BODI NASDAQ
The Beachbody Company, Inc.
1W: +7.9%
1M: -15.6%
3M: -51.4%
YTD: -47.8%
1Y: -13.7%
3Y: -64.9%
5Y: -98.4%
$4.92
+0.17 (+3.58%)
Weekly Expected Move ±5.4%
$4
$5
$5
$5
$5
Overview
News
Chart
Smart Money
Financials
Income Statement
Cash Flow
Balance Sheet
Earnings
Dividends
Analysis
Technicals
Weather
Peers
ESG
Institutions
ETF Exposure
Dark Pool
Short Interest
Revenue Segmentation
By Product / Service
By Geography
Revenue by Segment (5-Year Trend)
Income Trends
Revenue
$252M
-39.9% ▼
5Y CAGR: -21.9%
Gross Profit
$184M
-36.0% ▼
5Y CAGR: -21.4%
Operating Income
$8M
+112.1% ▲
Net Income
-$3M
+96.0% ▲
EPS (Diluted)
$-0.41
+96.1% ▲
EBITDA
$26M
+166.6% ▲
5Y CAGR: -7.9%
Profit Margins
Year-over-Year Growth
View Full Income Statement
| Line Item | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| Revenue | $874M | $692M | $527M | $419M | $252M |
| YoY Growth | +1.2% | -20.8% | -23.9% | -20.5% | -39.9% |
| Cost of Revenue | $329M | $323M | $204M | $131M | $68M |
| Gross Profit | $545M | $370M | $323M | $287M | $184M |
| Gross Margin | 62.4% | 53.4% | 61.3% | 68.6% | 73.0% |
| R&D Expenses | $120M | $104M | $74M | $76M | $42M |
| SG&A Expenses | $628M | $438M | $340M | $249M | $133M |
| Operating Expenses | $842M | $573M | $464M | $354M | $176M |
| Operating Income | -$297M | -$203M | -$141M | -$66M | $8M |
| Operating Margin | -34.0% | -29.3% | -26.7% | -15.8% | 3.2% |
| Interest Expense | $536K | $3M | $9M | $7M | $5M |
| Income Before Tax | -$244M | -$197M | -$153M | -$71M | -$3M |
| Tax Expense | -$16M | -$3M | $37K | $239K | $125K |
| Net Income | -$228M | -$194M | -$153M | -$72M | -$3M |
| Net Margin | -26.1% | -28.1% | -29.0% | -17.1% | -1.1% |
| EPS (Diluted) | $-41.50 | $-31.50 | $-24.47 | $-10.51 | $-0.41 |
| EBITDA | -$184M | -$95M | -$80M | -$38M | $26M |
| Shares Outstanding | 6M | 6M | 6M | 7M | 7M |