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 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 | Sep '26 Sep 30, 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 |
| 204.62 | 251.73 | 418.8 | 527.11 | 692.2 | 873.65 | |
Revenue Growth | -27.59% | -39.89% | -20.55% | -23.85% | -20.77% | 1.17% |
Cost of Revenue | 56.56 | 67.94 | 131.45 | 204.02 | 297.76 | 328.66 |
Gross Profit | 148.06 | 183.78 | 287.34 | 323.09 | 394.44 | 544.98 |
Selling, General & Admin | 95.6 | 133.47 | 249.34 | 340.08 | 438.41 | 624.78 |
Research & Development | 38.18 | 42.31 | 76.37 | 74.41 | 104.36 | 119.92 |
Operating Expenses | 133.79 | 175.78 | 325.71 | 414.49 | 542.78 | 744.7 |
Operating Income | 14.27 | 8.01 | -38.36 | -91.4 | -148.34 | -199.72 |
Interest Expense | -4.16 | -4.98 | -6.88 | -8.87 | -3.37 | -0.54 |
Interest & Investment Income | 1.1 | 1.1 | 1.2 | 1.9 | - | - |
Currency Exchange Gain (Loss) | -0.3 | -0.3 | 0.6 | -0.2 | 0.6 | 0.2 |
Other Non Operating Income (Expenses) | 1.42 | -1.92 | 2.27 | 2.73 | 8.68 | 50.62 |
EBT Excluding Unusual Items | 12.34 | 1.91 | -41.18 | -95.85 | -142.43 | -149.43 |
Merger & Restructuring Charges | - | -2.48 | -7.85 | -6.5 | -10.05 | -2.71 |
Impairment of Goodwill | - | - | -20 | -40 | - | -52.6 |
Gain (Loss) on Sale of Investments | - | - | - | -4 | - | 3.11 |
Asset Writedown | - | - | - | -3.09 | -44.77 | -42.29 |
Other Unusual Items | - | -2.17 | -2.38 | -3.17 | - | - |
Pretax Income | 12.34 | -2.74 | -71.4 | -152.6 | -197.25 | -243.92 |
Income Tax Expense | 0.17 | 0.13 | 0.24 | 0.04 | -3.05 | -15.54 |
Net Income | 12.17 | -2.86 | -71.64 | -152.64 | -194.19 | -228.38 |
Net Income to Common | 12.17 | -2.86 | -71.64 | -152.64 | -194.19 | -228.38 |
Net Income Growth | - | - | - | - | - | - |
Shares Outstanding (Basic) | 7 | 7 | 7 | 6 | 6 | 6 |
Shares Outstanding (Diluted) | 7 | 7 | 7 | 6 | 6 | 6 |
Shares Change | 5.79% | 2.25% | 9.29% | 1.45% | 11.67% | 14.95% |
EPS (Basic) | 1.70 | -0.41 | -10.51 | -24.47 | -31.58 | -41.47 |
EPS (Diluted) | 1.58 | -0.41 | -10.51 | -24.47 | -31.58 | -41.47 |
EPS Growth | - | - | - | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 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 |
Free Cash Flow | -7.86 | 17.35 | -1.98 | -29.11 | -73.67 | -293.16 |
Free Cash Flow Per Share | -1.07 | 2.49 | -0.29 | -4.67 | -11.98 | -53.23 |
Gross Margin | 72.36% | 73.01% | 68.61% | 61.29% | 56.98% | 62.38% |
Operating Margin | 6.98% | 3.18% | -9.16% | -17.34% | -21.43% | -22.86% |
Profit Margin | 5.95% | -1.14% | -17.11% | -28.96% | -28.05% | -26.14% |
Free Cash Flow Margin | -3.84% | 6.89% | -0.47% | -5.52% | -10.64% | -33.56% |
EBITDA | 27.49 | 25.56 | -2.36 | -28.07 | -55.32 | -125.28 |
EBITDA Margin | 13.43% | 10.15% | -0.56% | -5.33% | -7.99% | -14.34% |
D&A For EBITDA | 13.22 | 17.55 | 36.01 | 63.33 | 93.02 | 74.44 |
EBIT | 14.27 | 8.01 | -38.36 | -91.4 | -148.34 | -199.72 |
EBIT Margin | 6.98% | 3.18% | -9.16% | -17.34% | -21.43% | -22.86% |
Revenue as Reported | 204.62 | 251.73 | 418.8 | 527.11 | 692.2 | 873.65 |
Advertising Expenses | - | 39.9 | 29.5 | 31.5 | 36.9 | 166.9 |