YOLFTbeta
The Beachbody Company, Inc.

The Beachbody Company, Inc.

BODI · NASDAQ · Communication Services / Internet Content & Information

3.39USD+0.13 (+4.15%)

Price History

Full chart

Market Stats

Previous Close3.25
Open3.30
Day Range3.30 – 3.50
52-Week Range4.05 – 16.87
Volume69.22K
Market Cap34.97M
P/E (TTM)2.82
Forward P/E6.45
EPS1.70
Dividend Yield0.00%
Beta1.00
50-Day Avg7.46
200-Day Avg9.93

About

The Beachbody Company, Inc. operates as a fitness and nutrition company in the United States, Canada, the United Kingdom, and France. The company operates Beachbody on Demand Interactive, a streaming service through subscription that provides fitness and nutrition content, including P90X, Insanity, 21 Day Fix, 80 Day Obsession, Morning Meltdown 100, LIIFT4, Unstress Meditations, Portion Fix, 4 Weeks of Focus, Sure Thing, Dig Deeper, Track Pilate, 2B Mindset, Insanity, P90X, Yoga52, and other brands. It also provides nutritional products, such as Shakeology, a nutrition shake; and Beachbody Performance supplements comprising pre-workout energize, hydrate, post-workout recover. The Beachbody Company, Inc. was founded in 1998 and is headquartered in El Segundo, California.

Company Details

  • SectorCommunication Services
  • IndustryInternet Content & Information
  • CEOMr. Carl D. Daikeler
  • Employees270
  • Headquarters400 Continental Blvd, El Segundo, CA, United States, 90245, USA
  • Websitehttps://thebeachbodycompany.com

Leadership

  • Mr. Mark R. GoldstonExecutive Chairman · b. 1955
  • Mr. Carl D. DaikelerCo-Founder, CEO & Director · b. 1964
  • Mr. Brad RambergInterim Chief Financial Officer · b. 1964
  • Mr. Kit Q. BoydChief Supply Chain Officer
  • Christina CartwrightSenior Vice President of Nutrition
  • Brendon BurchardChief Growth & Performance Advisor
  • Mr. Jonathan GelfandEVP of Business & Legal Affairs, Talent Management. Corporate Secretary and IP Development · b. 1974

Financials

Income Statement

Currency: USD2018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue790.29M755.78M863.58M873.64M692.20M527.11M418.80M251.73M
Growth (%)--4.37%+14.26%+1.17%-20.77%-23.85%-20.55%-39.89%
Cost of Revenue228.91M210.32M249.71M328.66M322.63M204.02M131.45M67.94M
Gross Profit561.37M545.46M613.88M544.98M369.57M323.09M287.34M183.78M
Gross Margin71.03%72.17%71.08%62.38%53.39%61.29%68.61%73.01%
Operating Expense555.43M526.58M620.18M842.30M572.73M464.07M353.55M175.78M
Operating Income5.95M18.88M-6.30M-297.32M-203.16M-140.99M-66.21M8.01M
Operating Margin0.75%2.50%-0.73%-34.03%-29.35%-26.75%-15.81%3.18%
EBITDA64.63M64.35M38.62M-183.79M-94.75M-80.40M-38.36M19.80M
EBITDA Margin8.18%8.51%4.47%-21.04%-13.69%-15.25%-9.16%7.86%
Net Income-21.64M32.30M-21.43M-228.38M-194.19M-152.64M-71.64M-2.86M
Net Income Margin-2.74%4.27%-2.48%-26.14%-28.05%-28.96%-17.11%-1.14%
R&D91.19M84.13M93.04M119.92M104.36M74.41M76.37M42.31M
R&D as % of Total Revenue11.54%11.13%10.77%13.73%15.08%14.12%18.24%16.81%
Interest Expense268.00K790.00K527.00K536.00K3.37M8.87M6.88M4.98M
Interest Expense % of Total Revenue0.03%0.10%0.06%0.06%0.49%1.68%1.64%1.98%

Balance Sheet

Currency: USD2018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets250.17M291.11M356.25M637.61M443.39M276.84M174.56M147.03M
Total Liabilities200.84M203.71M257.00M252.23M231.85M194.08M146.39M115.72M
Total Equity49.33M87.40M99.26M385.38M211.54M82.76M28.17M31.32M
Cash61.47M41.56M56.83M104.05M80.09M33.31M20.09M38.92M
Total Debt24.79M50.41M41.62M7.13M46.45M32.82M22.48M25.40M
Net Debt-36.69M8.85M-15.20M-96.92M-33.64M-490.00K2.39M-13.52M

