Saturday 17 October 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. In the quarter to June 2026, revenue fell 22.4%, EPS grew 122.4%, free cash flow fell 265.3% and total debt rose 1.14%, each against the same quarter a year earlier. Operating cash flow growth for three consecutive years.
4.41
0.04
−0.90%
Follow BODI
| Dec '25 | Dec '24 | Dec '23 | Dec '22 | Jan '22 | Dec '21 | Jan '21 | Dec '20 | Jan '20 | Dec '19 | |
|---|---|---|---|---|---|---|---|---|---|---|
Piotroski F-Score |
5 | 6 | 4 | 2 | — | — | — | — | — | — |
P/E ratio |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
P/S ratio |
0.29 | 0.10 | 0.10 | 0.23 | 0.78 | 0.75 | 0.00 | 0.00 | 0.00 | 0.00 |
Altman Z-Score |
(4.13) | (4.18) | (2.71) | (0.85) | — | 1.01 | — | — | — | — |
P/FCF ratio |
4.16 | 11.58 | 0.00 | 0.00 | 0.00 | 0.00 | 140.13 | 140.13 | 140.13 | 140.13 |
Altman Z″-Score (non-manufacturers) |
(14.81) | (16.20) | (10.80) | (5.18) | — | (2.03) | — | (0.62) | — | — |
P/Operating CF |
14.49 | (6.23) | (6.90) | (15.81) | (8.99) | (8.59) | (34.39) | (34.39) | (34.39) | (34.39) |
P/B ratio |
2.31 | 1.49 | 0.66 | 0.76 | 1.77 | 1.69 | 25.19 | 25.19 | 25.19 | 25.19 |
Price to Tangible BV |
0.00 | 0.00 | 0.00 | 2.07 | 3.19 | 3.05 | 42.27 | 42.27 | 42.27 | 42.27 |
EV/Sales |
0.21 | 0.09 | 0.09 | 0.18 | 0.67 | 0.63 | 0.00 | 0.00 | 0.00 | 0.00 |
EV/EBITDA |
3.36 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
EV/Operating CF |
2.42 | 14.31 | (2.08) | (2.60) | (2.71) | (2.57) | 58.67 | 58.67 | 58.67 | 58.67 |
EV/FCF |
3.03 | 10.13 | (1.61) | (1.66) | (1.99) | (1.89) | 136.94 | 136.94 | 136.94 | 136.94 |
Quick Ratio |
0.50 | 0.19 | 0.23 | 0.43 | 0.43 | 0.45 | 0.45 | 0.26 | 0.26 | — |
Current Ratio |
0.74 | 0.62 | 0.72 | 1.01 | 0.84 | 1.27 | 1.14 | 0.77 | 0.63 | — |
Net Debt/EBITDA |
(1.25) | 0.43 | 0.14 | 0.36 | 0.50 | 0.75 | 0.00 | (1.50) | 0.00 | 0.00 |
Debt/Assets |
16.07% | 10.98% | 10.68% | 9.24% | 10.48% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Debt/Equity |
0.75 | 0.68 | 0.36 | 0.19 | 0.22 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Asset Turnover |
1.57 | 1.86 | 1.46 | 1.28 | 0.00 | 1.76 | 0.00 | 2.42 | 0.00 | 0.00 |
Operating CF/Net income |
(7.60) | (0.04) | 0.15 | 0.24 | 0.24 | 0.94 | 0.94 | (2.87) | (2.87) | 1.32 |
Capex/Depreciation |
(0.43) | 0.02 | (0.08) | (0.28) | 0.00 | (0.50) | 0.00 | (0.86) | 0.00 | (0.53) |
Interest Coverage |
1.11 | (9.62) | (15.89) | (60.32) | — | (554.70) | — | (11.96) | — | 23.90 |
| (9.62%) | (129.17%) | (103.73%) | (65.06%) | 0.00% | (94.25%) | 0.00% | (21.59%) | 0.00% | 0.00% | |
| (1.78%) | (31.74%) | (42.39%) | (35.93%) | 0.00% | (45.96%) | 0.00% | (6.02%) | 0.00% | 0.00% | |
ROIC |
29.58% | (180.69%) | (118.03%) | (73.63%) | 0.00% | (66.76%) | 0.00% | (9.28%) | 0.00% | 0.00% |
Return on Tangible Assets |
20.09% | 197.88% | 17,444.69% | (255.65%) | (390.56%) | (129.59%) | (150.33%) | (73.14%) | (65.73%) | 0.00% |
Average Days of Receivables |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Research and Development Expense of Revenue |
16.81% | 18.24% | 14.12% | 15.08% | 10.91% | 13.73% | 10.83% | 10.77% | 8.31% | 11.13% |
Selling, General and Administrative Expense of Revenue |
53.02% | 59.54% | 64.52% | 63.34% | 60.60% | 71.86% | 70.97% | 61.24% | 60.62% | 58.39% |
Intangible Assets out of Total Assets |
