BODI The Beachbody Company, Inc. - Class A Common Stock
$6,33
Precio · Ago 19, 2026
Fundamentales a fecha de Ago 10, 2026
Rango 52S
$4–$17
18% of range
Calificación del Analista
BUY
10 analysts
Precio Objetivo
$17
+169% upside
P/E (TTM)
-25.3
ROE
-11.1%
Margen de Beneficio Neto
-1.1%
BODI Instantánea de la Acción Precio, capitalización bursátil, P/E, BPA, ROE, deuda/capital, rango de 52 semanas
Precio
$6.33
Capitalización Bursátil
—
P/E (TTM)
-25.3
BPA (TTM)
$-0.41
Ingresos (TTM)
$252M
Rendimiento div.
—
ROE
-11.1%
Deuda/Capital
0.8
Rango 52S
$4 – $17
BODI Gráfico del Precio de la Acción OHLCV diario con indicadores técnicos — desplace, amplíe y personalice su vista
Configure
Rendimiento a 10 años Tendencias de ingresos, beneficio neto, márgenes y BPA
Ingresos y Beneficio Neto
$252M
2019-12-31
→
2025-12-31
BPA
$-0.41
2019-12-31
→
2025-12-31
Flujo de caja libre
$17M
2021-12-31
→
2025-12-31
Márgenes
-1.1%
2021-12-31
→
2025-12-31
Valoración Ratios P/E, P/S, P/B, EV/EBITDA: ¿está la acción cara o barata?
Métrica
Tendencia a 5 años
BODI
Mediana de Pares
P/E (TTM)
-25.3
14.3
Rentabilidad Márgenes brutos, operativos y netos; ROE, ROA, ROIC
Métrica
Tendencia a 5 años
BODI
Mediana de Pares
Gross Margin (Margen Bruto)
73.0%
70.7%
Operating Margin (Margen Operativo)
2.2%
—
Net Profit Margin (Margen de Beneficio Neto)
-1.1%
2.2%
ROA
-1.8%
2.9%
ROE
-11.1%
18.7%
ROIC
10.5%
—
Salud financiera Deuda, liquidez, solvencia — solidez del balance general
Métrica
Tendencia a 5 años
BODI
Mediana de Pares
Debt / Equity (Deuda / Patrimonio)
0.8
29.7
Current Ratio (Ratio corriente)
0.7
0.8
Quick Ratio (Ratio Rápido)
0.5
—
Crecimiento Crecimiento de ingresos, BPA y beneficio neto: interanual, CAGR a 3 años, CAGR a 5 años
Métrica
Tendencia a 5 años
BODI
Mediana de Pares
Revenue YoY (Ingresos interanuales)
-39.9%
—
Revenue CAGR 3Y (Ingresos CAGR 3A)
-28.6%
—
Revenue CAGR 5Y (Ingresos CAGR 5A)
-21.9%
—
Eficiencia de capital Rotación de activos, rotación de inventario, rotación de cuentas por cobrar
Métrica
Tendencia a 5 años
BODI
Mediana de Pares
BODI Consenso de analistas Opiniones de analistas alcistas y bajistas, precio objetivo a 12 meses, potencial alcista
COMPRA
10 analistas
- Compra fuerte 2 20,0%
- Compra 6 60,0%
- Mantener 2 20,0%
- Venta 0 0,0%
- Venta fuerte 0 0,0%
Precio objetivo a 12 meses
4 analistas · 2026-08-19
Mediana
$18.50
Media
$17.00
← Por Debajo de Todos los Objetivos
$6.33
Mín
$9.00
Máx
$22.00
Objetivo mediano
$18.50
+192,5%
Objetivo medio
$17.00
+168,8%
Historial de Ganancias EPS real vs estimado, sorpresa %, tasa de aciertos, próxima fecha de resultados
Sorpresa Media
0.56%
| Período | EPS Actual | EPS est. | Sorpresa |
|---|---|---|---|
| 30 de junio de 2026 | $0.05 | $-0.21 | 0.26% |
| 31 de marzo de 2026 | $0.30 | $-0.18 | 0.48% |
| 31 de diciembre de 2025 | $0.71 | $-0.15 | 0.86% |
| 30 de septiembre de 2025 | $0.51 | $-0.46 | 0.97% |
| 30 de junio de 2025 | $-0.85 | $-0.99 | 0.14% |
| 31 de marzo de 2025 | $-0.84 | $-1.47 | 0.63% |
Comparación de pares (subindustria GICS) Métricas clave frente a competidores del sector
| Ticker | Capitalización Bursátil | P/E | Ingresos interanuales | Margen Neto | ROE | Margen Bruto |
|---|---|---|---|---|---|---|
| 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% |
Fundamentales Completos Todas las métricas por año — estado de resultados, balance general, flujo de caja
Estado de resultados 18
| Métrica | Tendencia | 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 general 27
| Métrica | Tendencia | 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 | · |
