Free Trial
→ Drop these 5 stocks before the market opens tomorrow! (From Weiss Ratings) (Ad)tc pixel Free BODI Stock Alerts

Beachbody (BODI) Financials

Beachbody logo
$3.38 +0.13 (+4.00%)
Closing price 11/13/2026 04:00 PM Eastern
Extended Trading
$3.38 +0.00 (+0.15%)
As of 11/13/2026 07:30 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Compare
Annual Income Statements for Beachbody

Annual Income Statements for Beachbody

This table shows Beachbody's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2019 2020 2021 2022 2023 2024
Period end date 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Income / (Loss) Attributable to Common Shareholders		 32 -21 -228 -194 -153 -72
Consolidated Net Income / (Loss)		 32 -21 -228 -194 -153 -72
Net Income / (Loss) Continuing Operations		 32 -21 -228 -194 -153 -72
Total Pre-Tax Income 		19 -6.16 -244 -197 -153 -71
Total Operating Income		 19 -6.30 -297 -203 -141 -66
Total Gross Profit		 545 614 545 370 323 287
Total Revenue		 756 864 874 692 527 419
Operating Revenue		 756 864 874 692 527 419
Total Cost of Revenue		 210 250 329 323 204 131
Operating Cost of Revenue		 210 250 329 323 204 131
Total Operating Expenses		 527 620 842 573 464 354
Selling, General & Admin Expense		 57 65 80 78 58 49
Marketing Expense		 384 464 548 360 282 200
Research & Development Expense		 84 93 120 104 74 76
Impairment Charge		 0.00 0.00 95 20 43 20
Restructuring Charge		 1.17 -1.68 -0.32 10 6.50 7.85
Total Other Income / (Expense), net		 0.02 0.14 53 5.91 -12 -5.20
Interest Expense		 0.79 0.53 0.54 3.37 12 9.26
Other Income / (Expense), net		 0.81 0.67 54 9.28 0.43 4.07
Income Tax Expense		 -13 15 -16 -3.05 0.04 0.24
Basic Earnings per Share		 $0.14 ($0.09) ($0.83) ($31.58) ($24.47) ($10.51)
Weighted Average Basic Shares Outstanding		 236.26M 239.54M 275.36M 6.15M 6.24M 6.82M
Diluted Earnings per Share		 $0.12 ($0.09) ($0.83) ($31.58) ($24.47) ($10.51)
Weighted Average Diluted Shares Outstanding		 276.09M 239.54M 275.36M 6.15M 6.24M 6.82M
Weighted Average Basic & Diluted Shares Outstanding		 - - 310.25M 312.16M 6.83M 6.99M

Quarterly Income Statements for Beachbody

This table shows Beachbody's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026 9/30/2026
Net Income / (Loss) Attributable to Common Shareholders		 -65 -14 -11 -12 -35 -5.75 -5.90 3.52 2.32 1.38 3.28
Consolidated Net Income / (Loss)		 -65 -14 -11 -12 -35 -5.75 -5.90 3.57 2.29 1.38 3.28
Net Income / (Loss) Continuing Operations		 -65 -14 -11 -12 -35 -5.70 -5.90 3.52 2.32 1.38 3.27
Total Pre-Tax Income 		-65 -14 -11 -12 -35 -5.70 -5.80 3.52 2.32 1.50 3.27
Total Operating Income		 -60 -11 -9.48 -13 -33 -3.67 -3.96 4.99 3.11 1.67 1.31
Total Gross Profit		 74 81 76 69 61 52 46 45 39 36 32
Total Revenue		 119 120 110 102 86 72 64 60 54 50 45
Operating Revenue		 119 120 110 102 86 72 64 60 54 50 45
Total Cost of Revenue		 45 39 34 33 25 21 18 15 15 14 13
Operating Cost of Revenue		 45 39 34 33 25 21 18 15 15 14 13
Total Operating Expenses		 134 92 86 82 94 55 50 40 36 34 31
Selling, General & Admin Expense		 14 13 12 12 12 12 12 10 7.72 8.56 8.91
Marketing Expense		 60 59 56 46 39 31 26 19 19 16 12
Research & Development Expense		 18 18 17 19 22 13 11 10 9.41 9.88 10
Restructuring Charge		 -0.05 1.64 0.00 5.09 1.12 - 2.49 -0.01 - 0.00 0.00
Total Other Income / (Expense), net		 -4.73 -3.33 -1.32 1.12 -1.67 -2.03 -1.84 -1.47 -0.80 -0.17 1.96
Interest Expense		 2.10 3.08 2.37 1.65 2.16 1.57 3.43 1.06 1.01 1.01 1.05
Other Income / (Expense), net		 -2.63 -0.25 1.06 2.77 0.49 -0.46 1.60 -0.41 0.22 0.84 3.01
Income Tax Expense		 -0.03 0.06 0.07 0.12 -0.01 0.00 0.10 0.00 0.00 0.12 0.00
Basic Earnings per Share		 ($10.42) ($2.10) ($1.59) ($1.75) ($5.07) ($0.84) ($0.85) $0.51 $0.32 $0.19 $0.45
Weighted Average Basic Shares Outstanding		 6.24M 6.76M 6.81M 6.84M 6.82M 6.88M 6.95M 7.00M 7.11M 7.18M 7.22M
Diluted Earnings per Share		 ($10.42) ($2.10) ($1.59) ($1.75) ($5.07) ($0.84) ($0.85) $0.51 $0.30 $0.11 $0.38
Weighted Average Diluted Shares Outstanding		 6.24M 6.76M 6.81M 6.84M 6.82M 6.88M 6.95M 7.05M 7.57M 7.90M 7.42M
Weighted Average Basic & Diluted Shares Outstanding		 6.83M 6.87M 6.92M 6.92M 6.99M 7.01M 7.07M 7.09M 7.24M 7.28M 7.31M

Annual Cash Flow Statements for Beachbody

This table details how cash moves in and out of Beachbody's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2019 2020 2021 2022 2023 2024
Period end date 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Change in Cash & Equivalents		 -20 15 50 -27 -47 -13
Net Cash From Operating Activities		 42 61 -215 -47 -23 2.56
Net Cash From Continuing Operating Activities		 41 61 -202 -47 -23 2.56
Net Income / (Loss) Continuing Operations		 32 -21 -228 -194 -153 -72
Consolidated Net Income / (Loss)		 32 -21 -228 -194 -153 -72
Depreciation Expense		 45 44 60 75 40 31
Amortization Expense		 8.50 7.49 15 25 26 18
Non-Cash Adjustments To Reconcile Net Income		 -4.53 -7.50 51 51 75 36
Changes in Operating Assets and Liabilities, net		 -40 39 -99 -3.94 -10 -12
Net Cash From Investing Activities		 -30 -47 -125 -26 -11 1.06
Net Cash From Continuing Investing Activities		 -30 -47 -125 -26 -11 1.06
Purchase of Property, Plant & Equipment		 -24 -38 -78 -26 -6.58 -4.54
Purchase of Investments		 0.00 0.00 -5.00 0.00 -4.25 0.00
Sale of Property, Plant & Equipment		 - - - - 0.00 5.60
Net Cash From Financing Activities		 -32 0.17 391 48 -14 -16
Net Cash From Continuing Financing Activities		 -32 0.17 391 48 -14 -16
Repayment of Debt		 -25 -32 -42 -5.11 -17 -16
Issuance of Debt		 0.00 32 42 50 0.00 0.00
Issuance of Common Equity		 - - - 0.00 5.46 0.27
Other Financing Activities, net		 0.00 0.41 391 2.67 -2.18 -0.26
Effect of Exchange Rate Changes		 0.41 0.35 0.02 -0.86 0.40 -0.97
Cash Interest Paid		 0.63 0.21 0.47 2.08 5.39 3.56
Cash Income Taxes Paid		 1.05 0.33 0.39 0.39 0.01 0.23

