BODI Class A The Beachbody Company, Inc. - Class A Common Stock
NASDAQ · Diversified Consumer Services · View on SEC EDGAR ↗ close Oct 2, 2026 10-K/10-Q Aug 10, 2026
$4.92
· of 52w range
· above low
· to high
$4.0552w low
$16.8752w high
P/E (TTM)
2.9
EPS (TTM)
$1.69
Revenue (TTM)
$219M
your badges
52W Range
$4–$17
Analyst Rating
BUY
Price Target
$17
P/E
2.9
ROE
43.4%
Net Profit Margin
5.7%
Your badge strip is empty — pin a metric anywhere on this page.
BODI Stock Snapshot Price, market cap, P/E, EPS, ROE, debt/equity, 52-week range
Price
$4.92
P/E (TTM)
2.9
EPS (TTM)
$1.69
Revenue (TTM)
$219M
ROE (TTM)
43.4%
Debt/Equity (MRQ)
0.6
52W Range
$4–$17
BODI Stock Price Chart Daily OHLCV with technical indicators — pan, zoom, and customize your view
range
bars
Bar granularity adapts to the selected period — hover the chart to see open/high/low/close for a bar.
Stock splits
| Ex-date | Split | Type |
|---|---|---|
| Nov. 22, 2023 | 1-for-50 | Reverse |
10-Year Performance Revenue, net income, margins and EPS trends
Revenue$252M2019-12-31 → 2025-12-31
EPS$-0.412019-12-31 → 2025-12-31
Free Cash Flow$17M2021-12-31 → 2025-12-31
Net margin5.7%2021-12-31 → 2025-12-31
Valuation & Ratios
Valuation P/E, P/S, P/B, EV/EBITDA ratios — is the stock expensive or cheap?
| Metric | 5Y trend | BODI | 5Y avg | Peer Median | Verdict |
|---|---|---|---|---|---|
| P/E (TTM) | 2.95Y avg ≈-34.0 | ≈-34.0 | 8.8 | Undervalued |
Peer median is calculated on a standardized basis per metric and may not always match the TTM/MRQ basis shown for this stock.
Profitability Gross, operating and net margins; ROE, ROA, ROIC
| Metric | 5Y trend | BODI | 5Y avg | Peer Median | Verdict |
|---|---|---|---|---|---|
| Gross Margin (TTM) | 73.3%5Y avg ≈66.3% | ≈66.3% | 55.8% | Top tier | |
| Operating Margin (TTM) | 8.2%5Y avg ≈-18.6% | ≈-18.6% | 5.8% | Weak | |
| EBITDA Margin (TTM) | 11.8%5Y avg ≈-12.3% | ≈-12.3% | 5.8% | Weak | |
| Pretax Margin (TTM) | 5.7%5Y avg ≈-18.8% | ≈-18.8% | 2.6% | Top tier | |
| Net Profit Margin (TTM) | 5.7%5Y avg ≈-18.3% | ≈-18.3% | 3.1% | Weak | |
| ROA (TTM) | 8.8%5Y avg ≈-30.5% | ≈-30.5% | -1.8% | In line | |
| ROE (TTM) | 43.4%5Y avg ≈-90.8% | ≈-90.8% | 30.8% | Weak | |
| ROIC | 10.5%5Y avg ≈-81.9% | ≈-81.9% | 10.5% | In line |
Financial Health Debt, liquidity, solvency — balance sheet strength
| Metric | 5Y trend | BODI | 5Y avg | Peer Median | Verdict |
|---|---|---|---|---|---|
| Debt / Equity (MRQ) | 0.65Y avg ≈0.6 | ≈0.6 | 1.1 | Low debt | |
| Current Ratio (MRQ) | 0.85Y avg ≈0.8 | ≈0.8 | 0.8 | In line | |
| Quick Ratio | 0.55Y avg ≈0.3 | ≈0.3 | 0.5 | In line | |
| Long-Term Debt / Equity (MRQ) | 0.65Y avg ≈0.4 | ≈0.4 | 1.1 | Low debt | |
| Interest Coverage | 1.15Y avg ≈-144.8 | ≈-144.8 | · | · |
Growth Revenue, EPS and net income growth: YoY, 3Y CAGR, 5Y CAGR
| Metric | 5Y trend | BODI | 5Y avg | Peer Median | Verdict |
|---|---|---|---|---|---|
| Revenue YoY | -39.9%5Y avg ≈-20.8% | ≈-20.8% | · | · | |
| Revenue CAGR 3Y | -28.6%5Y avg ≈-21.8% | ≈-21.8% | · | · | |
| Revenue CAGR 5Y | -21.9% | · | · | · |
Capital Efficiency Asset turnover, inventory turnover, receivables turnover
| Metric | 5Y trend | BODI | 5Y avg | Peer Median | Verdict |
|---|---|---|---|---|---|
| Asset Turnover | 1.65Y avg ≈1.7 | ≈1.7 | 1.0 | Top tier | |
| Inventory Turnover | 5.35Y avg ≈5.0 | ≈5.0 | 39.0 | Weak | |
| Receivables Turnover | 194.65Y avg ≈459.1 | ≈459.1 | 44.3 | Top tier | |
| Revenue / Employee | ≈$932.3K | · | · | · |
value · ≈ 5Y avg · industry median · verdict relative to median
Earnings History EPS actual vs estimate, surprise %, beat rate, next earnings date
Avg Surprise
208.7%
Next Report
Nov 09, 2026
| Period | Report | EPS Actual | EPS Est | Surprise |
|---|---|---|---|---|
