stockrow
Friday 6 November 2026
Export BODI’s income statement to Excel — free account
The Beachbody Company, Inc.
BODI Communication Services Internet Content & Information
The Beachbody Company, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $251.7 million, down 39.9% from fiscal 2024.
- Revenue
- −22.4%
- EPS
- +122.4%
- Free cash flow
- −265.3%
- Total debt
- +1.14%
Quarter to June 2026, against a year earlier
4.23
0.07
−1.63%
Follow BODI
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Jun ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | — | — | 756 | 864 | 874 | 692 | 527 | 419 | 252 | 219 | (16.7%) | 139 | 156 | 224 | (3.8%) | |
| Gross margin, % | — | — | — | 72.17 | 71.08 | 62.38 | 53.39 | 61.29 | 68.61 | 73.01 | 73.29 | +0.8 pt | ||||||
| EBT | — | — | — | 19 | (6) | (244) | (197) | (153) | (71) | (3) | 13 | n/m | ||||||
| EBT margin, % | — | — | — | 2.50 | (0.71) | (27.92) | (28.50) | (28.95) | (17.05) | (1.09) | 5.74 | (3.6) pt | ||||||
| Net income | — | 0 | — | 32 | (21) | (228) | (194) | (153) | (72) | (3) | 12 | n/m | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | — | 159.95 | 180.26 | 158.64 | 112.55 | 84.49 | 61.43 | 36.11 | 30.54 | (22.0%) | |||||
| Earnings | — | — | — | 6.83 | (4.47) | (41.50) | (31.50) | (24.47) | (10.51) | (0.41) | 1.76 | n/m | ||||||
| Cash flow | — | — | — | 8.89 | 12.82 | (39.08) | (7.67) | (3.61) | 0.38 | 3.12 | 1.52 | (16.0%) | ||||||
| Capex | — | — | — | (5.04) | (7.92) | (14.15) | (4.31) | (1.05) | 0.16 | (0.63) | (0.46) | (29.3%) | ||||||
| Free cash flow | — | — | — | 3.85 | 4.90 | (53.23) | (11.98) | (4.67) | 0.53 | 2.49 | 1.05 | (7.0%) | ||||||
| Book value | — | — | — | 0.00 | 20.72 | 69.98 | 34.40 | 13.26 | 4.13 | 4.49 | 5.18 | n/m | ||||||
| Shares, m | — | — | — | 5 | 5 | 6 | 6 | 6 | 7 | 7 | 7 | +6.7% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2.47 | 0.0 | |||||
| P/S | — | — | — | 0.00 | 0.00 | 0.75 | 0.23 | 0.10 | 0.10 | 0.29 | 0.14 | 0.2 | ||||||
| P/B | — | — | — | 25.19 | 25.19 | 1.69 | 0.76 | 0.66 | 1.49 | 2.31 | 0.84 | 8.2 | ||||||
| EV/Sales | — | — | — | 0.00 | 0.00 | 0.63 | 0.18 | 0.09 | 0.09 | 0.21 | 0.08 | 0.2 | ||||||
| EV/FCF | — | — | — | 136.94 | 136.94 | (1.89) | (1.66) | (1.61) | 10.13 | 3.03 | 2.40 | 40.3 | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | 42 | 61 | (215) | (47) | (23) | 3 | 22 | 11 | (10.4%) | |||||
| Capex | — | — | — | (24) | (38) | (78) | (26) | (7) | 1 | (4) | (3) | (24.5%) | ||||||
| Free cash flow | — | — | — | 18 | 23 | (293) | (74) | (29) | 4 | 17 | 8 | (0.8%) | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | — | — | (51) | 63 | 2 | (46) | (49) | (23) | (16) | (14.9%) | |||||
| Net debt | — | — | — | — | (57) | (107) | (39) | (8) | (5) | (20) | (13) | (19.1%) | ||||||
| Shareholders’ equity | — | — | — | — | 99 | 385 | 212 | 83 | 28 | 31 | 37 | (20.6%) | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | — | 0.00 | (6.02) | (45.96) | (35.93) | (42.39) | (31.74) | (1.78) | 8.82 | (1.8) pt | |||||
| ROIC | — | — | — | 0.00 | (9.28) | (66.76) | (73.63) | (118.03) | (180.69) | 29.58 | 46.51 | +29.6 pt | ||||||
