The Beachbody Company, Inc.(BODI)Earnings, Financials & Key Ratios

BODI•NYSE

$13.91

$38M mkt cap·Price updated May 6, 2026

SectorCommunication Services IndustryInternet Services Sub-IndustrySocial, Video, and Streaming Platforms

AboutThe Beachbody Company, Inc. operates as a subscription health and wellness company that provides fitness, nutrition, and stress-reducing programs in the United States and internationally. The company operates Beachbody on Demand, a digital subscription platform that provides access to a library of live and on-demand fitness and nutrition content; and Beachbody on Demand Interactive (BODi) for live fitness and nutrition programs. It also offers nutritional products, such as Shakeology, a nutrition shake; Beachbody Performance supplements comprising pre-workout energize, hydrate, post-workout recover, and protein supplement recharge products; BEACHBAR, a low-sugar snack bar; supplements under the LADDER brand; connected fitness products; and BODi Bike Studio, a package subscription to BODi with a bike and accessories. The Beachbody Company, Inc. was founded in 1998 and is headquartered in El Segundo, California.Show more

Revenue$252M-39.9%
EBITDA$26M+163.8%
Net Income-$3M+96.0%
EPS (Diluted)-0.41+96.1%
Gross Margin73.01%+6.4%
EBITDA Margin10.15%+206.2%
Operating Margin3.18%+120.1%
Net Margin-1.14%+93.4%
ROE-9.62%+92.6%
ROIC46.74%+153.1%
Debt/Equity0.09-88.7%
Interest Coverage1.61+116.7%

Technical→

BODI Key Insights

The Beachbody Company, Inc. (BODI) fundamental analysis — strengths, weaknesses & financial health based on data analysis

✓Strengths

✓Company is almost debt free
✓Momentum leader: RS Rating 97 (top 3%)
✓Efficient asset utilization: 1.7x turnover

✗Weaknesses

✗Sales declining 21.9% over 5 years

* These insights are generated automatically based on available financial data. Please conduct your own research before making investment decisions.

BODI Price & Volume

The Beachbody Company, Inc. (BODI) stock price & volume — 10-year historical chart

Loading chart...

BODI Growth Metrics

The Beachbody Company, Inc. (BODI) revenue, earnings & EPS growth — 3, 5 & 10-year CAGR

Revenue CAGR

10 Years-

5 Years-21.85%

3 Years-28.62%

TTM-39.89%

Profit CAGR

10 Years-

5 Years-

3 Years-

TTM96.01%

EPS CAGR

10 Years-

5 Years-

3 Years-

TTM95.99%

Return on Capital

10 Years-37.19%

5 Years-63.37%

3 Years-48.24%

Last Year14.92%

Company	Market Cap	Stock Price	P/E Ratio (TTM)	Revenue Growth 1Y	Net Margin	Return on Equity (ROE)	Debt / Equity
PTONPeloton Interactive, Inc.Direct Competitor	2.21B	5.20	-17.33	-7.77%	-2.09%
NFLXNetflix, Inc.Direct Competitor	374.03B	88.27	34.89	15.85%	24.3%	41.26%	0.54
XPOFXponential Fitness, Inc.Direct Competitor	247.38M	6.63	-4.51	-1.71%	-11.08%
PLNTPlanet Fitness, Inc.Direct Competitor	5.31B	63.96	31.98	10.3%	15.97%
NUSNu Skin Enterprises, Inc.Product Competitor	353.79M	7.34	2.31	-14.26%	7.02%	13.7%	0.35
HIMSHims & Hers Health, Inc.Product Competitor	6.94B	26.88	52.71	59%	5.47%	23.73%	2.07
WWWW International, Inc.Product Competitor	117.96M	11.80	0.11	-9.58%	148.6%	332%	1.47
NTRBNutriband Inc.Product Competitor	48.33M	3.97	-1.54	-4.83%	-404.08%	-118.3%	0.03

Compare BODI vs Peers

The Beachbody Company, Inc. (BODI) vs competitors — business, growth, and fundamentals comparison against the closest industry rivals.

