The Beachbody Company, Inc.
BODI · NASDAQ
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Market Cap | $41,931 | $54,901 | $161,739 | $652,601 |
| - Cash | $20,087 | $33,309 | $80,091 | $104,054 |
| + Debt | $22,479 | $32,819 | $46,453 | $7,130 |
| Enterprise Value | $44,323 | $54,411 | $128,101 | $555,677 |
| Revenue | $418,796 | $527,109 | $692,199 | $873,645 |
| % Growth | -20.5% | -23.9% | -20.8% | – |
| Gross Profit | $287,344 | $323,087 | $369,573 | $544,983 |
| % Margin | 68.6% | 61.3% | 53.4% | 62.4% |
| EBITDA | -$38,361 | -$80,402 | -$94,753 | -$183,788 |
| % Margin | -9.2% | -15.3% | -13.7% | -21% |
| Net Income | -$71,642 | -$152,641 | -$194,192 | -$228,382 |
| % Margin | -17.1% | -29% | -28.1% | -26.1% |
| EPS Diluted | -10.51 | -24.47 | -31.5 | -41.5 |
| % Growth | 57% | 22.3% | 24.1% | – |
| Operating Cash Flow | $2,562 | -$22,537 | -$47,173 | -$215,249 |
| Capital Expenditures | -$4,542 | -$6,576 | -$26,493 | -$77,911 |
| Free Cash Flow | -$1,980 | -$29,113 | -$73,666 | -$293,160 |