Skip to main content
The Beachbody Company, Inc. (BODI)
NASDAQ: BODI · Real-Time Price · USD
3.250
-0.090 (-2.69%)
At close: Nov 12, 2026, 4:00 PM EST
3.230
-0.020 (-0.62%)
After-hours: Nov 12, 2026, 7:30 PM EST

The Beachbody Company Cash Flow Statement

Millions USD. Fiscal year is Jan - Dec.

Operating Activities

Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Sep '26 Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Net Income
12.17-2.86-71.64-152.64-194.19-228.38
Depreciation & Amortization
13.2217.5536.0163.3393.0274.44
Other Amortization
0.761.452.491.90.73-
Loss (Gain) From Sale of Assets
---0.78---
Asset Writedown & Restructuring Costs
--31.143.0926.0194.89
Loss (Gain) From Sale of Investments
---4--3.11
Stock-Based Compensation
5.155.6217.0723.8917.6216.41
Other Operating Activities
1.287.296.3114.3630.4-55.05
Change in Inventory
-4.615.44.3817.5141.51-74.26
Change in Accounts Payable
1.42-4.19-0.91-7.1-26.718.31
Change in Unearned Revenue
-21.63-24-16.692.16-9.567.44
Change in Other Net Operating Assets
-12.8515.49-4.77-33.03-26.01-55.93
Operating Cash Flow
-5.0921.752.56-22.54-47.17-215.25
Operating Cash Flow Growth
-748.95%----

Investing Activities

Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Sep '26 Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Capital Expenditures
-2.78-4.4-4.54-6.58-26.49-77.91
Sale of Property, Plant & Equipment
--5.6---
Cash Acquisitions
------37.28
Investment in Securities
2.5-----10
Other Investing Activities
----4.25--
Investing Cash Flow
-0.28-4.41.06-10.83-26.49-125.19

Financing Activities

Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Sep '26 Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Long-Term Debt Issued
-25--5042
Long-Term Debt Repaid
--22.58-15.88-17-0.63-42
Net Debt Issued (Repaid)
-0.582.42-15.88-1749.38-
Issuance of Common Stock
0.730.670.275.463.164.68
Repurchase of Common Stock
-0.46-0.27-0.26-2.18-0.49-3.15
Other Financing Activities
-0.75-1.78---4.49389.13
Financing Cash Flow
-1.061.03-15.87-13.7247.56390.65

Net Cash Flow

Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Sep '26 Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Foreign Exchange Rate Adjustments
0.010.45-0.970.4-0.860.02
Net Cash Flow
-6.4218.83-13.22-46.68-26.9650.23

Free Cash Flow

Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Sep '26 Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Free Cash Flow
-7.8617.35-1.98-29.11-73.67-293.16
Free Cash Flow Growth
------
Free Cash Flow Margin
-3.84%6.89%-0.47%-5.52%-10.64%-33.56%
Free Cash Flow Per Share
-1.072.49-0.29-4.67-11.98-53.23
Levered Free Cash Flow
-3.8623.994.9213.3921.95-165.06
Unlevered Free Cash Flow
-2.0225.656.7417.0423.32-164.72

Additional Metrics

Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Sep '26 Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Cash Interest Paid
2.642.643.565.392.080.47
Cash Income Tax Paid
--0.170.230.010.390.39
Change in Working Capital
-37.67-7.3-17.99-20.46-20.76-114.44
SEC Filings: 10-K · 10-Q