Quarterly Cash Flow Statements for Beachbody

This table details how cash moves in and out of Beachbody's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026 9/30/2026
Net Change in Cash & Equivalents		 -4.78 5.52 -6.16 -0.25 -12 -2.06 6.92 8.91 -2.33 -4.04 -4.86
Net Cash From Operating Activities		 -7.95 9.13 -0.93 1.08 -6.73 2.34 4.24 10 -1.04 -3.24 -5.79
Net Cash From Continuing Operating Activities		 -7.95 9.13 -0.93 1.08 -6.73 2.34 4.24 10 -1.04 -3.24 -5.79
Net Income / (Loss) Continuing Operations		 -65 -14 -11 -12 -35 -5.75 -5.90 3.57 2.29 1.38 3.28
Consolidated Net Income / (Loss)		 -65 -14 -11 -12 -35 -5.75 -5.90 3.57 2.29 1.38 3.28
Depreciation Expense		 8.18 5.38 5.41 7.97 13 2.89 2.02 1.88 2.23 1.95 1.43
Amortization Expense		 7.88 5.13 4.68 4.47 3.88 3.46 2.68 2.09 1.55 1.49 1.36
Non-Cash Adjustments To Reconcile Net Income		 53 3.78 3.56 3.22 26 2.29 2.76 2.10 1.10 0.38 -1.79
Changes in Operating Assets and Liabilities, net		 -12 9.06 -3.71 -2.57 -14 -0.54 2.67 0.56 -8.20 -8.44 -10
Net Cash From Investing Activities		 -1.08 3.90 -1.25 -1.03 -0.57 -0.69 -1.82 -1.19 -0.68 -0.76 1.87
Net Cash From Continuing Investing Activities		 -1.08 3.90 -1.25 -1.03 -0.57 -0.69 -1.82 -1.19 -0.68 -0.76 1.87
Purchase of Property, Plant & Equipment		 -1.08 -1.70 -1.25 -1.03 -0.57 -0.69 -1.82 -1.19 -0.68 -0.76 -0.63
Net Cash From Financing Activities		 4.01 -7.22 -4.29 -0.31 -4.06 -3.73 4.51 -0.27 -0.61 -0.03 -0.94
Net Cash From Continuing Financing Activities		 4.01 -7.22 -4.29 -0.31 -4.06 -3.73 4.51 -0.27 -0.61 -0.03 -0.94
Repayment of Debt		 -1.06 -7.01 -4.43 -0.31 -4.12 -3.63 -21 -0.24 -0.25 -0.18 -0.90
Other Financing Activities, net		 -0.01 -0.21 -0.02 0.01 -0.05 -0.10 -0.06 -0.04 -0.36 0.05 -0.04
Cash Interest Paid		 1.21 1.11 0.83 0.82 0.80 0.65 0.26 0.86 0.83 0.83 0.81

Annual Balance Sheets for Beachbody

This table presents Beachbody's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2020 2021 2022 2023 2024 2025
Period end date 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets		 356 638 443 277 175 147
Total Current Assets		 169 299 186 119 79 64
Cash & Equivalents		 57 104 80 33 20 39
Restricted Cash		 0.00 3.00 0.00 4.25 4.25 4.25
Inventories, net		 65 133 54 25 16 9.41
Prepaid Expenses		 8.65 16 13 11 9.03 6.82
Other Current Assets		 38 44 39 46 29 4.34
Plant, Property, & Equipment, net		 80 113 74 45 13 8.52
Total Noncurrent Assets		 107 225 183 113 83 75
Goodwill		 40 172 133 85 65 65
Other Noncurrent Operating Assets		 67 54 49 27 18 9.51
Total Liabilities & Shareholders' Equity		 356 638 443 277 175 147
Total Liabilities		 257 252 232 194 146 116
Total Current Liabilities		 220 236 185 165 128 87
Short-Term Debt		 - - 1.25 8.07 9.50 1.06
Accounts Payable		 29 48 18 11 9.53 5.30
Accrued Expenses		 80 75 64 42 25 18
Current Deferred Revenue		 98 107 96 97 77 57
Other Current Liabilities		 13 6.23 5.43 7.16 6.35 4.96
Total Noncurrent Liabilities		 37 16 47 29 19 29
Long-Term Debt		 - - 40 21 9.67 23
Capital Lease Obligations		 - - 3.32 1.43 1.97 0.74
Other Noncurrent Operating Liabilities		 33 13 3.98 5.95 7.11 5.82
Total Equity & Noncontrolling Interests		 99 385 212 83 28 31
Total Preferred & Common Equity		 99 385 212 83 28 31
Preferred Stock		 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity		 99 385 212 83 28 31
Common Stock		 96 610 631 655 672 678
Retained Earnings		 3.34 -225 -419 -572 -644 -646
Accumulated Other Comprehensive Income / (Loss)		 -0.20 -0.02 0.04 -0.02 -0.05 -0.05

