BODI The Beachbody Company, Inc. - Class A Common Stock
$6.33
Price · Aug 19, 2026
Fundamentals as of Aug 10, 2026
52W Range
$4–$17
18% of range
Analyst Rating
BUY
10 analysts
Price Target
$17
+169% upside
P/E (TTM)
-25.3
ROE
-11.1%
Net Profit Margin
-1.1%
BODI Stock Snapshot Price, market cap, P/E, EPS, ROE, debt/equity, 52-week range
Price
$6.33
Market Cap
—
P/E (TTM)
-25.3
EPS (TTM)
$-0.41
Revenue (TTM)
$252M
Div Yield
—
ROE
-11.1%
Debt/Equity
0.8
52W Range
$4 – $17
BODI Stock Price Chart Daily OHLCV with technical indicators — pan, zoom, and customize your view
Configure
10-Year Performance Revenue, net income, margins and EPS trends
Revenue & Net Income
$252M
2019-12-31
→
2025-12-31
EPS
$-0.41
2019-12-31
→
2025-12-31
Free Cash Flow
$17M
2021-12-31
→
2025-12-31
Margins
-1.1%
2021-12-31
→
2025-12-31
Valuation P/E, P/S, P/B, EV/EBITDA ratios — is the stock expensive or cheap?
Metric
5Y trend
BODI
Peer Median
P/E (TTM)
-25.3
14.3
Profitability Gross, operating and net margins; ROE, ROA, ROIC
Metric
5Y trend
BODI
Peer Median
Gross Margin
73.0%
70.7%
Operating Margin
2.2%
—
Net Profit Margin
-1.1%
2.2%
ROA
-1.8%
2.9%
ROE
-11.1%
18.7%
ROIC
10.5%
—
Financial Health Debt, liquidity, solvency — balance sheet strength
Metric
5Y trend
BODI
Peer Median
Debt / Equity
0.8
29.7
Current Ratio
0.7
0.8
Quick Ratio
0.5
—
Growth Revenue, EPS and net income growth: YoY, 3Y CAGR, 5Y CAGR
Metric
5Y trend
BODI
Peer Median
Revenue YoY
-39.9%
—
Revenue CAGR 3Y
-28.6%
—
Revenue CAGR 5Y
-21.9%
—
Capital Efficiency Asset turnover, inventory turnover, receivables turnover
Metric
5Y trend
BODI
Peer Median
BODI Analyst Consensus Bullish and bearish analyst opinions, 12-month price target, upside
BUY
10 analysts
- Strong Buy 2 20.0%
- Buy 6 60.0%
- Hold 2 20.0%
- Sell 0 0.0%
- Strong Sell 0 0.0%
12-Month Price Target
4 analysts · 2026-08-19
Median
$18.50
Mean
$17.00
← Below all targets
$6.33
Low
$9.00
High
$22.00
Median target
$18.50
+192.5%
Mean target
$17.00
+168.8%
Earnings History EPS actual vs estimate, surprise %, beat rate, next earnings date
Avg Surprise
0.56%
| Period | EPS Actual | EPS Est | Surprise |
|---|---|---|---|
| June 30, 2026 | $0.05 | $-0.21 | 0.26% |
| March 31, 2026 | $0.30 | $-0.18 | 0.48% |
| Dec. 31, 2025 | $0.71 | $-0.15 | 0.86% |
| Sept. 30, 2025 | $0.51 | $-0.46 | 0.97% |
| June 30, 2025 | $-0.85 | $-0.99 | 0.14% |
| March 31, 2025 | $-0.84 | $-1.47 | 0.63% |
Peer comparison (GICS sub-industry) Key metrics vs sector peers
| Ticker | Market Cap | P/E | Rev YoY | Net Margin | ROE | Gross Margin |
|---|---|---|---|---|---|---|
| BODI | — | -25.3 | -39.9% | -1.1% | -11.1% | 73.0% |
| WW | — | 3.9 | -11.7% | — | — | — |
| RGS | $54M | 0.5 | 3.5% | 58.8% | 97.9% | — |
| XWEL | — | -0.1 | -13.8% | — | — | — |
| SCI | $10.89B | 20.5 | 2.9% | 12.6% | 32.7% | 26.5% |
Full Fundamentals All metrics by year — income statement, balance sheet, cash flow
Income Statement 18
| 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 27
| 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 16
| 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 8
