← Beachbody Company, Inc. BODI
Market Price
$6.93
Market Cap
$74.01M
P/E Ratio
N/A
Revenue (FY 2025)
↓-39.9% YoY
$251.73M
3-Yr CAGR: -28.6%
Net Income
N/A
Net Margin: N/A
Free Cash Flow
↑976.3% YoY
$17.35M
FCF Yield: 23.44%
EPS (Diluted)
N/A
Basic: N/A
Return on Equity
Efficiency
N/A
ROA: N/A
📊 Multi-Year Historical Performance & Trends
Financial Performance History
Revenue, Net Income & Free Cash Flow
Margins Trend (%)
Gross, Operating & Net Margins
Balance Sheet Strength
Cash, Debt & Equity
Cash Flow Generation
Operating Cash Flow vs CapEx vs FCF
📈 Year-over-Year (YoY) Growth History (BODI)
All monetary values in millions ($M)| Fiscal Year | Revenue | Revenue YoY | Gross Profit | Net Income | Net Inc YoY | Diluted EPS | EPS YoY | Op. Cash Flow | Free Cash Flow | FCF YoY |
|---|---|---|---|---|---|---|---|---|---|---|
| FY 2019 | $755.8M | — | $545.5M | — | — | — | — | $42.0M | $18.2M | — |
| FY 2020 | $863.6M | +14.3% | $613.9M | — | — | — | — | $-0.4M | $-38.3M | -310.3% |
| FY 2021 | $873.6M | +1.2% | $545.0M | — | — | — | — | $-215.2M | $-293.2M | -665.5% |
| FY 2022 | $692.2M | -20.8% | $369.6M | — | — | — | — | $-47.2M | $-73.7M | +74.9% |
| FY 2023 | $527.1M | -23.9% | $323.1M | — | — | — | — | $-22.5M | $-29.1M | +60.5% |
| FY 2024 | $418.8M | -20.5% | $287.3M | — | — | — | — | $2.6M | $-2.0M | +93.2% |
| FY 2025 | $251.7M | -39.9% | $183.8M | — | — | — | — | $21.8M | $17.4M | +976.3% |
Valuation
Market Price
$6.93
Market Cap
$74.01M
Enterprise Value
N/A
P/E Ratio
N/A
P/B Ratio
1.01
FCF Yield
23.44%
Dividend Yield
N/A
Shares Outstanding
Profitability & Margins
Gross Margin
73.01%
Operating Margin
2.20%
Net Margin
N/A
Return on Equity (ROE)
N/A
Return on Assets (ROA)
N/A
Asset Turnover
1.71x
Revenue 3-Yr CAGR
-28.62%
Financial Health & Liquidity
Current Ratio
1.11
Cash Ratio
9.95
Debt / Equity
N/A
Debt / Assets
N/A
Cash & Equivalents
$39.02M
Total Debt
N/A
Book Value / Share
$6.87
Cash Flow Efficiency
Operating Cash Flow
$21.75M
Capital Expenditures (CapEx)
$4.40M
Free Cash Flow
$17.35M
OCF / Revenue
8.64%
FCF / Revenue
6.89%
FCF 3-Yr CAGR
N/A
Per Share Metrics
EPS (Diluted)
N/A
EPS (Basic)
N/A
Dividends / Share
N/A
Book Value / Share
$6.87
EPS YoY Growth
N/A
Balance Sheet (FY 2025)
Total Assets
$147.03M
Total Liabilities
$147.03M
Stockholders' Equity
$31.32M
Current Assets
$4.34M
Current Liabilities
$3.92M