Quarterly Balance Sheets for Beachbody

This table presents Beachbody's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026 9/30/2026
Total Assets		 347 263 245 225 153 146 146 143 137 129
Total Current Assets		 131 116 103 95 62 57 60 62 57 51
Cash & Equivalents		 38 39 32 32 18 26 34 37 32 28
Restricted Cash		 4.25 4.25 4.25 4.25 4.25 4.25 4.25 4.25 4.25 1.75
Inventories, net		 32 21 24 18 13 11 11 10 13 14
Prepaid Expenses		 8.75 10 7.54 5.88 7.17 4.69 4.32 6.95 5.00 4.49
Other Current Assets		 48 42 36 35 19 11 6.71 3.65 3.20 2.70
Plant, Property, & Equipment, net		 50 37 32 25 11 11 9.79 7.07 5.82 5.12
Total Noncurrent Assets		 166 110 110 105 80 78 76 74 73 73
Goodwill		 125 85 85 85 65 65 65 65 65 65
Other Noncurrent Operating Assets		 37 25 24 20 15 13 11 9.32 8.12 7.86
Total Liabilities & Shareholders' Equity		 347 263 245 225 153 146 146 143 137 129
Total Liabilities		 206 190 178 167 129 126 122 109 99 87
Total Current Liabilities		 173 163 147 149 119 96 93 81 73 65
Short-Term Debt		 1.25 5.88 2.19 12 16 0.00 0.53 1.59 2.13 2.70
Accounts Payable		 16 8.43 13 7.11 8.17 4.97 4.28 6.31 6.84 5.80
Accrued Expenses		 46 41 36 38 20 21 23 14 13 12
Current Deferred Revenue		 102 102 92 89 70 67 62 55 49 43
Other Current Liabilities		 7.40 5.78 3.46 3.09 4.85 3.92 2.66 3.54 2.15 1.41
Total Noncurrent Liabilities		 33 28 32 18 9.66 30 29 28 26 22
Long-Term Debt		 28 19 19 10 0.00 23 23 22 21 20
Capital Lease Obligations		 1.70 2.25 2.05 1.85 1.68 1.37 0.97 0.60 0.51 0.42
Other Noncurrent Operating Liabilities		 3.99 6.67 10 6.61 7.99 4.93 4.75 5.38 4.38 1.43
Total Equity & Noncontrolling Interests		 141 73 67 58 24 20 25 34 37 42
Total Preferred & Common Equity		 141 73 67 58 24 20 25 34 37 42
Preferred Stock		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity		 141 73 67 58 24 20 25 34 37 42
Common Stock		 648 659 664 667 673 675 676 679 680 682
Retained Earnings		 -507 -586 -597 -609 -649 -655 -652 -644 -643 -639
Accumulated Other Comprehensive Income / (Loss)		 -0.20 0.02 0.01 0.03 -0.06 -0.06 -0.07 -0.06 -0.04 -0.04

Annual Metrics And Ratios for Beachbody

This table displays calculated financial ratios and metrics derived from Beachbody's official financial filings.