Flujo de Efectivo 16
| Métrica | Tendencia | 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 | · | · |
Rentabilidad 8
| Métrica | Tendencia | 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% | · | · |
Liquidez y Solvencia 5
| Métrica | Tendencia | 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 | · | · |
Eficiencia 3
| Métrica | Tendencia | 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 | · | · |
Tasas de Crecimiento 3
| Métrica | Tendencia | 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% | · | · | · | · | · | · |
Valoración (TTM) 4
| Métrica | Tendencia | 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% | · | · |
Estado de resultados 17
| Métrica | Tendencia | 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 general 26
| Métrica | Tendencia | 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 |
Flujo de Efectivo 12
| Métrica | Tendencia | 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 | · | · |
Rentabilidad 8
| Métrica | Tendencia | 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% |
Liquidez y Solvencia 5
| Métrica | Tendencia | 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 |
Eficiencia 3
| Métrica | Tendencia | 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 |
Valoración (TTM) 4
| Métrica | Tendencia | 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% |
Estados Financieros Estado de resultados, balance general, flujo de caja — anual, últimos 5 años
Estado de resultados
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Ingresos | $252M | $419M | $527M | $692M | $874M |
| Margen Bruto % | 73.0% | 68.6% | 61.3% | — | 62.4% |
| Margen Operativo % | 2.2% | -15.8% | -26.8% | — | -34.0% |
| Beneficio neto | $-3M | $-72M | $-153M | $-194M | $-228M |
| EPS Diluido | $-0.41 | $-10.51 | $-24.47 | $-31.58 | $-0.83 |
Balance general
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Deuda / Patrimonio | 0.8 | 0.7 | 0.4 | — | — |
| Ratio corriente | 0.7 | 0.6 | 0.7 | — | 1.3 |
| Ratio Rápido | 0.5 | 0.2 | 0.2 | — | 0.4 |
Flujo de Efectivo
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Flujo de caja libre | $17M | $-2M | $-29M | — | $-293M |
Últimas noticias Noticias recientes que mencionan a esta empresa
Mis Métricas Tu lista de seguimiento personal — filas seleccionadas de Fundamentales Completos
📊
Elige las métricas que te importan — haz clic en el ➕ junto a cualquier fila en Fundamentales Completos arriba.
Tu selección se guarda y te sigue en todos los tickers.
Propietarios institucionales (13F) 58 declarantes · $17.2M total · A fecha de 30 de junio de 2026
Instituciones que informan tener esta acción en su Formulario 13F trimestral de la SEC. Solo posiciones largas; un solo presentador puede aparecer dos veces para tramos de opciones separados. Las patas de put/call de compensación grandes suelen reflejar la creación de mercado o el inventario cubierto, no la convicción direccional.
Actividad institucional — Q2 2026 vs trimestre anterior
| Nuevas posiciones | Posiciones cerradas | Aumentado | Disminuido | Cambio neto de acciones |
|---|---|---|---|---|
| 14 (-1 vs trimestre anterior) | 5 (0 vs trimestre anterior) | 10 (+3 vs trimestre anterior) | 9 (+7 vs trimestre anterior) | +247K |
Comparado con Q1 2026. Las presentaciones del Formulario 13F de la SEC vencen dentro de los 45 días posteriores al final del trimestre, más un pequeño margen para los presentadores tardíos; los trimestres que aún se encuentran dentro de esa ventana se omiten en favor del par más reciente completamente reportado.
