BODI - The Beachbody Compa... Stock Analysis | Stock Taper
Logo
The Beachbody Company, Inc.

BODI

The Beachbody Company, Inc. NASDAQ
$6.96 -6.45% (-0.48)

Market Cap $49.33 M
52w High $12.66
52w Low $3.38
P/E -1.12
Volume 12.47K
Outstanding Shares 7.09M

Income Statement

Period Revenue Operating Expense Net Income Net Profit Margin Earnings Per Share EBITDA
Q3-2025 $59.89M $39.67M $3.57M 5.96% $0.51 $8.38M
Q2-2025 $63.94M $47.71M $-5.9M -9.23% $-0.85 $-182K
Q1-2025 $72.36M $55.22M $-5.75M -7.94% $-0.84 $1.48M
Q4-2024 $86.37M $93.77M $-34.56M -40.01% $-5.04 $-17.03M
Q3-2024 $102.19M $81.82M $-12M -11.75% $-1.75 $1.6M

What's going well?

The company sharply reduced expenses, swinging from a big loss to a solid profit. Margins held up well, and the business is now operating efficiently.

What's concerning?

Revenue is falling, which could be a warning sign if the trend continues. Profit improvements came mainly from cost cuts, not sales growth, which may not be sustainable long term.

Balance Statement

Period Cash & Short-term Total Assets Total Liabilities Total Equity
Q3-2025 $33.95M $146.41M $121.72M $24.69M
Q2-2025 $25.46M $145.89M $125.74M $20.16M
Q1-2025 $18.03M $152.54M $128.5M $24.04M
Q4-2024 $20.19M $174.56M $146.39M $28.17M
Q3-2024 $36.56M $225.47M $167.09M $58.38M

What's financially strong about this company?

Debt is now very low, and cash is up sharply this quarter. The company has positive equity and a large amount of deferred revenue, showing customers are paying in advance.

What are the financial risks or weaknesses?

Liquidity is still tight, with more bills due soon than cash on hand. Nearly half of assets are goodwill, and retained earnings are deeply negative, showing a history of losses.

Cash Flow Statement

Period Net Income Cash From Operations Cash From Investing Cash From Financing Net Change Free Cash Flow
Q3-2025 $3.57M $10.19M $-1.19M $-274K $8.39M $9M
Q2-2025 $-5.9M $4.24M $-1.82M $4.51M $7.43M $2.42M
Q1-2025 $-5.75M $2.34M $-694K $-3.73M $-2.06M $1.65M
Q4-2024 $-34.56M $-6.73M $-568K $-4.06M $-12.13M $-7.3M
Q3-2024 $-12M $1.08M $-1.03M $-306K $-14K $53K

What's strong about this company's cash flow?

Cash generation more than doubled this quarter, with operating cash flow and free cash flow both sharply higher. The company is now self-funding, with no need for outside money, and has a growing cash balance.

What are the cash flow concerns?

Cash flow was much weaker last quarter, showing some volatility. No cash is being returned to shareholders, and stock-based compensation is starting to add some dilution.

Revenue by Products

Product Q3-2024Q4-2024Q1-2025Q2-2025
Connected Fitness
Connected Fitness
$0 $10.00M $0 $0
Digital
Digital
$50.00M $110.00M $40.00M $40.00M
Nutrition And Other
Nutrition And Other
$50.00M $90.00M $30.00M $20.00M

Revenue by Geography

Region Q3-2024Q4-2024Q1-2025Q2-2025
NonUS
NonUS
$10.00M $20.00M $10.00M $0
UNITED STATES
UNITED STATES
$90.00M $190.00M $70.00M $60.00M

Q3 2025 Earnings Call Summary

Read Call Summary

5-Year Trend Analysis

A comprehensive look at The Beachbody Company, Inc.'s financial evolution and strategic trajectory over the past five years.

+ Strengths

The company benefits from recognizable fitness brands, a deep and diverse content library, charismatic trainers, and a long history in home fitness. It has begun to reshape its cost structure, leading to better margins, sharply lower cash burn, and a leaner operating model. The integrated offering of digital workouts, connected equipment, and nutrition products provides multiple touchpoints with customers and the potential for higher lifetime value.

! Risks

Major risks stem from continued unprofitability, sustained revenue declines, and a significantly weakened balance sheet with tight liquidity. The company has limited room for operational missteps, given its reduced cash reserves and thin equity base. Competitive intensity is high, customer switching costs are relatively low, and the transition away from the historical MLM structure adds execution complexity at a time when financial flexibility is constrained.

Outlook

BODI appears to be in the midst of a difficult but focused turnaround: cutting costs, narrowing losses, and trying to pivot its business model and product mix toward a more modern, scalable digital and retail presence. If it can stabilize revenue through new content, retail nutrition expansion, and partnerships while maintaining its improved cost discipline, its financial profile could continue to improve. However, the fragile balance sheet and highly competitive environment make the future path uncertain, and the margin for error is relatively small.