| June 30, 2026 | Aug 11, 2026 | $0.11 | $-0.21 | 151.4% |
| March 31, 2026 | May 12, 2026 | $0.30 | $-0.18 | 263.4% |
| Dec. 31, 2025 | $0.71 | $-0.15 | 570.2% | |
| Sept. 30, 2025 | $0.51 | $-0.46 | 209.9% | |
| June 30, 2025 | $-0.85 | $-0.99 | 14.5% | |
| March 31, 2025 | $-0.84 | $-1.47 | 42.9% |
Full Fundamentals All metrics by year — income statement, balance sheet, cash flow
Income Statement
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $252M | $419M | $527M | $692M | $874M | $864M | $756M | |
| Cost of Revenue | $68M | $131M | $204M | $323M | $329M | $250M | $210M | |
| Gross Profit | $184M | $287M | $323M | $370M | $545M | $614M | $545M | |
| R&D Expense | $2M | $2M | $3M | $4M | $5M | $5M | $5M | |
| SG&A Expense | $40M | $49M | $58M | $78M | $80M | $65M | $57M | |
| Operating Expenses | $178M | $354M | $464M | $573M | $842M | $620M | $527M | |
| Operating Income | $6M | $-66M | $-141M | $-203M | $-297M | $-6M | $19M | |
| Interest Expense | $5M | $7M | $9M | $3M | $536.0K | $527.0K | $790.0K | |
| Interest Income | $1M | $1M | $2M | · | · | · | · | |
| Other Non-op | $859.0K | $3M | $2M | $958.0K | $3M | $666.0K | $813.0K | |
| Pretax Income | $-3M | $-71M | $-153M | $-197M | $-244M | $-6M | $19M | |
| Income Tax | $125.0K | $239.0K | $37.0K | $-3M | $-16M | $15M | $-13M | |
| Net Income | $-3M | $-72M | $-153M | $-194M | $-228M | $-21M | $32M | |
| EPS (Basic) | $-0.41 | $-10.51 | $-24.47 | $-31.58 | $-0.83 | $-0.09 | $0.14 | |
| EPS (Diluted) | $-0.41 | $-10.51 | $-24.47 | $-31.58 | $-0.83 | $-0.09 | $0.12 | |
| Shares (Basic) | 6,971,000 | 6,818,000 | 6,239,000 | 6,150,000 | 275,359,000 | 239,540,000 | 236,256,000 | |
| Shares (Diluted) | 6,971,000 | 6,818,000 | 6,239,000 | 6,150,000 | 275,359,000 | 239,540,000 | 276,090,000 | |
| EBITDA | $14M | $-35M | $-101M | · | $-238M | · | · |
Balance Sheet
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $39M | $20M | $33M | $80M | $104M | $57M | $42M | |
| Receivables | $1M | $1M | $1M | $866.0K | $1M | $855.0K | · | |
| Inventory | $9M | $16M | $25M | $54M | $133M | $65M | · | |
| Prepaid Expense | $7M | $9M | $11M | $13M | $16M | $9M | · | |
| Other Current Assets | $4M | $29M | $46M | $39M | $44M | $38M | · | |
| Current Assets | $64M | $79M | $119M | $186M | $299M | $169M | · | |
| PP&E (Net) | $9M | $13M | $45M | $74M | $113M | $80M | · | |
| PP&E (Gross) | $121M | $142M | $266M | $277M | $295M | $259M | · | |
| Accum. Depreciation | $112M | $129M | $221M | $203M | $182M | $179M | · | |
| Goodwill | $65M | $65M | $85M | $125M | $125M | $19M | $8M | |
| Intangibles | · | $0 | $0 | $8M | $46M | $21M | · | |
| Other Non-current Assets | $2M | $3M | $3M | $10M | $8M | $14M | · | |
| Total Assets | $147M | $175M | $277M | $443M | $638M | $356M | · | |
| Accounts Payable | $5M | $10M | $11M | $18M | $48M | $29M | · | |
| Accrued Liabilities | $18M | $25M | $42M | $64M | $75M | $80M | · | |
| Current Liabilities | $87M | $128M | $165M | $185M | $236M | $220M | · | |
| Deferred Tax | · | $1.0K | $10.0K | $181.0K | $3M | $4M | · | |
| Other Non-current Liabilities | $6M | $7M | $6M | $4M | $8M | $2M | · | |
| Total Liabilities | $116M | $146M | $194M | $232M | $252M | $257M | · | |
| Long-term Debt | $25M | $22M | $35M | $49M | · | · | · | |
| Total Debt | $24M | $19M | $30M | · | · | · | · | |
| Common Stock | · | · | · | · | · | $24.0K | · | |
| Paid-in Capital | $678M | $672M | $655M | $631M | $610M | $96M | · | |
| Retained Earnings | $-646M | $-644M | $-572M | $-419M | $-225M | $3M | · | |
| AOCI | $-47.0K | $-49.0K | $-23.0K | $37.0K | $-21.0K | $-202.0K | · | |
| Stockholders' Equity | $31M | $28M | $83M | $212M | $385M | $99M | $87M | |
| Liabilities + Equity | $147M | $175M | $277M | $443M | $638M | $356M | · |
Cash Flow
