BODI · Beachbody Company, Inc.
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Chart any reported metric, KPI or segment over time — the full statement history lives here
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| $219.32M | $251.73M | $418.8M | $527.11M | $692.2M | $873.65M | $863.58M | $755.78M | |
| $58.58M | $67.94M | $131.45M | $204.02M | $322.63M | $328.66M | $249.71M | $210.32M | |
| $160.74M | $183.78M | $287.34M | $323.09M | $369.57M | $544.98M | $613.88M | $545.46M | |
| — | 73.01% | 68.61% | 61.29% | 53.39% | 62.38% | 71.08% | 72.17% | |
| — | $1.7M | $1.6M | $2.7M | $4.4M | $4.6M | $4.6M | $4.6M | |
| $71.45M | $93.56M | $200.15M | $282.15M | $359.99M | $548.13M | $464M | $384.38M | |
| $32.96M | $39.91M | $49.19M | $57.93M | $78.43M | $79.68M | $64.82M | $56.9M | |
| — | — | — | $5.1M | $18.3M | $10.6M | $4.1M | $1.7M | |
| $7.94M | $8.68M | $31.44M | $39.57M | $74.85M | $59.6M | $44.26M | $44.66M | |
| — | $2.48M | $7.85M | $6.5M | $10.05M | — | — | — | |
| $142.79M | $178.26M | $353.55M | $464.08M | $572.73M | $842.3M | $620.18M | $526.58M | |
| $17.95M | $5.53M | -$66.21M | -$140.99M | -$203.16M | -$297.32M | -$6.3M | $18.88M | |
| — | 2.2% | -15.81% | -26.75% | -29.35% | -34.03% | -0.73% | 2.5% | |
| $25.89M | $14.21M | -$34.77M | -$101.42M | -$128.31M | -$237.72M | $37.96M | $63.54M | |
| $4.17M | $4.98M | $6.88M | $8.87M | $3.37M | $536K | $527K | $790K | |
| $1.2M | $1.1M | $1.2M | $1.9M | — | — | — | — | |
| $1.33M | $859K | $2.92M | $1.75M | $958K | $3.2M | $666K | $813K | |
| — | — | — | — | — | $3.11M | $288K | — | |
| $12.59M | -$2.74M | -$71.4M | -$152.6M | -$197.25M | -$243.92M | -$6.16M | $18.91M | |
| $129K | $125K | $239K | $37K | -$3.05M | -$15.54M | $15.27M | -$13.39M | |
| $12.46M | -$2.86M | -$71.64M | -$152.64M | -$194.19M | -$228.38M | -$21.43M | $32.3M | |
| — | -1.14% | -17.11% | -28.96% | -28.05% | -26.14% | -2.48% | 4.27% | |
| — | — | — | — | — | -$228.38M | -$21.43M | $31.95M | |
| $12.49M | -$2.86M | -$71.67M | -$152.7M | -$194.13M | -$228.2M | -$21.65M | $34M | |
| USD/shares | $1.79 | -$0.41 | -$10.51 | -$24.47 | -$31.58 | -$41.50 | -$4.50 | $7.00 |
| USD/shares | $1.69 | -$0.41 | -$10.51 | -$24.47 | -$31.58 | -$41.50 | -$4.50 | $6.00 |
| shares | — | 6.97M | 6.82M | 6.24M | 6.15M | 5.51M | 4.79M | 4.73M |
| shares | — | 6.97M | 6.82M | 6.24M | 6.15M | 5.51M | 4.79M | 5.52M |
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.
Valuation
Peer medians compare against the 20 similar-size Internet Content & Information companies (of 52 listed).
EV/Adj. EBITDA uses the company-stated “Adjusted EBITDA”, extracted from the reconciliation in its SEC filings — the company's own non-GAAP definition, not an XBRL-tagged figure.
Valuation over time computed as of each quarter's filing date
EV/Adj. EBITDA uses the company-stated “Adjusted EBITDA”, extracted from the reconciliation in its SEC filings as it existed at each sample date — the company's own non-GAAP definition, not an XBRL-tagged figure. Each point's tooltip names its TTM or fiscal-year basis.
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | FY2021 | FY2020 | FY2019 |
|---|---|---|---|
| Beachbody Segment | $835,407,000 | $853,317,000 | $752,375,000 |
| All Other Segments | $38,238,000 | $10,265,000 | $3,404,000 |
By Geography (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| United States | $232,575,000 | $377,199,000 | $473,465,000 | $620,942,000 | $787,083,000 | $786,186,000 | $694,756,000 |
| Non Us | $19,152,000 | $41,597,000 | $53,644,000 | $71,257,000 | $86,562,000 | $77,396,000 | $61,023,000 |
By Product & Service (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Digital | $153,281,000 | $224,335,000 | $258,370,000 | $300,673,000 | $365,412,000 | $334,804,000 | $250,764,000 |
| Nutrition and Other | $97,571,000 | $187,835,000 | $249,510,000 | $353,331,000 | $465,495,000 | $528,778,000 | $505,015,000 |
| Connected Fitness | $875,000 | $6,626,000 | $19,229,000 | $38,195,000 | $42,738,000 | — | $0 |