Symbols / BODI Stock $12.61 -2.63% The Beachbody Company, Inc.

Communication Services • Internet Content & Information • United States • NCM
BODI (Stock) Chart
O: — H: — L: — C: — V: —
SMA 20: — SMA 50: — SMA 200: —
Stock Fundamentals
Scroll to Statements
Index EQUITY
Sector Communication Services
Industry Internet Content & Information
CEO Mr. Carl D. Daikeler
Exch · Country NCM · United States
Market Cap 91.32M
Enterprise Value 82.06M
Income -2.86M
Sales 251.73M
FCF (ttm) 23.99M
Book/sh 4.36
Cash/sh 5.42
Employees 270
Insider 10d —
IPO Jan 15, 2021
Div forward ($/yr)
Div TTM ($/yr)
Dividend Yield
Ex-Div Date
5Y Avg Yield
Yield vs 5Y Avg
Payout 0.00%
P/E 17.27
Forward P/E -2.52
PEG —
P/S 0.36
P/B 2.89
P/C —
EV/EBITDA 3.21
EV/Sales 0.33
Quick Ratio 0.46
Current Ratio 0.74
Debt/Eq 89.40
LT Debt/Eq —
EPS (ttm) 0.73
EPS next Y -5.01
EPS Growth —
Revenue Growth -35.70%
EPS Gr Q/Q —
Rev Gr Q/Q —
Earnings (next) 2026-08-04
Earnings (prior) 2026-03-10
ROA 3.11%
ROE -9.61%
ROIC —
Gross Margin 73.01%
Oper. Margin 14.73%
Profit Margin -1.14%
Shs Outstand 4.51M
Shs Float 3.29M
Insider Own 8.64%
Instit Own 34.26%
Short Float 5.98%
Short Ratio 2.60
Short Interest 212.93K
52W High 16.87
vs 52W High -25.25%
52W Low 3.38
vs 52W Low 272.97%
Beta 1.11
Impl. Vol. —
Rel Volume 0.92
Avg Volume 71.66K
Volume 65.71K
Target (mean) $14.75
Tgt Median $15.00
Tgt Low $10.00
Tgt High $19.00
# Analysts 4
Recom Strong_buy
Prev Close $12.95
Price $12.61
Change -2.63%
About

The Beachbody Company, Inc. operates as a fitness and nutrition company in the United States, Canada, the United Kingdom, and France. The company operates Beachbody on Demand Interactive, a streaming service through subscription that provides fitness and nutrition content, including P90X, Insanity, 21 Day Fix, 80 Day Obsession, Morning Meltdown 100, LIIFT4, Unstress Meditations, Portion Fix, 4 Weeks of Focus, Sure Thing, Dig Deeper, Track Pilate, 2B Mindset, Insanity, P90X, Yoga52, and other brands. It also provides nutritional products, such as Shakeology, a nutrition shake; and Beachbody Performance supplements comprising pre-workout energize, hydrate, post-workout recover. The Beachbody Company, Inc. was founded in 1998 and is headquartered in El Segundo, California.

Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
$14.75
Mean price target
2. Current target
$12.61
Latest analyst target
3. DCF / Fair value
$95.67
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$12.61
Low
$10.00
High
$19.00
Mean
$14.75

Latest analyst rating changes

Date Action Analyst Rating Change Price Target
2026-05-05 main Canaccord Genuity Buy → Buy $19
2026-03-11 main Canaccord Genuity Buy → Buy $15
2026-03-10 main Canaccord Genuity Buy → Buy $12
2025-11-11 main Canaccord Genuity Buy → Buy $9
2025-04-01 down Roth MKM Buy → Neutral $7
2025-03-28 main Canaccord Genuity Buy → Buy $13
2024-11-14 reit Roth MKM Buy → Buy $12
2024-07-15 init ThinkEquity — → Buy $12
2024-05-17 init Canaccord Genuity — → Buy $13
2024-05-07 main Roth MKM Buy → Buy $14
2024-05-07 main Baird Neutral → Neutral $10
2024-01-05 init Roth MKM — → Buy $15
News
RSS: Latest BODI news
Insider Transactions
Filed Date Insider Relationship Transaction Shares Price Value SEC
2026-03-13 RAMBERG BRADLEY Chief Financial Officer — 52,083 $0.00 $0
2025-06-04 MAYER KEVIN A Director — 9,536 $0.00 $0
2025-03-14 RAMBERG BRADLEY Chief Financial Officer — 42,571 $0.00 $0
2024-08-15 RAMBERG BRADLEY Chief Financial Officer — 14,285 $0.00 $0
2024-06-04 MAYER KEVIN A Director — 8,064 $0.00 $0
2024-06-04 VAN DE BUNT BENNET Director — 8,064 $0.00 $0
2024-06-04 FRANK KRISTIN E Director — 8,064 $0.00 $0
2024-06-04 SALTER JOHN S. Director — 8,064 $0.00 $0
2024-06-04 CONLIN MARY MURPHY Director — 8,064 $0.00 $0
Financials
Statement View
Amounts in millions (2 decimals, no suffix) • EPS per share (2 decimals) • Trend = period evolution • YoY Growth = previous period %
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Total Revenue
251.73
-39.89%
418.80
-20.55%
527.11
-23.85%
692.20
Operating Revenue
251.73
-39.89%
418.80
-20.55%
527.11
-23.85%
692.20
Cost Of Revenue
67.94
-48.31%
131.45
-35.57%
204.02
-36.76%
322.63
Reconciled Cost Of Revenue
67.94
-48.31%
131.45
-35.57%
204.02
-36.76%
322.63
Gross Profit
183.78
-36.04%
287.34
-11.06%
323.09
-12.58%
369.57
Operating Expense
175.78
-46.03%
325.70
-21.42%
414.49
-23.64%
542.78
Research And Development
42.31
-44.60%
76.37
+2.64%
74.41
-28.70%
104.36
Selling General And Administration
133.47
-46.47%
249.34
-26.68%
340.08
-22.43%
438.41
Selling And Marketing Expense
93.56
-53.25%
200.15
-29.06%
282.15
-21.62%
359.99
General And Administrative Expense
39.91
-18.87%
49.19
-15.09%
57.93
-26.13%
78.43
Other Gand A
39.91
-18.87%
49.19
-15.09%
57.93
-26.13%
78.43
Total Expenses
243.72
-46.69%
457.16
-26.09%
618.51
-28.53%
865.40
Operating Income
8.01
+120.88%
-38.36
+58.03%
-91.40
+47.23%
-173.20
Total Operating Income As Reported
5.53
+108.35%
-66.21
+53.04%
-140.99
+30.60%
-203.16
EBITDA
19.80
+213.67%
-17.41
+78.34%
-80.40
+15.15%
-94.75
Normalized EBITDA
26.42
+126.46%
11.67
+144.32%
-26.32
+64.00%
-73.12
Reconciled Depreciation
17.55
