546,000 | $-33,372,000 |
| Change In Payables And Accrued Expense | $-17,476,000 | $-27,396,000 | $-35,378,000 | $-2,966,000 |
| Change In Accrued Expense | $-16,570,000 | $-20,293,000 | $-8,673,000 | $-11,273,000 |
| Change In Payable | $-906,000 | $-7,103,000 | $-26,705,000 | $8,307,000 |
| Change In Account Payable | $-906,000 | $-7,103,000 | $-26,705,000 | $8,307,000 |
| Change In Prepaid Assets | $1,681,000 | $2,340,000 | $2,806,000 | $-6,761,000 |
| Change In Inventory | $4,376,000 | $17,508,000 | $41,510,000 | $-74,257,000 |
| Other Non Cash Items | $3,298,000 | $5,176,000 | $2,550,000 | $8,338,000 |
| Stock Based Compensation | $17,069,000 | $23,891,000 | $17,620,000 | $16,413,000 |
| Provisionand Write Offof Assets | $4,204,000 | $10,561,000 | $39,757,000 | $17,488,000 |
| Asset Impairment Charge | $20,000,000 | $47,092,000 | $19,907,000 | $94,894,000 |
| Deferred Tax | $5,000 | $-191,000 | $-2,961,000 | $-15,862,000 |
| Deferred Income Tax | $5,000 | $-191,000 | $-2,961,000 | $-15,862,000 |
| Depreciation Amortization Depletion | $47,106,000 | $63,328,000 | $99,124,000 | $59,597,000 |
| Depreciation And Amortization | $47,106,000 | $63,328,000 | $99,124,000 | $59,597,000 |
| Amortization Cash Flow | $15,667,000 | $23,755,000 | $24,276,000 | - |
| Amortization Of Intangibles | $15,667,000 | $23,755,000 | $24,276,000 | - |
| Depreciation | $31,439,000 | $39,573,000 | $74,848,000 | $59,597,000 |
| Gain Loss On Investment Securities | $-1,080,000 | $-2,457,000 | $-8,214,000 | $-53,293,000 |
| Gain Loss On Sale Of PPE | $-784,000 | $0 | - | - |
| Net Income From Continuing Operations | $-71,642,000 | $-152,641,000 | $-194,192,000 | $-228,382,000 |
| Issuance Of Debt | - | $0 | $50,000,000 | $42,000,000 |
| Interest Paid Supplemental Data | - | $5,389,000 | $2,082,000 | $466,000 |
| Income Tax Paid Supplemental Data | - | $11,000 | $389,000 | $385,000 |
| Long Term Debt Issuance | - | $0 | $50,000,000 | $42,000,000 |
| Net Investment Purchase And Sale | - | - | $0 | $-10,000,000 |
| Purchase Of Investment | - | - | $0 | $-10,000,000 |
| Net Business Purchase And Sale | - | - | $0 | $-37,280,000 |
| Purchase Of Business | - | - | $0 | $-37,280,000 |
| Net Short Term Debt Issuance | - | - | - | $0 |
| Short Term Debt Payments | - | - | - | $-42,000,000 |
| Short Term Debt Issuance | - | - | - | $42,000,000 |
Fetched: 2026-02-02