Beachbody Company, Inc. BODI
We are a leading fitness and nutrition company providing fitness, nutrition and stress-reducing programs to our customers. With 0.9 million digital subscriptions and 0.1 million nutritional subscriptions as of December 31, 2025, we believe our ability to offer solutions in both the global fitness market and the global nutrition market under one platform positions us as the leading holistic fitness and nutrition solution. For nearly three decades, we have created innovative exercise, nutrition and stress-reducing content that have improved the lives of millions of customers. We make fitness entertaining, approachable, effective and convenient, while fostering social connections that encourage customers to live healthier and more fulfilling lives.
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $251.7M | $418.8M | $527.1M | $692.2M | $873.6M | $863.6M | $755.8M | — |
| Cost of revenue | $67.9M | $131.5M | $204.0M | $322.6M | $328.7M | $249.7M | $210.3M | — |
| Gross profit | $183.8M | $287.3M | $323.1M | $369.6M | $545.0M | $613.9M | $545.5M | — |
| R&D | $1.7M | $1.6M | $2.7M | $4.4M | $4.6M | $4.6M | $4.6M | — |
| SG&A | $39.9M | $49.2M | $57.9M | $78.4M | $79.7M | $64.8M | $56.9M | — |
| Total operating expenses | $178.3M | $353.6M | $464.1M | $572.7M | $842.3M | $620.2M | $526.6M | — |
| Operating income | $5.5M | -$66.2M | -$141.0M | -$203.2M | -$297.3M | -$6.3M | $18.9M | — |
| Interest expense | $5.0M | $6.9M | $8.9M | $3.4M | $536.0K | $527.0K | $790.0K | — |
| Pre-tax income | -$2.7M | -$71.4M | -$152.6M | -$197.2M | -$243.9M | -$6.2M | $18.9M | — |
| Income tax | $125.0K | $239.0K | $37.0K | $3.1M | $15.5M | $15.3M | $13.4M | — |
| Net income | -$2.9M | -$71.6M | -$152.6M | -$194.2M | -$228.4M | -$21.4M | $32.3M | — |
| EPS, basic | -0.41 | -10.51 | -24.47 | -31.58 | -0.83 | -0.09 | 0.14 | — |
| EPS, diluted | -0.41 | -10.51 | -24.47 | -31.58 | -0.83 | -0.09 | 0.12 | — |
| Shares, diluted (wtd. avg.) | $7.0M | $6.8M | $6.2M | $6.1M | $275.4M | $239.5M | $276.1M | — |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $39.0M | $20.2M | $33.4M | $80.1M | $104.1M | $56.8M | — | — |
| Receivables | $1.1M | $1.4M | $1.3M | $866.0K | $1.2M | $855.0K | — | — |
| Inventory | $9.4M | $16.3M | $25.0M | $54.1M | $132.7M | $65.4M | — | — |
| Total current assets | $63.8M | $78.7M | $119.3M | $186.5M | $299.4M | $169.1M | — | — |
| Property, plant and equipment | $8.5M | $12.7M | $45.1M | $74.1M | $113.1M | $80.2M | — | — |
| Goodwill | $65.2M | $65.2M | $85.2M | $125.2M | $125.2M | $19.0M | $7.7M | — |
| Other intangibles | — | $0 | $0 | $8.2M | $46.4M | $21.1M | — | — |
| Total assets | $147.0M | $174.6M | $276.8M | $443.4M | $637.6M | $356.3M | — | — |
| Accounts payable | $5.3M | $9.5M | $10.7M | $17.9M | $48.4M | $29.0M | — | — |
| Short-term debt | $1.1M | $9.5M | $8.1M | $1.2M | — | — | — | — |
| Total current liabilities | $86.6M | $127.6M | $165.2M | $184.6M | $236.2M | $219.9M | — | — |
| Long-term debt | $22.6M | $9.7M | $21.5M | $39.7M | — | — | — | — |
| Total liabilities | $115.7M | $146.4M | $194.1M | $231.9M | $252.2M | $257.0M | — | — |
| Retained earnings | -$646.4M | -$643.5M | -$571.9M | -$419.2M | -$225.0M | $3.3M | — | — |
| Total equity | $31.3M | $28.2M | $82.8M | $211.5M | $385.4M | $99.3M | $87.4M | $49.3M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $21.8M | $2.6M | -$22.5M | -$47.2M | -$215.2M | $61.4M | $42.0M | — |
| Depreciation and amortisation | $8.7M | $31.4M | $39.6M | $74.8M | $59.6M | $44.3M | $44.7M | — |
| Stock-based compensation | $5.6M | $17.1M | $23.9M | $17.6M | $16.4M | $5.4M | $3.6M | — |
| Capital expenditure | $4.4M | $4.5M | $6.6M | $26.5M | $77.9M | $37.9M | $23.8M | — |
| Investing cash flow | -$4.4M | $1.1M | -$10.8M | -$26.5M | -$125.2M | -$46.7M | -$30.3M | — |
| Financing cash flow | $1.0M | -$15.9M | -$13.7M | $47.6M | $390.7M | $165.0K | -$32.1M | — |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001193125-26-170532.
Others in SIC 5960
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| JWEL | Jowell Global Ltd. | — | — | 24.1% |
| ABLV | Able View Global Inc. | — | — | -17.0% |