Beachbody Company, Inc.
BODI Nasdaq· Retail-Nonstore Retailers
Last close · Oct 26, 2026
$4.17
KIRA · Stoqly’s AI analyst, in plain words
- Beachbody Company, Inc. had $252M of revenue in fiscal 2025, down 39.9% on the year before. Over five years, revenue changed −21.9% a year on average.
- Its operating margin was 2.2%, up 18.0 pts: of every 100 in sales, about 2 is left after running the business.
- Beachbody Company, Inc. lost $2.9M in fiscal 2025.
- Free cash flow was $17.4M in fiscal 2025, 6.9% of revenue.
- Beachbody Company, Inc. has $14.0M more cash than debt.
Market cap
$33.0M
P/E
2.5x
Revenue
$252M
Net income
−$2.9M
Free cash flow
$17.4M
Operating margin
2.2%
Beachbody Company, Inc. in 30 seconds · fiscal 2025
Are sales growing?
−39.9%
No. Sales fell 39.9% last year.
Does it make a profit?
−1.1%
No. It lost money last year.
Does profit turn into cash?
6.9%
Partly. 6.9% of sales ends up as free cash.
Is debt under control?
Net cash
Yes. It has more cash than debt.
How healthy are the accounts?
5 / 9
Mixed. It passes 5 of 9 health tests.
How is the share priced?
2.5x
One share costs 2.5 times its yearly profit per share.
What Beachbody Company, Inc. does
No business description yet.
- Fiscal year ends
- December 31, 2025
- Latest annual report
- 10-K · Mar 10, 2026
- Legal name
- Beachbody Company, Inc.
- CIK
- 0001826889
Beachbody Company, Inc. · BODI
Results and finances
The last 5 fiscal years. Amounts in USD.
| Fiscal year | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|
| Sales and profit | |||||
| Revenue | $874M | $692M | $527M | $419M | $252M |
| Revenue growth | 1.2% | −20.8% | −23.9% | −20.5% | −39.9% |
| Gross margin | 62.4% | 53.4% | 61.3% | 68.6% | 73.0% |
| Operating margin | −34.0% | −29.3% | −26.7% | −15.8% | 2.2% |
| Net income | −$228M | −$194M | −$153M | −$71.6M | −$2.9M |
| Net margin | −26.1% | −28.1% | −29.0% | −17.1% | −1.1% |
| Diluted EPS | −$0.83 | −$31.58 | −$24.47 | −$10.51 | −$0.41 |
| Cash | |||||
| Cash from operations | −$215M | −$47.2M | −$22.5M | $2.6M | $21.8M |
| Capital expenditure | $77.9M | $26.5M | $6.6M | $4.5M | $4.4M |
| Free cash flow | −$293M | −$73.7M | −$29.1M | −$2.0M | $17.4M |
| FCF margin | −33.6% | −10.6% | −5.5% | −0.5% | 6.9% |
| Share count change | 15.0% | −97.8% | 1.4% | 9.3% | 2.2% |
| Debt and strength | |||||
| Cash and short-term investments | $104M | $80.1M | $33.4M | $20.2M | $39.0M |
| Debt incl. finance leases | — | $49.5M | $35.1M | $21.6M | $25.0M |
| Shareholders' equity | $385M | $212M | $82.8M | $28.2M | $31.3M |
| Net debt / EBITDA | — | — | — | — | −1.0x |
| Current ratio | 1.3x | 1.0x | 0.7x | 0.6x | 0.7x |
| Interest coverage | −554.7x | −60.3x | −15.9x | −9.6x | 1.1x |
| Returns and quality | |||||
| Return on capital | — | −88.8% | −131.9% | −176.9% | 25.2% |
| Return on equity | −94.2% | −65.1% | −103.7% | −129.2% | −9.6% |
| Return on tangible equity | −106.8% | −248.4% | — | — | — |
| Piotroski F-score | 2 | 3 | 3 | 6 | 5 |
| Altman Z'' | −2.0 | −5.2 | −10.8 | −16.2 | −14.8 |
Insiders bought, 12 months
$0.0M
0 insiders
Insiders sold, 12 months
$0.0M
0 insiders
Of sales under plans
—
$0.0M
How to read these numbers
- Revenue:
- Total sales reported in the income statement.
- Operating margin:
- Operating income as a share of revenue.
- Net income:
- Profit after all expenses, interest and tax.
- Free cash flow:
- Cash from operations minus capital spending.
- Net debt / EBITDA:
- Years of EBITDA needed to pay off net debt. Below zero means more cash than debt.
- Return on capital:
- After-tax operating income as a share of the money invested in the business: debt plus equity, minus cash.
Beachbody Company, Inc. · BODI
Charts and comparison
Ten years at a glance, and how it stacks up against similar companies.
Revenue
Net income
Margins, % of revenue
Cash vs debt (incl. leases)
Free cash flow
Dividends and buybacks
KIRA
At $4.17 a share, the company is worth $33.0M: 2.5 times its earnings of the last four quarters.
Source: SEC EDGAR XBRL filings (CIK 0001826889). Data updated October 24, 2026. For information only — not investment advice. Check the original filings before relying on any figure.