The Beachbody Company, Inc. (BODI)

5.75USD -0.43% (-0.02)

Over 6M: -29.9%

Style
Area Line Line with markers Steps Candles Hollow candles Bars

Candles and bars need the day’s open, high and low, and need room to be drawn in: past about a year of trading a body is thinner than a hairline, so those three offer the longest window that fits instead.

5 10 15
Mar Apr May Jun Jul Aug Sep

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 — Revenue: 208.1M Q3 '21 — Gross Profit: 135M Q3 '21 — Free Cash Flow: -147.6M Q4 '21 — Revenue: 216.3M Q4 '21 — Gross Profit: 97.6M Q4 '21 — Free Cash Flow: -92.8M Q1 '22 — Revenue: 198.9M Q1 '22 — Gross Profit: 93M Q1 '22 — Free Cash Flow: -45.8M Q2 '22 — Revenue: 179.1M Q2 '22 — Gross Profit: 87.3M Q2 '22 — Free Cash Flow: -6.7M Q3 '22 — Revenue: 166M Q3 '22 — Gross Profit: 104.7M Q3 '22 — Free Cash Flow: -7.7M Q4 '22 — Revenue: 148.2M Q4 '22 — Gross Profit: 84.6M Q4 '22 — Free Cash Flow: -13.5M Q1 '23 — Revenue: 144.9M Q1 '23 — Gross Profit: 91.3M Q1 '23 — Free Cash Flow: -11.3M Q2 '23 — Revenue: 134.9M Q2 '23 — Gross Profit: 82.7M Q2 '23 — Free Cash Flow: -8.1M Q3 '23 — Revenue: 128.2M Q3 '23 — Gross Profit: 75M Q3 '23 — Free Cash Flow: -685K Q4 '23 — Revenue: 119M Q4 '23 — Gross Profit: 74M Q4 '23 — Free Cash Flow: -9M Q1 '24 — Revenue: 120M Q1 '24 — Gross Profit: 81.3M Q1 '24 — Free Cash Flow: 7.4M Q2 '24 — Revenue: 110.2M Q2 '24 — Gross Profit: 76.4M Q2 '24 — Free Cash Flow: -2.2M Q3 '24 — Revenue: 102.2M Q3 '24 — Gross Profit: 68.8M Q3 '24 — Free Cash Flow: 53K Q4 '24 — Revenue: 86.4M Q4 '24 — Gross Profit: 60.9M Q1 '25 — Revenue: 72.4M Q1 '25 — Gross Profit: 51.5M Q1 '25 — Free Cash Flow: 1.6M Q2 '25 — Revenue: 63.9M Q2 '25 — Gross Profit: 46.2M Q2 '25 — Free Cash Flow: 2.4M Q3 '25 — Revenue: 59.9M Q3 '25 — Gross Profit: 44.6M Q3 '25 — Free Cash Flow: 9M Q4 '25 — Revenue: 55.5M Q4 '25 — Gross Profit: 41.3M Q4 '25 — Free Cash Flow: 4.3M Q1 '26 — Revenue: 54.3M Q1 '26 — Gross Profit: 39M Q1 '26 — Free Cash Flow: -1.7M Q2 '26 — Revenue: 49.6M Q2 '26 — Gross Profit: 35.7M Q2 '26 — Free Cash Flow: -4M -80M 0 80M 160M 240M
Q4 '21 Q3 '22 Q2 '23 Q1 '24 Q4 '24 Q3 '25 Q2 '26
Revenue Gross Profit Free Cash Flow

How it scores

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?

10.0
EV/EBIT 2.2×
EV/OE 12.2×
EV/GP 0.25×
EV/Sales 0.18×
FCF yield 16.6%
P/C 1.4×
P/E 3.6×
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.