The Beachbody Company, Inc. (BODI)
NYSE: BODI · Real-Time Price · USD
4.610
+0.260 (5.98%)
Aug 8, 2025, 4:00 PM - Market closed
Heartland Financial USA Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | 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 | 2019 - 2020 |
| 324.87 | 418.8 | 527.11 | 692.2 | 873.65 | 863.58 | Upgrade | |
Revenue Growth (YoY) | -31.96% | -20.55% | -23.85% | -20.77% | 1.17% | 14.26% | Upgrade |
Cost of Revenue | 97.4 | 131.45 | 204.02 | 297.76 | 328.66 | 249.71 | Upgrade |
Gross Profit | 227.47 | 287.34 | 323.09 | 394.44 | 544.98 | 613.88 | Upgrade |
Selling, General & Admin | 187.62 | 249.34 | 340.08 | 438.41 | 624.78 | 527.35 | Upgrade |
Research & Development | 64.7 | 76.37 | 74.41 | 104.36 | 119.92 | 93.04 | Upgrade |
Operating Expenses | 252.32 | 325.71 | 414.49 | 542.78 | 744.7 | 620.39 | Upgrade |
Operating Income | -24.85 | -38.36 | -91.4 | -148.34 | -199.72 | -6.51 | Upgrade |
Interest Expense | -6.19 | -6.88 | -8.87 | -3.37 | -0.54 | -0.53 | Upgrade |
Interest & Investment Income | 1.2 | 1.2 | 1.9 | - | - | - | Upgrade |
Currency Exchange Gain (Loss) | 0.6 | 0.6 | -0.2 | 0.6 | 0.2 | 0.2 | Upgrade |
Other Non Operating Income (Expenses) | 2.59 | 2.27 | 2.73 | 8.68 | 50.62 | 0.18 | Upgrade |
EBT Excluding Unusual Items | -26.64 | -41.18 | -95.85 | -142.43 | -149.43 | -6.66 | Upgrade |
Merger & Restructuring Charges | -8.7 | -7.85 | -6.5 | -10.05 | -2.71 | 0.21 | Upgrade |
Impairment of Goodwill | -20 | -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 | -2.62 | -2.38 | -3.17 | - | - | - | Upgrade |
Pretax Income | -57.95 | -71.4 | -152.6 | -197.25 | -243.92 | -6.16 | Upgrade |
Income Tax Expense | 0.26 | 0.24 | 0.04 | -3.05 | -15.54 | 15.27 | Upgrade |
Net Income | -58.21 | -71.64 | -152.64 | -194.19 | -228.38 | -21.43 | Upgrade |
Net Income to Common | -58.21 | -71.64 | -152.64 | -194.19 | -228.38 | -21.43 | Upgrade |
Shares Outstanding (Basic) | 7 | 7 | 6 | 6 | 6 | 5 | Upgrade |
Shares Outstanding (Diluted) | 7 | 7 | 6 | 6 | 6 | 5 | Upgrade |
Shares Change (YoY) | 5.65% | 9.29% | 1.45% | 11.67% | 14.95% | -13.24% | Upgrade |
EPS (Basic) | -8.46 | -10.51 | -24.47 | -31.58 | -41.47 | -4.47 | Upgrade |
EPS (Diluted) | -8.46 | -10.51 | -24.47 | -31.58 | -41.47 | -4.47 | Upgrade |
Free Cash Flow | -3.17 | -1.98 | -29.11 | -73.67 | -293.16 | 23.5 | Upgrade |
Free Cash Flow Per Share | -0.46 | -0.29 | -4.67 | -11.98 | -53.23 | 4.91 | Upgrade |
Gross Margin | 70.02% | 68.61% | 61.29% | 56.98% | 62.38% | 71.08% | Upgrade |
Operating Margin | -7.65% | -9.16% | -17.34% | -21.43% | -22.86% | -0.75% | Upgrade |
Profit Margin | -17.92% | -17.11% | -28.96% | -28.05% | -26.14% | -2.48% | Upgrade |
Free Cash Flow Margin | -0.98% | -0.47% | -5.52% | -10.64% | -33.56% | 2.72% | Upgrade |
EBITDA | 1.65 | -2.36 | -28.07 | -55.32 | -125.28 | 45.23 | Upgrade |
EBITDA Margin | 0.51% | -0.56% | -5.33% | -7.99% | -14.34% | 5.24% | Upgrade |
D&A For EBITDA | 26.49 | 36.01 | 63.33 | 93.02 | 74.44 | 51.74 | Upgrade |
EBIT | -24.85 | -38.36 | -91.4 | -148.34 | -199.72 | -6.51 | Upgrade |
EBIT Margin | -7.65% | -9.16% | -17.34% | -21.43% | -22.86% | -0.75% | Upgrade |
Revenue as Reported | 324.87 | 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 May 15, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.