BODI
The Beachbody Company, Inc.
NASDAQ · Communication Services · Internet Content & Information · US
$5.75
−0.43%Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 219.3M | 251.7M | 418.8M | 527.1M | 692.2M |
| Cost of Revenue | 59.5M | 67.9M | 131.5M | 204.0M | 322.6M |
| Gross Profit | 159.9M | 183.8M | 287.3M | 323.1M | 369.6M |
| Operating Expenses | |||||
| R&D Expense | 37.5M | 42.3M | 76.4M | 74.4M | 104.4M |
| SG&A Expense | 104.4M | 133.5M | 249.3M | 340.1M | 438.4M |
| General & Admin Expense | 33.0M | 39.9M | 49.2M | 57.9M | 78.4M |
| Selling & Marketing Expense | 71.5M | 93.6M | 200.1M | 282.1M | 360.0M |
| Other Expenses | — | — | 27.8M | 49.6M | 30.0M |
| Total Operating Expenses | 141.9M | 175.8M | 353.6M | 464.1M | 572.7M |
| Cost and Expenses | 201.4M | 243.7M | 485.0M | 668.1M | 895.4M |
| Operating Income (EBIT) | 17.9M | 8.0M | (66.2M) | (141.0M) | (203.2M) |
| Non-Operating | |||||
| Interest Income | — | — | — | — | — |
| Interest Expense | 4.2M | 5.0M | 6.9M | 8.9M | 3.4M |
| Net Interest Income | (4.2M) | (5.0M) | (6.9M) | (8.9M) | (3.4M) |
| Other Non-Op Income/Expense | (5.4M) | (10.7M) | (5.2M) | (11.6M) | 5.9M |
| Non-Operating Income (excl Interest) | 1.2M | 5.8M | (1.7M) | 2.7M | (9.3M) |
| EBT (Pre-Tax Income) | 12.6M | (2.7M) | (71.4M) | (152.6M) | (197.2M) |
| Income Tax Expense | 129.0K | 125.0K | 239.0K | 37.0K | (3.1M) |
| Bottom Line | |||||
| Net Income | 12.5M | (2.9M) | (71.6M) | (152.6M) | (194.2M) |
| Earnings from Cont. Ops | 12.5M | (2.9M) | (71.6M) | (152.6M) | (194.2M) |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | 11.9M | (2.9M) | (71.6M) | (152.6M) | (194.2M) |
| Per Share | |||||
| Basic EPS | $1.76 | ($0.41) | ($10.51) | ($24.47) | ($31.50) |
| Diluted EPS | $1.68 | ($0.41) | ($10.51) | ($24.47) | ($31.50) |
| Revenue Per Share | $30.54 | $36.11 | $61.43 | $84.49 | $112.56 |
| Shares | |||||
| Basic Shares Outstanding | 7.2M | 7.0M | 6.8M | 6.2M | 6.1M |
| Diluted Shares Outstanding | 7.9M | 7.0M | 6.8M | 6.2M | 6.1M |
| Profitability Metrics | |||||
| EBITDA | 29.9M | 19.8M | (38.4M) | (80.4M) | (94.8M) |
| D&A | 13.2M | 17.6M | 26.2M | 63.3M | 99.1M |
| EBIT | 16.8M | 2.2M | (64.5M) | (143.7M) | (193.9M) |
As reported, in the filing currency · TTM sums the four latest quarters; MRQ is the latest quarter · Negatives in parentheses; a dash is a line the filing does not carry · Data as of Jun 1, 2026