Symbols / BODI Stock $14.41 +2.49% 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: —
About

No company description available for this symbol.

Stock Fundamentals
Scroll to Statements
Market Cap 103.46M Enterprise Value — Income — Sales — Book/sh — Cash/sh —
Dividend Yield — Payout — Employees — IPO — P/E — Forward P/E —
PEG — P/S — P/B — P/C — EV/EBITDA — EV/Sales —
Quick Ratio — Current Ratio — Debt/Eq — LT Debt/Eq — EPS (ttm) — EPS next Y —
EPS Growth — Revenue Growth — Earnings — ROA — ROE — ROIC —
Gross Margin — Oper. Margin — Profit Margin — Shs Outstand — Shs Float — Short Float —
Short Ratio — Short Interest — 52W High — 52W Low — Beta — Avg Volume —
Volume — Target Price — Recom — Prev Close $14.06 Price $14.41 Change 2.49%
Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
—
Mean price target
2. Current target
—
Latest analyst target
3. DCF / Fair value
—
Simplified FCF or EPS-based estimate
Ratings
Current target
—
Low
—
High
—
Mean
—
News
RSS: Latest BODI news
Insider Transactions

No recent insider transactions.

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