Closest Rival

vs PTON

Most directly comparable listed peer for BODI.

Scale Benchmark

vs GOOGL

Larger-name benchmark to compare BODI against a more recognizable public peer.

Peer Set

Compare Top 5

vs PTON, NFLX, XPOF, PLNT

BODI Income Statement

The Beachbody Company, Inc. (BODI) annual income statement — 10-year revenue, gross profit & net income history

10Y historyFree accessUpdated daily

Line item	Dec'18	Dec'19	Dec'20	Dec'21	Dec'22	Dec'23	Dec'24	Dec'25
Sales/Revenue	790.29M	755.78M	863.58M	873.64M	692.2M	527.11M	418.8M	251.73M
Revenue Growth %	-	-4.37%	14.26%	1.17%	-20.77%	-23.85%	-20.55%	-39.89%
Cost of Goods Sold	228.91M	210.32M	249.71M	328.66M	322.63M	204.02M	131.45M	67.94M
COGS % of Revenue	28.97%	27.83%	28.92%	37.62%	46.61%	38.71%	31.39%	26.99%
Gross Profit	561.37M▲ 0%	545.46M▼ 2.8%	613.88M▲ 12.5%	544.98M▼ 11.2%	369.57M▼ 32.2%	323.09M▼ 12.6%	287.34M▼ 11.1%	183.78M▼ 36.0%
Gross Margin %	71.03%	72.17%	71.08%	62.38%	53.39%	61.29%	68.61%	73.01%
Gross Profit Growth %	-	-2.83%	12.54%	-11.22%	-32.19%	-12.58%	-11.06%	-36.04%
Operating Expenses	562.15M	526.58M	620.18M	842.3M	572.73M	464.07M	353.55M	175.78M
OpEx % of Revenue	71.13%	69.67%	71.81%	96.41%	82.74%	88.04%	84.42%	69.83%
Selling, General & Admin	464.24M	441.27M	528.82M	627.81M	438.41M	340.08M	249.34M	133.47M
SG&A % of Revenue	58.74%	58.39%	61.24%	71.86%	63.34%	64.52%	59.54%	53.02%
Research & Development	91.19M	84.13M	93.04M	119.92M	104.36M	74.41M	76.37M	42.31M
R&D % of Revenue	11.54%	11.13%	10.77%	13.73%	15.08%	14.12%	18.24%	16.81%
Other Operating Expenses	0	1.17M	-1.68M	94.57M	29.95M	49.59M	27.85M	0
Operating Income	5.95M▲ 0%	18.88M▲ 217.5%	-6.3M▼ 133.4%	-297.32M▼ 4617.8%	-203.16M▲ 31.7%	-140.99M▲ 30.6%	-66.21M▲ 53.0%	8.01M▲ 112.1%
Operating Margin %	0.75%	2.5%	-0.73%	-34.03%	-29.35%	-26.75%	-15.81%	3.18%
Operating Income Growth %	-	217.45%	-133.38%	-4617.84%	31.67%	30.6%	53.04%	112.1%
