The Beachbody Company, Inc. (BODI)

The Beachbody Company Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-58.21	-71.64	-152.64	-194.19	-228.38	-21.43
Depreciation & Amortization	37.59	47.11	63.33	99.12	74.44	51.74
Stock-Based Compensation	11.71	17.07	23.89	17.62	16.41	5.4
Other Adjustments	5.53	28.02	63.35	51.04	36.73	18.25
Changes in Inventories	8.59	4.38	17.51	41.51	-74.26	-27.75
Changes in Accounts Payable	-7.92	-0.91	-7.1	-26.71	8.31	10.62
Changes in Accrued Expenses	-15.87	-16.57	-20.29	-8.67	-11.27	21.8
Changes in Unearned Revenue	-28.29	-16.69	2.16	-9.56	7.44	24.77
Changes in Other Operating Activities	9.69	-3.7	-12.74	-17.33	-44.65	-21.97
Operating Cash Flow	0.93	2.56	-22.54	-47.17	-215.25	61.43
Operating Cash Flow Growth	2292.31%	-	-	-	-	46.20%
Capital Expenditures	-4.11	-4.54	-6.58	-26.49	-77.91	-37.93
Sale of Property, Plant & Equipment	-	5.6	-	-	-	-
Purchases of Investments	-	-	-4.25	-	-5	-10
Payments for Business Acquisitions	-	-	-	-	-37.28	1.25
Other Investing Activities	-	-	-	-	-5	-
Investing Cash Flow	-4.11	1.06	-10.83	-26.49	-125.19	-46.69
Long-Term Debt Issued	-	-	-	50	42	32
Long-Term Debt Repaid	-27.01	-15.88	-17	-0.63	-42	-32
Net Long-Term Debt Issued (Repaid)	-27.01	-15.88	-17	49.38	-	-
Issuance of Common Stock	-	0.27	5.46	3.16	393.81	-
Repurchase of Common Stock	-0.26	-0.26	-2.18	-0.49	-3.15	-
Net Common Stock Issued (Repurchased)	-0.26	0.01	3.28	2.67	390.65	-
Other Financing Activities	-	-	-	-4.49	-	0.17
Financing Cash Flow	-3.58	-15.87	-13.72	47.56	390.65	0.17
Effect of Exchange Rate Changes on Cash and Cash Equivalents	-0.01	-0.97	0.4	-0.86	0.02	0.35
Net Cash Flow	-6.77	-13.22	-46.68	-26.96	50.23	15.26
Beginning Cash & Cash Equivalents	32.33	33.41	80.09	107.05	56.83	41.56
Ending Cash & Cash Equivalents	25.56	20.19	33.41	80.09	107.05	56.83
Free Cash Flow	-3.18	-1.98	-29.11	-73.67	-293.16	23.5
Free Cash Flow Growth	-	-	-	-	-	29.05%
FCF Margin	-0.98%	-0.47%	-5.52%	-10.64%	-33.56%	2.72%
Free Cash Flow Per Share	-0.46	-0.29	-4.67	-11.98	-53.23	4.90
Levered Free Cash Flow	-85.55	-78.45	-133.35	-92.95	-346.3	-0.15
Unlevered Free Cash Flow	-33.62	-56.92	-104.67	-154.43	-434.18	30.59

Updated Jun 30, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q