The Beachbody Company, Inc.
BODI · NASDAQ
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | |
|---|---|---|---|---|
| Market Cap | $41,434 | $28,498 | $51,554 | $42,171 |
| - Cash | $33,949 | $25,561 | $18,026 | $20,087 |
| + Debt | $2,560 | $26,030 | $19,452 | $22,479 |
| Enterprise Value | $10,045 | $28,967 | $52,980 | $44,563 |
| Revenue | $59,887 | $63,941 | $72,363 | $86,374 |
| % Growth | -6.3% | -11.6% | -16.2% | – |
| Gross Profit | $44,649 | $46,238 | $51,549 | $60,875 |
| % Margin | 74.6% | 72.3% | 71.2% | 70.5% |
| EBITDA | $8,382 | -$182 | $1,479 | -$17,029 |
| % Margin | 14% | -0.3% | 2% | -19.7% |
| Net Income | $3,569 | -$5,900 | -$5,748 | -$34,558 |
| % Margin | 6% | -9.2% | -7.9% | -40% |
| EPS Diluted | 0.51 | -0.85 | -0.84 | -5.04 |
| % Growth | 160% | -1.2% | 83.3% | – |
| Operating Cash Flow | $10,187 | $4,238 | $2,342 | -$6,729 |
| Capital Expenditures | -$1,187 | -$1,817 | -$694 | -$568 |
| Free Cash Flow | $9,000 | $2,421 | $1,648 | -$7,297 |