-62.74%
47.11
-25.62%
63.33
-36.11%
99.12
EBIT
2.24
+103.47%
-64.52
+55.11%
-143.73
+25.87%
-193.88
Total Unusual Items
-6.63
+77.22%
-29.08
+46.22%
-54.08
-149.99%
-21.63
Total Unusual Items Excluding Goodwill
-6.63
+77.22%
-29.08
+46.22%
-54.08
-149.99%
-21.63
Special Income Charges
-4.65
+84.63%
-30.23
+46.74%
-56.76
-89.48%
-29.95
Other Special Charges
2.17
-8.95%
2.38
-24.91%
3.17
—
Impairment Of Capital Assets
0.00
-100.00%
20.00
-53.59%
43.09
+116.47%
19.91
Restructuring And Mergern Acquisition
2.48
-68.40%
7.85
+20.78%
6.50
-35.33%
10.05
Write Off
—
0.00
-100.00%
4.00
0.00
Net Income
-2.86
+96.01%
-71.64
+53.07%
-152.64
+21.40%
-194.19
Pretax Income
-2.73
+96.17%
-71.40
+53.21%
-152.60
+22.63%
-197.25
Net Non Operating Interest Income Expense
-4.98
+27.70%
-6.88
+22.45%
-8.87
-163.48%
-3.37
Interest Expense Non Operating
4.98
-27.70%
6.88
-22.45%
8.87
+163.48%
3.37
Net Interest Income
-4.98
+27.70%
-6.88
+22.45%
-8.87
-163.48%
-3.37
Interest Expense
4.98
-27.70%
6.88
-22.45%
8.87
+163.48%
3.37
Other Income Expense
-5.77
+77.95%
-26.16
+50.01%
-52.33
-153.12%
-20.67
Other Non Operating Income Expenses
0.86
-70.60%
2.92
+67.26%
1.75
+82.36%
0.96
Gain On Sale Of Security
-1.98
-273.08%
1.14
-57.30%
2.68
-67.81%
8.32
Tax Provision
0.12
-47.70%
0.24
+545.95%
0.04
+101.21%
-3.05
Tax Rate For Calcs
0.00
+0.00%
0.00
0.00
-100.00%
0.00
Tax Effect Of Unusual Items
-1.39
+77.22%
-6.11
0.00
+100.00%
-0.32
Net Income Including Noncontrolling Interests
-2.86
+96.01%
-71.64
+53.07%
-152.64
+21.40%
-194.19
Net Income From Continuing Operation Net Minority Interest
-2.86
+96.01%
-71.64
+53.07%
-152.64
+21.40%
-194.19
Net Income From Continuing And Discontinued Operation
-2.86
+96.01%
-71.64
+53.07%
-152.64
+21.40%
-194.19
Net Income Continuous Operations
-2.86
+96.01%
-71.64
+53.07%
-152.64
+21.40%
-194.19
Normalized Income
2.37
+104.88%
-48.67
+50.62%
-98.56
+42.99%
-172.88
Net Income Common Stockholders
-2.86
+96.01%
-71.64
+53.07%
-152.64
+21.40%
-194.19
Diluted EPS
-0.41
+96.10%
-10.51
+57.06%
-24.47
+22.32%
-31.50
Basic EPS
-0.41
+96.10%
-10.51
+57.06%
-24.47
+22.32%
-31.50
Basic Average Shares
6.97
+2.24%
6.82
+9.28%
6.24
+1.45%
6.15
Diluted Average Shares
6.97
+2.24%
6.82
+9.28%
6.24
+1.45%
6.15
Diluted NI Availto Com Stockholders
-2.86
+96.01%
-71.64
+53.07%
-152.64
+21.40%
-194.19
Line Item Trend 2023-12-31
Total Assets
276.84
Current Assets
119.27
Cash Cash Equivalents And Short Term Investments
33.31
Cash And Cash Equivalents
33.31
Receivables
1.27
Accounts Receivable
1.27
Inventory
24.98
Raw Materials
10.35
Finished Goods
14.62
Prepaid Assets
17.50
Current Deferred Assets
36.17
Restricted Cash
4.35
Other Current Assets
1.70
Total Non Current Assets
157.57
Net PPE
48.12
Gross PPE
269.41
Accumulated Depreciation
-221.29
Properties
0.00
Buildings And Improvements
5.16
Machinery Furniture Equipment
256.59
Other Properties
3.06
Leases
4.60