EBITDA	64.63M	63.54M	37.95M	-237.72M	-104.03M	-77.66M	-40.05M	25.56M
EBITDA Margin %	8.18%	8.41%	4.4%	-27.21%	-15.03%	-14.73%	-9.56%	10.15%
EBITDA Growth %	-	-1.69%	-40.27%	-726.32%	56.24%	25.35%	48.43%	163.83%
D&A (Non-Cash Add-back)	58.69M	44.66M	44.26M	59.6M	99.12M	63.33M	26.16M	17.55M
EBIT	384K	19.7M	-5.64M	-243.38M	-193.88M	-143.73M	-64.52M	8.01M
Net Interest Income	-268K	-790K	-527K	-536K	-3.37M	-8.87M	-6.88M	-4.98M
Interest Income	0	0	0	0	0	0	0	0
Interest Expense	268K	790K	527K	536K	3.37M	8.87M	6.88M	4.98M
Other Income/Expense	723K	23K	139K	53.4M	5.91M	-11.62M	-5.2M	-10.74M
Pretax Income	116K▲ 0%	18.91M▲ 16197.4%	-6.16M▼ 132.6%	-243.92M▼ 3857.8%	-197.25M▲ 19.1%	-152.6M▲ 22.6%	-71.4M▲ 53.2%	-2.73M▲ 96.2%
Pretax Margin %	0.01%	2.5%	-0.71%	-27.92%	-28.5%	-28.95%	-17.05%	-1.09%
Income Tax	21.75M	-13.39M	15.27M	-15.54M	-3.05M	37K	239K	125K
Effective Tax Rate %	18751.72%	-70.83%	-247.75%	6.37%	1.55%	-0.02%	-0.33%	-4.57%
Net Income	-21.64M▲ 0%	32.3M▲ 249.3%	-21.43M▼ 166.4%	-228.38M▼ 965.6%	-194.19M▲ 15.0%	-152.64M▲ 21.4%	-71.64M▲ 53.1%	-2.86M▲ 96.0%
Net Margin %	-2.74%	4.27%	-2.48%	-26.14%	-28.05%	-28.96%	-17.11%	-1.14%
Net Income Growth %	-	249.27%	-166.36%	-965.61%	14.97%	21.4%	53.06%	96.01%
Net Income (Continuing)	116K	32.3M	-21.43M	-228.38M	-194.19M	-152.64M	-71.64M	-2.86M
Discontinued Operations	0	0	0	0	0	0	0	0
Minority Interest	0	0	0	0	0	0	0	0
EPS (Diluted)	-18.09▲ 0%	24.73▲ 236.7%	-3.52▼ 114.2%	-41.50▼ 1079.0%	-31.50▲ 24.1%	-24.47▲ 22.3%	-10.51▲ 57.0%	-0.41▲ 96.1%
EPS Growth %	-	236.71%	-114.23%	-1078.98%	24.1%	22.32%	57.05%	96.1%
EPS (Basic)	-18.09	24.99	-3.52	-41.50	-31.50	-24.47	-10.51	-0.41
Diluted Shares Outstanding	1.2M	1.29M	6.09M	5.51M	6.15M	6.24M	6.82M	6.97M
Basic Shares Outstanding	1.2M	1.28M	6.09M	5.51M	6.15M	6.24M	6.82M	6.97M
Dividend Payout Ratio	-	21.83%	-	-	-	-	-	-

