The Beachbody Company, Inc. (BODI) — Financial statements
Income statement, balance sheet, and cash flow for The Beachbody Company, Inc. — annual and quarterly history with growth and margin analysis.
| Metric (USD Millions) | 2025 | 2024 | 2023 | 2022 | 2021 | |
|---|---|---|---|---|---|---|
| Revenue & Gross Profit | ||||||
| Revenue | 252↓39.9% | 419↓20.5% | 527↓23.9% | 692↓20.8% | 874 | |
| Cost of Revenue | 68↓48.3% | 131↓35.6% | 204↓36.8% | 323↓1.8% | 329 | |
| Gross Profit | 184↓36.0% | 287↓11.1% | 323↓12.6% | 370↓32.2% | 545 | |
| Operating Expenses | ||||||
| R&D Expenses | 42↓44.6% | 76↑2.6% | 74↓28.7% | 104↓13.0% | 120 | |
| General & Administrative Expenses | 40↓18.9% | 49↓15.1% | 58↓26.1% | 78↓1.6% | 80 | |
| Selling & Marketing Expenses | 94↓53.3% | 200↓29.1% | 282↓21.6% | 360↓34.3% | 548 | |
| SG&A Expenses | 133↓46.5% | 249↓26.7% | 340↓22.4% | 438↓30.2% | 628 | |
| Other Expenses | 0.00↓100.0% | 28↓43.8% | 50↑65.6% | 30↓68.3% | 95 | |
| Operating Expenses | 176↓50.3% | 354↓23.8% | 464↓19.0% | 573↓32.0% | 842 | |
| Total Costs & Expenses | 244↓49.7% | 485↓27.4% | 668↓25.4% | 895↓23.5% | 1,171 | |
| Operating Results | ||||||
| Operating Income | 8↑112.1% | -66↑53.0% | -141↑30.6% | -203↑31.7% | -297 | |
| Depreciation & Amortization | 18↓32.9% | 26↓58.7% | 63↓36.1% | 99↑66.3% | 60 | |
| EBITDA | 26↑166.6% | -38↑52.3% | -80↑15.1% | -95↑48.4% | -184 | |
| EBIT | 8↑112.4% | -65↑55.1% | -144↑25.9% | -194↑20.3% | -243 | |
| Interest & Other Income | ||||||
| Net Interest Income | -5↑27.7% | -7↑22.4% | -9↓163.5% | -3↓528.4% | -0.54 | |
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Interest Expense | 5↓27.7% | 7↓22.4% | 9↑163.5% | 3↑528.4% | 0.54 | |
| Non-Operating Income | 0.00↑100.0% | -2↓161.5% | 3↑129.5% | -9↑82.8% | -54 | |
| Other Income / Expenses | -11↓106.8% | -5↑55.3% | -12↓296.5% | 6↓88.9% | 53 | |
| Income Before Tax | -3↑96.2% | -71↑53.2% | -153↑22.6% | -197↑19.1% | -244 | |
| Income Tax Expense | 0.13↓47.7% | 0.24↑545.9% | 0.04↑101.2% | -3↑80.4% | -16 | |
| Net Income & EPS | ||||||
| Net Income from Continuing Operations | -3↑96.0% | -72↑53.1% | -153↑21.4% | -194↑15.0% | -228 | |
| Net Income from Discontinued Operations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Net Income | -3↑96.0% | -72↑53.1% | -153↑21.4% | -194↑15.0% | -228 | |
| Bottom-Line Net Income | -3↑96.0% | -72↑53.1% | -153↑21.4% | -194↑15.0% | -228 | |
| EPS (Basic) | -0.41↑96.1% | -10.51↑57.0% | -24.47↑22.3% | -31.50↑24.1% | -41.50 | |
| EPS (Diluted) | -0.41↑96.1% | -10.51↑57.0% | -24.47↑22.3% | -31.50↑24.1% | -41.50 | |
| Weighted Average Shares | 7↑2.2% | 7↑9.3% | 6↑1.4% | 6↑11.7% | 6 | |
| Weighted Average Diluted Shares | 7↑2.2% | 7↑9.3% | 6↑1.4% | 6↑11.7% | 6 | |
* All figures in Millions of USD, except per share data. Growth rates calculated Year-over-Year (YoY). Data source: SEC Filings.