The Beachbody Company, Inc. (BODI)
NYSE: BODI · Real-Time Price · USD
6.24
-0.09 (-1.42%)
Nov 21, 2024, 12:26 PM EST - Market open

The Beachbody Company Income Statement

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2023 FY 2022 FY 2021 FY 2020 FY 2019 2018
Period Ending
Sep '24 Dec '23 Dec '22 Dec '21 Dec '20 Dec '19 2018
Revenue
451.43527.11692.2873.65863.58755.78
Upgrade
Revenue Growth (YoY)
-18.85%-23.85%-20.77%1.17%14.26%-4.37%
Upgrade
Cost of Revenue
148.29201.32297.76328.66249.71210.32
Upgrade
Gross Profit
303.14325.79394.44544.98613.88545.46
Upgrade
Selling, General & Admin
272.31340.08438.41624.78527.35440.42
Upgrade
Research & Development
72.0474.41104.36119.9293.0484.13
Upgrade
Operating Expenses
344.36414.49542.78744.7620.39524.56
Upgrade
Operating Income
-41.22-88.7-148.34-199.72-6.5120.91
Upgrade
Interest Expense
-7.27-8.87-3.37-0.54-0.53-0.79
Upgrade
Interest & Investment Income
-----0.76
Upgrade
Currency Exchange Gain (Loss)
-0.2-0.20.60.20.2-0.1
Upgrade
Other Non Operating Income (Expenses)
5.154.638.6850.620.180.15
Upgrade
EBT Excluding Unusual Items
-43.54-93.15-142.43-149.43-6.6620.93
Upgrade
Merger & Restructuring Charges
-9.38-9.2-10.05-2.710.21-2.02
Upgrade
Impairment of Goodwill
-40-40--52.6--
Upgrade
Gain (Loss) on Sale of Investments
-4-4-3.110.29-
Upgrade
Asset Writedown
-3.09-3.09-44.77-42.29--
Upgrade
Other Unusual Items
-1.93-3.17----
Upgrade
Pretax Income
-101.94-152.6-197.25-243.92-6.1618.91
Upgrade
Income Tax Expense
0.180.04-3.05-15.5415.27-13.39
Upgrade
Net Income
-102.12-152.64-194.19-228.38-21.4332.3
Upgrade
Preferred Dividends & Other Adjustments
-----0.35
Upgrade
Net Income to Common
-102.12-152.64-194.19-228.38-21.4331.95
Upgrade
Net Income Growth
-----27740.52%
Upgrade
Shares Outstanding (Basic)
766655
Upgrade
Shares Outstanding (Diluted)
766656
Upgrade
Shares Change (YoY)
7.68%1.45%11.67%14.95%-13.24%361.70%
Upgrade
EPS (Basic)
-15.29-24.47-31.58-41.47-4.476.76
Upgrade
EPS (Diluted)
-15.29-24.47-31.58-41.47-4.475.85
Upgrade
Free Cash Flow
-3.71-29.11-73.67-293.1623.518.21
Upgrade
Free Cash Flow Per Share
-0.56-4.67-11.98-53.234.903.30
Upgrade
Gross Margin
67.15%61.81%56.98%62.38%71.08%72.17%
Upgrade
Operating Margin
-9.13%-16.83%-21.43%-22.86%-0.75%2.77%
Upgrade
Profit Margin
-22.62%-28.96%-28.05%-26.14%-2.48%4.23%
Upgrade
Free Cash Flow Margin
-0.82%-5.52%-10.64%-33.56%2.72%2.41%
Upgrade
EBITDA
5.51-25.37-55.32-125.2845.2374.06
Upgrade
EBITDA Margin
1.22%-4.81%-7.99%-14.34%5.24%9.80%
Upgrade
D&A For EBITDA
46.7363.3393.0274.4451.7453.15
Upgrade
EBIT
-41.22-88.7-148.34-199.72-6.5120.91
Upgrade
EBIT Margin
-9.13%-16.83%-21.43%-22.86%-0.75%2.77%
Upgrade
Revenue as Reported
451.43527.11692.2873.65863.58755.78
Upgrade
Advertising Expenses
-31.536.9166.998.259.3
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.