The Beachbody Company, Inc. (BODI)

NYSE: BODI · Real-Time Price · USD

5.17

+0.22 (4.44%)

At close: May 12, 2025, 4:00 PM

5.17

0.00 (0.00%)

After-hours: May 12, 2025, 7:00 PM EDT

The Beachbody Company Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2018 - 2019
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2018 - 2019
Revenue	418.8	527.11	692.2	873.65	863.58	Upgrade
Revenue Growth (YoY)	-20.55%	-23.85%	-20.77%	1.17%	14.26%	Upgrade
Cost of Revenue	131.45	204.02	297.76	328.66	249.71	Upgrade
Gross Profit	287.34	323.09	394.44	544.98	613.88	Upgrade
Selling, General & Admin	249.34	340.08	438.41	624.78	527.35	Upgrade
Research & Development	76.37	74.41	104.36	119.92	93.04	Upgrade
Operating Expenses	325.71	414.49	542.78	744.7	620.39	Upgrade
Operating Income	-38.36	-91.4	-148.34	-199.72	-6.51	Upgrade
Interest Expense	-6.88	-8.87	-3.37	-0.54	-0.53	Upgrade
Interest & Investment Income	1.2	1.9	-	-	-	Upgrade
Currency Exchange Gain (Loss)	0.6	-0.2	0.6	0.2	0.2	Upgrade
Other Non Operating Income (Expenses)	2.27	2.73	8.68	50.62	0.18	Upgrade
EBT Excluding Unusual Items	-41.18	-95.85	-142.43	-149.43	-6.66	Upgrade
Merger & Restructuring Charges	-7.85	-6.5	-10.05	-2.71	0.21	Upgrade
Impairment of Goodwill	-20	-40	-	-52.6	-	Upgrade
Gain (Loss) on Sale of Investments	-	-4	-	3.11	0.29	Upgrade
Asset Writedown	-	-3.09	-44.77	-42.29	-	Upgrade
Other Unusual Items	-2.38	-3.17	-	-	-	Upgrade
Pretax Income	-71.4	-152.6	-197.25	-243.92	-6.16	Upgrade
Income Tax Expense	0.24	0.04	-3.05	-15.54	15.27	Upgrade
Net Income	-71.64	-152.64	-194.19	-228.38	-21.43	Upgrade
Net Income to Common	-71.64	-152.64	-194.19	-228.38	-21.43	Upgrade
Shares Outstanding (Basic)	7	6	6	6	5	Upgrade
Shares Outstanding (Diluted)	7	6	6	6	5	Upgrade
Shares Change (YoY)	9.29%	1.45%	11.67%	14.95%	-13.24%	Upgrade
EPS (Basic)	-10.51	-24.47	-31.58	-41.47	-4.47	Upgrade
EPS (Diluted)	-10.51	-24.47	-31.58	-41.47	-4.47	Upgrade
Free Cash Flow	-1.98	-29.11	-73.67	-293.16	23.5	Upgrade
Free Cash Flow Per Share	-0.29	-4.67	-11.98	-53.23	4.91	Upgrade
Gross Margin	68.61%	61.29%	56.98%	62.38%	71.08%	Upgrade
Operating Margin	-9.16%	-17.34%	-21.43%	-22.86%	-0.75%	Upgrade
Profit Margin	-17.11%	-28.96%	-28.05%	-26.14%	-2.48%	Upgrade
Free Cash Flow Margin	-0.47%	-5.52%	-10.64%	-33.56%	2.72%	Upgrade
EBITDA	-2.36	-28.07	-55.32	-125.28	45.23	Upgrade
EBITDA Margin	-0.56%	-5.33%	-7.99%	-14.34%	5.24%	Upgrade
D&A For EBITDA	36.01	63.33	93.02	74.44	51.74	Upgrade
EBIT	-38.36	-91.4	-148.34	-199.72	-6.51	Upgrade
EBIT Margin	-9.16%	-17.34%	-21.43%	-22.86%	-0.75%	Upgrade
Revenue as Reported	418.8	527.11	692.2	873.65	863.58	Upgrade
Advertising Expenses	29.5	31.5	36.9	166.9	98.2	Upgrade

Updated Nov 12, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q