Beachbody Company IncBeachbody Company Inc
Beachbody Company Inc

Beachbody Company Inc

BODI
Communication Services·Interactive Media & Services

The Beachbody Co., Inc. operates as a health and wellness company. It offers holistic health and wellness platforms. The company's product offerings include digital subscriptions, nutritional products, and connected fitness products. Digital subscriptions include Beachbody On Demand (BOD) and Openfit. The subscriptions are renewed on a monthly, quarterly, or annual basis and include unlimited access to a library of live and on-demand fitness and nutrition content. Nutritional products include Shakeology, Beachbody Performance supplements, BEACHBARs, and others. Connected fitness products include The Beachbody Bike (also known as Myx), which is equipped with a swivel touch screen that enables users to engage with content beyond the indoor cycling experience and encourages broader cross-training, incorporating resistance training and yoga for a more holistic fitness experience and healthier results. The company was founded by Carl Daikeler and Jon Congdon in 1998 and is headquartered in El Segundo, CA.

California; U.S.A
Market cap
$34.3MNo data
Revenue
$251.7M−39.9% YoY
Net income
$-2.9M+96.0% YoY
Free cash flow
$17.4M+976.3% YoY

Market

Listed stock
BODIPriceNasdaq
Loading…Loading…1Y

Financial performance

Revenue
$251.7M−39.9% YoY
Operating income
$5.5M+108.3% YoY
Net income
$-2.9M+96.0% YoY
Free cash flow
$17.4M+976.3% YoY

Revenue, profit & cash trend

Revenue
Operating income
Net income
Free cash flow
Reference
Revenue: 2021 $873.6M, 2022 $692.2M, 2023 $527.1M, 2024 $418.8M, 2025 $251.7M. Operating income: 2021 $-297.3M, 2022 $-203.2M, 2023 $-141M, 2024 $-66.2M, 2025 $5.5M. Net income: 2021 $-228.4M, 2022 $-194.2M, 2023 $-152.6M, 2024 $-71.6M, 2025 $-2.9M. Free cash flow: 2021 $-293.2M, 2022 $-73.7M, 2023 $-29.1M, 2024 $-2M, 2025 $17.4M. Reference line: Reference at $0.

Growth & profitability

Revenue growth
-39.9%−1934 bps YoY
Gross margin
No dataNo data
Operating margin
No dataNo data
FCF margin
No dataNo data

Earnings power over time

Operating income
Net income
Free cash flow
Operating income: 2021-12-31 $-297.3M, 2022-12-31 $-203.2M, 2023-12-31 $-141M, 2024-12-31 $-66.2M, 2025-12-31 $5.5M. Net income: 2021-12-31 $-228.4M, 2022-12-31 $-194.2M, 2023-12-31 $-152.6M, 2024-12-31 $-71.6M, 2025-12-31 $-2.9M. Free cash flow: 2021-12-31 $-293.2M, 2022-12-31 $-73.7M, 2023-12-31 $-29.1M, 2024-12-31 $-2M, 2025-12-31 $17.4M

Growth heatmap

2022202320242025CAGR
Revenue
-20.8%
-23.9%
-20.5%
-39.9%
-26.7%
Gross profit
-32.2%
-12.6%
-11.1%
-36.0%
-23.8%
Operating income
+31.7%
+30.6%
+53.0%
+108.3%
No data
Free cash flow
+74.9%
+60.5%
+93.2%
+976.3%
No data

Earnings quality

Operating cash flow
$21.8M+748.9% YoY
Net income
$-2.9M+96.0% YoY
Free cash flow
$17.4M+976.3% YoY
Diluted EPS
No dataNo data

Cash conversion quality

Operating cash flow
Free cash flow
Net income = 100%
Operating cash flow: 2025-12-31 -760%, 2024-12-31 -4%, 2023-12-31 15%, 2022-12-31 24%, 2021-12-31 94%. Free cash flow: 2025-12-31 -607%, 2024-12-31 3%, 2023-12-31 19%, 2022-12-31 38%, 2021-12-31 128%. Reference line: Net income = 100% at 100%.

Per-share economics

Diluted EPS
Latest
No data
FCF / share
Latest
No data
Diluted shares
Latest
No data

Financial flexibility

Cash & equivalents
No dataNo data
Total debt
No dataNo data
Net debt
No dataNo data
Current ratio
No dataNo data

Cash Coverage of Debt

Cash / Total debt
No data

Returns

Return on equity
No dataNo data
Return on assets
No dataNo data
Return on invested capital
No dataNo data
Asset turnover
No dataNo data

Return on capital

No data

Valuation

Price to earnings
No dataNo data
Price to sales
No dataNo data
EV / EBITDA
No dataNo data
Free cash flow yield
No dataNo data

Valuation vs its own 5Y history

Metric
Own five-year range
Current
Own 5Y median
Position in own range
Price to earnings
No data
No data
No data
No data
Price to sales
No data
No data
No data
No data
EV / EBITDA
No data
No data
No data
No data
Free cash flow yield
No data
No data
No data
No data