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| D&A | $9M | $31M | $40M | $75M | $60M | $44M | $45M | |
| Stock-based Comp | $6M | $17M | $24M | $18M | $16M | $5M | $4M | |
| Deferred Tax | $0 | $5.0K | $191.0K | $3M | $16M | $-16M | $-14M | |
| Amort. of Intangibles | · | · | $5M | $18M | $11M | $4M | $2M | |
| Restructuring | $2M | $8M | $6M | $10M | · | · | · | |
| Other Non-cash | $10M | $26M | $66M | · | $-47M | · | · | |
| Operating Cash Flow | $22M | $3M | $-23M | $-47M | $-215M | $61M | $42M | |
| CapEx | $4M | $5M | $7M | $26M | $78M | $38M | $24M | |
| Investing Cash Flow | $-4M | $1M | $-11M | $-26M | $-125M | $-47M | $-30M | |
| Stock Issued | · | · | $5M | · | · | · | · | |
| Net Stock Activity | · | · | $5M | · | · | · | · | |
| Financing Cash Flow | $1M | $-16M | $-14M | $48M | $391M | $165.0K | $-32M | |
| Net Change in Cash | $19M | $-13M | $-47M | $-27M | $50M | $15M | $-20M | |
| Taxes Paid | · | $232.0K | $11.0K | $389.0K | · | · | · | |
| Free Cash Flow | $17M | $-2M | $-29M | · | $-293M | · | · | |
| Levered FCF | $12M | $-9M | $-38M | · | $-294M | · | · |
Profitability
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Gross Margin | 73.0% | 68.6% | 61.3% | · | 62.4% | · | · | |
| Operating Margin | 2.2% | -15.8% | -26.8% | · | -34.0% | · | · | |
| Net Margin | -1.1% | -17.1% | -29.0% | · | -26.1% | · | · | |
| Pretax Margin | -1.1% | -17.1% | -28.9% | · | -27.9% | · | · | |
| EBITDA Margin | 5.6% | -8.3% | -19.2% | · | -27.2% | · | · | |
| ROA | -1.8% | -31.7% | -42.4% | · | -46.0% | · | · | |
| ROE | -11.1% | -165.6% | -136.4% | · | -50.1% | · | · | |
| ROIC | 10.5% | -140.3% | -125.6% | · | -72.2% | · | · |
Liquidity & Solvency
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.7 | 0.6 | 0.7 | · | 1.3 | 3.2 | · | |
| Quick Ratio | 0.5 | 0.2 | 0.2 | · | 0.4 | 2.6 | · | |
| Debt / Equity | 0.8 | 0.7 | 0.4 | · | · | · | · | |
| LT Debt / Equity | 0.7 | 0.3 | 0.3 | · | · | · | · | |
| Interest Coverage | 1.1 | -9.6 | -15.9 | · | -554.7 | · | · |
Efficiency
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.6 | 1.9 | 1.5 | · | 1.8 | · | · | |
| Inventory Turnover | 5.3 | 6.4 | 5.2 | · | 3.3 | · | · | |
| Receivables Turnover | 194.6 | 308.1 | 493.5 | · | 840.0 | · | · |
Per Share
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue / Share | $36.11 | $61.43 | $84.49 | · | $3.17 | · | · | |
| Cash Flow / Share | $3.12 | $0.38 | $-3.61 | · | $-0.78 | · | · | |
| EPS (TTM) | $-0.41 | $-10.51 | $-24.47 | $-31.58 | $-0.83 | $-0.09 | · |
Growth Rates
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -39.9% | -20.5% | -23.8% | -20.8% | 1.2% | · | · | |
| Revenue CAGR 3Y | -28.6% | -21.7% | -15.2% | · | · | · | · | |
| Revenue CAGR 5Y | -21.9% | · | · | · | · | · | · |
Valuation (TTM)
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $252M | $419M | $527M | $692M | $874M | $864M | · | |
| Net Income TTM | $-3M | $-72M | $-153M | $-194M | $-228M | $-21M | · | |
| P/E | -25.3 | -0.6 | -0.3 | -0.8 | -142.8 | · | · | |
| Earnings Yield | -4.0% | -170.9% | -295.2% | -120.1% | -0.70% | · | · |
Income Statement
| Metric | Trend | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $50M | $54M | $56M | $60M | $64M | $72M | $86M | $102M | $110M | $120M | $119M | $128M | $135M | $145M | $148M | $166M | |
| Cost of Revenue | $14M | $15M | $14M | $15M | $18M | $21M | $25M | $33M | $34M | $39M | $45M | $53M | $52M | $54M | $64M | $61M | |
| Gross Profit | $36M | $39M | $41M | $45M | $46M | $52M | $61M | $69M | $76M | $81M | $74M | $75M | $83M | $91M | $85M | $105M | |
| SG&A Expense | $9M | $8M | $7M | $10M | $12M | $12M | $12M | $12M | $12M | $13M | $14M | $15M | $12M | $18M | $19M | $20M | |
| Operating Expenses | $34M | $36M | $33M | $40M | $50M | $55M | $94M | $82M | $86M | $92M | $134M | $104M | $107M | $119M | $133M | $141M | |
