For the twelve months ended Jun 30, 2026, The Beachbody Company Inc. reported $219.32M of revenue and $12.46M of net income.
BODI revenue was $49.61M in fiscal Q2 2026 (ended Jun 30, 2026), down 22.4% from a year earlier and down 8.6% from the prior quarter. For the full fiscal 2025 it was $251.73M, down 39.9% from fiscal 2024. Compound annual growth was -21.9% over 5 years. It rose in 2 of the last 6 fiscal years.
BODI net income was $1.38M in fiscal Q2 2026 (ended Jun 30, 2026), compared with -$5.90M a year earlier and down 39.5% from the prior quarter. For the full fiscal 2025 it was -$2.86M, compared with -$71.64M in fiscal 2024.
BODI diluted EPS was $0.11 in fiscal Q2 2026 (ended Jun 30, 2026), compared with -$0.85 a year earlier and down 63.3% from the prior quarter. For the full fiscal 2025 it was -$0.41, compared with -$10.51 in fiscal 2024.
BODI free cash flow was -$4.00M in fiscal Q2 2026 (ended Jun 30, 2026), compared with $2.42M a year earlier. For the full fiscal 2025 it was $17.35M, compared with -$1.98M in fiscal 2024. Compound annual growth was -5.9% over 5 years.
| Line item | Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 |
|---|---|---|---|---|---|---|---|
| Revenue | $251.73M | $418.80M | $527.11M | $692.20M | $873.64M | $863.58M | $755.78M |
| Cost of revenue | $67.94M | $131.45M | $204.02M | $322.63M | $328.66M | $249.71M | $210.32M |
| Gross profit | $183.78M | $287.34M | $323.09M | $369.57M | $544.98M | $613.88M | $545.46M |
| Research and development | $1.70M | $1.60M | $2.70M | $4.40M | $4.60M | $4.60M | $4.60M |
| Selling, general and admin | $39.91M | $49.19M | $57.93M | $78.43M | $79.68M | $64.82M | $56.90M |
| Operating income | $5.53M | -$66.21M | -$140.99M | -$203.16M | -$297.32M | -$6.30M | $18.88M |
| Interest expense | $4.98M | $6.88M | $8.87M | $3.37M | $536.0K | $527.0K | $790.0K |
| Pre-tax income | -$2.73M | -$71.40M | -$152.60M | -$197.25M | -$243.92M | -$6.16M | $18.91M |
| Income tax | $125.0K | $239.0K | $37.0K | -$3.05M | -$15.54M | $15.27M | -$13.39M |
| Net income | -$2.86M | -$71.64M | -$152.64M | -$194.19M | -$228.38M | -$21.43M | $32.30M |
| EPS, basic | -$0.41 | -$10.51 | -$24.47 | -$31.58 | -$41.50 | -$4.50 | $7.00 |
| EPS, diluted | -$0.41 | -$10.51 | -$24.47 | -$31.58 | -$41.50 | -$4.50 | $6.00 |
| Diluted shares | 7.0M | 6.8M | 6.2M | 6.1M | 5.5M | 4.8M | 5.5M |
| Line item | Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 |
|---|---|---|---|---|---|---|---|
| Cash and equivalents | $39.02M | $20.19M | $33.41M | $80.09M | $104.05M | $56.83M | $41.56M |
| Receivables | $1.14M | $1.45M | $1.27M | $866.0K | $1.23M | $855.0K | - |
| Inventory | $9.41M | $16.30M | $24.98M | $54.06M | $132.73M | $65.35M | - |
| Current assets | $63.84M | $78.69M | $119.27M | $186.45M | $299.37M | $169.05M | - |
| Goodwill | $65.17M | $65.17M | $85.17M | $125.17M | $125.17M | $18.98M | $7.66M |
| Total assets | $147.03M | $174.56M | $276.84M | $443.39M | $637.61M | $356.25M | - |
