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.
Follow BODI
The Beachbody Company, Inc. (BODI) Altman Z-score
The Beachbody Company, Inc.'s Altman Z-score for fiscal 2025 is −4.13, in the distress zone (below 1.81).
Altman Z-score, annual
Embed this chart
Annual newest first
| Period | Altman Z-score | Change (points) |
|---|---|---|
| FY2025 | −4.13 | 0.05 |
| FY2024 | −4.18 | (1.47) |
| FY2023 | −2.71 | (1.86) |
| FY2022 | −0.85 | (1.86) |
| FY2021 | 1.01 | — |
How fiscal 2025’s score is made up
| Component | This year | Year before | Result | Points |
|---|---|---|---|---|
| Working capital / total assets | (0.15) | — | −0.19 | |
| Retained earnings / total assets | (4.40) | — | −6.15 | |
| EBIT / total assets | 0.04 | — | 0.12 | |
| Market value of equity / total liabilities | 0.62 | — | 0.37 | |
| Sales / total assets | 1.71 | — | 1.71 | |
| Altman Z-score | Distress zone | −4.13 | ||
| Z″ Variant for non-manufacturing and asset-light companies (drops the sales/assets term, uses book equity) | Distress zone | −14.81 | ||
How the Altman Z-score works
Z = 1.2 × working capital ÷ total assets + 1.4 × retained earnings ÷ total assets + 3.3 × EBIT ÷ total assets + 0.6 × market value of equity ÷ total liabilities + 1.0 × revenue ÷ total assets (Altman, 1968). The market value of equity is the close on the last trading day of the fiscal year times weighted basic shares.
Z″ = 6.56 × working capital ÷ total assets + 3.26 × retained earnings ÷ total assets + 6.72 × EBIT ÷ total assets + 1.05 × book equity ÷ total liabilities (Altman, Hartzell and Peck, 1995), the variant for non-manufacturing and asset-light companies.
| Zone | Z | Z″ |
|---|---|---|
| Safe zone | above 2.99 | above 2.60 |
| Grey zone | 1.81–2.99 | 1.10–2.60 |
| Distress zone | below 1.81 | below 1.10 |
Not worked out for banks, insurers and REITs, whose balance sheets the model does not describe, nor when a figure is missing or there is no share price in the week to the fiscal year end.
Altman Z-score against peers
| Company | Altman Z-score |
|---|---|
| IZEA IZEA WORLDWIDE, INC. compare | 4.2× |
| SOGP Sound Group Inc. - Sponsored ADR compare | 1.9× |
| GETY Getty Images Holdings, Inc. compare | −0.2× |
| TEAD Teads Holding Co. compare | −0.7× |
| BODI The Beachbody Company, Inc. | −4.1× |
| MNY MoneyHero Limited compare | −4.8× |
| SEAT Vivid Seats Inc. compare | −6.3× |
| LVO LiveOne, Inc. compare | −7.9× |
| QTT Qutoutiao Inc. Sponsored ADR compare | — |
What Altman Z-score is
The Altman Z-Score weighs working capital, retained earnings, operating profit, market value and sales against assets and debts to gauge the risk of distress.
1.2 × working capital ÷ total assets + 1.4 × retained earnings ÷ total assets + 3.3 × EBIT ÷ total assets + 0.6 × market value of equity ÷ total liabilities + 1.0 × revenue ÷ total assets