| Operating Income | $2M | $3M | $8M | $5M | $-4M | $-4M | $-33M | $-13M | $-9M | $-11M | $-60M | $-29M | $-24M | $-27M | $-48M | $-36M | |
| Interest Expense | $1M | $1M | $1M | $1M | $1M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $1M | |
| Interest Income | $300.0K | $300.0K | $300.0K | $300.0K | $300.0K | $200.0K | $300.0K | $200.0K | $400.0K | $300.0K | · | · | · | · | · | · | |
| Other Non-op | $324.0K | $409.0K | $241.0K | $352.0K | $41.0K | $225.0K | $679.0K | $1M | $408.0K | $477.0K | $196.0K | $571.0K | $411.0K | $569.0K | $262.0K | $571.0K | |
| Pretax Income | $2M | $2M | $5M | $4M | $-6M | $-6M | $-35M | $-12M | $-11M | $-14M | $-65M | $-33M | $-26M | $-29M | $-46M | $-34M | |
| 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 | $-12.0K | $48.0K | $-2M | $-549.0K | |
| Net Income | $1M | $2M | $5M | $4M | $-6M | $-6M | $-35M | $-12M | $-11M | $-14M | $-65M | $-33M | $-26M | $-29M | $-45M | $-34M | |
| 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 | $-4.10 | $-4.72 | $-31.09 | $-0.11 | |
| 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 | $-4.10 | $-4.72 | $-31.09 | $-0.11 | |
| Shares (Basic) | 7,182,000 | 7,114,000 | · | 6,999,000 | 6,951,000 | 6,883,000 | · | 6,841,000 | 6,813,000 | 6,761,000 | · | 6,179,000 | 6,286,000 | 6,183,000 | · | 307,949,000 | |
| Shares (Diluted) | 7,905,000 | 7,569,000 | · | 7,046,000 | 6,951,000 | 6,883,000 | · | 6,841,000 | 6,813,000 | 6,761,000 | · | 6,179,000 | 6,286,000 | 6,183,000 | · | 307,949,000 | |
| EBITDA | $2M | $5M | · | $5M | $-4M | $-786.0K | · | $-13M | $-9M | $-5M | · | $-29M | $-24M | $-17M | · | $-36M |
Balance Sheet
| Metric | Trend | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $32M | $37M | $39M | $34M | $26M | $18M | $20M | $32M | $32M | $39M | $33M | $38M | $59M | $66M | $80M | $94M | |
| Receivables | $1M | $1M | $1M | $1M | $2M | $2M | $1M | $2M | $2M | $2M | $1M | $1M | $2M | $2M | $866.0K | $871.0K | |
| Inventory | $13M | $10M | $9M | $11M | $11M | $13M | $16M | $18M | $24M | $21M | $25M | $32M | $43M | $48M | $54M | $68M | |
| Prepaid Expense | $5M | $7M | $7M | $4M | $5M | $7M | $9M | $6M | $8M | $10M | $11M | $9M | $9M | $11M | $13M | $7M | |
| Other Current Assets | $3M | $4M | $4M | $7M | $11M | $19M | $29M | $35M | $36M | $42M | $46M | $48M | $49M | $46M | $39M | $41M | |
| Current Assets | $57M | $62M | $64M | $60M | $57M | $62M | $79M | $95M | $103M | $116M | $119M | $131M | $159M | $172M | $186M | $210M | |
| PP&E (Net) | $6M | $7M | $9M | $10M | $11M | $11M | $13M | $25M | $32M | $37M | $45M | $50M | $58M | $67M | $74M | $82M | |
| PP&E (Gross) | $112M | $118M | $121M | $122M | $138M | $141M | $142M | $253M | $260M | $263M | $266M | $266M | $266M | $266M | $277M | $277M | |
| Accum. Depreciation | $107M | $110M | $112M | $113M | $128M | $130M | $129M | $228M | $228M | $226M | $221M | $216M | $208M | $199M | $203M | $195M | |
| Goodwill | $65M | $65M | $65M | $65M | $65M | $65M | $65M | $85M | $85M | $85M | $85M | $125M | $125M | $125M | $125M | · | |
| Intangibles | · | · | · | · | · | · | · | · | · | · | $0 | $4M | $6M | $7M | $8M | · | |
| Other Non-current Assets | $1M | $2M | $2M | $2M | $2M | $2M | $3M | $3M | $4M | $2M | $3M | $7M | $10M | $8M | $10M | $13M | |
| Total Assets | $137M | $143M | $147M | $146M | $146M | $153M | $175M | $225M | $245M | $263M | $277M | $347M | $391M | $416M | $443M | $499M | |
| Accounts Payable | $7M | $6M | $5M | $4M | $5M | $8M | $10M | $7M | $13M | $8M | $11M | $16M | $13M | $17M | $18M | $14M | |
| Accrued Liabilities | $13M | $14M | $18M | $23M | $21M | $20M | $25M | $38M | $36M | $41M | $42M | $46M | $49M | $55M | $64M | $72M | |