Metric 2019 2020 2021 2022 2023 2024
Period end date 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
DEI Shares Outstanding		 0.00 0.00 309,468,483.00 312,162,129.00 312,730,124.00 6,923,599.00
DEI Adjusted Shares Outstanding		 0.00 0.00 309,468,483.00 312,162,129.00 312,730,124.00 6,923,599.00
DEI Earnings Per Adjusted Shares Outstanding		 0.00 0.00 -0.74 -0.62 -0.49 -10.35
Growth Metrics		 - - - - - -
Revenue Growth		 0.00% 14.26% 1.17% -20.77% -23.85% -20.55%
EBITDA Growth		 0.00% -36.71% -466.44% 44.35% 19.87% 83.35%
EBIT Growth		 0.00% -128.62% -4,218.40% 20.34% 27.50% 55.79%
NOPAT Growth		 0.00% -113.68% -4,617.84% 31.67% 30.60% 53.04%
Net Income Growth		 0.00% -166.36% -965.61% 14.97% 21.40% 53.07%
EPS Growth		 0.00% -175.00% -822.22% -3,704.82% 22.51% 57.05%
Operating Cash Flow Growth		 0.00% 46.20% -450.40% 78.08% 52.22% 111.37%
Free Cash Flow Firm Growth		 0.00% 0.00% -847.91% 91.07% 102.47% 397.79%
Invested Capital Growth		 0.00% 0.00% 555.96% -36.85% -56.71% -67.31%
Revenue Q/Q Growth		 0.00% 0.00% 0.00% -8.96% -5.24% 0.00%
EBITDA Q/Q Growth		 0.00% 0.00% 0.00% 52.20% -48.93% 0.00%
EBIT Q/Q Growth		 0.00% 0.00% 0.00% 35.01% -15.39% 0.00%
NOPAT Q/Q Growth		 0.00% 0.00% 0.00% 36.28% -9.50% 0.00%
Net Income Q/Q Growth		 0.00% 0.00% 0.00% 34.22% -15.17% 0.00%
EPS Q/Q Growth		 0.00% 0.00% 0.00% -3,189.58% -5,590.70% 0.00%
Operating Cash Flow Q/Q Growth		 0.00% 0.00% -43.34% 58.23% 9.17% 0.00%
Free Cash Flow Firm Q/Q Growth		 0.00% 0.00% 0.00% 0.00% 104.78% 0.00%
Invested Capital Q/Q Growth		 0.00% 0.00% 0.00% -11.68% -41.17% 0.00%
Profitability Metrics		 - - - - - -
Gross Margin		 72.17% 71.08% 62.38% 53.39% 61.29% 68.61%
EBITDA Margin		 9.64% 5.34% -19.34% -13.58% -14.29% -3.00%
Operating Margin		 2.50% -0.73% -34.03% -29.35% -26.75% -15.81%
EBIT Margin		 2.61% -0.65% -27.86% -28.01% -26.67% -14.84%
Profit (Net Income) Margin		 4.27% -2.48% -26.14% -28.05% -28.96% -17.11%
Tax Burden Percent		 170.83% 347.75% 93.63% 98.45% 100.02% 100.33%
Interest Burden Percent		 95.99% 109.35% 100.22% 101.74% 108.57% 114.90%
Effective Tax Rate		 -70.83% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)		 0.00% -20.79% -129.77% -62.64% -78.38% -91.81%
ROIC Less NNEP Spread (ROIC-NNEP)		 0.00% 39.11% -105.04% 10.15% 175.72% 415.59%
Return on Net Nonoperating Assets (RNNOA)		 0.00% -22.39% 35.52% -2.43% -25.35% -37.36%
Return on Equity (ROE)		 0.00% -43.18% -94.25% -65.06% -103.73% -129.17%
Cash Return on Invested Capital (CROIC)		 0.00% -220.79% -276.85% -17.46% 0.78% 9.64%
Operating Return on Assets (OROA)		 0.00% -1.58% -48.98% -35.87% -39.03% -27.53%
Return on Assets (ROA)		 0.00% -6.02% -45.96% -35.93% -42.39% -31.74%
Return on Common Equity (ROCE)		 0.00% -43.18% -94.25% -65.06% -103.73% -129.17%
Return on Equity Simple (ROE_SIMPLE)		 0.00% -21.59% -59.26% -91.80% -184.44% -254.32%
Net Operating Profit after Tax (NOPAT)		 32 -4.41 -208 -142 -99 -46
NOPAT Margin		 4.27% -0.51% -23.82% -20.54% -18.72% -11.07%
Net Nonoperating Expense Percent (NNEP)		 0.00% -59.90% -24.72% -72.78% -254.10% -507.40%
Return On Investment Capital (ROIC_SIMPLE)		 - - - - -86.77% -93.99%
Cost of Revenue to Revenue		 27.83% 28.92% 37.62% 46.61% 38.71% 31.39%
SG&A Expenses to Revenue		 7.53% 7.51% 9.12% 11.33% 10.99% 11.75%
R&D to Revenue		 11.13% 10.77% 13.73% 15.08% 14.12% 18.24%
Operating Expenses to Revenue		 69.67% 71.81% 96.41% 82.74% 88.04% 84.42%
Earnings before Interest and Taxes (EBIT)		 20 -5.64 -243 -194 -141 -62
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)		 73 46 -169 -94 -75 -13
Valuation Ratios		 - - - - - -
Price to Book Value (P/BV)		 0.00 2.63 1.90 1.23 3.15 9.27
Price to Tangible Book Value (P/TBV)		 0.00 4.41 3.43 3.34 0.00 0.00
Price to Revenue (P/Rev)		 0.35 0.30 0.84 0.38 0.50 0.62
Price to Earnings (P/E)		 8.08 0.00 0.00 0.00 0.00 0.00
Dividend Yield		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield		 12.37% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)		 0.00 4.81 2.25 1.28 3.34 10.36
Enterprise Value to Revenue (EV/Rev)		 0.00 0.24 0.72 0.33 0.48 0.62
Enterprise Value to EBITDA (EV/EBITDA)		 0.00 4.43 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)		 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)		 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)		 0.00 3.32 0.00 0.00 0.00 100.59
Enterprise Value to Free Cash Flow (EV/FCFF)		 0.00 0.00 0.00 0.00 260.21 52.97
Leverage & Solvency		 - - - - - -
Debt to Equity		 0.00 0.00 0.00 0.21 0.37 0.75
Long-Term Debt to Equity		 0.00 0.00 0.00 0.20 0.28 0.41
Financial Leverage		 0.00 -0.57 -0.34 -0.24 -0.14 -0.09
