The Beachbody Company, Inc. (BODI)

5.84 -2.50% (-0.15)

Over 5Y: -98.5%

2026-08-28
200 400
2021 2022 2023 2024 2025 2026

Financials Quarterly

Q3 '21 — Revenue: 208.1M Q3 '21 — Operating Cash Flow: -113.8M Q3 '21 — Free Cash Flow: -147.6M Q3 '21 — Net Income: -39.9M Q4 '21 — Revenue: 216.3M Q4 '21 — Operating Cash Flow: -76M Q4 '21 — Free Cash Flow: -92.8M Q4 '21 — Net Income: -146M Q1 '22 — Revenue: 198.9M Q1 '22 — Operating Cash Flow: -33.4M Q1 '22 — Free Cash Flow: -45.8M Q1 '22 — Net Income: -73.5M Q2 '22 — Revenue: 179.1M Q2 '22 — Operating Cash Flow: 115K Q2 '22 — Free Cash Flow: -6.7M Q2 '22 — Net Income: -41.9M Q3 '22 — Revenue: 166M Q3 '22 — Operating Cash Flow: -3.7M Q3 '22 — Free Cash Flow: -7.7M Q3 '22 — Net Income: -33.9M Q4 '22 — Revenue: 148.2M Q4 '22 — Operating Cash Flow: -10.2M Q4 '22 — Free Cash Flow: -13.5M Q4 '22 — Net Income: -44.9M Q1 '23 — Revenue: 144.9M Q1 '23 — Operating Cash Flow: -7.9M Q1 '23 — Free Cash Flow: -11.3M Q1 '23 — Net Income: -29.2M Q2 '23 — Revenue: 134.9M Q2 '23 — Operating Cash Flow: -6.5M Q2 '23 — Free Cash Flow: -8.1M Q2 '23 — Net Income: -25.7M Q3 '23 — Revenue: 128.2M Q3 '23 — Operating Cash Flow: -216K Q3 '23 — Free Cash Flow: -685K Q3 '23 — Net Income: -32.7M Q4 '23 — Revenue: 119M Q4 '23 — Operating Cash Flow: -8M Q4 '23 — Free Cash Flow: -9M Q4 '23 — Net Income: -65M Q1 '24 — Revenue: 120M Q1 '24 — Operating Cash Flow: 9.1M Q1 '24 — Free Cash Flow: 7.4M Q1 '24 — Net Income: -14.2M Q2 '24 — Revenue: 110.2M Q2 '24 — Operating Cash Flow: -925K Q2 '24 — Free Cash Flow: -2.2M Q2 '24 — Net Income: -10.9M Q3 '24 — Revenue: 102.2M Q3 '24 — Operating Cash Flow: 1.1M Q3 '24 — Free Cash Flow: 53K Q3 '24 — Net Income: -12M Q4 '24 — Revenue: 86.4M Q4 '24 — Net Income: -34.6M Q1 '25 — Revenue: 72.4M Q1 '25 — Operating Cash Flow: 2.3M Q1 '25 — Free Cash Flow: 1.6M Q1 '25 — Net Income: -5.7M Q2 '25 — Revenue: 63.9M Q2 '25 — Operating Cash Flow: 4.2M Q2 '25 — Free Cash Flow: 2.4M Q2 '25 — Net Income: -5.9M Q3 '25 — Revenue: 59.9M Q3 '25 — Operating Cash Flow: 10.2M Q3 '25 — Free Cash Flow: 9M Q3 '25 — Net Income: 3.6M Q4 '25 — Revenue: 55.5M Q4 '25 — Operating Cash Flow: 5M Q4 '25 — Free Cash Flow: 4.3M Q4 '25 — Net Income: 5.2M Q1 '26 — Revenue: 54.3M Q1 '26 — Operating Cash Flow: -1M Q1 '26 — Free Cash Flow: -1.7M Q1 '26 — Net Income: 2.3M Q2 '26 — Revenue: 49.6M Q2 '26 — Operating Cash Flow: -3.2M Q2 '26 — Free Cash Flow: -4M Q2 '26 — Net Income: 1.4M -80M 0 80M 160M 240M
Q4 '21 Q3 '22 Q2 '23 Q1 '24 Q4 '24 Q3 '25 Q2 '26
Revenue Operating Cash Flow Free Cash Flow Net Income

Figures as at 2026-06-30, reported in USD. The newest fact in the filings is dated 2026-06-30, 61 days ago. Nothing on this page is advice.

How it scores

Five questions, each answered by the measures under it. Every figure is the company's own; the bar beside it is where that figure sits among the companies read here — the top fifth, the bottom fifth, or somewhere between. Not among all listed companies, and for a valuation multiple the low end is the good end.

Quality

How much of the revenue is really kept — and what did it take to earn it?

5.1
ROIC 44.4%
OE margin 1.5%
Gross margin 73.3%
ROA 9.1%
ROCE 28.3%
ROE 33.5%
Accruals 1.2%
FCF margin 3.4%
OCF / EBIT 0.61×
OCF margin 5.0%

5 of 17 counted in the score. The rest are measures this model does not include here, or figures these filings do not carry — switch any of them on and the score changes.

Valuation

What does the price ask for what the company earns, owns and pays out?

0.5
Div. yield —
EV/EBIT —
EV/GP —
EV/OE —
EV/Sales —
FCF yield —
Fwd P/E —
P/B —
P/C —
P/E —
PEG —

0 of 12 counted in the score. The rest are measures this model does not include here, or figures these filings do not carry — switch any of them on and the score changes.

Durability

How predictable is the revenue, and how much of it is already committed?

2.5
RPO / sales 0.22×
RPO growth —
Segment HHI —

4 of 7 counted in the score. The rest are measures this model does not include here, or figures these filings do not carry — switch any of them on and the score changes.

Resilience

Can the balance sheet absorb a bad year?

6.1
ND/EBITDA —
Debt payback 0.0 yr
Payout 0.0%
Cash / Debt 1.2×
Debt / Eq 0.73×
F-score 5.0 pts
Quick ratio 0.61×
Cash runway —

3 of 12 counted in the score. The rest are measures this model does not include here, or figures these filings do not carry — switch any of them on and the score changes.

Growth

Is the business getting bigger, and is it getting more profitable?

4.7
Sales CAGR 4Y -26.7%
Sales/sh Y/Y -34.0%
Sales Q/Q -22.4%
Div. growth —
EBIT CAGR —
EBIT Y/Y —
EPS CAGR 4Y —
EPS Y/Y —
EPS next Y —

4 of 13 counted in the score. The rest are measures this model does not include here, or figures these filings do not carry — switch any of them on and the score changes.

A measure absent from a block could not be computed from this company's filings. It is left out rather than scored as though it were bad, and the dimension is averaged over what remains. A score is measured against a fixed scale this model states; the bar is measured against the other companies, so the two can disagree — and where they do, that disagreement is the more interesting figure.