BODI Balance Sheet

The Beachbody Company, Inc. (BODI) balance sheet — assets, liabilities & shareholders' equity

Line item	Dec'18	Dec'19	Dec'20	Dec'21	Dec'22	Dec'23	Dec'24	Dec'25
Total Current Assets	137.46M	127.71M	169.05M	299.37M	186.45M	119.27M	78.69M	63.84M
Cash & Short-Term Investments	68.3M	41.56M	56.83M	104.05M	80.09M	33.31M	20.19M	39.02M
Cash Only	61.47M	41.56M	56.83M	104.05M	80.09M	33.31M	20.09M	39.02M
Short-Term Investments	6.82M	0	0	0	0	0	100K	4.25M
Accounts Receivable	2.56M	1.52M	855K	1.23M	866K	1.27M	1.45M	1.14M
Days Sales Outstanding	1.18	0.73	0.36	0.51	0.46	0.88	1.26	1.65
Inventory	34.05M	39.73M	65.35M	132.73M	54.06M	24.98M	16.3M	9.41M
Days Inventory Outstanding	54.29	68.95	95.53	147.41	61.16	44.68	45.27	50.55
Other Current Assets	22.85M	30.59M	34.33M	36.59M	33.85M	42.22M	31.74M	14.27M
Total Non-Current Assets	112.71M	163.4M	187.2M	338.24M	256.94M	157.57M	95.87M	83.2M
Property, Plant & Equipment	102.01M	122.25M	113.44M	119.71M	79.18M	48.12M	15.81M	10.15M
Fixed Asset Turnover	7.75x	6.18x	7.61x	7.30x	8.74x	10.95x	26.49x	24.81x
Goodwill	0	7.66M	18.98M	125.17M	125.17M	85.17M	65.17M	65.17M
Intangible Assets	0	5.2M	21.12M	46.37M	8.2M	0	0	0
Long-Term Investments	0	-15.98M	10.29M	5M	5M	1M	0	0
Other Non-Current Assets	10.7M	28.3M	33.66M	47M	44.39M	24.28M	14.89M	7.88M
Total Assets	250.17M▲ 0%	291.11M▲ 16.4%	356.25M▲ 22.4%	637.61M▲ 79.0%	443.39M▼ 30.5%	276.84M▼ 37.6%	174.56M▼ 36.9%	147.03M▼ 15.8%
Asset Turnover	3.16x	2.60x	2.42x	1.37x	1.56x	1.90x	2.40x	1.71x
Asset Growth %	-	16.36%	22.38%	78.98%	-30.46%	-37.56%	-36.95%	-15.77%
Total Current Liabilities	161.83M	161.67M	219.92M	236.23M	184.64M	165.2M	127.64M	86.6M
Accounts Payable	14.45M	16.52M	28.98M	48.38M	17.94M	10.66M	9.53M	5.3M
Days Payables Outstanding	23.03	28.66	42.36	53.73	20.3	19.07	26.47	28.49
Short-Term Debt	0	0	0	0	1.25M	8.07M	9.5M	2.1M
Deferred Revenue (Current)	0	0	97.5M	107.09M	95.59M	97.17M	77.27M	56.87M
Other Current Liabilities	78.27M	76.54M	35.08M	50.29M	32.59M	29.17M	5.01M	22.33M
Current Ratio	0.85x	0.79x	0.77x	1.27x	1.01x	0.72x	0.62x	0.74x
Quick Ratio	0.64x	0.54x	0.47x	0.71x	0.72x	0.57x	0.49x	0.63x
Cash Conversion Cycle	32.44	41.02	53.53	94.19	41.32	26.49	20.06	23.71
Total Non-Current Liabilities	39.01M	42.04M	37.08M	15.99M	47.21M	28.88M	18.75M	29.12M
Long-Term Debt	24.79M	0	0	0	39.73M	21.49M	9.67M	738K
Capital Lease Obligations	0	39.05M	31.25M	4.82M	3.32M	1.43M	1.97M	738K
Deferred Tax Liabilities	0	0	3.73M	3.17M	181K	10K	1K	0
Other Non-Current Liabilities	14.22M	2.98M	2.1M	8.01M	3.98M	5.95M	7.11M	28.38M
Total Liabilities	200.84M	203.71M	257M	252.23M	231.85M	194.08M	146.39M	115.72M
Total Debt	24.79M	50.41M	41.62M	7.13M	46.45M	32.82M	22.48M	2.84M
Net Debt	-36.69M	8.85M	-15.2M	-96.92M	-33.64M	-490K	2.39M	-36.18M
Debt / Equity	0.50x	0.58x	0.42x	0.02x	0.22x	0.40x	0.80x	0.09x
Debt / EBITDA	0.38x	0.79x	1.10x	-	-	-	-	0.11x
Net Debt / EBITDA	-0.57x	0.14x	-0.40x	-	-	-	-	-1.42x
Interest Coverage	22.19x	23.90x	-11.96x	-554.70x	-60.32x	-15.89x	-9.62x	1.61x
Total Equity	49.33M▲ 0%	87.4M▲ 77.2%	99.26M▲ 13.6%	385.38M▲ 288.3%	211.54M▼ 45.1%	82.76M▼ 60.9%	28.17M▼ 66.0%	31.32M▲ 11.2%
Equity Growth %	-	77.18%	13.56%	288.27%	-45.11%	-60.88%	-65.96%	11.18%
Book Value per Share	41.25	67.67	16.30	69.98	34.40	13.27	4.13	4.49
Total Shareholders' Equity	49.33M	87.4M	99.26M	385.38M	211.54M	82.76M	28.17M	31.32M
Common Stock	30.12M	0	24K	31K	2K	2K	2K	2K
Retained Earnings	-74.74M	24.77M	3.34M	-225.04M	-419.24M	-571.88M	-643.52M	-646.38M
Treasury Stock	0	0	0	0	0	0	0	0
Accumulated OCI	-1.69M	12K	-202K	-21K	37K	-23K	-49K	-47K
Minority Interest	0	0	0	0	0	0	0	0

