Skip to content
stoqly
en

Popular

All languages

Figures come from SEC filings, which are in English. Company and industry names stay as filed.

$ USD

Popular

All currencies

Data is in US dollars, converted at the ECB reference rate of Oct 23, 2026.

Beachbody Company, Inc.

BODI Nasdaq Retail-Nonstore Retailers Financials FY2019โ€“FY2025

Last close ยท Oct 23, 2026

$4.25

1.6%
Compare
Revenue Total sales reported in the income statement.
$252M
39.9% vs prior year
Operating margin Operating income as a share of revenue.
2.2%
18.0ย pts
Net income Profit after all expenses, interest and tax.
โˆ’$2.9M
Free cash flow Cash from operations minus capital spending.
$17.4M
Return on capital After-tax operating income as a share of the money invested in the business: debt plus equity, minus cash.
25.2%
202.1ย pts
Market cap Last close times the latest diluted share count, so it is approximate.
$33.6M
Oct 23 close
P/E Last close divided by diluted earnings per share over the last four quarters.
2.5x
On $1.69 EPS (TTM)

What Beachbody Company, Inc. does

No business description yet.

Legal name
Beachbody Company, Inc.
Fiscal year ends
December 31, 2025
Latest annual report
10-K ยท Mar 10, 2026
Accession ยท CIK
0001193125-26-100284
0001826889

Revenue and margins

Beachbody Company, Inc. had $252M of revenue in fiscal 2025, down 39.9% on the year before.

Revenue
Revenue
Margins, % of revenue
Gross Operating Net FCF
Margins, % of revenue
Gross Operating Net FCF

Net income and earnings per share

Loss periods are shown in red.

Net income
Net income
Diluted EPS
Diluted EPS

Returns on capital

After-tax operating income as a share of the money invested in the business: debt plus equity, minus cash.

Return on capital, equity and assets (annual)
Return on capital Return on equity Return on assets

Cash flow

Free cash flow was $17.4M in fiscal 2025, 6.9% of revenue. Cash from operations minus capital spending.

Free cash flow
Free cash flow
Cash from operations vs capital spending
Cash from operations Capital spending
Cash from operations vs capital spending
Cash from operations Capital spending

Dividends, buybacks and share count

Beachbody Company, Inc. returned โ€” to shareholders in fiscal 2025. The diluted share count rose 2.2%.

Dividends and buybacks
Dividends Buybacks
Diluted shares outstanding (annual)

Balance sheet

Cash, debt and the ratios that show how comfortably Beachbody Company, Inc. can carry it.

Cash vs debt (incl. leases)
Cash Debt
Fiscal year endFY21FY22FY23FY24FY25
Cash and short-term investments $104M$80.1M$33.4M$20.2M$39.0M
Debt incl. finance leases โ€”$49.5M$35.1M$21.6M$25.0M
Net debt / EBITDA โ€”โ€”โ€”โ€”โˆ’1.0x
Debt / equity โ€”0.2x0.4x0.8x0.8x
Interest coverage โˆ’554.7xโˆ’60.3xโˆ’15.9xโˆ’9.6x1.1x
Current ratio 1.3x1.0x0.7x0.6x0.7x
Quick ratio 0.7x0.7x0.6x0.5x0.6x
Total assets $638M$443M$277M$175M$147M
Total liabilities $252M$232M$194M$146M$116M
Shareholders' equity $385M$212M$82.8M$28.2M$31.3M
Net debt (โˆ’ = net cash) โ€”โˆ’$30.6M$1.7M$1.4Mโˆ’$14.0M

Insider trades

Open-market purchases and sales by officers, directors and 10% owners, from Form 4 filings. โ€œPlanโ€ marks trades under a pre-arranged Rule 10b5-1 plan.

Bought, 12 months

$0.0M

0 insiders

Sold, 12 months

$0.0M

0 insiders

Of sales under plans

โ€”

$0.0M

No open-market insider trades in the last 12 months.

Piotroski F-score

Nine pass/fail tests of profitability, funding and efficiency. 8โ€“9 is strong, 0โ€“2 weak.

