BODI

MKT CAP:$110M

The Beachbody Company, Inc.

Market Cap

$110M

Communication Services·Internet Content & Information·🇺🇸 United States·NASDAQ

Communication·Internet·🇺🇸·NASDAQ

Stock Price

$14.10+$4.68 (+49.68%)

Apr 22, 2026

Company Details

The 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. The company operates Beachbody on Demand, a digital ...

CEO

Carl D. Daikeler

IPO Date

Jan 15, 2021

Website

thebeachbodycompany.com

Key Metrics TTM

Revenue

$252M

-39.9% YoY

Net Income

-$3M

EPS (Diluted)

-$0.42

Free Cash Flow

$17M

Revenue / Share

$36.11

Gross Margin

73.0%

Operating Margin

3.2%

Net Margin

-1.1%

FCF Margin

6.9%

P/S

0.4x

P/E

—

Earnings Reports

Q1 2026

May 13, 2026

PENDING

FY 2025

Mar 10, 2026

$252M-39.9%EPS -$0.41

Q4 2025

Mar 10, 2026

$56M-35.7%EPS $0.76

Q3 2025

Nov 10, 2025

$60M-41.4%EPS $0.51

Q2 2025

Aug 6, 2025

$64M-42.0%EPS -$0.85

Revenue & Profitability

Quarter	Revenue	Gross Profit	Operating Income
Q1 22	$199M	$93M	-$74M
Q2 22	$179M	$87M	-$44M
Q3 22	$166M	$105M	-$36M
Q4 22	$148M	$85M	-$48M
Q1 23	$145M	$91M	-$27M
Q2 23	$135M	$83M	-$24M
Q3 23	$128M	$75M	-$29M
Q4 23	$119M	$74M	-$60M
Q1 24	$120M	$81M	-$11M
Q2 24	$110M	$76M	-$9M
Q3 24	$102M	$69M	-$13M
Q4 24	$86M	$61M	-$33M
Q1 25	$72M	$52M	-$4M
Q2 25	$64M	$46M	-$1M
Q3 25	$60M	$45M	$5M
Q4 25	$56M	$41M	$8M

Valuation

Quarter	P/S	P/E
Q1 22	0.8x	—
Q2 22	0.5x	—
Q3 22	0.4x	—
Q4 22	0.2x	—
Q1 23	0.2x	—
Q2 23	0.2x	—
Q3 23	0.2x	—
Q4 23	0.1x	—
Q1 24	0.1x	—
Q2 24	0.1x	—
Q3 24	0.1x	—
Q4 24	0.1x	—
Q1 25	0.1x	—
Q2 25	0.1x	—
Q3 25	0.1x	—
Q4 25	0.3x	—

Operating Cash Flow

Quarter	Operating CF	Free CF
Q1 22	-$33M	-$46M
Q2 22	$115.0K	-$7M
Q3 22	-$4M	-$8M
Q4 22	-$10M	-$13M
Q1 23	-$8M	-$11M
Q2 23	-$6M	-$8M
Q3 23	-$216.0K	-$685.0K
Q4 23	-$8M	-$9M
Q1 24	$9M	$7M
Q2 24	-$925.0K	-$2M
Q3 24	$1M	$53.0K
Q4 24	-$7M	-$7M
Q1 25	$2M	$2M
Q2 25	$4M	$2M
Q3 25	$10M	$9M
Q4 25	$5M	$4M

Capital Expenditures

Quarter	CapEx
Q1 22	$12M
Q2 22	$7M
Q3 22	$4M
Q4 22	$3M
Q1 23	$3M
Q2 23	$2M
Q3 23	$469.0K
Q4 23	$1M
Q1 24	$2M
Q2 24	$1M
Q3 24	$1M
Q4 24	$568.0K
Q1 25	$694.0K
Q2 25	$2M
Q3 25	$1M
Q4 25	$701.0K

CapEx

OpEx vs Revenue Growth (YoY)

Quarter	Revenue Growth	OpEx Growth
Q1 22	-12.1%	+6.0%
Q2 22	-19.7%	-11.7%
Q3 22	-20.2%	-27.8%
Q4 22	-31.5%	-48.4%
Q1 23	-27.2%	-37.0%
Q2 23	-24.7%	-28.8%
Q3 23	-22.7%	-22.2%
Q4 23	-19.7%	-8.6%
Q1 24	-17.2%	-24.1%
Q2 24	-18.4%	-24.8%
Q3 24	-20.3%	-26.7%
Q4 24	-27.4%	-33.5%
Q1 25	-39.7%	-41.9%
Q2 25	-42.0%	-45.3%
Q3 25	-41.4%	-52.3%
Q4 25	-35.7%	-60.3%