| Current Liabilities | $73M | $81M | $87M | $93M | $96M | $119M | $128M | $149M | $147M | $163M | $165M | $173M | $191M | $178M | $185M | $193M | |
| Deferred Tax | · | · | · | · | $0 | · | · | $0 | $0 | $0 | $10.0K | $60.0K | $137.0K | $172.0K | $181.0K | $1M | |
| Other Non-current Liabilities | $4M | $5M | $6M | $5M | $5M | $8M | $7M | $7M | $10M | $7M | $6M | $4M | $4M | $5M | $4M | $13M | |
| Total Liabilities | $99M | $109M | $116M | $122M | $126M | $129M | $146M | $167M | $178M | $190M | $194M | $206M | $224M | $226M | $232M | $246M | |
| Long-term Debt | $25M | $25M | $25M | $25M | $25M | $16M | $19M | $25M | $25M | $28M | $30M | $35M | $49M | $49M | $41M | $50M | |
| Total Debt | $24M | $24M | · | $23M | $23M | $16M | · | $22M | $21M | $25M | · | $29M | $42M | $42M | · | $41M | |
| Paid-in Capital | $680M | $679M | $678M | $676M | $675M | $673M | $672M | $667M | $664M | $659M | $655M | $648M | $642M | $638M | $631M | $626M | |
| Retained Earnings | $-643M | $-644M | $-646M | $-652M | $-655M | $-649M | $-644M | $-609M | $-597M | $-586M | $-572M | $-507M | $-474M | $-448M | $-419M | $-374M | |
| AOCI | $-35.0K | $-62.0K | $-47.0K | $-68.0K | $-64.0K | $-58.0K | $-49.0K | $33.0K | $11.0K | $15.0K | $-23.0K | $-195.0K | $-333.0K | $-187.0K | $37.0K | $349.0K | |
| Stockholders' Equity | $37M | $34M | $31M | $25M | $20M | $24M | $28M | $58M | $67M | $73M | $83M | $141M | $167M | $190M | $212M | $252M | |
| Liabilities + Equity | $137M | $143M | $147M | $146M | $146M | $153M | $175M | $225M | $245M | $263M | $277M | $347M | $391M | $416M | $443M | $499M |
Cash Flow
| Metric | Trend | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $2M | $2M | $2M | $2M | $2M | $3M | $13M | $8M | $5M | $5M | $8M | $10M | $11M | $11M | $16M | $17M | |
| Stock-based Comp | $1M | $1M | $871.0K | $1M | $2M | $2M | $4M | $4M | $5M | $4M | $5M | $6M | $3M | $10M | $4M | $6M | |
| Restructuring | $0 | · | $0 | $-12.0K | $2M | · | $1M | $5M | $0 | $2M | $-53.0K | $1M | $-107.0K | $5M | $0 | $1M | |
| Other Non-cash | · | $-7M | · | · | · | $3M | · | · | · | $14M | · | · | · | $1M | · | · | |
| Operating Cash Flow | $-3M | $-1M | $5M | $10M | $4M | $2M | $-7M | $1M | $-925.0K | $9M | $-8M | $-216.0K | $-6M | $-8M | $-10M | $-4M | |
| CapEx | $760.0K | $684.0K | $701.0K | $1M | $2M | $694.0K | $568.0K | $1M | $1M | $2M | $1M | $469.0K | $2M | $3M | $3M | $4M | |
| Investing Cash Flow | $-760.0K | $-684.0K | $-701.0K | $-1M | $-2M | $-694.0K | $-568.0K | $-1M | $-1M | $4M | $-1M | $-5M | $-2M | $-3M | $-3M | $-4M | |
| Financing Cash Flow | $-32.0K | $-608.0K | $519.0K | $-274.0K | $5M | $-4M | $-4M | $-306.0K | $-4M | $-7M | $4M | $-15M | $41.0K | $-2M | $-722.0K | $46M | |
| Net Change in Cash | $-4M | $-2M | $5M | $8M | $7M | $-2M | $-12M | $-14.0K | $-7M | $6M | $-5M | $-20M | $-8M | $-14M | $-14M | $37M | |
| Taxes Paid | · | · | · | $16.0K | $-202.0K | $7.0K | · | $40.0K | $156.0K | $29.0K | $21.0K | $36.0K | $219.0K | $-265.0K | $24.0K | $55.0K | |
| Free Cash Flow | · | $-2M | · | · | · | $2M | · | · | · | $7M | · | · | · | $-11M | · | · | |
| Levered FCF | · | $-3M | · | · | · | $70.7K | · | · | · | $6M | · | · | · | $-14M | · | · |
Profitability
| Metric | Trend | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 72.0% | 71.8% | · | 74.6% | 72.3% | 71.2% | · | 67.3% | 69.3% | 67.7% | · | 58.5% | 61.3% | 63.0% | · | 63.1% | |
| Operating Margin | 3.4% | 5.7% | · | 8.3% | -6.2% | -5.1% | · | -12.7% | -8.6% | -9.0% | · | -22.6% | -17.9% | -18.9% | · | -21.8% | |
| Net Margin | 2.8% | 4.2% | · | 6.0% | -9.2% | -7.9% | · | -11.8% | -9.9% | -11.8% | · | -25.5% | -19.1% | -20.1% | · | -20.4% | |
| Pretax Margin | 3.0% | 4.3% | · | 5.9% | -9.1% | -7.9% | · | -11.6% | -9.8% | -11.8% | · | -25.4% | -19.1% | -20.1% | · | -20.7% | |
