beachbody co inc - BODI

BODI

Close Chg Chg %
10.28 -0.09 -0.88%

Closed Market

10.19

-0.09 (0.88%)

Volume: 42.49K

Last Updated:

Jan 7, 2026, 4:00 PM EDT

Company Overview: beachbody co inc - BODI

BODI Key Data

Open

$10.33

Day Range

10.15 - 10.76

52 Week Range

3.38 - 12.33

Market Cap

$72.87M

Shares Outstanding

7.09M

Public Float

3.63M

Beta

1.13

Rev. Per Employee

N/A

P/E Ratio

N/A

EPS

-$6.21

Yield

0.00%

Dividend

N/A

EX-DIVIDEND DATE

SHORT INTEREST

N/A

AVERAGE VOLUME

64.37K

 

BODI Performance

1 Week
 
-0.77%
 
1 Month
 
-7.72%
 
3 Months
 
88.62%
 
1 Year
 
58.15%
 
5 Years
 
N/A
 

BODI Analyst Ratings

  • Sell
  • Under
  • Hold
  • Over
  • Buy
Number of Ratings 3
Full Ratings ➔

About beachbody co inc - BODI

The Beachbody Co., Inc. operates as a health and wellness company. It offers holistic health and wellness platforms. The company's product offerings include digital subscriptions, nutritional products, and connected fitness products. Digital subscriptions include Beachbody On Demand (BOD) and Openfit. The subscriptions are renewed on a monthly, quarterly, or annual basis and include unlimited access to a library of live and on-demand fitness and nutrition content. Nutritional products include Shakeology, Beachbody Performance supplements, BEACHBARs, and others. Connected fitness products include The Beachbody Bike (also known as Myx), which is equipped with a swivel touch screen that enables users to engage with content beyond the indoor cycling experience and encourages broader cross-training, incorporating resistance training and yoga for a more holistic fitness experience and healthier results. The company was founded by Carl Daikeler and Jon Congdon in 1998 and is headquartered in El Segundo, CA.

BODI At a Glance

The Beachbody Co., Inc.
400 Continental Boulevard
El Segundo, California 90245
Phone 1-310-883-9000 Revenue 418.80M
Industry Other Consumer Services Net Income -71,642,000.00
Sector Consumer Services Employees 355
Fiscal Year-end 12 / 2025
View SEC Filings

BODI Valuation

P/E Current N/A
P/E Ratio (with extraordinary items) N/A
P/E Ratio (without extraordinary items) N/A
Price to Sales Ratio 0.10
Price to Book Ratio 1.517
Price to Cash Flow Ratio 16.37
Enterprise Value to EBITDA 4.538
Enterprise Value to Sales 0.095
Total Debt to Enterprise Value 0.562

BODI Efficiency

Revenue/Employee 1,179,707.042
Income Per Employee -201,808.451
Receivables Turnover 289.024
Total Asset Turnover 1.856

BODI Liquidity

Current Ratio 0.416
Quick Ratio 0.288
Cash Ratio 0.191

BODI Profitability

Gross Margin 63.048
Operating Margin -9.145
Pretax Margin -17.05
Net Margin -17.107
Return on Assets -31.742
Return on Equity -129.166
Return on Total Capital -141.448
Return on Invested Capital -98.486

BODI Capital Structure

Total Debt to Total Equity 79.798
Total Debt to Total Capital 44.382
Total Debt to Total Assets 12.878
Long-Term Debt to Equity 41.324
Long-Term Debt to Total Capital 22.984
  • Income Statement
  • Balance Sheet
  • Cash Flow Statement