BODI Cash Flow Statement

The Beachbody Company, Inc. (BODI) cash flow — operating, investing & free cash flow history

Line item	Dec'18	Dec'19	Dec'20	Dec'21	Dec'22	Dec'23	Dec'24	Dec'25
Cash from Operations	63.62M	42.02M	61.43M	-215.25M	-47.17M	-22.54M	2.56M	21.75M
Operating CF Margin %	8.05%	5.56%	7.11%	-24.64%	-6.81%	-4.28%	0.61%	8.64%
Operating CF Growth %	-	-33.95%	46.2%	-450.4%	78.08%	52.22%	111.37%	748.95%
Net Income	116K	32.3M	-21.43M	-228.38M	-194.19M	-152.64M	-71.64M	-2.86M
Depreciation & Amortization	58.69M	53.15M	44.26M	59.6M	99.12M	63.33M	47.11M	17.55M
Stock-Based Compensation	3.65M	3.58M	5.4M	16.41M	17.62M	23.89M	17.07M	5.62M
Deferred Taxes	0	0	15.6M	-15.86M	-2.96M	-191K	5K	0
Other Non-Cash Items	31.47M	-5.25M	10.14M	67.43M	54M	63.54M	28.02M	8.74M
Working Capital Changes	-30.31M	-41.77M	7.47M	-114.44M	-20.76M	-20.46M	-17.99M	-7.3M
Change in Receivables	-149K	0	642K	0	0	0	0	0
Change in Inventory	-2.21M	-8.42M	-27.75M	-74.26M	41.51M	17.51M	4.38M	5.4M
Change in Payables	0	0	10.62M	8.31M	-26.7M	-7.1M	-906K	-4.19M
Cash from Investing	-22.82M	-30.28M	-46.69M	-125.19M	-26.49M	-10.83M	1.06M	-4.4M
Capital Expenditures	-23.91M	-23.81M	-37.93M	-77.91M	-26.49M	-6.58M	-4.54M	-4.4M
CapEx % of Revenue	3.03%	3.15%	4.39%	8.92%	3.83%	1.25%	1.08%	1.75%
Acquisitions	0	-6.47M	1.25M	-37.28M	0	0	5.6M	0
Investments	-	-	-	-	-	-	-	-
Other Investing	1.09M	0	0	0	0	-4.25M	0	0
Cash from Financing	-66.34M	-32.05M	165K	390.65M	47.56M	-13.72M	-15.87M	1.03M
Debt Issued (Net)	25M	-25M	0	0	49.38M	-17M	-15.88M	637K
Equity Issued (Net)	0	0	0	0	0	1000K	272K	667K
Dividends Paid	-28.68M	-7.05M	0	0	0	0	0	0
Share Repurchases	0	0	0	0	0	0	0	0
Other Financing	-62.66M	0	165K	390.65M	-1.81M	-1.63M	-263K	-274K
Net Change in Cash	-26.75M▲ 0%	-19.91M▲ 25.6%	15.26M▲ 176.7%	50.23M▲ 229.1%	-26.96M▼ 153.7%	-46.68M▼ 73.1%	-13.22M▲ 71.7%	18.83M▲ 242.4%
Free Cash Flow	39.7M▲ 0%	18.21M▼ 54.1%	23.5M▲ 29.1%	-293.16M▼ 1347.6%	-73.67M▲ 74.9%	-29.11M▲ 60.5%	-1.98M▲ 93.2%	17.35M▲ 976.3%
FCF Margin %	5.02%	2.41%	2.72%	-33.56%	-10.64%	-5.52%	-0.47%	6.89%
FCF Growth %	-	-54.14%	29.05%	-1347.65%	74.87%	60.48%	93.2%	976.31%
FCF per Share	33.20	14.10	3.86	-53.23	-11.98	-4.67	-0.29	2.49
FCF Conversion (FCF/Net Income)	-2.94x	1.30x	-2.87x	0.94x	0.24x	0.15x	-0.04x	-7.60x
Interest Paid	0	626K	206K	466K	2.08M	5.39M	0	0
Taxes Paid	0	0	333K	385K	389K	11K	0	0