| 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 5
| 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 3
| 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 | · | · |
Growth Rates 3
| 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) 4
| 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 17
| 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 | -13,862,000 | 6,999,000 | 6,951,000 | 6,883,000 | -13,597,000 | 6,841,000 | 6,813,000 | 6,761,000 | -12,409,000 | 6,179,000 | 6,286,000 | 6,183,000 | -915,367,000 | 307,949,000 | |
| Shares (Diluted) | 7,905,000 | 7,569,000 | -13,909,000 | 7,046,000 | 6,951,000 | 6,883,000 | -13,597,000 | 6,841,000 | 6,813,000 | 6,761,000 | -12,409,000 | 6,179,000 | 6,286,000 | 6,183,000 | -915,367,000 | 307,949,000 | |
| EBITDA | $2M | $5M | · | $5M | $-4M | $-786.0K | · | $-13M | $-9M | $-5M | · | $-29M | $-24M | $-17M | · | $-36M |
Balance Sheet 26
| 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 12
| 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 8
| 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 5
| 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 3
| 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 |
Valuation (TTM) 4
| 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 | $228M | $250M | · | $298M | $349M | $405M | · | $461M | $493M | $528M | · | $574M | $625M | $689M | · | $752M | |
| Net Income TTM | $1M | $-6M | · | $-20M | $-35M | $-43M | · | $-70M | $-83M | $-102M | · | $-121M | $-131M | $-178M | · | $-189M | |
| P/E | 146.0 | -12.3 | · | -2.0 | -0.8 | -1.2 | · | -0.5 | -0.6 | -0.6 | · | -1.0 | -2.3 | -4.6 | · | -81.5 | |
| Earnings Yield | 0.68% | -8.1% | · | -49.5% | -122.1% | -83.9% | · | -187.6% | -155.2% | -168.8% | · | -96.4% | -43.3% | -21.6% | · | -1.2% |
Financial Statements Income statement, balance sheet, cash flow — annual, last 5 years
Income Statement
| 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 |
Balance Sheet
| 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 |
Cash Flow
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Free Cash Flow | $17M | $-2M | $-29M | — | $-293M |
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.
Institutional owners (13F) 58 filers · $17.2M 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.
Institutional activity — Q2 2026 vs prior quarter
| New positions | Exited positions | Increased | Decreased | Net shares change |
|---|---|---|---|---|
| 14 (0 vs prior Q) | 5 (0 vs prior Q) | 10 (+3 vs prior Q) | 9 (+7 vs prior Q) | +387K |
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 | 39.92% | Shares |
| VANGUARD CAPITAL MANAGEMENT LLC | $1,262,334 | 123,516 | 7.35% | Shares |
| RENAISSANCE TECHNOLOGIES LLC | $1,047,182 | 102,464 | 6.10% | Shares |
| MSA Advisors, LLC | $920,669 | 90,085 | 5.36% | Shares |
| North Star Investment Management Corp. | $766,500 | 75,000 | 4.46% | Shares |
| TWO SIGMA INVESTMENTS, LP | $729,166 | 71,347 | 4.24% | Shares |
| Informed Momentum Co LLC | $598,974 | 58,608 | 3.49% | Shares |
