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

Alert me

Market cap: $32.4M
P/E: 2.5×
Fwd P/E: 18.6×
Dividend yield: —
F-score: 5/9
Altman Z: −4.13
Beneish M: n/a
Dividend safety: n/a

Overview Business Profile Financial Analysis Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

Insider Decisions trades per month

	Dec 25			Mar 26			Jun 26			Sep 26
Buy	—	—	—	—	—	—	—	—	—	—	—	—
Sell	—	—	—	—	—	—	—	—	—	—	—	—

Insider Ownership 45.98%

Capital & Financial Ratios $m

Market Cap 32.42

Revenue 219.32

Net Income 12.46

Free Cash Flow 7.56

Net Debt (13.07)

Current Ratio 0.79

Debt/Equity 0.63

P/E ratio 2.51

Fwd P/E 18.60

P/S ratio 0.14

P/B ratio 0.85

Past 5Y EPS Growth —

This Y EPS Growth 126.34%

Next Y EPS Growth (16.67%)

Next Y revenue growth (45.49%)

Next 5Y EPS Growth 49.83%

Green and red mark values outside typical ranges. How we judge →

Valuation vs history

EV/Sales, ten years

P/S against its own 10 years 38.17%

10-year low 10-year high

P/B against its own 10 years 28.86%

10-year low 10-year high

EV/Sales against its own 10 years 18.93%

10-year low 10-year high

Dividends

Payout Ratio —

Annual Dividend Rate —

Annual Dividend Yield —

	total	individual payouts
2023	Powerpack
2022	Powerpack
2021	Powerpack
2020	Powerpack
2019	Powerpack
2018	Powerpack

special payouts not included in total or ratios

Assets vs Liabilities $m

	2023	2024	2025	Q'26
Cash	38	24	43	37
Receivables	—	—	—	—
Inventory	25	16	9	13
Other	46	29	4	3
	119	79	64	57

	2023	2024	2025	Q'26
Payables	11	10	5	7
ST’ Debt	8	10	1	2
Other	5	5	4	1
	165	128	87	73

Compound Annual Growth %

	10y	5y	3y
Sales	—	(21.85%)	(28.62%)
Cash Flow	—	(18.75%)	0.00%
Earnings	—	0.00%	0.00%
Book Value	—	(20.60%)	(47.10%)

Revenue $m

	Mar	Jun	Sep	Dec	Year
’26	54	50	—	—	—
’25	72	64	60	56	252
’24	120	110	102	86	419
’23	145	135	128	119	527
’22	199	179	166	148	692
’21	226	223	208	216	874
’20	—	218	251	—	864

Fiscal quarters ending in the months shown.

Operating Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	(1)	(3)	—	—	—
’25	2	4	10	5	22
’24	9	(1)	1	(7)	3
’23	(8)	(6)	0	(8)	(23)
’22	(33)	0	(4)	(10)	(47)
’21	(9)	(17)	(114)	(76)	(215)
’20	—	44	28	(73)	61

Fiscal quarters ending in the months shown.

Free Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	(2)	(4)	—	—	—
’25	2	2	9	4	17
’24	13	(2)	0	(7)	4
’23	(11)	(8)	(1)	(9)	(29)
’22	(46)	(7)	(8)	(13)	(74)
’22	—	—	—	—	(47)
’21	(22)	(31)	(148)	(93)	(293)

Fiscal quarters ending in the months shown.

EPS $

	Mar	Jun	Sep	Dec	Year
’26	0.30	0.18	—	—	—
’25	(0.84)	(0.85)	0.51	0.71	(0.41)
’24	(2.10)	(1.59)	(1.75)	(5.04)	(10.51)
’23	(4.50)	(4.00)	(5.50)	(10.31)	(24.47)
’22	(12.00)	(7.00)	(5.50)	(7.50)	(31.50)
’21	(6.18)	(2.50)	(6.50)	(24.00)	(41.50)
’20	—	(2.10)	2.73	—	(4.47)

Fiscal quarters ending in the months shown.