| EBITDA Margin | 3.4% | 9.8% | · | 8.3% | -6.2% | -1.1% | · | -12.7% | -8.6% | -4.5% | · | -22.6% | -17.9% | -11.5% | · | -21.8% | |
| ROA | 0.98% | 1.6% | · | 1.9% | -3.0% | -2.8% | · | -4.2% | -3.4% | -4.2% | · | -7.7% | -5.8% | -6.1% | · | -5.0% | |
| ROE | 4.8% | 7.8% | · | 8.6% | -13.6% | -11.9% | · | -12.0% | -9.3% | -10.8% | · | -16.6% | -11.5% | -11.5% | · | -8.7% | |
| ROIC | 2.5% | 5.3% | · | 10.5% | -9.3% | -9.2% | · | -16.4% | -10.8% | -11.2% | · | -17.1% | -11.6% | -11.9% | · | -12.2% |
Liquidity & Solvency
| Metric | Trend | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.8 | 0.8 | · | 0.6 | 0.6 | 0.5 | · | 0.6 | 0.7 | 0.7 | · | 0.8 | 0.8 | 1.0 | · | 1.1 | |
| Quick Ratio | 0.5 | 0.5 | · | 0.4 | 0.3 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.3 | 0.4 | · | 0.5 | |
| Debt / Equity | 0.6 | 0.7 | · | 1.0 | 1.2 | 0.7 | · | 0.4 | 0.3 | 0.3 | · | 0.2 | 0.3 | 0.2 | · | 0.2 | |
| LT Debt / Equity | 0.6 | 0.6 | · | 0.9 | 1.2 | 0.0 | · | 0.2 | 0.3 | 0.3 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | |
| Interest Coverage | 1.7 | 3.1 | · | 4.7 | -3.1 | -2.3 | · | -7.9 | -5.7 | -5.8 | · | -14.0 | -10.2 | -11.8 | · | -31.4 |
Efficiency
| Metric | Trend | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.4 | 0.4 | · | 0.3 | 0.3 | 0.3 | · | 0.4 | 0.3 | 0.4 | · | 0.3 | 0.3 | 0.3 | · | 0.2 | |
| Inventory Turnover | 1.2 | 1.3 | · | 1.0 | 1.0 | 1.2 | · | 1.3 | 1.0 | 1.1 | · | 1.1 | 0.9 | 0.7 | · | 0.6 | |
| Receivables Turnover | 31.0 | 32.0 | · | 38.1 | 35.5 | 40.8 | · | 64.4 | 65.7 | 69.6 | · | 108.9 | 90.4 | 92.4 | · | 147.6 |
Per Share
| Metric | Trend | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue / Share | $6.28 | $7.17 | · | $8.50 | $9.20 | $10.51 | · | $14.94 | $16.17 | $17.76 | · | $0.42 | $0.43 | $0.47 | · | $0.54 | |
| Cash Flow / Share | · | $-0.14 | · | · | · | $0.34 | · | · | · | $1.35 | · | · | · | $-0.03 | · | · | |
| EPS (TTM) | $1.69 | $0.73 | · | $-6.25 | $-8.51 | $-9.25 | · | $-15.80 | $-19.34 | $-21.85 | · | $-45.20 | $-40.02 | $-36.06 | · | $-1.01 |
Valuation (TTM)
| Metric | Trend | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $219M | $234M | · | $283M | $325M | $371M | · | $451M | $477M | $502M | · | $556M | $594M | $638M | · | $760M | |
| Net Income TTM | $12M | $5M | · | $-43M | $-58M | $-63M | · | $-102M | $-123M | $-138M | · | $-133M | $-134M | $-150M | · | $-295M | |
| P/E | 6.0 | 14.9 | · | -0.9 | -0.5 | -0.8 | · | -0.4 | -0.4 | -0.4 | · | -0.3 | -0.5 | -0.7 | · | -50.0 | |
| Earnings Yield | 16.5% | 6.7% | · | -105.6% | -206.6% | -123.5% | · | -276.2% | -229.4% | -227.6% | · | -306.4% | -191.0% | -149.6% | · | -2.0% |
Most recent period on the left · null values shown as ·
Financial Statements Income statement, balance sheet, cash flow — annual, last 5 years
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|---|
| Revenue | $252M | $419M | $527M | $692M | $874M |
| Gross Margin % | 73.0% | 68.6% | 61.3% | · | 62.4% |
| Operating Margin % | 2.2% | -15.8% | -26.8% | · | -34.0% |
| Net Income | $-3M | $-72M | $-153M | $-194M | $-228M |
| Diluted EPS | $-0.41 | $-10.51 | $-24.47 | $-31.58 | $-0.83 |
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|---|
| Debt / Equity | 0.8 | 0.7 | 0.4 | · | · |
| Current Ratio | 0.7 | 0.6 | 0.7 | · | 1.3 |
| Quick Ratio | 0.5 | 0.2 | 0.2 | · | 0.4 |
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|---|
| Free Cash Flow | $17M | $-2M | $-29M | · | $-293M |
Institutional owners (13F) 58 filers · $19.1M total · As of June 30, 2026
Institutions that report holding this stock in their quarterly SEC Form 13F. Long positions only; a single filer may appear twice for separate option legs. Large offsetting put/call legs typically reflect market-making or hedged inventory, not directional conviction.