| Current liabilities | $86.60M | $127.64M | $165.20M | $184.64M | $236.23M | $219.92M | - |
| Short-term debt | $1.06M | $9.50M | $8.07M | $1.25M | - | - | - |
| Long-term debt | $22.56M | $9.67M | $21.49M | $39.73M | - | - | - |
| Total debt | $23.63M | $19.17M | $29.56M | $40.98M | - | - | - |
| Total liabilities | $115.72M | $146.39M | $194.08M | $231.85M | $252.23M | $257.00M | - |
| Shareholders' equity | $31.32M | $28.17M | $82.76M | $211.54M | $385.38M | $99.26M | $87.40M |
| Line item | Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 |
|---|---|---|---|---|---|---|---|
| Operating cash flow | $21.75M | $2.56M | -$22.54M | -$47.17M | -$215.25M | $61.43M | $42.02M |
| Capital expenditures | $4.40M | $4.54M | $6.58M | $26.49M | $77.91M | $37.93M | $23.81M |
| Free cash flow | $17.35M | -$1.98M | -$29.11M | -$73.67M | -$293.16M | $23.50M | $18.21M |
| Investing cash flow | -$4.40M | $1.06M | -$10.83M | -$26.49M | -$125.19M | -$46.69M | -$30.28M |
| Financing cash flow | $1.03M | -$15.87M | -$13.72M | $47.56M | $390.65M | $165.0K | -$32.05M |
| Stock-based compensation | $5.62M | $17.07M | $23.89M | $17.62M | $16.41M | $5.40M | $3.58M |
| Depreciation and amortization | $8.68M | $31.44M | $39.57M | $74.85M | $59.60M | $44.26M | $44.66M |
| Line item | Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 |
|---|---|---|---|---|---|---|---|
| Revenue growth, YoY | -39.9% | -20.5% | -23.9% | -20.8% | 1.2% | 14.3% | - |
| Gross margin | 73.0% | 68.6% | 61.3% | 53.4% | 62.4% | 71.1% | 72.2% |
| Operating margin | 2.2% | -15.8% | -26.7% | -29.3% | -34.0% | -0.7% | 2.5% |
| Net margin | -1.1% | -17.1% | -29.0% | -28.1% | -26.1% | -2.5% | 4.3% |
| Free cash flow margin | 6.9% | -0.5% | -5.5% | -10.6% | -33.6% | 2.7% | 2.4% |
| Return on equity | -9.1% | -254.3% | -184.4% | -91.8% | -59.3% | -21.6% | 36.9% |
| Return on assets | -1.9% | -41.0% | -55.1% | -43.8% | -35.8% | -6.0% | - |
| Current ratio | 0.74 | 0.62 | 0.72 | 1.01 | 1.27 | 0.77 | - |
| Debt to equity | 0.75 | 0.68 | 0.36 | 0.19 | - | - | - |
| Line item | Jun 30, 2026 | Mar 31, 2026 | Dec 31, 2025 | Sep 30, 2025 | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $49.61M | $54.28M | $55.54M | $59.89M | $63.94M | $72.36M | $86.37M | $102.19M | $110.18M | $120.05M | $119.01M | $128.25M |
| Cost of revenue | $13.87M | $15.29M | $14.19M | $15.24M | $17.70M | $20.81M | $25.50M | $33.38M | $33.81M | $38.76M | $45.04M | $53.22M |
| Gross profit | $35.75M | $39.00M | $41.35M | $44.65M | $46.24M | $51.55M | $60.88M | $68.81M | $76.38M | $81.28M | $73.97M | $75.03M |
| Selling, general and admin | $8.56M | $7.72M | $6.54M | $10.14M | $11.57M | $11.66M | $11.56M | $11.76M | $12.39M | $13.48M | $13.57M | $14.76M |
| Operating income | $1.67M | $3.11M | $8.18M | $4.99M | -$3.96M | -$3.67M | -$32.89M | -$13.01M | -$9.48M | -$10.82M | -$60.37M | -$29.00M |
| Interest expense | $1.01M | $1.01M | $1.09M | $1.06M | $1.27M | $1.56M | $1.71M | $1.65M | $1.65M | $1.88M | $2.10M | $2.07M |
