The Beachbody Company, Inc. (BODI)

5.84USD -2.50% (-0.15)

Over 1M: -40.1%

2026-08-28
Style
Area Line Line with markers Steps Candles Hollow candles Bars

Candles need the day’s open, high and low. Those are being collected now — a company shows them once its history has been refreshed.

6 8 10
31 Jul 5 Aug 10 Aug 13 Aug 18 Aug 21 Aug 26 Aug

Financials Quarterly

Figures
Revenue Gross Profit Operating Income Cost of Revenue Operating Cash Flow Free Cash Flow Net Income

A share count and earnings a share are not here: neither is money, so neither can share this axis. Both have their own panel on All charts.

All charts ›
Q3 '21 — Operating Income: -71.8M Q4 '21 — Operating Income: -163.8M Q1 '22 — Operating Income: -74.4M Q2 '22 — Operating Income: -44.4M Q3 '22 — Operating Income: -36.2M Q4 '22 — Operating Income: -48.1M Q1 '23 — Operating Income: -27.4M Q2 '23 — Operating Income: -24.2M Q3 '23 — Operating Income: -29M Q4 '23 — Operating Income: -60.4M Q1 '24 — Operating Income: -10.8M Q2 '24 — Operating Income: -9.5M Q3 '24 — Operating Income: -13M Q4 '24 — Operating Income: -32.9M Q1 '25 — Operating Income: -3.7M Q2 '25 — Operating Income: -4M Q3 '25 — Operating Income: 5M Q4 '25 — Operating Income: 8.2M Q1 '26 — Operating Income: 3.1M Q2 '26 — Operating Income: 1.7M -140M -105M -70M -35M 0 35M
Q4 '21 Q3 '22 Q2 '23 Q1 '24 Q4 '24 Q3 '25 Q2 '26
Operating Income

Figures as at 2026-06-30, reported in USD. The newest fact in the filings is dated 2026-06-30, 62 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 margin 5.0%
OCF / EBIT 0.61×

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?

9.9
EV/EBIT 2.3×
EV/OE 12.5×
EV/GP 0.26×
EV/Sales 0.19×
FCF yield 16.3%
P/C 1.4×
P/E 3.7×
P/B 1.2×
Div. yield —
Fwd P/E —
PEG —

2 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?

6.4
ND/EBITDA 0.13
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.