Leverage Ratio		 0.00 3.59 2.05 1.81 2.45 4.07
Compound Leverage Factor		 0.00 3.92 2.06 1.84 2.66 4.68
Debt to Total Capital		 0.00% 0.00% 0.00% 17.32% 27.24% 42.87%
Short-Term Debt to Total Capital		 0.00% 0.00% 0.00% 0.49% 7.09% 19.27%
Long-Term Debt to Total Capital		 0.00% 0.00% 0.00% 16.83% 20.15% 23.61%
Preferred Equity to Total Capital		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital		 0.00% 100.00% 100.00% 82.68% 72.76% 57.13%
Debt to EBITDA		 0.00 0.00 0.00 -0.47 -0.41 -1.69
Net Debt to EBITDA		 0.00 0.00 0.00 0.38 0.09 0.26
Long-Term Debt to EBITDA		 0.00 0.00 0.00 -0.46 -0.30 -0.93
Debt to NOPAT		 0.00 0.00 0.00 -0.31 -0.31 -0.46
Net Debt to NOPAT		 0.00 0.00 0.00 0.25 0.07 0.07
Long-Term Debt to NOPAT		 0.00 0.00 0.00 -0.30 -0.23 -0.25
Altman Z-Score		 0.00 2.82 1.48 -0.53 -2.06 -3.20
Noncontrolling Interest Sharing Ratio		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios		 - - - - - -
Current Ratio		 0.00 0.77 1.27 1.01 0.72 0.62
Quick Ratio		 0.00 0.26 0.44 0.43 0.20 0.16
Cash Flow Metrics		 - - - - - -
Free Cash Flow to Firm (FCFF)		 0.00 -47 -444 -40 0.98 4.87
Operating Cash Flow to CapEx		 176.47% 161.94% -276.28% -178.06% -342.72% 0.00%
Free Cash Flow to Firm to Interest Expense		 0.00 -88.89 -828.40 -11.77 0.08 0.53
Operating Cash Flow to Interest Expense		 53.19 116.57 -401.58 -14.01 -1.87 0.28
Operating Cash Flow Less CapEx to Interest Expense		 23.05 44.59 -546.94 -21.87 -2.42 0.39
Efficiency Ratios		 - - - - - -
Asset Turnover		 0.00 2.42 1.76 1.28 1.46 1.86
Accounts Receivable Turnover		 0.00 0.00 0.00 0.00 0.00 0.00
Inventory Turnover		 0.00 3.82 3.32 3.45 5.16 6.37
Fixed Asset Turnover		 0.00 10.77 9.04 7.39 8.84 14.49
Accounts Payable Turnover		 0.00 8.62 8.50 9.73 14.27 13.02
Days Sales Outstanding (DSO)		 0.00 0.00 0.00 0.00 0.00 0.00
Days Inventory Outstanding (DIO)		 0.00 95.53 109.99 105.66 70.70 57.31
Days Payable Outstanding (DPO)		 0.00 42.36 42.96 37.51 25.58 28.03
Cash Conversion Cycle (CCC)		 0.00 53.17 67.04 68.15 45.12 29.27
Capital & Investment Metrics		 - - - - - -
Invested Capital		 0.00 42 278 176 76 25
Invested Capital Turnover		 0.00 40.71 5.45 3.05 4.19 8.30
Increase / (Decrease) in Invested Capital		 0.00 42 236 -103 -100 -51
Enterprise Value (EV)		 0.00 204 626 225 254 258
Market Capitalization		 261 261 733 261 261 261
Book Value per Share		 $0.00 $0.41 $1.25 $0.68 $0.26 $4.07
Tangible Book Value per Share		 $0.00 $0.25 $0.69 $0.25 ($0.01) ($5.34)
Total Capital		 0.00 99 385 256 114 49
Total Debt		 0.00 0.00 0.00 44 31 21
Total Long-Term Debt		 0.00 0.00 0.00 43 23 12
Net Debt		 0.00 -57 -107 -36 -6.68 -3.30
Capital Expenditures (CapEx)		 24 38 78 26 6.58 -1.06
Debt-free, Cash-free Net Working Capital (DFCFNWC)		 0.00 -108 -44 -77 -76 -64
Debt-free Net Working Capital (DFNWC)		 0.00 -51 63 3.06 -38 -39
Net Working Capital (NWC)		 0.00 -51 63 1.81 -46 -49
Net Nonoperating Expense (NNE)		 -0.04 17 20 52 54 25
Net Nonoperating Obligations (NNO)		 0.00 -57 -107 -36 -6.68 -3.30
Total Depreciation and Amortization (D&A)		 53 52 74 100 65 50
Debt-free, Cash-free Net Working Capital to Revenue		 0.00% -12.47% -5.03% -11.13% -14.33% -15.26%
Debt-free Net Working Capital to Revenue		 0.00% -5.89% 7.23% 0.44% -7.18% -9.42%
Net Working Capital to Revenue		 0.00% -5.89% 7.23% 0.26% -8.71% -11.69%
Earnings Adjustments		 - - - - - -
Adjusted Basic Earnings per Share		 $0.00 $0.00 ($41.50) ($0.63) ($24.47) ($10.51)
Adjusted Weighted Average Basic Shares Outstanding		 0.00 0.00 5.51M 307.49M 6.24M 6.82M
Adjusted Diluted Earnings per Share		 $0.00 $0.00 ($41.50) ($0.63) ($24.47) ($10.51)
Adjusted Weighted Average Diluted Shares Outstanding		 0.00 0.00 5.51M 307.49M 6.24M 6.82M
Adjusted Basic & Diluted Earnings per Share		 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding		 0.00 0.00 6.20M 312.16M 6.83M 6.99M
Normalized Net Operating Profit after Tax (NOPAT)		 14 -5.59 -142 -121 -64 -27
Normalized NOPAT Margin		 1.86% -0.65% -16.24% -17.52% -12.14% -6.41%
Pre Tax Income Margin		 2.50% -0.71% -27.92% -28.50% -28.95% -17.05%
Debt Service Ratios		 - - - - - -
EBIT to Interest Expense		 24.93 -10.69 -454.08 -57.56 -11.67 -6.71
NOPAT to Interest Expense		 40.83 -8.37 -388.29 -42.22 -8.20 -5.00
EBIT Less CapEx to Interest Expense		 -5.21 -82.67 -599.43 -65.43 -12.22 -6.60
NOPAT Less CapEx to Interest Expense		 10.69 -80.35 -533.64 -50.09 -8.74 -4.89
Payout Ratios		 - - - - - -
Dividend Payout Ratio		 21.83% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio		 21.83% 0.00% 0.00% 0.00% 0.00% 0.00%

