Beachbody Inc.

BODI | NASDAQ

Price Alert Chart Builder DCF Calculator

$4.16

-$0.13 (-3.03%)

At close: Oct 30, 2026, 4:00 PM ET

$4.16

$0.00 (0.00%)

After-hours: Oct 30, 2026, 7:30 PM ET

Overview Rating Statistics Financials Earnings Analysts Ownership Profile

Income Statement Balance Sheet Cashflow Statement Ratios

Annual Quarterly TTM

Fiscal Year Period Ending	FY 2025 Dec 31, 2025	FY 2024 Dec 31, 2024	FY 2023 Dec 31, 2023	FY 2022 Dec 31, 2022	FY 2021 Dec 31, 2021	FY 2020 Dec 31, 2020
Net Income	-2.86M	-71.64M	-152.64M	-194.19M	-228.38M	-21.43M
Depreciation & Amortization	17.55M	47.11M	63.33M	99.12M	59.6M	44.26M
Stock-Based Compensation	5.62M	17.07M	23.89M	17.62M	16.41M	5.4M
Other Working Capital	-8.51M	-21.46M	-30.87M	-35.57M	-48.49M	23.96M
Other Non-Cash Items	8.74M	28.02M	63.54M	54M	67.43M	10.14M
Deferred Income Tax	n/a	5K	-191K	-2.96M	-15.86M	15.6M
Change in Working Capital	-7.3M	-17.99M	-20.46M	-20.76M	-114.44M	7.47M
Operating Cash Flow	21.75M	2.56M	-22.54M	-47.17M	-215.25M	61.43M
Capital Expenditures	-4.4M	-4.54M	-6.58M	-26.49M	-77.91M	-37.93M
Cash Acquisitions	n/a	5.6M	n/a	n/a	-37.28M	1.25M
Purchase of Investments	n/a	n/a	n/a	n/a	-10M	-10M
Sales Maturities Of Investments	n/a	n/a	n/a	n/a	n/a	n/a
Other Investing Acitivies	n/a	n/a	-4.25M	n/a	n/a	n/a
Investing Cash Flow	-4.4M	1.06M	-10.83M	-26.49M	-125.19M	-46.69M
Debt Repayment	637K	-15.88M	-17M	49.38M	n/a	n/a
Common Stock Repurchased	n/a	n/a	n/a	n/a	n/a	n/a
Dividend Paid	n/a	n/a	n/a	n/a	n/a	n/a
Other Financial Acitivies	-274K	-263K	-1.63M	-1.81M	390.65M	165K
Financial Cash Flow	1.03M	-15.87M	-13.72M	47.56M	390.65M	165K
Net Cash Flow	18.83M	-13.22M	-46.68M	-26.96M	50.23M	15.26M
Free Cash Flow	17.35M	-1.98M	-29.11M	-73.67M	-293.16M	23.5M
Adj. Free Cash Flow	11.74M	-19.05M	-53M	-91.29M	-309.57M	18.1M
Maintenance CapEx	-4.4M	-4.54M	-6.58M	-26.49M	-76.51M	-22.82M
Growth CapEx	n/a	n/a	n/a	n/a	-1.4M	-15.11M
Owner Earnings	17.35M	-1.98M	-29.11M	-73.67M	-291.76M	38.61M