The Beachbody Company, Inc. (BODI)

The Beachbody Company Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	251.73	418.8	527.11	692.2	873.65
Revenue Growth (YoY)	-39.89%	-20.55%	-23.85%	-20.77%	1.17%
Cost of Revenue	67.94	131.45	204.02	322.63	328.66
Gross Profit	183.78	287.34	323.09	369.57	544.98
Selling, General & Admin	133.47	249.34	340.08	438.41	627.81
Research & Development	42.31	76.37	74.41	104.36	119.92
Other Operating Expenses	2.48	27.85	49.59	29.95	94.57
Total Operating Expenses	178.26	353.55	464.08	572.73	842.3
Operating Income	5.53	-66.21	-140.99	-203.16	-297.32
Interest Expense	-4.98	-6.88	-8.87	-3.37	-0.54
Other Non-Operating Income (Expense)	-3.29	1.69	-2.74	9.28	53.93
Total Non-Operating Income (Expense)	-8.26	-5.2	-11.62	5.91	53.4
Pretax Income	-2.74	-71.4	-152.6	-197.25	-243.92
Provision for Income Taxes	0.13	0.24	0.04	-3.05	-15.54
Net Income	-2.86	-71.64	-152.64	-194.19	-228.38
Net Income to Common	-2.86	-71.64	-152.64	-194.19	-228.38
Shares Outstanding (Basic)	7	7	6	6	6
Shares Outstanding (Diluted)	7	7	6	6	6
Shares Change (YoY)	2.25%	9.29%	1.44%	11.68%	14.95%
EPS (Basic)	-0.41	-10.51	-24.47	-31.58	-41.47
EPS (Diluted)	-0.41	-10.51	-24.47	-31.58	-41.47
Free Cash Flow	17.35	-1.98	-29.11	-73.67	-293.16
Free Cash Flow Per Share	2.49	-0.29	-4.67	-11.98	-53.23
Gross Margin	73.01%	68.61%	61.29%	53.39%	62.38%
Operating Margin	2.20%	-15.81%	-26.75%	-29.35%	-34.03%
Profit Margin	-1.14%	-17.11%	-28.96%	-28.05%	-26.14%
FCF Margin	6.89%	-0.47%	-5.52%	-10.64%	-33.56%
EBITDA	23.08	-19.1	-77.66	-104.03	-222.88
EBITDA Margin	9.17%	-4.56%	-14.73%	-15.03%	-25.51%
EBIT	5.53	-66.21	-140.99	-203.16	-297.32
EBIT Margin	2.20%	-15.81%	-26.75%	-29.35%	-34.03%
Effective Tax Rate	-4.57%	-0.33%	-0.02%	1.55%	6.37%

Updated Mar 10, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q