Quarterly Metrics And Ratios for Beachbody

This table displays calculated financial ratios and metrics derived from Beachbody's official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026 9/30/2026
DEI Shares Outstanding		 312,730,124.00 6,830,898.00 6,871,746.00 6,916,171.00 6,923,599.00 6,987,182.00 7,005,215.00 7,067,015.00 7,088,037.00 7,241,764.00 7,284,736.00
DEI Adjusted Shares Outstanding		 312,730,124.00 6,830,898.00 6,871,746.00 6,916,171.00 6,923,599.00 6,987,182.00 7,005,215.00 7,067,015.00 7,088,037.00 7,241,764.00 7,284,736.00
DEI Earnings Per Adjusted Shares Outstanding		 -0.21 -2.08 -1.58 -1.74 -4.99 -0.82 -0.84 0.50 0.33 0.19 0.45
Growth Metrics		 - - - - - - - - - - -
Revenue Growth		 -19.68% -17.15% -18.35% -20.32% -27.42% -39.72% -41.97% -41.40% -24.98% -22.41% -24.55%
EBITDA Growth		 -111.53% 94.36% 125.55% 118.57% 66.26% 489.24% 40.44% 289.03% 222.02% 154.30% -16.86%
EBIT Growth		 -42.35% 58.71% 63.97% 62.57% 48.57% 62.62% 71.94% 144.68% 180.52% 206.17% -5.62%
NOPAT Growth		 -25.40% 60.55% 60.78% 55.14% 45.52% 66.05% 58.19% 154.75% 221.08% 155.39% -73.71%
Net Income Growth		 -44.75% 51.30% 57.80% 63.26% 46.87% 59.57% 45.70% 129.73% 139.77% 123.46% -8.07%
EPS Growth		 -42.54% 55.51% 61.22% 66.92% 51.34% 60.00% 46.54% 129.14% 135.71% 112.94% -25.49%
Operating Cash Flow Growth		 22.25% 216.08% 85.76% 600.93% 15.40% -74.36% 558.16% 841.50% -144.36% -176.52% -156.83%
Free Cash Flow Firm Growth		 -16.65% 52.01% 73.40% 51.57% -50.90% -67.12% -61.19% -47.28% -84.70% -122.49% -161.12%
Invested Capital Growth		 -56.71% -66.34% -64.87% -64.91% -67.31% -64.95% -72.03% -75.94% -10.59% 64.01% 232.82%
Revenue Q/Q Growth		 -7.20% 0.87% -8.22% -7.25% -15.48% -16.22% -11.64% -6.34% 0.00% -8.60% -8.93%
EBITDA Q/Q Growth		 -297.05% 98.79% 393.47% 31.97% -54.65% 113.93% 5.89% 265.55% 0.00% -16.38% 19.52%
EBIT Q/Q Growth		 -130.25% 82.43% 23.88% -21.54% -216.37% 87.23% 42.85% 293.49% 0.00% -24.64% 72.00%
NOPAT Q/Q Growth		 -108.15% 82.07% 12.39% -37.21% -152.83% 88.83% -7.89% 279.69% 0.00% -50.64% -14.70%
Net Income Q/Q Growth		 -99.10% 78.14% 23.57% -10.47% -187.91% 83.37% -2.64% 160.49% 0.00% -39.46% 137.07%
EPS Q/Q Growth		 -96.98% 79.85% 24.29% -10.06% -189.71% 83.43% -1.19% 160.00% 0.00% -63.33% 245.45%
Operating Cash Flow Q/Q Growth		 -3,582.41% 214.84% -110.13% 216.97% -721.90% 134.80% 80.96% 140.37% 0.00% -212.13% -78.51%
Free Cash Flow Firm Q/Q Growth		 16.28% 80.35% -10.66% -19.10% -62.33% 20.77% 5.46% 9.89% 0.00% -255.06% -198.65%
Invested Capital Q/Q Growth		 -41.17% -25.91% -4.76% -15.47% -45.19% -20.56% -24.00% -27.28% 0.00% 39.40% 47.58%
Profitability Metrics		 - - - - - - - - - - -
Gross Margin		 62.16% 67.71% 69.32% 67.33% 70.48% 71.24% 72.31% 74.56% 71.84% 72.05% 70.74%
EBITDA Margin		 -39.44% -0.47% 1.51% 2.15% -18.34% 3.05% 3.65% 14.27% 13.09% 11.98% 15.72%
Operating Margin		 -50.73% -9.02% -8.61% -12.73% -38.08% -5.08% -6.20% 8.33% 5.74% 3.36% 2.90%
EBIT Margin		 -52.94% -9.22% -7.65% -10.02% -37.51% -5.72% -3.70% 7.64% 6.14% 5.06% 9.56%
Profit (Net Income) Margin		 -54.65% -11.84% -9.86% -11.75% -40.01% -7.94% -9.23% 5.96% 4.21% 2.79% 7.26%
Tax Burden Percent		 99.90% 100.44% 100.62% 100.97% 99.99% 100.79% 101.74% 101.39% 98.62% 92.14% 100.28%
Interest Burden Percent		 103.33% 127.86% 128.14% 116.07% 106.67% 137.82% 245.20% 76.92% 69.57% 59.82% 75.76%
Effective Tax Rate		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 7.86% 0.00%
Return on Invested Capital (ROIC)		 -148.65% -28.32% -27.86% -46.05% -221.16% -34.65% -41.04% 83.57% 0.00% 0.00% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)		 -41.35% 6.22% 2.98% -22.65% 10.17% -3.88% -6.72% 94.16% 0.00% 0.00% 0.00%
Return on Net Nonoperating Assets (RNNOA)		 5.97% -0.91% -0.35% 2.81% -0.91% 0.83% 1.41% -30.34% 0.00% 0.00% 0.00%
Return on Equity (ROE)		 -142.68% -29.23% -28.21% -43.25% -222.07% -33.82% -39.63% 53.23% 0.00% 0.00% 0.00%
Cash Return on Invested Capital (CROIC)		 0.78% 21.49% 21.66% 21.01% 9.64% -12.43% 3.48% 34.04% 11.19% -48.49% -107.58%
Operating Return on Assets (OROA)		 -77.48% -13.65% -11.48% -15.80% -69.61% -10.21% -6.15% 11.61% 0.00% 0.00% 0.00%
Return on Assets (ROA)		 -79.99% -17.52% -14.80% -18.51% -74.24% -14.19% -15.34% 9.06% 0.00% 0.00% 0.00%
Return on Common Equity (ROCE)		 -142.68% -29.23% -28.21% -43.25% -222.07% -33.82% -39.63% 53.23% 0.00% 0.00% 0.00%
Return on Equity Simple (ROE_SIMPLE)		 0.00% -189.26% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)		 -42 -7.58 -6.64 -9.11 -23 -2.57 -2.77 4.99 3.11 1.54 1.31
NOPAT Margin		 -35.51% -6.31% -6.02% -8.91% -26.66% -3.55% -4.34% 8.33% 5.74% 3.10% 2.90%
Net Nonoperating Expense Percent (NNEP)		 -107.29% -34.54% -30.83% -23.41% -231.33% -30.77% -34.32% -10.59% -7.90% -1.73% 19.96%
Return On Investment Capital (ROIC_SIMPLE)		 -37.15% -7.61% -7.35% -11.11% -46.69% -6.10% -6.19% 10.15% 5.32% 2.51% 2.00%
Cost of Revenue to Revenue		 37.84% 32.29% 30.68% 32.67% 29.52% 28.76% 27.69% 25.44% 28.16% 27.95% 29.26%
SG&A Expenses to Revenue		 11.40% 11.23% 11.24% 11.51% 13.38% 16.11% 18.10% 16.93% 14.22% 17.25% 19.73%
R&D to Revenue		 14.94% 14.76% 15.58% 18.97% 25.60% 17.41% 16.60% 17.38% 17.33% 19.92% 22.56%
Operating Expenses to Revenue		 112.88% 76.72% 77.92% 80.07% 108.56% 76.31% 78.51% 66.23% 66.11% 68.69% 67.84%
Earnings before Interest and Taxes (EBIT)		 -63 -11 -8.43 -10 -32 -4.14 -2.37 4.58 3.33 2.51 4.32
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)		 -47 -0.57 1.66 2.20 -16 2.21 2.34 8.54 7.11 5.94 7.10
Valuation Ratios		 - - - - - - - - - - -
Price to Book Value (P/BV)		 31.33 0.90 0.87 0.68 1.51 2.18 1.43 1.69 2.24 1.99 0.81
Price to Tangible Book Value (P/TBV)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)		 4.92 0.13 0.12 0.09 0.10 0.14 0.09 0.15 0.00 0.00 0.00
Price to Earnings (P/E)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)		 33.99 0.87 0.84 0.59 1.58 2.43 1.58 2.57 3.41 2.50 0.78
Enterprise Value to Revenue (EV/Rev)		 4.91 0.10 0.09 0.06 0.09 0.13 0.07 0.10 0.00 0.00 0.00
Enterprise Value to EBITDA (EV/EBITDA)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)		 0.00 0.00 1,150.23 19.87 15.33 0.00 25.42 2.80 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)		 2,645.65 2.05 2.01 1.45 8.07 0.00 19.86 2.93 28.81 0.00 0.00
Leverage & Solvency		 - - - - - - - - - - -
Debt to Equity		 0.37 0.37 0.35 0.40 0.75 0.75 1.22 0.99 0.70 0.65 0.55
