The Beachbody Company, Inc.BODINYSE

Revenue (LTM)

$252M

-39.9% YoY

Net Income (LTM)

$-3M

+96.0% YoY

Free Cash Flow

$17M

Revenue CAGR (5Y)

-21.9%

Marginsimproving

FCFTurned positive

Unprofitable

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Revenue	874	692↓20.8%	527↓23.9%	419↓20.5%	252↓39.9%
Gross Profit	545	370↓32.2%	323↓12.6%	287↓11.1%	184↓36.0%
Operating Income	-297	-203↑31.7%	-141↑30.6%	-66↑53.0%	8↑112.1%
Net Income	-228	-194↑15.0%	-153↑21.4%	-72↑53.1%	-3↑96.0%
EBITDA	-184	-95↑48.4%	-80↑15.1%	-38↑52.3%	26↑166.6%
EPS Diluted	-41.50	-31.50↑24.1%	-24.47↑22.3%	-10.51↑57.0%	-0.41↑96.1%

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Cash & Equivalents	104	80↓23.0%	33↓58.4%	20↓39.7%	39↑94.2%
Total Current Assets	299	186↓37.7%	119↓36.0%	79↓34.0%	64↓18.9%
Total Assets	638	443↓30.5%	277↓37.6%	175↓36.9%	147↓15.8%
Total Current Liabilities	236	185↓21.8%	165↓10.5%	128↓22.7%	87↓32.2%
Total Liabilities	252	232↓8.1%	194↓16.3%	146↓24.6%	116↓21.0%
Total Equity	385	212↓45.1%	83↓60.9%	28↓66.0%	31↑11.2%
Total Debt	7	46↑551.5%	33↓29.4%	22↓31.5%	25↑13.0%
Net Debt	-97	-34↑65.3%	-0↑98.5%	2↑588.2%	-14↓669.3%

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Operating Cash Flow	-215	-47↑78.1%	-23↑52.2%	3↑111.4%	22↑748.9%
Capital Expenditure	-78	-26↑66.0%	-7↑75.2%	-5↑30.9%	-4↑3.1%
Free Cash Flow	-293	-74↑74.9%	-29↑60.5%	-2↑93.2%	17↑976.3%
Stock-Based Comp	16	18↑7.4%	24↑35.6%	17↓28.6%	6↓67.1%
Net Change in Cash	50	-27↓153.7%	-47↓73.1%	-13↑71.7%	19↑242.4%

Values in millions except EPS · Ratios shown as percentages · Click any metric to drill down

Explore More

Filter and sort all 500 stocks

Today's biggest gainers and losers

Visual sector performance