Stock-Based Compensation

Quarter	SBC ($)	% of Revenue
Q1 22	$5M	2.3%
Q2 22	$3M	1.7%
Q3 22	$6M	3.4%
Q4 22	$4M	3.0%
Q1 23	$10M	6.6%
Q2 23	$3M	2.3%
Q3 23	$6M	5.0%
Q4 23	$0	0.0%
Q1 24	$4M	3.6%
Q2 24	$5M	4.3%
Q3 24	$4M	3.5%
Q4 24	$4M	5.1%
Q1 25	$2M	2.4%
Q2 25	$0	0.0%
Q3 25	$1M	1.7%
Q4 25	$871.0K	1.6%

OpEx Breakdown

Quarter	R&D	G&A	S&M
Q1 22	$34M	$20M	$106M
Q2 22	$24M	$20M	$87M
Q3 22	$26M	$20M	$93M
Q4 22	$21M	$19M	$74M
Q1 23	$19M	$18M	$77M
Q2 23	$19M	$12M	$76M
Q3 23	$19M	$15M	$69M
Q4 23	$18M	$14M	$60M
Q1 24	$18M	$13M	$59M
Q2 24	$17M	$12M	$56M
Q3 24	$19M	$12M	$46M
Q4 24	$22M	$12M	$39M
Q1 25	$13M	$12M	$31M
Q2 25	$11M	$12M	$26M
Q3 25	$10M	$10M	$19M
Q4 25	$9M	$7M	$18M

Revenue Segments

Quarter	Connected Fitness	Digital	Nutrition And Other
Q2 24	$3M	$59M	$50M
Q3 24	$3M	$54M	$47M
Q1 25	$1M	$43M	$29M
Q2 25	$1M	$40M	$24M

Revenue by Geography

Quarter	Non-US	United States
Q2 24	$11M	$99M
Q3 24	$10M	$92M
Q1 25	$6M	$67M
Q2 25	$5M	$59M

War Chest

Quarter	Cash	Short-term Investments	Total
Q1 22	$63M	$0	$63M
Q2 22	$57M	$7M	$64M
Q3 22	$94M	$0	$94M
Q4 22	$80M	$0	$80M
Q1 23	$66M	$0	$66M
Q2 23	$59M	$0	$59M
Q3 23	$38M	$0	$38M
Q4 23	$33M	$0	$33M
Q1 24	$39M	$0	$39M
Q2 24	$32M	$1M	$33M
Q3 24	$32M	$4M	$37M
Q4 24	$20M	$100.0K	$20M
Q1 25	$18M	$0	$18M
Q2 25	$25M	$0	$25M
Q3 25	$34M	$0	$34M
Q4 25	$39M	$4M	$43M

Shares Outstanding

Quarter	Shares (Diluted)	QoQ Change	YoY Change
Q1 22	6M	-1.0%	+26.1%
Q2 22	6M	+0.3%	+24.3%
Q3 22	6M	+0.2%	-0.5%
Q4 22	6M	+0.2%	-0.4%
Q1 23	6M	+0.2%	+0.9%
Q2 23	6M	+1.7%	+2.3%
Q3 23	6M	-1.7%	+0.3%
Q4 23	6M	+2.1%	+2.2%
Q1 24	7M	+7.2%	+9.3%
Q2 24	7M	+0.8%	+8.4%
Q3 24	7M	+0.4%	+10.7%
Q4 24	7M	+0.2%	+8.7%
Q1 25	7M	+0.4%	+1.8%
Q2 25	7M	+0.5%	+1.5%
Q3 25	7M	+1.9%	+3.0%
Q4 25	7M	-1.1%	+1.7%

Shares Outstanding

Revenue Per Employee

Period	Revenue/Employee	Employees
Q1 22	—	—
Q2 22	—	—
Q3 22	—	—
Q4 22	—	—
Q1 23	—	—
Q2 23	—	—
Q3 23	—	—
Q4 23	—	—
Q1 24	—	—
Q2 24	—	—
Q3 24	—	—
Q4 24	$243.3K	355
Q1 25	$203.8K	355
Q2 25	$180.1K	355
Q3 25	$168.7K	355
Q4 25	$205.7K	270

Revenue / Employee