| Pre-tax income | $1.50M | $2.32M | $5.25M | $3.52M | -$5.80M | -$5.70M | -$34.56M | -$11.89M | -$10.80M | -$14.15M | -$65.10M | -$32.60M |
| Income tax | $118.0K | $32.0K | $28.0K | -$49.0K | $101.0K | $45.0K | -$5.0K | $115.0K | $67.0K | $62.0K | -$62.0K | $63.0K |
| Net income | $1.38M | $2.29M | $5.22M | $3.57M | -$5.90M | -$5.75M | -$34.56M | -$12.00M | -$10.87M | -$14.22M | -$65.04M | -$32.67M |
| EPS, basic | $0.19 | $0.32 | $0.77 | $0.51 | -$0.85 | -$0.84 | -$5.07 | -$1.75 | -$1.59 | -$2.10 | -$10.36 | -$5.29 |
| EPS, diluted | $0.11 | $0.30 | $0.77 | $0.51 | -$0.85 | -$0.84 | -$5.07 | -$1.75 | -$1.59 | -$2.10 | -$10.36 | -$5.29 |
| Diluted shares | 7.9M | 7.6M | - | 7.0M | 7.0M | 6.9M | - | 6.8M | 6.8M | 6.8M | - | 6.2M |
| Line item | Jun 30, 2026 | Mar 31, 2026 | Dec 31, 2025 | Sep 30, 2025 | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $32.39M | $36.59M | $39.02M | $33.95M | $25.56M | $18.13M | $20.19M | $32.31M | $32.33M | $38.93M | $33.41M | $38.19M |
| Receivables | $1.35M | $1.46M | $1.14M | $1.45M | $1.85M | $1.93M | $1.45M | $1.69M | $1.75M | $1.61M | $1.27M | $1.48M |
| Inventory | $12.57M | $10.13M | $9.41M | $11.15M | $11.41M | $13.48M | $16.30M | $18.01M | $23.78M | $20.81M | $24.98M | $31.75M |
| Current assets | $57.41M | $61.58M | $63.84M | $60.38M | $57.30M | $61.66M | $78.69M | $95.25M | $103.41M | $116.44M | $119.27M | $130.67M |
| Goodwill | $65.17M | $65.17M | $65.17M | $65.17M | $65.17M | $65.17M | $65.17M | $85.17M | $85.17M | $85.17M | $85.17M | $125.17M |
| Total assets | $136.51M | $143.13M | $147.03M | $146.41M | $145.89M | $152.54M | $174.56M | $225.47M | $244.96M | $263.02M | $276.84M | $347.32M |
| Current liabilities | $72.99M | $80.84M | $86.60M | $93.08M | $96.13M | $118.84M | $127.64M | $148.62M | $146.59M | $162.68M | $165.20M | $172.76M |
| Short-term debt | $2.13M | $1.59M | $1.06M | $531.0K | $0 | $16.43M | $9.50M | $11.70M | $2.19M | $5.88M | $8.07M | $1.25M |
| Long-term debt | $21.44M | $21.96M | $22.56M | $22.93M | $23.30M | $0 | $9.67M | $10.02M | $19.27M | $18.68M | $21.49M | $27.74M |
| Total debt | $23.57M | $23.55M | $23.63M | $23.46M | $23.30M | $16.43M | $19.17M | $21.72M | $21.46M | $24.55M | $29.56M | $28.99M |
| Total liabilities | $99.32M | $108.78M | $115.72M | $121.72M | $125.74M | $128.50M | $146.39M | $167.09M | $178.20M | $190.28M | $194.08M | $206.25M |
| Shareholders' equity | $37.19M | $34.35M | $31.32M | $24.69M | $20.16M | $24.04M | $28.17M | $58.38M | $66.76M | $72.74M | $82.76M | $141.07M |
| Line item | Jun 30, 2026 | Mar 31, 2026 | Dec 31, 2025 | Sep 30, 2025 | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | -$3.24M | -$1.04M | $4.98M | $10.19M | $4.24M | $2.34M | -$6.73M | $1.08M | -$925.0K | $9.13M | -$7.95M | -$216.0K |
| Capital expenditures | $760.0K | $684.0K | $701.0K | $1.19M | $1.82M | $694.0K | $568.0K | $1.03M | $1.25M | $1.70M | $1.08M | $469.0K |