Holders
58
Value held
$19.1M
New positions
12
Exited positions
5
Institutional activity — Q2 2026 vs prior quarter
| New positions | Exited positions | Increased | Decreased | Net shares change |
|---|---|---|---|---|
| 12 (-3 vs prior Q) | 5 (0 vs prior Q) | 13 (+8 vs prior Q) | 8 (+2 vs prior Q) | +279K |
Compared to Q1 2026. SEC Form 13F filings are due within 45 days of quarter-end plus a short buffer for late filers — quarters still inside that window are skipped in favor of the most recent fully-reported pair.
| Institution | Value | Shares | % of tracked 13F | Type |
|---|---|---|---|---|
| Raine Capital LLC | $6,858,305 | 671,067 | 35.84% | Shares |
| VANGUARD GROUP INC | $1,403,097 | 135,434 | 7.33% | Shares |
| VANGUARD CAPITAL MANAGEMENT LLC | $1,262,334 | 123,516 | 6.60% | Shares |
| RENAISSANCE TECHNOLOGIES LLC | $1,047,182 | 102,464 | 5.47% | Shares |
| MSA Advisors, LLC | $920,669 | 90,085 | 4.81% | Shares |
| BlackRock, Inc. | $798,356 | 78,117 | 4.17% | Shares |
| North Star Investment Management Corp. | $766,500 | 75,000 | 4.01% | Shares |
| TWO SIGMA INVESTMENTS, LP | $729,166 | 71,347 | 3.81% | Shares |
| Informed Momentum Co LLC | $598,974 | 58,608 | 3.13% | Shares |
| Evernest Financial Advisors, LLC | $483,917 | 47,350 | 2.53% | Shares |
| GEODE CAPITAL MANAGEMENT, LLC | $412,662 | 40,370 | 2.16% | Shares |
| ARROWSTREET CAPITAL, LIMITED PARTNERSHIP | $409,096 | 40,029 | 2.14% | Shares |
| CITADEL ADVISORS LLC | $383,567 | 37,531 | 2.00% | Shares |
| SEI INVESTMENTS CO | $354,818 | 34,718 | 1.85% | Shares |
| DIMENSIONAL FUND ADVISORS LP | $294,397 | 28,806 | 1.54% | Shares |
| Centiva Capital, LP | $254,028 | 24,856 | 1.33% | Shares |
| Baird Financial Group, Inc. | $207,425 | 20,296 | 1.08% | Shares |
| Daytona Street Capital LLC | $205,380 | 18,000 | 1.07% | Shares |
| Cruiser Capital Advisors, LLC | $202,663 | 19,830 | 1.06% | Shares |
| VANGUARD FIDUCIARY TRUST CO | $201,007 | 19,668 | 1.05% | Shares |
| BRIDGEWAY CAPITAL MANAGEMENT, LLC | $199,382 | 19,509 | 1.04% | Shares |
| XTX Topco Ltd | $164,174 | 16,064 | 0.86% | Shares |
| STATE STREET CORP | $163,377 | 15,986 | 0.85% | Shares |
| UBS Group AG | $156,233 | 15,287 | 0.82% | Shares |
| NewEdge Advisors, LLC | $144,581 | 14,147 | 0.76% | Shares |
| Verdad Advisers, LP | $142,273 | 13,921 | 0.74% | Shares |
| Trexquant Investment LP | $130,632 | 12,782 | 0.68% | Shares |
| ALGERT GLOBAL LLC | $110,039 | 10,767 | 0.58% | Shares |
| Raine Group LLC | $44,263 | 4,331 | 0.23% | Shares |
| BARD ASSOCIATES INC | $35,770 | 3,500 | 0.19% | Shares |
| Financial Management Professionals, Inc. | $13,266 | 1,298 | 0.07% | Shares |
| BNP PARIBAS FINANCIAL MARKETS | $9,270 | 907 | 0.05% | Shares |
| Hillsdale Investment Management Inc. | $9,198 | 900 | 0.05% | Shares |
| MORGAN STANLEY | $5,182 | 507 | 0.03% | Shares |
| Larson Financial Group LLC | $5,110 | 500 | 0.03% | Shares |
| BOKF, NA | $2,269 | 222 | 0.01% | Shares |
| OSAIC HOLDINGS, INC. | $2,245 | 220 | 0.01% | Shares |
| NORTHWESTERN MUTUAL WEALTH MANAGEMENT CO | $654 | 64 | 0.00% | Shares |
| Tower Research Capital LLC (TRC) | $623 | 61 | 0.00% | Shares |
| NATIONAL BANK OF CANADA /FI/ | $613 | 60 | 0.00% | Shares |
| Farther Finance Advisors, LLC | $409 | 40 | 0.00% | Shares |
| JPMORGAN CHASE & CO | $349 | 34 | 0.00% | Shares |
| BARCLAYS PLC | $347 | 34 | 0.00% | Shares |
| WELLS FARGO & COMPANY/MN | $235 | 23 | 0.00% | Shares |
| Pillar Financial Advisors, LLC | $133 | 13 | 0.00% | Shares |
| FIDUCIARY FINANCIAL ADVISORS | $112 | 11 | 0.00% | Shares |
| Parafestas Anastasios | $108 | 10,531 | 0.00% | Shares |
| Allworth Financial LP | $103 | 10 | 0.00% | Shares |
| Federation des caisses Desjardins du Quebec | $102 | 10 | 0.00% | Shares |
| ST GERMAIN D J CO INC | $41 | 4 | 0.00% | Shares |
Activists & 5%+ owners 4 positions
Investors who filed SEC Schedule 13D — beneficial ownership above 5% with an intent to influence the issuer (activist stakes, board campaigns, M&A). Each row shows the most recent known state of that filer's position.
| Filer | Filed | Stake | Status | Purpose | Filing |
|---|---|---|---|---|---|
| Carl Daikeler ×7 filings | June 4, 2026 | 36.30% | Amendment | · | SEC |
| RPIII Rainsanity LP (2), RPIII Rainsanity Co-Invest 1 LLC (2), RPIII Corp SPV Management LLC (2), RPIII Corp Aggregator LP (2), Raine Associates III Corp (AIV 2) GP LP (2), Raine Management LLC (2), The Raine Group LLC (2), Raine Holdings LLC (2) ×4 filings | Nov. 8, 2024 | · | Initial filing | · | SEC |
| Jonathan Congdon ×4 filings | May 15, 2024 | · | Initial filing | · | SEC |
| Michael Heller ×2 filings | Jan. 4, 2022 | · | Initial filing | · | SEC |
Purpose is an automated classification of the filer's own stated purpose (SEC Item 4) — not investment advice. "—" means no clear purpose was stated or the text could not be classified.
