Loading...
XNYS
BODY
Market cap1.20bUSD
, Last price  
USD
Name

Beachbody Company Inc

Chart & Performance

D1W1MN
P/E
—
P/S
—
EPS
—
Div Yield, %
—
Shrs. gr., 5y
4.31%
Rev. gr., 5y
-11.14%
Revenues
419m
-20.55%
790,289,000755,779,000863,582,000873,645,000692,199,000527,109,000418,796,000
Net income
-72m
L-53.07%
-21,636,00031,946,000-21,432,000-228,382,000-194,192,000-152,641,000-71,642,000
CFO
3m
P
63,615,00042,017,00061,430,000-215,249,000-47,173,000-22,537,0002,562,000
Earnings
Aug 04, 2025

Profile

The Beachbody Company, Inc. operates as a health and wellness platform that provides fitness, nutrition, and stress-reducing programs. It operates in two segments, Beachbody and Other. The company operates Beachbody on Demand, a digital subscription platform that provides access to a library of live and on-demand fitness and nutrition content; and Openfit, a digital streaming platform that provides digital fitness and wellness resource. It also offers nutritional products, such as Shakeology, a once-a-day premium nutrition shake; Beachbody Performance supplements comprising pre-workout Energize, Hydrate, post-workout Recover, and protein supplement Recharge products; BEACHBARs low sugar, snack bars; and connected fitness equipment that include bikes and accessories. As of December 31, 2021, the company had 2.5 million digital and 0.3 million nutritional subscriptions. The Beachbody Company, Inc. was founded in 1998 and is headquartered in El Segundo, California.
URL
https://thebeachbodycompany.com
IPO date
Nov 30, 2020
Employees
Domiciled in
US
Incorporated in
US

Valuation

Title
USD in thousands, except ratios and share amounts
FYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑12
Income
Revenues
418,796
-20.55%
527,109
-23.85%
692,199
-20.77%
Cost of revenue
457,157
618,508
865,402
Unusual Expense (Income)
NOPBT
(38,361)
(91,399)
(173,203)
NOPBT Margin
Operating Taxes
239
37
(3,053)
Tax Rate
NOPAT
(38,600)
(91,436)
(170,150)
Net income
(71,642)
-53.07%
(152,641)
-21.40%
(194,192)
-14.97%
Dividends
Dividend yield
Proceeds from repurchase of equity
272
4,908
2,671
BB yield
-0.65%
Debt
Debt current
10,838
9,903
3,400
Long-term debt
5,284
26,176
48,521
Deferred revenue
Other long-term liabilities
16,774
5,950
3,979
Net debt
(4,065)
(5,018)
(33,170)
Cash flow
Cash from operating activities
2,562
(22,537)
(47,173)
CAPEX
(4,542)
(6,576)
(26,493)
Cash from investing activities
1,058
(10,826)
(26,493)
Cash from financing activities
(15,868)
(13,717)
47,561
FCF
(3,368)
(71,951)
(85,978)
Balance
Cash
20,187
40,097
80,091
Long term investments
1,000
5,000
Excess cash
14,742
50,481
Stockholders' equity
(643,567)
(571,897)
(419,196)
Invested Capital
701,322
693,426
676,352
ROIC
ROCE
EV
Common stock shares outstanding
6,818
6,239
6,150
Price
6.15
 
Market cap
41,931
 
EV
37,866
EBITDA
8,745
(28,071)
(74,079)
EV/EBITDA
4.33
Interest
6,882
8,874
3,368
Interest/NOPBT