Goodwill And Other Intangible Assets
85.17
Goodwill
85.17
Other Intangible Assets
—
Non Current Accounts Receivable
21.36
Other Non Current Assets
2.92
Total Liabilities Net Minority Interest
194.08
Current Liabilities
165.20
Payables And Accrued Expenses
48.47
Payables
14.62
Accounts Payable
10.66
Current Accrued Expenses
33.85
Pensionand Other Post Retirement Benefit Plans Current
4.33
Total Tax Payable
3.96
Current Debt And Capital Lease Obligation
9.90
Current Debt
8.07
Other Current Borrowings
8.07
Current Capital Lease Obligation
1.83
Current Deferred Liabilities
97.17
Current Deferred Revenue
97.17
Other Current Liabilities
5.33
Total Non Current Liabilities Net Minority Interest
28.88
Long Term Debt And Capital Lease Obligation
22.92
Long Term Debt
21.49
Long Term Capital Lease Obligation
1.43
Non Current Deferred Liabilities
0.01
Non Current Deferred Taxes Liabilities
0.01
Other Non Current Liabilities
5.95
Stockholders Equity
82.76
Common Stock Equity
82.76
Capital Stock
0.00
Common Stock
0.00
Preferred Stock
0.00
Share Issued
6.71
Ordinary Shares Number
6.71
Treasury Shares Number
0.00
Additional Paid In Capital
654.66
Retained Earnings
-571.88
Gains Losses Not Affecting Retained Earnings
-0.02
Other Equity Adjustments
-0.02
Total Equity Gross Minority Interest
82.76
Total Capitalization
104.25
Working Capital
-45.93
Invested Capital
112.32
Total Debt
32.82
Capital Lease Obligations
3.26
Net Tangible Assets
-2.41
Tangible Book Value
-2.41
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Operating Cash Flow
21.75
+748.95%
2.56
+111.37%
-22.54
+52.22%
-47.17
Cash Flow From Continuing Operating Activities
21.75
+748.95%
2.56
+111.37%
-22.54
+52.22%
-47.17
Net Income From Continuing Operations
-2.86
+96.01%
-71.64
+53.07%
-152.64
+21.40%
-194.19
Depreciation Amortization Depletion
17.55
-62.74%
47.11
-25.62%
63.33
-36.11%
99.12
Depreciation
8.68
-72.39%
31.44
-20.55%
39.57
-47.13%
74.85
Amortization Cash Flow
8.87
-43.36%
15.67
-34.05%
23.75
-2.15%
24.28
Depreciation And Amortization
17.55
-62.74%
47.11
-25.62%
63.33
-36.11%
99.12
Amortization Of Intangibles
8.87
-43.36%
15.67
-34.05%
23.75
-2.15%
24.28
Other Non Cash Items
3.10
-5.91%
3.30
-36.28%
5.18
+102.98%
2.55
Stock Based Compensation
5.62
-67.10%
17.07
-28.55%
23.89
+35.59%
17.62
Provisionand Write Offof Assets
1.49
-64.53%
4.20
-60.19%
10.56
-73.44%
39.76
Asset Impairment Charge
0.00
-100.00%
20.00
-57.53%
47.09
+136.56%
19.91
Deferred Tax
—
0.01
+102.62%
-0.19
+93.55%
-2.96
Deferred Income Tax
—
0.01
+102.62%
-0.19
+93.55%
-2.96
Operating Gains Losses
4.15
+705.05%
0.52
-27.57%
0.71
+108.66%
-8.21
Gain Loss On Investment Securities
1.98
+283.33%
-1.08
+56.04%
-2.46
+70.09%
-8.21
Gain Loss On Sale Of PPE
0.00
+100.00%
-0.78
0.00
—
Change In Working Capital
-7.30
+59.42%
-17.99
+12.10%
-20.46
+1.44%
-20.76
Change In Inventory
5.40
+23.45%
4.38
-75.01%
17.51
-57.82%
41.51