| Free cash flow | -$4.00M | -$1.72M | $4.28M | $9.00M | $2.42M | $1.65M | -$7.30M | $53.0K | -$2.17M | $7.43M | -$9.03M | -$685.0K |
| Investing cash flow | -$760.0K | -$684.0K | -$701.0K | -$1.19M | -$1.82M | -$694.0K | -$568.0K | -$1.03M | -$1.25M | $3.90M | -$1.08M | -$4.72M |
| Financing cash flow | -$32.0K | -$608.0K | $519.0K | -$274.0K | $4.51M | -$3.73M | -$4.06M | -$306.0K | -$4.29M | -$7.22M | $4.01M | -$15.33M |
| Stock-based compensation | $1.28M | $1.12M | $871.0K | $1.00M | $2.02M | $1.73M | $4.37M | $3.59M | $4.74M | $4.37M | $4.74M | $6.44M |
| Depreciation and amortization | $1.95M | $2.23M | $1.89M | $1.88M | $2.02M | $2.89M | $12.68M | $7.97M | $5.41M | $5.38M | $8.18M | $9.76M |
| Line item | Jun 30, 2026 | Mar 31, 2026 | Dec 31, 2025 | Sep 30, 2025 | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue growth, YoY | -22.4% | -25.0% | -35.7% | -41.4% | -42.0% | -39.7% | -27.4% | -20.3% | -18.4% | -17.2% | -19.7% | -22.7% |
| Gross margin | 72.0% | 71.8% | 74.5% | 74.6% | 72.3% | 71.2% | 70.5% | 67.3% | 69.3% | 67.7% | 62.2% | 58.5% |
| Operating margin | 3.4% | 5.7% | 14.7% | 8.3% | -6.2% | -5.1% | -38.1% | -12.7% | -8.6% | -9.0% | -50.7% | -22.6% |
| Net margin | 2.8% | 4.2% | 9.4% | 6.0% | -9.2% | -7.9% | -40.0% | -11.7% | -9.9% | -11.8% | -54.7% | -25.5% |
| Free cash flow margin | -8.1% | -3.2% | 7.7% | 15.0% | 3.8% | 2.3% | -8.4% | 0.1% | -2.0% | 6.2% | -7.6% | -0.5% |
| Current ratio | 0.79 | 0.76 | 0.74 | 0.65 | 0.60 | 0.52 | 0.62 | 0.64 | 0.71 | 0.72 | 0.72 | 0.76 |
| Debt to equity | 0.63 | 0.69 | 0.75 | 0.95 | 1.16 | 0.68 | 0.68 | 0.37 | 0.32 | 0.34 | 0.36 | 0.21 |
Source: XBRL data The Beachbody Company Inc. files with the SEC, latest filing dated Aug 10, 2026 (see filings on SEC EDGAR). Provided for information only, not investment advice. Check the filing before relying on a number.
* Worked out from the filings rather than stated in them: Q4 is the full year less the first nine months.
Per-share figures and share counts are restated for stock splits the filings show: 1-for-50, first reported Mar 11, 2024.
EPS growth is left out where the share count moved enough to suggest a split the filings do not show. Growth rates need a positive starting figure. CAGR is compound annual growth between fiscal years. The CSV holds every period on file, in full figures, from the same SEC filings.
| Company | Revenue | Growth | Net income | Net margin | Market cap |
|---|---|---|---|---|---|
| BODI | $219.32M | -32.5% | $12.46M | 5.7% | $32.7M |
| SE | $22.94B | +36.4% | $1.58B | 6.9% | $47.04B |
| RTO | $6.91B | +4.4% | $470.00M | 6.8% | $11.97B |
| IT | $6.44B | -0.2% | $954.41M | 14.8% | $11.92B |
| SCI | $3.31B | +3.4% | $561.30M | 17.0% | $10.11B |
| EDU | $5.66B | +15.5% | $475.17M | 8.4% | $8.24B |
| HRB | $3.97B | +5.2% | -$325.44M | -8.2% | $6.25B |
| TAL | $3.01B | +33.7% | $530.75M | 17.6% | $5.59B |
| GHC | $5.12B | +4.3% | $496.96M | 9.7% | $5.10B |