The Beachbody Company, Inc.
BODI · NASDAQ
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | |
|---|---|---|---|---|
| Revenue | $60 | $64 | $72 | $86 |
| % Growth | -6.3% | -11.6% | -16.2% | – |
| Cost of Goods Sold | $15 | $18 | $21 | $25 |
| Gross Profit | $45 | $46 | $52 | $61 |
| % Margin | 74.6% | 72.3% | 71.2% | 70.5% |
| R&D Expenses | $10 | $11 | $13 | $22 |
| G&A Expenses | $10 | $12 | $12 | $12 |
| SG&A Expenses | $29 | $37 | $43 | $51 |
| Sales & Mktg Exp. | $19 | $26 | $31 | $39 |
| Other Operating Expenses | $0 | $0 | $0 | $21 |
| Operating Expenses | $40 | $48 | $55 | $94 |
| Operating Income | $5 | -$1 | -$4 | -$33 |
| % Margin | 8.3% | -2.3% | -5.1% | -38.1% |
| Other Income/Exp. Net | -$1 | -$4 | -$2 | -$2 |
| Pre-Tax Income | $4 | -$6 | -$6 | -$35 |
| Tax Expense | -$0 | $0 | $0 | -$0 |
| Net Income | $4 | -$6 | -$6 | -$35 |
| % Margin | 6% | -9.2% | -7.9% | -40% |
| EPS | 0.51 | -0.85 | -0.84 | -5.04 |
| % Growth | 160% | -1.2% | 83.3% | – |
| EPS Diluted | 0.51 | -0.85 | -0.84 | -5.04 |
| Weighted Avg Shares Out | 7 | 7 | 7 | 7 |
| Weighted Avg Shares Out Dil | 7 | 7 | 7 | 7 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $0 | $0 |
| Interest Expense | $1 | $1 | $2 | $2 |
| Depreciation & Amortization | $4 | $4 | $6 | $16 |
| EBITDA | $8 | -$0 | $1 | -$17 |
| % Margin | 14% | -0.3% | 2% | -19.7% |