Change In Prepaid Assets
2.21
+31.53%
1.68
-28.16%
2.34
-16.61%
2.81
Change In Payables And Accrued Expense
-10.95
+37.33%
-17.48
+36.21%
-27.40
+22.56%
-35.38
Change In Accrued Expense
-6.76
+59.19%
-16.57
+18.35%
-20.29
-133.98%
-8.67
Change In Payable
-4.19
-362.58%
-0.91
+87.24%
-7.10
+73.40%
-26.70
Change In Account Payable
-4.19
-362.58%
-0.91
+87.24%
-7.10
+73.40%
-26.70
Change In Other Working Capital
-24.00
-43.79%
-16.69
-871.75%
2.16
+122.62%
-9.56
Change In Other Current Assets
22.78
+111.88%
10.75
+173.31%
-14.66
+5.67%
-15.55
Change In Other Current Liabilities
-2.73
-336.58%
-0.63
-50.84%
-0.41
+90.96%
-4.59
Investing Cash Flow
-4.40
-515.78%
1.06
+109.77%
-10.83
+59.14%
-26.49
Cash Flow From Continuing Investing Activities
-4.40
-515.78%
1.06
+109.77%
-10.83
+59.14%
-26.49
Net PPE Purchase And Sale
-4.40
-515.78%
1.06
+116.09%
-6.58
+75.18%
-26.49
Purchase Of PPE
-4.40
+3.15%
-4.54
+30.93%
-6.58
+75.18%
-26.49
Sale Of PPE
0.00
-100.00%
5.60
0.00
—
Capital Expenditure
-4.40
+3.15%
-4.54
+30.93%
-6.58
+75.18%
-26.49
Net Investment Purchase And Sale
—
—
—
0.00
Purchase Of Investment
—
—
—
0.00
Net Business Purchase And Sale
—
—
—
0.00
Purchase Of Business
—
—
—
0.00
Net Other Investing Changes
—
—
-4.25
—
Financing Cash Flow
1.03
+106.49%
-15.87
-15.68%
-13.72
-128.84%
47.56
Cash Flow From Continuing Financing Activities
1.03
+106.49%
-15.87
-15.68%
-13.72
-128.84%
47.56
Net Issuance Payments Of Debt
2.42
+115.23%
-15.88
+6.61%
-17.00
-134.43%
49.38
Issuance Of Debt
25.00
0.00
0.00
-100.00%
50.00
Repayment Of Debt
-22.58
-42.23%
-15.88
+6.61%
-17.00
-2620.00%
-0.62
Long Term Debt Issuance
25.00
0.00
0.00
-100.00%
50.00
Long Term Debt Payments
-22.58
-42.23%
-15.88
+6.61%
-17.00
-2620.00%
-0.62
Net Long Term Debt Issuance
2.42
+115.23%
-15.88
+6.61%
-17.00
-134.43%
49.38
Short Term Debt Issuance
—
—
—
—
Short Term Debt Payments
—
—
—
—
Net Short Term Debt Issuance
—
—
—
—
Net Common Stock Issuance
—
0.00
-100.00%
4.91
0.00
Cash Dividends Paid
—
—
—
—
Proceeds From Stock Option Exercised
0.67
+145.22%
0.27
-50.81%
0.55
-82.51%
3.16
Net Other Financing Charges
-2.06
-681.37%
-0.26
+87.92%
-2.18
+56.23%
-4.98
Changes In Cash
18.38
+250.07%
-12.25
+73.98%
-47.08
-80.35%
-26.11
Effect Of Exchange Rate Changes
0.45
+146.10%
-0.97
-344.72%
0.40
+146.39%
-0.86
Beginning Cash Position
20.19
-39.58%
33.41
-58.29%
80.09
-25.19%
107.05
End Cash Position
39.02
+93.28%
20.19
-39.58%
33.41
-58.29%
80.09
Free Cash Flow
17.35
+976.31%
-1.98
+93.20%
-29.11
+60.48%
-73.67
Interest Paid Supplemental Data
—
—
5.39
+158.84%
2.08
Income Tax Paid Supplemental Data
—
—
0.01
-97.17%
0.39
Common Stock Issuance
—
0.00
-100.00%
4.91
0.00
Issuance Of Capital Stock
—
0.00
-100.00%
4.91
0.00
SEC Filings

Recent 10-K, 10-Q, 8-K, and Form 4 (insider) filings.

Trades
Date User Broker Pattern Type Position Size Entry Price Trade P&L Status
Posts
Published Title Author Category