Group	Line	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026e
Price, $
Price, $	Low	—	—	—	—	—	104.00	25.00	6.31	5.14	3.38	Analyst estimates 2026–2028 Powerpack
	High	—	—	—	—	—	910.00	127.00	44.50	13.45	12.33
People
People	Employees	—	—	—	—	—	1,021	737	582	355	270
	Revenue/emp, $m	—	—	—	0.00	0.00	0.86	0.94	0.91	1.18	0.93
Income, $m
Income, $m	Revenue	—	—	—	756	864	874	692	527	419	252
	Gross margin, %	—	—	—	72.17	71.08	62.38	53.39	61.29	68.61	73.01
	EBT	—	—	—	19	(6)	(244)	(197)	(153)	(71)	(3)
	EBT margin, %	—	—	—	2.50	(0.71)	(27.92)	(28.50)	(28.95)	(17.05)	(1.09)
	Net income	—	0	—	32	(21)	(228)	(194)	(153)	(72)	(3)
	Depreciation	—	—	—	45	44	154	95	85	54	10
Per share, $
Per share, $	Revenue	—	—	—	159.95	180.26	158.64	112.55	84.49	61.43	36.11
	Earnings	—	—	—	6.83	(4.47)	(41.50)	(31.50)	(24.47)	(10.51)	(0.41)
	Cash flow	—	—	—	8.89	12.82	(39.08)	(7.67)	(3.61)	0.38	3.12
	Capex	—	—	—	(5.04)	(7.92)	(14.15)	(4.31)	(1.05)	0.16	(0.63)
	Free cash flow	—	—	—	3.85	4.90	(53.23)	(11.98)	(4.67)	0.53	2.49
	Book value	—	—	—	0.00	20.72	69.98	34.40	13.26	4.13	4.49
	Shares, m	—	—	—	5	5	6	6	6	7	7
Valuation, ×
Valuation, ×	P/E	—	—	—	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	P/S	—	—	—	0.00	0.00	0.75	0.23	0.10	0.10	0.29
	P/B	—	—	—	25.19	25.19	1.69	0.76	0.66	1.49	2.31
	EV/Sales	—	—	—	0.00	0.00	0.63	0.18	0.09	0.09	0.21
	EV/FCF	—	—	—	136.94	136.94	(1.89)	(1.66)	(1.61)	10.13	3.03
Cash, $m
Cash, $m	Operating cash flow	—	—	—	42	61	(215)	(47)	(23)	3	22
	Capex	—	—	—	(24)	(38)	(78)	(26)	(7)	1	(4)
	Free cash flow	—	—	—	18	23	(293)	(74)	(29)	4	17
Balance, $m
Balance, $m	Working capital	—	—	—	—	(51)	63	2	(46)	(49)	(23)
	Total debt	—	—	—	—	42	7	41	30	19	24
	Net debt	—	—	—	—	(57)	(107)	(39)	(8)	(5)	(20)
	Shareholders’ equity	—	—	—	—	99	385	212	83	28	31
Returns, %
Returns, %	ROA	—	—	—	0.00	(6.02)	(45.96)	(35.93)	(42.39)	(31.74)	(1.78)
	ROIC	—	—	—	0.00	(9.28)	(66.76)	(73.63)	(118.03)	(180.69)	29.58
	ROE	—	—	—	0.00	(21.59)	(94.25)	(65.06)	(103.73)	(129.17)	(9.62)

Negative figures in brackets.

All 10 years →

Fiscal years to Dec 2025 · latest quarter Jun 2026

Charts ten years each

Company	Market cap	P/E	Fwd P/E	Revenue growth (Q)	EPS growth (Q)	FCF growth (Q)	Gross margin (Q)	EBIT margin (Q)	Compare
TEAD Teads Holding Co.	$40.8M	— (loss-making)	— (loss-making)	−17.05% (below 0%: shrinking)	n/m	−83.46% (below 0%: shrinking)	33.59%	(5.50%)	Compare
IZEA IZEA WORLDWIDE, INC.	$40.2M	— (loss-making)	— (loss-making)	−36.42% (below 0%: shrinking)	n/m	+191.31% (above 0%: growing)	37.96%	(18.37%)	Compare
LVO LiveOne, Inc.	$34.8M	— (loss-making)	— (loss-making)	+0.74% (above 0%: growing)	n/m	+99.29% (above 0%: growing)	20.36%	(19.00%)	Compare
GETY Getty Images Holdings, Inc.	$34.4M	— (loss-making)	— (loss-making)	−2.46% (below 0%: shrinking)	n/m	−1,181.36% (below 0%: shrinking)	70.19%	14.13%	Compare
SEAT Vivid Seats Inc.	$33.5M	— (loss-making)	— (loss-making)	−9.55% (below 0%: shrinking)	n/m	+95.55% (above 0%: growing)	70.24%	(4.96%)	Compare
BODI The Beachbody Company, Inc.	$32.4M	2.5×	18.6×	−22.41% (below 0%: shrinking)	n/m	−265.34% (below 0%: shrinking)	72.05%	3.36%
SOGP Sound Group Inc. - Sponsored ADR	$32.2M	— (loss-making)	— (loss-making)	−24.06% (below 0%: shrinking)	n/m	+90.87% (above 0%: growing)	25.07%	(33.13%)	Compare
MNY MoneyHero Limited	$27.2M	— (loss-making)	— (loss-making)	−12.60% (below 0%: shrinking)	n/m	−4,569.46% (below 0%: shrinking)	51.96%	(16.01%)	Compare
QTT Qutoutiao Inc. Sponsored ADR	$27.0M	— (loss-making)	— (loss-making)	−39.27% (below 0%: shrinking)	n/m	—	77.63%	(28.06%)	Compare
Median of peers	$33.9M	—	—	−14.82%	—	+90.87%	44.96%	(17.19%)

All 77 Internet Content & Information stocks →

The Beachbody Company, Inc. (BODI) key facts

Concern: The Beachbody Company, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $251.7 million, down 39.9% from fiscal 2024.
The Beachbody Company, Inc. (BODI) is an Internet Content & Information company in the Communication Services sector, listed on Nasdaq.
As of October 16, 2026, BODI traded at $4.41, a market capitalization of $32.4 million.
Return on equity was −9.62% and debt-to-equity 0.63.
Its Piotroski F-score is 5 out of 9 and its Altman Z-score is −4.13 (distress zone) for fiscal 2025.

Source: company filings (standardised) and stockrow calculations.