| Evernest Financial Advisors, LLC | $483,917 | 47,350 | 2.82% | Shares |
| ARROWSTREET CAPITAL, LIMITED PARTNERSHIP | $409,096 | 40,029 | 2.38% | Shares |
| CITADEL ADVISORS LLC | $383,567 | 37,531 | 2.23% | Shares |
| SEI INVESTMENTS CO | $354,818 | 34,718 | 2.07% | Shares |
| GEODE CAPITAL MANAGEMENT, LLC | $339,518 | 33,213 | 1.98% | Shares |
| BlackRock, Inc. | $291,239 | 28,497 | 1.70% | Shares |
| DIMENSIONAL FUND ADVISORS LP | $274,959 | 26,904 | 1.60% | Shares |
| Centiva Capital, LP | $254,028 | 24,856 | 1.48% | Shares |
| Baird Financial Group, Inc. | $207,425 | 20,296 | 1.21% | Shares |
| Daytona Street Capital LLC | $205,380 | 18,000 | 1.20% | Shares |
| Cruiser Capital Advisors, LLC | $202,663 | 19,830 | 1.18% | Shares |
| VANGUARD GROUP INC | $202,414 | 19,538 | 1.18% | Shares |
| VANGUARD FIDUCIARY TRUST CO | $201,007 | 19,668 | 1.17% | Shares |
| BRIDGEWAY CAPITAL MANAGEMENT, LLC | $199,382 | 19,509 | 1.16% | Shares |
| XTX Topco Ltd | $164,174 | 16,064 | 0.96% | Shares |
| STATE STREET CORP | $163,377 | 15,986 | 0.95% | Shares |
| NewEdge Advisors, LLC | $144,581 | 14,147 | 0.84% | Shares |
| Verdad Advisers, LP | $142,273 | 13,921 | 0.83% | Shares |
| Trexquant Investment LP | $130,632 | 12,782 | 0.76% | Shares |
| ALGERT GLOBAL LLC | $110,039 | 10,767 | 0.64% | Shares |
| Raine Group LLC | $44,263 | 4,331 | 0.26% | Shares |
| BARD ASSOCIATES INC | $35,770 | 3,500 | 0.21% | Shares |
| Financial Management Professionals, Inc. | $13,266 | 1,298 | 0.08% | 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 |
| Parafestas Anastasios | $108 | 10,531 | 0.00% | Shares |
| Allworth Financial LP | $103 | 10 | 0.00% | Shares |
| FIDUCIARY FINANCIAL ADVISORS | $102 | 10 | 0.00% | Shares |
| Federation des caisses Desjardins du Quebec | $102 | 10 | 0.00% | Shares |
| UBS Group AG | $51 | 5 | 0.00% | Shares |
| ST GERMAIN D J CO INC | $41 | 4 | 0.00% | Shares |
| JONES FINANCIAL COMPANIES LLLP | $30 | 3 | 0.00% | Shares |
| TD Waterhouse Canada Inc. | $20 | 2 | 0.00% | Shares |
| BLUE BELL PRIVATE WEALTH MANAGEMENT, LLC | $20 | 2 | 0.00% | Shares |
| 1 NORTH WEALTH SERVICES LLC | $20 | 2 | 0.00% | Shares |
| CBIZ Investment Advisory Services, LLC | $11 | 1 | 0.00% | Shares |
| Caitong International Asset Management Co., Ltd | $10 | 1 | 0.00% | Shares |
| TSFG, LLC | $0 | 22 | 0.00% | Shares |
| ROYAL BANK OF CANADA | $0 | 27 | 0.00% | Shares |
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
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.
ETF ownership Held by 7 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% | 14,081 SH | Aug. 8, 2026 | Daily |
| DFSU · Dimensional ETF Trust | 0.00% | 1,730 NS | April 30, 2026 | N-PORT |
| DCOR · Dimensional ETF Trust | 0.00% | 1,215 NS | April 30, 2026 | N-PORT |
| DFAS · Dimensional ETF Trust | 0.00% | 1,211 NS | April 30, 2026 | N-PORT |
| VXF · VANGUARD INDEX FUNDS | 0.00% | 34,391 SH | Aug. 8, 2026 | Daily |
| VTI · VANGUARD INDEX FUNDS | 0.00% | 86,477 SH | Aug. 8, 2026 | Daily |
| DFAC · Dimensional ETF Trust | 0.00% | 1,041 NS | April 30, 2026 | N-PORT |