The Beachbody Company, Inc.
General ticker "BODI" information:
- Sector: Communication Services
- Industry: Internet Content & Information
- Capitalization: $56.4M (TTM average)
The Beachbody Company, Inc. follows the US Stock Market performance with the rate: 40.5%.
Estimated limits based on current volatility of 4.1%: low 10.08$, high 10.94$
Factors to consider:
- Total employees count: 270 (-23.9%) as of 2025
- US accounted for 89.8% of revenue in the fiscal year ended 2023-12-31
- Top business risk factors: Consumer preference shifts, Pricing level sustainability, Reputation and brand risks, Strategic risks and growth management, Social media risks
- Price in estimated range
- Earnings for 3 months up through Q1 exceed our estimates
Stock Forecast*
* forecast is subjective and experimental, should not be used for any investment decisions
Long term estimates were made for the period from 2025-12-31 to 2027-12-31
- 2025-12-31 to 2026-12-31 estimated range: [9.65$, 23.24$]
- 2026-12-31 to 2027-12-31 estimated range: [7.76$, 18.87$]
Financial Metrics affecting the BODI estimates:
- Positive: with PPE of 133.4 at the end of fiscal year the price was low
- Positive: Operating cash flow per share per price, % of 29.24 > 12.93
- Positive: -5.34 < Operating profit margin, % of 2.20
- Positive: 19.19 < Shareholder equity ratio, % of 21.30 <= 42.57
- Positive: -14.27 < Investing cash flow per share per price, % of -5.91
- Negative: Industry earnings per price (median), % of 0 <= 0
Short-term BODI quotes
Long-term BODI plot with estimates
Financial data
| YTD | 2023-12-31 | 2024-12-31 | 2025-12-31 |
|---|---|---|---|
| Operating Revenue | $527.11MM | $418.80MM | $251.73MM |
| Operating Expenses | $668.10MM | $485.00MM | $246.20MM |
| Operating Income | $-140.99MM | $-66.21MM | $5.53MM |
| Non-Operating Income | $-11.62MM | $-5.20MM | $-8.26MM |
| Interest Expense | $8.87MM | $6.88MM | $4.98MM |
| R&D Expense | $74.41MM | $76.37MM | $42.31MM |
| Income(Loss) | $-152.60MM | $-71.40MM | $-2.73MM |
| Taxes | $0.04MM | $0.24MM | $0.12MM |
| Net Income(Loss)* | $-152.64MM | $-71.64MM | $-2.86MM |
| Stockholders Equity | $82.76MM | $28.17MM | $31.32MM |
| Inventory | $24.98MM | $16.30MM | $9.41MM |
| Assets | $276.84MM | $174.56MM | $147.03MM |
| Operating Cash Flow | $-22.54MM | $2.56MM | $21.75MM |
| Capital expenditure | $6.58MM | $4.54MM | $4.40MM |
| Investing Cash Flow | $-10.83MM | $1.06MM | $-4.40MM |
| Financing Cash Flow | $-13.72MM | $-15.87MM | $1.03MM |
| Earnings Per Share** | $-24.47 | $-10.51 | $-0.41 |
* Profit(Loss) attributable to entity.
** EPS are Split Adjusted, recent splits may be reflected with a delay.