Long-Term Debt to Equity		 0.28 0.29 0.32 0.20 0.41 0.07 1.22 0.97 0.66 0.59 0.49
Financial Leverage		 -0.14 -0.15 -0.12 -0.12 -0.09 -0.21 -0.21 -0.32 -0.36 -0.31 -0.29
Leverage Ratio		 2.45 2.59 2.72 2.87 4.07 4.29 4.50 4.48 5.06 4.92 4.11
Compound Leverage Factor		 2.53 3.31 3.48 3.33 4.34 5.92 11.03 3.44 3.52 2.95 3.11
Debt to Total Capital		 27.24% 26.93% 26.04% 28.76% 42.87% 42.96% 55.03% 49.73% 41.29% 39.30% 35.52%
Short-Term Debt to Total Capital		 7.09% 5.90% 2.42% 14.28% 19.27% 38.98% 0.00% 1.08% 2.72% 3.47% 4.11%
Long-Term Debt to Total Capital		 20.15% 21.03% 23.62% 14.48% 23.61% 3.98% 55.03% 48.65% 38.56% 35.83% 31.41%
Preferred Equity to Total Capital		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital		 72.76% 73.07% 73.96% 71.24% 57.13% 57.04% 44.97% 50.27% 58.71% 60.70% 64.48%
Debt to EBITDA		 -0.41 -0.41 -0.41 -0.54 -1.69 -1.85 -2.71 -8.88 0.00 0.00 0.00
Net Debt to EBITDA		 0.09 0.25 0.23 0.30 0.26 0.44 0.57 5.00 0.00 0.00 0.00
Long-Term Debt to EBITDA		 -0.30 -0.32 -0.37 -0.27 -0.93 -0.17 -2.71 -8.68 0.00 0.00 0.00
Debt to NOPAT		 -0.31 -0.31 -0.31 -0.36 -0.46 -0.44 -0.66 -0.98 0.00 0.00 0.00
Net Debt to NOPAT		 0.07 0.19 0.17 0.20 0.07 0.10 0.14 0.55 0.00 0.00 0.00
Long-Term Debt to NOPAT		 -0.23 -0.24 -0.28 -0.18 -0.25 -0.04 -0.66 -0.96 0.00 0.00 0.00
Altman Z-Score		 6.08 -1.35 -1.59 -2.07 -3.54 -3.82 -4.30 -4.26 -5.96 -6.22 -6.72
Noncontrolling Interest Sharing Ratio		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios		 - - - - - - - - - - -
Current Ratio		 0.72 0.72 0.71 0.64 0.62 0.52 0.60 0.65 0.76 0.79 0.79
Quick Ratio		 0.20 0.24 0.22 0.22 0.16 0.15 0.27 0.36 0.45 0.44 0.43
Cash Flow Metrics		 - - - - - - - - - - -
Free Cash Flow to Firm (FCFF)		 57 104 92 75 28 34 36 39 5.21 -8.07 -24
Operating Cash Flow to CapEx		 -738.53% 0.00% -74.24% 105.15% -1,184.68% 337.46% 233.24% 858.21% -151.90% -426.71% -917.43%
Free Cash Flow to Firm to Interest Expense		 27.32 33.57 39.01 45.46 13.05 21.75 10.45 37.36 5.14 -8.00 -23.03
Operating Cash Flow to Interest Expense		 -3.79 2.96 -0.39 0.66 -3.12 1.50 1.23 9.65 -1.02 -3.21 -5.53
Operating Cash Flow Less CapEx to Interest Expense		 -4.30 4.23 -0.92 0.03 -3.38 1.05 0.71 8.52 -1.70 -3.97 -6.13
Efficiency Ratios		 - - - - - - - - - - -
Asset Turnover		 1.46 1.48 1.50 1.58 1.86 1.79 1.66 1.52 0.00 0.00 0.00
Accounts Receivable Turnover		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inventory Turnover		 5.16 5.48 5.09 6.07 6.37 6.62 5.54 5.44 0.00 0.00 0.00
Fixed Asset Turnover		 8.84 9.66 10.59 12.00 14.49 15.72 15.25 16.29 0.00 0.00 0.00
Accounts Payable Turnover		 14.27 15.03 13.10 13.00 13.02 13.67 10.98 13.92 0.00 0.00 0.00
Days Sales Outstanding (DSO)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Inventory Outstanding (DIO)		 70.70 66.65 71.73 60.14 57.31 55.13 65.93 67.14 0.00 0.00 0.00
Days Payable Outstanding (DPO)		 25.58 24.29 27.85 28.07 28.03 26.70 33.24 26.23 0.00 0.00 0.00
Cash Conversion Cycle (CCC)		 45.12 42.36 43.88 32.07 29.27 28.43 32.69 40.91 0.00 0.00 0.00
Capital & Investment Metrics		 - - - - - - - - - - -
Invested Capital		 76 56 54 45 25 20 15 11 18 25 36
Invested Capital Turnover		 4.19 4.49 4.62 5.17 8.30 9.75 9.46 10.04 0.00 0.00 0.00
Increase / (Decrease) in Invested Capital		 -100 -111 -99 -84 -51 -37 -39 -34 -2.09 9.61 25
Enterprise Value (EV)		 2,586 49 45 27 39 48 24 28 60 61 28
Market Capitalization		 2,593 66 58 40 43 52 29 42 77 74 34
Book Value per Share		 $0.26 $10.65 $9.72 $8.44 $4.07 $3.44 $2.88 $3.49 $4.83 $5.14 $5.81
Tangible Book Value per Share		 ($0.01) ($1.82) ($2.68) ($3.87) ($5.34) ($5.89) ($6.42) ($5.73) ($4.33) ($3.86) ($3.14)
Total Capital		 114 100 90 82 49 42 45 49 59 61 66
Total Debt		 31 27 24 24 21 18 25 24 24 24 23
Total Long-Term Debt		 23 21 21 12 12 1.68 25 24 23 22 21
Net Debt		 -6.68 -16 -13 -13 -3.30 -4.28 -5.14 -14 -17 -13 -5.97
Capital Expenditures (CapEx)		 1.08 -3.90 1.25 1.03 0.57 0.69 1.82 1.19 0.68 0.76 0.63
Debt-free, Cash-free Net Working Capital (DFCFNWC)		 -76 -84 -78 -78 -64 -63 -69 -70 -59 -50 -40
Debt-free Net Working Capital (DFNWC)		 -38 -40 -41 -42 -39 -41 -39 -32 -18 -13 -11
Net Working Capital (NWC)		 -46 -46 -43 -53 -49 -57 -39 -33 -19 -16 -14
Net Nonoperating Expense (NNE)		 23 6.64 4.23 2.90 12 3.18 3.13 1.42 0.83 0.15 -1.97
Net Nonoperating Obligations (NNO)		 -6.68 -16 -13 -13 -3.30 -4.28 -5.14 -14 -17 -13 -5.97
Total Depreciation and Amortization (D&A)		 16 11 10 12 17 6.35 4.70 3.97 3.78 3.43 2.78
Debt-free, Cash-free Net Working Capital to Revenue		 -14.33% -16.63% -16.24% -17.33% -15.26% -17.01% -21.13% -24.90% 0.00% 0.00% 0.00%
Debt-free Net Working Capital to Revenue		 -7.18% -8.04% -8.58% -9.23% -9.42% -10.98% -11.96% -11.39% 0.00% 0.00% 0.00%
Net Working Capital to Revenue		 -8.71% -9.21% -9.04% -11.82% -11.69% -15.41% -11.96% -11.57% 0.00% 0.00% 0.00%
Earnings Adjustments		 - - - - - - - - - - -
Adjusted Basic Earnings per Share		 ($10.42) ($2.10) ($1.59) ($1.75) ($5.07) ($0.84) ($0.85) $0.51 $0.32 $0.19 $0.45
Adjusted Weighted Average Basic Shares Outstanding		 6.24M 6.76M 6.81M 6.84M 6.82M 6.88M 6.95M 7.00M 7.11M 7.18M 7.22M
Adjusted Diluted Earnings per Share		 ($10.42) ($2.10) ($1.59) ($1.75) ($5.07) ($0.84) ($0.85) $0.51 $0.30 $0.11 $0.38
Adjusted Weighted Average Diluted Shares Outstanding		 6.24M 6.76M 6.81M 6.84M 6.82M 6.88M 6.95M 7.05M 7.57M 7.90M 7.42M
Adjusted Basic & Diluted Earnings per Share		 ($10.42) $0.00 $0.00 $0.00 ($5.07) $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding		 6.83M 6.87M 6.92M 6.92M 6.99M 7.01M 7.07M 7.09M 7.24M 7.28M 7.31M
Normalized Net Operating Profit after Tax (NOPAT)		 -12 -6.43 -6.64 -5.55 -8.24 -2.57 -1.03 3.48 2.18 1.54 0.92
Normalized NOPAT Margin		 -10.19% -5.35% -6.02% -5.43% -9.54% -3.55% -1.61% 5.81% 4.02% 3.10% 2.03%
Pre Tax Income Margin		 -54.70% -11.79% -9.80% -11.63% -40.02% -7.88% -9.07% 5.88% 4.27% 3.03% 7.24%
Debt Service Ratios		 - - - - - - - - - - -
EBIT to Interest Expense		 -29.99 -3.59 -3.55 -6.22 -15.00 -2.64 -0.69 4.33 3.29 2.49 4.13
NOPAT to Interest Expense		 -20.11 -2.46 -2.80 -5.53 -10.66 -1.64 -0.81 4.72 3.07 1.52 1.25
EBIT Less CapEx to Interest Expense		 -30.50 -2.32 -4.08 -6.85 -15.26 -3.09 -1.22 3.21 2.61 1.74 3.52
NOPAT Less CapEx to Interest Expense		 -20.63 -1.19 -3.32 -6.16 -10.92 -2.09 -1.34 3.60 2.40 0.77 0.65
Payout Ratios		 - - - - - - - - - - -
Dividend Payout Ratio		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Financials Breakdown Chart