TestFY19FY20FY21FY22FY23FY24FY25
Net income is positive โœ“ โœ• โœ• โœ• โœ• โœ• โœ•
Cash from operations is positive โœ“ โœ“ โœ• โœ• โœ• โœ“ โœ“
Return on assets rose โ€” โ€” โœ• โœ• โœ• โœ“ โœ“
Cash from operations exceeds net income โœ“ โœ“ โœ“ โœ“ โœ“ โœ“ โœ“
Debt fell relative to assets โ€” โ€” โ€” โ€” โœ• โœ“ โœ•
Current ratio rose โ€” โ€” โœ“ โœ• โœ• โœ• โœ“
Share count didn't rise โ€” โœ“ โœ• โœ“ โœ• โœ• โœ•
Gross margin rose โ€” โœ• โœ• โœ• โœ“ โœ“ โœ“
Revenue rose relative to assets โ€” โ€” โœ• โœ“ โœ“ โœ“ โœ•
F-score โ€” / 3โ€” / 52 / 83 / 83 / 96 / 95 / 9
Accruals ratio โ€”โˆ’23.3%โˆ’2.6%โˆ’27.2%โˆ’36.1%โˆ’32.9%โˆ’15.3%
Altman Z'' โ€”โˆ’0.62โˆ’2.03โˆ’5.18โˆ’10.80โˆ’16.20โˆ’14.81

7 years of figures

Amounts in USD. Hover a ratioโ€™s name for its definition.