| Institución | Valor | Acciones | % de 13F rastreadas | Tipo |
|---|---|---|---|---|
| Raine Capital LLC | $6 858 305 | 671 067 | 39,92% | Acciones |
| VANGUARD CAPITAL MANAGEMENT LLC | $1 262 334 | 123 516 | 7,35% | Acciones |
| RENAISSANCE TECHNOLOGIES LLC | $1 047 182 | 102 464 | 6,10% | Acciones |
| MSA Advisors, LLC | $920 669 | 90 085 | 5,36% | Acciones |
| North Star Investment Management Corp. | $766 500 | 75 000 | 4,46% | Acciones |
| TWO SIGMA INVESTMENTS, LP | $729 166 | 71 347 | 4,24% | Acciones |
| Informed Momentum Co LLC | $598 974 | 58 608 | 3,49% | Acciones |
| Evernest Financial Advisors, LLC | $483 917 | 47 350 | 2,82% | Acciones |
| ARROWSTREET CAPITAL, LIMITED PARTNERSHIP | $409 096 | 40 029 | 2,38% | Acciones |
| CITADEL ADVISORS LLC | $383 567 | 37 531 | 2,23% | Acciones |
| SEI INVESTMENTS CO | $354 818 | 34 718 | 2,07% | Acciones |
| GEODE CAPITAL MANAGEMENT, LLC | $339 518 | 33 213 | 1,98% | Acciones |
| BlackRock, Inc. | $291 239 | 28 497 | 1,70% | Acciones |
| DIMENSIONAL FUND ADVISORS LP | $274 959 | 26 904 | 1,60% | Acciones |
| Centiva Capital, LP | $254 028 | 24 856 | 1,48% | Acciones |
| Baird Financial Group, Inc. | $207 425 | 20 296 | 1,21% | Acciones |
| Daytona Street Capital LLC | $205 380 | 18 000 | 1,20% | Acciones |
| Cruiser Capital Advisors, LLC | $202 663 | 19 830 | 1,18% | Acciones |
| VANGUARD GROUP INC | $202 414 | 19 538 | 1,18% | Acciones |
| VANGUARD FIDUCIARY TRUST CO | $201 007 | 19 668 | 1,17% | Acciones |
| BRIDGEWAY CAPITAL MANAGEMENT, LLC | $199 382 | 19 509 | 1,16% | Acciones |
| XTX Topco Ltd | $164 174 | 16 064 | 0,96% | Acciones |
| STATE STREET CORP | $163 377 | 15 986 | 0,95% | Acciones |
| NewEdge Advisors, LLC | $144 581 | 14 147 | 0,84% | Acciones |
| Verdad Advisers, LP | $142 273 | 13 921 | 0,83% | Acciones |
| Trexquant Investment LP | $130 632 | 12 782 | 0,76% | Acciones |
| ALGERT GLOBAL LLC | $110 039 | 10 767 | 0,64% | Acciones |
| Raine Group LLC | $44 263 | 4 331 | 0,26% | Acciones |
| BARD ASSOCIATES INC | $35 770 | 3 500 | 0,21% | Acciones |
| Financial Management Professionals, Inc. | $13 266 | 1 298 | 0,08% | Acciones |
| BNP PARIBAS FINANCIAL MARKETS | $9 270 | 907 | 0,05% | Acciones |
| Hillsdale Investment Management Inc. | $9 198 | 900 | 0,05% | Acciones |
| MORGAN STANLEY | $5 182 | 507 | 0,03% | Acciones |
| Larson Financial Group LLC | $5 110 | 500 | 0,03% | Acciones |
| BOKF, NA | $2 269 | 222 | 0,01% | Acciones |
| OSAIC HOLDINGS, INC. | $2 245 | 220 | 0,01% | Acciones |
| NORTHWESTERN MUTUAL WEALTH MANAGEMENT CO | $654 | 64 | 0,00% | Acciones |
| Tower Research Capital LLC (TRC) | $623 | 61 | 0,00% | Acciones |
| NATIONAL BANK OF CANADA /FI/ | $613 | 60 | 0,00% | Acciones |
| Farther Finance Advisors, LLC | $409 | 40 | 0,00% | Acciones |
| JPMORGAN CHASE & CO | $349 | 34 | 0,00% | Acciones |
| BARCLAYS PLC | $347 | 34 | 0,00% | Acciones |
| WELLS FARGO & COMPANY/MN | $235 | 23 | 0,00% | Acciones |
| Pillar Financial Advisors, LLC | $133 | 13 | 0,00% | Acciones |
| Parafestas Anastasios | $108 | 10 531 | 0,00% | Acciones |
| Allworth Financial LP | $103 | 10 | 0,00% | Acciones |
| FIDUCIARY FINANCIAL ADVISORS | $102 | 10 | 0,00% | Acciones |
| Federation des caisses Desjardins du Quebec | $102 | 10 | 0,00% | Acciones |
| UBS Group AG | $51 | 5 | 0,00% | Acciones |
| ST GERMAIN D J CO INC | $41 | 4 | 0,00% | Acciones |
| JONES FINANCIAL COMPANIES LLLP | $30 | 3 | 0,00% | Acciones |
| TD Waterhouse Canada Inc. | $20 | 2 | 0,00% | Acciones |
| BLUE BELL PRIVATE WEALTH MANAGEMENT, LLC | $20 | 2 | 0,00% | Acciones |
| 1 NORTH WEALTH SERVICES LLC | $20 | 2 | 0,00% | Acciones |
| CBIZ Investment Advisory Services, LLC | $11 | 1 | 0,00% | Acciones |
| Caitong International Asset Management Co., Ltd | $10 | 1 | 0,00% | Acciones |