0.44 | 0.37 | 0.31 | 0.30 | 0.38 | 0.27 | 0.33 | 0.11 | 0.17 | 0.00 |
Share Based Compensation of Revenue |
2.23% | 4.08% | 4.53% | 2.55% | 0.00% | 1.88% | 0.00% | 0.63% | 0.00% | 0.47% |
Graham Net Nets |
(0.72) | (1.61) | (1.36) | (0.28) | 0.07 | 0.07 | (0.04) | (0.04) | (0.04) | (0.04) |
Graham Number |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Earnings Yield |
(4.25%) | (170.41%) | (276.25%) | (121.67%) | (31.60%) | (33.07%) | (0.66%) | (0.66%) | (0.66%) | (0.66%) |
Free Cash Flow Yield |
24.03% | 8.63% | (53.03%) | (45.54%) | (42.93%) | (44.92%) | 0.71% | 0.71% | 0.71% | 0.71% |
Revenue per Share |
36.11 | 61.43 | 84.49 | 112.55 | 112.56 | 158.64 | 141.10 | 180.26 | 1,151.44 | 159.95 |
Operating CF per Share |
3.12 | 0.38 | (3.61) | (7.67) | (7.67) | (39.08) | (34.76) | 12.82 | 81.91 | 8.89 |
Capex per Share |
(0.63) | 0.16 | (1.05) | (4.31) | 0.00 | (14.15) | 0.00 | (7.92) | 0.00 | (5.04) |
Free Cash Flow per Share |
2.49 | 0.53 | (4.67) | (11.98) | (7.67) | (53.23) | (34.76) | 4.90 | 81.91 | 3.85 |
Cash per Share |
6.21 | 3.58 | 6.04 | 13.02 | 13.02 | 19.44 | 17.29 | 11.86 | 75.77 | 0.00 |
Shareholders Equity per Share |
4.49 | 4.13 | 13.26 | 34.40 | 34.40 | 69.98 | 62.24 | 20.72 | 132.34 | 0.00 |
Interest Debt per Share |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Book value per Share |
4.49 | 4.13 | 13.26 | 34.40 | 34.40 | 69.98 | 62.24 | 20.72 | 132.34 | 0.00 |
Free Cash Flow |
17.35 | 3.62 | (29.11) | (73.67) | (47.17) | (293.16) | (215.25) | 23.50 | 61.43 | 18.21 |
Working Capital |
(22.76) | (48.95) | (45.93) | 1.81 | (29.46) | 63.14 | 32.21 | (50.87) | (80.83) | — |
Capital Expenditures |
(4.40) | 1.06 | (6.58) | (26.49) | (26.49) | (77.91) | (77.91) | (37.93) | (37.93) | (23.81) |
Net Current Asset Value |
(51.88) | (67.70) | (74.81) | (45.40) | (76.67) | 47.15 | 16.22 | (87.94) | (117.91) | 0.00 |
EV/EBIT |
9.51 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Capex to Sales |
0.02 | 0.00 | 0.01 | 0.04 | 0.00 | 0.09 | 0.00 | 0.04 | 0.00 | 0.03 |
Price to Operating Income |
13.06 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other line items | ||||||||||
Depreciation/Fixed assets |
1.19 | 4.23 | 1.88 | 1.29 | 1.25 | 1.37 | 0.62 | 0.55 | 0.46 | 0.00 |
Cash ROIC |
17.67% | 5.04% | (19.41%) | (22.15%) | (13.95%) | (59.53%) | 0.00% | 15.05% | 0.00% | 0.00% |
Accounts Receivable Turnover |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Accounts Payable Turnover |
9.16 | 13.02 | 14.27 | 9.73 | 0.00 | 8.50 | 0.00 | 8.62 | 0.00 | 0.00 |
Inventory Turnover |
5.28 | 6.37 | 5.16 | 3.45 | 0.00 | 3.32 | 0.00 | 3.82 | 0.00 | 0.00 |
Average Days of Payables |
28.49 | 26.47 | 19.07 | 20.30 | 17.98 | 53.73 | 49.15 | 42.36 | 38.32 | 0.00 |
Days of Inventory on Hand |
50.55 | 45.27 | 44.68 | 61.16 | 54.18 | 147.41 | 134.86 | 95.53 | 86.41 | 0.00 |
Average Receivables |
— | — | — | — | 1.05 | — | 1.04 | — | 1.04 | — |
Average Payables |
7.42 | 10.10 | 14.30 | 33.16 | 33.16 | 38.68 | 38.68 | 28.98 | 28.98 | — |
Average Inventory |
12.86 | 20.64 | 39.52 | 93.40 | 93.40 | 99.04 | 99.04 | 65.35 | 65.35 | — |
Average Assets |
160.80 | 225.70 | 360.12 | 540.50 | 540.50 | 496.93 | 496.93 | 356.25 | 178.13 | 0.00 |
Average Common Equity |
29.75 | 55.47 | 147.15 | 298.46 | 298.46 | 242.32 | 242.32 | 99.26 | 99.26 | — |
Columns are period end dates