The Beachbody Company Ratios and Metrics

Market cap in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 4, 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
Market Cap	80	74	43	56	164	734
Market Cap Growth	211.25%	74.08%	-23.15%	-66.14%	-77.62%	-
Enterprise Value	67.23	58.67	34.18	45.11	127.16	634.48
Last Close Price	11.09	10.36	6.15	8.29	26.30	118.50
PS Ratio	0.34	0.30	0.10	0.11	0.24	0.84
PB Ratio	2.29	2.37	1.52	0.67	0.78	1.90
P/TBV Ratio	2.34	2.31	1.49	0.63	0.77	1.69
P/FCF Ratio	5.63	4.29	-	-	-	-
P/OCF Ratio	4.29	3.42	16.68	-	-	-
EV/Sales Ratio	0.29	0.23	0.08	0.09	0.18	0.73
EV/EBITDA Ratio	2.22	2.54	-	-	-	-
EV/EBIT Ratio	4.54	10.61	-	-	-	-
EV/FCF Ratio	4.81	3.38	-	-	-	-
Debt / Equity Ratio	0.66	0.74	0.41	0.28	0.20	0.01
Debt / EBITDA Ratio	0.90	1.10	-	-	-	-
Debt / FCF Ratio	2.79	1.46	-	-	-	-
Net Debt / Equity Ratio	-0.33	-0.43	0.08	-0.01	-0.16	-0.25
Net Debt / EBITDA Ratio	-0.41	-0.59	-0.12	0.01	0.32	0.44
Net Debt / FCF Ratio	-1.28	-0.78	-1.16	0.02	0.46	0.33
Asset Turnover	1.61	1.57	1.86	1.46	1.28	1.76
Inventory Turnover	6.39	5.28	6.37	5.16	3.45	3.32
Quick Ratio	0.45	0.45	0.16	0.20	0.43	0.44
Current Ratio	0.76	0.74	0.62	0.72	1.01	1.27
Return on Equity (ROE)	15.76%	-9.62%	-129.17%	-103.73%	-65.06%	-94.25%
Return on Assets (ROA)	8.31%	3.60%	-29.43%	-39.16%	-37.00%	-56.02%
Return on Invested Capital (ROIC)	8.37%	3.45%	-28.95%	-44.83%	-49.34%	-74.26%
Return on Capital Employed (ROCE)	20.07%	10.30%	-83.51%	-76.13%	-61.55%	-110.59%
FCF Yield	17.76%	23.33%	-	-	-	-
Buyback Yield / Dilution	-4.30%	-2.25%	-9.28%	-1.44%	-11.68%	-14.94%
Total Shareholder Return	-4.30%	-2.25%	-9.28%	-1.44%	-11.68%	-14.94%

SEC Filings: 10-K · 10-Q