BODI Key Ratios

The Beachbody Company, Inc. (BODI) financial ratios — P/E, ROE, debt and 30+ core market and balance-sheet ratios

Metric	2018	2019	2020	2021	2022	2023	2024	2025
Return on Equity (ROE)	-43.86%	47.24%	-22.96%	-94.25%	-65.06%	-103.73%	-129.17%	-9.62%
Return on Invested Capital (ROIC)	35.28%	26.01%	-5.24%	-119.72%	-65.34%	-81.28%	-88.02%	46.74%
Gross Margin	71.03%	72.17%	71.08%	62.38%	53.39%	61.29%	68.61%	73.01%
Net Margin	-2.74%	4.27%	-2.48%	-26.14%	-28.05%	-28.96%	-17.11%	-1.14%
Debt / Equity	0.50x	0.58x	0.42x	0.02x	0.22x	0.40x	0.80x	0.09x
Interest Coverage	22.19x	23.90x	-11.96x	-554.70x	-60.32x	-15.89x	-9.62x	1.61x
FCF Conversion	-2.94x	1.30x	-2.87x	0.94x	0.24x	0.15x	-0.04x	-7.60x
Revenue Growth	-	-4.37%	14.26%	1.17%	-20.77%	-23.85%	-20.55%	-39.89%

BODI Frequently Asked Questions

The Beachbody Company, Inc. (BODI) stock FAQ — growth, dividends, profitability & financials explained

Growth & Financials

The Beachbody Company, Inc. (BODI) reported $251.7M in revenue for fiscal year 2025. This represents a 68% decrease from $790.3M in 2018.

The Beachbody Company, Inc. (BODI) saw revenue decline by 39.9% over the past year.

The Beachbody Company, Inc. (BODI) reported a net loss of $2.9M for fiscal year 2025.

Dividend & Returns

The Beachbody Company, Inc. (BODI) has a return on equity (ROE) of -9.6%. Negative ROE indicates the company is unprofitable.

The Beachbody Company, Inc. (BODI) generated $17.4M in free cash flow for fiscal year 2025. Positive FCF indicates the company can fund dividends, buybacks, or reinvestment.

Explore More BODI

The Beachbody Company, Inc. (BODI) financial analysis — history, returns, DCA and operating performance tools

Total Return Calculator

Historical returns with dividends reinvested

→

DCA Calculator

Dollar cost averaging vs lump sum

→

Dividend History

Yield, growth, payout safety & DRIP

→

Earnings History

EPS trends, net income & profitability

→

Price History

Long-term charts & historical price data

→

Revenue History

Sales growth patterns & revenue breakdown

→

Financial Ratios

30 years of market, efficiency and balance-sheet ratios

→

Valuation

DCF intrinsic value, peer multiples & estimates

→

The Beachbody Company, Inc.(BODI)Earnings, Financials & Key Ratios

BODI Key Insights

✓Strengths

✗Weaknesses

BODI Price & Volume

BODI Growth Metrics

Revenue CAGR

Profit CAGR

EPS CAGR

Return on Capital

BODI Peer Comparison

Compare BODI vs Peers

vs PTON

vs GOOGL

Compare Top 5

BODI Income Statement

BODI Balance Sheet

BODI Cash Flow Statement

BODI Key Ratios

BODI Frequently Asked Questions

Explore More BODI

Total Return Calculator

DCA Calculator

Dividend History

Earnings History

Price History

Revenue History

Financial Ratios

Valuation