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
| Jun '26 | Mar '26 | Dec '25 | Sep '25 | Older periods | |
|---|---|---|---|---|---|
P/E ratio |
5.81 | 15.08 | 0.00 | 0.00 |
+8 more quarters Free account |
P/S ratio |
0.33 | 0.33 | 0.29 | 0.15 | |
P/FCF ratio |
9.71 | 5.53 | 4.16 | 7.18 | |
P/Operating CF |
(22.63) | (74.36) | 14.49 | 4.07 | |
P/B ratio |
1.97 | 2.25 | 2.31 | 1.68 | |
Price to Tangible BV |
0.00 | 0.00 | 0.00 | 0.00 | |
EV/Sales |
0.28 | 0.26 | 0.21 | 0.09 | |
EV/EBITDA |
2.27 | 2.82 | 3.36 | 4.49 | |
EV/Operating CF |
5.54 | 3.26 | 2.42 | 2.66 | |
EV/FCF |
7.98 | 4.29 | 3.03 | 4.62 | |
Quick Ratio |
0.50 | 0.51 | 0.50 | 0.41 | |
Current Ratio |
0.79 | 0.76 | 0.74 | 0.65 | |
Net Debt/EBITDA |
(3.44) | (3.13) | (1.92) | (2.10) | |
Debt/Assets |
17.26% | 16.46% | 16.07% | 16.02% | |
Debt/Equity |
0.63 | 0.69 | 0.75 | 0.95 | |
Asset Turnover |
1.55 | 1.58 | 1.57 | 1.52 | |
Operating CF/Net income |
(2.34) | (0.45) | 0.95 | 2.85 | |
Capex/Depreciation |
(0.36) | (0.28) | (0.34) | (0.58) | |
Interest Coverage |
1.65 | 3.07 | 7.53 | 4.72 | |
Research and Development Expense of Revenue |
19.92% | 17.33% | 15.66% | 17.38% | |
Selling, General and Administrative Expense of Revenue |
48.77% | 48.78% | 44.06% | 48.87% | |
Intangible Assets out of Total Assets |
0.48 | 0.46 | 0.44 | 0.45 | |
Share Based Compensation of Revenue |
2.59% | 2.06% | 1.57% | 1.67% | |
Graham Net Nets |
(0.57) | (0.61) | (0.72) | (1.48) | |
Graham Number |
14.32 | 8.84 | 0.00 | 0.00 | |
Earnings Yield |
17.22% | 6.63% | (4.25%) | (105.07%) | |
Free Cash Flow Yield |
10.29% | 18.10% | 24.03% | 13.93% | |
Revenue per Share |
6.91 | 7.63 | 7.97 | 8.56 | |
Operating CF per Share |
(0.45) | (0.15) | 0.71 | 1.46 | |
Capex per Share |
(0.11) | (0.10) | (0.10) | (0.17) | |
Free Cash Flow per Share |
(0.56) | (0.24) | 0.61 | 1.29 | |
Cash per Share |
5.10 | 5.74 | 6.21 | 5.46 | |
Shareholders Equity per Share |
5.18 | 4.83 | 4.49 | 3.53 | |
Interest Debt per Share |
0.00 | 0.00 | 0.00 | 0.00 | |
Book value per Share |
5.18 | 4.83 | 4.49 | 3.53 | |
Free Cash Flow |
(4.00) | (1.72) | 4.28 | 9.00 | |
Working Capital |
(15.58) | (19.26) | (22.76) | (32.70) | |
Capital Expenditures |
(0.76) | (0.68) | (0.70) | (1.19) | |
Net Current Asset Value |
(41.91) | (47.20) | (51.88) | (61.35) | |
EV/EBIT |
3.36 | 4.87 | 9.51 | 0.00 | |
Capex to Sales |
0.02 | 0.01 | 0.01 | 0.02 | |
Price to Operating Income |
4.09 | 6.27 | 13.06 | 0.00 | |
| Other line items | |||||
Average Payables |
5.90 | 7.24 | 7.42 | 5.70 | |
Average Inventory |
11.99 | 11.81 | 12.86 | 14.58 | |
Average Assets |
141.20 | 147.83 | 160.80 | 185.94 | |
Average Common Equity |
28.67 | 29.19 | 29.75 | 41.53 |
Columns are period end dates