Cash Flow

Currency: USD2018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow63.62M42.02M61.43M-215.25M-47.17M-22.54M2.56M21.75M
Investing Cash Flow-22.82M-30.28M-46.69M-125.19M-26.49M-10.83M1.06M-4.40M
Financing Cash Flow-66.34M-32.05M165.00K390.65M47.56M-13.72M-15.87M1.03M
Capital Expenditure23.91M23.81M37.93M77.91M26.49M6.58M4.54M4.40M
Free Cash Flow39.70M18.21M23.50M-293.16M-73.67M-29.11M-1.98M17.35M
Dividends Paid28.68M7.05M01.53M491.00K---
FCF to OCF62.41%43.33%38.25%136.20%156.16%129.18%-77.28%79.77%
Dividend Paid to FCF72.24%38.73%0.00%-0.52%-0.67%---

Earnings

Report DateMay 1, 2018Jul 24, 2018Oct 23, 2018Jan 22, 2019May 17, 2021Aug 12, 2021Nov 15, 2021Mar 1, 2022May 9, 2022Aug 8, 2022Nov 9, 2022Mar 14, 2023May 8, 2023Aug 8, 2023Nov 7, 2023Mar 11, 2024May 6, 2024Aug 6, 2024Nov 12, 2024Mar 10, 2025May 14, 2025Aug 5, 2025Nov 10, 2025Mar 10, 2026May 13, 2026Aug 10, 2026Nov 9, 2026
EPS Estimate0.000.000.000.00-0.12-0.08-7.17-0.19-6.67-5.42-6.20-0.10-3.33-4.00-3.25-3.12-1.79-2.22-1.37-2.69-1.25-0.97-0.55-0.00-0.08-0.14-0.18
EPS Actual0.000.000.000.00-0.17-0.05-10.74-0.17-8.35-5.11-5.73-0.15-4.71-4.25-4.80-3.97-1.73-1.59-1.04-1.29-0.84-0.850.510.710.300.05-
Surprise-----41.67%37.50%-49.79%10.53%-25.19%5.72%7.58%-50.00%-41.44%-6.25%-47.69%-27.24%3.35%28.38%24.09%51.90%32.80%12.37%192.73%17850.00%464.39%135.71%-
Timing----After-hoursAfter-hoursAfter-hoursAfter-hoursAfter-hoursAfter-hoursAfter-hoursAfter-hoursAfter-hoursAfter-hoursAfter-hoursAfter-hoursAfter-hoursAfter-hoursAfter-hoursAfter-hoursAfter-hoursAfter-hoursAfter-hoursAfter-hours-After-hoursAfter-hours

Key Statistics & Ratios

Market Cap34.97M
Enterprise Value28.28M
Trailing P/E2.82
Forward P/E6.45
Price / Sales0.16
Price / Book0.96
EPS1.70
Book Value5.18
Revenue (TTM)219.32M
Gross Profit (TTM)160.74M
EBITDA32.41M
Profit Margin5.68%
Operating Margin3.36%
Return on Equity43.45%
Return on Assets7.94%
Shares Outstanding4.56M
Shares Float3.41M
Beta1.00
Dividend Yield0.00%
Dividend Rate0.00
Payout Ratio0.00%

Analyst Ratings

Buy
Based on 2 analystsTarget 17.00
  • Strong Buy
    1
  • Hold
    1

Ownership Breakdown

Institutions
38.96%
Insiders
11.86%
Retail / Other
49.18%

Top Institutional Holders

  • Raine Capital LLC
    671.07K9.21%
  • Vanguard Capital Management, LLC
    121.00K1.66%
  • Renaissance Technologies Corp
    102.86K1.41%
  • MSA Advisors LLC
    90.08K1.24%
  • North Star Investment Management Corp
    75.00K1.03%
  • Two Sigma Investments LLC
    71.35K0.98%
  • BlackRock Inc
    54.30K0.75%
  • Evernest Financial Advisors LLC
    47.35K0.65%
  • Geode Capital Management, LLC
    39.36K0.54%
  • Citadel Advisors Llc
    37.53K0.52%
  • Dimensional Fund Advisors, Inc.
    28.81K0.40%
  • Centiva Capital LP
    27.16K0.37%
  • Baird Financial Group, Inc.
    20.30K0.28%
  • Cruiser Capital Advisors, LLC
    19.83K0.27%
  • Vanguard Fiduciary Trust Co
    19.54K0.27%
  • Trexquant Investment LP
    19.47K0.27%
  • Daytona Street Capital LLC
    18.00K0.25%

Top Fund Holders

  • Vanguard MStar Total Stk Mkt Idx Invest
    86.48K1.19%
  • North Star Micro Cap I
    75.00K1.03%
  • Bridgeway Ultra-Small Company
    19.51K0.27%

Stock Splits

  • Nov 22, 20231:50