The Beachbody Company, Inc. (BODI)
NYSE: BODI · Real-Time Price · USD
3.850
-0.020 (-0.52%)
Apr 17, 2025, 4:00 PM EDT - Market closed
The Beachbody Company Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2018 - 2019 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2018 - 2019 |
| Revenue | 418.8 | 527.11 | 692.2 | 873.65 | 863.58 | Upgrade
|
| Revenue Growth (YoY) | -20.55% | -23.85% | -20.77% | 1.17% | 14.26% | Upgrade
|
| Cost of Revenue | 131.45 | 204.02 | 297.76 | 328.66 | 249.71 | Upgrade
|
| Gross Profit | 287.34 | 323.09 | 394.44 | 544.98 | 613.88 | Upgrade
|
| Selling, General & Admin | 249.34 | 340.08 | 438.41 | 624.78 | 527.35 | Upgrade
|
| Research & Development | 76.37 | 74.41 | 104.36 | 119.92 | 93.04 | Upgrade
|
| Operating Expenses | 325.71 | 414.49 | 542.78 | 744.7 | 620.39 | Upgrade
|
| Operating Income | -38.36 | -91.4 | -148.34 | -199.72 | -6.51 | Upgrade
|
| Interest Expense | -6.88 | -8.87 | -3.37 | -0.54 | -0.53 | Upgrade
|
| Interest & Investment Income | 1.2 | 1.9 | - | - | - | Upgrade
|
| Currency Exchange Gain (Loss) | 0.6 | -0.2 | 0.6 | 0.2 | 0.2 | Upgrade
|
| Other Non Operating Income (Expenses) | 2.27 | 2.73 | 8.68 | 50.62 | 0.18 | Upgrade
|
| EBT Excluding Unusual Items | -41.18 | -95.85 | -142.43 | -149.43 | -6.66 | Upgrade
|
| Merger & Restructuring Charges | -7.85 | -6.5 | -10.05 | -2.71 | 0.21 | Upgrade
|
| Impairment of Goodwill | -20 | -40 | - | -52.6 | - | Upgrade
|
| Gain (Loss) on Sale of Investments | - | -4 | - | 3.11 | 0.29 | Upgrade
|
| Asset Writedown | - | -3.09 | -44.77 | -42.29 | - | Upgrade
|
| Other Unusual Items | -2.38 | -3.17 | - | - | - | Upgrade
|
| Pretax Income | -71.4 | -152.6 | -197.25 | -243.92 | -6.16 | Upgrade
|
| Income Tax Expense | 0.24 | 0.04 | -3.05 | -15.54 | 15.27 | Upgrade
|
| Net Income | -71.64 | -152.64 | -194.19 | -228.38 | -21.43 | Upgrade
|
| Net Income to Common | -71.64 | -152.64 | -194.19 | -228.38 | -21.43 | Upgrade
|
| Shares Outstanding (Basic) | 7 | 6 | 6 | 6 | 5 | Upgrade
|
| Shares Outstanding (Diluted) | 7 | 6 | 6 | 6 | 5 | Upgrade
|
| Shares Change (YoY) | 9.29% | 1.45% | 11.67% | 14.95% | -13.24% | Upgrade
|
| EPS (Basic) | -10.51 | -24.47 | -31.58 | -41.47 | -4.47 | Upgrade
|
| EPS (Diluted) | -10.51 | -24.47 | -31.58 | -41.47 | -4.47 | Upgrade
|
| Free Cash Flow | -1.98 | -29.11 | -73.67 | -293.16 | 23.5 | Upgrade
|
| Free Cash Flow Per Share | -0.29 | -4.67 | -11.98 | -53.23 | 4.91 | Upgrade
|
| Gross Margin | 68.61% | 61.29% | 56.98% | 62.38% | 71.08% | Upgrade
|
| Operating Margin | -9.16% | -17.34% | -21.43% | -22.86% | -0.75% | Upgrade
|
| Profit Margin | -17.11% | -28.96% | -28.05% | -26.14% | -2.48% | Upgrade
|
| Free Cash Flow Margin | -0.47% | -5.52% | -10.64% | -33.56% | 2.72% | Upgrade
|
| EBITDA | -2.36 | -28.07 | -55.32 | -125.28 | 45.23 | Upgrade
|
| EBITDA Margin | -0.56% | -5.33% | -7.99% | -14.34% | 5.24% | Upgrade
|
| D&A For EBITDA | 36.01 | 63.33 | 93.02 | 74.44 | 51.74 | Upgrade
|
| EBIT | -38.36 | -91.4 | -148.34 | -199.72 | -6.51 | Upgrade
|
| EBIT Margin | -9.16% | -17.34% | -21.43% | -22.86% | -0.75% | Upgrade
|
| Revenue as Reported | 418.8 | 527.11 | 692.2 | 873.65 | 863.58 | Upgrade
|
| Advertising Expenses | 29.5 | 31.5 | 36.9 | 166.9 | 98.2 | Upgrade
|
Updated Nov 12, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.