InsiderClue
Stocks · Consumer discretionary · Retail-Nonstore Retailers

Beachbody Company, Inc.

BODI Clue Score39
United States Fiscal year ends December CIK 0001826889
$4.71 +2.39% Close, 9 Oct 2026
Alert on the numbers Alert on insider trades
Price $4.71 −18.23% Close, 9 Oct 2026

Closing prices at the end of each trading day, from 4 Mar 2024. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back. P/E and P/FCF are the market value over the last full fiscal year's net income or free cash flow, as public on each day, so they step once a year when the annual report comes out. A hatched band marks a stretch with none: a year of net loss, or of cash burnt.

Revenue and profit

What the business sells, and what is left of it. Point at a year for the detail.
RevenueOperating incomeNet income
Fiscal year 2019Revenue755.8Operating income18.9Net income32.3EPS, diluted0.12Fiscal year 2020Revenue863.6 +14.3%Operating income−6.3Net income−21.4 −166.4%EPS, diluted−0.09Fiscal year 2021Revenue873.6 +1.2%Operating income−297.3Net income−228.4EPS, diluted−0.83Fiscal year 2022Revenue692.2 −20.8%Operating income−203.2Net income−194.2EPS, diluted−31.58Fiscal year 2023Revenue527.1 −23.9%Operating income−141.0Net income−152.6EPS, diluted−24.47Fiscal year 2024Revenue418.8 −20.5%Operating income−66.2Net income−71.6EPS, diluted−10.51Fiscal year 2025Revenue251.7 −39.9%Operating income5.5Net income−2.9EPS, diluted−0.41
FY2019FY2020FY2021FY2022FY2023FY2024FY2025
Revenue 755.8 863.6 873.6 692.2 527.1 418.8 251.7
Growth +14.3% +1.2% −20.8% −23.9% −20.5% −39.9%
Operating income 18.9 −6.3 −297.3 −203.2 −141.0 −66.2 5.5
Net income 32.3 −21.4 −228.4 −194.2 −152.6 −71.6 −2.9
Growth −166.4%
EPS, diluted 0.12 −0.09 −0.83 −31.58 −24.47 −10.51 −0.41

Margins

How much of each dollar of revenue it keeps. Point at a year for the detail.
Gross marginOperating marginNet margin
Fiscal year 2019Gross margin72.2%Operating margin2.5%Net margin4.3%Free cash flow margin2.4%Fiscal year 2020Gross margin71.1%Operating margin−0.7%Net margin−2.5%Free cash flow margin2.7%Fiscal year 2021Gross margin62.4%Operating margin−34.0%Net margin−26.1%Free cash flow margin−33.6%Fiscal year 2022Gross margin53.4%Operating margin−29.3%Net margin−28.1%Free cash flow margin−10.6%Fiscal year 2023Gross margin61.3%Operating margin−26.7%Net margin−29.0%Free cash flow margin−5.5%Fiscal year 2024Gross margin68.6%Operating margin−15.8%Net margin−17.1%Free cash flow margin−0.5%Fiscal year 2025Gross margin73.0%Operating margin2.2%Net margin−1.1%Free cash flow margin6.9%
FY2019FY2020FY2021FY2022FY2023FY2024FY2025
Gross margin 72.2% 71.1% 62.4% 53.4% 61.3% 68.6% 73.0%
Operating margin 2.5% −0.7% −34.0% −29.3% −26.7% −15.8% 2.2%
Net margin 4.3% −2.5% −26.1% −28.1% −29.0% −17.1% −1.1%
Free cash flow margin 2.4% 2.7% −33.6% −10.6% −5.5% −0.5% 6.9%

