The Beachbody Company, Inc. (BODI)

NASDAQ: BODI · Real-Time Price · USD

11.16

-0.01 (-0.09%)

At close: Jul 14, 2026, 4:00 PM EDT

11.15

-0.01 (-0.09%)

After-hours: Jul 14, 2026, 4:45 PM EDT

The Beachbody Company Cash Flow 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
Net Income	5.17	-2.86	-71.64	-152.64	-194.19	-228.38
Depreciation & Amortization	15.53	17.55	47.11	63.33	99.12	74.44
Stock-Based Compensation	5.01	5.62	17.07	23.89	17.62	16.41
Other Adjustments	6.84	8.74	28.02	63.35	51.04	36.73
Changes in Inventories	1.41	5.4	4.38	17.51	41.51	-74.26
Changes in Accounts Payable	-1.94	-4.19	-0.91	-7.1	-26.71	8.31
Changes in Accrued Expenses	-5.35	-6.76	-16.57	-20.29	-8.67	-11.27
Changes in Unearned Revenue	-18.88	-24	-16.69	2.16	-9.56	7.44
Changes in Other Operating Activities	9.49	22.26	11.81	-12.74	-17.33	-44.65
Operating Cash Flow	13.39	21.75	2.56	-22.54	-47.17	-215.25
Operating Cash Flow Growth	435.65%	748.95%	-	-	-	-
Capital Expenditures	-4.39	-4.4	-4.54	-6.58	-26.49	-77.91
Sale of Property, Plant & Equipment	-	-	5.6	-	-	-
Purchases of Investments	-	-	-	-4.25	-	-5
Payments for Business Acquisitions	-	-	-	-	-	-37.28
Other Investing Activities	-	-	-	-	-	-5
Investing Cash Flow	-4.39	-4.4	1.06	-10.83	-26.49	-125.19
Long-Term Debt Issued	12.5	25	-	-	50	42
Long-Term Debt Repaid	-18.96	-22.58	-15.88	-17	-0.63	-42
Net Long-Term Debt Issued (Repaid)	-6.46	2.42	-15.88	-17	49.38	0
Issuance of Common Stock	0.6	0.67	0.27	5.46	3.16	4.68
Repurchase of Common Stock	-0.49	-0.27	-0.26	-2.18	-0.49	-3.15
Net Common Stock Issued (Repurchased)	0.1	0.39	0.01	3.28	2.67	1.53
Other Financing Activities	-2.03	-1.78	-	-	-4.49	389.13
Financing Cash Flow	0.12	1.03	-15.87	-13.72	47.56	390.65
Effect of Exchange Rate Changes on Cash and Cash Equivalents	0.33	0.45	-0.97	0.4	-0.86	0.02
Net Cash Flow	13.4	18.83	-13.22	-46.68	-26.96	50.23
Free Cash Flow	9	17.35	-1.98	-29.11	-73.67	-293.16
Free Cash Flow Growth	-48.15%	-	-	-	-	-
FCF Margin	3.85%	6.89%	-0.47%	-5.52%	-10.64%	-33.56%
Free Cash Flow Per Share	1.24	2.49	-0.29	-4.67	-11.98	-53.23
Levered Free Cash Flow	-4.73	5.41	-62.94	-133.35	-92.95	-346.3
Unlevered Free Cash Flow	3.82	11.64	-41.85	-104.73	-148.15	-396.3

SEC Filings: 10-K · 10-Q