| TSFG, LLC | $0 | 22 | 0,00% | Acciones |
| ROYAL BANK OF CANADA | $0 | 27 | 0,00% | Acciones |
Informantes de la empresa 18 insiders · 10 directivos · 9 consejeros
| Insider | Rol | Última actividad | Acciones en propiedad | Compras 12m | Ventas 12m | Neto 12m |
|---|---|---|---|---|---|---|
| Carl Daikeler | Chief Executive Officer | 15 de junio de 2023 D | 0 | 0 | 0 | $0 |
| Bradley Ramberg | Interim Chief Financial Officer | 15 de agosto de 2026 A | 154 712 | 0 | 0 | $0 |
| Marc Suidan | CHIEF FINANCIAL OFFICER | 15 de marzo de 2024 F | 79 450 | 0 | 0 | $0 |
| Susan Collyns | PRESIDENT & CFO | 2 de julio de 2021 A | — | 0 | 0 | $0 |
| Michael Neimand | PRESIDENT, BEACHBODY | 15 de abril de 2024 A | 43 340 | 0 | 0 | $0 |
| Robert K Gifford | PRESIDENT & CHIEF OPERATING OFFICER | 2 de julio de 2021 A | — | 0 | 0 | $0 |
| VRABECK KATHY P | Chief Operating Officer | 1 de abril de 2025 F | 74 087 | 0 | 0 | $0 |
| Mark R Goldston | Executive Chairman | 15 de agosto de 2026 A | — | 0 | 0 | $0 |
| Blake Timothy Bilstad | Chief Legal Officer and Corporate Secretary | 15 de marzo de 2023 F | 140 788 | 0 | 0 | $0 |
| Jonathan Gelfand | Title: Chief Legal Officer and Senior VP, Business Development. | 24 de septiembre de 2021 M | 878 314 | 0 | 0 | $0 |
| Ann Marie Lundy | Consejero | 2 de junio de 2026 A | 142 496 | 0 | 0 | $0 |
| Mary Murphy Conlin | Consejero | 2 de junio de 2026 A | 16 936 | 0 | 0 | $0 |
| John S. Salter | Consejero | 2 de junio de 2026 A | 16 936 | 0 | 0 | $0 |
| Kristin E. Frank | Consejero | 2 de junio de 2026 A | 21 901 | 0 | 0 | $0 |
| Bennet Van De Bunt | Consejero | 2 de junio de 2026 A | 16 936 | 0 | 0 | $0 |
| Michael Heller | Consejero | 2 de junio de 2026 A | 4 357 866 | 0 | 0 | $0 |
| Kevin A Mayer | Consejero | 2 de junio de 2026 A | 48 747 | 0 | 0 | $0 |
| Jonathan Congdon | Propietario del 10% | 29 de septiembre de 2023 S | 17 579 959 | 0 | 0 | $0 |
Informantes de las presentaciones SEC Form 3/4/5; neto = solo P/S de mercado abierto
Activistas y propietarios del %+ 5 4 tenencias
Inversores que presentaron el Anexo 13D de la SEC — propiedad beneficiosa superior al % 5 con la intención de influir en el emisor (participaciones activistas, campañas de la junta directiva, M&A). Cada fila muestra el estado conocido más reciente de la posición de ese declarante.
| Declarante | Presentado | Participación | Estado | Propósito | Presentación |
|---|---|---|---|---|---|
| Carl Daikeler ×7 presentaciones | 4 de junio de 2026 | 36,30% | Enmienda | — | 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 presentaciones | 8 de noviembre de 2024 | — | Presentación inicial | — | SEC |
| Jonathan Congdon ×4 presentaciones | 15 de mayo de 2024 | — | Presentación inicial | — | SEC |
| Michael Heller ×2 presentaciones | 4 de enero de 2022 | — | Presentación inicial | — | 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.
Propiedad de ETFs Mantenido por 7 ETFs
El peso refleja solo las tenencias directas de acciones (N-PORT); los fondos apalancados o basados en derivados pueden tener exposición adicional a swaps no mostrada.
| Fondo | Ponderación | Unidades | A fecha de | Fuente |
|---|---|---|---|---|
| DFSU · Dimensional ETF Trust | 0,00% | 1 730 NS | 30 de abril de 2026 | N-PORT |
| DCOR · Dimensional ETF Trust | 0,00% | 1 215 NS | 30 de abril de 2026 | N-PORT |
| DFAS · Dimensional ETF Trust | 0,00% | 1 211 NS | 30 de abril de 2026 | N-PORT |
| DFAC · Dimensional ETF Trust | 0,00% | 1 041 NS | 30 de abril de 2026 | N-PORT |
| VXF · VANGUARD INDEX FUNDS | — | — | 15 de julio de 2026 | Diario |
| VTI · VANGUARD INDEX FUNDS | — | — | 15 de julio de 2026 | Diario |
| IWC · iShares Trust | — | — | 18 de agosto de 2026 | Diario |