BODI
The Beachbody Company, Inc.
NYSE: BODI · COMMUNICATION SERVICES · INTERNET CONTENT & INFORMATION
$15.27
-4.86% today
Updated 2026-04-29
Market cap
$112.07M
P/E ratio
—
P/S ratio
0.45x
EPS (TTM)
$-0.41
Dividend yield
—
52W range
$3 – $16
Volume
0.1M
The Beachbody Company, Inc. (BODI) Financial statements
SEC filings — annual and quarterly data.
Income statement — annual
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $790.29M | $755.78M | $863.58M | $873.64M | $692.20M | $527.11M | $418.80M | $251.73M |
| Revenue growth (YoY) | — | -4.4% | +14.3% | +1.2% | -20.8% | -23.9% | -20.5% | -39.9% |
| Cost of revenue | $228.91M | $210.32M | $249.71M | $328.66M | $322.63M | $204.02M | $131.45M | $67.94M |
| Gross profit | $561.37M | $545.46M | $613.88M | $544.98M | $369.57M | $323.09M | $287.34M | $183.78M |
| Gross margin | 71.0% | 72.2% | 71.1% | 62.4% | 53.4% | 61.3% | 68.6% | 73.0% |
| R&D | $91.19M | $84.13M | $93.04M | $119.92M | $104.36M | $74.41M | $76.37M | $42.31M |
| SG&A | $63.10M | $56.90M | $64.82M | $79.68M | $78.43M | $57.93M | $49.19M | $39.91M |
| Operating income | $5.95M | $18.88M | $-6.30M | $-297.32M | $-203.16M | $-140.99M | $-66.21M | $8.01M |
| Operating margin | 0.8% | 2.5% | -0.7% | -34.0% | -29.3% | -26.7% | -15.8% | 3.2% |
| EBITDA | $64.63M | $64.35M | $38.62M | $-183.79M | $-94.75M | $-80.40M | $-38.36M | $25.56M |
| EBITDA margin | 8.2% | 8.5% | 4.5% | -21.0% | -13.7% | -15.3% | -9.2% | 10.2% |
| EBIT | $5.95M | $19.70M | $-5.64M | $-243.38M | $-193.88M | $-143.73M | $-64.52M | $8.01M |
| Interest expense | $268000.00 | $790000.00 | $527000.00 | $536000.00 | $3.37M | $8.87M | $6.88M | $4.98M |
| Income tax | — | — | — | — | — | — | — | — |
| Effective tax rate | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Net income | $-21.64M | $32.30M | $-21.43M | $-228.38M | $-194.19M | $-152.64M | $-71.64M | $-2.86M |
| Net income growth (YoY) | — | +249.3% | -166.4% | -965.6% | +15.0% | +21.4% | +53.1% | +96.0% |
| Profit margin | -2.7% | 4.3% | -2.5% | -26.1% | -28.1% | -29.0% | -17.1% | -1.1% |