Company insiders 18 insiders · 10 officers · 9 directors
| Insider | Role | Last activity | Shares owned | Buys 12m | Sells 12m | Net 12m |
|---|---|---|---|---|---|---|
| Carl Daikeler | Chief Executive Officer | June 15, 2023 D | 0 | 0 | 0 | $0 |
| Bradley Ramberg | Interim Chief Financial Officer | Aug. 15, 2026 A | 154,712 | 0 | 0 | $0 |
| Marc Suidan | CHIEF FINANCIAL OFFICER | March 15, 2024 F | 79,450 | 0 | 0 | $0 |
| Susan Collyns | PRESIDENT & CFO | July 2, 2021 A | · | 0 | 0 | $0 |
| Michael Neimand | PRESIDENT, BEACHBODY | April 15, 2024 A | 43,340 | 0 | 0 | $0 |
| Robert K Gifford | PRESIDENT & CHIEF OPERATING OFFICER | July 2, 2021 A | · | 0 | 0 | $0 |
| VRABECK KATHY P | Chief Operating Officer | April 1, 2025 F | 74,087 | 0 | 0 | $0 |
| Mark R Goldston | Executive Chairman | Aug. 15, 2026 A | · | 0 | 0 | $0 |
| Blake Timothy Bilstad | Chief Legal Officer and Corporate Secretary | March 15, 2023 F | 140,788 | 0 | 0 | $0 |
| Jonathan Gelfand | Title: Chief Legal Officer and Senior VP, Business Development. | Sept. 24, 2021 M | 878,314 | 0 | 0 | $0 |
| Ann Marie Lundy | Director | June 2, 2026 A | 142,496 | 0 | 0 | $0 |
| Mary Murphy Conlin | Director | June 2, 2026 A | 16,936 | 0 | 0 | $0 |
| John S. Salter | Director | June 2, 2026 A | 16,936 | 0 | 0 | $0 |
| Kristin E. Frank | Director | June 2, 2026 A | 21,901 | 0 | 0 | $0 |
| Bennet Van De Bunt | Director | June 2, 2026 A | 16,936 | 0 | 0 | $0 |
| Michael Heller | Director | June 2, 2026 A | 4,357,866 | 0 | 0 | $0 |
| Kevin A Mayer | Director | June 2, 2026 A | 48,747 | 0 | 0 | $0 |
| Jonathan Congdon | 10% owner | Sept. 29, 2023 S | 17,579,959 | 0 | 0 | $0 |
Insiders from SEC Form 3/4/5 filings; net = open-market P/S only
ETF ownership Held by 8 ETFs
Weight reflects direct equity holdings (N-PORT) only; leveraged or derivative-based funds may hold additional swap exposure not shown.
| Fund | Weight | Units | As of | Source |
|---|---|---|---|---|
| IWC · iShares Trust | 0.01% | 13,988 SH | Sept. 10, 2026 | Daily |
| DFSU · Dimensional ETF Trust | 0.00% | 1,730 NS | July 31, 2026 | N-PORT |
| DCOR · Dimensional ETF Trust | 0.00% | 1,215 NS | July 31, 2026 | N-PORT |
| DFAS · Dimensional ETF Trust | 0.00% | 3,358 NS | July 31, 2026 | N-PORT |
| DFAT · Dimensional ETF Trust | 0.00% | 1,225 NS | July 31, 2026 | N-PORT |
| VXF · VANGUARD INDEX FUNDS | 0.00% | 34,391 SH | Aug. 19, 2026 | Daily |
| VTI · VANGUARD INDEX FUNDS | 0.00% | 86,477 SH | Aug. 19, 2026 | Daily |
| DFAC · Dimensional ETF Trust | 0.00% | 1,041 NS | July 31, 2026 | N-PORT |
BODI Analyst Consensus Bullish and bearish analyst opinions, 12-month price target, upside
rating · 10 analysts
BUY
Median target
$18.50
+276.0%
2 20.0%
Strong Buy
6 60.0%
Buy
2 20.0%
Hold
0 0.0%
Sell
0 0.0%
Strong Sell
12-Month Price Target
4 analysts · 2026-09-30Mean target $17.00 +245.5%
← Below all targets
Current price $4.92
Low$9.00
Mean$17.00
High$22.00
Peer comparison (GICS sub-industry) Key metrics vs sector peers
FY basis, prices as of each company's last fiscal year-end close.
Latest News Recent headlines mentioning this company
My Metrics Your personal watchlist — selected rows from Full Fundamentals
Pick the metrics that matter to you — click the + next to any row in Full Fundamentals above.
Your selection is saved and follows you across all tickers.
Source: SEC 10-Q filed Aug 10, 2026