Key Financial Trends

Beachbody’s financial results show meaningful progress toward profitability, but the company remains challenged by declining revenue, negative operating cash flow and a weak current-liquidity position. The latest quarter included several encouraging improvements in cost control and net income, although investors will likely need to see sustained revenue stabilization and positive cash generation before the turnaround can be considered durable.

  • Beachbody returned to profitability. Q2 2026 net income attributable to common shareholders was $1.4 million, or $0.19 per basic share, compared with a $5.9 million loss in Q2 2025 and a $10.9 million loss in Q2 2024. The company also reported $2.3 million of net income in Q1 2026.
  • Operating expenses have been reduced substantially. Q2 2026 operating expenses were $34.1 million, down from $50.2 million in Q2 2025 and $85.9 million in Q2 2024. Marketing expense fell to $15.6 million from $25.5 million a year earlier, while selling, general and administrative expense declined to $8.6 million from $11.6 million.
  • Operating profitability has improved. Beachbody generated $1.7 million of operating income in Q2 2026, compared with operating losses of $4.0 million in Q2 2025 and $9.5 million in Q2 2024. The latest operating margin was approximately 3.4%.
  • Gross margin remains relatively stable despite lower revenue. Q2 2026 gross profit was $35.7 million, representing a gross margin of roughly 72.0%, compared with approximately 72.3% in Q2 2025 and 69.3% in Q2 2024. This suggests cost of revenue has declined alongside sales.
  • Debt balances have generally been reduced from earlier periods. At June 30, 2026, short- and long-term debt totaled approximately $23.6 million, compared with $25.5 million at March 31, 2025 and $31.0 million at March 31, 2024, excluding capital lease obligations. The company also made debt repayments in each reported quarter.
  • Shareholders’ equity has improved from the 2024 lows. Total equity was $37.2 million at the end of Q2 2026, up from $20.2 million in Q2 2025 and $24.0 million in Q1 2025. The improvement reflects recent profitable quarters and a lower accumulated deficit, although retained earnings remain deeply negative.
  • Deferred revenue remains a major balance-sheet item. Current deferred revenue was $48.8 million at June 30, 2026, down from $55.2 million in Q1 2026 and $66.6 million in Q2 2024. This liability may represent future revenue recognition, but it also indicates that the company has substantial obligations to deliver products or services associated with prior customer payments.
  • Non-cash expenses continue to materially affect cash-flow interpretation. Q2 2026 depreciation and amortization totaled $3.4 million, compared with $4.8 million in Q2 2025. These expenses helped reconcile reported net income to operating cash flow, so investors should focus on cash generation rather than earnings alone.
  • Goodwill remains concentrated on the balance sheet. Goodwill was $65.2 million, or nearly half of total assets, at June 30, 2026. The balance has remained unchanged in the available periods, but future impairment charges could reduce equity if operating performance deteriorates.
  • Revenue continues to decline sharply. Q2 2026 revenue was $49.6 million, down from $54.3 million in Q1 2026, $63.9 million in Q2 2025 and $110.2 million in Q2 2024. Revenue has also fallen from $128.3 million in Q3 2023, indicating a prolonged contraction in the company’s sales base.
  • Operating cash flow turned negative in both 2026 quarters reported. Beachbody used $1.0 million of cash in operating activities in Q1 2026 and $3.2 million in Q2 2026, compared with $10.2 million of positive operating cash flow in Q3 2025 and $4.2 million in Q2 2025. In Q2 2026, a $8.4 million unfavorable change in operating assets and liabilities more than offset net income and non-cash adjustments.
  • Cash balances are declining. Cash and equivalents fell to $32.4 million at June 30, 2026, from $36.6 million at March 31, 2026 and $33.9 million at September 30, 2025. The company’s total cash decrease was $4.0 million in Q2 2026 after operating, investing and financing outflows.
  • Liquidity is tight. Total current assets were $57.4 million versus $73.0 million of current liabilities, producing a current ratio of approximately 0.79. Cash and restricted cash together totaled $36.6 million, which was still well below current liabilities.
  • The company remains heavily dependent on cost reductions. Although Beachbody is reporting profits, Q2 2026 revenue fell 22% year over year. Continued profitability could be difficult to maintain if additional cost savings cannot offset further customer or subscription declines.
  • Accumulated losses remain substantial. Retained earnings were negative $642.7 million at June 30, 2026. While this deficit has improved from negative $655.2 million in Q2 2024, it underscores the company’s long history of losses and limits the balance-sheet cushion available to shareholders.
  • Interest costs continue to consume a meaningful portion of operating profit. Q2 2026 interest expense was $1.0 million, representing more than 60% of reported operating income. This leaves limited room for revenue volatility, higher borrowing costs or unexpected expenses.

Overall, Beachbody’s latest statements point to a cost-driven turnaround rather than a revenue-led recovery. The return to quarterly profitability and lower operating expenses are positive developments, but the falling sales trend, negative operating cash flow and current-liability burden remain significant risks for investors. Sustained positive operating cash flow and stabilization in revenue will be key indicators to monitor in future quarters.

11/14/26 06:14 PM ETAI Generated. May Contain Errors.

Beachbody Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Beachbody's financial year ends in December. Their financial year 2024 ended on December 31, 2024.

Beachbody's net income appears to be on a downward trend, with a most recent value of -$71.64 million in 2024, compared with $32.30 million in 2019. The previous period was -$152.64 million in 2023. View Beachbody's forecast to see where analysts expect Beachbody to go next.

Beachbody's total operating income in 2024 was -$66.21 million, based on the following breakdown:
  • Total Gross Profit: $287.34 million
  • Total Operating Expenses: $353.55 million

Over the last 5 years, Beachbody's total revenue changed from $755.78 million in 2019 to $418.80 million in 2024, a change of -44.6%.

In the past 12 quarters, Beachbody's cash and equivalents has ranged from $18.13 million in Q1 2025 to $38.93 million in Q1 2024, and is currently $27.53 million as of their latest financial filing in Q3 2026.

Beachbody had total debt of $21.14 million at the end of 2024, a 31.8% decrease from 2023, and none in 2019.

Over the last 5 years, Beachbody's book value per share changed from 0.00 in 2019 to 4.07 in 2024, a change of 406.9%.


Related Companies

Financial statements for NASDAQ:BODI last updated on 11/10/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners
Why I'm selling my Snapback Indicator for just $7
For Black Friday, Base Camp Trading's Thomas Wood is offering lifetime access to his proprietary Snapback Indi...
Base Camp Trading | Sponsoredtc pixel
Every Starlink dish pays this stock
There's a chip inside every Tesla and Starlink dish that Elon doesn't own. He pays royalties to use it. Now...
Behind the Markets | Sponsoredtc pixel
Your free book is about to disappear
Bill Poulos is giving away his 'Safe Trade Options Formula' book for free - but only for a limited time throug...
Profits Run | Sponsoredtc pixel
My public warning after 55 years of watching the markets
Dr. Martin D. Weiss has publicly predicted six major American market crashes over his 55-year career, each war...
Weiss Ratings | Sponsoredtc pixel
What the hell is going on?
Porter Stansberry says President Trump is quietly replacing the U.S. dollar without a vote in Congress, and th...
Porter & Company | Sponsoredtc pixel
URGENT: If you own a home, please review the map below.
More than 1,300 red dots are scattered across the country, and 2,800 more are already on the way. Jim Rickards...
Paradigm Press | Sponsoredtc pixel
The SpaceX Play Nobody Is Talking About
A 30-year veteran who called Tesla before it soared 1,216% is spotlighting a company operating in the shadows ...
StocksToTrade | Sponsoredtc pixel
Management just bought 2.8 million shares
Management just backed a $100 million buyback, repurchasing 2.8 million shares at an average price of $35.26 i...
Monument Traders Alliance | Sponsoredtc pixel