Cash flow

The cash the business makes, what it reinvests, and what it hands back. Point at a year for the detail.
Operating cash flowCapital expenditureFree cash flow
Fiscal year 2019Operating cash flow42.0Capital expenditure−23.8Free cash flow18.2Fiscal year 2020Operating cash flow61.4Capital expenditure−37.9Free cash flow23.5 +29.1%Fiscal year 2021Operating cash flow−215.2Capital expenditure−77.9Free cash flow−293.2 −1,347.6%Fiscal year 2022Operating cash flow−47.2Capital expenditure−26.5Free cash flow−73.7Fiscal year 2023Operating cash flow−22.5Capital expenditure−6.6Free cash flow−29.1Fiscal year 2024Operating cash flow2.6Capital expenditure−4.5Free cash flow−2.0Fiscal year 2025Operating cash flow21.8Capital expenditure−4.4Free cash flow17.4
FY2019FY2020FY2021FY2022FY2023FY2024FY2025
Operating cash flow 42.0 61.4 −215.2 −47.2 −22.5 2.6 21.8
Capital expenditure −23.8 −37.9 −77.9 −26.5 −6.6 −4.5 −4.4
Free cash flow 18.2 23.5 −293.2 −73.7 −29.1 −2.0 17.4
Growth +29.1% −1,347.6%

Balance sheet

What it holds against what it owes, at each year end. Point at a year for the detail.
CashTotal debt
Fiscal year 2019Cash41.6Shareholders’ equity87.4Fiscal year 2020Cash56.8Shareholders’ equity99.3Fiscal year 2021Cash104.1Shareholders’ equity385.4Fiscal year 2022Cash80.1Total debt41.0Net cash (debt)39.1Shareholders’ equity211.5Debt to equity0.19Fiscal year 2023Cash33.4Total debt29.6Net cash (debt)3.9Shareholders’ equity82.8Debt to equity0.36Fiscal year 2024Cash20.2Total debt19.2Net cash (debt)1.0Shareholders’ equity28.2Debt to equity0.68Fiscal year 2025Cash39.0Total debt23.6Net cash (debt)15.4Shareholders’ equity31.3Debt to equity0.75
FY2019FY2020FY2021FY2022FY2023FY2024FY2025
Cash 41.6 56.8 104.1 80.1 33.4 20.2 39.0
Total debt n/a n/a n/a 41.0 29.6 19.2 23.6
Net cash (debt) n/a n/a n/a 39.1 3.9 1.0 15.4
Shareholders’ equity 87.4 99.3 385.4 211.5 82.8 28.2 31.3
Debt to equity n/a n/a n/a 0.19 0.36 0.68 0.75

In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.

Financial statements FY2025 · 10-K

Income statement

In millions of USD, except per-share figures; shares in millions. Fiscal years ending December, each column as last filed with the SEC.
Click a line to chart it
Fiscal year FY2019 31 Dec 2019 FY2020 31 Dec 2020 FY2021 31 Dec 2021 FY2022† 31 Dec 2022 FY2023 31 Dec 2023 FY2024 31 Dec 2024 FY2025 31 Dec 2025
Revenue and profit
755.8 863.6 873.6 692.2 527.1 418.8 251.7
Growth +14.3% +1.2% −20.8% −23.9% −20.5% −39.9%
210.3 249.7 328.7 322.6 204.0 131.5 67.9
545.5 613.9 545.0 369.6 323.1 287.3 183.8
Growth +12.5% −11.2% −32.2% −12.6% −11.1% −36.0%
4.6 4.6 4.6 4.4 2.7 1.6 1.7
56.9 64.8 79.7 78.4 57.9 49.2 39.9
18.9 −6.3 −297.3 −203.2 −141.0 −66.2 5.5
Growth −133.4%
18.9 −6.2 −243.9 −197.2 −152.6 −71.4 −2.7
−13.4 15.3 −15.5 −3.1 0.0 0.2 0.1
32.3 −21.4 −228.4 −194.2 −152.6 −71.6 −2.9
Growth −166.4%
Per share
0.14 −0.09 −0.83 −31.58 −24.47 −10.51 −0.41
0.12 −0.09 −0.83 −31.58 −24.47 −10.51 −0.41
Growth −175.0%
236.3 239.5 275.4 6.1 6.2 6.8 7.0
276.1 239.5 275.4 6.1 6.2 6.8 7.0
Growth −13.2% +15.0% −97.8% +1.4% +9.3% +2.2%

† The diluted share count jumps at 2022, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.

Five years in brief

Worked out from the figures above, not from a press release
  • Revenue shrank 21.9% a year over five years.
  • Operating margin is up 2.9 points on five years ago, at 2.2%.
  • A net loss in 6 of 7 years on file.