BODI
Beachbody Company, Inc.
$10.04
-0.09 (-0.89%)
At close · Jul 7
Market Cap
$77.12M
Shares
7,241,764
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.
Revenue
$251.73M
-39.9%
FY2025
Net Income
-$2.86M
+96%
FY2025
Gross Margin
73.01%
+4.4pp
FY2025
Operating Margin
2.2%
+18pp
FY2025
Diluted EPS
-$0.41
+96.1%
FY2025
Operating Cash Flow
$21.75M
+748.9%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| $233.65M | $251.73M | $418.8M | $527.11M | $692.2M | $873.65M | — | |
| — | — | — | — | — | $6.5M | — | |
| $62.41M | $67.94M | $131.45M | $204.02M | $322.63M | $328.66M | — | |
| $171.23M | $183.78M | $287.34M | $323.09M | $369.57M | $544.98M | — | |
| — | 73.01% | 68.61% | 61.29% | 53.39% | 62.38% | — | |
| — | $1.7M | $1.6M | $2.7M | $4.4M | $4.6M | — | |
| $81.35M | $93.56M | $200.15M | $282.15M | $359.99M | $548.13M | — | |
| $35.97M | $39.91M | $49.19M | $57.93M | $78.43M | $79.68M | — | |
| — | — | $5.1M | $5.1M | $18.3M | $10.6M | — | |
| — | $8.68M | $31.44M | $39.57M | $74.85M | $59.6M | — | |
| — | $2.48M | $7.85M | $6.5M | $10.05M | — | — | |
| $158.92M | $178.26M | $353.55M | $464.08M | $572.73M | $842.3M | — | |
| $12.32M | $5.53M | -$66.21M | -$140.99M | -$203.16M | -$297.32M | -$531.4K | |
| — | 2.2% | -15.81% | -26.75% | -29.35% | -34.03% | — | |
| — | $14.21M | -$34.77M | -$101.42M | -$128.31M | -$237.72M | — | |
| $4.43M | $4.98M | $6.88M | $8.87M | $3.37M | $536K | — | |
| $1.2M | $1.1M | $1.2M | — | — | — | $10 | |
| $1.04M | $859K | $2.92M | $1.75M | $958K | $3.2M | -$7.39M | |
| — | — | — | — | $3.11M | $3.11M | — | |
| $5.29M | -$2.74M | -$71.4M | -$152.6M | -$197.25M | -$243.92M | — | |
| $112K | $125K | $239K | $37K | -$3.05M | -$15.54M | — | |
| $5.17M | -$2.86M | -$71.64M | -$152.64M | -$194.19M | -$228.38M | -$7.92M | |
| — | -1.14% | -17.11% | -28.96% | -28.05% | -26.14% | — | |
| — | — | — | — | — | -$228.38M | — | |
| $5.17M | -$2.86M | -$71.67M | -$152.7M | -$194.13M | -$228.2M | — | |
| USD/shares | — | -$0.41 | -$10.51 | -$24.47 | -$31.50 | -$41.50 | — |
| USD/shares | — | -$0.41 | -$10.51 | -$24.47 | -$31.50 | -$41.50 | — |
| shares | — | 6.97M | 6.82M | 6.24M | 6.15M | 5.51M | 600K |
| shares | — | 6.97M | 6.82M | 6.24M | 6.15M | 5.51M | 600K |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against the industry, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
—
EV/EBIT
—
P/E (TTM)
14.59×
Internet Content & Information median 18.06×
Valuation over time computed as of each quarter's filing date
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 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
|---|---|---|---|
| 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 | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
|---|---|---|---|---|---|---|---|
| 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 | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
|---|---|---|---|---|---|---|---|
| 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 |