Download CSV
Fiscal yearFY19FY20FY21FY22FY23FY24FY25
Income statement
Revenue $756M $864M $874M $692M $527M $419M $252M
Gross profit $545M $614M $545M $370M $323M $287M $184M
Research and development $4.6M $4.6M $4.6M $4.4M $2.7M $1.6M $1.7M
Operating income $18.9M โˆ’$6.3M โˆ’$297M โˆ’$203M โˆ’$141M โˆ’$66.2M $5.5M
Interest expense $0.8M $0.5M $0.5M $3.4M $8.9M $6.9M $5.0M
Pretax income $18.9M โˆ’$6.2M โˆ’$244M โˆ’$197M โˆ’$153M โˆ’$71.4M โˆ’$2.7M
Income tax โˆ’$13.4M $15.3M โˆ’$15.5M โˆ’$3.1M $0.0M $0.2M $0.1M
Net income $32.3M โˆ’$21.4M โˆ’$228M โˆ’$194M โˆ’$153M โˆ’$71.6M โˆ’$2.9M
Net income to common $31.9M โˆ’$21.4M โˆ’$228M โ€” โ€” โ€” โ€”
Diluted EPS $0.12 โˆ’$0.09 โˆ’$0.83 โˆ’$31.58 โˆ’$24.47 โˆ’$10.51 โˆ’$0.41
Diluted shares 0.28B 0.24B 0.28B 0.01B 0.01B 0.01B 0.01B
Cash flow
Cash from operations $42.0M $61.4M โˆ’$215M โˆ’$47.2M โˆ’$22.5M $2.6M $21.8M
Capital expenditure $23.8M $37.9M $77.9M $26.5M $6.6M $4.5M $4.4M
Free cash flow $18.2M $23.5M โˆ’$293M โˆ’$73.7M โˆ’$29.1M โˆ’$2.0M $17.4M
Depreciation and amortization $44.7M $44.3M $59.6M $74.8M $39.6M $31.4M $8.7M
Stock-based compensation $3.6M $5.4M $16.4M $17.6M $23.9M $17.1M $5.6M
Acquisitions $6.5M โˆ’$1.2M $37.3M โ€” โ€” โ€” โ€”
Balance sheet
Cash and short-term investments $41.6M $56.8M $104M $80.1M $33.4M $20.2M $39.0M
Total debt โ€” โ€” โ€” $49.4M $35.1M $21.6M $25.0M
Finance lease liabilities โ€” $0.4M $0.3M $0.1M $0.0M โ€” โ€”
Current assets โ€” $169M $299M $186M $119M $78.7M $63.8M
Current liabilities โ€” $220M $236M $185M $165M $128M $86.6M
Inventory โ€” $65.4M $133M $54.1M $25.0M $16.3M $9.4M
Property and equipment, net โ€” $80.2M $113M $74.1M $45.1M $12.7M $8.5M
Goodwill $7.7M $19.0M $125M $125M $85.2M $65.2M $65.2M
Intangible assets โ€” $21.1M $46.4M $8.2M $0.0M $0.0M โ€”
Total assets โ€” $356M $638M $443M $277M $175M $147M
Total liabilities โ€” $257M $252M $232M $194M $146M $116M
Preferred stock โ€” โ€” โ€” โ€” $0.0M $0.0M โ€”
Shareholders' equity $87.4M $99.3M $385M $212M $82.8M $28.2M $31.3M
Margins
Gross margin 72.2% 71.1% 62.4% 53.4% 61.3% 68.6% 73.0%
Operating margin 2.5% โˆ’0.7% โˆ’34.0% โˆ’29.3% โˆ’26.7% โˆ’15.8% 2.2%
EBITDA margin 8.4% 4.4% โˆ’27.2% โˆ’18.5% โˆ’19.2% โˆ’8.3% 5.6%
Net margin 4.3% โˆ’2.5% โˆ’26.1% โˆ’28.1% โˆ’29.0% โˆ’17.1% โˆ’1.1%
FCF margin 2.4% 2.7% โˆ’33.6% โˆ’10.6% โˆ’5.5% โˆ’0.5% 6.9%
Returns
Return on capital โ€” โ€” โ€” โˆ’88.8% โˆ’131.9% โˆ’176.9% 25.2%
Return on capital employed โ€” โˆ’4.6% โˆ’74.1% โˆ’78.5% โˆ’126.3% โˆ’141.1% 9.1%
Return on equity 37.0% โˆ’23.0% โˆ’94.2% โˆ’65.1% โˆ’103.7% โˆ’129.2% โˆ’9.6%
Return on assets โ€” โˆ’6.0% โˆ’46.0% โˆ’35.9% โˆ’42.4% โˆ’31.7% โˆ’1.8%
Return on tangible equity 40.1% โˆ’36.2% โˆ’106.8% โˆ’248.4% โ€” โ€” โ€”
Growth
Revenue growth โ€” 14.3% 1.2% โˆ’20.8% โˆ’23.9% โˆ’20.5% โˆ’39.9%
Net income growth โ€” โˆ’166.4% โ€” โ€” โ€” โ€” โ€”
EPS growth โ€” โˆ’175.0% โ€” โ€” โ€” โ€” โ€”
FCF growth โ€” 29.1% โˆ’1,347.6% โ€” โ€” โ€” โ€”
Share count change โ€” โˆ’13.2% 15.0% โˆ’97.8% 1.4% 9.3% 2.2%
Financial health
Net debt / EBITDA โ€” โ€” โ€” โ€” โ€” โ€” โˆ’1.0x
Debt / equity โ€” โ€” โ€” 0.2x 0.4x 0.8x 0.8x
Interest coverage 23.9x โˆ’12.0x โˆ’554.7x โˆ’60.3x โˆ’15.9x โˆ’9.6x 1.1x
Current ratio โ€” 0.8x 1.3x 1.0x 0.7x 0.6x 0.7x
Quick ratio โ€” 0.5x 0.7x 0.7x 0.6x 0.5x 0.6x
Capital allocation
Capex / revenue 3.2% 4.4% 8.9% 3.8% 1.2% 1.1% 1.7%
Stock comp / revenue 0.5% 0.6% 1.9% 2.5% 4.5% 4.1% 2.2%
Quality scores
Piotroski F-score โ€” โ€” 2.0 3.0 3.0 6.0 5.0
Altman Z'' โ€” โˆ’0.6 โˆ’2.0 โˆ’5.2 โˆ’10.8 โˆ’16.2 โˆ’14.8
Accruals ratio โ€” โˆ’23.3% โˆ’2.6% โˆ’27.2% โˆ’36.1% โˆ’32.9% โˆ’15.3%

Source: SEC EDGAR XBRL filings (CIK 0001826889). Data updated October 24, 2026. Quarterly fourth quarters are the full year minus the first nine months. For information only โ€” not investment advice. Check the original filings before relying on any figure.

โ†‘ โ†“ to move ยท โ†ต to open