The Beachbody Company, Inc. (BODI)
NASDAQ: BODI · Real-Time Price · USD
11.30
+0.42 (3.86%)
Jun 4, 2026, 1:58 PM EDT - Market open
The Beachbody Company Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 233.65 | 251.73 | 418.8 | 527.11 | 692.2 | 873.65 | |
Revenue Growth (YoY) | -37.04% | -39.89% | -20.55% | -23.85% | -20.77% | 1.17% |
Cost of Revenue | 62.41 | 67.94 | 131.45 | 204.02 | 322.63 | 328.66 |
Gross Profit | 171.23 | 183.78 | 287.34 | 323.09 | 369.57 | 544.98 |
Selling, General & Admin | 117.32 | 133.47 | 249.34 | 340.08 | 438.41 | 627.81 |
Research & Development | 39.12 | 42.31 | 76.37 | 74.41 | 104.36 | 119.92 |
Other Operating Expenses | 2.48 | 2.48 | 27.85 | 49.59 | 29.95 | 94.57 |
Total Operating Expenses | 158.92 | 178.26 | 353.55 | 464.08 | 572.73 | 842.3 |
Operating Income | 12.32 | 5.53 | -66.21 | -140.99 | -203.16 | -297.32 |
Interest Expense | -4.43 | -4.98 | -6.88 | -8.87 | -3.37 | -0.54 |
Other Non-Operating Income (Expense) | -2.61 | -3.29 | 1.69 | -2.74 | 9.28 | 53.93 |
Total Non-Operating Income (Expense) | -7.03 | -8.26 | -5.2 | -11.62 | 5.91 | 53.4 |
Pretax Income | 5.29 | -2.74 | -71.4 | -152.6 | -197.25 | -243.92 |
Provision for Income Taxes | 0.11 | 0.13 | 0.24 | 0.04 | -3.05 | -15.54 |
Net Income | 5.17 | -2.86 | -71.64 | -152.64 | -194.19 | -228.38 |
Net Income to Common | 5.17 | -2.86 | -71.64 | -152.64 | -194.19 | -228.38 |
Shares Outstanding (Basic) | 7 | 7 | 7 | 6 | 6 | 6 |
Shares Outstanding (Diluted) | 7 | 7 | 7 | 6 | 6 | 6 |
Shares Change (YoY) | 5.62% | 2.25% | 9.29% | 1.44% | 11.68% | 14.95% |
EPS (Basic) | 0.72 | -0.41 | -10.51 | -24.47 | -31.58 | -41.47 |
EPS (Diluted) | 0.67 | -0.41 | -10.51 | -24.47 | -31.58 | -41.47 |
Shares Outstanding | 7.24 | 7.18 | 6.95 | 6.71 | 6.24 | 6.19 |
Free Cash Flow | 9 | 17.35 | -1.98 | -29.11 | -73.67 | -293.16 |
Free Cash Flow Growth | -48.15% | - | - | - | - | - |
Free Cash Flow Per Share | 1.24 | 2.49 | -0.29 | -4.67 | -11.98 | -53.23 |
Gross Margin | 73.29% | 73.01% | 68.61% | 61.29% | 53.39% | 62.38% |
Operating Margin | 5.27% | 2.20% | -15.81% | -26.75% | -29.35% | -34.03% |
Profit Margin | 2.21% | -1.14% | -17.11% | -28.96% | -28.05% | -26.14% |
FCF Margin | 3.85% | 6.89% | -0.47% | -5.52% | -10.64% | -33.56% |
EBITDA | 27.85 | 23.08 | -19.1 | -77.66 | -104.03 | -222.88 |
EBITDA Margin | 11.92% | 9.17% | -4.56% | -14.73% | -15.03% | -25.51% |
EBIT | 12.32 | 5.53 | -66.21 | -140.99 | -203.16 | -297.32 |
EBIT Margin | 5.27% | 2.20% | -15.81% | -26.75% | -29.35% | -34.03% |
Effective Tax Rate | 2.12% | -4.57% | -0.33% | -0.02% | 1.55% | 6.37% |