Annual Financials for Beachbody Co Inc - BODI

Collapse All in section
All values USD millions. 2021 2022 2023 2024 5-year trend
Sales/Revenue
873.64M 692.20M 527.11M 418.80M
Sales Growth
- -20.77% -23.85% -20.55%
Cost of Goods Sold (COGS) incl D&A
359.25M 364.20M 225.40M 154.75M
COGS excluding D&A
- - - -
-
Depreciation & Amortization Expense
74.46M 99.12M 63.33M 47.11M
Depreciation
49.02M 56.59M 34.46M 31.44M
Amortization of Intangibles
25.44M 42.53M 28.87M 15.67M
COGS Growth
- +1.38% -38.11% -31.34%
Gross Income
514.40M 327.99M 301.71M 264.04M
Gross Income Growth
- -36.24% -8.01% -12.48%
Gross Profit Margin
+58.88% +47.38% +57.24% +63.05%
2021 2022 2023 2024 5-year trend
SG&A Expense
714.63M 495.00M 392.79M 302.34M
Research & Development
94.63M 75.53M 57.94M 53.04M
Other SG&A
620.01M 419.47M 334.84M 249.30M
SGA Growth
+134,380.36% -30.73% -20.65% -23.03%
Other Operating Expense
- - - -
-
Unusual Expense
45.80M 27.72M 54.18M 29.08M
EBIT after Unusual Expense
(246.04M) (194.73M) (145.25M) (67.38M)
Non Operating Income/Expense
2.65M 850.00K 1.52M 2.86M
Non-Operating Interest Income
- - - -
-
Equity in Earnings of Affiliates
- - - -
-
Interest Expense
536.00K 3.37M 8.87M 6.88M
Interest Expense Growth
- +528.36% +163.48% -22.45%
Gross Interest Expense
536.00K 3.37M 8.87M 6.88M
Interest Capitalized
- - - -
-
Pretax Income
(243.92M) (197.25M) (152.60M) (71.40M)
Pretax Income Growth
-2,981.04% +19.14% +22.63% +53.21%
Pretax Margin
-27.92% -28.50% -28.95% -17.05%
Income Tax
(15.54M) (3.05M) 37.00K 239.00K
Income Tax - Current - Domestic
135.00K (233.00K) 113.00K 140.00K
Income Tax - Current - Foreign
188.00K 141.00K 115.00K 94.00K
Income Tax - Deferred - Domestic
(15.67M) (2.83M) (48.00K) 99.00K
Income Tax - Deferred - Foreign
(190.00K) (128.00K) (143.00K) (94.00K)
Income Tax Credits
- - - -
-
Equity in Earnings of Affiliates
- - - -
-
Other After Tax Income (Expense)
- - - -
-
Consolidated Net Income
(228.38M) (194.19M) (152.64M) (71.64M)
Minority Interest Expense
- - - -
-
Net Income
(228.38M) (194.19M) (152.64M) (71.64M)
Net Income Growth
-2,784.76% +14.97% +21.40% +53.07%
Net Margin Growth
-26.14% -28.05% -28.96% -17.11%
Extraordinaries & Discontinued Operations
- - - -
-
Discontinued Operations
- - - -
-
Net Income After Extraordinaries
(228.38M) (194.19M) (152.64M) (71.64M)
Preferred Dividends
- - - -
-
Net Income Available to Common
(228.38M) (194.19M) (152.64M) (71.64M)
EPS (Basic)
-36.8855 -31.577 -24.4665 -10.5077
EPS (Basic) Growth
-249.43% +14.39% +22.52% +57.05%
Basic Shares Outstanding
6.19M 6.15M 6.24M 6.82M
EPS (Diluted)
-36.8855 -31.577 -24.4665 -10.5077
EPS (Diluted) Growth
-249.43% +14.39% +22.52% +57.05%
Diluted Shares Outstanding
6.19M 6.15M 6.24M 6.82M
EBITDA
(125.77M) (67.88M) (27.75M) 8.81M
EBITDA Growth
-23,567.86% +46.03% +59.12% +131.74%
EBITDA Margin
-14.40% -9.81% -5.26% +2.10%

Snapshot

Average Recommendation OVERWEIGHT Average Target Price 7.667
Number of Ratings 3 Current Quarters Estimate -0.03
FY Report Date 03 / 2026 Current Year's Estimate -0.19
Last Quarter’s Earnings -0.04 Median PE on CY Estimate N/A
Year Ago Earnings -1.183 Next Fiscal Year Estimate 1.25
Median PE on Next FY Estimate N/A

Earnings Per Share

This Quarter Next Quarter This Fiscal Next Fiscal
# of Estimates 2 2 4 2
Mean Estimate -0.03 -0.24 -0.19 1.25
High Estimates 0.15 0.01 0.98 1.45
Low Estimate -0.21 -0.48 -2.24 1.05
Coefficient of Variance -848.53 -147.44 -744.55 22.63

Analysts Recommendations

Current 1 Month Ago 3 Months Ago
BUY 2 2 2
OVERWEIGHT 0 0 0
HOLD 1 1 1
UNDERWEIGHT 0 0 0
SELL 0 0 0
MEAN Overweight Overweight Overweight

Insider Actions for Beachbody Co Inc - BODI

Date Name Shares Transaction Value
Apr 4, 2025 Kathy Patterson Vrabeck Chief Operating Officer 74,087 Payment of exercise price or tax liability by delivering/withholding secs incident to the receipt/exercise/vesting pursuant to Rule 16b-3 Non-derivative transaction at $7.25 per share 537,130.75
Mar 21, 2025 Bradley Ramberg SEE REMARKS 109,923 Grant, award or other acq pursuant to Rule 16b-3(d) 0.00
Mar 21, 2025 Bradley Ramberg SEE REMARKS 109,204 Payment of exercise price or tax liability by delivering/withholding secs incident to the receipt/exercise/vesting pursuant to Rule 16b-3 Non-derivative transaction at $6.88 per share 751,323.52

Beachbody Co Inc in the News