BODI
BODI
The Beachbody Company, Inc.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 | Q3-2024 | Q4-2024 | Q1-2025 | Q2-2025 |
|---|---|---|---|---|
Connected Fitness | $0 ▲ | $10.00M ▲ | $0 ▼ | $0 ▲ |
Digital | $50.00M ▲ | $110.00M ▲ | $40.00M ▼ | $40.00M ▲ |
Nutrition And Other | $50.00M ▲ | $90.00M ▲ | $30.00M ▼ | $20.00M ▼ |
Revenue by Geography
| Region | Q3-2024 | Q4-2024 | Q1-2025 | Q2-2025 |
|---|---|---|---|---|
NonUS | $10.00M ▲ | $20.00M ▲ | $10.00M ▼ | $0 ▼ |
UNITED STATES | $90.00M ▲ | $190.00M ▲ | $70.00M ▼ | $60.00M ▼ |
Q3 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at The Beachbody Company, Inc.'s financial evolution and strategic trajectory over the past five years.
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.
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.
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.
About The Beachbody Company, Inc.
https://thebeachbodycompany.comThe Beachbody Company, Inc. operates as a subscription health and wellness company that provides fitness, nutrition, and stress-reducing programs in the United States and internationally.
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 | Q3-2024 | Q4-2024 | Q1-2025 | Q2-2025 |
|---|---|---|---|---|
Connected Fitness | $0 ▲ | $10.00M ▲ | $0 ▼ | $0 ▲ |
Digital | $50.00M ▲ | $110.00M ▲ | $40.00M ▼ | $40.00M ▲ |
Nutrition And Other | $50.00M ▲ | $90.00M ▲ | $30.00M ▼ | $20.00M ▼ |
Revenue by Geography
| Region | Q3-2024 | Q4-2024 | Q1-2025 | Q2-2025 |
|---|---|---|---|---|
NonUS | $10.00M ▲ | $20.00M ▲ | $10.00M ▼ | $0 ▼ |
UNITED STATES | $90.00M ▲ | $190.00M ▲ | $70.00M ▼ | $60.00M ▼ |
Q3 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at The Beachbody Company, Inc.'s financial evolution and strategic trajectory over the past five years.
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.
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.
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.

CEO
Carl D. Daikeler
Compensation Summary
(Year )
Upcoming Earnings
Split Record
| Date | Type | Ratio |
|---|---|---|
| 2023-11-22 | Reverse | 1:50 |
ETFs Holding This Stock
Summary
Showing Top 1 of 11
Ratings Snapshot
Rating : C
Most Recent Analyst Grades
Grade Summary
Showing Top 2 of 2
Price Target
Institutional Ownership
RAINE CAPITAL LLC
Shares:671.07K
Value:$4.67M
WHETSTONE CAPITAL ADVISORS, LLC
Shares:399.57K
Value:$2.78M
VANGUARD GROUP INC
Shares:137.37K
Value:$956.1K
Summary
Showing Top 3 of 48