| ROE | — | — | — | 0.00 | (21.59) | (94.25) | (65.06) | (103.73) | (129.17) | (9.62) | 43.45 | (9.6) pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | — | 1,021 | 737 | 582 | 355 | 270 | — | (28.3%) | |||||
| Revenue/emp, $m | — | — | — | 0.00 | 0.00 | 0.86 | 0.94 | 0.91 | 1.18 | 0.93 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Jun 2026 · fundamentals updated 26 Oct 2026
The Beachbody Company, Inc. vs peers in Internet Content & Information (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| SJ Scienjoy Holding Corporation | $37.5M | 4.4× | 13.6× | −6.47% (below 0%: shrinking) | +50.00% (above 0%: growing) | −12.22% (below 0%: shrinking) | 17.75% | 4.00% | Compare |
| ZDGE Zedge, Inc. | $35.7M | — (loss-making) | — (loss-making) | +4.04% (above 0%: growing) | n/m | +220.28% (above 0%: growing) | 92.75% | 3.45% | Compare |
| LVO LiveOne, Inc. | $31.8M | — (loss-making) | — (loss-making) | +0.74% (above 0%: growing) | n/m | +99.29% (above 0%: growing) | 20.36% | (19.00%) | Compare |
| BODI The Beachbody Company, Inc. | $31.3M | 2.5× | 12.0× | −22.41% (below 0%: shrinking) | n/m | −265.34% (below 0%: shrinking) | 72.05% | 3.36% | |
| SEAT Vivid Seats Inc. | $30.8M | — (loss-making) | — (loss-making) | −9.55% (below 0%: shrinking) | n/m | +95.55% (above 0%: growing) | 70.24% | (4.96%) | Compare |
| SOGP Sound Group Inc. - Sponsored ADR | $29.2M | — (loss-making) | — (loss-making) | −24.06% (below 0%: shrinking) | n/m | +90.87% (above 0%: growing) | 25.07% | (33.13%) | Compare |
| MNY MoneyHero Limited | $25.0M | — (loss-making) | — (loss-making) | −12.60% (below 0%: shrinking) | n/m | −4,569.46% (below 0%: shrinking) | 51.96% | (16.01%) | Compare |
| CMCM Cheetah Mobile Inc. | $23.5M | — (loss-making) | — (loss-making) | −4.83% (below 0%: shrinking) | n/m | +45.77% (above 0%: growing) | 63.37% | (12.63%) | Compare |
| TEAD Teads Holding Co. | $17.1M | — (loss-making) | — (loss-making) | −17.05% (below 0%: shrinking) | n/m | −83.46% (below 0%: shrinking) | 33.59% | (5.50%) | Compare |
| Median of peers | $30.0M | — | — | −8.01% | — | +68.32% | 42.77% | (9.06%) |
Pay and ownership Proxy statement filed 22 April 2026
Chief executive’s pay
| Year | Total pay | Actually paid | $100 invested |
|---|---|---|---|
| 2025 | 796.33k | 796.01k | 39.39 |
| 2024 | 805.94k | 805.82k | 23.38 |
| 2023 | 885.72k | 880.81k | 31.52 |
Ownership
Directors and executive officers, together
81.90% of the votes
Carl Daikeler
81.00% of the votes
Raine Entities
2.10% of the votes
Mark Goldston
less than 1% of the votes
Whetstone Capital Advisors, LLC
less than 1% of the votes
Jon Congdon
less than 1% of the votes
Total pay is as the Summary Compensation Table states it; actually paid revalues the year’s share awards
at its end, as the SEC’s pay-versus-performance rule asks. $100 invested is what $100 in the company’s
shares at the start of the earliest year shown was worth at each year’s end.
Ownership is the proxy’s own table: the directors and officers as a group, and every holder of 5% or more.
Read the proxy statement